| (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 | - | - | - | - | - | - | - | 333.5 | 314.9 | 242.9 | 211.6 | 137.7 | 196.9 | 403.1 | 525.1 | 530.0 | 336.8 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 333.5 | 314.9 | 242.9 | 211.6 | 137.7 | 196.9 | 403.1 | 525.1 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 6,072.0 | 5,514.4 | 4,676.7 | 4,441.6 | 3,889.9 | 3,506.3 | 3,443.9 | 3,609.4 | 3,771.1 | 3,210.3 | 3,000.0 | 3,043.8 | 2,946.0 | 2,602.6 | 2,440.1 | 2,224.7 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,309.2 | 3,722.5 | 3,209.4 | 2,761.7 | 2,574.1 | 2,560.1 | 2,374.4 | 2,219.9 | 1,981.1 | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | 2,554.8 | 2,269.7 | 1,681.9 | 1,440.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 3,498.4 | 3,742.6 | 3,550.9 | 3,076.8 | 2,409.4 | 2,516.6 | 2,802.1 | 2,432.1 | 2,550.0 | 550.0 | 250.0 | 500.0 | 500.0 | 250.0 | 500.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 137.6 | 138.8 | 139.6 | 140.9 | 142.2 | 144.4 | 145.4 | 145.9 | 146.7 | 148.4 | 150.1 | 153.1 | 153.8 | 154.8 | 155.7 | 157.6 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 3,852.2 | 4,242.6 | 3,906.2 | 3,328.8 | 2,409.4 | 2,677.1 | 3,426.1 | 3,143.3 | 3,245.0 | 875.0 | 625.0 | 765.5 | 764.7 | 500.0 | 500.0 | 500.0 | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 900.1 |
| 983.8 |
| 354.5 |
| 277.0 |
| 451.3 |
| 562.6 |
| 356.9 |
| 333.5 |
| 359.1 |
| 355.1 |
| 326.0 |
| 314.9 |
| 210.1 |
| 203.1 |
| 177.9 |
| 242.9 |
| 225.2 |
| 233.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 900.1 | 983.8 | 354.5 | 277.0 | 451.3 | 562.6 | 356.9 | 333.5 | 359.1 | 355.1 | 326.0 | 314.9 | 210.1 | 203.1 | 177.9 | 242.9 | 225.2 | 233.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,127.2 | 6,072.0 | 5,873.8 | 5,774.0 | 5,632.9 | 5,514.4 | 5,527.0 | 5,103.6 | 4,736.1 | 4,676.7 | 4,482.8 | 4,512.9 | 4,579.6 | 4,441.6 | 4,300.7 | 4,296.2 | 4,211.5 | 3,889.9 | 3,748.4 | 3,679.1 | 3,600.7 | 3,506.3 | 3,419.4 | 3,351.8 | 3,698.9 | 3,443.9 | 3,718.3 | 3,750.8 | 3,684.6 | 3,609.4 | 3,536.5 | 3,484.9 | 3,772.9 | 3,771.1 | 3,354.2 | 3,330.2 | 3,287.0 | 3,210.3 | 3,146.2 | 3,062.7 |
| Prepaid Expenses | 1,723.4 | 1,644.6 | 1,722.0 | 1,641.0 | 1,653.8 | 1,675.3 | 1,723.8 | 1,611.7 | 1,595.6 | 1,603.7 | 1,497.7 | 1,486.6 | 1,532.8 | 1,532.8 | 1,678.3 | 1,475.5 | 1,467.4 | |||||||||||||||||||||||
| Other Current Assets | 637.1 | 587.3 | 495.8 | 500.7 | 520.0 | 584.1 | 564.7 | 568.4 | 558.5 | 564.4 | 555.0 | - | - | 571.9 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,884.5 | 10,564.7 | 10,667.0 | 10,473.8 | 10,214.4 | 9,852.6 | 10,709.5 | 9,796.7 | 9,806.3 | 9,605.9 | 9,029.9 | 9,083.7 | 9,184.4 | 8,816.7 | 8,823.2 | 8,526.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,200.1 | 2,137.1 | 2,028.7 | 1,950.5 | 1,839.5 | 1,771.8 | 1,783.2 | 1,696.0 | 1,620.1 | 1,592.7 | 1,532.5 | 1,509.7 | 1,476.1 | 1,435.7 | 1,369.8 | 1,370.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,142.7 | 2,172.1 | 2,091.5 | 2,053.4 | 1,986.8 | 1,950.8 | 1,909.5 | 1,787.8 | 1,665.9 | 1,616.8 | 1,513.8 | 1,441.8 | 1,373.5 | 1,326.0 | 1,241.6 | 1,236.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,181.6 | 3,188.8 | 3,127.3 | 3,094.6 | 2,985.7 | 2,897.3 | 3,034.3 | 2,858.7 | 2,736.8 | 2,734.7 | 2,637.2 | 2,627.0 | 2,599.8 | 2,588.1 | 2,460.9 | 2,538.2 | 2,534.5 | 1,915.3 | ||||||||||||||||||||||
| Intangible Assets | 1,806.1 | 1,855.7 | 1,856.0 | 1,877.6 | 1,840.4 | 1,799.0 | 1,915.8 | 1,819.0 | 1,772.4 | 1,792.9 | 1,755.0 | 1,778.4 | 1,790.1 | 1,812.5 | 1,748.3 | 1,853.2 | 1,935.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,069.9 | 2,084.5 | 1,970.9 | 1,939.3 | 1,829.1 | 1,769.7 | 1,665.8 | 1,604.6 | 1,363.1 | 1,268.7 | 1,197.2 | 1,142.1 | 1,121.0 | 1,104.7 | 1,073.9 | 1,067.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 891.8 | 929.7 | 982.3 | 992.4 | 960.8 | 1,013.3 | 1,024.2 | 1,002.7 | 992.0 | 949.5 | 888.8 | 868.6 | 838.7 | 847.3 | 1,029.3 | 1,016.0 | 1,011.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20,976.6 | 20,795.5 | 20,694.9 | 20,431.1 | 19,817.2 | 19,282.7 | 20,259.2 | 18,869.4 | 18,336.5 | 17,968.5 | 17,021.9 | 16,941.6 | 16,907.5 | 16,495.4 | 16,377.1 | 16,238.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 356.2 | 353.8 | 101.9 | 101.2 | 0.0 | 500.0 | 811.0 | 853.2 | 845.1 | 355.3 | 354.0 | 417.6 | 290.3 | 252.0 | 1.6 | 14.1 | 120.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 2,113.8 | 2,295.2 | 2,126.9 | 2,010.3 | 1,917.0 | 1,925.6 | 2,072.8 | 1,841.8 | 1,929.3 | 1,839.6 | 1,826.7 | 1,778.1 | 1,816.3 | 1,851.3 | 1,835.8 | 1,743.4 | ||||||||||||||||||||||||
| Total Current Liabilities | 9,956.5 | 9,787.7 | 9,383.1 | 9,213.1 | 8,885.2 | 8,525.4 | 9,123.4 | 8,766.4 | 8,639.5 | 7,827.1 | 7,800.4 | 7,899.8 | 7,917.5 | 7,686.1 | 7,495.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,478.9 | 3,498.4 | 3,745.8 | 3,744.1 | 3,775.9 | 3,742.6 | 3,807.0 | 3,027.5 | 3,029.6 | 3,550.9 | 2,963.4 | 2,986.1 | 3,094.3 | 3,076.8 | 3,231.7 | 3,304.2 | 3,387.9 | 2,409.4 | 2,432.5 | 2,473.0 | 2,458.0 | 2,516.6 | 2,700.6 | 2,727.9 | 2,726.4 | 2,802.1 | 2,795.9 | 2,871.1 | 2,389.2 | 2,432.1 | 2,463.5 | 2,490.6 | 2,564.1 | 2,550.0 | 550.0 | 550.0 | 550.0 | 550.0 | 300.0 | 250.0 |
| Operating Lease Liabilities Non-Current | 1,717.9 | 1,739.5 | 1,640.0 | 1,615.0 | 1,512.5 | 1,458.4 | 1,372.3 | 1,318.3 | 1,070.5 | 979.9 | 919.5 | 862.5 | 844.2 | 836.0 | 809.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 374.2 | 385.9 | 428.3 | 430.5 | 427.6 | 441.7 | 483.3 | 473.1 | 452.5 | 437.7 | 411.4 | 397.8 | 391.5 | 391.2 | 398.8 | 407.8 | 401.0 | |||||||||||||||||||||||
| Pension Obligations | 219.5 | 219.3 | 222.4 | 222.2 | 220.0 | 218.6 | 224.0 | 222.4 | 219.8 | 219.6 | 198.2 | 197.8 | 198.6 | 197.9 | 262.8 | 263.3 | 263.3 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 737.3 | 724.4 | 470.1 | 487.2 | 531.5 | 544.1 | 539.1 | 505.6 | 507.5 | 536.2 | 527.8 | 511.8 | 521.8 | 503.0 | 501.0 | 514.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,484.4 | 16,355.2 | 15,889.7 | 15,712.1 | 15,352.6 | 14,930.9 | 15,549.0 | 14,313.3 | 13,919.3 | 13,551.5 | 12,820.6 | 12,855.8 | 12,967.9 | 12,690.9 | 12,698.9 | 12,584.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 137.6 | 137.6 | 139.1 | 139.1 | 138.8 | 138.8 | 139.1 | 139.3 | 139.3 | 139.6 | 140.2 | 140.5 | 140.5 | 140.9 | 141.0 | 141.3 | 141.6 | 142.2 | 142.5 | 143.3 | 144.5 | 144.4 | 144.3 | 144.3 | 144.2 | 145.4 | 145.3 | 146.1 | 146.1 | 145.9 | 146.8 | 146.8 | 146.7 | 146.7 | 146.6 | 146.8 | 147.4 | 148.4 | 148.7 | 148.9 |
| Additional Paid In Capital | 240.2 | 228.4 | 217.1 | 205.1 | 204.6 | 196.5 | 193.5 | 180.5 | 179.3 | 173.0 | 163.6 | 153.7 | 147.7 | 140.3 | 132.2 | 123.4 | 126.1 | |||||||||||||||||||||||
| Retained Earnings | 4,611.0 | 4,568.8 | 5,509.8 | 5,426.9 | 5,315.3 | 5,263.8 | 5,306.8 | 5,256.5 | 5,137.6 | 5,065.3 | 4,969.5 | 4,788.9 | 4,644.8 | 4,541.6 | 4,465.6 | 4,329.1 | 4,132.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (513.5) | (511.8) | (1,079.3) | (1,068.2) | (1,208.7) | (1,261.7) | (942.9) | (1,035.7) | (1,053.9) | (976.9) | (1,087.3) | (1,011.9) | (1,006.8) | (1,032.5) | (1,074.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 16.8 | 17.4 | 18.5 | 16.0 | 14.6 | 14.4 | 13.7 | 15.5 | 14.8 | 15.9 | 15.2 | 14.6 | 13.4 | 14.1 | 13.7 | 13.0 | 12.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,475.4 | 4,423.0 | 4,786.6 | 4,702.9 | 4,449.9 | 4,337.4 | 4,696.5 | 4,540.6 | 4,402.4 | 4,401.0 | 4,186.1 | 4,071.2 | 3,926.2 | 3,790.4 | 3,664.5 | 3,640.6 | ||||||||||||||||||||||||
| Total Equity | 4,492.2 | 4,440.4 | 4,805.1 | 4,718.9 | 4,464.6 | 4,351.9 | 4,710.2 | 4,556.1 | 4,417.2 | 4,417.0 | 4,201.3 | 4,085.8 | 3,939.6 | 3,804.4 | 3,678.2 | 3,653.6 | 3,607.9 | 3,503.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,835.1 | 3,852.2 | 3,847.7 | 3,845.3 | 3,775.9 | 4,242.6 | 4,617.9 | 3,880.7 | 3,874.7 | 3,906.2 | 3,317.5 | 3,403.8 | 3,384.6 | 3,328.8 | 3,233.3 | 3,318.3 | 3,507.9 | 2,409.4 | 2,432.5 | 2,521.1 | 2,618.4 | 2,677.1 | 2,907.0 | 3,217.0 | 3,635.3 | 3,426.1 | 3,418.0 | 3,882.4 | 3,421.6 | 3,143.3 | 2,913.9 | 3,177.0 | 3,315.7 | 3,245.0 | 1,145.0 | 1,130.0 | 1,025.0 | 875.0 | 775.0 | 775.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 928.0 | 777.0 | 1,283.9 | 1,260.6 | 1,329.2 | 1,327.2 | 1,586.1 | 1,030.3 | 1,166.8 | 1,778.7 | 1,229.5 | 1,183.9 | 1,266.9 | 1,130.6 | 1,328.1 | 1,232.4 | 1,177.9 | |||||||||||||||||||||||
| Book Value | 4,475.4 | 4,423.0 | 4,786.6 | 4,702.9 | 4,449.9 | 4,337.4 | 4,696.5 | 4,540.6 | 4,402.4 | 4,401.0 | 4,186.1 | 4,071.2 | 3,926.2 | 3,790.4 | 3,664.5 | 3,640.6 | 3,595.7 | 3,490.7 | ||||||||||||||||||||||
| Tangible Book Value | (512.3) | (621.5) | (196.6) | (269.3) | (376.2) | (358.9) | (253.7) | (137.0) | (106.8) | (126.5) | (206.0) | (334.2) | (463.7) | (610.3) | (544.7) | (750.9) | (873.9) | |||||||||||||||||||||||
| 67.8 |
| 231.8 |
| 136.0 |
| - |
| - |
| - |
| - |
| - |
| 530.0 |
| 336.8 |
| 67.8 |
| 231.8 |
| 136.0 |
| - |
| - |
| - |
| - |
| - |
| 2,214.1 |
| 2,316.9 |
| - |
| - |
| Prepaid Expenses | 1,644.6 | 1,675.3 | 1,603.7 | 1,532.8 | 1,353.8 | 1,060.4 | 1,063.2 | 1,139.1 | 805.3 | 556.7 | 521.3 | 538.6 | 413.8 | 324.4 | 328.5 | 295.8 | - | - | - | - |
| Other Current Assets | 587.3 | 584.1 | 564.4 | 571.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,564.7 | 9,852.6 | 9,605.9 | 8,816.7 | 7,756.4 | 7,113.8 | 7,938.6 | 7,575.7 | 7,312.9 | 5,948.4 | 5,555.3 | 5,592.5 | 5,221.5 | 4,820.1 | 4,754.7 | 4,414.9 | 4,032.8 | 3,871.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 2,137.1 | 1,771.8 | 1,592.7 | 1,435.7 | 1,339.7 | 1,398.1 | 1,200.7 | 1,192.7 | 1,044.4 | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 2,172.1 | 1,950.8 | 1,616.8 | 1,326.0 | 1,234.4 | 1,162.0 | 1,173.7 | 994.7 | 936.7 | 728.1 | 648.2 | 670.1 | 670.1 | 566.4 | 500.2 | 484.1 | 485.0 | 423.3 | 426.0 | 429.3 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 75.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,188.8 | 2,897.3 | 2,734.7 | 2,588.1 | 1,915.3 | 1,917.5 | 2,293.5 | 2,046.8 | 2,154.0 | 956.2 | 840.6 | 839.1 | 790.0 | 298.0 | 177.6 | - | - | - | - | - |
| Intangible Assets | 1,855.7 | 1,799.0 | 1,792.9 | 1,812.5 | 1,406.4 | 1,498.3 | 1,492.1 | 1,327.9 | 1,400.4 | 618.5 | 521.2 | 547.5 | 499.4 | 199.8 | 102.2 | 59.3 | 38.6 | 34.4 | 11.1 | - |
| Operating Lease Right Of Use Assets | 2,084.5 | 1,769.7 | 1,268.7 | 1,104.7 | 1,053.7 | 1,038.9 | 995.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 0.8 | 65.7 | 45.9 | 29.5 | 40.2 | 132.7 | 118.5 | 145.3 | 97.6 | 279.5 | 261.6 | 157.4 | 167.7 | 218.5 | - | - |
| Other Non-Current Assets | 929.7 | 1,013.3 | 949.5 | 847.3 | 985.9 | 644.1 | 457.4 | 510.2 | 568.2 | 475.5 | 460.9 | 451.7 | 401.8 | 643.3 | 406.5 | 199.1 | 147.6 | 114.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,795.5 | 19,282.7 | 17,968.5 | 16,495.4 | 14,352.1 | 13,440.2 | 14,645.6 | 12,683.0 | 12,412.4 | 8,859.4 | 8,144.8 | 8,246.2 | 7,680.3 | 6,807.1 | 6,202.8 | 5,788.2 | 5,327.9 | 5,109.5 | 4,774.1 | 4,497.0 |
| 1,374.9 |
| 1,094.3 |
| 1,009.4 |
| - |
| - |
| Short Term Debt | 353.8 | 500.0 | 355.3 | 252.0 | 0.0 | 160.5 | 624.0 | 711.1 | 695.0 | 325.0 | 375.0 | 265.5 | 264.7 | 250.0 | - | 250.0 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 394.5 | 343.3 | 298.4 | 286.7 | 280.6 | 270.7 | 255.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | 198.0 | 142.9 | 148.3 | 165.3 | 145.1 | 115.3 | 149.1 | 143.5 | 106.4 | 106.7 | - | - |
| Other Current Liabilities | 2,295.2 | 1,925.6 | 1,839.6 | 1,851.3 | 1,660.8 | 1,491.4 | 1,493.1 | 1,088.4 | 1,045.2 | 597.5 | 503.3 | 510.6 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9,787.7 | 8,525.4 | 7,827.1 | 7,686.1 | 6,581.6 | 5,894.1 | 6,394.1 | 5,900.7 | 5,474.0 | 4,244.2 | 3,940.7 | 3,584.1 | 3,183.0 | 2,487.6 | 2,012.5 | 1,971.8 | 1,408.3 | 1,287.1 | - | - |
| 250.0 |
| 500.0 |
| 500.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,739.5 | 1,458.4 | 979.9 | 836.0 | 789.2 | 789.3 | 756.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 385.9 | 441.7 | 437.7 | 391.2 | 280.8 | 212.9 | 233.0 | 196.8 | 193.3 | 48.3 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 219.3 | 218.6 | 219.6 | 197.9 | 263.6 | 265.2 | 247.2 | 233.9 | 228.6 | 341.5 | 284.2 | 329.5 | 140.2 | 573.0 | 493.7 | 258.8 | 300.2 | 502.6 | - | - |
| Other Non-Current Liabilities | 724.4 | 544.1 | 536.2 | 503.0 | 522.8 | 543.6 | 445.7 | 446.1 | 501.0 | 468.1 | 460.0 | 447.7 | 415.0 | 488.3 | 442.9 | 181.7 | 166.8 | 103.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 16,355.2 | 14,930.9 | 13,551.5 | 12,690.9 | 10,848.8 | 10,222.2 | 10,950.1 | 9,211.0 | 8,948.2 | 5,652.0 | 4,985.5 | 4,933.9 | 4,321.5 | 3,798.9 | 3,449.2 | 3,024.7 | 2,737.7 | 2,716.2 | 1,991.1 | 1,886.3 |
| 158.9 |
| 159.4 |
| - |
| - |
| Additional Paid In Capital | 228.4 | 196.5 | 173.0 | 140.3 | 120.0 | 117.2 | 98.8 | 78.4 | 68.1 | 56.6 | 41.4 | 26.4 | 14.9 | - | - | - | - | - | - | - |
| Retained Earnings | 4,568.8 | 5,263.8 | 5,065.3 | 4,541.6 | 4,086.3 | 3,979.8 | 4,571.9 | 4,341.2 | 4,050.0 | 4,001.7 | 3,885.8 | 3,841.9 | 3,578.0 | 3,344.5 | 3,070.4 | 2,934.5 | 2,772.3 | 2,643.5 | - | - |
| Accumulated Other Comprehensive Income | (511.8) | (1,261.7) | (976.9) | (1,032.5) | (857.7) | (1,036.5) | (1,141.3) | (1,115.1) | (852.6) | (1,013.0) | (930.6) | (720.2) | (397.7) | (501.5) | (482.0) | (298.4) | (309.9) | (478.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 17.4 | 14.4 | 15.9 | 14.1 | 12.5 | 13.2 | 20.8 | 21.5 | 52.0 | 13.6 | 12.7 | 11.1 | 9.7 | 10.3 | 9.6 | 8.9 | 8.0 | 69.0 | - | - |
| Total Stockholders Equity | 4,423.0 | 4,337.4 | 4,401.0 | 3,790.4 | 3,490.7 | 3,204.8 | 3,674.7 | 3,450.5 | 3,412.2 | 3,193.7 | 3,146.6 | 3,301.2 | 3,349.1 | 2,997.9 | 2,744.0 | 2,793.8 | 2,621.3 | 2,324.3 | 2,782.9 | 2,610.7 |
| Total Equity | 4,440.4 | 4,351.9 | 4,417.0 | 3,804.4 | 3,503.3 | 3,218.0 | 3,695.5 | 3,472.0 | 3,464.2 | 3,207.4 | 3,159.2 | 3,312.4 | 3,358.8 | 3,008.2 | 2,753.6 | 2,763.5 | 2,590.1 | 2,393.4 | 2,782.9 | 2,610.7 |
| 500.0 |
| 500.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 2,809.7 | 2,930.1 | 632.1 | 413.4 | 627.7 | 567.8 | 96.9 | (25.1) | (30.0) | 163.2 | 432.2 | - | - |
| Working Capital | 777.0 | 1,327.2 | 1,778.7 | 1,130.6 | 1,174.8 | 1,219.7 | 1,544.5 | 1,675.0 | 1,838.9 | 1,704.3 | 1,614.7 | 2,008.4 | 2,038.4 | 2,332.5 | 2,742.2 | 2,443.1 | 2,624.5 | 2,584.3 | - | - |
| Book Value | 4,423.0 | 4,337.4 | 4,401.0 | 3,790.4 | 3,490.7 | 3,204.8 | 3,674.7 | 3,450.5 | 3,412.2 | 3,193.7 | 3,146.6 | 3,301.2 | 3,349.1 | 2,997.9 | 2,744.0 | 2,793.8 | 2,621.3 | 2,324.3 | 2,782.9 | 2,610.7 |
| Tangible Book Value | (621.5) | (358.9) | (126.5) | (610.3) | 169.0 | (210.9) | (110.9) | 75.7 | (142.2) | 1,619.1 | 1,784.8 | 1,914.7 | 2,059.7 | 2,500.0 | 2,464.2 | 2,734.6 | 2,582.7 | 2,290.0 | 2,771.8 | - |
| 1,353.8 |
| 1,226.4 |
| 1,155.1 |
| 1,149.9 |
| 1,060.4 |
| 1,103.6 |
| 1,132.5 |
| 1,234.5 |
| 1,063.2 |
| 1,149.1 |
| 1,034.5 |
| 1,103.0 |
| 1,139.1 |
| 999.0 |
| 1,013.6 |
| 841.6 |
| 805.3 |
| 596.4 |
| 598.1 |
| 644.2 |
| 556.7 |
| 504.6 |
| 538.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,427.4 |
| 7,756.4 |
| 7,782.2 |
| 7,721.6 |
| 7,678.2 |
| 7,113.8 |
| 7,375.3 |
| 7,291.3 |
| 7,993.1 |
| 7,938.6 |
| 8,058.7 |
| 8,184.7 |
| 7,886.4 |
| 7,575.7 |
| 7,550.5 |
| 7,523.4 |
| 7,581.6 |
| 7,312.9 |
| 6,316.6 |
| 6,301.4 |
| 6,194.1 |
| 5,948.4 |
| 5,908.5 |
| 5,866.1 |
| 1,386.7 |
| 1,339.7 |
| 1,315.8 |
| 1,336.2 |
| 1,296.9 |
| 1,268.2 |
| 1,357.0 |
| 1,275.4 |
| 1,286.0 |
| 1,200.7 |
| 1,342.0 |
| 1,341.9 |
| 1,247.7 |
| 1,208.7 |
| 1,178.0 |
| 1,117.9 |
| 1,083.7 |
| 1,044.4 |
| 1,018.2 |
| 1,005.0 |
| 981.9 |
| 961.0 |
| 962.5 |
| 958.2 |
| 1,239.0 |
| 1,234.4 |
| 1,107.4 |
| 1,176.0 |
| 1,165.2 |
| 1,162.0 |
| 1,141.4 |
| 1,134.0 |
| 1,180.2 |
| 1,173.7 |
| 1,118.9 |
| 1,089.8 |
| 1,044.8 |
| 1,027.2 |
| 937.7 |
| 918.6 |
| 931.3 |
| 936.7 |
| 760.2 |
| 740.8 |
| 737.2 |
| 728.1 |
| 688.9 |
| 685.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,890.8 |
| 1,922.5 |
| 1,885.4 |
| 1,917.5 |
| 1,829.9 |
| 1,771.8 |
| 2,206.7 |
| 2,293.5 |
| 2,278.1 |
| 2,329.3 |
| 2,192.1 |
| 2,128.8 |
| 2,098.0 |
| 2,142.8 |
| 2,202.6 |
| 2,154.0 |
| 1,059.6 |
| 1,030.7 |
| 985.4 |
| 956.2 |
| 950.3 |
| 903.5 |
| 1,406.4 |
| 1,409.9 |
| 1,461.9 |
| 1,455.3 |
| 1,498.3 |
| 1,449.4 |
| 1,422.7 |
| 1,468.9 |
| 1,492.1 |
| 1,523.7 |
| 1,517.8 |
| 1,449.9 |
| 1,411.6 |
| 1,420.5 |
| 1,356.1 |
| 1,415.8 |
| 1,400.4 |
| 653.9 |
| 647.1 |
| 623.1 |
| 618.5 |
| 600.1 |
| 574.8 |
| 1,125.8 |
| 1,053.7 |
| 1,040.7 |
| 1,059.1 |
| 1,044.1 |
| 1,038.9 |
| 1,024.5 |
| 997.1 |
| 1,049.5 |
| 995.7 |
| 1,048.5 |
| 962.0 |
| 953.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.7 |
| 52.4 |
| 51.9 |
| 65.7 |
| 67.6 |
| 76.2 |
| 61.6 |
| 45.9 |
| 30.3 |
| 27.7 |
| 21.2 |
| 29.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.7 |
| 112.3 |
| 985.9 |
| 700.2 |
| 692.6 |
| 663.3 |
| 644.1 |
| 587.3 |
| 570.8 |
| 491.4 |
| 457.4 |
| 455.1 |
| 528.2 |
| 522.6 |
| 510.2 |
| 627.5 |
| 600.1 |
| 588.2 |
| 568.2 |
| 581.0 |
| 565.9 |
| 497.6 |
| 475.5 |
| 491.9 |
| 492.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,273.3 |
| 14,352.1 |
| 13,974.9 |
| 14,086.0 |
| 13,943.5 |
| 13,440.2 |
| 13,475.5 |
| 13,264.0 |
| 14,451.4 |
| 14,645.6 |
| 14,513.2 |
| 14,639.5 |
| 14,070.5 |
| 12,683.0 |
| 12,657.1 |
| 12,566.5 |
| 12,759.4 |
| 12,412.4 |
| 9,494.2 |
| 9,412.1 |
| 9,166.8 |
| 8,859.4 |
| 8,749.4 |
| 8,634.1 |
| 0.0 |
| 48.1 |
| 160.4 |
| 160.5 |
| 206.3 |
| 489.0 |
| 908.9 |
| 624.0 |
| 622.1 |
| 1,011.3 |
| 1,032.4 |
| 711.1 |
| 450.5 |
| 686.4 |
| 751.6 |
| 695.0 |
| 595.0 |
| 580.0 |
| 475.0 |
| 325.0 |
| 475.0 |
| 525.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.7 |
| 223.4 |
| 262.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,788.1 |
| 1,660.8 |
| 1,601.9 |
| 1,626.3 |
| 1,578.9 |
| 1,491.4 |
| 1,626.1 |
| 1,620.7 |
| 1,490.5 |
| 1,493.1 |
| 1,444.0 |
| 1,311.0 |
| 1,343.4 |
| 1,088.4 |
| 1,045.1 |
| 1,015.8 |
| 1,098.9 |
| 1,034.4 |
| 806.9 |
| 790.8 |
| 708.8 |
| 734.1 |
| 696.5 |
| 679.0 |
| 7,293.9 |
| 7,249.5 |
| 6,581.6 |
| 6,537.3 |
| 6,521.2 |
| 6,336.4 |
| 5,894.1 |
| 5,976.7 |
| 5,968.7 |
| 6,581.2 |
| 6,394.1 |
| 6,372.8 |
| 6,498.2 |
| 6,545.3 |
| 5,900.7 |
| 5,661.2 |
| 5,656.9 |
| 5,757.5 |
| 5,474.0 |
| 4,802.7 |
| 4,801.2 |
| 4,579.8 |
| 4,244.2 |
| 4,401.5 |
| 4,406.2 |
| 800.7 |
| 847.3 |
| 789.2 |
| 781.8 |
| 798.1 |
| 788.9 |
| 789.3 |
| 779.5 |
| 756.3 |
| 803.6 |
| 756.5 |
| 797.2 |
| 724.7 |
| 716.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.8 |
| 222.5 |
| 230.5 |
| 206.6 |
| 212.9 |
| 214.7 |
| 210.0 |
| 211.2 |
| 233.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265.1 |
| 254.7 |
| 255.2 |
| 254.6 |
| 265.7 |
| 248.5 |
| 249.6 |
| 249.9 |
| 249.8 |
| 202.2 |
| 208.0 |
| 222.4 |
| 235.2 |
| 200.6 |
| 200.1 |
| 200.3 |
| 229.9 |
| 260.2 |
| 272.4 |
| 287.6 |
| 341.5 |
| 202.1 |
| 217.1 |
| 516.5 |
| 522.8 |
| 549.6 |
| 562.9 |
| 563.0 |
| 543.6 |
| 520.7 |
| 480.4 |
| 456.1 |
| 445.7 |
| 444.3 |
| 437.2 |
| 429.9 |
| 446.1 |
| 480.4 |
| 482.0 |
| 491.8 |
| 501.0 |
| 441.1 |
| 439.0 |
| 467.7 |
| 468.1 |
| 458.9 |
| 459.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,665.4 |
| 10,848.8 |
| 10,778.4 |
| 10,840.8 |
| 10,607.4 |
| 10,222.2 |
| 10,440.7 |
| 10,393.1 |
| 11,028.3 |
| 10,950.1 |
| 10,848.5 |
| 10,951.5 |
| 10,497.7 |
| 9,211.0 |
| 8,994.0 |
| 9,004.2 |
| 9,198.0 |
| 8,948.2 |
| 6,104.1 |
| 6,110.8 |
| 5,934.5 |
| 5,652.0 |
| 5,414.1 |
| 5,383.9 |
| 120.0 |
| 118.2 |
| 112.0 |
| 117.9 |
| 117.2 |
| 113.2 |
| 107.8 |
| 103.9 |
| 98.8 |
| 90.6 |
| 83.9 |
| 77.4 |
| 78.4 |
| 77.6 |
| 72.2 |
| 68.1 |
| 68.1 |
| 66.2 |
| 61.6 |
| 57.7 |
| 56.6 |
| 55.0 |
| 50.1 |
| 4,086.3 |
| 3,995.5 |
| 3,982.2 |
| 4,086.0 |
| 3,979.8 |
| 3,923.1 |
| 3,809.6 |
| 4,487.9 |
| 4,571.9 |
| 4,674.9 |
| 4,630.5 |
| 4,517.4 |
| 4,341.2 |
| 4,349.0 |
| 4,236.4 |
| 4,114.5 |
| 4,050.0 |
| 4,042.4 |
| 4,001.1 |
| 3,964.2 |
| 4,001.7 |
| 3,984.0 |
| 3,920.8 |
| (953.2) |
| (804.9) |
| (857.7) |
| (1,073.1) |
| (1,003.6) |
| (1,023.8) |
| (1,036.5) |
| (1,166.6) |
| (1,212.4) |
| (1,333.3) |
| (1,141.3) |
| (1,268.6) |
| (1,195.2) |
| (1,190.0) |
| (1,115.1) |
| (962.3) |
| (943.4) |
| (819.3) |
| (852.6) |
| (876.9) |
| (921.4) |
| (950.3) |
| (1,013.0) |
| (865.5) |
| (882.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 13.4 |
| 11.3 |
| 11.5 |
| 13.2 |
| 20.7 |
| 21.6 |
| 20.3 |
| 20.8 |
| 22.5 |
| 22.6 |
| 21.9 |
| 21.5 |
| 52.0 |
| 50.4 |
| 51.3 |
| 52.0 |
| 11.9 |
| 13.2 |
| 13.4 |
| 13.6 |
| 13.1 |
| 12.6 |
| 3,595.7 |
| 3,490.7 |
| 3,183.2 |
| 3,233.9 |
| 3,324.6 |
| 3,204.8 |
| 3,014.1 |
| 2,849.3 |
| 3,402.7 |
| 3,674.7 |
| 3,642.2 |
| 3,665.3 |
| 3,550.9 |
| 3,450.5 |
| 3,611.1 |
| 3,512.0 |
| 3,510.1 |
| 3,412.2 |
| 3,378.2 |
| 3,288.1 |
| 3,219.0 |
| 3,193.7 |
| 3,322.2 |
| 3,237.6 |
| 3,196.6 |
| 3,245.1 |
| 3,336.1 |
| 3,218.0 |
| 3,034.8 |
| 2,870.9 |
| 3,423.0 |
| 3,695.5 |
| 3,664.7 |
| 3,688.0 |
| 3,572.8 |
| 3,472.0 |
| 3,663.1 |
| 3,562.3 |
| 3,561.4 |
| 3,464.2 |
| 3,390.1 |
| 3,301.3 |
| 3,232.3 |
| 3,207.4 |
| 3,335.3 |
| 3,250.2 |
| - |
| - |
| - |
| 2,006.8 |
| 2,233.2 |
| 3,280.8 |
| 3,149.1 |
| 2,966.7 |
| 3,319.9 |
| 3,064.7 |
| 2,809.7 |
| 2,554.8 |
| 2,821.8 |
| 2,989.8 |
| 2,930.1 |
| 934.9 |
| 926.9 |
| 847.1 |
| 632.1 |
| 549.8 |
| 541.4 |
| 1,174.8 |
| 1,244.9 |
| 1,200.4 |
| 1,341.8 |
| 1,219.7 |
| 1,398.6 |
| 1,322.6 |
| 1,411.8 |
| 1,544.5 |
| 1,685.9 |
| 1,686.4 |
| 1,341.1 |
| 1,675.0 |
| 1,889.3 |
| 1,866.5 |
| 1,824.1 |
| 1,838.9 |
| 1,513.9 |
| 1,500.2 |
| 1,614.2 |
| 1,704.3 |
| 1,507.0 |
| 1,460.0 |
| 3,183.2 |
| 3,233.9 |
| 3,324.6 |
| 3,204.8 |
| 3,014.1 |
| 2,849.3 |
| 3,402.7 |
| 3,674.7 |
| 3,642.2 |
| 3,665.3 |
| 3,550.9 |
| 3,450.5 |
| 3,611.1 |
| 3,512.0 |
| 3,510.1 |
| 3,412.2 |
| 3,378.2 |
| 3,288.1 |
| 3,219.0 |
| 3,193.7 |
| 3,322.2 |
| 3,237.6 |
| 169.0 |
| (117.5) |
| (150.6) |
| (16.2) |
| (210.9) |
| (265.3) |
| (345.2) |
| (272.9) |
| (110.9) |
| (159.5) |
| (181.8) |
| (91.1) |
| (90.0) |
| 92.6 |
| 13.0 |
| (108.3) |
| (142.2) |
| 1,664.7 |
| 1,610.4 |
| 1,610.5 |
| 1,619.1 |
| 1,771.8 |
| 1,759.3 |