| (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 | 861.8 | 612.7 | 595.5 | 789.5 | 889.1 | 1,119.1 | 432.8 | 326.1 | 367.7 | 429.7 | 426.7 | 363.7 | 1,047.2 | 781.3 | 724.4 | 719.9 | 651.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 861.8 | 612.7 | 595.5 | 789.5 | 889.1 | 1,119.1 | 432.8 | 326.1 | 367.7 | 429.7 | 426.7 | 363.7 | 1,047.2 | 781.3 | 724.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,709.3 | 2,731.3 | 3,440.7 | 3,189.7 | 2,593.7 | 1,974.4 | 2,078.7 | 1,908.7 | 1,872.9 | 1,514.8 | 1,423.4 | 1,750.7 | 2,016.1 | 1,703.1 | 1,559.6 | 1,233.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 4,034.4 | 3,890.3 | 3,986.9 | 3,626.0 | 3,434.8 | 3,461.8 | 3,036.4 | 2,829.9 | 2,969.5 | 2,964.8 | 2,579.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 951.0 | 813.0 | 1,207.3 | 1,385.3 | 1,078.3 | 855.1 | 914.8 | 865.9 | 917.5 | 722.6 | 625.6 | 670.2 | 960.3 | 888.3 | 937.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,323.1 | 2,233.3 | 1,377.2 | 1,264.8 | 1,411.2 | 1,256.7 | 1,191.8 | 1,275.3 | 1,618.1 | 1,610.0 | 925.2 | 997.6 | 938.5 | 1,035.6 | 1,409.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,440.8 | 2,648.5 | 1,392.2 | 1,451.9 | 1,413.3 | 1,582.6 | 1,194.7 | 1,347.9 | 1,713.5 | 1,695.4 | 1,014.2 | 1,091.9 | 1,049.0 | 1,094.7 | 1,469.8 | 443.1 | |||
| (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 | 514.9 | 861.8 | 884.1 | 783.9 | 562.6 | 612.7 | 622.6 | 657.3 | 2,455.8 | 595.5 | 680.7 | 463.5 | 558.7 | 789.5 | 607.0 | |||||||||||||||||||||||||
| 506.1 |
| 574.8 |
| - |
| - |
| - |
| 719.9 |
| 651.4 |
| 506.1 |
| 574.8 |
| - |
| - |
| - |
| - |
| 1,156.7 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 545.6 | 526.6 | 699.3 | 538.8 | 539.8 | 418.9 | 417.1 | 422.3 | 367.7 | 330.8 | 211.4 | 232.5 | 272.0 | 302.2 | 265.6 | 206.5 | 151.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,196.1 | 5,138.0 | 6,340.8 | 5,739.3 | 5,014.1 | 4,368.4 | 3,729.1 | 3,537.4 | 3,627.7 | 3,165.7 | 2,898.3 | 3,310.7 | 4,517.1 | 3,954.7 | 3,662.8 | 3,121.0 | 2,748.5 | - | - |
| 2,248.9 |
| 1,856.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 2,443.2 | 2,425.5 | 2,478.4 | 2,209.7 | 2,061.7 | 1,976.5 | 1,675.1 | 1,482.8 | 1,439.1 | 1,362.5 | 1,173.5 | 1,026.3 | 931.2 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 1,591.2 | 1,464.8 | 1,508.5 | 1,416.3 | 1,373.1 | 1,485.3 | 1,361.3 | 1,347.1 | 1,530.4 | 1,602.3 | 1,406.1 | 1,222.6 | 924.8 | 910.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 346.3 | 398.0 | 353.9 | - | - |
| Goodwill | 1,898.8 | 1,820.4 | 1,333.4 | 1,310.8 | 1,280.8 | 1,306.5 | 1,298.3 | 1,495.5 | 1,541.4 | 1,376.4 | 1,114.5 | 1,192.8 | 1,178.7 | 1,192.4 | 1,194.5 | 632.7 | 634.0 | 587.0 | - |
| Intangible Assets | 673.0 | 728.9 | 308.8 | 364.4 | 392.2 | 455.6 | 501.7 | 573.1 | 649.0 | 607.3 | 507.7 | 553.8 | 565.6 | 607.1 | 666.5 | 171.6 | 166.8 | - | - |
| Operating Lease Right Of Use Assets | 167.3 | 168.9 | 176.2 | 163.9 | 154.1 | 165.1 | 187.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 905.5 | 561.0 | 481.6 | 228.5 | 169.3 | 77.6 | 93.8 | 104.9 | 112.2 | 99.7 | 100.7 | 215.9 | 24.4 | 40.0 | 37.6 | 58.0 | 70.0 | - | - |
| Other Non-Current Assets | 481.0 | 435.2 | 346.8 | 268.7 | 293.3 | 179.8 | 153.0 | 142.4 | 147.1 | 143.1 | 136.5 | 141.1 | 134.6 | 131.2 | 126.9 | 130.8 | 115.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,927.8 | 11,190.6 | 11,421.2 | 10,103.7 | 9,182.1 | 8,504.2 | 7,759.7 | 7,626.4 | 7,971.7 | 7,168.4 | 6,497.7 | 7,364.6 | 8,395.8 | 7,721.8 | 7,257.2 | 5,436.9 | 4,998.9 | - | - |
| 682.6 |
| 621.6 |
| - |
| - |
| Short Term Debt | 117.7 | 415.2 | 15.0 | 187.1 | 2.1 | 325.9 | 2.9 | 72.6 | 95.4 | 85.4 | 89.0 | 94.3 | 110.5 | 59.1 | 60.1 | 0.1 | 0.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 47.9 | 45.0 | 45.4 | 42.2 | 42.3 | 43.5 | 42.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,538.7 | 2,469.6 | 2,903.8 | 2,271.3 | 2,062.2 | 1,916.7 | 1,654.2 | 1,522.4 | 1,407.9 | 1,160.8 | 1,106.9 | 1,244.1 | 1,389.2 | 1,226.5 | 1,080.6 | 883.1 | 808.7 | - | - |
| Other Current Liabilities | 121.7 | 128.2 | 217.5 | 235.4 | 221.2 | 231.3 | 162.1 | 167.8 | 229.8 | 176.1 | 146.7 | 208.3 | 150.8 | 98.8 | 127.8 | 72.2 | 45.5 | - | - |
| Total Current Liabilities | 3,729.1 | 3,826.0 | 4,343.6 | 4,088.0 | 3,454.6 | 3,362.8 | 2,884.5 | 2,766.7 | 2,650.6 | 2,144.9 | 2,185.4 | 2,216.9 | 2,812.0 | 2,464.8 | 2,205.5 | 1,912.9 | 1,668.9 | - | - |
| 443.0 |
| 454.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 122.1 | 127.5 | 134.4 | 125.4 | 115.5 | 125.9 | 148.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 126.5 | 125.0 | 122.6 | 112.0 | 116.9 | 112.4 | 107.0 | 116.3 | 130.5 | 112.4 | 86.4 | 211.7 | 251.2 | 242.7 | 192.3 | 103.9 | 118.7 | - | - |
| Pension Obligations | 169.2 | 155.6 | 170.5 | 158.0 | 209.0 | 253.4 | 232.1 | 223.2 | 247.3 | 270.0 | 233.9 | 269.0 | 246.4 | 331.6 | 298.6 | 226.5 | 276.6 | - | - |
| Other Non-Current Liabilities | 885.1 | 680.3 | 616.1 | 472.9 | 431.1 | 375.0 | 288.7 | 251.4 | 229.9 | 193.9 | 183.5 | 176.7 | 145.9 | 149.1 | 119.9 | 91.4 | 78.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,355.1 | 7,147.7 | 6,764.4 | 6,221.1 | 5,738.3 | 5,486.2 | 4,852.7 | 4,632.9 | 4,876.4 | 4,331.2 | 3,614.4 | 3,871.9 | 4,394.0 | 4,223.8 | 4,226.0 | 2,777.7 | 2,596.2 | - | - |
| 0.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,047.2 | 5,645.0 | 6,360.0 | 5,654.6 | 5,182.2 | 4,759.1 | 4,443.5 | 4,477.3 | 4,253.8 | 4,113.6 | 3,996.0 | 3,771.6 | 3,402.0 | 2,843.7 | 2,321.6 | 1,738.3 | 1,517.8 | - | - |
| Accumulated Other Comprehensive Income | (1,774.9) | (1,902.9) | (1,708.1) | (1,803.1) | (1,770.9) | (1,810.8) | (1,595.2) | (1,555.4) | (1,361.6) | (1,441.6) | (1,460.2) | (906.5) | (510.7) | (479.4) | (400.6) | (132.1) | (187.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | 0.0 | 0.1 | 0.2 | 27.9 | 38.0 | 53.2 | 60.6 | 65.7 | 61.1 | 45.0 | 48.4 | 34.6 | 33.3 | 36.0 | 0.8 | 1.2 | - | - |
| Total Stockholders Equity | 4,273.5 | 3,742.8 | 4,656.7 | 3,882.4 | 3,415.9 | 2,980.0 | 2,853.8 | 2,932.9 | 3,029.6 | 2,776.1 | 2,838.3 | 3,448.5 | 4,010.2 | 3,448.2 | 2,995.2 | 2,658.4 | 2,393.2 | 2,014.3 | 2,120.1 |
| Total Equity | 4,273.5 | 3,742.8 | 4,656.8 | 3,882.6 | 3,443.8 | 3,018.0 | 2,907.0 | 2,993.5 | 3,095.3 | 2,837.2 | 2,883.3 | 3,496.9 | 4,044.8 | 3,481.5 | 3,031.2 | 2,659.2 | 2,394.4 | 2,014.3 | 2,120.1 |
| 454.1 |
| - |
| - |
| Net debt | 1,579.0 | 2,035.8 | 796.7 | 662.4 | 524.2 | 463.5 | 761.9 | 1,021.8 | 1,345.8 | 1,265.7 | 587.5 | 728.2 | 1.8 | 313.4 | 745.4 | (276.8) | (197.3) | - | - |
| Working Capital | 1,467.0 | 1,312.0 | 1,997.2 | 1,651.3 | 1,559.5 | 1,005.6 | 844.6 | 770.7 | 977.1 | 1,020.8 | 712.9 | 1,093.8 | 1,705.1 | 1,489.9 | 1,457.3 | 1,208.1 | 1,079.6 | - | - |
| Book Value | 4,273.5 | 3,742.8 | 4,656.7 | 3,882.4 | 3,415.9 | 2,980.0 | 2,853.8 | 2,932.9 | 3,029.6 | 2,776.1 | 2,838.3 | 3,448.5 | 4,010.2 | 3,448.2 | 2,995.2 | 2,658.4 | 2,393.2 | 2,014.3 | 2,120.1 |
| Tangible Book Value | 1,701.7 | 1,193.5 | 3,014.5 | 2,207.2 | 1,742.9 | 1,217.9 | 1,053.8 | 864.3 | 839.2 | 792.4 | 1,216.1 | 1,701.9 | 2,265.9 | 1,648.7 | 1,134.2 | 1,854.1 | 1,592.4 | 1,427.3 | - |
| 580.6 |
| 655.7 |
| 889.1 |
| 537.0 |
| 500.2 |
| 453.7 |
| 1,119.1 |
| 511.0 |
| 404.4 |
| 386.7 |
| 432.8 |
| 282.0 |
| 279.9 |
| 292.8 |
| 326.1 |
| 292.7 |
| 280.6 |
| 348.2 |
| 367.7 |
| 312.7 |
| 317.8 |
| 289.9 |
| 429.7 |
| 297.8 |
| 324.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 514.9 | 861.8 | 884.1 | 783.9 | 562.6 | 612.7 | 622.6 | 657.3 | 2,455.8 | 595.5 | 680.7 | 463.5 | 558.7 | 789.5 | 607.0 | 580.6 | 655.7 | 889.1 | 537.0 | 500.2 | 453.7 | 1,119.1 | 511.0 | 404.4 | 386.7 | 432.8 | 282.0 | 279.9 | 292.8 | 326.1 | 292.7 | 280.6 | 348.2 | 367.7 | 312.7 | 317.8 | 289.9 | 429.7 | 297.8 | 324.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,001.8 | 2,709.3 | 3,081.1 | 3,096.4 | 2,958.0 | 2,731.3 | 3,443.2 | 3,499.4 | 3,781.9 | 3,440.7 | 3,726.0 | 3,829.9 | 3,642.8 | 3,189.7 | 3,324.7 | 3,382.3 | 3,259.7 | 2,593.7 | 2,738.3 | 2,667.0 | 2,360.3 | 1,974.4 | 2,057.1 | 2,169.0 | 2,187.5 | 2,078.7 | 2,311.3 | 2,424.8 | 2,307.6 | 1,908.7 | 2,101.8 | 2,131.9 | 2,283.3 | 1,872.9 | 2,065.2 | 1,885.4 | 1,775.4 | 1,514.8 | 1,781.3 | 1,764.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 579.2 | 545.6 | 535.6 | 542.3 | 533.3 | 526.6 | 607.7 | 583.1 | 594.2 | 699.3 | 624.5 | 747.2 | 596.6 | 538.8 | 593.9 | 592.1 | 613.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,338.2 | 5,196.1 | 5,721.7 | 5,628.3 | 5,289.2 | 5,138.0 | 6,538.9 | 6,638.7 | 8,374.1 | 6,340.8 | 6,675.1 | 6,747.0 | 6,328.8 | 5,739.3 | 5,701.5 | 5,704.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 1,750.4 | 1,738.6 | 1,668.7 | 1,591.2 | 1,419.4 | 1,405.6 | 1,463.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,890.6 | 1,898.8 | 1,901.2 | 1,898.7 | 1,843.3 | 1,820.4 | 2,358.4 | 2,407.8 | 1,325.8 | 1,333.4 | 1,308.5 | 1,327.0 | 1,322.5 | 1,310.8 | 1,263.5 | 1,298.2 | 1,304.7 | 1,280.8 | ||||||||||||||||||||||
| Intangible Assets | 663.0 | 673.0 | 689.8 | 712.9 | 718.4 | 728.9 | 588.8 | 689.9 | 291.6 | 308.8 | 322.8 | 341.0 | 354.0 | 364.4 | 367.6 | 388.8 | 396.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 159.4 | 167.3 | 169.0 | 179.7 | 178.7 | 168.9 | 171.8 | 168.4 | 175.0 | 176.2 | 167.3 | 170.8 | 160.8 | 163.9 | 145.8 | 153.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 932.2 | 905.5 | 898.3 | 828.4 | 582.6 | 561.0 | 507.3 | 499.0 | 489.8 | 481.6 | 299.6 | 260.3 | 232.9 | 228.5 | 224.3 | 203.8 | 186.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 474.6 | 481.0 | 512.2 | 501.6 | 449.4 | 435.2 | 450.5 | 442.3 | 396.4 | 346.8 | 315.2 | 302.1 | 287.4 | 268.7 | 279.5 | 317.8 | 300.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,040.9 | 11,927.8 | 12,466.9 | 12,309.8 | 11,480.8 | 11,190.6 | 13,506.8 | 13,614.8 | 13,459.9 | 11,421.2 | 11,351.1 | 11,394.0 | 10,811.6 | 10,103.7 | 9,818.1 | 9,888.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,121.5 | 951.0 | 986.7 | 1,060.0 | 1,008.7 | 813.0 | 961.1 | 1,075.7 | 1,238.0 | 1,207.3 | 1,308.4 | 1,391.1 | 1,426.6 | 1,385.3 | 1,171.4 | 1,204.1 | 1,276.4 | 1,078.3 | 1,092.4 | 1,141.2 | 1,097.5 | 855.1 | 819.9 | 792.1 | 821.9 | 914.8 | 817.3 | 931.4 | 964.3 | 865.9 | 855.3 | 898.3 | 990.4 | 917.5 | 869.4 | 869.0 | 783.6 | 722.6 | 694.8 | 741.1 |
| Short Term Debt | 555.5 | 117.7 | 109.2 | 207.9 | 182.1 | 415.2 | 412.3 | 320.2 | 300.4 | 15.0 | 79.9 | 191.1 | 190.6 | 187.1 | 99.3 | 2.0 | 2.1 | 2.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2,267.2 | 2,538.7 | 2,410.2 | 2,409.0 | 2,147.8 | 2,469.6 | 2,508.8 | 2,543.1 | 2,489.2 | 2,903.8 | 2,507.3 | 2,445.4 | 2,144.3 | 2,271.3 | 1,896.9 | 1,915.0 | 1,844.0 | |||||||||||||||||||||||
| Other Current Liabilities | 184.1 | 121.7 | 122.0 | 126.6 | 122.3 | 128.2 | 138.3 | 154.2 | 185.6 | 217.5 | 197.6 | 218.9 | 217.9 | 235.4 | 188.5 | 188.6 | 219.5 | |||||||||||||||||||||||
| Total Current Liabilities | 4,128.3 | 3,729.1 | 3,628.1 | 3,803.5 | 3,460.9 | 3,826.0 | 4,280.1 | 4,363.5 | 4,213.2 | 4,343.6 | 4,119.1 | 4,302.5 | 3,984.3 | 4,088.0 | 3,617.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,018.7 | 2,323.1 | 2,734.4 | 2,756.9 | 2,757.5 | 2,233.3 | 3,610.0 | 3,595.2 | 3,425.7 | 1,377.2 | 1,919.7 | 2,014.2 | 1,791.1 | 1,264.8 | 1,845.7 | 2,018.0 | 1,899.4 | 1,411.2 | 1,319.1 | 1,206.4 | 936.6 | 1,256.7 | 1,429.3 | 1,652.1 | 1,669.5 | 1,191.8 | 1,269.2 | 1,308.1 | 1,404.3 | 1,275.3 | 1,699.3 | 1,728.0 | 1,989.0 | 1,618.1 | 1,950.3 | 1,772.1 | 1,780.5 | 1,610.0 | 1,875.8 | 1,378.7 |
| Operating Lease Liabilities Non-Current | 115.9 | 122.1 | 123.4 | 132.6 | 134.1 | 127.5 | 129.0 | 127.4 | 133.0 | 134.4 | 128.2 | 130.8 | 122.3 | 125.4 | 111.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 123.7 | 126.5 | 143.7 | 139.5 | 130.9 | 125.0 | 120.4 | 111.5 | 119.5 | 122.6 | 112.5 | 116.1 | 115.3 | 112.0 | 108.9 | 114.2 | 113.6 | |||||||||||||||||||||||
| Pension Obligations | 167.8 | 169.2 | 163.1 | 163.0 | 157.9 | 155.6 | 167.9 | 164.7 | 167.9 | 170.5 | 159.4 | 161.2 | 160.1 | 158.0 | 199.6 | 203.6 | 208.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 894.5 | 885.1 | 882.1 | 841.5 | 730.3 | 680.3 | 686.2 | 666.0 | 645.4 | 616.1 | 556.6 | 530.2 | 505.6 | 472.9 | 413.5 | 419.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,448.9 | 7,355.1 | 7,674.8 | 7,837.0 | 7,371.6 | 7,147.7 | 9,020.5 | 9,056.2 | 8,704.7 | 6,764.4 | 6,995.5 | 7,255.0 | 6,678.7 | 6,221.1 | 6,297.5 | 6,505.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,032.2 | 6,047.2 | 6,206.7 | 5,922.6 | 5,629.6 | 5,645.0 | 5,938.9 | 5,930.6 | 6,505.9 | 6,360.0 | 6,045.7 | 5,786.8 | 5,863.7 | 5,654.6 | 5,350.3 | 5,130.3 | 5,306.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,736.4) | (1,774.9) | (1,732.6) | (1,764.8) | (1,821.6) | (1,902.9) | (1,803.2) | (1,886.7) | (1,751.5) | (1,708.1) | (1,736.9) | (1,684.8) | (1,756.4) | (1,803.1) | (1,852.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 27.9 | ||||||||||||||||||||||
| Total Stockholders Equity | 4,296.5 | 4,273.5 | 4,490.8 | 4,168.5 | 3,809.4 | 3,742.8 | 4,148.8 | 4,053.8 | 4,755.1 | 4,656.7 | 4,355.5 | 4,138.8 | 4,132.7 | 3,882.4 | 3,520.4 | 3,383.2 | ||||||||||||||||||||||||
| Total Equity | 4,296.5 | 4,273.5 | 4,490.8 | 4,168.5 | 3,809.4 | 3,742.8 | 4,148.8 | 4,053.9 | 4,755.2 | 4,656.8 | 4,355.6 | 4,139.0 | 4,132.9 | 3,882.6 | 3,520.6 | 3,383.3 | 3,674.9 | 3,443.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,574.2 | 2,440.8 | 2,843.6 | 2,964.8 | 2,939.6 | 2,648.5 | 4,022.3 | 3,915.4 | 3,726.1 | 1,392.2 | 1,999.6 | 2,205.3 | 1,981.7 | 1,451.9 | 1,945.0 | 2,020.0 | 1,901.5 | 1,413.3 | 1,543.9 | 1,522.1 | 1,248.5 | 1,582.6 | 1,515.5 | 1,654.0 | 1,671.4 | 1,194.7 | 1,332.8 | 1,378.3 | 1,472.7 | 1,347.9 | 1,704.8 | 1,745.9 | 2,118.7 | 1,642.9 | 2,058.2 | 1,862.5 | 1,889.3 | 1,695.4 | 1,985.3 | 1,472.4 |
| Net debt | 2,059.3 | 1,579.0 | 1,959.5 | 2,180.9 | 2,377.0 | 2,035.8 | 3,399.7 | 3,258.1 | 1,270.3 | 796.7 | 1,318.9 | 1,741.8 | 1,423.0 | 662.4 | 1,338.0 | 1,439.4 | 1,245.8 | 524.2 | ||||||||||||||||||||||
| Working Capital | 1,209.9 | 1,467.0 | 2,093.6 | 1,824.8 | 1,828.3 | 1,312.0 | 2,258.8 | 2,275.2 | 4,160.9 | 1,997.2 | 2,556.0 | 2,444.5 | 2,344.5 | 1,651.3 | 2,083.6 | 2,073.8 | 2,201.8 | |||||||||||||||||||||||
| Book Value | 4,296.5 | 4,273.5 | 4,490.8 | 4,168.5 | 3,809.4 | 3,742.8 | 4,148.8 | 4,053.8 | 4,755.1 | 4,656.7 | 4,355.5 | 4,138.8 | 4,132.7 | 3,882.4 | 3,520.4 | 3,383.2 | 3,674.8 | 3,415.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,742.9 | 1,701.7 | 1,899.8 | 1,556.9 | 1,247.7 | 1,193.5 | 1,201.6 | 956.1 | 3,137.7 | 3,014.5 | 2,724.2 | 2,470.8 | 2,456.2 | 2,207.2 | 1,889.3 | 1,696.2 | 1,973.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 539.8 |
| 476.0 |
| 462.0 |
| 436.1 |
| 418.9 |
| 386.5 |
| 394.2 |
| 410.8 |
| 417.1 |
| 445.2 |
| 446.2 |
| 432.4 |
| 422.3 |
| 401.8 |
| 384.3 |
| 406.2 |
| 367.7 |
| 413.9 |
| 367.7 |
| 371.2 |
| 330.8 |
| 294.5 |
| 271.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,637.0 |
| 5,014.1 |
| 4,807.9 |
| 4,728.2 |
| 4,298.3 |
| 4,368.4 |
| 3,944.7 |
| 3,870.9 |
| 3,810.0 |
| 3,729.1 |
| 3,956.6 |
| 4,161.6 |
| 3,961.3 |
| 3,537.4 |
| 3,789.0 |
| 3,843.9 |
| 4,061.3 |
| 3,627.7 |
| 3,839.2 |
| 3,590.4 |
| 3,359.5 |
| 3,165.7 |
| 3,429.1 |
| 3,306.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,464.8 |
| 1,460.9 |
| 1,474.6 |
| 1,448.3 |
| 1,508.5 |
| 1,413.7 |
| 1,363.6 |
| 1,350.5 |
| 1,416.3 |
| 1,349.8 |
| 1,377.8 |
| 1,363.3 |
| 1,373.1 |
| 1,367.8 |
| 1,392.9 |
| 1,486.9 |
| 1,485.3 |
| 1,439.6 |
| 1,391.2 |
| 1,369.6 |
| 1,361.3 |
| 1,388.2 |
| 1,355.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,289.3 |
| 1,294.3 |
| 1,276.8 |
| 1,306.5 |
| 1,273.3 |
| 1,246.6 |
| 1,260.9 |
| 1,298.3 |
| 1,456.0 |
| 1,494.0 |
| 1,485.6 |
| 1,495.5 |
| 1,494.4 |
| 1,503.7 |
| 1,563.8 |
| 1,541.4 |
| 1,514.7 |
| 1,423.0 |
| 1,388.0 |
| 1,376.4 |
| 1,416.7 |
| 1,176.1 |
| 392.2 |
| 406.3 |
| 417.5 |
| 431.5 |
| 455.6 |
| 462.2 |
| 470.0 |
| 481.8 |
| 501.7 |
| 518.7 |
| 541.6 |
| 555.3 |
| 573.1 |
| 590.8 |
| 608.1 |
| 639.9 |
| 649.0 |
| 653.4 |
| 596.0 |
| 596.8 |
| 607.3 |
| 637.1 |
| 520.8 |
| 163.9 |
| 154.1 |
| 152.2 |
| 156.9 |
| 158.5 |
| 165.1 |
| 178.9 |
| 178.0 |
| 178.7 |
| 187.3 |
| 193.5 |
| 203.3 |
| 193.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.3 |
| 129.1 |
| 118.8 |
| 70.8 |
| 77.6 |
| 69.7 |
| 68.5 |
| 66.5 |
| 93.8 |
| 71.3 |
| 97.5 |
| 119.7 |
| 104.9 |
| 108.7 |
| 110.8 |
| 117.9 |
| 112.2 |
| 98.7 |
| 97.1 |
| 101.7 |
| 99.7 |
| 86.7 |
| 87.8 |
| 293.3 |
| 215.8 |
| 197.6 |
| 184.0 |
| 179.8 |
| 186.5 |
| 192.8 |
| 184.4 |
| 153.0 |
| 134.1 |
| 134.6 |
| 132.1 |
| 142.4 |
| 147.2 |
| 153.5 |
| 157.1 |
| 147.1 |
| 163.3 |
| 153.6 |
| 149.3 |
| 143.1 |
| 147.9 |
| 145.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,876.5 |
| 9,182.1 |
| 8,941.9 |
| 8,863.3 |
| 8,312.3 |
| 8,504.2 |
| 7,940.3 |
| 7,778.0 |
| 7,705.7 |
| 7,759.7 |
| 8,079.2 |
| 8,415.1 |
| 8,204.3 |
| 7,626.4 |
| 7,917.1 |
| 8,024.1 |
| 8,448.9 |
| 7,971.7 |
| 8,174.4 |
| 7,692.5 |
| 7,394.6 |
| 7,168.4 |
| 7,541.0 |
| 7,015.9 |
| 224.8 |
| 315.7 |
| 311.9 |
| 325.9 |
| 86.2 |
| 1.9 |
| 1.9 |
| 2.9 |
| 63.6 |
| 70.2 |
| 68.4 |
| 72.6 |
| 5.5 |
| 17.9 |
| 129.7 |
| 24.8 |
| 107.9 |
| 90.4 |
| 108.8 |
| 85.4 |
| 109.5 |
| 93.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.7 |
| 42.3 |
| 42.2 |
| 42.5 |
| 45.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,062.2 |
| 1,944.2 |
| 1,882.6 |
| 1,685.1 |
| 1,916.7 |
| 1,691.9 |
| 1,552.4 |
| 1,394.7 |
| 1,654.2 |
| 1,530.8 |
| 1,557.2 |
| 1,441.0 |
| 1,522.4 |
| 1,425.5 |
| 1,385.5 |
| 1,325.5 |
| 1,407.9 |
| 1,311.4 |
| 1,215.9 |
| 1,090.0 |
| 1,160.8 |
| 1,146.8 |
| 1,125.7 |
| 221.2 |
| 210.0 |
| 224.0 |
| 268.3 |
| 231.3 |
| 211.8 |
| 158.7 |
| 177.4 |
| 162.1 |
| 168.3 |
| 203.7 |
| 174.8 |
| 167.8 |
| 191.5 |
| 201.1 |
| 269.9 |
| 209.6 |
| 259.1 |
| 183.9 |
| 182.8 |
| 176.1 |
| 206.9 |
| 185.6 |
| 3,630.5 |
| 3,435.2 |
| 3,454.6 |
| 3,549.2 |
| 3,619.3 |
| 3,414.6 |
| 3,362.8 |
| 2,857.5 |
| 2,607.7 |
| 2,562.1 |
| 2,884.5 |
| 3,027.7 |
| 3,228.9 |
| 3,054.7 |
| 2,766.7 |
| 2,659.1 |
| 2,700.5 |
| 2,715.5 |
| 2,650.6 |
| 2,547.8 |
| 2,359.2 |
| 2,165.2 |
| 2,144.9 |
| 2,158.0 |
| 2,146.1 |
| 119.8 |
| 125.8 |
| 115.5 |
| 113.1 |
| 117.7 |
| 119.6 |
| 125.9 |
| 139.1 |
| 138.2 |
| 140.6 |
| 148.6 |
| 154.8 |
| 163.3 |
| 150.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.9 |
| 112.9 |
| 115.0 |
| 109.1 |
| 112.4 |
| 106.6 |
| 103.5 |
| 102.9 |
| 107.0 |
| 113.6 |
| 107.8 |
| 106.8 |
| 116.3 |
| 121.0 |
| 122.6 |
| 133.2 |
| 130.5 |
| 122.5 |
| 119.6 |
| 113.1 |
| 112.4 |
| 130.0 |
| 93.9 |
| 209.0 |
| 216.7 |
| 219.8 |
| 216.2 |
| 253.4 |
| 224.6 |
| 224.7 |
| 226.0 |
| 232.1 |
| 202.9 |
| 212.0 |
| 216.8 |
| 223.2 |
| 223.7 |
| 230.6 |
| 243.9 |
| 247.3 |
| 264.2 |
| 267.3 |
| 266.3 |
| 270.0 |
| 211.0 |
| 218.1 |
| 418.9 |
| 431.1 |
| 434.5 |
| 420.3 |
| 391.5 |
| 375.0 |
| 333.3 |
| 334.3 |
| 314.0 |
| 288.7 |
| 272.2 |
| 266.3 |
| 251.9 |
| 251.4 |
| 245.1 |
| 244.3 |
| 247.9 |
| 229.9 |
| 196.6 |
| 202.9 |
| 193.5 |
| 193.9 |
| 204.6 |
| 196.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,201.6 |
| 5,738.3 |
| 5,745.5 |
| 5,698.5 |
| 5,187.6 |
| 5,486.2 |
| 5,090.4 |
| 5,060.5 |
| 5,015.1 |
| 4,852.7 |
| 5,040.4 |
| 5,286.4 |
| 5,185.3 |
| 4,632.9 |
| 4,948.2 |
| 5,026.0 |
| 5,329.5 |
| 4,876.4 |
| 5,081.4 |
| 4,721.1 |
| 4,518.6 |
| 4,331.2 |
| 4,579.4 |
| 4,033.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,182.2 |
| 4,969.0 |
| 4,864.1 |
| 4,897.9 |
| 4,759.1 |
| 4,635.7 |
| 4,490.4 |
| 4,432.7 |
| 4,443.5 |
| 4,567.0 |
| 4,591.1 |
| 4,491.0 |
| 4,477.3 |
| 4,405.4 |
| 4,346.1 |
| 4,266.6 |
| 4,253.8 |
| 4,220.6 |
| 4,171.1 |
| 4,090.7 |
| 4,113.6 |
| 4,062.0 |
| 4,032.5 |
| (1,761.1) |
| (1,635.0) |
| (1,770.9) |
| (1,804.5) |
| (1,738.3) |
| (1,817.9) |
| (1,810.8) |
| (1,851.0) |
| (1,825.2) |
| (1,791.4) |
| (1,595.2) |
| (1,595.1) |
| (1,534.3) |
| (1,545.8) |
| (1,555.4) |
| (1,581.9) |
| (1,533.5) |
| (1,349.8) |
| (1,361.6) |
| (1,323.0) |
| (1,388.3) |
| (1,394.3) |
| (1,441.6) |
| (1,309.8) |
| (1,301.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| 26.5 |
| 38.2 |
| 38.0 |
| 40.2 |
| 41.4 |
| 48.5 |
| 53.2 |
| 62.2 |
| 64.0 |
| 63.3 |
| 60.6 |
| 62.8 |
| 63.3 |
| 66.5 |
| 65.7 |
| 64.8 |
| 63.9 |
| 64.8 |
| 61.1 |
| 61.4 |
| 59.1 |
| 3,674.8 |
| 3,415.9 |
| 3,168.8 |
| 3,138.3 |
| 3,086.5 |
| 2,980.0 |
| 2,809.7 |
| 2,676.1 |
| 2,642.1 |
| 2,853.8 |
| 2,976.6 |
| 3,064.7 |
| 2,955.7 |
| 2,932.9 |
| 2,906.1 |
| 2,934.8 |
| 3,052.9 |
| 3,029.6 |
| 3,028.2 |
| 2,907.5 |
| 2,811.2 |
| 2,776.1 |
| 2,900.2 |
| 2,923.7 |
| 3,196.4 |
| 3,164.8 |
| 3,124.7 |
| 3,018.0 |
| 2,849.9 |
| 2,717.5 |
| 2,690.6 |
| 2,907.0 |
| 3,038.8 |
| 3,128.7 |
| 3,019.0 |
| 2,993.5 |
| 2,968.9 |
| 2,998.1 |
| 3,119.4 |
| 3,095.3 |
| 3,093.0 |
| 2,971.4 |
| 2,876.0 |
| 2,837.2 |
| 2,961.6 |
| 2,982.8 |
| 1,006.9 |
| 1,021.9 |
| 794.8 |
| 463.5 |
| 1,004.5 |
| 1,249.6 |
| 1,284.7 |
| 761.9 |
| 1,050.8 |
| 1,098.4 |
| 1,179.9 |
| 1,021.8 |
| 1,412.1 |
| 1,465.3 |
| 1,770.5 |
| 1,275.2 |
| 1,745.5 |
| 1,544.7 |
| 1,599.4 |
| 1,265.7 |
| 1,687.5 |
| 1,147.7 |
| 1,559.5 |
| 1,258.7 |
| 1,108.9 |
| 883.7 |
| 1,005.6 |
| 1,087.2 |
| 1,263.2 |
| 1,247.9 |
| 844.6 |
| 928.9 |
| 932.7 |
| 906.6 |
| 770.7 |
| 1,129.9 |
| 1,143.4 |
| 1,345.8 |
| 977.1 |
| 1,291.4 |
| 1,231.2 |
| 1,194.3 |
| 1,020.8 |
| 1,271.1 |
| 1,160.1 |
| 3,168.8 |
| 3,138.3 |
| 3,086.5 |
| 2,980.0 |
| 2,809.7 |
| 2,676.1 |
| 2,642.1 |
| 2,853.8 |
| 2,976.6 |
| 3,064.7 |
| 2,955.7 |
| 2,932.9 |
| 2,906.1 |
| 2,934.8 |
| 3,052.9 |
| 3,029.6 |
| 3,028.2 |
| 2,907.5 |
| 2,811.2 |
| 2,776.1 |
| 2,900.2 |
| 2,923.7 |
| 1,742.9 |
| 1,473.2 |
| 1,426.5 |
| 1,378.2 |
| 1,217.9 |
| 1,074.2 |
| 959.5 |
| 899.4 |
| 1,053.8 |
| 1,001.9 |
| 1,029.1 |
| 914.8 |
| 864.3 |
| 820.9 |
| 823.0 |
| 849.2 |
| 839.2 |
| 860.1 |
| 888.5 |
| 826.4 |
| 792.4 |
| 846.4 |
| 1,226.8 |