| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 2,078.9 | 1,977.1 | 1,927.9 | 1,584.9 | 1,434.6 | 1,234.4 | - | 1,404.4 | 1,153.1 | 1,108.5 | 838.0 | 630.9 | 985.4 | 751.3 | 711.3 | 529.9 | 525.0 | 1,128.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 1,475.9 | 1,863.7 | 1,382.8 | 1,549.1 | 2,521.8 | 1,933.5 | 1,783.2 | 1,327.2 | 1,004.1 | - | |
| Cash And Short Term Investments | 2,078.9 | 1,977.1 | 1,927.9 | 1,584.9 | 1,434.6 | 1,234.4 | - | 2,880.3 | 3,016.7 | 2,491.3 | 2,387.1 | 3,152.6 | 2,918.9 | 2,534.4 | 2,038.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,263.9 | 1,833.0 | 1,753.4 | 1,811.9 | 1,305.5 | 1,107.4 | 635.9 | 651.7 | 571.1 | 613.2 | 585.5 | 492.9 | 524.6 | 701.3 | 583.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 3,212.1 | 3,034.8 | 2,876.8 | 2,146.9 | 1,575.4 | 1,311.0 | - | 931.8 | 733.0 | 698.6 | 617.9 | 656.5 | 634.4 | 650.8 | 575.7 | 401.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,739.3 | 2,394.5 | 2,141.8 | 1,754.8 | 1,485.4 | 1,274.4 | - | 984.7 | 937.1 | 888.2 | 892.2 | 865.4 | 828.8 | 761.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 458.5 | 359.5 | 371.0 | 443.3 | 342.1 | 264.3 | - | 169.4 | 147.4 | 106.5 | 103.3 | 103.4 | 115.7 | 139.2 | 142.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 5,884.3 | 5,880.2 | 5,890.7 | 6,660.7 | 3,422.8 | 3,469.7 | - | 2,237.4 | 2,680.5 | 3,057.9 | 3,173.4 | 745.1 | - | - | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 5,884.3 | 6,630.1 | 5,890.7 | 6,660.7 | 3,442.8 | 3,469.7 | - | 2,237.4 | 2,930.5 | 3,057.9 | 3,190.4 | 745.1 | - | - | - | - | ||
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,787.0 | 2,452.1 | 1,946.2 | 2,078.9 | 1,858.0 | 1,838.3 | 1,977.2 | 1,977.1 | 1,848.2 | 1,665.1 | 1,711.6 | 1,927.9 | 1,568.5 | 1,571.5 | ||||||||||||||||||||||||||
| - |
| 1,534.0 |
| 525.0 |
| 1,128.1 |
| 440.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 201.1 | 125.0 | 121.2 | 108.9 | 76.6 | 75.0 | - | 47.1 | 36.1 | 37.1 | 37.0 | 34.7 | 32.0 | 53.5 | 61.8 | 39.1 | - | - |
| Other Current Assets | 728.1 | 659.3 | 498.7 | 502.1 | 320.9 | 324.7 | - | 85.2 | 71.2 | 64.9 | 77.8 | 68.5 | 75.0 | 92.8 | 147.1 | 131.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,698.8 | 10,031.1 | 8,372.0 | 7,168.9 | 5,696.2 | 4,723.5 | - | 4,549.0 | 4,392.1 | 3,868.0 | 3,904.6 | 4,586.1 | 4,351.5 | 4,164.0 | 3,676.0 | 2,835.5 | - | - |
| 750.5 |
| 735.5 |
| - |
| - |
| Accumulated Depreciation | 1,486.5 | 1,284.5 | 1,110.0 | 904.9 | 822.3 | 754.6 | - | 698.4 | 653.2 | 610.2 | 577.6 | 535.2 | 523.5 | 483.4 | 493.2 | 498.8 | - | - |
| Property,Plant & Equipment Net | 1,252.8 | 1,110.0 | 1,031.8 | 849.9 | 663.0 | 519.8 | - | 286.3 | 284.0 | 278.0 | 314.6 | 330.3 | 305.3 | 277.7 | 257.4 | 236.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,792.2 | 2,015.7 | 2,278.8 | 2,320.0 | 2,011.2 | 2,045.4 | - | 354.7 | 349.5 | 335.2 | 335.3 | 335.4 | 326.6 | 327.7 | 328.2 | 328.0 | - | - |
| Intangible Assets | 444.8 | 668.8 | 935.3 | 1,194.4 | 1,185.3 | 1,391.4 | - | 19.3 | 19.0 | 4.3 | 11.9 | 27.7 | 34.5 | 55.6 | 85.9 | 117.3 | - | - |
| Operating Lease Right Of Use Assets | 269.7 | 231.8 | 208.7 | 126.4 | 102.9 | 100.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,105.8 | 915.2 | 816.9 | 579.2 | 270.5 | 236.8 | - | 193.2 | 292.0 | 302.2 | 78.6 | 75.1 | 114.8 | 128.7 | 173.8 | 244.9 | - | - |
| Other Non-Current Assets | 773.6 | 692.7 | 637.5 | 484.6 | 444.9 | 363.0 | - | 236.1 | 195.7 | 174.7 | 181.0 | 256.4 | 269.4 | 275.2 | 328.1 | 389.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 278.0 | 314.6 | 330.3 | 305.3 | 342.4 | 353.7 | 365.8 | 457.2 | - |
| Total Assets | 16,067.9 | 15,433.6 | 14,072.4 | 12,597.1 | 10,271.1 | 9,280.0 | - | 5,638.6 | 5,532.2 | 4,962.4 | 4,826.0 | 5,535.8 | 5,287.4 | 5,100.3 | 4,675.5 | 3,907.1 | - | - |
| 107.9 |
| - |
| - |
| Short Term Debt | 0.0 | 749.9 | 0.0 | 0.0 | 20.0 | 0.0 | - | 0.0 | 250.0 | 0.0 | 17.0 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 45.2 | 36.4 | 34.0 | 32.2 | 32.3 | 29.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 418.5 | 371.7 | 370.5 | 351.9 | 305.4 | 251.4 | - | 173.8 | 172.7 | 224.5 | 196.7 | 204.0 | 195.8 | 175.0 | 186.8 | 158.5 | - | - |
| Other Current Liabilities | 2,262.4 | 2,063.6 | 2,303.5 | 1,545.0 | 1,161.0 | 865.8 | - | 696.1 | 649.4 | 662.2 | 661.4 | 585.1 | 527.0 | 513.4 | 499.3 | 422.1 | - | - |
| Total Current Liabilities | 4,085.8 | 4,660.8 | 3,742.8 | 2,871.1 | 2,103.2 | 1,699.8 | - | 1,214.3 | 1,293.2 | 1,002.4 | 1,001.8 | 895.6 | 861.5 | 862.9 | 878.9 | 771.8 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 158.8 | 153.1 | 138.4 | 81.4 | 70.7 | 70.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 348.8 | 294.5 | 176.7 | 124.6 | 87.6 | 96.3 | - | 72.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 446.9 | 486.7 | 529.3 | 658.9 | 650.6 | 660.9 | - | 1.2 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 609.6 | 743.1 | 813.1 | 882.6 | 631.3 | 672.3 | - | 493.2 | 172.4 | 156.6 | 182.2 | 168.3 | 36.6 | 35.3 | 76.2 | 69.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,375.5 | 12,065.2 | 11,152.6 | 11,198.0 | 6,895.5 | 6,599.0 | - | 4,018.1 | 4,205.8 | 4,273.3 | 4,404.6 | 1,866.5 | 1,805.2 | 1,784.7 | 1,814.6 | 1,660.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,179.3 | 1,137.3 | 848.4 | 366.9 | 1,277.1 | 654.9 | - | 1,056.4 | 848.5 | 284.8 | (12.4) | 2,479.1 | 2,359.2 | 2,247.3 | 1,852.6 | 1,356.5 | - | - |
| Accumulated Other Comprehensive Income | 1.2 | (49.1) | (36.3) | (27.5) | (75.6) | (79.8) | - | (53.9) | (51.3) | (48.7) | (40.6) | (30.3) | (36.6) | (21.1) | (2.4) | (31.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 0.0 | (2.3) | (1.9) | 15.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,692.5 | 3,368.3 | 2,919.8 | 1,401.4 | 3,377.6 | 2,665.4 | - | 1,620.5 | 1,326.4 | 689.1 | 421.4 | 3,669.3 | 3,482.2 | 3,315.6 | 2,860.9 | 2,246.6 | 2,184.4 | 2,981.7 |
| Total Equity | 4,692.5 | 3,368.3 | 2,919.8 | 1,399.1 | 3,375.6 | 2,681.0 | - | 1,620.5 | 1,326.4 | 689.1 | 421.4 | 3,669.3 | 3,482.2 | 3,315.6 | 2,860.9 | 2,246.6 | 2,184.4 | 2,981.7 |
| - |
| - |
| Net debt | 3,805.3 | 4,653.0 | 3,962.9 | 5,075.8 | 2,008.2 | 2,235.3 | - | (642.9) | (86.3) | 566.6 | 803.3 | (2,407.5) | - | - | - | - | - | - |
| Working Capital | 6,613.0 | 5,370.4 | 4,629.2 | 4,297.8 | 3,593.0 | 3,023.8 | - | 3,334.7 | 3,098.9 | 2,865.6 | 2,902.8 | 3,690.5 | 3,490.0 | 3,301.1 | 2,797.1 | 2,063.7 | - | - |
| Book Value | 4,692.5 | 3,368.3 | 2,919.8 | 1,401.4 | 3,377.6 | 2,665.4 | - | 1,620.5 | 1,326.4 | 689.1 | 421.4 | 3,669.3 | 3,482.2 | 3,315.6 | 2,860.9 | 2,246.6 | 2,184.4 | 2,981.7 |
| Tangible Book Value | 2,455.5 | 683.8 | (294.4) | (2,113.1) | 181.1 | (771.4) | - | 1,246.5 | 957.9 | 349.6 | 74.3 | 3,306.3 | 3,121.0 | 2,932.2 | 2,446.8 | 1,801.3 | - | - |
| 1,819.3 |
| 1,584.9 |
| 1,415.2 |
| 1,657.1 |
| 1,509.6 |
| 1,434.6 |
| 1,452.2 |
| 1,431.5 |
| 1,215.8 |
| 1,234.4 |
| 946.2 |
| 939.9 |
| - |
| - |
| 1,092.2 |
| 1,794.0 |
| 1,649.5 |
| 1,404.4 |
| 1,255.7 |
| 1,073.4 |
| 1,320.7 |
| 1,153.1 |
| 955.8 |
| 937.0 |
| 966.3 |
| 1,108.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,634.3 | 1,684.8 | 1,735.8 | 1,863.7 | 1,747.7 | 1,655.9 | 1,528.3 | 1,382.8 |
| Cash And Short Term Investments | 1,787.0 | 2,452.1 | 1,946.2 | 2,078.9 | 1,858.0 | 1,838.3 | 1,977.2 | 1,977.1 | 1,848.2 | 1,665.1 | 1,711.6 | 1,927.9 | 1,568.5 | 1,571.5 | 1,819.3 | 1,584.9 | 1,415.2 | 1,657.1 | 1,509.6 | 1,434.6 | 1,452.2 | 1,431.5 | 1,215.8 | 1,234.4 | 946.2 | 939.9 | - | - | 1,092.2 | 1,794.0 | 1,649.5 | 1,404.4 | 2,890.0 | 2,758.2 | 3,056.5 | 3,016.7 | 2,703.5 | 2,593.0 | 2,494.6 | 2,491.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,304.5 | 2,073.6 | 2,277.8 | 2,263.9 | 2,159.9 | 2,335.0 | 1,953.2 | 1,833.0 | 1,625.3 | 1,843.9 | 1,630.7 | 1,753.4 | 1,940.1 | 2,282.9 | 1,857.3 | 1,811.9 | 1,618.9 | 1,728.4 | 1,464.0 | 1,305.5 | 1,202.0 | 1,219.2 | 1,028.9 | 1,107.4 | 1,119.3 | 1,191.0 | 990.1 | 635.9 | 958.0 | 658.1 | 602.2 | 651.7 | 660.5 | 740.9 | 666.7 | 571.1 | 734.7 | 663.9 | 654.7 | 613.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,437.0 | 3,282.6 | 3,297.4 | 3,212.1 | 3,155.8 | 3,046.3 | 3,109.8 | 3,034.8 | 3,007.1 | 3,038.6 | 3,007.7 | 2,876.8 | 2,749.7 | 2,535.4 | 2,408.3 | 2,146.9 | 1,982.3 | 1,829.4 | 1,715.3 | 1,575.4 | 1,450.6 | 1,420.6 | 1,394.2 | 1,311.0 | 1,264.1 | 1,251.4 | - | - | 1,317.3 | 1,006.0 | 993.5 | 931.8 | 858.9 | 788.0 | 762.4 | 733.0 | 696.8 | 671.2 | 703.3 | 698.6 |
| Prepaid Expenses | 173.6 | 154.4 | 128.9 | 201.1 | 179.2 | 144.0 | 118.4 | 125.0 | 115.4 | 125.6 | 120.6 | 121.2 | 113.2 | 130.6 | 100.0 | 108.9 | 84.1 | |||||||||||||||||||||||
| Other Current Assets | 651.5 | 700.2 | 642.4 | 728.1 | 600.7 | 610.9 | 535.7 | 659.3 | 601.5 | 523.2 | 443.0 | 498.7 | 438.7 | 447.9 | 424.8 | 502.1 | 403.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 11,351.0 | 11,263.8 | 10,901.2 | 10,698.8 | 9,945.0 | 9,772.6 | 10,228.4 | 10,031.1 | 9,528.1 | 8,748.7 | 8,430.8 | 8,372.0 | 8,018.8 | 8,132.6 | 7,643.9 | 7,168.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,998.4 | 2,933.7 | 2,839.8 | 2,739.3 | 2,634.3 | 2,561.9 | 2,448.0 | 2,394.5 | 2,347.4 | 2,289.4 | 2,213.9 | 2,141.8 | 2,058.5 | 2,004.7 | 1,803.9 | 1,754.8 | 1,680.3 | 1,563.4 | 1,524.7 | 1,485.4 | 1,438.2 | 1,385.2 | 1,337.3 | 1,274.4 | 1,235.0 | 1,282.0 | - | - | 1,149.0 | 1,022.6 | 994.8 | 984.7 | 977.7 | 961.1 | 946.5 | 937.1 | 924.7 | 911.9 | 893.1 | 888.2 |
| Accumulated Depreciation | 1,634.7 | 1,588.9 | 1,538.0 | 1,486.5 | 1,436.0 | 1,388.0 | 1,329.7 | 1,284.5 | 1,241.1 | 1,200.5 | 1,153.9 | 1,110.0 | 1,074.2 | 1,039.9 | 890.9 | 904.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,363.8 | 1,344.8 | 1,301.8 | 1,252.8 | 1,198.3 | 1,173.9 | 1,118.3 | 1,110.0 | 1,106.3 | 1,088.8 | 1,059.9 | 1,031.8 | 984.3 | 964.8 | 913.0 | 849.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,788.5 | 1,790.6 | 1,791.0 | 1,792.2 | 1,787.5 | 1,785.3 | 2,015.7 | 2,015.7 | 2,015.7 | 2,086.2 | 2,278.8 | 2,278.8 | 2,278.8 | 2,278.8 | 2,278.8 | 2,320.0 | 2,314.5 | 2,042.8 | ||||||||||||||||||||||
| Intangible Assets | 300.7 | 348.0 | 397.4 | 444.8 | 495.6 | 548.6 | 612.0 | 668.8 | 727.6 | 786.2 | 872.0 | 935.3 | 1,000.0 | 1,065.1 | 1,131.4 | 1,194.4 | 1,255.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 332.3 | 294.4 | 269.6 | 269.7 | 268.4 | 249.0 | 250.5 | 231.8 | 241.2 | 235.1 | 218.1 | 208.7 | 201.0 | 131.9 | 126.0 | 126.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,123.4 | 1,144.1 | 1,131.2 | 1,105.8 | 1,023.3 | 1,002.2 | 981.6 | 915.2 | 879.4 | 902.2 | 870.5 | 816.9 | 783.8 | 765.0 | 662.4 | 579.2 | 615.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 946.1 | 828.9 | 795.4 | 773.6 | 738.6 | 719.1 | 725.7 | 692.7 | 700.2 | 668.4 | 624.8 | 637.5 | 617.9 | 522.7 | 494.0 | 484.6 | 441.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,873.5 | 16,720.2 | 16,318.0 | 16,067.9 | 15,188.3 | 15,001.7 | 15,681.7 | 15,433.6 | 14,957.3 | 14,280.5 | 14,136.8 | 14,072.4 | 13,683.5 | 13,729.1 | 13,123.7 | 12,597.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 515.0 | 425.2 | 429.8 | 458.5 | 429.3 | 432.9 | 376.5 | 359.5 | 354.7 | 376.7 | 363.7 | 371.0 | 410.9 | 530.4 | 479.7 | 443.3 | 424.1 | 379.9 | 380.8 | 342.1 | 295.1 | 262.5 | 254.5 | 264.3 | 243.2 | 256.6 | - | - | 206.2 | 152.5 | 154.9 | 169.4 | 169.5 | 149.8 | 138.7 | 147.4 | 139.5 | 116.2 | 105.1 | 106.5 |
| Short Term Debt | - | - | - | - | 0.0 | 0.0 | 750.0 | 749.9 | 749.9 | 749.8 | - | 0.0 | - | - | - | - | 0.0 | 20.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,197.3 | 1,457.3 | 1,423.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 51.1 | 51.0 | 46.8 | 45.2 | 43.5 | 40.6 | 40.4 | 36.4 | 36.4 | 35.4 | 35.5 | 34.0 | 33.5 | 31.6 | 30.7 | 32.2 | ||||||||||||||||||||||||
| Accrued Expenses | 470.9 | 550.9 | 508.3 | 418.5 | 456.5 | 547.8 | 479.5 | 371.7 | 447.3 | 517.1 | 472.8 | 370.5 | 445.8 | 501.9 | 441.7 | 351.9 | 420.8 | |||||||||||||||||||||||
| Other Current Liabilities | 2,039.2 | 2,099.9 | 2,196.6 | 2,262.4 | 2,103.2 | 2,111.4 | 2,282.0 | 2,063.6 | 1,908.5 | 2,114.2 | 2,381.4 | 2,303.5 | 2,109.5 | 2,044.0 | 1,856.3 | 1,545.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 3,751.6 | 3,982.5 | 4,050.0 | 4,085.8 | 3,909.9 | 4,138.3 | 4,798.2 | 4,660.8 | 4,458.5 | 4,571.0 | 3,817.7 | 3,742.8 | 3,418.5 | 3,482.5 | 3,139.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,887.1 | 5,886.1 | 5,885.2 | 5,884.3 | 5,883.3 | 5,882.4 | 5,881.4 | 5,880.2 | 5,879.0 | 5,142.9 | 5,891.7 | 5,890.7 | 5,889.7 | 6,113.7 | 6,312.7 | 6,660.7 | 3,699.8 | 3,424.1 | 3,423.4 | 3,422.8 | 3,422.1 | 3,441.5 | 3,420.4 | 3,469.7 | 3,443.9 | 3,399.9 | - | - | 3,172.6 | 1,988.4 | 2,237.9 | 2,237.4 | 2,461.9 | 2,486.4 | 2,524.8 | 2,680.5 | 2,704.9 | 2,729.2 | 3,018.6 | 3,057.9 |
| Operating Lease Liabilities Non-Current | 207.2 | 172.4 | 156.2 | 158.8 | 162.4 | 149.6 | 154.3 | 153.1 | 158.4 | 156.0 | 138.7 | 138.4 | 137.8 | 81.0 | 79.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 251.6 | 270.5 | 287.1 | 348.8 | 351.9 | 333.8 | 319.8 | 294.5 | 271.4 | 221.8 | 192.2 | 176.7 | 176.3 | 162.8 | 129.9 | 124.6 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 444.2 | 452.7 | 464.5 | 446.9 | 405.9 | 423.6 | 471.6 | 486.7 | 480.3 | 494.0 | 505.8 | 529.3 | 514.3 | 559.3 | 557.8 | 658.9 | 660.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 708.7 | 662.7 | 646.1 | 609.6 | 632.5 | 639.1 | 651.1 | 743.1 | 773.2 | 807.2 | 739.1 | 813.1 | 1,002.0 | 807.5 | 881.8 | 882.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,043.0 | 11,254.5 | 11,332.9 | 11,375.5 | 11,183.6 | 11,417.1 | 12,122.0 | 12,065.2 | 11,862.4 | 11,236.8 | 11,146.6 | 11,152.6 | 11,000.8 | 11,125.8 | 11,021.6 | 11,198.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,187.5 | 2,860.6 | 2,495.3 | 2,179.3 | 1,646.1 | 1,284.6 | 1,328.2 | 1,137.3 | 958.9 | 921.5 | 966.2 | 848.4 | 721.3 | 670.0 | 1,119.0 | 366.9 | 1,972.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (32.0) | 1.0 | 0.7 | 1.2 | (42.6) | (46.4) | (25.5) | (49.1) | (41.5) | (32.3) | (49.4) | (36.3) | (35.3) | (49.1) | (58.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (2.3) | (1.7) | (1.8) | ||||||||||||||||||||||
| Total Stockholders Equity | 5,830.5 | 5,465.7 | 4,985.1 | 4,692.5 | 4,004.7 | 3,584.5 | 3,559.7 | 3,368.3 | 3,094.9 | 3,043.7 | 2,990.2 | 2,919.8 | 2,682.8 | 2,603.3 | 2,102.1 | 1,401.4 | ||||||||||||||||||||||||
| Total Equity | 5,830.5 | 5,465.7 | 4,985.1 | 4,692.5 | 4,004.7 | 3,584.5 | 3,559.7 | 3,368.3 | 3,094.9 | 3,043.7 | 2,990.2 | 2,919.8 | 2,682.8 | 2,603.3 | 2,102.1 | 1,399.1 | 4,078.6 | 4,046.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,887.1 | 5,886.1 | 5,885.2 | 5,884.3 | 5,883.3 | 5,882.4 | 6,631.4 | 6,630.1 | 6,628.9 | 5,892.7 | 5,891.7 | 5,890.7 | 5,889.7 | 6,113.7 | 6,312.7 | 6,660.7 | 3,699.8 | 3,444.1 | 3,443.4 | 3,442.8 | 3,442.1 | 3,461.5 | 3,420.4 | 3,469.7 | 3,443.9 | 3,399.9 | - | - | 3,422.6 | 2,238.4 | 2,237.9 | 2,237.4 | 2,461.9 | 2,486.4 | 2,774.8 | 2,930.5 | 2,954.8 | 2,979.2 | 3,018.6 | 3,057.9 |
| Net debt | 4,100.1 | 3,434.0 | 3,939.0 | 3,805.3 | 4,025.3 | 4,044.1 | 4,654.2 | 4,653.0 | 4,780.7 | 4,227.7 | 4,180.2 | 3,962.9 | 4,321.2 | 4,542.3 | 4,493.5 | 5,075.8 | 2,284.6 | 1,787.0 | ||||||||||||||||||||||
| Working Capital | 7,599.4 | 7,281.3 | 6,851.2 | 6,613.0 | 6,035.1 | 5,634.3 | 5,430.2 | 5,370.4 | 5,069.5 | 4,177.7 | 4,613.0 | 4,629.2 | 4,600.2 | 4,650.1 | 4,504.6 | 4,297.8 | 3,753.7 | |||||||||||||||||||||||
| Book Value | 5,830.5 | 5,465.7 | 4,985.1 | 4,692.5 | 4,004.7 | 3,584.5 | 3,559.7 | 3,368.3 | 3,094.9 | 3,043.7 | 2,990.2 | 2,919.8 | 2,682.8 | 2,603.3 | 2,102.1 | 1,401.4 | 4,080.3 | 4,048.5 | ||||||||||||||||||||||
| Tangible Book Value | 3,741.3 | 3,327.1 | 2,796.7 | 2,455.5 | 1,721.6 | 1,250.6 | 932.0 | 683.8 | 351.6 | 171.3 | (160.6) | (294.4) | (596.0) | (740.6) | (1,308.2) | (2,113.1) | 510.2 | |||||||||||||||||||||||
| 78.1 |
| 112.6 |
| 76.6 |
| 59.7 |
| 71.3 |
| 88.1 |
| 75.0 |
| 72.0 |
| 73.3 |
| - |
| - |
| 76.5 |
| 48.4 |
| 57.9 |
| 47.1 |
| 47.4 |
| 46.5 |
| 43.4 |
| 36.1 |
| 33.7 |
| 33.5 |
| 38.1 |
| 37.1 |
| 333.2 |
| 340.5 |
| 320.9 |
| 309.9 |
| 286.6 |
| 288.1 |
| 324.7 |
| 300.5 |
| 257.5 |
| - |
| - |
| 270.1 |
| 127.4 |
| 145.0 |
| 85.2 |
| 131.2 |
| 66.9 |
| 73.9 |
| 71.2 |
| 118.3 |
| 103.6 |
| 76.6 |
| 64.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,582.7 |
| 6,701.5 |
| 6,144.7 |
| 5,696.2 |
| 5,405.2 |
| 5,223.0 |
| 4,754.7 |
| 4,723.5 |
| 4,318.5 |
| 4,377.4 |
| - |
| - |
| 4,442.6 |
| 4,485.5 |
| 4,521.0 |
| 4,549.0 |
| 4,540.5 |
| 4,354.0 |
| 4,559.5 |
| 4,392.1 |
| 4,253.3 |
| 4,031.6 |
| 3,929.2 |
| 3,868.0 |
| 871.5 |
| 846.2 |
| 826.1 |
| 822.3 |
| 809.8 |
| 791.0 |
| 775.4 |
| 754.6 |
| 737.2 |
| 792.0 |
| - |
| - |
| 737.1 |
| 716.3 |
| 703.6 |
| 698.4 |
| 693.2 |
| 679.5 |
| 666.6 |
| 653.2 |
| 639.0 |
| 631.9 |
| 620.8 |
| 610.2 |
| 808.9 |
| 717.2 |
| 698.5 |
| 663.0 |
| 628.4 |
| 594.2 |
| 561.9 |
| 519.8 |
| 497.7 |
| 490.0 |
| - |
| - |
| 411.9 |
| 306.4 |
| 291.2 |
| 286.3 |
| 284.5 |
| 281.6 |
| 279.9 |
| 284.0 |
| 285.7 |
| 280.0 |
| 272.4 |
| 278.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,041.3 |
| 2,011.2 |
| 2,011.2 |
| 2,045.4 |
| 2,045.4 |
| 2,045.4 |
| 2,043.1 |
| 2,299.8 |
| - |
| - |
| 2,172.9 |
| 360.5 |
| 360.4 |
| 354.7 |
| 350.0 |
| 350.0 |
| 349.7 |
| 349.5 |
| 335.2 |
| 335.2 |
| 335.2 |
| 335.2 |
| 1,105.0 |
| 1,157.5 |
| 1,185.3 |
| 1,237.6 |
| 1,289.8 |
| 1,340.9 |
| 1,391.4 |
| 1,437.8 |
| 1,492.5 |
| - |
| - |
| 1,694.3 |
| 23.8 |
| 25.1 |
| 19.3 |
| 15.4 |
| 16.6 |
| 17.8 |
| 19.0 |
| 2.0 |
| 2.6 |
| 3.1 |
| 4.3 |
| 101.2 |
| 97.8 |
| 99.6 |
| 102.9 |
| 101.7 |
| 103.4 |
| 98.8 |
| 100.8 |
| 98.1 |
| 103.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 662.9 |
| 665.7 |
| 270.5 |
| 240.8 |
| 258.7 |
| 245.6 |
| 236.8 |
| 208.0 |
| 213.3 |
| - |
| - |
| 205.8 |
| 225.1 |
| 222.1 |
| 193.2 |
| 194.0 |
| 193.7 |
| 282.3 |
| 292.0 |
| 258.0 |
| 259.5 |
| 267.8 |
| 302.2 |
| 450.9 |
| 438.7 |
| 444.9 |
| 416.0 |
| 403.5 |
| 371.6 |
| 363.0 |
| 340.8 |
| 377.8 |
| - |
| - |
| 260.1 |
| 204.0 |
| 225.2 |
| 236.1 |
| 213.8 |
| 211.3 |
| 201.3 |
| 195.7 |
| 190.1 |
| 185.6 |
| 188.5 |
| 174.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.4 |
| 278.0 |
| 12,017.8 |
| 11,680.2 |
| 11,146.5 |
| 10,271.1 |
| 9,939.2 |
| 9,814.6 |
| 9,320.1 |
| 9,280.0 |
| 8,845.9 |
| 9,250.7 |
| - |
| - |
| 9,187.6 |
| 5,605.3 |
| 5,645.1 |
| 5,638.6 |
| 5,598.2 |
| 5,407.3 |
| 5,690.4 |
| 5,532.2 |
| 5,324.4 |
| 5,094.5 |
| 4,996.1 |
| 4,962.4 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 250.0 |
| 250.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.2 |
| 32.5 |
| 32.9 |
| 32.3 |
| 31.5 |
| 31.2 |
| 29.4 |
| 29.0 |
| 28.5 |
| 29.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 500.3 |
| 421.7 |
| 305.4 |
| 353.1 |
| 385.0 |
| 346.3 |
| 251.4 |
| 287.0 |
| 326.4 |
| - |
| - |
| 246.4 |
| 230.1 |
| 243.9 |
| 173.8 |
| 182.2 |
| 222.5 |
| 241.7 |
| 172.7 |
| 145.5 |
| 137.6 |
| 179.5 |
| 224.5 |
| 1,625.7 |
| 1,636.1 |
| 1,515.6 |
| 1,161.0 |
| 1,129.1 |
| 1,223.4 |
| 999.5 |
| 865.8 |
| 859.4 |
| 1,010.2 |
| - |
| - |
| 833.7 |
| 714.9 |
| 773.3 |
| 696.1 |
| 716.7 |
| 703.6 |
| 806.6 |
| 649.4 |
| 618.5 |
| 570.9 |
| 629.2 |
| 662.2 |
| 2,871.1 |
| 2,829.0 |
| 2,776.1 |
| 2,523.0 |
| 2,103.2 |
| 2,029.5 |
| 2,020.1 |
| 1,748.8 |
| 1,699.8 |
| 1,653.3 |
| 1,718.2 |
| - |
| - |
| 1,700.9 |
| 1,482.5 |
| 1,310.9 |
| 1,214.3 |
| 1,200.4 |
| 1,166.5 |
| 1,466.0 |
| 1,293.2 |
| 1,249.2 |
| 1,187.7 |
| 974.7 |
| 1,002.4 |
| 81.4 |
| 62.1 |
| 62.6 |
| 65.9 |
| 70.7 |
| 70.7 |
| 74.4 |
| 69.4 |
| 70.9 |
| 67.5 |
| 72.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.4 |
| 102.8 |
| 94.8 |
| 87.6 |
| 86.9 |
| 88.8 |
| 85.0 |
| 96.3 |
| 100.4 |
| 100.0 |
| - |
| - |
| 90.6 |
| 90.5 |
| 80.9 |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.7 |
| 625.5 |
| 650.6 |
| 629.9 |
| 646.0 |
| 656.9 |
| 660.9 |
| 647.2 |
| 680.9 |
| - |
| - |
| 762.3 |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 642.2 |
| 650.8 |
| 620.6 |
| 631.3 |
| 658.0 |
| 668.0 |
| 646.7 |
| 672.3 |
| 675.9 |
| 663.7 |
| - |
| - |
| 575.6 |
| 446.3 |
| 448.0 |
| 493.2 |
| 494.8 |
| 460.7 |
| 175.1 |
| 172.4 |
| 160.6 |
| 149.8 |
| 161.0 |
| 156.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,939.2 |
| 7,633.5 |
| 7,287.4 |
| 6,895.5 |
| 6,826.4 |
| 6,864.3 |
| 6,557.8 |
| 6,599.0 |
| 6,520.8 |
| 6,562.8 |
| - |
| - |
| 6,302.0 |
| 4,007.7 |
| 4,077.7 |
| 4,018.1 |
| 4,228.0 |
| 4,181.6 |
| 4,226.4 |
| 4,205.8 |
| 4,177.1 |
| 4,129.4 |
| 4,214.6 |
| 4,273.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,944.0 |
| 1,801.3 |
| 1,277.1 |
| 1,070.1 |
| 903.7 |
| 753.9 |
| 654.9 |
| 376.7 |
| 719.0 |
| - |
| - |
| 928.1 |
| 1,048.8 |
| 1,027.4 |
| 1,056.4 |
| 862.7 |
| 729.5 |
| 996.5 |
| 848.5 |
| 702.3 |
| 534.2 |
| 381.1 |
| 284.8 |
| (27.5) |
| (71.5) |
| (76.5) |
| (78.0) |
| (75.6) |
| (70.5) |
| (72.7) |
| (79.4) |
| (79.8) |
| (88.3) |
| (66.8) |
| - |
| - |
| (68.9) |
| (70.4) |
| (56.2) |
| (53.9) |
| (54.3) |
| (52.5) |
| (50.8) |
| (51.3) |
| (48.9) |
| (52.2) |
| (46.6) |
| (48.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| (1.9) |
| (2.0) |
| 15.1 |
| 15.2 |
| 15.6 |
| 17.8 |
| 18.2 |
| - |
| - |
| 36.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,080.3 |
| 4,048.5 |
| 3,860.9 |
| 3,377.6 |
| 3,114.9 |
| 2,935.2 |
| 2,747.2 |
| 2,665.4 |
| 2,307.4 |
| 2,669.8 |
| - |
| - |
| 2,849.1 |
| 1,597.6 |
| 1,567.4 |
| 1,620.5 |
| 1,370.1 |
| 1,225.6 |
| 1,464.0 |
| 1,326.4 |
| 1,147.3 |
| 965.1 |
| 781.5 |
| 689.1 |
| 3,859.1 |
| 3,375.6 |
| 3,112.9 |
| 2,950.3 |
| 2,762.3 |
| 2,681.0 |
| 2,325.2 |
| 2,688.0 |
| - |
| - |
| 2,885.6 |
| 1,597.6 |
| 1,567.4 |
| 1,620.5 |
| 1,370.1 |
| 1,225.6 |
| 1,464.0 |
| 1,326.4 |
| 1,147.3 |
| 965.1 |
| 781.5 |
| 689.1 |
| 1,933.9 |
| 2,008.2 |
| 1,989.9 |
| 2,030.0 |
| 2,204.6 |
| 2,235.3 |
| 2,497.8 |
| 2,460.0 |
| - |
| - |
| 2,330.5 |
| 444.4 |
| 588.4 |
| 833.0 |
| (428.1) |
| (271.8) |
| (281.6) |
| (86.3) |
| 251.3 |
| 386.2 |
| 523.9 |
| 566.6 |
| 3,925.4 |
| 3,621.7 |
| 3,593.0 |
| 3,375.7 |
| 3,202.8 |
| 3,005.9 |
| 3,023.8 |
| 2,665.2 |
| 2,659.2 |
| - |
| - |
| 2,741.8 |
| 3,003.0 |
| 3,210.1 |
| 3,334.7 |
| 3,340.1 |
| 3,187.4 |
| 3,093.5 |
| 3,098.9 |
| 3,004.1 |
| 2,843.9 |
| 2,954.4 |
| 2,865.6 |
| 3,860.9 |
| 3,377.6 |
| 3,114.9 |
| 2,935.2 |
| 2,747.2 |
| 2,665.4 |
| 2,307.4 |
| 2,669.8 |
| - |
| - |
| 2,849.1 |
| 1,597.6 |
| 1,567.4 |
| 1,620.5 |
| 1,370.1 |
| 1,225.6 |
| 1,464.0 |
| 1,326.4 |
| 1,147.3 |
| 965.1 |
| 781.5 |
| 689.1 |
| 900.7 |
| 662.1 |
| 181.1 |
| (133.9) |
| (400.1) |
| (639.2) |
| (771.4) |
| (1,173.5) |
| (1,122.5) |
| - |
| - |
| (1,018.1) |
| 1,213.3 |
| 1,181.8 |
| 1,246.5 |
| 1,004.8 |
| 859.0 |
| 1,096.5 |
| 957.9 |
| 810.0 |
| 627.4 |
| 443.2 |
| 349.6 |