| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 1,031.9 | 1,157.7 | 951.7 | 1,057.1 | 1,327.4 | 1,269.2 | 1,563.1 | 5,540.0 | 6,737.4 | 6,269.3 | 3,178.0 | 3,260.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 9.9 | - | - | - |
| Cash And Short Term Investments | 1,031.9 | 1,157.7 | 951.7 | 1,057.1 | 1,327.4 | 1,269.2 | 1,563.1 | 5,540.0 | 6,747.3 | 6,269.3 | 3,178.0 | 3,260.6 |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 2,287.1 | 2,469.7 | 1,484.4 | 1,469.5 | - | - |
| Current Assets | ||||||||||||
| Inventory | 1,153.0 | 1,076.7 | 1,100.3 | 1,039.7 | 1,031.9 | 1,252.8 | 1,416.0 | 1,251.2 | 987.0 | 334.7 | - | - |
| Prepaid Expenses | 98.5 | 81.6 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 5,828.6 | 4,957.8 | 4,767.4 | 4,610.4 | 4,801.2 | 4,910.4 | 5,450.8 | 5,328.3 | 5,819.4 | 4,311.9 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 1,179.8 | 1,302.6 | 1,355.8 | 1,282.8 | 1,294.3 | 1,201.0 | 2,659.8 | 2,600.3 | 3,958.7 | 3,837.7 | 0.0 | - |
| Short Term Debt | 34.3 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 395.7 | 607.3 | 913.5 | 999.3 | 1,727.3 | 2,835.5 | 3,980.0 | 4,124.3 | 3,777.9 | 1,869.3 | - | - |
| Operating Lease Liabilities Non-Current | 673.7 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 400.7 | 423.0 | 432.9 | 442.2 | 450.7 | 449.5 | 447.1 | 450.5 | 465.1 | 114.7 | 0.0 | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 430.0 | 885.2 | 1,067.3 | 1,366.6 | 2,004.9 | 3,460.2 | 4,475.4 | 4,191.7 | 3,855.0 | 2,552.9 | - | - |
| Net debt | (601.9) | (272.5) | ||||||||||
| (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 | 960.8 | 1,031.9 | 876.6 | 950.0 | 1,186.8 | 1,157.7 | - | - | - | - | - | - | 522.3 | 1,057.1 | 711.5 | |||||||||||||||||||||||||
| 83.5 |
| 61.9 |
| 50.7 |
| 78.1 |
| 66.8 |
| 91.3 |
| 136.2 |
| 106.4 |
| - |
| - |
| Other Current Assets | 544.8 | 463.3 | 414.0 | 455.0 | 512.3 | 683.4 | 863.7 | 655.6 | 1,206.2 | 799.2 | 0.1 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,545.3 | 5,467.6 | 5,195.4 | 4,988.7 | 5,341.5 | 11,444.7 | 11,886.4 | 11,781.2 | 12,977.1 | 10,937.2 | 0.1 | - |
| 3,543.3 |
| 2,824.0 |
| 2,496.5 |
| 2,255.5 |
| 2,204.0 |
| 2,154.2 |
| 2,288.8 |
| 2,068.5 |
| 1,947.9 |
| 1,691.8 |
| - |
| - |
| Property,Plant & Equipment Net | 2,285.3 | 2,133.8 | 2,270.9 | 2,354.9 | 2,597.2 | 2,756.2 | 3,162.0 | 3,259.8 | 3,871.5 | 2,620.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 231.1 | 244.5 | 274.4 | 325.0 | 292.4 | 305.5 | 300.4 | 394.5 | 272.5 | 235.4 | - | - |
| Goodwill | - | - | - | - | - | 2,512.5 | 3,128.5 | 7,607.6 | 8,929.8 | 3,718.3 | 3,786.5 | 4,114.2 |
| Intangible Assets | 425.7 | 508.3 | 601.6 | 716.0 | 813.7 | 851.3 | 1,086.6 | 1,176.7 | 1,333.8 | 173.7 | - | - |
| Operating Lease Right Of Use Assets | 773.5 | 723.3 | 739.6 | 801.9 | 707.9 | 784.9 | 892.6 | 0.0 | - | - | - | - |
| Deferred Tax Assets | 252.7 | 259.7 | 164.8 | 72.5 | 74.3 | 34.2 | 260.5 | 232.4 | 454.7 | - | - | - |
| Other Non-Current Assets | 339.6 | 258.3 | 287.9 | 126.5 | 130.4 | 175.6 | 292.5 | 314.0 | 329.4 | 250.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,118.2 | 9,869.2 | 9,656.6 | 9,444.3 | 10,020.1 | 19,692.6 | 23,518.8 | 24,784.5 | 28,263.7 | 18,679.3 | 0.1 | - |
| 277.9 |
| 153.8 |
| 367.3 |
| 277.6 |
| 624.7 |
| 495.4 |
| 67.4 |
| 77.1 |
| 683.6 |
| - |
| - |
| Deferred Revenue Current | 2,148.9 | 1,786.6 | 1,485.8 | 1,156.4 | 1,012.9 | 1,046.8 | 4,585.1 | 4,085.1 | 3,314.2 | - | - | - |
| Operating Lease Liabilities Current | 146.7 | 131.0 | 136.5 | 136.1 | 126.2 | 195.5 | 275.1 | 0.0 | - | - | - | - |
| Accrued Expenses | - | 185.3 | 187.8 | 175.6 | 194.1 | 186.8 | 411.5 | 394.7 | 402.2 | 307.7 | - | - |
| Other Current Liabilities | 873.7 | 751.5 | 748.0 | 560.9 | 660.4 | 818.3 | 1,494.5 | 1,771.6 | 1,687.9 | 1,417.6 | 0.0 | - |
| Total Current Liabilities | 4,914.8 | 4,864.8 | 4,468.6 | 4,174.3 | 3,851.8 | 10,415.2 | 10,138.4 | 9,139.4 | 9,829.4 | 10,888.9 | 0.0 | - |
| 661.5 |
| 667.1 |
| 735.7 |
| 646.8 |
| 632.8 |
| 681.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 100.8 | 54.4 | 92.2 | 55.5 | 47.5 | 79.3 | 138.2 | 209.2 | 419.7 | 130.5 | - | - |
| Pension Obligations | 49.3 | 129.3 | 84.4 | 59.7 | 113.4 | 268.4 | 368.6 | 298.9 | 282.0 | 160.8 | - | - |
| Other Non-Current Liabilities | 315.0 | 119.2 | 145.5 | 138.1 | 148.3 | 103.3 | 430.0 | 540.4 | 477.2 | 358.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,712.9 | 6,730.8 | 6,484.5 | 6,167.6 | 6,601.7 | 15,434.6 | 15,789.6 | 14,357.1 | 14,854.3 | 13,677.2 | (4,956.3) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (3,761.4) | (4,309.8) | (4,993.1) | (5,010.0) | (4,903.8) | (4,915.2) | (1,563.1) | 1,072.2 | 3,448.0 | 3,404.1 | 0.0 | - |
| Accumulated Other Comprehensive Income | (1,357.4) | (1,672.8) | (1,242.0) | (1,301.7) | (1,305.0) | (1,622.5) | (1,407.5) | (1,359.7) | (1,003.7) | (1,101.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | 0.0 | 44.5 | - | - |
| Minority Interest | 41.5 | 44.6 | 35.4 | 36.5 | 15.7 | 60.1 | 28.8 | 31.3 | 21.5 | (11.7) | - | - |
| Total Stockholders Equity | 3,363.8 | 3,093.8 | 3,136.7 | 3,240.2 | 3,402.7 | 4,154.2 | 7,659.3 | 10,357.6 | 13,387.9 | 5,055.8 | 0.1 | 5,296.2 |
| Total Equity | 3,405.3 | 3,138.4 | 3,172.1 | 3,276.7 | 3,418.4 | 4,214.3 | 7,688.1 | 10,388.9 | 13,367.4 | 5,002.1 | 4,956.4 | 5,296.2 |
| 115.6 |
| 309.5 |
| 677.5 |
| 2,191.0 |
| 2,912.3 |
| (1,348.3) |
| (2,892.3) |
| (3,716.4) |
| - |
| - |
| Working Capital | 630.5 | 602.8 | 726.8 | 814.4 | 1,489.7 | 1,029.5 | 1,748.0 | 2,641.8 | 3,147.7 | 48.3 | 0.1 | - |
| Book Value | 3,363.8 | 3,093.8 | 3,136.7 | 3,240.2 | 3,402.7 | 4,154.2 | 7,659.3 | 10,357.6 | 13,387.9 | 5,055.8 | 0.1 | 5,296.2 |
| Tangible Book Value | 2,938.1 | 2,585.5 | 2,535.1 | 2,524.2 | 2,589.0 | 790.4 | 3,444.2 | 1,573.3 | 3,124.3 | 1,163.8 | (3,786.4) | 1,182.0 |
| 684.9 |
| 1,203.0 |
| 1,327.4 |
| 1,034.0 |
| 854.9 |
| 752.8 |
| 1,269.2 |
| 4,244.0 |
| 1,073.5 |
| 935.7 |
| 1,563.1 |
| 4,504.4 |
| 4,621.3 |
| 4,965.3 |
| 5,540.0 |
| 5,553.3 |
| 5,555.4 |
| 6,220.6 |
| 6,737.4 |
| 6,896.1 |
| 7,179.1 |
| 7,041.7 |
| 6,269.3 |
| 2,797.4 |
| 3,132.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.7 | - | - | - | - | 9.9 | - | - | - | - | - | - |
| Cash And Short Term Investments | 960.8 | 1,031.9 | 876.6 | 950.0 | 1,186.8 | 1,157.7 | - | - | - | - | - | - | 522.3 | 1,057.1 | 711.5 | 684.9 | 1,203.0 | 1,327.4 | 1,034.0 | 854.9 | 752.8 | 1,269.2 | 4,244.0 | 1,073.5 | 935.7 | 1,563.1 | 4,504.4 | 4,621.3 | 4,985.0 | 5,540.0 | 5,553.3 | 5,555.4 | 6,220.6 | 6,747.3 | 6,896.1 | 7,179.1 | 7,041.7 | 6,269.3 | 2,797.4 | 3,132.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,150.0 | 2,240.4 | 2,250.3 | 2,469.7 | 2,079.3 | 2,198.6 | 2,444.0 | 1,484.4 | 2,724.3 | 2,159.3 | 2,433.3 | 2,024.5 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,224.0 | 1,153.0 | 1,185.9 | 1,221.5 | 1,178.8 | 1,076.7 | 1,142.4 | 1,132.8 | 1,162.4 | 1,100.3 | 1,158.5 | 1,158.2 | 1,139.4 | 1,039.7 | 1,031.6 | 1,067.1 | 1,074.4 | 1,031.9 | 1,069.8 | 1,135.8 | 1,164.8 | 1,252.8 | 1,339.1 | 1,370.2 | 1,347.5 | 1,416.0 | 1,411.9 | 1,387.0 | 1,315.2 | 1,251.2 | 1,171.0 | 1,085.6 | 1,036.8 | 987.0 | 930.7 | 899.1 | 983.5 | 334.7 | - | - |
| Prepaid Expenses | 108.8 | 98.5 | 124.2 | 122.9 | 105.6 | 81.6 | 102.3 | 101.6 | 115.7 | 83.5 | 98.5 | 94.6 | 96.4 | 61.9 | 80.8 | 71.8 | 74.4 | |||||||||||||||||||||||
| Other Current Assets | 553.2 | 544.8 | 366.2 | 392.0 | 374.8 | 346.4 | 410.0 | 399.1 | 431.7 | 414.0 | 577.2 | 581.8 | 531.0 | 455.0 | 505.9 | 503.2 | 583.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,530.0 | 5,545.3 | 5,742.0 | 5,623.5 | 5,527.1 | 5,467.6 | 5,190.2 | 4,884.4 | 4,770.4 | 5,195.4 | 5,295.3 | 5,242.1 | 5,101.9 | 4,988.7 | 4,759.0 | 4,734.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,544.6 | 3,543.3 | 3,521.9 | 3,178.1 | 2,979.4 | 2,824.0 | 2,950.8 | 2,583.3 | 2,562.5 | 2,496.5 | 2,639.1 | 2,713.0 | 2,578.2 | 2,255.5 | 2,270.1 | 2,352.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,268.3 | 2,285.3 | 2,270.8 | 2,294.2 | 2,266.9 | 2,133.8 | 2,214.6 | 2,162.0 | 2,213.3 | 2,270.9 | 2,240.0 | 2,350.5 | 2,356.1 | 2,354.9 | 2,258.2 | 2,391.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 236.0 | 231.1 | 231.9 | 234.7 | 253.4 | 244.5 | 286.3 | 277.3 | 275.3 | 274.4 | 280.0 | 267.1 | 339.1 | 325.0 | 315.3 | 301.9 | 292.2 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 402.8 | 425.7 | 477.3 | 494.2 | 488.4 | 508.3 | 541.9 | 559.4 | 579.9 | 601.6 | 650.1 | 673.9 | 694.9 | 716.0 | 734.2 | 761.4 | 788.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 747.8 | 773.5 | 741.7 | 745.8 | 736.7 | 723.3 | 781.2 | 724.1 | 724.9 | 739.6 | 759.0 | 800.2 | 819.4 | 801.9 | 734.3 | 806.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 230.3 | 252.7 | 235.7 | 244.2 | 262.6 | 259.7 | 194.7 | 138.3 | 135.9 | 164.8 | 85.3 | 79.7 | 71.8 | 72.5 | 72.0 | 72.2 | 68.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 365.4 | 339.6 | 292.1 | 284.8 | 254.4 | 258.3 | 249.0 | 264.0 | 270.3 | 287.9 | 141.4 | 142.2 | 128.1 | 126.5 | 120.4 | 143.3 | 143.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,086.1 | 10,118.2 | 10,251.2 | 10,081.9 | 9,971.8 | 9,869.2 | 9,720.8 | 9,242.6 | 9,088.7 | 9,656.6 | 9,524.3 | 9,632.9 | 9,577.8 | 9,444.3 | 9,058.9 | 9,287.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,318.2 | 1,179.8 | 1,073.3 | 1,293.8 | 1,374.5 | 1,302.6 | 1,491.4 | 1,446.2 | 1,361.0 | 1,355.8 | 1,537.7 | 1,516.5 | 1,413.2 | 1,282.8 | 1,299.4 | 1,250.4 | 1,283.6 | 1,294.3 | 1,238.0 | 1,307.2 | 1,247.9 | 1,201.0 | 2,498.4 | 2,476.1 | 2,551.2 | 2,659.8 | 2,556.4 | 2,488.7 | 2,464.5 | 2,600.3 | 2,800.9 | 2,924.6 | 3,729.2 | 3,958.7 | 4,647.7 | 4,092.3 | 4,131.5 | 3,837.7 | - | - |
| Short Term Debt | 36.4 | 34.3 | 33.6 | 271.2 | 494.1 | 277.9 | 310.4 | 321.6 | 136.6 | 153.8 | 407.3 | 429.5 | 385.0 | 367.3 | 231.9 | 274.0 | 281.8 | 277.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,156.9 | 2,148.9 | 2,389.4 | 2,060.3 | 1,917.0 | 1,786.6 | 1,513.4 | 1,401.7 | 1,331.6 | 1,485.8 | 1,237.9 | 1,219.0 | 1,172.6 | 1,156.4 | 711.1 | 804.4 | 834.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 149.3 | 146.7 | 145.8 | 145.0 | 136.9 | 131.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | 230.4 | 223.5 | 218.0 | 185.3 | 210.5 | 195.3 | 193.6 | 187.8 | - | 173.0 | 172.5 | 175.6 | 163.0 | 166.2 | 176.7 | |||||||||||||||||||||||
| Other Current Liabilities | 788.0 | 873.7 | 578.1 | 576.6 | 514.1 | 566.2 | 545.5 | 548.9 | 589.8 | 748.0 | 818.6 | 604.9 | 484.2 | 736.5 | 534.1 | 549.3 | 582.8 | |||||||||||||||||||||||
| Total Current Liabilities | 4,904.9 | 4,914.8 | 5,082.9 | 5,091.0 | 5,183.0 | 4,864.8 | 4,561.9 | 4,453.2 | 4,128.9 | 4,468.6 | 4,456.2 | 4,438.0 | 4,257.7 | 4,174.3 | 3,739.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 384.0 | 395.7 | 404.4 | 425.1 | 410.8 | 607.3 | 656.3 | 646.8 | 887.2 | 913.5 | 933.5 | 999.7 | 1,005.7 | 999.3 | 1,134.9 | 1,200.7 | 1,723.3 | 1,727.3 | 1,973.6 | 2,180.2 | 2,434.3 | 2,835.5 | 3,248.0 | 3,982.9 | 3,823.9 | 3,980.0 | 3,608.8 | 3,701.1 | 3,725.0 | 4,124.3 | 4,017.1 | 3,787.5 | 3,735.8 | 3,777.9 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 642.5 | 673.7 | 657.3 | 659.8 | 661.6 | 661.5 | 700.1 | 646.2 | 654.9 | 667.1 | 688.9 | 725.5 | 748.5 | 735.7 | 685.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 121.5 | 100.8 | 89.3 | 77.9 | 60.5 | 54.4 | 77.7 | 66.9 | 76.6 | 92.2 | 47.3 | 57.7 | 58.2 | 55.5 | 42.1 | 48.5 | 58.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | 81.2 | 132.3 | 130.8 | 129.3 | 63.0 | 78.5 | 82.4 | 84.4 | 54.4 | 52.2 | 54.6 | 59.7 | 91.2 | 98.8 | 105.2 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 354.4 | 364.3 | 301.5 | 237.4 | 213.6 | 119.2 | 134.1 | 130.6 | 125.3 | 145.5 | 147.8 | 146.1 | 140.8 | 138.1 | 145.3 | 143.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,715.3 | 6,712.9 | 6,877.7 | 6,785.3 | 6,854.8 | 6,730.8 | 6,421.6 | 6,233.0 | 6,043.5 | 6,484.5 | 6,414.3 | 6,501.7 | 6,335.1 | 6,167.6 | 5,884.6 | 5,942.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 398.7 | 400.7 | 404.4 | 411.0 | 419.0 | 423.0 | 425.4 | 428.5 | 430.9 | 432.9 | 435.5 | 438.1 | 441.6 | 442.2 | 446.4 | 452.2 | 452.2 | 450.7 | 450.6 | 450.6 | 449.8 | 449.5 | 449.4 | 449.3 | 448.3 | 447.1 | 447.1 | 446.5 | 448.3 | 450.5 | 452.9 | 457.5 | 462.2 | 465.1 | 467.1 | 467.2 | 466.6 | 114.7 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,697.3) | (3,761.4) | (3,893.4) | (4,073.6) | (4,244.8) | (4,309.8) | (4,492.7) | (4,726.6) | (4,872.5) | (4,993.1) | (5,025.5) | (5,096.4) | (5,009.5) | (5,010.0) | (4,973.9) | (4,964.0) | (4,969.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,347.3) | (1,357.4) | (1,326.4) | (1,347.1) | (1,522.8) | (1,672.8) | (1,362.1) | (1,438.3) | (1,326.8) | (1,242.0) | (1,321.7) | (1,260.2) | (1,288.1) | (1,301.7) | (1,469.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 7.9 | 41.5 | 45.2 | 45.0 | 45.9 | 44.6 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,362.9 | 3,363.8 | 3,328.3 | 3,251.6 | 3,071.1 | 3,093.8 | 3,259.2 | 2,972.4 | 3,005.9 | 3,136.7 | 3,068.2 | 3,099.6 | 3,200.8 | 3,240.2 | 3,146.9 | 3,319.4 | ||||||||||||||||||||||||
| Total Equity | 3,370.8 | 3,405.3 | 3,373.5 | 3,296.6 | 3,117.0 | 3,138.4 | 3,299.2 | 3,009.6 | 3,045.2 | 3,172.1 | 3,110.0 | 3,131.2 | 3,242.7 | 3,276.7 | 3,174.3 | 3,344.4 | 3,490.4 | 3,418.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 420.4 | 430.0 | 438.0 | 696.3 | 904.9 | 885.2 | 966.7 | 968.4 | 1,023.8 | 1,067.3 | 1,340.8 | 1,429.2 | 1,390.7 | 1,366.6 | 1,366.8 | 1,474.7 | 2,005.1 | 2,004.9 | 2,255.8 | 2,477.9 | 2,531.1 | 3,460.2 | 3,860.2 | 4,507.0 | 4,410.6 | 4,475.4 | 3,908.2 | 3,781.8 | 3,933.9 | 4,191.7 | 4,095.5 | 3,866.0 | 3,823.0 | 3,855.0 | 473.2 | 471.2 | 499.0 | 683.6 | - | - |
| Net debt | (540.4) | (601.9) | (438.6) | (253.7) | (281.9) | (272.5) | - | - | - | - | - | - | 868.4 | 309.5 | 655.3 | 789.8 | 802.1 | 677.5 | ||||||||||||||||||||||
| Working Capital | 625.1 | 630.5 | 659.1 | 532.5 | 344.1 | 602.8 | 628.3 | 431.2 | 641.5 | 726.8 | 839.1 | 804.1 | 844.2 | 814.4 | 1,020.0 | 1,054.1 | 1,564.1 | |||||||||||||||||||||||
| Book Value | 3,362.9 | 3,363.8 | 3,328.3 | 3,251.6 | 3,071.1 | 3,093.8 | 3,259.2 | 2,972.4 | 3,005.9 | 3,136.7 | 3,068.2 | 3,099.6 | 3,200.8 | 3,240.2 | 3,146.9 | 3,319.4 | 3,466.3 | 3,402.7 | ||||||||||||||||||||||
| Tangible Book Value | 2,960.1 | 2,938.1 | 2,851.0 | 2,757.4 | 2,582.7 | 2,585.5 | 2,717.3 | 2,413.0 | 2,426.0 | 2,535.1 | 2,418.1 | 2,425.7 | 2,505.9 | 2,524.2 | 2,412.7 | 2,558.0 | 2,677.9 | |||||||||||||||||||||||
| 50.7 |
| 77.2 |
| 93.5 |
| 95.4 |
| 78.1 |
| 130.5 |
| 127.0 |
| 110.1 |
| 66.8 |
| 96.9 |
| 109.7 |
| 88.3 |
| 91.3 |
| 126.5 |
| 152.2 |
| 140.7 |
| 136.2 |
| 132.1 |
| 159.1 |
| 161.3 |
| 106.4 |
| - |
| - |
| 512.3 |
| 533.9 |
| 578.7 |
| 625.8 |
| 683.4 |
| 1,037.9 |
| 938.0 |
| 968.6 |
| 863.7 |
| 744.2 |
| 809.0 |
| 748.8 |
| 655.6 |
| 830.9 |
| 866.4 |
| 1,153.7 |
| 1,206.2 |
| 1,129.6 |
| 1,002.9 |
| 1,090.4 |
| 799.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| 19.1 |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,238.9 |
| 5,341.5 |
| 5,597.2 |
| 5,884.2 |
| 6,263.2 |
| 11,444.7 |
| 11,034.1 |
| 11,481.7 |
| 11,830.1 |
| 11,886.4 |
| 10,993.4 |
| 11,303.8 |
| 11,252.1 |
| 11,781.2 |
| 11,563.2 |
| 11,841.5 |
| 13,173.5 |
| 12,977.1 |
| 14,135.0 |
| 13,930.7 |
| 13,734.8 |
| 10,937.2 |
| - |
| - |
| 2,506.9 |
| 2,204.0 |
| 2,386.3 |
| 2,423.6 |
| 2,400.6 |
| 2,154.2 |
| 2,433.9 |
| 2,438.5 |
| 2,355.0 |
| 2,288.8 |
| 2,054.0 |
| 2,098.8 |
| 2,144.1 |
| 2,068.5 |
| 2,070.7 |
| 1,964.5 |
| 2,063.2 |
| 1,947.9 |
| 2,008.9 |
| 1,852.4 |
| 1,765.0 |
| 1,691.8 |
| - |
| - |
| 2,570.0 |
| 2,597.2 |
| 2,619.0 |
| 2,712.7 |
| 2,690.8 |
| 2,756.2 |
| 2,806.4 |
| 2,850.8 |
| 2,852.5 |
| 3,162.0 |
| 3,092.0 |
| 3,345.0 |
| 3,381.9 |
| 3,259.8 |
| 3,670.5 |
| 3,697.8 |
| 3,900.3 |
| 3,871.5 |
| 3,950.0 |
| 3,867.0 |
| 3,975.5 |
| 2,620.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.4 |
| 295.6 |
| 324.0 |
| 316.9 |
| 305.5 |
| 351.2 |
| 335.2 |
| 321.3 |
| 300.4 |
| 433.3 |
| 415.3 |
| 401.9 |
| 394.5 |
| 360.3 |
| 346.6 |
| 287.1 |
| 272.5 |
| 229.4 |
| 214.3 |
| 207.6 |
| 177.8 |
| - |
| - |
| - |
| - |
| - |
| 2,488.7 |
| 2,470.7 |
| 2,461.0 |
| 5,598.3 |
| 7,577.3 |
| 7,609.2 |
| 7,603.4 |
| 7,607.6 |
| 9,003.4 |
| 9,009.8 |
| 9,012.2 |
| 8,929.8 |
| 8,896.0 |
| 9,072.3 |
| 9,023.6 |
| 3,718.3 |
| - |
| - |
| 813.7 |
| 786.4 |
| 809.7 |
| 832.7 |
| 851.3 |
| 1,002.3 |
| 1,026.9 |
| 1,049.5 |
| 1,086.6 |
| 1,105.6 |
| 1,123.7 |
| 1,156.9 |
| 1,176.7 |
| 1,223.1 |
| 1,253.8 |
| 1,301.6 |
| 1,333.8 |
| 1,391.8 |
| 1,444.4 |
| 1,501.2 |
| 173.7 |
| - |
| - |
| 780.9 |
| 707.9 |
| 694.3 |
| 728.6 |
| 750.5 |
| 784.9 |
| 742.1 |
| 854.7 |
| 826.4 |
| 892.6 |
| 904.5 |
| 967.5 |
| 1,063.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.3 |
| 47.6 |
| 40.3 |
| 57.3 |
| 34.2 |
| 228.1 |
| 240.7 |
| 238.5 |
| 260.5 |
| 333.7 |
| 373.8 |
| 389.6 |
| 232.4 |
| 426.8 |
| 442.0 |
| - |
| 454.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.4 |
| 154.5 |
| 165.1 |
| 167.3 |
| 175.6 |
| 235.4 |
| 256.5 |
| 264.3 |
| 292.5 |
| 293.8 |
| 334.6 |
| 357.3 |
| 314.0 |
| 332.7 |
| 382.4 |
| 298.4 |
| 329.4 |
| 379.8 |
| 404.2 |
| 400.9 |
| 250.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,079.0 |
| 10,020.1 |
| 10,253.6 |
| 10,727.9 |
| 11,165.5 |
| 19,692.6 |
| 18,911.2 |
| 19,594.4 |
| 19,927.6 |
| 23,518.8 |
| 24,779.7 |
| 25,512.7 |
| 25,629.9 |
| 24,784.5 |
| 26,660.0 |
| 27,058.5 |
| 28,527.8 |
| 28,263.7 |
| 29,628.2 |
| 29,524.5 |
| 29,615.9 |
| 18,689.7 |
| - |
| - |
| 282.2 |
| 297.7 |
| 96.8 |
| 624.7 |
| 612.2 |
| 524.1 |
| 586.7 |
| 495.4 |
| 299.4 |
| 80.7 |
| 208.9 |
| 67.4 |
| 78.4 |
| 78.5 |
| 87.2 |
| 77.1 |
| 473.2 |
| 471.2 |
| 499.0 |
| 683.6 |
| - |
| - |
| 1,012.9 |
| 914.6 |
| 833.6 |
| 892.5 |
| 1,046.8 |
| 4,643.4 |
| 4,685.4 |
| 4,653.5 |
| 4,585.1 |
| 4,122.5 |
| 4,354.6 |
| 4,252.2 |
| 4,085.1 |
| 3,711.9 |
| - |
| - |
| 3,314.2 |
| 137.9 |
| 129.6 |
| 314.9 |
| 411.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.1 |
| 236.3 |
| 245.0 |
| 275.1 |
| 224.3 |
| 270.8 |
| 308.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.1 |
| 182.6 |
| 185.6 |
| 178.4 |
| 186.8 |
| 384.5 |
| 353.9 |
| 368.7 |
| 411.5 |
| 402.1 |
| 346.6 |
| 378.5 |
| 394.7 |
| 375.5 |
| 350.7 |
| 401.8 |
| 402.2 |
| 438.5 |
| 379.7 |
| 403.8 |
| 307.7 |
| - |
| - |
| 660.4 |
| 729.5 |
| 805.7 |
| 985.6 |
| 818.3 |
| 1,326.7 |
| 1,236.7 |
| 1,403.5 |
| 1,494.5 |
| 1,471.0 |
| 1,796.5 |
| 1,708.4 |
| 1,771.6 |
| 1,435.8 |
| 1,477.4 |
| 1,842.1 |
| 1,687.9 |
| 2,436.3 |
| 2,260.3 |
| 2,190.3 |
| 1,825.3 |
| - |
| - |
| 3,680.5 |
| 3,674.8 |
| 3,851.8 |
| 3,690.9 |
| 3,760.9 |
| 3,871.3 |
| 10,415.2 |
| 10,017.2 |
| 9,897.6 |
| 10,414.6 |
| 10,138.4 |
| 9,396.0 |
| 9,576.8 |
| 9,628.5 |
| 9,139.4 |
| 8,702.8 |
| 9,157.7 |
| 10,270.7 |
| 9,829.4 |
| 11,581.4 |
| 11,498.4 |
| 11,719.4 |
| 10,888.9 |
| - |
| - |
| 717.6 |
| 707.4 |
| 646.8 |
| 627.1 |
| 658.0 |
| 656.4 |
| 632.8 |
| 626.2 |
| 688.0 |
| 644.9 |
| 681.7 |
| 743.4 |
| 774.8 |
| 825.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| 62.1 |
| 80.5 |
| 60.7 |
| 79.3 |
| 78.5 |
| 77.8 |
| 57.7 |
| 138.2 |
| 172.6 |
| 222.6 |
| 275.8 |
| 209.2 |
| 351.8 |
| 355.8 |
| 412.7 |
| 419.7 |
| 269.9 |
| 344.9 |
| 530.9 |
| 130.5 |
| - |
| - |
| 113.4 |
| 205.0 |
| 239.5 |
| 248.9 |
| 268.4 |
| 320.4 |
| 327.3 |
| 347.4 |
| 368.6 |
| 272.3 |
| 283.1 |
| 289.3 |
| 298.9 |
| 230.1 |
| 242.4 |
| 266.2 |
| 282.0 |
| 352.1 |
| 347.5 |
| 352.0 |
| 160.8 |
| - |
| - |
| 150.4 |
| 148.3 |
| 116.3 |
| 114.4 |
| 119.6 |
| 103.3 |
| 309.4 |
| 336.9 |
| 416.6 |
| 430.0 |
| 316.3 |
| 460.2 |
| 421.0 |
| 540.4 |
| 413.0 |
| 379.2 |
| 507.9 |
| 477.2 |
| 472.8 |
| 407.5 |
| 389.9 |
| 300.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,588.6 |
| 6,601.7 |
| 6,734.2 |
| 7,098.6 |
| 7,425.4 |
| 15,434.6 |
| 14,635.4 |
| 15,377.7 |
| 15,803.3 |
| 15,789.6 |
| 14,617.4 |
| 15,093.8 |
| 15,217.8 |
| 14,357.1 |
| 13,796.0 |
| 14,010.9 |
| 15,288.0 |
| 14,854.3 |
| 15,903.3 |
| 15,975.2 |
| 16,233.7 |
| 13,577.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,903.8) |
| (4,747.7) |
| (4,714.0) |
| (4,547.0) |
| (4,915.2) |
| (4,879.0) |
| (4,876.0) |
| (4,887.0) |
| (1,563.1) |
| 901.6 |
| 1,084.0 |
| 1,047.9 |
| 1,072.2 |
| 3,421.1 |
| 3,376.5 |
| 3,369.5 |
| 3,448.0 |
| 3,683.3 |
| 3,562.3 |
| 3,397.4 |
| 3,416.1 |
| - |
| - |
| (1,347.0) |
| (1,185.3) |
| (1,305.0) |
| (1,358.2) |
| (1,294.9) |
| (1,400.8) |
| (1,622.5) |
| (1,609.1) |
| (1,645.8) |
| (1,701.7) |
| (1,407.5) |
| (1,439.5) |
| (1,348.3) |
| (1,323.0) |
| (1,359.7) |
| (1,313.9) |
| (1,180.1) |
| (991.9) |
| (1,003.7) |
| (945.8) |
| (995.4) |
| (990.4) |
| (1,057.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.6 |
| 34.5 |
| 28.4 |
| 28.8 |
| 44.9 |
| 45.8 |
| 30.9 |
| 31.3 |
| 19.5 |
| 22.4 |
| 16.7 |
| 21.5 |
| (4.5) |
| (1.9) |
| 6.4 |
| (11.7) |
| - |
| - |
| 3,466.3 |
| 3,402.7 |
| 3,497.1 |
| 3,586.4 |
| 3,654.1 |
| 4,154.2 |
| 4,189.1 |
| 4,141.1 |
| 4,056.4 |
| 7,659.3 |
| 10,078.9 |
| 10,334.6 |
| 10,342.7 |
| 10,357.6 |
| 12,804.8 |
| 12,985.5 |
| 13,265.1 |
| 13,387.9 |
| 13,729.4 |
| 13,551.2 |
| 13,375.8 |
| 5,123.6 |
| - |
| - |
| 3,519.4 |
| 3,629.3 |
| 3,695.5 |
| 4,214.3 |
| 4,233.7 |
| 4,175.6 |
| 4,084.8 |
| 7,688.1 |
| 10,123.8 |
| 10,380.4 |
| 10,373.6 |
| 10,388.9 |
| 12,782.3 |
| 12,965.9 |
| 13,239.8 |
| 13,367.4 |
| 13,724.9 |
| 13,549.3 |
| 13,382.2 |
| 5,111.9 |
| - |
| - |
| 1,221.8 |
| 1,623.0 |
| 1,778.3 |
| 2,191.0 |
| (383.8) |
| 3,433.5 |
| 3,474.9 |
| 2,912.3 |
| (596.2) |
| (839.5) |
| (1,051.1) |
| (1,348.3) |
| (1,457.8) |
| (1,689.4) |
| (2,397.6) |
| (2,892.3) |
| (6,422.9) |
| (6,707.9) |
| (6,542.7) |
| (5,585.7) |
| - |
| - |
| 1,489.7 |
| 1,906.3 |
| 2,123.3 |
| 2,391.9 |
| 1,029.5 |
| 1,016.9 |
| 1,584.1 |
| 1,415.5 |
| 1,748.0 |
| 1,597.4 |
| 1,727.0 |
| 1,623.6 |
| 2,641.8 |
| 2,860.4 |
| 2,683.8 |
| 2,902.8 |
| 3,147.7 |
| 2,553.6 |
| 2,432.3 |
| 2,015.4 |
| 48.3 |
| - |
| - |
| 3,497.1 |
| 3,586.4 |
| 3,654.1 |
| 4,154.2 |
| 4,189.1 |
| 4,141.1 |
| 4,056.4 |
| 7,659.3 |
| 10,078.9 |
| 10,334.6 |
| 10,342.7 |
| 10,357.6 |
| 12,804.8 |
| 12,985.5 |
| 13,265.1 |
| 13,387.9 |
| 13,729.4 |
| 13,551.2 |
| 13,375.8 |
| 5,123.6 |
| - |
| - |
| 2,589.0 |
| 2,710.7 |
| 2,776.7 |
| 2,821.4 |
| 3,302.9 |
| 698.1 |
| 643.5 |
| 545.9 |
| 974.4 |
| 1,396.0 |
| 1,601.7 |
| 1,582.4 |
| 1,573.3 |
| 2,578.3 |
| 2,721.9 |
| 2,951.3 |
| 3,124.3 |
| 3,441.6 |
| 3,034.5 |
| 2,851.0 |
| 1,231.6 |
| - |
| - |