| (in millions of USD) | 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 | 670.7 | 741.9 | 736.5 | 982.1 | 613.5 | 1,714.3 | 672.9 | 459.1 | 444.1 | 415.1 | 347.2 | 334.2 | 434.0 | 682.4 | 463.1 | 467.8 | 385.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 32.9 | 24.7 | 16.7 | 16.1 | 21.2 | 17.3 | 14.7 | 0.0 | - | - | - | - | - | 77.4 | 76.1 | 50.6 | 0.0 | ||
| Cash And Short Term Investments | 703.6 | 766.6 | 753.2 | 998.3 | 634.7 | 1,731.6 | 687.6 | 459.1 | 444.1 | 415.1 | 347.2 | 334.2 | 434.0 | 759.8 | 539.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 784.8 | 817.9 | 817.4 | 867.6 | 895.7 | 702.4 | 574.4 | 600.4 | 618.4 | 591.3 | 605.7 | 609.5 | 551.5 | 507.0 | 461.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,747.3 | 1,576.3 | 1,680.4 | 1,716.1 | 1,369.2 | 1,072.8 | 1,042.4 | 963.5 | 921.0 | 985.7 | 993.3 | 1,054.6 | 968.0 | 950.5 | 885.8 | 793.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 2,767.3 | 2,645.9 | 2,582.2 | 2,460.9 | 2,342.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 731.6 | 735.6 | 771.4 | 816.6 | 793.3 | 644.6 | 590.0 | 618.8 | 552.7 | 481.8 | 495.3 | 484.0 | 387.3 | 385.9 | 390.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,850.8 | 2,850.9 | 2,358.7 | 3,290.5 | 3,315.1 | 1,044.9 | 250.0 | 624.8 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | 7.9 | 7.9 | 7.8 | 7.8 | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,857.4 | 2,858.8 | 3,309.2 | 3,299.3 | 3,323.9 | 1,303.6 | 250.0 | 624.8 | 250.0 | 250.0 | 435.0 | 250.0 | 250.0 | 250.0 | 250.0 | 350.0 | |||
| (in millions of USD) | 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 | 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 | 826.8 | 867.9 | 670.7 | 599.2 | 669.7 | 840.4 | 741.9 | 537.5 | 1,486.4 | 963.2 | 736.5 | 669.1 | 580.5 | 599.8 | 982.1 | |||||||||||||||||||||||||
| 154.8 |
| 149.7 |
| - |
| - |
| - |
| 518.4 |
| 385.3 |
| 154.8 |
| 149.7 |
| 430.9 |
| 372.3 |
| - |
| - |
| 722.4 |
| - |
| - |
| Prepaid Expenses | 73.2 | 35.3 | 39.0 | 48.0 | 39.9 | 18.3 | 22.6 | 16.3 | 16.1 | 13.8 | 14.4 | 15.3 | 13.0 | 12.8 | 10.0 | 12.2 | 9.1 | - | - |
| Other Current Assets | - | - | - | - | 14.9 | 12.4 | 14.5 | 6.7 | 4.5 | 5.7 | 9.4 | 6.7 | 7.4 | 5.6 | 8.4 | 23.6 | 19.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,405.7 | 3,246.5 | 3,297.2 | 3,637.1 | 2,947.8 | 3,579.1 | 2,361.4 | 2,050.1 | 2,026.5 | 2,029.9 | 2,063.0 | 2,132.8 | 2,047.4 | 2,320.7 | 1,998.2 | 1,858.2 | 1,574.7 | - | - |
| 2,248.8 |
| 2,187.3 |
| 2,136.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,726.2 | 1,689.2 | 1,573.5 | 1,661.9 | 1,634.2 | 1,580.5 | 1,505.5 | 1,417.5 | 1,341.7 | 1,265.2 | 1,183.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 1,629.1 | 1,512.6 | 1,203.3 | 1,105.4 | 1,011.7 | 1,001.8 | 955.3 | 924.5 | 907.1 | 922.1 | 952.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,924.1 | 4,923.5 | 4,928.5 | 4,925.8 | 4,929.1 | 2,612.7 | 2,481.6 | 2,714.1 | 2,119.8 | 1,834.5 | 1,699.5 | 1,226.4 | 934.5 | 630.9 | 630.9 | 629.0 | 620.2 | - | - |
| Intangible Assets | 1,647.3 | 1,732.7 | 1,757.2 | 1,803.0 | 1,822.3 | 1,076.3 | 1,033.9 | 1,207.2 | 1,027.0 | 903.3 | 827.2 | 554.9 | 378.1 | 123.1 | 132.0 | 141.5 | 140.9 | - | - |
| Operating Lease Right Of Use Assets | 163.4 | 147.7 | 131.9 | 73.6 | 72.3 | 53.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 6.2 | - | - | - | - | 59.8 | 72.4 | 122.0 | - | - |
| Other Non-Current Assets | 431.5 | 411.9 | 370.3 | 283.2 | 299.9 | 250.4 | 177.9 | 190.0 | 184.9 | 182.2 | 146.5 | 145.1 | 142.3 | 134.0 | 140.4 | 155.0 | 165.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,393.1 | 13,434.7 | 13,448.8 | 13,306.9 | 12,696.3 | 9,908.3 | 8,109.0 | 8,142.3 | 6,975.9 | 6,975.9 | 6,139.8 | 5,455.6 | 4,915.9 | 4,564.0 | 4,244.4 | 4,053.9 | 3,692.1 | - | - |
| 361.3 |
| 313.3 |
| - |
| - |
| Short Term Debt | 6.6 | 7.8 | 950.5 | 8.8 | 8.8 | 258.7 | 0.0 | 0.0 | 0.0 | - | 185.0 | - | - | - | - | 350.0 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 34.7 | 32.1 | 26.2 | 21.2 | 18.3 | 12.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 55.8 | 66.4 | 51.7 | 58.8 | 51.2 | 59.1 | 62.0 | 48.3 | 77.0 | 82.1 | 71.8 | 76.8 | 21.0 | 49.8 | 40.5 | 46.4 | 40.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,380.8 | 1,399.3 | 2,311.8 | 1,473.3 | 1,415.7 | 1,504.0 | 1,105.0 | 1,138.9 | 1,058.2 | 1,053.2 | 1,214.0 | 954.7 | 784.0 | 786.3 | 778.2 | 1,101.2 | 685.0 | - | - |
| 0.0 |
| 350.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 133.3 | 121.3 | 109.2 | 55.6 | 56.8 | 43.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 661.3 | 589.4 | 498.1 | 475.2 | 278.2 | 218.8 | 176.6 | 197.1 | 98.4 | - | 64.1 | 24.0 | - | - | - | - | - | - | - |
| Pension Obligations | 359.0 | 379.9 | 349.3 | 385.8 | 546.4 | 552.9 | 536.5 | 477.6 | 530.2 | 522.4 | 509.3 | 502.7 | 481.2 | 615.4 | 473.7 | 455.0 | 429.8 | - | - |
| Other Non-Current Liabilities | 225.4 | 211.2 | 191.9 | 141.8 | 162.6 | 157.4 | 115.4 | 99.1 | 99.3 | 93.1 | 101.1 | 112.2 | 84.1 | 87.3 | 82.7 | 91.1 | 102.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,477.3 | 5,430.7 | 5,709.8 | 5,766.7 | 5,718.0 | 3,478.0 | 2,183.5 | 2,537.5 | 2,036.2 | 2,524.5 | 2,138.4 | 1,843.6 | 1,599.3 | 1,739.0 | 1,584.6 | 1,647.3 | 1,567.7 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 620.1 | 571.2 | 506.2 | 469.5 | 360.3 | 289.6 | 184.9 | 106.5 | 13.7 | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,516.7 | 7,677.5 | 7,493.0 | 7,313.4 | 6,881.9 | 6,523.3 | 6,128.2 | 5,730.0 | 5,162.6 | 4,736.6 | 4,216.1 | 3,805.7 | 3,452.5 | 3,135.3 | 2,824.3 | 2,568.8 | 2,318.4 | - | - |
| Accumulated Other Comprehensive Income | (243.6) | (263.3) | (272.3) | (255.6) | (277.3) | (395.3) | (399.5) | (243.5) | (248.1) | (296.3) | (225.7) | (207.7) | (149.2) | (323.6) | (175.5) | (175.9) | (203.6) | (114.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 14.6 | 10.6 | 4.1 | 4.9 | 5.5 | 4.8 | 4.1 | 4.0 | 3.8 | 3.4 | 3.2 | 6.4 | 5.5 | 5.5 | 3.2 | 6.0 | 1.7 | - | - |
| Total Stockholders Equity | 7,901.2 | 7,993.4 | 7,734.9 | 7,535.3 | 6,972.9 | 6,425.5 | 5,921.5 | 5,600.8 | 4,935.9 | 4,448.0 | 3,998.2 | 3,605.7 | 3,311.0 | 2,819.5 | 2,656.6 | 2,400.7 | 2,122.6 | 2,013.3 | 1,887.4 |
| Total Equity | 7,915.8 | 8,004.0 | 7,739.0 | 7,540.2 | 6,978.4 | 6,430.3 | 5,925.5 | 5,604.8 | 4,939.7 | 4,451.4 | 4,001.4 | 3,612.1 | 3,316.6 | 2,824.9 | 2,659.8 | 2,406.6 | 2,124.3 | 2,013.3 | 1,887.4 |
| 350.0 |
| - |
| - |
| Net debt | 2,153.8 | 2,092.1 | 2,556.1 | 2,301.1 | 2,689.2 | (428.0) | (437.6) | 165.7 | (194.1) | (165.1) | 87.8 | (84.2) | (184.0) | (509.8) | (289.2) | (168.4) | (35.3) | - | - |
| Working Capital | 2,024.9 | 1,847.2 | 985.5 | 2,163.9 | 1,532.2 | 2,075.1 | 1,256.4 | 911.2 | 968.3 | 976.7 | 849.0 | 1,178.1 | 1,263.4 | 1,534.4 | 1,220.0 | 757.0 | 889.7 | - | - |
| Book Value | 7,901.2 | 7,993.4 | 7,734.9 | 7,535.3 | 6,972.9 | 6,425.5 | 5,921.5 | 5,600.8 | 4,935.9 | 4,448.0 | 3,998.2 | 3,605.7 | 3,311.0 | 2,819.5 | 2,656.6 | 2,400.7 | 2,122.6 | 2,013.3 | 1,887.4 |
| Tangible Book Value | 1,329.8 | 1,337.2 | 1,049.3 | 806.4 | 221.5 | 2,736.5 | 2,406.0 | 1,679.5 | 1,789.1 | 1,710.3 | 1,471.5 | 1,824.4 | 1,998.5 | 2,065.5 | 1,893.7 | 1,630.1 | 1,361.6 | - | - |
| 850.3 |
| 824.4 |
| 613.5 |
| 291.4 |
| 1,484.5 |
| 1,751.5 |
| 1,714.3 |
| 1,729.4 |
| 606.1 |
| 724.4 |
| 672.9 |
| 560.2 |
| 639.3 |
| 512.7 |
| 459.1 |
| 269.0 |
| 261.6 |
| 385.8 |
| 444.1 |
| 633.3 |
| 548.9 |
| 609.8 |
| 415.1 |
| 379.6 |
| 379.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 33.1 | 33.3 | 32.9 | 31.5 | 29.3 | 26.0 | 24.7 | 24.5 | 23.1 | 18.7 | 16.7 | 17.4 | 17.5 | 17.8 | 16.1 | 18.3 | 22.2 | 21.2 | 18.4 | 17.7 | 17.5 | 17.3 | 17.6 | 16.8 | 14.8 | 14.7 | 14.1 | 6.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 859.9 | 901.2 | 703.6 | 630.7 | 699.0 | 866.4 | 766.6 | 561.9 | 1,509.4 | 981.9 | 753.2 | 686.5 | 598.0 | 617.6 | 998.3 | 868.7 | 846.6 | 634.7 | 309.7 | 1,502.2 | 1,769.1 | 1,731.6 | 1,746.9 | 622.9 | 739.2 | 687.6 | 574.3 | 646.0 | 512.7 | 459.1 | 269.0 | 261.6 | 385.8 | 444.1 | 633.3 | 548.9 | 609.8 | 415.1 | 379.6 | 379.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | 696.3 | 784.8 | 764.3 | 744.0 | 767.8 | 817.9 | 727.1 | 732.0 | 751.0 | 817.4 | 786.2 | 761.9 | 787.2 | 867.6 | 802.9 | 812.7 | 895.7 | 896.0 | 722.2 | 706.7 | 702.4 | 649.0 | 536.0 | 562.5 | 574.4 | 528.6 | 537.4 | 565.1 | 600.4 | 559.2 | 551.4 | 569.1 | 618.4 | 549.0 | 525.3 | 530.9 | 591.3 | 564.9 | 548.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,750.9 | 1,647.3 | 1,747.3 | 1,821.9 | 1,729.2 | 1,516.7 | 1,576.3 | 1,649.6 | 1,673.5 | 1,578.2 | 1,680.4 | 1,737.9 | 1,745.8 | 1,730.1 | 1,716.1 | 1,679.2 | 1,385.7 | 1,369.2 | 1,426.7 | 1,229.0 | 1,086.7 | 1,072.8 | 982.4 | 1,049.0 | 1,057.3 | 1,042.4 | 1,108.5 | 1,030.6 | 994.4 | 963.5 | 1,001.0 | 1,011.2 | 973.2 | 921.0 | 1,013.2 | 988.4 | 958.1 | 985.7 | 1,034.3 | 1,027.4 |
| Prepaid Expenses | 64.0 | 84.7 | 44.0 | 55.1 | 59.3 | 64.4 | 35.3 | 58.8 | 61.6 | 56.0 | 46.3 | 36.6 | 49.6 | 40.1 | 48.0 | 45.1 | 40.6 | 39.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.2 | 16.6 | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,493.6 | 3,388.2 | 3,405.7 | 3,322.5 | 3,282.1 | 3,266.1 | 3,246.5 | 2,997.4 | 3,976.5 | 3,367.2 | 3,297.2 | 3,254.8 | 3,162.6 | 3,195.3 | 3,637.1 | 3,403.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,557.8 | 2,767.3 | 2,695.5 | 2,731.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,871.9 | 4,888.5 | 4,924.1 | 4,923.2 | 4,920.6 | 4,916.9 | 4,923.5 | 4,923.7 | 4,929.0 | 4,931.3 | 4,928.5 | 4,931.6 | 4,929.9 | 4,927.9 | 4,925.8 | 4,929.3 | 4,928.1 | 4,929.1 | ||||||||||||||||||||||
| Intangible Assets | 1,585.6 | 1,588.1 | 1,647.3 | 1,721.5 | 1,724.8 | 1,727.7 | 1,732.7 | 1,743.6 | 1,748.8 | 1,753.2 | 1,757.2 | 1,790.8 | 1,794.7 | 1,798.7 | 1,803.0 | 1,808.2 | 1,817.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 451.8 | 423.8 | 431.5 | 426.1 | 422.9 | 406.3 | 411.9 | 409.1 | 412.4 | 377.6 | 370.3 | 338.7 | 328.0 | 292.7 | 283.2 | 292.4 | 303.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,344.3 | 13,316.4 | 13,393.1 | 13,496.7 | 13,421.8 | 13,403.5 | 13,434.7 | 13,113.8 | 14,135.4 | 13,513.0 | 13,448.8 | 13,426.8 | 13,315.7 | 13,283.0 | 13,306.9 | 13,140.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 669.4 | 670.9 | 731.6 | 707.8 | 716.9 | 709.2 | 735.6 | 675.2 | 691.5 | - | 771.4 | 703.4 | - | - | 816.6 | - | - | - | 654.2 | 577.4 | 558.5 | 644.6 | 537.5 | 502.1 | 490.0 | 590.0 | 513.4 | 523.7 | 505.6 | 618.8 | 489.0 | 465.6 | 532.8 | 552.7 | 421.2 | 372.4 | 387.7 | 481.8 | 414.7 | 389.4 |
| Short Term Debt | 505.3 | 6.5 | 6.6 | 6.7 | 7.2 | 7.2 | 7.8 | 8.2 | 957.3 | 954.0 | 950.5 | 947.0 | 9.0 | 8.9 | 8.8 | 8.8 | 8.8 | 8.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 78.7 | 60.4 | 55.8 | 59.0 | 53.4 | 63.8 | 66.4 | 74.8 | 66.2 | - | 51.7 | 119.5 | - | - | 58.8 | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,802.8 | 1,272.9 | 1,380.8 | 1,345.5 | 1,327.7 | 1,331.8 | 1,399.3 | 1,309.7 | 2,304.8 | 2,260.8 | 2,311.8 | 2,320.6 | 1,305.2 | 1,373.4 | 1,473.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,351.0 | 2,851.0 | 2,850.8 | 2,850.2 | 2,850.7 | 2,850.2 | 2,850.9 | 2,851.6 | 2,852.6 | 2,357.2 | 2,358.7 | 2,360.4 | 3,294.4 | 3,292.6 | 3,290.5 | 3,294.3 | 3,309.2 | 3,315.1 | 3,316.3 | 1,040.5 | 1,043.1 | 1,044.9 | 1,046.8 | 56.9 | 309.0 | 250.0 | 250.0 | 250.0 | 250.0 | 624.8 | 624.8 | 624.8 | 624.7 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 657.4 | 663.9 | 661.3 | 595.1 | 594.5 | 594.8 | 589.4 | 499.1 | 504.9 | 500.6 | 498.1 | 467.8 | 466.1 | 471.5 | 475.2 | 354.1 | 281.5 | |||||||||||||||||||||||
| Pension Obligations | 353.6 | 356.1 | 359.0 | 386.6 | 384.7 | 382.0 | 379.9 | 359.1 | 356.0 | 352.7 | 349.3 | 396.3 | 392.9 | 389.4 | 385.8 | 551.5 | 547.8 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 215.6 | 219.3 | 225.4 | 226.3 | 222.3 | 206.2 | 211.2 | 217.0 | 220.6 | 193.2 | 191.9 | 163.8 | 165.4 | 137.2 | 141.8 | 153.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,380.4 | 5,363.2 | 5,477.3 | 5,403.6 | 5,379.9 | 5,365.0 | 5,430.7 | 5,236.6 | 6,238.9 | 5,664.4 | 5,709.8 | 5,708.9 | 5,624.1 | 5,664.1 | 5,766.7 | 5,773.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.9 | 7.9 | 7.9 | 7.8 | 7.8 | 7.9 | - | 7.8 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 635.7 | 626.0 | 620.1 | 617.6 | 614.2 | 602.9 | 571.2 | 560.8 | 549.1 | 529.7 | 506.2 | 499.3 | 488.1 | 477.5 | 469.5 | 459.3 | 377.7 | |||||||||||||||||||||||
| Retained Earnings | 7,533.6 | 7,537.5 | 7,516.7 | 7,732.6 | 7,708.7 | 7,688.7 | 7,677.5 | 7,612.6 | 7,591.2 | 7,557.2 | 7,493.0 | 7,447.6 | 7,435.3 | 7,380.7 | 7,313.4 | 7,177.0 | 6,980.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (228.0) | (233.0) | (243.6) | (275.0) | (298.6) | (271.3) | (263.3) | (314.4) | (262.3) | (250.8) | (272.3) | (241.6) | (244.9) | (252.3) | (255.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 14.6 | 14.7 | 14.6 | 9.8 | 9.6 | 10.1 | 10.6 | 10.1 | 10.5 | 4.5 | 4.1 | 4.6 | 5.1 | 5.1 | 4.9 | 5.3 | 5.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,949.3 | 7,938.5 | 7,901.2 | 8,083.3 | 8,032.3 | 8,028.3 | 7,993.4 | 7,867.1 | 7,886.0 | 7,844.1 | 7,734.9 | 7,713.3 | 7,686.5 | 7,613.9 | 7,535.3 | 7,361.7 | ||||||||||||||||||||||||
| Total Equity | 7,963.9 | 7,953.2 | 7,915.8 | 8,093.1 | 8,041.9 | 8,038.4 | 8,004.0 | 7,877.2 | 7,896.5 | 7,848.6 | 7,739.0 | 7,717.9 | 7,691.6 | 7,619.0 | 7,540.2 | 7,366.9 | 7,106.3 | 6,978.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,856.3 | 2,857.5 | 2,857.4 | 2,856.9 | 2,857.9 | 2,857.4 | 2,858.8 | 2,859.9 | 3,809.9 | 3,311.2 | 3,309.2 | 3,307.4 | 3,303.4 | 3,301.5 | 3,299.3 | 3,303.1 | 3,318.0 | 3,323.9 | 3,325.0 | 1,049.8 | 1,301.7 | 1,303.6 | 1,305.5 | 315.2 | 317.2 | 250.0 | 250.0 | 250.0 | 624.9 | 624.8 | 719.8 | 809.8 | 879.7 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 | 395.0 | 250.0 |
| Net debt | 1,996.5 | 1,956.3 | 2,153.8 | 2,226.2 | 2,159.0 | 1,991.0 | 2,092.1 | 2,297.9 | 2,300.5 | 2,329.3 | 2,556.1 | 2,620.8 | 2,705.4 | 2,683.9 | 2,301.1 | 2,434.4 | 2,471.4 | 2,689.2 | ||||||||||||||||||||||
| Working Capital | 1,690.8 | 2,115.3 | 2,024.9 | 1,977.0 | 1,954.4 | 1,934.3 | 1,847.2 | 1,687.7 | 1,671.7 | 1,106.4 | 985.5 | 934.1 | 1,857.4 | 1,821.9 | 2,163.9 | 1,983.6 | 1,678.0 | |||||||||||||||||||||||
| Book Value | 7,949.3 | 7,938.5 | 7,901.2 | 8,083.3 | 8,032.3 | 8,028.3 | 7,993.4 | 7,867.1 | 7,886.0 | 7,844.1 | 7,734.9 | 7,713.3 | 7,686.5 | 7,613.9 | 7,535.3 | 7,361.7 | 7,100.6 | 6,972.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,491.8 | 1,461.9 | 1,329.8 | 1,438.6 | 1,386.9 | 1,383.8 | 1,337.2 | 1,199.8 | 1,208.2 | 1,159.7 | 1,049.3 | 990.9 | 962.0 | 887.2 | 806.4 | 624.1 | 355.3 | |||||||||||||||||||||||
| 26.3 |
| 23.9 |
| 21.4 |
| 18.3 |
| 17.0 |
| 24.2 |
| 24.8 |
| 22.6 |
| 22.6 |
| 24.2 |
| 23.6 |
| 16.3 |
| 14.5 |
| 18.5 |
| 15.6 |
| 16.1 |
| 17.1 |
| 15.9 |
| 15.4 |
| 13.8 |
| 15.8 |
| 13.9 |
| 14.9 |
| 13.5 |
| 27.7 |
| 8.9 |
| 12.4 |
| 14.0 |
| 16.4 |
| 11.0 |
| 14.5 |
| 11.3 |
| 12.1 |
| 4.8 |
| 6.7 |
| 5.9 |
| 5.1 |
| 4.4 |
| 4.5 |
| 4.4 |
| 5.2 |
| 5.4 |
| 5.7 |
| 8.4 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,093.4 |
| 2,947.8 |
| 2,688.7 |
| 3,514.3 |
| 3,601.7 |
| 3,579.1 |
| 3,409.8 |
| 2,248.9 |
| 2,395.0 |
| 2,361.4 |
| 2,246.0 |
| 2,250.7 |
| 2,100.7 |
| 2,050.1 |
| 1,854.3 |
| 1,850.8 |
| 1,948.3 |
| 2,026.5 |
| 2,217.1 |
| 2,125.8 |
| 2,119.6 |
| 2,029.9 |
| 2,010.1 |
| 1,975.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,726.2 |
| 1,698.9 |
| 1,677.6 |
| 1,646.6 |
| 1,689.2 |
| 1,663.3 |
| 1,633.4 |
| 1,599.7 |
| 1,573.5 |
| 1,567.7 |
| 1,545.4 |
| 1,522.6 |
| 1,661.9 |
| 1,642.5 |
| 1,682.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,629.1 |
| 1,516.4 |
| 1,494.6 |
| 1,483.7 |
| 1,512.6 |
| 1,410.3 |
| 1,353.9 |
| 1,293.1 |
| 1,203.3 |
| 1,054.1 |
| 1,043.6 |
| 1,035.3 |
| 1,105.4 |
| 1,052.9 |
| 1,048.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,907.1 |
| 2,614.0 |
| 2,617.6 |
| 2,612.7 |
| 2,615.7 |
| 2,682.8 |
| 2,484.1 |
| 2,481.6 |
| 2,487.3 |
| 2,486.6 |
| 2,716.8 |
| 2,714.1 |
| 2,734.6 |
| 2,732.0 |
| 2,957.5 |
| 2,119.8 |
| 1,822.7 |
| 1,822.7 |
| 1,822.7 |
| 1,834.5 |
| 1,922.0 |
| 1,698.4 |
| 1,822.3 |
| 1,863.7 |
| 1,068.4 |
| 1,073.5 |
| 1,076.3 |
| 1,080.5 |
| 1,023.9 |
| 1,031.8 |
| 1,033.9 |
| 1,038.1 |
| 1,040.4 |
| 1,205.0 |
| 1,207.2 |
| 1,236.9 |
| 1,251.3 |
| 1,023.3 |
| 1,027.0 |
| 882.7 |
| 884.7 |
| 886.8 |
| 903.3 |
| 815.2 |
| 823.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.8 |
| 59.1 |
| 60.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.9 |
| 298.1 |
| 289.1 |
| 272.2 |
| 250.4 |
| 241.9 |
| 238.3 |
| 251.4 |
| 177.9 |
| 177.5 |
| 181.8 |
| 171.0 |
| 190.0 |
| 192.8 |
| 192.3 |
| 196.6 |
| 184.9 |
| 184.4 |
| 183.9 |
| 184.7 |
| 182.2 |
| 146.3 |
| 145.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,827.0 |
| 12,696.3 |
| 12,332.2 |
| 9,889.0 |
| 9,957.9 |
| 9,908.3 |
| 9,600.5 |
| 8,395.2 |
| 8,290.1 |
| 8,109.0 |
| 7,954.6 |
| 7,935.7 |
| 8,155.4 |
| 8,142.3 |
| 7,895.4 |
| 7,829.7 |
| 7,858.8 |
| 6,975.9 |
| 6,508.0 |
| 6,385.7 |
| 6,366.4 |
| 6,370.1 |
| 6,388.3 |
| 6,110.3 |
| 8.7 |
| 9.3 |
| 258.7 |
| 258.7 |
| 258.7 |
| 258.3 |
| 8.3 |
| 0.0 |
| - |
| - |
| 374.9 |
| 0.0 |
| 95.0 |
| 185.0 |
| 255.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 13.8 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.1 |
| 47.2 |
| 50.9 |
| 59.1 |
| 61.1 |
| 67.5 |
| 64.7 |
| 62.0 |
| 56.4 |
| 59.1 |
| 50.4 |
| 48.3 |
| 58.4 |
| 62.6 |
| 72.1 |
| 77.0 |
| 71.3 |
| 57.1 |
| 65.3 |
| 82.1 |
| 87.8 |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,419.9 |
| 1,415.3 |
| 1,415.7 |
| 1,251.2 |
| 1,175.2 |
| 1,417.5 |
| 1,504.0 |
| 1,427.1 |
| 1,324.6 |
| 1,023.1 |
| 1,105.0 |
| 1,073.1 |
| 1,051.7 |
| 1,435.8 |
| 1,138.9 |
| 1,096.8 |
| 1,148.5 |
| 1,323.5 |
| 1,058.2 |
| 877.8 |
| 824.6 |
| 919.8 |
| 1,053.2 |
| 1,128.7 |
| 937.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 47.3 |
| 48.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.2 |
| 236.6 |
| 237.5 |
| 224.5 |
| 218.8 |
| 170.3 |
| 165.3 |
| 176.1 |
| 176.6 |
| 145.2 |
| 142.4 |
| 179.7 |
| 197.1 |
| 139.2 |
| 125.4 |
| 114.7 |
| 98.4 |
| 9.6 |
| 7.5 |
| 6.2 |
| - |
| - |
| - |
| 546.4 |
| 560.0 |
| 557.4 |
| 555.2 |
| 552.9 |
| 546.0 |
| 542.8 |
| 540.0 |
| 536.5 |
| 492.9 |
| 488.5 |
| 484.0 |
| 477.6 |
| 534.7 |
| 535.3 |
| 532.7 |
| 530.2 |
| 529.1 |
| 527.0 |
| 524.8 |
| 522.4 |
| 516.1 |
| 513.8 |
| 166.9 |
| 162.6 |
| 174.5 |
| 172.6 |
| 162.0 |
| 157.4 |
| 138.5 |
| 139.5 |
| 145.9 |
| 115.4 |
| 102.1 |
| 101.4 |
| 100.1 |
| 99.1 |
| 104.1 |
| 104.2 |
| 107.9 |
| 99.3 |
| 88.3 |
| 90.2 |
| 90.4 |
| 93.1 |
| 99.6 |
| 99.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,720.7 |
| 5,718.0 |
| 5,538.5 |
| 3,183.2 |
| 3,402.2 |
| 3,478.0 |
| 3,328.7 |
| 2,229.0 |
| 2,194.1 |
| 2,183.5 |
| 2,063.2 |
| 2,034.0 |
| 2,449.6 |
| 2,537.5 |
| 2,499.6 |
| 2,538.1 |
| 2,703.5 |
| 2,036.2 |
| 1,754.8 |
| 1,699.3 |
| 1,791.1 |
| 1,918.7 |
| 1,994.4 |
| 1,800.7 |
| 360.3 |
| 354.2 |
| 319.0 |
| 299.0 |
| 289.6 |
| 276.6 |
| 265.1 |
| 230.5 |
| 184.9 |
| 170.1 |
| 164.0 |
| 130.2 |
| 106.5 |
| 28.0 |
| 11.0 |
| 19.2 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 6,881.9 |
| 6,743.7 |
| 6,699.3 |
| 6,604.5 |
| 6,523.3 |
| 6,414.8 |
| 6,336.9 |
| 6,246.6 |
| 6,128.2 |
| 5,984.3 |
| 6,003.6 |
| 5,856.0 |
| 5,730.0 |
| 5,615.1 |
| 5,504.2 |
| 5,366.5 |
| 5,162.6 |
| 5,033.9 |
| 4,974.5 |
| 4,866.4 |
| 4,736.6 |
| 4,607.4 |
| 4,513.1 |
| (282.6) |
| (265.5) |
| (277.3) |
| (317.5) |
| (325.6) |
| (360.9) |
| (395.3) |
| (431.9) |
| (447.9) |
| (393.3) |
| (399.5) |
| (275.2) |
| (278.1) |
| (292.3) |
| (243.5) |
| (259.2) |
| (235.8) |
| (242.2) |
| (248.1) |
| (292.0) |
| (299.2) |
| (302.1) |
| (296.3) |
| (224.4) |
| (225.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 5.4 |
| 5.2 |
| 5.2 |
| 4.8 |
| 4.3 |
| 4.1 |
| 4.3 |
| 4.1 |
| 4.3 |
| 4.4 |
| 4.1 |
| 4.0 |
| 4.2 |
| 4.4 |
| 4.0 |
| 3.8 |
| 3.5 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.2 |
| 3.2 |
| 7,100.6 |
| 6,972.9 |
| 6,788.3 |
| 6,700.7 |
| 6,550.5 |
| 6,425.5 |
| 6,267.4 |
| 6,162.1 |
| 6,091.8 |
| 5,921.5 |
| 5,887.1 |
| 5,897.3 |
| 5,701.7 |
| 5,600.8 |
| 5,391.6 |
| 5,287.2 |
| 5,151.3 |
| 4,935.9 |
| 4,749.7 |
| 4,683.1 |
| 4,572.0 |
| 4,448.0 |
| 4,390.8 |
| 4,306.5 |
| 6,793.7 |
| 6,705.9 |
| 6,555.7 |
| 6,430.3 |
| 6,271.7 |
| 6,166.2 |
| 6,096.0 |
| 5,925.5 |
| 5,891.3 |
| 5,901.8 |
| 5,705.8 |
| 5,604.8 |
| 5,395.8 |
| 5,291.6 |
| 5,155.4 |
| 4,939.7 |
| 4,753.2 |
| 4,686.4 |
| 4,575.3 |
| 4,451.4 |
| 4,393.9 |
| 4,309.6 |
| 3,015.3 |
| (452.4) |
| (467.3) |
| (428.0) |
| (441.4) |
| (307.8) |
| (422.0) |
| (437.6) |
| (324.3) |
| (396.0) |
| 112.2 |
| 165.7 |
| 450.8 |
| 548.2 |
| 494.0 |
| (194.1) |
| (383.3) |
| (298.9) |
| (359.8) |
| (165.1) |
| 15.4 |
| (129.9) |
| 1,532.2 |
| 1,437.5 |
| 2,339.1 |
| 2,184.2 |
| 2,075.1 |
| 1,982.7 |
| 924.3 |
| 1,371.9 |
| 1,256.4 |
| 1,172.9 |
| 1,199.0 |
| 664.9 |
| 911.2 |
| 757.5 |
| 702.3 |
| 624.8 |
| 968.3 |
| 1,339.3 |
| 1,301.2 |
| 1,199.8 |
| 976.7 |
| 881.4 |
| 1,037.7 |
| 6,788.3 |
| 6,700.7 |
| 6,550.5 |
| 6,425.5 |
| 6,267.4 |
| 6,162.1 |
| 6,091.8 |
| 5,921.5 |
| 5,887.1 |
| 5,897.3 |
| 5,701.7 |
| 5,600.8 |
| 5,391.6 |
| 5,287.2 |
| 5,151.3 |
| 4,935.9 |
| 4,749.7 |
| 4,683.1 |
| 4,572.0 |
| 4,448.0 |
| 4,390.8 |
| 4,306.5 |
| 221.5 |
| 17.5 |
| 3,018.2 |
| 2,859.5 |
| 2,736.5 |
| 2,571.2 |
| 2,455.3 |
| 2,575.9 |
| 2,406.0 |
| 2,361.7 |
| 2,370.3 |
| 1,780.0 |
| 1,679.5 |
| 1,420.1 |
| 1,304.0 |
| 1,170.5 |
| 1,789.1 |
| 2,044.3 |
| 1,975.7 |
| 1,862.5 |
| 1,710.3 |
| 1,653.5 |
| 1,785.0 |