| (in millions of USD) | FY2026 | 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 | 874.8 | 604.0 | 1,378.7 | 1,166.8 | 1,418.3 | 1,172.5 | 374.5 | 195.4 | 225.1 | 98.7 | 137.7 | 193.6 | 247.6 | 301.0 | 486.8 | 302.1 | 316.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 874.8 | 604.0 | 1,378.7 | 1,166.8 | 1,418.3 | 1,172.5 | 374.5 | 195.4 | 225.1 | 98.7 | 137.7 | 193.6 | 247.6 | 301.0 | 486.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | 14.5 | 18.3 | 11.6 | 34.4 | 19.5 | 692.5 | 1,858.0 | 1,756.4 | 1,567.6 | 1,374.0 | 1,205.3 | 1,088.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,940.1 | 1,937.3 | 1,936.6 | 2,150.3 | 2,060.4 | 2,032.5 | 2,331.7 | 2,386.9 | 2,280.5 | 2,449.3 | 2,453.9 | 2,439.0 | 1,488.0 | 1,397.0 | 1,304.1 | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,060.6 | 1,968.0 | 1,938.9 | 1,939.2 | 1,824.8 | 1,803.6 | 1,806.6 | 2,083.3 | 2,075.5 | 1,872.3 | 1,676.8 | 1,518.0 | 1,275.7 | 1,154.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 772.1 | 767.0 | 735.1 | 879.0 | 899.8 | 812.6 | 227.9 | 153.7 | 237.0 | 255.7 | 269.1 | 277.7 | 162.9 | 155.9 | 182.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 0.0 | 0.0 | 147.4 | 147.1 | 146.7 | 515.9 | 649.6 | 688.2 | 1,317.9 | 1,321.0 | 1,363.8 | 0.0 | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.6 | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 0.0 | 147.7 | 147.4 | 147.1 | 146.7 | 611.5 | 728.4 | 732.2 | 1,409.0 | 1,378.7 | 1,388.8 | 0.0 | - | - | - | |||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 602.8 | 874.8 | 234.7 | 281.4 | 264.1 | 604.0 | 157.7 | 403.1 | 729.3 | 1,378.7 | 643.8 | 690.2 | 655.9 | 1,166.8 | 327.3 | |||||||||||||||||||||||||
| 96.8 |
| 41.7 |
| - |
| - |
| - |
| 302.1 |
| 316.2 |
| 96.8 |
| 41.7 |
| - |
| 858.0 |
| - |
| - |
| 1,173.1 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 189.9 | 156.6 | 211.9 | 165.9 | 208.6 | 236.6 | 403.5 | 171.5 | 158.2 | 136.3 | 152.6 | 137.2 | 87.0 | 85.6 | 92.0 | - | 75.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,023.5 | 2,712.2 | 3,536.6 | 3,507.1 | 3,730.4 | 3,582.0 | 3,154.8 | 2,855.8 | 3,446.1 | 4,642.6 | 4,588.1 | 4,402.8 | 3,257.6 | 3,036.1 | 3,016.3 | - | 2,453.2 | - | - |
| 1,064.4 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,561.8 | 1,461.5 | 1,441.2 | 1,352.7 | 1,248.9 | 1,198.1 | 1,064.7 | 1,282.8 | 1,197.6 | 1,049.4 | 949.2 | 852.1 | 788.1 | 724.1 | 681.0 | - | - | - | - |
| Property,Plant & Equipment Net | 498.8 | 506.5 | 497.7 | 586.5 | 575.9 | 605.5 | 741.9 | 800.5 | 877.9 | 822.9 | 727.6 | 665.9 | 487.6 | 430.4 | 383.4 | - | 396.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 428.4 | 482.0 | 754.5 | 751.7 | 484.6 | 238.0 | 248.8 | 296.6 | 821.7 | 517.6 | 515.5 | 519.2 | 26.8 | 24.6 | 0.0 | - | - | - | - |
| Intangible Assets | 286.4 | 307.2 | 402.8 | 407.4 | 314.2 | 179.0 | 263.8 | 265.0 | 481.5 | 417.0 | 427.8 | 447.1 | 0.0 | - | - | - | 24.2 | - | - |
| Operating Lease Right Of Use Assets | 1,146.6 | 1,102.4 | 1,001.8 | 1,049.3 | 1,206.6 | 1,362.2 | 1,683.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 277.4 | 301.5 | 300.5 | 36.7 | 37.3 | 16.4 | 4.7 | 21.0 | 1.4 | 0.7 | 0.0 | 2.3 | 113.7 | 104.1 | 108.5 | - | 112.3 | - | - |
| Other Non-Current Assets | 291.0 | 314.8 | 319.3 | 281.7 | 226.1 | 195.8 | 201.8 | 150.6 | 171.2 | 165.1 | 154.6 | 140.0 | 87.2 | 99.9 | 71.7 | - | 58.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,952.1 | 5,726.6 | 6,813.2 | 6,620.4 | 6,575.1 | 6,178.9 | 6,299.1 | 4,420.1 | 5,839.6 | 6,597.8 | 6,464.9 | 6,214.3 | 4,029.2 | 3,719.0 | 3,611.4 | - | 3,044.9 | - | - |
| - |
| 66.2 |
| - |
| - |
| Short Term Debt | - | 0.0 | 147.7 | 0.0 | - | 0.0 | 95.6 | 78.8 | 44.0 | 91.1 | 57.7 | 25.0 | 0.0 | - | - | - | 44.1 | - | - |
| Deferred Revenue Current | 377.1 | 362.5 | 362.9 | 369.5 | 341.3 | 288.7 | 266.2 | 270.0 | 288.6 | 276.9 | 260.3 | 248.0 | 173.0 | 159.7 | 154.1 | - | 137.7 | - | - |
| Operating Lease Liabilities Current | 286.9 | 279.9 | 260.3 | 288.2 | 300.0 | 377.3 | 338.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 161.3 | 180.9 | 189.3 | 212.5 | 242.6 | 233.4 | 315.0 | 343.0 | 296.9 | 284.4 | 243.4 | 233.7 | 157.4 | 152.5 | 131.5 | - | - | - | - |
| Other Current Liabilities | 387.3 | 366.8 | 400.2 | 638.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,888.8 | 1,831.5 | 1,976.0 | 2,248.1 | 2,070.7 | 1,998.7 | 1,652.6 | 1,033.0 | 1,037.2 | 1,203.7 | 1,151.1 | 1,192.5 | 900.7 | 871.9 | 858.0 | - | 638.9 | - | - |
| 280.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 930.4 | 900.0 | 835.7 | 894.7 | 1,005.1 | 1,147.3 | 1,437.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 908.6 | 885.1 | 881.8 | 880.1 | 857.6 | 783.3 | 731.5 | 696.5 | 668.9 | 659.0 | 629.1 | 563.9 | 443.7 | 405.9 | 374.0 | - | 338.0 | - | - |
| Deferred Tax Liabilities | 175.3 | 173.1 | 201.7 | 117.6 | 160.9 | 159.2 | 5.2 | 0.0 | 90.9 | 100.7 | 72.5 | 53.5 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.8 | - | - |
| Other Non-Current Liabilities | 82.8 | 85.1 | 96.0 | 100.1 | 117.6 | 111.1 | 116.6 | 224.1 | 239.6 | 213.7 | 230.5 | 230.2 | 121.7 | 111.3 | 13.3 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,985.9 | 3,874.8 | 3,991.2 | 4,388.0 | 4,359.0 | 4,346.3 | 4,459.5 | 2,603.2 | 2,726.2 | 3,495.7 | 3,404.2 | 3,403.9 | 1,466.1 | 1,389.1 | 1,332.3 | - | 1,341.3 | - | - |
| 15.4 |
| - |
| - |
| Additional Paid In Capital | 120.4 | 120.1 | 230.7 | 259.7 | 231.2 | 258.8 | 245.4 | 236.5 | 290.2 | 280.7 | 279.9 | 265.2 | 258.8 | 246.3 | 230.9 | - | 169.9 | - | - |
| Retained Earnings | 3,986.9 | 3,745.5 | 3,835.0 | 3,144.8 | 2,877.4 | 2,189.2 | 2,242.9 | 2,282.2 | 4,396.2 | 3,995.9 | 3,534.6 | 3,135.7 | 2,812.9 | 2,268.4 | 1,969.3 | - | 1,462.4 | - | - |
| Accumulated Other Comprehensive Income | (219.2) | (277.5) | (265.3) | (264.2) | (350.9) | (290.5) | (293.8) | (302.8) | (260.6) | (307.7) | (274.1) | (236.6) | (178.5) | (175.7) | (159.2) | (170.8) | (178.2) | - | - |
| Treasury Stock | - | - | - | - | 1,206.7 | 980.2 | 984.9 | 1,027.3 | 1,942.1 | 1,494.8 | 495.8 | 370.0 | 346.2 | 260.0 | 12.7 | - | 1.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,966.2 | 1,851.8 | 2,166.5 | 1,578.6 | 1,564.0 | 1,190.3 | 1,222.6 | 1,201.6 | 2,499.8 | 2,490.2 | 3,060.7 | 2,810.4 | 2,563.1 | 2,329.9 | 2,279.1 | 1,939.0 | 1,703.6 | 1,522.7 | 2,243.1 |
| Total Equity | 1,966.2 | 1,851.8 | 2,166.5 | 1,578.6 | 1,564.0 | 1,190.3 | 1,222.6 | 1,201.6 | 2,499.8 | 2,490.2 | 3,060.7 | 2,810.4 | 2,563.1 | 2,329.9 | 2,279.1 | 1,939.0 | 1,703.6 | 1,522.7 | 2,243.1 |
| 324.1 |
| - |
| - |
| Net debt | - | (604.0) | (1,231.0) | (1,019.4) | (1,271.2) | (1,025.8) | 237.0 | 533.0 | 507.1 | 1,310.3 | 1,241.0 | 1,195.2 | (247.6) | - | - | - | 7.9 | - | - |
| Working Capital | 1,134.7 | 880.7 | 1,560.6 | 1,259.0 | 1,659.7 | 1,583.3 | 1,502.2 | 1,822.8 | 2,408.9 | 3,438.9 | 3,437.0 | 3,210.3 | 2,356.9 | 2,164.2 | 2,158.3 | - | 1,814.3 | - | - |
| Book Value | 1,966.2 | 1,851.8 | 2,166.5 | 1,578.6 | 1,564.0 | 1,190.3 | 1,222.6 | 1,201.6 | 2,499.8 | 2,490.2 | 3,060.7 | 2,810.4 | 2,563.1 | 2,329.9 | 2,279.1 | 1,939.0 | 1,703.6 | 1,522.7 | 2,243.1 |
| Tangible Book Value | 1,251.4 | 1,062.6 | 1,009.2 | 419.5 | 765.2 | 773.3 | 710.0 | 640.0 | 1,196.6 | 1,555.6 | 2,117.4 | 1,844.1 | 2,536.3 | 2,305.3 | 2,279.1 | - | 1,679.4 | - | - |
| 851.7 |
| 927.6 |
| 1,418.3 |
| 1,516.9 |
| 1,573.8 |
| 1,298.4 |
| 1,172.5 |
| 1,332.6 |
| 1,204.0 |
| 1,066.6 |
| 374.5 |
| 188.6 |
| 271.5 |
| 195.1 |
| 195.4 |
| 130.7 |
| 134.1 |
| 153.9 |
| 225.1 |
| 113.4 |
| 119.1 |
| 99.7 |
| 98.7 |
| 82.7 |
| 118.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 602.8 | 874.8 | 234.7 | 281.4 | 264.1 | 604.0 | 157.7 | 403.1 | 729.3 | 1,378.7 | 643.8 | 690.2 | 655.9 | 1,166.8 | 327.3 | 851.7 | 927.6 | 1,418.3 | 1,516.9 | 1,573.8 | 1,298.4 | 1,172.5 | 1,332.6 | 1,204.0 | 1,066.6 | 374.5 | 188.6 | 271.5 | 195.1 | 195.4 | 130.7 | 134.1 | 153.9 | 225.1 | 113.4 | 119.1 | 99.7 | 98.7 | 82.7 | 118.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.8 | 35.6 | 17.1 | 18.3 | 17.0 | 10.7 | 9.5 | 11.6 | 13.2 | 8.5 | 27.8 | 34.4 | 16.4 | 16.3 | 15.3 | 19.5 | 9.3 | 6.5 | 6.8 | 692.5 | 640.1 | 664.5 | 1,726.3 | 1,858.0 | 1,581.1 | 1,650.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,994.0 | 1,940.1 | 2,111.7 | 1,986.6 | 2,006.5 | 1,937.3 | 2,136.2 | 1,977.2 | 1,983.6 | 1,936.6 | 2,095.7 | 2,093.9 | 2,183.5 | 2,150.3 | 2,429.0 | 2,190.8 | 2,216.2 | 2,060.4 | 2,148.3 | 2,004.7 | 2,019.0 | 2,032.5 | 2,174.0 | 2,193.1 | 2,392.2 | 2,331.7 | 2,519.4 | 2,272.1 | 2,394.2 | 2,386.9 | 2,647.1 | 2,363.8 | 2,429.0 | 2,280.5 | 2,466.1 | 2,282.1 | 2,432.4 | 2,449.3 | 2,649.4 | 2,418.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 183.0 | 189.9 | 177.0 | 166.8 | 180.5 | 156.6 | 174.2 | 186.2 | 202.4 | 211.9 | 269.7 | 193.8 | 198.3 | 165.9 | 180.1 | 199.4 | 209.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,816.3 | 3,023.5 | 2,565.8 | 2,464.5 | 2,467.1 | 2,712.2 | 2,538.8 | 2,575.7 | 2,924.6 | 3,536.6 | 3,018.3 | 2,987.4 | 3,083.1 | 3,507.1 | 3,188.2 | 3,396.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,580.9 | 1,561.8 | 1,537.7 | 1,519.8 | 1,495.7 | 1,461.5 | 1,526.5 | 1,505.3 | 1,469.5 | 1,441.2 | 1,402.3 | 1,423.8 | 1,372.8 | 1,352.7 | 1,313.0 | 1,284.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 487.7 | 498.8 | 473.0 | 477.7 | 492.5 | 506.5 | 501.0 | 470.5 | 475.1 | 497.7 | 509.8 | 553.5 | 568.2 | 586.5 | 591.6 | 566.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 428.4 | 428.4 | 428.4 | 428.4 | 482.0 | 482.0 | 631.5 | 631.5 | 754.5 | 754.5 | 754.5 | 754.1 | 751.4 | 751.7 | 752.3 | 486.4 | 486.4 | 484.6 | ||||||||||||||||||||||
| Intangible Assets | 286.3 | 286.4 | 291.2 | 291.5 | 307.6 | 307.2 | 358.7 | 358.9 | 402.2 | 402.8 | 405.6 | 406.5 | 406.8 | 407.4 | 413.5 | 312.8 | 313.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,155.1 | 1,146.6 | 1,079.1 | 1,102.5 | 1,103.9 | 1,102.4 | 1,034.2 | 956.2 | 979.4 | 1,001.8 | 1,023.1 | 1,060.2 | 1,072.7 | 1,049.3 | 1,091.5 | 1,113.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 271.4 | 277.4 | 286.2 | 292.1 | 297.8 | 301.5 | 300.8 | 300.7 | 300.2 | 300.5 | 37.3 | 37.8 | 37.0 | 36.7 | 33.1 | 34.9 | 35.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 283.7 | 291.0 | 287.1 | 286.1 | 301.0 | 314.8 | 320.3 | 320.3 | 315.2 | 319.3 | 316.3 | 287.9 | 286.2 | 281.7 | 275.8 | 254.7 | 232.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,728.9 | 5,952.1 | 5,410.8 | 5,342.8 | 5,451.9 | 5,726.6 | 5,685.3 | 5,613.8 | 6,151.2 | 6,813.2 | 6,064.9 | 6,087.4 | 6,205.4 | 6,620.4 | 6,346.0 | 6,164.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 693.2 | 772.1 | 656.3 | 512.7 | 572.1 | 767.0 | 642.5 | 547.6 | 599.3 | 735.1 | 644.9 | 570.7 | 701.5 | 879.0 | 800.2 | 689.5 | 880.7 | 899.8 | 868.2 | 730.6 | 700.1 | 812.6 | 558.4 | 302.2 | 329.1 | 227.9 | 333.9 | 224.1 | 238.3 | 153.7 | 339.6 | 236.7 | 287.5 | 237.0 | 324.9 | 148.2 | 177.8 | 255.7 | 382.2 | 195.1 |
| Short Term Debt | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 147.8 | 147.7 | 147.6 | 147.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 382.0 | 377.1 | 350.4 | 360.7 | 366.7 | 362.5 | 337.7 | 347.8 | 360.6 | 362.9 | 346.2 | 358.3 | 368.7 | 369.5 | 335.3 | 326.9 | 336.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 292.1 | 286.9 | 293.8 | 290.4 | 286.9 | 279.9 | 263.8 | 250.9 | 253.0 | 260.3 | 267.7 | 332.2 | 273.9 | 288.2 | 266.1 | 281.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 326.8 | 387.3 | 365.6 | 388.4 | 371.3 | 366.8 | 351.6 | 363.1 | 356.0 | 400.2 | 412.1 | 386.7 | 378.1 | 638.7 | 623.2 | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,743.4 | 1,888.8 | 1,712.2 | 1,601.2 | 1,646.5 | 1,831.5 | 1,634.2 | 1,527.0 | 1,748.1 | 1,976.0 | 1,871.1 | 1,852.3 | 1,775.5 | 2,248.1 | 2,047.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 0.0 | - | 0.0 | 0.0 | 253.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 147.5 | 147.4 | 147.3 | 147.2 | 147.1 | 147.1 | 147.0 | 146.9 | 146.8 | 146.7 | 1,036.2 | 1,336.1 | 1,336.0 | 515.9 | 788.8 | 628.2 | 639.0 | 649.6 | 660.4 | 671.1 | 679.7 | 688.2 | 696.8 | 705.3 | 1,311.6 | 1,317.9 | 1,324.2 | 1,330.5 |
| Operating Lease Liabilities Non-Current | 931.5 | 930.4 | 858.5 | 887.3 | 894.5 | 900.0 | 851.6 | 793.5 | 818.5 | 835.7 | 855.1 | 832.3 | 902.0 | 894.7 | 917.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 908.9 | 908.6 | 878.4 | 885.5 | 886.1 | 885.1 | 864.3 | 874.0 | 878.9 | 881.8 | 856.5 | 869.0 | 874.9 | 880.1 | 878.1 | 873.9 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 166.8 | 175.3 | 161.3 | 163.6 | 171.2 | 173.1 | 195.1 | 188.5 | 202.0 | 201.7 | 160.3 | 166.7 | 172.9 | 117.6 | 245.8 | 175.2 | 171.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 81.1 | 82.8 | 79.6 | 76.9 | 77.9 | 85.1 | 88.1 | 90.5 | 93.9 | 96.0 | 94.6 | 98.3 | 96.8 | 100.1 | 98.8 | 101.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,831.7 | 3,985.9 | 3,690.0 | 3,614.5 | 3,676.2 | 3,874.8 | 3,886.3 | 3,473.5 | 3,741.4 | 3,991.2 | 3,837.6 | 3,818.6 | 3,969.6 | 4,388.0 | 4,334.5 | 4,143.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 |
| Additional Paid In Capital | 111.4 | 120.4 | 116.4 | 110.0 | 105.3 | 120.1 | 118.7 | 165.2 | 181.6 | 230.7 | 227.1 | 220.0 | 210.5 | 259.7 | 252.3 | 245.6 | 236.8 | |||||||||||||||||||||||
| Retained Earnings | 4,004.3 | 3,986.9 | 3,749.9 | 3,743.1 | 3,765.5 | 3,745.5 | 3,657.5 | 3,664.6 | 3,779.7 | 3,835.0 | 3,227.7 | 3,238.0 | 3,182.0 | 3,144.8 | 2,885.2 | 2,868.3 | 2,740.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (223.5) | (219.2) | (248.7) | (255.4) | (255.9) | (277.5) | (264.7) | (265.9) | (269.6) | (265.3) | (269.1) | (260.5) | (267.5) | (264.2) | (282.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,494.4 | 1,474.2 | 1,206.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,897.2 | 1,966.2 | 1,720.8 | 1,728.3 | 1,775.7 | 1,851.8 | 1,799.0 | 1,917.2 | 2,081.8 | 2,166.5 | 1,572.2 | 1,614.1 | 1,581.5 | 1,578.6 | 1,358.1 | 1,367.9 | ||||||||||||||||||||||||
| Total Equity | 1,897.2 | 1,966.2 | 1,720.8 | 1,728.3 | 1,775.7 | 1,851.8 | 1,799.0 | 1,917.2 | 2,081.8 | 2,166.5 | 1,572.2 | 1,614.1 | 1,581.5 | 1,578.6 | 1,358.1 | 1,367.9 | 1,256.8 | 1,564.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 0.0 | - | 0.0 | 0.0 | 253.0 | 0.0 | 147.8 | 147.7 | 147.6 | 147.5 | 147.5 | 147.4 | 147.3 | 147.2 | 147.1 | 147.1 | 147.3 | 147.3 | 146.8 | 146.7 | 1,039.8 | 1,340.7 | 1,358.2 | 611.5 | 793.8 | 682.4 | 682.7 | 728.4 | 983.0 | 782.5 | 752.0 | 732.2 | 988.6 | 1,644.7 | 1,443.1 | 1,409.0 | 1,613.0 | 1,569.1 |
| Net debt | - | - | (234.7) | - | (264.1) | (604.0) | 95.3 | (403.1) | (581.5) | (1,231.0) | (496.2) | (542.7) | (508.4) | (1,019.4) | (180.0) | (704.5) | (780.5) | (1,271.2) | ||||||||||||||||||||||
| Working Capital | 1,072.9 | 1,134.7 | 853.6 | 863.3 | 820.6 | 880.7 | 904.6 | 1,048.7 | 1,176.5 | 1,560.6 | 1,147.2 | 1,135.1 | 1,307.6 | 1,259.0 | 1,140.7 | 1,475.9 | 1,375.7 | |||||||||||||||||||||||
| Book Value | 1,897.2 | 1,966.2 | 1,720.8 | 1,728.3 | 1,775.7 | 1,851.8 | 1,799.0 | 1,917.2 | 2,081.8 | 2,166.5 | 1,572.2 | 1,614.1 | 1,581.5 | 1,578.6 | 1,358.1 | 1,367.9 | 1,256.8 | 1,564.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,182.5 | 1,251.4 | 1,001.2 | 1,008.4 | 986.1 | 1,062.6 | 808.8 | 926.8 | 925.1 | 1,009.2 | 412.1 | 453.5 | 423.3 | 419.5 | 192.3 | 568.7 | 456.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.6 |
| 194.9 |
| 175.0 |
| 187.1 |
| 236.6 |
| 228.6 |
| 182.9 |
| 327.7 |
| 403.5 |
| 207.2 |
| 190.6 |
| 205.5 |
| 244.0 |
| 218.2 |
| 239.3 |
| 236.8 |
| 158.2 |
| 145.0 |
| 128.5 |
| 159.0 |
| 136.3 |
| 146.8 |
| 152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,515.5 |
| 3,730.4 |
| 3,994.8 |
| 3,822.3 |
| 3,641.8 |
| 3,582.0 |
| 3,904.6 |
| 3,862.8 |
| 4,015.5 |
| 3,154.8 |
| 2,938.7 |
| 2,758.6 |
| 2,822.7 |
| 2,855.8 |
| 3,010.1 |
| 2,867.5 |
| 3,366.3 |
| 3,446.1 |
| 3,462.2 |
| 4,342.8 |
| 4,507.8 |
| 4,642.6 |
| 4,555.0 |
| 4,407.9 |
| 1,265.9 |
| 1,248.9 |
| 1,275.1 |
| 1,241.3 |
| 1,208.7 |
| 1,198.1 |
| 1,167.7 |
| 1,119.3 |
| 1,092.6 |
| 1,064.7 |
| 1,337.1 |
| 1,338.3 |
| 1,319.6 |
| 1,282.8 |
| 1,283.4 |
| 1,249.2 |
| 1,227.3 |
| 1,197.6 |
| 1,162.7 |
| 1,131.4 |
| 1,093.9 |
| 1,049.4 |
| 1,015.4 |
| 1,003.1 |
| 561.1 |
| 575.9 |
| 513.2 |
| 533.2 |
| 544.5 |
| 605.5 |
| 612.6 |
| 645.8 |
| 687.1 |
| 741.9 |
| 751.2 |
| 750.2 |
| 776.1 |
| 800.5 |
| 810.4 |
| 820.1 |
| 847.2 |
| 877.9 |
| 855.1 |
| 836.6 |
| 829.8 |
| 822.9 |
| 791.1 |
| 739.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.0 |
| 245.1 |
| 244.9 |
| 238.0 |
| 238.0 |
| 238.0 |
| 238.0 |
| 248.8 |
| 248.8 |
| 248.8 |
| 296.4 |
| 296.6 |
| 509.0 |
| 509.0 |
| 509.1 |
| 821.7 |
| 867.1 |
| 519.9 |
| 516.1 |
| 517.6 |
| 517.0 |
| 518.1 |
| 314.2 |
| 189.2 |
| 189.7 |
| 190.6 |
| 179.0 |
| 178.8 |
| 179.0 |
| 178.7 |
| 263.8 |
| 264.2 |
| 264.3 |
| 264.1 |
| 265.0 |
| 340.2 |
| 341.3 |
| 343.2 |
| 481.5 |
| 410.4 |
| 413.9 |
| 411.9 |
| 417.0 |
| 419.8 |
| 424.7 |
| 1,141.8 |
| 1,206.6 |
| 1,195.3 |
| 1,256.2 |
| 1,301.2 |
| 1,362.2 |
| 1,395.4 |
| 1,459.9 |
| 1,541.4 |
| 1,683.3 |
| 1,684.0 |
| 1,729.3 |
| 1,822.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 35.0 |
| 21.3 |
| 16.8 |
| 16.4 |
| 13.6 |
| 13.6 |
| 12.1 |
| 4.7 |
| 18.3 |
| 19.7 |
| 22.0 |
| 21.0 |
| 36.2 |
| 2.2 |
| 0.8 |
| 1.4 |
| 1.3 |
| 0.0 |
| 0.6 |
| 0.7 |
| 0.0 |
| 0.0 |
| 226.1 |
| 215.0 |
| 244.1 |
| 241.0 |
| 195.8 |
| 189.5 |
| 179.0 |
| 204.9 |
| 201.8 |
| 196.4 |
| 194.7 |
| 189.2 |
| 181.2 |
| 201.6 |
| 200.7 |
| 206.3 |
| 171.2 |
| 169.1 |
| 165.1 |
| 165.1 |
| 165.1 |
| 157.5 |
| 158.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,286.3 |
| 6,575.1 |
| 6,387.5 |
| 6,311.9 |
| 6,180.8 |
| 6,178.9 |
| 6,532.5 |
| 6,578.1 |
| 6,877.7 |
| 6,299.1 |
| 6,101.6 |
| 5,965.6 |
| 6,193.3 |
| 4,420.1 |
| 4,907.5 |
| 4,740.8 |
| 5,272.9 |
| 5,839.6 |
| 5,800.7 |
| 6,313.8 |
| 6,465.2 |
| 6,597.8 |
| 6,487.5 |
| 6,298.0 |
| 0.3 |
| 0.4 |
| 0.0 |
| 0.0 |
| 3.6 |
| 4.6 |
| 22.2 |
| 95.6 |
| 5.0 |
| 54.2 |
| 43.7 |
| 78.8 |
| 322.6 |
| 111.4 |
| 72.3 |
| 44.0 |
| 291.8 |
| 939.4 |
| 131.5 |
| 91.1 |
| 288.8 |
| 238.6 |
| 341.3 |
| 307.0 |
| 297.9 |
| 310.0 |
| 288.7 |
| 258.5 |
| 330.9 |
| 271.2 |
| 266.2 |
| 267.3 |
| 265.4 |
| 277.0 |
| 270.0 |
| 253.1 |
| 276.3 |
| 284.9 |
| 288.6 |
| 270.3 |
| 262.3 |
| 272.1 |
| 276.9 |
| 256.7 |
| 254.5 |
| 287.2 |
| 300.0 |
| 304.4 |
| 322.1 |
| 345.7 |
| 377.3 |
| 379.0 |
| 391.0 |
| 390.3 |
| 338.2 |
| 324.9 |
| 324.8 |
| 358.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,920.1 |
| 2,139.8 |
| 2,070.7 |
| 1,971.8 |
| 1,840.5 |
| 1,897.5 |
| 1,998.7 |
| 1,731.5 |
| 1,499.4 |
| 1,676.7 |
| 1,652.6 |
| 1,383.1 |
| 1,311.6 |
| 1,362.2 |
| 1,033.0 |
| 1,365.7 |
| 1,064.8 |
| 1,108.4 |
| 1,037.2 |
| 1,317.5 |
| 1,810.0 |
| 1,015.9 |
| 1,203.7 |
| 1,335.0 |
| 1,144.1 |
| 925.8 |
| 948.1 |
| 1,005.1 |
| 994.0 |
| 1,052.2 |
| 1,087.3 |
| 1,147.3 |
| 1,190.3 |
| 1,263.3 |
| 1,334.8 |
| 1,437.7 |
| 1,448.9 |
| 1,499.0 |
| 1,589.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 867.1 |
| 857.6 |
| 813.2 |
| 809.4 |
| 797.7 |
| 783.3 |
| 764.3 |
| 699.3 |
| 719.8 |
| 731.5 |
| 693.2 |
| 699.8 |
| 699.6 |
| 696.5 |
| 671.7 |
| 663.3 |
| 667.5 |
| 668.9 |
| 646.1 |
| 658.8 |
| 658.6 |
| 659.0 |
| 632.1 |
| 639.9 |
| 160.9 |
| 146.1 |
| 132.9 |
| 171.1 |
| 159.2 |
| 163.1 |
| 129.1 |
| 95.9 |
| 5.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 12.7 |
| 91.0 |
| 74.2 |
| 92.3 |
| 143.8 |
| 103.3 |
| 117.2 |
| 101.4 |
| 133.4 |
| 79.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.7 |
| 117.6 |
| 129.1 |
| 123.2 |
| 108.9 |
| 111.1 |
| 97.3 |
| 108.9 |
| 113.3 |
| 116.6 |
| 120.4 |
| 122.7 |
| 126.0 |
| 224.1 |
| 233.2 |
| 236.1 |
| 236.5 |
| 239.6 |
| 244.4 |
| 247.1 |
| 206.2 |
| 213.7 |
| 219.9 |
| 223.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,376.9 |
| 4,359.0 |
| 4,201.2 |
| 4,105.1 |
| 4,209.3 |
| 4,346.3 |
| 4,982.7 |
| 5,036.1 |
| 5,276.5 |
| 4,459.5 |
| 4,434.4 |
| 4,261.3 |
| 4,416.2 |
| 2,603.2 |
| 2,943.7 |
| 2,726.3 |
| 2,766.3 |
| 2,726.2 |
| 3,048.6 |
| 3,524.5 |
| 3,309.5 |
| 3,495.7 |
| 3,644.6 |
| 3,418.1 |
| 231.2 |
| 271.8 |
| 266.8 |
| 252.2 |
| 258.8 |
| 254.1 |
| 250.8 |
| 246.4 |
| 245.4 |
| 242.3 |
| 236.3 |
| 232.7 |
| 236.5 |
| 294.2 |
| 287.6 |
| 281.4 |
| 290.2 |
| 285.6 |
| 282.2 |
| 278.4 |
| 280.7 |
| 128.5 |
| 281.2 |
| 2,877.4 |
| 2,580.7 |
| 2,509.3 |
| 2,304.2 |
| 2,189.2 |
| 1,943.6 |
| 1,943.7 |
| 2,037.4 |
| 2,242.9 |
| 2,079.7 |
| 2,154.2 |
| 2,223.4 |
| 2,282.2 |
| 3,763.5 |
| 3,820.7 |
| 3,869.2 |
| 4,396.2 |
| 4,074.9 |
| 4,110.3 |
| 4,042.9 |
| 3,995.9 |
| 3,727.8 |
| 3,727.3 |
| (264.6) |
| (259.7) |
| (350.9) |
| (344.6) |
| (282.6) |
| (283.6) |
| (290.5) |
| (314.4) |
| (310.0) |
| (327.8) |
| (293.8) |
| (299.5) |
| (322.3) |
| (307.9) |
| (302.8) |
| (306.8) |
| (306.3) |
| (281.9) |
| (260.6) |
| (292.4) |
| (282.3) |
| (305.4) |
| (307.7) |
| (302.3) |
| (275.0) |
| 986.3 |
| 951.0 |
| 965.2 |
| 980.2 |
| 980.4 |
| 981.1 |
| 985.2 |
| 984.9 |
| 984.8 |
| 993.0 |
| 999.8 |
| 1,027.3 |
| 2,418.0 |
| 2,418.0 |
| 1,992.2 |
| 1,942.1 |
| 1,945.2 |
| 1,949.7 |
| 1,488.6 |
| 1,494.8 |
| 1,338.9 |
| 869.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,256.8 |
| 1,564.0 |
| 1,534.6 |
| 1,555.5 |
| 1,320.6 |
| 1,190.3 |
| 915.9 |
| 916.4 |
| 983.8 |
| 1,222.6 |
| 1,050.7 |
| 1,088.2 |
| 1,161.4 |
| 1,201.6 |
| 1,349.0 |
| 1,400.1 |
| 1,892.6 |
| 2,499.8 |
| 2,139.0 |
| 2,176.6 |
| 2,543.4 |
| 2,490.2 |
| 2,231.2 |
| 2,879.9 |
| 1,534.6 |
| 1,555.5 |
| 1,320.6 |
| 1,190.3 |
| 915.9 |
| 916.4 |
| 983.8 |
| 1,222.6 |
| 1,050.7 |
| 1,088.2 |
| 1,161.4 |
| 1,201.6 |
| 1,349.0 |
| 1,400.1 |
| 1,892.6 |
| 2,499.8 |
| 2,139.0 |
| 2,176.6 |
| 2,543.4 |
| 2,490.2 |
| 2,231.2 |
| 2,879.9 |
| (1,369.6) |
| (1,426.5) |
| (1,151.6) |
| (1,025.8) |
| (292.8) |
| 136.7 |
| 291.6 |
| 237.0 |
| 605.2 |
| 410.9 |
| 487.6 |
| 533.0 |
| 852.3 |
| 648.4 |
| 598.1 |
| 507.1 |
| 875.2 |
| 1,525.6 |
| 1,343.4 |
| 1,310.3 |
| 1,530.3 |
| 1,450.4 |
| 1,659.7 |
| 2,023.0 |
| 1,981.8 |
| 1,744.3 |
| 1,583.3 |
| 2,173.1 |
| 2,363.4 |
| 2,338.8 |
| 1,502.2 |
| 1,555.6 |
| 1,447.0 |
| 1,460.5 |
| 1,822.8 |
| 1,644.4 |
| 1,802.7 |
| 2,257.9 |
| 2,408.9 |
| 2,144.7 |
| 2,532.8 |
| 3,491.9 |
| 3,438.9 |
| 3,220.0 |
| 3,263.8 |
| 1,534.6 |
| 1,555.5 |
| 1,320.6 |
| 1,190.3 |
| 915.9 |
| 916.4 |
| 983.8 |
| 1,222.6 |
| 1,050.7 |
| 1,088.2 |
| 1,161.4 |
| 1,201.6 |
| 1,349.0 |
| 1,400.1 |
| 1,892.6 |
| 2,499.8 |
| 2,139.0 |
| 2,176.6 |
| 2,543.4 |
| 2,490.2 |
| 2,231.2 |
| 2,879.9 |
| 765.2 |
| 1,100.4 |
| 1,120.7 |
| 885.1 |
| 773.3 |
| 499.1 |
| 499.4 |
| 567.1 |
| 710.0 |
| 537.7 |
| 575.1 |
| 600.9 |
| 640.0 |
| 499.8 |
| 549.8 |
| 1,040.3 |
| 1,196.6 |
| 861.5 |
| 1,242.8 |
| 1,615.4 |
| 1,555.6 |
| 1,294.4 |
| 1,937.1 |