| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 839.0 | 663.6 | 668.1 | 730.7 | 880.5 | 598.0 | 623.6 | 1,159.1 | 657.7 | 439.2 | 290.0 | 392.7 | 330.3 | 394.0 | 221.1 | 828.4 | 825.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 259.9 | 489.4 | 389.7 | 687.6 | 184.8 | 117.2 | 129.6 | 234.6 | 359.2 | 93.0 | 130.8 | 184.0 | 49.9 | 90.5 | 54.6 | 106.1 | 40.0 | ||
| Cash And Short Term Investments | 1,098.9 | 1,153.0 | 1,057.8 | 1,418.3 | 1,065.3 | 715.2 | 753.2 | 1,393.7 | 1,016.9 | 532.2 | 420.8 | 576.7 | 380.2 | 484.5 | 275.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 402.6 | 349.3 | 381.9 | 323.8 | 362.1 | 380.5 | 385.1 | 351.6 | 329.1 | 278.2 | 273.9 | 265.2 | 259.7 | 250.7 | 230.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 301.9 | 279.3 | 398.4 | 358.0 | 327.5 | 291.2 | 170.7 | 162.9 | 155.9 | 136.6 | 136.6 | 132.3 | 128.1 | 135.3 | 132.2 | 126.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,388.9 | 1,269.9 | 1,281.8 | 1,165.1 | 1,270.6 | 1,189.8 | 1,154.4 | 1,115.1 | 1,058.9 | 887.8 | 852.6 | 820.7 | 837.7 | 752.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 72.7 | 83.3 | 84.2 | 98.7 | 101.2 | 118.2 | 84.8 | 69.4 | 59.2 | 51.2 | 52.3 | 46.1 | 50.9 | 51.3 | 59.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,654.4 | 839.7 | 921.8 | 1,471.9 | 1,094.1 | 1,880.2 | 1,421.1 | 1,671.1 | 1,758.3 | 1,067.1 | 1,049.0 | 1,041.0 | 845.3 | 846.0 | 446.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.5 | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,654.4 | 1,391.5 | 1,509.8 | 1,861.5 | 1,941.8 | 1,922.7 | 1,706.4 | 2,174.2 | 1,758.3 | 1,067.1 | 1,049.0 | 1,172.1 | 845.5 | 847.0 | 447.6 | 873.0 | |||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 | Q4 FY 07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 839.0 | 663.6 | 668.1 | 730.7 | 880.5 | 598.0 | 623.6 | 1,159.1 | 657.7 | 439.2 | 290.0 | 392.7 | 330.3 | 394.0 | 221.1 | 828.4 | 825.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 259.9 | 489.4 | 389.7 | 687.6 | 184.8 | 117.2 | 129.6 | 234.6 | 359.2 | 93.0 | 130.8 | 184.0 | 49.9 | 90.5 | 54.6 | 106.1 | 40.0 | ||
| Cash And Short Term Investments | 1,098.9 | 1,153.0 | 1,057.8 | 1,418.3 | 1,065.3 | 715.2 | 753.2 | 1,393.7 | 1,016.9 | 532.2 | 420.8 | 576.7 | 380.2 | 484.5 | 275.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 402.6 | 349.3 | 381.9 | 323.8 | 362.1 | 380.5 | 385.1 | 351.6 | 329.1 | 278.2 | 273.9 | 265.2 | 259.7 | 250.7 | 230.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 301.9 | 279.3 | 398.4 | 358.0 | 327.5 | 291.2 | 170.7 | 162.9 | 155.9 | 136.6 | 136.6 | 132.3 | 128.1 | 135.3 | 132.2 | 126.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,388.9 | 1,269.9 | 1,281.8 | 1,165.1 | 1,270.6 | 1,189.8 | 1,154.4 | 1,115.1 | 1,058.9 | 887.8 | 852.6 | 820.7 | 837.7 | 752.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 72.7 | 83.3 | 84.2 | 98.7 | 101.2 | 118.2 | 84.8 | 69.4 | 59.2 | 51.2 | 52.3 | 46.1 | 50.9 | 51.3 | 59.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,654.4 | 839.7 | 921.8 | 1,471.9 | 1,094.1 | 1,880.2 | 1,421.1 | 1,671.1 | 1,758.3 | 1,067.1 | 1,049.0 | 1,041.0 | 845.3 | 846.0 | 446.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.5 | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,654.4 | 1,391.5 | 1,509.8 | 1,861.5 | 1,941.8 | 1,922.7 | 1,706.4 | 2,174.2 | 1,758.3 | 1,067.1 | 1,049.0 | 1,172.1 | 845.5 | 847.0 | 447.6 | 873.0 | |||
| 333.3 |
| 347.3 |
| - |
| - |
| - |
| 934.5 |
| 865.6 |
| 333.3 |
| 347.3 |
| 197.4 |
| 193.7 |
| - |
| - |
| 130.9 |
| - |
| - |
| Prepaid Expenses | 191.7 | 178.3 | 309.5 | 294.0 | 354.6 | 237.5 | 105.5 | 109.2 | 99.0 | 66.8 | 70.1 | 113.8 | 66.3 | 55.4 | 59.1 | 64.4 | 96.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,995.1 | 1,959.9 | 2,147.6 | 2,394.0 | 2,109.6 | 1,624.4 | 1,570.2 | 2,155.1 | 1,648.0 | 1,037.6 | 961.4 | 1,148.8 | 920.9 | 992.6 | 745.4 | 1,364.6 | 1,333.5 | - | - |
| 661.9 |
| 595.4 |
| 528.3 |
| - |
| - |
| Accumulated Depreciation | 465.0 | 516.3 | 516.8 | 503.0 | 632.4 | 630.4 | 699.1 | 603.4 | 564.6 | 451.2 | 409.6 | 392.6 | 392.7 | 333.0 | 290.1 | 249.7 | 210.8 | - | - |
| Property,Plant & Equipment Net | 923.9 | 753.6 | 765.0 | 662.2 | 638.2 | 559.4 | 455.2 | 511.7 | 494.3 | 436.7 | 442.9 | 428.1 | 445.0 | 418.9 | 371.8 | 345.7 | 317.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 14.0 | 18.0 | 15.9 | 17.9 | 21.1 | 11.0 | 9.7 | 14.8 | 18.5 | 10.8 | 16.7 | 22.7 | 25.3 | - | - | - | - | - | - |
| Goodwill | 2,700.7 | 2,425.4 | 2,475.7 | 2,352.6 | 2,350.8 | 2,364.0 | 2,140.5 | 2,108.5 | 2,012.9 | 1,925.5 | 1,875.7 | 1,888.0 | 1,855.7 | 1,759.9 | 1,733.7 | 1,352.3 | 1,337.1 | 1,152.1 | - |
| Intangible Assets | 386.4 | 303.8 | 526.8 | 544.8 | 627.4 | 726.2 | 632.4 | 475.0 | 499.3 | 557.2 | 636.4 | 726.9 | 790.4 | 853.9 | 819.5 | 753.3 | 752.3 | - | - |
| Operating Lease Right Of Use Assets | 153.1 | 116.2 | 105.2 | 95.5 | 100.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 72.9 | 54.9 | 56.5 | 42.9 | 39.4 | 68.4 | 2.0 | 4.3 | 5.1 | 2.3 | 3.1 | 37.2 | 26.4 | - | - |
| Other Non-Current Assets | 275.1 | 246.9 | 197.0 | 202.9 | 230.5 | 161.7 | 188.4 | 159.8 | 120.2 | 282.9 | 260.6 | 258.4 | 71.3 | 60.0 | 56.2 | 61.0 | 29.8 | - | - |
| Total Non-Current Assets | 4,286.2 | 3,729.8 | 3,967.6 | 3,893.8 | 4,037.4 | 4,245.2 | 3,665.4 | 3,593.3 | 3,390.5 | 3,270.6 | 3,217.7 | 3,305.6 | 3,167.5 | 3,095.0 | 2,984.3 | 2,549.4 | 2,463.0 | - | - |
| Total Assets | 6,281.2 | 5,689.6 | 6,115.2 | 6,287.7 | 6,147.0 | 5,869.6 | 5,235.6 | 5,748.3 | 5,038.5 | 4,308.2 | 4,179.1 | 4,454.4 | 4,088.4 | 4,087.6 | 3,729.7 | 3,914.0 | 3,796.5 | - | - |
| 47.8 |
| 43.8 |
| - |
| - |
| Short Term Debt | 0.0 | 551.9 | 588.0 | 389.6 | 847.6 | 42.5 | 285.2 | 503.1 | 0.0 | - | 0.0 | 131.1 | 0.2 | 0.9 | 1.6 | 75.8 | 50.0 | - | - |
| Deferred Revenue Current | 79.4 | 70.8 | 66.4 | 69.0 | 63.4 | 57.1 | 48.5 | 45.4 | 49.4 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.8 | 24.3 | 22.3 | 22.2 | 22.0 | 23.5 | 18.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 57.3 | 51.7 | 70.0 | 62.5 | 54.3 | 51.0 | 39.0 | 263.0 | 241.7 | 230.3 | 192.1 | 224.2 | 245.2 | 196.4 | 213.8 | 209.1 | 252.1 | - | - |
| Other Current Liabilities | 73.4 | 82.7 | 62.8 | 59.2 | 66.6 | 67.2 | 54.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 512.1 | 1,042.0 | 1,079.3 | 974.5 | 1,517.5 | 572.2 | 951.3 | 972.2 | 324.8 | 308.4 | 268.4 | 431.6 | 337.0 | 266.9 | 451.6 | 388.4 | 375.5 | - | - |
| 797.2 |
| 870.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 129.1 | 96.7 | 79.1 | 71.4 | 76.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 37.6 | 39.2 | 23.4 | 63.4 | 76.7 | 40.6 | 69.6 | 117.3 | 143.8 | 191.6 | 210.4 | 200.7 | 212.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 336.5 | 240.6 | 207.4 | 218.0 | 246.9 | 186.7 | 106.2 | - | - | 5.9 | 0.0 | 206.5 | 38.4 | 58.7 | 63.9 | 51.4 | 47.1 | - | - |
| Total Non-Current Liabilities | 1,990.9 | 1,080.3 | 1,228.1 | 1,846.6 | 1,532.9 | 2,499.6 | 1,747.7 | 2,141.2 | 2,172.7 | 1,392.7 | 1,342.7 | 1,364.7 | 1,027.5 | 1,096.4 | 720.3 | 1,049.2 | 1,129.8 | - | - |
| Total Liabilities | 2,503.1 | 2,122.3 | 2,307.4 | 2,821.1 | 3,050.4 | 3,071.8 | 2,699.0 | 3,113.4 | 2,497.5 | 1,701.1 | 1,611.0 | 1,789.5 | 1,356.5 | 1,363.3 | 1,171.9 | 1,437.6 | 1,505.3 | - | - |
| 2.7 |
| - |
| - |
| Additional Paid In Capital | 1,436.4 | 1,666.1 | 1,915.1 | 1,868.0 | 1,818.5 | 1,834.2 | 1,777.0 | 1,742.2 | 1,630.1 | 1,794.7 | 1,765.6 | 1,823.2 | 1,777.9 | 1,718.2 | 1,673.7 | 1,649.0 | 1,622.7 | - | - |
| Retained Earnings | 2,748.4 | 2,448.1 | 2,456.8 | 2,160.2 | 1,791.7 | 1,323.1 | 1,178.5 | 1,379.6 | 1,247.9 | 1,263.5 | 1,209.2 | 1,125.7 | 1,054.4 | 985.4 | 855.9 | 759.9 | 615.6 | - | - |
| Accumulated Other Comprehensive Income | (377.3) | (474.5) | (433.8) | (404.1) | (326.7) | (243.8) | (309.6) | (310.6) | (220.8) | (333.8) | (259.2) | (134.7) | (4.2) | 44.0 | 15.9 | 64.8 | 50.1 | - | - |
| Treasury Stock | 31.8 | 74.9 | 133.0 | 160.2 | 189.7 | 118.3 | 112.0 | 178.9 | 119.0 | 120.0 | 152.4 | 167.2 | 116.6 | 35.7 | 0.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 2.0 | 8.3 | 9.5 | 9.7 | 9.5 | 0.0 | - | - | - |
| Total Stockholders Equity | 3,778.2 | 3,567.3 | 3,807.8 | 3,466.6 | 3,096.6 | 2,797.8 | 2,536.6 | 2,635.0 | 2,541.0 | 2,607.1 | 2,566.0 | 2,649.7 | 2,714.3 | 2,714.7 | 2,548.3 | 2,476.4 | 2,291.2 | 1,453.8 | 1,391.6 |
| Total Equity | 3,778.2 | 3,567.3 | 3,807.8 | 3,466.6 | 3,096.6 | 2,797.8 | 2,536.6 | 2,635.0 | 2,541.0 | 2,607.1 | 2,568.1 | 2,664.9 | 2,731.9 | 2,724.4 | 2,557.8 | 2,476.4 | 2,291.2 | 1,453.8 | 1,391.6 |
| 920.0 |
| - |
| - |
| Net debt | 555.5 | 238.6 | 452.0 | 443.2 | 876.5 | 1,207.5 | 953.1 | 780.5 | 741.3 | 534.9 | 628.2 | 595.4 | 465.3 | 362.5 | 171.9 | (61.5) | 54.4 | - | - |
| Working Capital | 1,482.9 | 917.8 | 1,068.3 | 1,419.4 | 592.1 | 1,052.2 | 618.9 | 1,182.9 | 1,323.2 | 729.1 | 693.0 | 717.1 | 583.9 | 725.8 | 293.8 | 976.2 | 957.9 | - | - |
| Book Value | 3,778.2 | 3,567.3 | 3,807.8 | 3,466.6 | 3,096.6 | 2,797.8 | 2,536.6 | 2,635.0 | 2,541.0 | 2,607.1 | 2,566.0 | 2,649.7 | 2,714.3 | 2,714.7 | 2,548.3 | 2,476.4 | 2,291.2 | 1,453.8 | 1,391.6 |
| Tangible Book Value | 691.1 | 838.1 | 805.2 | 569.2 | 118.4 | (292.4) | (236.3) | 51.4 | 28.8 | 124.4 | 53.9 | 34.9 | 68.2 | 100.9 | (4.9) | 370.7 | 201.8 | 301.7 | - |
| 333.3 |
| 347.3 |
| - |
| - |
| - |
| 934.5 |
| 865.6 |
| 333.3 |
| 347.3 |
| 197.4 |
| 193.7 |
| - |
| - |
| 130.9 |
| - |
| - |
| Prepaid Expenses | 191.7 | 178.3 | 309.5 | 294.0 | 354.6 | 237.5 | 105.5 | 109.2 | 99.0 | 66.8 | 70.1 | 113.8 | 66.3 | 55.4 | 59.1 | 64.4 | 96.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,995.1 | 1,959.9 | 2,147.6 | 2,394.0 | 2,109.6 | 1,624.4 | 1,570.2 | 2,155.1 | 1,648.0 | 1,037.6 | 961.4 | 1,148.8 | 920.9 | 992.6 | 745.4 | 1,364.6 | 1,333.5 | - | - |
| 661.9 |
| 595.4 |
| 528.3 |
| - |
| - |
| Accumulated Depreciation | 465.0 | 516.3 | 516.8 | 503.0 | 632.4 | 630.4 | 699.1 | 603.4 | 564.6 | 451.2 | 409.6 | 392.6 | 392.7 | 333.0 | 290.1 | 249.7 | 210.8 | - | - |
| Property,Plant & Equipment Net | 923.9 | 753.6 | 765.0 | 662.2 | 638.2 | 559.4 | 455.2 | 511.7 | 494.3 | 436.7 | 442.9 | 428.1 | 445.0 | 418.9 | 371.8 | 345.7 | 317.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 14.0 | 18.0 | 15.9 | 17.9 | 21.1 | 11.0 | 9.7 | 14.8 | 18.5 | 10.8 | 16.7 | 22.7 | 25.3 | - | - | - | - | - | - |
| Goodwill | 2,700.7 | 2,425.4 | 2,475.7 | 2,352.6 | 2,350.8 | 2,364.0 | 2,140.5 | 2,108.5 | 2,012.9 | 1,925.5 | 1,875.7 | 1,888.0 | 1,855.7 | 1,759.9 | 1,733.7 | 1,352.3 | 1,337.1 | 1,152.1 | - |
| Intangible Assets | 386.4 | 303.8 | 526.8 | 544.8 | 627.4 | 726.2 | 632.4 | 475.0 | 499.3 | 557.2 | 636.4 | 726.9 | 790.4 | 853.9 | 819.5 | 753.3 | 752.3 | - | - |
| Operating Lease Right Of Use Assets | 153.1 | 116.2 | 105.2 | 95.5 | 100.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 72.9 | 54.9 | 56.5 | 42.9 | 39.4 | 68.4 | 2.0 | 4.3 | 5.1 | 2.3 | 3.1 | 37.2 | 26.4 | - | - |
| Other Non-Current Assets | 275.1 | 246.9 | 197.0 | 202.9 | 230.5 | 161.7 | 188.4 | 159.8 | 120.2 | 282.9 | 260.6 | 258.4 | 71.3 | 60.0 | 56.2 | 61.0 | 29.8 | - | - |
| Total Non-Current Assets | 4,286.2 | 3,729.8 | 3,967.6 | 3,893.8 | 4,037.4 | 4,245.2 | 3,665.4 | 3,593.3 | 3,390.5 | 3,270.6 | 3,217.7 | 3,305.6 | 3,167.5 | 3,095.0 | 2,984.3 | 2,549.4 | 2,463.0 | - | - |
| Total Assets | 6,281.2 | 5,689.6 | 6,115.2 | 6,287.7 | 6,147.0 | 5,869.6 | 5,235.6 | 5,748.3 | 5,038.5 | 4,308.2 | 4,179.1 | 4,454.4 | 4,088.4 | 4,087.6 | 3,729.7 | 3,914.0 | 3,796.5 | - | - |
| 47.8 |
| 43.8 |
| - |
| - |
| Short Term Debt | 0.0 | 551.9 | 588.0 | 389.6 | 847.6 | 42.5 | 285.2 | 503.1 | 0.0 | - | 0.0 | 131.1 | 0.2 | 0.9 | 1.6 | 75.8 | 50.0 | - | - |
| Deferred Revenue Current | 79.4 | 70.8 | 66.4 | 69.0 | 63.4 | 57.1 | 48.5 | 45.4 | 49.4 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.8 | 24.3 | 22.3 | 22.2 | 22.0 | 23.5 | 18.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 57.3 | 51.7 | 70.0 | 62.5 | 54.3 | 51.0 | 39.0 | 263.0 | 241.7 | 230.3 | 192.1 | 224.2 | 245.2 | 196.4 | 213.8 | 209.1 | 252.1 | - | - |
| Other Current Liabilities | 73.4 | 82.7 | 62.8 | 59.2 | 66.6 | 67.2 | 54.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 512.1 | 1,042.0 | 1,079.3 | 974.5 | 1,517.5 | 572.2 | 951.3 | 972.2 | 324.8 | 308.4 | 268.4 | 431.6 | 337.0 | 266.9 | 451.6 | 388.4 | 375.5 | - | - |
| 797.2 |
| 870.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 129.1 | 96.7 | 79.1 | 71.4 | 76.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 37.6 | 39.2 | 23.4 | 63.4 | 76.7 | 40.6 | 69.6 | 117.3 | 143.8 | 191.6 | 210.4 | 200.7 | 212.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 336.5 | 240.6 | 207.4 | 218.0 | 246.9 | 186.7 | 106.2 | - | - | 5.9 | 0.0 | 206.5 | 38.4 | 58.7 | 63.9 | 51.4 | 47.1 | - | - |
| Total Non-Current Liabilities | 1,990.9 | 1,080.3 | 1,228.1 | 1,846.6 | 1,532.9 | 2,499.6 | 1,747.7 | 2,141.2 | 2,172.7 | 1,392.7 | 1,342.7 | 1,364.7 | 1,027.5 | 1,096.4 | 720.3 | 1,049.2 | 1,129.8 | - | - |
| Total Liabilities | 2,503.1 | 2,122.3 | 2,307.4 | 2,821.1 | 3,050.4 | 3,071.8 | 2,699.0 | 3,113.4 | 2,497.5 | 1,701.1 | 1,611.0 | 1,789.5 | 1,356.5 | 1,363.3 | 1,171.9 | 1,437.6 | 1,505.3 | - | - |
| 2.7 |
| - |
| - |
| Additional Paid In Capital | 1,436.4 | 1,666.1 | 1,915.1 | 1,868.0 | 1,818.5 | 1,834.2 | 1,777.0 | 1,742.2 | 1,630.1 | 1,794.7 | 1,765.6 | 1,823.2 | 1,777.9 | 1,718.2 | 1,673.7 | 1,649.0 | 1,622.7 | - | - |
| Retained Earnings | 2,748.4 | 2,448.1 | 2,456.8 | 2,160.2 | 1,791.7 | 1,323.1 | 1,178.5 | 1,379.6 | 1,247.9 | 1,263.5 | 1,209.2 | 1,125.7 | 1,054.4 | 985.4 | 855.9 | 759.9 | 615.6 | - | - |
| Accumulated Other Comprehensive Income | (377.3) | (474.5) | (433.8) | (404.1) | (326.7) | (243.8) | (309.6) | (310.6) | (220.8) | (333.8) | (259.2) | (134.7) | (4.2) | 44.0 | 15.9 | 64.8 | 50.1 | - | - |
| Treasury Stock | 31.8 | 74.9 | 133.0 | 160.2 | 189.7 | 118.3 | 112.0 | 178.9 | 119.0 | 120.0 | 152.4 | 167.2 | 116.6 | 35.7 | 0.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 2.0 | 8.3 | 9.5 | 9.7 | 9.5 | 0.0 | - | - | - |
| Total Stockholders Equity | 3,778.2 | 3,567.3 | 3,807.8 | 3,466.6 | 3,096.6 | 2,797.8 | 2,536.6 | 2,635.0 | 2,541.0 | 2,607.1 | 2,566.0 | 2,649.7 | 2,714.3 | 2,714.7 | 2,548.3 | 2,476.4 | 2,291.2 | 1,453.8 | 1,391.6 |
| Total Equity | 3,778.2 | 3,567.3 | 3,807.8 | 3,466.6 | 3,096.6 | 2,797.8 | 2,536.6 | 2,635.0 | 2,541.0 | 2,607.1 | 2,568.1 | 2,664.9 | 2,731.9 | 2,724.4 | 2,557.8 | 2,476.4 | 2,291.2 | 1,453.8 | 1,391.6 |
| 920.0 |
| - |
| - |
| Net debt | 555.5 | 238.6 | 452.0 | 443.2 | 876.5 | 1,207.5 | 953.1 | 780.5 | 741.3 | 534.9 | 628.2 | 595.4 | 465.3 | 362.5 | 171.9 | (61.5) | 54.4 | - | - |
| Working Capital | 1,482.9 | 917.8 | 1,068.3 | 1,419.4 | 592.1 | 1,052.2 | 618.9 | 1,182.9 | 1,323.2 | 729.1 | 693.0 | 717.1 | 583.9 | 725.8 | 293.8 | 976.2 | 957.9 | - | - |
| Book Value | 3,778.2 | 3,567.3 | 3,807.8 | 3,466.6 | 3,096.6 | 2,797.8 | 2,536.6 | 2,635.0 | 2,541.0 | 2,607.1 | 2,566.0 | 2,649.7 | 2,714.3 | 2,714.7 | 2,548.3 | 2,476.4 | 2,291.2 | 1,453.8 | 1,391.6 |
| Tangible Book Value | 691.1 | 838.1 | 805.2 | 569.2 | 118.4 | (292.4) | (236.3) | 51.4 | 28.8 | 124.4 | 53.9 | 34.9 | 68.2 | 100.9 | (4.9) | 370.7 | 201.8 | 301.7 | - |