| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 527.9 | 536.1 | 1,783.5 | 2,203.6 | 1,341.5 | 1,609.5 | 814.9 | 597.3 | 573.0 | 746.3 | 944.3 | 397.9 | 77.0 | 285.9 | 50.2 | 155.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 0.0 | 1.5 | 1.5 | 12.1 | 12.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 40.0 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 527.9 | 536.1 | 1,783.5 | 2,203.6 | 1,341.5 | 1,609.5 | 814.9 | 597.3 | 573.0 | 786.3 | 944.3 | 397.9 | 77.0 | 285.9 | 50.2 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 2,563.1 | 2,595.3 | 3,183.1 | 2,763.6 | 2,505.1 | 1,686.2 | 2,122.2 | 1,865.8 | 2,213.8 | 1,863.6 | 1,174.3 | 1,102.3 | 1,445.5 | 1,497.1 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 7,910.9 | 7,233.3 | 6,890.2 | 7,030.3 | 6,335.7 | 6,051.4 | 4,988.8 | 4,605.9 | 4,102.3 | 3,806.9 | 2,719.2 | 2,205.8 | 1,966.7 | 1,741.8 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 801.2 | 735.6 | 959.0 | 854.6 | 911.7 | 407.0 | 601.4 | 488.4 | 578.6 | 535.9 | 315.7 | 335.3 | 402.3 | 360.1 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,148.3 | 1,457.3 | 1,245.9 | 1,434.9 | 4,295.8 | 4,653.6 | 2,064.9 | 1,931.3 | 2,175.0 | 2,108.6 | 1,836.4 | 1,220.1 | 723.5 | 710.0 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,148.3 | 1,457.3 | 1,245.9 | 1,434.9 | 4,295.8 | 4,653.6 | 2,064.9 | 1,931.3 | 2,175.0 | 2,108.6 | 1,836.4 | 1,220.1 | 723.5 | 710.0 | - | - |
| (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 | 541.8 | 527.9 | 482.0 | 590.7 | 468.6 | 536.1 | 976.7 | 1,367.2 | 1,441.5 | 1,783.5 | 1,892.5 | 1,516.9 | 1,616.1 | 2,203.6 | 1,908.6 | |||||||||||||||||||||||||
| 155.5 |
| - |
| Prepaid Expenses | 194.1 | 247.5 | 267.5 | 122.8 | 75.0 | 58.8 | 51.6 | 55.6 | 63.6 | 137.2 | 77.5 | 72.9 | 55.8 | 13.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,451.8 | 4,543.9 | 6,596.6 | 6,546.3 | 5,199.2 | 3,867.4 | 3,823.7 | 3,236.9 | 3,803.0 | 3,407.3 | 3,022.0 | 2,346.7 | 2,200.5 | 2,307.9 | - | - |
| - |
| - |
| Accumulated Depreciation | 2,393.1 | 2,165.6 | 1,912.1 | 1,669.3 | 1,433.5 | 1,208.1 | 965.6 | 785.0 | 623.1 | 478.1 | 362.6 | 269.0 | 185.1 | 106.2 | - | - |
| Property,Plant & Equipment Net | 5,517.8 | 5,067.7 | 4,978.1 | 5,361.0 | 4,902.2 | 4,843.3 | 4,023.2 | 3,820.9 | 3,479.2 | 3,328.8 | 2,356.6 | 1,936.8 | 1,781.6 | 1,635.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | 0.0 | 234.3 | 234.9 | 0.0 | - | - | - |
| Equity Method Investments | 826.3 | 866.8 | 881.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 8.1 | 8.6 | 9.1 | 9.6 | 10.1 | 24.3 | 25.6 | 0.5 | 0.6 | 0.2 | 0.4 | 0.7 | 1.1 | - | - |
| Operating Lease Right Of Use Assets | 725.7 | 802.4 | 732.8 | 611.7 | 636.0 | 836.5 | 306.4 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,464.3 | 1,379.5 | 1,143.0 | 962.7 | 822.9 | 872.2 | 954.9 | 899.1 | 782.2 | 506.6 | 290.7 | 300.4 | 262.5 | 197.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,019.9 | 12,703.2 | 14,387.8 | 13,549.1 | 11,641.4 | 10,499.8 | 9,132.4 | 8,005.4 | 8,118.0 | 7,621.9 | 6,105.1 | 5,164.0 | 4,413.8 | 4,253.7 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 20.8 | 43.8 | 64.1 | 40.6 | 42.7 | 47.2 | 20.1 | 20.1 | 8.9 | 13.3 | 4.0 | 1.2 | 7.8 | 210.5 | - | - |
| Operating Lease Liabilities Current | 184.4 | 187.8 | 131.2 | 60.5 | 64.9 | 78.4 | 72.1 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,662.9 | 2,533.5 | 3,020.0 | 3,720.8 | 2,740.4 | 1,911.5 | 1,815.6 | 1,623.6 | 1,814.9 | 1,467.7 | 1,119.2 | 1,130.8 | 1,209.9 | 1,031.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,669.3 | 3,626.1 | 4,217.3 | 5,200.7 | 3,759.7 | 2,451.5 | 2,509.2 | 2,134.5 | 2,418.9 | 2,056.5 | 1,495.5 | 1,542.8 | 1,644.5 | 1,603.1 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 543.0 | 622.2 | 608.8 | 552.7 | 570.4 | 756.0 | 233.1 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 763.6 | 836.0 | 1,073.3 | 535.4 | 111.4 | 99.6 | 96.9 | 40.4 | 33.2 | 45.7 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 251.8 | 279.4 | 271.5 | 372.9 | 252.4 | 268.5 | 250.9 | 277.2 | 225.8 | 229.0 | 68.6 | 62.6 | 43.7 | 38.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,570.0 | 7,024.6 | 7,756.5 | 8,493.1 | 9,108.6 | 8,297.5 | 5,546.9 | 4,756.9 | 5,215.0 | 5,051.2 | 4,009.3 | 3,470.7 | 2,698.6 | 2,530.2 | - | - |
| Additional Paid In Capital | 3,397.3 | 3,338.7 | 3,278.8 | 3,201.6 | 2,874.0 | 2,846.2 | 2,812.3 | 2,633.8 | 2,277.7 | 2,245.8 | 1,904.8 | 1,508.4 | 657.5 | 417.8 | - | - |
| Retained Earnings | 3,149.9 | 3,436.2 | 4,089.9 | 2,056.0 | (796.1) | (1,027.1) | 401.2 | 225.8 | 236.8 | (44.9) | (83.5) | (123.3) | 3.6 | 2.0 | - | - |
| Accumulated Other Comprehensive Income | 9.8 | (8.0) | (12.3) | (1.5) | 17.3 | (9.1) | (8.3) | (22.4) | (25.4) | (24.4) | (23.3) | (24.3) | (7.0) | (0.1) | - | - |
| Treasury Stock | 1,237.6 | 1,222.8 | 868.2 | 327.0 | 169.1 | 167.3 | 165.7 | 160.8 | 152.6 | 151.5 | 150.8 | 142.7 | 0.0 | - | - | - |
| Minority Interest | 130.4 | 134.4 | 143.0 | 126.8 | 606.6 | 559.5 | 545.9 | 572.0 | 566.3 | 545.6 | 448.6 | 475.1 | 1,061.1 | 1,303.8 | - | - |
| Total Stockholders Equity | 5,319.5 | 5,544.2 | 6,488.3 | 4,929.2 | 1,926.2 | 1,642.8 | 3,039.6 | 2,676.5 | 2,336.7 | 2,025.0 | 1,647.3 | 1,218.2 | 654.1 | 419.8 | 1,110.9 | 458.7 |
| Total Equity | 5,449.9 | 5,678.6 | 6,631.3 | 5,056.0 | 2,532.8 | 2,202.3 | 3,585.5 | 3,248.5 | 2,902.9 | 2,570.5 | 2,095.9 | 1,693.3 | 1,715.3 | 1,723.5 | 1,110.9 | 458.7 |
| Net debt | 1,620.4 | 921.2 | (537.6) | (768.7) | 2,954.3 | 3,044.1 | 1,250.0 | 1,334.0 | 1,602.0 | 1,322.2 | 892.0 | 822.2 | 646.6 | 424.1 | - | - |
| Working Capital | 782.5 | 917.8 | 2,379.3 | 1,345.6 | 1,439.5 | 1,415.9 | 1,314.5 | 1,102.4 | 1,384.0 | 1,350.7 | 1,526.5 | 803.8 | 556.0 | 704.8 | - | - |
| Book Value | 5,319.5 | 5,544.2 | 6,488.3 | 4,929.2 | 1,926.2 | 1,642.8 | 3,039.6 | 2,676.5 | 2,336.7 | 2,025.0 | 1,647.3 | 1,218.2 | 654.1 | 419.8 | 1,110.9 | 458.7 |
| Tangible Book Value | - | 5,536.1 | 6,479.7 | 4,920.1 | 1,916.6 | 1,632.7 | 3,015.3 | 2,650.9 | 2,336.1 | 2,024.5 | 1,647.1 | 1,217.9 | 653.5 | 418.7 | - | - |
| 2,174.3 |
| 1,434.6 |
| 1,341.5 |
| 1,472.5 |
| 1,479.7 |
| 1,541.2 |
| 1,609.5 |
| 1,282.6 |
| 1,225.2 |
| 722.1 |
| - |
| 536.3 |
| 204.1 |
| 418.3 |
| 597.3 |
| 1,059.2 |
| 478.3 |
| 363.0 |
| 573.0 |
| 300.9 |
| 173.0 |
| 306.1 |
| 746.3 |
| 625.4 |
| 1,412.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 40.1 | 40.0 | 60.0 | 136.1 |
| Cash And Short Term Investments | 541.8 | 527.9 | 482.0 | 590.7 | 468.6 | 536.1 | 976.7 | 1,367.2 | 1,441.5 | 1,783.5 | 1,892.5 | 1,516.9 | 1,616.1 | 2,203.6 | 1,908.6 | 2,174.3 | 1,434.6 | 1,341.5 | 1,472.5 | 1,479.7 | 1,541.2 | 1,609.5 | 1,282.6 | 1,225.2 | 722.1 | - | 536.3 | 204.1 | 418.3 | 597.3 | 1,059.2 | 478.3 | 363.0 | 573.0 | 300.9 | 173.0 | 346.1 | 786.3 | 685.4 | 1,549.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,078.2 | 2,563.1 | 2,742.6 | 2,769.9 | 2,890.8 | 2,595.3 | 2,605.7 | 2,864.2 | 2,891.3 | 3,183.1 | 3,180.9 | 2,832.3 | 2,854.9 | 2,763.6 | 2,689.5 | 2,976.3 | 2,893.5 | 2,505.1 | 2,831.4 | 2,636.2 | 2,312.4 | 1,686.2 | 1,485.6 | 1,620.2 | 986.5 | - | 2,130.4 | 2,314.4 | 2,566.5 | 1,865.8 | 2,561.1 | 2,540.3 | 2,579.7 | 2,213.8 | 2,310.7 | 1,875.2 | 2,086.0 | 1,863.6 | 1,845.6 | 1,308.5 |
| Prepaid Expenses | 274.4 | 194.1 | 209.5 | 280.1 | 311.9 | 247.5 | 280.5 | 305.5 | 310.1 | 267.5 | 263.9 | 586.9 | 211.6 | 122.8 | 343.6 | 214.2 | 236.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,831.3 | 4,451.8 | 4,810.9 | 4,765.8 | 4,862.1 | 4,543.9 | 5,109.3 | 6,047.0 | 5,822.0 | 6,596.6 | 6,920.7 | 6,304.7 | 5,866.7 | 6,546.3 | 6,571.9 | 7,332.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,459.1 | 2,393.1 | 2,340.4 | 2,296.5 | 2,230.0 | 2,165.6 | 2,101.2 | - | - | 1,912.1 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,708.5 | 5,517.8 | 5,194.4 | 5,145.5 | 5,043.7 | 5,067.7 | 5,015.1 | 4,996.6 | 4,993.6 | 4,978.1 | 4,922.0 | 4,908.5 | 5,516.8 | 5,361.0 | 5,132.6 | 5,009.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 833.4 | 826.3 | 823.3 | 843.9 | 848.9 | 866.8 | 872.4 | 867.3 | 879.9 | 881.0 | 940.0 | 927.5 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,548.5 | 1,464.3 | 1,440.8 | 1,423.1 | 1,420.6 | 1,379.5 | 1,326.3 | 1,363.5 | 1,276.3 | 1,143.0 | 1,097.3 | 1,100.9 | 1,052.2 | 962.7 | 913.2 | 930.5 | 893.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,718.6 | 13,019.9 | 13,040.9 | 12,980.4 | 13,027.6 | 12,703.2 | 13,130.7 | 14,076.1 | 13,808.2 | 14,387.8 | 14,692.8 | 14,034.2 | 13,139.1 | 13,549.1 | 13,304.3 | 13,975.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 862.4 | 801.2 | 822.1 | 928.0 | 874.4 | 735.6 | 956.1 | 1,126.2 | 960.6 | 959.0 | 1,213.3 | 635.3 | 750.2 | 854.6 | 912.3 | 1,341.7 | 1,625.1 | 911.7 | 461.2 | 783.3 | 710.6 | 407.0 | 212.7 | 423.4 | 437.1 | - | 521.2 | 444.2 | 556.2 | 488.4 | 483.1 | 637.9 | 666.8 | 578.6 | 447.6 | 449.2 | 380.6 | 535.9 | 369.7 | 373.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 55.2 | 20.8 | 28.7 | 49.6 | 63.7 | 43.8 | 40.5 | 21.0 | 75.0 | 64.1 | 79.6 | 75.4 | 74.1 | 40.6 | 74.8 | 85.6 | 56.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 199.0 | 184.4 | 173.9 | 189.3 | 206.3 | 187.8 | 171.2 | 164.9 | 172.5 | 131.2 | 130.1 | 120.8 | 74.2 | 60.5 | 62.4 | 66.6 | ||||||||||||||||||||||||
| Accrued Expenses | 3,320.0 | 2,662.9 | 2,472.1 | 2,464.7 | 2,625.3 | 2,533.5 | 2,535.9 | 2,821.6 | 2,451.3 | 3,020.0 | 2,908.6 | 3,409.8 | 3,637.2 | 3,720.8 | 3,850.6 | 4,022.3 | 3,304.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,436.6 | 3,669.3 | 3,496.8 | 3,631.6 | 3,769.7 | 3,626.1 | 3,825.5 | 4,255.5 | 3,781.2 | 4,217.3 | 4,392.7 | 4,302.4 | 4,596.8 | 5,200.7 | 5,423.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,802.3 | 2,148.3 | 2,394.3 | 2,390.2 | 2,237.0 | 1,457.3 | 1,254.4 | 1,251.5 | 1,248.6 | 1,245.9 | 1,243.0 | 1,441.5 | 1,438.0 | 1,434.9 | 1,447.7 | 2,012.7 | 4,248.7 | 4,295.8 | 4,318.0 | 4,624.4 | 4,652.3 | 4,653.6 | 4,411.1 | 4,092.8 | 3,546.1 | - | 2,064.3 | 2,029.4 | 2,188.5 | 1,931.3 | 2,175.9 | 2,214.0 | 2,165.6 | 2,175.0 | 2,158.3 | 2,159.5 | 2,112.1 | 2,108.6 | 2,306.0 | 2,223.8 |
| Operating Lease Liabilities Non-Current | 565.3 | 543.0 | 567.0 | 582.3 | 614.6 | 622.2 | 599.1 | 596.8 | 619.7 | 608.8 | 628.7 | 614.0 | 566.4 | 552.7 | 554.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 821.5 | 763.6 | 752.0 | 688.2 | 693.6 | 836.0 | 956.6 | 1,082.6 | 1,078.5 | 1,073.3 | 951.8 | 847.1 | 577.8 | 535.4 | 276.9 | 171.6 | 105.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 249.4 | 251.8 | 271.1 | 273.9 | 266.9 | 279.4 | 267.8 | 272.8 | 268.8 | 271.5 | 288.2 | 316.3 | 359.3 | 372.9 | 327.5 | 269.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,065.9 | 7,570.0 | 7,676.2 | 7,764.1 | 7,782.6 | 7,024.6 | 7,111.1 | 7,669.7 | 7,210.0 | 7,756.5 | 7,831.0 | 7,850.9 | 7,870.8 | 8,493.1 | 8,427.8 | 10,189.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 3,441.2 | 3,397.3 | 3,367.2 | 3,357.1 | 3,348.2 | 3,338.7 | 3,324.4 | 3,318.2 | 3,311.7 | 3,278.8 | 3,265.1 | 3,237.0 | 3,223.2 | 3,201.6 | 2,930.7 | 2,915.8 | ||||||||||||||||||||||||
| Retained Earnings | 3,316.0 | 3,149.9 | 3,103.5 | 2,965.2 | 3,002.2 | 3,436.2 | 3,757.1 | 4,071.9 | 4,166.7 | 4,089.9 | 4,168.9 | 3,407.2 | 2,412.1 | 2,056.0 | 1,442.9 | 386.5 | (817.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 9.9 | 9.8 | (6.5) | (7.0) | (7.3) | (8.0) | (10.8) | (11.8) | (11.8) | (12.3) | (2.1) | (1.5) | (1.1) | (1.5) | 15.1 | |||||||||||||||||||||||||
| Treasury Stock | 1,246.6 | 1,237.6 | 1,230.6 | 1,228.8 | 1,228.3 | 1,222.8 | 1,189.1 | 1,113.3 | 1,010.8 | 868.2 | 713.5 | 597.9 | 496.4 | 327.0 | 170.6 | 170.5 | 170.2 | 169.1 | ||||||||||||||||||||||
| Minority Interest | 132.1 | 130.4 | 131.0 | 129.7 | 130.1 | 134.4 | 137.9 | 141.3 | 142.3 | 143.0 | 143.3 | 138.4 | 130.4 | 126.8 | 658.3 | 638.9 | 615.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,520.6 | 5,319.5 | 5,233.7 | 5,086.6 | 5,114.9 | 5,544.2 | 5,881.7 | 6,265.1 | 6,455.9 | 6,488.3 | 6,718.5 | 6,044.9 | 5,137.9 | 4,929.2 | 4,218.2 | 3,147.6 | ||||||||||||||||||||||||
| Total Equity | 5,652.7 | 5,449.9 | 5,364.7 | 5,216.3 | 5,245.0 | 5,678.6 | 6,019.6 | 6,406.4 | 6,598.2 | 6,631.3 | 6,861.8 | 6,183.3 | 5,268.3 | 5,056.0 | 4,876.5 | 3,786.5 | 2,526.1 | 2,532.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,802.3 | 2,148.3 | 2,394.3 | 2,390.2 | 2,237.0 | 1,457.3 | 1,254.4 | 1,251.5 | 1,248.6 | 1,245.9 | 1,243.0 | 1,441.5 | 1,438.0 | 1,434.9 | 1,447.7 | 2,012.7 | 4,248.7 | 4,295.8 | 4,318.0 | 4,624.4 | 4,652.3 | 4,653.6 | 4,411.1 | 4,092.8 | 3,546.1 | - | 2,064.3 | 2,029.4 | 2,188.5 | 1,931.3 | 2,175.9 | 2,214.0 | 2,165.6 | 2,175.0 | 2,158.3 | 2,159.5 | 2,112.1 | 2,108.6 | 2,306.0 | 2,223.8 |
| Net debt | 2,260.5 | 1,620.4 | 1,912.3 | 1,799.5 | 1,768.4 | 921.2 | 277.7 | (115.7) | (192.9) | (537.6) | (649.5) | (75.4) | (178.1) | (768.7) | (460.9) | (161.6) | 2,814.1 | 2,954.3 | ||||||||||||||||||||||
| Working Capital | 1,394.7 | 782.5 | 1,314.1 | 1,134.2 | 1,092.4 | 917.8 | 1,283.8 | 1,791.5 | 2,040.8 | 2,379.3 | 2,528.0 | 2,002.3 | 1,269.9 | 1,345.6 | 1,148.0 | 559.5 | 1,293.9 | |||||||||||||||||||||||
| Book Value | 5,520.6 | 5,319.5 | 5,233.7 | 5,086.6 | 5,114.9 | 5,544.2 | 5,881.7 | 6,265.1 | 6,455.9 | 6,488.3 | 6,718.5 | 6,044.9 | 5,137.9 | 4,929.2 | 4,218.2 | 3,147.6 | 1,911.0 | 1,926.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 75.0 |
| 125.8 |
| 142.8 |
| 137.7 |
| 58.8 |
| 79.8 |
| 112.7 |
| 103.6 |
| - |
| 56.4 |
| 90.7 |
| 125.1 |
| 55.6 |
| 61.5 |
| 55.2 |
| 88.0 |
| 63.6 |
| 58.3 |
| 73.3 |
| 83.0 |
| 137.2 |
| 182.0 |
| 110.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,379.6 |
| 5,199.2 |
| 5,486.5 |
| 5,266.5 |
| 4,854.8 |
| 3,867.4 |
| 3,312.6 |
| 3,387.1 |
| 2,309.7 |
| - |
| 3,602.9 |
| 3,599.0 |
| 3,979.3 |
| 3,236.9 |
| 4,749.6 |
| 4,107.8 |
| 3,861.7 |
| 3,803.0 |
| 3,445.9 |
| 2,733.1 |
| 3,125.3 |
| 3,407.3 |
| 3,547.0 |
| 3,932.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,955.2 |
| 4,902.2 |
| 4,846.1 |
| 4,834.8 |
| 4,828.6 |
| 4,843.3 |
| 4,957.7 |
| 4,988.7 |
| 4,995.3 |
| - |
| 3,975.6 |
| 3,919.1 |
| 3,875.9 |
| 3,820.9 |
| 3,597.3 |
| 3,560.5 |
| 3,493.0 |
| 3,479.2 |
| 3,480.9 |
| 3,457.3 |
| 3,380.1 |
| 3,328.8 |
| 3,252.2 |
| 2,504.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.2 |
| - |
| - |
| 651.4 |
| 668.6 |
| 664.1 |
| 836.5 |
| 857.5 |
| 407.7 |
| 330.5 |
| 250.0 |
| 331.3 |
| 236.9 |
| 245.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.8 |
| 324.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 822.9 |
| 791.5 |
| 811.7 |
| 846.1 |
| 872.2 |
| 979.1 |
| 1,025.7 |
| 1,089.3 |
| - |
| 1,007.6 |
| 1,054.7 |
| 1,025.4 |
| 899.1 |
| 868.5 |
| 878.4 |
| 880.3 |
| 782.2 |
| 804.0 |
| 813.9 |
| 608.1 |
| 506.6 |
| 449.3 |
| 370.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,948.3 |
| 11,641.4 |
| 11,844.2 |
| 11,654.2 |
| 11,270.1 |
| 10,499.8 |
| 10,191.3 |
| 10,073.3 |
| 9,134.1 |
| - |
| 8,917.4 |
| 8,809.7 |
| 9,126.1 |
| 8,005.4 |
| 9,215.4 |
| 8,546.7 |
| 8,282.4 |
| 8,118.0 |
| 7,999.5 |
| 7,481.2 |
| 7,512.2 |
| 7,621.9 |
| 7,465.7 |
| 6,988.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.7 |
| 42.3 |
| 28.8 |
| 21.8 |
| 47.2 |
| 23.6 |
| 20.5 |
| 36.7 |
| - |
| 13.1 |
| 25.3 |
| 66.5 |
| 20.1 |
| 13.2 |
| 4.8 |
| 6.4 |
| 8.9 |
| 4.3 |
| 6.2 |
| 3.9 |
| 13.3 |
| 13.0 |
| 8.4 |
| 70.5 |
| 64.9 |
| 64.4 |
| 66.2 |
| 61.7 |
| 78.4 |
| 85.5 |
| 148.6 |
| 79.5 |
| - |
| 78.2 |
| 80.2 |
| 81.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,740.4 |
| 3,542.6 |
| 2,869.0 |
| 2,599.6 |
| 1,911.5 |
| 1,634.1 |
| 1,444.7 |
| 1,492.6 |
| - |
| 1,699.6 |
| 1,846.8 |
| 1,900.7 |
| 1,623.6 |
| 2,151.1 |
| 1,830.0 |
| 1,889.1 |
| 1,814.9 |
| 1,833.6 |
| 1,609.3 |
| 1,616.3 |
| 1,467.7 |
| 1,528.2 |
| 1,301.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,772.8 |
| 5,085.7 |
| 3,759.7 |
| 4,199.6 |
| 3,751.0 |
| 3,399.3 |
| 2,451.5 |
| 1,955.9 |
| 2,037.2 |
| 2,045.9 |
| - |
| 2,312.1 |
| 2,397.8 |
| 2,606.9 |
| 2,134.5 |
| 2,648.7 |
| 2,477.3 |
| 2,577.7 |
| 2,418.9 |
| 2,292.3 |
| 2,064.7 |
| 2,000.8 |
| 2,056.5 |
| 2,047.7 |
| 1,901.5 |
| 563.9 |
| 572.5 |
| 570.4 |
| 585.7 |
| 600.5 |
| 600.0 |
| 756.0 |
| 770.2 |
| 257.3 |
| 249.4 |
| - |
| 252.1 |
| 156.1 |
| 165.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.4 |
| 108.1 |
| 96.1 |
| 91.9 |
| 99.6 |
| 94.0 |
| 41.3 |
| 44.8 |
| - |
| 81.5 |
| 60.1 |
| 70.4 |
| 40.4 |
| 122.4 |
| 58.6 |
| 32.5 |
| 33.2 |
| 46.3 |
| 50.8 |
| 45.7 |
| 45.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.4 |
| 252.4 |
| 249.3 |
| 271.6 |
| 284.5 |
| 268.5 |
| 264.4 |
| 299.9 |
| 310.1 |
| - |
| 279.6 |
| 279.7 |
| 275.0 |
| 277.2 |
| 241.8 |
| 233.3 |
| 224.2 |
| 225.8 |
| 216.3 |
| 225.8 |
| 230.0 |
| 229.0 |
| 215.0 |
| 78.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,422.2 |
| 9,108.6 |
| 9,522.1 |
| 9,407.3 |
| 9,094.0 |
| 8,297.5 |
| 7,700.5 |
| 7,183.6 |
| 6,654.6 |
| - |
| 5,363.1 |
| 5,296.6 |
| 5,679.3 |
| 4,756.9 |
| 5,570.0 |
| 5,374.4 |
| 5,366.5 |
| 5,215.0 |
| 5,324.1 |
| 5,112.2 |
| 5,000.0 |
| 5,051.2 |
| 5,186.4 |
| 4,812.2 |
| 2,882.0 |
| 2,874.0 |
| 2,868.0 |
| 2,862.5 |
| 2,852.7 |
| 2,846.2 |
| 2,841.5 |
| 2,832.7 |
| 2,825.6 |
| - |
| 2,806.8 |
| 2,800.4 |
| 2,722.5 |
| 2,633.8 |
| 2,631.2 |
| 2,308.5 |
| 2,294.7 |
| 2,277.7 |
| 2,259.3 |
| 2,255.9 |
| 2,251.1 |
| 2,245.8 |
| 1,967.4 |
| 1,930.7 |
| (796.1) |
| (961.4) |
| (1,020.5) |
| (1,068.4) |
| (1,027.1) |
| (728.7) |
| (311.5) |
| (700.6) |
| - |
| 384.3 |
| 350.8 |
| 419.1 |
| 225.8 |
| 615.5 |
| 472.0 |
| 233.8 |
| 236.8 |
| 28.0 |
| (253.5) |
| (108.8) |
| (44.9) |
| (54.7) |
| (67.5) |
| 15.7 |
| 16.3 |
| 17.3 |
| (9.0) |
| (9.2) |
| (9.5) |
| (9.1) |
| (10.5) |
| (10.8) |
| (11.1) |
| - |
| (21.3) |
| (21.7) |
| (22.2) |
| (22.4) |
| (24.9) |
| (25.1) |
| (25.1) |
| (25.4) |
| (23.5) |
| (23.8) |
| (24.1) |
| (24.4) |
| (21.9) |
| (22.3) |
| 168.5 |
| 168.5 |
| 168.2 |
| 167.3 |
| 167.0 |
| 165.7 |
| 165.7 |
| - |
| 162.2 |
| 162.2 |
| 161.8 |
| 160.8 |
| 154.0 |
| 153.6 |
| 153.6 |
| 152.6 |
| 151.5 |
| 151.5 |
| 151.5 |
| 151.5 |
| 150.8 |
| 150.8 |
| 606.6 |
| 592.9 |
| 582.5 |
| 569.4 |
| 559.5 |
| 555.4 |
| 544.9 |
| 531.2 |
| - |
| 546.6 |
| 545.7 |
| 489.1 |
| 572.0 |
| 577.4 |
| 570.5 |
| 565.9 |
| 566.3 |
| 563.1 |
| 541.8 |
| 545.5 |
| 545.6 |
| 539.2 |
| 485.7 |
| 1,911.0 |
| 1,926.2 |
| 1,729.2 |
| 1,664.4 |
| 1,606.7 |
| 1,642.8 |
| 1,935.4 |
| 2,344.8 |
| 1,948.3 |
| - |
| 3,007.7 |
| 2,967.4 |
| 2,957.7 |
| 2,676.5 |
| 3,067.9 |
| 2,601.8 |
| 2,349.9 |
| 2,336.7 |
| 2,112.3 |
| 1,827.2 |
| 1,966.7 |
| 2,025.0 |
| 1,740.1 |
| 1,690.2 |
| 2,322.1 |
| 2,246.9 |
| 2,176.1 |
| 2,202.3 |
| 2,490.8 |
| 2,889.7 |
| 2,479.5 |
| - |
| 3,554.3 |
| 3,513.1 |
| 3,446.8 |
| 3,248.5 |
| 3,645.3 |
| 3,172.3 |
| 2,915.8 |
| 2,902.9 |
| 2,675.4 |
| 2,369.0 |
| 2,512.2 |
| 2,570.7 |
| 2,279.4 |
| 2,175.9 |
| 2,845.5 |
| 3,144.7 |
| 3,111.1 |
| 3,044.1 |
| 3,128.5 |
| 2,867.6 |
| 2,824.0 |
| - |
| 1,528.0 |
| 1,825.3 |
| 1,770.2 |
| 1,334.0 |
| 1,116.7 |
| 1,735.7 |
| 1,802.6 |
| 1,602.0 |
| 1,857.4 |
| 1,986.5 |
| 1,766.0 |
| 1,322.3 |
| 1,620.6 |
| 674.8 |
| 1,439.5 |
| 1,286.9 |
| 1,515.5 |
| 1,455.5 |
| 1,415.9 |
| 1,356.7 |
| 1,349.9 |
| 263.8 |
| - |
| 1,290.8 |
| 1,201.2 |
| 1,372.4 |
| 1,102.4 |
| 2,101.0 |
| 1,630.5 |
| 1,284.0 |
| 1,384.0 |
| 1,153.6 |
| 668.4 |
| 1,124.5 |
| 1,350.7 |
| 1,499.3 |
| 2,030.5 |
| 1,729.2 |
| 1,664.4 |
| 1,606.7 |
| 1,642.8 |
| 1,935.4 |
| 2,344.8 |
| 1,948.3 |
| - |
| 3,007.7 |
| 2,967.4 |
| 2,957.7 |
| 2,676.5 |
| 3,067.9 |
| 2,601.8 |
| 2,349.9 |
| 2,336.7 |
| 2,112.3 |
| 1,827.2 |
| 1,966.7 |
| 2,025.0 |
| 1,740.1 |
| 1,690.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,739.5 |
| 1,690.0 |