| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 919.9 | 1,163.4 | 913.2 | 603.3 | 387.1 | 191.9 | 163.1 | 202.1 | 237.9 | 174.8 | 174.8 | 173.2 | 420.1 | 179.7 | 179.1 | 203.3 |
| Restricted Cash | 0.0 | 1.1 | 1.2 | 1.0 | 0.6 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 689.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 919.9 | 1,163.4 | 1,603.1 | 603.3 | 387.1 | 191.9 | 163.1 | 202.1 | 237.9 | 174.8 | 174.8 | 173.2 | 420.1 | 179.7 | 179.1 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 744.7 | 632.4 | 632.8 | 707.9 | 1,155.1 | 725.2 | 632.7 | 552.3 | 415.1 | 470.6 | 466.7 | 457.0 | 356.8 | 320.2 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 379.5 | 367.6 | 428.1 | 425.9 | 514.6 | 356.9 | 338.3 | 351.7 | 259.5 | 285.5 | 260.9 | 247.7 | 206.9 | 178.7 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,093.1 | 981.9 | 983.1 | 844.5 | 818.2 | 701.6 | 680.2 | 630.9 | 401.7 | 492.8 | 498.1 | 513.5 | 416.8 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 185.5 | 167.5 | 204.1 | 324.8 | 327.3 | 235.9 | 220.9 | 222.1 | 141.0 | 174.0 | 166.9 | 168.9 | 161.0 | 133.8 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,631.2 | 3,150.5 | 3,177.8 | 4,979.7 | 1,609.7 | 2,064.0 | 1,876.6 | 1,788.8 | 1,011.8 | 1,045.4 | 932.1 | 938.8 | 424.0 | 558.2 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 112.3 | 120.6 | 123.4 | 126.2 | 112.1 | 111.1 | 110.6 | 110.4 | 112.0 | 112.5 | 112.6 | 115.0 | 115.7 | 117.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 3,220.1 | 3,150.7 | 3,899.6 | 4,979.7 | 1,990.6 | 2,064.0 | 1,876.6 | 1,788.8 | 1,011.8 | 1,045.4 | 932.1 | 938.8 | 424.0 | 558.2 | - | - |
| (in millions of USD) | Q2 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 | 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 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 860.3 | 919.9 | 931.4 | 991.8 | 1,137.6 | 1,163.4 | 1,229.8 | 1,248.1 | 998.1 | 454.4 | 1,331.9 | 2,267.2 | 603.3 | 345.9 | 654.8 | |||||||||||||||||||||||||
| 203.3 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 195.7 | 186.2 | 337.1 | 148.3 | 167.2 | 100.4 | 100.5 | 93.8 | 64.3 | 137.7 | 140.3 | 95.6 | 100.7 | 108.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,239.7 | 2,349.6 | 3,001.1 | 2,440.8 | 2,238.9 | 1,374.4 | 1,234.6 | 1,200.0 | 1,033.2 | 1,068.6 | 1,044.8 | 971.8 | 1,084.6 | 884.0 | - | - |
| - |
| - |
| Accumulated Depreciation | 613.9 | 499.7 | 473.5 | 358.9 | 449.9 | 383.4 | 361.6 | 332.9 | 264.2 | 316.6 | 314.9 | 303.0 | 255.0 | - | - | - |
| Property,Plant & Equipment Net | 479.2 | 482.2 | 509.7 | 485.5 | 368.3 | 318.2 | 318.6 | 298.1 | 137.6 | 176.2 | 183.2 | 210.5 | 161.8 | 153.0 | - | - |
| Long Term Investments | 28.0 | 27.4 | 13.9 | 33.7 | 2.2 | - | - | - | 1.6 | 1.6 | 1.3 | 1.1 | 1.4 | 2.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6,613.5 | 6,463.6 | 6,533.6 | 6,627.1 | 2,639.6 | 3,111.2 | 2,952.6 | 3,002.2 | 2,236.9 | 2,244.1 | 2,143.1 | 2,122.8 | 1,504.8 | 1,419.5 | - | - |
| Intangible Assets | 2,347.0 | 2,640.9 | 3,022.3 | 3,821.8 | 1,365.7 | 1,283.3 | 1,199.7 | 1,346.9 | 485.6 | 490.3 | 460.4 | 529.9 | 424.2 | 442.7 | - | - |
| Operating Lease Right Of Use Assets | 165.4 | 167.7 | 155.1 | 164.0 | 207.2 | 167.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 323.5 | 288.4 | 343.0 | 317.1 | 333.0 | 284.2 | 270.0 | 244.3 | 198.0 | 106.9 | 111.6 | 65.7 | 32.1 | 43.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,168.4 | 12,392.5 | 13,564.7 | 15,000.6 | 7,960.3 | 6,538.6 | 5,975.5 | 6,091.5 | 4,166.3 | 4,127.6 | 3,946.7 | 3,901.8 | 3,208.9 | 3,059.0 | - | - |
| - |
| Short Term Debt | 588.8 | 0.2 | 721.9 | - | 380.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 160.2 | 140.2 | 22.5 | 184.9 | 238.1 | 29.9 | 30.8 | 159.9 | 163.0 | 168.9 | 164.7 | 154.2 | 96.5 | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 36.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 557.0 | 485.4 | 524.5 | 679.1 | 943.9 | 503.3 | 528.8 | 500.6 | 382.3 | 403.0 | 403.7 | 388.0 | 323.0 | 295.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,331.2 | 653.1 | 1,450.5 | 1,213.7 | 1,652.2 | 762.8 | 771.6 | 950.9 | 561.5 | 597.3 | 602.8 | 581.1 | 515.2 | 497.2 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 148.1 | 151.5 | 132.7 | 147.4 | 188.4 | 146.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 30.3 | 45.3 | 32.4 | 54.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 807.5 | 770.5 | 930.9 | 1,426.7 | 774.5 | 751.5 | 742.3 | 848.6 | 465.5 | 442.8 | 417.3 | 442.0 | 344.4 | 363.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,918.1 | 4,725.6 | 5,691.9 | 7,859.3 | 4,224.8 | 3,724.7 | 3,390.6 | 3,588.3 | 2,055.9 | 2,085.5 | 1,952.2 | 1,962.0 | 1,283.6 | 1,430.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,054.3 | 5,845.2 | 5,609.2 | 4,417.2 | 3,507.3 | 2,812.0 | 2,602.1 | 2,380.5 | 1,991.4 | 1,810.5 | 1,684.4 | 1,548.6 | 1,534.6 | 1,288.6 | - | - |
| Accumulated Other Comprehensive Income | (222.1) | (396.1) | (276.7) | (162.7) | (32.0) | (199.6) | (176.5) | (46.5) | (46.0) | 24.8 | 77.6 | 66.6 | 51.0 | 84.5 | 78.4 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,250.4 | 7,666.9 | 7,872.7 | 7,141.2 | 3,735.5 | 2,813.8 | 2,585.0 | 2,503.2 | 2,110.4 | 2,042.1 | 1,994.5 | 1,939.8 | 1,925.4 | 1,628.7 | 1,569.1 | 1,575.3 |
| Total Equity | 7,250.4 | 7,666.9 | 7,872.7 | 7,141.2 | 3,735.5 | 2,813.8 | 2,585.0 | 2,503.2 | 2,110.4 | 2,042.1 | 1,994.5 | 1,939.8 | 1,925.4 | 1,628.7 | 1,569.1 | 1,575.3 |
| Net debt | 2,300.2 | 1,987.3 | 2,296.6 | 4,376.4 | 1,603.6 | 1,872.2 | 1,713.5 | 1,586.7 | 773.8 | 870.6 | 757.3 | 765.6 | 3.9 | 378.5 | - | - |
| Working Capital | 908.5 | 1,696.5 | 1,550.6 | 1,227.0 | 586.7 | 611.5 | 463.0 | 249.1 | 471.7 | 471.2 | 442.0 | 390.7 | 569.4 | 386.8 | - | - |
| Book Value | 7,250.4 | 7,666.9 | 7,872.7 | 7,141.2 | 3,735.5 | 2,813.8 | 2,585.0 | 2,503.2 | 2,110.4 | 2,042.1 | 1,994.5 | 1,939.8 | 1,925.4 | 1,628.7 | 1,569.1 | 1,575.3 |
| Tangible Book Value | (1,710.1) | (1,437.7) | (1,683.1) | (3,307.7) | (269.8) | (1,580.7) | (1,567.3) | (1,846.0) | (612.1) | (692.3) | (609.1) | (712.9) | (3.7) | (233.5) | - | - |
| 387.1 |
| 572.8 |
| 988.2 |
| 258.3 |
| 218.5 |
| 195.1 |
| 191.9 |
| 393.0 |
| 150.0 |
| 134.3 |
| 163.1 |
| 149.5 |
| 180.8 |
| 359.3 |
| 616.3 |
| 288.3 |
| 237.9 |
| 248.1 |
| 210.7 |
| 195.1 |
| 192.2 |
| 168.9 |
| 174.8 |
| 203.7 |
| 205.3 |
| Restricted Cash | 0.4 | - | 1.2 | 1.1 | 1.1 | - | 1.0 | 1.3 | 1.4 | 1.0 | 1.1 | 1.0 | 1.0 | 1.1 | 1.0 | 0.6 | 1.8 | 2.2 | 0.1 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 706.1 | 697.3 | 0.0 | 739.1 | 194.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 860.3 | 919.9 | 931.4 | 991.8 | 1,137.6 | 1,163.4 | 1,229.8 | 1,954.2 | 1,695.4 | 454.4 | 2,071.0 | 2,461.1 | 603.3 | 345.9 | 654.8 | 387.1 | 572.8 | 988.2 | 258.3 | 218.5 | 195.1 | 191.9 | 393.0 | 150.0 | 134.3 | 163.1 | 149.5 | 180.8 | 359.3 | 616.3 | 288.3 | 237.9 | 248.1 | 210.7 | 195.1 | 192.2 | 168.9 | 174.8 | 203.7 | 205.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 691.4 | 744.7 | 680.3 | 661.1 | 617.4 | 632.4 | 602.1 | 597.4 | 589.0 | 612.8 | 626.9 | 586.9 | 707.9 | 932.1 | 941.7 | 1,155.1 | 992.6 | 978.6 | 797.9 | 708.8 | 626.2 | 725.2 | 646.3 | 654.5 | 623.9 | 632.7 | 551.4 | 575.7 | 425.6 | 440.4 | 411.1 | 415.1 | 435.8 | 436.8 | 414.2 | 425.7 | 415.4 | 470.6 | 427.0 | 443.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 387.5 | 379.5 | 379.9 | 388.5 | 381.3 | 367.6 | 404.6 | 401.4 | 414.0 | 405.5 | 436.8 | 429.4 | 425.9 | 624.3 | 645.9 | 514.6 | 513.4 | 529.9 | 486.6 | 477.7 | 393.2 | 356.9 | 391.8 | 414.3 | 376.5 | 338.3 | 354.2 | 374.8 | 246.8 | 275.1 | 264.6 | 259.5 | 300.3 | 314.1 | 313.0 | 304.8 | 291.1 | 285.5 | 281.6 | 278.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 189.1 | 195.7 | 152.2 | 194.7 | 181.6 | 186.2 | 211.9 | 205.6 | 360.9 | 122.3 | 388.6 | 318.1 | 148.3 | 190.5 | 197.1 | 167.2 | 181.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,128.3 | 2,239.7 | 2,143.8 | 2,236.2 | 2,317.9 | 2,349.6 | 2,448.4 | 3,158.7 | 3,059.3 | 3,288.6 | 3,523.3 | 3,795.6 | 2,440.8 | 2,107.8 | 2,454.5 | 2,238.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 857.1 | - | - | 844.5 | - | - | 818.2 | - | - | 762.7 | 729.6 | 703.3 | 701.6 | 668.8 | 670.8 | 648.5 | 680.2 | 724.1 | 654.9 | 427.9 | 460.8 | 449.3 | 401.7 | 509.0 | 507.8 | 494.8 | 492.5 | 485.1 | 492.8 | 505.9 | 507.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 374.2 | - | - | 358.9 | - | - | 449.9 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 465.6 | 479.2 | 497.1 | 499.0 | 486.7 | 482.2 | 517.9 | 503.1 | 504.0 | 483.0 | 490.9 | 491.2 | 485.5 | 533.6 | 547.0 | 368.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | 11.1 | - | - | 33.7 | - | - | 2.2 | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,610.8 | 6,613.5 | 6,600.6 | 6,615.0 | 6,511.5 | 6,463.6 | 6,558.7 | 6,497.0 | 6,503.9 | 6,481.8 | 6,518.4 | 6,506.0 | 6,627.1 | 7,243.5 | 7,367.3 | 2,639.6 | 3,844.1 | 3,683.8 | ||||||||||||||||||||||
| Intangible Assets | 2,306.5 | 2,347.0 | 2,425.9 | 2,514.4 | 2,571.4 | 2,640.9 | 2,763.2 | 2,825.5 | 2,919.1 | 3,377.2 | 3,197.2 | 3,294.7 | 3,821.8 | 3,771.2 | 3,942.9 | 1,365.7 | 1,561.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 163.3 | 165.4 | 171.1 | 177.2 | 173.7 | 167.7 | 149.3 | 143.8 | 148.7 | 188.4 | 167.1 | 167.9 | 164.0 | 209.3 | 202.0 | 207.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 322.1 | 323.5 | 300.4 | 321.1 | 299.6 | 288.4 | 332.2 | 296.8 | 297.6 | 311.1 | 321.6 | 382.9 | 317.1 | 324.2 | 334.8 | 333.0 | 486.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,996.6 | 12,168.4 | 12,139.0 | 12,362.8 | 12,360.7 | 12,392.5 | 12,769.7 | 13,424.8 | 13,432.7 | 14,129.9 | 14,218.5 | 14,638.2 | 15,000.6 | 14,189.7 | 14,848.5 | 7,960.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 169.7 | 185.5 | 175.8 | 178.2 | 178.1 | 167.5 | 176.4 | 174.9 | 183.5 | 272.8 | 235.7 | 266.9 | 324.8 | 333.7 | 376.7 | 327.3 | 324.7 | 339.3 | 258.0 | 255.1 | 233.2 | 235.9 | 190.3 | 188.1 | 219.3 | 220.9 | 180.7 | 215.4 | 168.0 | 153.8 | 158.1 | 141.0 | 156.4 | 159.5 | 149.7 | 170.7 | 157.5 | 174.0 | 160.5 | 155.4 |
| Short Term Debt | 575.8 | 588.8 | 583.8 | 0.2 | 0.2 | 0.2 | 1.0 | 711.4 | 711.4 | 470.9 | 478.9 | 479.4 | - | 4.2 | 3.7 | 380.9 | 4.7 | 358.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 171.7 | 159.3 | - | - | - | - | 20.0 | 20.4 | 22.7 | 30.1 | 19.9 | 22.0 | 184.9 | 50.9 | 171.9 | 238.1 | 230.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 493.1 | 557.0 | 463.1 | 493.4 | 469.9 | 485.4 | 510.5 | 503.7 | 479.2 | 527.9 | 652.2 | 817.4 | 679.1 | 705.9 | 882.6 | 943.9 | 793.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,238.6 | 1,331.2 | 1,222.7 | 671.8 | 648.2 | 653.1 | 687.9 | 1,390.0 | 1,374.2 | 1,544.5 | 1,366.8 | 1,563.7 | 1,213.7 | 1,043.8 | 1,263.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,632.1 | 2,631.2 | 2,630.7 | 3,214.3 | 3,168.4 | 3,150.5 | 3,185.7 | 3,162.6 | 3,165.0 | 3,923.3 | 3,883.7 | 3,881.0 | 4,979.7 | 4,484.3 | 4,864.0 | 1,609.7 | 2,348.5 | 2,219.7 | 1,492.6 | 1,625.0 | 2,010.5 | 2,064.0 | 1,750.9 | 2,104.5 | 1,848.9 | 1,876.6 | 1,882.5 | 1,859.7 | 1,045.3 | 1,089.4 | 1,052.7 | 1,011.8 | 1,056.9 | 1,119.8 | 1,027.3 | 986.5 | 1,014.7 | 1,051.9 | 858.6 | 894.3 |
| Operating Lease Liabilities Non-Current | 142.3 | 148.1 | 154.5 | 160.3 | 156.7 | 151.5 | 128.4 | 123.1 | 127.2 | 170.0 | 144.2 | 149.4 | 147.4 | 183.0 | 180.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 66.8 | 65.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 800.9 | 807.5 | 755.2 | 760.2 | 750.3 | 770.5 | 846.0 | 878.8 | 919.8 | 1,109.2 | 953.8 | 1,010.2 | 1,426.7 | 1,311.4 | 1,355.0 | 774.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,813.9 | 4,918.1 | 4,763.1 | 4,806.6 | 4,723.6 | 4,725.6 | 4,848.0 | 5,554.5 | 5,586.2 | 6,747.0 | 6,348.6 | 6,604.3 | 7,859.3 | 7,022.6 | 7,662.1 | 4,224.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 111.6 | 112.3 | 114.0 | 116.3 | 119.4 | 120.6 | 122.1 | 123.4 | 123.5 | 126.3 | 124.3 | 126.0 | 126.2 | 126.2 | 126.1 | 112.1 | 112.0 | 112.1 | 111.9 | 111.5 | 111.3 | 111.1 | 111.1 | 111.1 | 110.9 | 110.6 | 111.1 | 110.6 | 109.6 | 110.2 | 109.9 | 112.0 | 109.4 | 109.0 | 111.9 | 113.4 | 113.2 | 112.5 | 113.0 | 112.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,087.2 | 6,054.3 | 5,963.8 | 5,925.1 | 5,879.2 | 5,845.2 | 5,759.1 | 5,673.3 | 5,626.6 | 4,951.0 | 5,538.5 | 5,511.7 | 4,417.2 | 4,756.6 | 4,585.2 | 3,507.3 | 4,116.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (253.6) | (222.1) | (179.8) | (157.5) | (316.5) | (396.1) | (231.9) | (341.9) | (325.4) | (447.5) | (305.0) | (304.4) | (162.7) | (459.1) | (246.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,182.7 | 7,250.4 | 7,375.9 | 7,556.2 | 7,637.1 | 7,666.9 | 7,921.7 | 7,870.3 | 7,846.5 | 7,382.9 | 7,870.0 | 8,033.8 | 7,141.2 | 7,167.2 | 7,186.3 | 3,735.5 | ||||||||||||||||||||||||
| Total Equity | 7,182.7 | 7,250.4 | 7,375.9 | 7,556.2 | 7,637.1 | 7,666.9 | 7,921.7 | 7,870.3 | 7,846.5 | 7,382.9 | 7,870.0 | 8,033.8 | 7,141.2 | 7,167.2 | 7,186.3 | 3,735.5 | 4,239.8 | 4,002.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,207.9 | 3,220.1 | 3,214.5 | 3,214.6 | 3,168.6 | 3,150.7 | 3,186.7 | 3,874.0 | 3,876.4 | 4,394.3 | 4,362.7 | 4,360.4 | 4,979.7 | 4,488.5 | 4,867.7 | 1,990.6 | 2,353.2 | 2,578.1 | 1,852.9 | 1,971.3 | 2,020.2 | 2,074.0 | 2,257.6 | 2,112.7 | 1,862.3 | 1,891.5 | 1,902.6 | 2,077.4 | 1,045.3 | 1,091.6 | 1,054.9 | 1,011.8 | 1,058.1 | 1,121.0 | 1,028.4 | 988.4 | 1,015.7 | 1,053.0 | 859.7 | 895.3 |
| Net debt | 2,347.6 | 2,300.2 | 2,283.2 | 2,222.7 | 2,031.0 | 1,987.3 | 1,957.0 | 1,919.8 | 2,181.0 | 3,939.9 | 2,291.7 | 1,899.3 | 4,376.4 | 4,142.6 | 4,213.0 | 1,603.6 | 1,780.4 | 1,589.9 | ||||||||||||||||||||||
| Working Capital | 889.7 | 908.5 | 921.0 | 1,564.4 | 1,669.8 | 1,696.5 | 1,760.5 | 1,768.7 | 1,685.1 | 1,744.1 | 2,156.5 | 2,231.9 | 1,227.0 | 1,064.0 | 1,191.5 | 586.7 | 1,137.2 | |||||||||||||||||||||||
| Book Value | 7,182.7 | 7,250.4 | 7,375.9 | 7,556.2 | 7,637.1 | 7,666.9 | 7,921.7 | 7,870.3 | 7,846.5 | 7,382.9 | 7,870.0 | 8,033.8 | 7,141.2 | 7,167.2 | 7,186.3 | 3,735.5 | 4,239.8 | 4,002.3 | ||||||||||||||||||||||
| Tangible Book Value | (1,734.5) | (1,710.1) | (1,650.7) | (1,573.2) | (1,445.7) | (1,437.7) | (1,400.2) | (1,452.1) | (1,576.5) | (2,476.1) | (1,845.7) | (1,766.8) | (3,307.7) | (3,847.6) | (4,123.8) | (269.8) | (1,165.8) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.8 |
| 133.1 |
| 126.4 |
| 127.4 |
| 100.4 |
| 117.3 |
| 119.0 |
| 113.0 |
| 100.5 |
| 110.4 |
| 102.7 |
| 99.2 |
| 102.0 |
| 96.8 |
| 64.3 |
| 94.8 |
| 88.3 |
| 151.5 |
| 147.7 |
| 147.1 |
| 137.7 |
| 161.4 |
| 151.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,260.0 |
| 2,674.6 |
| 1,675.8 |
| 1,531.4 |
| 1,341.8 |
| 1,374.4 |
| 1,548.4 |
| 1,337.8 |
| 1,247.6 |
| 1,234.6 |
| 1,165.5 |
| 1,234.0 |
| 1,189.9 |
| 1,433.8 |
| 1,116.6 |
| 1,033.2 |
| 1,078.9 |
| 1,049.8 |
| 1,073.8 |
| 1,070.3 |
| 1,022.5 |
| 1,068.6 |
| 1,074.3 |
| 1,080.6 |
| - |
| 426.2 |
| 406.8 |
| 389.4 |
| 383.4 |
| 370.6 |
| 368.1 |
| 355.4 |
| 361.6 |
| 407.0 |
| 347.7 |
| 282.4 |
| 306.6 |
| 295.4 |
| 264.2 |
| 341.8 |
| 339.6 |
| 330.6 |
| 326.2 |
| 316.6 |
| 316.6 |
| 328.6 |
| 328.0 |
| 379.1 |
| 371.1 |
| 336.4 |
| 322.8 |
| 313.9 |
| 318.2 |
| 298.2 |
| 302.7 |
| 293.1 |
| 318.6 |
| 317.0 |
| 307.2 |
| 145.5 |
| 154.2 |
| 153.9 |
| 137.6 |
| 167.2 |
| 168.1 |
| 164.2 |
| 166.3 |
| 168.5 |
| 176.2 |
| 177.3 |
| 179.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,162.0 |
| 3,107.4 |
| 3,051.7 |
| 3,111.2 |
| 2,987.5 |
| 3,042.0 |
| 2,939.1 |
| 2,952.6 |
| 2,920.7 |
| 2,997.9 |
| 2,248.0 |
| 2,356.7 |
| 2,332.5 |
| 2,236.9 |
| 2,272.2 |
| 2,296.1 |
| 2,253.9 |
| 2,275.9 |
| 2,253.2 |
| 2,284.1 |
| 2,123.2 |
| 2,141.8 |
| 1,473.3 |
| 1,181.8 |
| 1,188.5 |
| 1,200.3 |
| 1,283.3 |
| 1,199.5 |
| 1,282.4 |
| 1,167.6 |
| 1,199.7 |
| 1,223.8 |
| 1,334.6 |
| 420.2 |
| 453.1 |
| 455.1 |
| 485.6 |
| 454.4 |
| 481.6 |
| 424.2 |
| 454.3 |
| 470.0 |
| 490.3 |
| 396.5 |
| 417.3 |
| 208.5 |
| 213.3 |
| 193.9 |
| 195.2 |
| 196.3 |
| 167.3 |
| 174.7 |
| 187.9 |
| 191.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 346.7 |
| 315.7 |
| 291.6 |
| 280.4 |
| 284.2 |
| 280.7 |
| 246.2 |
| 247.8 |
| 270.0 |
| 235.3 |
| 252.5 |
| 204.7 |
| 207.4 |
| 216.0 |
| 198.0 |
| 219.8 |
| 213.7 |
| 113.9 |
| 114.3 |
| 112.4 |
| 113.4 |
| 111.9 |
| 113.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,739.5 |
| 8,762.7 |
| 6,865.6 |
| 6,636.8 |
| 6,384.4 |
| 6,538.6 |
| 6,489.1 |
| 6,399.1 |
| 6,086.5 |
| 5,975.5 |
| 5,862.4 |
| 6,126.2 |
| 4,276.7 |
| 4,605.1 |
| 4,340.5 |
| 4,166.3 |
| 4,194.0 |
| 4,210.7 |
| 4,031.7 |
| 4,082.8 |
| 4,028.3 |
| 4,134.1 |
| 3,886.5 |
| 3,936.6 |
| 360.2 |
| 346.3 |
| 9.7 |
| 10.0 |
| 506.7 |
| 8.2 |
| 13.3 |
| 14.9 |
| 20.1 |
| 217.8 |
| - |
| 2.2 |
| 2.2 |
| - |
| 1.1 |
| 1.1 |
| 1.1 |
| 2.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.1 |
| 221.0 |
| 35.0 |
| 35.1 |
| 32.1 |
| 29.9 |
| 26.2 |
| 31.6 |
| 30.3 |
| 30.8 |
| 26.3 |
| 33.2 |
| 163.0 |
| - |
| - |
| 163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.5 |
| 40.3 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 822.7 |
| 614.1 |
| 550.1 |
| 473.9 |
| 503.3 |
| 472.2 |
| 497.4 |
| 498.2 |
| 528.8 |
| 475.7 |
| 478.2 |
| 399.7 |
| 418.5 |
| 397.8 |
| 382.3 |
| 390.0 |
| 380.9 |
| 389.3 |
| 384.2 |
| 376.6 |
| 403.0 |
| 381.4 |
| 404.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,652.2 |
| 1,122.8 |
| 1,520.5 |
| 1,244.8 |
| 1,163.3 |
| 730.1 |
| 762.8 |
| 1,188.1 |
| 706.8 |
| 742.3 |
| 771.6 |
| 686.8 |
| 926.0 |
| 603.4 |
| 589.4 |
| 600.6 |
| 561.5 |
| 561.2 |
| 554.5 |
| 554.3 |
| 574.3 |
| 550.6 |
| 597.3 |
| 567.4 |
| 578.6 |
| 188.4 |
| 189.3 |
| 192.6 |
| 175.7 |
| 177.9 |
| 179.8 |
| 146.4 |
| 153.2 |
| 164.0 |
| 167.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 839.0 |
| 827.6 |
| 720.8 |
| 703.2 |
| 704.2 |
| 751.5 |
| 690.0 |
| 716.9 |
| 689.1 |
| 742.3 |
| 720.6 |
| 785.3 |
| 459.5 |
| 487.7 |
| 463.0 |
| 465.5 |
| 487.7 |
| 486.9 |
| 395.8 |
| 401.1 |
| 403.1 |
| 442.8 |
| 397.7 |
| 407.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,499.7 |
| 4,760.4 |
| 3,633.9 |
| 3,669.4 |
| 3,624.7 |
| 3,724.7 |
| 3,782.3 |
| 3,692.2 |
| 3,448.0 |
| 3,390.6 |
| 3,289.9 |
| 3,570.9 |
| 2,123.1 |
| 2,166.5 |
| 2,131.5 |
| 2,055.9 |
| 2,105.8 |
| 2,161.2 |
| 1,977.3 |
| 1,961.9 |
| 1,968.4 |
| 2,092.0 |
| 1,823.7 |
| 1,880.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,878.7 |
| 3,134.8 |
| 2,965.9 |
| 2,836.5 |
| 2,812.0 |
| 2,755.2 |
| 2,704.4 |
| 2,643.0 |
| 2,602.1 |
| 2,532.1 |
| 2,407.0 |
| 2,118.7 |
| 2,346.0 |
| 2,149.6 |
| 1,991.4 |
| 2,011.0 |
| 1,954.8 |
| 1,931.0 |
| 1,884.0 |
| 1,842.9 |
| 1,810.5 |
| 1,787.6 |
| 1,753.3 |
| (32.0) |
| (92.4) |
| (104.2) |
| (143.8) |
| (216.7) |
| (278.3) |
| (199.6) |
| (243.5) |
| (180.8) |
| (173.5) |
| (176.5) |
| (160.6) |
| (28.0) |
| (100.9) |
| (63.4) |
| (81.6) |
| (46.0) |
| (45.4) |
| (14.4) |
| (33.4) |
| 13.3 |
| 1.1 |
| 24.8 |
| 48.0 |
| 80.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,239.8 |
| 4,002.3 |
| 3,231.7 |
| 2,967.5 |
| 2,759.7 |
| 2,813.8 |
| 2,706.8 |
| 2,706.9 |
| 2,638.5 |
| 2,585.0 |
| 2,572.5 |
| 2,555.3 |
| 2,153.6 |
| 2,438.6 |
| 2,209.0 |
| 2,110.4 |
| 2,088.2 |
| 2,049.5 |
| 2,054.3 |
| 2,120.9 |
| 2,059.9 |
| 2,042.1 |
| 2,062.8 |
| 2,056.0 |
| 3,231.7 |
| 2,967.5 |
| 2,759.7 |
| 2,813.8 |
| 2,706.8 |
| 2,706.9 |
| 2,638.5 |
| 2,585.0 |
| 2,572.5 |
| 2,555.3 |
| 2,153.6 |
| 2,438.6 |
| 2,209.0 |
| 2,110.4 |
| 2,088.2 |
| 2,049.5 |
| 2,054.3 |
| 2,120.9 |
| 2,059.9 |
| 2,042.1 |
| 2,062.8 |
| 2,056.0 |
| 1,594.6 |
| 1,752.8 |
| 1,825.0 |
| 1,882.1 |
| 1,864.6 |
| 1,962.7 |
| 1,728.0 |
| 1,728.4 |
| 1,753.1 |
| 1,896.6 |
| 686.0 |
| 475.3 |
| 766.5 |
| 773.8 |
| 810.0 |
| 910.2 |
| 833.3 |
| 796.3 |
| 846.8 |
| 878.1 |
| 656.1 |
| 690.1 |
| 1,154.1 |
| 431.0 |
| 368.2 |
| 611.7 |
| 611.5 |
| 360.3 |
| 631.0 |
| 505.4 |
| 463.0 |
| 478.7 |
| 308.0 |
| 586.6 |
| 844.4 |
| 516.0 |
| 471.7 |
| 517.8 |
| 495.3 |
| 519.6 |
| 496.0 |
| 472.0 |
| 471.2 |
| 506.9 |
| 502.1 |
| 3,231.7 |
| 2,967.5 |
| 2,759.7 |
| 2,813.8 |
| 2,706.8 |
| 2,706.9 |
| 2,638.5 |
| 2,585.0 |
| 2,572.5 |
| 2,555.3 |
| 2,153.6 |
| 2,438.6 |
| 2,209.0 |
| 2,110.4 |
| 2,088.2 |
| 2,049.5 |
| 2,054.3 |
| 2,120.9 |
| 2,059.9 |
| 2,042.1 |
| 2,062.8 |
| 2,056.0 |
| (1,154.7) |
| (1,112.1) |
| (1,328.4) |
| (1,492.2) |
| (1,580.7) |
| (1,480.2) |
| (1,617.6) |
| (1,468.2) |
| (1,567.3) |
| (1,572.0) |
| (1,777.2) |
| (514.6) |
| (371.1) |
| (578.7) |
| (612.1) |
| (638.4) |
| (728.3) |
| (623.9) |
| (609.2) |
| (663.3) |
| (732.2) |
| (456.9) |
| (503.1) |