| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 823.9 | 429.4 | 656.4 | 1,275.9 | 815.8 | 1,369.0 | 402.2 | 434.2 | 1,225.0 | 945.6 | 971.9 | 776.4 | 597.5 | 341.2 | 792.2 | 731.5 | 381.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | 0.0 | 598.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 823.9 | 429.4 | 656.4 | 1,275.9 | 1,414.6 | 1,369.0 | 402.2 | 434.2 | 1,225.0 | 945.6 | 971.9 | 776.4 | 597.5 | 341.2 | 792.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,428.0 | 1,321.7 | 1,263.3 | 1,467.8 | 1,298.0 | 1,308.1 | 1,372.6 | 1,430.0 | 1,148.8 | 1,290.0 | 1,276.2 | 1,360.4 | 1,222.3 | 1,120.2 | 773.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,371.3 | 1,627.0 | 1,697.8 | 1,418.7 | 1,061.8 | 1,293.9 | 1,173.1 | 1,706.6 | 1,424.6 | 1,555.4 | 1,482.8 | 1,399.1 | 1,354.2 | 1,453.6 | 1,070.7 | 958.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 1,924.4 | 1,834.6 | 2,489.5 | 2,233.7 | 2,311.2 | 2,269.1 | 2,170.0 | 1,983.4 | 1,830.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 826.3 | 789.6 | 788.5 | 563.0 | 463.2 | 407.0 | 489.6 | 761.0 | 620.2 | 680.6 | 690.8 | 638.7 | 562.6 | 637.1 | 511.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,519.9 | 3,411.6 | 4,687.1 | 4,567.0 | 5,690.9 | 2,585.5 | 2,087.0 | 2,152.1 | 2,025.1 | 1,384.0 | 1,402.4 | 1,402.3 | 1,402.2 | 1,802.1 | 903.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 97.9 | 97.4 | 97.2 | 97.1 | 98.0 | 97.2 | 99.2 | 99.0 | 103.5 | 106.7 | 108.2 | 110.1 | 110.2 | 110.6 | 107.9 | 110.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,519.9 | 3,951.2 | 5,686.8 | 5,067.0 | 5,690.9 | 2,585.5 | 2,087.0 | 2,152.1 | 2,275.1 | 1,394.0 | 1,402.6 | 1,402.5 | 1,802.4 | 1,801.9 | 903.5 | 45.5 | |||
| (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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 823.9 | 1,466.5 | 419.1 | 642.4 | 429.4 | 1,369.4 | 492.2 | 625.4 | 799.4 | 975.9 | 484.8 | 1,275.9 | 571.3 | 528.0 | 815.8 | |||||||||||||||||||||||||
| 321.9 |
| 343.2 |
| - |
| - |
| - |
| 731.5 |
| 381.8 |
| 321.9 |
| 343.2 |
| 776.1 |
| 851.3 |
| - |
| - |
| 1,151.9 |
| - |
| - |
| Prepaid Expenses | 104.6 | 104.1 | 109.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 386.3 | 408.0 | 493.2 | 425.6 | 423.9 | 444.9 | 425.6 | 297.0 | 293.9 | 284.2 | 300.6 | 177.8 | 135.1 | 166.1 | 121.8 | 101.3 | 171.7 | - | - |
| Assets Held For Sale | 5.5 | 0.0 | 55.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,009.5 | 3,786.1 | 4,226.9 | 4,588.1 | 4,785.9 | 5,027.0 | 4,673.5 | 4,377.8 | 4,293.1 | 4,163.1 | 4,031.6 | 3,883.0 | 3,449.6 | 3,187.9 | 2,826.1 | 2,632.6 | 2,653.0 | - | - |
| 1,663.3 |
| 1,601.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 970.0 | 958.5 | 1,474.9 | 1,337.7 | 1,365.8 | 1,326.9 | 1,237.2 | 1,155.2 | 1,092.6 | 1,060.4 | 987.4 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 954.4 | 876.1 | 1,014.6 | 896.0 | 945.5 | 942.2 | 932.8 | 828.2 | 737.5 | 602.9 | 614.2 | 642.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.1 | - | - | - |
| Goodwill | 587.7 | 603.4 | 645.4 | 2,393.8 | 2,425.4 | 1,156.0 | 1,491.7 | 1,692.6 | 1,554.7 | 1,606.1 | 1,825.0 | 2,021.8 | 2,009.8 | 2,023.5 | 1,166.6 | 1,367.7 | 1,313.8 | 1,278.2 | - |
| Intangible Assets | 1,467.5 | 1,710.7 | 1,776.5 | 3,000.4 | 3,029.5 | 1,854.5 | 1,907.5 | 2,089.8 | 1,533.9 | 1,948.6 | 2,433.6 | 2,960.2 | 2,917.1 | 2,958.5 | 1,490.9 | 1,535.1 | 1,366.2 | - | - |
| Operating Lease Right Of Use Assets | 1,320.7 | 1,262.3 | 1,255.1 | 1,247.1 | 1,474.4 | 1,273.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 626.3 | 575.5 | 477.3 | 101.0 | 201.2 | 183.3 | 109.6 | 103.6 | 42.2 | 39.2 | 49.4 | 16.5 | 27.2 | 29.3 | 38.5 | 11.2 | - | - | - |
| Other Non-Current Assets | 1,230.2 | 1,294.1 | 1,210.5 | 1,071.1 | 1,062.9 | 867.8 | 768.5 | 783.7 | 922.3 | 583.9 | 613.0 | 517.7 | 428.4 | 405.8 | 371.0 | 324.3 | 458.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,290.2 | 9,377.5 | 11,613.0 | 13,342.2 | 13,754.0 | 11,133.3 | 10,356.8 | 9,958.5 | 9,739.3 | 9,639.5 | 9,845.3 | 10,169.3 | 9,633.0 | 9,313.1 | 6,457.6 | 6,473.9 | 6,433.9 | - | - |
| 373.2 |
| 435.4 |
| - |
| - |
| Short Term Debt | 0.0 | 539.6 | 999.7 | 500.0 | 0.0 | 0.0 | 0.0 | 0.0 | 250.0 | 9.9 | 0.2 | 0.2 | 400.2 | (0.2) | (0.2) | 45.5 | 53.6 | - | - |
| Deferred Revenue Current | 76.9 | 78.4 | 66.1 | 71.1 | 49.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 333.5 | 308.7 | 295.0 | 353.9 | 404.0 | 352.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,011.2 | 1,047.0 | 1,324.0 | 1,915.9 | 1,609.9 | 1,260.3 | 1,125.2 | 1,146.5 | 812.0 | 782.1 | 897.4 | 905.3 | 754.1 | 744.5 | 559.2 | 474.0 | 519.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,181.2 | 2,697.9 | 3,457.0 | 3,315.4 | 2,210.5 | 3,023.9 | 2,661.6 | 2,744.1 | 1,785.4 | 1,941.7 | 1,614.1 | 1,568.0 | 1,732.2 | 1,666.0 | 1,109.5 | 1,095.8 | 1,012.2 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,119.9 | 1,079.2 | 1,087.3 | 1,023.8 | 1,236.5 | 1,020.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 21.1 | 14.6 | 10.0 | 150.4 | 342.7 | 161.4 | 68.9 | 58.0 | 147.3 | 241.4 | 229.5 | 452.5 | 366.8 | 415.9 | 7.9 | 73.0 | - | - | - |
| Pension Obligations | 73.0 | 77.7 | 78.6 | 111.2 | 166.8 | 170.5 | 164.0 | 189.2 | 165.6 | 157.4 | 364.3 | 214.4 | 474.2 | 394.8 | 201.5 | 247.6 | - | - | - |
| Other Non-Current Liabilities | 619.4 | 687.5 | 636.1 | 888.4 | 1,541.8 | 1,123.1 | 1,234.9 | 1,306.7 | 885.8 | 900.3 | 1,186.5 | 1,243.6 | 1,346.0 | 1,290.1 | 550.9 | 626.3 | 722.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,440.3 | 7,890.2 | 9,954.6 | 9,811.9 | 10,697.9 | 7,775.9 | 6,058.3 | 6,238.6 | 4,798.4 | 4,254.7 | 4,214.4 | 4,092.2 | 4,507.4 | 4,788.0 | 2,596.2 | 2,660.6 | 2,876.6 | - | - |
| 109.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 2,993.2 | 2,746.6 | 2,527.9 | 2,316.1 | - | - | - | - | - |
| Retained Earnings | (928.8) | (1,173.0) | (974.6) | 443.5 | 189.5 | 7.3 | 1,179.6 | 1,023.7 | 2,545.5 | 3,128.7 | 3,231.8 | 3,432.1 | 2,941.4 | 2,520.8 | 1,940.5 | 2,050.1 | 1,972.9 | - | - |
| Accumulated Other Comprehensive Income | (807.1) | (977.7) | (1,064.3) | (926.6) | (1,009.0) | (931.0) | (902.1) | (926.1) | (1,041.5) | (1,043.2) | (702.3) | (211.7) | (453.9) | (421.5) | (268.6) | (209.7) | (276.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.8) | 0.1 | (1.9) | 1.4 | - | - |
| Total Stockholders Equity | 1,849.9 | 1,487.4 | 1,658.4 | 3,530.4 | 3,056.2 | 3,357.3 | 4,298.5 | 3,719.9 | 4,940.9 | 5,384.8 | 5,630.9 | 6,077.0 | 5,125.6 | 4,526.0 | 3,861.2 | 3,815.2 | 3,557.2 | - | - |
| Total Equity | 1,849.9 | 1,487.4 | 1,658.4 | 3,530.4 | 3,056.2 | 3,357.3 | 4,298.5 | 3,719.9 | 4,940.9 | 5,384.8 | 5,630.9 | 6,077.0 | 5,125.6 | 4,525.2 | 3,861.3 | 3,813.3 | 3,557.2 | - | - |
| 53.6 |
| - |
| - |
| Net debt | 2,695.9 | 3,521.8 | 5,030.5 | 3,791.1 | 4,276.3 | 1,216.5 | 1,684.8 | 1,717.9 | 1,050.1 | 448.3 | 430.8 | 626.1 | 1,204.9 | 1,460.7 | 111.2 | (686.1) | (328.3) | - | - |
| Working Capital | 1,828.3 | 1,088.2 | 770.0 | 1,272.7 | 2,575.4 | 2,003.1 | 2,011.9 | 1,633.7 | 2,507.7 | 2,221.4 | 2,417.5 | 2,315.0 | 1,717.4 | 1,521.9 | 1,716.6 | 1,536.8 | 1,640.8 | - | - |
| Book Value | 1,849.9 | 1,487.4 | 1,658.4 | 3,530.4 | 3,056.2 | 3,357.3 | 4,298.5 | 3,719.9 | 4,940.9 | 5,384.8 | 5,630.9 | 6,077.0 | 5,125.6 | 4,526.0 | 3,861.2 | 3,815.2 | 3,557.2 | - | - |
| Tangible Book Value | (205.4) | (826.7) | (763.5) | (1,863.8) | (2,398.8) | 346.8 | 899.4 | (62.5) | 1,852.3 | 1,830.1 | 1,372.4 | 1,095.1 | 198.8 | (455.9) | 1,203.7 | 912.4 | 877.2 | - | - |
| 1,360.1 |
| 1,274.9 |
| 3,254.2 |
| 1,877.4 |
| 2,145.1 |
| 1,369.0 |
| 540.0 |
| 469.9 |
| 560.9 |
| 445.1 |
| 452.0 |
| 266.8 |
| 392.2 |
| 434.2 |
| 1,545.5 |
| 603.3 |
| 1,225.0 |
| 737.8 |
| 676.3 |
| 585.4 |
| 944.4 |
| 567.6 |
| 658.5 |
| 655.5 |
| 971.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 598.8 | 0.0 | 598.8 | 599.4 | 800.0 | 700.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 823.9 | 1,466.5 | 419.1 | 642.4 | 429.4 | 1,369.4 | 492.2 | 625.4 | 799.4 | 975.9 | 484.8 | 1,275.9 | 571.3 | 528.0 | 1,414.6 | 1,360.1 | 1,873.7 | 3,853.6 | 2,677.4 | 2,845.1 | 1,369.0 | 540.0 | 469.9 | 560.9 | 445.1 | 452.0 | 266.8 | 392.2 | 434.2 | 1,545.5 | 603.3 | 1,225.0 | 737.8 | 676.3 | 585.4 | 944.4 | 567.6 | 658.5 | 655.5 | 971.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,428.0 | 1,415.9 | 1,881.6 | 1,172.2 | 1,321.7 | 1,343.3 | 1,820.2 | 1,049.4 | 1,610.3 | 1,306.0 | 1,881.5 | 1,467.8 | 1,565.0 | 1,249.7 | 1,298.0 | 1,787.3 | 1,138.8 | 1,411.6 | 1,606.5 | 935.0 | 1,308.1 | 1,539.9 | 1,881.4 | 1,211.3 | 1,465.9 | 1,566.2 | 1,961.3 | 1,222.9 | 1,430.0 | 1,815.2 | 1,241.5 | 1,148.8 | 1,736.5 | 1,121.1 | 1,222.2 | 1,290.0 | 1,840.7 | 1,170.2 | 1,283.2 | 1,276.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,371.3 | 1,658.7 | 1,855.9 | 2,135.5 | 1,627.0 | 1,794.5 | 2,082.9 | 2,059.7 | 2,292.8 | 2,094.2 | 2,405.3 | 1,418.7 | 2,591.9 | 2,341.4 | 1,061.8 | 1,464.7 | 1,216.8 | 1,076.0 | 1,434.8 | 1,402.9 | 1,293.9 | 1,254.5 | 1,590.0 | 1,381.5 | 1,432.7 | 1,401.6 | 1,723.1 | 1,521.7 | 1,706.6 | 1,843.5 | 1,593.4 | 1,424.6 | 1,897.5 | 1,667.9 | 1,613.8 | 1,555.4 | 1,971.8 | 1,678.8 | 1,624.2 | 1,482.8 |
| Prepaid Expenses | 104.6 | - | - | - | - | - | - | - | 108.2 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 386.3 | 441.1 | 425.8 | 425.4 | 408.0 | 514.3 | 472.6 | 519.7 | 434.7 | 462.5 | 358.1 | 425.6 | 515.8 | 492.6 | 423.9 | 357.7 | 334.8 | |||||||||||||||||||||||
| Assets Held For Sale | 5.5 | - | - | - | - | - | - | - | 14.8 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,009.5 | 4,982.1 | 5,118.9 | 4,375.5 | 3,786.1 | 5,021.5 | 6,458.9 | 4,349.1 | 5,152.7 | 4,935.9 | 5,243.6 | 4,588.1 | 5,244.0 | 4,611.7 | 4,785.9 | 4,969.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,489.5 | - | - | 2,233.7 | 2,416.9 | 2,380.4 | 2,456.7 | 2,311.2 | 2,277.6 | 2,242.2 | 2,255.6 | 2,269.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,011.4 | 1,016.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 587.7 | 591.7 | 620.6 | 620.8 | 603.4 | 634.4 | 651.9 | 643.2 | 1,155.6 | 904.0 | 1,145.9 | 2,393.8 | 2,142.4 | 2,359.5 | 2,425.4 | 2,415.8 | 2,427.3 | 1,194.2 | ||||||||||||||||||||||
| Intangible Assets | 1,467.5 | 1,474.5 | 1,475.8 | 1,723.7 | 1,710.7 | 1,706.7 | 1,774.7 | 1,770.8 | 2,642.8 | 1,784.7 | 1,778.8 | 3,000.4 | 2,790.5 | 2,984.1 | 3,029.5 | 3,018.2 | 3,027.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,320.7 | 1,364.4 | 1,347.1 | 1,319.1 | 1,262.3 | 1,268.4 | 1,313.0 | 1,260.9 | 1,306.2 | 1,242.9 | 1,248.5 | 1,247.1 | 1,293.0 | 1,227.5 | 1,474.4 | 1,380.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 626.3 | - | - | - | - | - | - | - | 95.1 | - | - | 101.0 | - | - | 201.2 | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,230.2 | 1,331.3 | 1,393.2 | 1,390.5 | 1,294.1 | 1,204.7 | 1,265.3 | 1,194.4 | 1,901.9 | 1,161.5 | 1,143.7 | 1,071.1 | 1,910.7 | 1,021.0 | 1,062.9 | 1,093.7 | 1,087.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,290.2 | 10,431.6 | 10,644.1 | 10,150.5 | 9,377.5 | 10,554.2 | 12,219.6 | 11,541.4 | 13,990.5 | 12,616.5 | 13,142.4 | 13,342.2 | 14,313.3 | 13,211.8 | 13,754.0 | 13,889.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 826.3 | 1,014.4 | 1,061.0 | 1,166.8 | 789.6 | 1,007.8 | 1,134.6 | 1,136.2 | 936.3 | 950.5 | 961.7 | 563.0 | 906.3 | 1,022.8 | 463.2 | 534.4 | 534.8 | 412.3 | 450.1 | 348.9 | 407.0 | 389.7 | 483.2 | 507.6 | 580.9 | 536.4 | 603.6 | 565.9 | 761.0 | 532.4 | 425.9 | 620.2 | 550.4 | 480.8 | 408.2 | 680.6 | 571.4 | 495.1 | 457.7 | 690.8 |
| Short Term Debt | 0.0 | 10.5 | 502.1 | 392.9 | 11.9 | 12.8 | 463.2 | 263.7 | 923.4 | 452.3 | 1,023.3 | 500.0 | 901.7 | 827.4 | 0.0 | 10.2 | 8.1 | 299.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 76.9 | - | - | - | - | - | - | - | 62.2 | - | - | 71.1 | - | - | 49.9 | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 333.5 | - | - | - | - | - | - | - | 332.2 | - | - | 353.9 | - | - | 404.0 | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,011.2 | 1,604.0 | 1,541.1 | 1,294.0 | 1,355.8 | 1,455.8 | 1,486.7 | 1,196.5 | 1,673.7 | 1,514.3 | 1,486.8 | 1,915.9 | 1,827.6 | 1,612.8 | 1,609.9 | 1,838.8 | 1,527.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,181.2 | 3,217.1 | 3,758.7 | 3,439.6 | 2,697.9 | 3,226.9 | 4,982.4 | 4,409.0 | 3,545.8 | 3,997.3 | 3,544.8 | 3,315.4 | 4,546.2 | 3,464.0 | 2,210.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,519.9 | - | - | - | - | - | - | - | 5,694.7 | - | - | 4,567.0 | - | - | 5,690.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,152.1 | - | - | 2,025.1 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,119.9 | 1,183.1 | 1,160.9 | 1,135.1 | 1,079.2 | 1,103.6 | 1,136.6 | 1,100.2 | 1,171.9 | 1,068.1 | 1,066.9 | 1,023.8 | 1,068.7 | 1,006.3 | 1,236.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 21.1 | - | - | - | - | - | - | - | 107.5 | - | - | 150.4 | - | - | 342.7 | - | - | |||||||||||||||||||||||
| Pension Obligations | 73.0 | - | - | - | - | - | - | - | 72.8 | - | - | 111.2 | - | - | 166.8 | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 619.4 | 690.1 | 702.5 | 722.5 | 687.5 | 658.9 | 665.7 | 634.0 | 651.1 | 618.5 | 598.4 | 888.4 | 761.2 | 920.6 | 1,541.8 | 1,076.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,440.3 | 8,647.2 | 9,166.3 | 8,858.2 | 7,890.2 | 8,874.0 | 10,813.3 | 10,153.5 | 11,079.8 | 10,507.3 | 10,932.3 | 9,811.9 | 10,993.7 | 9,859.3 | 10,697.9 | 10,290.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 97.9 | 97.8 | 97.7 | 97.6 | 97.4 | 97.4 | 97.3 | 97.3 | 97.2 | 97.2 | 97.2 | 97.1 | 97.2 | 97.1 | 98.0 | 98.2 | 98.2 | 97.7 | 97.5 | 97.4 | 97.2 | 98.6 | 99.7 | 99.5 | 99.2 | 98.9 | 99.3 | 98.9 | 99.0 | 98.6 | 101.7 | 103.5 | 103.4 | 103.8 | 104.3 | 106.7 | 106.6 | 106.3 | 106.2 | 108.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (928.8) | (808.2) | (1,107.0) | (1,295.3) | (1,173.0) | (1,020.4) | (1,185.6) | (1,235.9) | 57.1 | (556.3) | (513.5) | 443.5 | 385.8 | 188.8 | 189.5 | 586.4 | 317.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (807.1) | (1,001.3) | (1,024.0) | (1,037.4) | (977.7) | (951.5) | (1,070.6) | (1,053.6) | (1,019.5) | (1,051.4) | (1,011.7) | (926.6) | (929.6) | (874.9) | (1,009.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,849.9 | 1,784.4 | 1,477.9 | 1,292.3 | 1,487.4 | 1,680.2 | 1,406.4 | 1,387.9 | 2,910.7 | 2,109.2 | 2,210.0 | 3,530.4 | 3,319.6 | 3,352.5 | 3,056.2 | 3,598.5 | ||||||||||||||||||||||||
| Total Equity | 1,849.9 | 1,784.4 | 1,477.9 | 1,292.3 | 1,487.4 | 1,680.2 | 1,406.4 | 1,387.9 | 2,910.7 | 2,109.2 | 2,210.0 | 3,530.4 | 3,319.6 | 3,352.5 | 3,056.2 | 3,598.5 | 3,274.0 | 3,138.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,519.9 | 10.5 | 502.1 | 392.9 | 11.9 | 12.8 | 463.2 | 263.7 | 6,618.1 | 452.3 | 1,023.3 | 5,067.0 | 901.7 | 827.4 | 5,690.9 | 10.2 | 8.1 | 299.7 | 13.2 | 19.3 | 1,228.8 | 56.0 | 484.3 | 67.7 | 659.1 | 674.7 | 1,564.9 | 1,311.9 | 2,152.1 | 1,985.3 | 288.7 | 2,275.1 | 737.7 | 1,404.5 | 1,137.2 | 449.6 | 1,285.4 | 1,158.5 | 1,068.0 | 21.8 |
| Net debt | 2,695.9 | (1,455.9) | 83.0 | (249.5) | (417.5) | (1,356.6) | (29.0) | (361.7) | 5,818.6 | (523.7) | 538.5 | 3,791.1 | 330.3 | 299.4 | 4,276.3 | (1,350.0) | (1,865.6) | (3,553.9) | ||||||||||||||||||||||
| Working Capital | 1,828.3 | 1,765.0 | 1,360.1 | 935.9 | 1,088.2 | 1,794.6 | 1,476.4 | (59.8) | 1,606.9 | 938.6 | 1,698.7 | 1,272.7 | 697.7 | 1,147.7 | 2,575.4 | 1,585.5 | 1,492.7 | |||||||||||||||||||||||
| Book Value | 1,849.9 | 1,784.4 | 1,477.9 | 1,292.3 | 1,487.4 | 1,680.2 | 1,406.4 | 1,387.9 | 2,910.7 | 2,109.2 | 2,210.0 | 3,530.4 | 3,319.6 | 3,352.5 | 3,056.2 | 3,598.5 | 3,274.0 | 3,138.2 | ||||||||||||||||||||||
| Tangible Book Value | (205.4) | (281.8) | (618.6) | (1,052.3) | (826.7) | (660.9) | (1,020.3) | (1,026.1) | (887.7) | (579.5) | (714.6) | (1,863.8) | (1,613.3) | (1,991.2) | (2,398.8) | (1,835.5) | (2,181.2) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 383.4 |
| 408.8 |
| 513.0 |
| 444.9 |
| 356.9 |
| 391.7 |
| 405.2 |
| 433.8 |
| 391.8 |
| 422.3 |
| 401.5 |
| 297.0 |
| 319.0 |
| 352.6 |
| 293.9 |
| 293.9 |
| 304.6 |
| 323.8 |
| 284.2 |
| 291.4 |
| 443.5 |
| 365.2 |
| 454.9 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 159.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,564.1 |
| 7,285.2 |
| 6,680.2 |
| 6,261.1 |
| 5,027.0 |
| 4,155.7 |
| 4,775.2 |
| 3,990.9 |
| 4,673.5 |
| 4,612.1 |
| 5,418.0 |
| 4,330.1 |
| 4,377.8 |
| 5,627.4 |
| 4,092.2 |
| 4,293.1 |
| 4,819.0 |
| 4,068.0 |
| 3,972.9 |
| 4,163.1 |
| 4,771.9 |
| 4,053.7 |
| 3,928.1 |
| 4,185.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,474.9 |
| - |
| - |
| 1,337.7 |
| 1,467.6 |
| 1,438.4 |
| 1,470.6 |
| 1,365.8 |
| 1,342.6 |
| 1,326.3 |
| 1,344.1 |
| 1,326.9 |
| 955.8 |
| 934.0 |
| 957.3 |
| 954.4 |
| 867.2 |
| 832.2 |
| 826.6 |
| 915.2 |
| 902.7 |
| 893.8 |
| 875.3 |
| 1,014.6 |
| 905.7 |
| 897.4 |
| 896.0 |
| 935.0 |
| 927.1 |
| 930.1 |
| 945.5 |
| 935.1 |
| 915.8 |
| 911.5 |
| 942.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,173.5 |
| 1,162.6 |
| 1,156.0 |
| 1,489.9 |
| 1,479.8 |
| 1,494.5 |
| 1,541.3 |
| 1,536.5 |
| 1,543.1 |
| 1,595.0 |
| 1,692.6 |
| 1,593.9 |
| 1,561.5 |
| 1,554.7 |
| 1,769.8 |
| 1,767.5 |
| 1,775.5 |
| 1,788.4 |
| 1,800.0 |
| 1,796.8 |
| 1,795.4 |
| 1,825.0 |
| 1,862.0 |
| 1,851.1 |
| 1,855.8 |
| 1,854.5 |
| 1,887.8 |
| 1,857.9 |
| 1,917.5 |
| 1,972.4 |
| 2,002.9 |
| 2,029.9 |
| 2,129.0 |
| 2,089.8 |
| 1,673.2 |
| 1,548.8 |
| 1,533.9 |
| 1,926.0 |
| 1,921.2 |
| 1,958.0 |
| 1,948.6 |
| 2,001.0 |
| 1,987.4 |
| 2,291.5 |
| 2,433.6 |
| 1,426.7 |
| 1,476.5 |
| 1,385.1 |
| 1,354.3 |
| 1,273.5 |
| 1,259.1 |
| 1,231.6 |
| 1,247.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.6 |
| - |
| - |
| 42.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 970.5 |
| 917.3 |
| 887.9 |
| 867.8 |
| 958.3 |
| 906.0 |
| 735.3 |
| 772.8 |
| 756.1 |
| 763.8 |
| 774.6 |
| 783.7 |
| 743.9 |
| 707.8 |
| 922.3 |
| 904.7 |
| 899.8 |
| 894.0 |
| 583.9 |
| 646.9 |
| 662.6 |
| 672.3 |
| 593.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,550.4 |
| 13,744.3 |
| 12,941.3 |
| 12,479.0 |
| 11,133.3 |
| 10,814.3 |
| 11,270.4 |
| 10,402.0 |
| 10,356.8 |
| 10,284.3 |
| 11,130.4 |
| 10,191.8 |
| 9,958.5 |
| 10,874.9 |
| 9,246.3 |
| 9,739.3 |
| 10,443.1 |
| 9,674.1 |
| 9,832.3 |
| 9,639.5 |
| 10,513.1 |
| 9,776.9 |
| 9,598.7 |
| 9,980.1 |
| 13.2 |
| 19.3 |
| 1,228.8 |
| 56.0 |
| 484.3 |
| 67.7 |
| 659.1 |
| 674.7 |
| 1,564.9 |
| 1,311.9 |
| 0.0 |
| 1,985.3 |
| 288.7 |
| 250.0 |
| 737.7 |
| 1,404.5 |
| 1,137.2 |
| 449.6 |
| 1,285.4 |
| 1,158.5 |
| 1,068.0 |
| 21.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 30.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.7 |
| 295.4 |
| 326.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,664.8 |
| 1,505.7 |
| 1,255.0 |
| 1,260.3 |
| 1,410.6 |
| 1,331.5 |
| 1,254.4 |
| 1,154.9 |
| 1,115.4 |
| 1,064.6 |
| 864.5 |
| 1,146.5 |
| 1,013.1 |
| 820.9 |
| 812.0 |
| 860.4 |
| 720.4 |
| 950.3 |
| 782.1 |
| 890.6 |
| 766.4 |
| 743.2 |
| 903.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,384.4 |
| 3,071.4 |
| 2,498.0 |
| 2,084.5 |
| 1,715.5 |
| 3,023.9 |
| 1,962.1 |
| 2,404.3 |
| 1,947.1 |
| 2,661.6 |
| 2,563.0 |
| 3,508.7 |
| 2,995.6 |
| 2,744.1 |
| 3,821.4 |
| 1,835.9 |
| 1,785.4 |
| 2,177.2 |
| 2,660.6 |
| 2,529.5 |
| 1,941.7 |
| 2,777.5 |
| 2,449.7 |
| 2,272.3 |
| 1,620.2 |
| 1,146.9 |
| 1,192.8 |
| 1,211.7 |
| 1,129.8 |
| 1,104.5 |
| 1,020.7 |
| 1,014.5 |
| 997.5 |
| 1,011.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| - |
| - |
| 147.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.2 |
| - |
| - |
| 165.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,285.8 |
| 1,109.9 |
| 1,102.2 |
| 1,136.7 |
| 1,123.1 |
| 1,128.8 |
| 1,106.8 |
| 1,139.5 |
| 1,232.2 |
| 1,239.5 |
| 1,247.0 |
| 1,260.7 |
| 1,306.7 |
| 882.0 |
| 895.7 |
| 885.8 |
| 1,049.4 |
| 967.7 |
| 1,000.3 |
| 900.3 |
| 962.1 |
| 950.1 |
| 1,008.8 |
| 1,305.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,276.3 |
| 10,606.2 |
| 9,996.0 |
| 9,566.4 |
| 7,775.9 |
| 6,246.7 |
| 6,622.7 |
| 6,250.4 |
| 6,058.3 |
| 5,983.7 |
| 6,950.9 |
| 6,460.6 |
| 6,238.6 |
| 6,937.5 |
| 4,873.2 |
| 4,798.4 |
| 5,570.3 |
| 5,025.7 |
| 4,938.3 |
| 4,254.7 |
| 5,151.9 |
| 4,813.1 |
| 4,694.4 |
| 4,349.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,176.8 |
| 3,114.0 |
| 3,076.6 |
| 2,993.2 |
| 300.5 |
| (45.0) |
| (298.1) |
| 7.3 |
| 1,182.2 |
| 1,406.0 |
| 931.1 |
| 1,179.6 |
| 1,258.3 |
| 1,147.8 |
| 825.8 |
| 1,023.7 |
| 1,297.0 |
| 1,892.3 |
| 2,545.5 |
| 2,454.3 |
| 2,276.4 |
| 2,500.2 |
| 3,128.7 |
| 2,976.6 |
| 2,657.1 |
| 2,623.8 |
| 3,231.8 |
| (940.8) |
| (965.9) |
| (996.0) |
| (959.7) |
| (897.5) |
| (931.0) |
| (895.4) |
| (930.7) |
| (867.4) |
| (902.1) |
| (886.6) |
| (862.9) |
| (882.1) |
| (926.1) |
| (914.9) |
| (988.0) |
| (1,041.5) |
| (998.0) |
| (1,001.5) |
| (950.3) |
| (1,043.2) |
| (898.8) |
| (913.6) |
| (902.4) |
| (702.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,274.0 |
| 3,138.2 |
| 2,945.2 |
| 2,912.6 |
| 3,357.3 |
| 4,567.6 |
| 4,647.6 |
| 4,151.6 |
| 4,298.5 |
| 4,300.6 |
| 4,179.6 |
| 3,731.1 |
| 3,719.9 |
| 3,937.4 |
| 4,373.1 |
| 4,940.9 |
| 4,872.8 |
| 4,648.4 |
| 4,893.9 |
| 5,384.8 |
| 5,361.2 |
| 4,963.8 |
| 4,904.3 |
| 5,630.9 |
| 2,945.2 |
| 2,912.6 |
| 3,357.3 |
| 4,567.6 |
| 4,647.6 |
| 4,151.6 |
| 4,298.5 |
| 4,300.6 |
| 4,179.6 |
| 3,731.1 |
| 3,719.9 |
| 3,937.4 |
| 4,373.1 |
| 4,940.9 |
| 4,872.8 |
| 4,648.4 |
| 4,893.9 |
| 5,384.8 |
| 5,361.2 |
| 4,963.8 |
| 4,904.3 |
| 5,630.9 |
| (2,664.2) |
| (2,825.9) |
| (140.2) |
| (484.0) |
| 14.4 |
| (493.2) |
| 213.9 |
| 222.7 |
| 1,298.1 |
| 919.7 |
| 1,717.9 |
| 439.8 |
| (314.6) |
| 1,050.1 |
| (0.2) |
| 728.2 |
| 551.8 |
| (494.8) |
| 717.8 |
| 500.0 |
| 412.5 |
| (950.1) |
| 4,787.2 |
| 4,595.7 |
| 4,545.7 |
| 2,003.1 |
| 2,193.6 |
| 2,370.9 |
| 2,043.7 |
| 2,011.9 |
| 2,049.0 |
| 1,909.3 |
| 1,334.6 |
| 1,633.7 |
| 1,806.0 |
| 2,256.3 |
| 2,507.7 |
| 2,641.8 |
| 1,407.4 |
| 1,443.4 |
| 2,221.4 |
| 1,994.4 |
| 1,604.0 |
| 1,655.8 |
| 2,565.6 |
| 2,945.2 |
| 2,912.6 |
| 3,357.3 |
| 4,567.6 |
| 4,647.6 |
| 4,151.6 |
| 4,298.5 |
| 4,300.6 |
| 4,179.6 |
| 3,731.1 |
| 3,719.9 |
| 3,937.4 |
| 4,373.1 |
| 4,940.9 |
| 4,872.8 |
| 4,648.4 |
| 4,893.9 |
| 5,384.8 |
| 5,361.2 |
| 4,963.8 |
| 4,904.3 |
| 5,630.9 |
| 81.9 |
| (79.4) |
| (105.8) |
| 346.8 |
| 1,189.9 |
| 1,310.0 |
| 739.6 |
| 784.8 |
| 761.2 |
| 606.5 |
| 7.1 |
| (62.5) |
| 670.4 |
| 1,262.8 |
| 1,852.3 |
| 1,177.0 |
| 959.8 |
| 1,160.5 |
| 1,647.8 |
| 1,560.2 |
| 1,179.7 |
| 817.4 |
| 1,372.4 |