| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 302.1 | 237.4 | 215.8 | 201.7 | 246.7 | 233.4 | 223.2 | 244.4 | 350.5 | 265.2 | 174.7 | 332.9 | 343.6 | 316.0 | 435.0 | 215.4 | 253.4 | 231.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 5.1 | 6.0 | 3.9 | 7.6 | 8.6 | 97.4 | 89.5 | 74.2 | 69.3 | 71.9 | 49.1 | 30.5 | 113.8 | - | - | |
| Cash And Short Term Investments | 302.1 | 237.4 | 220.9 | 207.7 | 250.6 | 241.0 | 231.8 | 341.8 | 440.0 | 339.4 | 244.0 | 404.8 | 392.7 | 346.5 | 548.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,509.1 | 1,419.4 | 1,503.0 | 1,432.6 | 1,280.8 | 1,138.0 | 1,232.4 | 1,113.8 | 995.3 | 963.1 | 956.2 | 873.9 | 787.5 | 745.5 | 712.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,036.5 | 956.5 | 1,135.5 | 1,212.6 | 938.1 | 810.4 | 841.9 | 834.5 | 788.2 | 685.8 | 674.2 | 613.6 | 548.7 | 490.0 | 463.1 | 387.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,738.4 | 2,515.8 | 2,332.9 | 2,132.9 | 1,967.5 | 1,755.2 | 1,662.9 | 1,575.9 | 1,484.6 | 1,344.8 | 1,258.3 | 1,191.7 | 1,128.1 | 1,051.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 755.9 | 649.7 | 680.9 | 800.4 | 717.2 | 535.3 | 556.7 | 592.3 | 534.7 | 500.5 | 512.2 | 525.7 | 478.2 | 391.5 | 358.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 1,373.7 | 1,115.5 | 1,108.9 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 7.7 | 136.2 | 178.6 | 603.5 | 1.3 | 80.9 | 552.4 | 3.5 | 253.6 | 4.7 | 2.0 | 5.7 | 1,378.2 | 1,118.1 | 1,111.4 | 4.3 | ||
| - |
| 215.4 |
| 253.4 |
| 231.3 |
| 633.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 322.6 | 282.1 | 329.8 | 304.9 | 316.4 | 241.6 | 220.7 | 278.2 | 263.4 | 221.3 | 264.8 | 219.6 | 170.0 | 167.1 | 239.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,170.3 | 2,895.3 | 3,184.2 | 3,151.8 | 2,782.0 | 2,423.4 | 2,518.1 | 2,470.9 | 2,397.4 | 2,135.3 | 2,099.8 | 2,062.3 | 1,885.9 | 1,737.3 | 1,868.0 | 1,450.2 | - | - |
| 998.2 |
| 924.1 |
| - |
| - |
| Accumulated Depreciation | 1,265.0 | 1,184.8 | 1,093.4 | 1,028.9 | 1,002.3 | 905.5 | 843.6 | 795.6 | 741.9 | 715.4 | 668.7 | 658.9 | 635.8 | 632.1 | 608.2 | 541.6 | - | - |
| Property,Plant & Equipment Net | 1,473.4 | 1,331.1 | 1,239.5 | 1,104.0 | 965.2 | 849.7 | 819.2 | 780.3 | 742.7 | 629.5 | 589.6 | 532.8 | 492.4 | 418.8 | 390.0 | 382.5 | - | - |
| Long Term Investments | - | - | 22.1 | 19.4 | 22.8 | 19.3 | 16.4 | 70.7 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,617.6 | 1,308.9 | 1,293.6 | 1,337.9 | 1,345.8 | 1,250.1 | 1,245.8 | 1,192.2 | 1,143.9 | 1,219.6 | 1,215.7 | 1,147.4 | 1,113.8 | 849.3 | 831.5 | 768.2 | - | - |
| Intangible Assets | 780.8 | 513.0 | 555.0 | 592.3 | 628.7 | 584.4 | 601.1 | 584.3 | 573.1 | 575.4 | 604.1 | 459.5 | 459.6 | 345.6 | 312.9 | 303.2 | - | - |
| Operating Lease Right Of Use Assets | 370.4 | 331.6 | 329.6 | 307.8 | 300.8 | 284.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 147.4 | 33.5 | 15.5 | 18.9 | 26.8 | 30.9 | 34.9 | 21.9 | - | 19.8 | 5.7 | 7.9 | 5.7 | - | 0.0 | 0.0 | - | - |
| Other Non-Current Assets | 216.0 | 173.2 | 164.7 | 195.1 | 203.7 | 208.0 | 222.3 | 222.2 | 213.5 | 185.4 | 179.2 | 168.4 | 163.4 | 210.7 | 112.7 | 99.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,257.0 | 1,171.3 | - | - |
| Total Assets | 7,775.9 | 6,586.5 | 6,782.0 | 6,707.7 | 6,253.0 | 5,631.0 | 5,441.4 | 5,271.8 | 5,090.4 | 4,765.0 | 4,680.1 | 4,378.4 | 4,120.8 | 3,561.8 | 3,515.0 | 3,004.0 | - | - |
| 299.6 |
| - |
| - |
| Short Term Debt | 7.7 | 136.2 | 178.6 | 603.5 | 1.3 | 80.9 | 552.4 | 3.5 | 253.6 | 4.7 | 2.0 | 5.7 | 4.5 | 2.6 | 2.5 | 4.3 | - | - |
| Deferred Revenue Current | 56.6 | 45.0 | 42.4 | 44.9 | 33.1 | 25.3 | 25.9 | 23.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 69.8 | 66.3 | 59.6 | 58.3 | 58.6 | 52.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 287.4 | 297.2 | 257.3 | 262.4 | 258.4 | 185.5 | 193.3 | 177.1 | 181.1 | 183.8 | 169.4 | 173.8 | 154.8 | 157.3 | 157.0 | 136.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,467.4 | 1,466.1 | 1,490.8 | 2,016.4 | 1,331.4 | 1,093.6 | 1,539.4 | 1,006.7 | 1,235.4 | 1,002.2 | 903.2 | 937.1 | 928.0 | 725.1 | 735.3 | 631.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 317.3 | 281.3 | 285.5 | 265.1 | 257.4 | 244.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 85.6 | 81.7 | 76.6 | 62.5 | 67.8 | 66.0 | 66.5 | 64.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 224.3 | 121.2 | 90.3 | 82.2 | 106.4 | 59.6 | 114.8 | 104.0 | 97.4 | 49.8 | 90.7 | 50.1 | 51.5 | 28.1 | 62.0 | 43.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 241.1 | 214.8 | 267.1 | 277.0 | 436.2 | 510.2 | 405.0 | 356.9 | 482.5 | 703.0 | 752.8 | 466.7 | 417.2 | 381.6 | 224.0 | 243.8 | - | - |
| Total Non-Current Liabilities | 3,421.7 | 2,608.3 | 3,148.2 | 2,707.5 | 3,178.5 | 3,272.7 | 2,493.3 | 2,631.6 | 2,416.4 | 2,388.0 | 2,497.5 | 1,862.7 | 1,837.9 | 1,522.7 | 1,392.4 | 1,211.3 | - | - |
| Total Liabilities | 4,889.2 | 4,074.3 | 4,639.0 | 4,723.9 | 4,509.9 | 4,366.3 | 4,032.8 | 3,638.3 | 3,651.7 | 3,390.2 | 3,386.6 | 2,799.8 | 2,765.9 | 2,247.8 | 2,127.7 | 1,842.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 790.1 | 763.5 | 742.9 | 735.2 | 724.1 | - | - |
| Retained Earnings | 3,193.8 | 2,760.6 | 2,404.1 | 2,139.3 | 1,852.3 | 1,544.3 | 1,425.1 | 1,342.7 | 1,172.4 | 1,147.4 | 937.0 | 833.7 | 667.8 | 686.8 | 583.0 | 502.6 | - | - |
| Accumulated Other Comprehensive Income | (533.6) | (537.3) | (604.9) | (537.3) | (514.9) | (717.5) | (577.6) | (459.0) | (474.0) | (502.0) | (394.1) | (156.9) | (159.3) | (177.9) | 6.1 | (107.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 196.3 | 124.9 | 85.4 | 72.5 | 69.5 | 62.5 | 40.7 | - | - |
| Minority Interest | 1.4 | 1.3 | 2.2 | 1.4 | 2.0 | 2.2 | 2.7 | 2.8 | 2.6 | 2.4 | 2.1 | 195.8 | 154.1 | 130.3 | 124.2 | 81.8 | - | - |
| Total Stockholders Equity | 2,885.4 | 2,510.9 | 2,140.8 | 1,982.4 | 1,741.1 | 1,262.4 | 1,406.0 | 1,630.8 | 1,436.1 | 1,372.3 | 1,291.4 | 1,382.8 | 1,200.9 | 1,183.7 | 1,263.2 | 1,079.5 | 1,143.7 | 1,136.6 |
| Total Equity | 2,886.8 | 2,512.2 | 2,143.0 | 1,983.8 | 1,743.0 | 1,264.7 | 1,408.6 | 1,633.5 | 1,438.7 | 1,374.7 | 1,293.5 | 1,578.6 | 1,354.9 | 1,314.0 | 1,387.4 | 1,161.2 | 1,143.7 | 1,136.6 |
| - |
| - |
| Net debt | (294.4) | (101.2) | (42.3) | 395.8 | (249.3) | (160.1) | 320.7 | (338.3) | (186.4) | (334.6) | (242.0) | (399.1) | 985.6 | 771.7 | 562.6 | (211.0) | - | - |
| Working Capital | 1,702.9 | 1,429.3 | 1,693.4 | 1,135.4 | 1,450.6 | 1,329.8 | 978.7 | 1,464.2 | 1,162.0 | 1,133.2 | 1,196.6 | 1,125.2 | 957.9 | 1,012.2 | 1,132.7 | 818.7 | - | - |
| Book Value | 2,885.4 | 2,510.9 | 2,140.8 | 1,982.4 | 1,741.1 | 1,262.4 | 1,406.0 | 1,630.8 | 1,436.1 | 1,372.3 | 1,291.4 | 1,382.8 | 1,200.9 | 1,183.7 | 1,263.2 | 1,079.5 | 1,143.7 | 1,136.6 |
| Tangible Book Value | 486.9 | 689.0 | 292.3 | 52.3 | (233.4) | (572.0) | (440.9) | (145.7) | (280.9) | (422.7) | (528.4) | (224.1) | (372.6) | (11.3) | 118.8 | 8.1 | - | - |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 294.2 | 316.6 | 297.1 | 302.1 | 241.9 | 268.7 | 231.6 | 237.4 | 248.9 | 262.7 | 240.6 | 215.8 | 193.9 | 232.1 | 197.6 | |||||||||||||||||||||||||
| 201.7 |
| 193.2 |
| 192.9 |
| 213.2 |
| 246.7 |
| 249.2 |
| 272.9 |
| 251.8 |
| 233.4 |
| 212.2 |
| 208.2 |
| 212.1 |
| 223.2 |
| 195.2 |
| 226.9 |
| 202.2 |
| 244.4 |
| 264.4 |
| 267.9 |
| 236.2 |
| 350.5 |
| 210.8 |
| 205.9 |
| 194.5 |
| 265.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.3 | 8.6 | 7.6 | 7.8 | 102.8 | 97.4 | 95.9 | 102.5 | 72.4 | 89.5 | 83.9 | 78.9 | 78.4 | 74.2 |
| Cash And Short Term Investments | 294.2 | 316.6 | 297.1 | 302.1 | 241.9 | 268.7 | 231.6 | 237.4 | 248.9 | 262.7 | 240.6 | 215.8 | 193.9 | 232.1 | 197.6 | 201.7 | 193.2 | 192.9 | 213.2 | 246.7 | 249.2 | 272.9 | 251.8 | 233.4 | 212.2 | 208.2 | 221.4 | 231.8 | 202.8 | 234.7 | 305.0 | 341.8 | 360.3 | 370.4 | 308.6 | 440.0 | 294.7 | 284.8 | 272.9 | 339.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,223.4 | 1,330.5 | 1,473.0 | 1,509.1 | 1,105.1 | 1,290.5 | 1,344.2 | 1,419.4 | 1,072.0 | 1,233.3 | 1,418.9 | 1,503.0 | 1,203.2 | 1,340.1 | 1,407.9 | 1,432.6 | 1,085.4 | 1,173.5 | 1,171.9 | 1,280.8 | 998.8 | 1,081.8 | 1,159.1 | 1,138.0 | 948.4 | 1,047.8 | 1,109.3 | 1,232.4 | 961.6 | 1,013.0 | 1,070.6 | 1,113.8 | 884.3 | 980.2 | 1,015.1 | 995.3 | 788.3 | 840.8 | 932.6 | 963.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,120.3 | 1,083.4 | 1,068.2 | 1,036.5 | 1,044.8 | 995.3 | 1,003.5 | 956.5 | 1,080.7 | 1,102.8 | 1,117.4 | 1,135.5 | 1,341.3 | 1,389.6 | 1,340.0 | 1,212.6 | 1,191.8 | 1,040.9 | 997.3 | 938.1 | 913.3 | 829.6 | 783.5 | 810.4 | 914.2 | 883.7 | 860.5 | 841.9 | 916.4 | 879.6 | 853.6 | 834.5 | 930.6 | 864.0 | 851.3 | 788.2 | 856.5 | 762.2 | 728.6 | 685.8 |
| Prepaid Expenses | 415.6 | 390.6 | 365.3 | 322.6 | 367.2 | 326.2 | 319.1 | 282.1 | 344.9 | 320.1 | 335.1 | 329.8 | 341.0 | 355.0 | 342.3 | 304.9 | 340.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,053.4 | 3,121.2 | 3,203.5 | 3,170.3 | 2,759.0 | 2,880.6 | 2,898.3 | 2,895.3 | 2,746.6 | 2,919.0 | 3,112.0 | 3,184.2 | 3,079.4 | 3,316.9 | 3,287.7 | 3,151.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,885.4 | 2,826.4 | 2,805.4 | 2,738.4 | 2,629.8 | 2,615.9 | 2,568.8 | 2,515.8 | 2,459.0 | 2,407.6 | 2,372.5 | 2,332.9 | 2,237.7 | 2,187.6 | 2,135.6 | 2,132.9 | 2,080.6 | 2,035.0 | 1,949.8 | 1,967.5 | 1,887.8 | 1,851.8 | 1,803.8 | 1,755.2 | 1,731.1 | 1,712.5 | 1,674.7 | 1,662.9 | 1,652.1 | 1,624.4 | 1,589.3 | 1,575.9 | 1,570.6 | 1,547.1 | 1,526.6 | 1,484.6 | 1,433.4 | 1,353.3 | 1,362.1 | 1,344.8 |
| Accumulated Depreciation | 1,365.0 | 1,328.1 | 1,306.6 | 1,265.0 | 1,236.8 | 1,238.8 | 1,219.1 | 1,184.8 | 1,172.2 | 1,154.5 | 1,127.2 | 1,093.4 | 1,071.7 | 1,061.7 | 1,036.2 | 1,028.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,520.4 | 1,498.3 | 1,498.8 | 1,473.4 | 1,393.1 | 1,377.1 | 1,349.7 | 1,331.1 | 1,286.9 | 1,253.1 | 1,245.3 | 1,239.5 | 1,166.0 | 1,125.9 | 1,099.4 | 1,104.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,680.9 | 1,664.7 | 1,657.6 | 1,617.6 | 1,358.6 | 1,341.1 | 1,315.8 | 1,308.9 | 1,309.7 | 1,311.7 | 1,300.8 | 1,293.6 | 1,288.1 | 1,341.6 | 1,333.1 | 1,337.9 | 1,344.0 | 1,338.5 | ||||||||||||||||||||||
| Intangible Assets | 821.5 | 825.8 | 832.2 | 780.8 | 510.4 | 512.6 | 504.6 | 513.0 | 523.7 | 533.7 | 542.0 | 555.0 | 562.7 | 581.9 | 586.2 | 592.3 | 601.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 398.7 | 404.7 | 394.8 | 370.4 | 346.2 | 353.7 | 366.0 | 331.6 | 327.0 | 324.3 | 324.7 | 329.6 | 327.2 | 295.4 | 296.1 | 307.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 161.1 | 152.8 | 147.4 | 147.4 | 34.4 | 35.9 | 36.6 | 33.5 | 17.5 | 25.2 | 19.9 | 15.5 | 17.0 | 16.2 | 16.5 | 18.9 | 23.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 248.7 | 202.8 | 210.2 | 216.0 | 218.0 | 182.0 | 179.0 | 173.2 | 171.0 | 170.5 | 170.6 | 164.7 | 169.0 | 171.7 | 184.1 | 195.1 | 190.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,884.7 | 7,870.2 | 7,944.5 | 7,775.9 | 6,619.6 | 6,683.1 | 6,649.9 | 6,586.5 | 6,382.4 | 6,537.4 | 6,715.3 | 6,782.0 | 6,609.4 | 6,849.5 | 6,803.0 | 6,707.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 675.4 | 741.2 | 762.0 | 755.9 | 640.4 | 672.9 | 693.5 | 649.7 | 577.9 | 650.8 | 684.1 | 680.9 | 577.8 | 679.6 | 786.0 | 800.4 | 675.5 | 655.5 | 647.6 | 717.2 | 569.0 | 540.7 | 526.0 | 535.3 | 475.6 | 475.3 | 477.1 | 556.7 | 425.2 | 471.3 | 500.9 | 592.3 | 433.4 | 447.1 | 470.0 | 534.7 | 417.7 | 429.9 | 430.5 | 500.5 |
| Short Term Debt | 8.4 | 8.3 | 7.4 | 7.7 | 7.1 | 6.1 | 6.8 | 136.2 | 6.2 | 5.5 | 6.9 | 178.6 | 3.1 | 3.7 | 303.4 | 603.5 | 703.3 | 302.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 65.8 | 69.0 | 61.4 | 56.6 | 47.5 | 43.0 | 52.5 | 45.0 | 38.1 | 42.9 | 41.5 | 42.4 | 53.5 | 51.9 | 49.9 | 44.9 | 37.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 230.6 | 230.5 | 189.8 | 287.4 | 215.6 | 214.0 | 180.8 | 297.2 | 238.0 | 204.9 | 170.3 | 257.3 | 204.5 | 197.3 | 165.8 | 262.4 | 206.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,338.4 | 1,406.3 | 1,414.9 | 1,467.4 | 1,243.5 | 1,293.9 | 1,282.6 | 1,466.1 | 1,201.9 | 1,254.4 | 1,268.6 | 1,490.8 | 1,119.5 | 1,290.0 | 1,649.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 342.8 | 348.2 | 340.4 | 317.3 | 296.9 | 304.5 | 316.1 | 281.3 | 278.0 | 278.0 | 279.6 | 285.5 | 284.0 | 254.2 | 255.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 91.6 | 91.3 | 85.9 | 85.6 | 83.5 | 82.8 | 81.5 | 81.7 | 80.5 | 79.5 | 77.3 | 76.6 | 60.8 | 59.9 | 62.1 | 62.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 263.1 | 231.0 | 227.1 | 224.3 | 89.0 | 102.3 | 119.9 | 121.2 | 98.2 | 97.3 | 98.6 | 90.3 | 92.5 | 80.0 | 80.8 | 82.2 | 97.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 245.0 | 242.3 | 243.5 | 241.1 | 224.3 | 244.9 | 234.4 | 214.8 | 268.9 | 298.3 | 287.1 | 267.1 | 239.0 | 292.1 | 285.6 | 277.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 3,398.1 | 3,333.1 | 3,473.1 | 3,421.7 | 2,700.3 | 2,671.5 | 2,715.8 | 2,608.3 | 2,832.2 | 2,920.5 | 3,163.8 | 3,148.2 | 3,434.9 | 3,467.4 | 3,156.1 | 2,707.5 | ||||||||||||||||||||||||
| Total Liabilities | 4,736.5 | 4,739.4 | 4,888.0 | 4,889.2 | 3,943.8 | 3,965.4 | 3,998.3 | 4,074.3 | 4,034.2 | 4,174.8 | 4,432.4 | 4,639.0 | 4,554.4 | 4,757.4 | 4,805.4 | 4,723.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,431.2 | 3,448.9 | 3,356.8 | 3,193.8 | 3,033.5 | 3,047.0 | 2,929.4 | 2,760.6 | 2,639.3 | 2,637.4 | 2,551.1 | 2,404.1 | 2,306.8 | 2,334.1 | 2,256.9 | 2,139.3 | 1,992.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (478.8) | (521.9) | (512.8) | (533.6) | (598.3) | (580.8) | (540.6) | (537.3) | (593.7) | (589.7) | (593.2) | (604.9) | (604.8) | (601.0) | (612.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.5 | 1.4 | 1.4 | 1.4 | 1.5 | 1.6 | 2.1 | 1.3 | 1.4 | 2.0 | 1.7 | 2.2 | 1.8 | 1.6 | 1.5 | 1.4 | 1.6 | 1.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 3,146.6 | 3,129.4 | 3,055.2 | 2,885.4 | 2,674.3 | 2,716.0 | 2,649.4 | 2,510.9 | 2,346.8 | 2,360.6 | 2,281.1 | 2,140.8 | 2,053.2 | 2,090.5 | 1,996.1 | 1,982.4 | ||||||||||||||||||||||||
| Total Equity | 3,148.1 | 3,130.8 | 3,056.6 | 2,886.8 | 2,675.8 | 2,717.7 | 2,651.5 | 2,512.2 | 2,348.2 | 2,362.6 | 2,282.8 | 2,143.0 | 2,055.0 | 2,092.1 | 1,997.6 | 1,983.8 | 1,836.6 | 1,837.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8.4 | 8.3 | 7.4 | 7.7 | 7.1 | 6.1 | 6.8 | 136.2 | 6.2 | 5.5 | 6.9 | 178.6 | 3.1 | 3.7 | 303.4 | 603.5 | 703.3 | 302.7 | 1.6 | 1.3 | 1.0 | 75.7 | 45.9 | 80.9 | 71.2 | 102.1 | 582.6 | 552.4 | 453.5 | 453.9 | 3.4 | 3.5 | 3.8 | 253.7 | 254.1 | 253.6 | 384.0 | 3.9 | 4.2 | 4.7 |
| Net debt | (285.8) | (308.3) | (289.6) | (294.4) | (234.8) | (262.6) | (224.8) | (101.2) | (242.7) | (257.2) | (233.7) | (37.2) | (190.7) | (228.4) | 105.8 | 401.8 | 510.1 | 109.9 | ||||||||||||||||||||||
| Working Capital | 1,715.0 | 1,714.8 | 1,788.6 | 1,702.9 | 1,515.5 | 1,586.7 | 1,615.7 | 1,429.3 | 1,544.6 | 1,664.7 | 1,843.3 | 1,693.4 | 1,959.9 | 2,026.8 | 1,638.4 | 1,135.4 | 875.5 | |||||||||||||||||||||||
| Book Value | 3,146.6 | 3,129.4 | 3,055.2 | 2,885.4 | 2,674.3 | 2,716.0 | 2,649.4 | 2,510.9 | 2,346.8 | 2,360.6 | 2,281.1 | 2,140.8 | 2,053.2 | 2,090.5 | 1,996.1 | 1,982.4 | 1,835.0 | 1,836.1 | ||||||||||||||||||||||
| Tangible Book Value | 644.3 | 638.9 | 565.4 | 486.9 | 805.3 | 862.3 | 829.1 | 689.0 | 513.4 | 515.2 | 438.3 | 292.3 | 202.4 | 167.0 | 76.8 | 52.3 | (110.6) | |||||||||||||||||||||||
| 352.2 |
| 330.3 |
| 316.4 |
| 286.3 |
| 268.0 |
| 262.7 |
| 241.6 |
| 240.7 |
| 220.6 |
| 234.4 |
| 220.7 |
| 226.6 |
| 252.6 |
| 306.3 |
| 278.2 |
| 278.1 |
| 282.9 |
| 260.4 |
| 263.4 |
| 224.3 |
| 232.2 |
| 239.4 |
| 221.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,810.4 |
| 2,759.4 |
| 2,712.7 |
| 2,782.0 |
| 2,447.6 |
| 2,452.4 |
| 2,457.0 |
| 2,423.4 |
| 2,315.5 |
| 2,360.3 |
| 2,416.3 |
| 2,518.1 |
| 2,299.7 |
| 2,372.2 |
| 2,432.7 |
| 2,470.9 |
| 2,357.3 |
| 2,395.1 |
| 2,362.9 |
| 2,397.4 |
| 2,079.9 |
| 2,041.1 |
| 2,095.1 |
| 2,135.3 |
| 1,031.6 |
| 1,011.9 |
| 999.0 |
| 1,002.3 |
| 985.2 |
| 962.4 |
| 942.8 |
| 905.5 |
| 900.4 |
| 890.7 |
| 861.7 |
| 843.6 |
| 850.0 |
| 830.8 |
| 812.3 |
| 795.6 |
| 797.6 |
| 786.7 |
| 770.7 |
| 741.9 |
| 731.3 |
| 714.4 |
| 729.6 |
| 715.4 |
| 1,049.0 |
| 1,023.1 |
| 950.8 |
| 965.2 |
| 902.6 |
| 889.4 |
| 861.0 |
| 849.7 |
| 830.7 |
| 821.8 |
| 813.0 |
| 819.2 |
| 802.1 |
| 793.6 |
| 777.1 |
| 780.3 |
| 773.0 |
| 760.4 |
| 755.9 |
| 742.7 |
| 702.1 |
| 638.9 |
| 632.5 |
| 629.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 16.4 |
| 16.2 |
| 15.4 |
| - |
| 70.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,349.1 |
| 1,345.8 |
| 1,310.8 |
| 1,300.8 |
| 1,278.5 |
| 1,250.1 |
| 1,265.2 |
| 1,259.6 |
| 1,249.8 |
| 1,245.8 |
| 1,262.3 |
| 1,229.5 |
| 1,187.7 |
| 1,192.2 |
| 1,185.9 |
| 1,168.0 |
| 1,169.1 |
| 1,143.9 |
| 1,133.0 |
| 1,085.8 |
| 1,222.7 |
| 1,219.6 |
| 611.4 |
| 626.2 |
| 628.7 |
| 612.7 |
| 620.4 |
| 583.8 |
| 584.4 |
| 597.0 |
| 595.3 |
| 601.7 |
| 601.1 |
| 620.5 |
| 607.2 |
| 585.1 |
| 584.3 |
| 577.9 |
| 579.9 |
| 587.3 |
| 573.1 |
| 579.2 |
| 521.2 |
| 563.2 |
| 575.4 |
| 312.2 |
| 302.7 |
| 298.9 |
| 300.8 |
| 292.2 |
| 297.7 |
| 283.5 |
| 284.5 |
| 289.7 |
| 284.9 |
| 257.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.4 |
| 26.7 |
| 26.8 |
| 38.0 |
| 37.2 |
| 36.6 |
| 30.9 |
| 36.6 |
| 34.7 |
| 36.3 |
| 34.9 |
| 21.1 |
| 17.8 |
| - |
| 21.9 |
| - |
| - |
| - |
| - |
| 25.9 |
| 59.6 |
| 20.2 |
| 19.8 |
| 196.4 |
| 201.8 |
| 203.7 |
| 188.5 |
| 192.4 |
| 194.0 |
| 208.0 |
| 231.2 |
| 224.5 |
| 221.6 |
| 222.3 |
| 213.8 |
| 218.6 |
| 218.9 |
| 222.2 |
| 220.8 |
| 220.7 |
| 211.6 |
| 213.5 |
| 212.1 |
| 200.8 |
| 193.2 |
| 185.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,330.6 |
| 6,254.9 |
| 6,166.2 |
| 6,253.0 |
| 5,792.4 |
| 5,790.2 |
| 5,694.4 |
| 5,631.0 |
| 5,565.9 |
| 5,581.0 |
| 5,596.4 |
| 5,441.4 |
| 5,219.4 |
| 5,239.0 |
| 5,223.4 |
| 5,271.8 |
| 5,135.9 |
| 5,144.7 |
| 5,108.9 |
| 5,090.4 |
| 4,732.2 |
| 4,547.5 |
| 4,726.9 |
| 4,765.0 |
| 1.6 |
| 1.3 |
| 1.0 |
| 75.7 |
| 45.9 |
| 80.9 |
| 71.2 |
| 102.1 |
| 582.6 |
| 552.4 |
| 453.5 |
| 453.9 |
| 3.4 |
| 3.5 |
| 3.8 |
| 253.7 |
| 254.1 |
| 253.6 |
| 384.0 |
| 3.9 |
| 4.2 |
| 4.7 |
| 36.3 |
| 35.2 |
| 33.1 |
| 31.9 |
| 28.3 |
| 25.6 |
| 25.3 |
| 23.6 |
| 25.2 |
| 27.4 |
| 25.9 |
| 24.7 |
| 23.5 |
| 26.7 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.1 |
| 51.0 |
| 50.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.5 |
| 156.0 |
| 258.4 |
| 190.2 |
| 161.5 |
| 133.9 |
| 185.5 |
| 154.1 |
| 139.4 |
| 119.3 |
| 193.3 |
| 143.2 |
| 133.6 |
| 119.0 |
| 177.1 |
| 139.2 |
| 138.4 |
| 115.1 |
| 181.1 |
| 133.6 |
| 126.1 |
| 106.1 |
| 183.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,016.4 |
| 1,934.9 |
| 1,483.6 |
| 1,163.6 |
| 1,331.4 |
| 1,087.5 |
| 1,132.7 |
| 1,092.8 |
| 1,093.6 |
| 962.1 |
| 984.1 |
| 1,496.6 |
| 1,539.4 |
| 1,270.2 |
| 1,299.4 |
| 878.1 |
| 1,006.7 |
| 922.1 |
| 1,075.0 |
| 1,095.1 |
| 1,235.4 |
| 1,230.5 |
| 886.6 |
| 883.6 |
| 1,002.2 |
| 265.1 |
| 270.3 |
| 260.0 |
| 256.7 |
| 257.4 |
| 251.6 |
| 256.0 |
| 242.9 |
| 244.7 |
| 247.7 |
| 243.9 |
| 215.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.1 |
| 67.2 |
| 67.4 |
| 67.8 |
| 67.1 |
| 66.9 |
| 66.4 |
| 66.0 |
| 67.3 |
| 67.1 |
| 65.6 |
| 66.5 |
| 64.7 |
| 65.3 |
| 62.5 |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.8 |
| 108.5 |
| 106.4 |
| 90.4 |
| 65.7 |
| 63.8 |
| 59.6 |
| 122.5 |
| 112.6 |
| 113.2 |
| 114.8 |
| 117.3 |
| 113.8 |
| 104.6 |
| 104.0 |
| 63.2 |
| 70.3 |
| 91.7 |
| 97.4 |
| 48.6 |
| 41.5 |
| 53.4 |
| 49.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 308.3 |
| 404.5 |
| 417.1 |
| 436.2 |
| 502.7 |
| 560.7 |
| 545.7 |
| 510.2 |
| 391.7 |
| 415.8 |
| 407.3 |
| 405.0 |
| 319.0 |
| 370.8 |
| 360.1 |
| 356.9 |
| 334.9 |
| 506.6 |
| 491.7 |
| 482.5 |
| 569.9 |
| 701.1 |
| 699.8 |
| 703.0 |
| 2,559.1 |
| 2,933.6 |
| 3,211.9 |
| 3,178.5 |
| 3,155.2 |
| 3,107.1 |
| 3,149.6 |
| 3,272.7 |
| 3,250.4 |
| 3,193.6 |
| 2,753.8 |
| 2,493.3 |
| 2,507.0 |
| 2,403.5 |
| 2,731.9 |
| 2,631.6 |
| 2,577.8 |
| 2,460.2 |
| 2,451.6 |
| 2,416.4 |
| 2,216.0 |
| 2,377.5 |
| 2,405.7 |
| 2,388.0 |
| 4,494.0 |
| 4,417.1 |
| 4,375.5 |
| 4,509.9 |
| 4,242.7 |
| 4,239.8 |
| 4,242.3 |
| 4,366.3 |
| 4,212.5 |
| 4,177.7 |
| 4,250.4 |
| 4,032.8 |
| 3,777.2 |
| 3,702.9 |
| 3,610.0 |
| 3,638.3 |
| 3,499.9 |
| 3,535.2 |
| 3,546.7 |
| 3,651.7 |
| 3,446.5 |
| 3,264.1 |
| 3,289.3 |
| 3,390.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,011.0 |
| 1,937.9 |
| 1,852.3 |
| 1,745.4 |
| 1,756.6 |
| 1,678.3 |
| 1,544.3 |
| 1,481.3 |
| 1,516.2 |
| 1,485.9 |
| 1,425.1 |
| 1,337.5 |
| 1,369.7 |
| 1,367.0 |
| 1,342.7 |
| 1,298.9 |
| 1,301.4 |
| 1,248.8 |
| 1,172.4 |
| 1,084.5 |
| 1,112.6 |
| 1,223.6 |
| 1,147.4 |
| (537.3) |
| (552.3) |
| (573.7) |
| (540.5) |
| (514.9) |
| (622.9) |
| (649.8) |
| (667.7) |
| (717.5) |
| (592.0) |
| (576.7) |
| (601.3) |
| (577.6) |
| (477.7) |
| (501.1) |
| (493.0) |
| (459.0) |
| (405.7) |
| (434.6) |
| (429.4) |
| (474.0) |
| (533.2) |
| (555.5) |
| (506.3) |
| (502.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.4 |
| 215.9 |
| 213.4 |
| 196.3 |
| 2.1 |
| 2.0 |
| 2.2 |
| 2.7 |
| 2.5 |
| 2.2 |
| 2.8 |
| 2.6 |
| 2.6 |
| 2.7 |
| 3.1 |
| 3.5 |
| 2.9 |
| 2.8 |
| 2.6 |
| 2.8 |
| 3.1 |
| 2.6 |
| 2.5 |
| 1.9 |
| 2.1 |
| 2.4 |
| 1,835.0 |
| 1,836.1 |
| 1,788.6 |
| 1,741.1 |
| 1,547.5 |
| 1,547.7 |
| 1,449.6 |
| 1,262.4 |
| 1,350.5 |
| 1,400.7 |
| 1,343.4 |
| 1,406.0 |
| 1,439.2 |
| 1,532.5 |
| 1,610.4 |
| 1,630.8 |
| 1,633.4 |
| 1,606.8 |
| 1,559.1 |
| 1,436.1 |
| 1,283.2 |
| 1,281.4 |
| 1,435.4 |
| 1,372.3 |
| 1,790.7 |
| 1,743.0 |
| 1,549.7 |
| 1,550.4 |
| 1,452.1 |
| 1,264.7 |
| 1,353.3 |
| 1,403.3 |
| 1,346.0 |
| 1,408.6 |
| 1,442.3 |
| 1,536.0 |
| 1,613.4 |
| 1,633.5 |
| 1,636.0 |
| 1,609.5 |
| 1,562.2 |
| 1,438.7 |
| 1,285.7 |
| 1,283.3 |
| 1,437.6 |
| 1,374.7 |
| (211.6) |
| (245.4) |
| (248.2) |
| (197.2) |
| (205.9) |
| (152.5) |
| (141.0) |
| (106.0) |
| 361.2 |
| 320.7 |
| 250.7 |
| 219.2 |
| (301.6) |
| (338.3) |
| (356.5) |
| (116.7) |
| (54.5) |
| (186.4) |
| 89.3 |
| (280.9) |
| (268.7) |
| (334.6) |
| 1,275.8 |
| 1,549.1 |
| 1,450.6 |
| 1,360.1 |
| 1,319.7 |
| 1,364.3 |
| 1,329.8 |
| 1,353.3 |
| 1,376.2 |
| 919.7 |
| 978.7 |
| 1,029.5 |
| 1,072.8 |
| 1,554.6 |
| 1,464.2 |
| 1,435.2 |
| 1,320.1 |
| 1,267.8 |
| 1,162.0 |
| 849.4 |
| 1,154.5 |
| 1,211.5 |
| 1,133.2 |
| 1,788.6 |
| 1,741.1 |
| 1,547.5 |
| 1,547.7 |
| 1,449.6 |
| 1,262.4 |
| 1,350.5 |
| 1,400.7 |
| 1,343.4 |
| 1,406.0 |
| 1,439.2 |
| 1,532.5 |
| 1,610.4 |
| 1,630.8 |
| 1,633.4 |
| 1,606.8 |
| 1,559.1 |
| 1,436.1 |
| 1,283.2 |
| 1,281.4 |
| 1,435.4 |
| 1,372.3 |
| (113.8) |
| (186.8) |
| (233.4) |
| (376.0) |
| (373.4) |
| (412.7) |
| (572.0) |
| (511.7) |
| (454.2) |
| (508.2) |
| (440.9) |
| (443.6) |
| (304.2) |
| (162.3) |
| (145.7) |
| (130.4) |
| (141.1) |
| (197.2) |
| (280.9) |
| (429.0) |
| (325.5) |
| (350.4) |
| (422.7) |