| (in millions of USD) | FY2026 | 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 | 6,304.7 | 4,756.9 | 921.7 | 1,139.0 | 1,271.4 | 508.5 | 499.4 | 1,624.4 | 854.2 | 664.5 | 450.4 | 610.1 | 536.2 | 374.4 | 415.8 | 454.5 | 905.4 | |||
| Restricted Cash | 3.7 | 3.3 | 3.5 | 41.3 | 48.5 | 126.5 | 14.1 | 16.1 | 14.9 | 10.2 | 9.7 | 12.7 | 16.4 | 13.4 | - | - | - | - | ||
| Short Term Investments | 2,709.1 | 18.0 | 277.6 | 251.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 9,013.8 | 4,774.9 | 1,199.3 | 1,390.6 | 1,271.4 | 508.5 | 499.4 | 1,624.4 | 854.2 | 664.5 | 450.4 | 610.1 | 536.2 | 374.4 | 415.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 45.0 | 60.9 | 91.0 | 153.9 | 141.1 | 105.3 | 141.9 | 134.2 | 138.6 | 220.9 | 176.5 | 113.5 | 84.4 | 73.6 | 64.4 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 403.3 | 480.2 | 632.5 | 682.9 | 915.0 | 602.5 | 859.7 | 1,250.5 | 1,250.3 | 1,121.5 | 1,163.0 | 1,144.8 | 1,198.9 | 1,171.3 | 1,137.5 | 1,257.5 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 536.5 | 752.4 | 946.1 | 1,143.3 | 1,193.4 | 1,318.9 | 1,466.0 | 1,557.1 | 1,586.3 | 1,674.5 | 1,560.1 | 1,515.7 | 1,471.8 | 1,554.9 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 147.1 | 148.6 | 324.0 | 531.3 | 471.0 | 341.8 | 380.8 | 1,051.9 | 892.3 | 616.6 | 631.9 | 815.6 | 783.9 | 611.6 | 804.3 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 4,164.3 | 16.9 | 28.5 | 39.5 | 40.5 | 216.0 | 419.8 | 471.6 | 817.9 | 815.0 | 345.4 | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 4,164.3 | 27.2 | 39.3 | 50.3 | 44.6 | 337.7 | 419.8 | 820.8 | 817.9 | 815.0 | 345.4 | - | - | - | - | - | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 7,397.6 | 6,304.7 | 7,842.7 | 8,694.4 | 6,385.8 | 4,756.9 | 4,583.4 | 4,193.1 | 999.9 | 921.7 | 909.0 | 894.7 | 1,057.0 | 1,139.0 | 803.8 | |||||||||||||||||||||||||
| 578.1 |
| 857.4 |
| 652.4 |
| - |
| - |
| - |
| - |
| - |
| 454.5 |
| 905.4 |
| 578.1 |
| 857.4 |
| 652.4 |
| 65.5 |
| 64.0 |
| 66.0 |
| - |
| - |
| 1,053.6 |
| 1,075.8 |
| - |
| - |
| Prepaid Expenses | 34.6 | 39.0 | 51.4 | 96.3 | 271.3 | 224.9 | 120.6 | 118.6 | 115.2 | 128.9 | 147.6 | 128.5 | 78.4 | 68.5 | 79.9 | 75.7 | 59.4 | 59.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 15.8 | 16.5 | 23.7 | 15.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,011.6 | 5,355.0 | 1,974.2 | 2,323.7 | 2,598.8 | 1,551.2 | 1,633.7 | 3,127.7 | 3,018.4 | 2,140.7 | 1,937.5 | 2,062.5 | 1,949.6 | 1,749.5 | 1,997.3 | 2,154.8 | 2,127.3 | 1,818.0 | - | - |
| 1,501.3 |
| 1,419.0 |
| 1,246.0 |
| 1,084.9 |
| - |
| - |
| Accumulated Depreciation | 488.2 | 684.2 | 851.2 | 1,006.8 | 1,029.8 | 1,117.7 | 1,190.1 | 1,235.8 | 1,235.3 | 1,203.5 | 1,075.6 | 1,061.5 | 995.6 | 1,030.1 | 928.0 | 805.2 | 661.8 | 535.6 | - | - |
| Property,Plant & Equipment Net | 48.3 | 68.2 | 94.9 | 136.5 | 163.6 | 201.2 | 275.9 | 321.3 | 351.0 | 363.3 | 484.5 | 454.2 | 476.2 | 524.8 | 573.3 | 613.8 | 584.2 | 549.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 0.0 | 0.0 | 363.9 | 1,350.5 | 1,375.6 | 1,476.7 | 1,390.4 | 1,414.7 | 1,383.1 | 2,019.0 | 1,996.3 | 1,946.5 | 1,833.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 33.5 | 92.5 | 507.2 | 330.4 | 237.8 | 194.3 | 153.4 | 209.1 | 254.6 | 259.9 | 247.8 | - | - |
| Operating Lease Right Of Use Assets | 183.3 | 374.1 | 555.8 | 560.8 | 586.6 | 662.1 | 767.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 86.8 | 18.1 | 17.3 | 18.3 | 16.3 | 0.0 | 83.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 58.4 | 60.0 | 66.8 | 74.1 | 134.0 | 41.6 | 46.3 | 84.1 | 71.0 | 72.8 | 62.2 | 77.1 | 56.6 | 61.4 | 48.7 | 44.3 | 37.4 | 35.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 916.6 | 2,023.2 | 2,835.2 | 2,392.8 | 2,183.8 | 2,141.8 | 2,122.7 | 2,850.1 | 2,909.0 | 2,828.0 | 2,665.5 | - | - |
| Total Assets | 10,388.4 | 5,875.4 | 2,709.0 | 3,113.4 | 3,499.3 | 2,472.6 | 2,819.7 | 4,044.3 | 5,041.6 | 4,975.9 | 4,330.3 | 4,240.4 | 4,091.4 | 3,872.2 | 4,608.2 | 5,063.8 | 4,955.3 | 4,483.5 | - | - |
| 1,028.1 |
| 961.7 |
| 1,048.0 |
| - |
| - |
| Short Term Debt | 0.0 | 10.3 | 10.8 | 10.8 | 4.1 | 121.7 | 0.0 | 349.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 348.2 | 339.2 | 376.9 | 132.4 | 131.5 | 112.8 | 103.5 | 118.1 | 93.5 | 84.6 | 74.9 | - | - | - | - |
| Operating Lease Liabilities Current | 87.5 | 144.3 | 187.7 | 194.7 | 210.7 | 227.4 | 239.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 283.8 | 362.2 | 412.0 | 602.3 | 668.9 | 626.8 | 617.5 | 780.0 | 950.1 | 1,090.9 | 1,041.4 | 803.6 | 861.7 | 738.9 | 749.8 | 657.0 | 632.1 | 498.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 654.5 | 665.4 | 934.5 | 1,339.1 | 1,354.7 | 1,342.7 | 1,237.7 | 2,181.1 | 1,930.8 | 1,761.5 | 1,794.4 | 1,639.7 | 1,726.0 | 1,453.9 | 1,633.9 | 1,747.8 | 1,655.7 | 1,562.7 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 110.1 | 249.5 | 386.6 | 382.4 | 393.7 | 456.7 | 529.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.7 | 0.1 | 5.0 | 23.0 | 29.6 | 95.9 | 37.4 | 31.5 | 67.1 | 74.9 | 25.5 | 7.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.1 | 24.1 | 31.6 | 40.9 | 107.9 | 20.5 | 21.4 | 55.4 | 73.4 | 122.3 | 79.9 | 92.4 | 75.0 | 100.5 | 106.2 | 96.2 | 103.8 | 97.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 527.0 | 896.3 | 960.3 | 454.9 | 538.9 | 114.0 | 132.0 | 173.3 | 420.1 | 576.6 | 650.2 | - | - |
| Total Liabilities | 4,944.0 | 945.6 | 1,370.4 | 1,791.1 | 1,896.8 | 2,035.9 | 2,208.2 | 2,708.1 | 2,827.1 | 2,721.8 | 2,249.3 | 2,178.6 | 1,840.0 | 1,585.9 | 1,807.2 | 2,167.9 | 2,232.3 | 2,212.9 | - | - |
| 0.2 |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 205.2 | (81.5) | (212.8) | (219.5) | 93.6 | 474.9 | 690.2 | 1,362.7 | 2,180.1 | 2,301.3 | 2,169.7 | 2,093.0 | 1,995.9 | 1,773.5 | 2,145.7 | 1,805.8 | 1,397.8 | 1,020.5 | - | - |
| Accumulated Other Comprehensive Income | (65.7) | (94.0) | (83.6) | (71.9) | (68.7) | (49.3) | (78.8) | (54.3) | 12.2 | (47.3) | (88.8) | (25.4) | 82.5 | 164.4 | 169.7 | 162.5 | 114.7 | (57.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.9) | (1.4) | (0.2) | 0.0 | - | - |
| Total Stockholders Equity | 5,444.4 | 4,929.8 | 1,338.6 | 1,322.3 | 1,602.5 | 436.7 | 611.5 | 1,336.2 | 2,214.5 | 2,254.1 | 2,081.0 | 2,067.7 | 2,251.4 | 2,286.3 | 3,042.1 | 2,897.3 | 2,723.2 | 2,270.6 | 1,862.4 | 1,359.2 |
| Total Equity | 5,444.4 | 4,929.8 | 1,338.6 | 1,322.3 | 1,602.5 | 436.7 | 611.5 | 1,336.2 | 2,214.5 | 2,254.1 | 2,081.0 | 2,067.7 | 2,251.4 | 2,286.3 | 3,040.2 | 2,895.9 | 2,723.0 | 2,270.6 | 1,862.4 | 1,359.2 |
| - |
| - |
| - |
| - |
| Net debt | (4,849.5) | (4,747.7) | (1,160.0) | (1,340.3) | (1,226.8) | (170.8) | (79.6) | (803.6) | (36.3) | 150.5 | (105.0) | - | - | - | - | - | - | - | - | - |
| Working Capital | 9,357.1 | 4,689.6 | 1,039.7 | 984.6 | 1,244.1 | 208.5 | 396.0 | 946.6 | 1,087.6 | 379.2 | 143.1 | 422.8 | 223.6 | 295.6 | 363.4 | 407.0 | 471.6 | 255.3 | - | - |
| Book Value | 5,444.4 | 4,929.8 | 1,338.6 | 1,322.3 | 1,602.5 | 436.7 | 611.5 | 1,336.2 | 2,214.5 | 2,254.1 | 2,081.0 | 2,067.7 | 2,251.4 | 2,286.3 | 3,042.1 | 2,897.3 | 2,723.2 | 2,270.6 | 1,862.4 | 1,359.2 |
| Tangible Book Value | - | - | - | - | - | 436.7 | 611.5 | 938.8 | 771.5 | 371.3 | 273.9 | 439.5 | 642.4 | 749.8 | 814.0 | 646.4 | 516.8 | 189.8 | - | - |
| 908.9 |
| 1,035.0 |
| 1,271.4 |
| 1,413.0 |
| 1,720.4 |
| 694.7 |
| 508.5 |
| 445.9 |
| 735.1 |
| 570.3 |
| 499.4 |
| 290.3 |
| 424.0 |
| 543.2 |
| 1,624.4 |
| 448.6 |
| 272.8 |
| 242.1 |
| 864.4 |
| 454.7 |
| 262.1 |
| 311.9 |
| 669.4 |
| 356.1 |
| 289.5 |
| Restricted Cash | 3.6 | 3.7 | 3.5 | 3.5 | 3.5 | 3.3 | 3.5 | 3.5 | 3.5 | 3.5 | 5.1 | 5.1 | 7.5 | 41.3 | 40.9 | 33.1 | 33.3 | 33.1 | 39.5 | 55.2 | 76.1 | 126.5 | 156.7 | 23.5 | 13.6 | 14.1 | 14.1 | 13.7 | 13.2 | 16.1 | 15.0 | 14.1 | 14.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Short Term Investments | 970.5 | 2,709.1 | 986.9 | 0.0 | 0.0 | 18.0 | 32.8 | 11.1 | 83.0 | 277.6 | 300.5 | 300.0 | 253.1 | 251.6 | 238.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8,368.1 | 9,013.8 | 8,829.6 | 8,694.4 | 6,385.8 | 4,774.9 | 4,616.2 | 4,204.2 | 1,082.9 | 1,199.3 | 1,209.5 | 1,194.7 | 1,310.1 | 1,390.6 | 1,042.1 | 908.9 | 1,035.0 | 1,271.4 | 1,413.0 | 1,720.4 | 694.7 | 508.5 | 445.9 | 735.1 | 570.3 | 499.4 | 290.3 | 424.0 | 543.2 | 1,624.4 | 448.6 | 272.8 | 242.1 | 864.4 | 454.7 | 262.1 | 311.9 | 669.4 | 356.1 | 289.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 58.8 | 45.0 | 54.5 | 45.5 | 44.1 | 60.9 | 57.5 | 59.7 | 58.9 | 91.0 | 88.3 | 75.6 | 119.2 | 153.9 | 125.3 | 99.6 | 103.4 | 141.1 | 83.4 | 68.5 | 102.1 | 105.3 | 77.6 | 83.1 | 86.7 | 141.9 | 145.7 | 122.4 | 126.0 | 134.2 | 152.3 | 121.8 | 104.5 | 182.7 | 195.8 | 185.4 | 172.5 | 220.9 | 181.1 | 126.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 423.3 | 403.3 | 575.5 | 484.9 | 421.3 | 480.2 | 830.2 | 560.0 | 675.8 | 632.5 | 1,021.3 | 676.9 | 759.5 | 682.9 | 1,131.3 | 734.8 | 917.6 | 915.0 | 1,140.9 | 596.4 | 570.9 | 602.5 | 861.0 | 474.6 | 654.7 | 859.7 | 1,286.7 | 948.9 | 1,149.1 | 1,250.5 | 1,881.5 | 1,130.6 | 1,184.5 | 1,366.7 | 1,822.5 | 1,140.6 | 1,216.9 | 1,121.5 | 1,633.6 | 1,093.0 |
| Prepaid Expenses | 27.7 | 34.6 | 34.6 | 36.6 | 29.3 | 39.0 | 119.4 | 60.0 | 62.1 | 51.4 | 57.7 | 58.0 | 65.8 | 96.3 | 283.1 | 275.9 | 273.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,668.5 | 10,011.6 | 9,688.3 | 9,438.4 | 7,106.7 | 5,355.0 | 5,623.3 | 4,886.0 | 1,889.1 | 1,974.2 | 2,376.8 | 2,005.2 | 2,254.6 | 2,323.7 | 2,581.8 | 2,019.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,705.8 | 1,718.0 | 1,712.4 | 1,763.2 | 1,758.8 | 1,738.8 | 1,684.4 | 1,674.5 | 1,669.9 | 1,616.8 |
| Accumulated Depreciation | 492.6 | 488.2 | 565.1 | 567.2 | 572.5 | 684.2 | 768.9 | 846.0 | 843.6 | 851.2 | 973.0 | 983.0 | 988.3 | 1,006.8 | 981.4 | 990.1 | 993.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 51.9 | 48.3 | 51.2 | 52.3 | 54.2 | 68.2 | 70.5 | 78.9 | 82.4 | 94.9 | 114.5 | 119.3 | 123.6 | 136.5 | 138.5 | 146.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 164.7 | 183.3 | 218.7 | 249.9 | 272.5 | 374.1 | 425.3 | 490.9 | 542.0 | 555.8 | 570.4 | 583.0 | 595.8 | 560.8 | 523.2 | 554.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 26.0 | 86.8 | 18.9 | 18.8 | 18.7 | 18.1 | 17.7 | 17.5 | 17.5 | 17.3 | 16.6 | 17.6 | 17.5 | 18.3 | 14.3 | 16.7 | 16.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 63.2 | 58.4 | 54.2 | 53.1 | 50.5 | 60.0 | 103.4 | 63.0 | 56.1 | 66.8 | 68.6 | 78.6 | 78.7 | 74.1 | 64.7 | 62.5 | 53.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,974.3 | 10,388.4 | 10,550.7 | 10,341.1 | 7,502.6 | 5,875.4 | 6,240.2 | 5,536.3 | 2,587.1 | 2,709.0 | 3,146.9 | 2,803.7 | 3,070.2 | 3,113.4 | 3,322.5 | 2,799.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 263.4 | 147.1 | 380.4 | 292.9 | 198.4 | 148.6 | 494.1 | 220.5 | 282.7 | 324.0 | 812.7 | 378.0 | 561.4 | 531.3 | 888.4 | 217.4 | 386.8 | 471.0 | 711.5 | 409.7 | 388.6 | 341.8 | 440.2 | 256.4 | 212.1 | 380.8 | 709.9 | 368.3 | 458.4 | 1,051.9 | 1,452.8 | 535.8 | 547.8 | 902.0 | 1,285.1 | 469.8 | 526.1 | 616.6 | 1,242.6 | 370.7 |
| Short Term Debt | - | - | 0.0 | 0.0 | 0.0 | 10.3 | 10.9 | 11.0 | 10.8 | 10.8 | 10.5 | 11.0 | 10.9 | 10.8 | 9.9 | 8.9 | 6.5 | 4.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 81.4 | 87.5 | 94.3 | 101.5 | 113.3 | 144.3 | 157.6 | 174.2 | 177.7 | 187.7 | 188.9 | 194.9 | 200.8 | 194.7 | 186.2 | 194.0 | ||||||||||||||||||||||||
| Accrued Expenses | 372.5 | 283.8 | 277.2 | 283.8 | 328.4 | 362.2 | 437.0 | 377.8 | 377.1 | 412.0 | 425.7 | 487.5 | 546.4 | 602.3 | 504.2 | 512.1 | 533.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 860.3 | 654.5 | 932.4 | 829.9 | 847.3 | 665.4 | 1,099.6 | 783.5 | 848.3 | 934.5 | 1,437.8 | 1,071.4 | 1,319.5 | 1,339.1 | 1,588.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 9.6 | 12.4 | - | 17.7 | 20.0 | 23.6 | 37.2 | 39.5 | 38.7 | 41.0 | 42.2 | 44.6 | 44.8 | 47.5 | 0.0 | 216.0 | 216.0 | 215.9 | 0.0 | 419.8 | 419.4 | 419.1 | 468.9 | 471.6 | 471.2 | 819.2 | 818.6 | 817.9 | 817.2 | 816.4 | 815.7 | 815.0 | 814.3 | 813.5 |
| Operating Lease Liabilities Non-Current | 91.6 | 110.1 | 134.6 | 155.5 | 167.8 | 249.5 | 285.4 | 335.9 | 385.3 | 386.6 | 394.8 | 405.7 | 412.5 | 382.4 | 349.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.2 | 15.1 | 18.1 | 18.4 | 19.4 | 24.1 | 41.1 | 21.1 | 31.3 | 31.6 | 31.5 | 35.8 | 40.3 | 40.9 | 110.4 | 124.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,132.2 | 4,944.0 | 5,247.7 | 5,164.7 | 2,515.2 | 945.6 | 1,435.7 | 1,152.9 | 1,279.8 | 1,370.4 | 1,884.1 | 1,536.5 | 1,798.6 | 1,791.1 | 2,077.5 | 1,456.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 594.8 | 205.2 | 77.3 | 131.9 | (36.7) | (81.5) | (213.1) | (230.3) | (245.1) | (212.8) | (275.9) | (272.8) | (270.0) | (219.5) | (267.7) | (173.0) | (64.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (66.1) | (65.7) | (72.0) | (72.6) | (86.7) | (94.0) | (82.3) | (83.0) | (83.1) | (83.6) | (88.9) | (81.2) | (79.9) | (71.9) | (93.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,842.1 | 5,444.4 | 5,303.0 | 5,176.4 | 4,987.4 | 4,929.8 | 4,804.5 | 4,383.4 | 1,307.4 | 1,338.6 | 1,262.8 | 1,267.2 | 1,271.6 | 1,322.3 | 1,245.0 | 1,343.5 | ||||||||||||||||||||||||
| Total Equity | 5,842.1 | 5,444.4 | 5,303.0 | 5,176.4 | 4,987.4 | 4,929.8 | 4,804.5 | 4,383.4 | 1,307.4 | 1,338.6 | 1,262.8 | 1,267.2 | 1,271.6 | 1,322.3 | 1,245.0 | 1,343.5 | 1,450.7 | 1,602.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 0.0 | 0.0 | 0.0 | 10.3 | 20.5 | 23.4 | 10.8 | 28.5 | 30.5 | 34.6 | 48.1 | 50.3 | 48.6 | 49.9 | 48.7 | 48.7 | 46.2 | 47.5 | 48.1 | 362.7 | 485.5 | 472.2 | 417.2 | 419.8 | 419.4 | 419.1 | 468.9 | 820.8 | 820.0 | 819.2 | 818.6 | 817.9 | 817.2 | 816.4 | 815.7 | 815.0 | 814.3 | 813.5 |
| Net debt | - | - | (8,829.6) | (8,694.4) | (6,385.8) | (4,764.6) | (4,595.7) | (4,180.8) | (1,072.1) | (1,170.8) | (1,179.0) | (1,160.1) | (1,262.0) | (1,340.3) | (993.5) | (859.0) | (986.3) | (1,222.7) | ||||||||||||||||||||||
| Working Capital | 9,808.2 | 9,357.1 | 8,755.9 | 8,608.5 | 6,259.4 | 4,689.6 | 4,523.7 | 4,102.5 | 1,040.8 | 1,039.7 | 939.0 | 933.8 | 935.1 | 984.6 | 993.1 | 1,086.8 | 1,202.7 | |||||||||||||||||||||||
| Book Value | 5,842.1 | 5,444.4 | 5,303.0 | 5,176.4 | 4,987.4 | 4,929.8 | 4,804.5 | 4,383.4 | 1,307.4 | 1,338.6 | 1,262.8 | 1,267.2 | 1,271.6 | 1,322.3 | 1,245.0 | 1,343.5 | 1,450.7 | 1,602.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 271.3 |
| 236.3 |
| 235.0 |
| 232.1 |
| 224.9 |
| 126.7 |
| 76.1 |
| 99.1 |
| 120.6 |
| 127.3 |
| 143.2 |
| 101.8 |
| 118.6 |
| 149.0 |
| 159.5 |
| 133.1 |
| 124.9 |
| 198.0 |
| 202.5 |
| 145.7 |
| 128.9 |
| 188.0 |
| 175.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,329.6 |
| 2,598.8 |
| 2,913.1 |
| 2,657.0 |
| 1,657.2 |
| 1,551.2 |
| 1,651.9 |
| 1,379.9 |
| 1,419.9 |
| 1,633.7 |
| 1,863.1 |
| 1,667.6 |
| 1,920.1 |
| 3,127.7 |
| 3,263.0 |
| 2,324.8 |
| 2,327.3 |
| 2,538.7 |
| 2,671.0 |
| 1,790.6 |
| 1,847.0 |
| 2,140.7 |
| 2,358.8 |
| 1,684.4 |
| 1,029.8 |
| 1,122.0 |
| 1,113.7 |
| 1,109.9 |
| 1,117.7 |
| 1,175.3 |
| 1,176.5 |
| 1,172.4 |
| 1,190.1 |
| 1,230.4 |
| 1,255.3 |
| 1,247.9 |
| 1,235.8 |
| 1,237.9 |
| 1,249.5 |
| 1,237.1 |
| 1,330.0 |
| 1,300.9 |
| 1,281.4 |
| 1,230.8 |
| 1,203.5 |
| 1,166.8 |
| 1,135.9 |
| 157.4 |
| 163.6 |
| 179.6 |
| 186.6 |
| 192.6 |
| 201.2 |
| 193.0 |
| 219.7 |
| 256.3 |
| 275.9 |
| 287.1 |
| 312.0 |
| 313.3 |
| 321.3 |
| 323.9 |
| 325.8 |
| 333.5 |
| 433.2 |
| 457.9 |
| 457.4 |
| 453.6 |
| 471.0 |
| 503.1 |
| 480.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 363.9 |
| 363.9 |
| 777.0 |
| 1,337.9 |
| 1,342.3 |
| 1,667.3 |
| 1,693.2 |
| 1,698.0 |
| 1,724.9 |
| 1,725.2 |
| 1,726.8 |
| 1,490.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.8 |
| 157.7 |
| 163.2 |
| 169.5 |
| 508.0 |
| 512.1 |
| 512.7 |
| 507.2 |
| 527.7 |
| 369.7 |
| 568.7 |
| 586.6 |
| 615.8 |
| 645.2 |
| 654.2 |
| 662.1 |
| 666.7 |
| 689.0 |
| 706.2 |
| 767.0 |
| 758.1 |
| 769.7 |
| 807.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 29.2 |
| 29.2 |
| 29.2 |
| 83.0 |
| 157.8 |
| 157.8 |
| 147.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.0 |
| 53.5 |
| 57.0 |
| 40.0 |
| 41.6 |
| 44.6 |
| 44.9 |
| 43.8 |
| 46.3 |
| 65.7 |
| 80.8 |
| 81.7 |
| 84.1 |
| 103.8 |
| 140.3 |
| 151.7 |
| 74.7 |
| 70.7 |
| 78.5 |
| 72.0 |
| 72.8 |
| 75.2 |
| 69.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,859.6 |
| 2,427.7 |
| 2,456.8 |
| 2,502.9 |
| 2,803.0 |
| 2,819.2 |
| 2,836.4 |
| 2,835.2 |
| 2,871.8 |
| 2,449.2 |
| 3,125.5 |
| 3,499.3 |
| 3,762.0 |
| 3,545.8 |
| 2,562.7 |
| 2,472.6 |
| 2,601.4 |
| 2,375.2 |
| 2,469.0 |
| 2,819.7 |
| 3,145.6 |
| 2,987.9 |
| 3,633.3 |
| 4,044.3 |
| 4,656.7 |
| 4,282.4 |
| 4,308.4 |
| 5,041.6 |
| 5,474.0 |
| 4,609.8 |
| 4,683.4 |
| 4,975.9 |
| 5,230.6 |
| 4,133.6 |
| 1.4 |
| 0.0 |
| 48.1 |
| 146.7 |
| 269.5 |
| 256.3 |
| 417.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 349.2 |
| 348.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.6 |
| - |
| 348.6 |
| 354.5 |
| 350.2 |
| - |
| 393.8 |
| 420.2 |
| 387.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.3 |
| 210.7 |
| 211.9 |
| 221.5 |
| 219.4 |
| 227.4 |
| 212.9 |
| 218.8 |
| 249.4 |
| 239.4 |
| 238.5 |
| 240.3 |
| 250.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 668.9 |
| 608.5 |
| 563.1 |
| 561.8 |
| 626.8 |
| 654.1 |
| 580.7 |
| 506.0 |
| 617.5 |
| 625.1 |
| 593.7 |
| 588.9 |
| 780.0 |
| 700.8 |
| 714.3 |
| 646.2 |
| 976.1 |
| 914.9 |
| 855.8 |
| 845.4 |
| 1,090.9 |
| 877.8 |
| 682.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 932.4 |
| 1,126.9 |
| 1,354.7 |
| 1,533.3 |
| 1,194.3 |
| 1,217.9 |
| 1,342.7 |
| 1,576.7 |
| 1,312.2 |
| 1,519.7 |
| 1,237.7 |
| 1,573.5 |
| 1,216.8 |
| 1,297.3 |
| 2,181.1 |
| 2,556.7 |
| 1,290.8 |
| 1,229.6 |
| 1,915.6 |
| 2,217.5 |
| 1,337.7 |
| 1,465.6 |
| 1,761.5 |
| 2,151.1 |
| 1,056.5 |
| 367.4 |
| 374.5 |
| 393.7 |
| 409.7 |
| 432.0 |
| 445.0 |
| 456.7 |
| 456.7 |
| 475.5 |
| 493.9 |
| 529.3 |
| 516.5 |
| 523.9 |
| 552.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 5.0 |
| 5.0 |
| 5.0 |
| 22.2 |
| 22.3 |
| 23.0 |
| 23.0 |
| 30.1 |
| 30.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.7 |
| 107.9 |
| 19.3 |
| 20.0 |
| 20.3 |
| 20.5 |
| 19.8 |
| 19.3 |
| 20.4 |
| 21.4 |
| 19.1 |
| 18.4 |
| 22.8 |
| 55.4 |
| 63.7 |
| 63.2 |
| 71.7 |
| 88.6 |
| 103.4 |
| 121.7 |
| 110.2 |
| 122.3 |
| 111.0 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 549.8 |
| 902.5 |
| 910.2 |
| 911.5 |
| 942.8 |
| 960.4 |
| 948.9 |
| 960.3 |
| 955.4 |
| 926.1 |
| 1,674.8 |
| 1,896.8 |
| 2,007.1 |
| 1,693.8 |
| 1,683.2 |
| 2,035.9 |
| 2,269.2 |
| 2,022.9 |
| 2,034.0 |
| 2,208.2 |
| 2,528.5 |
| 2,178.2 |
| 2,341.6 |
| 2,708.1 |
| 3,091.6 |
| 2,178.2 |
| 2,124.9 |
| 2,827.1 |
| 3,160.3 |
| 2,298.1 |
| 2,414.5 |
| 2,721.8 |
| 3,106.5 |
| 1,982.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.6 |
| 241.1 |
| 346.5 |
| 408.1 |
| 474.9 |
| 394.4 |
| 413.2 |
| 524.5 |
| 690.2 |
| 688.5 |
| 884.7 |
| 1,330.8 |
| 1,362.7 |
| 1,589.2 |
| 2,117.0 |
| 2,180.9 |
| 2,180.1 |
| 2,325.1 |
| 2,304.8 |
| 2,321.7 |
| 2,301.3 |
| 2,169.7 |
| 2,184.5 |
| (77.0) |
| (72.6) |
| (68.7) |
| (54.2) |
| (56.3) |
| (47.2) |
| (49.3) |
| (67.4) |
| (63.9) |
| (90.9) |
| (78.8) |
| (71.5) |
| (75.1) |
| (68.2) |
| (54.3) |
| (54.0) |
| (40.4) |
| (23.0) |
| 12.2 |
| (24.3) |
| (1.1) |
| (55.5) |
| (47.3) |
| (45.7) |
| (38.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,450.7 |
| 1,602.5 |
| 1,754.9 |
| 1,852.0 |
| 879.5 |
| 436.7 |
| 332.2 |
| 352.3 |
| 435.0 |
| 611.5 |
| 617.1 |
| 809.7 |
| 1,291.7 |
| 1,336.2 |
| 1,565.1 |
| 2,104.2 |
| 2,183.5 |
| 2,214.5 |
| 2,313.7 |
| 2,311.7 |
| 2,268.9 |
| 2,254.1 |
| 2,124.1 |
| 2,151.0 |
| 1,754.9 |
| 1,852.0 |
| 879.5 |
| 436.7 |
| 332.2 |
| 352.3 |
| 435.0 |
| 611.5 |
| 617.1 |
| 809.7 |
| 1,291.7 |
| 1,336.2 |
| 1,565.1 |
| 2,104.2 |
| 2,183.5 |
| 2,214.5 |
| 2,313.7 |
| 2,311.7 |
| 2,268.9 |
| 2,254.1 |
| 2,124.1 |
| 2,151.0 |
| (1,366.8) |
| (1,672.9) |
| (646.6) |
| (145.8) |
| 39.6 |
| (262.9) |
| (153.1) |
| (79.6) |
| 129.1 |
| (4.9) |
| (74.3) |
| (803.6) |
| 371.4 |
| 546.4 |
| 576.5 |
| (46.5) |
| 362.5 |
| 554.3 |
| 503.8 |
| 145.6 |
| 458.2 |
| 524.0 |
| 1,244.1 |
| 1,379.8 |
| 1,462.7 |
| 439.3 |
| 208.5 |
| 75.2 |
| 67.7 |
| (99.8) |
| 396.0 |
| 289.6 |
| 450.8 |
| 622.8 |
| 946.6 |
| 706.3 |
| 1,034.0 |
| 1,097.7 |
| 623.1 |
| 453.5 |
| 452.9 |
| 381.4 |
| 379.2 |
| 207.7 |
| 627.9 |
| 1,754.9 |
| 1,852.0 |
| 879.5 |
| 436.7 |
| 332.2 |
| 352.3 |
| 435.0 |
| 611.5 |
| 617.1 |
| 809.7 |
| 1,291.7 |
| 1,336.2 |
| 1,565.1 |
| 2,104.2 |
| 2,183.5 |
| 2,214.5 |
| 2,313.7 |
| 2,311.7 |
| 2,268.9 |
| 2,254.1 |
| 2,124.1 |
| 2,151.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.0 |
| 611.5 |
| 617.1 |
| 809.7 |
| 927.8 |
| 972.3 |
| 663.3 |
| 608.6 |
| 678.0 |
| 377.7 |
| 112.5 |
| 101.6 |
| 31.3 |
| 21.7 |
| (130.4) |
| 291.3 |