| (in millions of USD) | FY2026 | 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 | 4,594.4 | 4,730.7 | 4,872.4 | 4,551.9 | 4,922.4 | 4,819.3 | 1,351.2 | 1,412.9 | 1,290.3 | 1,111.6 | 761.6 | 696.6 | 423.2 | 646.8 | 649.8 | 833.9 | 768.3 | ||
| Restricted Cash | 67.6 | 65.7 | 63.0 | 60.4 | 60.0 | 134.5 | 60.2 | 65.2 | 63.0 | 64.6 | - | - | - | - | 61.1 | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 0.5 | 0.0 | 1.7 | 0.5 | 12.0 | 1.1 | 0.7 | 3.2 | 1.8 | ||
| Cash And Short Term Investments | 4,594.4 | 4,730.7 | 4,872.4 | 4,551.9 | 4,922.4 | 4,819.3 | 1,351.2 | 1,412.9 | 1,290.8 | 1,111.6 | 763.3 | 697.1 | 435.2 | 647.8 | 650.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 181.3 | 144.5 | 130.8 | 145.7 | 119.2 | 115.1 | 102.2 | 96.7 | 87.9 | 75.2 | 73.6 | 73.3 | 62.6 | 59.6 | 50.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,631.0 | 2,444.5 | 2,192.2 | 2,023.5 | 2,262.3 | 1,509.0 | 1,832.3 | 1,750.4 | 1,641.7 | 1,512.9 | 1,419.1 | 1,372.7 | 1,257.2 | 1,209.2 | 1,130.1 | 1,086.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 9,231.4 | 8,523.1 | 7,912.6 | 7,209.7 | 6,573.0 | 6,084.5 | 5,701.5 | 5,256.7 | 4,908.2 | 4,591.3 | 4,339.9 | 4,034.1 | 3,481.6 | 2,915.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,386.4 | 2,126.3 | 1,955.9 | 2,009.9 | 2,372.3 | 2,256.9 | 1,296.5 | 1,177.1 | 1,059.8 | 1,021.7 | 945.6 | 1,000.7 | 779.5 | 807.5 | 761.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,017.9 | 1,515.1 | 2,211.0 | 2,456.5 | 2,452.3 | 2,448.2 | 312.9 | 312.4 | 312.0 | 396.5 | 396.0 | 395.6 | 150.0 | 150.0 | 150.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 3.2 | 3.3 | 3.4 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 3.8 | 3.9 | 4.0 | 4.1 | 2.1 | 2.2 | 2.3 | 2.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,517.6 | 2,214.8 | 2,460.7 | 2,456.5 | 2,452.3 | 2,513.1 | 312.9 | 312.4 | 397.0 | 396.5 | 396.0 | 395.6 | 150.0 | 150.0 | 150.0 | 150.0 | |||
| (in millions of USD) | Q1 FY 27 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4,131.0 | 4,594.4 | 4,061.2 | 3,847.0 | 3,783.4 | 4,730.7 | 4,349.3 | 4,668.1 | 4,654.3 | 4,872.4 | 4,499.5 | 4,583.6 | 4,416.5 | 4,551.9 | ||||||||||||||||||||||||||
| 321.4 |
| 257.6 |
| - |
| - |
| - |
| 837.1 |
| 770.1 |
| 321.4 |
| 257.6 |
| 45.4 |
| 44.2 |
| - |
| - |
| 872.5 |
| - |
| - |
| Prepaid Expenses | 233.4 | 219.0 | - | - | - | - | - | - | - | - | - | 87.1 | 81.3 | 74.4 | 68.7 | 63.8 | - | - | - |
| Other Current Assets | - | 219.0 | 202.7 | 183.7 | 169.3 | 249.1 | 147.0 | 144.0 | 130.7 | 113.4 | 116.1 | 106.8 | 102.0 | 94.3 | 87.4 | 63.8 | 58.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,640.1 | 7,538.7 | 7,398.1 | 6,904.7 | 7,473.2 | 6,692.5 | 3,432.8 | 3,404.0 | 3,151.2 | 2,813.0 | 2,372.2 | 2,249.8 | 1,867.2 | 2,031.4 | 1,924.4 | 2,043.2 | 1,745.4 | - | - |
| 2,535.9 |
| 2,153.4 |
| 1,988.0 |
| - |
| - |
| Accumulated Depreciation | 5,142.7 | 4,730.7 | 4,380.7 | 4,028.2 | 3,674.5 | 3,374.0 | 3,048.1 | 2,781.5 | 2,525.7 | 2,263.2 | 1,997.0 | 1,760.3 | 1,606.3 | 1,422.3 | 1,294.1 | 1,169.6 | 1,045.0 | - | - |
| Property,Plant & Equipment Net | 4,088.8 | 3,792.4 | 3,531.9 | 3,181.5 | 2,898.5 | 2,710.5 | 2,653.4 | 2,475.2 | 2,382.5 | 2,328.0 | 2,342.9 | 2,273.8 | 1,875.3 | 1,493.3 | 1,241.7 | 983.8 | 943.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 0.1 | 0.7 | 1.3 | 1.3 | 3.1 | 3.7 | 4.4 | 5.6 | 14.1 | 16.8 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3,519.6 | 3,294.9 | 3,126.8 | 3,098.1 | 3,027.3 | 3,084.8 | 3,053.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 300.3 | 279.4 | 243.2 | 232.1 | 241.3 | 230.1 | 208.3 | 194.5 | 187.7 | 167.0 | 152.7 | 160.7 | 150.6 | 141.5 | 129.5 | 75.1 | 63.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,548.7 | 14,905.3 | 14,300.1 | 13,416.5 | 13,640.3 | 12,717.9 | 9,348.4 | 6,073.7 | 5,722.1 | 5,309.4 | 4,869.1 | 4,687.4 | 3,896.8 | 3,670.6 | 3,301.2 | 3,116.2 | 2,768.6 | - | - |
| 767.5 |
| 658.3 |
| - |
| - |
| Short Term Debt | 499.7 | 699.7 | 249.7 | 0.0 | 0.0 | 64.9 | 0.0 | 0.0 | 85.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 727.9 | 703.3 | 683.6 | 656.0 | 630.5 | 598.1 | 564.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 667.0 | 626.5 | 671.9 | 638.6 | 613.1 | 592.1 | 462.1 | 431.6 | 431.7 | 398.1 | 376.5 | 385.3 | 359.9 | 320.4 | 304.7 | 292.2 | 259.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,827.2 | 4,661.8 | 4,185.8 | 3,636.2 | 4,214.9 | 3,967.0 | 2,701.9 | 2,009.5 | 1,926.4 | 1,752.5 | 1,602.8 | 1,659.4 | 1,393.1 | 1,422.6 | 1,346.1 | 1,352.3 | 1,190.5 | - | - |
| 150.0 |
| 150.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,966.9 | 2,764.3 | 2,603.3 | 2,594.0 | 2,539.3 | 2,621.6 | 2,610.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 261.4 | 187.0 | 196.2 | 217.1 | 137.6 | 121.9 | 149.7 | - | 85.8 | 121.4 | 130.1 | 73.7 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 287.9 | 267.9 | 232.4 | 224.1 | 236.0 | 268.6 | 214.1 | 12.4 | 12.5 | 291.0 | 268.2 | 279.5 | 287.6 | 246.8 | 203.6 | 190.0 | 174.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,361.3 | 9,396.1 | 9,428.8 | 9,127.9 | 9,580.2 | 9,427.2 | 5,989.1 | 2,767.9 | 2,672.7 | 2,561.3 | 2,397.1 | 2,408.2 | 1,889.5 | 1,903.7 | 1,808.2 | 1,783.5 | 1,611.3 | - | - |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,726.2 | 4,128.2 | 3,548.7 | 3,049.7 | 2,874.9 | 2,185.8 | 2,330.7 | 2,298.8 | 2,071.4 | 1,801.1 | 1,575.0 | 1,421.7 | 1,190.7 | 989.3 | 763.5 | 636.7 | 510.9 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 | 0.2 | - | - |
| Treasury Stock | - | - | - | 584.8 | 535.9 | 478.6 | 433.3 | 372.7 | 318.3 | 272.8 | 229.5 | 160.6 | 121.6 | 91.7 | 62.3 | 46.4 | 36.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 6,187.4 | 5,509.2 | 4,871.3 | 4,288.6 | 4,060.1 | 3,290.6 | 3,359.2 | 3,305.7 | 3,049.3 | 2,748.0 | 2,472.0 | 2,279.2 | 2,007.3 | 1,766.9 | 1,493.0 | 1,332.7 | 1,157.3 | 996.4 | 970.6 |
| Total Equity | 6,187.4 | 5,509.2 | 4,871.3 | 4,288.6 | 4,060.1 | 3,290.6 | 3,359.2 | 3,305.7 | 3,049.3 | 2,748.0 | 2,472.0 | 2,279.2 | 2,007.3 | 1,766.9 | 1,493.0 | 1,332.7 | 1,157.3 | 996.4 | 970.6 |
| 150.0 |
| - |
| - |
| Net debt | (3,076.8) | (2,515.9) | (2,411.7) | (2,095.4) | (2,470.0) | (2,306.2) | (1,038.3) | (1,100.5) | (893.8) | (715.1) | (367.3) | (301.5) | (285.2) | (497.8) | (500.5) | (687.1) | (620.1) | - | - |
| Working Capital | 2,812.9 | 2,876.9 | 3,212.3 | 3,268.5 | 3,258.2 | 2,725.5 | 730.9 | 1,394.5 | 1,224.8 | 1,060.5 | 769.3 | 590.5 | 474.1 | 608.8 | 578.3 | 690.9 | 554.9 | - | - |
| Book Value | 6,187.4 | 5,509.2 | 4,871.3 | 4,288.6 | 4,060.1 | 3,290.6 | 3,359.2 | 3,305.7 | 3,049.3 | 2,748.0 | 2,472.0 | 2,279.2 | 2,007.3 | 1,766.9 | 1,493.0 | 1,332.7 | 1,157.3 | 996.4 | 970.6 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | 2,276.3 | 2,004.4 | 1,764.0 | 1,490.1 | 1,329.8 | 1,154.4 | - | - |
| 3,906.5 |
| 3,903.7 |
| 4,015.6 |
| 4,922.4 |
| 5,259.6 |
| 5,569.1 |
| 5,367.0 |
| 4,819.3 |
| 4,416.1 |
| 3,793.0 |
| 2,669.5 |
| 1,351.2 |
| 1,142.7 |
| 1,382.0 |
| 1,366.6 |
| 1,412.9 |
| 1,349.2 |
| 1,386.9 |
| 1,302.8 |
| 1,290.3 |
| 1,144.2 |
| 1,150.9 |
| 1,244.2 |
| 1,111.6 |
| 878.8 |
| 927.7 |
| Restricted Cash | 68.2 | 67.6 | 67.0 | 66.3 | 65.6 | 65.7 | 65.4 | 64.6 | 63.8 | 63.0 | 62.5 | 61.7 | 61.0 | 60.4 | 60.2 | 60.2 | 60.0 | 60.0 | 59.9 | 60.0 | 59.8 | 134.5 | 135.7 | 60.9 | 60.8 | 60.2 | 60.8 | 61.4 | 65.9 | 65.2 | 62.4 | 62.6 | 62.3 | 63.0 | 63.8 | 64.8 | 64.7 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.8 | 1.2 |
| Cash And Short Term Investments | 4,131.0 | 4,594.4 | 4,061.2 | 3,847.0 | 3,783.4 | 4,730.7 | 4,349.3 | 4,668.1 | 4,654.3 | 4,872.4 | 4,499.5 | 4,583.6 | 4,416.5 | 4,551.9 | 3,906.5 | 3,903.7 | 4,015.6 | 4,922.4 | 5,259.6 | 5,569.1 | 5,367.0 | 4,819.3 | 4,416.1 | 3,793.0 | 2,669.5 | 1,351.2 | 1,142.7 | 1,382.0 | 1,366.6 | 1,412.9 | 1,349.2 | 1,386.9 | 1,302.8 | 1,290.8 | 1,144.7 | 1,150.9 | 1,244.2 | 1,111.6 | 879.6 | 928.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 212.5 | 181.3 | 203.9 | 210.5 | 181.0 | 144.5 | 176.2 | 181.9 | 165.4 | 130.8 | 171.9 | 175.4 | 170.8 | 145.7 | 168.5 | 167.5 | 164.1 | 119.2 | 158.8 | 159.2 | 167.1 | 115.1 | 122.7 | 162.7 | 49.6 | 102.2 | 124.9 | 130.4 | 121.6 | 96.7 | 117.8 | 121.5 | 109.4 | 87.9 | 103.1 | 103.4 | 100.8 | 75.2 | 91.4 | 97.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,977.0 | 2,631.0 | 3,129.0 | 2,608.5 | 2,669.8 | 2,444.5 | 2,859.1 | 2,490.6 | 2,461.7 | 2,192.2 | 2,613.8 | 2,300.1 | 2,241.7 | 2,023.5 | 2,494.0 | 2,716.9 | 2,673.6 | 2,262.3 | 2,231.2 | 1,751.0 | 1,698.0 | 1,509.0 | 1,630.4 | 1,118.0 | 1,757.3 | 1,832.3 | 2,168.8 | 1,835.9 | 1,813.8 | 1,750.4 | 1,979.1 | 1,698.4 | 1,895.5 | 1,641.7 | 1,840.2 | 1,608.3 | 1,594.8 | 1,512.9 | 1,763.7 | 1,560.2 |
| Prepaid Expenses | 252.9 | 233.4 | 235.6 | 259.8 | 240.8 | 219.0 | 241.7 | 254.4 | 225.9 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 241.7 | 254.4 | 225.9 | 202.7 | 206.7 | 214.7 | 210.6 | 183.7 | 192.2 | 197.0 | 194.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 7,573.4 | 7,640.1 | 7,629.7 | 6,925.8 | 6,875.1 | 7,538.7 | 7,626.3 | 7,595.0 | 7,507.4 | 7,398.1 | 7,491.9 | 7,273.8 | 7,039.6 | 6,904.7 | 6,761.2 | 6,985.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,385.1 | 9,231.4 | 9,011.9 | 8,827.1 | 8,639.7 | 8,523.1 | 8,303.7 | 8,129.8 | 7,977.8 | 7,912.6 | 7,674.7 | 7,500.5 | 7,326.0 | 7,209.7 | 6,947.9 | 6,771.0 | 6,638.2 | 6,573.0 | 6,377.0 | 6,258.9 | 6,149.9 | 6,084.5 | 6,004.1 | 5,920.2 | 5,823.2 | 5,701.5 | 5,550.6 | 5,411.5 | 5,260.8 | 5,256.7 | 5,133.8 | 5,038.6 | 4,951.7 | 4,908.2 | 4,808.7 | 4,715.2 | 4,639.4 | 4,591.3 | 4,502.8 | 4,432.3 |
| Accumulated Depreciation | 5,237.4 | 5,142.7 | 5,024.7 | 4,920.7 | 4,812.1 | 4,730.7 | 4,646.0 | 4,546.2 | 4,462.6 | 4,380.7 | 4,277.2 | 4,189.9 | 4,101.2 | 4,028.2 | 3,939.2 | 3,841.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,147.7 | 4,088.8 | 3,987.2 | 3,906.3 | 3,827.5 | 3,792.4 | 3,657.7 | 3,583.5 | 3,515.2 | 3,531.9 | 3,397.5 | 3,310.6 | 3,224.7 | 3,181.5 | 3,008.7 | 2,929.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,531.9 | 3,519.6 | 3,498.1 | 3,374.6 | 3,325.8 | 3,294.9 | 3,349.4 | 3,234.2 | 3,210.5 | 3,126.8 | 3,160.0 | 3,164.7 | 3,122.5 | 3,098.1 | 3,101.9 | 3,025.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 301.5 | 300.3 | 300.0 | 288.8 | 276.1 | 279.4 | 271.8 | 265.3 | 258.8 | 243.2 | 221.1 | 238.3 | 232.1 | 232.1 | 228.3 | 239.3 | 240.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,554.6 | 15,548.7 | 15,415.0 | 14,495.5 | 14,304.6 | 14,905.3 | 14,905.2 | 14,678.0 | 14,491.8 | 14,300.1 | 14,270.6 | 13,987.3 | 13,618.9 | 13,416.5 | 13,100.1 | 13,179.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,653.7 | 2,386.4 | 2,645.2 | 2,205.6 | 2,164.0 | 2,126.3 | 2,346.5 | 2,217.2 | 2,119.1 | 1,955.9 | 2,280.3 | 2,151.0 | 2,061.5 | 2,009.9 | 1,927.8 | 2,085.7 | 2,175.4 | 2,372.3 | 2,652.9 | 2,588.6 | 2,574.8 | 2,256.9 | 2,426.4 | 1,009.7 | 706.3 | 1,296.5 | 1,480.2 | 1,359.8 | 1,296.2 | 1,177.1 | 1,394.0 | 1,184.4 | 1,299.1 | 1,059.8 | 1,289.6 | 1,172.8 | 1,178.0 | 1,021.7 | 1,149.1 | 1,125.8 |
| Short Term Debt | 241.3 | 499.7 | 499.4 | 499.1 | 498.8 | 699.7 | 699.4 | 949.0 | 948.6 | 249.7 | 249.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 735.5 | 727.9 | 723.5 | 716.2 | 702.0 | 703.3 | 699.2 | 691.0 | 679.6 | 683.6 | 680.1 | 668.0 | 654.7 | 656.0 | 656.8 | 647.5 | ||||||||||||||||||||||||
| Accrued Expenses | 696.5 | 667.0 | 689.5 | 655.2 | 616.0 | 626.5 | 637.3 | 639.7 | 612.2 | 671.9 | 665.3 | 689.9 | 607.3 | 638.6 | 616.8 | 611.2 | 582.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,914.9 | 4,827.2 | 5,019.8 | 4,392.0 | 4,435.8 | 4,661.8 | 4,843.7 | 4,874.2 | 4,885.5 | 4,185.8 | 4,405.7 | 3,969.6 | 3,781.2 | 3,636.2 | 3,464.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 776.8 | 1,017.9 | 1,017.5 | 1,017.2 | 1,016.9 | 1,515.1 | 1,514.5 | 1,513.8 | 1,513.2 | 2,211.0 | 2,210.1 | 2,458.6 | 2,457.6 | 2,456.5 | 2,455.5 | 2,454.4 | 2,453.4 | 2,452.3 | 2,451.3 | 2,450.2 | 2,449.2 | 2,448.2 | 2,512.0 | 2,286.3 | 2,285.6 | 312.9 | 312.8 | 312.7 | 312.6 | 312.4 | 312.3 | 312.2 | 312.1 | 312.0 | 396.8 | 396.7 | 396.6 | 396.5 | 396.4 | 396.3 |
| Operating Lease Liabilities Non-Current | 2,969.4 | 2,966.9 | 2,948.1 | 2,835.5 | 2,797.9 | 2,764.3 | 2,821.4 | 2,710.2 | 2,693.3 | 2,603.3 | 2,640.1 | 2,653.6 | 2,619.5 | 2,594.0 | 2,596.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 295.5 | 261.4 | 250.3 | 239.0 | 209.2 | 187.0 | 196.6 | 194.7 | 206.7 | 196.2 | 212.9 | 218.7 | 227.9 | 217.1 | 214.0 | 196.8 | 166.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 292.9 | 287.9 | 295.3 | 279.3 | 268.7 | 267.9 | 265.7 | 254.5 | 245.1 | 232.4 | 219.0 | 231.9 | 222.5 | 224.1 | 223.2 | 231.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,249.6 | 9,361.3 | 9,531.0 | 8,763.0 | 8,728.5 | 9,396.1 | 9,641.8 | 9,547.5 | 9,543.8 | 9,428.8 | 9,687.7 | 9,532.6 | 9,308.5 | 9,127.9 | 8,953.1 | 9,053.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | 3.9 | 3.9 | 3.9 | 3.9 | 4.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,921.0 | 4,726.2 | 4,467.8 | 4,342.4 | 4,220.8 | 4,128.2 | 3,918.7 | 3,807.4 | 3,658.5 | 3,548.7 | 3,292.0 | 3,189.1 | 3,079.5 | 3,049.7 | 2,931.6 | 2,928.6 | 2,875.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 633.3 | 623.2 | 622.3 | 584.8 | 581.3 | 574.5 | 574.0 | 535.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,305.0 | 6,187.4 | 5,884.0 | 5,732.6 | 5,576.1 | 5,509.2 | 5,263.4 | 5,130.5 | 4,948.0 | 4,871.3 | 4,583.0 | 4,454.7 | 4,310.4 | 4,288.6 | 4,147.0 | 4,127.0 | ||||||||||||||||||||||||
| Total Equity | 6,305.0 | 6,187.4 | 5,884.0 | 5,732.6 | 5,576.1 | 5,509.2 | 5,263.4 | 5,130.5 | 4,948.0 | 4,871.3 | 4,583.0 | 4,454.7 | 4,310.4 | 4,288.6 | 4,147.0 | 4,127.0 | 4,053.9 | 4,060.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,018.2 | 1,517.6 | 1,517.0 | 1,516.3 | 1,515.7 | 2,214.8 | 2,213.9 | 2,462.9 | 2,461.8 | 2,460.7 | 2,459.7 | 2,458.6 | 2,457.6 | 2,456.5 | 2,455.5 | 2,454.4 | 2,453.4 | 2,452.3 | 2,516.3 | 2,515.2 | 2,514.1 | 2,513.1 | 2,512.0 | 2,286.3 | 2,285.6 | 312.9 | 312.8 | 312.7 | 312.6 | 312.4 | 397.3 | 397.2 | 397.1 | 397.0 | 396.8 | 396.7 | 396.6 | 396.5 | 396.4 | 396.3 |
| Net debt | (3,112.8) | (3,076.8) | (2,544.2) | (2,330.7) | (2,267.7) | (2,515.9) | (2,135.4) | (2,205.3) | (2,192.5) | (2,411.7) | (2,039.8) | (2,125.0) | (1,958.9) | (2,095.4) | (1,451.0) | (1,449.3) | (1,562.2) | (2,470.0) | ||||||||||||||||||||||
| Working Capital | 2,658.6 | 2,812.9 | 2,609.9 | 2,533.8 | 2,439.3 | 2,876.9 | 2,782.6 | 2,720.7 | 2,621.8 | 3,212.3 | 3,086.3 | 3,304.1 | 3,258.5 | 3,268.5 | 3,297.0 | 3,340.1 | 3,291.9 | |||||||||||||||||||||||
| Book Value | 6,305.0 | 6,187.4 | 5,884.0 | 5,732.6 | 5,576.1 | 5,509.2 | 5,263.4 | 5,130.5 | 4,948.0 | 4,871.3 | 4,583.0 | 4,454.7 | 4,310.4 | 4,288.6 | 4,147.0 | 4,127.0 | 4,053.9 | 4,060.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.3 |
| 195.3 |
| 193.6 |
| 199.4 |
| 249.1 |
| 347.4 |
| 273.6 |
| 111.5 |
| 147.0 |
| 170.3 |
| 167.6 |
| 160.7 |
| 144.0 |
| 177.2 |
| 172.8 |
| 146.4 |
| 130.7 |
| 148.0 |
| 141.8 |
| 124.9 |
| 113.4 |
| 140.7 |
| 127.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,048.0 |
| 7,473.2 |
| 7,844.9 |
| 7,672.8 |
| 7,431.5 |
| 6,692.5 |
| 6,516.6 |
| 5,347.4 |
| 4,587.9 |
| 3,432.8 |
| 3,606.7 |
| 3,515.9 |
| 3,462.7 |
| 3,404.0 |
| 3,623.3 |
| 3,379.7 |
| 3,454.1 |
| 3,151.2 |
| 3,235.9 |
| 3,004.4 |
| 3,064.7 |
| 2,813.0 |
| 2,875.4 |
| 2,713.7 |
| 3,750.3 |
| 3,674.5 |
| 3,592.7 |
| 3,512.7 |
| 3,436.1 |
| 3,374.0 |
| 3,297.2 |
| 3,214.1 |
| 3,126.5 |
| 3,048.1 |
| 2,984.7 |
| 2,906.5 |
| 2,824.4 |
| 2,781.5 |
| 2,715.6 |
| 2,654.3 |
| 2,582.5 |
| 2,525.7 |
| 2,460.5 |
| 2,388.1 |
| 2,330.7 |
| 2,263.2 |
| 2,192.2 |
| 2,121.8 |
| 2,887.9 |
| 2,898.5 |
| 2,784.3 |
| 2,746.2 |
| 2,713.9 |
| 2,710.5 |
| 2,706.9 |
| 2,706.1 |
| 2,696.7 |
| 2,653.4 |
| 2,565.9 |
| 2,505.0 |
| 2,436.4 |
| 2,475.2 |
| 2,418.2 |
| 2,384.3 |
| 2,369.2 |
| 2,382.5 |
| 2,348.2 |
| 2,327.1 |
| 2,308.7 |
| 2,328.0 |
| 2,310.7 |
| 2,310.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,057.6 |
| 3,027.3 |
| 3,032.2 |
| 2,973.9 |
| 3,004.7 |
| 3,084.8 |
| 3,132.1 |
| 3,053.7 |
| 3,078.4 |
| 3,053.8 |
| 3,042.3 |
| 2,932.2 |
| 2,943.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.3 |
| 254.4 |
| 248.4 |
| 245.7 |
| 230.1 |
| 215.2 |
| 215.0 |
| 365.0 |
| 208.3 |
| 201.0 |
| 198.8 |
| 207.1 |
| 194.5 |
| 194.2 |
| 199.8 |
| 197.5 |
| 187.7 |
| 182.1 |
| 181.7 |
| 178.3 |
| 167.0 |
| 162.5 |
| 168.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,233.7 |
| 13,640.3 |
| 13,915.7 |
| 13,641.4 |
| 13,395.9 |
| 12,717.9 |
| 12,570.7 |
| 11,322.2 |
| 10,728.0 |
| 9,348.4 |
| 9,415.8 |
| 9,151.9 |
| 9,049.1 |
| 6,073.7 |
| 6,235.8 |
| 5,963.8 |
| 6,020.8 |
| 5,722.1 |
| 5,767.0 |
| 5,514.5 |
| 5,553.0 |
| 5,309.4 |
| 5,349.9 |
| 5,194.2 |
| 65.0 |
| 65.0 |
| 64.9 |
| 64.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 85.0 |
| 85.0 |
| 85.0 |
| 85.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 635.8 |
| 630.5 |
| 620.7 |
| 608.1 |
| 599.8 |
| 598.1 |
| 590.1 |
| 579.3 |
| 570.8 |
| 564.5 |
| 559.4 |
| 549.8 |
| 536.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 613.1 |
| 625.4 |
| 609.7 |
| 583.4 |
| 592.1 |
| 655.4 |
| 557.5 |
| 374.8 |
| 462.1 |
| 496.6 |
| 474.3 |
| 450.8 |
| 431.6 |
| 455.7 |
| 427.9 |
| 435.6 |
| 431.7 |
| 445.7 |
| 411.1 |
| 418.8 |
| 398.1 |
| 439.6 |
| 397.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,645.0 |
| 3,756.1 |
| 4,214.9 |
| 4,476.3 |
| 4,336.2 |
| 4,318.4 |
| 3,967.0 |
| 3,941.6 |
| 3,153.1 |
| 2,623.6 |
| 2,701.9 |
| 2,858.2 |
| 2,679.4 |
| 2,593.5 |
| 2,009.5 |
| 2,252.3 |
| 1,978.1 |
| 2,106.6 |
| 1,926.4 |
| 2,056.2 |
| 1,829.0 |
| 1,937.7 |
| 1,752.5 |
| 1,887.9 |
| 1,751.2 |
| 2,525.5 |
| 2,567.3 |
| 2,539.3 |
| 2,551.2 |
| 2,503.3 |
| 2,542.4 |
| 2,621.6 |
| 2,672.1 |
| 2,601.3 |
| 2,631.8 |
| 2,610.5 |
| 2,601.4 |
| 2,496.2 |
| 2,514.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.6 |
| 156.9 |
| 154.9 |
| 147.3 |
| 121.9 |
| 135.0 |
| 155.6 |
| 163.2 |
| 149.7 |
| 140.7 |
| 139.5 |
| 134.2 |
| 124.3 |
| 112.1 |
| 114.2 |
| 109.4 |
| 85.8 |
| 129.8 |
| 129.1 |
| 131.6 |
| 121.4 |
| 122.0 |
| 135.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.2 |
| 236.0 |
| 296.8 |
| 292.7 |
| 285.8 |
| 268.6 |
| 290.8 |
| 258.9 |
| 206.5 |
| 214.1 |
| 225.9 |
| 227.8 |
| 226.8 |
| 321.7 |
| 371.8 |
| 374.6 |
| 362.4 |
| 348.5 |
| 325.6 |
| 319.8 |
| 309.3 |
| 291.0 |
| 294.0 |
| 296.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,179.8 |
| 9,580.2 |
| 9,932.5 |
| 9,737.4 |
| 9,743.0 |
| 9,427.2 |
| 9,551.6 |
| 8,455.0 |
| 7,910.7 |
| 5,989.1 |
| 6,139.1 |
| 5,855.7 |
| 5,781.6 |
| 2,767.9 |
| 3,048.6 |
| 2,779.1 |
| 2,890.5 |
| 2,672.7 |
| 2,908.5 |
| 2,674.6 |
| 2,775.2 |
| 2,561.3 |
| 2,700.4 |
| 2,579.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,874.9 |
| 2,833.5 |
| 2,782.9 |
| 2,560.6 |
| 2,185.8 |
| 1,947.8 |
| 1,816.6 |
| 1,794.6 |
| 2,330.7 |
| 2,267.1 |
| 2,304.7 |
| 2,295.9 |
| 2,298.8 |
| 2,200.7 |
| 2,216.9 |
| 2,176.9 |
| 2,071.4 |
| 1,900.9 |
| 1,898.2 |
| 1,850.5 |
| 1,801.1 |
| 1,717.9 |
| 1,699.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 535.6 |
| 527.6 |
| 525.9 |
| 478.6 |
| 478.4 |
| 465.7 |
| 465.6 |
| 433.3 |
| 429.6 |
| 425.0 |
| 423.5 |
| 372.7 |
| 372.0 |
| 369.3 |
| 363.1 |
| 318.3 |
| 318.3 |
| 316.0 |
| 311.6 |
| 272.8 |
| 272.4 |
| 268.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,053.9 |
| 4,060.1 |
| 3,983.2 |
| 3,904.0 |
| 3,652.8 |
| 3,290.6 |
| 3,019.0 |
| 2,867.2 |
| 2,817.4 |
| 3,359.2 |
| 3,276.8 |
| 3,296.3 |
| 3,267.5 |
| 3,305.7 |
| 3,187.2 |
| 3,184.6 |
| 3,130.3 |
| 3,049.3 |
| 2,858.5 |
| 2,839.9 |
| 2,777.7 |
| 2,748.0 |
| 2,649.5 |
| 2,614.3 |
| 3,983.2 |
| 3,904.0 |
| 3,652.8 |
| 3,290.6 |
| 3,019.0 |
| 2,867.2 |
| 2,817.4 |
| 3,359.2 |
| 3,276.8 |
| 3,296.3 |
| 3,267.5 |
| 3,305.7 |
| 3,187.2 |
| 3,184.6 |
| 3,130.3 |
| 3,049.3 |
| 2,858.5 |
| 2,839.9 |
| 2,777.7 |
| 2,748.0 |
| 2,649.5 |
| 2,614.3 |
| (2,743.3) |
| (3,053.9) |
| (2,852.9) |
| (2,306.2) |
| (1,904.1) |
| (1,506.7) |
| (383.9) |
| (1,038.3) |
| (829.9) |
| (1,069.4) |
| (1,054.0) |
| (1,100.5) |
| (951.9) |
| (989.7) |
| (905.8) |
| (893.8) |
| (747.8) |
| (754.2) |
| (847.6) |
| (715.1) |
| (483.2) |
| (532.7) |
| 3,258.2 |
| 3,368.6 |
| 3,336.7 |
| 3,113.1 |
| 2,725.5 |
| 2,574.9 |
| 2,194.3 |
| 1,964.3 |
| 730.9 |
| 748.4 |
| 836.5 |
| 869.2 |
| 1,394.5 |
| 1,371.0 |
| 1,401.5 |
| 1,347.5 |
| 1,224.8 |
| 1,179.7 |
| 1,175.5 |
| 1,127.0 |
| 1,060.5 |
| 987.4 |
| 962.5 |
| 3,983.2 |
| 3,904.0 |
| 3,652.8 |
| 3,290.6 |
| 3,019.0 |
| 2,867.2 |
| 2,817.4 |
| 3,359.2 |
| 3,276.8 |
| 3,296.3 |
| 3,267.5 |
| 3,305.7 |
| 3,187.2 |
| 3,184.6 |
| 3,130.3 |
| 3,049.3 |
| 2,858.5 |
| 2,839.9 |
| 2,777.7 |
| 2,748.0 |
| 2,649.5 |
| 2,614.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |