| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 458.0 | 374.0 | 409.8 | 345.4 | 346.8 | 1,212.8 | 393.0 | 354.0 | 646.3 | 717.3 | 381.0 | 377.6 | 295.2 | 158.0 | 170.4 | 163.2 | 246.4 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 5.6 | 5.0 | |||
| Cash And Short Term Investments | 458.0 | 374.0 | 409.8 | 345.4 | 346.8 | 1,212.8 | 393.0 | 354.0 | 646.3 | 717.3 | 381.0 | 377.6 | 295.2 | 158.0 | 175.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,119.3 | 948.8 | 1,012.9 | 919.3 | 829.2 | 597.5 | 744.8 | 732.8 | 668.2 | 592.3 | 603.3 | 585.5 | 536.7 | 507.9 | 438.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,106.4 | 1,021.7 | 1,132.5 | 1,044.3 | 769.2 | 559.2 | 624.6 | 624.7 | 540.5 | 492.1 | 514.5 | 495.9 | 452.8 | 428.9 | 380.5 | 335.3 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,133.3 | 1,960.2 | 2,001.9 | 1,621.2 | 1,535.0 | 1,455.0 | 1,404.1 | 1,379.4 | 1,261.3 | 1,164.4 | 1,184.6 | 1,113.3 | 1,044.3 | 979.9 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 618.0 | 523.3 | 516.6 | 497.1 | 470.3 | 360.4 | 377.2 | 399.6 | 437.3 | 369.5 | 365.4 | 386.2 | 347.6 | 321.2 | 283.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,074.3 | 1,425.4 | 1,895.4 | 2,158.9 | 2,229.1 | 2,281.4 | 2,271.3 | 2,273.8 | 1,866.2 | 2,062.6 | 1,553.1 | 1,427.8 | 1,141.8 | 1,133.1 | 1,123.4 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 1.7 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,283.3 | 2,079.7 | 3,313.3 | 2,385.0 | 2,544.2 | 2,413.7 | 2,768.7 | 2,632.7 | 2,174.3 | 2,341.6 | 1,938.0 | 1,714.0 | 1,415.1 | 1,453.8 | 1,263.9 | 1,168.5 | ||||
| (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 | 481.3 | 458.0 | 439.2 | 619.7 | 399.0 | 374.0 | 396.3 | 396.6 | 373.8 | 409.8 | 841.9 | 605.6 | 399.9 | 345.4 | 309.9 | |||||||||||||||||||||||||
| 87.0 |
| 170.1 |
| 49.1 |
| - |
| - |
| 4.2 |
| - |
| - |
| 168.9 |
| 251.4 |
| 91.2 |
| 170.1 |
| 49.1 |
| 399.9 |
| 331.4 |
| 406.0 |
| - |
| - |
| 311.5 |
| 349.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 336.2 | 258.5 | 269.5 | 219.1 | 183.6 | 153.0 | 263.4 | 124.6 | 79.7 | 76.5 | 73.4 | 74.6 | 45.6 | 36.7 | 40.7 | 43.4 | 44.5 | 76.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,019.8 | 2,603.0 | 2,824.7 | 2,528.1 | 2,128.8 | 2,522.5 | 2,025.8 | 1,836.1 | 1,934.7 | 1,928.2 | 1,618.8 | 1,578.6 | 1,369.1 | 1,164.7 | 1,059.1 | 974.5 | 969.4 | 954.6 | - | - |
| 922.7 |
| 893.5 |
| 870.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,278.0 | 1,141.6 | 1,110.6 | 985.6 | 917.9 | 928.4 | 855.1 | 825.2 | 768.0 | 691.2 | 700.1 | 664.8 | 641.5 | 596.4 | 597.3 | 575.4 | (560.6) | - | - | - |
| Property,Plant & Equipment Net | 855.2 | 818.6 | 891.3 | 635.6 | 617.1 | 526.5 | 548.9 | 554.1 | 493.3 | 473.2 | 484.5 | 448.4 | 402.8 | 383.5 | 325.3 | 318.1 | 310.1 | 307.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7,170.8 | 6,555.9 | 6,447.6 | 5,372.6 | 5,238.7 | 4,224.9 | 4,047.5 | 3,612.0 | 3,115.6 | 2,819.0 | 2,706.6 | 2,614.0 | 2,408.4 | 2,208.2 | 1,806.2 | 1,573.6 | 1,277.3 | 1,240.1 | - | - |
| Intangible Assets | 4,128.4 | 3,915.2 | 4,165.3 | 3,342.1 | 3,368.6 | 2,623.7 | 2,762.9 | 2,403.8 | 2,013.4 | 1,734.0 | 1,673.0 | 1,625.6 | 1,473.9 | 1,309.7 | 983.0 | 761.6 | 521.9 | 441.8 | - | - |
| Operating Lease Right Of Use Assets | 273.1 | 235.7 | 229.7 | 170.3 | 169.9 | 167.2 | 179.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,067.5 | 14,631.2 | 15,023.5 | 12,431.1 | 11,898.2 | 10,357.5 | 9,844.6 | 8,662.3 | 7,796.1 | 7,100.7 | 6,660.5 | 6,421.0 | 5,877.9 | 5,190.1 | 4,319.5 | 3,818.9 | 3,246.0 | 3,055.5 | - | - |
| 236.6 |
| 191.8 |
| 203.7 |
| - |
| - |
| Short Term Debt | 1,209.0 | 654.3 | 1,417.9 | 226.1 | 315.1 | 132.3 | 497.4 | 358.9 | 308.1 | 278.9 | 384.9 | 286.2 | 273.3 | 320.7 | 140.5 | 97.2 | (85.8) | 18.4 | - | - |
| Deferred Revenue Current | 396.2 | 363.6 | 375.5 | 357.7 | 298.7 | 194.6 | 156.8 | 137.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 61.1 | 54.7 | 61.1 | 46.4 | 47.4 | 44.9 | 43.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 537.0 | 472.9 | 503.0 | 435.1 | 443.3 | 349.7 | 364.1 | 314.4 | 358.6 | 246.1 | 241.0 | 236.6 | 213.6 | 197.5 | 181.2 | 178.1 | 133.4 | 193.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,842.8 | 2,098.6 | 2,882.6 | 1,564.2 | 1,563.3 | 1,075.9 | 1,425.9 | 1,258.7 | 1,138.7 | 924.4 | 1,024.0 | 936.1 | 874.5 | 880.0 | 628.9 | 550.9 | 424.3 | 447.5 | - | - |
| 1,071.4 |
| 955.9 |
| 1,093.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 227.1 | 190.0 | 182.4 | 129.2 | 129.1 | 128.2 | 142.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 52.7 | 37.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 788.9 | 831.0 | 836.7 | 694.3 | 719.7 | 533.5 | 536.1 | 528.3 | 512.5 | 621.8 | 624.0 | 618.4 | 558.6 | 482.9 | 389.1 | 311.5 | 206.4 | 144.9 | - | - |
| Pension Obligations | 33.1 | 33.0 | 44.5 | 42.7 | 74.2 | 104.4 | 91.6 | 76.2 | 63.7 | 75.3 | 47.1 | 55.1 | 38.4 | 41.9 | 16.4 | 13.4 | (8.0) | - | - | - |
| Other Non-Current Liabilities | 732.8 | 620.9 | 678.6 | 537.2 | 514.2 | 517.3 | 495.8 | 359.5 | 251.1 | 235.3 | 204.6 | 199.0 | 166.9 | 159.0 | 125.3 | 110.0 | 92.5 | 82.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,438.8 | 4,975.9 | 6,293.3 | 4,954.6 | 5,026.3 | 4,408.1 | 4,729.1 | 4,420.4 | 3,768.4 | 3,844.2 | 3,405.8 | 3,181.4 | 2,741.8 | 2,654.9 | 2,266.7 | 2,043.7 | 1,679.0 | 1,767.8 | - | - |
| 1.7 |
| 1.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 12,252.5 | 11,057.7 | 9,940.3 | 8,857.5 | 7,900.1 | 7,094.7 | 6,387.6 | 5,653.8 | 5,002.4 | 4,403.7 | 3,974.8 | 3,469.9 | 2,966.0 | 2,507.4 | 2,101.6 | 1,755.7 | 1,500.5 | 1,320.5 | - | - |
| Accumulated Other Comprehensive Income | (399.2) | (555.7) | (484.9) | (574.9) | (470.4) | (504.5) | (533.1) | (551.1) | (429.2) | (542.4) | (405.6) | (266.9) | (65.2) | (151.3) | (157.3) | (92.0) | (75.3) | (144.8) | - | - |
| Treasury Stock | 2,544.5 | 2,114.0 | 1,896.6 | 1,903.0 | 1,573.0 | 1,565.3 | 1,574.5 | 1,570.2 | 1,209.1 | 1,211.5 | 885.4 | 457.8 | 215.9 | 211.4 | 209.8 | 153.6 | 83.3 | 92.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 10,628.8 | 9,655.3 | 8,730.2 | 7,476.5 | 6,871.9 | 5,949.3 | 5,115.5 | 4,241.9 | 4,027.6 | 3,256.5 | 3,254.6 | 3,239.6 | 3,136.1 | 2,535.2 | 2,052.8 | 1,775.2 | 1,567.0 | 1,287.8 | 1,240.7 | - |
| Total Equity | 10,628.8 | 9,655.3 | 8,730.2 | 7,476.5 | 6,871.9 | 5,949.3 | 5,115.5 | 4,241.9 | 4,027.6 | 3,256.5 | 3,254.6 | 3,239.6 | 3,136.1 | 2,535.2 | 2,052.8 | 1,775.2 | 1,567.0 | 1,287.8 | 1,240.7 | - |
| 870.1 |
| 1,111.7 |
| - |
| - |
| Net debt | 1,825.4 | 1,705.7 | 2,903.5 | 2,039.6 | 2,197.5 | 1,200.9 | 2,375.7 | 2,278.7 | 1,528.0 | 1,624.3 | 1,557.0 | 1,336.4 | 1,119.9 | 1,295.8 | 1,089.0 | 999.7 | 618.7 | 1,020.5 | - | - |
| Working Capital | 177.1 | 504.4 | (57.9) | 963.9 | 565.5 | 1,446.6 | 599.9 | 577.4 | 796.0 | 1,003.7 | 594.8 | 642.5 | 494.6 | 284.8 | 430.2 | 423.6 | 545.1 | 507.1 | - | - |
| Book Value | 10,628.8 | 9,655.3 | 8,730.2 | 7,476.5 | 6,871.9 | 5,949.3 | 5,115.5 | 4,241.9 | 4,027.6 | 3,256.5 | 3,254.6 | 3,239.6 | 3,136.1 | 2,535.2 | 2,052.8 | 1,775.2 | 1,567.0 | 1,287.8 | 1,240.7 | - |
| Tangible Book Value | (670.4) | (815.7) | (1,882.7) | (1,238.2) | (1,735.4) | (899.3) | (1,694.9) | (1,773.8) | (1,101.3) | (1,296.5) | (1,124.9) | (1,000.0) | (746.2) | (982.8) | (736.4) | (560.0) | (232.2) | (394.1) | - | - |
| 348.7 |
| 340.3 |
| 346.8 |
| 358.7 |
| 390.6 |
| 1,123.7 |
| 1,212.8 |
| 1,304.8 |
| 1,131.0 |
| 1,253.4 |
| 393.0 |
| 735.4 |
| 567.9 |
| 368.1 |
| 354.0 |
| 518.7 |
| 557.7 |
| 556.8 |
| 646.3 |
| 736.4 |
| 516.5 |
| 570.2 |
| 717.3 |
| 445.5 |
| 456.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 481.3 | 458.0 | 439.2 | 619.7 | 399.0 | 374.0 | 396.3 | 396.6 | 373.8 | 409.8 | 841.9 | 605.6 | 399.9 | 345.4 | 309.9 | 348.7 | 340.3 | 346.8 | 358.7 | 390.6 | 1,123.7 | 1,212.8 | 1,304.8 | 1,131.0 | 1,253.4 | 393.0 | 735.4 | 567.9 | 368.1 | 354.0 | 518.7 | 557.7 | 556.8 | 646.3 | 736.4 | 516.5 | 570.2 | 717.3 | 445.5 | 456.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,154.0 | 1,119.3 | 1,136.0 | 1,021.0 | 996.5 | 948.8 | 968.2 | 976.4 | 983.9 | 1,012.9 | 936.8 | 936.9 | 901.5 | 919.3 | 876.5 | 885.1 | 854.5 | 829.2 | 768.4 | 754.0 | 678.5 | 597.5 | 614.8 | 620.2 | 712.2 | 744.8 | 762.0 | 757.5 | 763.2 | 732.8 | 714.9 | 711.0 | 684.6 | 668.2 | 640.8 | 642.3 | 603.9 | 592.3 | 595.1 | 596.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,143.4 | 1,106.4 | 1,153.1 | 1,110.5 | 1,069.5 | 1,021.7 | 1,084.6 | 1,101.7 | 1,127.3 | 1,132.5 | 1,087.6 | 1,107.8 | 1,117.1 | 1,044.3 | 1,025.1 | 966.6 | 866.5 | 769.2 | 738.7 | 711.6 | 604.3 | 559.2 | 584.8 | 621.5 | 654.3 | 624.6 | 623.7 | 634.1 | 640.6 | 624.7 | 620.1 | 614.4 | 596.3 | 540.5 | 546.9 | 541.2 | 529.9 | 492.1 | 537.2 | 537.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 358.9 | 336.2 | 333.3 | 300.7 | 295.7 | 258.5 | 284.6 | 292.5 | 290.5 | 269.5 | 252.4 | 249.2 | 247.5 | 219.1 | 221.0 | 211.3 | 211.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,137.5 | 3,019.8 | 3,061.5 | 3,051.8 | 2,760.8 | 2,603.0 | 2,733.7 | 2,767.2 | 2,775.5 | 2,824.7 | 3,118.7 | 2,899.6 | 2,665.9 | 2,528.1 | 2,432.6 | 2,411.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 840.4 | 855.2 | 845.6 | 836.4 | 830.8 | 818.6 | 822.6 | 861.6 | 877.4 | 891.3 | 631.7 | 637.5 | 637.7 | 635.6 | 594.9 | 597.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7,266.4 | 7,170.8 | 7,185.3 | 6,723.9 | 6,631.3 | 6,555.9 | 6,550.3 | 6,453.5 | 6,438.7 | 6,447.6 | 5,479.0 | 5,449.6 | 5,430.5 | 5,372.6 | 5,190.2 | 5,173.4 | 5,218.9 | 5,238.7 | ||||||||||||||||||||||
| Intangible Assets | 4,165.1 | 4,128.4 | 4,245.7 | 3,880.5 | 3,916.7 | 3,915.2 | 3,951.0 | 4,013.1 | 4,080.6 | 4,165.3 | 3,283.8 | 3,279.3 | 3,321.1 | 3,342.1 | 3,254.2 | 3,234.4 | 3,312.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 263.2 | 273.1 | 267.6 | 245.7 | 228.2 | 235.7 | 211.4 | 217.5 | 219.9 | 229.7 | 165.5 | 171.6 | 167.0 | 170.3 | 161.2 | 168.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,309.5 | 16,067.5 | 16,182.3 | 15,266.5 | 14,877.1 | 14,631.2 | 14,767.6 | 14,795.9 | 14,865.0 | 15,023.5 | 13,093.4 | 12,839.9 | 12,616.0 | 12,431.1 | 12,038.9 | 11,985.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 619.3 | 618.0 | 582.0 | 549.3 | 534.4 | 523.3 | 511.7 | 510.5 | 517.4 | 516.6 | 486.6 | 487.7 | 526.1 | 497.1 | 524.3 | 540.7 | 504.2 | 470.3 | 446.4 | 446.5 | 397.1 | 360.4 | 324.8 | 337.5 | 373.9 | 377.2 | 381.9 | 390.4 | 405.6 | 399.6 | 389.1 | 394.3 | 382.3 | 437.3 | 409.4 | 405.9 | 382.8 | 369.5 | 345.5 | 358.4 |
| Short Term Debt | 1,114.9 | 1,209.0 | 1,038.1 | 407.7 | 471.5 | 654.3 | 571.1 | 828.0 | 1,055.4 | 1,417.9 | 304.5 | 5.4 | 70.0 | 226.1 | 272.0 | 354.8 | 331.4 | 315.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 463.7 | 396.2 | 416.2 | 380.4 | 386.6 | 363.6 | 350.9 | 378.3 | 391.9 | 375.5 | 363.0 | 382.6 | 377.9 | 357.7 | 332.2 | 327.5 | 322.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 61.0 | 61.1 | 61.2 | 56.0 | 56.4 | 54.7 | 54.3 | 58.7 | 60.1 | 61.1 | 44.9 | 46.2 | 46.5 | 46.4 | 45.4 | 47.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | 457.9 | 417.3 | 371.6 | 435.1 | 413.8 | 374.8 | 358.1 | 443.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,756.1 | 2,842.8 | 2,649.8 | 1,868.4 | 1,962.6 | 2,098.6 | 1,966.9 | 2,203.0 | 2,502.5 | 2,882.6 | 1,673.7 | 1,341.2 | 1,452.7 | 1,564.2 | 1,591.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,062.6 | 1,074.3 | 1,426.1 | 1,534.3 | 1,459.4 | 1,425.4 | 1,765.5 | 1,823.4 | 1,877.8 | 1,895.4 | 1,856.1 | 2,186.3 | 2,175.9 | 2,158.9 | 2,085.4 | 2,147.4 | 2,204.6 | 2,229.1 | 2,238.9 | 2,262.1 | 2,256.9 | 2,281.4 | 2,295.8 | 2,753.3 | 2,741.8 | 2,271.3 | 2,229.3 | 2,368.7 | 2,368.2 | 2,273.8 | 1,832.5 | 1,838.2 | 1,897.6 | 1,866.2 | 1,920.9 | 2,128.8 | 2,076.6 | 2,062.6 | 1,540.7 | 1,542.8 |
| Operating Lease Liabilities Non-Current | 217.1 | 227.1 | 221.0 | 200.7 | 182.2 | 190.0 | 166.5 | 172.5 | 173.8 | 182.4 | 124.5 | 129.6 | 125.0 | 129.2 | 121.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 41.8 | 52.7 | 50.7 | 40.2 | 39.7 | 37.1 | 45.3 | 47.4 | 47.5 | 57.3 | 59.4 | 61.2 | 54.8 | 41.0 | 39.2 | 42.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 839.7 | 788.9 | 851.1 | 808.1 | 844.6 | 831.0 | 792.5 | 819.2 | 836.6 | 836.7 | 629.6 | 652.7 | 670.3 | 694.3 | 696.1 | 711.5 | 715.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 731.8 | 732.8 | 728.4 | 666.9 | 640.6 | 620.9 | 692.5 | 697.8 | 679.9 | 678.6 | 591.4 | 578.3 | 560.1 | 537.2 | 533.4 | 542.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,390.2 | 5,438.8 | 5,655.4 | 4,877.9 | 4,907.2 | 4,975.9 | 5,217.4 | 5,543.5 | 5,896.8 | 6,293.3 | 4,750.9 | 4,758.5 | 4,858.9 | 4,954.6 | 4,906.3 | 5,034.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 12,574.0 | 12,252.5 | 11,924.9 | 11,624.8 | 11,338.0 | 11,057.7 | 10,735.1 | 10,459.6 | 10,186.6 | 9,940.3 | 9,655.1 | 9,372.4 | 9,105.7 | 8,857.5 | 8,600.9 | 8,353.7 | 8,121.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (432.5) | (399.2) | (433.2) | (406.4) | (517.9) | (555.7) | (457.5) | (522.4) | (510.3) | (484.9) | (567.6) | (522.0) | (548.4) | (574.9) | (628.0) | |||||||||||||||||||||||||
| Treasury Stock | 2,539.4 | 2,544.5 | 2,259.0 | 2,108.3 | 2,107.8 | 2,114.0 | 1,958.8 | 1,897.9 | 1,896.9 | 1,896.6 | 1,895.8 | 1,895.6 | 1,895.2 | 1,903.0 | 1,902.0 | 1,901.4 | 1,725.6 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 10,919.3 | 10,628.8 | 10,526.9 | 10,388.7 | 9,969.9 | 9,655.3 | 9,550.2 | 9,252.4 | 8,968.2 | 8,730.2 | 8,342.5 | 8,081.4 | 7,757.1 | 7,476.5 | 7,132.7 | 6,950.1 | ||||||||||||||||||||||||
| Total Equity | 10,919.3 | 10,628.8 | 10,526.9 | 10,388.7 | 9,969.9 | 9,655.3 | 9,550.2 | 9,252.4 | 8,968.2 | 8,730.2 | 8,342.5 | 8,081.4 | 7,757.1 | 7,476.5 | 7,132.7 | 6,950.1 | 6,931.7 | 6,871.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,177.5 | 2,283.3 | 2,464.2 | 1,942.0 | 1,931.0 | 2,079.7 | 2,336.5 | 2,651.4 | 2,933.2 | 3,313.3 | 2,160.6 | 2,191.7 | 2,245.9 | 2,385.0 | 2,357.4 | 2,502.2 | 2,536.0 | 2,544.2 | 2,654.6 | 2,962.1 | 2,351.6 | 2,413.7 | 2,800.8 | 2,869.1 | 3,252.6 | 2,768.7 | 2,428.8 | 2,467.0 | 2,472.4 | 2,632.7 | 1,901.3 | 2,145.9 | 2,205.7 | 2,174.3 | 2,430.4 | 2,401.4 | 2,414.5 | 2,341.6 | 2,154.4 | 2,142.2 |
| Net debt | 1,696.3 | 1,825.4 | 2,025.0 | 1,322.3 | 1,532.0 | 1,705.7 | 1,940.3 | 2,254.8 | 2,559.4 | 2,903.5 | 1,318.7 | 1,586.1 | 1,846.0 | 2,039.6 | 2,047.4 | 2,153.5 | 2,195.7 | 2,197.5 | ||||||||||||||||||||||
| Working Capital | 381.4 | 177.1 | 411.7 | 1,183.4 | 798.2 | 504.4 | 766.8 | 564.2 | 273.0 | (57.9) | 1,445.0 | 1,558.4 | 1,213.3 | 963.9 | 841.2 | 778.6 | 682.1 | |||||||||||||||||||||||
| Book Value | 10,919.3 | 10,628.8 | 10,526.9 | 10,388.7 | 9,969.9 | 9,655.3 | 9,550.2 | 9,252.4 | 8,968.2 | 8,730.2 | 8,342.5 | 8,081.4 | 7,757.1 | 7,476.5 | 7,132.7 | 6,950.1 | 6,931.7 | 6,871.9 | ||||||||||||||||||||||
| Tangible Book Value | (512.1) | (670.4) | (904.2) | (215.7) | (578.1) | (815.7) | (951.0) | (1,214.2) | (1,551.1) | (1,882.8) | (420.4) | (647.5) | (994.5) | (1,238.1) | (1,311.8) | (1,457.8) | (1,599.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.6 |
| 196.1 |
| 185.8 |
| 167.0 |
| 153.0 |
| 138.7 |
| 144.5 |
| 154.6 |
| 263.4 |
| 151.2 |
| 167.6 |
| 152.8 |
| 124.6 |
| 144.8 |
| 135.1 |
| 122.5 |
| 79.7 |
| 100.4 |
| 89.3 |
| 83.4 |
| 76.5 |
| 62.4 |
| 64.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,272.8 |
| 2,128.8 |
| 2,061.8 |
| 2,042.1 |
| 2,573.5 |
| 2,522.5 |
| 2,643.0 |
| 2,517.1 |
| 2,774.5 |
| 2,025.8 |
| 2,272.2 |
| 2,127.2 |
| 1,924.6 |
| 1,836.1 |
| 1,998.6 |
| 2,018.1 |
| 1,960.2 |
| 1,934.7 |
| 2,024.5 |
| 1,789.3 |
| 1,787.4 |
| 1,928.2 |
| 1,696.9 |
| 1,707.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 611.0 |
| 617.1 |
| 597.5 |
| 598.8 |
| 549.3 |
| 526.5 |
| 508.6 |
| 516.6 |
| 534.8 |
| 548.9 |
| 537.2 |
| 538.3 |
| 542.7 |
| 554.1 |
| 487.4 |
| 490.1 |
| 492.4 |
| 493.3 |
| 495.0 |
| 492.5 |
| 482.9 |
| 473.2 |
| 478.6 |
| 475.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,181.0 |
| 5,139.8 |
| 4,292.4 |
| 4,224.9 |
| 4,188.8 |
| 4,155.6 |
| 4,075.6 |
| 4,047.5 |
| 3,668.4 |
| 3,613.2 |
| 3,610.3 |
| 3,612.0 |
| 3,263.7 |
| 3,252.0 |
| 3,238.6 |
| 3,115.6 |
| 3,138.7 |
| 3,117.1 |
| 2,975.0 |
| 2,819.0 |
| 2,846.1 |
| 2,827.5 |
| 3,368.6 |
| 3,344.9 |
| 3,473.7 |
| 2,700.8 |
| 2,623.7 |
| 2,644.4 |
| 2,667.8 |
| 2,768.2 |
| 2,762.9 |
| 2,310.2 |
| 2,338.5 |
| 2,369.5 |
| 2,403.8 |
| 2,101.6 |
| 2,147.4 |
| 2,126.7 |
| 2,013.4 |
| 1,966.0 |
| 1,981.1 |
| 1,901.0 |
| 1,734.0 |
| 1,780.3 |
| 1,767.5 |
| 169.3 |
| 169.9 |
| 169.1 |
| 178.7 |
| 166.7 |
| 167.2 |
| 166.7 |
| 164.2 |
| 168.5 |
| 179.7 |
| 174.4 |
| 182.9 |
| 182.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,972.0 |
| 11,898.2 |
| 11,679.7 |
| 11,755.3 |
| 10,579.9 |
| 10,357.5 |
| 10,433.4 |
| 10,311.2 |
| 10,601.9 |
| 9,844.6 |
| 9,219.7 |
| 9,069.6 |
| 8,891.5 |
| 8,662.3 |
| 8,108.0 |
| 8,152.5 |
| 8,058.4 |
| 7,796.1 |
| 7,783.3 |
| 7,535.0 |
| 7,298.8 |
| 7,100.7 |
| 6,977.1 |
| 6,955.8 |
| 415.7 |
| 700.0 |
| 94.7 |
| 132.3 |
| 505.0 |
| 115.9 |
| 510.8 |
| 497.4 |
| 199.5 |
| 98.4 |
| 104.2 |
| 358.9 |
| 68.7 |
| 307.7 |
| 308.1 |
| 308.1 |
| 509.6 |
| 272.6 |
| 338.0 |
| 278.9 |
| 613.7 |
| 599.3 |
| 298.7 |
| 287.4 |
| 294.1 |
| 236.3 |
| 194.6 |
| 175.8 |
| 180.6 |
| 174.9 |
| 156.8 |
| 144.2 |
| 140.6 |
| 136.4 |
| 137.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| 47.4 |
| 47.8 |
| 48.2 |
| 45.1 |
| 44.9 |
| 43.2 |
| 42.7 |
| 42.0 |
| 43.0 |
| 40.8 |
| 41.8 |
| 41.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 418.3 |
| 392.6 |
| 348.5 |
| 349.7 |
| 357.0 |
| 345.6 |
| 341.5 |
| 364.1 |
| 343.0 |
| 316.1 |
| 321.1 |
| 314.4 |
| 329.9 |
| 308.1 |
| 282.4 |
| 358.6 |
| 303.8 |
| 275.3 |
| 251.6 |
| 246.1 |
| 233.3 |
| 224.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,633.0 |
| 1,590.7 |
| 1,563.3 |
| 1,633.8 |
| 1,857.6 |
| 1,138.5 |
| 1,075.9 |
| 1,403.5 |
| 1,017.5 |
| 1,477.7 |
| 1,425.9 |
| 1,110.5 |
| 978.6 |
| 1,007.2 |
| 1,258.7 |
| 969.9 |
| 1,182.5 |
| 1,159.9 |
| 1,138.7 |
| 1,270.3 |
| 995.1 |
| 1,016.8 |
| 924.4 |
| 1,216.7 |
| 1,207.5 |
| 127.2 |
| 127.6 |
| 129.1 |
| 126.7 |
| 135.9 |
| 127.3 |
| 128.2 |
| 129.3 |
| 127.4 |
| 132.4 |
| 142.6 |
| 139.6 |
| 147.3 |
| 146.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| 30.1 |
| 24.3 |
| 39.4 |
| 16.7 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 719.7 |
| 697.7 |
| 730.1 |
| 544.9 |
| 533.5 |
| 541.5 |
| 556.4 |
| 553.7 |
| 536.1 |
| 549.2 |
| 544.2 |
| 545.9 |
| 528.3 |
| 554.0 |
| 557.7 |
| 541.9 |
| 512.5 |
| 609.0 |
| 596.7 |
| 582.8 |
| 621.8 |
| 655.3 |
| 652.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 529.4 |
| 514.2 |
| 550.9 |
| 562.1 |
| 518.8 |
| 517.3 |
| 488.4 |
| 497.6 |
| 502.8 |
| 495.8 |
| 464.8 |
| 511.4 |
| 513.6 |
| 359.5 |
| 239.6 |
| 235.9 |
| 254.5 |
| 251.1 |
| 217.0 |
| 222.1 |
| 218.4 |
| 235.3 |
| 191.1 |
| 196.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,040.3 |
| 5,026.3 |
| 5,121.3 |
| 5,412.0 |
| 4,459.1 |
| 4,408.1 |
| 4,729.2 |
| 4,824.7 |
| 5,275.9 |
| 4,729.1 |
| 4,353.7 |
| 4,402.8 |
| 4,434.9 |
| 4,420.4 |
| 3,596.1 |
| 3,814.4 |
| 3,854.0 |
| 3,768.4 |
| 4,017.1 |
| 3,942.8 |
| 3,894.6 |
| 3,844.2 |
| 3,603.9 |
| 3,599.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,900.1 |
| 7,664.7 |
| 7,453.4 |
| 7,267.9 |
| 7,094.7 |
| 6,915.0 |
| 6,751.7 |
| 6,626.7 |
| 6,387.6 |
| 6,198.8 |
| 6,010.0 |
| 5,826.3 |
| 5,653.8 |
| 5,474.1 |
| 5,315.2 |
| 5,153.7 |
| 5,002.4 |
| 4,784.6 |
| 4,651.8 |
| 4,522.0 |
| 4,403.7 |
| 4,315.1 |
| 4,205.2 |
| (545.9) |
| (485.6) |
| (470.4) |
| (524.3) |
| (506.9) |
| (512.9) |
| (504.5) |
| (533.6) |
| (558.8) |
| (575.7) |
| (533.1) |
| (558.5) |
| (535.8) |
| (540.1) |
| (551.1) |
| (456.2) |
| (454.1) |
| (414.8) |
| (429.2) |
| (462.7) |
| (494.3) |
| (532.1) |
| (542.4) |
| (429.9) |
| (423.3) |
| 1,573.0 |
| 1,571.0 |
| 1,570.7 |
| 1,565.3 |
| 1,565.3 |
| 1,570.4 |
| 1,569.9 |
| 1,565.4 |
| 1,574.5 |
| 1,569.7 |
| 1,569.8 |
| 1,570.4 |
| 1,570.2 |
| 1,206.5 |
| 1,206.6 |
| 1,210.7 |
| 1,209.1 |
| 1,208.2 |
| 1,205.4 |
| 1,211.8 |
| 1,211.5 |
| 1,111.3 |
| 1,010.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,931.7 |
| 6,871.9 |
| 6,558.4 |
| 6,343.3 |
| 6,120.7 |
| 5,949.3 |
| 5,704.2 |
| 5,486.4 |
| 5,326.0 |
| 5,115.5 |
| 4,866.0 |
| 4,666.8 |
| 4,456.6 |
| 4,241.9 |
| 4,511.9 |
| 4,338.1 |
| 4,204.4 |
| 4,027.6 |
| 3,766.2 |
| 3,592.2 |
| 3,404.2 |
| 3,256.5 |
| 3,373.2 |
| 3,356.6 |
| 6,558.4 |
| 6,343.3 |
| 6,120.7 |
| 5,949.3 |
| 5,704.2 |
| 5,486.4 |
| 5,326.0 |
| 5,115.5 |
| 4,866.0 |
| 4,666.8 |
| 4,456.6 |
| 4,241.9 |
| 4,511.9 |
| 4,338.1 |
| 4,204.4 |
| 4,027.6 |
| 3,766.2 |
| 3,592.2 |
| 3,404.2 |
| 3,256.5 |
| 3,373.2 |
| 3,356.6 |
| 2,295.9 |
| 2,571.5 |
| 1,227.9 |
| 1,200.9 |
| 1,496.0 |
| 1,738.2 |
| 1,999.2 |
| 2,375.7 |
| 1,693.4 |
| 1,899.1 |
| 2,104.3 |
| 2,278.7 |
| 1,382.5 |
| 1,588.2 |
| 1,648.9 |
| 1,528.0 |
| 1,694.0 |
| 1,884.9 |
| 1,844.3 |
| 1,624.3 |
| 1,709.0 |
| 1,686.0 |
| 565.5 |
| 428.0 |
| 184.5 |
| 1,435.0 |
| 1,446.6 |
| 1,239.5 |
| 1,499.7 |
| 1,296.8 |
| 599.9 |
| 1,161.7 |
| 1,148.6 |
| 917.4 |
| 577.4 |
| 1,028.7 |
| 835.6 |
| 800.3 |
| 796.0 |
| 754.1 |
| 794.1 |
| 770.6 |
| 1,003.7 |
| 480.2 |
| 500.2 |
| 6,558.4 |
| 6,343.3 |
| 6,120.7 |
| 5,949.3 |
| 5,704.2 |
| 5,486.4 |
| 5,326.0 |
| 5,115.5 |
| 4,866.0 |
| 4,666.8 |
| 4,456.6 |
| 4,241.9 |
| 4,511.9 |
| 4,338.1 |
| 4,204.4 |
| 4,027.6 |
| 3,766.2 |
| 3,592.2 |
| 3,404.2 |
| 3,256.5 |
| 3,373.2 |
| 3,356.6 |
| (1,735.5) |
| (1,967.5) |
| (2,270.2) |
| (872.5) |
| (899.3) |
| (1,129.0) |
| (1,337.0) |
| (1,517.8) |
| (1,694.9) |
| (1,112.6) |
| (1,284.9) |
| (1,523.2) |
| (1,773.9) |
| (853.3) |
| (1,061.3) |
| (1,160.9) |
| (1,101.4) |
| (1,338.6) |
| (1,506.0) |
| (1,471.8) |
| (1,296.5) |
| (1,253.2) |
| (1,238.3) |