| (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 | 1,624.5 | 1,360.5 | 1,001.5 | 757.2 | 780.0 | 923.4 | 184.5 | 140.9 | 92.0 | 77.6 | 92.8 | 132.9 | 217.6 | 214.5 | 185.6 | 572.2 | 699.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,624.5 | 1,360.5 | 1,001.5 | 757.2 | 780.0 | 923.4 | 184.5 | 140.9 | 92.0 | 77.6 | 92.8 | 132.9 | 217.6 | 214.5 | 185.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 881.4 | 815.6 | 791.3 | 761.7 | 682.3 | 640.7 | 694.6 | 692.6 | 675.6 | 598.8 | 562.5 | 550.8 | 531.6 | 497.9 | 463.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,025.2 | 943.4 | 1,005.9 | 1,033.1 | 803.8 | 746.5 | 760.4 | 673.8 | 638.8 | 530.5 | 497.8 | 475.5 | 434.4 | 404.2 | 386.4 | 329.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,344.7 | 1,271.1 | 1,138.1 | 1,097.9 | 1,063.1 | 1,037.0 | 990.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 229.1 | 265.9 | 238.0 | 287.0 | 277.6 | 222.9 | 198.5 | 201.1 | 178.2 | 170.9 | 148.3 | 145.0 | 155.6 | 142.5 | 124.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,186.4 | 1,185.5 | 1,184.6 | 1,183.8 | 1,182.9 | 1,182.1 | 946.9 | 946.0 | 753.6 | 708.8 | 861.7 | 862.7 | 858.9 | 970.4 | 967.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 67.5 | 67.5 | 67.5 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.3 | 67.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,186.4 | 1,185.5 | 1,184.6 | 1,183.8 | 1,182.9 | 1,432.1 | 946.9 | 946.0 | 1,003.6 | 858.8 | 861.7 | 862.7 | 858.9 | 970.4 | 967.9 | 954.8 | |||
| (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 | 1,753.3 | 1,624.5 | 1,534.1 | 1,458.3 | 1,434.9 | 1,360.5 | 1,313.3 | 1,232.7 | 1,121.0 | 1,001.5 | 959.3 | 871.3 | 833.8 | 757.2 | 759.3 | |||||||||||||||||||||||||
| 115.8 |
| 93.0 |
| - |
| - |
| - |
| 572.2 |
| 699.4 |
| 115.8 |
| 93.0 |
| 443.3 |
| 414.4 |
| - |
| - |
| 274.7 |
| - |
| - |
| Prepaid Expenses | 151.5 | 139.6 | 138.4 | 144.8 | 134.6 | 129.7 | 110.2 | 92.8 | 110.7 | 116.5 | 106.3 | 121.5 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,402.8 | 3,989.4 | 3,652.0 | 3,368.9 | 3,053.4 | 3,083.0 | 2,380.5 | 2,216.9 | 2,119.3 | 1,884.0 | 1,788.8 | 1,858.6 | 1,796.2 | 1,669.0 | 1,530.7 | 1,765.5 | 1,676.1 | - | - |
| 927.0 |
| 903.3 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 849.6 | 786.7 | 712.9 | 684.4 | 658.6 | 644.5 | 615.0 | 574.1 | 559.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 495.1 | 484.4 | 425.2 | 413.5 | 404.5 | 392.5 | 375.2 | 352.9 | 344.0 | 347.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 13.3 | 14.2 | 13.5 | 40.7 | 39.4 | - | - | - |
| Goodwill | 1,109.5 | 1,056.8 | 1,097.4 | 1,045.3 | 1,116.5 | 982.4 | 913.8 | 902.2 | 924.1 | 895.5 | 790.1 | 810.7 | 838.8 | 807.4 | 795.8 | 798.4 | 814.3 | - | - |
| Intangible Assets | 270.7 | 267.6 | 268.9 | 275.6 | 301.7 | 260.8 | 243.9 | 232.9 | 253.7 | 184.6 | 195.0 | 203.3 | 190.5 | 187.2 | 188.3 | 192.8 | 206.2 | - | - |
| Operating Lease Right Of Use Assets | 83.7 | 89.4 | 74.7 | 61.5 | 51.9 | 51.9 | 55.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 72.5 | 78.0 | 76.0 | 70.0 | 49.5 | 50.3 | 52.3 | 64.7 | 52.0 | - | - | 93.2 | 57.1 | 110.4 | 125.2 | 91.5 | 88.2 | - | - |
| Other Non-Current Assets | 25.1 | 17.3 | 14.0 | 13.7 | 15.6 | 91.7 | 62.3 | 42.0 | 53.8 | 39.9 | 44.0 | 47.3 | 57.2 | 64.1 | 83.1 | 72.2 | 66.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,412.3 | 7,896.8 | 7,544.9 | 6,972.8 | 6,759.7 | 6,557.3 | 5,693.5 | 5,373.1 | 5,249.1 | 4,723.2 | 4,331.1 | 4,310.1 | 4,110.0 | 3,902.3 | 3,672.9 | 3,729.4 | 3,447.4 | - | - |
| 146.1 |
| 119.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 250.0 | 0.0 | 0.0 | 250.0 | 150.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 68.1 | 59.0 | 58.4 | 57.1 | 56.4 | 53.6 | 55.1 | 47.3 | 38.9 | 43.0 | 40.7 | 34.1 | 26.6 | 24.8 | 24.9 | 18.6 | - | - | - |
| Operating Lease Liabilities Current | 27.5 | 25.0 | 23.8 | 19.4 | 19.6 | 19.3 | 19.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | 53.3 | 52.0 | 55.8 | 52.8 | 52.1 | 53.8 | 48.1 | 50.6 | 48.8 | 45.0 | 48.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | 445.5 | 370.8 | 373.6 | 388.1 | 307.9 | 296.0 | 298.3 | 243.7 | 247.9 | 255.9 | 346.9 | 301.4 | - | - |
| Total Current Liabilities | 918.5 | 961.5 | 941.6 | 971.6 | 982.2 | 1,164.9 | 947.6 | 952.0 | 1,193.3 | 989.5 | 670.2 | 718.7 | 715.4 | 589.2 | 583.8 | 881.1 | 739.9 | - | - |
| 954.8 |
| 902.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 61.8 | 68.6 | 54.6 | 44.7 | 34.2 | 34.0 | 37.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 87.0 | 73.5 | 79.2 | 82.1 | 122.7 | 70.4 | 69.3 | 41.4 | 28.4 | 13.1 | 14.3 | 159.2 | 86.7 | 127.1 | 108.1 | 94.4 | 97.8 | - | - |
| Pension Obligations | 85.7 | 78.4 | 82.3 | 78.6 | 104.9 | 127.1 | 122.1 | 171.3 | 158.9 | 246.5 | 227.8 | 217.9 | 135.8 | 260.7 | 317.7 | 246.1 | 255.9 | - | - |
| Other Non-Current Liabilities | 98.4 | 92.9 | 87.4 | 85.1 | 97.9 | 97.7 | 105.7 | 112.0 | 106.6 | 93.4 | 88.5 | 83.8 | 84.0 | 87.5 | 95.3 | 89.0 | 85.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,455.5 | 2,479.8 | 2,451.5 | 2,469.3 | 2,555.9 | 2,710.7 | 2,262.7 | 2,254.5 | 2,276.8 | 2,088.0 | 1,900.4 | 2,084.8 | 1,979.6 | 2,083.3 | 2,125.6 | 2,325.0 | 2,141.8 | - | - |
| 67.3 |
| - |
| - |
| Additional Paid In Capital | 578.5 | 557.7 | 545.5 | 499.9 | 472.7 | 391.7 | 379.1 | 359.4 | 343.2 | 317.3 | 296.3 | 254.7 | 225.1 | 204.6 | 181.4 | 169.2 | 154.4 | - | - |
| Retained Earnings | 8,137.5 | 7,584.3 | 6,948.5 | 6,296.2 | 5,699.9 | 5,156.9 | 4,779.7 | 4,257.6 | 3,772.3 | 3,384.9 | 2,986.9 | 2,637.2 | 2,324.1 | 2,067.0 | 1,843.7 | 1,644.1 | 1,528.9 | - | - |
| Accumulated Other Comprehensive Income | (354.8) | (575.0) | (449.5) | (528.3) | (343.9) | (365.8) | (507.9) | (462.2) | (329.0) | (498.5) | (364.2) | (248.2) | (44.8) | (124.2) | (174.6) | (104.8) | (68.4) | - | - |
| Treasury Stock | - | - | - | - | 1,714.2 | 1,425.3 | 1,309.2 | 1,123.4 | 900.0 | 653.9 | 573.7 | 503.3 | 458.6 | 412.7 | 386.9 | 387.3 | 392.2 | - | - |
| Minority Interest | 25.0 | 22.9 | 22.1 | 22.2 | 21.9 | 21.7 | 21.7 | 19.8 | 18.4 | 18.0 | 18.0 | 17.5 | 17.2 | 16.9 | 16.4 | 15.9 | 15.6 | - | - |
| Total Stockholders Equity | 5,931.8 | 5,394.1 | 5,071.3 | 4,481.3 | 4,181.9 | 3,824.9 | 3,409.1 | 3,098.8 | 2,953.9 | 2,617.2 | 2,412.7 | 2,207.8 | 2,113.2 | 1,802.1 | 1,530.9 | 1,388.5 | 1,290.0 | 1,204.5 | 1,297.4 |
| Total Equity | 5,956.8 | 5,417.0 | 5,093.4 | 4,503.5 | 4,203.8 | 3,846.6 | 3,430.8 | 3,118.6 | 2,972.3 | 2,635.2 | 2,430.7 | 2,225.3 | 2,130.4 | 1,819.0 | 1,547.3 | 1,404.4 | 1,305.6 | 1,204.5 | 1,297.4 |
| 902.1 |
| - |
| - |
| Net debt | (438.1) | (175.0) | 183.1 | 426.6 | 402.9 | 508.7 | 762.4 | 805.1 | 911.6 | 781.2 | 768.9 | 729.8 | 641.3 | 755.9 | 782.3 | 382.6 | 202.7 | - | - |
| Working Capital | 3,484.3 | 3,027.9 | 2,710.4 | 2,397.3 | 2,071.2 | 1,918.1 | 1,432.9 | 1,264.9 | 926.0 | 894.5 | 1,118.6 | 1,139.9 | 1,080.8 | 1,079.8 | 946.9 | 884.4 | 936.2 | - | - |
| Book Value | 5,931.8 | 5,394.1 | 5,071.3 | 4,481.3 | 4,181.9 | 3,824.9 | 3,409.1 | 3,098.8 | 2,953.9 | 2,617.2 | 2,412.7 | 2,207.8 | 2,113.2 | 1,802.1 | 1,530.9 | 1,388.5 | 1,290.0 | 1,204.5 | 1,297.4 |
| Tangible Book Value | 4,551.6 | 4,069.7 | 3,705.0 | 3,160.4 | 2,763.7 | 2,581.7 | 2,251.4 | 1,963.7 | 1,776.1 | 1,537.1 | 1,427.6 | 1,193.8 | 1,083.9 | 807.5 | 546.8 | 397.3 | 269.5 | - | - |
| 812.9 |
| 861.1 |
| 780.0 |
| 735.5 |
| 965.9 |
| 904.6 |
| 923.4 |
| 787.5 |
| 686.2 |
| 185.8 |
| 184.5 |
| 167.5 |
| 164.0 |
| 156.4 |
| 140.9 |
| 122.2 |
| 112.3 |
| 97.5 |
| 92.0 |
| 94.1 |
| 89.0 |
| 123.0 |
| 77.6 |
| 117.5 |
| 119.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,753.3 | 1,624.5 | 1,534.1 | 1,458.3 | 1,434.9 | 1,360.5 | 1,313.3 | 1,232.7 | 1,121.0 | 1,001.5 | 959.3 | 871.3 | 833.8 | 757.2 | 759.3 | 812.9 | 861.1 | 780.0 | 735.5 | 965.9 | 904.6 | 923.4 | 787.5 | 686.2 | 185.8 | 184.5 | 167.5 | 164.0 | 156.4 | 140.9 | 122.2 | 112.3 | 97.5 | 92.0 | 94.1 | 89.0 | 123.0 | 77.6 | 117.5 | 119.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 890.7 | 881.4 | 925.7 | 842.4 | 852.7 | 815.6 | 796.4 | 783.5 | 827.5 | 791.3 | 776.8 | 786.8 | 782.4 | 761.7 | 739.0 | 729.1 | 731.3 | 682.3 | 653.2 | 645.4 | 650.8 | 640.7 | 618.9 | 563.5 | 635.2 | 694.6 | 684.8 | 684.1 | 675.3 | 692.6 | 678.7 | 667.1 | 680.8 | 675.6 | 675.2 | 645.3 | 608.1 | 598.8 | 589.1 | 565.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,020.5 | 1,025.2 | 1,024.5 | 997.7 | 961.2 | 943.4 | 995.8 | 965.0 | 970.5 | 1,005.9 | 1,032.9 | 1,046.1 | 1,049.1 | 1,033.1 | 955.1 | 893.3 | 864.1 | 803.8 | 789.6 | 760.9 | 730.1 | 746.5 | 764.4 | 784.0 | 757.4 | 760.4 | 753.5 | 725.8 | 707.0 | 673.8 | 690.6 | 668.3 | 678.8 | 638.8 | 649.9 | 601.4 | 556.8 | 530.5 | 523.6 | 507.1 |
| Prepaid Expenses | 157.6 | 151.5 | 149.4 | 177.8 | 155.8 | 139.6 | 148.4 | 147.0 | 135.6 | 138.4 | 118.9 | 129.0 | 138.0 | 144.8 | 145.4 | 150.1 | 134.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,547.7 | 4,402.8 | 4,385.3 | 4,219.6 | 4,141.4 | 3,989.4 | 4,000.7 | 3,858.1 | 3,776.1 | 3,652.0 | 3,605.0 | 3,533.4 | 3,481.2 | 3,368.9 | 3,269.6 | 3,230.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,401.5 | 1,389.7 | 1,366.1 | 1,344.7 | 1,334.5 | 1,313.1 | 1,324.8 | 1,271.1 | 1,247.5 | 1,216.9 | 1,170.6 | 1,138.1 | 1,135.4 | 1,126.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,102.1 | 1,109.5 | 1,105.8 | 1,102.6 | 1,077.7 | 1,056.8 | 1,086.6 | 1,067.9 | 1,071.3 | 1,097.4 | 1,035.9 | 1,048.6 | 1,050.6 | 1,045.3 | 1,010.6 | 1,046.0 | 1,077.8 | 1,116.5 | ||||||||||||||||||||||
| Intangible Assets | 267.2 | 270.7 | 275.4 | 275.1 | 271.4 | 267.6 | 277.3 | 274.8 | 277.7 | 268.9 | 263.0 | 269.5 | 273.3 | 275.6 | 271.3 | 283.5 | 295.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 89.9 | 83.7 | 87.2 | 90.1 | 91.7 | 89.4 | 78.0 | 74.9 | 74.4 | 74.7 | 68.7 | 68.1 | 61.5 | 61.5 | 52.0 | 56.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 74.3 | 72.5 | 73.5 | 78.5 | 78.3 | 78.0 | 79.7 | 78.9 | 78.4 | 76.0 | 75.6 | 75.4 | 73.1 | 70.0 | 66.3 | 67.5 | 69.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 23.3 | 25.1 | 24.1 | 18.0 | 17.2 | 17.3 | 17.1 | 16.9 | 19.6 | 14.0 | 12.8 | 13.0 | 12.9 | 13.7 | 170.3 | 174.1 | 176.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,516.4 | 8,412.3 | 8,355.6 | 8,201.8 | 8,069.0 | 7,896.8 | 7,953.3 | 7,759.9 | 7,666.8 | 7,544.9 | 7,304.3 | 7,230.4 | 7,125.6 | 6,972.8 | 6,835.5 | 6,864.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 253.6 | 229.1 | 271.3 | 269.8 | 281.3 | 265.9 | 270.0 | 271.1 | 257.4 | 238.0 | 284.3 | 274.2 | 283.1 | 287.0 | 305.3 | 308.5 | 297.3 | 277.6 | 266.9 | 280.2 | 235.9 | 222.9 | 206.0 | 186.2 | 193.7 | 198.5 | 205.8 | 215.3 | 200.4 | 201.1 | 197.6 | 198.5 | 188.2 | 178.2 | 204.7 | 202.3 | 189.9 | 170.9 | 172.6 | 169.1 |
| Short Term Debt | 299.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 27.9 | 27.5 | 27.8 | 27.7 | 26.2 | 25.0 | 25.3 | 24.3 | 23.9 | 23.8 | 21.4 | 20.8 | 19.4 | 19.4 | 17.7 | 19.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,289.1 | 918.5 | 996.8 | 941.5 | 999.9 | 961.5 | 956.4 | 950.1 | 989.7 | 941.6 | 981.9 | 962.3 | 999.0 | 971.6 | 993.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 886.9 | 1,186.4 | 1,186.2 | 1,186.0 | 1,185.7 | 1,185.5 | 1,185.3 | 1,185.1 | 1,184.9 | 1,184.6 | 1,184.4 | 1,184.2 | 1,184.0 | 1,183.8 | 1,183.6 | 1,183.4 | 1,183.2 | 1,182.9 | 1,182.7 | 1,182.5 | 1,182.3 | 1,182.1 | 1,181.8 | 1,436.7 | 948.2 | 946.9 | 947.5 | 947.9 | 946.7 | 946.0 | 944.8 | 945.4 | 946.3 | 753.6 | 755.0 | 755.6 | 755.4 | 708.8 | 713.4 | 715.2 |
| Operating Lease Liabilities Non-Current | 67.9 | 61.8 | 64.6 | 67.4 | 70.0 | 68.6 | 57.1 | 54.8 | 54.5 | 54.6 | 50.6 | 50.4 | 44.9 | 44.7 | 36.5 | 39.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 92.8 | 87.0 | 74.3 | 78.6 | 79.5 | 73.5 | 83.2 | 84.2 | 88.3 | 79.2 | 72.8 | 79.4 | 85.3 | 82.1 | 93.7 | 102.2 | 112.9 | |||||||||||||||||||||||
| Pension Obligations | 81.7 | 85.7 | 75.0 | 77.1 | 77.7 | 78.4 | 65.5 | 69.3 | 75.3 | 82.3 | 57.7 | 65.4 | 72.7 | 78.6 | 70.5 | 83.1 | 96.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 97.7 | 98.4 | 97.0 | 93.3 | 93.2 | 92.9 | 87.9 | 86.8 | 89.6 | 87.4 | 82.7 | 87.0 | 84.4 | 85.1 | 89.3 | 93.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,533.3 | 2,455.5 | 2,511.8 | 2,462.3 | 2,524.9 | 2,479.8 | 2,455.6 | 2,451.0 | 2,503.5 | 2,451.5 | 2,451.9 | 2,451.1 | 2,493.2 | 2,469.3 | 2,496.0 | 2,517.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 |
| Additional Paid In Capital | 575.1 | 578.5 | 572.4 | 563.3 | 543.5 | 557.7 | 549.0 | 542.8 | 527.4 | 545.5 | 531.7 | 521.1 | 500.2 | 499.9 | 493.6 | 488.1 | 474.7 | |||||||||||||||||||||||
| Retained Earnings | 8,257.4 | 8,137.5 | 8,003.9 | 7,850.5 | 7,712.4 | 7,584.3 | 7,439.0 | 7,286.0 | 7,113.1 | 6,948.5 | 6,792.3 | 6,635.6 | 6,458.1 | 6,296.2 | 6,144.0 | 5,996.2 | 5,841.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (375.9) | (354.8) | (393.7) | (402.5) | (499.5) | (575.0) | (424.7) | (504.8) | (493.3) | (449.5) | (563.3) | (510.7) | (510.6) | (528.3) | (582.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,734.2 | 1,714.2 | ||||||||||||||||||||||
| Minority Interest | 25.0 | 25.0 | 24.8 | 24.0 | 23.3 | 22.9 | 22.7 | 22.6 | 22.3 | 22.1 | 22.2 | 22.2 | 22.2 | 22.2 | 22.3 | 22.4 | 22.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,958.1 | 5,931.8 | 5,819.0 | 5,715.5 | 5,520.8 | 5,394.1 | 5,475.0 | 5,286.3 | 5,141.0 | 5,071.3 | 4,830.2 | 4,757.1 | 4,610.2 | 4,481.3 | 4,317.2 | 4,324.4 | ||||||||||||||||||||||||
| Total Equity | 5,983.1 | 5,956.8 | 5,843.8 | 5,739.5 | 5,544.1 | 5,417.0 | 5,497.7 | 5,308.9 | 5,163.3 | 5,093.4 | 4,852.4 | 4,779.3 | 4,632.4 | 4,503.5 | 4,339.5 | 4,346.8 | 4,320.6 | 4,203.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,186.6 | 1,186.4 | 1,186.2 | 1,186.0 | 1,185.7 | 1,185.5 | 1,185.3 | 1,185.1 | 1,184.9 | 1,184.6 | 1,184.4 | 1,184.2 | 1,184.0 | 1,183.8 | 1,183.6 | 1,183.4 | 1,183.2 | 1,182.9 | 1,182.7 | 1,432.5 | 1,432.3 | 1,432.1 | 1,431.8 | 1,448.8 | 948.2 | 946.9 | 947.5 | 947.9 | 946.7 | 946.0 | 944.8 | 945.4 | 946.3 | 1,003.6 | 1,005.0 | 1,005.6 | 1,005.4 | 858.8 | 896.0 | 889.6 |
| Net debt | (566.7) | (438.1) | (347.9) | (272.3) | (249.2) | (175.0) | (128.0) | (47.6) | 63.9 | 183.1 | 225.1 | 312.9 | 350.2 | 426.6 | 424.3 | 370.5 | 322.1 | 402.9 | ||||||||||||||||||||||
| Working Capital | 3,258.6 | 3,484.3 | 3,388.5 | 3,278.1 | 3,141.5 | 3,027.9 | 3,044.3 | 2,908.0 | 2,786.4 | 2,710.4 | 2,623.1 | 2,571.1 | 2,482.2 | 2,397.3 | 2,276.1 | 2,244.6 | 2,211.9 | |||||||||||||||||||||||
| Book Value | 5,958.1 | 5,931.8 | 5,819.0 | 5,715.5 | 5,520.8 | 5,394.1 | 5,475.0 | 5,286.3 | 5,141.0 | 5,071.3 | 4,830.2 | 4,757.1 | 4,610.2 | 4,481.3 | 4,317.2 | 4,324.4 | 4,298.3 | 4,181.9 | ||||||||||||||||||||||
| Tangible Book Value | 4,588.8 | 4,551.6 | 4,437.8 | 4,337.8 | 4,171.7 | 4,069.7 | 4,111.1 | 3,943.6 | 3,792.0 | 3,705.0 | 3,531.3 | 3,439.0 | 3,286.3 | 3,160.4 | 3,035.3 | 2,994.9 | 2,925.0 | |||||||||||||||||||||||
| 134.6 |
| 133.4 |
| 138.3 |
| 131.6 |
| 129.7 |
| 122.0 |
| 132.5 |
| 118.2 |
| 110.2 |
| 105.9 |
| 112.2 |
| 107.8 |
| 92.8 |
| 98.5 |
| 105.7 |
| 107.1 |
| 110.7 |
| 121.1 |
| 119.5 |
| 117.0 |
| 116.5 |
| 111.4 |
| 119.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,236.0 |
| 3,053.4 |
| 2,974.3 |
| 3,149.7 |
| 3,052.5 |
| 3,083.0 |
| 2,938.2 |
| 2,772.4 |
| 2,303.1 |
| 2,380.5 |
| 2,347.9 |
| 2,306.6 |
| 2,265.3 |
| 2,216.9 |
| 2,214.6 |
| 2,155.4 |
| 2,168.4 |
| 2,119.3 |
| 2,145.9 |
| 2,034.1 |
| 1,974.1 |
| 1,884.0 |
| 1,908.7 |
| 1,852.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 889.7 |
| 883.3 |
| 869.1 |
| 849.6 |
| 843.5 |
| 833.7 |
| 835.1 |
| 786.7 |
| 773.3 |
| 753.5 |
| 733.1 |
| 712.9 |
| 716.2 |
| 708.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 511.8 |
| 506.4 |
| 497.0 |
| 495.1 |
| 491.0 |
| 479.4 |
| 489.7 |
| 484.4 |
| 474.2 |
| 463.4 |
| 437.5 |
| 425.2 |
| 419.2 |
| 418.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,171.0 |
| 1,177.6 |
| 1,161.8 |
| 982.4 |
| 938.5 |
| 924.5 |
| 898.2 |
| 913.8 |
| 920.1 |
| 907.0 |
| 900.9 |
| 902.2 |
| 913.9 |
| 911.0 |
| 941.4 |
| 924.1 |
| 924.0 |
| 899.2 |
| 859.8 |
| 895.5 |
| 788.3 |
| 788.2 |
| 301.7 |
| 249.6 |
| 255.2 |
| 254.6 |
| 260.8 |
| 241.6 |
| 241.0 |
| 234.3 |
| 243.9 |
| 225.2 |
| 227.9 |
| 230.5 |
| 232.9 |
| 237.8 |
| 240.9 |
| 251.7 |
| 253.7 |
| 258.3 |
| 256.3 |
| 240.4 |
| 184.6 |
| 185.5 |
| 189.2 |
| 50.1 |
| 51.9 |
| 52.9 |
| 52.4 |
| 49.9 |
| 51.9 |
| 51.0 |
| 50.2 |
| 51.3 |
| 55.6 |
| 52.4 |
| 55.4 |
| 55.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.5 |
| 49.1 |
| 52.1 |
| 49.8 |
| 50.3 |
| 47.3 |
| 47.1 |
| 53.3 |
| 52.3 |
| 54.4 |
| 53.9 |
| 71.3 |
| 64.7 |
| 52.0 |
| - |
| - |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.3 |
| 72.6 |
| 74.2 |
| 93.5 |
| 91.7 |
| 56.1 |
| 61.7 |
| 58.5 |
| 62.3 |
| 51.3 |
| 51.7 |
| 48.3 |
| 42.0 |
| 49.1 |
| 49.7 |
| 52.3 |
| 53.8 |
| 43.6 |
| 44.3 |
| 39.1 |
| 39.9 |
| 48.6 |
| 50.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,895.2 |
| 6,759.7 |
| 6,580.9 |
| 6,791.6 |
| 6,673.5 |
| 6,557.3 |
| 6,267.6 |
| 6,113.5 |
| 5,564.3 |
| 5,693.5 |
| 5,596.4 |
| 5,545.4 |
| 5,490.9 |
| 5,373.1 |
| 5,354.8 |
| 5,272.0 |
| 5,317.6 |
| 5,249.1 |
| 5,256.2 |
| 5,067.1 |
| 4,877.8 |
| 4,723.2 |
| 4,600.1 |
| 4,505.1 |
| 0.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 12.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 150.0 |
| 182.6 |
| 174.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 19.6 |
| 19.6 |
| 19.7 |
| 19.3 |
| 19.3 |
| 18.8 |
| 18.1 |
| 17.9 |
| 19.5 |
| 19.3 |
| 20.8 |
| 19.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 53.3 |
| 46.8 |
| 42.4 |
| 53.8 |
| 52.0 |
| 49.8 |
| 44.6 |
| 53.8 |
| 55.8 |
| 47.8 |
| 43.7 |
| 52.5 |
| 52.8 |
| 49.7 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.0 |
| 370.8 |
| 362.3 |
| 373.2 |
| 409.0 |
| 373.6 |
| 395.4 |
| 419.5 |
| 435.2 |
| 388.1 |
| 366.0 |
| 342.4 |
| 334.3 |
| 307.9 |
| 309.9 |
| 321.9 |
| 986.1 |
| 1,024.1 |
| 982.2 |
| 979.7 |
| 1,222.1 |
| 1,234.1 |
| 1,164.9 |
| 1,117.0 |
| 829.4 |
| 921.9 |
| 947.6 |
| 990.1 |
| 930.8 |
| 936.0 |
| 952.0 |
| 956.8 |
| 927.0 |
| 951.6 |
| 1,193.3 |
| 1,222.8 |
| 1,073.8 |
| 971.5 |
| 989.5 |
| 878.6 |
| 853.1 |
| 32.5 |
| 34.2 |
| 35.0 |
| 34.2 |
| 32.0 |
| 34.0 |
| 33.6 |
| 33.4 |
| 34.7 |
| 37.5 |
| 34.3 |
| 35.7 |
| 36.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.7 |
| 80.2 |
| 81.8 |
| 74.9 |
| 70.4 |
| 63.5 |
| 67.5 |
| 66.3 |
| 69.3 |
| 45.8 |
| 45.4 |
| 55.1 |
| 41.4 |
| 27.3 |
| 27.2 |
| 31.7 |
| 28.4 |
| 28.5 |
| 21.9 |
| 24.4 |
| 13.1 |
| 13.4 |
| 13.5 |
| 104.9 |
| 103.2 |
| 111.6 |
| 117.6 |
| 127.1 |
| 103.7 |
| 109.0 |
| 113.2 |
| 122.1 |
| 115.3 |
| 136.6 |
| 156.5 |
| 171.3 |
| 92.8 |
| 117.8 |
| 146.6 |
| 158.9 |
| 181.8 |
| 213.9 |
| 230.7 |
| 246.5 |
| 179.8 |
| 193.2 |
| 95.1 |
| 97.9 |
| 98.5 |
| 100.9 |
| 100.9 |
| 97.7 |
| 95.7 |
| 96.7 |
| 93.7 |
| 105.7 |
| 108.3 |
| 109.8 |
| 111.0 |
| 112.0 |
| 115.3 |
| 108.5 |
| 103.9 |
| 106.6 |
| 93.8 |
| 93.8 |
| 94.1 |
| 93.4 |
| 91.1 |
| 92.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,574.6 |
| 2,555.9 |
| 2,511.6 |
| 2,766.1 |
| 2,775.6 |
| 2,710.7 |
| 2,626.8 |
| 2,604.9 |
| 2,210.9 |
| 2,262.7 |
| 2,271.2 |
| 2,236.7 |
| 2,273.1 |
| 2,254.5 |
| 2,170.7 |
| 2,160.4 |
| 2,215.3 |
| 2,276.8 |
| 2,316.2 |
| 2,194.1 |
| 2,112.0 |
| 2,088.0 |
| 1,911.5 |
| 1,903.5 |
| 472.7 |
| 467.7 |
| 461.1 |
| 419.7 |
| 391.7 |
| 386.3 |
| 383.1 |
| 378.4 |
| 379.1 |
| 374.5 |
| 371.7 |
| 361.3 |
| 359.4 |
| 360.9 |
| 352.6 |
| 343.9 |
| 343.2 |
| 344.4 |
| 337.1 |
| 320.8 |
| 317.3 |
| 319.1 |
| 311.1 |
| 5,699.9 |
| 5,552.8 |
| 5,423.5 |
| 5,282.5 |
| 5,156.9 |
| 5,014.9 |
| 4,894.2 |
| 4,852.0 |
| 4,779.7 |
| 4,668.3 |
| 4,556.1 |
| 4,428.4 |
| 4,257.6 |
| 4,135.8 |
| 4,018.9 |
| 3,886.7 |
| 3,772.3 |
| 3,689.5 |
| 3,597.0 |
| 3,485.2 |
| 3,384.9 |
| 3,280.0 |
| 3,183.9 |
| (457.7) |
| (350.6) |
| (343.9) |
| (394.8) |
| (362.7) |
| (388.3) |
| (365.8) |
| (465.6) |
| (514.4) |
| (609.9) |
| (507.9) |
| (543.9) |
| (500.7) |
| (496.4) |
| (462.2) |
| (369.7) |
| (377.3) |
| (285.4) |
| (329.0) |
| (341.8) |
| (397.0) |
| (450.4) |
| (498.5) |
| (372.9) |
| (369.8) |
| 1,645.8 |
| 1,585.9 |
| 1,505.3 |
| 1,425.3 |
| 1,384.0 |
| 1,343.6 |
| 1,356.6 |
| 1,309.2 |
| 1,262.5 |
| 1,206.4 |
| 1,163.1 |
| 1,123.4 |
| 1,030.0 |
| 968.4 |
| 928.7 |
| 900.0 |
| 837.7 |
| 749.6 |
| 675.3 |
| 653.9 |
| 623.0 |
| 609.0 |
| 21.9 |
| 22.0 |
| 22.1 |
| 21.9 |
| 21.7 |
| 21.8 |
| 21.9 |
| 22.1 |
| 21.7 |
| 21.4 |
| 20.6 |
| 20.2 |
| 19.8 |
| 19.7 |
| 18.4 |
| 18.4 |
| 18.4 |
| 18.2 |
| 18.1 |
| 18.1 |
| 18.0 |
| 18.0 |
| 18.0 |
| 4,298.3 |
| 4,181.9 |
| 4,047.3 |
| 4,003.4 |
| 3,876.0 |
| 3,824.9 |
| 3,619.0 |
| 3,486.7 |
| 3,331.3 |
| 3,409.1 |
| 3,303.8 |
| 3,288.1 |
| 3,197.6 |
| 3,098.8 |
| 3,164.4 |
| 3,093.2 |
| 3,083.9 |
| 2,953.9 |
| 2,921.8 |
| 2,854.9 |
| 2,747.7 |
| 2,617.2 |
| 2,670.6 |
| 2,583.6 |
| 4,069.3 |
| 4,025.5 |
| 3,897.9 |
| 3,846.6 |
| 3,640.8 |
| 3,508.6 |
| 3,353.4 |
| 3,430.8 |
| 3,325.2 |
| 3,308.7 |
| 3,217.8 |
| 3,118.6 |
| 3,184.1 |
| 3,111.6 |
| 3,102.3 |
| 2,972.3 |
| 2,940.0 |
| 2,873.0 |
| 2,765.8 |
| 2,635.2 |
| 2,688.6 |
| 2,601.6 |
| 447.2 |
| 466.6 |
| 527.7 |
| 508.7 |
| 644.3 |
| 762.6 |
| 762.4 |
| 762.4 |
| 780.0 |
| 783.9 |
| 790.3 |
| 805.1 |
| 822.6 |
| 833.1 |
| 848.8 |
| 911.6 |
| 910.9 |
| 916.6 |
| 882.4 |
| 781.2 |
| 778.5 |
| 769.7 |
| 2,071.2 |
| 1,994.6 |
| 1,927.6 |
| 1,818.4 |
| 1,918.1 |
| 1,821.2 |
| 1,943.0 |
| 1,381.2 |
| 1,432.9 |
| 1,357.8 |
| 1,375.8 |
| 1,329.3 |
| 1,264.9 |
| 1,257.8 |
| 1,228.4 |
| 1,216.8 |
| 926.0 |
| 923.1 |
| 960.3 |
| 1,002.6 |
| 894.5 |
| 1,030.1 |
| 999.3 |
| 4,047.3 |
| 4,003.4 |
| 3,876.0 |
| 3,824.9 |
| 3,619.0 |
| 3,486.7 |
| 3,331.3 |
| 3,409.1 |
| 3,303.8 |
| 3,288.1 |
| 3,197.6 |
| 3,098.8 |
| 3,164.4 |
| 3,093.2 |
| 3,083.9 |
| 2,953.9 |
| 2,921.8 |
| 2,854.9 |
| 2,747.7 |
| 2,617.2 |
| 2,670.6 |
| 2,583.6 |
| 2,763.7 |
| 2,626.7 |
| 2,570.6 |
| 2,459.6 |
| 2,581.7 |
| 2,438.9 |
| 2,321.2 |
| 2,198.8 |
| 2,251.4 |
| 2,158.5 |
| 2,153.2 |
| 2,066.2 |
| 1,963.7 |
| 2,012.7 |
| 1,941.3 |
| 1,890.8 |
| 1,776.1 |
| 1,739.5 |
| 1,699.4 |
| 1,647.5 |
| 1,537.1 |
| 1,696.8 |
| 1,606.2 |