| (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 | 68.0 | 77.7 | 93.3 | 83.3 | - | 553.3 | 236.6 | 128.0 | 251.4 | 798.1 | 183.1 | 141.3 | 150.9 | 85.9 | 972.4 | 953.2 | 243.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 68.0 | 77.7 | 93.3 | 83.3 | - | 553.3 | 236.6 | 128.0 | 251.4 | 798.1 | 183.1 | 141.3 | 150.9 | 85.9 | 972.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 770.0 | 871.8 | 952.8 | 867.4 | - | 860.8 | 818.2 | 569.4 | 563.4 | 650.1 | 739.0 | 1,058.4 | 1,279.4 | 924.8 | 849.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,048.3 | 1,981.5 | 2,212.2 | 1,966.7 | - | 1,364.8 | 1,548.9 | 988.7 | 927.9 | 1,044.1 | 1,642.6 | 2,077.0 | 2,340.9 | 1,869.6 | 1,803.4 | 1,597.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,574.1 | 6,314.3 | 6,134.8 | 5,896.3 | - | 5,127.8 | 4,906.3 | 4,008.5 | 4,093.2 | 4,199.4 | 6,068.2 | 7,108.8 | 7,086.9 | 5,995.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,590.1 | 1,493.7 | 1,525.5 | 1,864.6 | - | 1,507.1 | 1,252.1 | 905.3 | 773.1 | 706.7 | 1,080.0 | 1,349.3 | 1,498.1 | 1,190.3 | 1,083.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 6,234.1 | 7,492.6 | 7,081.3 | 8,088.2 | - | 8,900.8 | 10,655.7 | 3,231.5 | 2,769.2 | 4,881.4 | 6,888.8 | 8,720.5 | 8,886.9 | 2,858.6 | 2,870.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | - | 2,921.2 | 2,921.2 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 7,262.9 | 7,512.9 | 8,597.3 | 8,795.5 | - | 9,746.3 | 10,676.3 | 3,538.5 | 2,968.2 | 5,440.8 | 7,896.6 | 8,804.6 | 9,404.8 | 2,896.7 | 2,870.3 | 3,226.4 | |||
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 55.1 | 46.6 | 698.1 | 68.0 | 49.4 | 37.4 | 128.7 | 77.7 | 78.5 | 61.5 | 93.3 | 93.3 | 71.2 | 39.7 | 67.4 | |||||||||||||||||||||||||
| 140.9 |
| 730.8 |
| - |
| - |
| - |
| 953.2 |
| 243.2 |
| 140.9 |
| 730.8 |
| 849.6 |
| 755.3 |
| - |
| - |
| 1,821.7 |
| - |
| - |
| Prepaid Expenses | 90.6 | 85.0 | 92.4 | 116.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | 93.9 | 93.4 | 184.9 | 228.7 | 148.6 | 168.2 | 322.4 | 510.8 | 321.4 | 274.1 | 307.3 | 269.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 243.5 | 246.9 | - | - |
| Total Current Assets | 3,071.0 | 3,149.5 | 3,385.0 | 3,033.7 | - | 2,885.9 | 2,733.8 | 1,938.9 | 2,013.2 | 3,576.7 | 3,563.3 | 4,230.8 | 4,379.8 | 3,218.8 | 3,899.3 | 3,960.1 | 3,336.6 | - | - |
| 5,698.1 |
| 5,352.6 |
| 5,126.0 |
| - |
| - |
| Accumulated Depreciation | 3,738.2 | 3,493.3 | 3,398.4 | 3,159.1 | - | 2,762.4 | 2,578.9 | 2,419.0 | 2,460.1 | 2,501.6 | 3,423.6 | 3,472.8 | 3,329.3 | 3,253.8 | 3,028.0 | 2,750.2 | 2,566.8 | - | - |
| Property,Plant & Equipment Net | 2,835.9 | 2,821.0 | 2,736.4 | 2,737.2 | - | 2,365.4 | 2,327.4 | 1,589.5 | 1,633.1 | 1,697.8 | 2,644.6 | 3,636.0 | 3,757.6 | 2,741.9 | 2,670.1 | 2,602.4 | 2,559.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10,501.9 | 10,325.9 | 10,852.6 | 11,255.2 | 11,338.9 | 11,326.9 | 11,360.6 | 4,477.1 | 4,280.8 | 4,315.9 | 4,328.6 | 4,548.6 | 8,418.7 | 4,008.8 | 3,609.4 | 3,549.9 | 3,481.4 | - | - |
| Intangible Assets | 2,421.1 | 2,484.8 | 3,192.3 | 3,857.8 | - | 4,302.4 | 4,539.3 | 1,282.8 | 1,223.7 | 1,223.3 | 1,272.5 | 3,204.9 | 3,403.6 | 1,191.5 | 936.3 | 874.8 | 834.9 | - | - |
| Operating Lease Right Of Use Assets | 209.7 | 171.3 | 197.5 | - | - | 209.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,571.0 | 1,430.1 | 1,506.2 | 1,477.2 | - | 1,273.4 | 915.5 | 906.3 | 790.6 | 905.5 | 926.8 | 220.4 | 293.5 | 274.3 | 293.6 | 695.6 | 768.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,933.9 | 20,862.3 | 22,052.6 | 22,435.1 | - | 22,304.0 | 22,213.8 | 10,389.5 | 10,096.3 | 13,390.6 | 17,437.8 | 19,241.5 | 20,349.8 | 11,441.9 | 11,408.7 | 11,738.0 | 11,073.3 | - | - |
| 919.1 |
| 809.1 |
| - |
| - |
| Short Term Debt | 1,028.8 | 20.3 | 1,516.0 | 707.3 | - | 845.5 | 20.6 | 307.0 | 199.0 | 559.4 | 1,007.8 | 84.1 | 517.9 | 38.1 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 39.7 | 36.7 | 42.1 | - | - | 44.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 146.0 | 193.3 | 163.5 | 151.7 | - | 189.4 | 173.2 | 161.7 | 167.6 | 220.8 | 206.3 | 154.3 | 287.0 | 177.2 | 124.1 | 263.9 | 165.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,317.0 | 3,241.8 | 4,440.7 | 3,518.8 | - | 3,287.4 | 2,142.6 | 2,336.2 | 1,720.5 | 2,532.4 | 3,310.1 | 2,642.4 | 3,401.3 | 2,225.2 | 2,125.6 | 2,036.2 | 1,574.1 | - | - |
| 3,226.4 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 203.3 | 169.3 | 185.6 | - | - | 206.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 810.3 | 1,024.2 | 1,139.6 | 1,344.5 | - | 1,330.1 | 1,349.0 | 487.3 | 466.5 | - | 1,500.0 | 1,370.0 | 1,540.0 | 657.5 | 725.9 | 466.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 639.6 | 587.6 | 1,718.0 | 1,965.9 | - | 2,165.1 | 1,951.8 | 1,060.8 | 1,528.8 | 1,875.7 | 1,915.9 | 2,599.4 | 2,754.0 | 1,822.1 | 1,736.1 | 1,541.3 | 1,317.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,001.2 | 12,351.0 | 13,245.3 | 13,572.9 | - | 14,353.3 | 14,750.1 | 6,632.9 | 6,018.5 | 9,595.8 | 12,827.8 | 13,964.3 | 15,042.3 | 6,905.9 | 6,732.0 | 6,809.1 | 6,352.4 | - | - |
| 2,835.9 |
| - |
| - |
| Additional Paid In Capital | 2,347.2 | 2,363.2 | 2,376.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,759.1 | 6,276.3 | 6,599.4 | 6,550.7 | - | 5,471.2 | 5,047.9 | 4,744.9 | 4,247.0 | 3,218.3 | 4,331.1 | 5,010.6 | 5,129.5 | 4,765.1 | 4,690.3 | 4,417.1 | 4,042.5 | - | - |
| Accumulated Other Comprehensive Income | 16.3 | (35.5) | (44.4) | (11.2) | - | (109.6) | (110.3) | (110.5) | (212.9) | (344.5) | (329.5) | (134.3) | (196.1) | (299.1) | (91.2) | (153.2) | (83.9) | 286.5 | - |
| Treasury Stock | - | - | - | 2,997.6 | - | 2,729.9 | 2,760.2 | 4,977.9 | 4,054.9 | 3,136.2 | 3,364.7 | 3,494.4 | 3,514.9 | 3,767.7 | 3,668.2 | 2,945.1 | 2,938.2 | - | - |
| Minority Interest | - | 70.9 | 70.5 | 74.5 | - | 74.6 | 79.1 | 80.4 | 87.0 | 81.2 | 84.0 | 96.7 | 98.6 | 96.5 | 7.0 | 5.0 | 0.0 | - | - |
| Total Stockholders Equity | 8,932.7 | 8,440.4 | 8,736.8 | 8,787.7 | - | 7,876.1 | 7,384.6 | 3,676.2 | 3,990.8 | 3,713.6 | 4,526.0 | 5,258.5 | 5,264.4 | 4,439.5 | 4,669.7 | 4,923.9 | 4,720.9 | 5,337.4 | 4,582.9 |
| Total Equity | 8,932.7 | 8,511.3 | 8,807.3 | 8,862.2 | - | 7,950.7 | 7,463.7 | 3,756.6 | 4,077.8 | 3,794.8 | 4,610.0 | 5,355.2 | 5,363.0 | 4,536.0 | 4,676.7 | 4,897.1 | 4,689.1 | 5,337.4 | 4,582.9 |
| - |
| - |
| - |
| Net debt | 7,194.9 | 7,435.2 | 8,504.0 | 8,712.2 | - | 9,193.0 | 10,439.7 | 3,410.5 | 2,716.8 | 4,642.7 | 7,713.5 | 8,663.3 | 9,253.9 | 2,810.8 | 1,897.9 | 2,273.2 | - | - | - |
| Working Capital | (1,246.0) | (92.3) | (1,055.7) | (485.1) | - | (401.5) | 591.2 | (397.3) | 292.7 | 1,044.3 | 253.2 | 1,588.4 | 978.5 | 993.6 | 1,773.7 | 1,923.9 | 1,762.5 | - | - |
| Book Value | 8,932.7 | 8,440.4 | 8,736.8 | 8,787.7 | - | 7,876.1 | 7,384.6 | 3,676.2 | 3,990.8 | 3,713.6 | 4,526.0 | 5,258.5 | 5,264.4 | 4,439.5 | 4,669.7 | 4,923.9 | 4,720.9 | 5,337.4 | 4,582.9 |
| Tangible Book Value | (3,990.3) | (4,370.3) | (5,308.1) | (6,325.3) | - | (7,753.2) | (8,515.3) | (2,083.7) | (1,513.7) | (1,825.6) | (1,075.1) | (2,495.0) | (6,557.9) | (760.8) | 124.0 | 499.2 | 404.6 | - | - |
| 83.3 |
| 79.7 |
| 68.7 |
| 67.0 |
| - |
| 80.7 |
| 68.0 |
| 438.2 |
| 553.3 |
| 99.0 |
| 192.0 |
| 64.7 |
| 236.6 |
| 282.2 |
| 442.3 |
| 74.8 |
| 128.0 |
| 132.9 |
| 84.0 |
| 251.4 |
| 251.4 |
| 683.6 |
| 1,442.5 |
| 794.6 |
| 798.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 753.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 55.1 | 46.6 | 698.1 | 68.0 | 49.4 | 37.4 | 128.7 | 77.7 | 78.5 | 61.5 | 93.3 | 93.3 | 71.2 | 39.7 | 67.4 | 83.3 | 79.7 | 68.7 | 67.0 | - | 80.7 | 68.0 | 438.2 | 553.3 | 99.0 | 192.0 | 64.7 | 236.6 | 282.2 | 442.3 | 74.8 | 128.0 | 132.9 | 84.0 | 251.4 | 251.4 | 683.6 | 1,442.5 | 794.6 | 798.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 757.0 | 835.5 | 756.5 | 770.0 | 769.9 | 856.9 | 933.4 | 871.8 | 916.5 | 974.1 | 971.5 | 952.8 | 960.0 | 910.5 | 788.6 | 867.4 | 914.5 | 977.2 | 834.4 | - | 841.4 | 948.5 | 807.8 | 860.8 | 854.2 | 947.6 | 776.3 | 818.2 | 870.2 | 958.1 | 599.2 | 569.4 | 603.4 | 683.8 | 577.1 | 563.4 | 601.4 | 699.5 | 847.0 | 650.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,943.6 | 2,199.8 | 2,258.2 | 2,048.3 | 1,954.5 | 2,180.8 | 2,220.6 | 1,981.5 | 2,143.4 | 2,277.6 | 2,393.8 | 2,212.2 | 2,307.1 | 2,347.7 | 2,229.4 | 1,966.7 | 1,766.5 | 1,858.7 | 1,954.6 | - | 1,579.2 | 1,622.8 | 1,579.6 | 1,367.8 | 1,646.5 | 1,770.4 | 1,755.7 | 1,548.9 | 1,638.6 | 1,729.7 | 1,108.5 | 988.7 | 1,016.7 | 1,059.2 | 1,068.8 | 927.9 | 1,046.4 | 1,113.7 | 1,637.9 | 1,083.2 |
| Prepaid Expenses | 135.1 | 144.4 | 127.3 | 90.6 | 110.4 | 130.3 | 133.5 | 85.0 | 117.2 | 125.7 | 114.9 | 92.4 | 116.4 | 118.5 | 121.4 | 116.3 | - | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 129.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,890.8 | 3,226.3 | 3,840.1 | 3,071.0 | 2,965.6 | 3,205.4 | 3,416.2 | 3,149.5 | 3,285.8 | 3,469.1 | 3,573.5 | 3,385.0 | 3,454.7 | 3,416.4 | 3,233.8 | 3,033.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 6,470.6 | 6,423.4 | 6,416.9 | 6,134.8 | 6,045.8 | 5,993.1 | 5,899.9 | 5,896.3 | 5,731.5 | 5,713.6 | 5,707.9 | - | 5,545.4 | 5,425.3 | 5,310.8 | 5,193.1 | 5,078.7 | 4,983.1 | 4,997.0 | 4,906.3 | 4,887.9 | 4,875.9 | 4,111.8 | 4,008.5 | 4,116.8 | 4,236.8 | 4,198.2 | 4,162.9 | 4,268.1 | 4,229.7 | 6,291.6 | 4,213.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 3,593.9 | 3,546.9 | 3,502.3 | 3,398.4 | 3,343.8 | 3,304.9 | 3,195.3 | 3,159.1 | 3,076.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | 2,876.7 | 2,876.5 | 2,914.6 | 2,736.4 | 2,702.0 | 2,688.2 | 2,704.6 | 2,737.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9,730.7 | 9,729.4 | 10,501.6 | 10,501.9 | 10,499.8 | 10,757.3 | 10,758.0 | 10,325.9 | 11,109.9 | 11,109.3 | 11,178.2 | 11,109.4 | 11,178.1 | 11,180.1 | 11,183.6 | 11,329.2 | 11,332.4 | 11,332.0 | ||||||||||||||||||||||
| Intangible Assets | 2,191.8 | 2,202.3 | 2,410.2 | 2,421.1 | 2,487.1 | 2,723.7 | 2,756.4 | 2,484.8 | 3,152.1 | 3,165.4 | 3,192.4 | 3,192.3 | 3,564.5 | 3,579.0 | 3,593.2 | 3,857.8 | 4,077.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,585.4 | 1,576.2 | 1,579.5 | 1,571.0 | 1,523.2 | 1,490.2 | 1,419.0 | 1,430.1 | 1,404.8 | 1,410.2 | 1,506.7 | 1,506.2 | 1,554.9 | 1,550.3 | 1,498.9 | 1,477.2 | 1,487.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,212.3 | 19,540.3 | 21,172.8 | 20,933.9 | 20,744.5 | 21,018.1 | 21,247.8 | 20,862.3 | 21,919.9 | 22,120.0 | 22,365.4 | 22,052.6 | 22,454.2 | 22,414.0 | 22,219.5 | 22,435.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,416.8 | 1,526.9 | 1,532.5 | 1,590.1 | 1,421.4 | 1,571.7 | 1,537.7 | 1,493.7 | 1,418.0 | 1,474.6 | 1,534.6 | 1,525.5 | 1,563.9 | 1,596.3 | 1,851.3 | 1,864.6 | 1,593.9 | 1,596.9 | 1,674.4 | - | 1,442.7 | 1,598.1 | 1,523.3 | 1,520.2 | 1,357.4 | 1,441.6 | 1,316.9 | 1,252.1 | 1,189.2 | 1,246.1 | 984.0 | 905.3 | 869.6 | 886.7 | 845.7 | 773.1 | 690.1 | 784.1 | 992.9 | 706.7 |
| Short Term Debt | 98.2 | 388.0 | 41.5 | 804.7 | 877.7 | 1,194.7 | 1,266.4 | 928.4 | 166.3 | 559.0 | 513.1 | 636.3 | 658.0 | 365.5 | 253.4 | 184.3 | 362.8 | 585.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 166.1 | 128.5 | 113.5 | 146.0 | 144.5 | 125.6 | 108.2 | 193.3 | 168.3 | 129.5 | 115.1 | 163.5 | 159.0 | 119.4 | 105.2 | 151.7 | 142.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,208.1 | 3,619.7 | 3,629.6 | 4,317.0 | 4,303.7 | 4,559.7 | 3,646.8 | 3,241.8 | 3,470.9 | 3,833.1 | 3,940.1 | 4,440.7 | 3,561.0 | 3,722.7 | 4,160.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,230.0 | 7,240.0 | 8,240.0 | 7,260.0 | 7,270.0 | 7,270.0 | 7,510.0 | 7,510.0 | 8,510.0 | 8,510.0 | 8,760.0 | 8,600.0 | 8,600.0 | 9,040.0 | 8,790.0 | 8,800.0 | 8,800.0 | 8,800.0 | 8,800.0 | - | 8,500.0 | 8,900.0 | 9,620.0 | 9,750.0 | 10,020.0 | 10,470.0 | 10,470.0 | 10,680.0 | 11,130.0 | 11,560.0 | 3,540.0 | 3,540.0 | 3,310.0 | 3,460.0 | 2,970.0 | 2,970.0 | 3,000.0 | 3,400.0 | 4,900.0 | 5,400.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 788.2 | 784.0 | 810.6 | 810.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 594.8 | 586.8 | 594.2 | 639.6 | 1,424.0 | 1,419.9 | 1,419.8 | 1,611.8 | 1,729.4 | 1,717.5 | 1,725.1 | 1,718.0 | 1,873.7 | 1,871.8 | 1,896.0 | 1,965.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,048.2 | 11,449.5 | 12,257.0 | 12,001.2 | 11,965.4 | 12,217.4 | 12,552.2 | 12,351.0 | 12,694.4 | 13,045.8 | 13,410.3 | 13,245.3 | 13,515.9 | 13,676.3 | 13,642.8 | 13,572.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | - | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,921.2 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 | 2,839.7 |
| Additional Paid In Capital | 2,315.7 | 2,300.5 | 2,287.0 | 2,347.2 | 2,342.3 | 2,337.5 | 2,329.7 | 2,363.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,955.6 | 5,924.3 | 6,755.9 | 6,759.1 | 6,669.9 | 6,692.0 | 6,574.8 | 6,276.3 | 7,011.7 | 6,871.5 | 6,752.9 | 6,599.4 | 6,720.0 | 6,536.5 | 6,314.8 | 6,550.7 | 6,541.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 34.1 | 9.5 | 16.7 | 16.3 | (42.9) | (37.3) | (16.1) | (35.5) | (43.8) | (38.7) | (32.9) | (44.4) | (23.5) | (24.6) | (23.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 3,119.5 | 3,127.7 | 3,031.3 | 2,997.6 | 3,002.7 | 3,007.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | 70.9 | 70.6 | 70.2 | 70.6 | 70.5 | 71.9 | 71.4 | 72.4 | 74.5 | 78.7 | 77.9 | ||||||||||||||||||||||
| Total Stockholders Equity | 8,164.1 | 8,090.8 | 8,915.8 | 8,932.7 | 8,779.1 | 8,800.7 | 8,695.6 | 8,440.4 | 9,154.9 | 9,004.0 | 8,884.5 | 8,736.8 | 8,866.4 | 8,666.3 | 8,504.3 | 8,787.7 | ||||||||||||||||||||||||
| Total Equity | 8,164.1 | 8,090.8 | 8,915.8 | 8,932.7 | 8,779.1 | 8,800.7 | 8,695.6 | 8,511.3 | 9,225.5 | 9,074.2 | 8,955.1 | 8,807.3 | 8,938.3 | 8,737.7 | 8,576.7 | 8,862.2 | 8,853.3 | 8,756.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,328.2 | 7,628.0 | 8,281.5 | 8,064.7 | 8,147.7 | 8,464.7 | 8,776.4 | 8,438.4 | 8,676.3 | 9,069.0 | 9,273.1 | 9,236.3 | 9,258.0 | 9,405.5 | 9,043.4 | 8,984.3 | 9,162.8 | 9,385.8 | 9,258.6 | - | 9,228.7 | 9,268.6 | 9,620.6 | 9,751.1 | 10,020.8 | 10,470.5 | 10,526.0 | 10,681.0 | 11,130.0 | 11,560.0 | 3,540.0 | 3,540.0 | 3,310.0 | 3,460.0 | 2,970.0 | 2,970.0 | 3,000.0 | 3,400.0 | 4,900.0 | 5,400.0 |
| Net debt | 7,273.1 | 7,581.4 | 7,583.4 | 7,996.7 | 8,098.3 | 8,427.3 | 8,647.7 | 8,360.7 | 8,597.8 | 9,007.5 | 9,179.8 | 9,143.0 | 9,186.8 | 9,365.8 | 8,976.0 | 8,901.0 | 9,083.1 | 9,317.1 | ||||||||||||||||||||||
| Working Capital | (317.3) | (393.4) | 210.5 | (1,246.0) | (1,338.1) | (1,354.3) | (230.6) | (92.3) | (185.1) | (364.0) | (366.6) | (1,055.7) | (106.3) | (306.3) | (926.5) | (485.1) | (610.0) | |||||||||||||||||||||||
| Book Value | 8,164.1 | 8,090.8 | 8,915.8 | 8,932.7 | 8,779.1 | 8,800.7 | 8,695.6 | 8,440.4 | 9,154.9 | 9,004.0 | 8,884.5 | 8,736.8 | 8,866.4 | 8,666.3 | 8,504.3 | 8,787.7 | 8,774.6 | 8,679.0 | ||||||||||||||||||||||
| Tangible Book Value | (3,758.4) | (3,840.9) | (3,996.0) | (3,990.3) | (4,207.8) | (4,680.3) | (4,818.8) | (4,370.3) | (5,107.1) | (5,270.7) | (5,486.1) | (5,564.9) | (5,876.2) | (6,092.8) | (6,272.5) | (6,399.3) | (6,635.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.1 |
| 116.2 |
| - |
| 126.6 |
| 156.9 |
| 108.4 |
| 93.9 |
| 105.0 |
| 100.5 |
| 108.7 |
| 93.4 |
| 107.6 |
| 108.7 |
| 224.7 |
| 184.9 |
| 253.3 |
| 183.5 |
| 188.5 |
| 228.7 |
| 207.7 |
| 89.3 |
| 127.6 |
| 148.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,914.6 |
| 3,039.3 |
| 2,972.2 |
| - |
| 2,627.9 |
| 2,797.7 |
| 2,935.1 |
| 2,885.9 |
| 2,709.4 |
| 3,029.6 |
| 2,728.0 |
| 2,733.8 |
| 2,946.1 |
| 3,275.4 |
| 2,046.5 |
| 1,938.9 |
| 2,058.1 |
| 2,056.3 |
| 2,125.0 |
| 2,013.2 |
| 2,539.1 |
| 3,345.0 |
| 3,407.1 |
| 3,576.7 |
| 3,090.8 |
| 3,061.7 |
| - |
| 3,018.6 |
| 2,947.3 |
| 2,880.1 |
| 2,800.4 |
| 2,760.9 |
| 2,660.9 |
| 2,649.0 |
| 2,578.9 |
| 2,529.3 |
| 2,515.1 |
| 2,475.5 |
| 2,419.0 |
| 2,489.5 |
| 2,594.8 |
| 2,550.9 |
| 2,515.2 |
| 2,612.3 |
| 2,560.4 |
| 3,554.8 |
| 2,511.7 |
| 2,655.5 |
| 2,622.8 |
| 2,646.2 |
| - |
| 2,526.8 |
| 2,478.0 |
| 2,430.7 |
| 2,392.7 |
| 2,317.8 |
| 2,322.2 |
| 2,348.0 |
| 2,327.4 |
| 2,358.6 |
| 2,360.8 |
| 1,636.3 |
| 1,589.5 |
| 1,627.3 |
| 1,642.0 |
| 1,647.3 |
| 1,647.7 |
| 1,655.8 |
| 1,669.3 |
| 2,736.8 |
| 1,701.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,369.2 |
| 11,338.9 |
| 11,395.6 |
| 11,394.4 |
| 11,439.6 |
| 11,389.0 |
| 11,443.1 |
| 11,442.9 |
| 11,462.3 |
| 11,435.4 |
| 11,349.8 |
| 11,167.2 |
| 4,499.4 |
| 4,487.4 |
| 4,506.7 |
| 4,457.0 |
| 4,301.7 |
| 4,295.3 |
| 4,251.7 |
| 4,248.7 |
| 4,390.6 |
| 4,396.2 |
| 4,092.2 |
| 4,140.7 |
| - |
| 4,263.6 |
| 4,277.8 |
| 4,302.9 |
| 4,305.1 |
| 4,479.4 |
| 4,494.1 |
| 4,524.8 |
| 4,539.3 |
| 4,962.0 |
| 5,132.2 |
| 1,275.2 |
| 1,282.8 |
| 1,300.4 |
| 1,298.2 |
| 1,223.6 |
| 1,223.7 |
| 1,253.1 |
| 1,260.9 |
| 1,243.5 |
| 1,237.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 221.4 |
| 235.0 |
| 229.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,441.0 |
| 1,407.0 |
| - |
| 1,291.2 |
| 1,273.6 |
| 1,263.3 |
| 1,273.4 |
| 1,249.3 |
| 1,157.9 |
| 1,140.4 |
| 915.5 |
| 951.0 |
| 960.4 |
| 915.9 |
| 906.3 |
| 853.6 |
| 846.1 |
| 827.5 |
| 790.6 |
| 797.6 |
| 899.4 |
| 1,052.1 |
| 905.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,499.3 |
| 22,592.0 |
| 22,539.9 |
| - |
| 22,105.1 |
| 22,276.7 |
| 22,377.3 |
| 22,304.0 |
| 22,202.1 |
| 22,492.6 |
| 22,354.5 |
| 22,213.8 |
| 22,726.6 |
| 23,006.8 |
| 10,485.0 |
| 10,389.5 |
| 10,463.2 |
| 10,400.1 |
| 10,225.6 |
| 10,096.3 |
| 10,499.0 |
| 11,425.0 |
| 12,835.9 |
| 13,390.6 |
| 458.6 |
| - |
| 728.7 |
| 368.6 |
| 0.6 |
| 1.1 |
| 0.8 |
| 0.5 |
| 56.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| 46.9 |
| 53.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.6 |
| 105.6 |
| - |
| 168.0 |
| 131.4 |
| 110.4 |
| 189.4 |
| 133.6 |
| 131.8 |
| 96.4 |
| 173.2 |
| 166.9 |
| 177.0 |
| 93.9 |
| 161.7 |
| 141.0 |
| 131.9 |
| 95.5 |
| 167.6 |
| 148.4 |
| 124.9 |
| 124.9 |
| 220.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,518.8 |
| 3,524.6 |
| 3,277.0 |
| 3,090.3 |
| - |
| 3,291.1 |
| 3,351.4 |
| 3,101.9 |
| 3,287.4 |
| 3,127.1 |
| 3,425.8 |
| 2,449.9 |
| 2,142.6 |
| 2,241.7 |
| 2,234.5 |
| 2,433.4 |
| 2,336.2 |
| 1,990.7 |
| 1,850.3 |
| 2,053.6 |
| 1,720.5 |
| 1,564.9 |
| 1,745.4 |
| 2,364.8 |
| 2,532.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.7 |
| 228.5 |
| 212.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,029.9 |
| 2,027.9 |
| 2,034.1 |
| - |
| 2,206.1 |
| 2,176.1 |
| 2,178.8 |
| 2,165.1 |
| 2,117.4 |
| 2,080.1 |
| 2,058.8 |
| 1,951.8 |
| 1,918.8 |
| 1,923.6 |
| 1,002.9 |
| 1,060.8 |
| 1,430.1 |
| 1,501.5 |
| 1,522.4 |
| 1,528.8 |
| 1,788.2 |
| 1,938.5 |
| 2,220.1 |
| 1,875.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,646.0 |
| 13,835.1 |
| 13,904.0 |
| - |
| 13,775.3 |
| 13,807.2 |
| 14,178.3 |
| 14,353.3 |
| 14,338.2 |
| 14,802.0 |
| 14,837.7 |
| 14,750.1 |
| 15,275.1 |
| 15,703.5 |
| 6,670.0 |
| 6,632.9 |
| 6,653.7 |
| 6,613.6 |
| 6,343.0 |
| 6,018.5 |
| 6,194.8 |
| 6,898.2 |
| 9,036.3 |
| 9,595.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,473.3 |
| 6,348.3 |
| - |
| 6,086.7 |
| 5,938.7 |
| 5,694.6 |
| 5,471.2 |
| 5,375.2 |
| 5,274.7 |
| 5,118.0 |
| 5,047.9 |
| 5,025.3 |
| 4,886.4 |
| 4,841.5 |
| 4,744.9 |
| 4,758.8 |
| 4,464.3 |
| 4,312.6 |
| 4,247.0 |
| 4,171.0 |
| 4,077.3 |
| 3,290.7 |
| 3,218.3 |
| (11.2) |
| (13.3) |
| (24.8) |
| (9.4) |
| - |
| (85.7) |
| (85.1) |
| (95.8) |
| (109.6) |
| (72.0) |
| (131.0) |
| (132.4) |
| (110.3) |
| (85.7) |
| (91.5) |
| (155.7) |
| (110.5) |
| (175.5) |
| (165.2) |
| (181.2) |
| (212.9) |
| (271.3) |
| (333.7) |
| (363.5) |
| (344.5) |
| 3,008.1 |
| - |
| 2,989.5 |
| 2,694.8 |
| 2,696.4 |
| 2,729.9 |
| 2,732.4 |
| 2,739.7 |
| 2,744.2 |
| 2,760.2 |
| 2,765.0 |
| 2,772.8 |
| 4,954.6 |
| 4,977.9 |
| 4,876.2 |
| 4,607.9 |
| 4,337.2 |
| 4,054.9 |
| 3,683.4 |
| 3,294.6 |
| 3,192.9 |
| 3,136.2 |
| 78.9 |
| - |
| 78.0 |
| 77.5 |
| 77.6 |
| 74.6 |
| 78.9 |
| 78.5 |
| 76.7 |
| 79.1 |
| 78.5 |
| 79.2 |
| 78.5 |
| 80.4 |
| 89.0 |
| 88.8 |
| 88.8 |
| 87.0 |
| 82.9 |
| 80.1 |
| 81.3 |
| 81.2 |
| 8,774.6 |
| 8,679.0 |
| 8,557.0 |
| - |
| 8,251.8 |
| 8,392.0 |
| 8,121.4 |
| 7,876.1 |
| 7,785.0 |
| 7,612.1 |
| 7,440.1 |
| 7,384.6 |
| 7,373.0 |
| 7,224.1 |
| 3,736.5 |
| 3,676.2 |
| 3,720.5 |
| 3,697.7 |
| 3,793.8 |
| 3,990.8 |
| 4,221.3 |
| 4,446.7 |
| 3,718.3 |
| 3,713.6 |
| 8,635.9 |
| - |
| 8,329.8 |
| 8,469.5 |
| 8,199.0 |
| 7,950.7 |
| 7,863.9 |
| 7,690.6 |
| 7,516.8 |
| 7,463.7 |
| 7,451.5 |
| 7,303.3 |
| 3,815.0 |
| 3,756.6 |
| 3,809.5 |
| 3,786.5 |
| 3,882.6 |
| 4,077.8 |
| 4,304.2 |
| 4,526.8 |
| 3,799.6 |
| 3,794.8 |
| 9,191.6 |
| - |
| 9,148.0 |
| 9,200.6 |
| 9,182.4 |
| 9,197.8 |
| 9,921.8 |
| 10,278.5 |
| 10,461.3 |
| 10,444.4 |
| 10,847.8 |
| 11,117.7 |
| 3,465.2 |
| 3,412.0 |
| 3,177.1 |
| 3,376.0 |
| 2,718.6 |
| 2,718.6 |
| 2,316.4 |
| 1,957.5 |
| 4,105.4 |
| 4,601.9 |
| (237.7) |
| (118.1) |
| - |
| (663.2) |
| (553.7) |
| (166.8) |
| (401.5) |
| (417.7) |
| (396.2) |
| 278.1 |
| 591.2 |
| 704.4 |
| 1,040.9 |
| (386.9) |
| (397.3) |
| 67.4 |
| 206.0 |
| 71.4 |
| 292.7 |
| 974.2 |
| 1,599.6 |
| 1,042.3 |
| 1,044.3 |
| 8,557.0 |
| - |
| 8,251.8 |
| 8,392.0 |
| 8,121.4 |
| 7,876.1 |
| 7,785.0 |
| 7,612.1 |
| 7,440.1 |
| 7,384.6 |
| 7,373.0 |
| 7,224.1 |
| 3,736.5 |
| 3,676.2 |
| 3,720.5 |
| 3,697.7 |
| 3,793.8 |
| 3,990.8 |
| 4,221.3 |
| 4,446.7 |
| 3,718.3 |
| 3,713.6 |
| (6,745.2) |
| (6,952.9) |
| - |
| (7,407.4) |
| (7,280.2) |
| (7,621.1) |
| (7,818.0) |
| (8,137.5) |
| (8,324.9) |
| (8,547.0) |
| (8,590.1) |
| (8,938.8) |
| (9,075.3) |
| (2,038.1) |
| (2,094.0) |
| (2,086.6) |
| (2,057.5) |
| (1,731.5) |
| (1,528.2) |
| (1,283.5) |
| (1,062.9) |
| (1,915.8) |
| (1,919.8) |