| (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 | 58.6 | 59.8 | 60.8 | 72.6 | 60.4 | 569.6 | 42.0 | 48.6 | 69.2 | 64.8 | 74.1 | 75.4 | 69.2 | 69.7 | 86.6 | 95.1 | 173.5 | ||
| Restricted Cash | 25.3 | 41.7 | 14.3 | 15.6 | 0.2 | 0.1 | 0.5 | 0.8 | 1.9 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 58.6 | 59.8 | 60.8 | 72.6 | 60.4 | 569.6 | 42.0 | 48.6 | 69.2 | 64.8 | 74.1 | 75.4 | 69.2 | 69.7 | 86.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 693.4 | 774.0 | 762.0 | 634.5 | 539.9 | 595.0 | 662.0 | 706.7 | 1,111.0 | 1,032.9 | 908.2 | 817.8 | 740.9 | 698.4 | 587.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 3,404.9 | 3,360.0 | 3,033.4 | 2,048.3 | 1,847.9 | 2,598.5 | 3,305.8 | 3,650.5 | 3,365.6 | 3,520.1 | 3,612.0 | 2,899.0 | 2,827.2 | 2,396.9 | 1,809.2 | 1,867.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,422.7 | 6,111.1 | 5,924.3 | 5,542.3 | 5,200.7 | 4,791.0 | 4,655.8 | 4,488.1 | 4,173.8 | 3,936.4 | 3,677.2 | 3,352.5 | 3,119.0 | 2,921.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 369.9 | 376.6 | 344.7 | 327.6 | 395.9 | 335.2 | 290.3 | 306.2 | 309.8 | 303.7 | 299.9 | 264.7 | 263.0 | 217.2 | 202.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,340.6 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 1.2 | 1.2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,348.7 | |||
| (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 | 65.5 | 58.6 | 97.6 | 62.9 | 70.5 | 59.8 | 60.2 | 85.9 | 60.3 | 60.8 | 64.0 | 63.7 | 58.3 | 72.6 | 442.9 | |||||||||||||||||||||||||
| 110.1 |
| 33.2 |
| - |
| - |
| - |
| 95.1 |
| 173.5 |
| 110.1 |
| 33.2 |
| 462.0 |
| 406.4 |
| - |
| - |
| 1,392.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 235.8 | 211.9 | 172.3 | 158.3 | 173.4 | 139.4 | 146.6 | 208.7 | 251.7 | 97.0 | 115.4 | 207.0 | 192.7 | 196.1 | 193.0 | 204.7 | 295.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,647.7 | 4,698.0 | 4,306.9 | 3,138.0 | 2,811.7 | 4,152.7 | 4,411.1 | 4,884.0 | 4,797.5 | 4,714.8 | 4,709.7 | 3,999.2 | 3,830.0 | 3,361.1 | 2,676.2 | 2,628.8 | 2,268.4 | - | - |
| 2,707.5 |
| 2,527.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,466.5 | 2,319.2 | 2,132.7 | 1,935.1 | 1,781.2 | 1,652.9 | 1,481.2 | 1,332.8 | 1,211.1 | 1,093.2 | 1,009.8 | 930.5 | 883.7 | 826.8 | 756.8 | 689.6 | - | - | - |
| Property,Plant & Equipment Net | 3,956.2 | 3,791.9 | 3,791.6 | 3,607.2 | 3,419.5 | 3,138.1 | 3,174.6 | 3,155.3 | 2,962.7 | 2,843.2 | 2,667.4 | 2,422.0 | 2,235.3 | 2,095.1 | 1,950.7 | 1,838.0 | 1,713.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,409.3 | 1,452.9 | 1,465.8 | 1,320.1 | 1,235.3 | 1,185.0 | 1,501.9 | 1,513.2 | 1,515.0 | 1,511.3 | 1,394.5 | 1,314.7 | 1,259.6 | 1,237.4 | 1,172.2 | 1,142.4 | 1,123.1 | - | - |
| Intangible Assets | 1,028.9 | 905.9 | 927.8 | 837.0 | 743.5 | 521.5 | 581.6 | 595.4 | 586.8 | 598.2 | 439.9 | 354.7 | 335.1 | 291.3 | 217.8 | 202.0 | 174.8 | - | - |
| Operating Lease Right Of Use Assets | 456.4 | 391.1 | 392.1 | 323.5 | 284.0 | 309.5 | 333.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 2.5 | - | - | - |
| Other Non-Current Assets | 753.5 | 704.8 | 693.4 | 530.8 | 449.6 | 580.4 | 541.0 | 517.2 | 409.5 | 392.5 | 336.7 | 309.1 | 254.1 | 218.1 | 181.9 | 163.0 | 127.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,392.2 | 13,001.7 | 11,980.0 | 10,059.7 | 8,943.6 | 9,887.2 | 10,543.3 | 10,665.1 | 10,271.5 | 10,060.0 | 9,548.2 | 8,395.0 | 7,914.1 | 7,203.0 | 6,198.8 | 5,974.2 | 5,407.3 | - | - |
| 164.0 |
| 151.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.1 | 7.6 | - | - |
| Deferred Revenue Current | 45.2 | 43.9 | 42.5 | 41.8 | 33.6 | 32.5 | 32.6 | 31.6 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 44.3 | 48.1 | 41.2 | 39.5 | 37.8 | 38.4 | 41.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | 239.0 | 238.0 | 279.9 | 225.8 | 178.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1,003.9 | 1,049.1 | 944.2 | 657.5 | 574.2 | 535.8 | 530.1 | 679.9 | 774.5 | 566.8 | 529.2 | 495.1 | 429.7 | 414.5 | 348.8 | 360.9 | 329.5 | - | - |
| Total Current Liabilities | 5,540.6 | 6,312.2 | 5,582.5 | 3,405.7 | 3,059.8 | 4,165.9 | 5,100.2 | 5,658.1 | 5,635.7 | 5,829.2 | 5,167.4 | 3,882.0 | 3,751.8 | 3,201.7 | 2,462.6 | 2,399.4 | 1,863.4 | - | - |
| 1,105.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 431.8 | 356.9 | 363.2 | 296.9 | 260.1 | 286.5 | 305.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 74.7 | 72.9 | 70.6 | 66.6 | 60.5 | 56.0 | 57.7 | 61.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 94.1 | 83.1 | 85.0 | 76.5 | 78.2 | 95.9 | 135.1 | 89.8 | 71.9 | 91.5 | 78.6 | 69.3 | 116.5 | 89.4 | 62.3 | 25.9 | 24.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 399.0 | 380.9 | 360.4 | 333.0 | 322.3 | 310.6 | 262.4 | 275.0 | 235.4 | 217.9 | 207.6 | 204.3 | 174.3 | 157.1 | 144.9 | 129.4 | 111.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,051.1 | 10,544.4 | 9,768.6 | 8,011.9 | 6,566.6 | 6,651.5 | 7,381.2 | 7,949.1 | 7,902.2 | 7,749.7 | 7,198.9 | 6,322.9 | 5,852.4 | 5,514.5 | 4,304.2 | 3,895.3 | 3,104.1 | - | - |
| 1.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,976.1 | 5,331.8 | 4,643.0 | 3,663.7 | 4,639.9 | 4,069.4 | 3,688.3 | 3,238.3 | 2,832.2 | 3,133.3 | 2,702.8 | 3,756.6 | 3,337.9 | 2,963.0 | 2,646.6 | 2,365.2 | 2,221.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 1,619.6 | 2,266.9 | 887.8 | 563.1 | 544.1 | 467.9 | 842.4 | 359.9 | 1,747.9 | 1,320.6 | 1,302.7 | 773.2 | 289.9 | 399.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,341.1 | 2,457.3 | 2,211.4 | 2,047.8 | 2,377.0 | 3,235.7 | 3,162.1 | 2,716.0 | 2,369.3 | 2,310.3 | 2,349.3 | 2,072.1 | 2,061.7 | 1,688.5 | 1,894.6 | 2,078.9 | 2,303.2 | - | - |
| Total Equity | 2,341.1 | 2,457.3 | 2,211.4 | 2,047.8 | 2,377.0 | 3,235.7 | 3,162.1 | 2,716.0 | 2,369.3 | 2,310.3 | 2,349.3 | 2,072.1 | 2,061.7 | 1,688.5 | 1,894.6 | 2,078.9 | 2,303.2 | - | - |
| 1,112.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,253.6 | 939.1 | - | - |
| Working Capital | (892.9) | (1,614.2) | (1,275.6) | (267.7) | (248.1) | (13.2) | (689.1) | (774.1) | (838.2) | (1,114.4) | (457.7) | 117.2 | 78.2 | 159.4 | 213.6 | 229.4 | 405.0 | - | - |
| Book Value | 2,341.1 | 2,457.3 | 2,211.4 | 2,047.8 | 2,377.0 | 3,235.7 | 3,162.1 | 2,716.0 | 2,369.3 | 2,310.3 | 2,349.3 | 2,072.1 | 2,061.7 | 1,688.5 | 1,894.6 | 2,078.9 | 2,303.2 | - | - |
| Tangible Book Value | (97.1) | 98.5 | (182.2) | (109.3) | 398.2 | 1,529.2 | 1,078.6 | 607.4 | 267.5 | 200.8 | 514.9 | 402.7 | 467.0 | 159.8 | 504.6 | 734.5 | 1,005.3 | - | - |
| 336.5 |
| 608.1 |
| 60.4 |
| 72.0 |
| 59.5 |
| 350.0 |
| 569.6 |
| 350.5 |
| 257.3 |
| 411.0 |
| 42.0 |
| 45.0 |
| 51.1 |
| 48.7 |
| 48.6 |
| 52.6 |
| 53.1 |
| 57.5 |
| 69.2 |
| 53.3 |
| 52.5 |
| 56.3 |
| 64.8 |
| 62.2 |
| 54.7 |
| Restricted Cash | 54.7 | 25.3 | 26.5 | 30.8 | 57.0 | 41.7 | 36.3 | 22.1 | 18.9 | 14.3 | 12.6 | 16.9 | 17.8 | 15.6 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.5 | 0.8 | 0.9 | 0.8 | 0.7 | 0.7 | 1.4 | 1.9 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 65.5 | 58.6 | 97.6 | 62.9 | 70.5 | 59.8 | 60.2 | 85.9 | 60.3 | 60.8 | 64.0 | 63.7 | 58.3 | 72.6 | 442.9 | 336.5 | 608.1 | 60.4 | 72.0 | 59.5 | 350.0 | 569.6 | 350.5 | 257.3 | 411.0 | 42.0 | 45.0 | 51.1 | 48.7 | 48.6 | 52.6 | 53.1 | 57.5 | 69.2 | 53.3 | 52.5 | 56.3 | 64.8 | 62.2 | 54.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 600.1 | 693.4 | 621.9 | 628.7 | 764.4 | 774.0 | 673.0 | 640.6 | 642.9 | 762.0 | 629.1 | 593.4 | 541.8 | 634.5 | 464.2 | 516.6 | 566.5 | 539.9 | 462.9 | 572.1 | 650.3 | 595.0 | 477.2 | 493.4 | 324.5 | 662.0 | 571.2 | 553.0 | 567.4 | 706.7 | 569.7 | 625.4 | 671.8 | 1,111.0 | 901.0 | 795.1 | 830.3 | 1,032.9 | 788.3 | 817.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,444.4 | 3,404.9 | 3,489.2 | 3,445.6 | 3,231.6 | 3,360.0 | 3,530.8 | 3,553.9 | 3,002.7 | 3,033.4 | 2,645.6 | 2,572.5 | 2,196.2 | 2,048.3 | 1,851.3 | 1,905.3 | 1,698.3 | 1,847.9 | 1,496.6 | 1,756.2 | 2,254.6 | 2,598.5 | 2,482.5 | 2,432.3 | 3,677.0 | 3,305.8 | 3,280.7 | 3,517.9 | 3,771.4 | 3,650.5 | 3,381.3 | 3,587.0 | 3,529.3 | 3,365.6 | 3,408.6 | 3,713.2 | 3,692.6 | 3,520.1 | 3,448.0 | 3,661.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 241.0 | 235.8 | 220.8 | 244.7 | 223.9 | 211.9 | 234.7 | 357.0 | 298.9 | 172.3 | 186.2 | 161.3 | 155.8 | 158.3 | 131.4 | 184.1 | 195.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,580.1 | 4,647.7 | 4,688.0 | 4,621.4 | 4,549.3 | 4,698.0 | 4,749.5 | 4,851.4 | 4,241.9 | 4,306.9 | 3,773.1 | 3,639.8 | 3,153.0 | 3,138.0 | 3,075.0 | 3,131.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,500.0 | 2,500.0 | 2,400.0 | 2,400.0 | 2,400.0 | 2,300.0 | 2,200.0 | 2,200.0 | 2,100.0 | 2,100.0 | 2,100.0 | 2,000.0 | 2,000.0 | 1,900.0 | 1,900.0 | 1,900.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,949.8 | 3,956.2 | 3,929.4 | 3,797.0 | 3,795.2 | 3,791.9 | 3,781.1 | 3,780.7 | 3,774.0 | 3,791.6 | 3,723.5 | 3,713.4 | 3,656.0 | 3,607.2 | 3,499.3 | 3,466.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,407.4 | 1,409.3 | 1,399.5 | 1,385.5 | 1,452.9 | 1,452.9 | 1,447.6 | 1,449.4 | 1,454.7 | 1,465.8 | 1,455.7 | 1,460.7 | 1,450.2 | 1,320.1 | 1,233.3 | 1,233.3 | 1,232.7 | 1,235.3 | ||||||||||||||||||||||
| Intangible Assets | 1,028.6 | 1,028.9 | 1,007.0 | 892.8 | 966.2 | 905.9 | 922.6 | 924.3 | 925.6 | 927.8 | 931.8 | 936.2 | 880.3 | 837.0 | 742.4 | 742.8 | 743.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 441.1 | 456.4 | 462.7 | 451.8 | 463.1 | 391.1 | 403.4 | 404.9 | 416.3 | 392.1 | 371.0 | 369.7 | 328.8 | 323.5 | 307.1 | 287.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 845.1 | 753.5 | 760.0 | 720.1 | 701.2 | 704.8 | 710.9 | 708.5 | 710.9 | 693.4 | 665.9 | 614.2 | 565.6 | 530.8 | 558.2 | 446.7 | 435.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,623.3 | 14,392.2 | 14,200.5 | 13,571.0 | 13,325.6 | 13,001.7 | 12,906.6 | 12,828.6 | 12,041.3 | 11,980.0 | 11,241.0 | 11,079.5 | 10,360.8 | 10,059.7 | 9,415.3 | 9,307.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 376.9 | 369.9 | 351.7 | 340.0 | 331.5 | 376.6 | 298.6 | 338.9 | 346.7 | 344.7 | 341.6 | 390.8 | 347.1 | 327.6 | 343.7 | 371.4 | 385.8 | 395.9 | 354.2 | 396.1 | 413.2 | 335.2 | 344.5 | 261.3 | 225.5 | 290.3 | 267.6 | 264.8 | 269.2 | 306.2 | 274.4 | 275.1 | 302.2 | 309.8 | 276.6 | 287.5 | 308.6 | 303.7 | 304.0 | 288.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 44.8 | 45.2 | 44.9 | 44.7 | 44.2 | 43.9 | 43.7 | 43.6 | 42.3 | 42.5 | 41.9 | 41.4 | 41.2 | 41.8 | 41.5 | 34.2 | 33.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | 302.5 | - | - | 257.0 | - | - | - | - | 282.7 | 257.3 | 228.0 | 238.0 | 295.5 | 277.5 | 255.2 | 279.9 | ||||||||||||||||||||||
| Other Current Liabilities | 1,018.3 | 1,003.9 | 731.8 | 999.8 | 1,091.5 | 792.1 | 1,017.8 | 1,013.5 | 1,008.1 | 944.2 | 722.7 | 689.1 | 710.3 | 657.5 | 659.6 | 601.9 | 756.1 | |||||||||||||||||||||||
| Total Current Liabilities | 5,626.4 | 5,540.6 | 5,909.2 | 5,693.3 | 5,881.4 | 6,312.2 | 5,960.4 | 6,217.1 | 5,384.3 | 5,582.5 | 4,531.8 | 4,407.0 | 3,780.8 | 3,405.7 | 2,935.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 418.4 | 431.8 | 434.9 | 419.5 | 430.3 | 356.9 | 367.8 | 373.3 | 383.5 | 363.2 | 339.3 | 339.8 | 300.1 | 296.9 | 282.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 74.4 | 74.7 | 74.9 | 74.6 | 73.3 | 72.9 | 72.5 | 72.6 | 71.3 | 70.6 | 70.0 | 67.5 | 67.1 | 66.6 | 65.5 | 63.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 112.9 | 94.1 | 98.2 | 66.8 | 86.0 | 83.1 | 88.0 | 90.3 | 86.3 | 85.0 | 60.4 | 58.1 | 58.1 | 76.5 | 83.6 | 81.6 | 81.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 409.4 | 399.0 | 399.1 | 390.3 | 381.3 | 380.9 | 377.6 | 369.7 | 367.0 | 360.4 | 349.0 | 348.6 | 345.4 | 333.0 | 326.1 | 323.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,396.4 | 12,051.1 | 11,688.9 | 11,101.5 | 10,922.4 | 10,544.4 | 10,535.4 | 10,645.4 | 9,681.5 | 9,768.6 | 9,099.0 | 8,987.7 | 8,340.5 | 8,011.9 | 7,160.1 | 6,982.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,171.0 | 5,976.1 | 5,804.0 | 5,588.9 | 5,502.5 | 5,331.8 | 5,145.7 | 4,959.9 | 4,829.7 | 4,643.0 | 4,426.8 | 4,183.1 | 3,910.6 | 3,663.7 | 5,672.8 | 5,320.2 | 4,943.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,427.7 | 3,001.2 | 2,601.5 | 2,266.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,226.9 | 2,341.1 | 2,511.6 | 2,469.5 | 2,403.2 | 2,457.3 | 2,371.2 | 2,183.2 | 2,359.8 | 2,211.4 | 2,142.0 | 2,091.8 | 2,020.3 | 2,047.8 | 2,255.2 | 2,325.0 | ||||||||||||||||||||||||
| Total Equity | 2,226.9 | 2,341.1 | 2,511.6 | 2,469.5 | 2,403.2 | 2,457.3 | 2,371.2 | 2,183.2 | 2,359.8 | 2,211.4 | 2,142.0 | 2,091.8 | 2,020.3 | 2,047.8 | 2,255.2 | 2,325.0 | 2,345.6 | 2,377.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (1,046.3) | (892.9) | (1,221.2) | (1,071.9) | (1,332.1) | (1,614.2) | (1,210.9) | (1,365.7) | (1,142.4) | (1,275.6) | (758.7) | (767.2) | (627.8) | (267.7) | 139.6 | 351.3 | 445.0 | |||||||||||||||||||||||
| Book Value | 2,226.9 | 2,341.1 | 2,511.6 | 2,469.5 | 2,403.2 | 2,457.3 | 2,371.2 | 2,183.2 | 2,359.8 | 2,211.4 | 2,142.0 | 2,091.8 | 2,020.3 | 2,047.8 | 2,255.2 | 2,325.0 | 2,345.6 | 2,377.0 | ||||||||||||||||||||||
| Tangible Book Value | (209.1) | (97.1) | 105.1 | 191.2 | (15.9) | 98.5 | 1.0 | (190.5) | (20.5) | (182.2) | (245.5) | (305.1) | (310.2) | (109.3) | 279.5 | 348.9 | 369.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.4 |
| 177.7 |
| 212.7 |
| 178.7 |
| 139.4 |
| 139.4 |
| 157.3 |
| 147.7 |
| 146.6 |
| 243.6 |
| 313.8 |
| 229.0 |
| 208.7 |
| 203.4 |
| 209.3 |
| 177.0 |
| 251.7 |
| 87.2 |
| 85.4 |
| 97.6 |
| 97.0 |
| 123.4 |
| 130.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,249.6 |
| 2,811.7 |
| 2,374.4 |
| 2,801.9 |
| 3,666.8 |
| 4,152.7 |
| 3,654.9 |
| 3,520.2 |
| 4,748.6 |
| 4,411.1 |
| 4,398.8 |
| 4,663.6 |
| 4,831.8 |
| 4,884.0 |
| 4,437.8 |
| 4,703.9 |
| 4,646.9 |
| 4,797.5 |
| 4,450.1 |
| 4,646.2 |
| 4,676.8 |
| 4,714.8 |
| 4,421.9 |
| 4,663.9 |
| 1,800.0 |
| 1,800.0 |
| 1,700.0 |
| 1,700.0 |
| 1,700.0 |
| 1,700.0 |
| 1,600.0 |
| 1,600.0 |
| 1,500.0 |
| 1,500.0 |
| 1,400.0 |
| 1,400.0 |
| 1,400.0 |
| 1,300.0 |
| 1,300.0 |
| 1,300.0 |
| 1,200.0 |
| 1,200.0 |
| 1,200.0 |
| 1,200.0 |
| 1,100.0 |
| 1,100.0 |
| 1,100.0 |
| 1,055.9 |
| 3,413.6 |
| 3,419.5 |
| 3,218.5 |
| 3,094.7 |
| 3,107.1 |
| 3,138.1 |
| 3,125.1 |
| 3,143.9 |
| 3,164.9 |
| 3,174.6 |
| 3,130.8 |
| 3,115.2 |
| 3,129.6 |
| 3,155.3 |
| 3,085.5 |
| 3,023.1 |
| 3,000.3 |
| 2,962.7 |
| 2,949.2 |
| 2,950.7 |
| 2,897.0 |
| 2,843.2 |
| 2,807.6 |
| 2,772.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,224.0 |
| 1,187.0 |
| 1,184.8 |
| 1,185.0 |
| 1,186.5 |
| 1,181.3 |
| 1,183.6 |
| 1,501.9 |
| 1,498.6 |
| 1,497.8 |
| 1,509.8 |
| 1,513.2 |
| 1,516.1 |
| 1,508.1 |
| 1,513.6 |
| 1,515.0 |
| 1,529.8 |
| 1,527.9 |
| 1,515.6 |
| 1,511.3 |
| 1,492.4 |
| 1,427.3 |
| 743.5 |
| 587.1 |
| 521.0 |
| 521.2 |
| 521.5 |
| 521.8 |
| 522.0 |
| 522.3 |
| 581.6 |
| 582.0 |
| 582.7 |
| 596.7 |
| 595.4 |
| 595.7 |
| 579.3 |
| 587.3 |
| 586.8 |
| 616.3 |
| 615.1 |
| 600.6 |
| 598.2 |
| 581.0 |
| 544.6 |
| 283.8 |
| 284.0 |
| 286.0 |
| 303.0 |
| 302.5 |
| 309.5 |
| 329.0 |
| 340.6 |
| 333.5 |
| 333.1 |
| 328.8 |
| 336.0 |
| 343.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 449.6 |
| 450.7 |
| 473.4 |
| 485.1 |
| 580.4 |
| 752.0 |
| 740.5 |
| 599.5 |
| 541.0 |
| 512.8 |
| 504.2 |
| 503.0 |
| 517.2 |
| 484.7 |
| 474.2 |
| 472.2 |
| 409.5 |
| 409.4 |
| 409.8 |
| 402.7 |
| 392.5 |
| 384.1 |
| 380.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,357.9 |
| 8,943.6 |
| 8,140.7 |
| 8,381.0 |
| 9,267.5 |
| 9,887.2 |
| 9,569.3 |
| 9,448.5 |
| 10,552.4 |
| 10,543.3 |
| 10,451.8 |
| 10,699.5 |
| 10,914.3 |
| 10,665.1 |
| 10,119.8 |
| 10,288.6 |
| 10,220.3 |
| 10,271.5 |
| 9,954.8 |
| 10,149.7 |
| 10,092.7 |
| 10,060.0 |
| 9,687.0 |
| 9,788.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.6 |
| 33.4 |
| 33.1 |
| 32.6 |
| 32.5 |
| 32.1 |
| 32.3 |
| 32.8 |
| 32.6 |
| 32.3 |
| 31.8 |
| 31.3 |
| 31.6 |
| 31.9 |
| 30.3 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.8 |
| 40.4 |
| 41.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.7 |
| 269.2 |
| 231.4 |
| 225.8 |
| 214.3 |
| - |
| - |
| 178.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 574.2 |
| 553.7 |
| 597.1 |
| 659.5 |
| 535.8 |
| 535.5 |
| 729.8 |
| 642.2 |
| 530.1 |
| 752.2 |
| 730.4 |
| 734.7 |
| 679.9 |
| 688.1 |
| 659.4 |
| 707.4 |
| 774.5 |
| 659.1 |
| 574.6 |
| 615.0 |
| 566.8 |
| 566.1 |
| 515.1 |
| 2,780.0 |
| 2,804.6 |
| 3,059.8 |
| 2,427.2 |
| 3,040.7 |
| 3,609.2 |
| 4,165.9 |
| 3,710.6 |
| 3,821.3 |
| 4,995.8 |
| 5,100.2 |
| 5,195.0 |
| 5,590.3 |
| 5,898.5 |
| 5,658.1 |
| 5,171.1 |
| 5,476.4 |
| 5,433.6 |
| 5,635.7 |
| 6,128.1 |
| 6,108.5 |
| 5,722.5 |
| 5,829.2 |
| 5,397.9 |
| 5,576.4 |
| 262.8 |
| 261.0 |
| 260.1 |
| 261.9 |
| 279.1 |
| 279.1 |
| 286.5 |
| 304.7 |
| 315.2 |
| 306.7 |
| 305.0 |
| 302.5 |
| 308.8 |
| 315.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| 60.5 |
| 59.7 |
| 58.2 |
| 56.3 |
| 56.0 |
| 55.4 |
| 55.5 |
| 57.3 |
| 57.7 |
| 58.1 |
| 57.8 |
| 57.5 |
| 61.9 |
| 64.4 |
| 64.0 |
| 63.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.2 |
| 80.8 |
| 75.4 |
| 76.3 |
| 95.9 |
| 110.1 |
| 118.0 |
| 66.5 |
| 135.1 |
| 126.6 |
| 91.7 |
| 90.6 |
| 89.8 |
| 87.5 |
| 76.8 |
| 76.1 |
| 71.9 |
| 99.2 |
| 99.5 |
| 95.6 |
| 91.5 |
| 89.3 |
| 97.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.8 |
| 322.3 |
| 341.2 |
| 338.7 |
| 317.7 |
| 310.6 |
| 304.0 |
| 273.2 |
| 260.1 |
| 262.4 |
| 255.2 |
| 249.6 |
| 248.5 |
| 275.0 |
| 281.1 |
| 276.7 |
| 280.0 |
| 235.4 |
| 231.3 |
| 227.0 |
| 224.6 |
| 217.9 |
| 209.5 |
| 218.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,012.3 |
| 6,566.6 |
| 5,784.2 |
| 5,524.2 |
| 6,073.6 |
| 6,651.5 |
| 6,211.4 |
| 6,310.8 |
| 7,705.5 |
| 7,381.2 |
| 7,455.1 |
| 7,816.6 |
| 8,128.5 |
| 7,949.1 |
| 7,501.8 |
| 7,788.0 |
| 7,748.4 |
| 7,902.2 |
| 7,754.3 |
| 7,651.1 |
| 7,658.5 |
| 7,749.7 |
| 7,466.2 |
| 7,630.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,639.9 |
| 4,258.1 |
| 3,896.4 |
| 4,308.8 |
| 4,069.4 |
| 3,917.9 |
| 3,735.3 |
| 3,455.5 |
| 3,688.3 |
| 3,530.6 |
| 3,431.1 |
| 3,330.3 |
| 3,238.3 |
| 3,145.6 |
| 3,033.6 |
| 2,936.0 |
| 2,832.2 |
| 3,416.5 |
| 3,319.0 |
| 3,231.3 |
| 3,133.3 |
| 3,018.0 |
| 2,910.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,904.0 |
| 1,046.1 |
| 1,156.9 |
| 887.8 |
| 602.3 |
| 628.1 |
| 628.3 |
| 563.1 |
| 569.0 |
| 574.8 |
| 570.2 |
| 544.1 |
| 548.3 |
| 552.9 |
| 481.2 |
| 467.9 |
| 1,247.4 |
| 849.4 |
| 815.3 |
| 842.4 |
| 816.4 |
| 771.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,345.6 |
| 2,377.0 |
| 2,356.5 |
| 2,856.8 |
| 3,193.9 |
| 3,235.7 |
| 3,357.9 |
| 3,137.7 |
| 2,846.9 |
| 3,162.1 |
| 2,996.7 |
| 2,882.9 |
| 2,785.8 |
| 2,716.0 |
| 2,618.0 |
| 2,500.6 |
| 2,471.9 |
| 2,369.3 |
| 2,200.5 |
| 2,498.6 |
| 2,434.2 |
| 2,310.3 |
| 2,220.8 |
| 2,158.2 |
| 2,356.5 |
| 2,856.8 |
| 3,193.9 |
| 3,235.7 |
| 3,357.9 |
| 3,137.7 |
| 2,846.9 |
| 3,162.1 |
| 2,996.7 |
| 2,882.9 |
| 2,785.8 |
| 2,716.0 |
| 2,618.0 |
| 2,500.6 |
| 2,471.9 |
| 2,369.3 |
| 2,200.5 |
| 2,498.6 |
| 2,434.2 |
| 2,310.3 |
| 2,220.8 |
| 2,158.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (248.1) |
| (52.8) |
| (238.8) |
| 57.6 |
| (13.2) |
| (55.7) |
| (301.1) |
| (247.2) |
| (689.1) |
| (796.2) |
| (926.7) |
| (1,066.7) |
| (774.1) |
| (733.3) |
| (772.5) |
| (786.7) |
| (838.2) |
| (1,678.0) |
| (1,462.3) |
| (1,045.7) |
| (1,114.4) |
| (976.0) |
| (912.5) |
| 2,356.5 |
| 2,856.8 |
| 3,193.9 |
| 3,235.7 |
| 3,357.9 |
| 3,137.7 |
| 2,846.9 |
| 3,162.1 |
| 2,996.7 |
| 2,882.9 |
| 2,785.8 |
| 2,716.0 |
| 2,618.0 |
| 2,500.6 |
| 2,471.9 |
| 2,369.3 |
| 2,200.5 |
| 2,498.6 |
| 2,434.2 |
| 2,310.3 |
| 2,220.8 |
| 2,158.2 |
| 398.2 |
| 545.4 |
| 1,148.8 |
| 1,487.9 |
| 1,529.2 |
| 1,649.6 |
| 1,434.4 |
| 1,141.0 |
| 1,078.6 |
| 916.1 |
| 802.4 |
| 679.3 |
| 607.4 |
| 506.2 |
| 413.2 |
| 371.0 |
| 267.5 |
| 54.4 |
| 355.6 |
| 318.0 |
| 200.8 |
| 147.4 |
| 186.3 |