| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 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 | 521.4 | 352.4 | 528.6 | 310.9 | 461.5 | 649.8 | 561.0 | 443.2 | 912.4 | 648.3 | 364.2 | 665.2 | 474.7 | 278.8 | 284.3 | |||||||||||||||||||||||||
| (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 | 352.4 | 649.8 | 648.3 | 474.7 | 673.1 | 199.5 | 142.5 | 98.6 | 85.1 | 141.4 | 66.0 | 45.8 | 75.1 | 26.1 | 20.4 | 13.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 352.4 | 649.8 | 648.3 | 474.7 | 673.1 | 199.5 | 142.5 | 98.6 | 85.1 | 141.4 | 66.0 | 45.8 | 75.1 | 26.1 | 20.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 992.4 | 901.1 | 899.7 | 767.7 | 402.0 | - | 416.5 | 383.7 | 373.0 | 400.7 | 378.0 | 350.3 | 254.8 | 228.7 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 1,043.3 | 914.4 | 917.7 | 752.9 | 347.3 | 393.4 | 364.3 | 314.2 | 309.2 | 311.8 | 294.3 | 281.2 | 172.3 | 164.8 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,947.0 | 1,757.3 | 1,724.1 | 1,570.8 | 1,162.7 | 1,111.8 | 1,008.6 | 809.3 | 776.1 | 754.0 | 724.7 | 677.4 | 457.4 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 486.6 | 416.4 | 384.7 | 469.5 | 229.1 | 271.1 | 227.8 | 138.8 | 136.5 | 162.5 | 147.5 | 148.6 | 100.6 | 96.7 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,025.3 | 2,648.7 | 2,644.8 | 4,099.4 | 680.9 | 750.0 | 610.1 | 509.7 | 754.1 | 609.8 | 538.1 | 543.4 | 250.0 | - | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,475.4 | 2,649.0 | 3,244.9 | 4,099.4 | 778.5 | 850.6 | 747.5 | 611.7 | 765.5 | 694.7 | 540.2 | 542.9 | 250.0 | - | - | - |
| 673.1 |
| 695.1 |
| 3,234.2 |
| 454.5 |
| 382.8 |
| 231.4 |
| 199.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.6 |
| - |
| - |
| 85.1 |
| - |
| - |
| 71.5 |
| 61.3 |
| 110.2 |
| 141.4 |
| 125.8 |
| 103.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.5 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 521.4 | 352.4 | 528.6 | 310.9 | 461.5 | 649.8 | 561.0 | 443.2 | 912.4 | 648.3 | 364.2 | 665.2 | 474.7 | 278.8 | 284.3 | 673.1 | 695.1 | 3,234.2 | 454.5 | 382.8 | 231.4 | 199.5 | - | - | - | - | - | - | 98.6 | - | - | 85.1 | - | - | 71.5 | 61.3 | 110.2 | 141.4 | 125.8 | 103.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 969.2 | 992.4 | 938.5 | 957.5 | 935.5 | 901.1 | 933.8 | 860.2 | 885.8 | 899.7 | 859.4 | 827.9 | 767.7 | 814.7 | 783.9 | 402.0 | 679.5 | 435.5 | 411.4 | 432.4 | 450.2 | 460.4 | 448.4 | 432.3 | 410.4 | 416.5 | 387.4 | 386.6 | 383.7 | 467.1 | 444.8 | 373.0 | 367.6 | 371.8 | 382.0 | 395.6 | 389.1 | 400.7 | 374.4 | 376.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,121.6 | 1,043.3 | 1,058.1 | 1,047.0 | 1,011.8 | 914.4 | 964.8 | 965.7 | 933.2 | 917.7 | 970.6 | 951.7 | 752.9 | 821.5 | 801.3 | 347.3 | 867.2 | 328.0 | 365.4 | 392.3 | 401.1 | 393.4 | 404.4 | 390.4 | 393.0 | 364.3 | 377.6 | 381.8 | 314.2 | 435.7 | 415.6 | 309.2 | 319.0 | 322.0 | 331.5 | 330.2 | 323.4 | 311.8 | 310.9 | 318.1 |
| Prepaid Expenses | 291.8 | 292.9 | 305.2 | 218.1 | 204.6 | 167.2 | 203.3 | 174.3 | 195.3 | 213.3 | 141.1 | 145.4 | 118.0 | 107.8 | 119.4 | 78.1 | 125.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,323.0 | 3,055.6 | 3,222.9 | 2,922.0 | 2,981.7 | 2,944.6 | 2,990.2 | 2,744.7 | 3,223.6 | 2,981.4 | 2,640.7 | 2,882.4 | 2,429.4 | 2,337.4 | 2,337.4 | 1,722.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 1,570.8 | - | - | 1,162.7 | - | - | - | - | - | - | - | - | - | - | - | - | 809.3 | - | - | 776.1 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,125.5 | 1,107.9 | 1,091.4 | 1,068.6 | 1,045.9 | 1,012.1 | 1,015.0 | 984.8 | 961.3 | 947.1 | 905.1 | 876.2 | 743.3 | 818.9 | 803.4 | 673.4 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | 827.5 | - | - | 489.3 | 873.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 8,687.5 | 8,687.6 | 8,651.7 | 8,675.8 | 8,534.0 | 7,990.5 | 8,121.3 | 8,040.2 | 7,956.0 | 8,002.8 | 7,943.8 | 7,925.5 | 7,986.7 | 7,894.6 | 7,977.0 | 2,150.0 | 7,515.9 | 2,140.1 | ||||||||||||||||||||||
| Intangible Assets | 2,047.6 | 2,100.1 | 2,114.0 | 2,174.6 | 2,187.8 | 2,012.9 | 2,158.0 | 2,182.9 | 2,207.1 | 2,278.1 | 2,349.7 | 2,405.4 | 2,741.6 | 2,618.8 | 2,682.8 | 409.7 | 2,765.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | 144.5 | 147.1 | 147.1 | 123.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 307.3 | 316.7 | 319.5 | 302.2 | 297.9 | 279.7 | 287.5 | 286.2 | 285.1 | 285.3 | 270.0 | 268.3 | 321.4 | 139.9 | 169.8 | 245.3 | 193.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,493.0 | 15,285.3 | 15,368.7 | 15,135.2 | 15,048.5 | 14,200.5 | 14,530.9 | 14,221.1 | 14,639.2 | 14,527.9 | 14,156.3 | 14,429.3 | 14,430.3 | 14,047.5 | 14,251.1 | 5,084.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 541.4 | 486.6 | 459.5 | 450.0 | 489.9 | 416.4 | 445.7 | 399.7 | 409.0 | 384.7 | 459.4 | 495.0 | 469.5 | 483.0 | 496.1 | 229.1 | 399.6 | 249.9 | 216.6 | 245.0 | 263.4 | 271.1 | 244.9 | 221.7 | 227.3 | 227.8 | 205.4 | 198.0 | 138.8 | 197.4 | 182.1 | 136.5 | 134.0 | 134.2 | 151.7 | 145.5 | 152.1 | 162.5 | 147.9 | 149.7 |
| Short Term Debt | 450.1 | 450.1 | 450.2 | 450.2 | 0.2 | 0.3 | 150.1 | 150.5 | 600.2 | 600.1 | 450.1 | 300.1 | 0.0 | 300.0 | 300.0 | 97.6 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 404.4 | 369.6 | 358.5 | 341.3 | 323.7 | 312.6 | 326.7 | 311.2 | 274.2 | 241.1 | 216.7 | 221.5 | 186.0 | 171.3 | 178.4 | 160.1 | 188.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | 28.3 | - | - | 21.2 | ||||||||||||||||||||||||
| Accrued Expenses | 900.6 | 923.4 | 893.6 | 857.8 | 874.3 | 844.9 | 900.6 | 836.8 | 767.6 | 781.3 | 724.0 | 692.9 | 1,028.9 | 620.0 | 612.2 | 434.2 | 653.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 212.3 | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,892.1 | 1,860.1 | 1,803.3 | 1,758.0 | 1,364.4 | 1,261.6 | 1,496.4 | 1,387.0 | 1,776.8 | 1,766.1 | 1,633.5 | 1,488.0 | 1,498.4 | 1,403.0 | 1,408.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,026.2 | 2,025.3 | 2,083.2 | 2,167.2 | 2,964.6 | 2,648.7 | 2,647.9 | 2,646.9 | 2,646.1 | 2,644.8 | 2,903.2 | 3,520.3 | 4,099.4 | 3,645.7 | 3,831.8 | 680.9 | 4,742.0 | 3,243.3 | 761.1 | 750.8 | 749.1 | 750.0 | 719.3 | 656.2 | 610.1 | 610.1 | 819.8 | 1,013.9 | 509.7 | 1,150.0 | 1,202.5 | 754.1 | 672.0 | 700.2 | 690.5 | 669.6 | 734.1 | 609.8 | 483.0 | 491.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 138.0 | 139.3 | 139.4 | 116.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 32.6 | 33.6 | 43.8 | 43.9 | 42.5 | 30.5 | 29.4 | 29.5 | 25.9 | 25.5 | 20.9 | 20.7 | 25.3 | 21.8 | 24.5 | 14.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 383.6 | 369.6 | 379.3 | 367.0 | 374.1 | 354.0 | 388.9 | 407.1 | 413.2 | 415.4 | 462.3 | 482.4 | 625.5 | 568.5 | 612.9 | 39.0 | 628.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 67.2 | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 486.7 | 516.4 | 542.1 | 459.7 | 414.0 | 380.8 | 398.0 | 455.2 | 469.9 | 475.8 | 574.4 | 569.2 | 585.0 | 429.1 | 426.3 | 375.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,788.6 | 4,771.4 | 4,807.9 | 4,751.9 | 5,117.1 | 4,645.1 | 4,931.2 | 4,896.2 | 5,306.0 | 5,302.1 | 5,573.4 | 6,059.9 | 6,808.3 | 6,185.6 | 6,418.7 | 1,856.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,367.6 | 7,140.8 | 6,865.2 | 6,665.2 | 6,455.3 | 6,266.7 | 6,068.2 | 5,806.2 | 5,626.0 | 5,447.5 | 4,925.8 | 4,740.5 | 3,773.2 | 4,157.1 | 3,985.8 | 3,327.9 | 3,477.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (487.6) | (425.4) | (497.2) | (457.7) | (686.3) | (839.9) | (593.3) | (731.0) | (725.0) | (634.1) | (712.0) | (726.8) | (430.0) | (605.0) | (451.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 38.8 | 24.3 | 27.2 | 59.5 | 46.1 | 50.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 10,704.4 | 10,513.9 | 10,560.8 | 10,376.9 | 9,925.2 | 9,549.4 | 9,594.2 | 9,319.7 | 9,328.0 | 9,221.2 | 8,579.0 | 8,365.7 | 7,622.0 | 7,861.9 | 7,832.4 | 3,228.6 | ||||||||||||||||||||||||
| Total Equity | 10,704.4 | 10,513.9 | 10,560.8 | 10,376.9 | 9,925.2 | 9,549.4 | 9,594.2 | 9,319.7 | 9,328.0 | 9,221.2 | 8,579.0 | 8,365.7 | 7,622.0 | 7,861.9 | 7,832.4 | 3,228.6 | 7,312.4 | 3,336.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,476.3 | 2,475.4 | 2,533.4 | 2,617.4 | 2,964.8 | 2,649.0 | 2,798.0 | 2,797.4 | 3,246.3 | 3,244.9 | 3,353.3 | 3,820.4 | 4,099.4 | 3,945.7 | 4,131.8 | 778.5 | 4,742.0 | 3,243.3 | 786.7 | 851.4 | 849.7 | 850.6 | 925.4 | 791.7 | 741.9 | 747.5 | 819.8 | 1,013.9 | 611.7 | 1,150.0 | 1,202.5 | 765.5 | 672.0 | 711.5 | 703.5 | 755.5 | 820.4 | 694.7 | 566.7 | 497.3 |
| Net debt | 1,954.9 | 2,123.0 | 2,004.8 | 2,306.5 | 2,503.3 | 1,999.2 | 2,237.0 | 2,354.2 | 2,333.9 | 2,596.6 | 2,989.1 | 3,155.2 | 3,624.7 | 3,666.9 | 3,847.5 | 105.4 | 4,046.9 | 9.1 | ||||||||||||||||||||||
| Working Capital | 1,430.9 | 1,195.5 | 1,419.6 | 1,164.0 | 1,617.3 | 1,683.0 | 1,493.8 | 1,357.7 | 1,446.8 | 1,215.3 | 1,007.2 | 1,394.4 | 931.0 | 934.4 | 929.1 | 961.7 | 1,597.6 | |||||||||||||||||||||||
| Book Value | 10,704.4 | 10,513.9 | 10,560.8 | 10,376.9 | 9,925.2 | 9,549.4 | 9,594.2 | 9,319.7 | 9,328.0 | 9,221.2 | 8,579.0 | 8,365.7 | 7,622.0 | 7,861.9 | 7,832.4 | 3,228.6 | 7,312.4 | 3,336.3 | ||||||||||||||||||||||
| Tangible Book Value | (30.7) | (273.8) | (204.9) | (473.5) | (796.6) | (454.0) | (685.1) | (903.4) | (835.1) | (1,059.7) | (1,714.5) | (1,965.2) | (3,106.3) | (2,651.5) | (2,827.4) | 668.9 | (2,969.3) | |||||||||||||||||||||||
| 13.4 |
| - |
| Prepaid Expenses | 292.9 | 167.2 | 213.3 | 118.0 | 78.1 | 59.9 | 45.8 | 49.7 | 59.5 | 87.8 | 60.8 | 67.5 | 42.3 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,055.6 | 2,944.6 | 2,981.4 | 2,429.4 | 1,722.6 | 1,313.7 | 1,114.4 | 846.2 | 826.8 | 941.7 | 799.1 | 744.8 | 648.0 | 568.6 | - | - |
| - |
| - |
| Accumulated Depreciation | 1,107.9 | 1,012.1 | 947.1 | 743.3 | 673.4 | 623.9 | 566.0 | 468.5 | 454.8 | 417.5 | 367.0 | 327.9 | 254.0 | - | - | - |
| Property,Plant & Equipment Net | 839.1 | 745.2 | 777.0 | 827.5 | 489.3 | 487.9 | 442.6 | 340.8 | 321.3 | 336.5 | 357.7 | 349.5 | 203.4 | 187.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8,687.6 | 7,990.5 | 8,002.8 | 7,986.7 | 2,150.0 | 2,050.5 | 1,735.2 | 1,193.5 | 1,140.2 | 1,150.6 | 1,037.8 | 990.2 | 546.3 | 501.5 | - | - |
| Intangible Assets | 2,100.1 | 2,012.9 | 2,278.1 | 2,741.6 | 409.7 | 267.3 | 192.8 | 132.3 | 141.3 | 171.8 | 168.4 | 171.7 | 113.9 | 109.6 | - | - |
| Operating Lease Right Of Use Assets | 156.1 | 128.6 | 141.7 | 144.5 | 123.4 | 127.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 17.6 | - | - |
| Other Non-Current Assets | 316.7 | 279.7 | 285.3 | 321.4 | 245.3 | 225.1 | 84.6 | 70.8 | 74.5 | 69.5 | 63.6 | 56.2 | 46.2 | 36.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,285.3 | 14,200.5 | 14,527.9 | 14,430.3 | 5,084.8 | 4,579.8 | 3,809.3 | 2,774.4 | 2,717.1 | 2,862.2 | 2,751.1 | 2,406.4 | 1,557.8 | 1,421.5 | - | - |
| - |
| Short Term Debt | 450.1 | 0.3 | 600.1 | 0.0 | 97.6 | 100.6 | 137.4 | 102.0 | 11.4 | 84.9 | 2.1 | (0.5) | - | - | - | - |
| Deferred Revenue Current | 369.6 | 312.6 | 241.1 | 186.0 | 160.1 | 126.8 | 111.5 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 32.0 | 30.2 | 30.1 | 28.3 | 21.2 | 19.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 923.4 | 844.9 | 781.3 | 1,028.9 | 434.2 | 391.5 | 355.6 | 261.0 | 238.0 | 290.3 | 267.1 | 256.7 | 177.3 | 164.3 | - | - |
| Other Current Liabilities | 225.1 | 233.9 | 237.6 | 212.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,860.1 | 1,261.6 | 1,766.1 | 1,498.4 | 760.9 | 763.2 | 720.8 | 501.8 | 393.6 | 539.0 | 418.1 | 407.3 | 341.2 | 326.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 134.7 | 109.6 | 123.4 | 138.0 | 116.5 | 119.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 33.6 | 30.5 | 25.5 | 25.3 | 14.0 | 17.9 | 15.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 369.6 | 354.0 | 415.4 | 625.5 | 39.0 | - | - | - | - | - | - | - | 56.7 | - | - | - |
| Pension Obligations | 60.0 | 58.8 | 57.8 | 67.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 516.4 | 380.8 | 475.8 | 585.0 | 375.4 | 351.9 | 248.7 | 202.4 | 217.9 | 235.8 | 265.3 | 239.5 | 85.7 | 81.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,771.4 | 4,645.1 | 5,302.1 | 6,808.3 | 1,856.2 | 1,865.1 | 1,579.6 | 1,220.0 | 1,373.0 | 1,393.7 | 1,232.4 | 1,203.0 | 770.8 | 754.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,140.8 | 6,266.7 | 5,447.5 | 3,773.2 | 3,327.9 | 2,926.0 | 2,523.7 | 1,912.4 | 1,721.5 | 1,525.7 | 1,308.0 | 1,123.0 | 703.7 | 583.2 | - | - |
| Accumulated Other Comprehensive Income | (425.4) | (839.9) | (634.1) | (430.0) | (430.1) | (475.8) | (493.2) | (451.2) | (413.2) | (323.2) | (165.5) | (273.4) | (185.6) | (171.8) | - | - |
| Treasury Stock | - | - | - | 38.8 | 59.5 | 96.4 | 144.9 | 242.9 | 309.9 | 102.1 | 0.0 | 0.0 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | 41.2 | 47.0 | 55.6 | 1.0 | 0.9 | - | - |
| Total Stockholders Equity | 10,513.9 | 9,549.4 | 9,221.2 | 7,622.0 | 3,228.6 | 2,714.7 | 2,229.7 | 1,554.4 | 1,344.1 | 1,427.3 | 1,471.7 | 1,147.8 | 786.0 | 666.5 | 506.9 | 506.9 |
| Total Equity | 10,513.9 | 9,549.4 | 9,221.2 | 7,622.0 | 3,228.6 | 2,714.7 | 2,229.7 | 1,554.4 | 1,344.1 | 1,468.5 | 1,518.7 | 1,203.4 | 787.0 | 667.4 | 506.9 | 506.9 |
| Net debt | 2,123.0 | 1,999.2 | 2,596.6 | 3,624.7 | 105.4 | 651.1 | 605.0 | 513.1 | 680.4 | 553.3 | 474.2 | 497.1 | 174.9 | - | - | - |
| Working Capital | 1,195.5 | 1,683.0 | 1,215.3 | 931.0 | 961.7 | 550.5 | 393.6 | 344.4 | 433.2 | 402.7 | 381.0 | 337.5 | 306.8 | 242.6 | - | - |
| Book Value | 10,513.9 | 9,549.4 | 9,221.2 | 7,622.0 | 3,228.6 | 2,714.7 | 2,229.7 | 1,554.4 | 1,344.1 | 1,427.3 | 1,471.7 | 1,147.8 | 786.0 | 666.5 | 506.9 | 506.9 |
| Tangible Book Value | (273.8) | (454.0) | (1,059.7) | (3,106.3) | 668.9 | 396.9 | 301.7 | 228.6 | 62.6 | 104.9 | 265.5 | (14.1) | 125.8 | 55.4 | - | - |
| 79.2 |
| 65.0 |
| 55.7 |
| 63.2 |
| 59.9 |
| 61.5 |
| 53.7 |
| 53.9 |
| 45.8 |
| 54.1 |
| 63.7 |
| 49.7 |
| 54.2 |
| 55.0 |
| 59.5 |
| 40.9 |
| 56.4 |
| 33.7 |
| 41.5 |
| 36.6 |
| 45.0 |
| 66.6 |
| 60.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,650.9 |
| 4,280.6 |
| 1,535.1 |
| 1,483.8 |
| 1,363.8 |
| 1,313.7 |
| 1,238.1 |
| 1,161.0 |
| 1,117.5 |
| 1,114.4 |
| 1,109.6 |
| 1,060.2 |
| 846.2 |
| 1,038.7 |
| 985.1 |
| 826.8 |
| 830.5 |
| 833.4 |
| 866.5 |
| 874.0 |
| 901.3 |
| 941.7 |
| 877.7 |
| 858.5 |
| 709.6 |
| 684.7 |
| 673.0 |
| 653.5 |
| 634.0 |
| 623.9 |
| 608.9 |
| 595.4 |
| 579.6 |
| 566.0 |
| 555.6 |
| 548.8 |
| 468.5 |
| 500.8 |
| 480.7 |
| 454.8 |
| 453.1 |
| 469.0 |
| 448.4 |
| 440.6 |
| 425.6 |
| 417.5 |
| 407.2 |
| 396.2 |
| 484.7 |
| 475.7 |
| 475.4 |
| 475.5 |
| 487.9 |
| 468.2 |
| 450.9 |
| 450.7 |
| 442.6 |
| 446.1 |
| 441.9 |
| 340.8 |
| 446.9 |
| 443.0 |
| 321.3 |
| 321.9 |
| 322.8 |
| 321.5 |
| 331.3 |
| 329.1 |
| 336.5 |
| 335.1 |
| 346.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,091.3 |
| 2,061.3 |
| 2,053.7 |
| 2,050.5 |
| 2,007.8 |
| 1,888.0 |
| 1,885.1 |
| 1,735.2 |
| 1,755.5 |
| 1,802.6 |
| 1,193.5 |
| 1,705.6 |
| 1,671.0 |
| 1,140.2 |
| 1,186.5 |
| 1,151.9 |
| 1,149.5 |
| 1,165.6 |
| 1,133.7 |
| 1,150.6 |
| 1,028.0 |
| 1,042.8 |
| 397.1 |
| 408.8 |
| 409.2 |
| 411.8 |
| 430.8 |
| 439.9 |
| 379.9 |
| 389.0 |
| 344.3 |
| 357.8 |
| 390.7 |
| 132.3 |
| 403.6 |
| 402.7 |
| 141.3 |
| 246.1 |
| 240.0 |
| 253.4 |
| 266.6 |
| 264.8 |
| 277.6 |
| 244.5 |
| 258.4 |
| 143.1 |
| 119.4 |
| 126.2 |
| 120.4 |
| 123.2 |
| 127.1 |
| 130.2 |
| 129.6 |
| 134.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.2 |
| 111.2 |
| 105.0 |
| 79.6 |
| 98.0 |
| 87.4 |
| 89.4 |
| 90.3 |
| 84.6 |
| 86.2 |
| 87.2 |
| 70.8 |
| 82.4 |
| 75.5 |
| 74.5 |
| 71.0 |
| 72.0 |
| 71.9 |
| 68.3 |
| 69.5 |
| 69.5 |
| 69.0 |
| 67.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,222.9 |
| 7,618.4 |
| 4,837.0 |
| 4,738.2 |
| 4,585.0 |
| 4,579.8 |
| 4,479.6 |
| 4,200.2 |
| 4,161.7 |
| 3,809.3 |
| 3,913.2 |
| 3,920.1 |
| 2,774.4 |
| 3,780.1 |
| 3,673.0 |
| 2,717.1 |
| 2,780.5 |
| 2,737.9 |
| 2,771.0 |
| 2,807.1 |
| 2,793.1 |
| 2,862.2 |
| 2,792.9 |
| 2,806.2 |
| 25.6 |
| 100.6 |
| 100.6 |
| 100.6 |
| 206.1 |
| 135.5 |
| 131.8 |
| 137.4 |
| - |
| - |
| 102.0 |
| - |
| - |
| 11.4 |
| - |
| 11.3 |
| 13.0 |
| 85.9 |
| 86.3 |
| 84.9 |
| 83.7 |
| 6.1 |
| 144.6 |
| 125.9 |
| 123.2 |
| 128.5 |
| 126.8 |
| 110.6 |
| 114.5 |
| 111.2 |
| 111.5 |
| 112.4 |
| 115.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.5 |
| 21.4 |
| 20.0 |
| 19.4 |
| 19.3 |
| - |
| 18.9 |
| 17.9 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 402.5 |
| 429.0 |
| 406.6 |
| 395.6 |
| 391.5 |
| 384.5 |
| 353.8 |
| 364.6 |
| 355.6 |
| 368.3 |
| 348.0 |
| 261.0 |
| 320.1 |
| 314.0 |
| 238.0 |
| 252.3 |
| 244.7 |
| 245.4 |
| 252.9 |
| 244.3 |
| 290.3 |
| 268.9 |
| 258.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 760.9 |
| 1,053.3 |
| 652.4 |
| 671.2 |
| 752.2 |
| 759.6 |
| 763.2 |
| 835.5 |
| 711.0 |
| 723.7 |
| 720.8 |
| 588.0 |
| 555.2 |
| 501.8 |
| 619.8 |
| 599.6 |
| 393.6 |
| 402.3 |
| 391.3 |
| 411.4 |
| 485.6 |
| 483.9 |
| 539.0 |
| 501.8 |
| 415.9 |
| 134.5 |
| 111.9 |
| 117.0 |
| 111.7 |
| 115.2 |
| 119.3 |
| 122.6 |
| 121.9 |
| 126.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 14.0 |
| 14.3 |
| 15.2 |
| 16.1 |
| 17.9 |
| 17.4 |
| 19.9 |
| 20.5 |
| 15.3 |
| 15.8 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.9 |
| 274.5 |
| 261.7 |
| 243.6 |
| 208.1 |
| 232.6 |
| 231.2 |
| 238.1 |
| 237.9 |
| 248.7 |
| 285.4 |
| 289.8 |
| 202.4 |
| 275.3 |
| 259.7 |
| 217.9 |
| 222.9 |
| 212.5 |
| 240.4 |
| 246.8 |
| 237.2 |
| 235.8 |
| 260.6 |
| 263.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,910.5 |
| 4,282.1 |
| 1,811.0 |
| 1,858.3 |
| 1,832.0 |
| 1,865.1 |
| 1,908.6 |
| 1,727.2 |
| 1,812.2 |
| 1,579.6 |
| 1,696.4 |
| 1,864.2 |
| 1,220.0 |
| 2,048.6 |
| 2,068.9 |
| 1,373.0 |
| 1,303.4 |
| 1,310.9 |
| 1,350.2 |
| 1,410.5 |
| 1,463.6 |
| 1,393.7 |
| 1,255.2 |
| 1,181.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,412.6 |
| 3,195.8 |
| 3,101.9 |
| 3,008.2 |
| 2,926.0 |
| 2,810.3 |
| 2,703.6 |
| 2,599.0 |
| 2,523.7 |
| 2,432.5 |
| 2,209.4 |
| 1,912.4 |
| 2,003.0 |
| 1,942.9 |
| 1,721.5 |
| 1,805.6 |
| 1,759.9 |
| 1,666.0 |
| 1,617.7 |
| 1,569.4 |
| 1,525.7 |
| 1,465.4 |
| 1,409.9 |
| (430.1) |
| (416.7) |
| (424.9) |
| (486.8) |
| (531.0) |
| (539.5) |
| (475.8) |
| (491.8) |
| (468.2) |
| (469.8) |
| (493.2) |
| (407.6) |
| (309.4) |
| (451.2) |
| (386.7) |
| (443.9) |
| (413.2) |
| (388.9) |
| (381.9) |
| (373.7) |
| (343.2) |
| (369.8) |
| (323.2) |
| (186.6) |
| (152.0) |
| 66.3 |
| 67.6 |
| 87.0 |
| 96.4 |
| 104.6 |
| 115.2 |
| 129.9 |
| 144.9 |
| 146.4 |
| 180.3 |
| 242.9 |
| 221.9 |
| 230.7 |
| 309.9 |
| 291.0 |
| 304.9 |
| 218.5 |
| 223.9 |
| 227.0 |
| 102.1 |
| 111.9 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 38.1 |
| 41.2 |
| 44.3 |
| 47.1 |
| 7,312.4 |
| 3,336.3 |
| 3,026.0 |
| 2,879.9 |
| 2,753.0 |
| 2,714.7 |
| 2,571.0 |
| 2,473.0 |
| 2,349.5 |
| 2,229.7 |
| 2,216.8 |
| 2,055.9 |
| 1,554.4 |
| (386.7) |
| 1,604.1 |
| 1,344.1 |
| (388.9) |
| (381.9) |
| (373.7) |
| (343.2) |
| (369.8) |
| (323.2) |
| 1,493.4 |
| 1,577.8 |
| 3,026.0 |
| 2,879.9 |
| 2,753.0 |
| 2,714.7 |
| 2,571.0 |
| 2,473.0 |
| 2,349.5 |
| 2,229.7 |
| 2,216.8 |
| 2,055.9 |
| 1,554.4 |
| 1,731.5 |
| 1,604.1 |
| 1,344.1 |
| 1,477.1 |
| 1,427.0 |
| 1,420.8 |
| 1,396.6 |
| 1,329.5 |
| 1,468.5 |
| 1,537.7 |
| 1,624.9 |
| 332.2 |
| 468.6 |
| 618.3 |
| 651.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.1 |
| - |
| - |
| 680.4 |
| - |
| - |
| 632.0 |
| 694.2 |
| 710.2 |
| 553.3 |
| 440.9 |
| 393.9 |
| 3,628.2 |
| 863.9 |
| 731.6 |
| 604.2 |
| 550.5 |
| 402.6 |
| 450.0 |
| 393.8 |
| 393.6 |
| 521.6 |
| 505.0 |
| 344.4 |
| 418.9 |
| 385.5 |
| 433.2 |
| 428.2 |
| 442.1 |
| 455.1 |
| 388.4 |
| 417.4 |
| 402.7 |
| 375.9 |
| 442.6 |
| 3,026.0 |
| 2,879.9 |
| 2,753.0 |
| 2,714.7 |
| 2,571.0 |
| 2,473.0 |
| 2,349.5 |
| 2,229.7 |
| 2,216.8 |
| 2,055.9 |
| 1,554.4 |
| (386.7) |
| 1,604.1 |
| 1,344.1 |
| (388.9) |
| (381.9) |
| (373.7) |
| (343.2) |
| (369.8) |
| (323.2) |
| 1,493.4 |
| 1,577.8 |
| 799.1 |
| 525.9 |
| 409.4 |
| 287.5 |
| 233.4 |
| 123.3 |
| 205.1 |
| 75.4 |
| 150.2 |
| 103.5 |
| (137.4) |
| 228.6 |
| (2,495.9) |
| (469.6) |
| 62.6 |
| (1,821.5) |
| (1,773.8) |
| (1,776.6) |
| (1,775.4) |
| (1,768.3) |
| (1,751.4) |
| 220.9 |
| 276.6 |