| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 264.0 | 342.0 | 124.1 | 90.5 | 493.6 | 145.4 | 96.6 | 138.7 | 169.3 | 139.4 | 417.1 | 513.3 | 352.3 | 339.8 | 438.1 | 411.3 | 129.7 | 66.2 |
| Restricted Cash | 35.8 | 34.3 | 32.7 | 31.8 | 31.8 | 31.8 | 31.4 | 30.9 | 30.6 | 50.6 | 43.0 | 33.5 | 28.5 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 22.2 | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 264.0 | 342.0 | 124.1 | 90.5 | 493.6 | 145.4 | 96.6 | 138.7 | 191.5 | 139.4 | 417.1 | 513.3 | 352.3 | 339.8 | 438.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,417.4 | 1,244.2 | 1,153.0 | 1,006.2 | 901.7 | 870.4 | 910.1 | 804.6 | 736.0 | 546.5 | 496.1 | 508.4 | 496.0 | 450.9 | 429.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 447.4 | 410.2 | 506.6 | 472.2 | 481.8 | 408.9 | 334.6 | 280.3 | 278.2 | 249.4 | 226.2 | 251.2 | 240.4 | 251.2 | 249.7 | 169.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 4,494.6 | 4,116.2 | 3,758.7 | 3,535.6 | 3,373.7 | 3,313.9 | 3,192.4 | 3,046.4 | 2,839.9 | 2,411.6 | 2,194.3 | 2,143.7 | 2,342.2 | 2,171.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 485.1 | 339.2 | 302.3 | 251.5 | 230.8 | 231.0 | 226.0 | 215.1 | 177.1 | 110.9 | 109.6 | 150.1 | 121.0 | 94.8 | 110.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,425.0 | 2,025.9 | 2,486.4 | 2,483.9 | 1,642.8 | 2,539.7 | 2,537.5 | 2,535.3 | 2,770.6 | 1,044.4 | 1,300.0 | 1,300.5 | 1,301.0 | 1,059.2 | 1,284.8 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 2,593.5 | 2,305.3 | 2,031.5 | 1,771.9 | 1,516.2 | 1,102.7 | 840.3 | 618.5 | 485.1 | 409.7 | 329.2 | 251.8 | 186.3 | 148.3 | 135.4 | 132.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,425.0 | 2,475.5 | 2,486.4 | 2,795.5 | 2,541.9 | 2,539.7 | 2,849.8 | 2,535.3 | 3,133.5 | 1,294.4 | 1,300.0 | 1,301.0 | 1,309.2 | 1,284.8 | 1,286.1 | 786.1 | ||
| (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 | 183.2 | 200.8 | 138.1 | 264.0 | 243.4 | 122.4 | 101.4 | 342.0 | 128.5 | 85.6 | 88.1 | 124.1 | 88.6 | 89.8 | 74.6 | |||||||||||||||||||||||||
| - |
| 411.3 |
| 129.7 |
| 66.2 |
| 362.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 170.0 | 148.7 | 142.8 | 124.7 | 133.8 | 114.6 | 103.3 | 32.4 | 30.1 | 25.9 | 24.0 | 26.2 | 24.5 | 21.2 | 23.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,436.2 | 3,185.2 | 2,938.5 | 2,632.0 | 2,843.3 | 2,309.7 | 2,236.3 | 1,977.9 | 1,954.5 | 1,590.6 | 1,735.8 | 1,805.7 | 1,624.8 | 1,538.1 | 1,700.8 | 1,520.9 | - | - |
| 2,042.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,842.1 | 2,582.1 | 2,362.3 | 2,211.9 | 2,055.2 | 1,910.8 | 1,761.7 | 1,663.7 | 1,516.4 | 1,418.0 | 1,322.9 | 1,288.0 | 1,355.5 | 1,219.0 | 1,096.2 | - | - | - |
| Property,Plant & Equipment Net | 1,652.5 | 1,534.2 | 1,396.5 | 1,323.7 | 1,318.4 | 1,403.1 | 1,430.7 | 1,382.7 | 1,323.5 | 993.7 | 871.4 | 855.7 | 986.7 | 952.6 | 946.2 | 894.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 3.6 | 19.4 | 19.0 | 18.6 | 16.4 | 15.8 | 14.5 | 225.7 | 371.1 | 27.6 | 31.9 | 30.2 | - | - | - |
| Goodwill | 3,400.2 | 3,212.4 | 3,056.2 | 3,043.0 | 2,913.1 | 2,870.0 | 2,842.4 | 2,846.9 | 2,782.3 | 1,276.1 | 1,180.1 | 1,267.4 | 1,517.6 | 1,485.4 | 1,487.9 | 1,356.9 | - | - |
| Intangible Assets | 694.4 | 690.3 | 700.7 | 718.6 | 719.9 | 760.6 | 494.6 | 545.8 | 587.0 | 78.2 | 35.7 | 55.7 | 92.2 | 76.8 | 102.3 | 103.4 | - | - |
| Operating Lease Right Of Use Assets | 224.4 | 188.0 | 178.5 | 170.0 | 168.5 | 160.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 462.6 | 425.0 | 383.0 | 344.1 | 310.4 | 260.8 | 240.3 | 29.3 | 32.0 | 14.3 | 17.5 | 19.6 | 22.9 | 112.8 | 114.8 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,825.2 | 9,168.8 | 8,546.4 | 8,147.3 | 8,236.8 | 7,669.9 | 7,436.7 | 6,958.2 | 6,844.1 | 4,098.8 | 4,185.7 | 4,462.5 | 4,345.6 | 4,165.7 | 4,351.9 | 3,969.7 | - | - |
| 71.7 |
| - |
| - |
| Short Term Debt | 0.0 | 449.6 | 0.0 | 311.6 | 899.1 | 0.0 | 312.3 | 0.0 | 362.9 | 250.0 | 0.0 | 0.5 | 8.2 | 225.6 | 1.3 | 0.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 50.7 | 45.7 | 43.7 | 43.9 | 43.9 | 43.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 875.1 | 761.3 | 632.5 | 588.9 | 518.9 | 456.7 | 433.9 | 420.1 | 429.8 | 343.3 | 309.9 | 299.7 | 271.8 | 261.4 | 242.7 | 244.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,644.5 | 1,828.5 | 1,230.1 | 1,432.9 | 1,934.1 | 885.2 | 1,127.7 | 775.9 | 1,130.9 | 815.6 | 508.7 | 630.1 | 556.3 | 675.7 | 434.1 | 383.7 | - | - |
| 785.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 178.7 | 146.8 | 138.3 | 129.1 | 130.8 | 122.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 471.7 | 475.5 | 498.4 | 473.8 | 386.6 | 388.6 | 438.2 | 352.6 | 469.3 | 259.5 | 339.3 | 246.0 | 210.5 | 204.6 | 196.3 | 150.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 3,496.3 | 3,023.9 | 3,452.3 | 3,406.2 | 2,614.9 | 3,549.5 | 3,306.2 | 3,165.8 | 3,410.4 | 1,440.6 | 1,751.3 | 1,639.5 | 1,587.9 | 1,350.9 | 1,615.2 | 1,052.0 | - | - |
| Total Liabilities | 5,140.8 | 4,852.4 | 4,682.4 | 4,839.1 | 4,549.0 | 4,434.7 | 4,433.9 | 3,941.7 | 4,541.3 | 2,256.2 | 2,253.2 | 2,269.6 | 2,144.1 | 2,026.6 | 2,049.3 | 1,435.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 11,798.5 | 10,618.0 | 9,597.3 | 8,719.2 | 7,877.0 | 7,296.5 | 6,691.2 | 5,837.8 | 5,170.8 | 4,805.9 | 4,227.6 | 3,998.9 | 3,717.8 | 3,482.1 | 3,255.3 | 3,080.1 | - | - |
| Accumulated Other Comprehensive Income | 84.4 | 91.2 | 77.8 | 107.9 | 30.9 | (153.4) | (39.2) | 16.3 | (3.0) | (24.9) | (8.5) | 28.4 | 38.1 | - | - | - | - | - |
| Treasury Stock | - | - | - | 7,290.8 | 5,736.3 | 5,182.1 | 4,717.6 | 3,701.3 | 3,574.0 | 3,553.3 | 2,773.1 | 2,221.2 | 1,850.6 | 1,634.9 | 1,242.5 | 798.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,684.5 | 4,316.4 | 3,864.0 | 3,308.2 | 3,687.8 | 3,235.2 | 3,002.7 | 3,016.5 | 2,302.8 | 1,842.7 | 1,932.5 | 2,192.9 | 2,201.5 | 2,139.1 | 2,302.6 | 2,534.0 | 2,367.4 | 2,254.1 |
| Total Equity | 4,684.5 | 4,316.4 | 3,864.0 | 3,308.2 | 3,687.8 | 3,235.2 | 3,002.7 | 3,016.5 | 2,302.8 | 1,842.7 | 1,932.5 | 2,192.9 | 2,201.5 | 2,139.1 | 2,302.6 | 2,534.0 | 2,367.4 | 2,254.1 |
| - |
| - |
| Net debt | 2,161.0 | 2,133.5 | 2,362.3 | 2,705.0 | 2,048.3 | 2,394.3 | 2,753.1 | 2,396.6 | 2,942.0 | 1,155.1 | 882.9 | 787.7 | 956.9 | 945.0 | 848.0 | 374.8 | - | - |
| Working Capital | 1,791.7 | 1,356.7 | 1,708.4 | 1,199.1 | 909.2 | 1,424.5 | 1,108.5 | 1,202.1 | 823.6 | 775.0 | 1,227.1 | 1,175.6 | 1,068.6 | 862.4 | 1,266.6 | 1,137.2 | - | - |
| Book Value | 4,684.5 | 4,316.4 | 3,864.0 | 3,308.2 | 3,687.8 | 3,235.2 | 3,002.7 | 3,016.5 | 2,302.8 | 1,842.7 | 1,932.5 | 2,192.9 | 2,201.5 | 2,139.1 | 2,302.6 | 2,534.0 | 2,367.4 | 2,254.1 |
| Tangible Book Value | 589.8 | 413.7 | 107.1 | (453.4) | 54.9 | (395.4) | (334.3) | (376.1) | (1,066.5) | 488.4 | 716.7 | 869.8 | 591.8 | 576.9 | 712.5 | 1,073.7 | - | - |
| 90.5 |
| 84.1 |
| 113.2 |
| 79.7 |
| 493.6 |
| 553.6 |
| 703.2 |
| 421.5 |
| 145.4 |
| 234.4 |
| 226.5 |
| 102.1 |
| 96.6 |
| 80.9 |
| 88.5 |
| 118.4 |
| 138.7 |
| 152.6 |
| 236.0 |
| 191.4 |
| 169.3 |
| 147.2 |
| 143.6 |
| 99.2 |
| 139.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33.7 | 22.7 | 21.6 | 22.2 | - | - | - | - |
| Cash And Short Term Investments | 183.2 | 200.8 | 138.1 | 264.0 | 243.4 | 122.4 | 101.4 | 342.0 | 128.5 | 85.6 | 88.1 | 124.1 | 88.6 | 89.8 | 74.6 | 90.5 | 84.1 | 113.2 | 79.7 | 493.6 | 553.6 | 703.2 | 421.5 | 145.4 | 234.4 | 226.5 | 102.1 | 96.6 | 80.9 | 88.5 | 118.4 | 138.7 | 186.3 | 258.7 | 213.0 | 191.5 | 147.2 | 143.6 | 99.2 | 139.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,543.0 | 1,484.3 | 1,421.0 | 1,417.4 | 1,397.8 | 1,370.5 | 1,293.8 | 1,244.2 | 1,262.1 | 1,274.0 | 1,197.3 | 1,153.0 | 1,133.1 | 1,135.8 | 1,082.8 | 1,006.2 | 1,004.6 | 975.4 | 927.4 | 901.7 | 929.5 | 910.3 | 866.4 | 870.4 | 942.9 | 949.1 | 917.5 | 910.1 | 878.0 | 904.1 | 838.2 | 804.6 | 779.2 | 763.6 | 731.6 | 736.0 | 598.9 | 607.5 | 586.4 | 563.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 450.5 | 447.6 | 449.7 | 447.4 | 420.8 | 394.6 | 399.1 | 410.2 | 451.2 | 474.8 | 498.4 | 506.6 | 531.3 | 514.8 | 473.9 | 472.2 | 486.8 | 464.9 | 463.7 | 481.8 | 533.2 | 534.1 | 488.2 | 408.9 | 352.9 | 348.3 | 336.3 | 334.6 | 339.8 | 321.9 | 303.8 | 280.3 | 274.8 | 272.8 | 283.2 | 278.2 | 272.2 | 263.3 | 262.2 | 249.4 |
| Prepaid Expenses | 185.6 | 193.8 | 194.7 | 170.0 | 178.6 | 177.9 | 188.1 | 148.7 | 163.6 | 166.7 | 182.2 | 142.8 | 155.2 | 152.5 | 162.8 | 124.7 | 163.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,602.9 | 3,540.1 | 3,375.9 | 3,436.2 | 3,341.4 | 3,170.4 | 3,043.4 | 3,185.2 | 3,031.0 | 3,036.7 | 2,987.5 | 2,938.5 | 2,910.2 | 2,893.2 | 2,747.8 | 2,632.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,716.9 | 1,702.9 | 1,677.0 | 1,652.5 | 1,610.4 | 1,590.7 | 1,554.6 | 1,534.2 | 1,505.8 | 1,463.8 | 1,439.3 | 1,396.5 | 1,358.2 | 1,340.7 | 1,329.1 | 1,323.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | |||||||||||||||||||||||
| Goodwill | 3,499.0 | 3,483.5 | 3,410.7 | 3,400.2 | 3,353.6 | 3,323.0 | 3,223.5 | 3,212.4 | 3,212.4 | 3,120.5 | 3,105.0 | 3,056.2 | 3,043.6 | 3,037.5 | 3,037.3 | 3,043.0 | 3,032.7 | 2,931.3 | ||||||||||||||||||||||
| Intangible Assets | 691.1 | 697.6 | 689.0 | - | 692.4 | 699.2 | 682.7 | - | 703.3 | 692.7 | 700.1 | - | 706.2 | 710.2 | 715.3 | - | 402.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 255.3 | 254.1 | 244.1 | 224.4 | 209.4 | 184.2 | 191.0 | 188.0 | 186.5 | 179.2 | 181.7 | 178.5 | 178.5 | 176.3 | 174.7 | 170.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 465.7 | 468.3 | 462.4 | 462.6 | 444.1 | 434.6 | 419.3 | 425.0 | 413.0 | 414.1 | 399.1 | 383.0 | 376.6 | 368.2 | 353.4 | 344.1 | 306.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,233.7 | 10,132.9 | 9,837.7 | 9,825.2 | 9,611.1 | 9,366.5 | 9,068.7 | 9,168.8 | 8,978.9 | 8,813.9 | 8,719.7 | 8,546.4 | 8,466.0 | 8,427.0 | 8,261.0 | 8,147.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 481.0 | 503.3 | 462.3 | 485.1 | 408.5 | 418.3 | 395.9 | 339.2 | 307.9 | 316.7 | 314.7 | 302.3 | 281.6 | 311.0 | 292.3 | 251.5 | 235.1 | 240.3 | 203.0 | 230.8 | 237.9 | 274.0 | 252.5 | 231.0 | 243.2 | 254.6 | 237.2 | 226.0 | 214.6 | 211.9 | 214.0 | 215.1 | 172.2 | 163.0 | 189.6 | 177.1 | 127.9 | 127.8 | 129.7 | 114.5 |
| Short Term Debt | 229.5 | 550.8 | - | 0.0 | 449.9 | 630.8 | 615.7 | 449.6 | - | 210.0 | - | 0.0 | 249.1 | 435.4 | 507.5 | 311.6 | 1,509.1 | 1,116.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 54.1 | 52.7 | 51.7 | 50.7 | 48.8 | 46.9 | 46.5 | 45.7 | 44.4 | 44.1 | 43.8 | 43.7 | 43.0 | 42.8 | 43.5 | 43.9 | ||||||||||||||||||||||||
| Accrued Expenses | 831.0 | 797.7 | 779.7 | 875.1 | 825.0 | 754.0 | 717.1 | 761.3 | 720.5 | 619.3 | 592.4 | 632.5 | 610.9 | 556.2 | 543.6 | 588.9 | 622.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,816.9 | 2,076.0 | 1,507.8 | 1,644.5 | 1,941.1 | 2,007.8 | 1,984.9 | 1,828.5 | 1,273.9 | 1,357.6 | 1,168.8 | 1,230.1 | 1,388.3 | 1,553.7 | 1,599.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,427.3 | 2,426.5 | 2,425.8 | 2,425.0 | 2,027.5 | 2,027.0 | 2,026.4 | 2,025.9 | 2,474.9 | 2,474.3 | 2,477.1 | 2,486.4 | 2,486.0 | 2,485.3 | 2,484.6 | 2,483.9 | 1,343.5 | 1,343.4 | 1,343.2 | 1,642.8 | 2,291.4 | 2,290.9 | 2,290.4 | 2,539.7 | 2,539.2 | 2,538.6 | 2,538.1 | 2,537.5 | 2,537.0 | 2,536.4 | 2,535.9 | 2,535.3 | 2,534.8 | 2,534.2 | 2,533.7 | 2,770.6 | 745.2 | 1,044.8 | 1,044.6 | 1,044.4 |
| Operating Lease Liabilities Non-Current | 207.3 | 207.1 | 197.8 | 178.7 | 165.7 | 142.0 | 149.3 | 146.8 | 146.1 | 138.9 | 141.5 | 138.3 | 139.1 | 136.5 | 134.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 507.6 | 495.3 | 484.4 | 471.7 | 466.8 | 476.9 | 474.5 | 475.5 | 481.2 | 497.2 | 499.9 | 498.4 | 496.8 | 493.4 | 487.8 | 473.8 | 430.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 3,628.4 | 3,601.5 | 3,574.2 | 3,496.3 | 3,077.7 | 3,065.7 | 3,062.4 | 3,023.9 | 3,470.9 | 3,461.8 | 3,473.2 | 3,452.3 | 3,444.5 | 3,442.7 | 3,431.9 | 3,406.2 | ||||||||||||||||||||||||
| Total Liabilities | 5,445.3 | 5,677.5 | 5,082.0 | 5,140.8 | 5,018.9 | 5,073.4 | 5,047.3 | 4,852.4 | 4,744.8 | 4,819.4 | 4,642.0 | 4,682.4 | 4,832.7 | 4,996.5 | 5,031.4 | 4,839.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2,807.5 | 2,743.9 | 2,694.1 | 2,593.5 | 2,525.9 | 2,474.3 | 2,415.7 | 2,305.3 | 2,246.3 | 2,180.0 | 2,121.5 | 2,031.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 12,743.7 | 12,421.9 | 12,107.3 | 11,798.5 | 11,507.8 | 11,202.5 | 10,912.0 | 10,618.0 | 10,341.2 | 10,081.3 | 9,844.1 | 9,597.3 | 9,368.7 | 9,160.3 | 8,953.4 | 8,719.2 | 8,522.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 76.2 | 67.7 | 79.9 | 84.4 | 57.1 | 68.5 | 83.4 | 91.2 | 86.3 | 93.3 | 87.2 | 77.8 | 76.1 | 84.1 | 88.1 | 107.9 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,690.7 | 7,290.8 | 6,970.1 | 6,401.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,788.4 | 4,455.3 | 4,755.7 | 4,684.5 | 4,592.2 | 4,293.1 | 4,021.4 | 4,316.4 | 4,234.1 | 3,994.5 | 4,077.6 | 3,864.0 | 3,633.3 | 3,430.5 | 3,229.6 | 3,308.2 | ||||||||||||||||||||||||
| Total Equity | 4,788.4 | 4,455.3 | 4,755.7 | 4,684.5 | 4,592.2 | 4,293.1 | 4,021.4 | 4,316.4 | 4,234.1 | 3,994.5 | 4,077.6 | 3,864.0 | 3,633.3 | 3,430.5 | 3,229.6 | 3,308.2 | 3,293.9 | 3,563.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,656.8 | 2,977.3 | 2,425.8 | 2,425.0 | 2,477.4 | 2,657.8 | 2,642.2 | 2,475.5 | 2,474.9 | 2,684.3 | 2,477.1 | 2,486.4 | 2,735.0 | 2,920.7 | 2,992.1 | 2,795.5 | 2,852.6 | 2,459.9 | 2,618.4 | 2,541.9 | 2,541.4 | 2,540.8 | 2,540.3 | 2,539.7 | 2,739.0 | 2,738.4 | 2,876.8 | 2,849.8 | 2,754.5 | 2,709.9 | 2,535.9 | 2,535.3 | 2,722.3 | 2,834.2 | 2,841.1 | 3,133.5 | 1,144.5 | 1,110.8 | 1,208.4 | 1,294.4 |
| Net debt | 2,473.6 | 2,776.4 | 2,287.6 | 2,161.0 | 2,234.0 | 2,535.4 | 2,540.8 | 2,133.5 | 2,346.4 | 2,598.7 | 2,389.0 | 2,362.3 | 2,646.4 | 2,830.9 | 2,917.5 | 2,705.0 | 2,768.4 | 2,346.7 | ||||||||||||||||||||||
| Working Capital | 1,786.0 | 1,464.1 | 1,868.1 | 1,791.7 | 1,400.3 | 1,162.6 | 1,058.5 | 1,356.7 | 1,757.1 | 1,679.1 | 1,818.7 | 1,708.4 | 1,521.9 | 1,339.4 | 1,148.2 | 1,199.1 | 63.3 | |||||||||||||||||||||||
| Book Value | 4,788.4 | 4,455.3 | 4,755.7 | 4,684.5 | 4,592.2 | 4,293.1 | 4,021.4 | 4,316.4 | 4,234.1 | 3,994.5 | 4,077.6 | 3,864.0 | 3,633.3 | 3,430.5 | 3,229.6 | 3,308.2 | 3,293.9 | 3,563.1 | ||||||||||||||||||||||
| Tangible Book Value | 598.3 | 274.3 | 655.9 | 1,284.3 | 546.2 | 270.9 | 115.2 | 1,103.9 | 318.3 | 181.3 | 272.6 | 807.8 | (116.5) | (317.1) | (523.0) | 265.2 | (141.2) | |||||||||||||||||||||||
| 136.8 |
| 149.0 |
| 133.8 |
| 126.9 |
| 125.5 |
| 133.7 |
| 114.6 |
| 125.5 |
| 123.6 |
| 137.7 |
| 103.3 |
| 109.0 |
| 106.6 |
| 112.5 |
| 32.4 |
| 35.2 |
| 38.1 |
| 42.5 |
| 30.1 |
| 51.4 |
| 41.5 |
| 40.3 |
| 26.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,686.7 |
| 2,655.5 |
| 2,477.7 |
| 2,843.3 |
| 2,978.6 |
| 3,102.8 |
| 2,666.2 |
| 2,309.7 |
| 2,497.7 |
| 2,490.3 |
| 2,289.8 |
| 2,236.3 |
| 2,223.8 |
| 2,215.9 |
| 2,104.4 |
| 1,977.9 |
| 1,979.6 |
| 2,043.4 |
| 1,924.6 |
| 1,954.5 |
| 1,629.9 |
| 1,600.7 |
| 1,594.7 |
| 1,590.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,312.2 |
| 1,299.4 |
| 1,301.2 |
| 1,318.4 |
| 1,329.9 |
| 1,344.3 |
| 1,378.4 |
| 1,403.1 |
| 1,434.9 |
| 1,425.6 |
| 1,422.4 |
| 1,430.7 |
| 1,424.1 |
| 1,410.5 |
| 1,394.6 |
| 1,382.7 |
| 1,367.6 |
| 1,353.2 |
| 1,340.7 |
| 1,323.5 |
| 1,090.2 |
| 1,067.2 |
| 1,033.2 |
| 994.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 18.4 |
| 19.4 |
| 23.0 |
| 22.3 |
| 20.1 |
| 19.0 |
| 19.4 |
| 19.1 |
| 18.4 |
| 18.6 |
| 18.4 |
| 16.9 |
| 14.9 |
| 16.4 |
| 20.0 |
| 19.4 |
| 15.2 |
| 15.8 |
| 16.2 |
| 15.1 |
| 14.7 |
| 14.5 |
| 2,925.0 |
| 2,913.1 |
| 2,895.3 |
| 2,889.8 |
| 2,886.0 |
| 2,870.0 |
| 2,874.0 |
| 2,852.8 |
| 2,849.6 |
| 2,842.4 |
| 2,847.8 |
| 2,845.2 |
| 2,850.1 |
| 2,846.9 |
| 2,819.9 |
| 2,811.8 |
| 2,810.5 |
| 2,782.3 |
| 1,303.0 |
| 1,301.4 |
| 1,298.4 |
| 1,291.6 |
| 391.6 |
| 404.0 |
| 408.4 |
| 418.3 |
| 430.9 |
| 441.6 |
| 451.5 |
| 464.9 |
| 469.9 |
| 483.0 |
| 494.6 |
| 508.4 |
| 521.5 |
| 535.9 |
| 545.8 |
| 557.5 |
| 565.6 |
| 581.6 |
| 587.0 |
| 83.7 |
| 85.5 |
| 84.8 |
| 83.7 |
| 168.0 |
| 155.7 |
| 159.3 |
| 168.5 |
| 156.9 |
| 154.0 |
| 159.1 |
| 160.0 |
| 165.2 |
| 169.2 |
| 163.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.8 |
| 295.3 |
| 310.4 |
| 304.0 |
| 280.5 |
| 271.6 |
| 260.8 |
| 252.6 |
| 260.6 |
| 245.1 |
| 240.3 |
| 237.9 |
| 228.4 |
| 222.0 |
| 29.3 |
| 25.6 |
| 29.2 |
| 30.6 |
| 32.0 |
| 16.1 |
| 19.3 |
| 15.2 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,168.6 |
| 8,017.4 |
| 7,857.8 |
| 8,236.8 |
| 8,347.5 |
| 8,454.8 |
| 8,043.4 |
| 7,669.9 |
| 7,902.0 |
| 7,887.3 |
| 7,661.9 |
| 7,436.7 |
| 7,433.7 |
| 7,405.1 |
| 7,287.2 |
| 6,958.2 |
| 6,928.6 |
| 6,978.8 |
| 6,851.6 |
| 6,844.1 |
| 4,271.2 |
| 4,214.6 |
| 4,167.1 |
| 4,098.8 |
| 1,275.2 |
| 899.1 |
| 249.9 |
| 249.9 |
| 249.8 |
| 0.0 |
| 199.8 |
| 199.8 |
| 338.8 |
| 312.3 |
| 217.5 |
| 173.5 |
| - |
| 0.0 |
| 187.5 |
| 300.0 |
| 307.5 |
| 362.9 |
| 399.4 |
| 66.0 |
| 163.8 |
| 250.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.1 |
| 43.2 |
| 43.3 |
| 43.9 |
| 43.8 |
| 42.7 |
| 43.4 |
| 43.0 |
| 44.0 |
| 44.3 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 597.2 |
| 592.4 |
| 518.9 |
| 514.2 |
| 791.2 |
| 406.8 |
| 456.7 |
| 430.6 |
| 674.2 |
| 395.4 |
| 433.9 |
| 425.5 |
| 611.6 |
| 380.8 |
| 420.1 |
| 412.8 |
| 578.0 |
| 403.0 |
| 429.8 |
| 321.3 |
| 469.1 |
| 313.9 |
| 349.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,432.9 |
| 2,623.5 |
| 2,177.9 |
| 2,269.0 |
| 1,934.1 |
| 1,270.4 |
| 1,508.5 |
| 1,093.4 |
| 885.2 |
| 1,066.6 |
| 1,297.3 |
| 1,122.9 |
| 1,127.7 |
| 994.4 |
| 1,114.7 |
| 679.1 |
| 775.9 |
| 917.6 |
| 1,154.4 |
| 1,044.8 |
| 1,130.9 |
| 944.0 |
| 748.8 |
| 710.9 |
| 815.6 |
| 129.1 |
| 131.2 |
| 118.9 |
| 122.3 |
| 130.8 |
| 119.1 |
| 117.5 |
| 121.7 |
| 122.7 |
| 127.0 |
| 130.6 |
| 125.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.9 |
| 395.6 |
| 386.6 |
| 389.6 |
| 376.4 |
| 385.1 |
| 388.6 |
| 423.7 |
| 443.9 |
| 436.8 |
| 438.2 |
| 439.0 |
| 435.5 |
| 424.3 |
| 352.6 |
| 376.7 |
| 539.0 |
| 521.8 |
| 469.3 |
| 267.1 |
| 265.1 |
| 255.4 |
| 259.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,251.2 |
| 2,276.4 |
| 2,279.5 |
| 2,614.9 |
| 3,260.6 |
| 3,348.3 |
| 3,345.2 |
| 3,549.5 |
| 3,511.0 |
| 3,485.1 |
| 3,488.3 |
| 3,306.2 |
| 3,259.8 |
| 3,263.2 |
| 3,262.1 |
| 3,165.8 |
| 3,117.0 |
| 3,271.4 |
| 3,240.9 |
| 3,410.4 |
| 1,148.9 |
| 1,440.1 |
| 1,468.9 |
| 1,440.6 |
| 4,874.7 |
| 4,454.3 |
| 4,548.5 |
| 4,549.0 |
| 4,531.0 |
| 4,856.8 |
| 4,438.6 |
| 4,434.7 |
| 4,577.7 |
| 4,782.4 |
| 4,611.2 |
| 4,433.9 |
| 4,254.2 |
| 4,377.8 |
| 3,941.2 |
| 3,941.7 |
| 4,034.6 |
| 4,425.8 |
| 4,285.7 |
| 4,541.3 |
| 2,092.9 |
| 2,188.9 |
| 2,179.7 |
| 2,256.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,305.1 |
| 8,109.4 |
| 7,877.0 |
| 7,688.4 |
| 7,509.5 |
| 7,596.5 |
| 7,296.5 |
| 7,151.8 |
| 6,917.3 |
| 6,939.2 |
| 6,691.2 |
| 6,465.1 |
| 6,261.8 |
| 6,239.5 |
| 5,837.8 |
| 5,651.7 |
| 5,349.5 |
| 5,388.0 |
| 5,170.8 |
| 5,086.6 |
| 4,968.4 |
| 4,970.6 |
| 4,805.9 |
| 12.1 |
| (27.3) |
| (30.3) |
| 30.9 |
| (13.0) |
| (97.4) |
| (116.0) |
| (153.4) |
| (94.8) |
| (36.8) |
| (60.7) |
| (39.2) |
| 0.4 |
| 3.9 |
| 9.9 |
| 16.3 |
| 22.5 |
| 20.4 |
| 32.0 |
| (3.0) |
| (11.9) |
| (17.3) |
| (36.4) |
| (24.9) |
| 6,395.5 |
| 5,736.3 |
| 5,336.6 |
| 5,253.5 |
| 5,251.1 |
| 5,182.1 |
| 4,978.9 |
| 4,976.4 |
| 4,974.4 |
| 4,717.6 |
| 4,309.5 |
| 4,209.4 |
| 3,840.8 |
| 3,701.3 |
| 3,611.1 |
| 3,609.7 |
| 3,609.0 |
| 3,574.0 |
| 3,573.3 |
| 3,572.5 |
| 3,572.1 |
| 3,553.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,293.9 |
| 3,563.1 |
| 3,309.2 |
| 3,687.8 |
| 3,816.5 |
| 3,598.0 |
| 3,604.8 |
| 3,235.2 |
| 3,324.3 |
| 3,105.0 |
| 3,050.7 |
| 3,002.7 |
| 3,179.5 |
| 3,027.2 |
| 3,346.0 |
| 3,016.5 |
| 2,894.0 |
| 2,553.0 |
| 2,565.9 |
| 2,302.8 |
| 2,178.3 |
| 2,025.7 |
| 1,987.4 |
| 1,842.7 |
| 3,309.2 |
| 3,687.8 |
| 3,816.5 |
| 3,598.0 |
| 3,604.8 |
| 3,235.2 |
| 3,324.3 |
| 3,105.0 |
| 3,050.7 |
| 3,002.7 |
| 3,179.5 |
| 3,027.2 |
| 3,346.0 |
| 3,016.5 |
| 2,894.0 |
| 2,553.0 |
| 2,565.9 |
| 2,302.8 |
| 2,178.3 |
| 2,025.7 |
| 1,987.4 |
| 1,842.7 |
| 2,538.6 |
| 2,048.3 |
| 1,987.7 |
| 1,837.6 |
| 2,118.7 |
| 2,394.3 |
| 2,504.5 |
| 2,511.9 |
| 2,774.7 |
| 2,753.1 |
| 2,673.6 |
| 2,621.4 |
| 2,417.5 |
| 2,396.6 |
| 2,536.0 |
| 2,575.5 |
| 2,628.1 |
| 2,942.0 |
| 997.3 |
| 967.3 |
| 1,109.2 |
| 1,155.1 |
| 477.5 |
| 208.6 |
| 909.2 |
| 1,708.2 |
| 1,594.3 |
| 1,572.8 |
| 1,424.5 |
| 1,431.1 |
| 1,193.0 |
| 1,166.9 |
| 1,108.5 |
| 1,229.4 |
| 1,101.2 |
| 1,425.3 |
| 1,202.1 |
| 1,062.0 |
| 889.1 |
| 879.8 |
| 823.6 |
| 686.0 |
| 851.9 |
| 883.9 |
| 774.5 |
| 3,309.2 |
| 3,687.8 |
| 3,816.5 |
| 3,598.0 |
| 3,604.8 |
| 3,235.2 |
| 3,324.3 |
| 3,105.0 |
| 3,050.7 |
| 3,002.7 |
| 3,179.5 |
| 3,027.2 |
| 3,346.0 |
| 3,016.5 |
| 2,894.0 |
| 2,553.0 |
| 2,565.9 |
| 2,302.8 |
| 2,178.3 |
| 2,025.7 |
| 1,987.4 |
| 1,842.7 |
| 240.2 |
| (19.8) |
| 366.3 |
| 502.9 |
| 277.3 |
| 277.1 |
| (86.3) |
| (14.5) |
| (217.8) |
| (281.9) |
| (334.3) |
| (176.7) |
| (339.5) |
| (40.0) |
| (376.1) |
| (483.3) |
| (824.3) |
| (826.3) |
| (1,066.5) |
| 791.5 |
| 638.8 |
| 604.2 |
| 467.4 |