| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 202.4 | 286.5 | 175.5 | 192.4 | 188.9 | 172.1 | 267.5 | 310.9 | 218.5 | 272.9 | 278.7 | 153.7 | 324.8 | 199.7 | 167.8 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 192.4 | 310.9 | 153.7 | 199.7 | 477.0 | 546.1 | 621.1 | 1,031.5 | 932.6 | 929.0 | 1,009.3 | 1,006.9 | 1,092.1 | 943.9 | 640.4 | 557.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 192.4 | 310.9 | 153.7 | 199.7 | 477.0 | 546.1 | 621.1 | 1,031.5 | 932.6 | 929.0 | 1,009.3 | 1,006.9 | 1,092.1 | 943.9 | 640.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 4,327.5 | 4,391.2 | 4,301.0 | 3,576.1 | 2,928.4 | 3,168.4 | 3,641.1 | 2,769.9 | 5,054.3 | 5,220.5 | 4,869.0 | 4,607.3 | 3,574.5 | 2,618.7 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 5,235.5 | 5,468.7 | 4,244.1 | 3,236.8 | 2,732.0 | 3,008.4 | 3,141.8 | 2,559.9 | 2,482.2 | 2,613.4 | 2,264.3 | 2,388.6 | 1,812.8 | 1,411.8 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 1,326.4 | 1,341.2 | 1,292.6 | 1,253.7 | 1,116.2 | 1,026.2 | 1,213.9 | 1,217.1 | 1,085.5 | 1,079.6 | 844.2 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 3,487.4 | 3,345.5 | 3,431.7 | 2,401.4 | 1,754.1 | 1,864.3 | 2,269.5 | 1,590.8 | 3,338.1 | 3,402.4 | 3,278.2 | 3,230.8 | 2,862.3 | 1,958.0 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,574.7 | 2,406.6 | 1,437.4 | 1,191.3 | 1,424.8 | 1,419.9 | 1,489.2 | 1,339.2 | 1,646.5 | 1,209.0 | 1,207.0 | 1,272.0 | 1,243.7 | 946.6 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 83.9 | 89.0 | 95.7 | 99.6 | 98.8 | 104.0 | 115.8 | 127.4 | 135.5 | 138.3 | 137.1 | 142.6 | 151.9 | 151.1 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,662.0 | 2,899.3 | 1,611.8 | 1,214.4 | 1,424.8 | 1,720.5 | 1,654.6 | 2,491.8 | 1,977.6 | 2,074.0 | 2,045.2 | 2,144.4 | 1,280.2 | 969.9 | - | - |
| 299.1 |
| 322.7 |
| 376.3 |
| 483.1 |
| 477.0 |
| 402.7 |
| 488.8 |
| 664.1 |
| 546.1 |
| 725.3 |
| 482.2 |
| 365.9 |
| 621.1 |
| 430.1 |
| 589.5 |
| 539.7 |
| 1,129.2 |
| 1,270.1 |
| 1,036.5 |
| 916.1 |
| 824.7 |
| 932.6 |
| 803.5 |
| 903.3 |
| 814.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 202.4 | 286.5 | 175.5 | 192.4 | 188.9 | 172.1 | 267.5 | 310.9 | 218.5 | 272.9 | 278.7 | 153.7 | 324.8 | 199.7 | 167.8 | 299.1 | 322.7 | 376.3 | 483.1 | 477.0 | 402.7 | 488.8 | 664.1 | 546.1 | 725.3 | 482.2 | 365.9 | 621.1 | 430.1 | 589.5 | 539.7 | 1,129.2 | 1,270.1 | 1,036.5 | 916.1 | 824.7 | 932.6 | 803.5 | 903.3 | 814.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,502.3 | 5,242.8 | 4,503.5 | 4,327.5 | 4,095.5 | 4,421.4 | 4,575.9 | 4,391.2 | 4,315.1 | 4,508.7 | 4,679.7 | 4,301.0 | 4,789.4 | 3,576.1 | 4,077.7 | 3,720.3 | 3,365.7 | 3,105.3 | 2,964.5 | 2,928.4 | 2,987.8 | 2,977.8 | 3,129.4 | 3,168.4 | 3,188.9 | 3,445.8 | 3,682.5 | 3,641.1 | 3,552.5 | 3,295.0 | 3,417.4 | 3,237.4 | 2,996.1 | 4,874.2 | 5,395.0 | 4,903.3 | 5,054.3 | 4,994.8 | 5,696.6 | 5,060.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5,462.4 | 5,294.5 | 5,420.9 | 5,235.5 | 5,270.5 | 5,252.5 | 5,614.1 | 5,468.7 | 5,751.9 | 6,116.0 | 5,755.1 | 4,244.1 | 4,972.9 | 3,236.8 | 3,542.7 | 3,283.8 | 2,760.2 | 2,816.4 | 2,944.7 | 2,732.0 | 2,745.2 | 2,908.6 | 3,026.0 | 3,008.4 | 3,212.0 | 3,306.3 | 3,395.2 | 3,141.8 | 3,261.9 | 3,285.9 | 3,129.0 | 2,771.2 | 2,697.8 | 2,826.9 | 2,650.2 | 2,805.0 | 2,482.2 | 2,474.4 | 2,493.6 | 2,705.4 |
| Prepaid Expenses | 217.7 | 200.4 | 227.2 | 263.4 | 240.5 | 226.3 | 221.8 | 199.7 | 200.4 | 241.4 | 197.7 | 177.8 | 216.5 | 150.8 | 156.0 | 161.8 | 156.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 11,384.8 | 11,024.2 | 10,327.0 | 10,018.7 | 9,795.4 | 10,072.4 | 10,679.2 | 10,370.6 | 10,485.8 | 11,139.0 | 10,911.1 | 8,876.6 | 10,303.6 | 7,163.4 | 7,944.2 | 7,465.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 1,326.4 | - | 1,341.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 1,038.3 | - | 999.9 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 651.0 | 662.6 | 666.0 | 667.2 | 578.7 | 564.3 | 584.1 | 568.2 | 561.6 | 563.8 | 471.0 | 315.2 | 378.3 | 368.5 | 338.2 | 351.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 817.0 | 826.5 | 818.1 | 837.0 | 795.1 | 773.7 | 818.9 | 781.0 | 780.5 | 787.0 | 759.8 | 758.8 | 755.0 | 838.1 | 823.7 | 824.0 | 838.5 | 834.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | 12.7 | 8.2 | 28.5 | 19.3 | 23.1 | 33.8 | 38.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 216.8 | 216.7 | 200.6 | 201.9 | 179.3 | 202.6 | 211.7 | 209.0 | 219.6 | 227.1 | 220.7 | 227.1 | 229.5 | 266.0 | 248.0 | 257.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 419.6 | 423.2 | 402.7 | 393.6 | 363.9 | 330.0 | 303.6 | 280.5 | 277.8 | 280.3 | 283.8 | 210.7 | 263.5 | 260.9 | 207.4 | 289.7 | 232.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,489.3 | 13,153.2 | 12,414.4 | 12,118.6 | 11,712.3 | 11,942.9 | 12,597.6 | 12,209.1 | 12,325.2 | 12,997.2 | 12,646.5 | 10,388.5 | 11,929.9 | 8,925.4 | 9,580.9 | 9,211.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,625.9 | 4,343.4 | 3,688.9 | 3,487.4 | 3,319.0 | 3,626.3 | 3,588.0 | 3,345.5 | 3,324.0 | 3,308.1 | 3,445.7 | 3,431.7 | 3,106.7 | 2,401.4 | 2,693.7 | 2,467.7 | 2,001.7 | 1,935.7 | 2,005.1 | 1,754.1 | 1,733.7 | 1,802.5 | 2,025.5 | 1,864.3 | 1,836.5 | 2,046.6 | 2,352.8 | 2,269.5 | 2,091.1 | 1,958.1 | 1,917.7 | 1,731.3 | 1,774.0 | 3,298.0 | 3,628.1 | 3,339.8 | 3,338.1 | 3,272.0 | 3,850.3 | 3,301.5 |
| Short Term Debt | 470.1 | 463.6 | 189.3 | 87.3 | 144.5 | 2.6 | 524.1 | 492.7 | 548.5 | 696.3 | 68.6 | 174.4 | 209.4 | 23.1 | 350.0 | - | 300.0 | 311.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 50.8 | 52.7 | 54.8 | 56.2 | 55.5 | 53.5 | 55.5 | 54.0 | 55.1 | 55.4 | 53.7 | 54.5 | 52.9 | 58.3 | 56.2 | 57.3 | ||||||||||||||||||||||||
| Accrued Expenses | 516.7 | 474.2 | 440.9 | 497.2 | 495.3 | 523.6 | 580.3 | 573.1 | 565.0 | 705.7 | 722.4 | 591.0 | 688.6 | 572.5 | 588.6 | 588.3 | 527.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,663.4 | 5,334.0 | 4,373.9 | 4,128.1 | 4,014.4 | 4,206.1 | 4,747.9 | 4,465.3 | 4,492.7 | 4,765.6 | 4,290.4 | 4,251.7 | 4,057.7 | 3,055.2 | 3,688.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,472.8 | 2,474.1 | 2,795.9 | 2,574.7 | 2,494.4 | 2,567.4 | 2,430.7 | 2,406.6 | 2,406.4 | 2,753.5 | 3,101.9 | 1,437.4 | 2,979.8 | 1,191.3 | 1,144.6 | 1,389.7 | 895.9 | 895.6 | 1,195.2 | 1,424.8 | 1,194.2 | 1,194.1 | 1,192.0 | 1,419.9 | 2,023.6 | 1,961.5 | 1,554.7 | 1,489.2 | 1,488.7 | 1,488.1 | 1,495.1 | 1,724.2 | 3,382.4 | 1,610.5 | 1,072.2 | 1,075.8 | 1,646.5 | 1,725.2 | 1,692.3 | 1,625.8 |
| Operating Lease Liabilities Non-Current | 178.8 | 176.9 | 159.0 | 159.4 | 137.8 | 165.8 | 175.3 | 173.9 | 183.4 | 191.5 | 186.7 | 199.4 | 199.0 | 239.8 | 221.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 220.9 | 230.3 | 237.4 | 244.8 | 180.8 | 159.8 | 205.9 | 237.9 | 253.6 | 276.2 | 244.9 | 307.3 | 263.7 | 354.8 | 323.3 | 332.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8,536.0 | 8,215.2 | 7,566.3 | 7,107.1 | 6,827.4 | 7,099.0 | 7,559.8 | 7,283.6 | 7,336.1 | 7,986.8 | 7,823.9 | 6,195.8 | 7,500.2 | 4,841.2 | 5,377.6 | 5,065.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 82.0 | 81.4 | 81.3 | 83.9 | 84.9 | 86.3 | 87.3 | 89.0 | 90.4 | 89.8 | 91.0 | 95.7 | 90.7 | 99.6 | 98.4 | 99.3 | 99.5 | 98.9 | 98.8 | 98.8 | 98.8 | 99.3 | 101.5 | 104.0 | 106.7 | 109.0 | 113.0 | 115.8 | 118.6 | 119.6 | 121.2 | 126.2 | 128.0 | 128.5 | 131.3 | 132.2 | 135.5 | 135.8 | 135.9 | 138.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,415.3 | 3,349.7 | 3,316.4 | 3,430.2 | 3,501.2 | 3,541.8 | 3,533.9 | 3,601.8 | 3,625.0 | 3,564.2 | 3,532.7 | 2,921.4 | 3,089.0 | 2,516.2 | 2,686.0 | 2,593.4 | 2,452.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (331.6) | (275.5) | (315.5) | (257.7) | (447.9) | (531.0) | (319.4) | (486.7) | (436.1) | (357.5) | (503.1) | (481.2) | (429.5) | (153.7) | (223.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,953.3 | 4,937.9 | 4,848.1 | 5,011.5 | 4,885.0 | 4,843.9 | 5,037.7 | 4,925.5 | 4,989.1 | 5,010.4 | 4,822.6 | 4,192.8 | 4,429.7 | 4,084.2 | 4,203.2 | 4,145.6 | ||||||||||||||||||||||||
| Total Equity | 4,953.3 | 4,937.9 | 4,848.1 | 5,011.5 | 4,885.0 | 4,843.9 | 5,037.7 | 4,925.5 | 4,989.1 | 5,010.4 | 4,822.6 | 4,192.8 | 4,429.7 | 4,084.2 | 4,203.2 | 4,145.6 | 3,937.9 | 3,910.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,942.9 | 2,937.7 | 2,985.3 | 2,662.0 | 2,638.9 | 2,570.0 | 2,954.8 | 2,899.3 | 2,954.9 | 3,449.9 | 3,170.5 | 1,611.8 | 3,189.2 | 1,214.4 | 1,494.6 | 1,389.7 | 1,196.0 | 1,207.4 | 1,362.2 | 1,424.8 | 1,594.2 | 1,686.3 | 1,830.4 | 1,720.5 | 2,074.0 | 1,963.3 | 1,565.3 | 1,654.6 | 1,590.7 | 1,731.4 | 1,690.6 | 1,756.8 | 3,629.2 | 2,317.3 | 2,208.4 | 2,112.2 | 1,977.6 | 2,075.5 | 2,101.5 | 2,089.0 |
| Net debt | 2,740.5 | 2,651.2 | 2,809.8 | 2,469.6 | 2,450.0 | 2,397.8 | 2,687.3 | 2,588.4 | 2,736.5 | 3,177.0 | 2,891.8 | 1,458.1 | 2,864.4 | 1,014.7 | 1,326.8 | 1,090.6 | 873.2 | 831.1 | ||||||||||||||||||||||
| Working Capital | 5,721.3 | 5,690.3 | 5,953.1 | 5,890.6 | 5,781.0 | 5,866.3 | 5,931.4 | 5,905.3 | 5,993.2 | 6,373.4 | 6,620.8 | 4,625.0 | 6,245.9 | 4,108.2 | 4,255.7 | 4,351.7 | 3,718.7 | |||||||||||||||||||||||
| Book Value | 4,953.3 | 4,937.9 | 4,848.1 | 5,011.5 | 4,885.0 | 4,843.9 | 5,037.7 | 4,925.5 | 4,989.1 | 5,010.4 | 4,822.6 | 4,192.8 | 4,429.7 | 4,084.2 | 4,203.2 | 4,145.6 | 3,937.9 | 3,910.7 | ||||||||||||||||||||||
| Tangible Book Value | 4,136.3 | 4,111.5 | 4,030.0 | 4,174.5 | 4,089.9 | 4,070.2 | 4,218.9 | 4,144.5 | 4,208.6 | 4,223.4 | 4,062.7 | 3,421.3 | 3,666.4 | 3,217.5 | 3,360.2 | 3,298.6 | 3,065.7 | |||||||||||||||||||||||
| 557.4 |
| - |
| Prepaid Expenses | 263.4 | 199.7 | 177.8 | 150.8 | 191.4 | 153.4 | 206.5 | 73.8 | 115.9 | 191.3 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 191.3 | 214.2 | 251.6 | 150.8 | 169.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,018.7 | 10,370.6 | 8,876.6 | 7,163.4 | 6,328.8 | 6,876.3 | 7,610.6 | 9,004.0 | 8,584.9 | 8,954.2 | 8,356.9 | 8,254.4 | 6,630.2 | 5,144.3 | - | - |
| - |
| - |
| Accumulated Depreciation | 1,191.7 | 1,144.0 | 1,038.3 | 999.9 | 938.0 | 886.1 | 758.0 | 665.1 | 773.0 | 783.5 | 692.0 | 618.4 | 541.6 | - | - | - |
| Property,Plant & Equipment Net | 667.2 | 568.2 | 315.2 | 368.5 | 404.6 | 452.2 | 522.9 | 453.2 | 389.6 | 535.0 | 492.6 | 461.2 | 302.6 | 305.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 837.0 | 781.0 | 758.8 | 838.1 | 773.7 | 876.7 | 980.9 | 621.9 | 1,278.8 | 1,348.5 | 1,261.3 | 1,100.6 | 566.3 | 550.1 | - | - |
| Intangible Assets | - | - | 12.7 | 28.5 | 65.4 | 143.5 | 219.9 | 22.6 | 99.7 | 184.3 | 172.2 | 181.3 | - | - | - | - |
| Operating Lease Right Of Use Assets | 201.9 | 209.0 | 227.1 | 266.0 | 275.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 393.6 | 280.5 | 210.7 | 260.9 | 256.7 | 215.8 | 262.6 | 239.1 | 267.8 | 228.7 | 191.7 | 351.6 | 283.3 | 273.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,118.6 | 12,209.1 | 10,388.5 | 8,925.4 | 8,105.2 | 8,564.6 | 9,596.8 | 11,239.8 | 10,800.0 | 11,255.5 | 10,474.7 | 10,167.9 | 7,782.4 | 6,273.5 | - | - |
| - |
| Short Term Debt | 87.3 | 492.7 | 174.4 | 23.1 | 0.1 | 300.5 | 165.4 | 1,152.6 | 331.1 | 865.1 | 838.2 | 872.4 | 36.5 | 23.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 56.2 | 54.0 | 54.5 | 58.3 | 53.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 497.2 | 573.1 | 591.0 | 572.5 | 472.9 | 413.7 | 534.6 | 394.9 | 603.1 | 711.4 | 705.1 | 695.5 | 540.8 | 474.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,128.1 | 4,465.3 | 4,251.7 | 3,055.2 | 2,280.4 | 2,578.6 | 2,969.5 | 4,942.5 | 4,272.3 | 4,978.8 | 4,821.4 | 4,798.7 | 3,439.6 | 2,455.9 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 159.4 | 173.9 | 199.4 | 239.8 | 253.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 244.8 | 237.9 | 307.3 | 354.8 | 419.9 | 425.6 | 453.1 | 223.1 | 196.1 | 172.7 | 157.1 | 191.5 | 90.0 | 110.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,107.1 | 7,283.6 | 6,195.8 | 4,841.2 | 4,378.8 | 4,424.1 | 4,911.8 | 6,548.5 | 6,114.9 | 6,360.5 | 6,185.6 | 6,262.1 | 4,773.3 | 3,512.7 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,430.2 | 3,601.8 | 2,921.4 | 2,516.2 | 2,421.8 | 2,767.5 | 3,235.9 | 3,632.3 | 3,582.6 | 3,257.4 | 2,803.0 | 2,545.9 | 1,624.4 | 1,214.1 | - | - |
| Accumulated Other Comprehensive Income | (257.7) | (486.7) | (481.2) | (153.7) | (388.4) | (304.0) | (195.4) | (520.8) | (441.0) | 139.5 | 28.9 | (45.8) | 27.4 | 218.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 0.3 | 0.5 | 0.7 | 0.8 | 0.7 | 0.7 | 0.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,011.5 | 4,925.5 | 4,192.8 | 4,084.2 | 3,726.4 | 4,140.5 | 4,685.1 | 4,691.3 | 4,685.0 | 4,890.2 | 4,289.1 | 3,905.7 | 3,009.1 | 2,760.9 | 4,141.9 | 3,417.4 |
| Total Equity | 5,011.5 | 4,925.5 | 4,192.8 | 4,084.2 | 3,726.4 | 4,140.5 | 4,685.1 | 4,691.3 | 4,685.0 | 4,890.2 | 4,289.1 | 3,905.7 | 3,009.1 | 2,760.9 | 4,141.9 | 3,417.4 |
| Net debt | 2,469.6 | 2,588.4 | 1,458.1 | 1,014.7 | 947.8 | 1,174.4 | 1,033.5 | 1,460.3 | 1,045.1 | 1,145.1 | 1,035.8 | 1,137.5 | 188.1 | 25.9 | - | - |
| Working Capital | 5,890.6 | 5,905.3 | 4,625.0 | 4,108.2 | 4,048.4 | 4,297.8 | 4,641.1 | 4,061.5 | 4,312.6 | 3,975.4 | 3,535.4 | 3,455.8 | 3,190.6 | 2,688.4 | - | - |
| Book Value | 5,011.5 | 4,925.5 | 4,192.8 | 4,084.2 | 3,726.4 | 4,140.5 | 4,685.1 | 4,691.3 | 4,685.0 | 4,890.2 | 4,289.1 | 3,905.7 | 3,009.1 | 2,760.9 | 4,141.9 | 3,417.4 |
| Tangible Book Value | 4,174.5 | 4,144.5 | 3,421.3 | 3,217.5 | 2,887.2 | 3,120.2 | 3,484.3 | 4,046.9 | 3,306.5 | 3,357.4 | 2,855.6 | 2,623.8 | 2,442.8 | 2,210.7 | - | - |
| 156.4 |
| 209.9 |
| 191.4 |
| 181.0 |
| 161.3 |
| 169.5 |
| 153.4 |
| 129.3 |
| 156.5 |
| 114.4 |
| 206.5 |
| 305.1 |
| 269.2 |
| 261.6 |
| 273.5 |
| 59.6 |
| 200.6 |
| 181.1 |
| 181.6 |
| 173.0 |
| 211.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.1 |
| 181.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,604.6 |
| 6,454.4 |
| 6,602.2 |
| 6,328.8 |
| 6,316.6 |
| 6,536.5 |
| 6,988.9 |
| 6,876.3 |
| 7,255.4 |
| 7,390.7 |
| 7,558.0 |
| 7,610.6 |
| 7,624.6 |
| 7,576.1 |
| 7,545.7 |
| 7,673.0 |
| 11,077.1 |
| 8,938.1 |
| 9,142.4 |
| 8,714.5 |
| 8,642.1 |
| 8,484.0 |
| 9,289.7 |
| 8,762.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 381.1 |
| 403.3 |
| 404.1 |
| 404.6 |
| 413.4 |
| 431.4 |
| 437.5 |
| 452.2 |
| 455.5 |
| 462.9 |
| 525.9 |
| 522.9 |
| 520.9 |
| 507.7 |
| 510.3 |
| 526.0 |
| 565.1 |
| 610.7 |
| 587.2 |
| 579.5 |
| 568.8 |
| 548.4 |
| 541.9 |
| 529.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 798.9 |
| 773.7 |
| 760.9 |
| 916.1 |
| 858.7 |
| 876.7 |
| 1,027.4 |
| 1,010.6 |
| 982.3 |
| 980.9 |
| 1,026.5 |
| 1,181.0 |
| 1,178.0 |
| 1,141.0 |
| 1,098.5 |
| 1,295.4 |
| 1,283.4 |
| 1,266.3 |
| 1,278.8 |
| 1,262.5 |
| 1,298.8 |
| 1,321.0 |
| 47.4 |
| 65.4 |
| 77.3 |
| 119.2 |
| 120.1 |
| 143.5 |
| 168.4 |
| 185.0 |
| 199.4 |
| 219.9 |
| 258.3 |
| 269.7 |
| 291.0 |
| 285.4 |
| 296.1 |
| 87.0 |
| 91.4 |
| 90.9 |
| 99.7 |
| 134.8 |
| 152.3 |
| 167.3 |
| 275.7 |
| 284.9 |
| 288.7 |
| 275.9 |
| 271.2 |
| 274.4 |
| 278.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.1 |
| 240.1 |
| 256.7 |
| 250.2 |
| 247.6 |
| 229.6 |
| 215.8 |
| 193.0 |
| 185.5 |
| 188.2 |
| 262.6 |
| 281.6 |
| 266.0 |
| 248.2 |
| 220.4 |
| 219.3 |
| 194.2 |
| 198.0 |
| 213.2 |
| 210.6 |
| 184.7 |
| 208.5 |
| 207.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,365.9 |
| 8,264.3 |
| 8,381.4 |
| 8,105.2 |
| 8,089.7 |
| 8,525.1 |
| 8,913.3 |
| 8,564.6 |
| 9,099.7 |
| 9,234.7 |
| 9,453.8 |
| 9,596.8 |
| 9,711.9 |
| 9,800.5 |
| 9,773.2 |
| 9,845.8 |
| 13,256.0 |
| 11,125.5 |
| 11,302.4 |
| 10,864.5 |
| 10,800.0 |
| 10,614.5 |
| 11,491.1 |
| 10,987.2 |
| 167.0 |
| 0.1 |
| 400.0 |
| 492.2 |
| 638.4 |
| 300.5 |
| 50.4 |
| 1.8 |
| 10.6 |
| 165.4 |
| 102.0 |
| 243.4 |
| 195.5 |
| 32.6 |
| 246.7 |
| 706.7 |
| 1,136.2 |
| 1,036.4 |
| 331.1 |
| 350.3 |
| 409.2 |
| 463.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| 58.4 |
| 58.9 |
| 53.3 |
| 55.5 |
| 52.1 |
| 55.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 520.5 |
| 535.4 |
| 472.9 |
| 418.7 |
| 398.5 |
| 418.2 |
| 413.7 |
| 446.3 |
| 424.4 |
| 501.4 |
| 534.6 |
| 576.4 |
| 554.1 |
| 598.5 |
| 880.8 |
| 456.4 |
| 559.7 |
| 599.0 |
| 584.0 |
| 603.1 |
| 618.7 |
| 672.6 |
| 638.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,113.3 |
| 2,885.9 |
| 2,826.3 |
| 2,766.4 |
| 2,280.4 |
| 2,607.8 |
| 2,745.3 |
| 3,137.3 |
| 2,578.6 |
| 2,333.3 |
| 2,472.8 |
| 2,864.8 |
| 2,969.5 |
| 2,769.4 |
| 2,755.6 |
| 2,711.7 |
| 2,644.6 |
| 4,809.8 |
| 4,564.4 |
| 5,363.3 |
| 4,960.3 |
| 4,272.3 |
| 4,241.0 |
| 4,932.1 |
| 4,403.2 |
| 230.4 |
| 250.1 |
| 259.6 |
| 262.9 |
| 253.7 |
| 247.5 |
| 244.6 |
| 245.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.1 |
| 372.0 |
| 379.4 |
| 419.9 |
| 362.9 |
| 383.8 |
| 380.6 |
| 425.6 |
| 380.3 |
| 391.7 |
| 413.1 |
| 453.1 |
| 499.0 |
| 308.3 |
| 322.2 |
| 377.3 |
| 351.9 |
| 190.3 |
| 192.9 |
| 197.2 |
| 196.1 |
| 146.8 |
| 161.8 |
| 164.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,428.0 |
| 4,353.6 |
| 4,603.9 |
| 4,378.8 |
| 4,412.5 |
| 4,567.8 |
| 4,955.3 |
| 4,424.1 |
| 4,737.2 |
| 4,826.0 |
| 4,832.7 |
| 4,911.8 |
| 4,757.1 |
| 4,552.0 |
| 4,529.1 |
| 4,746.2 |
| 8,544.1 |
| 6,365.3 |
| 6,628.4 |
| 6,233.2 |
| 6,114.9 |
| 6,113.0 |
| 6,786.2 |
| 6,193.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,366.1 |
| 2,367.7 |
| 2,421.8 |
| 2,390.4 |
| 2,575.5 |
| 2,678.3 |
| 2,767.5 |
| 2,935.1 |
| 2,982.9 |
| 3,139.3 |
| 3,235.9 |
| 3,313.9 |
| 3,725.0 |
| 3,765.5 |
| 3,872.4 |
| 3,760.9 |
| 3,602.7 |
| 3,643.2 |
| 3,548.7 |
| 3,582.6 |
| 3,461.0 |
| 3,399.1 |
| 3,345.9 |
| (178.8) |
| (225.4) |
| (164.4) |
| (288.4) |
| (388.4) |
| (399.2) |
| (306.0) |
| (402.4) |
| (304.0) |
| (244.3) |
| (246.8) |
| (185.8) |
| (195.4) |
| 2.3 |
| (116.9) |
| (154.1) |
| (391.7) |
| (668.0) |
| (413.7) |
| (545.7) |
| (479.2) |
| (441.0) |
| (489.7) |
| (221.0) |
| (64.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,937.9 |
| 3,910.7 |
| 3,777.5 |
| 3,726.4 |
| 3,677.3 |
| 3,957.3 |
| 3,958.1 |
| 4,140.5 |
| 4,362.5 |
| 4,408.7 |
| 4,621.1 |
| 4,685.1 |
| 4,954.8 |
| 5,248.5 |
| 5,244.1 |
| 5,099.6 |
| 4,711.9 |
| 4,760.2 |
| 4,674.0 |
| 4,631.3 |
| 4,685.0 |
| 4,501.5 |
| 4,704.9 |
| 4,794.2 |
| 3,777.5 |
| 3,726.4 |
| 3,677.3 |
| 3,957.3 |
| 3,958.1 |
| 4,140.5 |
| 4,362.5 |
| 4,408.7 |
| 4,621.1 |
| 4,685.1 |
| 4,954.8 |
| 5,248.5 |
| 5,244.1 |
| 5,099.6 |
| 4,711.9 |
| 4,760.2 |
| 4,674.0 |
| 4,631.3 |
| 4,685.0 |
| 4,501.5 |
| 4,704.9 |
| 4,794.2 |
| 879.1 |
| 947.8 |
| 1,191.6 |
| 1,197.5 |
| 1,166.3 |
| 1,174.4 |
| 1,348.8 |
| 1,481.1 |
| 1,199.5 |
| 1,033.5 |
| 1,160.6 |
| 1,141.9 |
| 1,151.0 |
| 627.6 |
| 2,359.0 |
| 1,280.8 |
| 1,292.3 |
| 1,287.5 |
| 1,045.1 |
| 1,272.0 |
| 1,198.2 |
| 1,274.6 |
| 3,628.1 |
| 3,835.8 |
| 4,048.4 |
| 3,708.8 |
| 3,791.3 |
| 3,851.6 |
| 4,297.8 |
| 4,922.1 |
| 4,918.0 |
| 4,693.2 |
| 4,641.1 |
| 4,855.2 |
| 4,820.5 |
| 4,834.0 |
| 5,028.3 |
| 6,267.3 |
| 4,373.7 |
| 3,779.1 |
| 3,754.3 |
| 4,369.8 |
| 4,243.0 |
| 4,357.6 |
| 4,358.9 |
| 3,777.5 |
| 3,726.4 |
| 3,677.3 |
| 3,957.3 |
| 3,958.1 |
| 4,140.5 |
| 4,362.5 |
| 4,408.7 |
| 4,621.1 |
| 4,685.1 |
| 4,954.8 |
| 5,248.5 |
| 5,244.1 |
| 5,099.6 |
| 4,711.9 |
| 4,760.2 |
| 4,674.0 |
| 4,631.3 |
| 4,685.0 |
| 4,501.5 |
| 4,704.9 |
| 4,794.2 |
| 3,037.1 |
| 2,931.2 |
| 2,887.2 |
| 2,839.0 |
| 2,922.1 |
| 2,979.3 |
| 3,120.2 |
| 3,166.7 |
| 3,213.2 |
| 3,439.4 |
| 3,484.3 |
| 3,670.0 |
| 3,797.8 |
| 3,775.1 |
| 3,673.2 |
| 3,317.3 |
| 3,377.8 |
| 3,299.2 |
| 3,274.0 |
| 3,306.5 |
| 3,104.1 |
| 3,253.9 |
| 3,305.9 |