| (in millions of USD) | FY2027 | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 701.5 | 748.0 | 707.6 | 550.7 | 1,242.5 | 503.4 | 452.0 | 493.9 | 730.1 | 556.4 | 593.2 | 892.2 | 233.2 | 498.7 | 480.9 | 269.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 701.5 | 748.0 | 707.6 | 550.7 | 1,242.5 | 503.4 | 452.0 | 493.9 | 730.1 | 556.4 | 593.2 | 892.2 | 233.2 | 498.7 | 480.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 994.6 | 851.2 | 793.3 | 923.7 | 745.2 | 741.4 | 777.8 | 658.5 | 616.0 | 657.2 | 730.3 | 418.3 | 467.6 | 433.9 | 188.8 | |
| Current Assets | ||||||||||||||||
| Inventory | 1,583.5 | 1,508.7 | 1,419.7 | 1,802.6 | 1,348.5 | 1,615.7 | 1,732.4 | 1,591.3 | 1,317.9 | 1,322.3 | 1,281.0 | 878.4 | 809.0 | 710.9 | 263.8 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 2,902.7 | 2,722.4 | 2,761.9 | 2,804.0 | 2,652.1 | 2,606.2 | 2,398.5 | 2,129.7 | 1,814.3 | 1,636.9 | 1,434.8 | 1,184.7 | 995.7 | 862.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 1,146.9 | 1,151.0 | 1,073.4 | 1,327.4 | 1,220.8 | 882.8 | 924.2 | 889.8 | 682.6 | 636.1 | 582.9 | 377.2 | 366.1 | 335.5 | 108.5 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,291.4 | 1,579.9 | 1,591.7 | 2,177.0 | 2,317.6 | 2,693.9 | 2,819.4 | 3,061.3 | 3,197.3 | 3,031.7 | 3,878.2 | 2,211.6 | 1,832.9 | 2,364.0 | 399.6 | |
| Common Equity | ||||||||||||||||
| Common Stock | 89.6 | 89.1 | 88.6 | 87.6 | 87.1 | 85.9 | 85.4 | 84.9 | 83.9 | 83.5 | 82.7 | 73.3 | 68.3 | 67.2 | 57.1 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,304.5 | 2,090.7 | 2,169.2 | 2,288.9 | 2,352.4 | 2,707.7 | 2,819.4 | 3,061.3 | 3,197.3 | 3,168.3 | 3,963.2 | 2,299.6 | 1,902.9 | 2,364.0 | 399.6 | - |
| (in millions of USD) | Q4 FY 27 | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 701.5 | 592.5 | 748.0 | 248.8 | 191.0 | 559.6 | 610.0 | 376.2 | 357.6 | 372.8 | 373.8 | 550.7 | 457.0 | 699.3 | 1,242.5 | |||||||||||||||||||||||||
| 269.9 |
| - |
| Prepaid Expenses | 219.0 | 210.5 | 237.7 | 209.2 | 169.0 | 159.9 | 168.7 | 184.5 | 133.2 | 150.4 | 151.9 | 157.8 | 111.2 | 81.0 | 41.0 | - |
| Other Current Assets | 71.0 | 144.1 | 87.5 | 72.7 | 128.4 | 112.9 | 81.7 | 64.7 | 57.0 | 74.8 | 211.3 | 67.3 | 104.8 | 97.6 | 12.6 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,605.2 | 3,487.6 | 3,259.7 | 3,580.4 | 3,653.7 | 3,394.2 | 3,238.6 | 3,030.8 | 2,879.6 | 2,804.5 | 2,998.6 | 2,437.0 | 1,739.2 | 1,835.3 | 994.9 | - |
| - |
| - |
| Accumulated Depreciation | 2,229.4 | 1,981.4 | 1,899.3 | 1,900.0 | 1,746.0 | 1,579.4 | 1,414.0 | 1,229.9 | 1,054.4 | 892.3 | 722.7 | 623.4 | 536.9 | 457.6 | - | - |
| Property,Plant & Equipment Net | 673.3 | 741.0 | 862.6 | 904.0 | 906.1 | 1,026.8 | 984.5 | 899.8 | 759.9 | 744.6 | 712.1 | 561.3 | 458.9 | 404.6 | 167.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 214.3 | 198.2 | 215.5 | 190.2 | 165.3 | 176.3 | 207.1 | 208.4 | 180.0 | 140.7 | 71.3 | 62.0 | 47.0 | - | - | - |
| Goodwill | 2,021.9 | 2,260.1 | 2,322.1 | 2,359.0 | 2,828.9 | 3,677.6 | 3,670.5 | 3,834.7 | 3,469.9 | 3,219.3 | 3,506.8 | 1,958.8 | 1,822.5 | 1,820.5 | 419.2 | - |
| Intangible Assets | 3,096.2 | 3,020.9 | 3,097.4 | 3,249.9 | 3,307.0 | 3,480.7 | 3,569.2 | 3,726.6 | 3,610.0 | 3,646.4 | 4,052.2 | 2,581.0 | 2,558.4 | 172.6 | 32.1 | - |
| Operating Lease Right Of Use Assets | 1,861.9 | 1,157.5 | 1,213.8 | 1,295.7 | 1,349.0 | 1,675.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 40.3 | 40.5 | 25.4 | 17.4 | 12.2 | 35.2 | 11.6 | 12.0 | 7.2 | - | - |
| Other Non-Current Assets | 422.5 | 366.1 | 417.3 | 379.3 | 352.1 | 375.9 | 400.9 | 393.8 | 348.5 | 259.0 | 305.9 | 193.5 | 173.4 | 123.0 | 19.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,681.0 | 11,033.2 | 11,172.9 | 11,768.3 | 12,396.8 | 13,631.0 | 11,863.7 | 11,885.7 | 11,067.9 | 10,673.8 | 11,426.2 | 7,731.7 | 6,752.4 | 6,784.4 | 2,339.7 | - |
| - |
| Short Term Debt | 13.1 | 510.8 | 577.5 | 111.9 | 34.8 | 13.8 | 0.0 | 0.0 | 0.0 | 136.6 | 85.0 | 88.0 | 70.0 | 0.0 | - | - |
| Deferred Revenue Current | 49.0 | 55.3 | 55.5 | 54.3 | 44.9 | 64.7 | 65.3 | 39.2 | 30.7 | 32.3 | 33.5 | 40.2 | 38.4 | 51.2 | 39.0 | - |
| Operating Lease Liabilities Current | 346.6 | 289.1 | 288.9 | 353.7 | 375.4 | 363.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 820.6 | 735.6 | 776.2 | 874.0 | 1,100.8 | 929.6 | 891.6 | 923.1 | 832.4 | 696.3 | 844.2 | 646.1 | 556.4 | 539.7 | 215.4 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,376.2 | 2,741.8 | 2,771.5 | 2,767.5 | 2,787.5 | 2,361.1 | 1,893.9 | 1,871.6 | 1,564.8 | 1,527.2 | 1,552.4 | 1,162.4 | 1,043.9 | 931.3 | 362.9 | - |
| - |
| Operating Lease Liabilities Non-Current | 1,647.8 | 1,011.3 | 1,075.8 | 1,140.0 | 1,214.4 | 1,532.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.7 | 6.8 | 9.4 | 12.1 | 15.0 | 10.3 | 2.3 | 3.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 558.1 | 565.2 | 663.0 | 877.7 | 836.4 | 1,016.6 | 539.9 | 507.0 | 525.6 | 176.4 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 573.3 | 559.7 | 615.0 | 671.1 | 788.5 | 1,234.5 | 1,322.4 | 1,414.4 | 1,499.3 | 1,562.6 | 1,804.2 | 1,105.0 | 1,160.1 | 1,046.5 | 408.7 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,888.7 | 5,892.7 | 6,054.0 | 6,755.6 | 7,108.0 | 7,819.5 | 6,035.9 | 6,349.3 | 6,263.4 | 6,121.5 | 7,091.0 | 4,479.1 | 4,037.0 | 4,341.8 | 1,171.1 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,015.0 | 5,997.2 | 5,407.3 | 4,753.1 | 4,562.8 | 4,753.0 | 4,350.1 | 3,625.2 | 3,098.0 | 2,561.2 | 1,574.8 | 1,445.7 | 1,022.8 | 840.1 | 796.3 | - |
| Accumulated Other Comprehensive Income | (688.8) | (856.8) | (753.6) | (713.1) | (612.7) | (640.1) | (507.9) | (321.5) | (710.8) | (704.2) | 42.3 | 139.9 | 73.8 | 55.7 | (80.4) | - |
| Treasury Stock | 4,087.5 | 3,463.1 | 2,936.7 | 2,359.4 | 1,946.8 | 1,462.7 | 1,117.1 | 793.4 | 532.8 | 210.7 | 61.2 | 30.0 | 16.0 | 10.7 | 200.8 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,792.3 | 5,140.5 | 5,118.9 | 5,012.7 | 5,288.8 | 5,811.5 | 5,827.8 | 5,536.4 | 4,804.5 | 4,552.3 | 4,335.2 | 3,252.6 | 2,715.4 | 2,442.5 | 1,168.6 | 956.3 |
| Total Equity | 4,792.3 | 5,140.5 | 5,118.9 | 5,012.7 | 5,288.8 | 5,811.5 | 5,827.8 | 5,536.4 | 4,804.5 | 4,552.3 | 4,335.2 | 3,252.6 | 2,715.4 | 2,442.5 | 1,168.6 | 956.3 |
| Net debt | 1,603.0 | 1,342.7 | 1,461.6 | 1,738.2 | 1,109.9 | 2,204.3 | 2,367.4 | 2,567.4 | 2,467.2 | 2,611.9 | 3,370.0 | 1,407.4 | 1,669.7 | 1,865.3 | (81.3) | - |
| Working Capital | 1,229.0 | 745.8 | 488.2 | 812.9 | 866.2 | 1,033.1 | 1,344.7 | 1,159.2 | 1,314.8 | 1,277.3 | 1,446.2 | 1,274.6 | 695.4 | 904.0 | 632.0 | - |
| Book Value | 4,792.3 | 5,140.5 | 5,118.9 | 5,012.7 | 5,288.8 | 5,811.5 | 5,827.8 | 5,536.4 | 4,804.5 | 4,552.3 | 4,335.2 | 3,252.6 | 2,715.4 | 2,442.5 | 1,168.6 | 956.3 |
| Tangible Book Value | (325.8) | (140.5) | (300.6) | (596.2) | (847.1) | (1,346.8) | (1,411.9) | (2,024.9) | (2,275.4) | (2,313.4) | (3,223.8) | (1,287.2) | (1,665.5) | 449.5 | 717.3 | - |
| 1,298.7 |
| 913.2 |
| 503.4 |
| 1,394.3 |
| 800.7 |
| 452.0 |
| 433.5 |
| 494.3 |
| 493.9 |
| 431.1 |
| 434.5 |
| 612.3 |
| 559.4 |
| 490.9 |
| 730.1 |
| 662.4 |
| 741.7 |
| 479.3 |
| 466.7 |
| 419.3 |
| 593.2 |
| 461.1 |
| 513.0 |
| 892.2 |
| 628.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 701.5 | 592.5 | 748.0 | 248.8 | 191.0 | 559.6 | 610.0 | 376.2 | 357.6 | 372.8 | 373.8 | 550.7 | 457.0 | 699.3 | 1,242.5 | 1,298.7 | 913.2 | 503.4 | 1,394.3 | 800.7 | 452.0 | 433.5 | 494.3 | 493.9 | 431.1 | 434.5 | 612.3 | 559.4 | 490.9 | 730.1 | 662.4 | 741.7 | 479.3 | 466.7 | 419.3 | 593.2 | 461.1 | 513.0 | 892.2 | 628.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 994.6 | 896.8 | 851.2 | 901.3 | 860.7 | 979.7 | 889.7 | 810.4 | 1,045.4 | 889.2 | 911.4 | 923.7 | 979.5 | 804.6 | 745.2 | 906.8 | 852.7 | 741.4 | 568.8 | 545.6 | 777.8 | 781.0 | 851.6 | 658.5 | 710.4 | 787.6 | 827.9 | 646.2 | 688.1 | 616.0 | 765.4 | 569.6 | 705.7 | 590.2 | 733.6 | 730.3 | 730.1 | 817.4 | 418.3 | 707.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,583.5 | 1,510.2 | 1,508.7 | 1,791.0 | 1,596.0 | 1,608.2 | 1,582.8 | 1,346.8 | 1,476.9 | 1,795.5 | 1,718.1 | 1,802.6 | 1,821.2 | 1,689.9 | 1,348.5 | 1,379.6 | 1,450.9 | 1,615.7 | 1,642.2 | 1,561.2 | 1,732.4 | 1,862.1 | 1,608.4 | 1,591.3 | 1,731.0 | 1,524.9 | 1,466.2 | 1,498.6 | 1,253.8 | 1,317.9 | 1,258.3 | 1,412.1 | 1,257.3 | 1,402.6 | 1,173.3 | 1,281.0 | 1,365.4 | 1,177.8 | 878.4 | 1,338.8 |
| Prepaid Expenses | 219.0 | 268.2 | 210.5 | 258.4 | 260.4 | 221.9 | 234.6 | 263.8 | 208.5 | 256.0 | 254.4 | 209.2 | 210.4 | 207.4 | 169.0 | 149.8 | 167.5 | |||||||||||||||||||||||
| Other Current Assets | 71.0 | 73.4 | 144.1 | 65.2 | 96.7 | 89.5 | 80.1 | 90.1 | 102.0 | 79.8 | 78.6 | 72.7 | 163.8 | 150.3 | 128.4 | 94.2 | 68.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,605.2 | 3,375.3 | 3,487.6 | 3,299.3 | 3,033.6 | 3,478.2 | 3,414.4 | 2,911.9 | 3,347.1 | 3,414.1 | 3,353.2 | 3,580.4 | 3,654.7 | 3,584.4 | 3,653.7 | 3,858.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,902.7 | - | 2,722.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,606.2 | - | - | 2,398.5 | - | - | 2,129.7 | - | - | - | - | - | - | - | - | 1,512.9 | - | - | 1,434.8 | - | - | 1,184.7 | - |
| Accumulated Depreciation | 2,229.4 | - | 1,981.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 673.3 | 639.0 | 741.0 | 695.1 | 720.2 | 787.0 | 806.9 | 824.7 | 848.0 | 876.0 | 885.7 | 904.0 | 844.6 | 842.0 | 906.1 | 897.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 214.3 | - | 198.2 | - | - | - | - | - | 198.0 | 195.8 | 191.5 | 190.2 | 175.4 | 164.9 | 165.3 | 157.3 | 159.1 | |||||||||||||||||||||||
| Goodwill | 2,021.9 | 2,008.8 | 2,260.1 | 1,986.8 | 1,950.3 | 2,327.0 | 2,333.9 | 2,315.2 | 2,286.5 | 2,354.7 | 2,357.7 | 2,359.0 | 2,214.0 | 2,694.5 | 2,828.9 | 2,894.2 | 2,947.4 | 3,677.6 | ||||||||||||||||||||||
| Intangible Assets | 3,096.2 | - | 3,020.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,480.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,861.9 | 1,822.1 | 1,157.5 | 1,888.0 | 1,243.0 | 1,199.5 | 1,224.0 | 1,257.2 | 1,234.6 | 1,291.2 | 1,282.1 | 1,295.7 | 1,177.1 | 1,230.3 | 1,349.0 | 1,432.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.3 | ||||||||||||||||||||||
| Other Non-Current Assets | 422.5 | 406.9 | 366.1 | 689.1 | 678.5 | 370.3 | 367.9 | 390.1 | 374.8 | 374.6 | 381.5 | 379.3 | 371.1 | 368.1 | 352.1 | 357.6 | 359.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,681.0 | 11,341.6 | 11,033.2 | 11,627.6 | 10,672.4 | 11,241.3 | 11,237.7 | 10,788.7 | 11,167.1 | 11,542.4 | 11,491.2 | 11,768.3 | 11,405.9 | 11,922.3 | 12,396.8 | 12,816.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,146.9 | 906.7 | 1,151.0 | 1,288.0 | 991.0 | 1,137.4 | 1,200.9 | 863.0 | 999.1 | 1,242.9 | 1,063.0 | 1,327.4 | 1,314.3 | 1,359.0 | 1,220.8 | 1,051.3 | 1,023.8 | 882.8 | 1,048.2 | 783.9 | 924.2 | 930.2 | 696.2 | 889.8 | 922.6 | 670.5 | 681.3 | 767.1 | 546.7 | 682.6 | 496.5 | 631.8 | 565.3 | 551.0 | 411.7 | 582.9 | 576.7 | 428.7 | 377.2 | 552.3 |
| Short Term Debt | 13.1 | 12.9 | 510.8 | 12.8 | 512.2 | 511.1 | 510.8 | 11.9 | 665.2 | 688.9 | 112.0 | 111.9 | 37.3 | 38.2 | 34.8 | 32.8 | 26.4 | 13.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 49.0 | 49.6 | 55.3 | 50.8 | 54.1 | 46.7 | 61.0 | 55.3 | 48.4 | 74.4 | 59.6 | 54.3 | 34.8 | 54.0 | 44.9 | 35.9 | 46.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 346.6 | 339.6 | 289.1 | 329.6 | 294.0 | 293.4 | 302.8 | 304.2 | 319.5 | 328.6 | 342.2 | 353.7 | 329.4 | 348.2 | 375.4 | 395.0 | ||||||||||||||||||||||||
| Accrued Expenses | 820.6 | 704.2 | 735.6 | 729.1 | 764.2 | 706.1 | 676.2 | 643.0 | 795.3 | 773.6 | 802.1 | 874.0 | 891.7 | 844.9 | 1,100.8 | 1,116.5 | 868.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,376.2 | 2,013.0 | 2,741.8 | 2,410.3 | 2,730.5 | 2,694.7 | 2,760.1 | 1,877.4 | 2,845.5 | 3,123.6 | 2,396.2 | 2,767.5 | 2,705.5 | 2,656.5 | 2,787.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,291.4 | 2,269.4 | 1,579.9 | 2,256.0 | 1,720.1 | 1,654.2 | 1,668.2 | 2,145.9 | 1,571.3 | 1,619.6 | 2,193.0 | 2,177.0 | 2,109.1 | 2,155.5 | 2,317.6 | 2,605.2 | 3,018.2 | 2,693.9 | 3,498.3 | 2,854.2 | 2,819.4 | 2,743.0 | 2,759.4 | 3,061.3 | 2,893.5 | 3,013.2 | 3,182.7 | 3,185.7 | 3,157.1 | 3,197.3 | 3,303.1 | 3,358.2 | 3,438.7 | 3,236.8 | 3,362.8 | 3,878.2 | 3,642.9 | 3,862.0 | 2,211.6 | 4,195.2 |
| Operating Lease Liabilities Non-Current | 1,647.8 | 1,602.1 | 1,011.3 | 1,687.6 | 1,088.2 | 1,051.6 | 1,069.1 | 1,101.0 | 1,085.6 | 1,136.9 | 1,123.0 | 1,140.0 | 1,066.1 | 1,114.2 | 1,214.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4.7 | 4.3 | 6.8 | 5.5 | 6.1 | 7.4 | 8.1 | 8.7 | 10.0 | 10.8 | 11.4 | 12.1 | 12.5 | 13.3 | 15.0 | 12.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 573.3 | 562.4 | 559.7 | 407.1 | 515.4 | 552.6 | 548.5 | 605.2 | 610.4 | 624.7 | 652.6 | 671.1 | 702.4 | 789.7 | 788.5 | 1,094.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,888.7 | 6,446.9 | 5,892.7 | 6,761.0 | 6,054.2 | 5,953.1 | 6,045.9 | 5,729.5 | 6,112.8 | 6,504.8 | 6,364.8 | 6,755.6 | 6,583.1 | 6,715.9 | 7,108.0 | 7,644.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 89.6 | 90.0 | 89.1 | 89.6 | 89.4 | 89.1 | 89.0 | 88.9 | 88.3 | 88.2 | 87.8 | 87.6 | 87.6 | 87.5 | 87.1 | 87.0 | 86.5 | 85.9 | 86.2 | 86.1 | 85.4 | 85.9 | 85.8 | 84.9 | 85.4 | 85.3 | 84.3 | 84.3 | 84.1 | 83.9 | 83.9 | 83.9 | 83.1 | 83.5 | 83.4 | 82.7 | 83.0 | 82.9 | 73.3 | 82.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,015.0 | 6,099.5 | 5,997.2 | 6,172.7 | 5,948.5 | 5,840.0 | 5,712.4 | 5,554.4 | 5,137.8 | 4,978.5 | 4,886.7 | 4,753.1 | 4,616.8 | 4,806.0 | 4,562.8 | 4,172.0 | 3,713.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (688.8) | (668.0) | (856.8) | (756.7) | (770.4) | (787.6) | (774.8) | (764.2) | (804.7) | (723.1) | (741.6) | (713.1) | (829.3) | (726.4) | (612.7) | |||||||||||||||||||||||||
| Treasury Stock | 4,087.5 | 4,102.4 | 3,463.1 | 3,890.0 | 3,885.3 | 3,212.5 | 3,181.9 | 3,150.4 | 2,650.4 | 2,577.4 | 2,364.0 | 2,359.4 | 2,285.5 | 2,181.6 | 1,946.8 | 1,744.7 | 1,588.7 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,792.3 | 4,894.7 | 5,140.5 | 4,866.6 | 4,618.2 | 5,288.2 | 5,191.8 | 5,059.2 | 5,054.3 | 5,037.6 | 5,126.4 | 5,012.7 | 4,822.8 | 5,206.4 | 5,288.8 | 5,171.7 | ||||||||||||||||||||||||
| Total Equity | 4,792.3 | 4,894.7 | 5,140.5 | 4,866.6 | 4,618.2 | 5,288.2 | 5,191.8 | 5,059.2 | 5,054.3 | 5,037.6 | 5,126.4 | 5,012.7 | 4,822.8 | 5,206.4 | 5,288.8 | 5,171.7 | 4,839.4 | 5,811.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,304.5 | 2,282.3 | 2,090.7 | 2,268.8 | 2,232.3 | 2,165.3 | 2,179.0 | 2,157.8 | 2,236.5 | 2,308.5 | 2,305.0 | 2,288.9 | 2,146.4 | 2,193.7 | 2,352.4 | 2,638.0 | 3,044.6 | 2,707.7 | 3,513.1 | 2,867.8 | 2,819.4 | 2,784.2 | 2,790.4 | 3,061.3 | 2,893.5 | 3,013.2 | 3,182.7 | 3,185.7 | 3,157.1 | 3,197.3 | 3,303.1 | 3,358.2 | 3,538.0 | 3,348.5 | 3,462.1 | 3,963.2 | 3,742.2 | 3,961.3 | 2,299.6 | 4,280.2 |
| Net debt | 1,603.0 | 1,689.8 | 1,342.7 | 2,020.0 | 2,041.3 | 1,605.7 | 1,569.0 | 1,781.6 | 1,878.9 | 1,935.7 | 1,931.2 | 1,738.2 | 1,689.4 | 1,494.4 | 1,109.9 | 1,339.3 | 2,131.4 | 2,204.3 | ||||||||||||||||||||||
| Working Capital | 1,229.0 | 1,362.3 | 745.8 | 889.0 | 303.1 | 783.5 | 654.3 | 1,034.5 | 501.6 | 290.5 | 957.0 | 812.9 | 949.2 | 927.9 | 866.2 | 1,199.6 | 1,094.5 | |||||||||||||||||||||||
| Book Value | 4,792.3 | 4,894.7 | 5,140.5 | 4,866.6 | 4,618.2 | 5,288.2 | 5,191.8 | 5,059.2 | 5,054.3 | 5,037.6 | 5,126.4 | 5,012.7 | 4,822.8 | 5,206.4 | 5,288.8 | 5,171.7 | 4,839.4 | 5,811.5 | ||||||||||||||||||||||
| Tangible Book Value | (325.8) | 2,885.9 | (140.5) | 2,879.8 | 2,667.9 | 2,961.2 | 2,857.9 | 2,744.0 | 2,767.8 | 2,682.9 | 2,768.7 | 2,653.7 | 2,608.8 | 2,511.9 | 2,459.9 | 2,277.5 | 1,892.0 | |||||||||||||||||||||||
| 159.9 |
| 158.6 |
| 160.1 |
| 168.7 |
| 183.3 |
| 173.4 |
| 184.5 |
| 193.0 |
| 201.6 |
| 168.4 |
| 171.8 |
| 150.1 |
| 133.2 |
| 140.2 |
| 156.0 |
| 141.1 |
| 147.1 |
| 162.6 |
| 151.9 |
| 185.7 |
| 174.2 |
| 157.8 |
| 233.3 |
| 112.9 |
| 55.5 |
| 99.4 |
| 81.7 |
| 110.8 |
| 101.3 |
| 64.7 |
| 79.3 |
| 68.3 |
| 40.1 |
| 33.1 |
| 47.9 |
| 57.0 |
| 49.7 |
| 34.9 |
| 164.9 |
| 81.5 |
| 102.7 |
| 211.3 |
| 215.0 |
| 207.1 |
| 67.3 |
| 114.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,483.0 |
| 3,394.2 |
| 3,846.8 |
| 3,188.3 |
| 3,238.6 |
| 3,398.6 |
| 3,253.4 |
| 3,030.8 |
| 3,166.0 |
| 3,041.6 |
| 3,144.1 |
| 2,935.5 |
| 2,655.2 |
| 2,879.6 |
| 2,948.1 |
| 2,939.0 |
| 2,785.8 |
| 2,715.7 |
| 2,623.3 |
| 2,998.6 |
| 2,994.5 |
| 2,927.3 |
| 2,437.0 |
| 3,068.5 |
| 1,579.4 |
| - |
| - |
| 1,414.0 |
| - |
| - |
| 1,229.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 787.2 |
| - |
| - |
| 722.7 |
| - |
| - |
| 623.4 |
| - |
| 909.4 |
| 1,026.8 |
| 979.1 |
| 976.5 |
| 984.5 |
| 973.4 |
| 962.3 |
| 899.8 |
| 881.3 |
| 873.5 |
| 821.2 |
| 805.8 |
| 751.6 |
| 759.9 |
| 730.2 |
| 736.0 |
| 725.7 |
| 708.9 |
| 720.9 |
| 712.1 |
| 703.6 |
| 708.5 |
| 561.3 |
| 685.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.3 |
| 144.1 |
| 142.1 |
| 207.1 |
| 146.6 |
| 208.5 |
| 208.4 |
| 201.3 |
| 198.6 |
| 186.3 |
| 191.7 |
| 182.0 |
| 180.0 |
| 119.2 |
| 94.6 |
| 108.3 |
| 134.7 |
| 136.1 |
| 71.3 |
| 112.0 |
| 113.0 |
| 62.0 |
| 62.8 |
| 2,885.4 |
| 2,759.1 |
| 3,670.5 |
| 3,736.9 |
| 3,625.7 |
| 3,834.7 |
| 3,678.8 |
| 3,762.4 |
| 3,685.8 |
| 3,669.4 |
| 3,545.4 |
| 3,469.9 |
| 3,495.4 |
| 3,536.1 |
| 3,259.1 |
| 3,220.2 |
| 3,261.0 |
| 3,506.8 |
| 3,530.3 |
| 3,577.7 |
| 1,958.8 |
| 3,431.0 |
| - |
| - |
| 3,569.2 |
| - |
| - |
| 3,726.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,781.6 |
| - |
| - |
| 4,052.2 |
| - |
| - |
| 2,581.0 |
| 4,032.3 |
| 1,494.1 |
| 1,675.8 |
| 1,692.5 |
| 1,638.0 |
| 0.0 |
| 1,660.7 |
| 1,606.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| 27.8 |
| 27.6 |
| 25.4 |
| 12.9 |
| 16.1 |
| 23.6 |
| 24.4 |
| 17.2 |
| 17.4 |
| 2.9 |
| 11.4 |
| 15.6 |
| 15.7 |
| 17.7 |
| 35.2 |
| 31.0 |
| 34.3 |
| 11.6 |
| 70.2 |
| 375.9 |
| 364.9 |
| 347.0 |
| 400.9 |
| 327.1 |
| 383.6 |
| 393.8 |
| 365.8 |
| 364.6 |
| 356.9 |
| 363.9 |
| 342.1 |
| 348.5 |
| 235.5 |
| 216.7 |
| 272.7 |
| 286.7 |
| 286.9 |
| 305.9 |
| 328.4 |
| 330.2 |
| 193.5 |
| 300.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,701.6 |
| 13,631.0 |
| 13,252.5 |
| 12,294.2 |
| 11,863.7 |
| 13,820.9 |
| 13,355.0 |
| 11,885.7 |
| 11,697.7 |
| 11,714.6 |
| 11,658.2 |
| 11,453.9 |
| 10,912.3 |
| 11,067.9 |
| 11,068.6 |
| 11,179.8 |
| 10,796.6 |
| 10,632.1 |
| 10,649.7 |
| 11,426.2 |
| 11,585.3 |
| 11,629.0 |
| 7,731.7 |
| 11,534.5 |
| 14.8 |
| 13.6 |
| 0.0 |
| 41.2 |
| 31.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 99.3 |
| 111.7 |
| 99.3 |
| 85.0 |
| 99.3 |
| 99.3 |
| 88.0 |
| 85.0 |
| 64.7 |
| 49.6 |
| 51.7 |
| 65.3 |
| 68.9 |
| 55.9 |
| 39.2 |
| 61.0 |
| 47.8 |
| 21.4 |
| 37.1 |
| 28.2 |
| 30.7 |
| 19.1 |
| 33.8 |
| 31.2 |
| 31.0 |
| 22.3 |
| 33.5 |
| 31.1 |
| 22.1 |
| 40.2 |
| 29.2 |
| 409.4 |
| 363.5 |
| 425.7 |
| 399.0 |
| 0.0 |
| 345.2 |
| 334.3 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 929.6 |
| 917.2 |
| 751.3 |
| 891.6 |
| 859.0 |
| 789.5 |
| 923.1 |
| 766.7 |
| 754.3 |
| 816.1 |
| 811.0 |
| 760.8 |
| 832.4 |
| 794.0 |
| 703.2 |
| 723.8 |
| 667.2 |
| 683.0 |
| 844.2 |
| 731.8 |
| 771.5 |
| 646.1 |
| 759.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,659.3 |
| 2,388.5 |
| 2,361.1 |
| 2,526.1 |
| 2,321.6 |
| 1,893.9 |
| 2,427.7 |
| 2,206.6 |
| 1,871.6 |
| 1,835.7 |
| 1,727.1 |
| 1,726.3 |
| 1,633.2 |
| 1,378.2 |
| 1,564.8 |
| 1,356.4 |
| 1,388.2 |
| 1,428.1 |
| 1,369.0 |
| 1,226.9 |
| 1,552.4 |
| 1,604.1 |
| 1,466.4 |
| 1,162.4 |
| 1,428.9 |
| 1,285.7 |
| 1,374.4 |
| 1,532.0 |
| 1,532.1 |
| 1,493.2 |
| 0.0 |
| 1,535.5 |
| 1,499.4 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 10.3 |
| 9.0 |
| 9.7 |
| 2.3 |
| 1.9 |
| 2.1 |
| 3.9 |
| 2.8 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 558.1 |
| - |
| - |
| 565.2 |
| 599.1 |
| 543.0 |
| 663.0 |
| 649.3 |
| 661.9 |
| 823.3 |
| 842.4 |
| 846.8 |
| 877.7 |
| 868.8 |
| 872.5 |
| 897.9 |
| 889.4 |
| 893.3 |
| 1,016.6 |
| 1,183.2 |
| 1,009.6 |
| 539.9 |
| 1,072.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,084.7 |
| 1,234.5 |
| 1,115.2 |
| 1,114.2 |
| 1,322.4 |
| 1,243.6 |
| 1,128.3 |
| 1,414.4 |
| 1,402.1 |
| 1,408.2 |
| 1,496.8 |
| 1,536.7 |
| 1,498.6 |
| 1,499.3 |
| 1,613.6 |
| 1,629.8 |
| 1,593.8 |
| 1,616.5 |
| 1,615.5 |
| 1,804.2 |
| 1,808.0 |
| 1,821.1 |
| 1,105.0 |
| 1,836.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,862.2 |
| 7,819.5 |
| 8,669.0 |
| 7,780.8 |
| 6,035.9 |
| 7,949.2 |
| 7,593.5 |
| 6,349.3 |
| 6,132.3 |
| 6,150.0 |
| 6,408.4 |
| 6,358.7 |
| 6,037.3 |
| 6,263.4 |
| 6,274.3 |
| 6,376.3 |
| 6,432.3 |
| 6,222.3 |
| 6,205.2 |
| 7,091.0 |
| 7,055.0 |
| 7,149.5 |
| 4,479.1 |
| 7,465.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,753.0 |
| 3,601.1 |
| 3,652.5 |
| 4,350.1 |
| 4,614.0 |
| 4,423.3 |
| 3,625.2 |
| 3,951.1 |
| 3,788.8 |
| 3,514.7 |
| 3,278.4 |
| 3,161.7 |
| 3,098.0 |
| 2,997.3 |
| 2,874.1 |
| 2,001.3 |
| 2,208.2 |
| 2,109.2 |
| 1,574.8 |
| 1,727.2 |
| 1,607.0 |
| 1,445.7 |
| 1,419.1 |
| (524.4) |
| (512.8) |
| (640.1) |
| (622.6) |
| (733.4) |
| (507.9) |
| (611.4) |
| (583.7) |
| (321.5) |
| (504.7) |
| (406.6) |
| (525.5) |
| (496.6) |
| (651.4) |
| (710.8) |
| (699.7) |
| (652.7) |
| (416.5) |
| (579.9) |
| (448.8) |
| 42.3 |
| 59.7 |
| 143.6 |
| 139.9 |
| 0.6 |
| 1,462.7 |
| 1,578.1 |
| 1,577.0 |
| 1,117.1 |
| 1,263.8 |
| 1,196.6 |
| 793.4 |
| 954.0 |
| 868.5 |
| 735.0 |
| 666.1 |
| 597.4 |
| 532.8 |
| 443.5 |
| 346.6 |
| 72.3 |
| 99.1 |
| 81.4 |
| 61.2 |
| 71.5 |
| 69.1 |
| 30.0 |
| 56.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,839.4 |
| 5,811.5 |
| 4,583.5 |
| 4,513.4 |
| 5,827.8 |
| 5,871.7 |
| 5,761.5 |
| 5,536.4 |
| 5,565.4 |
| 5,564.6 |
| 5,249.8 |
| 5,095.2 |
| 4,875.0 |
| 4,804.5 |
| 4,794.3 |
| 4,803.5 |
| 4,364.3 |
| 4,409.8 |
| 4,444.5 |
| 4,335.2 |
| 4,530.3 |
| 4,479.5 |
| 3,252.6 |
| 4,068.6 |
| 4,583.5 |
| 4,513.4 |
| 5,827.8 |
| 5,871.7 |
| 5,761.5 |
| 5,536.4 |
| 5,565.4 |
| 5,564.6 |
| 5,249.8 |
| 5,095.2 |
| 4,875.0 |
| 4,804.5 |
| 4,794.3 |
| 4,803.5 |
| 4,364.3 |
| 4,409.8 |
| 4,444.5 |
| 4,335.2 |
| 4,530.3 |
| 4,479.5 |
| 3,252.6 |
| 4,068.6 |
| 2,118.8 |
| 2,067.1 |
| 2,367.4 |
| 2,350.7 |
| 2,296.1 |
| 2,567.4 |
| 2,462.4 |
| 2,578.7 |
| 2,570.4 |
| 2,626.3 |
| 2,666.2 |
| 2,467.2 |
| 2,640.7 |
| 2,616.5 |
| 3,058.7 |
| 2,881.8 |
| 3,042.8 |
| 3,370.0 |
| 3,281.1 |
| 3,448.3 |
| 1,407.4 |
| 3,651.3 |
| 1,033.1 |
| 1,320.7 |
| 866.7 |
| 1,344.7 |
| 970.9 |
| 1,046.8 |
| 1,159.2 |
| 1,330.3 |
| 1,314.5 |
| 1,417.8 |
| 1,302.3 |
| 1,277.0 |
| 1,314.8 |
| 1,591.7 |
| 1,550.8 |
| 1,357.7 |
| 1,346.7 |
| 1,396.4 |
| 1,446.2 |
| 1,390.4 |
| 1,460.9 |
| 1,274.6 |
| 1,639.6 |
| 4,583.5 |
| 4,513.4 |
| 5,827.8 |
| 5,871.7 |
| 5,761.5 |
| 5,536.4 |
| 5,565.4 |
| 5,564.6 |
| 5,249.8 |
| 5,095.2 |
| 4,875.0 |
| 4,804.5 |
| 4,794.3 |
| 4,803.5 |
| 4,364.3 |
| 4,409.8 |
| 4,444.5 |
| 4,335.2 |
| 4,530.3 |
| 4,479.5 |
| 3,252.6 |
| 4,068.6 |
| (1,346.8) |
| 1,698.1 |
| 1,754.3 |
| (1,411.9) |
| 2,134.8 |
| 2,135.8 |
| (2,024.9) |
| 1,886.6 |
| 1,802.2 |
| 1,564.0 |
| 1,425.8 |
| 1,329.6 |
| 1,334.6 |
| 1,298.9 |
| 1,267.4 |
| (2,676.4) |
| 1,189.6 |
| 1,183.5 |
| (3,223.8) |
| 1,000.0 |
| 901.8 |
| (1,287.2) |
| (3,394.7) |