| (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 | 604.0 | 330.0 | 498.0 | 594.0 | 969.0 | 1,178.0 | 444.7 | 615.8 | 959.5 | 1,226.7 | 1,333.5 | 1,529.0 | 1,118.3 | 977.7 | 739.2 | 587.7 | 472.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 604.0 | 330.0 | 498.0 | 594.0 | 969.0 | 1,178.0 | 444.7 | 615.8 | 959.5 | 1,226.7 | 1,333.5 | 1,529.0 | 1,118.3 | 977.7 | 739.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,236.0 | 1,993.0 | 2,198.0 | 1,907.0 | 1,699.0 | 1,820.0 | 1,624.0 | 1,652.1 | 1,696.7 | 1,515.1 | 1,787.6 | 1,706.3 | 1,688.0 | 1,509.3 | 1,457.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 992.0 | 921.0 | 1,012.0 | 969.0 | 777.0 | 798.0 | 741.0 | 757.9 | 704.3 | 609.0 | 711.4 | 675.5 | 661.8 | 611.0 | 623.3 | 561.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,922.0 | 6,334.0 | 6,294.0 | 5,760.0 | 5,651.0 | 5,605.0 | 5,142.0 | 4,808.7 | 4,576.3 | 4,641.2 | 4,336.8 | 4,342.4 | 4,368.3 | 4,127.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,007.0 | 1,799.0 | 1,978.0 | 1,693.0 | 1,129.0 | 1,227.0 | 941.0 | 978.3 | 957.3 | 1,196.5 | 1,169.6 | 1,091.5 | 1,199.9 | 1,055.9 | 1,083.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,734.0 | 1,522.0 | 1,324.0 | 1,054.0 | 1,662.0 | 2,110.0 | 1,726.1 | 1,609.0 | 1,310.7 | 1,323.6 | 1,499.4 | 1,521.2 | 279.1 | 562.9 | 363.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 77.0 | 80.0 | 88.0 | 91.0 | 103.0 | 103.0 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,153.0 | 1,909.0 | 1,862.0 | 1,765.0 | 2,008.0 | 2,412.0 | 2,094.2 | 2,229.7 | 1,330.4 | 1,503.6 | 1,539.0 | 1,543.2 | 553.1 | 571.9 | 603.5 | 724.8 | |||
| (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 | 342.0 | 604.0 | 225.0 | 237.0 | 322.0 | 330.0 | 415.0 | 408.0 | 569.0 | 498.0 | 475.0 | 475.0 | 713.0 | 594.0 | 483.0 | |||||||||||||||||||||||||
| 488.6 |
| 153.8 |
| - |
| - |
| - |
| 587.7 |
| 472.7 |
| 488.6 |
| 153.8 |
| 1,367.6 |
| 1,053.1 |
| - |
| - |
| 489.0 |
| - |
| - |
| Prepaid Expenses | 212.0 | 167.0 | 173.0 | 160.0 | 164.0 | 164.0 | 134.6 | 208.6 | 153.0 | 136.0 | 99.6 | 95.4 | 86.1 | 59.6 | 56.4 | 47.7 | 44.9 | - | - |
| Other Current Assets | 34.0 | 34.0 | 33.0 | 29.0 | 20.0 | 263.0 | 28.4 | 1.9 | 2.8 | 8.7 | 72.8 | 75.4 | 90.2 | 104.0 | 98.1 | 97.5 | 89.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,101.0 | 3,483.0 | 3,974.0 | 3,714.0 | 3,675.0 | 4,269.0 | 3,002.1 | 3,285.4 | 4,204.7 | 4,140.9 | 4,038.3 | 4,136.2 | 3,700.4 | 3,289.2 | 3,000.3 | 2,688.6 | 2,179.6 | - | - |
| 3,854.5 |
| 3,702.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,506.0 | 4,095.0 | 4,102.0 | 3,801.0 | 3,796.0 | 3,736.0 | 3,326.3 | 3,118.6 | 2,967.4 | 2,983.1 | 2,899.7 | 2,952.2 | 3,032.1 | 2,894.6 | 2,733.3 | 2,676.4 | - | - | - |
| Property,Plant & Equipment Net | 2,417.0 | 2,239.0 | 2,192.0 | 1,960.0 | 1,855.0 | 1,869.0 | 1,815.7 | 1,690.1 | 1,608.9 | 1,658.1 | 1,437.1 | 1,390.2 | 1,336.2 | 1,232.8 | 1,121.2 | 1,025.8 | 1,041.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 16.0 | 13.0 | 11.0 | 12.0 | 11.0 | 9.0 | 8.6 | 12.5 | 12.9 | 18.5 | 22.9 | 26.8 | 26.6 | - | - | - | - | - | - |
| Goodwill | 1,379.0 | 1,368.0 | 1,378.0 | 1,375.0 | 1,387.0 | 1,398.0 | 1,388.0 | 1,389.9 | 1,397.0 | 1,380.6 | 1,666.3 | 1,594.0 | 1,610.1 | 1,610.8 | 1,607.0 | 1,612.3 | 1,614.4 | - | - |
| Intangible Assets | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 14.0 | 22.3 | 32.7 | 42.6 | 212.5 | 128.0 | 67.2 | 77.3 | 96.2 | 109.2 | 109.7 | 114.3 | - | - |
| Operating Lease Right Of Use Assets | 171.0 | 158.0 | 176.0 | 160.0 | 132.0 | 141.0 | 156.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 568.0 | 548.0 | 606.0 | 502.0 | 481.0 | 466.0 | 386.4 | 41.8 | 48.8 | 54.9 | 41.0 | 34.8 | 35.1 | 25.5 | 25.6 | 22.9 | - | - | - |
| Total Non-Current Assets | 4,542.0 | 4,320.0 | 4,358.0 | 4,003.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,644.0 | 7,804.0 | 8,332.0 | 7,717.0 | 7,537.0 | 8,157.0 | 6,771.2 | 6,721.6 | 8,549.9 | 8,234.4 | 7,525.5 | 7,442.9 | 6,983.0 | 6,570.3 | 6,117.3 | 5,664.5 | 5,185.6 | - | - |
| 1,003.1 |
| 771.7 |
| - |
| - |
| Short Term Debt | 419.0 | 387.0 | 538.0 | 711.0 | 346.0 | 302.0 | 368.1 | 620.7 | 19.7 | 180.0 | 39.6 | 22.0 | 274.0 | 9.0 | 240.0 | 87.1 | 318.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 43.0 | 41.0 | 39.0 | 39.0 | 38.0 | 37.0 | 37.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,050.0 | 1,056.0 | 1,135.0 | 915.0 | 987.0 | 1,260.0 | 816.9 | 935.4 | 829.5 | 921.0 | 755.6 | 720.1 | 633.9 | 497.1 | 465.9 | 484.5 | 440.4 | - | - |
| Other Current Liabilities | 271.0 | 231.0 | 223.0 | 207.0 | 216.0 | 187.0 | 190.2 | 202.5 | 198.0 | 178.7 | 190.5 | 178.3 | 180.5 | 173.1 | 169.5 | 168.0 | 112.6 | - | - |
| Total Current Liabilities | 3,923.0 | 3,633.0 | 4,035.0 | 3,642.0 | 2,821.0 | 3,147.0 | 2,410.2 | 2,865.5 | 2,654.6 | 2,597.6 | 2,226.4 | 2,138.6 | 2,428.5 | 1,849.8 | 2,085.9 | 1,834.5 | 1,693.5 | - | - |
| 637.7 |
| 820.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 122.0 | 118.0 | 135.0 | 119.0 | 94.0 | 103.0 | 119.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 34.3 | 34.6 | 30.8 | 27.9 | - | - | - |
| Other Non-Current Liabilities | 113.0 | 92.0 | 109.0 | 121.0 | 115.0 | 126.0 | 152.9 | 152.1 | 144.3 | 149.3 | 134.6 | 108.5 | 127.7 | 126.1 | 125.8 | 117.1 | 126.2 | - | - |
| Total Non-Current Liabilities | 2,138.0 | 1,885.0 | 1,728.0 | 1,450.0 | 2,067.0 | 2,587.0 | 2,238.6 | 1,959.3 | 1,725.9 | 1,710.4 | 1,831.0 | 1,862.2 | 554.1 | 944.4 | 682.4 | 890.8 | 1,056.1 | - | - |
| Total Liabilities | 6,062.0 | 5,519.0 | 5,762.0 | 5,091.0 | 4,889.0 | 5,734.0 | 4,649.2 | 4,824.6 | 4,380.5 | 4,308.0 | 4,057.4 | 4,000.8 | 2,982.6 | 2,794.2 | 2,768.3 | 2,725.3 | 2,749.6 | - | - |
| 102.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,308.0 | 2,105.0 | 2,289.0 | 2,310.0 | 2,742.0 | 2,471.0 | 2,283.5 | 2,041.8 | 4,079.2 | 3,861.8 | 3,499.4 | 3,240.0 | 2,965.9 | 2,672.5 | 2,374.6 | 1,910.1 | 1,412.8 | - | - |
| Accumulated Other Comprehensive Income | (518.0) | (659.0) | (496.0) | (522.0) | (408.0) | (347.0) | (449.0) | (423.2) | (287.5) | (565.5) | (408.5) | (253.0) | 0.5 | (40.5) | (42.3) | 36.4 | 74.3 | - | - |
| Treasury Stock | 146.0 | 160.0 | 368.0 | 379.0 | 1,133.0 | 1,147.0 | 1,157.5 | 1,167.0 | 1,188.7 | 1,051.2 | 1,067.4 | 992.0 | 417.2 | 305.5 | 574.5 | 594.8 | 760.7 | - | - |
| Minority Interest | 10.0 | 10.0 | 13.0 | 13.0 | 15.0 | 14.0 | 13.2 | 13.1 | 134.3 | 249.2 | 12.5 | 15.0 | 19.1 | 17.5 | 15.6 | 11.9 | 47.8 | - | - |
| Total Stockholders Equity | 2,572.0 | 2,276.0 | 2,557.0 | 2,613.0 | 2,633.0 | 2,409.0 | 2,109.2 | 1,883.7 | 4,035.1 | 3,677.2 | 3,455.6 | 3,427.1 | 3,981.3 | 3,758.6 | 3,333.4 | 2,927.3 | 2,388.2 | 2,173.8 | 2,401.3 |
| Total Equity | 2,582.0 | 2,285.0 | 2,570.0 | 2,626.0 | 2,648.0 | 2,423.0 | 2,122.0 | 1,897.0 | 4,169.4 | 3,926.4 | 3,468.1 | 3,442.1 | 4,000.4 | 3,776.1 | 3,349.0 | 2,939.2 | 2,436.0 | 2,173.8 | 2,401.3 |
| 1,139.3 |
| - |
| - |
| Net debt | 1,549.0 | 1,579.0 | 1,364.0 | 1,171.0 | 1,039.0 | 1,234.0 | 1,649.5 | 1,613.9 | 370.9 | 276.9 | 205.5 | 14.2 | (565.2) | (405.8) | (135.7) | 137.1 | 666.6 | - | - |
| Working Capital | 178.0 | (150.0) | (61.0) | 72.0 | 854.0 | 1,122.0 | 591.9 | 419.9 | 1,550.1 | 1,543.3 | 1,811.9 | 1,997.6 | 1,271.9 | 1,439.4 | 914.4 | 854.1 | 486.1 | - | - |
| Book Value | 2,572.0 | 2,276.0 | 2,557.0 | 2,613.0 | 2,633.0 | 2,409.0 | 2,109.2 | 1,883.7 | 4,035.1 | 3,677.2 | 3,455.6 | 3,427.1 | 3,981.3 | 3,758.6 | 3,333.4 | 2,927.3 | 2,388.2 | 2,173.8 | 2,401.3 |
| Tangible Book Value | 1,186.0 | 901.0 | 1,172.0 | 1,231.0 | 1,238.0 | 997.0 | 698.9 | 461.1 | 2,595.5 | 2,084.1 | 1,661.3 | 1,765.9 | 2,293.9 | 2,051.6 | 1,617.2 | 1,205.3 | 659.5 | - | - |
| 327.0 |
| 938.0 |
| 969.0 |
| 903.0 |
| 893.0 |
| 1,254.0 |
| 1,178.0 |
| 1,476.5 |
| 1,223.2 |
| 907.2 |
| 444.7 |
| 334.4 |
| 406.4 |
| 436.6 |
| 615.8 |
| 533.7 |
| 507.5 |
| 793.9 |
| 959.5 |
| 958.3 |
| 922.5 |
| 1,235.2 |
| 1,226.7 |
| 1,182.6 |
| 1,113.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 342.0 | 604.0 | 225.0 | 237.0 | 322.0 | 330.0 | 415.0 | 408.0 | 569.0 | 498.0 | 475.0 | 475.0 | 713.0 | 594.0 | 483.0 | 327.0 | 938.0 | 969.0 | 903.0 | 893.0 | 1,254.0 | 1,178.0 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,653.5 | 1,683.1 | 1,746.7 | 1,652.1 | 1,784.5 | 1,863.1 | 2,406.0 | 1,696.7 | 2,080.3 | 2,106.1 | 2,152.2 | 1,960.1 | 1,991.4 | 2,092.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 947.0 | 992.0 | 1,036.0 | 957.0 | 913.0 | 921.0 | 997.0 | 936.0 | 997.0 | 1,012.0 | 982.0 | 947.0 | 986.0 | 969.0 | 924.0 | 903.0 | 913.0 | 777.0 | 922.0 | 901.0 | 856.0 | 798.0 | 713.8 | 757.8 | 771.6 | 740.9 | 731.8 | 736.1 | 741.1 | 757.9 | 758.7 | 709.7 | 865.0 | 704.3 | 831.7 | 798.5 | 758.6 | 773.4 | 799.2 | 750.4 |
| Prepaid Expenses | 206.0 | 212.0 | 226.0 | 249.0 | 184.0 | 167.0 | 172.0 | 193.0 | 180.0 | 173.0 | 180.0 | 166.0 | 166.0 | 160.0 | - | - | - | |||||||||||||||||||||||
| Other Current Assets | 71.0 | 57.0 | 102.0 | 146.0 | 75.0 | 72.0 | 90.0 | 76.0 | 71.0 | 93.0 | 63.0 | 120.0 | 90.0 | 84.0 | 69.0 | 81.0 | 79.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,987.0 | 4,101.0 | 3,946.0 | 3,929.0 | 3,699.0 | 3,483.0 | 3,865.0 | 3,703.0 | 4,011.0 | 3,974.0 | 3,879.0 | 3,898.0 | 4,061.0 | 3,714.0 | 3,587.0 | 3,285.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,356.0 | 2,417.0 | 2,402.0 | 2,399.0 | 2,286.0 | 2,239.0 | 2,317.0 | 2,197.0 | 2,192.0 | 2,192.0 | 2,067.0 | 2,047.0 | 2,045.0 | 1,960.0 | 1,795.0 | 1,806.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 1,372.0 | 1,375.0 | 1,376.0 | 1,375.0 | 1,364.0 | 1,373.0 | 1,384.0 | 1,387.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 6.0 | 6.0 | 7.0 | 7.0 | 5.0 | 6.0 | 7.0 | 8.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 166.0 | 171.0 | 167.0 | 171.0 | 168.0 | 158.0 | 173.0 | 167.0 | 177.0 | 176.0 | 162.0 | 149.0 | 169.0 | 160.0 | 116.0 | 120.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 567.0 | 568.0 | 561.0 | 588.0 | 581.0 | 548.0 | 565.0 | 564.0 | 564.0 | 606.0 | 500.0 | 484.0 | 528.0 | 502.0 | 467.0 | 439.0 | 476.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,468.0 | 8,644.0 | 8,463.0 | 8,476.0 | 8,114.0 | 7,804.0 | 8,306.0 | 8,010.0 | 8,324.0 | 8,332.0 | 7,987.0 | 7,959.0 | 8,185.0 | 7,717.0 | 7,334.0 | 7,030.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,862.0 | 2,007.0 | 1,889.0 | 1,945.0 | 1,839.0 | 1,799.0 | 1,881.0 | 1,858.0 | 1,855.0 | 1,978.0 | 1,858.0 | 1,844.0 | 1,683.0 | 1,693.0 | 1,503.0 | 1,303.0 | 1,385.0 | 1,144.0 | 1,076.0 | 1,125.0 | 1,215.0 | 1,254.0 | 912.4 | 615.7 | 862.5 | 950.6 | 890.4 | 946.9 | 947.2 | 978.3 | 992.4 | 966.4 | 1,305.2 | 957.3 | 1,149.3 | 1,193.4 | 1,217.6 | 1,196.5 | 1,191.5 | 1,281.9 |
| Short Term Debt | 393.0 | 419.0 | 654.0 | 679.0 | 540.0 | 387.0 | 624.0 | 455.0 | 310.0 | 538.0 | 590.0 | 481.0 | 577.0 | 711.0 | 692.0 | 559.0 | 347.0 | 346.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 43.0 | 43.0 | 44.0 | 44.0 | 42.0 | 41.0 | 44.0 | 41.0 | 41.0 | 39.0 | 37.0 | 35.0 | 41.0 | 39.0 | 35.0 | 37.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,024.0 | 1,050.0 | 1,172.0 | 1,138.0 | 1,053.0 | 1,056.0 | 1,189.0 | 1,120.0 | 1,129.0 | 1,135.0 | 1,093.0 | 1,122.0 | 969.0 | 915.0 | 965.0 | 944.0 | 1,050.0 | |||||||||||||||||||||||
| Other Current Liabilities | 386.0 | 404.0 | 383.0 | 430.0 | 327.0 | 351.0 | 297.0 | 312.0 | 323.0 | 345.0 | 274.0 | 274.0 | 258.0 | 283.0 | 263.0 | 218.0 | 253.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,708.0 | 3,923.0 | 4,141.0 | 4,235.0 | 3,800.0 | 3,633.0 | 4,034.0 | 3,785.0 | 3,658.0 | 4,035.0 | 3,851.0 | 3,756.0 | 3,529.0 | 3,642.0 | 3,458.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,699.0 | 1,734.0 | 1,374.0 | 1,372.0 | 1,565.0 | 1,522.0 | 1,586.0 | 1,540.0 | 1,830.0 | 1,324.0 | 1,277.0 | 1,290.0 | 1,601.0 | 1,054.0 | 1,037.0 | 1,060.0 | 1,647.0 | 1,662.0 | 1,687.0 | 1,712.0 | 2,039.0 | 2,110.0 | 2,007.1 | 2,567.0 | 2,209.4 | 1,726.1 | 1,815.1 | 1,850.2 | 1,598.1 | 1,609.0 | 1,677.5 | 1,678.0 | 1,325.2 | 1,310.7 | 1,322.6 | 1,323.1 | 1,323.7 | 1,323.6 | 1,471.8 | 1,460.0 |
| Operating Lease Liabilities Non-Current | 117.0 | 122.0 | 118.0 | 121.0 | 120.0 | 118.0 | 130.0 | 127.0 | 134.0 | 135.0 | 125.0 | 113.0 | 127.0 | 119.0 | 81.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 125.0 | 113.0 | 105.0 | 102.0 | 103.0 | 92.0 | 110.0 | 106.0 | 111.0 | 109.0 | 96.0 | 91.0 | 128.0 | 121.0 | 118.0 | 113.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,115.0 | 2,138.0 | 1,763.0 | 1,762.0 | 1,952.0 | 1,885.0 | 1,974.0 | 1,913.0 | 2,224.0 | 1,728.0 | 1,649.0 | 1,645.0 | 2,015.0 | 1,450.0 | 1,385.0 | 1,410.0 | ||||||||||||||||||||||||
| Total Liabilities | 5,824.0 | 6,062.0 | 5,904.0 | 5,996.0 | 5,752.0 | 5,518.0 | 6,008.0 | 5,699.0 | 5,882.0 | 5,762.0 | 5,501.0 | 5,402.0 | 5,544.0 | 5,091.0 | 4,843.0 | 4,472.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 77.0 | 77.0 | 79.0 | 79.0 | 80.0 | 80.0 | 84.0 | 85.0 | 86.0 | 88.0 | 89.0 | 90.0 | 91.0 | 91.0 | 102.0 | 102.0 | 103.0 | 103.0 | 103.0 | 103.0 | 103.0 | 103.0 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,384.0 | 2,308.0 | 2,275.0 | 2,183.0 | 2,176.0 | 2,105.0 | 2,154.0 | 2,174.0 | 2,226.0 | 2,293.0 | 2,242.0 | 2,260.0 | 2,295.0 | 2,310.0 | 2,797.0 | 2,762.0 | 2,755.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (541.0) | (518.0) | (530.0) | (534.0) | (652.0) | (659.0) | (559.0) | (593.0) | (537.0) | (496.0) | (560.0) | (527.0) | (487.0) | (522.0) | (610.0) | |||||||||||||||||||||||||
| Treasury Stock | 137.0 | 146.0 | 148.0 | 151.0 | 153.0 | 160.0 | 358.0 | 360.0 | 364.0 | 371.0 | 371.0 | 374.0 | 376.0 | 379.0 | 1,125.0 | 1,128.0 | 1,131.0 | 1,133.0 | ||||||||||||||||||||||
| Minority Interest | 10.0 | 10.0 | 10.0 | 11.0 | 10.0 | 10.0 | 10.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 14.0 | 13.0 | 13.0 | 15.0 | 15.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,634.0 | 2,572.0 | 2,549.0 | 2,469.0 | 2,351.0 | 2,276.0 | 2,288.0 | 2,298.0 | 2,428.0 | 2,557.0 | 2,473.0 | 2,545.0 | 2,627.0 | 2,613.0 | 2,478.0 | 2,544.0 | ||||||||||||||||||||||||
| Total Equity | 2,644.0 | 2,582.0 | 2,559.0 | 2,480.0 | 2,362.0 | 2,286.0 | 2,298.0 | 2,311.0 | 2,442.0 | 2,570.0 | 2,486.0 | 2,557.0 | 2,641.0 | 2,626.0 | 2,491.0 | 2,558.0 | 2,674.0 | 2,648.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,092.0 | 2,153.0 | 2,028.0 | 2,051.0 | 2,105.0 | 1,909.0 | 2,210.0 | 1,995.0 | 2,140.0 | 1,862.0 | 1,867.0 | 1,771.0 | 2,178.0 | 1,765.0 | 1,729.0 | 1,619.0 | 1,994.0 | 2,008.0 | 2,051.0 | 2,075.0 | 2,330.0 | 2,412.0 | 3,032.6 | 3,059.9 | 2,528.2 | 2,094.2 | 2,105.0 | 2,217.0 | 2,035.7 | 2,229.7 | 2,250.5 | 2,283.6 | 1,409.2 | 1,330.4 | 1,505.0 | 1,512.2 | 1,548.9 | 1,543.4 | 1,544.8 | 1,555.4 |
| Net debt | 1,750.0 | 1,549.0 | 1,803.0 | 1,814.0 | 1,783.0 | 1,579.0 | 1,795.0 | 1,587.0 | 1,571.0 | 1,364.0 | 1,392.0 | 1,296.0 | 1,465.0 | 1,171.0 | 1,246.0 | 1,292.0 | 1,056.0 | 1,039.0 | ||||||||||||||||||||||
| Working Capital | 279.0 | 178.0 | (195.0) | (306.0) | (101.0) | (150.0) | (169.0) | (82.0) | 353.0 | (61.0) | 28.0 | 142.0 | 532.0 | 72.0 | 129.0 | 224.0 | 850.0 | |||||||||||||||||||||||
| Book Value | 2,634.0 | 2,572.0 | 2,549.0 | 2,469.0 | 2,351.0 | 2,276.0 | 2,288.0 | 2,298.0 | 2,428.0 | 2,557.0 | 2,473.0 | 2,545.0 | 2,627.0 | 2,613.0 | 2,478.0 | 2,544.0 | 2,659.0 | 2,633.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 1,095.0 | 1,164.0 | 1,244.0 | 1,231.0 | 1,109.0 | 1,165.0 | 1,268.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 68.0 |
| 60.0 |
| 260.0 |
| 307.0 |
| 230.5 |
| 222.4 |
| 200.1 |
| 189.8 |
| 185.4 |
| 214.2 |
| 183.8 |
| 244.6 |
| 258.3 |
| 246.6 |
| 277.0 |
| 197.0 |
| 252.1 |
| 220.4 |
| 183.0 |
| 180.7 |
| 172.1 |
| 167.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,923.0 |
| 3,675.0 |
| 3,710.0 |
| 3,804.0 |
| 4,399.0 |
| 4,269.0 |
| 4,036.5 |
| 3,382.9 |
| 3,307.0 |
| 3,002.1 |
| 2,908.8 |
| 3,052.2 |
| 3,111.1 |
| 3,285.4 |
| 3,348.1 |
| 3,373.8 |
| 4,341.9 |
| 4,204.7 |
| 4,122.4 |
| 4,047.5 |
| 4,329.0 |
| 4,140.9 |
| 4,145.3 |
| 4,122.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,853.0 |
| 1,855.0 |
| 1,813.0 |
| 1,833.0 |
| 1,810.0 |
| 1,869.0 |
| 1,779.1 |
| 1,753.1 |
| 1,749.5 |
| 1,815.7 |
| 1,747.9 |
| 1,765.0 |
| 1,710.9 |
| 1,690.1 |
| 1,654.8 |
| 1,633.4 |
| 2,074.5 |
| 1,608.9 |
| 1,886.5 |
| 1,812.4 |
| 1,724.3 |
| 1,658.1 |
| 1,675.8 |
| 1,616.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,389.0 |
| 1,393.0 |
| 1,392.0 |
| 1,398.0 |
| 1,389.6 |
| 1,385.0 |
| 1,382.4 |
| 1,387.9 |
| 1,383.3 |
| 1,388.8 |
| 1,388.3 |
| 1,389.9 |
| 1,391.0 |
| 1,391.9 |
| 1,691.5 |
| 1,397.0 |
| 1,904.9 |
| 1,901.1 |
| 1,895.4 |
| 1,870.7 |
| 1,891.5 |
| 1,894.2 |
| 9.0 |
| 11.0 |
| 14.0 |
| 14.0 |
| 15.3 |
| 17.2 |
| 19.4 |
| 22.3 |
| 24.3 |
| 27.8 |
| 30.7 |
| 32.7 |
| 35.3 |
| 38.3 |
| 161.8 |
| 42.6 |
| 169.6 |
| 176.0 |
| 180.5 |
| 212.5 |
| 243.5 |
| 257.1 |
| 126.0 |
| 132.0 |
| 123.0 |
| 133.0 |
| 137.0 |
| 141.0 |
| 137.3 |
| 150.0 |
| 148.5 |
| 156.8 |
| 154.1 |
| 165.0 |
| 147.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 481.0 |
| 467.0 |
| 462.0 |
| 457.0 |
| 466.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,769.0 |
| 7,537.0 |
| 7,511.0 |
| 7,636.0 |
| 8,210.0 |
| 8,157.0 |
| 7,833.4 |
| 7,174.5 |
| 6,973.9 |
| 6,771.2 |
| 6,589.5 |
| 6,785.5 |
| 6,772.6 |
| 6,721.6 |
| 6,760.5 |
| 6,789.8 |
| 8,878.1 |
| 8,549.9 |
| 8,585.2 |
| 8,443.7 |
| 8,517.5 |
| 8,234.4 |
| 8,301.2 |
| 8,244.3 |
| 364.0 |
| 363.0 |
| 291.0 |
| 302.0 |
| 1,025.5 |
| 492.9 |
| 318.8 |
| 368.1 |
| 289.9 |
| 366.8 |
| 437.6 |
| 620.7 |
| 573.0 |
| 605.6 |
| 84.0 |
| 19.7 |
| 182.4 |
| 189.1 |
| 225.2 |
| 219.8 |
| 73.0 |
| 95.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 38.0 |
| 38.0 |
| 39.0 |
| 38.0 |
| 37.0 |
| 35.9 |
| 36.7 |
| 35.9 |
| 37.8 |
| 37.7 |
| 39.6 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 996.0 |
| 1,096.0 |
| 1,066.0 |
| 1,323.0 |
| 1,270.0 |
| 1,011.0 |
| 848.0 |
| 807.2 |
| 824.7 |
| 839.6 |
| 795.1 |
| 1,015.1 |
| 935.4 |
| 863.6 |
| 849.7 |
| 1,076.8 |
| 829.5 |
| 1,062.8 |
| 951.5 |
| 986.2 |
| 921.0 |
| 963.3 |
| 876.8 |
| 297.0 |
| 237.0 |
| 260.0 |
| 321.0 |
| 284.0 |
| 236.5 |
| 158.7 |
| 201.8 |
| 229.0 |
| 228.3 |
| 251.4 |
| 253.3 |
| 267.4 |
| 194.2 |
| 261.1 |
| 343.5 |
| 279.9 |
| 271.5 |
| 288.6 |
| 272.3 |
| 260.3 |
| 198.2 |
| 213.7 |
| 3,061.0 |
| 3,073.0 |
| 2,821.0 |
| 2,811.0 |
| 2,852.0 |
| 3,188.0 |
| 3,147.0 |
| 3,221.3 |
| 2,152.0 |
| 2,226.2 |
| 2,410.2 |
| 2,304.8 |
| 2,418.4 |
| 2,738.5 |
| 2,865.5 |
| 2,683.8 |
| 2,753.3 |
| 2,809.5 |
| 2,654.6 |
| 2,666.0 |
| 2,622.6 |
| 2,701.3 |
| 2,597.6 |
| 2,426.0 |
| 2,467.8 |
| 83.0 |
| 87.0 |
| 94.0 |
| 85.0 |
| 94.0 |
| 100.0 |
| 103.0 |
| 102.0 |
| 114.4 |
| 113.4 |
| 119.4 |
| 117.0 |
| 125.9 |
| 110.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.0 |
| 115.0 |
| 125.0 |
| 125.0 |
| 123.0 |
| 126.0 |
| 150.5 |
| 150.4 |
| 149.0 |
| 152.9 |
| 153.4 |
| 150.5 |
| 151.1 |
| 152.1 |
| 141.5 |
| 147.1 |
| 170.1 |
| 144.3 |
| 134.0 |
| 135.7 |
| 138.7 |
| 149.3 |
| 150.2 |
| 147.7 |
| 2,022.0 |
| 2,067.0 |
| 2,127.0 |
| 2,170.0 |
| 2,501.0 |
| 2,587.0 |
| 2,498.8 |
| 3,067.5 |
| 2,703.6 |
| 2,238.6 |
| 2,285.4 |
| 2,329.4 |
| 2,060.1 |
| 1,959.3 |
| 2,023.3 |
| 2,028.9 |
| 1,726.6 |
| 1,725.9 |
| 1,709.8 |
| 1,708.8 |
| 1,709.3 |
| 1,710.4 |
| 1,838.2 |
| 1,824.1 |
| 5,095.0 |
| 4,889.0 |
| 4,938.0 |
| 5,021.0 |
| 5,689.0 |
| 5,734.0 |
| 5,720.4 |
| 5,219.5 |
| 4,929.9 |
| 4,649.2 |
| 4,590.2 |
| 4,747.8 |
| 4,798.6 |
| 4,824.8 |
| 4,707.1 |
| 4,782.2 |
| 4,536.1 |
| 4,380.5 |
| 4,375.8 |
| 4,331.4 |
| 4,410.6 |
| 4,308.0 |
| 4,264.2 |
| 4,291.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,742.0 |
| 2,683.0 |
| 2,678.0 |
| 2,628.0 |
| 2,471.0 |
| 2,282.8 |
| 2,184.2 |
| 2,304.7 |
| 2,283.5 |
| 2,182.3 |
| 2,151.1 |
| 2,096.4 |
| 2,041.8 |
| 2,189.7 |
| 2,118.4 |
| 4,165.2 |
| 4,079.2 |
| 4,068.9 |
| 4,029.9 |
| 3,952.7 |
| 3,861.8 |
| 3,765.3 |
| 3,678.7 |
| (512.0) |
| (393.0) |
| (408.0) |
| (421.0) |
| (372.0) |
| (410.0) |
| (347.0) |
| (464.4) |
| (521.1) |
| (549.9) |
| (448.9) |
| (467.4) |
| (396.3) |
| (402.6) |
| (423.2) |
| (411.6) |
| (383.1) |
| (211.0) |
| (287.5) |
| (347.8) |
| (402.3) |
| (484.3) |
| (565.5) |
| (378.8) |
| (375.5) |
| 1,135.0 |
| 1,138.0 |
| 1,143.0 |
| 1,147.0 |
| 1,150.7 |
| 1,153.7 |
| 1,155.9 |
| 1,157.5 |
| 1,160.3 |
| 1,162.8 |
| 1,165.4 |
| 1,167.0 |
| 1,169.8 |
| 1,172.9 |
| 1,180.1 |
| 1,188.7 |
| 1,194.6 |
| 1,200.0 |
| 1,046.8 |
| 1,051.2 |
| 1,055.9 |
| 1,058.5 |
| 15.0 |
| 15.0 |
| 15.0 |
| 14.0 |
| 14.0 |
| 13.5 |
| 13.5 |
| 13.1 |
| 13.2 |
| 12.6 |
| 13.6 |
| 13.5 |
| 13.1 |
| 13.0 |
| 13.1 |
| 135.8 |
| 134.3 |
| 250.8 |
| 252.6 |
| 253.2 |
| 249.2 |
| 274.3 |
| 275.6 |
| 2,659.0 |
| 2,633.0 |
| 2,558.0 |
| 2,600.0 |
| 2,507.0 |
| 2,409.0 |
| 2,099.8 |
| 1,941.5 |
| 2,031.0 |
| 2,109.2 |
| 1,986.7 |
| 2,024.1 |
| 1,960.5 |
| 1,883.7 |
| 2,040.4 |
| 1,994.5 |
| 4,206.2 |
| 4,035.1 |
| 3,958.6 |
| 3,859.7 |
| 3,853.7 |
| 3,677.2 |
| 3,762.7 |
| 3,676.8 |
| 2,573.0 |
| 2,615.0 |
| 2,521.0 |
| 2,423.0 |
| 2,113.0 |
| 1,955.0 |
| 2,044.0 |
| 2,122.0 |
| 1,999.3 |
| 2,037.7 |
| 1,974.0 |
| 1,896.8 |
| 2,053.4 |
| 2,007.6 |
| 4,342.0 |
| 4,169.4 |
| 4,209.4 |
| 4,112.3 |
| 4,106.9 |
| 3,926.4 |
| 4,037.0 |
| 3,952.4 |
| 1,148.0 |
| 1,182.0 |
| 1,076.0 |
| 1,234.0 |
| 1,556.1 |
| 1,836.7 |
| 1,621.0 |
| 1,649.5 |
| 1,770.6 |
| 1,810.6 |
| 1,599.1 |
| 1,613.9 |
| 1,716.8 |
| 1,776.1 |
| 615.3 |
| 370.9 |
| 546.7 |
| 589.7 |
| 313.7 |
| 316.7 |
| 362.2 |
| 442.3 |
| 854.0 |
| 899.0 |
| 952.0 |
| 1,211.0 |
| 1,122.0 |
| 815.2 |
| 1,230.9 |
| 1,080.8 |
| 591.9 |
| 604.0 |
| 633.8 |
| 372.6 |
| 419.9 |
| 664.3 |
| 620.5 |
| 1,532.4 |
| 1,550.1 |
| 1,456.4 |
| 1,424.9 |
| 1,627.7 |
| 1,543.3 |
| 1,719.3 |
| 1,654.7 |
| 2,558.0 |
| 2,600.0 |
| 2,507.0 |
| 2,409.0 |
| 2,099.8 |
| 1,941.5 |
| 2,031.0 |
| 2,109.2 |
| 1,986.7 |
| 2,024.1 |
| 1,960.5 |
| 1,883.7 |
| 2,040.4 |
| 1,994.5 |
| 4,206.2 |
| 4,035.1 |
| 3,958.6 |
| 3,859.7 |
| 3,853.7 |
| 3,677.2 |
| 3,762.7 |
| 3,676.8 |
| 1,238.0 |
| 1,160.0 |
| 1,196.0 |
| 1,101.0 |
| 997.0 |
| 694.9 |
| 539.3 |
| 629.2 |
| 699.0 |
| 579.1 |
| 607.5 |
| 541.5 |
| 461.1 |
| 614.1 |
| 564.3 |
| 2,352.9 |
| 2,595.5 |
| 1,884.1 |
| 1,782.6 |
| 1,777.8 |
| 1,594.0 |
| 1,627.7 |
| 1,525.5 |