| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | 513.1 | 397.3 | 396.2 | 754.0 | 349.1 | 362.2 | 681.6 | 803.9 | 800.1 | 1,206.8 | 1,187.4 | 718.2 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.7 | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 121.7 | 223.8 | |||
| Cash And Short Term Investments | - | - | - | - | - | 513.1 | 397.3 | 396.2 | 754.0 | 349.1 | 362.2 | 681.6 | 803.9 | 800.1 | 1,206.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,371.4 | 1,354.2 | 1,321.1 | 1,516.9 | 1,347.5 | 1,137.2 | 1,217.2 | 1,231.9 | 1,183.5 | 1,265.2 | 1,120.5 | 1,186.7 | 1,076.6 | 1,225.9 | 1,118.8 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,272.8 | 1,144.8 | 1,144.1 | 1,366.6 | 1,191.1 | 835.8 | 806.1 | 748.8 | 677.0 | 870.5 | 802.9 | 863.7 | 715.3 | 872.8 | 733.8 | 658.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 2,403.4 | 2,232.1 | 2,139.0 | 2,044.8 | 2,468.9 | 2,374.4 | 2,291.2 | 2,169.3 | 2,907.2 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 875.7 | 848.0 | 854.5 | 1,068.1 | 1,073.6 | 853.9 | 920.6 | 969.5 | 882.0 | 830.3 | 650.9 | 615.3 | 522.7 | 651.4 | 515.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,621.3 | 2,529.3 | 2,991.8 | 2,942.5 | 3,018.7 | 3,108.8 | 2,985.7 | 2,943.7 | 2,986.7 | 3,206.6 | 2,603.7 | 2,253.0 | 2,599.2 | 2,189.4 | 2,186.2 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 260.2 | 260.0 | 259.8 | 259.6 | 259.5 | 259.0 | 258.6 | 257.8 | 257.0 | 256.5 | 256.1 | 255.9 | 255.3 | 254.1 | 250.6 | 249.4 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 3,328.0 | 2,928.8 | 2,991.8 | 3,678.3 | 3,019.4 | 3,108.8 | 2,985.7 | 2,943.7 | 3,336.7 | 3,207.8 | 2,603.8 | 2,553.0 | 2,602.0 | 2,192.6 | 2,187.3 | 1,807.5 | ||||
| - |
| - |
| - |
| 739.1 |
| 601.4 |
| 536.5 |
| 513.1 |
| 427.5 |
| 649.0 |
| 508.9 |
| 397.3 |
| 340.5 |
| 321.3 |
| 243.0 |
| 396.2 |
| 209.3 |
| 242.8 |
| 367.2 |
| 754.0 |
| 322.0 |
| 301.6 |
| 415.5 |
| 349.1 |
| 514.8 |
| 255.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 739.1 | 601.4 | 536.5 | 513.1 | 427.5 | 649.0 | 508.9 | 397.3 | 340.5 | 321.3 | 243.0 | 396.2 | 209.3 | 242.8 | 367.2 | 754.0 | 322.0 | 301.6 | 415.5 | 349.1 | 514.8 | 255.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,444.6 | 1,371.4 | 1,451.9 | 1,481.1 | 1,379.2 | 1,354.2 | 1,429.0 | 1,559.9 | 1,519.5 | 1,321.1 | 1,548.7 | 1,561.2 | 1,461.0 | 1,516.9 | 1,497.1 | 1,514.5 | 1,446.7 | 1,347.5 | 1,351.1 | 1,329.1 | 1,240.5 | 1,137.2 | 1,203.4 | 1,142.6 | 1,222.2 | 1,217.2 | 1,269.2 | 1,288.8 | 1,272.1 | 1,231.9 | 1,283.8 | 1,281.3 | 1,414.9 | 1,183.5 | 1,446.6 | 1,395.7 | 1,299.4 | 1,265.2 | 1,199.1 | 1,180.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,370.8 | 1,272.8 | 1,321.8 | 1,305.8 | 1,209.3 | 1,144.8 | 1,214.3 | 1,238.8 | 1,245.7 | 1,144.1 | 1,279.8 | 1,396.3 | 1,405.4 | 1,366.6 | 1,407.8 | 1,381.6 | 1,322.3 | 1,191.1 | 1,055.8 | 977.8 | 900.6 | 835.8 | 838.5 | 886.0 | 852.1 | 806.1 | 816.6 | 849.3 | 828.3 | 748.8 | 804.0 | 764.1 | 972.9 | 677.0 | 982.2 | 962.1 | 942.2 | 870.5 | 828.3 | 833.9 |
| Prepaid Expenses | 219.4 | 186.0 | 176.4 | 168.8 | 159.8 | 140.6 | 132.7 | 138.5 | 214.9 | 139.3 | 154.1 | 171.5 | 177.0 | 159.1 | 166.2 | 179.6 | 173.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,676.7 | 4,506.9 | 4,502.9 | 4,220.6 | 4,553.6 | 4,484.5 | 3,745.9 | 3,266.0 | 3,909.9 | 3,390.2 | 3,456.9 | 3,414.7 | 3,315.9 | 3,423.5 | 3,377.0 | 3,591.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,964.1 | 2,944.6 | 2,884.4 | 2,845.9 | 2,712.4 | 2,633.8 | 2,657.0 | 2,699.5 | 2,665.3 | 2,517.2 | 2,564.5 | 2,688.1 | 2,650.7 | 2,578.5 | 2,481.4 | 2,494.7 | 2,480.5 | 2,462.4 | 2,455.4 | 2,430.6 | 2,397.5 | 2,403.4 | 2,340.9 | 2,286.8 | 2,239.3 | 2,232.1 | 2,197.4 | 2,179.6 | 2,157.9 | 2,139.0 | 2,127.7 | 2,102.3 | 2,684.5 | 2,044.8 | 2,636.3 | 2,548.0 | 2,486.1 | 2,468.9 | 2,385.2 | 2,391.6 |
| Accumulated Depreciation | 1,849.7 | 1,824.9 | 1,785.3 | 1,766.1 | 1,696.5 | 1,645.9 | 1,661.3 | 1,674.0 | 1,640.9 | 1,538.7 | 1,572.3 | 1,671.9 | 1,639.0 | 1,573.7 | 1,522.6 | 1,530.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,114.4 | 1,119.6 | 1,099.1 | 1,079.8 | 1,015.8 | 987.9 | 995.8 | 1,025.4 | 1,024.3 | 978.5 | 992.2 | 1,016.2 | 1,011.7 | 1,004.8 | 958.9 | 963.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,401.4 | 5,430.0 | 5,403.9 | 5,370.7 | 4,960.4 | 4,905.7 | 4,974.4 | 4,950.9 | 4,959.5 | 4,637.6 | 4,607.1 | 4,698.6 | 4,680.7 | 4,669.5 | 4,532.3 | 4,481.5 | 4,526.1 | 4,558.8 | ||||||||||||||||||||||
| Intangible Assets | 1,702.3 | 1,759.6 | 1,810.2 | 1,900.1 | 1,563.7 | 1,580.9 | 1,645.4 | 1,481.9 | 1,525.4 | 1,445.2 | 1,235.6 | 1,274.2 | 1,301.7 | 1,333.7 | 1,313.0 | 1,294.6 | 1,311.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 611.8 | 606.2 | 604.6 | 590.1 | 554.9 | 550.2 | 551.5 | 567.5 | 567.9 | 555.1 | 480.3 | 497.9 | 494.7 | 465.0 | 471.1 | 476.6 | 470.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,506.7 | 13,422.4 | 13,420.6 | 13,161.3 | 12,648.5 | 12,509.2 | 11,913.0 | 11,291.8 | 11,987.0 | 11,348.5 | 10,772.1 | 10,901.6 | 10,804.6 | 10,896.5 | 10,652.3 | 10,807.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 975.5 | 875.7 | 861.6 | 869.9 | 844.1 | 848.0 | 865.2 | 974.3 | 969.8 | 854.5 | 970.7 | 1,028.9 | 1,039.2 | 1,068.1 | 1,143.3 | 1,200.6 | 1,136.6 | 1,073.6 | 1,047.8 | 1,006.6 | 911.1 | 853.9 | 899.8 | 912.6 | 947.0 | 983.3 | 952.7 | 960.4 | 952.2 | 969.5 | 948.6 | 938.4 | 997.7 | 882.0 | 976.3 | 954.1 | 880.8 | 830.3 | 748.8 | 723.7 |
| Short Term Debt | 692.8 | 706.7 | 399.9 | 399.7 | 399.6 | 399.4 | 379.3 | 210.5 | 969.0 | 468.3 | 207.0 | 446.2 | 514.6 | 735.8 | 788.9 | 393.7 | 113.5 | 105.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 163.4 | 155.0 | 183.4 | 202.7 | 217.4 | 198.6 | 185.1 | 230.4 | 242.1 | 194.8 | 256.1 | 261.2 | 285.2 | 241.6 | 246.2 | 253.6 | 245.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 186.3 | 280.7 | 251.9 | 229.7 | 180.1 | 292.4 | 250.0 | 230.6 | 187.5 | 258.8 | 238.4 | 235.8 | 191.7 | 269.8 | 232.2 | 224.2 | 203.4 | |||||||||||||||||||||||
| Other Current Liabilities | 361.8 | 352.1 | 360.5 | 344.5 | 345.1 | 335.3 | 334.6 | 324.3 | 337.0 | 296.9 | 325.4 | 319.3 | 320.4 | 318.3 | 321.5 | 316.2 | 329.0 | |||||||||||||||||||||||
| Total Current Liabilities | 2,507.1 | 2,518.5 | 2,205.6 | 2,165.7 | 2,138.9 | 2,196.5 | 2,387.2 | 2,134.2 | 2,984.4 | 2,413.8 | 2,187.8 | 2,424.1 | 2,508.5 | 2,773.3 | 2,888.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,597.3 | 2,621.3 | 2,670.4 | 2,668.7 | 2,572.5 | 2,529.3 | 3,007.8 | 2,960.9 | 2,973.5 | 2,991.8 | 2,944.7 | 2,976.6 | 2,961.4 | 2,942.5 | 2,842.7 | 2,936.1 | 2,981.9 | 3,018.7 | 3,060.2 | 3,083.2 | 3,063.4 | 3,108.8 | 3,047.2 | 3,000.9 | 2,963.0 | 2,985.7 | 2,908.7 | 2,946.5 | 2,941.0 | 2,943.7 | 2,981.9 | 2,974.9 | 3,032.0 | 2,986.7 | 2,985.0 | 2,925.5 | 2,888.0 | 3,206.6 | 2,613.8 | 2,607.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 6.1 | 4.4 | 5.0 | 4.3 | 4.1 | 4.5 | 15.4 | 26.9 | 27.8 | 7.1 | 16.4 | 17.3 | 19.6 | 6.4 | 20.9 | 23.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 443.0 | 394.4 | 392.1 | 394.5 | 333.6 | 352.0 | 353.6 | 334.8 | 349.2 | 346.4 | 341.8 | 340.6 | 358.8 | 375.2 | 389.1 | 366.5 | 369.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 469.4 | 483.1 | 489.7 | 491.1 | 459.5 | 471.1 | 460.2 | 492.1 | 499.0 | 426.9 | 437.3 | 470.2 | 471.1 | 474.9 | 496.1 | 524.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,016.8 | 6,017.2 | 5,757.7 | 5,720.0 | 5,510.8 | 5,555.2 | 6,215.0 | 5,928.1 | 6,834.2 | 6,241.9 | 5,939.6 | 6,239.5 | 6,344.1 | 6,610.2 | 6,660.9 | 6,418.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,489.9 | 7,405.2 | 7,662.9 | 7,441.3 | 7,137.8 | 6,954.0 | 5,698.0 | 5,363.6 | 5,152.9 | 5,106.6 | 4,832.5 | 4,662.1 | 4,460.6 | 4,286.4 | 3,991.4 | 4,388.5 | ||||||||||||||||||||||||
| Total Equity | 7,489.9 | 7,405.2 | 7,662.9 | 7,441.3 | 7,137.8 | 6,954.0 | 5,698.0 | 5,363.6 | 5,152.9 | 5,106.6 | 4,832.5 | 4,662.1 | 4,460.6 | 4,286.4 | 3,991.4 | 4,388.5 | 4,329.8 | 4,189.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,290.1 | 3,328.0 | 3,070.3 | 3,068.4 | 2,972.1 | 2,928.8 | 3,387.1 | 3,171.4 | 3,942.5 | 3,460.0 | 3,151.7 | 3,422.7 | 3,475.9 | 3,678.3 | 3,631.5 | 3,329.8 | 3,095.4 | 3,124.4 | 3,060.2 | 3,083.2 | 3,563.4 | 3,108.8 | 3,547.2 | 3,500.9 | 3,463.0 | 2,985.7 | 3,091.4 | 3,304.2 | 2,941.0 | 2,943.7 | 2,981.9 | 2,974.9 | 3,032.1 | 3,336.7 | 3,335.5 | 3,276.3 | 2,537.2 | 3,207.8 | 2,620.6 | 2,614.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,321.0 | |||||||||||||||||||||
| Working Capital | 2,169.6 | 1,988.5 | 2,297.3 | 2,054.9 | 2,414.7 | 2,288.0 | 1,358.7 | 1,131.8 | 925.5 | 976.5 | 1,269.1 | 990.6 | 807.4 | 650.2 | 488.3 | 1,043.4 | 985.6 | |||||||||||||||||||||||
| Book Value | 7,489.9 | 7,405.2 | 7,662.9 | 7,441.3 | 7,137.8 | 6,954.0 | 5,698.0 | 5,363.6 | 5,152.9 | 5,106.6 | 4,832.5 | 4,662.1 | 4,460.6 | 4,286.4 | 3,991.4 | 4,388.5 | 4,329.8 | 4,189.5 | ||||||||||||||||||||||
| Tangible Book Value | 386.2 | 215.6 | 448.9 | 170.5 | 613.6 | 467.4 | (921.8) | (1,069.2) | (1,332.0) | (976.2) | (1,010.3) | (1,310.7) | (1,521.8) | (1,716.9) | (1,853.9) | (1,387.6) | (1,508.0) | |||||||||||||||||||||||
| 549.9 |
| 606.1 |
| 372.7 |
| - |
| - |
| 279.5 |
| - |
| - |
| 1,309.1 |
| 942.0 |
| 829.3 |
| 606.1 |
| 372.7 |
| 1,023.1 |
| 878.8 |
| 1,013.2 |
| - |
| - |
| 570.9 |
| 636.1 |
| - |
| - |
| Prepaid Expenses | 186.0 | 140.6 | 139.3 | 159.1 | 137.6 | 133.1 | 127.8 | 126.9 | 175.6 | 104.4 | 133.4 | 101.9 | 62.0 | 79.1 | 148.4 | 56.8 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,506.9 | 4,484.5 | 3,390.2 | 3,423.5 | 3,061.7 | 2,619.2 | 2,548.4 | 2,503.8 | 2,790.1 | 2,589.2 | 2,419.0 | 2,834.0 | 2,718.0 | 3,027.8 | 3,248.2 | 3,131.6 | 2,522.7 | 2,630.1 | - | - |
| 2,560.6 |
| 2,363.8 |
| 2,443.9 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,506.1 | 1,389.8 | 1,332.5 | 1,256.9 | 1,523.3 | 1,520.1 | 1,454.1 | 1,381.4 | 1,740.2 | 1,589.9 | 1,578.2 | 1,615.0 | - | - | - |
| Property,Plant & Equipment Net | 1,119.6 | 987.9 | 978.5 | 1,004.8 | 957.3 | 897.3 | 842.3 | 806.5 | 787.9 | 945.7 | 854.3 | 837.1 | 787.8 | 1,167.1 | 970.7 | 785.6 | 828.9 | 872.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,430.0 | 4,905.7 | 4,637.6 | 4,425.4 | 4,558.8 | 4,072.5 | 3,783.3 | 3,677.3 | 3,686.4 | 3,665.8 | 3,737.4 | 3,491.6 | 3,108.6 | 2,997.3 | 3,507.0 | 2,824.5 | 3,089.8 | 3,255.6 | - | - |
| Intangible Assets | 1,759.6 | 1,580.9 | 1,445.2 | 1,333.7 | 1,359.5 | 1,083.8 | 1,055.0 | 1,134.3 | 1,282.6 | 1,802.9 | 1,413.2 | 1,369.5 | 1,258.9 | 1,625.4 | 1,184.5 | 799.3 | 950.7 | 952.4 | - | - |
| Operating Lease Right Of Use Assets | 229.0 | 208.4 | 206.8 | 197.1 | 169.0 | 170.1 | 155.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 606.2 | 550.2 | 555.1 | 465.0 | 466.3 | 479.2 | 440.4 | 243.9 | 245.7 | 215.5 | 182.2 | 171.0 | 202.8 | 111.4 | 103.3 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,422.4 | 12,509.2 | 11,348.5 | 10,896.5 | 10,403.6 | 9,152.1 | 8,669.5 | 8,365.8 | 10,658.4 | 10,116.0 | 8,606.1 | 9,030.3 | 10,855.2 | 10,443.9 | 9,500.6 | 8,558.7 | 7,882.4 | 7,883.2 | - | - |
| 438.3 |
| 357.0 |
| 373.4 |
| - |
| - |
| Short Term Debt | 706.7 | 399.4 | 0.0 | 735.8 | 0.7 | 0.0 | 0.0 | 0.0 | 350.0 | 1.1 | 0.1 | 300.0 | 2.8 | 3.3 | 1.0 | 16.6 | (35.6) | 224.9 | - | - |
| Deferred Revenue Current | 155.0 | 198.6 | 194.8 | 241.6 | 227.5 | 184.8 | 104.9 | 91.6 | 48.3 | 42.0 | 28.1 | 20.7 | 22.8 | 39.9 | 33.8 | 52.4 | 13.5 | - | - | - |
| Operating Lease Liabilities Current | 52.4 | 49.6 | 48.0 | 42.6 | 43.1 | 48.8 | 41.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 280.7 | 0.0 | 64.6 | 269.8 | 303.0 | 239.8 | 226.7 | 212.7 | 228.1 | 226.4 | 223.0 | 272.8 | 267.6 | 334.6 | 269.8 | 263.9 | 210.8 | 305.6 | - | - |
| Other Current Liabilities | 352.1 | 335.3 | 296.9 | 318.3 | 347.1 | 343.6 | 295.1 | 313.5 | 334.4 | 332.6 | 236.0 | 266.3 | 219.6 | 255.6 | 219.0 | 228.0 | 219.3 | 209.6 | - | - |
| Total Current Liabilities | 2,518.5 | 2,196.5 | 2,413.8 | 2,773.3 | 2,250.3 | 1,738.8 | 1,748.1 | 1,827.4 | 2,142.0 | 1,940.3 | 1,367.2 | 2,038.8 | 1,342.2 | 1,986.6 | 1,140.0 | 1,145.0 | 969.2 | 1,253.5 | - | - |
| 1,790.9 |
| 1,825.3 |
| 1,860.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 194.5 | 174.9 | 170.8 | 165.7 | 134.4 | 134.0 | 121.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.4 | 4.5 | 7.1 | 6.4 | 21.5 | 13.9 | 10.9 | 11.4 | 9.9 | 12.5 | 12.4 | 8.6 | 7.8 | 15.5 | 29.6 | 47.8 | 33.0 | - | - | - |
| Deferred Tax Liabilities | 394.4 | 352.0 | 346.4 | 375.2 | 364.1 | 298.4 | 322.0 | 339.3 | 348.2 | 710.2 | 575.7 | 504.6 | 491.9 | 462.2 | 348.5 | 304.7 | 292.3 | 314.4 | - | - |
| Pension Obligations | 84.0 | 87.0 | 86.1 | 92.6 | 139.0 | 177.6 | 165.2 | 167.9 | 186.0 | 196.3 | 195.1 | 229.1 | 232.7 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 483.1 | 471.1 | 426.9 | 474.9 | 532.5 | 570.3 | 529.0 | 432.4 | 425.5 | 459.1 | 415.0 | 482.3 | 508.9 | 677.5 | 619.3 | 562.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,017.2 | 5,555.2 | 6,241.9 | 6,610.2 | 6,214.1 | 5,766.3 | 5,636.8 | 5,597.1 | 6,275.2 | 6,316.2 | 4,961.5 | 5,329.6 | 5,477.8 | 5,524.7 | 4,570.0 | 4,032.2 | 3,798.8 | 4,090.4 | - | - |
| 247.3 |
| 246.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 14,220.6 | 13,409.6 | 10,995.6 | 10,223.1 | 9,445.2 | 8,608.3 | 8,211.3 | 7,815.5 | 8,455.5 | 7,927.8 | 7,686.6 | 7,074.8 | 7,954.5 | 7,199.2 | 6,629.1 | 5,953.0 | 5,453.0 | 5,286.5 | - | - |
| Accumulated Other Comprehensive Income | (175.0) | (327.8) | (237.9) | (266.2) | (154.1) | (153.3) | (216.0) | (243.1) | (194.8) | (359.3) | (254.6) | (158.9) | 67.7 | (54.9) | (47.5) | 50.2 | 84.8 | 10.8 | - | - |
| Treasury Stock | - | - | - | 6,797.7 | 6,218.8 | 6,197.1 | 6,090.8 | 5,947.6 | 5,077.0 | 4,972.0 | 4,972.0 | 4,371.9 | 3,771.8 | 3,313.9 | 2,564.9 | 2,322.4 | 2,198.9 | 2,206.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,405.2 | 6,954.0 | 5,106.6 | 4,286.4 | 4,189.5 | 3,385.8 | 3,032.7 | 2,768.7 | 4,383.2 | 3,799.7 | 3,644.6 | 3,700.7 | 5,377.4 | 4,919.2 | 4,930.6 | 4,526.6 | 4,083.6 | 3,792.9 | 3,946.2 | 3,811.0 |
| Total Equity | 7,405.2 | 6,954.0 | 5,106.6 | 4,286.4 | 4,189.5 | 3,385.8 | 3,032.7 | 2,768.7 | 4,383.2 | 3,799.7 | 3,644.6 | 3,700.7 | 5,377.4 | 4,919.2 | 4,930.6 | 4,526.6 | 4,083.6 | 3,792.9 | 3,946.2 | 3,811.0 |
| 1,789.6 |
| 2,085.7 |
| - |
| - |
| Net debt | - | - | - | - | - | 2,595.8 | 2,588.5 | 2,547.4 | 2,582.7 | 2,858.6 | 2,241.6 | 1,871.4 | 1,798.1 | 1,392.5 | 980.5 | 498.4 | 847.6 | 1,256.3 | - | - |
| Working Capital | 1,988.5 | 2,288.0 | 976.5 | 650.2 | 811.4 | 880.4 | 800.3 | 676.3 | 648.2 | 648.9 | 1,051.8 | 795.1 | 1,375.7 | 1,041.2 | 2,108.2 | 1,986.6 | 1,553.5 | 1,376.6 | - | - |
| Book Value | 7,405.2 | 6,954.0 | 5,106.6 | 4,286.4 | 4,189.5 | 3,385.8 | 3,032.7 | 2,768.7 | 4,383.2 | 3,799.7 | 3,644.6 | 3,700.7 | 5,377.4 | 4,919.2 | 4,930.6 | 4,526.6 | 4,083.6 | 3,792.9 | 3,946.2 | 3,811.0 |
| Tangible Book Value | 215.6 | 467.4 | (976.2) | (1,472.7) | (1,728.8) | (1,770.5) | (1,805.7) | (2,042.9) | (585.8) | (1,669.0) | (1,506.0) | (1,160.4) | 1,009.9 | 296.5 | 239.1 | 902.8 | 43.1 | (415.1) | - | - |
| 137.6 |
| 153.3 |
| 151.3 |
| 137.5 |
| 133.1 |
| 135.5 |
| 121.9 |
| 122.9 |
| 127.8 |
| 159.7 |
| 163.9 |
| 141.9 |
| 126.9 |
| 162.0 |
| 159.6 |
| 196.9 |
| 175.6 |
| 118.0 |
| 100.2 |
| 104.8 |
| 104.4 |
| 119.4 |
| 110.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.4 |
| - |
| 3,232.5 |
| 3,061.7 |
| 3,299.4 |
| 3,059.5 |
| 2,815.1 |
| 2,619.2 |
| 2,605.0 |
| 2,799.4 |
| 2,706.0 |
| 2,548.4 |
| 2,586.0 |
| 2,623.3 |
| 2,529.5 |
| 2,503.8 |
| 2,459.0 |
| 2,447.7 |
| 2,952.0 |
| 2,790.1 |
| 2,868.8 |
| 2,759.6 |
| 2,761.9 |
| 2,589.2 |
| 2,739.0 |
| 2,379.8 |
| 1,520.4 |
| 1,505.1 |
| 1,549.2 |
| 1,535.0 |
| 1,516.4 |
| 1,506.1 |
| 1,461.3 |
| 1,428.5 |
| 1,397.5 |
| 1,389.8 |
| 1,376.8 |
| 1,364.6 |
| 1,360.3 |
| 1,332.5 |
| 1,320.9 |
| 1,297.3 |
| 1,653.9 |
| 1,256.9 |
| 1,623.6 |
| 1,569.3 |
| 1,539.7 |
| 1,523.3 |
| 1,545.7 |
| 1,538.0 |
| 960.1 |
| 957.3 |
| 906.3 |
| 895.6 |
| 881.1 |
| 897.3 |
| 879.6 |
| 858.3 |
| 841.8 |
| 842.3 |
| 820.6 |
| 815.0 |
| 797.7 |
| 806.5 |
| 806.7 |
| 805.0 |
| 1,030.6 |
| 787.9 |
| 1,012.8 |
| 978.6 |
| 946.4 |
| 945.7 |
| 839.4 |
| 853.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,153.8 |
| 4,126.7 |
| 4,046.6 |
| 4,072.5 |
| 3,966.9 |
| 3,919.9 |
| 3,860.8 |
| 3,783.3 |
| 3,760.4 |
| 3,795.6 |
| 3,777.3 |
| 3,677.3 |
| 3,719.6 |
| 3,715.4 |
| 4,682.9 |
| 3,686.4 |
| 4,633.7 |
| 4,564.3 |
| 4,508.7 |
| 4,562.7 |
| 4,039.9 |
| 4,034.5 |
| 1,359.5 |
| 1,036.1 |
| 1,049.1 |
| 1,040.1 |
| 1,083.8 |
| 1,065.8 |
| 1,084.8 |
| 1,096.1 |
| 1,055.0 |
| 1,080.1 |
| 1,129.4 |
| 1,149.1 |
| 1,134.3 |
| 1,195.9 |
| 1,228.6 |
| 1,609.7 |
| 1,282.6 |
| 1,741.1 |
| 1,757.7 |
| 1,782.1 |
| 1,802.9 |
| 1,475.8 |
| 1,499.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.7 |
| 151.8 |
| 154.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.3 |
| 507.4 |
| 499.1 |
| 488.1 |
| 479.2 |
| 468.7 |
| 451.7 |
| 439.5 |
| 440.4 |
| 422.2 |
| 412.9 |
| 404.4 |
| 243.9 |
| 280.5 |
| 276.5 |
| 267.7 |
| 245.7 |
| 237.0 |
| 232.3 |
| 239.2 |
| 215.5 |
| 204.2 |
| 211.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,501.0 |
| 10,403.6 |
| 9,903.0 |
| 9,630.0 |
| 9,270.9 |
| 9,152.1 |
| 8,986.0 |
| 9,114.1 |
| 8,944.3 |
| 8,669.5 |
| 8,669.3 |
| 8,776.1 |
| 8,657.9 |
| 8,365.8 |
| 8,461.8 |
| 8,473.2 |
| 10,543.0 |
| 10,658.4 |
| 10,493.4 |
| 10,292.4 |
| 10,238.3 |
| 10,116.0 |
| 9,298.3 |
| 8,979.1 |
| - |
| - |
| 500.0 |
| - |
| 500.0 |
| 500.0 |
| 500.0 |
| 0.0 |
| 182.7 |
| 357.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 350.0 |
| 350.4 |
| 350.8 |
| (350.8) |
| 1.1 |
| 6.9 |
| 7.2 |
| 227.5 |
| 195.5 |
| 189.3 |
| 195.2 |
| 184.8 |
| 113.2 |
| 78.3 |
| 61.5 |
| 104.9 |
| 39.7 |
| 37.6 |
| 39.7 |
| 36.5 |
| 43.1 |
| 45.0 |
| 53.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.7 |
| 42.6 |
| 43.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.0 |
| 270.9 |
| 235.3 |
| 202.1 |
| 239.8 |
| 224.0 |
| 176.8 |
| 175.2 |
| 226.7 |
| 225.5 |
| 184.6 |
| 176.7 |
| 212.7 |
| 215.1 |
| 183.4 |
| 201.4 |
| 228.1 |
| 250.8 |
| 211.7 |
| 189.7 |
| 226.4 |
| 221.3 |
| 197.2 |
| 347.1 |
| 350.2 |
| 333.8 |
| 335.6 |
| 343.6 |
| 434.6 |
| 375.7 |
| 355.8 |
| 339.1 |
| 338.5 |
| 329.6 |
| 337.4 |
| 313.5 |
| 312.6 |
| 295.0 |
| 326.7 |
| 334.4 |
| 335.2 |
| 322.3 |
| 320.6 |
| 332.6 |
| 260.1 |
| 252.4 |
| 2,547.6 |
| 2,246.9 |
| 2,250.3 |
| 2,005.9 |
| 1,901.4 |
| 1,775.4 |
| 1,738.8 |
| 1,766.4 |
| 2,113.8 |
| 2,094.4 |
| 1,749.9 |
| 1,825.3 |
| 1,955.1 |
| 1,946.9 |
| 1,827.4 |
| 1,890.3 |
| 1,813.9 |
| 2,080.6 |
| 2,142.0 |
| 2,167.3 |
| 2,215.3 |
| 2,319.2 |
| 1,940.3 |
| 1,891.1 |
| 1,640.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.6 |
| 116.5 |
| 118.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 21.5 |
| 24.4 |
| 22.5 |
| 20.8 |
| 13.9 |
| 13.7 |
| 12.2 |
| 10.4 |
| 10.9 |
| 9.1 |
| 9.0 |
| 9.7 |
| 9.4 |
| 9.6 |
| 10.3 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.1 |
| 321.6 |
| 311.5 |
| 314.2 |
| 298.4 |
| 304.7 |
| 319.4 |
| 338.6 |
| 322.0 |
| 333.9 |
| 337.0 |
| 349.4 |
| 339.3 |
| 330.9 |
| 336.1 |
| 438.0 |
| 348.2 |
| 610.5 |
| 630.1 |
| 643.4 |
| 710.2 |
| 586.4 |
| 593.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.9 |
| 532.5 |
| 575.1 |
| 564.6 |
| 568.9 |
| 570.3 |
| 573.3 |
| 542.6 |
| 515.6 |
| 527.2 |
| 529.4 |
| 527.9 |
| 528.8 |
| 432.4 |
| 411.8 |
| 408.6 |
| 447.9 |
| 425.5 |
| 454.9 |
| 449.1 |
| 434.4 |
| 459.1 |
| 418.1 |
| 424.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,171.3 |
| 6,214.1 |
| 6,011.2 |
| 5,910.7 |
| 5,771.7 |
| 5,766.3 |
| 5,739.6 |
| 6,024.6 |
| 5,963.6 |
| 5,636.8 |
| 5,651.7 |
| 5,820.8 |
| 5,820.5 |
| 5,597.1 |
| 5,713.8 |
| 5,632.6 |
| 6,097.4 |
| 6,275.2 |
| 6,217.7 |
| 6,220.0 |
| 6,284.9 |
| 6,316.2 |
| 5,509.4 |
| 5,265.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,329.8 |
| 4,189.5 |
| 3,891.8 |
| 3,719.3 |
| 3,499.1 |
| 3,385.8 |
| 3,246.4 |
| 3,089.5 |
| 2,980.7 |
| 3,032.7 |
| 3,017.6 |
| 2,955.3 |
| 2,837.5 |
| 2,768.7 |
| 2,747.9 |
| 2,840.6 |
| 4,445.6 |
| 4,383.2 |
| 4,275.7 |
| 4,072.4 |
| 3,953.4 |
| 3,799.7 |
| 3,788.9 |
| 3,713.7 |
| 3,891.8 |
| 3,719.3 |
| 3,499.1 |
| 3,385.8 |
| 3,246.4 |
| 3,089.5 |
| 2,980.7 |
| 3,032.7 |
| 3,017.6 |
| 2,955.3 |
| 2,837.5 |
| 2,768.7 |
| 2,747.9 |
| 2,840.6 |
| 4,445.6 |
| 4,383.2 |
| 4,275.7 |
| 4,072.4 |
| 3,953.4 |
| 3,799.7 |
| 3,788.9 |
| 3,713.7 |
| 2,481.9 |
| 3,026.9 |
| 2,595.8 |
| 3,119.7 |
| 2,851.8 |
| 2,954.1 |
| 2,588.5 |
| 2,750.9 |
| 2,982.9 |
| 2,698.0 |
| 2,547.4 |
| 2,772.6 |
| 2,732.1 |
| 2,664.9 |
| 2,582.7 |
| 3,013.5 |
| 2,974.7 |
| 2,121.6 |
| 2,858.6 |
| 2,105.9 |
| 2,359.1 |
| 811.4 |
| 1,293.5 |
| 1,158.1 |
| 1,039.7 |
| 880.4 |
| 838.6 |
| 685.7 |
| 611.6 |
| 798.5 |
| 760.7 |
| 668.1 |
| 582.5 |
| 676.3 |
| 568.7 |
| 633.8 |
| 871.4 |
| 648.2 |
| 701.5 |
| 544.2 |
| 442.7 |
| 648.9 |
| 847.9 |
| 739.4 |
| 3,891.8 |
| 3,719.3 |
| 3,499.1 |
| 3,385.8 |
| 3,246.4 |
| 3,089.5 |
| 2,980.7 |
| 3,032.7 |
| 3,017.6 |
| 2,955.3 |
| 2,837.5 |
| 2,768.7 |
| 2,747.9 |
| 2,840.6 |
| 4,445.6 |
| 4,383.2 |
| 4,275.7 |
| 4,072.4 |
| 3,953.4 |
| 3,799.7 |
| 3,788.9 |
| 3,713.7 |
| (1,728.8) |
| (1,298.1) |
| (1,456.5) |
| (1,587.5) |
| (1,770.5) |
| (1,786.3) |
| (1,915.2) |
| (1,976.3) |
| (1,805.7) |
| (1,822.9) |
| (1,969.7) |
| (2,089.0) |
| (2,042.9) |
| (2,167.5) |
| (2,103.4) |
| (1,847.0) |
| (585.8) |
| (2,099.2) |
| (2,249.5) |
| (2,337.4) |
| (2,565.9) |
| (1,726.8) |
| (1,820.7) |