| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 239.9 | 269.5 | 195.9 | 282.9 | 389.9 | 317.9 | 92.7 | 184.3 | - | 69.7 | 57.9 | 74.9 | 13.0 | 5.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 239.9 | 269.5 | 195.9 | 282.9 | 389.9 | 317.9 | 92.7 | 184.3 | - | 69.7 | 57.9 | 74.9 | 13.0 | 5.2 |
| Receivables | ||||||||||||||
| Accounts Receivable | 602.2 | 579.1 | 496.4 | 456.3 | 430.2 | 382.2 | 326.9 | 307.6 | - | 220.6 | 177.8 | 145.0 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 96.6 | 88.4 | 75.2 | 71.4 | 61.1 | 56.4 | 46.3 | 43.4 | - | 28.8 | 25.6 | 23.7 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 482.4 | - | - | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 208.7 | 208.7 | 171.8 | 151.6 | 124.9 | 100.2 | 96.7 | 83.3 | - | 49.8 | 45.3 | 43.1 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 3,735.4 | 3,404.6 | 2,803.8 | 2,634.1 | 2,958.3 | 2,876.8 | 2,596.1 | 2,328.1 | - | 1,474.5 | 1,286.0 | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 3,735.4 | 3,404.6 | 2,803.8 | 2,634.1 | 2,958.3 | 2,876.8 | 2,596.1 | 2,328.1 | - | 1,474.5 | 1,286.0 | - | - | - |
| Net debt | ||||||||||||||
| (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 | 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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 182.3 | 239.9 | 203.4 | 250.1 | 229.3 | 269.5 | 221.8 | 213.5 | 185.2 | 195.9 | 236.0 | 177.4 | 245.5 | 282.9 | 154.8 | |||||||||||||||||||||||||
| 41.1 |
| 36.4 |
| 31.0 |
| 31.4 |
| 25.6 |
| 17.6 |
| 17.8 |
| 16.2 |
| - |
| 32.0 |
| 34.6 |
| 24.0 |
| - |
| - |
| Other Current Assets | 170.9 | 146.0 | 96.5 | 79.0 | 39.3 | 27.4 | 41.8 | 36.8 | - | 11.3 | 8.4 | 9.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,150.7 | 1,119.4 | 895.0 | 921.0 | 946.1 | 801.5 | 525.5 | 588.3 | - | 362.0 | 311.0 | 268.6 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 56.1 | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 426.3 | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,194.6 | 5,068.0 | 4,326.0 | 4,137.1 | 3,911.8 | 3,468.0 | 3,402.4 | 3,382.8 | - | 1,555.2 | 1,407.9 | 1,298.8 | 339.5 | - |
| Intangible Assets | 41.0 | 45.7 | 54.8 | 42.3 | 43.7 | 46.9 | 47.3 | 54.3 | - | 48.0 | 53.6 | 54.9 | 27.0 | - |
| Operating Lease Right Of Use Assets | 289.2 | 295.7 | 255.3 | 279.1 | 324.1 | 310.1 | 297.7 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 89.5 | 91.5 | 114.4 | 124.8 | 98.7 | 109.2 | - | - | - | - | - | - |
| Other Non-Current Assets | 56.8 | 57.5 | 103.3 | 144.2 | 59.1 | 27.0 | 30.8 | 36.9 | - | 16.4 | 10.5 | 5.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,119.7 | 7,890.0 | 6,876.7 | 6,682.1 | 6,117.6 | 5,413.2 | 5,018.9 | 4,676.3 | - | 2,305.0 | 2,104.4 | 1,858.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 42.7 | 41.0 | 37.6 | 36.5 | 40.1 | 39.2 | 37.3 | 0.0 | - | - | - | - | - | - |
| Accrued Expenses | 64.9 | 60.4 | 73.8 | 68.9 | 77.1 | 65.4 | 54.2 | 55.2 | - | 29.3 | 26.3 | 22.4 | - | - |
| Other Current Liabilities | 242.6 | 253.9 | 204.1 | 210.1 | 210.0 | 217.0 | 191.2 | 155.2 | - | 69.0 | 68.4 | 53.9 | - | - |
| Total Current Liabilities | 615.5 | 624.4 | 523.0 | 493.4 | 536.8 | 556.8 | 398.1 | 349.3 | - | 186.7 | 181.3 | 141.4 | - | - |
| 279.9 |
| 292.1 |
| 248.9 |
| 271.4 |
| 315.6 |
| 300.9 |
| 283.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 53.4 | 39.2 | 0.0 | - | - | - | 60.1 | 64.6 | - | - | 0.0 | 49.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 41.2 | 30.2 | 41.1 | 75.4 | 87.0 | 139.7 | 113.6 | 271.3 | - | 76.3 | 85.6 | 90.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,988.4 | 4,693.6 | 3,842.2 | 3,741.2 | 4,148.0 | 4,531.1 | 4,035.5 | 3,577.4 | - | 1,980.3 | 1,806.5 | 1,829.3 | - | - |
| 2,540.6 |
| 2,520.9 |
| 2,497.6 |
| 2,478.0 |
| 1,622.3 |
| 607.9 |
| 662.7 |
| 673.5 |
| - |
| 320.5 |
| 316.3 |
| 58.2 |
| - |
| - |
| Retained Earnings | (815.2) | (737.3) | (569.2) | (557.3) | (502.7) | (431.8) | (315.7) | (247.0) | - | (311.4) | (320.8) | (322.2) | - | - |
| Accumulated Other Comprehensive Income | (13.8) | 4.8 | 57.5 | 76.2 | (31.5) | (61.0) | (50.7) | (22.4) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,418.4 | 1,406.7 | 1,047.3 | 942.7 | 880.6 | 766.5 | 686.6 | 694.3 | - | 315.0 | 302.0 | 293.6 | - | - |
| Total Stockholders Equity | 1,712.9 | 1,789.7 | 1,987.2 | 1,998.2 | 1,089.0 | 115.6 | 296.8 | 404.6 | 1,405.1 | 9.7 | (4.0) | (264.1) | (14.4) | 124.1 |
| Total Equity | 3,131.3 | 3,196.4 | 3,034.5 | 2,940.9 | 1,969.6 | 882.1 | 983.4 | 1,098.9 | 1,405.1 | 324.7 | 297.9 | 29.5 | (14.4) | 124.1 |
| 3,495.5 |
| 3,135.1 |
| 2,607.9 |
| 2,351.2 |
| 2,568.4 |
| 2,558.9 |
| 2,503.4 |
| 2,143.8 |
| - |
| 1,404.8 |
| 1,228.0 |
| - |
| - |
| - |
| Working Capital | 535.2 | 495.0 | 372.0 | 427.6 | 409.3 | 244.7 | 127.4 | 239.0 | - | 175.2 | 129.7 | 127.3 | - | - |
| Book Value | 1,712.9 | 1,789.7 | 1,987.2 | 1,998.2 | 1,089.0 | 115.6 | 296.8 | 404.6 | 1,405.1 | 9.7 | (4.0) | (264.1) | (14.4) | 124.1 |
| Tangible Book Value | (3,522.7) | (3,324.0) | (2,393.6) | (2,181.2) | (2,866.5) | (3,399.3) | (3,152.9) | (3,032.5) | - | (1,593.6) | (1,465.5) | (1,617.7) | (380.9) | - |
| 227.4 |
| 378.9 |
| 389.9 |
| 330.4 |
| 464.8 |
| 541.9 |
| 317.9 |
| 450.0 |
| 326.3 |
| 194.6 |
| 92.7 |
| 111.3 |
| 117.4 |
| 142.5 |
| 184.3 |
| 79.1 |
| 96.1 |
| 112.8 |
| - |
| 199.7 |
| 57.0 |
| 56.0 |
| 69.7 |
| 55.2 |
| 51.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 182.3 | 239.9 | 203.4 | 250.1 | 229.3 | 269.5 | 221.8 | 213.5 | 185.2 | 195.9 | 236.0 | 177.4 | 245.5 | 282.9 | 154.8 | 227.4 | 378.9 | 389.9 | 330.4 | 464.8 | 541.9 | 317.9 | 450.0 | 326.3 | 194.6 | 92.7 | 111.3 | 117.4 | 142.5 | 184.3 | 79.1 | 96.1 | 112.8 | - | 199.7 | 57.0 | 56.0 | 69.7 | 55.2 | 51.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 603.4 | 602.2 | 579.3 | 563.1 | 570.6 | 579.1 | 542.9 | 523.4 | 494.3 | 496.4 | 462.8 | 449.9 | 452.9 | 456.3 | 422.3 | 412.0 | 412.4 | 430.2 | 393.4 | 374.9 | 367.0 | 382.2 | 337.0 | 310.9 | 311.7 | 326.9 | 303.1 | 301.9 | 294.9 | 307.6 | 286.3 | 276.8 | 275.3 | - | 271.1 | 215.3 | 218.0 | 220.6 | 206.0 | 202.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 100.5 | 96.6 | 92.3 | 87.3 | 88.1 | 88.4 | 82.0 | 80.9 | 77.0 | 75.2 | 69.4 | 70.3 | 71.8 | 71.4 | 68.6 | 64.0 | 62.9 | 61.1 | 59.3 | 57.3 | 56.1 | 56.4 | 50.9 | 49.0 | 49.0 | 46.3 | 44.4 | 44.0 | 43.8 | 43.4 | 44.4 | 45.7 | 48.1 | - | 44.5 | 29.7 | 29.3 | 28.8 | 26.9 | 25.9 |
| Prepaid Expenses | 38.8 | 41.1 | 44.7 | 45.9 | 36.3 | 36.4 | 45.2 | 44.7 | 31.7 | 31.0 | 34.7 | 39.3 | 29.3 | 31.4 | 36.0 | 37.4 | 32.2 | 25.6 | ||||||||||||||||||||||
| Other Current Assets | 157.5 | 170.9 | 182.5 | 158.9 | 150.3 | 146.0 | 143.9 | 150.0 | 107.7 | 96.5 | 73.3 | 73.3 | 69.4 | 79.0 | 56.6 | 47.6 | 50.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,082.5 | 1,150.7 | 1,102.2 | 1,105.3 | 1,074.6 | 1,119.4 | 1,035.8 | 1,012.5 | 895.9 | 895.0 | 876.2 | 810.2 | 868.9 | 921.0 | 738.3 | 788.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,205.2 | 5,194.6 | 5,091.6 | 5,098.6 | 5,126.2 | 5,068.0 | 4,815.4 | 4,806.3 | 4,397.5 | 4,326.0 | 4,245.1 | 4,235.9 | 4,217.3 | 4,137.1 | 4,145.3 | 3,993.1 | 3,925.8 | 3,911.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 281.5 | 289.2 | 275.7 | 271.7 | 277.7 | 295.7 | 297.5 | 266.9 | 257.7 | 255.3 | 244.5 | 267.2 | 274.0 | 279.1 | 277.0 | 277.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 79.2 | 81.8 | 87.0 | 89.5 | 105.0 | 105.7 | 93.3 | 91.5 | 102.9 | 110.4 | 113.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 72.8 | 56.8 | 40.7 | 38.1 | 55.8 | 57.5 | 41.1 | 36.0 | 112.4 | 103.3 | 117.4 | 128.1 | 118.6 | 144.2 | 169.1 | 130.6 | 120.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,042.1 | 8,119.7 | 7,946.6 | 7,954.8 | 7,949.2 | 7,890.0 | 7,534.4 | 7,488.6 | 6,975.6 | 6,876.7 | 6,780.1 | 6,620.6 | 6,643.3 | 6,682.1 | 6,536.5 | 6,291.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 168.6 | 208.7 | 174.6 | 174.9 | 165.0 | 208.7 | 170.8 | 174.0 | 174.1 | 171.8 | 148.8 | 131.5 | 144.4 | 151.6 | 138.4 | 126.4 | 122.9 | 124.9 | 116.5 | 109.1 | 96.0 | 100.2 | 90.3 | 104.7 | 106.8 | 96.7 | 85.1 | 71.7 | 69.7 | 83.3 | 77.0 | 76.2 | 81.0 | - | 73.3 | 48.2 | 47.6 | 49.8 | 44.5 | 43.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 42.2 | 42.7 | 41.3 | 39.6 | 39.6 | 41.0 | 41.4 | 39.3 | 37.8 | 37.6 | 35.7 | 37.2 | 38.0 | 36.5 | 36.8 | 35.7 | ||||||||||||||||||||||||
| Accrued Expenses | 77.1 | 64.9 | 69.9 | 59.3 | 67.0 | 60.4 | 64.9 | 63.1 | 68.6 | 73.8 | 82.3 | 64.3 | 67.8 | 68.9 | 69.3 | 83.8 | 83.8 | 77.1 | ||||||||||||||||||||||
| Other Current Liabilities | 235.6 | 242.6 | 238.5 | 229.1 | 233.5 | 253.9 | 242.2 | 222.3 | 203.5 | 204.1 | 208.2 | 198.1 | 200.0 | 210.1 | 291.8 | 221.8 | 221.1 | |||||||||||||||||||||||
| Total Current Liabilities | 581.7 | 615.5 | 586.0 | 573.3 | 569.4 | 624.4 | 575.2 | 551.8 | 523.4 | 523.0 | 501.4 | 458.6 | 475.1 | 493.4 | 624.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 271.9 | 279.9 | 266.3 | 263.7 | 272.9 | 292.1 | 286.4 | 257.6 | 250.5 | 248.9 | 240.9 | 264.1 | 268.8 | 271.4 | 269.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 52.1 | 53.4 | 42.6 | 37.4 | 38.9 | 39.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 41.6 | 41.2 | 38.1 | 36.3 | 34.6 | 30.2 | 30.3 | 21.1 | 46.3 | 41.1 | 78.9 | 82.2 | 80.2 | 75.4 | 95.6 | 96.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,944.2 | 4,988.4 | 4,804.6 | 4,798.3 | 4,793.2 | 4,693.6 | 4,422.5 | 4,312.3 | 3,937.7 | 3,842.2 | 3,793.6 | 3,637.8 | 3,700.8 | 3,741.2 | 4,431.1 | 4,251.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,548.3 | 2,540.6 | 2,542.8 | 2,537.8 | 2,525.9 | 2,520.9 | 2,513.5 | 2,511.1 | 2,495.6 | 2,497.6 | 2,494.5 | 2,501.4 | 2,478.1 | 2,478.0 | 1,623.1 | 1,618.8 | ||||||||||||||||||||||||
| Retained Earnings | (851.1) | (815.2) | (800.2) | (777.5) | (775.0) | (737.3) | (628.8) | (597.1) | (581.6) | (569.2) | (568.2) | (563.3) | (582.3) | (557.3) | (533.9) | (508.9) | (490.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.5) | (13.8) | (14.4) | (13.3) | (11.8) | 4.8 | 10.5 | 37.1 | 52.0 | 57.5 | 77.0 | 78.8 | 64.9 | 76.2 | 82.8 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,409.9 | 1,418.4 | 1,412.5 | 1,408.2 | 1,415.6 | 1,406.7 | 1,215.4 | 1,223.9 | 1,070.6 | 1,047.3 | 981.9 | 964.6 | 980.5 | 942.7 | 932.5 | 885.4 | 851.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,688.0 | 1,712.9 | 1,729.5 | 1,748.3 | 1,740.4 | 1,789.7 | 1,896.5 | 1,952.4 | 1,967.3 | 1,987.2 | 2,004.6 | 2,018.2 | 1,962.0 | 1,998.2 | 1,172.9 | 1,155.1 | ||||||||||||||||||||||||
| Total Equity | 3,097.9 | 3,131.3 | 3,142.0 | 3,156.5 | 3,156.0 | 3,196.4 | 3,111.9 | 3,176.3 | 3,037.9 | 3,034.5 | 2,986.5 | 2,982.8 | 2,942.5 | 2,940.9 | 2,105.4 | 2,040.5 | 2,012.6 | 1,969.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 500.8 | 535.2 | 516.2 | 532.0 | 505.2 | 495.0 | 460.6 | 460.7 | 372.5 | 372.0 | 374.8 | 351.6 | 393.8 | 427.6 | 114.0 | 266.7 | 394.7 | 409.3 | ||||||||||||||||||||||
| Book Value | 1,688.0 | 1,712.9 | 1,729.5 | 1,748.3 | 1,740.4 | 1,789.7 | 1,896.5 | 1,952.4 | 1,967.3 | 1,987.2 | 2,004.6 | 2,018.2 | 1,962.0 | 1,998.2 | 1,172.9 | 1,155.1 | 1,160.9 | 1,089.0 | ||||||||||||||||||||||
| Tangible Book Value | (3,517.2) | (3,481.7) | (3,362.1) | (3,350.3) | (3,385.8) | (3,278.3) | (2,918.9) | (2,853.9) | (2,430.2) | (2,338.8) | (2,240.5) | (2,217.7) | (2,255.3) | (2,138.9) | (2,972.4) | (2,838.0) | (2,764.9) | |||||||||||||||||||||||
| 29.8 |
| 28.3 |
| 21.1 |
| 17.6 |
| 19.2 |
| 23.3 |
| 59.3 |
| 59.6 |
| 59.1 |
| 65.7 |
| 54.1 |
| 53.0 |
| 53.6 |
| 54.2 |
| 54.3 |
| - |
| 53.7 |
| 42.3 |
| 35.9 |
| 32.0 |
| 30.3 |
| 26.7 |
| 39.3 |
| 28.8 |
| 27.6 |
| 31.7 |
| 27.4 |
| 36.3 |
| 37.0 |
| - |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| - |
| 15.5 |
| 11.9 |
| 10.6 |
| 11.3 |
| 10.4 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 937.0 |
| 946.1 |
| 841.7 |
| 952.9 |
| 1,017.8 |
| 801.5 |
| 893.4 |
| 746.5 |
| 614.6 |
| 525.5 |
| 517.9 |
| 529.0 |
| 535.3 |
| 588.3 |
| 463.3 |
| 472.8 |
| 490.6 |
| - |
| 573.7 |
| 352.3 |
| 350.1 |
| 362.0 |
| 328.7 |
| 317.0 |
| - |
| - |
| 231.0 |
| 215.6 |
| 189.3 |
| 170.7 |
| 152.0 |
| 130.0 |
| 110.7 |
| 97.9 |
| 75.1 |
| 59.9 |
| 56.1 |
| 49.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,613.6 |
| 3,488.1 |
| 3,470.0 |
| 3,468.0 |
| 3,344.6 |
| 3,408.9 |
| 3,396.5 |
| 3,402.4 |
| 3,405.6 |
| 3,402.3 |
| 3,393.0 |
| 3,382.8 |
| 3,372.6 |
| 3,376.3 |
| 3,382.8 |
| - |
| 3,270.3 |
| 1,569.4 |
| 1,556.5 |
| 1,555.2 |
| 1,531.4 |
| 1,510.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.6 |
| 53.6 |
| 54.3 |
| 54.3 |
| 55.6 |
| 61.4 |
| 62.4 |
| - |
| 56.5 |
| 43.4 |
| 45.8 |
| 48.0 |
| 48.7 |
| 51.5 |
| 277.4 |
| 324.1 |
| 320.5 |
| 318.8 |
| 305.4 |
| 310.1 |
| 314.9 |
| 311.7 |
| 293.1 |
| 297.7 |
| 311.7 |
| 285.0 |
| 288.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.4 |
| 128.1 |
| 129.8 |
| 127.4 |
| 124.8 |
| 105.5 |
| 114.8 |
| 114.0 |
| 98.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.1 |
| 50.3 |
| 51.1 |
| 36.2 |
| 27.0 |
| 20.2 |
| 21.7 |
| 21.4 |
| 30.8 |
| 344.1 |
| 313.0 |
| 318.8 |
| 36.9 |
| 39.7 |
| 51.5 |
| 52.4 |
| - |
| 19.1 |
| 15.6 |
| 16.0 |
| 16.4 |
| 13.8 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,289.5 |
| 6,117.6 |
| 5,631.6 |
| 5,620.6 |
| 5,639.0 |
| 5,413.2 |
| 5,312.9 |
| 5,244.7 |
| 5,090.9 |
| 5,018.9 |
| 4,917.5 |
| 4,890.9 |
| 4,880.9 |
| 4,676.3 |
| 4,558.7 |
| 4,583.7 |
| 4,594.9 |
| - |
| 4,601.9 |
| 2,671.5 |
| 2,289.7 |
| 2,305.0 |
| 2,248.7 |
| 2,213.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.2 |
| 40.1 |
| 40.5 |
| 39.1 |
| 39.6 |
| 39.2 |
| 38.3 |
| 37.8 |
| 36.9 |
| 37.3 |
| 35.8 |
| 34.8 |
| 36.6 |
| 0.0 |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.1 |
| 75.6 |
| 67.3 |
| 65.4 |
| 65.6 |
| 57.9 |
| 41.3 |
| 54.2 |
| 45.9 |
| 45.9 |
| 41.0 |
| 55.2 |
| 41.6 |
| 48.7 |
| 36.8 |
| - |
| 42.4 |
| 27.4 |
| 25.6 |
| 29.3 |
| 24.7 |
| 28.9 |
| 210.0 |
| 208.3 |
| 199.0 |
| 241.3 |
| 217.0 |
| 232.9 |
| 220.4 |
| 203.3 |
| 191.2 |
| 199.2 |
| 193.9 |
| 191.8 |
| 155.2 |
| 122.9 |
| 118.2 |
| 113.6 |
| - |
| 106.3 |
| 72.5 |
| 83.7 |
| 69.0 |
| 71.1 |
| 72.1 |
| 521.7 |
| 542.3 |
| 536.8 |
| 540.5 |
| 531.9 |
| 574.8 |
| 556.8 |
| 590.9 |
| 571.2 |
| 411.7 |
| 398.1 |
| 381.5 |
| 368.8 |
| 359.6 |
| 349.3 |
| 295.6 |
| 296.8 |
| 285.8 |
| - |
| 275.0 |
| 186.0 |
| 196.5 |
| 186.7 |
| 178.7 |
| 182.4 |
| 271.8 |
| 272.1 |
| 315.6 |
| 312.4 |
| 310.8 |
| 295.4 |
| 300.9 |
| 306.1 |
| 298.9 |
| 279.1 |
| 283.1 |
| 281.4 |
| 255.1 |
| 255.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.2 |
| 68.2 |
| 68.2 |
| 64.6 |
| 65.1 |
| 65.1 |
| 65.1 |
| - |
| 120.5 |
| 122.4 |
| 123.4 |
| 122.4 |
| 123.6 |
| 119.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.8 |
| 87.0 |
| 124.4 |
| 151.7 |
| 126.1 |
| 139.7 |
| 124.9 |
| 127.3 |
| 129.9 |
| 113.6 |
| 426.3 |
| 387.1 |
| 370.0 |
| 271.3 |
| 247.3 |
| 246.3 |
| 233.5 |
| - |
| 116.8 |
| 76.1 |
| 75.9 |
| 76.3 |
| 87.4 |
| 87.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,276.9 |
| 4,148.0 |
| 4,079.6 |
| 4,093.3 |
| 4,533.7 |
| 4,531.1 |
| 4,512.1 |
| 4,348.8 |
| 4,167.5 |
| 4,035.5 |
| 3,911.0 |
| 3,845.9 |
| 3,796.6 |
| 3,577.4 |
| 3,329.9 |
| 3,329.2 |
| 3,290.1 |
| - |
| 3,222.7 |
| 2,356.0 |
| 1,970.1 |
| 1,980.3 |
| 1,931.2 |
| 1,899.9 |
| 1,625.2 |
| 1,622.3 |
| 1,306.0 |
| 1,298.4 |
| 843.3 |
| 607.9 |
| - |
| - |
| 655.3 |
| 662.7 |
| 670.3 |
| 677.8 |
| 673.9 |
| 673.5 |
| 671.3 |
| 675.9 |
| 689.0 |
| - |
| 704.1 |
| 324.3 |
| 321.8 |
| 320.5 |
| 319.4 |
| 318.8 |
| (502.7) |
| (502.6) |
| (479.7) |
| (452.8) |
| (431.8) |
| - |
| - |
| (343.2) |
| (315.7) |
| (284.6) |
| (268.9) |
| (249.1) |
| (247.0) |
| (99.3) |
| (78.3) |
| (58.8) |
| - |
| (9.1) |
| (318.6) |
| (314.1) |
| (311.4) |
| (328.2) |
| (325.9) |
| 44.3 |
| 25.3 |
| (31.5) |
| (47.9) |
| (54.4) |
| (54.6) |
| (61.0) |
| - |
| - |
| (75.9) |
| (50.7) |
| (57.5) |
| (50.7) |
| (33.9) |
| (22.4) |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 880.6 |
| 795.7 |
| 762.2 |
| 768.8 |
| 766.5 |
| 699.6 |
| 691.5 |
| 686.7 |
| 686.6 |
| 677.8 |
| 686.3 |
| 692.9 |
| 694.3 |
| 657.7 |
| 656.4 |
| 674.2 |
| - |
| 683.7 |
| 309.3 |
| 311.4 |
| 315.0 |
| 325.8 |
| 320.2 |
| 1,160.9 |
| 1,089.0 |
| 756.3 |
| 765.1 |
| 336.5 |
| 115.6 |
| 101.2 |
| 204.4 |
| 236.7 |
| 296.8 |
| 328.7 |
| 358.7 |
| 391.4 |
| 404.6 |
| 571.1 |
| 598.0 |
| 630.7 |
| 1,405.1 |
| 695.4 |
| 6.3 |
| 8.2 |
| 9.7 |
| (8.3) |
| (6.6) |
| 1,552.0 |
| 1,527.3 |
| 1,105.3 |
| 882.1 |
| 800.8 |
| 895.9 |
| 923.4 |
| 983.4 |
| 1,006.5 |
| 1,045.0 |
| 1,084.3 |
| 1,098.9 |
| 1,228.8 |
| 1,254.5 |
| 1,304.8 |
| 1,405.1 |
| 1,379.1 |
| 315.5 |
| 319.6 |
| 324.7 |
| 317.5 |
| 313.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.2 |
| 421.0 |
| 443.0 |
| 244.7 |
| 302.5 |
| 175.3 |
| 202.9 |
| 127.4 |
| 136.4 |
| 160.2 |
| 175.7 |
| 239.0 |
| 167.7 |
| 176.0 |
| 204.8 |
| - |
| 298.6 |
| 166.3 |
| 153.6 |
| 175.2 |
| 150.1 |
| 134.5 |
| 756.3 |
| 765.1 |
| 336.5 |
| 115.6 |
| 101.2 |
| 204.4 |
| 236.7 |
| 296.8 |
| 328.7 |
| 358.7 |
| 391.4 |
| 404.6 |
| 571.1 |
| 598.0 |
| 630.7 |
| 1,405.1 |
| 695.4 |
| 6.3 |
| 8.2 |
| 9.7 |
| (8.3) |
| (6.6) |
| (2,822.8) |
| (2,857.3) |
| (2,723.0) |
| (3,133.5) |
| (3,352.4) |
| (3,243.4) |
| (3,204.5) |
| (3,159.8) |
| (3,105.6) |
| (3,129.5) |
| (3,097.2) |
| (3,055.9) |
| (3,032.5) |
| (2,857.1) |
| (2,839.7) |
| (2,814.5) |
| - |
| (2,631.4) |
| (1,606.6) |
| (1,594.1) |
| (1,593.6) |
| (1,588.4) |
| (1,569.0) |