| (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 | 1,209.5 | 238.4 | 227.9 | 273.7 | 295.3 | 463.2 | 147.1 | 188.7 | 821.9 | 731.4 | 717.2 | 905.7 | 876.0 | 809.5 | 735.3 | 488.8 | 415.7 | 321.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1,209.5 | 238.4 | 227.9 | 273.7 | 295.3 | 463.2 | 147.1 | 188.7 | 821.9 | 731.4 | 717.2 | 905.7 | 876.0 | 809.5 | 735.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 939.5 | 837.3 | 704.9 | 576.0 | 614.3 | 474.6 | 528.5 | 483.7 | 450.5 | 382.1 | 362.6 | 359.6 | 318.3 | 283.2 | 274.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 927.7 | 822.3 | 998.0 | 743.9 | 457.0 | 416.9 | 349.6 | 268.7 | 268.3 | 224.5 | 246.9 | 165.4 | 145.8 | 174.4 | 200.8 | 185.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,256.1 | 1,275.0 | 1,205.9 | 1,131.3 | 1,085.6 | 969.2 | 899.0 | 860.9 | 850.5 | 798.7 | 770.2 | 842.5 | 772.1 | 768.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 278.2 | 237.7 | 150.8 | 159.2 | 138.0 | 135.8 | 115.7 | 92.7 | 92.8 | 92.6 | 81.1 | 85.4 | 60.7 | 55.0 | 55.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 658.4 | 697.3 | 1,431.2 | 765.3 | 643.4 | 1,164.1 | 1,258.9 | 270.0 | 1,078.6 | 873.3 | 300.6 | 300.8 | 0.8 | 250.8 | 100.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 668.3 | 707.2 | 1,441.1 | 775.2 | 655.4 | 1,176.1 | 1,270.9 | 281.5 | 1,078.6 | 1,172.8 | 300.6 | 300.8 | 300.8 | 250.8 | 100.2 | 121.7 | ||
| (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 | 1,660.5 | 1,417.1 | 1,383.8 | 1,209.5 | 932.7 | 521.9 | 426.4 | 238.4 | 237.9 | 210.2 | 209.1 | 227.9 | 227.9 | 253.2 | 207.2 | |||||||||||||||||||||||||
| - |
| 488.8 |
| 415.7 |
| 321.1 |
| 226.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 429.0 | 459.8 | 437.0 | 337.9 | 208.2 | 75.3 | 120.1 | 124.6 | 103.2 | 81.7 | 81.2 | 93.6 | 61.1 | - | - | - | - | - |
| Other Current Assets | 164.5 | 141.8 | 179.9 | 131.3 | 128.8 | - | - | - | - | - | - | - | 61.1 | 72.2 | 58.9 | 64.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,505.6 | 2,357.7 | 2,367.8 | 1,931.5 | 1,574.8 | 1,523.5 | 1,145.4 | 1,065.7 | 1,644.0 | 1,419.7 | 1,407.8 | 1,556.2 | 1,448.8 | 1,361.2 | 1,292.5 | 985.3 | - | - |
| 762.7 |
| 625.3 |
| - |
| - |
| Accumulated Depreciation | 705.3 | 727.0 | 668.0 | 633.1 | 622.1 | 551.8 | 511.5 | 474.3 | 456.3 | 414.4 | 382.5 | 408.3 | 360.7 | 334.3 | 300.6 | 238.2 | - | - |
| Property,Plant & Equipment Net | 550.8 | 548.0 | 537.9 | 498.2 | 463.5 | 417.3 | 387.5 | 386.6 | 394.2 | 384.3 | 387.8 | 434.3 | 411.4 | 434.4 | 462.1 | 387.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 76.2 | 65.5 | 65.4 | 9.9 | 17.2 | 14.1 | 21.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,046.7 | 2,842.1 | 2,770.3 | 1,936.4 | 1,927.9 | 1,890.3 | 1,856.4 | 1,068.9 | 1,064.9 | 1,059.2 | 264.3 | 289.3 | 274.8 | 256.2 | 235.5 | 198.6 | - | - |
| Intangible Assets | 464.9 | 485.9 | 552.3 | 345.9 | 392.6 | 448.2 | 522.0 | 215.2 | 261.8 | 299.8 | 47.1 | 45.2 | 49.6 | 54.8 | 47.9 | 30.9 | - | - |
| Operating Lease Right Of Use Assets | 167.5 | 151.1 | 128.0 | 132.3 | 128.6 | 118.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 45.5 | 53.8 | 61.5 | 55.5 | 46.4 | 18.8 | 20.1 | 23.5 | 18.9 | 19.0 | - | - |
| Other Non-Current Assets | 185.8 | 284.0 | 262.5 | 171.7 | 160.9 | 148.7 | 151.0 | 273.7 | 42.1 | 38.2 | 28.4 | 17.2 | 5.9 | 7.8 | 12.0 | 5.3 | - | - |
| Total Non-Current Assets | 4,668.8 | 4,514.7 | 4,383.9 | 3,164.4 | 3,153.4 | 3,063.9 | 2,962.3 | 1,998.2 | 1,824.5 | 1,837.0 | 773.9 | 804.8 | 761.9 | 776.7 | 776.5 | 641.1 | - | - |
| Total Assets | 8,174.4 | 6,872.4 | 6,751.7 | 5,095.9 | 4,728.1 | 4,587.4 | 4,107.7 | 3,063.9 | 3,468.5 | 3,256.7 | 2,181.8 | 2,361.0 | 2,210.7 | 2,137.9 | 2,068.9 | 1,626.4 | - | - |
| 57.5 |
| - |
| - |
| Short Term Debt | 9.9 | 9.9 | 9.9 | 9.9 | 12.0 | 12.0 | 12.0 | 11.5 | - | 299.4 | - | 0.0 | 300.0 | 0.1 | 0.2 | 121.7 | - | - |
| Deferred Revenue Current | 166.0 | 152.6 | 138.1 | 108.7 | 109.6 | 98.6 | 88.7 | 60.8 | 51.9 | 50.0 | 36.1 | 42.4 | 45.0 | 41.6 | 45.1 | 29.5 | - | - |
| Operating Lease Liabilities Current | 30.5 | 25.3 | 21.9 | 21.9 | 23.6 | 21.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 402.3 | 377.7 | 365.7 | 344.7 | 320.6 | 270.4 | 266.4 | 185.8 | 186.3 | 156.8 | 133.0 | 130.7 | 137.7 | 127.4 | 103.8 | 80.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,019.1 | 910.7 | 758.5 | 689.3 | 911.8 | 602.8 | 556.0 | 511.2 | 360.1 | 638.0 | 266.5 | 269.6 | 574.0 | 252.9 | 208.8 | 312.7 | - | - |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 153.0 | 141.4 | 116.9 | 120.5 | 114.8 | 101.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 156.8 | 137.3 | 119.2 | 95.5 | 91.5 | 87.3 | 81.1 | 71.6 | 53.2 | 40.3 | 19.3 | 16.4 | 11.9 | 14.4 | 17.2 | 12.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 11.4 | 13.1 | 13.8 | 9.1 | 6.4 | 10.7 | 9.9 | 8.8 | 8.1 | 10.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 141.5 | 42.3 | 68.2 | 6.0 | 6.8 | 8.3 | 2.1 | 0.9 | 2.4 | 1.2 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1,187.4 | 1,097.7 | 1,863.3 | 1,045.8 | 930.7 | 1,487.6 | 1,479.5 | 493.7 | 1,148.1 | 923.9 | 328.0 | 333.2 | 26.2 | 277.4 | 129.3 | 26.2 | - | - |
| Total Liabilities | 2,206.5 | 2,008.4 | 2,621.8 | 1,735.1 | 1,842.4 | 2,090.3 | 2,035.5 | 1,004.9 | 1,508.2 | 1,561.9 | 594.5 | 602.7 | 600.2 | 530.2 | 338.2 | 338.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,081.5 | 4,991.6 | 4,253.0 | 3,613.7 | 3,079.6 | 2,833.0 | 2,436.4 | 2,432.3 | 2,316.2 | 2,160.3 | 1,976.0 | 1,780.4 | 1,576.6 | 1,366.7 | 1,111.9 | 884.9 | - | - |
| Accumulated Other Comprehensive Income | (74.7) | (251.5) | (272.5) | (312.7) | (193.5) | (284.0) | (253.0) | (224.3) | (189.1) | (222.7) | (173.5) | 151.6 | 92.1 | 236.5 | 324.4 | 86.4 | - | - |
| Treasury Stock | - | - | - | - | 1,623.3 | 1,623.3 | 1,623.3 | 1,600.4 | 1,546.6 | 1,546.6 | 1,444.6 | 1,291.9 | 1,083.8 | 895.8 | 504.6 | 344.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,967.9 | 4,864.0 | 4,129.9 | 3,360.8 | 2,885.7 | 2,497.0 | 2,072.2 | 2,059.0 | 1,960.3 | 1,694.8 | 1,587.3 | 1,758.2 | 1,610.5 | 1,607.6 | 1,730.7 | 1,287.5 | 1,115.2 | 1,081.8 |
| Total Equity | 5,967.9 | 4,864.0 | 4,129.9 | 3,360.8 | 2,885.7 | 2,497.0 | 2,072.2 | 2,059.0 | 1,960.3 | 1,694.8 | 1,587.3 | 1,758.2 | 1,610.5 | 1,607.6 | 1,730.7 | 1,287.5 | 1,115.2 | 1,081.8 |
| - |
| - |
| Net debt | (541.2) | 468.9 | 1,213.2 | 501.5 | 360.1 | 713.0 | 1,123.7 | 92.8 | 256.7 | 441.3 | (416.7) | (604.9) | (575.3) | (558.7) | (635.1) | (367.1) | - | - |
| Working Capital | 2,486.5 | 1,447.1 | 1,609.3 | 1,242.2 | 663.0 | 920.7 | 589.4 | 554.5 | 1,283.9 | 781.7 | 1,141.4 | 1,286.7 | 874.8 | 1,108.3 | 1,083.6 | 672.7 | - | - |
| Book Value | 5,967.9 | 4,864.0 | 4,129.9 | 3,360.8 | 2,885.7 | 2,497.0 | 2,072.2 | 2,059.0 | 1,960.3 | 1,694.8 | 1,587.3 | 1,758.2 | 1,610.5 | 1,607.6 | 1,730.7 | 1,287.5 | 1,115.2 | 1,081.8 |
| Tangible Book Value | 2,456.3 | 1,536.1 | 807.3 | 1,078.4 | 565.2 | 158.5 | (306.2) | 774.9 | 633.6 | 335.8 | 1,275.9 | 1,423.7 | 1,286.0 | 1,296.6 | 1,447.3 | 1,058.0 | - | - |
| 273.7 |
| 201.8 |
| 194.5 |
| 276.1 |
| 295.3 |
| 230.6 |
| 255.9 |
| 421.4 |
| 463.2 |
| 352.9 |
| 204.1 |
| 172.2 |
| 147.1 |
| 146.5 |
| 149.5 |
| 230.2 |
| 188.7 |
| 704.3 |
| 858.9 |
| 811.1 |
| 821.9 |
| 827.3 |
| 788.1 |
| 781.7 |
| 731.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,660.5 | 1,417.1 | 1,383.8 | 1,209.5 | 932.7 | 521.9 | 426.4 | 238.4 | 237.9 | 210.2 | 209.1 | 227.9 | 227.9 | 253.2 | 207.2 | 273.7 | 201.8 | 194.5 | 276.1 | 295.3 | 230.6 | 255.9 | 421.4 | 463.2 | 352.9 | 204.1 | 172.2 | 147.1 | 146.5 | 149.5 | 230.2 | 188.7 | 704.3 | 858.9 | 811.1 | 821.9 | 827.3 | 788.1 | 781.7 | 731.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 998.8 | 985.6 | 907.3 | 939.5 | 907.8 | 859.9 | 811.2 | 837.3 | 779.3 | 729.7 | 692.4 | 704.9 | 686.3 | 672.3 | 620.5 | 576.0 | 508.6 | 526.0 | 575.6 | 614.3 | 525.0 | 509.4 | 464.9 | 474.6 | 554.9 | 528.0 | 493.8 | 528.5 | 511.4 | 477.2 | 463.7 | 483.7 | 498.4 | 482.9 | 431.4 | 450.5 | 413.6 | 384.0 | 347.1 | 382.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 911.9 | 922.0 | 945.8 | 927.7 | 862.6 | 882.1 | 918.0 | 822.3 | 829.5 | 933.2 | 958.2 | 998.0 | 1,011.3 | 989.0 | 864.9 | 743.9 | 664.9 | 592.1 | 506.6 | 457.0 | 484.1 | 474.8 | 478.0 | 416.9 | 358.8 | 377.8 | 357.0 | 349.6 | 319.9 | 296.5 | 282.6 | 268.7 | 288.7 | 296.1 | 300.5 | 268.3 | 259.9 | 253.1 | 253.8 | 224.5 |
| Prepaid Expenses | 492.8 | 494.1 | 388.8 | 429.0 | 505.2 | 572.2 | 485.6 | 459.8 | 504.7 | 504.9 | 444.9 | 437.0 | 412.4 | 410.7 | 341.2 | 337.9 | 220.1 | |||||||||||||||||||||||
| Other Current Assets | 190.9 | 179.9 | 160.7 | 164.5 | 216.2 | 196.6 | 213.0 | 180.0 | 180.8 | 179.6 | 161.7 | 179.9 | 155.5 | 147.4 | 126.1 | 131.3 | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,064.1 | 3,818.8 | 3,625.7 | 3,505.6 | 3,208.4 | 2,836.2 | 2,641.1 | 2,357.7 | 2,351.3 | 2,378.1 | 2,304.6 | 2,367.8 | 2,337.8 | 2,325.2 | 2,033.7 | 1,931.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,346.2 | 1,312.2 | 1,286.7 | 1,256.1 | 1,233.2 | 1,214.3 | 1,325.0 | 1,275.0 | 1,256.6 | 1,266.1 | 1,201.8 | 1,205.9 | 1,183.9 | 1,200.1 | 1,107.6 | 1,131.3 | 1,165.4 | 1,111.4 | 1,084.1 | 1,085.6 | 1,056.0 | 1,060.9 | 1,006.5 | 969.2 | 903.3 | 947.9 | 894.1 | 899.0 | 888.3 | 870.5 | 861.8 | 860.9 | 896.5 | 887.9 | 874.0 | 850.5 | 829.4 | 793.2 | 818.2 | 798.7 |
| Accumulated Depreciation | 779.3 | 748.0 | 723.0 | 705.3 | 697.9 | 694.2 | 764.8 | 727.0 | 716.8 | 714.4 | 667.8 | 668.0 | 655.1 | 677.4 | 620.2 | 633.1 | 652.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 567.0 | 564.3 | 563.6 | 550.8 | 535.3 | 520.2 | 560.2 | 548.0 | 539.7 | 551.7 | 534.0 | 537.9 | 528.8 | 522.7 | 487.4 | 498.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 79.8 | 79.4 | 77.6 | 76.2 | 68.9 | 65.7 | 69.3 | 65.5 | 65.1 | 66.1 | 62.2 | 65.4 | 67.7 | 64.1 | 7.9 | 9.9 | 12.5 | |||||||||||||||||||||||
| Goodwill | 3,043.1 | 3,044.4 | 3,044.1 | 3,046.7 | 2,848.9 | 2,805.4 | 2,886.0 | 2,842.1 | 2,836.0 | 2,861.9 | 2,812.1 | 2,770.3 | 2,783.6 | 2,767.2 | 1,938.8 | 1,936.4 | 1,946.3 | 1,951.5 | ||||||||||||||||||||||
| Intangible Assets | 425.2 | 430.2 | 447.1 | 464.9 | 430.1 | 438.0 | 478.6 | 485.9 | 501.0 | 528.2 | 563.3 | 552.3 | 569.7 | 586.9 | 338.2 | 345.9 | 356.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 161.6 | 165.9 | 162.0 | 167.5 | 152.6 | 151.0 | 157.1 | 151.1 | 147.1 | 153.5 | 123.4 | 128.0 | 127.5 | 128.2 | 125.3 | 132.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 210.7 | 193.9 | 189.8 | 185.8 | 174.6 | 181.2 | 278.9 | 284.0 | 277.3 | 275.8 | 265.1 | 262.5 | 270.9 | 260.2 | 173.4 | 171.7 | 169.4 | |||||||||||||||||||||||
| Total Non-Current Assets | 4,720.2 | 4,684.6 | 4,682.6 | 4,668.8 | 4,358.4 | 4,305.2 | 4,581.3 | 4,514.7 | 4,463.3 | 4,527.0 | 4,436.2 | 4,383.9 | 4,376.1 | 4,350.9 | 3,143.9 | 3,164.4 | 3,201.0 | |||||||||||||||||||||||
| Total Assets | 8,784.3 | 8,503.4 | 8,308.4 | 8,174.4 | 7,566.8 | 7,141.3 | 7,222.4 | 6,872.4 | 6,814.6 | 6,905.1 | 6,740.8 | 6,751.7 | 6,713.9 | 6,676.1 | 5,177.6 | 5,095.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 273.3 | 250.4 | 266.8 | 278.2 | 222.6 | 220.3 | 249.3 | 237.7 | 177.4 | 202.4 | 177.0 | 150.8 | 161.9 | 196.0 | 181.5 | 159.2 | 149.8 | 163.4 | 173.7 | 138.0 | 117.2 | 122.2 | 117.6 | 135.8 | 116.1 | 114.3 | 109.7 | 115.7 | 124.5 | 110.3 | 98.7 | 92.7 | 88.2 | 78.4 | 85.1 | 92.8 | 82.8 | 94.1 | 80.5 | 92.6 |
| Short Term Debt | 259.9 | 259.9 | 259.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 12.0 | 12.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 179.3 | 176.1 | 167.8 | 166.0 | 160.4 | 156.5 | 157.2 | 152.6 | 150.8 | 148.9 | 146.7 | 138.1 | 141.0 | 133.9 | 108.2 | 108.7 | 112.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 29.2 | 29.8 | 30.0 | 30.5 | 28.7 | 27.8 | 28.3 | 25.3 | 24.2 | 24.1 | 21.8 | 21.9 | 23.1 | 22.4 | 21.1 | 21.9 | ||||||||||||||||||||||||
| Accrued Expenses | 446.1 | 391.5 | 395.8 | 402.3 | 386.3 | 352.5 | 365.7 | 377.7 | 356.1 | 332.1 | 348.3 | 365.7 | 347.4 | 312.2 | 324.1 | 344.7 | 326.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,351.2 | 1,248.1 | 1,255.5 | 1,019.1 | 940.5 | 852.0 | 904.1 | 910.7 | 773.0 | 764.1 | 770.8 | 758.5 | 761.7 | 732.7 | 692.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 404.2 | 403.9 | 408.7 | 658.4 | 663.1 | 662.9 | 667.6 | 697.3 | 997.0 | 1,216.8 | 1,351.5 | 1,431.2 | 1,576.0 | 1,790.7 | 785.4 | 765.3 | 668.7 | 668.0 | 793.7 | 643.4 | 719.0 | 813.7 | 1,044.4 | 1,164.1 | 1,364.8 | 1,287.5 | 1,208.2 | 1,258.9 | 1,323.3 | 1,185.5 | 517.6 | 270.0 | 810.0 | - | 1,018.9 | 1,078.6 | 1,168.4 | 868.7 | 873.5 | 873.3 |
| Operating Lease Liabilities Non-Current | 149.8 | 154.1 | 147.8 | 153.0 | 138.0 | 139.2 | 144.5 | 141.4 | 136.3 | 140.6 | 112.4 | 116.9 | 115.1 | 116.4 | 114.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 163.1 | 159.8 | 159.4 | 156.8 | 151.1 | 146.5 | 144.5 | 137.3 | 132.0 | 127.4 | 121.5 | 119.2 | 108.9 | 102.8 | 97.6 | 95.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 146.1 | 138.5 | 138.2 | 141.5 | 49.0 | 10.8 | 83.3 | 42.3 | 47.6 | 72.9 | 34.3 | 68.2 | 69.6 | 50.6 | 5.8 | 6.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 941.2 | 934.4 | 931.6 | 1,187.4 | 1,080.2 | 1,036.4 | 1,123.3 | 1,097.7 | 1,411.6 | 1,659.2 | 1,719.6 | 1,863.3 | 2,019.7 | 2,205.3 | 1,052.0 | 1,045.8 | ||||||||||||||||||||||||
| Total Liabilities | 2,292.4 | 2,182.5 | 2,187.1 | 2,206.5 | 2,020.7 | 1,888.3 | 2,027.4 | 2,008.4 | 2,184.6 | 2,423.2 | 2,490.4 | 2,621.8 | 2,781.4 | 2,938.0 | 1,744.7 | 1,735.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,958.8 | 6,647.3 | 6,342.3 | 6,081.5 | 5,779.4 | 5,492.0 | 5,225.1 | 4,991.6 | 4,770.0 | 4,540.0 | 4,401.8 | 4,253.0 | 4,088.1 | 3,920.2 | 3,759.8 | 3,613.7 | 3,480.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (24.9) | (29.9) | (60.7) | (74.7) | (250.9) | (298.9) | (132.2) | (251.5) | (265.3) | (208.4) | (320.1) | (272.5) | (261.9) | (270.2) | (406.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,623.3 | 1,623.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,491.9 | 6,320.9 | 6,121.3 | 5,967.9 | 5,546.1 | 5,253.0 | 5,195.0 | 4,864.0 | 4,629.9 | 4,481.9 | 4,250.4 | 4,129.9 | 3,932.5 | 3,738.1 | 3,432.9 | 3,360.8 | ||||||||||||||||||||||||
| Total Equity | 6,491.9 | 6,320.9 | 6,121.3 | 5,967.9 | 5,546.1 | 5,253.0 | 5,195.0 | 4,864.0 | 4,629.9 | 4,481.9 | 4,250.4 | 4,129.9 | 3,932.5 | 3,738.1 | 3,432.9 | 3,360.8 | 3,278.8 | 3,145.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 664.1 | 663.8 | 668.6 | 668.3 | 673.0 | 672.8 | 677.5 | 707.2 | 1,007.0 | 1,226.7 | 1,361.4 | 1,441.1 | 1,585.9 | 1,800.6 | 795.3 | 775.2 | 680.7 | 680.0 | 805.7 | 655.4 | 731.0 | 825.7 | 1,056.4 | 1,176.1 | 1,376.8 | 1,299.5 | 1,220.2 | 1,270.9 | 1,335.7 | 1,197.5 | 529.6 | 281.5 | 810.0 | 1,019.1 | 1,018.9 | 1,078.6 | 1,168.4 | 1,168.5 | 1,173.1 | 1,172.8 |
| Net debt | (996.4) | (753.2) | (715.3) | (541.2) | (259.7) | 150.8 | 251.1 | 468.9 | 769.0 | 1,016.4 | 1,152.3 | 1,213.2 | 1,358.0 | 1,547.4 | 588.2 | 501.5 | 478.9 | 485.5 | ||||||||||||||||||||||
| Working Capital | 2,712.9 | 2,570.7 | 2,370.2 | 2,486.5 | 2,267.9 | 1,984.2 | 1,737.0 | 1,447.1 | 1,578.3 | 1,614.0 | 1,533.8 | 1,609.3 | 1,576.1 | 1,592.4 | 1,341.0 | 1,242.2 | 1,037.0 | |||||||||||||||||||||||
| Book Value | 6,491.9 | 6,320.9 | 6,121.3 | 5,967.9 | 5,546.1 | 5,253.0 | 5,195.0 | 4,864.0 | 4,629.9 | 4,481.9 | 4,250.4 | 4,129.9 | 3,932.5 | 3,738.1 | 3,432.9 | 3,360.8 | 3,278.8 | 3,145.8 | ||||||||||||||||||||||
| Tangible Book Value | 3,023.6 | 2,846.3 | 2,630.1 | 2,456.3 | 2,267.1 | 2,009.7 | 1,830.4 | 1,536.1 | 1,292.9 | 1,091.8 | 875.0 | 807.3 | 579.2 | 384.1 | 1,155.9 | 1,078.4 | 976.5 | |||||||||||||||||||||||
| 145.4 |
| 150.1 |
| 135.7 |
| 226.4 |
| 211.4 |
| 178.3 |
| 168.7 |
| 203.3 |
| 190.6 |
| 138.1 |
| 120.1 |
| 124.9 |
| 140.4 |
| 111.8 |
| 124.6 |
| 113.0 |
| 116.5 |
| 115.0 |
| 103.2 |
| 104.6 |
| 95.0 |
| 92.2 |
| 81.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,704.3 |
| 1,547.2 |
| 1,586.3 |
| 1,574.8 |
| 1,466.2 |
| 1,451.5 |
| 1,542.6 |
| 1,523.5 |
| 1,469.8 |
| 1,300.5 |
| 1,161.1 |
| 1,145.4 |
| 1,102.7 |
| 1,063.5 |
| 1,088.2 |
| 1,065.7 |
| 1,604.4 |
| 1,754.3 |
| 1,657.9 |
| 1,644.0 |
| 1,605.4 |
| 1,520.3 |
| 1,474.9 |
| 1,419.7 |
| 633.6 |
| 616.7 |
| 622.1 |
| 600.9 |
| 601.4 |
| 581.7 |
| 551.8 |
| 506.1 |
| 539.5 |
| 511.1 |
| 511.5 |
| 505.8 |
| 489.0 |
| 480.0 |
| 474.3 |
| 498.5 |
| 486.3 |
| 473.2 |
| 456.3 |
| 442.0 |
| 417.3 |
| 427.4 |
| 414.4 |
| 513.3 |
| 477.8 |
| 467.3 |
| 463.5 |
| 455.1 |
| 459.5 |
| 424.8 |
| 417.3 |
| 397.2 |
| 408.4 |
| 383.0 |
| 387.5 |
| 382.5 |
| 381.5 |
| 381.8 |
| 386.6 |
| 398.0 |
| 401.5 |
| 400.8 |
| 394.2 |
| 387.4 |
| 375.9 |
| 390.8 |
| 384.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 15.8 |
| 17.2 |
| 16.7 |
| 21.7 |
| 18.1 |
| 14.1 |
| - |
| - |
| - |
| - |
| 49.1 |
| 62.9 |
| 42.0 |
| 41.2 |
| 41.1 |
| 39.8 |
| 40.6 |
| 38.3 |
| - |
| - |
| - |
| - |
| 1,922.0 |
| 1,927.9 |
| 1,926.0 |
| 1,910.5 |
| 1,899.7 |
| 1,890.3 |
| 1,884.5 |
| 1,870.6 |
| 1,856.4 |
| 1,856.4 |
| 1,939.1 |
| 1,759.0 |
| 1,192.0 |
| 1,068.9 |
| 1,080.9 |
| 1,075.3 |
| 1,072.3 |
| 1,064.9 |
| 1,050.1 |
| 1,046.3 |
| 1,062.8 |
| 1,059.2 |
| 372.0 |
| 375.4 |
| 392.6 |
| 409.6 |
| 413.0 |
| 432.9 |
| 448.2 |
| 465.0 |
| 480.9 |
| 496.8 |
| 522.0 |
| 516.5 |
| 484.9 |
| 242.2 |
| 215.2 |
| 228.2 |
| 240.0 |
| 251.0 |
| 261.8 |
| 267.4 |
| 275.4 |
| 289.7 |
| 299.8 |
| 141.2 |
| 146.0 |
| 134.4 |
| 128.6 |
| 128.8 |
| 131.3 |
| 124.5 |
| 118.3 |
| 126.3 |
| 96.7 |
| 81.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 45.5 |
| 32.0 |
| 32.7 |
| 46.2 |
| 53.8 |
| 46.3 |
| 50.7 |
| 63.8 |
| 61.5 |
| 66.6 |
| 61.6 |
| 62.9 |
| 55.5 |
| 165.5 |
| 163.0 |
| 160.9 |
| 150.2 |
| 157.5 |
| 145.5 |
| 148.7 |
| 140.6 |
| 163.9 |
| 141.3 |
| 151.0 |
| 125.7 |
| 138.1 |
| 117.0 |
| 273.7 |
| 176.4 |
| 42.1 |
| 43.7 |
| 42.1 |
| 45.7 |
| 43.0 |
| 41.3 |
| 38.2 |
| 3,187.5 |
| 3,142.9 |
| 3,153.4 |
| 3,119.6 |
| 3,121.4 |
| 3,078.2 |
| 3,063.9 |
| 3,040.8 |
| 3,053.5 |
| 2,993.5 |
| 2,962.3 |
| 2,995.8 |
| 2,796.3 |
| 1,979.3 |
| 1,998.2 |
| 1,929.8 |
| 1,809.7 |
| 1,831.7 |
| 1,824.5 |
| 1,817.2 |
| 1,802.3 |
| 1,847.4 |
| 1,837.0 |
| 4,905.3 |
| 4,734.7 |
| 4,729.2 |
| 4,728.1 |
| 4,585.7 |
| 4,572.9 |
| 4,620.8 |
| 4,587.4 |
| 4,510.5 |
| 4,353.9 |
| 4,154.6 |
| 4,107.7 |
| 4,098.5 |
| 3,859.8 |
| 3,067.5 |
| 3,063.9 |
| 3,534.2 |
| 3,564.0 |
| 3,489.6 |
| 3,468.5 |
| 3,422.6 |
| 3,322.6 |
| 3,322.3 |
| 3,256.7 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.3 |
| 12.0 |
| 12.0 |
| 11.5 |
| - |
| 1,019.1 |
| - |
| - |
| - |
| 299.8 |
| 299.6 |
| 299.4 |
| 111.6 |
| 112.5 |
| 109.6 |
| 105.3 |
| 105.2 |
| 102.0 |
| 98.6 |
| 97.1 |
| 93.0 |
| 87.0 |
| 88.7 |
| 82.3 |
| 72.7 |
| 64.8 |
| 60.8 |
| 58.0 |
| 53.3 |
| 53.3 |
| 51.9 |
| 48.7 |
| 46.4 |
| 47.7 |
| 50.0 |
| 24.1 |
| 23.9 |
| 22.9 |
| 23.6 |
| 22.5 |
| 22.4 |
| 21.3 |
| 21.3 |
| 22.8 |
| 20.0 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.8 |
| 274.1 |
| 320.6 |
| 304.7 |
| 280.3 |
| 269.9 |
| 270.4 |
| 235.2 |
| 217.8 |
| 231.3 |
| 266.4 |
| 191.1 |
| 191.6 |
| 169.5 |
| 185.8 |
| 190.7 |
| 189.4 |
| 179.2 |
| 186.3 |
| 169.9 |
| 216.2 |
| 154.0 |
| 156.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 689.3 |
| 667.3 |
| 621.1 |
| 624.2 |
| 911.8 |
| 876.5 |
| 577.3 |
| 590.9 |
| 602.8 |
| 551.5 |
| 500.0 |
| 550.5 |
| 556.0 |
| 463.0 |
| 436.4 |
| 421.1 |
| 511.2 |
| 461.5 |
| 1,356.4 |
| 351.6 |
| 360.1 |
| 336.3 |
| 682.4 |
| 620.6 |
| 638.0 |
| 120.5 |
| 127.3 |
| 133.0 |
| 121.5 |
| 114.8 |
| 115.3 |
| 117.6 |
| 111.2 |
| 101.9 |
| 107.3 |
| 79.5 |
| 65.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.1 |
| 94.4 |
| 93.3 |
| 91.5 |
| 86.9 |
| 86.9 |
| 83.9 |
| 87.3 |
| 84.6 |
| 86.1 |
| 82.7 |
| 81.1 |
| 76.7 |
| 76.8 |
| 73.8 |
| 71.6 |
| 66.8 |
| 63.3 |
| 55.7 |
| 53.2 |
| 49.1 |
| 46.7 |
| 45.7 |
| 40.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 11.4 |
| 87.3 |
| 79.1 |
| 16.1 |
| 13.1 |
| 12.8 |
| 13.1 |
| 11.6 |
| 13.8 |
| 13.0 |
| 13.8 |
| 8.9 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 6.4 |
| 6.0 |
| 6.8 |
| 6.1 |
| 9.5 |
| 8.6 |
| 8.3 |
| 7.5 |
| 2.1 |
| 2.0 |
| 2.1 |
| 0.9 |
| - |
| 0.5 |
| 0.9 |
| 2.5 |
| 2.2 |
| 2.4 |
| 2.4 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.2 |
| 959.2 |
| 967.8 |
| 1,079.0 |
| 930.7 |
| 999.9 |
| 1,130.5 |
| 1,351.1 |
| 1,487.6 |
| 1,702.6 |
| 1,595.8 |
| 1,486.9 |
| 1,479.5 |
| 1,614.2 |
| 1,467.3 |
| 746.2 |
| 493.7 |
| 1,005.8 |
| 188.1 |
| 1,088.5 |
| 1,148.1 |
| 1,231.3 |
| 930.0 |
| 929.1 |
| 923.9 |
| 1,626.5 |
| 1,588.9 |
| 1,703.1 |
| 1,842.4 |
| 1,876.5 |
| 1,707.9 |
| 1,942.0 |
| 2,090.3 |
| 2,254.1 |
| 2,095.8 |
| 2,037.3 |
| 2,035.5 |
| 2,077.2 |
| 1,903.8 |
| 1,167.3 |
| 1,004.9 |
| 1,467.2 |
| 1,544.5 |
| 1,440.1 |
| 1,508.2 |
| 1,567.6 |
| 1,612.4 |
| 1,549.7 |
| 1,561.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,362.6 |
| 3,222.1 |
| 3,079.6 |
| 2,941.3 |
| 3,076.6 |
| 2,953.7 |
| 2,833.0 |
| 2,711.6 |
| 2,604.9 |
| 2,500.5 |
| 2,436.4 |
| 2,420.7 |
| 2,368.3 |
| 2,296.5 |
| 2,432.3 |
| 2,372.5 |
| 2,312.3 |
| 2,352.7 |
| 2,316.2 |
| 2,261.4 |
| 2,220.3 |
| 2,190.0 |
| 2,160.3 |
| (312.7) |
| (224.1) |
| (223.1) |
| (217.0) |
| (193.5) |
| (196.0) |
| (163.2) |
| (240.2) |
| (284.0) |
| (366.4) |
| (246.1) |
| (290.6) |
| (253.0) |
| (252.8) |
| (250.3) |
| (237.2) |
| (224.3) |
| (155.6) |
| (148.2) |
| (152.7) |
| (189.1) |
| (213.1) |
| (300.0) |
| (192.9) |
| (222.7) |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,623.3 |
| 1,600.4 |
| 1,574.5 |
| 1,555.2 |
| 1,546.6 |
| 1,546.6 |
| 1,546.6 |
| 1,546.6 |
| 1,546.6 |
| 1,546.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,278.8 |
| 3,145.8 |
| 3,026.0 |
| 2,885.7 |
| 2,709.2 |
| 2,865.0 |
| 2,678.9 |
| 2,497.0 |
| 2,256.4 |
| 2,258.1 |
| 2,117.3 |
| 2,072.2 |
| 2,021.3 |
| 1,956.0 |
| 1,900.3 |
| 2,059.0 |
| 2,067.0 |
| 2,019.5 |
| 2,049.5 |
| 1,960.3 |
| 1,855.0 |
| 1,710.2 |
| 1,772.6 |
| 1,694.8 |
| 3,026.0 |
| 2,885.7 |
| 2,709.2 |
| 2,865.0 |
| 2,678.9 |
| 2,497.0 |
| 2,256.4 |
| 2,258.1 |
| 2,117.3 |
| 2,072.2 |
| 2,021.3 |
| 1,956.0 |
| 1,900.3 |
| 2,059.0 |
| 2,067.0 |
| 2,019.5 |
| 2,049.5 |
| 1,960.3 |
| 1,855.0 |
| 1,710.2 |
| 1,772.6 |
| 1,694.8 |
| 529.5 |
| 360.1 |
| 500.4 |
| 569.9 |
| 635.0 |
| 713.0 |
| 1,024.0 |
| 1,095.4 |
| 1,048.0 |
| 1,123.7 |
| 1,189.2 |
| 1,048.0 |
| 299.4 |
| 92.8 |
| 105.7 |
| 160.2 |
| 207.8 |
| 256.7 |
| 341.0 |
| 380.4 |
| 391.5 |
| 441.3 |
| 926.2 |
| 962.1 |
| 663.0 |
| 589.6 |
| 874.2 |
| 951.8 |
| 920.7 |
| 918.2 |
| 800.4 |
| 610.6 |
| 589.4 |
| 639.7 |
| 627.1 |
| 667.1 |
| 554.5 |
| 1,142.9 |
| 397.9 |
| 1,306.4 |
| 1,283.9 |
| 1,269.1 |
| 837.9 |
| 854.3 |
| 781.7 |
| 3,026.0 |
| 2,885.7 |
| 2,709.2 |
| 2,865.0 |
| 2,678.9 |
| 2,497.0 |
| 2,256.4 |
| 2,258.1 |
| 2,117.3 |
| 2,072.2 |
| 2,021.3 |
| 1,956.0 |
| 1,900.3 |
| 2,059.0 |
| 2,067.0 |
| 2,019.5 |
| 2,049.5 |
| 1,960.3 |
| 1,855.0 |
| 1,710.2 |
| 1,772.6 |
| 1,694.8 |
| 822.4 |
| 728.6 |
| 565.2 |
| 373.7 |
| 541.5 |
| 346.2 |
| 158.5 |
| (93.0) |
| (93.4) |
| (236.0) |
| (306.2) |
| (434.3) |
| (287.9) |
| 466.0 |
| 774.9 |
| 757.8 |
| 704.2 |
| 726.2 |
| 633.6 |
| 537.5 |
| 388.4 |
| 420.1 |
| 335.8 |