| (in millions of USD) | 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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 401.0 | 521.7 | 400.0 | 320.1 | 305.3 | 393.5 | 458.6 | 510.4 | 465.3 | 574.0 | 540.6 | - | 1,143.3 | 672.8 | 723.6 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 521.7 | 393.5 | 574.0 | 688.5 | 611.3 | 331.4 | 248.6 | 139.6 | 252.9 | 334.1 | 466.0 | 375.3 | 142.6 | 174.5 | 65.3 | 42.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 521.7 | 393.5 | 574.0 | 688.5 | 611.3 | 331.4 | 248.6 | 139.6 | 252.9 | 334.1 | 466.0 | 375.3 | 142.6 | 174.5 | 65.3 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 524.2 | 842.8 | 921.6 | 797.4 | 432.0 | 461.4 | 551.9 | 506.3 | 462.0 | 447.5 | 463.8 | 446.0 | 424.2 | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 1,321.7 | 1,227.5 | 1,274.2 | 1,336.9 | 690.3 | 678.4 | 767.2 | 757.1 | 775.0 | 691.7 | 618.7 | 557.0 | 575.8 | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 1,373.7 | 1,356.8 | 1,359.5 | 1,284.3 | 1,116.3 | 1,097.9 | 1,036.4 | 930.6 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 607.3 | 542.8 | 549.4 | 497.7 | 360.1 | 337.0 | 424.8 | 384.3 | 336.2 | 312.2 | 304.6 | 251.8 | 249.4 | - | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 4,764.6 | 5,452.7 | 6,377.0 | 1,989.7 | 840.4 | 1,136.9 | 1,306.6 | 1,039.9 | 1,715.6 | 624.7 | 609.0 | 754.7 | 909.2 | - | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 4,788.7 | 5,457.7 | 6,380.9 | 2,023.5 | 1,071.4 | 1,137.5 | 1,307.1 | 1,141.1 | 1,721.9 | 632.5 | 767.4 | 818.5 | 899.2 | - | - | - |
| - |
| - |
| 611.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.4 |
| 175.6 |
| 169.9 |
| 139.6 |
| 186.6 |
| 262.3 |
| 252.9 |
| 271.5 |
| 249.1 |
| 334.1 |
| 247.6 |
| 229.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 401.0 | 521.7 | 400.0 | 320.1 | 305.3 | 393.5 | 458.6 | 510.4 | 465.3 | 574.0 | 540.6 | - | 1,143.3 | 672.8 | 723.6 | - | - | 611.3 | - | - | - | - | - | - | - | - | - | - | 184.4 | 175.6 | 169.9 | 139.6 | 186.6 | 262.3 | 252.9 | 271.5 | 249.1 | 334.1 | 247.6 | 229.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 577.3 | 524.2 | 508.0 | 549.9 | 852.1 | 842.8 | 855.8 | 892.0 | 828.1 | 921.6 | 918.7 | 1,013.9 | 1,028.3 | 785.8 | 816.0 | 854.8 | 832.2 | 432.0 | 558.0 | 483.9 | 472.5 | 427.2 | 464.0 | 461.4 | 491.7 | 547.8 | 545.9 | 551.9 | 582.9 | 607.7 | 562.8 | 506.3 | 527.3 | 509.0 | 462.0 | 522.5 | 498.1 | 447.5 | 580.3 | 582.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,378.4 | 1,321.7 | 1,366.3 | 1,348.3 | 1,279.0 | 1,227.5 | 1,324.5 | 1,309.9 | 1,319.1 | 1,274.2 | 1,302.8 | 1,576.1 | 1,732.5 | 1,192.4 | 1,361.5 | 1,388.4 | 1,336.9 | 690.3 | 759.2 | 722.2 | 677.2 | 679.7 | 655.3 | 678.4 | 725.7 | 765.3 | 803.8 | 767.2 | 791.0 | 785.3 | 778.3 | 757.1 | 734.9 | 687.9 | 775.0 | 711.4 | 756.8 | 691.7 | 768.6 | 784.1 |
| Prepaid Expenses | 393.1 | 344.7 | 320.0 | 300.5 | 317.0 | 287.5 | 285.4 | 269.0 | 275.9 | 245.6 | 224.0 | 224.3 | 200.4 | 145.1 | 134.2 | 141.2 | 166.9 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 4.6 | 12.5 | 10.8 | 10.6 | 11.7 | |||||||||||||||||||||||
| Total Current Assets | 2,749.8 | 2,712.3 | 2,594.3 | 2,518.8 | 2,753.4 | 2,751.3 | 2,955.5 | 3,001.9 | 3,265.6 | 3,384.0 | 3,372.0 | 3,475.0 | 4,109.1 | 2,808.6 | 3,046.1 | 3,097.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,333.8 | 1,373.7 | 1,367.2 | 1,373.6 | 1,346.8 | 1,356.8 | 1,398.5 | 1,412.4 | 1,386.4 | 1,359.5 | 1,352.9 | 1,314.9 | 1,284.3 | 1,289.7 | 1,301.6 | 1,116.3 | 1,316.7 | 1,303.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,577.2 | 6,611.3 | 6,605.2 | 6,607.6 | 6,513.2 | 6,458.9 | 6,557.3 | 6,496.8 | 6,506.2 | 6,553.1 | 6,473.0 | 6,618.9 | 6,526.7 | 4,039.2 | 3,968.8 | 4,026.0 | 4,051.3 | 1,518.2 | ||||||||||||||||||||||
| Intangible Assets | 3,309.7 | 3,418.4 | 3,502.6 | 3,592.2 | 3,616.4 | 3,664.5 | 3,824.5 | 3,869.4 | 3,965.8 | 4,083.4 | 4,117.3 | 4,239.7 | 4,414.6 | 2,429.2 | 2,239.3 | 2,326.6 | 2,402.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 146.7 | 145.2 | 139.6 | 141.8 | 148.5 | 141.3 | 153.3 | 157.7 | 166.0 | 172.8 | 167.8 | 188.0 | 159.3 | 112.4 | 115.4 | 114.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 35.9 | 36.2 | 37.7 | 34.8 | 29.8 | 30.0 | 37.0 | 36.6 | 37.0 | 33.8 | 43.0 | 50.4 | 47.3 | 35.7 | 35.7 | 35.7 | 35.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 77.5 | 85.8 | 68.8 | 65.1 | 66.5 | 66.7 | 69.5 | 75.2 | 70.7 | 69.0 | 61.0 | 81.0 | 75.7 | 33.8 | 53.2 | 36.3 | 39.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,780.8 | 13,921.0 | 13,874.1 | 13,902.7 | 14,032.3 | 14,033.7 | 14,559.0 | 14,607.7 | 15,073.8 | 15,431.4 | 15,365.0 | 15,857.8 | 16,547.4 | 10,367.4 | 10,249.0 | 10,458.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 627.5 | 607.3 | 597.6 | 615.5 | 589.3 | 542.8 | 553.2 | 574.4 | 566.1 | 549.4 | 588.0 | 678.5 | 666.7 | 643.8 | 548.2 | 652.8 | 641.3 | 360.1 | 461.4 | 412.3 | 363.8 | 342.6 | 340.3 | 337.0 | 362.3 | 416.7 | 429.6 | 424.8 | 415.3 | 438.6 | 423.5 | 384.3 | 417.2 | 393.8 | 336.2 | 341.4 | 338.5 | 312.2 | 382.9 | 390.2 |
| Short Term Debt | 23.8 | 24.1 | 5.4 | 5.2 | 5.1 | 5.0 | 4.7 | 4.3 | 3.9 | 3.9 | 3.7 | 72.6 | 74.2 | 4.9 | 30.7 | 30.6 | 3.2 | 231.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 22.2 | 34.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 40.1 | 38.5 | 37.6 | 37.7 | 37.7 | 35.6 | 37.1 | 36.4 | 36.1 | 37.2 | 35.7 | 39.1 | 39.2 | 27.2 | 27.5 | 27.4 | ||||||||||||||||||||||||
| Accrued Expenses | 183.5 | 205.5 | 196.8 | 195.6 | 156.8 | 191.3 | 177.8 | 186.8 | 154.0 | 198.7 | 185.5 | 183.1 | 219.0 | 143.9 | 129.2 | 124.8 | 124.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,264.8 | 1,264.3 | 1,266.4 | 1,260.1 | 1,218.4 | 1,215.7 | 1,208.6 | 1,226.9 | 1,248.5 | 1,326.4 | 1,305.4 | 1,381.1 | 1,405.8 | 1,095.3 | 1,052.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,682.6 | 4,764.6 | 4,780.0 | 4,849.6 | 5,291.8 | 5,452.7 | 5,654.6 | 5,764.9 | 6,242.0 | 6,377.0 | 6,493.9 | 6,609.7 | 7,210.6 | 1,913.6 | 2,165.2 | 2,132.5 | 2,057.4 | 840.4 | 789.0 | 786.9 | 840.2 | 1,125.1 | 1,364.3 | 1,136.9 | 1,200.3 | 1,222.7 | 1,213.2 | 1,306.6 | 1,278.3 | 1,235.1 | 1,081.5 | 1,039.9 | 1,113.8 | 1,269.1 | 1,715.6 | 1,610.5 | 1,699.3 | 624.7 | 1,817.4 | 1,875.6 |
| Operating Lease Liabilities Non-Current | 115.4 | 114.0 | 108.8 | 111.3 | 119.7 | 114.1 | 122.6 | 124.4 | 129.4 | 132.2 | 128.9 | 145.1 | 123.2 | 89.5 | 92.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 732.3 | 752.6 | 774.6 | 801.5 | 807.5 | 815.5 | 907.3 | 934.3 | 966.9 | 1,012.7 | 1,022.9 | 1,083.2 | 1,150.8 | 679.7 | 586.5 | 620.1 | 661.7 | |||||||||||||||||||||||
| Pension Obligations | 102.7 | 106.0 | 110.5 | 112.5 | 108.5 | 109.5 | 109.2 | 117.4 | 114.7 | 120.4 | 108.7 | 112.9 | 116.4 | 111.7 | 101.3 | 102.9 | 108.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 68.1 | 66.2 | 61.5 | 59.8 | 56.0 | 59.0 | 70.9 | 71.9 | 76.9 | 77.2 | 83.9 | 88.9 | 84.9 | 69.4 | 79.4 | 76.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,965.9 | 7,067.7 | 7,101.8 | 7,194.8 | 7,601.9 | 7,766.5 | 8,073.2 | 8,239.8 | 8,798.3 | 9,066.3 | 9,168.7 | 9,420.9 | 10,091.7 | 3,959.2 | 4,077.2 | 4,142.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,271.3 | 2,230.3 | 2,190.0 | 2,133.7 | 2,077.9 | 2,043.8 | 2,026.5 | 2,015.5 | 1,976.3 | 1,979.8 | 1,947.1 | 2,109.8 | 2,100.9 | 1,912.6 | 2,051.7 | 1,996.6 | 1,927.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (152.1) | (75.4) | (107.4) | (106.5) | (318.1) | (442.7) | (206.1) | (316.7) | (369.7) | (282.4) | (417.0) | (326.7) | (300.2) | (195.1) | (516.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 9.3 | 9.2 | 8.8 | 8.3 | 7.7 | 7.4 | 12.7 | 12.0 | 21.0 | 20.8 | 27.1 | 26.6 | 35.1 | 38.2 | 31.9 | 39.0 | 40.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,805.6 | 6,844.1 | 6,763.5 | 6,699.6 | 6,422.7 | 6,259.8 | 6,473.1 | 6,355.9 | 6,254.5 | 6,344.3 | 6,169.2 | 6,410.3 | 6,420.6 | 6,370.0 | 6,139.9 | 6,276.7 | ||||||||||||||||||||||||
| Total Equity | 6,814.9 | 6,853.3 | 6,772.3 | 6,707.9 | 6,430.4 | 6,267.2 | 6,485.8 | 6,367.9 | 6,275.5 | 6,365.1 | 6,196.3 | 6,436.9 | 6,455.7 | 6,408.2 | 6,171.8 | 6,315.7 | 6,423.8 | 2,615.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,706.4 | 4,788.7 | 4,785.4 | 4,854.8 | 5,296.9 | 5,457.7 | 5,659.3 | 5,769.2 | 6,245.9 | 6,380.9 | 6,497.6 | 6,682.3 | 7,284.8 | 1,918.5 | 2,195.9 | 2,163.1 | 2,060.6 | 1,071.4 | 1,019.9 | 1,017.7 | 1,070.8 | 1,125.7 | 1,364.9 | 1,137.5 | 1,200.9 | 1,223.3 | 1,215.3 | 1,307.1 | 1,278.9 | 1,335.6 | 1,182.3 | 1,141.1 | 1,214.4 | 1,369.5 | 1,721.9 | 1,614.1 | 1,705.4 | 632.5 | 1,893.0 | 1,946.9 |
| Net debt | 4,305.4 | 4,267.0 | 4,385.4 | 4,534.7 | 4,991.6 | 5,064.2 | 5,200.7 | 5,258.8 | 5,780.6 | 5,806.9 | 5,957.0 | - | 6,141.5 | 1,245.7 | 1,472.3 | - | - | 460.1 | ||||||||||||||||||||||
| Working Capital | 1,485.0 | 1,448.0 | 1,327.9 | 1,258.7 | 1,535.0 | 1,535.6 | 1,746.9 | 1,775.0 | 2,017.1 | 2,057.6 | 2,066.6 | 2,093.9 | 2,703.3 | 1,713.3 | 1,993.3 | 1,976.7 | 1,915.8 | |||||||||||||||||||||||
| Book Value | 6,805.6 | 6,844.1 | 6,763.5 | 6,699.6 | 6,422.7 | 6,259.8 | 6,473.1 | 6,355.9 | 6,254.5 | 6,344.3 | 6,169.2 | 6,410.3 | 6,420.6 | 6,370.0 | 6,139.9 | 6,276.7 | 6,383.7 | 2,544.4 | ||||||||||||||||||||||
| Tangible Book Value | (3,081.3) | (3,185.6) | (3,344.3) | (3,500.2) | (3,706.9) | (3,863.6) | (3,908.7) | (4,010.3) | (4,217.5) | (4,292.2) | (4,421.1) | (4,448.3) | (4,520.7) | (98.4) | (68.2) | (75.9) | (70.3) | |||||||||||||||||||||||
| 42.6 |
| - |
| Prepaid Expenses | 344.7 | 287.5 | 245.6 | 150.9 | 108.6 | 133.7 | 157.9 | 171.4 | 145.3 | 111.2 | 130.6 | 112.9 | 99.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 9.8 | 9.1 | 2.8 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,712.3 | 2,751.3 | 3,384.0 | 3,000.5 | 1,851.3 | 1,607.7 | 1,817.7 | 1,574.4 | 1,635.2 | 1,584.5 | 1,725.9 | 1,539.9 | 1,291.1 | - | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 768.7 | 741.3 | 736.5 | 605.8 | 584.8 | 524.5 | 463.3 | 396.6 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 605.0 | 615.5 | 623.0 | 678.5 | 531.5 | 573.4 | 573.1 | 534.0 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6,611.3 | 6,458.9 | 6,553.1 | 4,018.8 | 1,518.2 | 1,501.3 | 1,509.2 | 1,477.1 | 1,465.6 | 1,004.0 | 1,081.9 | 1,151.0 | 1,117.6 | 775.7 | - | - |
| Intangible Assets | 3,418.4 | 3,664.5 | 4,083.4 | 2,229.9 | 530.3 | 567.2 | 625.5 | 1,093.6 | 1,078.6 | 444.5 | 244.2 | 293.2 | 316.3 | - | - | - |
| Operating Lease Right Of Use Assets | 145.2 | 141.3 | 172.8 | 110.9 | 73.4 | 71.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 36.2 | 30.0 | 33.8 | 43.9 | 43.9 | 58.4 | 34.2 | - | 18.6 | 17.9 | - | - | - | - | - | - |
| Other Non-Current Assets | 85.8 | 66.7 | 69.0 | 57.9 | 16.4 | 20.1 | 21.7 | 14.7 | 16.0 | 17.0 | 18.1 | 11.9 | 7.5 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,921.0 | 14,033.7 | 15,431.4 | 10,268.9 | 4,589.0 | 4,430.7 | 4,623.8 | 4,388.2 | 4,591.7 | 3,357.2 | 3,611.3 | 3,569.1 | 3,266.5 | 2,449.1 | - | - |
| - |
| Short Term Debt | 24.1 | 5.0 | 3.9 | 33.8 | 231.0 | 0.6 | 0.5 | 101.2 | 6.3 | 7.8 | 158.4 | 63.8 | (10.0) | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 38.5 | 35.6 | 37.2 | 26.4 | 21.6 | 21.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 205.5 | 191.3 | 198.7 | 141.1 | 76.6 | 67.3 | 81.9 | 74.2 | 80.6 | 75.7 | 85.6 | 80.0 | 81.7 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,264.3 | 1,215.7 | 1,326.4 | 1,002.2 | 822.0 | 560.5 | 683.5 | 712.0 | 612.8 | 560.7 | 700.9 | 533.9 | 524.5 | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | 114.0 | 114.1 | 132.2 | 88.1 | 55.1 | 51.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 752.6 | 815.5 | 1,012.7 | 591.9 | 172.0 | 171.9 | 148.3 | 135.3 | 100.9 | 66.9 | 140.3 | 132.0 | 100.1 | - | - | - |
| Pension Obligations | 106.0 | 109.5 | 120.4 | 97.6 | 69.5 | 80.8 | 96.2 | 101.0 | 105.9 | 65.0 | 39.7 | 69.2 | 60.6 | - | - | - |
| Other Non-Current Liabilities | 66.2 | 59.0 | 77.2 | 76.8 | 53.0 | 49.2 | 49.5 | 44.4 | 46.1 | 38.1 | 34.4 | 47.1 | 40.6 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,067.7 | 7,766.5 | 9,066.3 | 3,846.3 | 1,973.6 | 2,010.3 | 2,285.3 | 2,033.5 | 2,608.9 | 1,377.9 | 1,508.9 | 1,572.6 | 1,690.1 | 1,051.9 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,230.3 | 2,043.8 | 1,979.8 | 2,130.0 | 2,010.7 | 1,886.7 | 1,777.9 | 1,611.6 | 1,291.1 | 1,188.9 | 1,199.4 | 1,115.0 | 951.3 | - | - | - |
| Accumulated Other Comprehensive Income | (75.4) | (442.7) | (282.4) | (352.1) | (163.3) | (237.8) | (251.4) | (164.0) | (255.0) | (151.0) | (59.8) | (65.3) | (105.2) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 9.2 | 7.4 | 20.8 | 34.4 | 32.6 | 29.3 | 28.0 | 29.2 | 45.5 | 44.9 | 46.2 | 43.1 | 40.5 | - | - | - |
| Total Stockholders Equity | 6,844.1 | 6,259.8 | 6,344.3 | 6,388.2 | 2,544.4 | 2,351.1 | 2,310.5 | 2,325.5 | 1,937.3 | 1,934.4 | 2,056.2 | 1,953.4 | 1,535.9 | 1,397.2 | 837.6 | 872.3 |
| Total Equity | 6,853.3 | 6,267.2 | 6,365.1 | 6,422.6 | 2,615.4 | 2,420.4 | 2,338.5 | 2,354.7 | 1,982.8 | 1,979.3 | 2,102.4 | 1,996.5 | 1,576.4 | 1,397.2 | 837.6 | 872.3 |
| Net debt | 4,267.0 | 5,064.2 | 5,806.9 | 1,335.0 | 460.1 | 806.1 | 1,058.5 | 1,001.5 | 1,469.0 | 298.4 | 301.4 | 443.2 | 756.6 | - | - | - |
| Working Capital | 1,448.0 | 1,535.6 | 2,057.6 | 1,998.3 | 1,029.3 | 1,047.2 | 1,134.2 | 862.4 | 1,022.4 | 1,023.8 | 1,025.0 | 1,006.0 | 766.6 | - | - | - |
| Book Value | 6,844.1 | 6,259.8 | 6,344.3 | 6,388.2 | 2,544.4 | 2,351.1 | 2,310.5 | 2,325.5 | 1,937.3 | 1,934.4 | 2,056.2 | 1,953.4 | 1,535.9 | 1,397.2 | 837.6 | 872.3 |
| Tangible Book Value | (3,185.6) | (3,863.6) | (4,292.2) | 139.5 | 495.9 | 282.6 | 175.8 | (245.2) | (606.9) | 485.9 | 730.1 | 509.2 | 102.0 | 621.5 | - | - |
| 108.6 |
| 141.0 |
| 145.9 |
| 110.4 |
| 131.3 |
| 104.0 |
| 133.7 |
| 154.7 |
| 163.1 |
| 172.0 |
| 157.9 |
| 171.6 |
| 155.7 |
| 175.1 |
| 171.4 |
| 181.4 |
| 156.2 |
| 145.3 |
| 131.4 |
| 145.5 |
| 111.2 |
| 134.0 |
| 128.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 7.5 |
| 8.0 |
| 5.0 |
| 5.3 |
| 6.6 |
| 2.8 |
| 2.8 |
| - |
| - |
| 92.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,972.4 |
| 1,851.3 |
| 2,084.2 |
| 1,926.4 |
| 1,752.6 |
| 1,675.7 |
| 1,834.4 |
| 1,607.7 |
| 1,667.9 |
| 1,802.9 |
| 1,836.5 |
| 1,817.7 |
| 1,729.9 |
| 1,724.3 |
| 1,686.1 |
| 1,574.4 |
| 1,630.2 |
| 1,615.4 |
| 1,635.2 |
| 1,636.8 |
| 1,649.5 |
| 1,584.5 |
| 1,820.7 |
| 1,800.6 |
| - |
| - |
| - |
| - |
| - |
| 763.5 |
| 768.7 |
| 758.2 |
| 751.3 |
| 738.3 |
| 741.3 |
| 754.0 |
| 762.2 |
| 756.6 |
| 736.5 |
| 719.2 |
| 681.7 |
| 605.8 |
| 635.4 |
| 628.2 |
| 584.8 |
| 606.7 |
| 588.5 |
| - |
| - |
| - |
| - |
| - |
| 570.3 |
| 605.0 |
| 609.0 |
| 622.3 |
| 608.5 |
| 615.5 |
| 644.5 |
| 650.2 |
| 629.8 |
| 623.0 |
| 633.7 |
| 633.2 |
| 678.5 |
| 654.3 |
| 673.4 |
| 531.5 |
| 710.0 |
| 714.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,511.8 |
| 1,509.1 |
| 1,508.4 |
| 1,498.3 |
| 1,494.0 |
| 1,501.3 |
| 1,496.4 |
| 1,506.7 |
| 1,507.4 |
| 1,509.2 |
| 1,524.3 |
| 1,535.1 |
| 1,484.5 |
| 1,477.1 |
| 1,475.2 |
| 1,457.4 |
| 1,465.6 |
| 1,466.0 |
| 1,472.4 |
| 1,004.0 |
| 1,569.0 |
| 1,561.1 |
| 530.3 |
| 504.9 |
| 515.1 |
| 535.4 |
| 542.9 |
| 552.8 |
| 567.2 |
| 577.5 |
| 594.7 |
| 606.1 |
| 625.5 |
| 653.2 |
| 676.6 |
| 659.9 |
| 670.5 |
| 682.4 |
| 699.5 |
| 1,078.6 |
| 749.1 |
| 768.0 |
| 444.5 |
| 822.7 |
| 856.5 |
| 116.5 |
| 73.4 |
| 71.8 |
| 75.3 |
| 74.7 |
| 77.6 |
| 71.4 |
| 71.0 |
| 76.1 |
| 79.6 |
| 89.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 45.3 |
| 43.8 |
| 43.9 |
| 45.2 |
| 41.8 |
| 58.4 |
| 31.5 |
| 31.6 |
| 35.3 |
| 34.2 |
| 27.7 |
| 27.4 |
| 31.3 |
| 28.5 |
| 28.7 |
| 24.3 |
| 18.6 |
| 21.2 |
| 21.5 |
| 17.9 |
| - |
| - |
| 16.4 |
| 21.6 |
| 18.3 |
| 15.0 |
| 11.7 |
| 21.2 |
| 20.1 |
| 19.9 |
| 22.5 |
| 23.0 |
| 21.7 |
| 21.7 |
| 21.1 |
| 15.6 |
| 14.7 |
| 13.8 |
| 14.6 |
| 16.0 |
| 13.2 |
| 15.4 |
| 17.0 |
| 42.6 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,471.1 |
| 4,589.0 |
| 4,773.7 |
| 4,627.2 |
| 4,479.4 |
| 4,408.1 |
| 4,585.9 |
| 4,430.7 |
| 4,478.3 |
| 4,660.3 |
| 4,705.9 |
| 4,623.8 |
| 4,601.3 |
| 4,634.7 |
| 4,507.2 |
| 4,388.2 |
| 4,464.0 |
| 4,444.4 |
| 4,591.7 |
| 4,540.6 |
| 4,600.2 |
| 3,357.2 |
| 4,965.0 |
| 4,967.5 |
| 230.9 |
| 230.8 |
| 230.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 2.1 |
| 0.5 |
| 0.6 |
| 100.5 |
| 100.8 |
| 101.2 |
| 100.6 |
| 100.4 |
| 6.3 |
| 3.6 |
| 6.1 |
| 7.8 |
| 75.6 |
| 71.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 21.6 |
| 22.0 |
| 22.8 |
| 21.7 |
| 21.7 |
| 21.8 |
| 21.6 |
| 22.7 |
| 23.3 |
| 26.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.6 |
| 77.4 |
| 68.9 |
| 82.1 |
| 70.8 |
| 63.2 |
| 67.3 |
| 73.6 |
| 71.0 |
| 66.9 |
| 81.9 |
| 82.5 |
| 74.4 |
| 66.2 |
| 74.2 |
| 78.8 |
| 70.0 |
| 80.6 |
| 69.9 |
| 72.4 |
| 75.7 |
| 86.9 |
| 84.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,120.8 |
| 1,056.6 |
| 822.0 |
| 938.8 |
| 871.0 |
| 830.8 |
| 578.4 |
| 580.3 |
| 560.5 |
| 589.2 |
| 645.3 |
| 676.5 |
| 683.5 |
| 661.7 |
| 768.1 |
| 713.2 |
| 712.0 |
| 734.9 |
| 714.0 |
| 612.8 |
| 599.8 |
| 581.9 |
| 560.7 |
| 712.7 |
| 721.3 |
| 90.5 |
| 91.5 |
| 55.1 |
| 53.2 |
| 55.9 |
| 55.5 |
| 58.0 |
| 51.4 |
| 51.0 |
| 55.3 |
| 57.9 |
| 65.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.0 |
| 175.3 |
| 173.5 |
| 177.6 |
| 174.9 |
| 161.3 |
| 171.9 |
| 163.0 |
| 158.8 |
| 155.9 |
| 148.3 |
| 153.9 |
| 143.8 |
| 143.7 |
| 135.3 |
| 158.6 |
| 127.5 |
| 100.9 |
| 105.8 |
| 106.4 |
| 66.9 |
| 221.6 |
| 205.9 |
| 69.5 |
| 63.7 |
| 66.6 |
| 74.1 |
| 76.3 |
| 78.4 |
| 80.8 |
| 89.8 |
| 93.2 |
| 96.5 |
| 96.2 |
| 93.5 |
| 95.8 |
| 101.2 |
| 101.0 |
| 102.8 |
| 106.9 |
| 105.9 |
| 106.2 |
| 106.1 |
| 65.0 |
| 110.8 |
| 107.2 |
| 72.1 |
| 53.0 |
| 57.2 |
| 55.5 |
| 47.0 |
| 45.8 |
| 43.1 |
| 48.0 |
| 49.4 |
| 50.3 |
| 54.0 |
| 49.5 |
| 52.8 |
| 49.0 |
| 47.3 |
| 44.4 |
| 50.9 |
| 49.1 |
| 46.1 |
| 46.2 |
| 48.3 |
| 38.1 |
| 38.5 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,047.3 |
| 1,973.6 |
| 2,030.7 |
| 1,967.7 |
| 2,027.5 |
| 2,061.1 |
| 2,285.8 |
| 2,050.3 |
| 2,149.2 |
| 2,229.9 |
| 2,261.9 |
| 2,285.3 |
| 2,241.8 |
| 2,294.0 |
| 2,087.0 |
| 2,033.5 |
| 2,161.6 |
| 2,270.6 |
| 2,608.9 |
| 2,490.7 |
| 2,564.0 |
| 1,377.9 |
| 2,927.2 |
| 2,977.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,010.7 |
| 2,130.3 |
| 2,064.1 |
| 1,972.5 |
| 1,919.7 |
| 1,903.8 |
| 1,886.7 |
| 1,870.9 |
| 1,882.7 |
| 1,851.8 |
| 1,777.9 |
| 1,742.3 |
| 1,704.4 |
| 1,655.1 |
| 1,611.6 |
| 1,571.5 |
| 1,487.5 |
| 1,291.1 |
| 1,368.4 |
| 1,322.5 |
| 1,188.9 |
| 1,267.9 |
| 1,215.5 |
| (332.2) |
| (175.6) |
| (163.3) |
| (164.1) |
| (178.5) |
| (246.9) |
| (295.0) |
| (326.1) |
| (237.8) |
| (277.8) |
| (232.8) |
| (223.7) |
| (251.4) |
| (228.9) |
| (215.6) |
| (123.9) |
| (164.0) |
| (177.3) |
| (262.1) |
| (255.0) |
| (255.8) |
| (221.3) |
| (151.0) |
| (181.4) |
| (172.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.6 |
| 31.5 |
| 33.7 |
| 30.0 |
| 27.9 |
| 29.5 |
| 29.3 |
| 27.8 |
| 29.4 |
| 29.1 |
| 28.0 |
| 27.0 |
| 30.7 |
| 31.1 |
| 29.2 |
| 33.3 |
| 41.2 |
| 45.5 |
| 37.9 |
| 37.3 |
| 44.9 |
| 45.8 |
| 44.3 |
| 6,383.7 |
| 2,544.4 |
| 2,665.0 |
| 2,584.1 |
| 2,421.9 |
| 2,319.1 |
| 2,270.6 |
| 2,351.1 |
| 2,301.3 |
| 2,401.0 |
| 2,414.9 |
| 2,310.5 |
| 2,332.5 |
| 2,310.0 |
| 2,389.1 |
| 2,325.5 |
| 2,269.1 |
| 2,132.6 |
| 1,937.3 |
| 2,012.0 |
| 1,998.9 |
| 1,934.4 |
| 1,992.0 |
| 1,945.5 |
| 2,743.0 |
| 2,659.5 |
| 2,451.9 |
| 2,347.0 |
| 2,300.1 |
| 2,380.4 |
| 2,329.1 |
| 2,430.4 |
| 2,444.0 |
| 2,338.5 |
| 2,359.5 |
| 2,340.7 |
| 2,420.2 |
| 2,354.7 |
| 2,302.4 |
| 2,173.8 |
| 1,982.8 |
| 2,049.9 |
| 2,036.2 |
| 1,979.3 |
| 2,037.8 |
| 1,989.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,094.5 |
| 1,160.0 |
| 1,012.4 |
| 1,001.5 |
| 1,027.8 |
| 1,107.2 |
| 1,469.0 |
| 1,342.6 |
| 1,456.3 |
| 298.4 |
| 1,645.4 |
| 1,717.2 |
| 1,029.3 |
| 1,145.4 |
| 1,055.4 |
| 921.8 |
| 1,097.3 |
| 1,254.1 |
| 1,047.2 |
| 1,078.7 |
| 1,157.6 |
| 1,160.0 |
| 1,134.2 |
| 1,068.2 |
| 956.2 |
| 972.9 |
| 862.4 |
| 895.3 |
| 901.4 |
| 1,022.4 |
| 1,037.0 |
| 1,067.6 |
| 1,023.8 |
| 1,108.0 |
| 1,079.3 |
| 2,665.0 |
| 2,584.1 |
| 2,421.9 |
| 2,319.1 |
| 2,270.6 |
| 2,351.1 |
| 2,301.3 |
| 2,401.0 |
| 2,414.9 |
| 2,310.5 |
| 2,332.5 |
| 2,310.0 |
| 2,389.1 |
| 2,325.5 |
| 2,269.1 |
| 2,132.6 |
| 1,937.3 |
| 2,012.0 |
| 1,998.9 |
| 1,934.4 |
| 1,992.0 |
| 1,945.5 |
| 495.9 |
| 648.3 |
| 559.9 |
| 378.1 |
| 277.9 |
| 223.8 |
| 282.6 |
| 227.4 |
| 299.6 |
| 301.4 |
| 175.8 |
| 155.0 |
| 98.3 |
| 244.7 |
| 177.9 |
| 111.5 |
| (24.3) |
| (606.9) |
| (203.1) |
| (241.5) |
| 485.9 |
| (399.7) |
| (472.1) |