| (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 | - | - | - | - | - | - | - | 101.3 | 192.6 | 166.8 | 109.8 | 125.6 | 153.5 | 256.4 | 229.7 | 319.8 | 283.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 101.3 | 192.6 | 166.8 | 109.8 | 125.6 | 153.5 | 256.4 | 229.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 656.3 | 619.0 | 736.5 | 597.6 | 524.7 | 533.7 | 551.4 | 503.8 | 385.6 | 438.7 | 450.1 | 430.1 | 309.4 | 313.7 | 347.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,126.5 | 1,209.4 | 1,038.9 | 1,009.8 | 1,089.3 | 959.9 | 895.3 | 910.3 | 854.4 | 905.7 | 899.4 | 1,163.6 | 931.0 | 945.5 | 961.6 | 863.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 5,626.3 | 5,417.5 | 5,172.7 | 4,160.0 | 4,111.2 | 3,843.3 | 3,738.3 | 3,532.1 | 3,256.3 | 2,981.7 | 2,804.3 | 2,699.1 | 2,163.6 | 1,985.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,175.1 | 1,288.7 | 1,336.2 | 1,392.6 | 1,193.3 | 1,034.1 | 782.0 | 591.0 | 512.1 | 477.2 | 459.4 | 402.8 | 289.2 | 285.8 | 274.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 6,392.8 | 7,036.8 | 6,773.7 | 4,314.2 | 4,310.6 | 3,516.8 | 5,373.3 | 4,686.3 | 4,688.0 | 4,445.5 | 5,146.0 | 5,944.9 | 1,873.1 | 1,967.8 | 2,020.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 6,542.8 | 7,036.8 | 7,773.0 | 4,314.2 | 4,310.6 | 4,669.7 | 5,373.3 | 5,484.8 | 4,688.0 | 4,944.5 | 5,146.0 | 5,944.9 | 1,973.1 | 2,017.8 | 2,070.5 | 1,304.0 | |||
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 456.7 |
| 171.5 |
| - |
| - |
| - |
| 319.8 |
| 283.6 |
| 456.7 |
| 171.5 |
| 344.4 |
| 238.9 |
| - |
| - |
| 654.9 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 131.7 | 248.3 | 129.5 | 107.7 | 226.2 | 113.8 | 134.9 | 109.8 | 122.4 | 130.6 | 114.1 | 264.6 | 145.2 | 79.6 | 104.7 | 109.2 | 46.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,973.1 | 2,146.6 | 1,966.9 | 2,858.7 | 2,010.1 | 1,941.7 | 1,972.7 | 1,625.2 | 1,555.0 | 1,641.8 | 1,573.4 | 1,983.9 | 1,539.1 | 1,595.2 | 1,643.5 | 1,637.0 | 1,223.6 | - | - |
| 1,853.1 |
| 1,524.5 |
| 1,400.1 |
| - |
| - |
| Accumulated Depreciation | 2,594.2 | 2,337.9 | 2,100.0 | 1,920.5 | 1,979.5 | 1,841.8 | 1,768.9 | 1,619.7 | 1,527.2 | 1,364.2 | 1,176.6 | 1,020.8 | 898.0 | 842.8 | 757.0 | 656.6 | 541.8 | - | - |
| Property,Plant & Equipment Net | 3,032.1 | 3,079.6 | 3,072.7 | 2,239.5 | 2,131.7 | 2,001.5 | 1,969.4 | 1,912.4 | 1,729.1 | 1,617.5 | 1,627.7 | 1,678.3 | 1,265.6 | 1,142.5 | 1,096.1 | 867.9 | 858.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 35.9 | - | - | - | - | - | - |
| Goodwill | 5,205.0 | 5,710.0 | 7,649.9 | 5,216.9 | 6,015.8 | 6,023.6 | 6,304.5 | 6,310.9 | 5,942.2 | 6,077.1 | 6,091.1 | 6,011.6 | 3,098.2 | 3,052.9 | 3,054.6 | 2,812.7 | 2,807.7 | 2,791.4 | - |
| Intangible Assets | 5,683.7 | 6,346.9 | 7,255.4 | 4,429.3 | 5,652.2 | 6,041.2 | 6,429.0 | 6,718.8 | 5,916.5 | 6,149.9 | 6,494.4 | 6,950.3 | 3,024.3 | 3,089.4 | 3,187.0 | 2,940.0 | 3,026.5 | - | - |
| Operating Lease Right Of Use Assets | 148.8 | 115.4 | 174.6 | 103.0 | 106.5 | 142.0 | 148.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11,214.2 | 12,337.1 | 15,234.1 | 9,893.2 | 11,913.2 | 12,341.0 | 13,028.3 | 13,173.7 | 12,017.1 | 12,380.4 | 12,783.0 | 13,144.1 | 6,255.5 | 6,294.1 | 6,375.6 | 66.9 | 58.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,219.4 | 17,563.3 | 20,273.7 | 14,991.4 | 16,055.0 | 16,284.2 | 16,970.4 | 16,711.3 | 15,301.2 | 15,639.7 | 15,984.1 | 16,806.3 | 9,041.4 | 9,024.1 | 9,115.2 | 8,324.6 | 7,974.9 | 8,192.2 | - |
| 234.9 |
| 179.5 |
| - |
| - |
| Short Term Debt | 150.0 | 0.0 | 999.3 | 0.0 | 0.0 | 1,152.9 | 0.0 | 798.5 | 0.0 | 499.0 | 0.0 | 0.0 | 100.0 | 50.0 | 50.0 | 0.0 | 10.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 30.4 | 37.5 | 40.5 | 33.2 | 40.1 | 41.1 | 36.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 115.1 | 118.0 | 151.5 | 112.9 | 91.8 | 139.9 | 99.8 | 85.0 | 79.8 | 88.2 | 139.6 | 100.4 | 57.3 | 69.5 | 83.3 | 62.3 | 60.1 | - | - |
| Other Current Liabilities | 384.3 | 301.1 | 356.0 | 154.0 | 148.5 | 119.5 | 153.0 | 201.6 | 107.7 | 123.1 | 139.8 | 112.0 | 78.6 | 78.7 | 93.9 | 72.6 | 53.1 | - | - |
| Total Current Liabilities | 2,538.2 | 2,652.0 | 3,761.1 | 1,986.7 | 1,952.8 | 2,867.5 | 1,587.1 | 2,341.5 | 1,033.8 | 1,832.6 | 1,213.0 | 1,022.6 | 885.8 | 596.8 | 616.9 | 482.7 | 478.9 | - | - |
| 1,304.0 |
| 900.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 125.3 | 84.1 | 143.5 | 77.2 | 76.2 | 112.8 | 120.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,459.6 | 1,548.6 | 1,737.4 | 1,138.9 | 1,325.8 | 1,349.3 | 1,351.6 | 1,398.6 | 1,377.2 | 2,167.0 | 2,230.3 | 2,397.0 | 1,020.7 | 987.2 | 992.7 | 1,042.8 | 1,101.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 64.8 | 60.4 | 65.7 | 72.4 | 80.4 | 96.8 | 98.2 | 110.3 | 105.1 | 88.0 | 88.1 | 91.4 | 56.8 | 101.1 | 105.3 | 44.2 | 35.6 | - | - |
| Total Non-Current Liabilities | 8,137.4 | 8,828.7 | 8,818.7 | 5,713.9 | 5,962.1 | 5,291.9 | 7,192.4 | 6,399.3 | 6,376.3 | 6,956.9 | 7,762.6 | 8,696.8 | 3,144.8 | 3,286.2 | 3,334.9 | 2,549.5 | 2,169.6 | - | - |
| Total Liabilities | 10,675.6 | 11,480.7 | 12,579.8 | 7,700.6 | 7,914.9 | 8,159.4 | 8,779.5 | 8,740.8 | 7,410.1 | 8,789.5 | 8,975.6 | 9,719.4 | 4,030.6 | 3,883.0 | 3,951.8 | 3,032.3 | 2,648.6 | 3,252.2 | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (101.3) | 501.8 | 2,188.1 | 2,132.1 | 2,893.0 | 2,847.5 | 2,746.8 | 2,367.6 | 2,239.2 | 1,240.5 | 1,267.7 | 1,159.2 | 1,091.0 | 1,075.5 | 961.2 | 866.9 | 746.1 | - | - |
| Accumulated Other Comprehensive Income | (134.1) | (184.5) | (234.6) | (239.2) | (237.4) | (277.4) | (379.0) | (181.8) | (116.7) | (143.4) | (148.4) | (109.8) | (51.6) | (76.6) | (84.0) | 3.6 | (20.6) | (57.3) | 42.6 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,543.8 | 6,082.6 | 7,693.9 | 7,290.8 | 8,140.1 | 8,124.8 | 8,190.9 | 7,970.5 | 7,891.1 | 6,850.2 | 7,008.5 | 7,086.9 | 5,029.6 | 5,148.8 | 5,163.4 | 5,292.3 | 5,326.3 | 4,939.9 | 1,799.9 |
| Total Equity | 5,543.8 | 6,082.6 | 7,693.9 | 7,290.8 | 8,140.1 | 8,124.8 | 8,190.9 | 7,970.5 | 7,891.1 | 6,850.2 | 7,008.5 | 7,086.9 | 5,029.6 | 5,148.8 | 5,163.4 | 5,292.3 | 5,326.3 | 4,939.9 | 1,799.9 |
| 910.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 5,383.5 | 4,495.4 | 4,777.7 | 5,036.2 | 5,819.3 | 1,819.6 | 1,761.4 | 1,840.8 | 984.2 | 626.4 | - | - |
| Working Capital | (565.1) | (505.4) | (1,794.2) | 872.0 | 57.3 | (925.8) | 385.6 | (716.3) | 521.2 | (190.8) | 360.4 | 961.3 | 653.3 | 998.4 | 1,026.6 | 1,154.3 | 744.7 | - | - |
| Book Value | 5,543.8 | 6,082.6 | 7,693.9 | 7,290.8 | 8,140.1 | 8,124.8 | 8,190.9 | 7,970.5 | 7,891.1 | 6,850.2 | 7,008.5 | 7,086.9 | 5,029.6 | 5,148.8 | 5,163.4 | 5,292.3 | 5,326.3 | 4,939.9 | 1,799.9 |
| Tangible Book Value | (5,344.9) | (5,974.3) | (7,211.4) | (2,355.4) | (3,527.9) | (3,940.0) | (4,542.6) | (5,059.2) | (3,967.6) | (5,376.8) | (5,577.0) | (5,875.0) | (1,092.9) | (993.5) | (1,078.2) | (460.4) | (507.9) | 2,148.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| 101.3 |
| 206.5 |
| 171.2 |
| 192.0 |
| 192.6 |
| 186.2 |
| 180.3 |
| 183.2 |
| 166.8 |
| 139.6 |
| 121.8 |
| 109.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.8 | 101.3 | 206.5 | 171.2 | 192.0 | 192.6 | 186.2 | 180.3 | 183.2 | 166.8 | 139.6 | 121.8 | 109.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 656.3 | 645.7 | 675.2 | 643.2 | 619.0 | 654.3 | 804.6 | 734.9 | 736.5 | 789.6 | 587.9 | 592.4 | 597.6 | 533.9 | 609.5 | 605.0 | 524.7 | 563.2 | 659.1 | 566.0 | 533.7 | 604.9 | 577.0 | 497.6 | 551.4 | 477.3 | 522.4 | 473.7 | 503.8 | 502.6 | 561.9 | 504.2 | 385.6 | 422.7 | 481.6 | 433.7 | 438.7 | 421.4 | 517.8 | 523.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,126.5 | 1,171.1 | 1,354.2 | 1,386.0 | 1,209.4 | 1,086.3 | 1,084.4 | 1,137.8 | 1,038.9 | 987.6 | 1,084.9 | 1,093.4 | 1,009.8 | 1,241.5 | 1,358.4 | 1,312.8 | 1,089.3 | 1,042.1 | 1,100.2 | 1,105.5 | 959.9 | 897.9 | 993.8 | 995.0 | 895.3 | 958.8 | 1,013.3 | 1,013.3 | 910.3 | 924.7 | 966.2 | 1,017.4 | 854.4 | 909.1 | 1,011.7 | 981.3 | 905.7 | 995.6 | 1,028.4 | 1,014.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 131.7 | 119.0 | 233.3 | 333.4 | 248.3 | 187.5 | 117.3 | 168.9 | 129.5 | 110.9 | 134.7 | 110.1 | 107.7 | 148.2 | 255.9 | 218.3 | 226.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,973.1 | 1,988.6 | 2,325.5 | 2,401.9 | 2,146.6 | 1,975.3 | 2,055.5 | 2,081.1 | 1,966.9 | 1,924.0 | 5,864.1 | 2,496.8 | 2,858.7 | 2,027.8 | 2,250.9 | 2,287.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,626.3 | 5,591.2 | 5,525.5 | 5,460.8 | 5,417.5 | 5,335.3 | 5,314.5 | 5,268.1 | 5,172.7 | 5,045.0 | 4,379.5 | 4,235.3 | 4,160.0 | 4,301.7 | 4,219.4 | 4,111.2 | 4,111.2 | 3,935.4 | 3,969.9 | 3,886.9 | 3,843.3 | 3,747.3 | 3,822.1 | 3,769.4 | 3,738.3 | 3,645.8 | 3,602.6 | 3,557.8 | 3,532.1 | 3,422.9 | 3,343.0 | 3,396.3 | 3,256.3 | 3,129.8 | 3,077.7 | 3,012.6 | 2,981.7 | 2,900.5 | 2,860.7 | 2,823.9 |
| Accumulated Depreciation | 2,594.2 | 2,586.9 | 2,502.4 | 2,413.8 | 2,337.9 | 2,283.6 | 2,227.9 | 2,172.8 | 2,100.0 | 2,040.1 | 1,990.2 | 1,945.7 | 1,920.5 | 2,027.4 | 2,020.8 | 1,972.4 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,032.1 | 3,004.3 | 3,023.1 | 3,047.0 | 3,079.6 | 3,051.7 | 3,086.6 | 3,095.3 | 3,072.7 | 3,004.9 | 2,389.3 | 2,289.6 | 2,239.5 | 2,274.3 | 2,198.6 | 2,138.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,205.0 | 5,204.6 | 5,707.7 | 5,709.4 | 5,710.0 | 6,569.7 | 7,396.1 | 7,649.5 | 7,649.9 | 7,667.8 | 5,213.2 | 5,221.2 | 5,216.9 | 6,010.1 | 6,006.3 | 6,016.7 | 6,015.8 | 6,017.8 | ||||||||||||||||||||||
| Intangible Assets | 5,683.7 | 5,743.3 | 6,246.4 | 6,296.8 | 6,346.9 | 6,511.1 | 6,779.6 | 7,199.6 | 7,255.4 | 7,310.3 | 4,349.3 | 4,391.0 | 4,429.3 | 5,484.4 | 5,538.6 | 5,597.0 | 5,652.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 148.8 | 153.0 | 155.0 | 120.1 | 115.4 | 121.4 | 148.7 | 164.5 | 174.6 | 182.3 | 158.4 | 169.2 | 103.0 | 82.9 | 86.7 | 98.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 11,214.2 | 11,272.8 | 12,279.7 | 12,293.0 | 12,337.1 | 13,398.6 | 14,878.0 | 15,171.8 | 15,234.1 | 15,318.3 | 9,870.3 | 9,925.4 | 9,893.2 | 11,715.4 | 11,769.8 | 11,850.2 | 11,913.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,219.4 | 16,265.7 | 17,628.3 | 17,741.9 | 17,563.3 | 18,425.6 | 20,020.1 | 20,348.2 | 20,273.7 | 20,247.2 | 18,123.7 | 14,711.8 | 14,991.4 | 16,017.5 | 16,219.3 | 16,276.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,175.1 | 1,125.6 | 1,109.7 | 1,234.1 | 1,288.7 | 1,133.3 | 1,233.8 | 1,244.1 | 1,336.2 | 1,252.7 | 1,250.3 | 1,301.0 | 1,392.6 | 1,231.0 | 1,260.6 | 1,242.6 | 1,193.3 | 1,006.8 | 1,031.0 | 1,041.2 | 1,034.1 | 896.7 | 857.2 | 780.6 | 782.0 | 575.0 | 521.8 | 503.1 | 591.0 | 519.6 | 552.4 | 532.1 | 512.1 | 471.2 | 507.4 | 477.6 | 477.2 | 428.5 | 435.8 | 452.0 |
| Short Term Debt | 150.0 | 486.9 | 748.2 | 951.6 | 640.8 | 999.9 | 999.7 | 999.5 | 999.3 | 418.0 | - | - | 0.0 | 0.0 | 302.0 | 388.0 | 180.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 30.4 | 33.6 | 35.7 | 35.6 | 37.5 | 38.0 | 41.1 | 39.8 | 40.5 | 40.6 | 33.2 | 35.9 | 33.2 | 34.4 | 36.1 | 39.2 | ||||||||||||||||||||||||
| Accrued Expenses | 115.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 384.3 | 546.2 | 551.2 | 557.6 | 533.7 | 487.2 | 603.7 | 621.4 | 620.3 | 516.2 | 365.4 | 438.5 | 373.2 | 260.2 | 268.4 | 306.2 | 345.6 | |||||||||||||||||||||||
| Total Current Liabilities | 2,538.2 | 2,357.3 | 2,626.4 | 2,953.9 | 2,652.0 | 3,289.4 | 3,563.2 | 3,764.0 | 3,761.1 | 2,467.4 | 1,834.4 | 1,947.2 | 1,986.7 | 1,740.7 | 2,059.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 6,392.8 | 6,841.3 | 7,039.8 | 7,038.3 | 7,036.8 | 6,385.5 | 6,776.8 | 6,775.3 | 6,773.7 | 8,121.1 | 7,771.7 | 4,315.1 | 4,314.2 | 4,313.3 | 4,312.4 | 4,311.5 | 4,310.6 | 4,309.7 | 4,308.8 | 3,517.5 | 3,516.8 | 3,915.3 | 3,914.5 | 4,672.8 | 5,373.3 | 4,583.3 | 4,584.5 | 4,685.3 | 4,686.3 | 5,285.8 | 5,885.1 | 6,184.9 | 4,688.0 | 4,688.5 | 4,294.1 | 4,444.8 | 4,445.5 | 4,945.0 | 4,945.4 | 5,045.7 |
| Operating Lease Liabilities Non-Current | 125.3 | 126.1 | 125.6 | 90.7 | 84.1 | 89.8 | 117.8 | 133.8 | 143.5 | 151.4 | 132.9 | 141.1 | 77.2 | 56.3 | 59.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,459.6 | 1,541.1 | 1,614.3 | 1,573.5 | 1,548.6 | 1,592.9 | 1,664.6 | 1,740.8 | 1,737.4 | 1,769.3 | 1,123.6 | 1,130.8 | 1,138.9 | 1,323.6 | 1,326.8 | 1,326.9 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 64.8 | 163.8 | 162.0 | 159.6 | 159.2 | 160.7 | 159.1 | 164.8 | 164.1 | 177.9 | 172.2 | 174.2 | 183.6 | 248.6 | 243.7 | 248.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 8,137.4 | 8,672.3 | 8,941.7 | 8,862.1 | 8,828.7 | 8,228.9 | 8,823.8 | 8,814.7 | 8,818.7 | 10,219.7 | 9,200.4 | 5,761.2 | 5,713.9 | 5,941.8 | 5,942.3 | 5,955.2 | ||||||||||||||||||||||||
| Total Liabilities | 10,675.6 | 11,029.6 | 11,568.1 | 11,816.0 | 11,480.7 | 11,518.3 | 12,387.0 | 12,578.7 | 12,579.8 | 12,687.1 | 11,034.8 | 7,708.4 | 7,700.6 | 7,682.5 | 8,002.0 | 8,132.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (101.3) | (372.8) | 468.2 | 343.5 | 501.8 | 1,345.1 | 2,121.8 | 2,259.9 | 2,188.1 | 2,055.0 | 2,051.1 | 1,964.8 | 2,132.1 | 3,076.2 | 2,976.0 | 2,893.4 | 2,893.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (134.1) | (168.2) | (182.7) | (182.5) | (184.5) | (197.3) | (239.0) | (232.2) | (234.6) | (227.4) | (240.5) | (229.0) | (239.2) | (237.2) | (247.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,543.8 | 5,236.1 | 6,060.2 | 5,925.9 | 6,082.6 | 6,907.3 | 7,633.1 | 7,769.5 | 7,693.9 | 7,560.1 | 7,088.9 | 7,003.4 | 7,290.8 | 8,335.0 | 8,217.3 | 8,144.3 | ||||||||||||||||||||||||
| Total Equity | 5,543.8 | 5,236.1 | 6,060.2 | 5,925.9 | 6,082.6 | 6,907.3 | 7,633.1 | 7,769.5 | 7,693.9 | 7,560.1 | 7,088.9 | 7,003.4 | 7,290.8 | 8,335.0 | 8,217.3 | 8,144.3 | 8,140.1 | 8,266.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,542.8 | 7,328.2 | 7,788.0 | 7,989.9 | 7,677.6 | 7,385.4 | 7,776.5 | 7,774.8 | 7,773.0 | 8,539.1 | 7,771.7 | 4,315.1 | 4,314.2 | 4,313.3 | 4,614.4 | 4,699.5 | 4,490.6 | 4,309.7 | 4,308.8 | 4,269.1 | 4,669.7 | 4,670.7 | 4,871.8 | 5,072.6 | 5,373.3 | 5,083.1 | 5,384.0 | 5,484.3 | 5,484.8 | 5,585.1 | 6,275.1 | 6,714.9 | 4,688.0 | 4,688.5 | 4,793.7 | 4,944.1 | 4,944.5 | 5,087.0 | 5,351.4 | 5,351.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (565.1) | (368.7) | (300.9) | (552.0) | (505.4) | (1,314.1) | (1,507.7) | (1,682.9) | (1,794.2) | (543.4) | 4,029.7 | 549.6 | 872.0 | 287.1 | 191.2 | 110.5 | 57.3 | |||||||||||||||||||||||
| Book Value | 5,543.8 | 5,236.1 | 6,060.2 | 5,925.9 | 6,082.6 | 6,907.3 | 7,633.1 | 7,769.5 | 7,693.9 | 7,560.1 | 7,088.9 | 7,003.4 | 7,290.8 | 8,335.0 | 8,217.3 | 8,144.3 | 8,140.1 | 8,266.9 | ||||||||||||||||||||||
| Tangible Book Value | (5,344.9) | (5,711.8) | (5,893.9) | (6,080.3) | (5,974.3) | (6,173.5) | (6,542.6) | (7,079.6) | (7,211.4) | (7,418.0) | (2,473.6) | (2,608.8) | (2,355.4) | (3,159.5) | (3,327.6) | (3,469.4) | (3,527.9) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.6 |
| 94.2 |
| 112.6 |
| 113.8 |
| 74.4 |
| 90.7 |
| 95.6 |
| 134.9 |
| 92.2 |
| 74.7 |
| 77.7 |
| 109.8 |
| 92.4 |
| 87.9 |
| 92.2 |
| 122.4 |
| 91.9 |
| 112.2 |
| 93.9 |
| 130.6 |
| 134.3 |
| 137.2 |
| 93.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,010.1 |
| 1,988.2 |
| 2,008.8 |
| 1,952.9 |
| 1,941.7 |
| 2,078.7 |
| 2,067.1 |
| 1,984.8 |
| 1,972.7 |
| 1,602.7 |
| 1,659.2 |
| 1,613.5 |
| 1,625.2 |
| 1,726.2 |
| 1,787.2 |
| 1,805.8 |
| 1,555.0 |
| 1,609.9 |
| 1,785.8 |
| 1,692.1 |
| 1,641.8 |
| 1,690.9 |
| 1,805.2 |
| 1,740.7 |
| 1,979.5 |
| 1,939.9 |
| 1,954.7 |
| 1,898.5 |
| 1,841.8 |
| 1,809.5 |
| 1,865.8 |
| 1,820.8 |
| 1,768.9 |
| 1,734.1 |
| 1,687.1 |
| 1,648.6 |
| 1,619.7 |
| 1,575.0 |
| 1,524.3 |
| 1,568.4 |
| 1,527.2 |
| 1,496.1 |
| 1,462.0 |
| 1,416.9 |
| 1,364.2 |
| 1,326.2 |
| 1,274.0 |
| 1,225.4 |
| 2,131.7 |
| 1,995.5 |
| 2,015.2 |
| 1,988.4 |
| 2,001.5 |
| 1,937.8 |
| 1,956.3 |
| 1,948.6 |
| 1,969.4 |
| 1,911.7 |
| 1,915.5 |
| 1,909.2 |
| 1,912.4 |
| 1,847.9 |
| 1,818.7 |
| 1,827.9 |
| 1,729.1 |
| 1,633.7 |
| 1,615.7 |
| 1,595.7 |
| 1,617.5 |
| 1,574.3 |
| 1,586.7 |
| 1,598.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,022.3 |
| 6,021.0 |
| 6,023.6 |
| 6,016.9 |
| 6,311.8 |
| 6,310.7 |
| 6,304.5 |
| 6,312.8 |
| 6,313.6 |
| 6,313.3 |
| 6,310.9 |
| 6,438.9 |
| 6,474.7 |
| 6,621.9 |
| 5,942.2 |
| 5,949.4 |
| 6,086.5 |
| 6,092.1 |
| 6,077.1 |
| 6,084.7 |
| 6,080.0 |
| 6,084.6 |
| 5,710.0 |
| 5,930.4 |
| 5,985.2 |
| 6,041.2 |
| 6,099.4 |
| 6,312.8 |
| 6,371.6 |
| 6,429.0 |
| 6,491.4 |
| 6,602.7 |
| 6,661.1 |
| 6,718.8 |
| 6,759.0 |
| 6,925.5 |
| 7,095.1 |
| 5,916.5 |
| 5,970.8 |
| 6,051.1 |
| 6,104.3 |
| 6,149.9 |
| 6,262.0 |
| 6,387.3 |
| 6,440.5 |
| 106.5 |
| 113.4 |
| 123.8 |
| 133.5 |
| 142.0 |
| 147.9 |
| 129.8 |
| 138.3 |
| 148.4 |
| 168.0 |
| 153.2 |
| 149.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,982.7 |
| 12,216.8 |
| 12,270.4 |
| 12,341.0 |
| 12,412.9 |
| 12,906.3 |
| 12,968.9 |
| 13,028.3 |
| 13,121.8 |
| 13,216.3 |
| 13,268.9 |
| 13,173.7 |
| 13,353.5 |
| 13,568.3 |
| 13,879.3 |
| 12,017.1 |
| 12,085.6 |
| 12,300.5 |
| 12,353.8 |
| 12,380.4 |
| 12,546.5 |
| 12,666.3 |
| 12,722.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,055.0 |
| 15,966.4 |
| 16,240.8 |
| 16,211.7 |
| 16,284.2 |
| 16,429.4 |
| 16,929.7 |
| 16,902.3 |
| 16,970.4 |
| 16,636.2 |
| 16,791.0 |
| 16,791.6 |
| 16,711.3 |
| 16,927.6 |
| 17,174.2 |
| 17,513.0 |
| 15,301.2 |
| 15,329.2 |
| 15,702.0 |
| 15,641.6 |
| 15,639.7 |
| 15,811.7 |
| 16,058.2 |
| 16,061.8 |
| 0.0 |
| 751.6 |
| 1,152.9 |
| 755.4 |
| 957.3 |
| 399.8 |
| 0.0 |
| 499.8 |
| 799.5 |
| 799.0 |
| 798.5 |
| 299.3 |
| 390.0 |
| 530.0 |
| 0.0 |
| 0.0 |
| 499.6 |
| 499.3 |
| 499.0 |
| 142.0 |
| 406.0 |
| 306.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.1 |
| 39.7 |
| 40.9 |
| 41.2 |
| 41.1 |
| 39.2 |
| 35.5 |
| 35.9 |
| 36.5 |
| 41.7 |
| 44.4 |
| 43.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.8 |
| 288.8 |
| 368.3 |
| 356.8 |
| 428.7 |
| 304.2 |
| 372.5 |
| 353.1 |
| 452.2 |
| 402.3 |
| 444.3 |
| 383.3 |
| 376.4 |
| 372.9 |
| 340.3 |
| 276.1 |
| 247.4 |
| 245.4 |
| 327.7 |
| 296.4 |
| 279.1 |
| 284.5 |
| 354.1 |
| 2,177.2 |
| 1,952.8 |
| 1,664.6 |
| 1,890.5 |
| 2,763.2 |
| 2,867.5 |
| 2,532.4 |
| 2,692.8 |
| 2,073.1 |
| 1,587.1 |
| 2,077.4 |
| 2,310.1 |
| 2,290.8 |
| 2,341.5 |
| 1,816.4 |
| 1,434.5 |
| 1,544.0 |
| 1,033.8 |
| 1,089.9 |
| 1,854.5 |
| 1,750.9 |
| 1,832.6 |
| 997.2 |
| 1,306.3 |
| 1,288.4 |
| 68.3 |
| 76.2 |
| 84.0 |
| 94.1 |
| 103.9 |
| 112.8 |
| 120.2 |
| 105.7 |
| 112.5 |
| 120.0 |
| 133.5 |
| 116.2 |
| 112.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,325.8 |
| 1,334.5 |
| 1,351.6 |
| 1,348.8 |
| 1,349.3 |
| 1,302.9 |
| 1,357.1 |
| 1,353.9 |
| 1,351.6 |
| 1,364.2 |
| 1,377.6 |
| 1,387.2 |
| 1,398.6 |
| 1,449.6 |
| 1,525.3 |
| 1,550.2 |
| 1,377.2 |
| 1,380.6 |
| 2,172.2 |
| 2,170.1 |
| 2,167.0 |
| 2,246.3 |
| 2,245.0 |
| 2,245.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 249.5 |
| 306.7 |
| 309.4 |
| 308.0 |
| 313.0 |
| 347.0 |
| 344.6 |
| 344.8 |
| 347.5 |
| 307.4 |
| 307.3 |
| 307.7 |
| 314.4 |
| 354.2 |
| 299.3 |
| 303.1 |
| 311.1 |
| 366.0 |
| 344.9 |
| 343.9 |
| 344.4 |
| 381.3 |
| 381.4 |
| 386.7 |
| 5,962.1 |
| 6,034.9 |
| 6,063.9 |
| 5,278.2 |
| 5,291.9 |
| 5,685.4 |
| 5,721.9 |
| 6,484.0 |
| 7,192.4 |
| 6,388.4 |
| 6,385.6 |
| 6,493.1 |
| 6,399.3 |
| 7,089.6 |
| 7,709.7 |
| 8,038.2 |
| 6,376.3 |
| 6,435.1 |
| 6,811.2 |
| 6,958.8 |
| 6,956.9 |
| 7,572.6 |
| 7,571.8 |
| 7,677.5 |
| 7,914.9 |
| 7,699.5 |
| 7,954.4 |
| 8,041.4 |
| 8,159.4 |
| 8,217.8 |
| 8,414.7 |
| 8,557.1 |
| 8,779.5 |
| 8,465.8 |
| 8,695.7 |
| 8,783.9 |
| 8,740.8 |
| 8,906.0 |
| 9,144.2 |
| 9,582.2 |
| 7,410.1 |
| 7,525.0 |
| 8,665.7 |
| 8,709.7 |
| 8,789.5 |
| 8,569.8 |
| 8,878.1 |
| 8,965.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,955.5 |
| 2,992.8 |
| 2,893.8 |
| 2,847.5 |
| 2,896.1 |
| 3,010.9 |
| 2,882.3 |
| 2,746.8 |
| 2,620.5 |
| 2,533.0 |
| 2,421.9 |
| 2,367.6 |
| 2,392.6 |
| 2,367.6 |
| 2,275.6 |
| 2,239.2 |
| 2,126.7 |
| 1,383.8 |
| 1,277.8 |
| 1,240.5 |
| 1,480.7 |
| 1,433.4 |
| 1,343.5 |
| (233.4) |
| (237.4) |
| (269.3) |
| (270.5) |
| (281.6) |
| (277.4) |
| (303.5) |
| (327.5) |
| (360.9) |
| (379.0) |
| (266.3) |
| (248.4) |
| (216.7) |
| (181.8) |
| (153.3) |
| (116.4) |
| (118.8) |
| (116.7) |
| (91.1) |
| (113.7) |
| (106.7) |
| (143.4) |
| (146.4) |
| (156.1) |
| (145.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,140.1 |
| 8,266.9 |
| 8,286.4 |
| 8,170.3 |
| 8,124.8 |
| 8,211.6 |
| 8,515.0 |
| 8,345.2 |
| 8,190.9 |
| 8,170.4 |
| 8,095.3 |
| 8,007.7 |
| 7,970.5 |
| 8,021.6 |
| 8,030.0 |
| 7,930.8 |
| 7,891.1 |
| 7,804.2 |
| 7,036.3 |
| 6,931.9 |
| 6,850.2 |
| 7,241.9 |
| 7,180.1 |
| 7,095.9 |
| 8,286.4 |
| 8,170.3 |
| 8,124.8 |
| 8,211.6 |
| 8,515.0 |
| 8,345.2 |
| 8,190.9 |
| 8,170.4 |
| 8,095.3 |
| 8,007.7 |
| 7,970.5 |
| 8,021.6 |
| 8,030.0 |
| 7,930.8 |
| 7,891.1 |
| 7,804.2 |
| 7,036.3 |
| 6,931.9 |
| 6,850.2 |
| 7,241.9 |
| 7,180.1 |
| 7,095.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,435.5 |
| 5,383.5 |
| 5,378.6 |
| 6,103.9 |
| 6,522.9 |
| 4,495.4 |
| 4,502.3 |
| 4,613.4 |
| 4,760.9 |
| 4,777.7 |
| 4,947.4 |
| 5,229.6 |
| 5,242.1 |
| 323.6 |
| 118.3 |
| (810.3) |
| (925.8) |
| (453.7) |
| (625.7) |
| (88.3) |
| 385.6 |
| (474.7) |
| (650.9) |
| (677.3) |
| (716.3) |
| (90.2) |
| 352.7 |
| 261.8 |
| 521.2 |
| 520.0 |
| (68.7) |
| (58.8) |
| (190.8) |
| 693.7 |
| 498.9 |
| 452.3 |
| 8,286.4 |
| 8,170.3 |
| 8,124.8 |
| 8,211.6 |
| 8,515.0 |
| 8,345.2 |
| 8,190.9 |
| 8,170.4 |
| 8,095.3 |
| 8,007.7 |
| 7,970.5 |
| 8,021.6 |
| 8,030.0 |
| 7,930.8 |
| 7,891.1 |
| 7,804.2 |
| 7,036.3 |
| 6,931.9 |
| 6,850.2 |
| 7,241.9 |
| 7,180.1 |
| 7,095.9 |
| (3,460.9) |
| (3,666.3) |
| (3,835.9) |
| (3,940.0) |
| (3,904.7) |
| (4,109.6) |
| (4,337.1) |
| (4,542.6) |
| (4,633.8) |
| (4,821.0) |
| (4,966.7) |
| (5,059.2) |
| (5,176.3) |
| (5,370.2) |
| (5,786.2) |
| (3,967.6) |
| (4,116.0) |
| (5,101.3) |
| (5,264.5) |
| (5,376.8) |
| (5,104.8) |
| (5,287.2) |
| (5,429.2) |