| (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 | 151.1 | 193.5 | 473.6 | 403.2 | 456.4 | 382.9 | 373.8 | 524.6 | 321.3 | 304.3 | 335.6 | 293.9 | 216.7 | 298.4 | 280.3 | |||||||||||||||||||||||||
| (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 | 193.5 | 382.9 | 304.3 | - | - | - | 186.1 | 211.7 | 372.3 | 698.6 | 582.5 | 302.3 | 292.1 | 172.7 | 205.4 | 272.9 | 298.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.1 | ||
| Cash And Short Term Investments | 193.5 | 382.9 | 304.3 | - | - | - | 186.1 | 211.7 | 372.3 | 698.6 | 582.5 | 302.3 | 292.1 | 172.7 | 205.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,208.5 | 2,432.6 | 2,735.5 | 3,294.1 | 2,355.3 | 1,238.4 | 2,891.9 | 2,739.6 | 2,705.6 | 2,344.0 | 1,812.6 | 2,306.4 | 2,538.6 | 2,193.9 | 2,160.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 454.2 | 513.5 | 664.6 | 779.9 | 477.9 | 344.3 | 593.3 | 523.1 | 505.0 | 458.0 | 359.1 | 437.6 | 655.0 | 572.3 | 472.6 | 211.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 600.3 | 546.6 | 488.3 | 365.9 | 310.2 | 214.0 | 180.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,586.9 | 2,726.5 | 3,097.6 | 3,529.5 | 2,399.6 | 1,214.7 | 2,602.7 | 2,399.6 | 2,239.7 | 1,770.4 | 1,349.6 | 1,850.1 | 2,210.4 | 1,814.8 | 1,739.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 269.3 | 24.6 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 41.1 | 25.6 | 15.4 | 25.5 | 17.9 | 14.6 | 26.1 | 287.1 | 41.6 | |||
| 385.8 |
| 266.2 |
| 652.2 |
| 796.0 |
| 742.7 |
| 735.3 |
| 658.8 |
| 572.7 |
| 645.7 |
| 537.0 |
| 186.1 |
| 218.5 |
| 218.1 |
| 194.0 |
| 211.7 |
| 142.1 |
| 187.6 |
| 152.9 |
| 372.3 |
| 546.0 |
| 575.6 |
| 619.3 |
| 698.6 |
| 872.3 |
| 737.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 151.1 | 193.5 | 473.6 | 403.2 | 456.4 | 382.9 | 373.8 | 524.6 | 321.3 | 304.3 | 335.6 | 293.9 | 216.7 | 298.4 | 280.3 | 385.8 | 266.2 | 652.2 | 796.0 | 742.7 | 735.3 | 658.8 | 572.7 | 645.7 | 537.0 | 186.1 | 218.5 | 218.1 | 194.0 | 211.7 | 142.1 | 187.6 | 152.9 | 372.3 | 546.0 | 575.6 | 619.3 | 698.6 | 872.3 | 737.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,843.4 | 2,208.5 | 2,078.7 | 2,143.3 | 2,245.8 | 2,432.6 | 2,476.1 | 2,592.0 | 2,679.0 | 2,735.5 | 2,882.2 | 2,473.3 | 2,997.2 | 3,294.1 | 3,172.9 | 3,954.7 | 3,510.2 | 2,355.3 | 2,032.5 | 1,835.0 | 1,669.2 | 1,238.4 | 1,244.1 | 1,415.9 | 1,985.1 | 2,891.9 | 2,688.8 | 2,747.9 | 2,728.7 | 2,739.6 | 3,106.9 | 2,951.9 | 2,666.3 | 2,705.6 | 2,583.4 | 2,241.4 | 2,209.1 | 2,344.0 | 2,062.6 | 2,030.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 739.2 | 454.2 | 501.3 | 474.9 | 503.7 | 513.5 | 619.9 | 646.7 | 654.6 | 664.6 | 654.2 | 552.6 | 618.6 | 779.9 | 727.5 | 903.8 | 680.5 | 477.9 | 439.3 | 426.5 | 333.7 | 344.3 | 291.0 | 308.8 | 332.8 | 593.3 | 582.1 | 555.8 | 598.7 | 523.1 | 679.3 | 559.2 | 590.2 | 505.0 | 522.7 | 441.8 | 460.0 | 458.0 | 484.5 | 373.5 |
| Prepaid Expenses | 100.5 | 86.6 | 79.9 | 75.7 | 71.2 | 71.4 | 89.8 | 83.3 | 73.9 | 77.6 | 92.5 | 84.8 | 81.4 | 83.6 | 85.9 | 86.0 | 59.3 | 59.2 | ||||||||||||||||||||||
| Other Current Assets | 469.1 | 457.2 | 381.4 | 337.4 | 380.8 | 382.2 | 423.0 | 360.6 | 430.1 | 446.4 | 408.6 | 428.2 | 455.9 | 479.9 | 458.2 | 224.2 | 215.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,390.7 | 3,500.5 | 3,637.5 | 3,570.9 | 3,829.9 | 3,959.2 | 4,170.7 | 4,395.6 | 4,392.6 | 4,503.8 | 4,591.3 | 4,045.1 | 4,613.8 | 5,238.1 | 5,049.3 | 5,894.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 739.9 | 737.5 | 825.5 | 825.8 | 1,186.3 | 1,181.7 | 1,181.7 | 1,174.9 | 1,175.2 | 1,238.0 | 1,231.7 | 1,236.6 | 1,234.3 | 1,233.0 | 1,221.1 | 1,233.3 | 1,244.6 | 861.9 | ||||||||||||||||||||||
| Intangible Assets | 304.7 | 311.7 | 238.9 | 247.8 | 248.5 | 261.2 | 266.3 | 275.8 | 284.0 | 299.7 | 308.7 | 318.1 | 327.0 | 336.2 | 345.0 | 356.7 | 369.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,020.4 | 965.9 | 910.4 | 958.2 | 844.3 | 816.4 | 860.3 | 847.6 | 826.4 | 818.6 | 841.5 | 854.8 | 813.7 | 873.2 | 879.5 | 835.6 | 854.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,803.0 | 5,863.9 | 6,060.4 | 6,054.0 | 6,589.1 | 6,731.8 | 6,984.6 | 7,189.2 | 7,174.4 | 7,375.3 | 7,483.1 | 6,961.9 | 7,485.8 | 8,164.6 | 7,970.3 | 8,795.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,413.1 | 2,586.9 | 2,523.4 | 2,536.4 | 2,529.7 | 2,726.5 | 2,750.8 | 2,975.9 | 2,965.5 | 3,097.6 | 3,293.3 | 2,708.7 | 3,213.2 | 3,529.5 | 3,237.9 | 3,936.7 | 3,447.5 | 2,399.6 | 2,024.3 | 1,844.8 | 1,619.3 | 1,214.7 | 1,085.8 | 1,090.4 | 1,541.1 | 2,602.7 | 2,386.9 | 2,441.4 | 2,376.6 | 2,399.6 | 2,785.9 | 2,536.0 | 2,197.7 | 2,239.7 | 2,041.0 | 1,794.4 | 1,729.5 | 1,770.4 | 1,558.6 | 1,520.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 703.4 | 658.9 | 539.5 | 495.6 | 617.0 | 535.8 | 657.0 | 660.4 | 680.9 | 745.0 | 607.5 | 589.7 | 669.2 | 738.2 | 469.2 | 404.7 | 398.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,200.8 | 3,310.4 | 3,153.4 | 3,149.0 | 3,342.3 | 3,437.8 | 3,583.1 | 3,818.9 | 3,862.4 | 4,049.7 | 4,114.2 | 3,572.0 | 4,153.5 | 4,608.6 | 4,568.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 600.8 | 560.4 | 513.9 | 525.0 | 526.3 | 541.2 | 552.4 | 535.1 | 550.9 | 566.9 | 581.5 | 608.4 | 610.0 | 735.3 | 557.3 | 563.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,591.2 | 4,556.1 | 4,433.9 | 4,449.2 | 4,660.9 | 4,775.8 | 4,933.6 | 5,151.8 | 5,215.9 | 5,425.7 | 5,508.0 | 4,996.6 | 5,471.8 | 6,173.8 | 6,024.7 | 6,875.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,262.7 | 1,315.9 | 1,630.6 | 1,615.9 | 1,978.5 | 2,009.2 | 2,120.6 | 2,097.0 | 1,998.8 | 1,981.6 | 2,024.8 | 1,998.2 | 1,976.7 | 1,962.5 | 1,950.2 | 1,916.4 | 1,899.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (59.5) | (17.3) | (18.5) | (17.9) | (81.0) | (91.0) | (141.1) | (152.3) | (161.7) | (148.9) | (170.4) | (146.9) | (157.1) | (160.6) | (191.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 8.1 | 8.8 | 8.6 | 6.2 | 7.0 | 7.2 | 6.6 | 5.1 | 6.5 | 6.7 | 6.7 | 6.2 | 5.7 | 5.9 | 5.9 | 4.5 | 4.1 | 4.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,203.7 | 1,299.1 | 1,617.9 | 1,598.6 | 1,921.2 | 1,948.7 | 2,044.4 | 2,032.3 | 1,952.0 | 1,943.0 | 1,968.3 | 1,959.1 | 2,008.3 | 1,984.9 | 1,939.7 | 1,915.7 | ||||||||||||||||||||||||
| Total Equity | 1,211.8 | 1,307.9 | 1,626.5 | 1,604.8 | 1,928.3 | 1,955.9 | 2,051.0 | 2,037.4 | 1,958.5 | 1,949.6 | 1,975.1 | 1,965.3 | 2,014.0 | 1,990.7 | 1,945.6 | 1,920.2 | 1,945.5 | 1,916.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.1 | - | - | - | - | - | - | - | 21.7 | 17.1 | 15.4 | 28.8 | 28.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 189.9 | 190.1 | 484.1 | 421.9 | 487.6 | 521.4 | 587.6 | 576.7 | 530.2 | 454.1 | 477.1 | 473.1 | 460.3 | 629.5 | 481.0 | 799.3 | 612.8 | 923.0 | ||||||||||||||||||||||
| Book Value | 1,203.7 | 1,299.1 | 1,617.9 | 1,598.6 | 1,921.2 | 1,948.7 | 2,044.4 | 2,032.3 | 1,952.0 | 1,943.0 | 1,968.3 | 1,959.1 | 2,008.3 | 1,984.9 | 1,939.7 | 1,915.7 | 1,941.4 | 1,912.7 | ||||||||||||||||||||||
| Tangible Book Value | 159.1 | 249.9 | 553.5 | 525.0 | 486.4 | 505.8 | 596.4 | 581.6 | 492.8 | 405.3 | 427.9 | 404.4 | 447.0 | 415.7 | 373.6 | 325.7 | 327.3 | |||||||||||||||||||||||
| 314.4 |
| 36.2 |
| - |
| - |
| - |
| 272.9 |
| 306.9 |
| 314.4 |
| 36.2 |
| 1,386.7 |
| 951.4 |
| - |
| - |
| 126.8 |
| - |
| - |
| Prepaid Expenses | 86.6 | 71.4 | 77.6 | 83.6 | 59.2 | 51.1 | 80.6 | 65.7 | 64.4 | 46.5 | 57.9 | 76.9 | 120.2 | 158.9 | 109.3 | 96.5 | 30.0 | - | - |
| Other Current Assets | 457.2 | 382.2 | 446.4 | 479.9 | 305.9 | 280.4 | 358.8 | 279.5 | 241.9 | 230.6 | 208.0 | 246.6 | 192.7 | 183.5 | 174.4 | 100.3 | 18.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,500.5 | 3,959.2 | 4,503.8 | 5,238.1 | 4,019.7 | 2,639.3 | 4,170.1 | 3,974.8 | 3,940.4 | 3,836.6 | 3,246.0 | 3,673.4 | 3,815.5 | 3,281.4 | 3,122.2 | 2,067.9 | 1,467.9 | - | - |
| 141.9 |
| 104.3 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 249.9 | 216.8 | 177.1 | 140.3 | 106.8 | 84.3 | 68.0 | 51.2 | 40.2 | - | - | - |
| Property,Plant & Equipment Net | 348.4 | 513.3 | 515.3 | 484.2 | 348.9 | 342.6 | 360.9 | 350.3 | 329.8 | 311.2 | 225.6 | 203.4 | 129.7 | 112.5 | 90.7 | 64.1 | 38.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 85.1 | 73.7 | 70.9 | 67.2 | 71.1 | 69.5 | 83.8 | 41.7 | - | - | - | - | - |
| Goodwill | 737.5 | 1,181.7 | 1,238.0 | 1,233.0 | 861.9 | 858.6 | 843.7 | 852.7 | 845.5 | 835.9 | 675.8 | 653.3 | 483.6 | 470.5 | 346.2 | 287.4 | 153.8 | - | - |
| Intangible Assets | 311.7 | 261.2 | 299.7 | 336.2 | 189.1 | 202.8 | 221.7 | 245.4 | 279.7 | 282.3 | 210.9 | 217.6 | 167.2 | 172.3 | 107.6 | 117.7 | 72.8 | - | - |
| Operating Lease Right Of Use Assets | 156.2 | 172.5 | 180.5 | 188.5 | 150.6 | 140.8 | 153.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 20.7 | 11.4 | 12.8 | - | - | 15.6 | 16.3 | 5.4 | 2.7 | 5.1 | - | - | - |
| Other Non-Current Assets | 965.9 | 816.4 | 818.6 | - | - | - | - | - | - | - | - | - | - | 71.1 | 30.4 | 29.3 | 14.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 1,576.1 | 1,279.3 | 1,207.6 | 923.8 | 826.4 | 575.0 | 498.6 | - | - | - |
| Total Assets | 5,863.9 | 6,731.8 | 7,375.3 | 8,164.6 | 5,942.4 | 4,500.3 | 5,992.4 | 5,676.9 | 5,587.8 | 5,412.6 | 4,525.3 | 4,881.0 | 4,739.3 | 4,107.8 | 3,697.2 | 2,566.5 | 1,748.0 | - | - |
| 1,131.2 |
| 797.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 41.1 | 25.6 | 15.4 | 25.5 | 17.9 | 14.6 | 26.1 | 17.8 | 17.1 | 6.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.2 | 32.1 | 32.2 | 35.9 | 31.1 | 33.2 | 35.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 658.9 | 535.8 | 745.0 | 738.2 | 292.7 | 239.8 | 378.9 | 377.0 | 344.9 | 306.0 | 255.2 | 232.5 | 178.4 | 308.4 | 163.1 | 144.7 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,310.4 | 3,437.8 | 4,049.7 | 4,608.6 | 3,096.7 | 1,684.0 | 3,162.4 | 2,935.9 | 2,718.6 | 2,182.7 | 1,754.2 | 2,239.3 | 2,514.5 | 2,149.3 | 2,026.1 | 1,358.5 | 951.7 | - | - |
| 9.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 132.7 | 144.1 | 157.9 | 164.2 | 133.8 | 124.3 | 124.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 54.1 | 44.8 | 44.5 | 16.0 | 36.6 | 49.4 | 46.3 | 21.8 | 9.3 | 5.8 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 560.4 | 541.2 | 566.9 | 735.3 | 236.8 | 186.1 | 151.3 | 54.9 | 44.2 | 34.5 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,556.1 | 4,775.8 | 5,425.7 | 6,173.8 | 4,025.6 | 2,587.4 | 4,098.5 | 3,845.3 | 3,849.8 | 3,472.6 | 2,619.4 | 3,016.1 | 3,060.4 | 2,566.1 | 2,350.5 | 1,439.9 | 1,014.7 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 469.0 | 213.4 | - | - |
| Retained Earnings | 1,315.9 | 2,009.2 | 1,981.6 | 1,962.5 | 1,880.6 | 1,836.7 | 1,761.3 | 1,606.1 | 1,492.8 | 1,679.3 | 1,569.4 | 1,418.5 | 1,207.3 | 1,014.9 | 836.2 | 652.8 | 515.2 | - | - |
| Accumulated Other Comprehensive Income | (17.3) | (91.0) | (148.9) | (160.6) | (136.7) | (132.6) | (146.3) | (131.7) | (126.5) | (154.8) | (109.5) | (60.2) | (29.3) | (16.0) | (6.5) | 4.8 | 3.8 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 8.8 | 7.2 | 6.7 | 5.9 | 4.1 | 3.6 | 3.5 | 16.1 | 16.0 | 15.0 | 10.0 | 9.5 | 5.0 | 24.5 | 13.8 | (0.6) | 0.2 | - | - |
| Total Stockholders Equity | 1,299.1 | 1,948.7 | 1,943.0 | 1,984.9 | 1,912.7 | 1,909.3 | 1,890.4 | 1,815.4 | 1,721.9 | 1,925.0 | 1,895.9 | 1,855.4 | 1,673.9 | 1,517.2 | 1,333.0 | 1,127.2 | 733.0 | 608.1 | 484.7 |
| Total Equity | 1,307.9 | 1,955.9 | 1,949.6 | 1,990.7 | 1,916.8 | 1,912.9 | 1,893.9 | 1,831.6 | 1,738.0 | 1,940.0 | 1,905.9 | 1,859.4 | 1,670.5 | 1,541.6 | 1,346.7 | 1,126.6 | 733.2 | 608.1 | 484.7 |
| 16.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | (170.6) | (346.7) | (683.2) | (557.0) | (284.4) | (277.5) | (146.6) | 81.7 | (231.3) | (290.3) | - | - |
| Working Capital | 190.1 | 521.4 | 454.1 | 629.5 | 923.0 | 955.3 | 1,007.7 | 1,038.9 | 1,221.8 | 1,653.9 | 1,491.8 | 1,434.1 | 1,301.0 | 1,132.1 | 1,096.1 | 709.4 | 516.2 | - | - |
| Book Value | 1,299.1 | 1,948.7 | 1,943.0 | 1,984.9 | 1,912.7 | 1,909.3 | 1,890.4 | 1,815.4 | 1,721.9 | 1,925.0 | 1,895.9 | 1,855.4 | 1,673.9 | 1,517.2 | 1,333.0 | 1,127.2 | 733.0 | 608.1 | 484.7 |
| Tangible Book Value | 249.9 | 505.8 | 405.3 | 415.7 | 861.7 | 847.9 | 825.0 | 717.3 | 596.7 | 806.8 | 1,009.2 | 984.5 | 1,023.1 | 874.4 | 879.1 | 722.0 | 506.4 | - | - |
| 76.1 |
| 74.4 |
| 53.2 |
| 51.1 |
| 56.3 |
| 72.7 |
| 59.3 |
| 80.6 |
| 68.4 |
| 70.6 |
| 55.3 |
| 65.7 |
| 78.9 |
| 59.8 |
| 58.0 |
| 64.4 |
| 55.3 |
| 45.3 |
| 46.4 |
| 46.5 |
| 57.6 |
| 46.0 |
| 305.9 |
| 227.6 |
| 199.0 |
| 214.1 |
| 280.4 |
| 269.2 |
| 341.8 |
| 341.0 |
| 358.8 |
| 344.0 |
| 288.9 |
| 270.7 |
| 279.5 |
| 258.9 |
| 247.8 |
| 250.3 |
| 241.9 |
| 287.3 |
| 236.1 |
| 204.4 |
| 230.6 |
| 241.2 |
| 282.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,025.3 |
| 4,019.7 |
| 3,693.2 |
| 3,358.6 |
| 3,064.5 |
| 2,639.3 |
| 2,534.8 |
| 2,931.4 |
| 3,533.8 |
| 4,170.1 |
| 3,969.5 |
| 3,925.0 |
| 3,894.7 |
| 3,974.8 |
| 4,327.9 |
| 4,076.8 |
| 3,770.7 |
| 3,940.4 |
| 4,025.3 |
| 3,588.8 |
| 3,589.2 |
| 3,836.6 |
| 3,752.5 |
| 3,514.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.5 |
| 359.3 |
| 356.1 |
| 350.3 |
| 338.8 |
| 335.0 |
| 335.4 |
| 329.8 |
| 332.1 |
| 328.0 |
| 317.3 |
| 311.2 |
| 260.3 |
| 220.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 854.7 |
| 858.9 |
| 858.0 |
| 858.6 |
| 848.2 |
| 913.5 |
| 915.4 |
| 843.7 |
| 846.9 |
| 850.6 |
| 853.3 |
| 852.7 |
| 855.6 |
| 856.7 |
| 866.9 |
| 845.5 |
| 901.1 |
| 887.9 |
| 883.4 |
| 835.8 |
| 720.0 |
| 672.2 |
| 189.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 289.6 |
| - |
| - |
| 282.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.7 |
| 161.9 |
| 165.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 522.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,968.0 |
| 5,942.4 |
| 5,544.3 |
| 5,249.8 |
| 4,925.4 |
| 4,500.3 |
| 4,392.3 |
| 4,881.0 |
| 5,498.9 |
| 5,992.4 |
| 5,797.5 |
| 5,751.2 |
| 5,733.2 |
| 5,676.9 |
| 6,008.0 |
| 5,757.0 |
| 5,472.1 |
| 5,587.8 |
| 5,723.1 |
| 5,286.0 |
| 5,263.6 |
| 5,412.6 |
| 5,152.5 |
| 4,748.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| 17.1 |
| 15.4 |
| 28.8 |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 33.4 |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.7 |
| 267.6 |
| 364.2 |
| 313.4 |
| 239.8 |
| 333.0 |
| 337.9 |
| 385.8 |
| 378.9 |
| 394.1 |
| 306.2 |
| 357.2 |
| 377.0 |
| 356.0 |
| 348.8 |
| 334.7 |
| 344.9 |
| 302.2 |
| 221.4 |
| 249.6 |
| 306.0 |
| 254.3 |
| 260.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,094.7 |
| 4,412.5 |
| 3,096.7 |
| 2,696.5 |
| 2,392.6 |
| 2,092.2 |
| 1,684.0 |
| 1,557.0 |
| 1,606.6 |
| 2,109.3 |
| 3,162.4 |
| 2,910.5 |
| 2,902.3 |
| 2,873.2 |
| 2,935.9 |
| 3,283.4 |
| 3,013.5 |
| 2,670.1 |
| 2,718.6 |
| 2,466.3 |
| 2,128.5 |
| 2,094.7 |
| 2,182.7 |
| 1,948.2 |
| 1,911.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.1 |
| 135.3 |
| 132.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 532.5 |
| 236.8 |
| 231.7 |
| 199.1 |
| 174.5 |
| 186.1 |
| 193.0 |
| 201.6 |
| 184.9 |
| 151.3 |
| 152.0 |
| 164.1 |
| 164.0 |
| 54.9 |
| 49.9 |
| 49.5 |
| 51.5 |
| 44.2 |
| 43.2 |
| 40.7 |
| 39.0 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,022.6 |
| 4,025.6 |
| 3,620.5 |
| 3,300.1 |
| 2,982.3 |
| 2,587.4 |
| 2,472.5 |
| 3,062.7 |
| 3,648.7 |
| 4,098.5 |
| 3,938.9 |
| 3,935.6 |
| 3,877.5 |
| 3,845.3 |
| 4,226.8 |
| 3,981.7 |
| 3,701.1 |
| 3,849.8 |
| 3,787.3 |
| 3,291.7 |
| 3,288.0 |
| 3,472.6 |
| 3,175.7 |
| 2,795.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,880.6 |
| 1,872.6 |
| 1,858.4 |
| 1,848.3 |
| 1,836.7 |
| 1,846.6 |
| 1,768.6 |
| 1,785.1 |
| 1,761.3 |
| 1,711.4 |
| 1,669.7 |
| 1,639.3 |
| 1,606.1 |
| 1,580.4 |
| 1,546.3 |
| 1,521.6 |
| 1,492.8 |
| 1,693.9 |
| 1,732.4 |
| 1,706.5 |
| 1,679.3 |
| 1,681.2 |
| 1,642.7 |
| (174.0) |
| (165.4) |
| (136.7) |
| (143.6) |
| (124.1) |
| (120.3) |
| (132.6) |
| (152.3) |
| (173.5) |
| (157.5) |
| (146.3) |
| (154.3) |
| (151.6) |
| (142.7) |
| (131.7) |
| (156.7) |
| (146.3) |
| (125.7) |
| (126.5) |
| (124.8) |
| (127.8) |
| (138.1) |
| (154.8) |
| (138.3) |
| (118.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 3.5 |
| 3.5 |
| 3.6 |
| 3.8 |
| 3.3 |
| 3.7 |
| 3.5 |
| 16.5 |
| 16.1 |
| 15.5 |
| 16.1 |
| 16.0 |
| 15.3 |
| 15.9 |
| 16.0 |
| 16.8 |
| 15.7 |
| 14.8 |
| 15.0 |
| 15.2 |
| 17.5 |
| 1,941.4 |
| 1,912.7 |
| 1,919.7 |
| 1,946.2 |
| 1,939.5 |
| 1,909.3 |
| 1,916.0 |
| 1,815.0 |
| 1,846.4 |
| 1,890.4 |
| 1,842.1 |
| 1,799.4 |
| 1,840.3 |
| 1,815.4 |
| 1,765.2 |
| 1,760.0 |
| 1,755.2 |
| 1,721.9 |
| 1,919.0 |
| 1,978.6 |
| 1,960.8 |
| 1,925.0 |
| 1,961.6 |
| 1,935.8 |
| 1,923.8 |
| 1,949.7 |
| 1,943.0 |
| 1,912.9 |
| 1,919.8 |
| 1,818.3 |
| 1,850.1 |
| 1,893.9 |
| 1,858.6 |
| 1,815.6 |
| 1,855.8 |
| 1,831.6 |
| 1,781.2 |
| 1,775.3 |
| 1,771.0 |
| 1,738.0 |
| 1,935.8 |
| 1,994.3 |
| 1,975.6 |
| 1,940.0 |
| 1,976.8 |
| 1,953.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (205.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (553.9) |
| (602.2) |
| (683.2) |
| (843.5) |
| (708.4) |
| 996.7 |
| 966.0 |
| 972.3 |
| 955.3 |
| 977.8 |
| 1,324.8 |
| 1,424.5 |
| 1,007.7 |
| 1,059.0 |
| 1,022.7 |
| 1,021.5 |
| 1,038.9 |
| 1,044.5 |
| 1,063.3 |
| 1,100.6 |
| 1,221.8 |
| 1,559.0 |
| 1,460.3 |
| 1,494.5 |
| 1,653.9 |
| 1,804.3 |
| 1,603.1 |
| 1,919.7 |
| 1,946.2 |
| 1,939.5 |
| 1,909.3 |
| 1,916.0 |
| 1,815.0 |
| 1,846.4 |
| 1,890.4 |
| 1,842.1 |
| 1,799.4 |
| 1,840.3 |
| 1,815.4 |
| 1,765.2 |
| 1,760.0 |
| 1,755.2 |
| 1,721.9 |
| 1,919.0 |
| 1,978.6 |
| 1,960.8 |
| 1,925.0 |
| 1,961.6 |
| 1,935.8 |
| 861.7 |
| 1,065.0 |
| 1,087.3 |
| 1,081.5 |
| 1,050.7 |
| 1,067.8 |
| 901.5 |
| 931.0 |
| 1,046.7 |
| 995.2 |
| 948.8 |
| 987.0 |
| 962.7 |
| 909.6 |
| 903.3 |
| 888.3 |
| 876.4 |
| 728.3 |
| 1,090.7 |
| 1,077.4 |
| 806.9 |
| 1,241.6 |
| 1,263.6 |