| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1,988.0 | 1,922.5 | 1,662.2 | 1,863.8 | 2,579.0 | 1,620.4 | 584.1 | 1,304.6 | - | 499.7 | 797.4 | 974.0 | 672.0 | 563.1 | 481.2 | 551.5 |
| Restricted Cash | 1.4 | 1.4 | 2.8 | 1.6 | 1.5 | 1.4 | 11.9 | 15.5 | - | 2.0 | 5.0 | 1.4 | 14.0 | - | - | - |
| Short Term Investments | 77.0 | 160.5 | 121.0 | 734.6 | 197.5 | 495.9 | 1,403.4 | 699.4 | - | 644.0 | 488.0 | 325.0 | 515.7 | 584.1 | - | - |
| Cash And Short Term Investments | 2,065.0 | 2,083.0 | 1,783.2 | 2,598.4 | 2,776.5 | 2,116.3 | 1,987.5 | 2,004.0 | - | 1,143.7 | 1,285.4 | 1,299.0 | 1,187.7 | 1,147.2 | 481.2 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 491.7 | 459.5 | 446.5 | 405.4 | 451.5 | 277.1 | 398.1 | 421.4 | - | 655.0 | 588.0 | 458.0 | 547.2 | 381.9 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 1,014.3 | 949.6 | 902.2 | 977.3 | 759.0 | 736.2 | 817.8 | 761.3 | - | 1,042.0 | 1,020.0 | 896.0 | 841.6 | 504.0 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 3,820.3 | 3,438.2 | 3,302.8 | 3,218.6 | 3,305.7 | 3,107.9 | 3,142.0 | 3,227.6 | - | 3,115.0 | 2,848.0 | 2,253.0 | 2,058.5 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 431.0 | 436.0 | 332.2 | 448.7 | 355.9 | 246.8 | 202.3 | 165.6 | - | 210.0 | 203.0 | 147.0 | 180.6 | 149.8 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,238.9 | 742.9 | 1,140.5 | 1,136.5 | 1,632.9 | 396.4 | 689.1 | 288.0 | - | 298.0 | 298.0 | 0.0 | 274.4 | 282.1 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,238.9 | 1,142.6 | 1,140.5 | 1,636.3 | 1,632.9 | 696.0 | 689.1 | 586.1 | - | 532.0 | 298.0 | 267.0 | 274.4 | 282.1 | - | - |
| 551.5 |
| - |
| Prepaid Expenses | 238.4 | 242.4 | 171.9 | 172.5 | 166.6 | 160.8 | 359.3 | 323.7 | - | 281.0 | 224.0 | 161.0 | 181.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,887.2 | 3,789.9 | 3,359.8 | 4,217.3 | 4,208.0 | 3,375.2 | 3,594.8 | 3,548.4 | - | 3,324.0 | 3,329.0 | 2,963.0 | 2,899.9 | 2,275.8 | - | - |
| - |
| - |
| Accumulated Depreciation | 2,749.7 | 2,591.8 | 2,452.4 | 2,249.1 | 2,291.7 | 2,128.4 | 2,102.8 | 2,041.3 | - | 1,679.0 | 1,526.0 | 1,321.0 | 1,174.4 | - | - | - |
| Property,Plant & Equipment Net | 1,070.6 | 846.4 | 850.4 | 969.5 | 1,014.0 | 979.5 | 1,039.2 | 1,186.3 | - | 1,436.0 | 1,322.0 | 932.0 | 884.1 | 697.2 | - | - |
| Long Term Investments | - | - | - | - | - | 0.0 | 44.9 | 86.2 | - | - | 2.0 | 81.0 | 99.9 | 75.5 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.5 | - | - | - |
| Goodwill | 904.2 | 888.5 | 888.1 | 908.7 | 934.6 | 915.5 | 919.6 | 950.5 | 899.7 | 902.8 | 964.0 | 968.0 | 1,004.0 | 986.6 | - | - |
| Intangible Assets | 93.3 | 62.8 | 75.7 | 102.9 | 121.1 | 141.0 | 163.7 | 188.0 | - | 267.0 | 299.0 | 328.0 | 359.0 | 363.2 | - | - |
| Operating Lease Right Of Use Assets | 1,299.6 | 1,013.1 | 1,014.6 | 1,111.3 | 1,239.5 | 1,511.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | (42.0) | (8.0) | 4.6 | 101.9 | - | - |
| Other Non-Current Assets | 139.5 | 111.2 | 125.7 | 111.2 | 86.4 | 111.9 | 158.5 | 183.5 | - | 131.0 | 135.0 | 124.0 | 129.7 | 148.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,739.5 | 7,047.3 | 6,602.6 | 7,724.7 | 7,887.5 | 7,279.9 | 5,942.8 | 6,143.3 | - | 6,106.0 | 6,088.0 | 5,418.0 | 5,416.4 | 4,648.9 | - | - |
| - |
| Short Term Debt | 0.0 | 399.7 | 0.0 | 499.8 | 0.0 | 299.6 | 0.0 | 298.1 | - | 234.0 | 0.0 | 267.0 | 0.0 | - | - | - |
| Deferred Revenue Current | 22.0 | 16.6 | 17.3 | 16.5 | 12.0 | 14.6 | 14.1 | 30.4 | - | 38.0 | 41.0 | 40.0 | 50.3 | - | - | - |
| Operating Lease Liabilities Current | 211.7 | 225.4 | 245.5 | 262.0 | 302.9 | 288.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 250.3 | 190.1 | 192.0 | 223.4 | 225.0 | 176.4 | 235.2 | 225.8 | - | 183.0 | 183.0 | 169.0 | 175.7 | - | - | - |
| Other Current Liabilities | 1,103.8 | 926.1 | 809.7 | 991.4 | 875.4 | 717.1 | 968.4 | 1,083.4 | - | 715.0 | 690.0 | 664.0 | 693.7 | - | - | - |
| Total Current Liabilities | 1,826.5 | 2,133.7 | 1,467.2 | 2,255.7 | 1,584.8 | 2,092.0 | 1,200.1 | 1,587.2 | - | 1,186.0 | 970.0 | 1,121.0 | 946.2 | 747.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1,325.8 | 1,044.7 | 1,014.0 | 1,132.2 | 1,294.5 | 1,568.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 42.0 | 42.0 | 30.0 | 35.2 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 125.9 | 109.4 | 113.6 | 131.9 | 190.3 | 308.5 | 540.9 | 606.7 | - | 615.0 | 654.0 | 362.0 | 375.3 | 376.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,898.1 | 4,458.8 | 4,152.3 | 5,188.7 | 5,283.1 | 4,586.8 | 2,655.6 | 2,685.9 | - | 2,215.0 | 2,054.0 | 1,633.0 | 1,763.9 | 1,532.3 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 8,310.6 | 7,590.1 | 7,051.6 | 6,274.9 | 5,872.9 | 5,994.0 | 5,979.1 | 5,752.2 | - | 5,787.0 | 5,257.0 | 4,647.0 | 4,042.4 | 2,915.3 | - | - |
| Accumulated Other Comprehensive Income | (251.3) | (299.9) | (276.1) | (180.3) | (120.8) | (118.2) | (103.4) | (98.5) | - | (165.0) | 114.0 | 94.0 | 197.0 | 154.0 | 126.8 | - |
| Treasury Stock | 8,361.9 | 7,734.7 | 7,250.3 | 6,308.7 | 5,816.1 | 5,778.4 | 5,083.6 | 4,581.0 | - | 3,849.0 | 3,317.0 | 2,709.0 | 2,211.7 | 1,197.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,841.4 | 2,588.5 | 2,450.3 | 2,536.0 | 2,604.4 | 2,693.1 | 3,287.2 | 3,457.4 | - | 3,891.6 | 4,034.3 | 3,785.0 | 3,653.0 | 3,116.6 | 2,735.1 | 2,395.2 |
| Total Equity | 2,841.4 | 2,588.5 | 2,450.3 | 2,536.0 | 2,604.4 | 2,693.1 | 3,287.2 | 3,457.4 | - | 3,891.6 | 4,034.3 | 3,785.0 | 3,653.0 | 3,116.6 | 2,735.1 | 2,395.2 |
| Net debt | (826.1) | (940.4) | (642.7) | (962.1) | (1,143.6) | (1,420.3) | (1,298.4) | (1,417.9) | - | (611.7) | (987.4) | (1,032.0) | (913.3) | (865.1) | - | - |
| Working Capital | 2,060.7 | 1,656.2 | 1,892.6 | 1,961.6 | 2,623.2 | 1,283.2 | 2,394.7 | 1,961.2 | - | 2,138.0 | 2,359.0 | 1,842.0 | 1,953.7 | 1,528.5 | - | - |
| Book Value | 2,841.4 | 2,588.5 | 2,450.3 | 2,536.0 | 2,604.4 | 2,693.1 | 3,287.2 | 3,457.4 | - | 3,891.6 | 4,034.3 | 3,785.0 | 3,653.0 | 3,116.6 | 2,735.1 | 2,395.2 |
| Tangible Book Value | 1,843.9 | 1,637.2 | 1,486.5 | 1,524.4 | 1,548.7 | 1,636.6 | 2,203.9 | 2,318.9 | - | 2,721.8 | 2,771.3 | 2,489.0 | 2,290.0 | 1,766.8 | - | - |
| (in millions of USD) | Q4 FY 26 | 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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,988.0 | 2,031.9 | 1,443.0 | 2,090.2 | 1,922.5 | 1,940.2 | 1,355.0 | 1,586.9 | 1,662.2 | 1,803.6 | 1,381.8 | 1,863.8 | 1,566.1 | 1,456.8 | ||||||||||||||||||||||||||
| 2,276.8 |
| 2,387.9 |
| 2,596.4 |
| 2,579.0 |
| 2,621.5 |
| 2,012.0 |
| 2,451.3 |
| 1,620.4 |
| 1,079.9 |
| 548.1 |
| 648.4 |
| 584.1 |
| 680.5 |
| 553.1 |
| 532.3 |
| 1,304.6 |
| 1,175.7 |
| 1,111.6 |
| - |
| 434.0 |
| 457.0 |
| 527.0 |
| 380.0 |
| 490.0 |
| 500.0 |
| 763.0 |
| Restricted Cash | 1.4 | 2.1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 2.8 | 2.8 | 1.4 | 1.6 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 | 1.5 | 7.1 | 34.9 | 11.9 | 12.6 | 11.5 | 8.0 | 15.5 | 13.4 | 13.3 | - | 9.0 | 12.0 | 14.0 | 11.0 | 7.0 | 2.0 | 5.0 |
| Short Term Investments | 77.0 | 218.9 | 202.5 | 186.6 | 160.5 | 203.0 | 334.7 | 173.6 | 121.0 | 113.8 | 85.1 | 734.6 | 131.4 | 320.1 | 710.2 | 673.1 | 368.0 | 197.5 | 165.7 | 434.1 | 259.3 | 495.9 | 828.5 | 1,041.4 | 1,280.7 | 1,403.4 | 1,382.5 | 1,319.5 | 1,487.7 | 699.4 | 862.3 | 507.1 | - | 531.0 | 619.0 | 688.0 | 746.0 | 661.0 | 644.0 | 644.0 |
| Cash And Short Term Investments | 2,065.0 | 2,250.8 | 1,645.5 | 2,276.8 | 2,083.0 | 2,143.2 | 1,689.7 | 1,760.5 | 1,783.2 | 1,917.4 | 1,466.9 | 2,598.4 | 1,697.5 | 1,776.9 | 2,987.0 | 3,061.0 | 2,964.4 | 2,776.5 | 2,787.2 | 2,446.1 | 2,710.6 | 2,116.3 | 1,908.4 | 1,589.5 | 1,929.1 | 1,987.5 | 2,063.0 | 1,872.6 | 2,020.0 | 2,004.0 | 2,038.0 | 1,618.7 | - | 965.0 | 1,076.0 | 1,215.0 | 1,126.0 | 1,151.0 | 1,144.0 | 1,407.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 491.7 | 460.7 | 524.6 | 396.6 | 459.5 | 435.2 | 517.9 | 371.8 | 446.5 | 403.9 | 461.1 | 405.4 | 424.0 | 350.4 | 410.7 | 419.3 | 367.2 | 451.5 | 373.6 | 354.0 | 108.7 | 277.1 | 349.4 | 483.2 | 290.7 | 398.1 | 304.0 | 432.3 | 260.0 | 421.4 | 295.2 | 470.3 | - | 490.0 | 338.0 | 473.0 | 594.0 | 390.0 | 655.0 | 416.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,014.3 | 1,149.4 | 1,261.3 | 1,222.2 | 949.6 | 998.6 | 1,128.0 | 1,039.0 | 902.2 | 1,055.0 | 1,195.0 | 977.3 | 1,238.0 | 1,178.0 | 929.1 | 928.2 | 803.0 | 759.0 | 866.0 | 887.0 | 773.2 | 736.2 | 904.6 | 1,013.0 | 988.6 | 817.8 | 914.5 | 994.6 | 890.0 | 761.3 | 825.4 | 864.6 | - | 1,173.0 | 1,242.0 | 1,271.0 | 1,380.0 | 1,270.0 | 1,042.0 | 1,211.0 |
| Prepaid Expenses | 238.4 | 259.3 | 267.8 | 247.1 | 242.4 | 274.5 | 212.9 | 225.9 | 171.9 | 219.2 | 221.2 | 172.5 | 220.9 | 217.2 | 192.5 | 182.1 | 185.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,887.2 | 4,189.3 | 3,753.0 | 4,198.5 | 3,789.9 | 3,900.3 | 3,604.6 | 3,447.9 | 3,359.8 | 3,639.4 | 3,394.5 | 4,217.3 | 3,631.3 | 3,577.5 | 4,567.3 | 4,632.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,820.3 | 3,834.3 | 3,763.1 | 3,701.9 | 3,438.2 | 3,387.3 | 3,408.7 | 3,312.1 | 3,302.8 | 3,334.1 | 3,251.7 | 3,218.6 | 3,271.5 | 3,175.4 | 3,271.9 | 3,251.5 | 3,222.9 | 3,305.7 | 3,421.5 | 3,185.0 | 3,141.8 | 3,107.9 | 3,155.6 | 3,160.0 | 3,099.2 | 3,142.0 | 3,326.1 | 3,411.4 | 3,368.3 | 3,379.8 | 3,366.1 | 3,329.0 | - | 3,559.0 | 3,517.0 | 3,404.0 | 3,299.0 | 3,168.0 | 3,115.0 | 3,113.0 |
| Accumulated Depreciation | 2,749.7 | 2,762.9 | 2,707.7 | 2,688.4 | 2,591.8 | 2,562.1 | 2,576.6 | 2,486.1 | 2,452.4 | 2,459.8 | 2,376.1 | 2,249.1 | 2,324.0 | 2,244.0 | 2,306.5 | 2,280.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,070.6 | 1,071.4 | 1,055.4 | 1,013.5 | 846.4 | 825.2 | 832.1 | 826.0 | 850.4 | 874.3 | 875.6 | 969.5 | 947.5 | 931.4 | 965.4 | 971.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 904.2 | 912.2 | 911.3 | 914.2 | 888.5 | 876.2 | 900.6 | 882.6 | 888.1 | 899.9 | 883.0 | 908.7 | 890.4 | 886.5 | 920.0 | 933.1 | 937.8 | 934.6 | ||||||||||||||||||||||
| Intangible Assets | 93.3 | 54.6 | 57.1 | 59.6 | 62.8 | 66.0 | 69.3 | 72.5 | 75.7 | 79.0 | 82.2 | 102.9 | 92.3 | 99.0 | 107.6 | 112.2 | 116.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,299.6 | 1,140.1 | 1,134.2 | 1,092.0 | 1,013.1 | 1,024.1 | 1,013.9 | 1,019.3 | 1,014.6 | 1,076.7 | 1,088.2 | 1,111.3 | 1,073.0 | 1,054.5 | 1,131.6 | 1,149.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 139.5 | 119.9 | 110.9 | 108.0 | 111.2 | 90.7 | 98.4 | 126.1 | 125.7 | 130.1 | 136.9 | 111.2 | 135.0 | 139.3 | 104.1 | 88.5 | 83.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,739.5 | 7,813.8 | 7,347.7 | 7,751.7 | 7,047.3 | 7,080.9 | 6,800.0 | 6,641.0 | 6,602.6 | 7,004.5 | 6,723.1 | 7,724.7 | 7,039.9 | 6,951.1 | 8,135.6 | 8,176.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 431.0 | 543.7 | 532.7 | 609.1 | 436.0 | 489.5 | 495.7 | 477.8 | 332.2 | 411.8 | 460.1 | 448.7 | 468.0 | 562.1 | 472.8 | 451.4 | 370.3 | 355.9 | 335.0 | 284.5 | 144.2 | 246.8 | 267.6 | 350.3 | 351.5 | 202.3 | 169.1 | 202.1 | 202.7 | 165.6 | 184.3 | 172.8 | - | 159.0 | 192.0 | 195.0 | 206.0 | 207.0 | 210.0 | 229.0 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 399.8 | 399.7 | 399.5 | 399.3 | - | 0.0 | - | - | 499.8 | 0.0 | 0.0 | 499.4 | 499.1 | 498.7 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 22.0 | 27.6 | 21.8 | 15.0 | 16.6 | 22.5 | 15.7 | 18.3 | 17.3 | 23.3 | 15.1 | 16.5 | 21.9 | 19.5 | 15.3 | 10.5 | 9.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 211.7 | 226.2 | 237.7 | 241.5 | 225.4 | 226.4 | 240.3 | 236.0 | 245.5 | 259.0 | 270.9 | 262.0 | 264.4 | 247.2 | 264.0 | 276.2 | ||||||||||||||||||||||||
| Accrued Expenses | 250.3 | 281.2 | 231.9 | 198.0 | 190.1 | 231.7 | 187.1 | 185.6 | 192.0 | 271.6 | 193.5 | 223.4 | 252.5 | 205.2 | 278.1 | 227.0 | 227.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,103.8 | 1,132.0 | 1,027.4 | 887.8 | 926.1 | 996.1 | 895.7 | 801.5 | 809.7 | 905.1 | 823.1 | 991.4 | 898.5 | 886.0 | 1,073.6 | 962.5 | 899.3 | |||||||||||||||||||||||
| Total Current Liabilities | 1,826.5 | 1,995.6 | 1,840.0 | 2,285.8 | 2,133.7 | 2,221.8 | 2,092.4 | 1,573.6 | 1,467.2 | 1,678.2 | 1,610.4 | 2,255.7 | 1,749.6 | 1,745.4 | 2,429.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,238.9 | 1,238.3 | 1,237.7 | 1,237.2 | 742.9 | 742.6 | 742.2 | 1,141.1 | 1,140.5 | 1,140.0 | 1,139.5 | 1,136.5 | 1,138.0 | 1,137.0 | 1,136.0 | 1,135.5 | 1,135.0 | 1,632.9 | 1,631.9 | 1,631.0 | 1,630.1 | 396.4 | 396.3 | 396.1 | 692.1 | 689.1 | 686.8 | 683.9 | 288.0 | 288.0 | 290.3 | 291.8 | - | 597.0 | 602.0 | 596.0 | 597.0 | 297.0 | 298.0 | 300.0 |
| Operating Lease Liabilities Non-Current | 1,325.8 | 1,155.3 | 1,151.1 | 1,109.7 | 1,044.7 | 1,057.0 | 1,020.1 | 1,036.1 | 1,014.0 | 1,075.1 | 1,079.0 | 1,132.2 | 1,079.2 | 1,075.9 | 1,168.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 125.9 | 148.6 | 147.4 | 156.0 | 109.4 | 110.6 | 124.3 | 107.8 | 113.6 | 121.0 | 115.2 | 131.9 | 111.5 | 111.4 | 498.4 | 530.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,898.1 | 4,925.4 | 4,765.5 | 5,236.4 | 4,458.8 | 4,541.7 | 4,357.7 | 4,274.0 | 4,152.3 | 4,432.6 | 4,353.9 | 5,188.7 | 4,572.1 | 4,587.0 | 5,412.7 | 5,313.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 8,310.6 | 8,213.8 | 7,907.4 | 7,755.2 | 7,590.1 | 7,511.8 | 7,265.4 | 7,168.7 | 7,051.6 | 7,008.4 | 6,779.7 | 6,274.9 | 6,615.1 | 6,347.3 | 6,298.6 | 6,129.8 | 5,987.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (251.3) | (235.1) | (247.8) | (235.5) | (299.9) | (324.8) | (225.7) | (298.1) | (276.1) | (209.3) | (262.8) | (180.3) | (202.8) | (208.1) | (150.2) | |||||||||||||||||||||||||
| Treasury Stock | 8,361.9 | 8,210.0 | 8,172.2 | 8,059.8 | 7,734.7 | 7,657.6 | 7,582.5 | 7,453.0 | 7,250.3 | 7,128.1 | 7,024.0 | 6,308.7 | 6,754.5 | 6,543.4 | 6,156.5 | 5,856.0 | 5,844.9 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,841.4 | 2,888.4 | 2,582.2 | 2,515.3 | 2,588.5 | 2,539.2 | 2,442.3 | 2,367.0 | 2,450.3 | 2,571.9 | 2,369.2 | 2,536.0 | 2,467.8 | 2,364.1 | 2,722.9 | 2,862.8 | ||||||||||||||||||||||||
| Total Equity | 2,841.4 | 2,888.4 | 2,582.2 | 2,515.3 | 2,588.5 | 2,539.2 | 2,442.3 | 2,367.0 | 2,450.3 | 2,571.9 | 2,369.2 | 2,536.0 | 2,467.8 | 2,364.1 | 2,722.9 | 2,862.8 | 2,717.7 | 2,604.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,238.9 | 1,238.3 | 1,237.7 | 1,637.0 | 1,142.6 | 1,142.1 | 1,141.5 | 1,141.1 | 1,140.5 | 1,140.0 | 1,139.5 | 1,636.3 | 1,138.0 | 1,137.0 | 1,635.4 | 1,634.6 | 1,633.7 | 1,632.9 | 1,631.9 | 1,631.0 | 1,930.0 | 696.0 | 694.4 | 693.4 | 692.1 | 689.1 | 686.8 | 683.9 | 587.0 | 586.1 | 588.6 | 590.4 | - | 692.0 | 692.0 | 611.0 | 727.0 | 452.0 | 532.0 | 413.0 |
| Net debt | (826.1) | (1,012.5) | (407.8) | (639.8) | (940.4) | (1,001.1) | (548.2) | (619.4) | (642.7) | (777.4) | (327.4) | (962.1) | (559.5) | (639.9) | (1,351.6) | (1,426.4) | (1,330.7) | (1,143.6) | ||||||||||||||||||||||
| Working Capital | 2,060.7 | 2,193.7 | 1,913.0 | 1,912.7 | 1,656.2 | 1,678.5 | 1,512.2 | 1,874.3 | 1,892.6 | 1,961.2 | 1,784.1 | 1,961.6 | 1,881.7 | 1,832.1 | 2,137.7 | 2,372.1 | 2,264.9 | |||||||||||||||||||||||
| Book Value | 2,841.4 | 2,888.4 | 2,582.2 | 2,515.3 | 2,588.5 | 2,539.2 | 2,442.3 | 2,367.0 | 2,450.3 | 2,571.9 | 2,369.2 | 2,536.0 | 2,467.8 | 2,364.1 | 2,722.9 | 2,862.8 | 2,717.7 | 2,604.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,843.9 | 1,921.6 | 1,613.8 | 1,541.5 | 1,637.2 | 1,597.0 | 1,472.4 | 1,411.9 | 1,486.5 | 1,593.0 | 1,404.0 | 1,524.4 | 1,485.1 | 1,378.6 | 1,695.3 | 1,817.5 | 1,663.3 | |||||||||||||||||||||||
| 166.6 |
| 174.5 |
| 158.9 |
| 200.6 |
| 160.8 |
| 254.2 |
| 267.9 |
| 412.7 |
| 359.3 |
| 380.5 |
| 359.1 |
| 342.8 |
| 323.7 |
| 304.8 |
| 300.3 |
| - |
| 289.0 |
| 286.0 |
| 269.0 |
| 268.0 |
| 278.0 |
| 281.0 |
| 276.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,378.2 |
| 4,208.0 |
| 4,276.4 |
| 3,907.1 |
| 3,857.0 |
| 3,375.2 |
| 3,448.9 |
| 3,386.7 |
| 3,654.1 |
| 3,594.8 |
| 3,696.4 |
| 3,693.5 |
| 3,550.1 |
| 3,548.4 |
| 3,533.2 |
| 3,324.4 |
| - |
| 2,976.0 |
| 3,002.0 |
| 3,452.0 |
| 3,580.0 |
| 3,304.0 |
| 3,324.0 |
| 3,519.0 |
| 2,248.3 |
| 2,291.7 |
| 2,335.1 |
| 2,263.5 |
| 2,196.0 |
| 2,128.4 |
| 2,127.4 |
| 2,149.0 |
| 2,112.2 |
| 2,102.8 |
| 2,246.8 |
| 2,280.9 |
| 2,226.6 |
| 2,193.5 |
| 2,150.2 |
| 2,088.5 |
| - |
| 1,995.0 |
| 1,952.0 |
| 1,840.0 |
| 1,780.0 |
| 1,749.0 |
| 1,679.0 |
| 1,659.0 |
| 974.6 |
| 1,014.0 |
| 1,086.4 |
| 921.5 |
| 945.8 |
| 979.5 |
| 1,028.2 |
| 1,011.0 |
| 987.0 |
| 1,039.2 |
| 1,079.3 |
| 1,130.5 |
| 1,141.7 |
| 1,186.3 |
| 1,215.9 |
| 1,240.5 |
| - |
| 1,564.0 |
| 1,565.0 |
| 1,564.0 |
| 1,519.0 |
| 1,419.0 |
| 1,436.0 |
| 1,454.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.0 |
| 935.0 |
| 921.9 |
| 915.5 |
| 917.1 |
| 913.8 |
| 925.3 |
| 919.6 |
| 924.8 |
| 928.6 |
| 928.7 |
| 950.5 |
| 935.0 |
| 933.0 |
| 899.7 |
| 936.0 |
| 930.0 |
| 901.0 |
| 906.0 |
| 901.0 |
| 903.0 |
| 917.0 |
| 121.1 |
| 126.0 |
| 131.1 |
| 136.1 |
| 141.0 |
| 146.2 |
| 152.3 |
| 158.2 |
| 163.7 |
| 169.5 |
| 175.0 |
| 181.4 |
| 188.0 |
| 201.5 |
| 207.7 |
| - |
| 235.0 |
| 240.0 |
| 248.0 |
| 255.0 |
| 260.0 |
| 267.0 |
| 273.0 |
| 1,181.3 |
| 1,239.5 |
| 1,339.6 |
| 1,406.3 |
| 1,464.1 |
| 1,511.6 |
| 1,573.4 |
| 1,567.1 |
| 1,415.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 86.4 |
| 72.3 |
| 97.7 |
| 106.0 |
| 111.9 |
| 91.5 |
| 100.0 |
| 109.0 |
| 158.5 |
| 145.5 |
| 160.3 |
| 162.7 |
| 183.5 |
| 180.3 |
| 179.5 |
| - |
| 238.0 |
| 265.0 |
| 138.0 |
| 140.0 |
| 134.0 |
| 131.0 |
| 132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,961.9 |
| 7,887.5 |
| 8,172.2 |
| 7,751.6 |
| 7,740.4 |
| 7,279.9 |
| 7,445.9 |
| 7,228.5 |
| 7,343.7 |
| 5,942.8 |
| 6,092.0 |
| 6,155.5 |
| 6,035.3 |
| 6,143.3 |
| 6,199.0 |
| 6,028.3 |
| - |
| 6,067.0 |
| 6,118.0 |
| 6,341.0 |
| 6,443.0 |
| 6,068.0 |
| 6,106.0 |
| 6,344.0 |
| 0.0 |
| 0.0 |
| 299.9 |
| 299.6 |
| 298.1 |
| 297.3 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 299.0 |
| 298.1 |
| 298.3 |
| 298.6 |
| - |
| 95.0 |
| 90.0 |
| 15.0 |
| 130.0 |
| 155.0 |
| 234.0 |
| 113.0 |
| 12.0 |
| 20.3 |
| 13.1 |
| 15.0 |
| 14.6 |
| 15.1 |
| 15.1 |
| 16.2 |
| 14.1 |
| 20.1 |
| 19.0 |
| 25.5 |
| 30.4 |
| 33.9 |
| 33.1 |
| - |
| 38.0 |
| 48.0 |
| 44.0 |
| 39.0 |
| 41.0 |
| 38.0 |
| 43.0 |
| 284.1 |
| 302.9 |
| 296.1 |
| 317.7 |
| 314.7 |
| 288.4 |
| 287.5 |
| 273.2 |
| 293.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.0 |
| 245.9 |
| 202.5 |
| 181.0 |
| 176.4 |
| 232.0 |
| 191.4 |
| 200.5 |
| 235.2 |
| 253.1 |
| 230.6 |
| 217.5 |
| 225.8 |
| 223.9 |
| 212.4 |
| - |
| 188.0 |
| 182.0 |
| 249.0 |
| 203.0 |
| 194.0 |
| 183.0 |
| 202.0 |
| 875.4 |
| 975.2 |
| 869.1 |
| 657.2 |
| 717.1 |
| 853.1 |
| 755.1 |
| 900.4 |
| 968.4 |
| 1,037.0 |
| 996.2 |
| 1,016.6 |
| 1,083.4 |
| 1,089.1 |
| 1,062.0 |
| - |
| 943.0 |
| 992.0 |
| 949.0 |
| 926.0 |
| 832.0 |
| 715.0 |
| 784.0 |
| 2,260.6 |
| 2,113.3 |
| 1,584.8 |
| 1,676.8 |
| 1,553.7 |
| 1,486.9 |
| 2,092.0 |
| 1,775.4 |
| 1,736.0 |
| 1,591.0 |
| 1,200.1 |
| 1,273.7 |
| 1,241.1 |
| 1,563.7 |
| 1,587.2 |
| 1,710.2 |
| 1,590.1 |
| - |
| 1,217.0 |
| 1,296.0 |
| 1,214.0 |
| 1,278.0 |
| 1,229.0 |
| 1,186.0 |
| 1,258.0 |
| 1,198.3 |
| 1,231.1 |
| 1,294.5 |
| 1,381.5 |
| 1,460.0 |
| 1,517.7 |
| 1,568.3 |
| 1,637.5 |
| 1,651.3 |
| 1,483.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 10.0 |
| 15.0 |
| 20.0 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 13.1 |
| 10.7 |
| 50.2 |
| 47.9 |
| 44.3 |
| 33.3 |
| 36.5 |
| 7.5 |
| 7.0 |
| - |
| 13.0 |
| 13.0 |
| 87.0 |
| 87.0 |
| 87.0 |
| 87.0 |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 548.7 |
| 560.8 |
| 579.9 |
| 356.5 |
| 325.8 |
| 308.5 |
| 316.9 |
| 319.1 |
| 339.3 |
| 540.9 |
| 536.9 |
| 563.7 |
| 560.0 |
| 606.7 |
| 563.8 |
| 561.6 |
| - |
| 581.0 |
| 577.0 |
| 647.0 |
| 667.0 |
| 633.0 |
| 615.0 |
| 599.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,244.2 |
| 5,283.1 |
| 5,480.2 |
| 5,207.5 |
| 5,184.9 |
| 4,586.8 |
| 4,329.4 |
| 4,314.9 |
| 4,330.9 |
| 2,655.6 |
| 2,738.1 |
| 2,693.5 |
| 2,614.3 |
| 2,685.9 |
| 2,791.5 |
| 2,518.7 |
| - |
| 2,469.0 |
| 2,552.0 |
| 2,537.0 |
| 2,632.0 |
| 2,261.0 |
| 2,215.0 |
| 2,269.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,872.9 |
| 5,947.0 |
| 5,827.2 |
| 5,866.3 |
| 5,994.0 |
| 6,292.8 |
| 6,009.4 |
| 5,878.6 |
| 5,979.1 |
| 5,996.3 |
| 5,925.4 |
| 5,805.4 |
| 5,752.2 |
| 5,751.5 |
| 5,874.0 |
| - |
| 5,956.0 |
| 5,952.0 |
| 6,015.0 |
| 5,926.0 |
| 5,808.0 |
| 5,787.0 |
| 5,706.0 |
| (120.0) |
| (111.3) |
| (120.8) |
| (90.6) |
| (99.5) |
| (109.3) |
| (118.2) |
| (118.6) |
| (115.4) |
| (109.2) |
| (103.4) |
| (101.3) |
| (107.8) |
| (101.4) |
| (98.5) |
| (130.6) |
| (135.4) |
| - |
| (180.3) |
| (192.4) |
| (200.0) |
| (167.0) |
| (154.0) |
| (165.0) |
| (22.0) |
| 5,816.1 |
| 5,814.5 |
| 5,813.9 |
| 5,812.3 |
| 5,778.4 |
| 5,625.7 |
| 5,526.3 |
| 5,274.7 |
| 5,083.6 |
| 5,012.9 |
| 4,804.9 |
| 4,711.0 |
| 4,581.0 |
| 4,579.8 |
| 4,578.5 |
| - |
| 4,463.0 |
| 4,454.0 |
| 4,248.0 |
| 4,148.0 |
| 4,018.0 |
| 3,849.0 |
| 3,699.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,717.7 |
| 2,604.4 |
| 2,692.0 |
| 2,544.1 |
| 2,555.5 |
| 2,693.1 |
| 3,116.5 |
| 2,913.6 |
| 3,012.8 |
| 3,287.2 |
| 3,353.9 |
| 3,462.0 |
| 3,421.0 |
| 3,457.4 |
| 3,407.5 |
| 3,509.6 |
| - |
| 3,597.9 |
| 3,566.3 |
| 3,804.0 |
| 3,811.0 |
| 3,807.0 |
| 3,891.0 |
| 4,075.0 |
| 2,692.0 |
| 2,544.1 |
| 2,555.5 |
| 2,693.1 |
| 3,116.5 |
| 2,913.6 |
| 3,012.8 |
| 3,287.2 |
| 3,353.9 |
| 3,462.0 |
| 3,421.0 |
| 3,457.4 |
| 3,407.5 |
| 3,509.6 |
| - |
| 3,597.9 |
| 3,566.3 |
| 3,804.0 |
| 3,811.0 |
| 3,807.0 |
| 3,891.0 |
| 4,075.0 |
| (1,155.3) |
| (815.1) |
| (780.6) |
| (1,420.3) |
| (1,214.0) |
| (896.1) |
| (1,237.0) |
| (1,298.4) |
| (1,376.2) |
| (1,188.7) |
| (1,433.0) |
| (1,417.9) |
| (1,449.4) |
| (1,028.3) |
| - |
| (273.0) |
| (384.0) |
| (604.0) |
| (399.0) |
| (699.0) |
| (612.0) |
| (994.0) |
| 2,623.2 |
| 2,599.6 |
| 2,353.4 |
| 2,370.1 |
| 1,283.2 |
| 1,673.5 |
| 1,650.7 |
| 2,063.1 |
| 2,394.7 |
| 2,422.7 |
| 2,452.4 |
| 1,986.4 |
| 1,961.2 |
| 1,823.0 |
| 1,734.3 |
| - |
| 1,759.0 |
| 1,706.0 |
| 2,238.0 |
| 2,302.0 |
| 2,075.0 |
| 2,138.0 |
| 2,261.0 |
| 2,692.0 |
| 2,544.1 |
| 2,555.5 |
| 2,693.1 |
| 3,116.5 |
| 2,913.6 |
| 3,012.8 |
| 3,287.2 |
| 3,353.9 |
| 3,462.0 |
| 3,421.0 |
| 3,457.4 |
| 3,407.5 |
| 3,509.6 |
| - |
| 3,597.9 |
| 3,566.3 |
| 3,804.0 |
| 3,811.0 |
| 3,807.0 |
| 3,891.0 |
| 4,075.0 |
| 1,548.7 |
| 1,617.0 |
| 1,478.0 |
| 1,497.5 |
| 1,636.6 |
| 2,053.2 |
| 1,847.5 |
| 1,929.3 |
| 2,203.9 |
| 2,259.6 |
| 2,358.4 |
| 2,310.9 |
| 2,318.9 |
| 2,271.0 |
| 2,368.9 |
| - |
| 2,426.9 |
| 2,396.3 |
| 2,655.0 |
| 2,650.0 |
| 2,646.0 |
| 2,721.0 |
| 2,885.0 |