| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 378.6 | 247.9 | 222.8 | 292.0 | 445.1 | 375.9 | 301.1 | 357.2 | 333.6 | 543.8 | 338.4 | 303.2 | 432.0 | 337.0 | 584.1 | 208.5 | 188.3 | ||
| Restricted Cash | 402.7 | 285.3 | 222.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 378.6 | 247.9 | 222.8 | 292.0 | 445.1 | 375.9 | 301.1 | 357.2 | 333.6 | 543.8 | 338.4 | 303.2 | 432.0 | 337.0 | 584.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 345.6 | 226.7 | 443.5 | 408.8 | 383.6 | 395.1 | 418.7 | 366.3 | 345.9 | 272.0 | 262.4 | 273.7 | 295.3 | 298.0 | 286.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 404.4 | 306.8 | 626.2 | 578.5 | 477.6 | 513.2 | 476.6 | 427.8 | 395.7 | 316.2 | 330.3 | 335.6 | 333.6 | 323.3 | 298.8 | 338.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 968.3 | 717.9 | 1,053.1 | 1,003.9 | 1,001.7 | 1,026.6 | 914.2 | 889.7 | 789.4 | 664.1 | 656.1 | 675.5 | 679.4 | 626.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 130.2 | 97.9 | 132.2 | 126.8 | 118.2 | 102.5 | 102.9 | 106.7 | 92.0 | 69.4 | 66.3 | 64.1 | 72.0 | 75.2 | 67.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,541.4 | 1,555.9 | 1,727.6 | 1,624.0 | 1,740.1 | 2,377.9 | 1,858.9 | 2,072.2 | 2,162.9 | 850.3 | 641.9 | 700.0 | 930.0 | 965.3 | 954.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 48.2 | 48.1 | 48.0 | 48.0 | 47.9 | 47.8 | 47.5 | 47.2 | 46.9 | 45.8 | 43.5 | 43.4 | 43.2 | 43.1 | 42.9 | 42.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,641.4 | 1,655.9 | 1,815.1 | 1,711.5 | 1,850.1 | 2,478.4 | 1,908.9 | 2,158.8 | 2,249.6 | 1,033.3 | 1,059.2 | 1,068.4 | 578.4 | 970.0 | 959.8 | 885.9 | |||
| (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 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 309.4 | 378.6 | 354.0 | 253.7 | 284.1 | 290.2 | 243.2 | 238.6 | 237.4 | 222.8 | 250.8 | 264.1 | 292.0 | 397.3 | 308.1 | |||||||||||||||||||||||||
| 107.3 |
| 201.3 |
| - |
| - |
| - |
| 208.5 |
| 188.3 |
| 107.3 |
| 201.3 |
| 294.2 |
| 265.3 |
| - |
| - |
| 360.8 |
| - |
| - |
| Prepaid Expenses | 150.7 | 101.8 | 107.5 | 125.1 | 117.3 | 115.4 | 97.9 | 72.5 | 47.9 | 40.4 | 34.9 | 35.7 | 39.8 | 28.7 | 33.4 | 28.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 7.0 | 7.4 | 10.4 | 8.0 | 7.9 | 8.0 | 8.9 | - | - |
| Total Current Assets | 1,938.3 | 1,471.1 | 1,407.4 | 1,411.0 | 1,429.1 | 1,422.4 | 1,306.3 | 1,236.2 | 1,128.8 | 1,183.4 | 1,003.8 | 995.9 | 1,200.6 | 1,073.2 | 1,280.3 | 921.2 | 1,003.9 | - | - |
| 566.1 |
| 665.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 470.1 | 409.4 | 573.2 | 556.7 | 558.0 | 552.6 | 483.5 | 456.9 | 406.4 | 361.2 | 339.9 | 358.1 | 353.5 | 328.6 | 314.1 | 378.0 | - | - | - |
| Property,Plant & Equipment Net | 498.3 | 308.5 | 479.9 | 447.2 | 443.8 | 473.9 | 430.7 | 432.8 | 383.0 | 302.9 | 316.1 | 317.4 | 325.9 | 297.9 | 251.9 | 287.7 | 317.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,305.1 | 1,992.2 | 2,914.1 | 2,536.7 | 2,504.2 | 2,586.0 | 2,245.3 | 2,246.6 | 2,235.6 | 1,276.7 | 1,295.9 | 1,323.6 | 1,354.2 | 1,238.5 | 1,438.5 | 1,442.4 | 1,459.4 | - | - |
| Intangible Assets | 1,524.2 | 1,348.4 | 2,502.0 | 2,306.2 | 2,289.1 | 2,519.7 | 2,156.3 | 2,325.1 | 2,383.7 | 1,091.7 | 1,200.0 | 1,216.7 | 1,255.6 | 1,058.8 | 879.8 | 918.5 | 971.6 | - | - |
| Operating Lease Right Of Use Assets | 91.8 | 95.7 | 123.5 | 131.2 | 129.7 | 100.6 | 113.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.6 | 9.3 | 6.7 | 6.4 | 6.8 | 8.1 | 5.6 | 2.4 | 3.8 | 1.7 | 2.3 | 4.0 | 0.9 | 1.3 | 0.3 | 0.4 | 0.3 | - | - |
| Other Non-Current Assets | 113.0 | 100.7 | 98.9 | 89.4 | 69.1 | 41.8 | 52.4 | 35.0 | 46.5 | 34.8 | 53.6 | 64.0 | 70.1 | 61.9 | 71.3 | 68.0 | 74.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,947.2 | 7,097.9 | 7,532.5 | 6,928.1 | 6,871.7 | 7,152.6 | 6,309.8 | 6,278.0 | 6,181.5 | 3,891.2 | 3,871.8 | 3,922.8 | 4,209.0 | 3,733.7 | 3,924.1 | 3,643.2 | 3,839.0 | - | - |
| 84.8 |
| 95.0 |
| - |
| - |
| Short Term Debt | 100.0 | 100.0 | 87.5 | 87.5 | 110.0 | 100.5 | 50.0 | 86.6 | 86.6 | 183.1 | 417.4 | 368.4 | (351.6) | 4.7 | 5.0 | 72.5 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 117.4 | 108.0 | 146.9 | 140.6 | 163.4 | 136.3 | 100.5 | 97.6 | 96.9 | 65.1 | 64.0 | 72.4 | 74.9 | 65.1 | 74.2 | 89.0 | 97.3 | - | - |
| Other Current Liabilities | 137.2 | 59.0 | 46.5 | 63.4 | 55.6 | 53.9 | 33.4 | 38.1 | 9.1 | 8.4 | 9.0 | 8.2 | 22.2 | 5.8 | - | - | - | - | - |
| Total Current Liabilities | 762.0 | 649.4 | 606.7 | 581.5 | 680.1 | 540.0 | 563.1 | 582.5 | 483.9 | 427.6 | 664.1 | 632.8 | 635.1 | 275.3 | 271.0 | 420.8 | 337.1 | - | - |
| 813.4 |
| 1,192.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 84.2 | 88.0 | 111.3 | 120.4 | 116.0 | 86.1 | 101.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 183.7 | 295.5 | 456.1 | 388.9 | 370.1 | 484.7 | 439.6 | 608.2 | 603.7 | 271.4 | 316.0 | 399.2 | 514.7 | 418.9 | 420.8 | 370.8 | 398.9 | - | - |
| Pension Obligations | - | 20.2 | 24.0 | 31.4 | 45.2 | 74.5 | 82.7 | 92.9 | 121.4 | 133.1 | 149.4 | 167.2 | 109.5 | 170.9 | 195.0 | 141.8 | 164.7 | - | - |
| Other Non-Current Liabilities | 194.5 | 118.4 | 162.5 | 154.1 | 156.8 | 242.8 | 202.7 | 204.1 | 168.9 | 45.5 | 48.9 | 59.0 | 48.5 | 59.8 | 38.0 | 46.5 | 50.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,822.5 | 2,819.8 | 3,091.6 | 2,906.1 | 3,117.0 | 3,816.1 | 3,330.5 | 3,738.0 | 3,751.0 | 1,751.9 | 1,860.7 | 2,009.1 | 2,293.0 | 1,952.2 | 1,941.3 | 1,855.9 | 2,253.9 | - | - |
| 42.0 |
| - |
| - |
| Additional Paid In Capital | 815.8 | 781.2 | 749.7 | 715.1 | 693.1 | 652.3 | 617.0 | 574.8 | 591.7 | 506.8 | 440.1 | 422.4 | 409.3 | 394.4 | 381.0 | - | - | - | - |
| Retained Earnings | 3,149.8 | 4,115.9 | 4,109.7 | 3,817.3 | 3,518.0 | 3,096.2 | 2,824.9 | 2,427.6 | 2,285.9 | 2,194.6 | 2,016.2 | 1,827.8 | 1,696.4 | 1,601.5 | 1,847.1 | 1,578.9 | 1,431.9 | - | - |
| Accumulated Other Comprehensive Income | (239.5) | (316.7) | (314.4) | (403.5) | (347.0) | (297.3) | (344.4) | (341.1) | (265.1) | (438.7) | (371.1) | (260.9) | (110.9) | (132.0) | (159.4) | (51.9) | (34.1) | - | - |
| Treasury Stock | 649.5 | 350.3 | 152.1 | 154.9 | 157.3 | 162.6 | 165.7 | 168.5 | 228.9 | 171.0 | 119.4 | 121.5 | 124.6 | 127.9 | 131.1 | 135.1 | 136.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 1.8 | 2.4 | 2.5 | 2.6 | 2.2 | 3.9 | 4.8 | - | - |
| Total Stockholders Equity | 3,124.8 | 4,278.1 | 4,441.0 | 4,022.0 | 3,754.7 | 3,336.5 | 2,979.3 | 2,540.0 | 2,430.5 | 2,137.5 | 2,009.3 | 1,911.3 | 1,913.5 | 1,779.0 | 1,980.6 | 1,783.4 | 1,580.2 | 1,285.9 | 1,371.0 |
| Total Equity | 3,124.8 | 4,278.1 | 4,441.0 | 4,022.0 | 3,754.7 | 3,336.5 | 2,979.3 | 2,540.0 | 2,430.5 | 2,137.5 | 2,011.1 | 1,913.7 | 1,916.0 | 1,781.5 | 1,982.8 | 1,787.3 | 1,585.1 | 1,285.9 | 1,371.0 |
| 1,192.5 |
| - |
| - |
| Net debt | 2,262.9 | 1,408.0 | 1,592.2 | 1,419.5 | 1,405.0 | 2,102.5 | 1,607.9 | 1,801.7 | 1,916.0 | 489.5 | 720.8 | 765.2 | 146.4 | 632.9 | 375.7 | 677.5 | 1,004.2 | - | - |
| Working Capital | 1,176.3 | 821.8 | 800.7 | 829.5 | 749.0 | 882.4 | 743.3 | 653.7 | 644.9 | 755.7 | 339.7 | 363.1 | 565.4 | 797.9 | 1,009.2 | 500.5 | 666.8 | - | - |
| Book Value | 3,124.8 | 4,278.1 | 4,441.0 | 4,022.0 | 3,754.7 | 3,336.5 | 2,979.3 | 2,540.0 | 2,430.5 | 2,137.5 | 2,009.3 | 1,911.3 | 1,913.5 | 1,779.0 | 1,980.6 | 1,783.4 | 1,580.2 | 1,285.9 | 1,371.0 |
| Tangible Book Value | (704.4) | 937.5 | (975.0) | (820.9) | (1,038.5) | (1,769.3) | (1,422.3) | (2,031.7) | (2,188.8) | (230.9) | (486.6) | (629.0) | (696.3) | (518.3) | (337.7) | (577.6) | (850.8) | - | - |
| 466.7 |
| 445.1 |
| 481.2 |
| 361.8 |
| 324.6 |
| 375.9 |
| 347.5 |
| 553.5 |
| 406.5 |
| 301.1 |
| 257.5 |
| 303.9 |
| 271.2 |
| 357.2 |
| 356.3 |
| 378.9 |
| 333.6 |
| 676.2 |
| 689.1 |
| 543.8 |
| 499.5 |
| 476.5 |
| 392.6 |
| 338.4 |
| 276.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 309.4 | 378.6 | 354.0 | 253.7 | 284.1 | 290.2 | 243.2 | 238.6 | 237.4 | 222.8 | 250.8 | 264.1 | 292.0 | 397.3 | 308.1 | 466.7 | 445.1 | 481.2 | 361.8 | 324.6 | 375.9 | 347.5 | 553.5 | 406.5 | 301.1 | 257.5 | 303.9 | 271.2 | 357.2 | 356.3 | 378.9 | 333.6 | 676.2 | 689.1 | 543.8 | 499.5 | 476.5 | 392.6 | 338.4 | 276.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 365.5 | 345.6 | 592.7 | 513.8 | 464.5 | 459.5 | 470.3 | 448.9 | 448.5 | 443.5 | 429.3 | 410.0 | 408.8 | 391.3 | 415.3 | 407.2 | 383.6 | 399.7 | 414.2 | 401.1 | 395.1 | 390.5 | 374.9 | 441.7 | 418.7 | 396.7 | 382.1 | 375.8 | 366.3 | 374.3 | 359.1 | 345.9 | 303.7 | 282.9 | 272.0 | 261.8 | 273.5 | 274.7 | 262.4 | 273.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 380.9 | 404.4 | 802.5 | 693.7 | 644.0 | 600.1 | 639.9 | 636.9 | 627.9 | 626.2 | 631.6 | 614.1 | 578.5 | 530.1 | 510.5 | 491.4 | 477.6 | 484.3 | 490.3 | 512.3 | 513.2 | 526.1 | 514.8 | 488.9 | 476.6 | 472.6 | 461.3 | 445.6 | 427.8 | 411.1 | 403.7 | 395.7 | 368.5 | 355.3 | 316.2 | 341.8 | 338.5 | 338.9 | 330.3 | 345.9 |
| Prepaid Expenses | 149.8 | 150.7 | 154.6 | 199.0 | 141.6 | 117.9 | 116.9 | 94.8 | 111.6 | 107.5 | 120.2 | 134.9 | 125.1 | 113.9 | 112.6 | 123.9 | 117.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,859.7 | 1,938.3 | 1,986.0 | 1,723.9 | 1,538.9 | 1,471.1 | 1,499.3 | 1,438.1 | 1,433.6 | 1,407.4 | 1,445.8 | 1,428.1 | 1,411.0 | 1,459.4 | 1,385.3 | 1,494.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 477.0 | 498.3 | 700.6 | 549.0 | 518.9 | 502.9 | 512.2 | 492.0 | 485.5 | 479.9 | 464.6 | 458.9 | 447.2 | 422.4 | 429.4 | 436.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,297.4 | 2,305.1 | 2,537.8 | 2,694.1 | 2,651.9 | 2,632.3 | 2,918.6 | 2,892.6 | 2,898.3 | 2,914.1 | 2,546.1 | 2,547.8 | 2,536.7 | 2,415.3 | 2,461.1 | 2,492.7 | 2,504.2 | 2,523.0 | ||||||||||||||||||||||
| Intangible Assets | 1,485.9 | 1,524.2 | 2,410.4 | 2,184.3 | 2,226.1 | 2,268.7 | 2,325.1 | 2,379.9 | 2,429.5 | 2,502.0 | 2,227.9 | 2,269.5 | 2,306.2 | 2,176.3 | 2,226.9 | 2,243.6 | 2,289.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 84.9 | 91.8 | 107.1 | 99.1 | 108.3 | 108.9 | 112.9 | 112.0 | 112.6 | 123.5 | 123.2 | 126.8 | 131.2 | 112.0 | 118.6 | 124.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 12.2 | 12.6 | 13.5 | 12.9 | 11.8 | 11.4 | 6.8 | 6.4 | 6.6 | 6.7 | 6.3 | 6.5 | 6.4 | 5.8 | 6.2 | 6.8 | 6.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 113.6 | 113.0 | 116.6 | 112.1 | 107.3 | 102.6 | 111.4 | 120.6 | 111.8 | 98.9 | 81.7 | 80.4 | 89.4 | 167.0 | 104.3 | 75.6 | 69.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,783.0 | 6,947.2 | 7,871.9 | 7,375.2 | 7,163.3 | 7,097.9 | 7,486.3 | 7,441.6 | 7,477.9 | 7,532.5 | 6,895.7 | 6,917.9 | 6,928.1 | 6,758.1 | 6,731.8 | 6,873.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 143.6 | 130.2 | 165.9 | 157.6 | 143.0 | 141.0 | 119.3 | 113.5 | 115.9 | 132.2 | 142.1 | 136.2 | 126.8 | 121.5 | 121.4 | 117.5 | 118.2 | 104.1 | 106.6 | 101.3 | 102.5 | 96.9 | 107.1 | 104.3 | 102.9 | 100.6 | 108.1 | 103.5 | 106.7 | 97.6 | 84.7 | 92.0 | 82.0 | 82.0 | 69.4 | 70.2 | 72.8 | 73.3 | 66.3 | 67.9 |
| Short Term Debt | 103.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 96.9 | 93.8 | 90.6 | 87.5 | 87.5 | 87.5 | 87.5 | 114.4 | 110.0 | 110.0 | 110.0 | 101.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 118.4 | 117.4 | 147.1 | 157.2 | 150.9 | 143.2 | 157.8 | 153.4 | 136.6 | 146.9 | 127.9 | 123.5 | 140.6 | 140.9 | 151.7 | 158.9 | 163.4 | |||||||||||||||||||||||
| Other Current Liabilities | 103.9 | 137.2 | 162.6 | 159.1 | 106.3 | 67.2 | 66.9 | 57.5 | 55.9 | 46.5 | 65.9 | 79.4 | 63.4 | 55.4 | 56.0 | 62.1 | 55.6 | |||||||||||||||||||||||
| Total Current Liabilities | 728.0 | 762.0 | 773.0 | 716.1 | 675.9 | 649.4 | 618.8 | 556.8 | 571.0 | 606.7 | 555.4 | 575.7 | 581.5 | 610.9 | 610.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,514.3 | 2,541.4 | 2,571.5 | 1,801.6 | 1,807.3 | 1,555.9 | 1,661.5 | 1,624.2 | 1,667.9 | 1,727.6 | 1,470.7 | 1,549.5 | 1,624.0 | 1,593.5 | 1,606.0 | 1,740.8 | 1,740.1 | 1,948.7 | 2,215.7 | 2,295.4 | 2,377.9 | 2,035.8 | 2,328.8 | 2,340.9 | 1,858.9 | 1,949.1 | 2,081.4 | 2,072.9 | 2,072.2 | 2,075.8 | 2,154.2 | 2,162.9 | 1,887.7 | 1,957.8 | 850.3 | 850.0 | 907.9 | 642.0 | 641.9 | 646.0 |
| Operating Lease Liabilities Non-Current | 162.5 | 194.5 | 97.7 | 93.5 | 97.7 | 99.2 | 102.9 | 102.6 | 104.4 | 111.3 | 112.2 | 115.8 | 120.4 | 99.6 | 104.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 169.4 | 183.7 | 423.7 | 374.0 | 385.7 | 391.1 | 445.8 | 453.0 | 456.4 | 456.1 | 385.1 | 388.2 | 388.9 | 387.3 | 379.9 | 369.7 | 370.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | 32.8 | 21.5 | 20.3 | 20.2 | 23.5 | 23.0 | 23.2 | 24.0 | 30.7 | 30.9 | 31.4 | 40.3 | 42.1 | 43.4 | 45.2 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 52.2 | 53.0 | 146.8 | 123.6 | 79.4 | 102.3 | 148.6 | 120.1 | 148.6 | 162.5 | 119.9 | 141.1 | 154.1 | 122.2 | 127.4 | 149.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,698.6 | 3,822.5 | 4,050.1 | 3,132.4 | 3,068.1 | 2,819.8 | 3,004.6 | 2,882.9 | 2,974.7 | 3,091.6 | 2,680.6 | 2,807.7 | 2,906.1 | 2,862.9 | 2,879.1 | 3,077.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,084.4 | 3,124.8 | 3,821.9 | 4,242.9 | 4,095.2 | 4,278.1 | 4,481.7 | 4,558.7 | 4,503.2 | 4,441.0 | 4,215.1 | 4,110.3 | 4,022.0 | 3,895.2 | 3,852.7 | 3,795.5 | ||||||||||||||||||||||||
| Total Equity | 3,084.4 | 3,124.8 | 3,821.9 | 4,242.9 | 4,095.2 | 4,278.1 | 4,481.7 | 4,558.7 | 4,503.2 | 4,441.0 | 4,215.1 | 4,110.3 | 4,022.0 | 3,895.2 | 3,852.7 | 3,795.5 | 3,754.7 | 3,657.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,617.4 | 2,641.4 | 2,671.5 | 1,901.6 | 1,907.3 | 1,655.9 | 1,758.4 | 1,718.0 | 1,758.5 | 1,815.1 | 1,558.2 | 1,637.0 | 1,711.5 | 1,707.9 | 1,716.0 | 1,850.8 | 1,850.1 | 2,049.9 | 2,308.2 | 2,379.2 | 2,478.4 | 2,127.6 | 2,411.8 | 2,394.5 | 1,908.9 | 1,999.1 | 2,131.4 | 2,159.6 | 2,158.8 | 2,153.1 | 2,231.7 | 2,249.6 | 1,999.8 | 2,088.9 | 1,033.3 | 1,031.9 | 1,081.9 | 1,063.2 | 1,059.2 | 1,062.7 |
| Net debt | 2,308.0 | 2,262.9 | 2,317.5 | 1,647.9 | 1,623.2 | 1,365.7 | 1,515.2 | 1,479.4 | 1,521.1 | 1,592.2 | 1,307.4 | 1,372.8 | 1,419.5 | 1,310.6 | 1,407.8 | 1,384.1 | 1,405.0 | 1,568.7 | ||||||||||||||||||||||
| Working Capital | 1,131.6 | 1,176.3 | 1,213.0 | 1,007.7 | 863.0 | 821.8 | 880.6 | 881.3 | 862.6 | 800.7 | 890.4 | 852.3 | 829.5 | 848.4 | 774.9 | 838.0 | 749.0 | |||||||||||||||||||||||
| Book Value | 3,084.4 | 3,124.8 | 3,821.9 | 4,242.9 | 4,095.2 | 4,278.1 | 4,481.7 | 4,558.7 | 4,503.2 | 4,441.0 | 4,215.1 | 4,110.3 | 4,022.0 | 3,895.2 | 3,852.7 | 3,795.5 | 3,754.7 | 3,657.9 | ||||||||||||||||||||||
| Tangible Book Value | (698.9) | (704.4) | (1,126.3) | (635.5) | (782.9) | (622.9) | (762.0) | (713.8) | (824.6) | (975.0) | (559.0) | (707.1) | (820.9) | (696.4) | (835.2) | (940.8) | (1,038.5) | |||||||||||||||||||||||
| 123.8 |
| 116.8 |
| 121.9 |
| 115.4 |
| 101.5 |
| 94.4 |
| 101.6 |
| 97.9 |
| 81.5 |
| 78.5 |
| 79.6 |
| 72.5 |
| 55.2 |
| 53.0 |
| 47.9 |
| 47.3 |
| 47.2 |
| 40.4 |
| 34.4 |
| 35.8 |
| 40.7 |
| 34.9 |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.9 |
| 4.1 |
| 7.0 |
| 7.1 |
| 7.0 |
| 7.0 |
| 1,429.1 |
| 1,541.8 |
| 1,437.2 |
| 1,378.8 |
| 1,422.4 |
| 1,420.6 |
| 1,544.6 |
| 1,446.8 |
| 1,306.3 |
| 1,237.6 |
| 1,245.1 |
| 1,182.6 |
| 1,236.2 |
| 1,240.8 |
| 1,205.2 |
| 1,128.8 |
| 1,407.6 |
| 1,395.1 |
| 1,183.4 |
| 1,163.9 |
| 1,161.7 |
| 1,085.0 |
| 1,003.8 |
| 1,036.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 443.8 |
| 446.3 |
| 449.8 |
| 467.6 |
| 473.9 |
| 445.2 |
| 432.4 |
| 427.5 |
| 430.7 |
| 429.6 |
| 425.5 |
| 410.0 |
| 432.8 |
| 421.3 |
| 389.5 |
| 383.0 |
| 369.3 |
| 355.2 |
| 302.9 |
| 322.0 |
| 314.7 |
| 318.2 |
| 316.1 |
| 313.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,537.4 |
| 2,565.9 |
| 2,586.0 |
| 2,363.8 |
| 2,343.6 |
| 2,332.4 |
| 2,245.3 |
| 2,231.3 |
| 2,250.2 |
| 2,247.8 |
| 2,246.6 |
| 2,223.4 |
| 2,264.4 |
| 2,235.6 |
| 1,854.1 |
| 1,815.5 |
| 1,276.7 |
| 1,305.1 |
| 1,301.3 |
| 1,303.5 |
| 1,295.9 |
| 1,303.2 |
| 2,337.2 |
| 2,381.3 |
| 2,470.2 |
| 2,519.7 |
| 2,228.9 |
| 2,260.9 |
| 2,297.2 |
| 2,156.3 |
| 2,175.7 |
| 2,242.3 |
| 2,274.5 |
| 2,325.1 |
| 2,262.8 |
| 2,390.6 |
| 2,383.7 |
| 1,612.9 |
| 1,620.5 |
| 1,091.7 |
| 1,164.6 |
| 1,175.1 |
| 1,188.9 |
| 1,200.0 |
| 1,192.4 |
| 129.7 |
| 130.0 |
| 115.1 |
| 94.6 |
| 100.6 |
| 102.9 |
| 102.0 |
| 107.3 |
| 113.2 |
| 115.2 |
| 107.5 |
| 112.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 8.4 |
| 8.0 |
| 8.1 |
| 4.9 |
| 5.6 |
| 5.5 |
| 5.6 |
| 3.0 |
| 3.1 |
| 2.5 |
| 2.4 |
| 2.3 |
| 4.0 |
| 3.8 |
| 2.0 |
| 2.0 |
| 1.7 |
| 2.8 |
| 2.0 |
| 2.4 |
| 2.3 |
| 0.9 |
| 53.2 |
| 41.7 |
| 42.9 |
| 41.8 |
| 46.9 |
| 76.1 |
| 84.9 |
| 52.4 |
| 64.9 |
| 40.7 |
| 38.5 |
| 35.0 |
| 50.1 |
| 47.0 |
| 46.5 |
| 44.2 |
| 44.2 |
| 34.8 |
| 43.2 |
| 45.1 |
| 45.4 |
| 53.5 |
| 61.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,871.7 |
| 7,040.0 |
| 7,066.4 |
| 7,028.0 |
| 7,152.6 |
| 6,613.3 |
| 6,765.1 |
| 6,701.6 |
| 6,309.8 |
| 6,257.2 |
| 6,314.4 |
| 6,268.1 |
| 6,278.0 |
| 6,200.7 |
| 6,300.6 |
| 6,181.5 |
| 5,290.0 |
| 5,232.4 |
| 3,891.2 |
| 4,001.7 |
| 4,000.2 |
| 3,943.5 |
| 3,871.8 |
| 3,907.7 |
| 92.5 |
| 83.8 |
| 100.5 |
| 91.8 |
| 83.0 |
| 53.6 |
| 50.0 |
| 50.0 |
| 50.0 |
| 86.6 |
| 86.6 |
| 77.3 |
| 77.5 |
| 86.6 |
| 112.0 |
| 131.1 |
| 183.1 |
| 181.9 |
| 174.0 |
| 421.2 |
| 417.4 |
| 416.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.1 |
| 138.3 |
| 134.3 |
| 136.3 |
| 117.5 |
| 103.6 |
| 99.8 |
| 100.5 |
| 91.6 |
| 87.7 |
| 93.6 |
| 97.6 |
| 105.6 |
| 101.1 |
| 96.9 |
| 85.1 |
| 82.4 |
| 65.1 |
| 69.0 |
| 63.4 |
| 68.8 |
| 64.0 |
| 67.0 |
| 63.2 |
| 46.3 |
| 50.0 |
| 53.9 |
| 32.1 |
| 31.8 |
| 38.3 |
| 33.4 |
| 30.2 |
| 29.1 |
| 31.3 |
| 38.1 |
| 38.1 |
| 12.0 |
| 9.1 |
| 8.7 |
| 9.5 |
| 8.4 |
| 18.1 |
| 16.5 |
| 12.6 |
| 9.0 |
| 10.7 |
| 656.2 |
| 680.1 |
| 562.2 |
| 526.8 |
| 508.1 |
| 540.0 |
| 475.2 |
| 456.6 |
| 402.3 |
| 563.1 |
| 530.4 |
| 493.9 |
| 520.9 |
| 582.5 |
| 549.3 |
| 551.8 |
| 483.9 |
| 376.1 |
| 392.4 |
| 427.6 |
| 452.4 |
| 423.8 |
| 674.7 |
| 664.1 |
| 657.5 |
| 109.6 |
| 116.0 |
| 114.8 |
| 101.3 |
| 79.4 |
| 86.1 |
| 91.4 |
| 91.9 |
| 96.3 |
| 101.4 |
| 104.1 |
| 96.5 |
| 100.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 479.1 |
| 483.3 |
| 482.5 |
| 484.7 |
| 486.4 |
| 489.0 |
| 489.7 |
| 439.6 |
| 468.9 |
| 604.9 |
| 610.6 |
| 608.2 |
| 606.1 |
| 616.7 |
| 603.7 |
| 468.0 |
| 460.7 |
| 271.4 |
| 311.4 |
| 317.3 |
| 322.0 |
| 316.0 |
| 406.1 |
| 49.8 |
| 51.2 |
| 57.1 |
| 74.5 |
| 55.8 |
| 60.9 |
| 66.4 |
| 82.7 |
| 72.0 |
| 86.1 |
| 89.3 |
| 92.9 |
| 99.4 |
| 117.9 |
| 121.4 |
| 128.3 |
| 130.2 |
| 133.1 |
| 131.2 |
| 144.0 |
| 146.8 |
| 149.4 |
| 148.5 |
| 156.8 |
| 217.4 |
| 211.9 |
| 219.8 |
| 242.8 |
| 203.1 |
| 204.2 |
| 197.5 |
| 202.7 |
| 196.9 |
| 203.8 |
| 212.2 |
| 204.1 |
| 208.0 |
| 167.1 |
| 168.9 |
| 53.0 |
| 54.6 |
| 52.0 |
| 60.1 |
| 59.2 |
| 57.7 |
| 48.9 |
| 57.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,117.0 |
| 3,382.1 |
| 3,600.3 |
| 3,652.2 |
| 3,816.1 |
| 3,377.1 |
| 3,667.7 |
| 3,628.5 |
| 3,330.5 |
| 3,404.2 |
| 3,649.6 |
| 3,698.2 |
| 3,738.0 |
| 3,693.7 |
| 3,740.1 |
| 3,751.0 |
| 2,931.5 |
| 3,013.5 |
| 1,751.9 |
| 1,831.7 |
| 1,878.6 |
| 1,869.4 |
| 1,860.7 |
| 1,966.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (349.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.2 |
| 2.0 |
| 1.8 |
| 2.2 |
| 3,754.7 |
| 3,657.9 |
| 3,466.1 |
| 3,375.8 |
| 3,336.5 |
| 3,236.2 |
| 3,097.4 |
| 3,073.0 |
| 2,979.3 |
| 2,853.0 |
| 2,664.8 |
| 2,569.9 |
| 2,540.0 |
| 2,507.1 |
| 2,560.5 |
| 2,430.5 |
| 2,358.5 |
| 2,218.9 |
| 2,137.5 |
| 2,169.9 |
| 2,119.4 |
| 2,059.2 |
| 2,009.3 |
| 1,938.9 |
| 3,466.1 |
| 3,375.8 |
| 3,336.5 |
| 3,236.2 |
| 3,097.4 |
| 3,073.0 |
| 2,979.3 |
| 2,853.0 |
| 2,664.8 |
| 2,569.9 |
| 2,540.0 |
| 2,507.1 |
| 2,561.5 |
| 2,430.5 |
| 2,358.5 |
| 2,218.9 |
| 2,137.5 |
| 2,169.9 |
| 2,121.6 |
| 2,061.2 |
| 2,011.1 |
| 1,941.1 |
| 1,946.4 |
| 2,054.6 |
| 2,102.5 |
| 1,780.1 |
| 1,858.3 |
| 1,988.0 |
| 1,607.9 |
| 1,741.5 |
| 1,827.5 |
| 1,888.4 |
| 1,801.7 |
| 1,796.8 |
| 1,852.8 |
| 1,916.0 |
| 1,323.5 |
| 1,399.8 |
| 489.5 |
| 532.4 |
| 605.4 |
| 670.6 |
| 720.8 |
| 786.2 |
| 979.6 |
| 910.4 |
| 870.7 |
| 882.4 |
| 945.3 |
| 1,088.0 |
| 1,044.5 |
| 743.3 |
| 707.2 |
| 751.2 |
| 661.7 |
| 653.7 |
| 691.5 |
| 653.4 |
| 644.9 |
| 1,031.6 |
| 1,002.8 |
| 755.7 |
| 711.5 |
| 737.9 |
| 410.3 |
| 339.7 |
| 378.7 |
| 3,466.1 |
| 3,375.8 |
| 3,336.5 |
| 3,236.2 |
| 3,097.4 |
| 3,073.0 |
| 2,979.3 |
| 2,853.0 |
| 2,664.8 |
| 2,569.9 |
| 2,540.0 |
| 2,507.1 |
| 2,560.5 |
| 2,430.5 |
| 2,358.5 |
| 2,218.9 |
| 2,137.5 |
| 2,169.9 |
| 2,119.4 |
| 2,059.2 |
| 2,009.3 |
| 1,938.9 |
| (1,202.3) |
| (1,452.7) |
| (1,660.3) |
| (1,769.3) |
| (1,356.6) |
| (1,507.0) |
| (1,556.6) |
| (1,422.3) |
| (1,554.0) |
| (1,827.6) |
| (1,952.4) |
| (2,031.7) |
| (1,979.2) |
| (2,094.5) |
| (2,188.8) |
| (1,108.5) |
| (1,217.0) |
| (230.9) |
| (299.8) |
| (357.1) |
| (433.1) |
| (486.6) |
| (556.6) |