| (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 | 327.4 | 282.3 | 137.4 | 107.8 | - | - | - | - | 87.6 | 81.1 | 82.2 | 115.3 | 48.6 | 61.8 | 74.5 | 105.6 | 100.9 | ||
| Restricted Cash | - | - | - | 0.0 | 1.9 | 3.5 | 1.5 | 3.6 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 327.4 | 282.3 | 137.4 | 107.8 | - | - | - | - | 87.6 | 81.1 | 82.2 | 115.3 | 48.6 | 61.8 | 74.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 477.3 | 457.2 | 485.2 | 368.8 | 322.1 | 364.6 | 416.2 | 422.8 | - | - | - | - | 381.1 | 354.4 | 297.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 654.6 | 609.1 | 517.8 | 514.3 | 420.0 | 437.9 | 516.8 | 549.6 | 473.5 | 461.7 | 447.7 | 451.9 | 431.7 | 398.2 | 381.6 | 295.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,927.9 | 1,831.0 | 1,745.2 | 1,679.7 | 1,676.8 | 1,651.4 | 1,672.2 | 1,624.9 | 1,442.9 | 1,370.1 | 1,243.6 | 978.0 | 794.7 | 665.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 289.4 | 287.5 | 234.3 | 230.5 | 170.9 | 134.2 | 240.5 | 226.3 | 232.8 | 169.4 | 173.3 | 160.7 | 145.5 | 124.9 | 123.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 457.0 | 569.8 | 645.7 | 709.8 | 734.1 | 736.8 | 864.9 | 1,092.4 | 580.3 | 577.2 | 848.5 | 710.0 | 450.0 | 391.9 | 425.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 579.9 | 655.5 | 721.5 | 710.6 | 734.9 | 838.5 | 1,084.9 | 1,092.4 | 580.3 | 727.2 | 850.9 | 710.0 | 450.0 | 392.2 | 425.2 | 465.8 | |||
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 501.2 | 454.2 | 327.4 | 473.2 | 364.1 | 283.7 | 282.3 | 308.3 | 316.9 | 144.3 | 137.4 | 114.1 | 129.4 | 99.3 | 107.8 | |||||||||||||||||||||||||
| 109.8 |
| 71.6 |
| - |
| - |
| - |
| 105.6 |
| 100.9 |
| 109.8 |
| 71.6 |
| 248.5 |
| 209.6 |
| - |
| - |
| 302.3 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 69.7 | 60.2 | 50.2 | 74.7 | 61.2 | 52.8 | 55.7 | 43.2 | 38.6 | 37.5 | 43.5 | 47.2 | 38.7 | 41.3 | 23.4 | 18.2 | 21.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,884.4 | 1,743.6 | 1,469.5 | 1,312.0 | 1,464.7 | 1,210.9 | 1,271.2 | 1,114.8 | 1,021.2 | 944.4 | 917.4 | 1,008.6 | 957.1 | 903.5 | 817.8 | 719.1 | 696.2 | - | - |
| 613.4 |
| 564.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 941.3 | 890.2 | 832.1 | 769.2 | 726.2 | 654.0 | 613.5 | 564.9 | 520.9 | 493.8 | 487.5 | 464.7 | 444.7 | 431.0 | 406.7 | 370.6 | - | - | - |
| Property,Plant & Equipment Net | 986.6 | 940.7 | 913.1 | 910.5 | 950.6 | 997.4 | 1,058.8 | 1,060.0 | 922.0 | 876.4 | 756.1 | 513.3 | 350.0 | 234.5 | 206.7 | 193.5 | 208.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 832.3 | 806.6 | 791.5 | 772.6 | 805.3 | 808.3 | 797.9 | 813.3 | 556.5 | 555.7 | 557.0 | 559.7 | 561.5 | 461.4 | 462.3 | 438.6 | 442.8 | - | - |
| Intangible Assets | 428.1 | 440.4 | 452.4 | 460.6 | 559.3 | 606.7 | 612.0 | 700.9 | 171.9 | 197.7 | 225.1 | 254.8 | 288.8 | 235.6 | 268.9 | 292.1 | 327.8 | - | - |
| Operating Lease Right Of Use Assets | 25.3 | 27.1 | 24.7 | 25.1 | 19.4 | 18.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 118.7 | 84.4 | 58.6 | 23.4 | 14.1 | 14.7 | 18.2 | 16.6 | - | - | 9.4 | 6.3 | 13.9 | 9.1 | 10.5 | 8.6 | 8.2 | - | - |
| Other Non-Current Assets | 380.0 | 353.1 | 325.3 | 327.4 | 297.0 | 265.4 | 198.5 | 85.1 | 65.5 | 48.1 | 43.7 | 54.5 | 47.2 | 15.9 | 15.3 | 11.2 | 12.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,630.1 | 4,368.9 | 4,010.2 | 3,806.4 | 4,091.0 | 3,903.3 | 3,956.5 | 3,790.6 | 2,757.1 | 2,642.4 | 2,512.4 | 2,358.6 | 2,218.5 | 1,860.0 | 1,781.4 | 1,663.2 | 1,696.4 | - | - |
| 107.5 |
| 81.1 |
| - |
| - |
| Short Term Debt | 122.9 | 85.7 | 75.8 | 0.9 | 0.7 | 101.6 | 220.0 | 0.0 | 0.0 | 150.0 | 2.4 | 0.0 | 0.0 | 0.3 | 0.0 | 22.1 | 0.0 | - | - |
| Deferred Revenue Current | 49.2 | 56.8 | 33.7 | 30.7 | 29.5 | 24.6 | 27.9 | 9.7 | 4.6 | 5.8 | 10.0 | 6.1 | 6.3 | 7.2 | 8.2 | 12.4 | - | - | - |
| Operating Lease Liabilities Current | 5.5 | 5.0 | 4.6 | 4.6 | 5.3 | 4.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 313.1 | 292.6 | 262.6 | 206.3 | 183.1 | 151.8 | 228.1 | 194.5 | 155.1 | 156.6 | 155.9 | 172.7 | 161.7 | 132.2 | 133.5 | 109.1 | 127.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 907.4 | 923.5 | 617.2 | 539.1 | 366.3 | 392.3 | 707.4 | 591.2 | 427.2 | 480.6 | 338.2 | 340.0 | 415.9 | 279.9 | 280.9 | 262.6 | 262.1 | - | - |
| 443.7 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 20.2 | 22.7 | 20.7 | 21.4 | 14.8 | 14.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 431.5 | 424.6 | 414.7 | 396.3 | 386.3 | 366.6 | 337.2 | 235.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 107.7 | 121.9 | 132.8 | 127.2 | 157.9 | 163.6 | 151.4 | 170.9 | 33.4 | 3.8 | 56.4 | 85.0 | 104.5 | 78.2 | 85.9 | 88.2 | 86.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 591.7 | 577.4 | 543.5 | 529.3 | 617.9 | 617.9 | 506.1 | 398.1 | 344.8 | 368.2 | 116.2 | 101.2 | 105.5 | 109.4 | 88.7 | 84.0 | 110.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,063.8 | 2,192.5 | 1,939.2 | 1,905.3 | 1,876.2 | 1,910.7 | 2,229.8 | 2,252.5 | 1,385.7 | 1,429.8 | 1,359.3 | 1,236.3 | 1,076.0 | 851.8 | 862.3 | 860.0 | 984.9 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,600.4 | 3,223.3 | 2,908.6 | 2,727.2 | 2,600.5 | 2,427.9 | 2,224.9 | 1,966.6 | 1,820.3 | 1,649.5 | 1,495.3 | 1,338.5 | 1,193.9 | 1,069.8 | 949.6 | 835.9 | 741.5 | - | - |
| Accumulated Other Comprehensive Income | (10.4) | (32.7) | (70.7) | (92.6) | (65.6) | (89.8) | (103.3) | (74.9) | (53.2) | (65.7) | (51.5) | (3.5) | 15.1 | (11.7) | 3.6 | 6.3 | 10.1 | - | - |
| Treasury Stock | 1,506.0 | 1,410.8 | 1,095.0 | 1,027.2 | 582.0 | 577.5 | 602.1 | 539.4 | 559.6 | 512.9 | 422.0 | 286.6 | 167.7 | 147.9 | 115.7 | 113.1 | 115.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.1 | - | - |
| Total Stockholders Equity | 2,566.4 | 2,176.4 | 2,071.0 | 1,901.1 | 2,214.8 | 1,992.7 | 1,726.7 | 1,538.1 | 1,371.4 | 1,212.6 | 1,153.1 | 1,160.9 | 1,142.5 | 1,008.1 | 919.1 | 803.2 | 709.5 | 632.4 | 547.2 |
| Total Equity | 2,566.4 | 2,176.4 | 2,071.0 | 1,901.1 | 2,214.8 | 1,992.7 | 1,726.7 | 1,538.1 | 1,371.4 | 1,212.6 | 1,153.1 | 1,160.9 | 1,142.5 | 1,008.1 | 919.1 | 803.2 | 711.5 | 632.4 | 547.2 |
| 0.0 |
| - |
| - |
| Net debt | 252.5 | 373.2 | 584.1 | 602.8 | - | - | - | - | 492.7 | 646.1 | 768.7 | 594.7 | 401.4 | 330.4 | 350.7 | 360.2 | (100.9) | - | - |
| Working Capital | 977.0 | 820.1 | 852.3 | 772.9 | 1,098.5 | 818.5 | 563.8 | 523.6 | 594.0 | 463.8 | 579.2 | 668.6 | 541.2 | 623.6 | 536.9 | 456.6 | 434.2 | - | - |
| Book Value | 2,566.4 | 2,176.4 | 2,071.0 | 1,901.1 | 2,214.8 | 1,992.7 | 1,726.7 | 1,538.1 | 1,371.4 | 1,212.6 | 1,153.1 | 1,160.9 | 1,142.5 | 1,008.1 | 919.1 | 803.2 | 709.5 | 632.4 | 547.2 |
| Tangible Book Value | 1,306.0 | 929.4 | 827.2 | 668.0 | 850.2 | 577.7 | 316.9 | 24.0 | 643.0 | 459.3 | 371.0 | 346.4 | 292.3 | 311.2 | 187.9 | 72.5 | (61.1) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.6 |
| 83.6 |
| - |
| 100.1 |
| 85.8 |
| 87.6 |
| 89.0 |
| 79.0 |
| 80.9 |
| 81.1 |
| 118.1 |
| Restricted Cash | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.5 | 0.9 | 1.9 | 1.9 | 1.9 | 1.9 | 3.5 | 2.9 | 2.9 | 2.6 | 1.5 | 0.0 | 0.0 | 0.0 | 3.6 | 6.3 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 501.2 | 454.2 | 327.4 | 473.2 | 364.1 | 283.7 | 282.3 | 308.3 | 316.9 | 144.3 | 137.4 | 114.1 | 129.4 | 99.3 | 107.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.6 | 83.6 | - | 100.1 | 85.8 | 87.6 | 89.0 | 79.0 | 80.9 | 81.1 | 118.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 536.5 | 413.8 | 477.3 | 475.3 | 495.7 | 367.1 | 457.2 | 442.0 | 530.1 | 483.7 | 485.2 | 446.7 | 408.9 | 343.0 | 368.8 | 321.3 | 321.6 | 265.3 | 322.1 | 361.7 | 378.0 | 312.6 | 364.6 | 334.8 | 399.6 | 367.0 | 416.2 | 452.8 | 455.7 | 369.3 | 422.8 | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 704.5 | 689.2 | 654.6 | 657.1 | 634.5 | 632.0 | 609.1 | 615.0 | 580.4 | 559.7 | 517.8 | 531.8 | 567.8 | 573.8 | 514.3 | 503.7 | 484.9 | 451.8 | 420.0 | 427.5 | 422.3 | 445.5 | 437.9 | 505.9 | 530.9 | 520.3 | 516.8 | 531.2 | 534.3 | 524.5 | 549.6 | 589.4 | 509.0 | 503.5 | 473.5 | 508.3 | 506.3 | 493.8 | 461.7 | 500.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 65.3 | 64.0 | 69.7 | 65.4 | 60.5 | 68.0 | 60.2 | 52.9 | 50.1 | 52.7 | 50.2 | 73.8 | 76.8 | 84.2 | 74.7 | 49.4 | 45.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,271.9 | 2,049.1 | 1,884.4 | 2,061.2 | 1,911.9 | 1,724.6 | 1,743.6 | 1,788.4 | 1,812.0 | 1,546.2 | 1,469.5 | 1,490.5 | 1,470.7 | 1,359.5 | 1,312.0 | 1,253.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,013.9 | 1,964.7 | 1,927.9 | 1,866.4 | 1,829.9 | 1,806.9 | 1,831.0 | 1,786.9 | 1,773.6 | 1,789.8 | 1,745.2 | 1,733.1 | 1,726.7 | 1,715.1 | 1,679.7 | 1,669.5 | 1,668.8 | 1,664.7 | 1,676.8 | 1,665.9 | 1,657.0 | 1,664.8 | 1,651.4 | 1,663.7 | 1,651.5 | 1,648.9 | 1,672.2 | 1,670.3 | 1,654.4 | 1,641.7 | 1,624.9 | 1,587.8 | 1,481.6 | 1,467.2 | 1,442.9 | 1,427.4 | 1,394.5 | 1,371.9 | 1,370.1 | 1,337.1 |
| Accumulated Depreciation | 979.1 | 962.5 | 941.3 | 924.3 | 900.6 | 881.4 | 890.2 | 869.2 | 852.3 | 858.6 | 832.1 | 822.6 | 807.0 | 793.5 | 769.2 | 756.0 | 745.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,034.8 | 1,002.2 | 986.6 | 942.1 | 929.4 | 925.5 | 940.7 | 917.7 | 921.4 | 931.3 | 913.1 | 910.5 | 919.7 | 921.7 | 910.5 | 913.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 825.5 | 832.1 | 832.3 | 813.8 | 792.0 | 781.9 | 806.6 | 794.8 | 796.7 | 803.5 | 791.5 | 798.6 | 799.1 | 793.9 | 772.6 | 779.1 | 796.0 | 800.0 | ||||||||||||||||||||||
| Intangible Assets | 408.8 | 425.4 | 428.1 | 435.1 | 412.2 | 404.4 | 440.4 | 432.4 | 443.4 | 461.0 | 452.4 | 472.9 | 483.9 | 485.6 | 460.6 | 484.9 | 522.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 23.9 | 23.8 | 25.3 | 25.6 | 25.5 | 23.2 | 27.1 | 26.7 | 23.3 | 24.3 | 24.7 | 25.1 | 24.4 | 25.1 | 25.1 | 24.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 44.7 | 45.5 | 118.7 | 85.7 | 85.6 | 87.5 | 84.4 | 55.8 | 58.9 | 59.7 | 58.6 | 25.1 | 25.1 | 24.8 | 23.4 | 13.5 | 13.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 383.4 | 379.6 | 380.0 | 374.0 | 362.4 | 357.5 | 353.1 | 331.3 | 333.9 | 329.2 | 325.3 | 311.9 | 313.1 | 309.2 | 327.4 | 311.1 | 303.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,969.1 | 4,733.9 | 4,630.1 | 4,711.9 | 4,493.5 | 4,281.4 | 4,368.9 | 4,320.3 | 4,366.3 | 4,130.8 | 4,010.2 | 4,009.6 | 4,011.5 | 3,894.8 | 3,806.4 | 3,755.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 305.9 | 270.0 | 289.4 | 284.0 | 269.3 | 224.0 | 287.5 | 255.4 | 258.7 | 253.4 | 234.3 | 223.1 | 220.4 | 219.4 | 230.5 | 195.4 | 188.5 | 165.9 | 170.9 | 163.2 | 162.7 | 158.6 | 134.2 | 160.9 | 218.7 | 218.5 | 240.5 | 243.1 | 259.7 | 224.9 | 226.3 | 222.4 | 195.9 | 182.1 | 232.8 | 186.6 | 177.7 | 149.3 | 169.4 | 178.1 |
| Short Term Debt | 46.9 | 48.0 | 122.9 | 76.0 | 161.0 | 161.0 | 85.7 | 85.7 | 0.7 | 0.7 | 75.8 | 75.9 | 76.0 | 76.0 | 0.9 | 0.5 | 0.5 | 0.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 60.7 | 49.1 | 49.2 | 48.3 | 47.4 | 50.5 | 56.8 | 49.7 | 48.8 | 37.1 | 33.7 | 31.6 | 29.5 | 29.3 | 30.7 | 25.9 | 28.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.6 | 5.4 | 5.5 | 6.0 | 5.8 | 4.6 | 5.0 | 4.9 | 4.6 | 4.7 | 4.6 | 4.8 | 4.7 | 4.7 | 4.6 | 4.9 | ||||||||||||||||||||||||
| Accrued Expenses | 281.5 | 245.7 | 313.1 | 261.4 | 242.3 | 228.7 | 292.6 | 248.4 | 236.9 | 211.7 | 262.6 | 220.9 | 206.4 | 191.4 | 206.3 | 160.7 | 162.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,311.8 | 999.1 | 907.4 | 1,010.2 | 979.7 | 914.8 | 923.5 | 913.1 | 691.9 | 582.8 | 617.2 | 586.7 | 666.9 | 633.2 | 539.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 453.4 | 457.0 | 457.0 | 503.9 | 489.8 | 483.2 | 569.8 | 562.6 | 649.0 | 653.0 | 645.7 | 651.4 | 652.1 | 649.1 | 709.8 | 716.7 | 728.2 | 729.8 | 734.1 | 739.1 | 736.1 | 745.5 | 736.8 | 729.2 | 869.2 | 729.2 | 864.9 | 1,011.1 | 1,000.5 | 1,024.9 | 1,092.4 | 1,211.4 | 588.5 | 583.3 | 580.3 | 574.2 | 562.0 | 569.9 | 577.2 | 685.0 |
| Operating Lease Liabilities Non-Current | 19.0 | 19.1 | 20.2 | 20.2 | 20.2 | 19.1 | 22.7 | 22.4 | 19.2 | 20.3 | 20.7 | 20.9 | 20.9 | 21.2 | 21.4 | 19.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 417.2 | 420.7 | 431.5 | 431.2 | 432.9 | 422.5 | 424.6 | 420.3 | 426.8 | 419.9 | 414.7 | 412.6 | 409.3 | 401.6 | 396.3 | 396.6 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 105.3 | 107.7 | 107.7 | 127.7 | 118.0 | 116.0 | 121.9 | 130.9 | 135.0 | 139.0 | 132.8 | 138.2 | 138.9 | 136.8 | 127.2 | 150.5 | 155.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 573.2 | 582.6 | 591.7 | 601.5 | 568.4 | 559.0 | 577.4 | 554.5 | 560.9 | 565.9 | 543.5 | 547.5 | 541.6 | 536.3 | 529.3 | 554.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,443.7 | 2,146.4 | 2,063.8 | 2,243.3 | 2,156.0 | 2,073.0 | 2,192.5 | 2,161.1 | 2,036.8 | 1,940.7 | 1,939.2 | 1,923.8 | 1,999.5 | 1,955.4 | 1,905.3 | 1,846.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,832.3 | 3,717.4 | 3,600.4 | 3,479.6 | 3,387.8 | 3,295.6 | 3,223.3 | 3,154.8 | 3,067.8 | 2,985.4 | 2,908.6 | 2,839.2 | 2,767.8 | 2,745.5 | 2,727.2 | 2,684.6 | 2,656.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (19.7) | (4.7) | (10.4) | (18.9) | (50.5) | (73.7) | (32.7) | (64.8) | (61.4) | (49.4) | (70.7) | (60.9) | (44.6) | (58.6) | (92.6) | |||||||||||||||||||||||||
| Treasury Stock | 1,832.1 | 1,623.1 | 1,506.0 | 1,465.5 | 1,449.1 | 1,427.7 | 1,410.8 | 1,325.1 | 1,051.4 | 1,083.1 | 1,095.0 | 1,019.3 | 1,032.7 | 1,052.6 | 1,027.2 | 984.2 | 829.4 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,525.5 | 2,587.5 | 2,566.4 | 2,468.6 | 2,337.5 | 2,208.4 | 2,176.4 | 2,159.2 | 2,329.4 | 2,190.1 | 2,071.0 | 2,085.8 | 2,012.1 | 1,939.4 | 1,901.1 | 1,909.6 | ||||||||||||||||||||||||
| Total Equity | 2,525.5 | 2,587.5 | 2,566.4 | 2,468.6 | 2,337.5 | 2,208.4 | 2,176.4 | 2,159.2 | 2,329.4 | 2,190.1 | 2,071.0 | 2,085.8 | 2,012.1 | 1,939.4 | 1,901.1 | 1,909.6 | 2,051.9 | 2,223.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 500.3 | 505.0 | 579.9 | 579.9 | 650.8 | 644.2 | 655.5 | 648.3 | 649.7 | 653.8 | 721.5 | 727.4 | 728.1 | 725.1 | 710.6 | 717.2 | 728.7 | 730.3 | 734.9 | 740.1 | 737.5 | 747.1 | 838.5 | 830.8 | 970.9 | 830.8 | 1,084.9 | 1,191.1 | 1,160.5 | 1,184.9 | 1,246.0 | 1,211.4 | 588.5 | 583.3 | 580.3 | 574.2 | 696.3 | 719.9 | 727.2 | 685.0 |
| Net debt | (0.9) | 50.8 | 252.5 | 106.7 | 286.7 | 360.4 | 373.2 | 340.0 | 332.8 | 509.4 | 584.1 | 613.3 | 598.7 | 625.8 | 602.8 | - | - | - | ||||||||||||||||||||||
| Working Capital | 960.2 | 1,050.0 | 977.0 | 1,051.0 | 932.2 | 809.8 | 820.1 | 875.3 | 1,120.1 | 963.3 | 852.3 | 903.8 | 803.7 | 726.3 | 772.9 | 829.2 | 962.3 | |||||||||||||||||||||||
| Book Value | 2,525.5 | 2,587.5 | 2,566.4 | 2,468.6 | 2,337.5 | 2,208.4 | 2,176.4 | 2,159.2 | 2,329.4 | 2,190.1 | 2,071.0 | 2,085.8 | 2,012.1 | 1,939.4 | 1,901.1 | 1,909.6 | 2,051.9 | 2,223.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,291.2 | 1,330.0 | 1,306.0 | 1,219.7 | 1,133.3 | 1,022.1 | 929.4 | 932.1 | 1,089.3 | 925.6 | 827.2 | 814.3 | 729.0 | 659.9 | 668.0 | 645.6 | 733.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.8 |
| 61.2 |
| 50.8 |
| 39.7 |
| 55.4 |
| 52.8 |
| 57.4 |
| 67.4 |
| 79.7 |
| 55.7 |
| 44.8 |
| 38.2 |
| 37.0 |
| 43.2 |
| 39.2 |
| 30.5 |
| 39.7 |
| 38.6 |
| 38.7 |
| 29.5 |
| 34.3 |
| 37.5 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,331.4 |
| 1,446.7 |
| 1,464.7 |
| 1,443.5 |
| 1,368.2 |
| 1,246.6 |
| 1,210.9 |
| 1,236.9 |
| 1,339.8 |
| 1,329.2 |
| 1,271.2 |
| 1,298.1 |
| 1,244.1 |
| 1,126.4 |
| 1,114.8 |
| 1,137.1 |
| 1,029.3 |
| 979.2 |
| 1,021.2 |
| 965.6 |
| 910.5 |
| 884.8 |
| 944.4 |
| 950.5 |
| 730.3 |
| 726.2 |
| 713.1 |
| 691.8 |
| 678.8 |
| 654.0 |
| 655.5 |
| 632.4 |
| 615.3 |
| 613.5 |
| 607.2 |
| 590.0 |
| 581.2 |
| 564.9 |
| 543.8 |
| 538.1 |
| 537.0 |
| 520.9 |
| 524.0 |
| 506.3 |
| 494.8 |
| 493.8 |
| 492.7 |
| 923.7 |
| 934.4 |
| 950.6 |
| 952.8 |
| 965.2 |
| 986.0 |
| 997.4 |
| 1,008.3 |
| 1,019.1 |
| 1,033.6 |
| 1,058.8 |
| 1,063.1 |
| 1,064.4 |
| 1,060.6 |
| 1,060.0 |
| 1,044.0 |
| 943.4 |
| 930.2 |
| 922.0 |
| 903.4 |
| 888.2 |
| 877.1 |
| 876.4 |
| 844.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 805.3 |
| 812.5 |
| 808.0 |
| 821.6 |
| 808.3 |
| 796.4 |
| 792.0 |
| 795.8 |
| 797.9 |
| 807.9 |
| 804.5 |
| 809.5 |
| 813.3 |
| 826.9 |
| 558.0 |
| 556.8 |
| 556.5 |
| 556.1 |
| 554.0 |
| 553.3 |
| 555.7 |
| 555.5 |
| 538.8 |
| 559.3 |
| 582.2 |
| 584.9 |
| 619.7 |
| 606.7 |
| 595.2 |
| 596.2 |
| 613.1 |
| 612.0 |
| 641.5 |
| 646.1 |
| 673.3 |
| 700.9 |
| 707.8 |
| 159.4 |
| 165.6 |
| 171.9 |
| 178.3 |
| 184.6 |
| 190.9 |
| 197.7 |
| 204.3 |
| 23.4 |
| 20.9 |
| 19.4 |
| 21.2 |
| 21.9 |
| 20.1 |
| 18.9 |
| 19.7 |
| 20.5 |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 14.1 |
| 14.6 |
| 14.9 |
| 14.0 |
| 14.7 |
| 18.3 |
| 17.9 |
| 18.3 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.3 |
| 297.0 |
| 283.0 |
| 279.6 |
| 271.6 |
| 265.4 |
| 251.6 |
| 295.3 |
| 217.2 |
| 198.5 |
| 189.7 |
| 191.7 |
| 175.6 |
| 85.1 |
| 73.0 |
| 74.9 |
| 72.9 |
| 65.5 |
| 50.7 |
| 50.4 |
| 51.1 |
| 48.1 |
| 47.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,890.5 |
| 4,035.2 |
| 4,091.0 |
| 4,088.7 |
| 4,020.8 |
| 3,959.5 |
| 3,903.3 |
| 3,906.7 |
| 4,060.3 |
| 4,007.2 |
| 3,956.5 |
| 4,015.6 |
| 3,965.9 |
| 3,860.5 |
| 3,790.6 |
| 3,804.1 |
| 2,785.8 |
| 2,725.2 |
| 2,757.1 |
| 2,679.3 |
| 2,607.2 |
| 2,576.2 |
| 2,642.4 |
| 2,646.1 |
| 0.7 |
| 1.1 |
| 1.4 |
| 1.6 |
| 101.6 |
| 101.6 |
| 101.6 |
| 101.6 |
| 220.0 |
| 180.0 |
| 160.0 |
| 160.0 |
| 153.6 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| 134.3 |
| 150.0 |
| 150.0 |
| - |
| 30.1 |
| 29.5 |
| 29.5 |
| 28.8 |
| 29.4 |
| 24.6 |
| 30.2 |
| 25.6 |
| 25.0 |
| 27.9 |
| 26.3 |
| 30.5 |
| 28.2 |
| 9.7 |
| 2.7 |
| 3.4 |
| 3.6 |
| 4.6 |
| 5.1 |
| 5.4 |
| 7.6 |
| 5.8 |
| 8.3 |
| 4.9 |
| 5.3 |
| 5.3 |
| 5.6 |
| 5.3 |
| 5.0 |
| 4.9 |
| 4.6 |
| 4.8 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.2 |
| 183.1 |
| 163.6 |
| 164.4 |
| 155.9 |
| 151.8 |
| 162.3 |
| 154.6 |
| 168.1 |
| 228.1 |
| 206.8 |
| 204.6 |
| 171.1 |
| 194.5 |
| 162.2 |
| 111.4 |
| 98.8 |
| 155.1 |
| 130.3 |
| 106.0 |
| 115.8 |
| 156.6 |
| 125.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 424.5 |
| 369.0 |
| 329.5 |
| 366.3 |
| 340.6 |
| 341.4 |
| 328.1 |
| 392.3 |
| 535.6 |
| 594.8 |
| 792.0 |
| 707.4 |
| 642.7 |
| 642.6 |
| 575.9 |
| 591.2 |
| 540.0 |
| 352.0 |
| 353.1 |
| 427.2 |
| 437.3 |
| 421.1 |
| 416.5 |
| 480.6 |
| 451.8 |
| 19.1 |
| 16.3 |
| 14.8 |
| 16.3 |
| 17.2 |
| 15.7 |
| 14.6 |
| 15.1 |
| 15.7 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.2 |
| 389.4 |
| 386.3 |
| 382.0 |
| 376.8 |
| 371.0 |
| 366.6 |
| 356.2 |
| 352.4 |
| 341.0 |
| 337.2 |
| 332.9 |
| 331.3 |
| 319.2 |
| 235.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.2 |
| 157.9 |
| 165.7 |
| 164.1 |
| 168.2 |
| 163.6 |
| 156.6 |
| 153.9 |
| 154.6 |
| 151.4 |
| 173.3 |
| 162.8 |
| 168.4 |
| 170.9 |
| 170.1 |
| 22.3 |
| 21.9 |
| 33.4 |
| 7.6 |
| 9.4 |
| 9.1 |
| 3.8 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 586.3 |
| 596.3 |
| 617.9 |
| 641.7 |
| 645.9 |
| 654.3 |
| 617.9 |
| 575.5 |
| 534.6 |
| 532.8 |
| 506.1 |
| 484.2 |
| 467.2 |
| 460.5 |
| 398.1 |
| 416.5 |
| 366.1 |
| 366.3 |
| 344.8 |
| 352.2 |
| 359.9 |
| 358.4 |
| 368.2 |
| 349.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,838.7 |
| 1,811.8 |
| 1,876.2 |
| 1,887.0 |
| 1,887.5 |
| 1,896.0 |
| 1,910.7 |
| 1,996.9 |
| 2,152.6 |
| 2,208.6 |
| 2,229.8 |
| 2,311.3 |
| 2,273.1 |
| 2,229.7 |
| 2,252.5 |
| 2,338.0 |
| 1,328.8 |
| 1,324.6 |
| 1,385.7 |
| 1,371.3 |
| 1,352.4 |
| 1,353.8 |
| 1,429.8 |
| 1,487.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,620.6 |
| 2,600.5 |
| 2,560.9 |
| 2,522.4 |
| 2,464.4 |
| 2,427.9 |
| 2,372.7 |
| 2,342.3 |
| 2,268.5 |
| 2,224.9 |
| 2,168.2 |
| 2,102.4 |
| 2,034.9 |
| 1,966.6 |
| 1,900.9 |
| 1,860.6 |
| 1,830.9 |
| 1,820.3 |
| 1,765.7 |
| 1,719.7 |
| 1,689.3 |
| 1,649.5 |
| 1,593.1 |
| (81.7) |
| (63.1) |
| (65.4) |
| (65.6) |
| (80.0) |
| (103.4) |
| (80.3) |
| (89.8) |
| (104.4) |
| (67.4) |
| (93.5) |
| (103.3) |
| (64.2) |
| (64.8) |
| (64.6) |
| (74.9) |
| (77.3) |
| (40.7) |
| (48.4) |
| (53.2) |
| (68.6) |
| (72.7) |
| (79.6) |
| (65.7) |
| (58.2) |
| 606.2 |
| 582.0 |
| 538.8 |
| 542.8 |
| 565.1 |
| 577.5 |
| 592.0 |
| 594.9 |
| 592.6 |
| 602.1 |
| 605.5 |
| 549.7 |
| 535.4 |
| 539.4 |
| 542.5 |
| 548.7 |
| 558.5 |
| 559.6 |
| 551.4 |
| 552.9 |
| 530.1 |
| 512.9 |
| 518.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,051.9 |
| 2,223.4 |
| 2,214.8 |
| 2,201.7 |
| 2,133.3 |
| 2,063.5 |
| 1,992.7 |
| 1,909.8 |
| 1,907.7 |
| 1,798.6 |
| 1,726.7 |
| 1,704.3 |
| 1,702.7 |
| 1,640.7 |
| 1,538.1 |
| 1,466.0 |
| 1,456.9 |
| 1,400.5 |
| 1,371.4 |
| 1,308.0 |
| 1,254.8 |
| 1,222.4 |
| 1,212.6 |
| 1,158.5 |
| 2,214.8 |
| 2,201.7 |
| 2,133.3 |
| 2,063.5 |
| 1,992.7 |
| 1,909.8 |
| 1,907.7 |
| 1,798.6 |
| 1,726.7 |
| 1,704.3 |
| 1,702.7 |
| 1,640.7 |
| 1,538.1 |
| 1,466.0 |
| 1,456.9 |
| 1,400.5 |
| 1,371.4 |
| 1,308.0 |
| 1,254.8 |
| 1,222.4 |
| 1,212.6 |
| 1,158.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,113.2 |
| 1,162.4 |
| - |
| 488.3 |
| 497.6 |
| 492.7 |
| 485.2 |
| 617.4 |
| 639.0 |
| 646.1 |
| 566.9 |
| 1,117.2 |
| 1,098.5 |
| 1,103.0 |
| 1,026.8 |
| 918.4 |
| 818.5 |
| 701.3 |
| 745.0 |
| 537.2 |
| 563.8 |
| 655.4 |
| 601.5 |
| 550.5 |
| 523.6 |
| 597.1 |
| 677.3 |
| 626.1 |
| 594.0 |
| 528.3 |
| 489.5 |
| 468.3 |
| 463.8 |
| 498.7 |
| 2,214.8 |
| 2,201.7 |
| 2,133.3 |
| 2,063.5 |
| 1,992.7 |
| 1,909.8 |
| 1,907.7 |
| 1,798.6 |
| 1,726.7 |
| 1,704.3 |
| 1,702.7 |
| 1,640.7 |
| 1,538.1 |
| 1,466.0 |
| 1,456.9 |
| 1,400.5 |
| 1,371.4 |
| 1,308.0 |
| 1,254.8 |
| 1,222.4 |
| 1,212.6 |
| 1,158.5 |
| 884.6 |
| 850.2 |
| 807.0 |
| 740.4 |
| 622.1 |
| 577.7 |
| 518.2 |
| 519.5 |
| 389.7 |
| 316.9 |
| 255.0 |
| 252.1 |
| 157.9 |
| 24.0 |
| (68.7) |
| 739.5 |
| 678.2 |
| 643.0 |
| 573.6 |
| 516.2 |
| 478.1 |
| 459.3 |
| 398.7 |