| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 3,123.0 | 1,869.0 | 488.0 | 270.8 | 588.1 | 835.0 | 418.7 | - | 896.5 | 135.2 | 90.8 | 104.7 | 1,112.5 | 598.1 | 57.9 | 59.2 | 100.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 3,123.0 | 1,869.0 | 488.0 | 270.8 | 588.1 | 835.0 | 418.7 | - | 896.5 | 135.2 | 90.8 | 104.7 | 1,112.5 | 598.1 | 57.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 380.0 | 544.0 | 609.5 | 684.0 | 754.1 | 750.0 | 689.5 | - | - | 641.3 | 597.8 | 579.8 | 277.6 | 229.9 | 140.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 3,646.0 | 3,612.0 | 3,893.6 | 4,896.3 | 4,682.6 | 4,538.2 | 4,432.2 | - | - | 4,325.9 | 4,174.8 | 3,937.0 | 2,556.6 | 2,308.6 | 2,043.2 | 1,863.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 4,224.0 | 4,394.0 | 4,285.2 | 4,280.5 | 3,931.9 | 3,651.8 | 3,471.1 | - | - | 3,107.0 | 2,924.3 | 2,804.4 | 2,539.4 | 2,393.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,977.0 | 3,408.0 | 3,526.1 | 4,178.9 | 3,966.6 | 3,640.6 | 3,422.0 | - | - | 3,086.2 | 3,203.9 | 3,095.4 | 2,180.6 | 2,029.8 | 1,653.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,412.0 | 1,789.0 | 1,786.4 | 1,188.3 | 1,034.3 | 1,033.0 | 747.3 | - | - | 1,042.9 | 1,206.3 | 1,636.3 | 1,052.7 | 604.5 | 415.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1,033.0 | 994.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,412.0 | 1,789.0 | 1,786.4 | 1,373.3 | 1,034.3 | 1,033.0 | 747.3 | - | - | 1,043.3 | 1,206.9 | 1,636.9 | 1,053.6 | 605.1 | 416.0 | 301.8 | |||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | 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 | 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 | 2,956.0 | 3,123.0 | 3,174.0 | 1,657.0 | 1,672.0 | 1,869.0 | 464.5 | 479.4 | 451.0 | 488.0 | 269.3 | 191.2 | 240.6 | 138.7 | 601.4 | |||||||||||||||||||||||||
| 37.4 |
| 14.7 |
| - |
| - |
| - |
| 59.2 |
| 100.0 |
| 37.4 |
| 14.7 |
| 124.2 |
| 92.6 |
| - |
| - |
| 1,631.9 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 141.0 | 118.0 | 180.4 | 163.7 | 232.2 | 146.8 | 155.2 | - | - | 70.5 | 77.4 | 119.6 | 42.8 | 47.6 | 52.8 | 77.0 | 63.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,290.0 | 6,143.0 | 6,377.0 | 6,014.8 | 6,257.0 | 6,270.0 | 5,695.5 | - | - | 5,172.8 | 4,940.7 | 4,741.0 | 3,989.4 | 3,184.2 | 2,293.8 | 2,124.3 | 1,887.6 | - | - |
| 2,206.7 |
| 2,070.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,955.0 | 3,060.0 | 2,729.2 | 2,590.4 | 2,403.6 | 2,189.2 | 2,037.8 | - | - | 1,660.6 | 1,489.8 | 1,372.4 | 1,255.5 | 1,102.1 | 983.6 | 927.6 | 914.0 | - | - |
| Property,Plant & Equipment Net | 1,269.0 | 1,334.0 | 1,556.0 | 1,690.1 | 1,528.3 | 1,462.6 | 1,433.2 | - | - | 1,446.3 | 1,434.6 | 1,432.0 | 1,284.0 | 1,291.8 | 1,223.1 | 1,143.2 | 1,100.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 600.0 | 598.0 | 601.2 | 990.5 | 993.7 | 993.6 | 992.2 | - | - | 990.9 | 989.5 | 995.4 | 199.8 | 76.4 | 76.4 | 34.4 | 34.4 | - | - |
| Intangible Assets | 400.0 | 406.0 | 419.2 | 620.9 | 651.2 | 681.1 | 709.8 | - | - | 640.9 | 687.1 | 748.1 | 49.9 | 28.8 | 31.4 | 25.4 | 26.4 | - | - |
| Operating Lease Right Of Use Assets | 2,157.0 | 2,243.0 | 2,347.1 | 2,607.7 | 2,671.8 | 2,380.0 | 2,365.3 | 2,400.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 110.0 | 74.0 | 86.0 | 62.4 | 73.7 | 52.3 | 52.4 | - | - | 64.1 | 75.8 | 45.7 | 39.6 | 31.8 | 30.5 | 25.6 | 22.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,826.0 | 10,798.0 | 12,276.3 | 11,986.4 | 12,175.8 | 11,839.6 | 11,248.5 | - | - | 8,315.0 | 8,127.7 | 7,962.4 | 5,564.8 | 4,613.8 | 3,655.8 | 3,354.2 | 3,073.0 | - | - |
| 1,292.1 |
| 966.3 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 185.0 | 0.0 | - | 0.0 | - | - | 0.3 | 0.6 | 0.6 | 0.9 | 0.6 | 0.8 | 1.0 | 1.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 435.0 | 462.0 | 383.3 | 414.5 | 465.1 | 462.6 | 478.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 756.0 | 784.0 | 616.1 | 629.5 | 774.1 | 606.8 | 535.9 | - | - | 554.4 | 553.2 | 520.7 | 428.6 | 379.6 | 385.7 | 404.1 | 393.1 | - | - |
| Other Current Liabilities | 443.0 | 473.0 | 396.4 | 427.5 | 481.2 | 496.5 | 519.9 | - | - | 35.5 | 39.8 | 37.8 | 154.6 | 149.6 | 148.1 | 119.2 | 73.3 | - | - |
| Total Current Liabilities | 4,176.0 | 4,665.0 | 5,307.4 | 5,420.9 | 5,222.0 | 4,743.9 | 4,477.7 | - | - | 3,676.0 | 3,797.5 | 3,654.4 | 2,764.8 | 2,559.6 | 2,187.9 | 1,848.0 | 1,466.0 | - | - |
| 300.9 |
| 202.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,812.0 | 1,897.0 | 2,039.9 | 2,278.3 | 2,337.7 | 2,014.5 | 2,017.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 142.0 | 193.0 | 355.6 | 410.7 | 395.2 | 342.4 | 334.0 | - | - | 454.3 | 433.9 | 446.4 | 92.0 | (94.5) | (68.6) | (47.5) | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | 5.2 | (5.9) | (6.9) | - | - | - |
| Other Non-Current Liabilities | 86.0 | 84.0 | 83.5 | 89.1 | 104.9 | 146.3 | 123.3 | - | - | 225.6 | 229.4 | 222.4 | 231.1 | 239.0 | 204.8 | 165.9 | 121.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,628.0 | 8,628.0 | 9,756.6 | 9,387.3 | 9,094.0 | 8,280.1 | 7,699.4 | - | - | 5,398.8 | 5,667.1 | 5,959.4 | 4,048.6 | 3,403.1 | 2,807.8 | 2,314.8 | 1,790.6 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 500.2 | 456.6 | 393.0 | - | - |
| Retained Earnings | 4,146.0 | 4,163.0 | 4,559.1 | 4,665.1 | 4,605.8 | 4,196.6 | 3,772.8 | - | - | 2,462.9 | 2,021.1 | 1,565.3 | 1,089.1 | 714.9 | 1,989.6 | 1,612.9 | 1,287.3 | - | - |
| Accumulated Other Comprehensive Income | (37.0) | (47.0) | (52.2) | (44.7) | (27.1) | (26.8) | (34.6) | - | - | (39.7) | (44.1) | (12.3) | 3.7 | 2.7 | 2.8 | (1.6) | (6.7) | (9.3) | - |
| Treasury Stock | - | - | - | - | 2,300.3 | 1,394.1 | 924.4 | - | - | 138.1 | 119.7 | 113.0 | 107.9 | 27.1 | 1,644.8 | 1,028.6 | 391.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,198.0 | 2,170.0 | 2,520.0 | 2,599.0 | 3,081.8 | 3,537.0 | 3,549.1 | - | - | 2,916.2 | 2,460.6 | 2,002.9 | 1,516.2 | 1,210.7 | 847.9 | 1,039.4 | 1,282.4 | 1,075.2 | 1,023.8 |
| Total Equity | 2,198.0 | 2,170.0 | 2,520.0 | 2,599.0 | 3,081.8 | 3,537.0 | 3,549.1 | - | - | 2,916.2 | 2,460.6 | 2,002.9 | 1,516.2 | 1,210.7 | 847.9 | 1,039.4 | 1,282.4 | 1,075.2 | 1,023.8 |
| 204.3 |
| - |
| - |
| Net debt | 289.0 | (80.0) | 1,298.3 | 1,102.5 | 446.3 | 198.0 | 328.7 | - | - | 908.1 | 1,116.1 | 1,532.2 | (58.9) | 7.0 | 358.1 | 242.6 | 104.3 | - | - |
| Working Capital | 3,114.0 | 1,478.0 | 1,069.6 | 594.0 | 1,035.1 | 1,526.1 | 1,217.8 | - | - | 1,496.7 | 1,143.3 | 1,086.6 | 1,224.6 | 624.6 | 105.9 | 276.2 | 421.6 | - | - |
| Book Value | 2,198.0 | 2,170.0 | 2,520.0 | 2,599.0 | 3,081.8 | 3,537.0 | 3,549.1 | - | - | 2,916.2 | 2,460.6 | 2,002.9 | 1,516.2 | 1,210.7 | 847.9 | 1,039.4 | 1,282.4 | 1,075.2 | 1,023.8 |
| Tangible Book Value | 1,198.0 | 1,166.0 | 1,499.7 | 987.6 | 1,436.8 | 1,862.2 | 1,847.1 | - | - | 1,284.4 | 784.0 | 259.4 | 1,266.5 | 1,105.5 | 740.1 | 979.6 | 1,221.6 | - | - |
| 604.6 |
| 809.3 |
| 880.2 |
| 835.0 |
| 1,068.2 |
| 1,141.5 |
| 1,279.8 |
| 418.7 |
| 573.7 |
| 747.7 |
| 537.3 |
| 896.5 |
| 970.0 |
| 902.2 |
| 639.1 |
| 896.5 |
| 257.2 |
| 126.1 |
| 135.2 |
| 119.5 |
| 104.8 |
| 103.7 |
| 90.8 |
| 105.3 |
| 114.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,956.0 | 3,123.0 | 3,174.0 | 1,657.0 | 1,672.0 | 1,869.0 | 464.5 | 479.4 | 451.0 | 488.0 | 269.3 | 191.2 | 240.6 | 138.7 | 601.4 | 604.6 | 809.3 | 880.2 | 835.0 | 1,068.2 | 1,141.5 | 1,279.8 | 418.7 | 573.7 | 747.7 | 537.3 | 896.5 | 970.0 | 902.2 | 639.1 | 896.5 | 257.2 | 126.1 | 135.2 | 119.5 | 104.8 | 103.7 | 90.8 | 105.3 | 114.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 402.0 | 380.0 | 483.0 | 492.0 | 494.0 | 544.0 | 668.9 | 847.6 | 825.4 | 609.5 | 698.6 | 842.9 | 930.5 | 957.8 | 782.8 | 931.8 | 803.9 | 804.8 | 750.0 | 843.1 | 742.3 | 627.4 | 689.5 | 721.3 | 713.1 | 684.4 | 625.0 | 698.6 | 664.1 | 620.4 | - | 680.5 | 683.0 | 641.3 | 686.9 | 657.5 | 651.0 | 597.8 | 664.6 | 653.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,815.0 | 3,646.0 | 3,694.0 | 3,692.0 | 3,731.0 | 3,612.0 | 4,042.2 | 4,903.5 | 4,828.3 | 3,893.6 | 4,911.1 | 4,926.6 | 4,830.1 | 4,778.8 | 4,659.0 | 4,450.5 | 4,428.1 | 4,476.7 | 4,538.2 | 4,367.3 | 4,358.5 | 4,526.0 | 4,432.2 | 4,391.1 | 4,374.9 | 4,434.0 | 4,362.5 | 4,187.1 | 4,159.8 | 4,230.5 | - | 4,293.4 | 4,413.8 | 4,325.9 | 4,357.0 | 4,421.3 | 4,433.0 | 4,174.8 | 4,141.6 | 4,119.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 128.0 | 141.0 | 167.0 | 172.0 | 183.0 | 118.0 | 180.4 | 229.6 | 236.5 | 180.4 | 163.7 | 199.1 | 182.1 | 182.4 | 232.2 | 174.4 | 180.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 7,301.0 | 7,290.0 | 7,518.0 | 6,013.0 | 6,080.0 | 6,143.0 | 7,493.8 | 6,460.1 | 6,341.2 | 6,377.0 | 6,042.6 | 6,159.7 | 6,183.2 | 6,057.8 | 6,275.5 | 6,161.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 2.9 | 3.0 | 2.9 | 2.7 | 2.6 | 2.5 | 2.5 | 2.5 | 2.4 | 2.3 | 2,301.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,253.0 | 1,269.0 | 1,269.0 | 1,263.0 | 1,265.0 | 1,334.0 | 1,479.7 | 1,579.9 | 1,611.3 | 1,556.0 | 1,690.1 | 1,663.9 | 1,611.1 | 1,568.0 | 1,528.3 | 1,483.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 600.0 | 600.0 | 599.0 | 600.0 | 600.0 | 598.0 | 600.2 | 990.3 | 989.9 | 601.2 | 990.5 | 989.9 | 992.4 | 993.8 | 993.7 | 994.6 | 994.1 | 994.5 | ||||||||||||||||||||||
| Intangible Assets | 399.0 | 400.0 | 401.0 | 404.0 | 404.0 | 406.0 | 409.5 | 577.3 | 583.5 | 419.2 | 620.9 | 625.7 | 634.3 | 642.1 | 651.2 | 658.5 | 665.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,131.0 | 2,157.0 | 2,184.0 | 2,173.0 | 2,185.0 | 2,243.0 | 2,399.6 | 2,596.2 | 2,589.5 | 2,347.1 | 2,607.7 | 2,625.6 | 2,661.7 | 2,687.6 | 2,671.8 | 2,514.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 115.0 | 110.0 | 88.0 | 86.0 | 83.0 | 74.0 | 85.4 | 86.0 | 85.7 | 86.0 | 62.4 | 64.4 | 55.3 | 53.2 | 73.7 | 52.2 | 43.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,799.0 | 11,826.0 | 12,059.0 | 10,539.0 | 10,617.0 | 10,798.0 | 12,468.2 | 12,289.8 | 12,201.1 | 12,276.3 | 12,014.3 | 12,129.3 | 12,138.0 | 12,002.5 | 12,194.2 | 11,864.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,054.0 | 2,977.0 | 3,177.0 | 3,322.0 | 3,425.0 | 3,408.0 | 3,498.5 | 4,048.3 | 4,031.3 | 3,526.1 | 4,136.4 | 4,080.8 | 4,086.8 | 3,942.4 | 3,922.0 | 3,750.8 | 3,807.3 | 3,737.9 | 3,640.6 | 3,527.3 | 3,310.1 | 3,304.2 | 3,422.0 | 3,402.5 | 3,318.0 | 3,277.0 | 3,172.8 | 3,023.7 | 2,910.0 | 2,890.3 | - | 2,937.1 | 3,049.2 | 3,086.2 | 3,197.1 | 3,219.7 | 3,318.0 | 3,203.9 | 3,180.2 | 3,174.4 |
| Short Term Debt | - | - | 0.0 | 300.0 | 299.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 185.0 | 185.0 | 100.1 | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | 462.4 | 464.7 | 468.1 | 465.1 | 456.1 | ||||||||||||||||||||||||
| Accrued Expenses | 630.0 | 756.0 | 761.0 | 703.0 | 663.0 | 784.0 | 641.9 | 695.0 | 668.2 | 616.1 | 641.1 | 691.5 | 674.1 | 617.8 | 777.1 | 731.8 | 608.8 | |||||||||||||||||||||||
| Other Current Liabilities | 423.0 | 443.0 | 411.0 | 406.0 | 406.0 | 473.0 | 458.3 | 513.5 | 510.3 | 396.4 | 427.5 | 479.3 | 480.8 | 492.4 | 481.2 | 472.6 | 483.2 | |||||||||||||||||||||||
| Total Current Liabilities | 4,107.0 | 4,176.0 | 4,349.0 | 4,731.0 | 4,793.0 | 4,665.0 | 5,593.5 | 5,256.8 | 5,209.8 | 5,307.4 | 5,390.0 | 5,436.6 | 5,341.8 | 5,052.6 | 5,180.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,414.0 | 3,412.0 | 3,411.0 | 1,492.0 | 1,491.0 | 1,789.0 | 1,788.5 | 1,787.9 | 1,787.2 | 1,786.4 | 1,188.3 | 1,187.9 | 1,187.6 | 1,187.2 | 1,034.3 | 1,034.0 | 1,033.7 | 1,033.4 | 1,033.0 | 1,031.9 | 1,240.3 | 1,241.1 | 747.3 | 747.1 | 747.0 | 746.8 | 1,045.7 | 1,045.4 | 1,045.1 | 1,044.8 | - | 1,043.7 | 1,073.4 | 1,042.9 | 1,042.6 | 1,169.7 | 1,229.9 | 1,206.3 | 1,293.1 | 1,453.0 |
| Operating Lease Liabilities Non-Current | 1,813.0 | 1,812.0 | 1,850.0 | 1,854.0 | 1,881.0 | 1,897.0 | 2,018.4 | 2,177.1 | 2,191.2 | 2,039.9 | 2,278.3 | 2,251.6 | 2,296.0 | 2,330.5 | 2,337.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 153.0 | 142.0 | 166.0 | 172.0 | 171.0 | 193.0 | 380.1 | 375.7 | 364.6 | 355.6 | 416.0 | 433.7 | 419.1 | 420.3 | 410.6 | 375.1 | 366.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 99.0 | 86.0 | 88.0 | 87.0 | 84.0 | 84.0 | 89.9 | 85.7 | 83.6 | 83.5 | 87.2 | 99.9 | 98.7 | 102.2 | 103.0 | 149.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,586.0 | 9,628.0 | 9,864.0 | 8,336.0 | 8,420.0 | 8,628.0 | 9,870.5 | 9,683.1 | 9,636.5 | 9,756.6 | 9,359.8 | 9,409.7 | 9,343.2 | 9,092.8 | 9,065.9 | 8,667.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,046.0 | 1,033.0 | 1,026.0 | 1,016.0 | 1,007.0 | 994.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,155.0 | 4,146.0 | 4,155.0 | 4,171.0 | 4,172.0 | 4,163.0 | 4,592.4 | 4,613.6 | 4,584.0 | 4,559.1 | 4,720.8 | 4,726.8 | 4,706.5 | 4,653.0 | 4,605.8 | 4,586.9 | 4,480.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (36.0) | (37.0) | (42.0) | (41.0) | (40.0) | (47.0) | (43.5) | (44.5) | (46.5) | (52.2) | (45.1) | (47.9) | (20.8) | (41.1) | (22.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 2,842.9 | 2,766.5 | 2,564.8 | 2,300.3 | 2,203.6 | 1,973.4 | 1,577.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,213.0 | 2,198.0 | 2,195.0 | 2,203.0 | 2,197.0 | 2,170.0 | 2,598.0 | 2,607.0 | 2,565.0 | 2,520.0 | 2,599.2 | 2,719.5 | 2,773.6 | 2,909.7 | 3,129.5 | 3,196.5 | ||||||||||||||||||||||||
| Total Equity | 2,213.0 | 2,198.0 | 2,195.0 | 2,203.0 | 2,197.0 | 2,170.0 | 2,598.0 | 2,607.0 | 2,565.0 | 2,520.0 | 2,599.2 | 2,719.5 | 2,773.6 | 2,909.7 | 3,129.5 | 3,196.5 | 3,301.6 | 3,501.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,414.0 | 3,412.0 | 3,411.0 | 1,792.0 | 1,790.0 | 1,789.0 | 1,788.5 | 1,787.9 | 1,787.2 | 1,786.4 | 1,373.3 | 1,372.9 | 1,287.6 | 1,187.2 | 1,034.3 | 1,034.0 | 1,033.7 | 1,033.4 | 1,033.0 | 1,031.9 | 1,240.3 | 1,241.1 | 747.3 | 747.1 | 747.0 | 746.8 | 1,045.9 | 1,045.6 | 1,045.3 | 1,044.9 | - | 1,044.1 | 1,073.9 | 1,043.3 | 1,043.0 | 1,170.1 | 1,230.5 | 1,206.9 | 1,293.7 | 1,453.6 |
| Net debt | 458.0 | 289.0 | 237.0 | 135.0 | 118.0 | (80.0) | 1,324.0 | 1,308.4 | 1,336.2 | 1,298.3 | 1,104.0 | 1,181.7 | 1,047.1 | 1,048.4 | 432.9 | 429.4 | 224.4 | 153.1 | ||||||||||||||||||||||
| Working Capital | 3,194.0 | 3,114.0 | 3,169.0 | 1,282.0 | 1,287.0 | 1,478.0 | 1,900.2 | 1,203.4 | 1,131.4 | 1,069.6 | 652.6 | 723.1 | 841.3 | 1,005.2 | 1,095.2 | 1,206.0 | 1,322.5 | |||||||||||||||||||||||
| Book Value | 2,213.0 | 2,198.0 | 2,195.0 | 2,203.0 | 2,197.0 | 2,170.0 | 2,598.0 | 2,607.0 | 2,565.0 | 2,520.0 | 2,599.2 | 2,719.5 | 2,773.6 | 2,909.7 | 3,129.5 | 3,196.5 | 3,301.6 | 3,501.6 | ||||||||||||||||||||||
| Tangible Book Value | 1,214.0 | 1,198.0 | 1,195.0 | 1,199.0 | 1,193.0 | 1,166.0 | 1,588.3 | 1,039.5 | 991.5 | 1,499.7 | 987.8 | 1,103.9 | 1,146.9 | 1,273.7 | 1,484.5 | 1,543.4 | 1,642.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.0 |
| 146.8 |
| 158.8 |
| 153.2 |
| 138.7 |
| 155.2 |
| 140.5 |
| 126.8 |
| 126.1 |
| 198.4 |
| 168.6 |
| 151.7 |
| 127.5 |
| - |
| 95.1 |
| 83.8 |
| 70.5 |
| 98.7 |
| 96.2 |
| 78.6 |
| 77.4 |
| 96.9 |
| 90.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,221.9 |
| 6,310.7 |
| 6,270.0 |
| 6,437.4 |
| 6,395.5 |
| 6,572.0 |
| 5,695.5 |
| 5,826.6 |
| 5,962.5 |
| 5,781.8 |
| 6,082.5 |
| 6,024.3 |
| 5,877.8 |
| 5,617.5 |
| - |
| 5,326.2 |
| 5,306.7 |
| 5,172.8 |
| 5,262.1 |
| 5,279.8 |
| 5,266.2 |
| 4,940.7 |
| 5,008.4 |
| 4,977.9 |
| 2,255.2 |
| 2.2 |
| 2,138.2 |
| 2,096.4 |
| 2,081.5 |
| 2,037.8 |
| 2,008.3 |
| 1,985.2 |
| 1,951.2 |
| 1,918.5 |
| 1,914.2 |
| 1,874.4 |
| 1,836.2 |
| - |
| 1,743.7 |
| 1,716.5 |
| 1,660.6 |
| 1,628.8 |
| 1,580.7 |
| 1,541.3 |
| 1,489.8 |
| 1,469.3 |
| 1,435.6 |
| 1,472.5 |
| 1,464.0 |
| 1,462.6 |
| 1,444.9 |
| 1,436.5 |
| 1,444.5 |
| 1,433.2 |
| 1,389.1 |
| 1,381.4 |
| 1,363.1 |
| 1,369.0 |
| 1,335.8 |
| 1,338.9 |
| 1,358.4 |
| - |
| 1,431.3 |
| 1,439.6 |
| 1,446.3 |
| 1,442.2 |
| 1,431.9 |
| 1,432.7 |
| 1,434.6 |
| 1,396.1 |
| 1,400.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 993.6 |
| 991.4 |
| 990.4 |
| 989.1 |
| 992.2 |
| 991.4 |
| 992.4 |
| 991.2 |
| 990.2 |
| 992.8 |
| 991.9 |
| 993.5 |
| - |
| 993.9 |
| 990.7 |
| 990.9 |
| 991.4 |
| 992.6 |
| 993.7 |
| 989.5 |
| 992.6 |
| 991.7 |
| 672.5 |
| 681.1 |
| 686.3 |
| 692.5 |
| 698.0 |
| 709.8 |
| 514.5 |
| 522.0 |
| 527.7 |
| 550.6 |
| 562.7 |
| 572.0 |
| 583.3 |
| - |
| 618.9 |
| 627.0 |
| 640.9 |
| 652.4 |
| 664.7 |
| 676.4 |
| 687.1 |
| 702.7 |
| 714.7 |
| 2,441.7 |
| 2,379.0 |
| 2,380.0 |
| 2,362.4 |
| 2,367.5 |
| 2,319.5 |
| 2,365.3 |
| 2,335.7 |
| 2,360.0 |
| 2,371.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 52.3 |
| 50.4 |
| 48.3 |
| 49.4 |
| 52.4 |
| 49.4 |
| 49.7 |
| 46.2 |
| 48.4 |
| 56.8 |
| 54.9 |
| 62.2 |
| - |
| 67.1 |
| 64.7 |
| 64.1 |
| 66.6 |
| 68.6 |
| 69.9 |
| 75.8 |
| 81.8 |
| 83.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,838.7 |
| 11,868.5 |
| 11,839.6 |
| 11,972.8 |
| 11,930.7 |
| 12,072.6 |
| 11,248.5 |
| 11,106.8 |
| 11,267.9 |
| 11,081.5 |
| 9,040.6 |
| 8,972.4 |
| 8,835.6 |
| 8,615.0 |
| - |
| 8,437.4 |
| 8,428.7 |
| 8,315.0 |
| 8,414.6 |
| 8,437.5 |
| 8,439.0 |
| 8,127.7 |
| 8,181.5 |
| 8,167.9 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 462.6 |
| 425.2 |
| 462.6 |
| 443.7 |
| 431.1 |
| 444.8 |
| 478.0 |
| 443.5 |
| 449.1 |
| 449.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 603.3 |
| 606.8 |
| 632.7 |
| 659.6 |
| 528.2 |
| 535.9 |
| 579.1 |
| 587.1 |
| 530.3 |
| 623.1 |
| 648.8 |
| 635.9 |
| 543.3 |
| - |
| 629.1 |
| 563.3 |
| 554.4 |
| 590.3 |
| 564.8 |
| 534.7 |
| 553.2 |
| 582.7 |
| 547.8 |
| 451.2 |
| 496.5 |
| 488.9 |
| 467.8 |
| 498.7 |
| 519.9 |
| 482.3 |
| 467.3 |
| 491.6 |
| 90.0 |
| 48.8 |
| 52.3 |
| 46.5 |
| - |
| 32.1 |
| 47.1 |
| 35.5 |
| 49.6 |
| 56.4 |
| 55.2 |
| 39.8 |
| 187.5 |
| 156.9 |
| 4,955.2 |
| 4,899.3 |
| 4,792.4 |
| 4,743.9 |
| 4,648.9 |
| 4,437.6 |
| 4,831.0 |
| 4,477.7 |
| 4,463.9 |
| 4,372.4 |
| 4,298.9 |
| 3,886.0 |
| 3,721.2 |
| 3,598.2 |
| 3,480.1 |
| - |
| 3,598.3 |
| 3,659.6 |
| 3,676.0 |
| 3,837.4 |
| 3,841.2 |
| 3,908.6 |
| 3,797.5 |
| 3,950.9 |
| 3,879.8 |
| 2,154.4 |
| 2,091.2 |
| 2,035.8 |
| 2,014.5 |
| 2,014.9 |
| 2,041.4 |
| 1,996.2 |
| 2,017.2 |
| 1,997.7 |
| 2,032.4 |
| 2,054.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 357.3 |
| 342.4 |
| 342.7 |
| 338.1 |
| 333.3 |
| 334.0 |
| 318.3 |
| 313.9 |
| 310.4 |
| 318.4 |
| 320.2 |
| 314.1 |
| 310.7 |
| - |
| 438.8 |
| 446.1 |
| 454.3 |
| 455.3 |
| 446.1 |
| 442.3 |
| 433.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.0 |
| 148.0 |
| 146.3 |
| 171.7 |
| 146.8 |
| 134.0 |
| 123.3 |
| 124.8 |
| 131.0 |
| 124.1 |
| 239.8 |
| 225.9 |
| 220.2 |
| 232.8 |
| - |
| 228.3 |
| 225.9 |
| 225.6 |
| 223.6 |
| 231.6 |
| 229.1 |
| 229.4 |
| 524.4 |
| 545.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,537.2 |
| 8,366.9 |
| 8,280.1 |
| 8,210.1 |
| 8,204.1 |
| 8,535.5 |
| 7,699.4 |
| 7,651.9 |
| 7,596.6 |
| 7,534.3 |
| 5,489.8 |
| 5,312.7 |
| 5,177.6 |
| 5,068.3 |
| - |
| 5,309.1 |
| 5,405.0 |
| 5,398.8 |
| 5,558.9 |
| 5,688.6 |
| 5,809.8 |
| 5,667.1 |
| 5,768.5 |
| 5,878.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,300.8 |
| 4,196.6 |
| 4,101.8 |
| 3,971.5 |
| 3,799.0 |
| 3,772.8 |
| 3,681.1 |
| 3,561.6 |
| 3,441.1 |
| 3,326.2 |
| 3,277.1 |
| 3,165.7 |
| 3,052.3 |
| - |
| 2,648.5 |
| 2,565.9 |
| 2,462.9 |
| 2,405.0 |
| 2,295.6 |
| 2,175.4 |
| 2,021.1 |
| 1,970.7 |
| 1,854.6 |
| (21.8) |
| (23.3) |
| (21.5) |
| (26.8) |
| (38.7) |
| (43.9) |
| (51.5) |
| (34.6) |
| (38.9) |
| (33.5) |
| (40.0) |
| (44.2) |
| (32.1) |
| (35.9) |
| (28.8) |
| - |
| (26.7) |
| (40.6) |
| (39.7) |
| (37.5) |
| (32.4) |
| (27.8) |
| (44.1) |
| (32.1) |
| (32.7) |
| 1,394.1 |
| 1,072.7 |
| 961.6 |
| 960.2 |
| 924.4 |
| 912.3 |
| 572.6 |
| 560.2 |
| 426.0 |
| 271.1 |
| 150.3 |
| 149.8 |
| - |
| 141.4 |
| 141.2 |
| 138.1 |
| 132.0 |
| 131.9 |
| 131.5 |
| 119.7 |
| 114.9 |
| 114.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,301.6 |
| 3,501.6 |
| 3,559.5 |
| 3,762.7 |
| 3,726.5 |
| 3,537.0 |
| 3,549.1 |
| 3,454.9 |
| 3,671.3 |
| 3,547.2 |
| 3,550.8 |
| 3,659.6 |
| 3,658.0 |
| 3,546.6 |
| - |
| 3,128.3 |
| 3,023.7 |
| 2,916.2 |
| 2,855.7 |
| 2,748.9 |
| 2,629.1 |
| 2,460.6 |
| 2,413.1 |
| 2,289.1 |
| 3,559.5 |
| 3,762.7 |
| 3,726.5 |
| 3,537.0 |
| 3,549.1 |
| 3,454.9 |
| 3,671.3 |
| 3,547.2 |
| 3,550.8 |
| 3,659.6 |
| 3,658.0 |
| 3,546.6 |
| - |
| 3,128.3 |
| 3,023.7 |
| 2,916.2 |
| 2,855.7 |
| 2,748.9 |
| 2,629.1 |
| 2,460.6 |
| 2,413.1 |
| 2,289.1 |
| 198.0 |
| (36.3) |
| 98.8 |
| (38.7) |
| 328.7 |
| 173.4 |
| (0.8) |
| 209.5 |
| 149.4 |
| 75.6 |
| 143.0 |
| 405.8 |
| - |
| 786.9 |
| 947.8 |
| 908.1 |
| 923.5 |
| 1,065.3 |
| 1,126.8 |
| 1,116.1 |
| 1,188.4 |
| 1,339.1 |
| 1,518.3 |
| 1,526.1 |
| 1,788.5 |
| 1,958.0 |
| 1,740.9 |
| 1,217.8 |
| 1,362.7 |
| 1,590.1 |
| 1,483.0 |
| 2,196.5 |
| 2,303.1 |
| 2,279.6 |
| 2,137.4 |
| - |
| 1,727.9 |
| 1,647.1 |
| 1,496.7 |
| 1,424.8 |
| 1,438.6 |
| 1,357.7 |
| 1,143.3 |
| 1,057.5 |
| 1,098.2 |
| 3,559.5 |
| 3,762.7 |
| 3,726.5 |
| 3,537.0 |
| 3,549.1 |
| 3,454.9 |
| 3,671.3 |
| 3,547.2 |
| 3,550.8 |
| 3,659.6 |
| 3,658.0 |
| 3,546.6 |
| - |
| 3,128.3 |
| 3,023.7 |
| 2,916.2 |
| 2,855.7 |
| 2,748.9 |
| 2,629.1 |
| 2,460.6 |
| 2,413.1 |
| 2,289.1 |
| 1,834.6 |
| 1,884.8 |
| 2,085.0 |
| 2,043.6 |
| 1,849.9 |
| 1,847.1 |
| 1,949.1 |
| 2,156.9 |
| 2,028.3 |
| 2,010.0 |
| 2,104.2 |
| 2,094.1 |
| 1,969.8 |
| - |
| 1,515.5 |
| 1,406.0 |
| 1,284.4 |
| 1,212.0 |
| 1,091.6 |
| 959.0 |
| 784.0 |
| 717.8 |
| 582.7 |