| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 216.6 | 318.1 | 1,080.2 | 1,173.4 | 300.5 | 683.5 | 174.3 | 128.2 | 154.4 | 122.8 | 104.3 | 106.2 | 83.6 | 97.6 | 84.6 | 72.9 | 43.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 216.6 | 318.1 | 1,080.2 | 1,173.4 | 300.5 | 683.5 | 174.3 | 128.2 | 154.4 | 122.8 | 104.3 | 106.2 | 83.6 | 97.6 | 84.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,539.9 | 1,342.0 | 1,472.4 | 1,565.7 | 1,683.0 | 926.3 | 1,067.8 | 1,242.3 | 1,087.3 | 960.2 | 916.6 | 1,144.6 | 983.5 | 807.7 | 896.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,187.8 | 2,026.8 | 2,043.2 | 1,995.3 | 2,065.0 | 1,420.4 | 1,645.7 | 1,817.1 | 1,726.0 | 1,532.6 | 1,436.0 | 1,752.1 | 1,540.0 | 1,272.3 | 1,212.8 | 860.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 5,176.7 | 4,926.6 | 4,493.0 | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 375.2 | 361.9 | 410.3 | 412.4 | 453.9 | 259.3 | 275.0 | 338.8 | 346.7 | 302.2 | 247.0 | 286.5 | 280.3 | 255.6 | 335.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,420.2 | 742.8 | 1,141.9 | 1,139.4 | 1,642.0 | 1,638.9 | 1,523.6 | 2,138.5 | 1,809.4 | 1,846.7 | 1,427.9 | 2,208.1 | 2,072.5 | 1,123.8 | 1,319.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 819.4 | 818.3 | 722.2 | 657.1 | 624.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,420.9 | 1,142.5 | 1,142.2 | 1,139.4 | 1,642.0 | 1,638.9 | 1,523.6 | 2,203.7 | 1,901.4 | 1,929.2 | 1,928.7 | 2,302.0 | 2,109.0 | 1,207.4 | 1,331.2 | 941.3 | |||
| (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 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 249.7 | 216.6 | 261.2 | 239.5 | 277.8 | 318.1 | 314.6 | 350.8 | 934.9 | 1,080.2 | 976.9 | 816.3 | 816.2 | 1,173.4 | 643.7 | |||||||||||||||||||||||||
| 52.0 |
| 77.0 |
| - |
| - |
| - |
| 72.9 |
| 43.0 |
| 52.0 |
| 77.0 |
| 697.0 |
| 533.9 |
| - |
| - |
| 719.9 |
| - |
| - |
| Prepaid Expenses | 165.6 | 148.2 | 140.4 | 115.6 | 111.6 | 80.5 | 85.2 | 81.5 | 80.7 | 72.9 | 60.8 | 71.8 | 59.0 | 40.9 | 47.8 | 42.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 60.8 | 118.2 | 97.9 | 71.4 | 81.1 | 70.8 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,141.1 | 3,895.5 | 4,771.8 | 4,886.6 | 4,160.1 | 3,112.8 | 3,010.2 | 3,285.0 | 3,051.3 | 2,688.5 | 2,554.2 | 3,121.1 | 2,738.9 | 2,277.4 | 2,274.7 | 1,700.9 | 1,390.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 2,543.4 | 2,381.7 | 2,244.6 | 2,094.3 | 1,949.7 | 1,815.7 | 1,684.1 | 1,543.0 | 1,407.3 | 1,272.5 | 1,136.8 | 1,004.1 | 872.7 | 764.7 | 680.0 | 604.2 | 522.5 | - | - |
| Property,Plant & Equipment Net | 2,633.3 | 2,544.9 | 2,248.4 | 1,974.6 | 1,836.8 | 1,792.2 | 1,795.2 | 1,729.9 | 1,656.3 | 1,662.2 | 1,635.5 | 1,656.4 | 1,603.9 | 1,240.7 | 1,105.5 | 1,025.3 | 981.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,169.9 | 2,161.8 | 2,111.1 | 2,105.9 | 2,107.6 | 1,935.2 | 2,003.8 | 1,870.8 | 1,842.6 | 1,827.4 | 1,724.8 | 1,736.4 | 1,691.6 | 1,314.6 | 1,244.3 | 1,109.6 | 1,081.3 | 1,065.5 | - |
| Intangible Assets | 960.1 | 1,007.2 | 981.1 | 1,019.6 | 1,077.7 | 947.1 | 1,031.1 | 1,072.0 | 1,112.1 | 1,151.3 | 1,125.4 | 1,227.4 | 1,213.8 | 936.5 | 895.9 | 755.8 | 726.3 | - | - |
| Operating Lease Right Of Use Assets | 315.2 | 275.2 | 231.6 | 216.4 | 224.6 | 204.0 | 201.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 81.7 | 81.1 | 92.8 | 88.5 | 85.5 | 77.3 | 13.3 | - | - |
| Total Non-Current Assets | - | - | 5,708.5 | 5,443.3 | 5,375.9 | 4,994.0 | 5,120.9 | 4,759.9 | 4,699.7 | 4,722.8 | 4,567.4 | 4,715.5 | 4,602.1 | 3,580.3 | 3,331.2 | 2,968.0 | 2,915.9 | - | - |
| Total Assets | 10,373.3 | 10,021.8 | 10,480.3 | 10,329.9 | 9,536.0 | 8,106.8 | 8,131.1 | 8,044.9 | 7,751.0 | 7,411.3 | 7,121.6 | 7,822.4 | 7,341.0 | 5,857.7 | 5,605.9 | 4,668.9 | 4,306.8 | - | - |
| 245.0 |
| 169.1 |
| - |
| - |
| Short Term Debt | 0.7 | 399.7 | 0.3 | - | - | - | - | 65.2 | 92.0 | 82.5 | 500.8 | 93.9 | 36.5 | 83.6 | 12.2 | 86.2 | 86.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 67.7 | 61.4 | 56.2 | 52.5 | 58.6 | 51.0 | 52.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 150.0 | 144.4 | 118.5 | 118.8 | 148.2 | 88.9 | 67.4 | 77.4 | 83.6 | 83.7 | 83.0 | 98.2 | 91.1 | 87.4 | 54.0 | 45.7 | 55.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 123.2 | 154.0 | 137.1 | 126.2 | 118.0 | 82.7 | - | - | - |
| Total Current Liabilities | 848.1 | 1,213.0 | 843.6 | 1,375.3 | 1,065.0 | 613.0 | 675.3 | 699.1 | 703.7 | 656.0 | 989.7 | 662.8 | 573.4 | 578.2 | 576.4 | 508.6 | 417.6 | - | - |
| 855.1 |
| 849.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 250.9 | 214.2 | 178.9 | 165.2 | 162.5 | 154.1 | 149.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 575.6 | 537.5 | 494.0 | 476.6 | 484.8 | 455.6 | 469.3 | 440.1 | 440.8 | 626.9 | 627.1 | 692.9 | 690.8 | 466.3 | 439.8 | 372.6 | 335.9 | - | - |
| Pension Obligations | 24.9 | 26.9 | 25.1 | 26.1 | 81.0 | 95.8 | 87.0 | 71.8 | 85.4 | 89.6 | 103.8 | 102.2 | 84.0 | 94.9 | - | - | - | - | - |
| Other Non-Current Liabilities | 74.1 | 56.8 | 64.0 | 51.4 | 50.2 | 26.7 | 12.3 | 15.9 | 11.8 | 13.0 | 30.4 | 28.5 | 35.9 | 27.1 | 30.1 | 27.8 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,193.8 | 2,791.2 | 2,747.5 | 3,234.0 | 3,442.3 | 2,984.1 | 2,917.0 | 3,365.4 | 3,051.1 | 3,232.2 | 3,178.9 | 3,694.5 | 3,456.6 | 2,290.3 | 2,453.9 | 1,838.8 | 1,698.7 | - | - |
| 587.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,257.6 | 7,334.7 | 7,798.9 | 7,173.6 | 6,155.3 | 5,193.2 | 5,189.5 | 4,637.9 | 4,144.1 | 3,663.2 | 3,480.0 | 3,328.5 | 3,063.0 | 2,837.7 | 2,495.6 | 2,188.7 | 2,020.3 | - | - |
| Accumulated Other Comprehensive Income | (87.6) | (115.2) | (76.7) | (86.3) | (68.9) | (77.9) | (105.1) | (102.7) | (71.6) | (104.7) | (99.7) | (48.9) | (6.7) | (1.5) | (8.8) | 10.3 | (1.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 9.4 | 11.0 | 10.5 | 8.5 | 7.2 | 7.3 | 7.5 | 7.9 | 32.8 | 30.3 | 28.6 | 28.9 | 9.8 | 9.0 | 8.1 | 6.4 | 1.7 | - | - |
| Total Stockholders Equity | 7,170.1 | 7,219.6 | 7,722.3 | 7,087.4 | 6,086.5 | 5,115.4 | 5,206.6 | 4,671.6 | 4,667.1 | 4,148.8 | 3,914.1 | 4,099.0 | 3,874.6 | 3,558.4 | 3,143.9 | 2,823.7 | 2,606.4 | 2,435.1 | 2,107.9 |
| Total Equity | 7,179.5 | 7,230.6 | 7,732.8 | 7,095.9 | 6,093.7 | 5,122.7 | 5,214.1 | 4,679.5 | 4,699.9 | 4,179.1 | 3,942.7 | 4,127.9 | 3,884.4 | 3,567.4 | 3,152.0 | 2,830.1 | 2,608.1 | 2,435.1 | 2,107.9 |
| 935.8 |
| - |
| - |
| Net debt | 1,204.3 | 824.4 | 62.0 | (34.0) | 1,341.5 | 955.4 | 1,349.3 | 2,075.5 | 1,747.0 | 1,806.4 | 1,824.4 | 2,195.8 | 2,025.4 | 1,109.8 | 1,246.6 | 868.4 | 892.8 | - | - |
| Working Capital | 3,293.0 | 2,682.5 | 3,928.2 | 3,511.3 | 3,095.1 | 2,499.8 | 2,334.9 | 2,585.9 | 2,347.6 | 2,032.5 | 1,564.5 | 2,458.3 | 2,165.5 | 1,699.2 | 1,698.3 | 1,192.3 | 973.3 | - | - |
| Book Value | 7,170.1 | 7,219.6 | 7,722.3 | 7,087.4 | 6,086.5 | 5,115.4 | 5,206.6 | 4,671.6 | 4,667.1 | 4,148.8 | 3,914.1 | 4,099.0 | 3,874.6 | 3,558.4 | 3,143.9 | 2,823.7 | 2,606.4 | 2,435.1 | 2,107.9 |
| Tangible Book Value | 4,040.1 | 4,050.6 | 4,630.1 | 3,961.9 | 2,901.2 | 2,233.1 | 2,171.7 | 1,728.8 | 1,712.4 | 1,170.1 | 1,063.9 | 1,135.2 | 969.2 | 1,307.3 | 1,003.7 | 958.3 | 798.9 | 1,369.6 | - |
| 504.5 |
| 548.0 |
| 300.5 |
| 638.4 |
| 727.6 |
| 760.3 |
| 683.5 |
| 591.6 |
| 222.7 |
| 172.1 |
| 174.3 |
| 166.0 |
| 141.5 |
| 133.6 |
| 128.2 |
| 112.1 |
| 124.3 |
| 145.4 |
| 154.4 |
| 170.2 |
| 146.5 |
| 133.8 |
| 122.8 |
| 143.3 |
| 116.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 249.7 | 216.6 | 261.2 | 239.5 | 277.8 | 318.1 | 314.6 | 350.8 | 934.9 | 1,080.2 | 976.9 | 816.3 | 816.2 | 1,173.4 | 643.7 | 504.5 | 548.0 | 300.5 | 638.4 | 727.6 | 760.3 | 683.5 | 591.6 | 222.7 | 172.1 | 174.3 | 166.0 | 141.5 | 133.6 | 128.2 | 112.1 | 124.3 | 145.4 | 154.4 | 170.2 | 146.5 | 133.8 | 122.8 | 143.3 | 116.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,953.5 | 1,539.9 | 1,674.1 | 1,668.2 | 1,671.8 | 1,342.0 | 1,566.7 | 1,650.9 | 1,686.0 | 1,472.4 | 1,666.3 | 1,729.9 | 1,800.3 | 1,565.7 | 1,856.9 | 2,053.3 | 2,078.7 | 1,683.0 | 1,693.5 | 1,492.6 | 1,272.3 | 926.3 | 943.9 | 922.5 | 1,216.1 | 1,067.8 | 1,250.9 | 1,350.3 | 1,422.0 | 1,242.3 | 1,425.8 | 1,379.2 | 1,323.7 | 1,087.3 | 1,166.0 | 1,177.5 | 1,147.7 | 960.2 | 1,042.9 | 1,036.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,234.9 | 2,187.8 | 2,307.9 | 2,254.8 | 2,114.3 | 2,026.8 | 2,205.8 | 2,288.7 | 2,166.9 | 2,043.2 | 2,110.2 | 2,202.3 | 1,981.4 | 1,995.3 | 2,175.8 | 2,352.1 | 2,010.3 | 2,065.0 | 1,877.8 | 1,644.8 | 1,477.0 | 1,420.4 | 1,423.0 | 1,492.6 | 1,630.0 | 1,645.7 | 1,669.5 | 1,787.1 | 1,936.9 | 1,817.1 | 2,083.7 | 2,062.1 | 1,902.9 | 1,726.0 | 1,772.5 | 1,751.3 | 1,680.2 | 1,532.6 | 1,600.1 | 1,623.8 |
| Prepaid Expenses | 135.2 | 165.6 | 112.5 | 126.7 | 135.6 | 148.2 | 123.5 | 132.3 | 135.6 | 140.4 | 104.7 | 109.8 | 114.2 | 115.6 | 87.3 | 106.2 | 107.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,573.3 | 4,141.1 | 4,355.7 | 4,293.1 | 4,211.0 | 3,895.5 | 4,212.5 | 4,432.5 | 4,923.4 | 4,771.8 | 4,859.1 | 4,858.3 | 4,712.1 | 4,886.6 | 4,811.2 | 5,023.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,196.0 | 5,176.7 | 5,117.9 | 5,063.6 | 4,987.3 | 4,926.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,565.2 | 2,543.4 | 2,494.0 | 2,458.0 | 2,413.9 | 2,381.7 | 2,341.5 | 2,295.9 | 2,251.4 | 2,244.6 | 2,207.8 | 2,167.7 | 2,127.4 | 2,094.3 | 2,054.1 | 2,017.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,630.8 | 2,633.3 | 2,623.9 | 2,605.6 | 2,573.4 | 2,544.9 | 2,503.0 | 2,437.6 | 2,309.3 | 2,248.4 | 2,189.0 | 2,116.1 | 2,024.8 | 1,974.6 | 1,929.8 | 1,888.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,175.4 | 2,169.9 | 2,168.6 | 2,170.4 | 2,165.6 | 2,161.8 | 2,170.9 | 2,167.0 | 2,125.3 | 2,111.1 | 2,108.7 | 2,109.8 | 2,106.1 | 2,105.9 | 2,103.9 | 2,109.4 | 2,113.0 | 2,107.6 | ||||||||||||||||||||||
| Intangible Assets | 953.0 | 960.1 | 977.6 | 988.7 | 997.0 | 1,007.2 | 1,031.5 | 1,036.2 | 986.1 | 981.1 | 990.1 | 1,002.8 | 1,008.0 | 1,019.6 | 1,030.4 | 1,045.8 | 1,059.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 331.5 | 315.2 | 303.7 | 303.8 | 286.3 | 275.2 | 271.0 | 241.7 | 230.7 | 231.6 | 227.7 | 222.9 | 217.3 | 216.4 | 217.6 | 221.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 103.4 | 105.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,809.3 | 10,373.3 | 10,549.7 | 10,490.0 | 10,365.0 | 10,021.8 | 10,300.8 | 10,448.1 | 10,712.2 | 10,480.3 | 10,492.9 | 10,440.4 | 10,203.2 | 10,329.9 | 10,202.2 | 10,402.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 552.1 | 375.2 | 507.8 | 516.6 | 520.8 | 361.9 | 440.9 | 458.4 | 449.7 | 410.3 | 445.4 | 499.8 | 545.0 | 412.4 | 481.6 | 663.8 | 636.2 | 453.9 | 519.4 | 473.6 | 361.0 | 259.3 | 260.0 | 247.1 | 347.0 | 275.0 | 385.9 | 396.1 | 485.3 | 338.8 | 461.2 | 517.8 | 483.9 | 346.7 | 407.2 | 421.2 | 402.4 | 302.2 | 312.2 | 360.8 |
| Short Term Debt | - | 0.7 | 0.3 | 400.2 | 399.9 | 399.7 | 399.5 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 69.2 | 67.7 | 64.5 | 64.0 | 62.9 | 61.4 | 60.1 | 57.4 | 56.3 | 56.2 | 55.7 | 54.6 | 53.2 | 52.5 | 53.3 | 53.9 | ||||||||||||||||||||||||
| Accrued Expenses | 152.5 | 150.0 | 147.5 | 133.7 | 136.7 | 144.4 | 132.8 | 146.6 | 118.3 | 118.5 | 130.3 | 134.6 | 113.7 | 118.8 | 160.4 | 175.8 | 132.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,042.8 | 848.1 | 984.0 | 1,348.1 | 1,329.9 | 1,213.0 | 1,272.5 | 883.5 | 857.4 | 843.6 | 878.7 | 937.8 | 975.4 | 1,375.3 | 1,479.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,693.5 | 1,420.2 | 1,381.5 | 1,025.5 | 1,073.1 | 742.8 | 867.8 | 1,143.3 | 1,142.6 | 1,141.9 | 1,141.6 | 1,140.9 | 1,140.2 | 1,139.4 | 1,138.8 | 1,138.0 | 1,642.8 | 1,642.0 | 1,641.4 | 1,640.6 | 1,639.7 | 1,638.9 | 1,638.3 | 1,426.9 | 1,772.3 | 1,523.6 | 1,578.2 | 1,944.9 | 2,122.2 | 2,138.5 | 1,981.1 | 1,932.7 | 1,947.1 | 1,809.4 | 1,896.0 | 1,990.1 | 1,951.9 | 1,846.7 | 1,679.7 | 1,684.7 |
| Operating Lease Liabilities Non-Current | 266.3 | 250.9 | 242.3 | 242.6 | 224.1 | 214.2 | 210.8 | 187.6 | 177.8 | 178.9 | 174.7 | 170.0 | 165.5 | 165.2 | 165.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 574.9 | 575.6 | 537.0 | 537.7 | 537.2 | 537.5 | 501.8 | 501.7 | 493.1 | 494.0 | 475.5 | 476.3 | 476.2 | 476.6 | 480.5 | 482.1 | 483.2 | |||||||||||||||||||||||
| Pension Obligations | 25.3 | 24.9 | 28.4 | 29.8 | 28.2 | 26.9 | 29.1 | 27.7 | 27.8 | 25.1 | 30.4 | 30.6 | - | 26.1 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 74.4 | 74.1 | 60.7 | 62.2 | 58.9 | 56.8 | 57.6 | 71.3 | 70.8 | 64.0 | 56.8 | 59.3 | 61.9 | 51.4 | 8.9 | 6.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,677.2 | 3,193.8 | 3,233.9 | 3,245.9 | 3,251.4 | 2,791.2 | 2,939.6 | 2,815.1 | 2,769.5 | 2,747.5 | 2,757.7 | 2,814.9 | 2,848.8 | 3,234.0 | 3,346.7 | 3,539.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,218.5 | 7,257.6 | 7,400.2 | 7,320.2 | 7,214.5 | 7,334.7 | 7,433.5 | 7,724.4 | 8,025.6 | 7,798.9 | 7,823.6 | 7,702.1 | 7,432.1 | 7,173.6 | 6,960.5 | 6,942.5 | 6,599.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (95.7) | (87.6) | (95.0) | (86.2) | (112.8) | (115.2) | (83.1) | (101.5) | (93.3) | (76.7) | (99.4) | (86.6) | (86.5) | (86.3) | (113.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 9.2 | 9.4 | 10.5 | 10.0 | 11.8 | 11.0 | 10.7 | 10.0 | 10.3 | 10.5 | 10.9 | 9.9 | 8.7 | 8.5 | 8.8 | 8.8 | 7.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,122.9 | 7,170.1 | 7,305.3 | 7,234.1 | 7,101.8 | 7,219.6 | 7,350.5 | 7,623.0 | 7,932.4 | 7,722.3 | 7,724.3 | 7,615.6 | 7,345.7 | 7,087.4 | 6,846.7 | 6,854.3 | ||||||||||||||||||||||||
| Total Equity | 7,132.1 | 7,179.5 | 7,315.8 | 7,244.1 | 7,113.6 | 7,230.6 | 7,361.2 | 7,633.0 | 7,942.7 | 7,732.8 | 7,735.2 | 7,625.5 | 7,354.4 | 7,095.9 | 6,855.5 | 6,863.1 | 6,538.7 | 6,093.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,693.5 | 1,420.9 | 1,381.8 | 1,425.7 | 1,473.0 | 1,142.5 | 1,267.3 | 1,143.6 | 1,142.9 | 1,142.2 | 1,141.6 | 1,140.9 | 1,140.2 | 1,139.4 | 1,138.8 | 1,138.0 | 1,642.8 | 1,642.0 | 1,641.4 | 1,640.6 | 1,639.7 | 1,638.9 | 1,638.3 | 1,426.9 | 1,772.3 | 1,523.6 | 1,578.2 | 1,944.9 | 2,187.5 | 2,203.7 | 2,070.2 | 2,037.1 | 2,048.3 | 1,901.4 | 1,975.7 | 2,069.0 | 2,023.2 | 1,929.2 | 2,105.9 | 2,169.4 |
| Net debt | 1,443.8 | 1,204.3 | 1,120.6 | 1,186.2 | 1,195.2 | 824.4 | 952.7 | 792.8 | 208.0 | 62.0 | 164.7 | 324.6 | 324.0 | (34.0) | 495.1 | 633.5 | 1,094.8 | 1,341.5 | ||||||||||||||||||||||
| Working Capital | 3,530.5 | 3,293.0 | 3,371.7 | 2,945.0 | 2,881.1 | 2,682.5 | 2,940.0 | 3,549.0 | 4,066.0 | 3,928.2 | 3,980.4 | 3,920.5 | 3,736.7 | 3,511.3 | 3,332.0 | 3,358.3 | 3,545.7 | |||||||||||||||||||||||
| Book Value | 7,122.9 | 7,170.1 | 7,305.3 | 7,234.1 | 7,101.8 | 7,219.6 | 7,350.5 | 7,623.0 | 7,932.4 | 7,722.3 | 7,724.3 | 7,615.6 | 7,345.7 | 7,087.4 | 6,846.7 | 6,854.3 | 6,531.3 | 6,086.5 | ||||||||||||||||||||||
| Tangible Book Value | 3,994.5 | 4,040.1 | 4,159.1 | 4,075.0 | 3,939.2 | 4,050.6 | 4,148.1 | 4,419.8 | 4,821.0 | 4,630.1 | 4,625.5 | 4,503.0 | 4,231.6 | 3,961.9 | 3,712.4 | 3,699.1 | 3,358.4 | |||||||||||||||||||||||
| 111.6 |
| 74.3 |
| 79.6 |
| 75.1 |
| 80.5 |
| 66.6 |
| 88.9 |
| 68.2 |
| 85.2 |
| 69.6 |
| 73.4 |
| 68.3 |
| 81.5 |
| 71.0 |
| 82.6 |
| 65.6 |
| 80.7 |
| 60.4 |
| 69.1 |
| 63.9 |
| 72.9 |
| 57.5 |
| 60.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,744.0 |
| 4,160.1 |
| 4,284.0 |
| 3,944.6 |
| 3,584.7 |
| 3,112.8 |
| 3,032.0 |
| 2,726.7 |
| 3,086.4 |
| 3,010.2 |
| 3,165.0 |
| 3,365.9 |
| 3,560.8 |
| 3,285.0 |
| 3,692.6 |
| 3,648.2 |
| 3,437.6 |
| 3,051.3 |
| 3,169.1 |
| 3,144.4 |
| 3,025.6 |
| 2,688.5 |
| 2,848.9 |
| 2,853.8 |
| 1,981.3 |
| 1,949.7 |
| 1,928.4 |
| 1,897.2 |
| 1,856.6 |
| 1,815.7 |
| 1,777.6 |
| 1,738.4 |
| 1,721.8 |
| 1,684.1 |
| 1,650.1 |
| 1,613.1 |
| 1,578.8 |
| 1,543.0 |
| 1,516.7 |
| 1,484.1 |
| 1,447.2 |
| 1,407.3 |
| 1,381.0 |
| 1,347.0 |
| 1,310.2 |
| 1,272.5 |
| 1,250.5 |
| 1,216.1 |
| 1,851.7 |
| 1,836.8 |
| 1,802.6 |
| 1,797.1 |
| 1,769.7 |
| 1,792.2 |
| 1,799.4 |
| 1,809.3 |
| 1,791.7 |
| 1,795.2 |
| 1,775.8 |
| 1,763.3 |
| 1,738.7 |
| 1,729.9 |
| 1,681.4 |
| 1,666.4 |
| 1,654.3 |
| 1,656.3 |
| 1,651.1 |
| 1,648.8 |
| 1,651.4 |
| 1,662.2 |
| 1,665.4 |
| 1,677.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,935.3 |
| 1,936.3 |
| 1,935.7 |
| 1,935.2 |
| 1,924.8 |
| 1,923.7 |
| 1,998.8 |
| 2,003.8 |
| 1,872.8 |
| 1,873.8 |
| 1,871.7 |
| 1,870.8 |
| 1,853.3 |
| 1,848.7 |
| 1,850.4 |
| 1,842.6 |
| 1,834.0 |
| 1,831.2 |
| 1,829.2 |
| 1,827.4 |
| 1,828.9 |
| 1,830.9 |
| 1,077.7 |
| 919.5 |
| 928.9 |
| 938.0 |
| 947.1 |
| 955.8 |
| 974.3 |
| 928.0 |
| 1,031.1 |
| 1,040.7 |
| 1,052.2 |
| 1,062.4 |
| 1,072.0 |
| 1,064.5 |
| 1,101.5 |
| 1,115.5 |
| 1,112.1 |
| 1,116.8 |
| 1,126.7 |
| 1,138.5 |
| 1,151.3 |
| 1,166.2 |
| 1,205.3 |
| 216.4 |
| 224.6 |
| 199.8 |
| 209.7 |
| 201.9 |
| 204.0 |
| 195.0 |
| 200.5 |
| 201.5 |
| 201.5 |
| 198.9 |
| 188.0 |
| 185.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,114.2 |
| 9,536.0 |
| 9,252.4 |
| 8,930.0 |
| 8,549.0 |
| 8,106.8 |
| 7,998.7 |
| 7,724.1 |
| 8,085.5 |
| 8,131.1 |
| 8,130.9 |
| 8,327.1 |
| 8,504.2 |
| 8,044.9 |
| 8,372.6 |
| 8,352.6 |
| 8,147.9 |
| 7,751.0 |
| 7,846.9 |
| 7,831.2 |
| 7,724.4 |
| 7,411.3 |
| 7,584.9 |
| 7,644.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.3 |
| 65.2 |
| 89.1 |
| 104.4 |
| 101.2 |
| 92.0 |
| 79.7 |
| 78.9 |
| 71.3 |
| 82.5 |
| 426.2 |
| 484.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.9 |
| 58.6 |
| 48.9 |
| 50.1 |
| 51.1 |
| 51.0 |
| 50.2 |
| 51.7 |
| 52.4 |
| 52.5 |
| 51.4 |
| 50.4 |
| 50.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.2 |
| 117.0 |
| 116.6 |
| 122.6 |
| 88.9 |
| 103.2 |
| 76.8 |
| 85.8 |
| 67.4 |
| 94.4 |
| 79.3 |
| 84.6 |
| 77.4 |
| 89.0 |
| 83.0 |
| 91.5 |
| 83.6 |
| 103.5 |
| 88.8 |
| 94.7 |
| 83.7 |
| 101.8 |
| 79.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.9 |
| 1,665.6 |
| 1,198.3 |
| 1,065.0 |
| 1,007.1 |
| 904.9 |
| 823.7 |
| 613.0 |
| 601.9 |
| 642.0 |
| 735.6 |
| 675.3 |
| 788.5 |
| 760.8 |
| 877.4 |
| 699.1 |
| 840.0 |
| 899.4 |
| 874.1 |
| 703.7 |
| 781.2 |
| 747.8 |
| 766.0 |
| 656.0 |
| 1,003.7 |
| 1,078.0 |
| 166.8 |
| 159.2 |
| 162.5 |
| 151.9 |
| 160.6 |
| 152.0 |
| 154.1 |
| 145.9 |
| 149.6 |
| 149.7 |
| 149.5 |
| 148.5 |
| 138.9 |
| 135.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 484.8 |
| 456.0 |
| 456.2 |
| 456.2 |
| 455.6 |
| 445.7 |
| 436.3 |
| 434.8 |
| 469.3 |
| 439.0 |
| 439.3 |
| 439.3 |
| 440.1 |
| 430.4 |
| 437.5 |
| 441.8 |
| 440.8 |
| 624.6 |
| 626.8 |
| 628.6 |
| 626.9 |
| 627.6 |
| 629.0 |
| - |
| 105.8 |
| 105.4 |
| 101.9 |
| 95.8 |
| 87.3 |
| 85.9 |
| 81.2 |
| 87.0 |
| 81.0 |
| 78.4 |
| 76.2 |
| 71.8 |
| 76.5 |
| 88.0 |
| 87.0 |
| 85.4 |
| 86.2 |
| 90.8 |
| 90.6 |
| 89.6 |
| 105.9 |
| 108.2 |
| 6.8 |
| 7.0 |
| 22.3 |
| 23.3 |
| 26.5 |
| 26.7 |
| 32.3 |
| 21.9 |
| 12.6 |
| 12.3 |
| 14.0 |
| 15.3 |
| 14.4 |
| 15.9 |
| 14.3 |
| 14.2 |
| 14.3 |
| 11.8 |
| 13.0 |
| 13.4 |
| 11.3 |
| 13.0 |
| 14.8 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,575.5 |
| 3,442.3 |
| 3,384.5 |
| 3,291.0 |
| 3,200.0 |
| 2,984.1 |
| 2,951.4 |
| 2,762.6 |
| 3,186.2 |
| 2,917.0 |
| 3,049.2 |
| 3,377.6 |
| 3,665.0 |
| 3,365.4 |
| 3,342.3 |
| 3,371.8 |
| 3,364.3 |
| 3,051.1 |
| 3,401.0 |
| 3,468.9 |
| 3,448.4 |
| 3,232.2 |
| 3,431.7 |
| 3,515.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,155.3 |
| 5,943.5 |
| 5,700.6 |
| 5,415.3 |
| 5,193.2 |
| 5,125.5 |
| 5,068.9 |
| 5,028.6 |
| 5,189.5 |
| 5,061.9 |
| 4,936.0 |
| 4,789.8 |
| 4,637.9 |
| 4,583.0 |
| 4,470.6 |
| 4,275.9 |
| 4,144.1 |
| 3,876.6 |
| 3,812.2 |
| 3,742.0 |
| 3,663.2 |
| 3,633.2 |
| 3,614.5 |
| (88.3) |
| (68.3) |
| (68.9) |
| (82.9) |
| (74.6) |
| (79.1) |
| (77.9) |
| (96.8) |
| (124.1) |
| (136.5) |
| (105.1) |
| (103.4) |
| (94.7) |
| (95.9) |
| (102.7) |
| (83.1) |
| (85.7) |
| (74.5) |
| (71.6) |
| (77.9) |
| (88.4) |
| (94.8) |
| (104.7) |
| (92.0) |
| (88.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.2 |
| 7.3 |
| 6.2 |
| 7.3 |
| 7.5 |
| 7.6 |
| 7.1 |
| 7.5 |
| 8.3 |
| 8.5 |
| 9.4 |
| 7.9 |
| 34.8 |
| 34.6 |
| 33.1 |
| 32.8 |
| 31.0 |
| 31.2 |
| 30.9 |
| 30.3 |
| 29.8 |
| 28.6 |
| 6,531.3 |
| 6,086.5 |
| 5,860.7 |
| 5,631.7 |
| 5,342.8 |
| 5,115.4 |
| 5,039.8 |
| 4,953.9 |
| 4,892.2 |
| 5,206.6 |
| 5,073.4 |
| 4,941.0 |
| 4,829.8 |
| 4,671.6 |
| 4,995.5 |
| 4,946.2 |
| 4,750.5 |
| 4,667.1 |
| 4,414.9 |
| 4,331.1 |
| 4,245.1 |
| 4,148.8 |
| 4,123.4 |
| 4,100.8 |
| 5,867.9 |
| 5,639.0 |
| 5,349.0 |
| 5,122.7 |
| 5,047.3 |
| 4,961.5 |
| 4,899.3 |
| 5,214.1 |
| 5,081.7 |
| 4,949.5 |
| 4,839.2 |
| 4,679.5 |
| 5,030.3 |
| 4,980.8 |
| 4,783.6 |
| 4,699.9 |
| 4,445.9 |
| 4,362.3 |
| 4,276.0 |
| 4,179.1 |
| 4,153.2 |
| 4,129.4 |
| 1,003.0 |
| 913.0 |
| 879.4 |
| 955.4 |
| 1,046.7 |
| 1,204.2 |
| 1,600.2 |
| 1,349.3 |
| 1,412.2 |
| 1,803.4 |
| 2,053.9 |
| 2,075.5 |
| 1,958.1 |
| 1,912.8 |
| 1,902.9 |
| 1,747.0 |
| 1,805.5 |
| 1,922.5 |
| 1,889.4 |
| 1,806.4 |
| 1,962.6 |
| 2,052.9 |
| 3,095.1 |
| 3,276.9 |
| 3,039.7 |
| 2,761.0 |
| 2,499.8 |
| 2,430.1 |
| 2,084.7 |
| 2,350.8 |
| 2,334.9 |
| 2,376.5 |
| 2,605.1 |
| 2,683.4 |
| 2,585.9 |
| 2,852.6 |
| 2,748.8 |
| 2,563.5 |
| 2,347.6 |
| 2,387.9 |
| 2,396.6 |
| 2,259.6 |
| 2,032.5 |
| 1,845.2 |
| 1,775.8 |
| 5,860.7 |
| 5,631.7 |
| 5,342.8 |
| 5,115.4 |
| 5,039.8 |
| 4,953.9 |
| 4,892.2 |
| 5,206.6 |
| 5,073.4 |
| 4,941.0 |
| 4,829.8 |
| 4,671.6 |
| 4,995.5 |
| 4,946.2 |
| 4,750.5 |
| 4,667.1 |
| 4,414.9 |
| 4,331.1 |
| 4,245.1 |
| 4,148.8 |
| 4,123.4 |
| 4,100.8 |
| 2,901.2 |
| 3,005.9 |
| 2,766.5 |
| 2,469.1 |
| 2,233.1 |
| 2,159.2 |
| 2,055.9 |
| 1,965.4 |
| 2,171.7 |
| 2,159.9 |
| 2,015.0 |
| 1,895.7 |
| 1,728.8 |
| 2,077.7 |
| 1,996.0 |
| 1,784.6 |
| 1,712.4 |
| 1,464.1 |
| 1,373.2 |
| 1,277.4 |
| 1,170.1 |
| 1,128.3 |
| 1,064.6 |