| (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 | 573.0 | 593.7 | 508.1 | 1,225.5 | 1,709.0 | 1,862.0 | 774.1 | 729.8 | 753.1 | 351.4 | 342.3 | 211.3 | 317.9 | 413.5 | 92.1 | 493.7 | 148.5 | 77.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 573.0 | 593.7 | 508.1 | 1,225.5 | 1,709.0 | 1,862.0 | 774.1 | 729.8 | 753.1 | 351.4 | 342.3 | 211.3 | 317.9 | 413.5 | 92.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 657.4 | 660.2 | 744.1 | 742.4 | 653.4 | 576.6 | 557.9 | 581.8 | 556.5 | 500.2 | 467.6 | 444.9 | 291.7 | 258.1 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 617.8 | 614.5 | 713.5 | 644.9 | 588.2 | 451.0 | 506.7 | 492.3 | 446.1 | 389.8 | 358.7 | 356.4 | 183.4 | 176.2 | 197.5 | 140.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,501.5 | 1,406.0 | 1,283.8 | 1,168.7 | 975.5 | 675.7 | 605.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 413.0 | 362.2 | 482.3 | 531.6 | 459.1 | 393.9 | 377.0 | 379.8 | 322.7 | 299.2 | 290.8 | 287.8 | 177.5 | 153.0 | 155.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,828.6 | 3,176.1 | 3,374.0 | 3,958.9 | 4,214.9 | 3,213.7 | 3,219.9 | 3,219.8 | 3,225.8 | 3,226.6 | 3,264.3 | 2,650.7 | 1,667.0 | 1,768.4 | 1,778.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,828.6 | 3,176.1 | 3,374.0 | 4,213.6 | 4,219.6 | 3,968.4 | 3,224.5 | 3,229.5 | 3,235.6 | 3,236.5 | 3,554.2 | 2,793.6 | 1,671.8 | 1,779.4 | 1,789.5 | 1,848.2 | ||
| (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 | 635.1 | 573.0 | 791.3 | 661.8 | 588.1 | 593.7 | 506.2 | 1,033.1 | 460.4 | 508.1 | 889.7 | 857.3 | 1,034.1 | 1,225.5 | 1,103.9 | |||||||||||||||||||||||||
| - |
| 493.7 |
| 148.5 |
| 77.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 146.1 | 158.9 | 136.7 | 162.3 | 126.4 | 90.3 | 127.0 | 113.2 | 92.5 | 100.0 | 109.4 | 90.9 | 41.6 | 33.9 | 32.1 | 25.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,994.3 | 2,027.2 | 2,102.4 | 2,775.0 | 3,077.0 | 2,980.0 | 1,965.7 | 1,917.2 | 1,848.3 | 1,341.5 | 1,277.9 | 1,118.8 | 855.6 | 894.7 | 593.2 | 864.4 | - | - |
| 581.7 |
| 447.3 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 714.3 | 656.0 | 559.8 | 474.5 | 386.1 | 331.0 | 282.6 | 250.5 | 215.6 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 831.0 | 787.2 | 750.0 | 724.0 | 694.2 | 589.5 | 344.7 | 323.2 | 331.2 | 231.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,158.2 | 3,383.8 | 3,542.8 | 3,911.2 | 3,502.1 | 3,111.3 | 3,093.6 | 3,081.3 | 3,005.5 | 3,005.5 | 3,019.7 | 2,424.8 | 1,756.0 | 1,754.1 | 1,746.8 | 1,529.0 | 1,530.6 | 1,536.8 |
| Intangible Assets | 411.6 | 492.9 | 883.7 | 999.7 | 946.7 | 691.5 | 770.9 | 897.2 | 920.1 | 1,075.4 | 1,262.6 | 910.8 | 502.4 | 603.9 | 737.6 | 723.1 | - | - |
| Operating Lease Right Of Use Assets | 51.7 | 37.8 | 40.2 | 42.8 | 44.1 | 50.0 | 55.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 277.2 | 288.2 | 131.5 | 100.5 | 105.0 | 84.8 | 21.2 | 28.0 | 33.0 | 20.7 | 26.4 | 16.8 | 10.6 | 39.0 | 4.1 | 4.5 | - | - |
| Other Non-Current Assets | 133.9 | 129.5 | 134.6 | 128.9 | 162.0 | 172.7 | 152.2 | 86.9 | 84.6 | 73.9 | 18.1 | 26.9 | 10.3 | 11.4 | 17.4 | 9.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,751.7 | 7,143.3 | 7,681.0 | 8,756.2 | 8,613.8 | 7,844.2 | 6,834.5 | 6,797.7 | 6,641.5 | 6,241.0 | 6,298.9 | 5,116.6 | 3,498.8 | 3,648.4 | 3,456.7 | 3,388.0 | - | - |
| 132.8 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 254.6 | 4.6 | 754.6 | 4.6 | 9.7 | 9.8 | 9.9 | 289.9 | 142.9 | 4.8 | 11.0 | 11.0 | 14.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 15.1 | 0.7 | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.7 | 13.1 | 11.5 | 10.0 | 11.0 | 11.4 | 11.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 343.1 | 317.3 | 307.0 | 346.9 | 343.8 | 324.8 | 215.6 | 218.1 | 259.6 | 83.0 | 81.2 | 63.1 | 39.3 | 29.3 | 31.4 | 37.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 775.1 | 711.4 | 823.7 | 1,179.0 | 836.3 | 1,495.2 | 634.7 | 639.9 | 629.5 | 583.3 | 865.2 | 677.5 | 318.5 | 278.4 | 279.3 | 255.1 | - | - |
| 1,833.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 57.1 | 44.9 | 29.3 | 32.7 | 35.7 | 43.3 | 45.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 226.9 | 235.7 | 359.1 | 364.6 | 339.3 | 259.9 | 251.0 | 225.7 | 338.2 | 392.6 | 390.5 | 362.7 | 281.4 | 271.9 | 262.1 | 179.1 | - | - |
| Pension Obligations | 39.1 | 27.9 | 38.2 | 36.1 | 38.8 | 48.0 | 36.1 | 34.0 | 40.1 | 34.9 | 34.3 | 35.8 | 19.5 | 32.7 | 22.3 | 43.0 | - | - |
| Other Non-Current Liabilities | 77.8 | 80.8 | 66.8 | 82.1 | 63.2 | 94.0 | 90.2 | 39.3 | 33.6 | 29.2 | 39.8 | 41.8 | 22.0 | 31.3 | 26.1 | 30.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,966.3 | 4,252.8 | 4,684.7 | 5,645.4 | 5,519.0 | 5,138.7 | 4,260.8 | 4,189.3 | 4,295.9 | 4,299.0 | 4,630.3 | 3,813.7 | 2,357.2 | 2,426.1 | 2,411.7 | 2,380.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,295.6 | 2,340.2 | 2,295.6 | 2,383.3 | 2,132.3 | 1,777.7 | 1,616.4 | 1,340.6 | 1,031.6 | 636.8 | 391.2 | 67.2 | (187.8) | (316.4) | (491.2) | (497.6) | - | - |
| Accumulated Other Comprehensive Income | (7.4) | (42.5) | 10.0 | (16.3) | (19.6) | (49.5) | (20.5) | (26.2) | (63.2) | (34.1) | (26.0) | (11.7) | (33.1) | (39.4) | (23.2) | (27.5) | - | - |
| Treasury Stock | - | - | - | - | 832.4 | 784.6 | 749.4 | 399.4 | 288.5 | 306.5 | 325.0 | 365.3 | 236.3 | 11.4 | 0.1 | 0.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,785.4 | 2,890.4 | 2,996.3 | 3,110.8 | 3,094.7 | 2,705.5 | 2,573.8 | 2,608.4 | 2,345.6 | 1,942.0 | 1,668.6 | 1,302.9 | 1,141.6 | 1,222.3 | 1,045.0 | 1,007.8 | 387.2 | 405.3 |
| Total Equity | 2,785.4 | 2,890.4 | 2,996.3 | 3,110.8 | 3,094.7 | 2,705.5 | 2,573.8 | 2,608.4 | 2,345.6 | 1,942.0 | 1,668.6 | 1,302.9 | 1,141.6 | 1,222.3 | 1,045.0 | 1,007.8 | 387.2 | 405.3 |
| - |
| - |
| Net debt | 2,255.6 | 2,582.4 | 2,865.9 | 2,988.0 | 2,510.6 | 2,106.4 | 2,450.4 | 2,499.6 | 2,482.5 | 2,885.1 | 3,212.0 | 2,582.3 | 1,353.9 | 1,365.8 | 1,697.4 | 1,354.5 | - | - |
| Working Capital | 1,219.2 | 1,315.8 | 1,278.7 | 1,596.1 | 2,240.7 | 1,484.8 | 1,330.9 | 1,277.2 | 1,218.8 | 758.2 | 412.7 | 441.3 | 537.1 | 616.3 | 313.9 | 609.3 | - | - |
| Book Value | 2,785.4 | 2,890.4 | 2,996.3 | 3,110.8 | 3,094.7 | 2,705.5 | 2,573.8 | 2,608.4 | 2,345.6 | 1,942.0 | 1,668.6 | 1,302.9 | 1,141.6 | 1,222.3 | 1,045.0 | 1,007.8 | 387.2 | 405.3 |
| Tangible Book Value | (784.4) | (986.3) | (1,430.2) | (1,800.1) | (1,354.1) | (1,097.4) | (1,290.7) | (1,370.1) | (1,580.0) | (2,138.9) | (2,613.7) | (2,032.7) | (1,116.8) | (1,135.7) | (1,439.4) | (1,244.3) | (1,143.4) | (1,131.4) |
| 1,558.6 |
| 1,608.5 |
| 1,709.0 |
| 1,958.1 |
| 1,861.8 |
| 1,893.9 |
| 1,862.0 |
| 1,610.2 |
| 1,242.9 |
| 803.0 |
| 774.1 |
| 721.4 |
| 721.1 |
| 649.5 |
| 729.8 |
| 811.4 |
| 863.4 |
| 828.3 |
| 753.1 |
| 613.0 |
| 511.5 |
| 431.7 |
| 351.4 |
| 299.9 |
| 309.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 635.1 | 573.0 | 791.3 | 661.8 | 588.1 | 593.7 | 506.2 | 1,033.1 | 460.4 | 508.1 | 889.7 | 857.3 | 1,034.1 | 1,225.5 | 1,103.9 | 1,558.6 | 1,608.5 | 1,709.0 | 1,958.1 | 1,861.8 | 1,893.9 | 1,862.0 | 1,610.2 | 1,242.9 | 803.0 | 774.1 | 721.4 | 721.1 | 649.5 | 729.8 | 811.4 | 863.4 | 828.3 | 753.1 | 613.0 | 511.5 | 431.7 | 351.4 | 299.9 | 309.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 693.2 | 657.4 | 725.0 | 785.2 | 695.2 | 660.2 | 753.7 | 809.4 | 760.1 | 744.1 | 766.8 | 772.4 | 759.8 | 742.4 | 722.9 | 743.0 | 693.6 | 653.4 | 662.8 | 694.3 | 641.2 | 576.6 | 565.2 | 443.7 | 536.4 | 557.9 | 596.8 | 635.5 | 633.0 | 581.8 | 614.6 | 604.9 | 627.7 | 556.5 | 569.9 | 565.6 | 533.1 | 500.2 | 532.6 | 535.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 605.8 | 617.8 | 641.4 | 636.0 | 661.1 | 614.5 | 673.5 | 708.3 | 720.6 | 713.5 | 683.6 | 660.1 | 658.6 | 644.9 | 675.9 | 656.7 | 641.7 | 588.2 | 551.6 | 503.6 | 468.4 | 451.0 | 438.2 | 488.8 | 514.3 | 506.7 | 502.9 | 490.1 | 484.1 | 492.3 | 489.3 | 462.0 | 459.7 | 446.1 | 447.5 | 411.4 | 407.2 | 389.8 | 373.0 | 346.1 |
| Prepaid Expenses | 152.4 | 146.1 | 150.6 | 157.0 | 153.8 | 158.9 | 161.9 | 148.8 | 157.4 | 136.7 | 153.0 | 186.8 | 187.7 | 162.3 | 197.5 | 161.4 | 146.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,086.6 | 1,994.3 | 2,308.3 | 2,240.0 | 2,098.2 | 2,027.2 | 2,095.3 | 2,699.6 | 2,098.5 | 2,102.4 | 2,493.2 | 2,476.6 | 2,640.2 | 2,775.0 | 2,700.2 | 3,119.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 874.1 | 858.8 | 848.0 | 840.8 | 831.6 | 825.9 | 822.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,158.2 | 3,158.2 | 3,158.2 | 3,383.8 | 3,383.8 | 3,383.8 | 3,392.7 | 3,542.7 | 3,542.7 | 3,542.8 | 3,864.5 | 3,861.9 | 3,902.9 | 3,911.2 | 3,847.5 | 3,534.4 | 3,555.4 | 3,502.1 | ||||||||||||||||||||||
| Intangible Assets | 396.6 | 411.6 | 430.1 | 453.6 | 476.0 | 492.9 | 515.7 | 807.0 | 845.6 | 883.7 | 921.4 | 961.2 | 959.5 | 999.7 | 1,103.3 | 904.9 | 907.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 271.8 | 277.2 | 289.4 | 279.3 | 292.3 | 288.2 | 295.6 | 128.7 | 127.5 | 131.5 | 93.9 | 93.8 | 98.2 | 100.5 | 100.0 | 101.9 | 104.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 138.6 | 133.9 | 108.2 | 107.3 | 114.4 | 129.5 | 121.3 | 127.2 | 117.8 | 134.6 | 141.3 | 140.4 | 136.1 | 128.9 | 130.1 | 119.8 | 131.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,815.0 | 6,751.7 | 7,070.0 | 7,270.1 | 7,177.1 | 7,143.3 | 7,314.3 | 8,189.4 | 7,616.0 | 7,681.0 | 8,388.3 | 8,392.6 | 8,584.9 | 8,756.2 | 8,712.6 | 8,606.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 446.4 | 413.0 | 461.0 | 469.9 | 480.4 | 362.2 | 459.7 | 475.6 | 469.3 | 482.3 | 515.1 | 524.0 | 529.9 | 531.6 | 501.3 | 537.3 | 486.4 | 459.1 | 427.3 | 473.9 | 431.1 | 393.9 | 319.4 | 250.2 | 345.8 | 377.0 | 365.8 | 378.5 | 366.4 | 379.8 | 373.1 | 348.5 | 351.0 | 322.7 | 324.1 | 329.4 | 301.6 | 299.2 | 324.3 | 323.1 |
| Short Term Debt | - | - | - | - | - | - | - | 700.0 | - | 0.0 | 0.0 | 0.0 | 196.8 | 254.6 | 4.6 | 4.6 | 4.6 | 4.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 293.5 | 343.1 | 295.9 | 313.8 | 274.7 | 317.3 | 321.2 | 320.3 | 288.5 | 307.0 | 327.3 | 323.2 | 330.0 | 346.9 | 355.4 | 328.0 | 327.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 758.6 | 775.1 | 794.4 | 827.1 | 793.6 | 711.4 | 806.9 | 1,521.5 | 794.0 | 823.7 | 872.7 | 880.9 | 1,109.5 | 1,179.0 | 906.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,829.4 | 2,828.6 | 3,181.4 | 3,178.5 | 3,177.3 | 3,176.1 | 3,174.4 | 3,170.8 | 3,375.5 | 3,374.0 | 3,771.8 | 3,770.5 | 3,768.6 | 3,958.9 | 4,208.7 | 4,213.5 | 4,215.5 | 4,214.9 | 4,214.4 | 4,213.8 | 3,961.4 | 3,213.7 | 3,963.1 | 3,220.8 | 3,220.4 | 3,219.9 | 3,219.4 | 3,216.1 | 3,216.7 | 3,219.8 | 3,220.4 | 3,221.0 | 3,221.7 | 3,225.8 | 3,224.7 | 3,225.3 | 3,226.0 | 3,226.6 | 3,262.4 | 3,263.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 235.3 | 226.9 | 235.7 | 241.1 | 231.1 | 235.7 | 246.5 | 360.4 | 361.2 | 359.1 | 389.6 | 390.7 | 369.9 | 364.6 | 392.2 | 341.4 | 339.3 | |||||||||||||||||||||||
| Pension Obligations | 39.5 | 39.1 | 32.6 | 31.3 | 28.7 | 27.9 | 32.2 | 36.2 | 38.1 | 38.2 | 39.1 | 39.0 | 37.9 | 36.1 | 35.4 | 37.9 | 39.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 78.2 | 77.8 | 87.7 | 91.9 | 77.2 | 80.8 | 74.9 | 67.0 | 49.8 | 66.8 | 66.5 | 77.9 | 81.0 | 82.1 | 75.8 | 77.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,959.5 | 3,966.3 | 4,351.5 | 4,389.9 | 4,328.5 | 4,252.8 | 4,356.6 | 5,177.9 | 4,641.1 | 4,684.7 | 5,163.2 | 5,182.8 | 5,391.4 | 5,645.4 | 5,643.3 | 5,583.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,363.7 | 2,295.6 | 2,251.2 | 2,431.8 | 2,392.2 | 2,340.2 | 2,354.3 | 2,400.2 | 2,353.4 | 2,295.6 | 2,516.2 | 2,472.3 | 2,452.9 | 2,383.3 | 2,287.7 | 2,164.7 | 2,154.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 13.0 | (7.4) | (23.5) | (35.2) | (42.7) | (42.5) | 1.7 | (13.7) | 4.7 | 10.0 | (4.3) | (4.2) | (13.1) | (16.3) | 4.2 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 899.7 | 832.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,855.5 | 2,785.4 | 2,718.5 | 2,880.2 | 2,848.6 | 2,890.4 | 2,957.8 | 3,011.6 | 2,974.8 | 2,996.3 | 3,225.2 | 3,209.8 | 3,193.5 | 3,110.8 | 3,069.3 | 3,023.6 | ||||||||||||||||||||||||
| Total Equity | 2,855.5 | 2,785.4 | 2,718.5 | 2,880.2 | 2,848.6 | 2,890.4 | 2,957.8 | 3,011.6 | 2,974.8 | 2,996.3 | 3,225.2 | 3,209.8 | 3,193.5 | 3,110.8 | 3,069.3 | 3,023.6 | 3,072.3 | 3,094.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,829.4 | 2,828.6 | 3,181.4 | 3,178.5 | 3,177.3 | 3,176.1 | 3,174.4 | 3,870.8 | 3,375.5 | 3,374.0 | 3,771.8 | 3,770.5 | 3,965.5 | 4,213.6 | 4,213.3 | 4,218.1 | 4,220.1 | 4,219.6 | 4,219.0 | 4,218.5 | 3,968.6 | 3,968.4 | 3,967.7 | 3,625.5 | 3,225.0 | 3,224.5 | 3,224.0 | 3,226.0 | 3,226.6 | 3,229.5 | 3,227.6 | 3,225.8 | 3,224.0 | 3,235.6 | 3,232.0 | 3,230.2 | 3,228.3 | 3,236.5 | 3,272.3 | 3,398.0 |
| Net debt | 2,194.3 | 2,255.6 | 2,390.0 | 2,516.7 | 2,589.1 | 2,582.4 | 2,668.1 | 2,837.8 | 2,915.2 | 2,865.9 | 2,882.1 | 2,913.2 | 2,931.3 | 2,988.0 | 3,109.4 | 2,659.6 | 2,611.7 | 2,510.6 | ||||||||||||||||||||||
| Working Capital | 1,328.0 | 1,219.2 | 1,513.9 | 1,412.9 | 1,304.6 | 1,315.9 | 1,288.4 | 1,178.1 | 1,304.6 | 1,278.7 | 1,620.5 | 1,595.7 | 1,530.7 | 1,596.1 | 1,794.2 | 2,232.6 | 2,250.1 | |||||||||||||||||||||||
| Book Value | 2,855.5 | 2,785.4 | 2,718.5 | 2,880.2 | 2,848.6 | 2,890.4 | 2,957.8 | 3,011.6 | 2,974.8 | 2,996.3 | 3,225.2 | 3,209.8 | 3,193.5 | 3,110.8 | 3,069.3 | 3,023.6 | 3,072.3 | 3,094.7 | ||||||||||||||||||||||
| Tangible Book Value | (699.3) | (784.4) | (869.8) | (957.2) | (1,011.2) | (986.3) | (950.7) | (1,338.1) | (1,413.4) | (1,430.2) | (1,560.8) | (1,613.3) | (1,668.8) | (1,800.1) | (1,881.4) | (1,415.8) | (1,390.4) | |||||||||||||||||||||||
| 126.4 |
| 130.1 |
| 117.4 |
| 102.6 |
| 90.3 |
| 100.3 |
| 103.7 |
| 115.9 |
| 127.0 |
| 128.4 |
| 122.8 |
| 118.4 |
| 113.2 |
| 111.9 |
| 99.9 |
| 102.9 |
| 92.5 |
| 100.9 |
| 99.7 |
| 101.3 |
| 100.0 |
| 90.9 |
| 105.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,090.1 |
| 3,077.0 |
| 3,302.7 |
| 3,177.1 |
| 3,106.1 |
| 2,980.0 |
| 2,713.9 |
| 2,279.2 |
| 1,969.5 |
| 1,965.7 |
| 1,949.6 |
| 1,969.6 |
| 1,885.1 |
| 1,917.2 |
| 2,027.2 |
| 2,148.9 |
| 2,018.6 |
| 1,848.3 |
| 1,731.3 |
| 1,588.2 |
| 1,473.3 |
| 1,341.5 |
| 1,296.3 |
| 1,296.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 820.9 |
| 805.2 |
| 801.3 |
| 796.4 |
| 803.8 |
| 807.1 |
| 815.9 |
| 824.6 |
| 831.0 |
| 817.0 |
| 809.1 |
| 798.0 |
| 787.2 |
| 757.2 |
| 742.0 |
| 754.0 |
| 750.0 |
| 735.9 |
| 726.4 |
| 723.4 |
| 724.0 |
| 722.4 |
| 709.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,301.9 |
| 3,308.9 |
| 3,124.9 |
| 3,111.3 |
| 3,117.6 |
| 3,093.6 |
| 3,093.6 |
| 3,093.6 |
| 3,104.4 |
| 3,080.4 |
| 3,080.4 |
| 3,081.3 |
| 2,966.7 |
| 2,968.0 |
| 3,005.5 |
| 3,005.5 |
| 3,005.5 |
| 3,005.5 |
| 3,005.5 |
| 3,005.5 |
| 3,008.9 |
| 3,013.7 |
| 946.7 |
| 859.4 |
| 892.5 |
| 676.1 |
| 691.5 |
| 715.8 |
| 706.1 |
| 738.2 |
| 770.9 |
| 790.7 |
| 826.1 |
| 861.5 |
| 897.2 |
| 808.7 |
| 840.5 |
| 885.6 |
| 920.1 |
| 959.0 |
| 997.8 |
| 1,036.1 |
| 1,075.4 |
| 1,118.9 |
| 1,168.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.2 |
| 52.5 |
| 54.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.0 |
| 78.6 |
| 79.6 |
| 80.0 |
| 84.8 |
| 29.7 |
| 29.0 |
| 27.3 |
| 21.2 |
| 25.6 |
| 27.4 |
| 26.2 |
| 28.0 |
| 22.2 |
| 26.1 |
| 33.6 |
| 33.0 |
| 26.7 |
| 24.4 |
| 20.7 |
| 20.7 |
| 34.1 |
| 32.0 |
| 162.0 |
| 157.0 |
| 158.8 |
| 161.6 |
| 172.7 |
| 175.4 |
| 161.1 |
| 159.6 |
| 152.2 |
| 156.2 |
| 139.5 |
| 142.3 |
| 86.9 |
| 82.4 |
| 81.5 |
| 85.7 |
| 84.6 |
| 79.6 |
| 75.3 |
| 71.7 |
| 73.9 |
| 70.4 |
| 69.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,611.4 |
| 8,613.8 |
| 8,504.8 |
| 8,418.4 |
| 7,945.2 |
| 7,844.2 |
| 7,559.5 |
| 7,084.9 |
| 6,812.8 |
| 6,834.5 |
| 6,843.6 |
| 6,852.1 |
| 6,793.5 |
| 6,797.7 |
| 6,664.3 |
| 6,806.9 |
| 6,782.9 |
| 6,641.5 |
| 6,537.9 |
| 6,417.6 |
| 6,330.6 |
| 6,241.0 |
| 6,251.0 |
| 6,288.9 |
| 4.6 |
| 4.6 |
| 7.2 |
| 754.6 |
| 4.6 |
| 404.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 9.9 |
| 9.9 |
| 9.7 |
| 7.2 |
| 4.8 |
| 2.3 |
| 9.8 |
| 7.3 |
| 4.9 |
| 2.4 |
| 9.9 |
| 9.9 |
| 134.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 11.9 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.8 |
| 363.1 |
| 330.1 |
| 311.3 |
| 324.8 |
| 288.5 |
| 268.4 |
| 248.8 |
| 215.6 |
| 217.1 |
| 211.9 |
| 229.6 |
| 218.1 |
| 248.2 |
| 210.8 |
| 284.4 |
| 259.6 |
| 263.6 |
| 235.4 |
| 259.2 |
| 245.6 |
| 265.6 |
| 247.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 887.1 |
| 840.0 |
| 836.3 |
| 829.8 |
| 836.9 |
| 773.5 |
| 1,495.2 |
| 626.4 |
| 926.6 |
| 621.1 |
| 634.7 |
| 620.5 |
| 629.1 |
| 636.3 |
| 639.9 |
| 654.7 |
| 635.4 |
| 665.9 |
| 629.5 |
| 627.9 |
| 600.6 |
| 595.2 |
| 583.3 |
| 621.9 |
| 729.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.7 |
| 42.1 |
| 42.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 339.3 |
| 306.7 |
| 301.5 |
| 262.7 |
| 259.9 |
| 241.6 |
| 254.2 |
| 248.0 |
| 251.0 |
| 246.2 |
| 239.0 |
| 230.8 |
| 225.7 |
| 347.9 |
| 341.7 |
| 341.6 |
| 338.2 |
| 404.6 |
| 401.7 |
| 396.1 |
| 392.6 |
| 410.0 |
| 405.3 |
| 38.8 |
| 43.6 |
| 44.1 |
| 43.1 |
| 48.0 |
| 31.1 |
| 31.9 |
| 33.7 |
| 36.1 |
| 29.2 |
| 33.7 |
| 33.8 |
| 34.0 |
| 27.7 |
| 35.7 |
| 40.0 |
| 40.1 |
| 36.2 |
| 35.6 |
| 34.7 |
| 34.9 |
| 34.5 |
| 34.0 |
| 78.8 |
| 63.2 |
| 73.6 |
| 81.3 |
| 86.3 |
| 94.0 |
| 94.4 |
| 129.7 |
| 123.6 |
| 90.2 |
| 95.9 |
| 87.0 |
| 80.6 |
| 39.3 |
| 33.6 |
| 24.2 |
| 35.1 |
| 33.6 |
| 32.0 |
| 29.8 |
| 27.1 |
| 29.2 |
| 34.6 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,539.1 |
| 5,519.0 |
| 5,495.1 |
| 5,504.9 |
| 5,154.5 |
| 5,138.7 |
| 4,984.9 |
| 4,591.5 |
| 4,275.0 |
| 4,260.8 |
| 4,240.7 |
| 4,235.1 |
| 4,229.1 |
| 4,189.3 |
| 4,308.8 |
| 4,284.1 |
| 4,331.9 |
| 4,295.9 |
| 4,355.4 |
| 4,324.0 |
| 4,310.3 |
| 4,299.0 |
| 4,396.8 |
| 4,501.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,132.3 |
| 2,020.3 |
| 1,936.4 |
| 1,831.2 |
| 1,777.7 |
| 1,656.6 |
| 1,579.9 |
| 1,624.8 |
| 1,616.4 |
| 1,562.9 |
| 1,492.4 |
| 1,425.4 |
| 1,340.6 |
| 1,086.5 |
| 937.5 |
| 835.8 |
| 1,031.6 |
| 863.0 |
| 778.2 |
| 705.6 |
| 636.8 |
| 570.6 |
| 501.7 |
| (6.7) |
| (16.3) |
| (19.6) |
| (26.9) |
| (30.5) |
| (33.5) |
| (49.5) |
| (41.2) |
| (40.0) |
| (36.5) |
| (20.5) |
| (13.6) |
| (20.6) |
| (16.0) |
| (26.2) |
| (19.0) |
| (32.9) |
| (55.6) |
| (63.2) |
| (50.4) |
| (43.9) |
| (33.5) |
| (34.1) |
| (50.7) |
| (42.2) |
| 784.6 |
| 784.6 |
| 784.6 |
| 784.6 |
| 784.6 |
| 784.6 |
| 784.6 |
| 749.4 |
| 665.3 |
| 567.6 |
| 550.2 |
| 399.4 |
| 399.4 |
| 60.1 |
| 0.0 |
| 288.5 |
| 290.9 |
| 296.5 |
| 301.6 |
| 306.5 |
| 307.3 |
| 308.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,072.3 |
| 3,094.7 |
| 3,009.6 |
| 2,913.4 |
| 2,790.6 |
| 2,705.5 |
| 2,574.6 |
| 2,493.4 |
| 2,537.8 |
| 2,573.8 |
| 2,602.9 |
| 2,617.1 |
| 2,564.4 |
| 2,608.4 |
| 2,355.5 |
| 2,522.8 |
| 2,450.9 |
| 2,345.6 |
| 2,182.5 |
| 2,093.6 |
| 2,020.3 |
| 1,942.0 |
| 1,854.2 |
| 1,788.0 |
| 3,009.6 |
| 2,913.4 |
| 2,790.6 |
| 2,705.5 |
| 2,574.6 |
| 2,493.4 |
| 2,537.8 |
| 2,573.8 |
| 2,602.9 |
| 2,617.1 |
| 2,564.4 |
| 2,608.4 |
| 2,355.5 |
| 2,522.8 |
| 2,450.9 |
| 2,345.6 |
| 2,182.5 |
| 2,093.6 |
| 2,020.3 |
| 1,942.0 |
| 1,854.2 |
| 1,788.0 |
| 2,260.9 |
| 2,356.7 |
| 2,074.7 |
| 2,106.4 |
| 2,357.5 |
| 2,382.5 |
| 2,422.0 |
| 2,450.4 |
| 2,502.7 |
| 2,505.0 |
| 2,577.1 |
| 2,499.6 |
| 2,416.2 |
| 2,362.4 |
| 2,395.7 |
| 2,482.5 |
| 2,619.0 |
| 2,718.7 |
| 2,796.6 |
| 2,885.1 |
| 2,972.4 |
| 3,088.8 |
| 2,240.7 |
| 2,472.8 |
| 2,340.2 |
| 2,332.6 |
| 1,484.8 |
| 2,087.5 |
| 1,352.6 |
| 1,348.5 |
| 1,330.9 |
| 1,329.1 |
| 1,340.4 |
| 1,248.8 |
| 1,277.2 |
| 1,372.6 |
| 1,513.5 |
| 1,352.7 |
| 1,218.8 |
| 1,103.3 |
| 987.6 |
| 878.1 |
| 758.2 |
| 674.4 |
| 567.1 |
| 3,009.6 |
| 2,913.4 |
| 2,790.6 |
| 2,705.5 |
| 2,574.6 |
| 2,493.4 |
| 2,537.8 |
| 2,573.8 |
| 2,602.9 |
| 2,617.1 |
| 2,564.4 |
| 2,608.4 |
| 2,355.5 |
| 2,522.8 |
| 2,450.9 |
| 2,345.6 |
| 2,182.5 |
| 2,093.6 |
| 2,020.3 |
| 1,942.0 |
| 1,854.2 |
| 1,788.0 |
| (1,354.1) |
| (1,151.7) |
| (1,288.0) |
| (1,010.4) |
| (1,097.4) |
| (1,258.7) |
| (1,306.3) |
| (1,294.0) |
| (1,290.7) |
| (1,292.3) |
| (1,289.5) |
| (1,377.6) |
| (1,370.1) |
| (1,419.8) |
| (1,285.6) |
| (1,440.1) |
| (1,580.0) |
| (1,781.9) |
| (1,909.7) |
| (2,021.3) |
| (2,138.9) |
| (2,273.5) |
| (2,394.0) |