| (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 | 640.2 | 2,040.8 | 697.7 | 401.0 | 427.7 | 547.6 | 260.6 | 338.4 | 581.5 | 292.5 | 439.6 | 576.1 | 508.2 | 68.2 | 41.6 | 106.1 | 236.3 | 61.6 |
| Restricted Cash | 0.0 | 2.3 | 33.5 | 33.8 | 22.5 | 0.8 | 20.0 | 23.2 | 8.0 | 5.0 | 0.0 | - | - | 0.0 | 7.7 | 61.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 96.9 | 0.0 | 0.2 | 1.6 | - | |
| Cash And Short Term Investments | 640.2 | 2,040.8 | 697.7 | 401.0 | 427.7 | 547.6 | 260.6 | 338.4 | 581.5 | 292.5 | 439.6 | 576.1 | 605.1 | 68.2 | 41.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,164.9 | 1,004.3 | 1,129.2 | 1,097.2 | 1,013.4 | 742.0 | 741.3 | 561.5 | 565.5 | 445.6 | 349.0 | 378.9 | 376.7 | 384.9 | 349.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 2,031.3 | 1,783.5 | 1,985.4 | 1,990.2 | 1,575.7 | 1,358.8 | 1,383.5 | 1,159.5 | 1,255.1 | 975.6 | 801.4 | 790.3 | 808.8 | 950.3 | 879.1 | 1,029.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 4,841.0 | 4,665.5 | 4,219.5 | 3,100.1 | 2,873.1 | 2,769.6 | 2,749.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | 1,587.9 | 1,378.1 | 1,028.7 | 993.8 | 827.8 | 733.0 | 790.4 | 483.0 | 399.5 | 370.4 | 312.4 | 328.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | 3,206.1 | 3,340.8 | - | - | - | - | 2,322.2 | 2,661.6 | 1,414.3 | 985.5 | 4.0 | 502.0 | 1,148.9 | 1,408.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 307.3 | 2.6 | 2.6 | 2.6 | 2.6 | 2.1 | 2.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.9 | 3,207.0 | 3,341.5 | 26.3 | 26.2 | 25.5 | 26.4 | 2,352.6 | 2,709.4 | 1,430.0 | 985.6 | 4.2 | 912.2 | 1,164.8 | 1,423.6 | 1,339.3 | ||
| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 542.4 | 640.2 | 612.6 | 849.0 | 2,066.8 | 2,040.8 | 1,878.0 | 1,317.1 | 870.8 | 697.7 | 899.5 | 731.0 | 150.7 | 401.0 | 654.2 | |||||||||||||||||||||||||
| - |
| 107.6 |
| 236.3 |
| 61.6 |
| 321.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 272.8 | 200.9 | 195.8 | 211.1 | 237.6 | 183.0 | 131.7 | 112.2 | 102.6 | 81.9 | 75.6 | 95.4 | 61.8 | 56.0 | 52.4 | 81.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 139.7 | - | - | - | - | - | - |
| Assets Held For Sale | 11.1 | 3.1 | 0.0 | - | - | - | - | - | - | - | - | - | 7.0 | 27.0 | 53.8 | 47.7 | - | - |
| Total Current Assets | 4,237.4 | 5,120.2 | 4,204.5 | 3,891.6 | 3,306.0 | 2,902.7 | 2,598.2 | 2,234.7 | 2,516.3 | 1,809.9 | 1,746.2 | 1,857.7 | 1,929.0 | 1,542.7 | 1,464.2 | 1,710.5 | - | - |
| 2,730.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 2,679.3 | 2,570.3 | 2,385.6 | 1,747.6 | 1,690.3 | 1,617.8 | 1,559.7 | 1,488.3 | - | - | - |
| Property,Plant & Equipment Net | - | 3,137.9 | 3,158.4 | 2,940.8 | 2,917.8 | 2,657.5 | 2,592.1 | 2,161.7 | 2,095.1 | 1,834.0 | 1,352.5 | 1,182.8 | 1,151.8 | 1,189.9 | 1,241.8 | 1,358.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,338.9 | 1,239.1 | 1,286.3 | 1,227.9 | 1,337.3 | 1,005.2 | 973.8 | 949.8 | 1,001.9 | 887.2 | 1,072.2 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 832.1 | 806.2 | 854.0 | 846.0 | 963.2 | 589.9 | 596.1 | 564.1 | 617.2 | 471.6 | 578.8 | 26.8 | 32.5 | 38.3 | 44.1 | 49.0 | - | - |
| Operating Lease Right Of Use Assets | 257.8 | 255.7 | 266.7 | 305.8 | 351.2 | 288.9 | 301.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 31.2 | 29.5 | 4.9 | 2.0 | 5.3 | 5.5 | 4.4 | 4.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 113.2 | 62.0 | 35.6 | 41.6 | 32.4 | 24.8 | 36.3 | 16.7 | 18.2 | 19.3 | 15.7 | 24.4 | 40.2 | 45.5 | 57.9 | 67.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,343.5 | 10,650.6 | 9,810.4 | 9,255.8 | 8,913.2 | 7,474.5 | 7,102.4 | 5,931.2 | 6,248.7 | 5,021.9 | 3,318.4 | 3,091.7 | 3,172.4 | 2,913.9 | 2,879.5 | 3,218.9 | - | - |
| 329.8 |
| - |
| - |
| Short Term Debt | 0.9 | 0.9 | 0.7 | 26.3 | 26.2 | 25.5 | 26.4 | 30.4 | 47.8 | 15.7 | 0.1 | 0.3 | 410.2 | 15.9 | 15.6 | 58.1 | - | - |
| Deferred Revenue Current | 37.6 | 48.9 | 85.0 | 34.5 | 22.3 | 65.9 | 41.8 | 33.3 | 36.6 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 59.6 | 63.3 | 67.4 | 79.2 | 82.9 | 71.6 | 66.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,095.9 | 1,015.5 | 926.7 | 850.9 | 859.9 | 807.8 | 575.3 | 389.2 | 410.2 | 347.0 | 315.0 | 311.9 | 283.4 | 283.5 | 281.8 | 297.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,890.3 | 2,552.1 | 2,495.9 | 2,570.2 | 2,390.8 | 1,937.6 | 1,648.2 | 1,296.2 | 1,452.5 | 1,185.2 | 847.0 | 719.6 | 1,083.4 | 730.2 | 717.2 | 738.6 | - | - |
| 1,281.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 199.3 | 195.9 | 203.3 | 230.7 | 271.4 | 217.4 | 235.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 452.3 | 423.0 | 385.5 | 364.2 | 369.2 | 339.8 | 301.9 | 237.4 | 208.5 | 251.8 | 131.9 | 74.2 | 13.9 | 0.0 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.8 | 20.0 | 40.2 | 71.0 | 101.7 | 148.8 | 97.1 | 75.1 | 96.4 | 102.7 | 92.3 | 97.2 | 80.5 | 125.8 | 145.9 | 117.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,649.8 | 6,397.2 | 6,465.8 | 6,402.5 | 6,324.3 | 4,899.2 | 4,566.3 | 3,911.6 | 4,393.0 | 2,935.8 | 2,056.6 | 894.9 | 1,679.8 | 2,004.9 | 2,321.1 | 2,140.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,023.6 | 1,994.3 | 1,978.8 | 1,969.8 | 1,964.0 | 1,954.3 | 1,955.3 | 1,945.1 | 1,932.5 | 3,100.3 | 1,675.7 | 1,662.4 | 1,653.1 | 1,642.0 | 1,443.5 | 1,442.8 | - | - |
| Retained Earnings | 2,245.5 | 3,157.5 | 2,071.1 | 1,749.5 | 1,003.6 | 972.6 | 877.8 | 421.9 | 173.9 | (782.8) | (261.3) | 591.5 | (120.2) | (669.7) | (843.9) | (348.7) | - | - |
| Accumulated Other Comprehensive Income | (47.0) | (370.3) | (176.5) | (336.4) | (48.0) | (20.6) | (75.1) | (127.8) | (31.1) | (329.9) | (58.9) | (62.5) | (45.7) | (68.5) | (46.1) | (23.6) | - | - |
| Treasury Stock | - | - | - | - | 345.1 | 345.1 | 234.9 | 232.0 | 231.8 | 217.1 | 99.2 | 0.0 | - | - | - | - | - | - |
| Minority Interest | 13.7 | 14.0 | 13.2 | 12.5 | 11.9 | 11.6 | 10.4 | 9.8 | 9.5 | 8.3 | 3.0 | 2.9 | 2.8 | 2.6 | 2.8 | 5.9 | - | - |
| Total Stockholders Equity | 3,680.1 | 4,239.4 | 3,331.4 | 2,840.8 | 2,577.1 | 2,563.8 | 2,525.7 | 2,009.8 | 1,846.2 | 2,077.9 | 1,258.9 | 2,193.9 | 1,489.8 | 906.4 | 555.6 | 1,072.7 | 192.8 | 358.1 |
| Total Equity | 3,693.7 | 4,253.4 | 3,344.6 | 2,853.3 | 2,588.9 | 2,575.3 | 2,536.1 | 2,019.6 | 1,855.7 | 2,086.1 | 2,659.9 | 2,196.8 | 1,492.6 | 909.0 | 558.4 | 1,078.6 | 192.8 | 358.1 |
| - |
| - |
| Net debt | (639.3) | 1,166.1 | 2,643.8 | (374.7) | (401.4) | (522.2) | (234.2) | 2,014.2 | 2,127.8 | 1,137.4 | 546.0 | (571.9) | 307.1 | 1,096.6 | 1,381.8 | 1,231.7 | - | - |
| Working Capital | 1,347.1 | 2,568.0 | 1,708.6 | 1,321.4 | 915.1 | 965.1 | 950.1 | 938.4 | 1,063.8 | 624.7 | 899.3 | 1,138.2 | 845.6 | 812.6 | 747.0 | 971.8 | - | - |
| Book Value | 3,680.1 | 4,239.4 | 3,331.4 | 2,840.8 | 2,577.1 | 2,563.8 | 2,525.7 | 2,009.8 | 1,846.2 | 2,077.9 | 1,258.9 | 2,193.9 | 1,489.8 | 906.4 | 555.6 | 1,072.7 | 192.8 | 358.1 |
| Tangible Book Value | 1,509.1 | 2,194.1 | 1,191.1 | 766.9 | 276.6 | 968.6 | 955.9 | 495.9 | 227.1 | 719.0 | (392.2) | 2,167.1 | 1,457.3 | 868.1 | 511.5 | 1,023.7 | - | - |
| 682.1 |
| 725.5 |
| 427.7 |
| 511.1 |
| 391.8 |
| 367.0 |
| 547.6 |
| 768.0 |
| 507.4 |
| 511.2 |
| 260.6 |
| 598.1 |
| 538.2 |
| 378.5 |
| 338.4 |
| 401.3 |
| 580.8 |
| 581.5 |
| 401.8 |
| 303.9 |
| 30.8 |
| 292.5 |
| 86.0 |
| 41.0 |
| 574.9 |
| Restricted Cash | - | - | 2.8 | 9.3 | 10.7 | 2.3 | 6.4 | 17.0 | 24.1 | 33.5 | 39.7 | 46.0 | 33.9 | 33.8 | 29.9 | 40.5 | 30.3 | 22.5 | 54.1 | 98.2 | 43.2 | 0.8 | 17.1 | 27.0 | 25.2 | 20.0 | 27.0 | 33.4 | 20.4 | 23.2 | 14.5 | 10.7 | 8.0 | 4.8 | 20.3 | 4.4 | 5.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 542.4 | 640.2 | 612.6 | 849.0 | 2,066.8 | 2,040.8 | 1,878.0 | 1,317.1 | 870.8 | 697.7 | 899.5 | 731.0 | 150.7 | 401.0 | 654.2 | 682.1 | 725.5 | 427.7 | 511.1 | 391.8 | 367.0 | 547.6 | 768.0 | 507.4 | 511.2 | 260.6 | 598.1 | 538.2 | 378.5 | 338.4 | 401.3 | 580.8 | 581.5 | 401.8 | 303.9 | 30.8 | 292.5 | 86.0 | 41.0 | 574.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,074.9 | 1,164.9 | 1,131.0 | 1,131.3 | 1,106.0 | 1,004.3 | 1,067.7 | 1,045.9 | 1,049.4 | 1,129.2 | 1,151.4 | 1,163.4 | 1,237.4 | 1,097.2 | 1,115.2 | 1,184.2 | 1,071.1 | 1,013.4 | 889.6 | 866.5 | 800.8 | 742.0 | 706.1 | 694.8 | 754.2 | 741.3 | 602.0 | 582.3 | 564.1 | 561.5 | 559.6 | 629.8 | 565.5 | 624.8 | 406.6 | 367.4 | 445.6 | 350.8 | 343.3 | 347.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,029.6 | 2,031.3 | 1,968.9 | 1,940.6 | 1,856.3 | 1,783.5 | 1,780.9 | 1,806.2 | 1,862.0 | 1,985.4 | 1,996.7 | 2,047.8 | 2,022.1 | 1,990.2 | 1,934.7 | 1,840.5 | 1,709.0 | 1,575.7 | 1,556.8 | 1,530.0 | 1,439.9 | 1,358.8 | 1,328.7 | 1,347.1 | 1,362.4 | 1,383.5 | 1,261.4 | 1,186.7 | 1,166.0 | 1,159.5 | 1,183.0 | 1,242.4 | 1,255.1 | 1,196.2 | 967.6 | 924.2 | 975.6 | 796.8 | 832.6 | 778.5 |
| Prepaid Expenses | 260.6 | 272.8 | 261.0 | 246.0 | 257.9 | 200.9 | 241.4 | 230.6 | 222.3 | 195.8 | 219.9 | 241.1 | 232.5 | 211.1 | 227.4 | 217.5 | 241.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 10.9 | 11.1 | 13.5 | 3.3 | 3.2 | 3.1 | 5.6 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 4,027.2 | 4,237.4 | 4,066.9 | 4,257.2 | 5,367.0 | 5,120.2 | 5,055.5 | 4,512.2 | 4,171.9 | 4,204.5 | 4,429.2 | 4,364.8 | 3,822.6 | 3,891.6 | 4,032.9 | 3,999.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,959.2 | 4,930.7 | 4,943.6 | 4,841.0 | 4,758.5 | 4,771.8 | 4,665.5 | 4,590.4 | 3,626.0 | 3,598.8 | 4,219.5 | 3,271.6 | 3,213.5 | 3,133.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 3,357.3 | 3,297.8 | 3,161.3 | 3,137.9 | 3,112.6 | 3,123.0 | 3,151.8 | 3,158.4 | 3,103.4 | 3,085.5 | 2,997.3 | 2,940.8 | 2,812.0 | 2,853.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,317.1 | 1,338.9 | 1,327.7 | 1,350.5 | 1,271.7 | 1,239.1 | 1,312.8 | 1,258.3 | 1,274.7 | 1,286.3 | 1,243.2 | 1,282.9 | 1,243.6 | 1,227.9 | 1,124.3 | 1,243.5 | 1,320.1 | 1,337.3 | ||||||||||||||||||||||
| Intangible Assets | 809.6 | 832.1 | 834.9 | 859.9 | 820.3 | 806.2 | 862.4 | 828.9 | 837.7 | 854.0 | 832.3 | 868.1 | 848.9 | 846.0 | 779.6 | 874.2 | 938.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 250.8 | 257.8 | 242.6 | 243.0 | 248.2 | 255.7 | 267.8 | 270.9 | 279.1 | 266.7 | 265.6 | 281.2 | 290.2 | 305.8 | 293.6 | 315.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 30.3 | 31.2 | 29.5 | 28.7 | 28.5 | 29.5 | 30.3 | 32.0 | 7.2 | 4.9 | 26.2 | 17.9 | 8.0 | 2.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 125.5 | 113.2 | 93.4 | 81.5 | 66.7 | 62.0 | 59.1 | 53.2 | 46.0 | 35.6 | 28.0 | 22.0 | 17.0 | 41.6 | 31.9 | 32.0 | 32.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,202.7 | 10,343.5 | 9,952.4 | 10,118.7 | 10,963.8 | 10,650.6 | 10,700.5 | 10,078.5 | 9,768.3 | 9,810.4 | 9,927.8 | 9,922.5 | 9,227.5 | 9,255.8 | 9,079.0 | 9,322.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 1,517.5 | 1,587.9 | 1,539.8 | 1,481.6 | 1,440.8 | 1,378.1 | 1,176.9 | 1,092.2 | 1,025.2 | 1,028.7 | 915.7 | 884.4 | 915.7 | 993.8 | 846.2 | 816.1 | 818.5 | 830.1 | 817.9 | 782.8 | 733.0 | 743.5 | 519.8 | 575.8 | 790.4 | 494.1 | 466.8 | 472.0 |
| Short Term Debt | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.5 | 0.6 | 0.7 | 0.7 | 0.9 | 1.0 | 26.3 | 26.3 | 26.3 | 26.3 | 36.2 | 26.2 | ||||||||||||||||||||||
| Deferred Revenue Current | 32.6 | 37.6 | 56.0 | 49.2 | 42.4 | 48.9 | 85.1 | 67.2 | 45.4 | 85.0 | 75.2 | 61.2 | 47.8 | 34.5 | 35.7 | 28.2 | 21.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 59.1 | 59.6 | 58.1 | 60.5 | 61.8 | 63.3 | 64.0 | 62.6 | 66.3 | 67.4 | 67.4 | 73.6 | 75.6 | 79.2 | 74.2 | 77.8 | ||||||||||||||||||||||||
| Accrued Expenses | 1,001.4 | 1,095.9 | 977.3 | 969.9 | 919.6 | 1,015.5 | 1,001.3 | 999.1 | 876.2 | 926.7 | 933.5 | 934.4 | 862.8 | 850.9 | 857.2 | 812.0 | 815.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,720.9 | 2,890.3 | 2,689.1 | 2,619.4 | 3,989.7 | 2,552.1 | 2,587.4 | 2,484.3 | 2,279.7 | 2,495.9 | 2,531.3 | 2,542.4 | 2,493.7 | 2,570.2 | 2,607.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,329.0 | 2,650.2 | 2,661.6 | 2,567.3 | 1,416.8 | 1,357.8 | 1,414.3 | 1,017.5 | 1,131.6 | 1,000.4 |
| Operating Lease Liabilities Non-Current | 193.0 | 199.3 | 193.4 | 189.4 | 189.3 | 195.9 | 206.8 | 212.2 | 217.7 | 203.3 | 201.7 | 213.4 | 219.4 | 230.7 | 221.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 441.9 | 452.3 | 407.8 | 425.7 | 418.7 | 423.0 | 472.2 | 419.4 | 401.0 | 385.5 | 346.6 | 336.6 | 347.2 | 364.2 | 278.1 | 316.0 | 344.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.8 | 14.8 | 14.8 | 17.3 | 18.9 | 20.0 | 31.4 | 34.0 | 32.9 | 40.2 | 55.6 | 58.0 | 64.1 | 71.0 | 47.3 | 53.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,466.2 | 6,649.8 | 6,396.7 | 6,366.1 | 7,816.3 | 6,397.2 | 6,481.9 | 6,333.0 | 6,274.0 | 6,465.8 | 6,836.6 | 6,849.9 | 6,321.0 | 6,402.5 | 6,338.8 | 6,450.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 307.3 | 2.6 | 2.6 | 2.6 |
| Additional Paid In Capital | 2,029.7 | 2,023.6 | 2,013.8 | 2,008.4 | 2,001.3 | 1,994.3 | 1,988.6 | 1,986.2 | 1,983.6 | 1,978.8 | 1,975.4 | 1,973.5 | 1,971.0 | 1,969.8 | 1,970.3 | 1,968.6 | ||||||||||||||||||||||||
| Retained Earnings | 2,346.9 | 2,245.5 | 2,157.5 | 2,313.6 | 1,958.2 | 3,157.5 | 2,921.7 | 2,571.8 | 2,245.5 | 2,071.1 | 1,936.4 | 1,815.1 | 1,754.7 | 1,749.5 | 1,904.5 | 1,646.1 | 1,284.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (111.8) | (47.0) | (87.4) | (42.2) | (284.2) | (370.3) | (163.6) | (284.4) | (206.4) | (176.5) | (292.2) | (187.3) | (290.0) | (336.4) | (605.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 372.2 | 345.1 | ||||||||||||||||||||||
| Minority Interest | 13.7 | 13.7 | 13.7 | 14.8 | 14.3 | 14.0 | 14.1 | 13.9 | 13.7 | 13.2 | 13.6 | 13.4 | 12.9 | 12.5 | 12.5 | 11.9 | 12.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,722.8 | 3,680.1 | 3,541.9 | 3,737.7 | 3,133.1 | 4,239.4 | 4,204.6 | 3,731.5 | 3,480.7 | 3,331.4 | 3,077.6 | 3,059.2 | 2,893.6 | 2,840.8 | 2,727.7 | 2,860.2 | ||||||||||||||||||||||||
| Total Equity | 3,736.5 | 3,693.7 | 3,555.7 | 3,752.5 | 3,147.4 | 4,253.4 | 4,218.7 | 3,745.5 | 3,494.4 | 3,344.6 | 3,091.2 | 3,072.6 | 2,906.5 | 2,853.3 | 2,740.2 | 2,872.1 | 2,793.6 | 2,588.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.5 | 0.6 | 0.7 | 0.7 | 0.9 | 1.0 | 26.3 | 26.3 | 26.3 | 26.3 | 36.2 | 26.2 | 19.9 | 25.5 | 25.5 | 25.5 | 25.5 | 25.6 | 25.9 | 26.4 | 26.6 | 30.3 | 27.6 | 30.4 | 2,353.0 | 2,799.6 | 2,709.4 | 2,629.1 | 1,456.9 | 1,357.9 | 1,430.0 | 1,017.6 | 1,131.7 | 1,000.4 |
| Net debt | (541.5) | (639.3) | (611.7) | (848.2) | (2,065.9) | (2,040.0) | (1,877.4) | (1,316.5) | (870.2) | (697.1) | (898.5) | (730.0) | (124.4) | (374.7) | (627.9) | (655.9) | (689.4) | (401.4) | ||||||||||||||||||||||
| Working Capital | 1,306.3 | 1,347.1 | 1,377.8 | 1,637.8 | 1,377.3 | 2,568.0 | 2,468.0 | 2,027.8 | 1,892.1 | 1,708.6 | 1,897.9 | 1,822.5 | 1,328.8 | 1,321.4 | 1,425.1 | 1,528.3 | 1,317.1 | |||||||||||||||||||||||
| Book Value | 3,722.8 | 3,680.1 | 3,541.9 | 3,737.7 | 3,133.1 | 4,239.4 | 4,204.6 | 3,731.5 | 3,480.7 | 3,331.4 | 3,077.6 | 3,059.2 | 2,893.6 | 2,840.8 | 2,727.7 | 2,860.2 | 2,781.6 | 2,577.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,596.2 | 1,509.1 | 1,379.3 | 1,527.4 | 1,041.2 | 2,194.1 | 2,029.4 | 1,644.4 | 1,368.2 | 1,191.1 | 1,002.1 | 908.2 | 801.1 | 766.9 | 823.8 | 742.4 | 523.0 | |||||||||||||||||||||||
| 237.6 |
| 177.2 |
| 190.6 |
| 164.7 |
| 183.0 |
| 159.6 |
| 151.5 |
| 152.9 |
| 131.7 |
| 107.4 |
| 113.4 |
| 124.3 |
| 112.2 |
| 116.5 |
| 124.4 |
| 102.6 |
| 102.9 |
| 66.6 |
| 77.6 |
| 81.9 |
| 75.7 |
| 95.4 |
| 76.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,239.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,792.8 |
| 3,306.0 |
| 3,241.7 |
| 3,129.3 |
| 2,876.0 |
| 2,902.7 |
| 3,057.9 |
| 2,803.0 |
| 2,860.2 |
| 2,598.2 |
| 2,613.5 |
| 2,477.3 |
| 2,286.2 |
| 2,234.7 |
| 2,282.7 |
| 2,592.6 |
| 2,516.3 |
| 2,350.7 |
| 1,788.3 |
| 1,419.3 |
| 1,809.9 |
| 1,369.9 |
| 1,409.0 |
| 1,813.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,748.0 |
| 2,720.5 |
| 2,747.9 |
| 2,679.3 |
| 2,637.9 |
| 2,650.2 |
| 2,570.3 |
| 2,514.1 |
| 1,904.1 |
| 1,889.0 |
| 2,385.6 |
| 1,821.2 |
| 1,798.6 |
| 1,782.5 |
| 2,890.0 |
| 2,917.8 |
| 2,848.5 |
| 2,677.4 |
| 2,682.4 |
| 2,657.5 |
| 2,585.8 |
| 2,548.6 |
| 2,562.8 |
| 2,592.1 |
| 2,211.1 |
| 2,210.2 |
| 2,195.7 |
| 2,161.7 |
| 2,120.6 |
| 2,121.6 |
| 2,095.1 |
| 2,076.3 |
| 1,721.9 |
| 1,709.8 |
| 1,834.0 |
| 1,450.4 |
| 1,414.9 |
| 1,350.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,381.9 |
| 1,024.9 |
| 1,019.3 |
| 1,005.2 |
| 955.1 |
| 929.5 |
| 935.3 |
| 973.8 |
| 924.8 |
| 949.9 |
| 970.6 |
| 949.8 |
| 971.6 |
| 1,033.1 |
| 1,001.9 |
| 995.6 |
| 175.4 |
| 222.8 |
| 887.2 |
| 125.6 |
| 125.6 |
| 161.6 |
| 963.2 |
| 1,028.7 |
| 589.5 |
| 592.2 |
| 589.9 |
| 566.7 |
| 558.5 |
| 568.2 |
| 596.1 |
| 533.7 |
| 552.9 |
| 569.9 |
| 564.1 |
| 581.1 |
| 628.4 |
| 617.2 |
| 620.7 |
| 153.9 |
| 121.9 |
| 471.6 |
| 40.5 |
| 42.5 |
| 44.5 |
| 339.1 |
| 351.2 |
| 300.5 |
| 295.4 |
| 279.8 |
| 288.9 |
| 284.8 |
| 282.5 |
| 286.6 |
| 301.5 |
| 300.5 |
| 318.0 |
| 330.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| - |
| 4.2 |
| 3.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.4 |
| 26.2 |
| 26.8 |
| 25.7 |
| 24.8 |
| 15.1 |
| 29.9 |
| 34.5 |
| 36.3 |
| 15.2 |
| 15.3 |
| 16.3 |
| 16.7 |
| 17.2 |
| 18.6 |
| 18.2 |
| 20.0 |
| 17.5 |
| 16.5 |
| 19.3 |
| 15.9 |
| 16.0 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,317.9 |
| 8,913.2 |
| 8,832.8 |
| 7,748.8 |
| 7,480.8 |
| 7,474.5 |
| 7,469.5 |
| 7,156.6 |
| 7,252.0 |
| 7,102.4 |
| 6,603.1 |
| 6,527.9 |
| 6,372.9 |
| 5,931.2 |
| 5,976.4 |
| 6,397.6 |
| 6,248.7 |
| 6,063.3 |
| 3,857.0 |
| 3,490.3 |
| 5,021.9 |
| 3,002.3 |
| 3,008.0 |
| 3,386.8 |
| 19.9 |
| 25.5 |
| 25.5 |
| 25.5 |
| 25.5 |
| 25.6 |
| 25.9 |
| 26.4 |
| 26.6 |
| 30.3 |
| 27.6 |
| 30.4 |
| 24.0 |
| 149.4 |
| 47.8 |
| 61.8 |
| 40.1 |
| 0.1 |
| 15.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| 22.3 |
| 20.6 |
| 36.3 |
| 35.3 |
| 65.9 |
| 57.2 |
| 39.4 |
| 32.1 |
| 41.8 |
| 39.7 |
| 23.0 |
| 25.8 |
| 33.3 |
| 28.9 |
| 29.3 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.1 |
| 82.9 |
| 76.3 |
| 73.6 |
| 71.0 |
| 71.6 |
| 67.5 |
| 66.7 |
| 64.3 |
| 66.2 |
| 70.1 |
| 75.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 859.9 |
| 999.0 |
| 1,051.5 |
| 606.8 |
| 807.8 |
| 691.3 |
| 528.3 |
| 532.5 |
| 575.3 |
| 494.2 |
| 508.3 |
| 472.4 |
| 386.9 |
| 403.1 |
| 351.6 |
| 410.2 |
| 416.5 |
| 324.7 |
| 284.8 |
| 347.0 |
| 297.2 |
| 314.9 |
| 279.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,471.0 |
| 2,475.8 |
| 2,390.8 |
| 2,270.9 |
| 2,244.7 |
| 1,711.6 |
| 1,937.6 |
| 1,695.4 |
| 1,485.4 |
| 1,516.1 |
| 1,648.2 |
| 1,437.7 |
| 1,392.6 |
| 1,357.7 |
| 1,296.2 |
| 1,323.1 |
| 1,441.1 |
| 1,452.5 |
| 1,420.3 |
| 982.2 |
| 916.8 |
| 1,185.2 |
| 844.3 |
| 824.6 |
| 795.3 |
| 239.0 |
| 262.8 |
| 271.4 |
| 223.1 |
| 221.3 |
| 208.2 |
| 217.4 |
| 215.9 |
| 213.8 |
| 219.9 |
| 235.4 |
| 231.0 |
| 243.7 |
| 252.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 369.2 |
| 418.4 |
| 318.2 |
| 360.0 |
| 339.8 |
| 339.1 |
| 310.3 |
| 309.5 |
| 301.9 |
| 235.4 |
| 235.5 |
| 236.9 |
| 237.4 |
| 205.6 |
| 212.3 |
| 208.5 |
| 286.0 |
| 171.0 |
| 158.5 |
| 251.8 |
| 144.4 |
| 144.9 |
| 132.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.3 |
| 101.7 |
| 108.2 |
| 99.8 |
| 114.9 |
| 148.8 |
| 169.4 |
| 149.0 |
| 101.4 |
| 97.1 |
| 81.3 |
| 91.3 |
| 70.0 |
| 75.1 |
| 70.2 |
| 84.8 |
| 96.4 |
| 98.1 |
| 89.4 |
| 88.7 |
| 102.7 |
| 91.9 |
| 101.8 |
| 101.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,524.3 |
| 6,324.3 |
| 6,216.5 |
| 5,154.3 |
| 4,745.0 |
| 4,899.2 |
| 5,038.2 |
| 4,782.2 |
| 4,775.5 |
| 4,566.3 |
| 4,273.0 |
| 4,254.7 |
| 4,228.4 |
| 3,911.6 |
| 3,908.9 |
| 4,363.9 |
| 4,393.0 |
| 4,353.0 |
| 2,646.9 |
| 2,511.0 |
| 2,935.8 |
| 2,085.5 |
| 2,189.3 |
| 2,015.6 |
| 1,966.1 |
| 1,964.0 |
| 1,962.8 |
| 1,959.6 |
| 1,956.4 |
| 1,954.3 |
| 1,954.0 |
| 1,958.7 |
| 1,955.9 |
| 1,955.3 |
| 1,952.5 |
| 1,950.3 |
| 1,947.0 |
| 1,945.1 |
| 1,941.8 |
| 1,933.8 |
| 1,932.5 |
| 1,926.4 |
| 1,688.7 |
| 1,688.2 |
| 3,100.3 |
| 1,681.0 |
| 1,677.5 |
| 1,676.6 |
| 1,003.6 |
| 966.8 |
| 906.1 |
| 1,072.8 |
| 972.6 |
| 972.5 |
| 939.0 |
| 945.1 |
| 877.8 |
| 785.7 |
| 676.0 |
| 505.9 |
| 421.9 |
| 429.2 |
| 293.4 |
| 173.9 |
| 39.6 |
| (193.1) |
| (426.7) |
| (782.8) |
| (591.3) |
| (689.9) |
| (142.9) |
| (292.0) |
| (98.9) |
| (48.0) |
| 17.2 |
| 59.4 |
| 37.3 |
| (20.6) |
| (165.5) |
| (223.4) |
| (174.9) |
| (75.1) |
| (186.0) |
| (130.7) |
| (88.9) |
| (127.8) |
| (83.5) |
| 26.5 |
| (31.1) |
| (36.5) |
| (66.7) |
| (62.9) |
| (329.9) |
| (65.8) |
| (67.7) |
| (65.8) |
| 345.1 |
| 345.1 |
| 345.1 |
| 345.1 |
| 342.7 |
| 312.8 |
| 262.8 |
| 234.9 |
| 234.9 |
| 234.9 |
| 232.0 |
| 232.0 |
| 231.8 |
| 231.8 |
| 231.8 |
| 231.8 |
| 231.8 |
| 231.8 |
| 217.1 |
| 119.6 |
| 106.6 |
| 101.9 |
| 11.9 |
| 12.1 |
| 12.0 |
| 11.8 |
| 11.6 |
| 10.5 |
| 10.2 |
| 10.6 |
| 10.4 |
| 10.2 |
| 9.9 |
| 9.9 |
| 9.8 |
| 9.3 |
| 9.3 |
| 9.5 |
| 9.9 |
| 10.4 |
| 9.9 |
| 8.3 |
| 9.9 |
| 2.8 |
| 2.6 |
| 2,781.6 |
| 2,577.1 |
| 2,604.2 |
| 2,582.5 |
| 2,723.9 |
| 2,563.8 |
| 2,420.9 |
| 2,364.2 |
| 2,465.9 |
| 2,525.7 |
| 2,319.9 |
| 2,263.4 |
| 2,134.6 |
| 2,009.8 |
| 2,058.3 |
| 2,024.5 |
| 1,846.2 |
| 1,700.3 |
| 1,199.7 |
| 969.4 |
| 2,077.9 |
| 906.9 |
| 815.9 |
| 1,368.6 |
| 2,616.4 |
| 2,594.5 |
| 2,735.8 |
| 2,575.3 |
| 2,431.3 |
| 2,374.4 |
| 2,476.5 |
| 2,536.1 |
| 2,330.1 |
| 2,273.3 |
| 2,144.5 |
| 2,019.6 |
| 2,067.5 |
| 2,033.8 |
| 1,855.7 |
| 1,710.2 |
| 2,484.6 |
| 2,189.0 |
| 2,086.1 |
| 2,152.6 |
| 818.7 |
| 1,371.2 |
| (491.2) |
| (366.4) |
| (341.6) |
| (522.2) |
| (742.5) |
| (481.9) |
| (485.3) |
| (234.2) |
| (571.4) |
| (507.9) |
| (350.9) |
| (308.0) |
| 1,951.7 |
| 2,218.8 |
| 2,127.8 |
| 2,227.3 |
| 1,153.0 |
| 1,327.1 |
| 1,137.4 |
| 931.6 |
| 1,090.7 |
| 425.6 |
| 915.1 |
| 970.8 |
| 884.6 |
| 1,164.4 |
| 965.1 |
| 1,362.4 |
| 1,317.6 |
| 1,344.1 |
| 950.1 |
| 1,175.8 |
| 1,084.7 |
| 928.5 |
| 938.4 |
| 959.6 |
| 1,151.5 |
| 1,063.8 |
| 930.3 |
| 806.1 |
| 502.5 |
| 624.7 |
| 525.6 |
| 584.4 |
| 1,018.5 |
| 2,604.2 |
| 2,582.5 |
| 2,723.9 |
| 2,563.8 |
| 2,420.9 |
| 2,364.2 |
| 2,465.9 |
| 2,525.7 |
| 2,319.9 |
| 2,263.4 |
| 2,134.6 |
| 2,009.8 |
| 2,058.3 |
| 2,024.5 |
| 1,846.2 |
| 1,700.3 |
| 1,199.7 |
| 969.4 |
| 2,077.9 |
| 906.9 |
| 815.9 |
| 1,368.6 |
| 276.6 |
| 193.7 |
| 968.0 |
| 1,112.4 |
| 968.6 |
| 899.1 |
| 876.2 |
| 962.5 |
| 955.9 |
| 861.4 |
| 760.6 |
| 594.1 |
| 495.9 |
| 505.5 |
| 362.9 |
| 227.1 |
| 84.0 |
| 870.4 |
| 624.7 |
| 719.0 |
| 740.8 |
| 647.8 |
| 1,162.6 |