| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 212.6 | 449.1 | 150.9 | 96.3 | 118.0 | 110.1 | 160.3 | 128.3 | 123.7 | 86.1 | 63.9 | 53.6 | 112.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | 212.6 | 449.1 | 150.9 | 96.3 | 118.0 | 110.1 | 160.3 | 128.3 | 123.7 | 86.1 | 63.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 4,069.6 | 3,454.4 | 3,639.5 | 3,662.7 | 2,957.6 | 2,466.9 | 1,187.4 | 1,166.6 | 1,170.1 | 1,034.4 | 1,075.3 | 1,117.4 | 1,045.1 | 1,036.2 | 939.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 4,008.8 | 3,501.7 | 3,572.1 | 3,498.8 | 2,666.2 | 2,163.8 | 1,011.7 | 948.7 | 956.1 | 821.4 | 810.1 | 819.5 | 787.3 | 794.0 | 627.0 | 588.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 3,030.5 | 2,670.6 | 2,431.5 | 2,728.2 | 2,140.3 | 1,707.3 | 830.5 | 794.3 | 799.5 | 684.7 | 715.5 | 765.1 | 735.1 | 706.6 | 642.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,756.4 | 5,045.5 | 5,313.1 | 5,346.0 | 4,701.5 | 4,370.0 | 1,257.1 | 1,167.3 | 1,313.3 | 1,363.1 | 1,439.1 | 1,366.4 | 1,447.6 | 1,695.4 | 642.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,781.4 | 5,065.0 | 5,321.7 | 5,416.5 | 4,711.1 | 4,898.8 | 1,283.8 | 1,192.7 | 1,314.5 | 1,364.4 | 1,440.1 | 1,368.8 | 1,450.1 | 1,705.0 | 649.3 | 729.9 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 86.3 |
| 72.3 |
| - |
| - |
| - |
| 53.6 |
| 112.3 |
| 86.3 |
| 72.3 |
| 792.7 |
| 635.8 |
| - |
| - |
| 507.2 |
| - |
| - |
| Prepaid Expenses | 250.6 | 276.4 | 225.4 | 206.0 | 137.8 | 187.9 | 92.4 | 52.1 | 40.2 | 46.4 | 48.4 | 54.3 | 56.4 | 44.7 | 23.3 | 20.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 285.1 | 249.5 | 185.5 | 107.2 | 78.6 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 9,456.2 | 8,351.4 | 8,391.6 | 8,330.5 | 6,350.1 | 5,507.0 | 2,540.4 | 2,385.6 | 2,408.8 | 2,103.1 | 2,257.5 | 2,350.3 | 2,205.6 | 2,101.8 | 1,737.4 | 1,513.7 | 1,331.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 626.1 | 554.1 | 502.5 | 425.8 | 365.3 | 312.1 | 268.4 | 291.8 | 278.5 | 259.1 | 243.0 | 229.2 | 213.8 | 199.1 | 190.4 | 215.8 | - | - | - |
| Property,Plant & Equipment Net | 466.8 | 442.9 | 423.6 | 402.7 | 379.0 | 399.2 | 181.4 | 160.9 | 156.4 | 157.6 | 166.7 | 182.7 | 198.7 | 210.7 | 133.6 | 118.0 | 116.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 44.0 | - | - |
| Goodwill | 3,343.4 | 3,280.1 | 3,262.3 | 3,240.9 | 3,208.3 | 3,187.2 | 1,759.0 | 1,722.6 | 1,771.9 | 1,731.0 | 1,681.7 | 1,735.4 | 1,734.4 | 1,777.8 | 1,008.1 | 985.7 | 863.4 | - | - |
| Intangible Assets | 1,769.2 | 1,835.9 | 1,857.6 | 1,943.4 | 1,944.1 | 2,065.5 | 287.3 | 316.0 | 367.1 | 393.4 | 403.6 | 429.8 | 439.2 | 496.8 | 156.9 | 160.3 | 81.3 | - | - |
| Operating Lease Right Of Use Assets | 888.3 | 735.1 | 761.2 | 625.1 | 530.9 | 534.7 | 235.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 45.7 | 41.9 | 42.3 | 34.2 | 34.2 | 37.7 | 11.2 | 16.4 | 24.2 | 15.8 | 18.2 | 22.4 | 26.4 | 1.3 | 18.1 | 35.9 | 33.5 | - | - |
| Other Non-Current Assets | 525.3 | 374.1 | 322.3 | 234.9 | 171.0 | 93.9 | 2.4 | 3.5 | 7.0 | 31.0 | 41.9 | 33.7 | 44.6 | 41.2 | 24.4 | 13.1 | 24.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,494.9 | 15,061.4 | 15,060.9 | 14,811.7 | 12,617.7 | 11,880.2 | 5,017.6 | 4,605.0 | 4,735.5 | 4,431.8 | 4,569.7 | 4,754.4 | 4,648.9 | 4,629.6 | 3,078.5 | 2,826.8 | 2,494.2 | - | - |
| 537.5 |
| 453.2 |
| - |
| - |
| Short Term Debt | 25.0 | 19.5 | 8.6 | 70.5 | 9.5 | 528.8 | 26.7 | 25.4 | 1.2 | 1.2 | 1.0 | 2.3 | 2.5 | 9.6 | 6.4 | 4.0 | 94.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 198.9 | 169.5 | - | - | - | - | 62.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 283.0 | 242.3 | 191.7 | 269.1 | 315.0 | 198.5 | 49.5 | 88.1 | 72.7 | 49.3 | 51.3 | 67.9 | 56.5 | 86.4 | 76.9 | 66.9 | 30.9 | - | - |
| Other Current Liabilities | 958.3 | 871.6 | 756.6 | 749.6 | 585.1 | 552.3 | 177.4 | 105.5 | 95.8 | 78.4 | 73.3 | 122.5 | 182.2 | 134.6 | 72.3 | 67.6 | 63.3 | - | - |
| Total Current Liabilities | 4,296.8 | 3,804.0 | 3,388.4 | 3,817.3 | 3,049.8 | 2,987.0 | 1,084.1 | 1,061.9 | 1,041.0 | 873.8 | 947.8 | 1,063.9 | 1,051.7 | 1,008.0 | 845.8 | 708.2 | 680.8 | - | - |
| 725.9 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 752.2 | 614.8 | 641.7 | 510.4 | 414.2 | 414.9 | 179.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 427.2 | 415.6 | 451.9 | 460.7 | 437.4 | 488.3 | 146.6 | 144.0 | 136.9 | 168.2 | 364.8 | 346.7 | 341.3 | 300.5 | 223.0 | 210.9 | 191.1 | - | - |
| Pension Obligations | 4.0 | 10.0 | 31.0 | 27.6 | 46.7 | 120.8 | 31.1 | 18.6 | 22.7 | 11.0 | 7.6 | (15.6) | (8.8) | (41.8) | - | - | - | - | - |
| Other Non-Current Liabilities | 235.9 | 216.0 | 233.9 | 227.6 | 238.4 | 278.0 | 91.4 | 102.1 | 128.2 | 63.0 | 44.2 | 49.2 | 43.5 | 72.1 | 20.8 | 33.2 | 28.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,468.5 | 10,095.9 | 10,029.0 | 10,362.1 | 8,841.5 | 8,543.8 | 2,759.0 | 2,475.3 | 2,619.3 | 2,468.2 | 2,795.9 | 2,826.3 | 2,884.1 | 3,075.9 | 1,732.5 | 1,678.2 | 1,497.9 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,513.4 | 4,960.7 | 4,391.7 | 3,795.0 | 3,004.7 | 2,601.7 | 2,530.4 | 2,307.5 | 2,079.7 | 1,914.8 | 1,812.7 | 1,602.1 | 1,368.4 | 1,092.7 | 891.8 | 697.7 | 582.2 | - | - |
| Accumulated Other Comprehensive Income | (399.5) | (547.2) | (332.0) | (377.8) | (236.0) | (263.1) | (367.8) | (408.4) | (312.6) | (392.0) | (427.8) | (206.5) | (76.5) | (1.0) | 10.1 | 22.6 | 11.0 | - | - |
| Treasury Stock | 1,590.3 | 1,495.1 | 1,060.4 | 969.2 | 956.2 | 938.3 | 937.2 | 758.0 | 647.2 | 542.5 | 772.7 | 616.4 | 610.4 | (604.1) | (593.3) | 591.0 | 590.4 | - | - |
| Minority Interest | (5.2) | (5.2) | (5.2) | (4.7) | (6.3) | (7.3) | (6.8) | (5.6) | (3.6) | (3.3) | (2.8) | (0.5) | (0.0) | (0.1) | (0.1) | 0.0 | - | - | - |
| Total Stockholders Equity | 5,031.6 | 4,970.7 | 5,037.1 | 4,454.2 | 3,782.5 | 3,343.7 | 2,265.5 | 2,135.3 | 2,119.7 | 1,966.9 | 1,776.7 | 1,928.7 | 1,764.8 | 1,553.7 | 1,345.9 | 1,148.6 | 996.3 | - | - |
| Total Equity | 5,026.4 | 4,965.5 | 5,031.9 | 4,449.4 | 3,776.2 | 3,336.5 | 2,258.7 | 2,129.7 | 2,116.1 | 1,963.6 | 1,773.9 | 1,928.2 | 1,764.8 | 1,553.8 | 1,346.0 | 1,148.6 | 996.3 | - | - |
| 94.0 |
| - |
| - |
| Net debt | - | - | - | - | 4,498.5 | 4,449.6 | 1,132.9 | 1,096.4 | 1,196.5 | 1,254.2 | 1,279.8 | 1,240.5 | 1,326.4 | 1,618.9 | 585.5 | 676.3 | (18.4) | - | - |
| Working Capital | 5,159.4 | 4,547.4 | 5,003.2 | 4,513.2 | 3,300.3 | 2,520.0 | 1,456.4 | 1,323.7 | 1,367.9 | 1,229.3 | 1,309.7 | 1,286.5 | 1,154.0 | 1,093.8 | 891.6 | 805.5 | 650.2 | - | - |
| Book Value | 5,031.6 | 4,970.7 | 5,037.1 | 4,454.2 | 3,782.5 | 3,343.7 | 2,265.5 | 2,135.3 | 2,119.7 | 1,966.9 | 1,776.7 | 1,928.7 | 1,764.8 | 1,553.7 | 1,345.9 | 1,148.6 | 996.3 | - | - |
| Tangible Book Value | (81.0) | (145.3) | (82.8) | (730.1) | (1,369.9) | (1,908.9) | 219.2 | 96.7 | (19.2) | (157.4) | (308.6) | (236.6) | (408.8) | (720.9) | 180.9 | 2.6 | 51.6 | - | - |
| - |
| - |
| - |
| 251.8 |
| 287.9 |
| 303.9 |
| 449.1 |
| 352.2 |
| 265.2 |
| 342.6 |
| 150.9 |
| 138.2 |
| 87.2 |
| 106.1 |
| 96.3 |
| 142.8 |
| 110.9 |
| 123.9 |
| 118.0 |
| 94.1 |
| 87.8 |
| 103.0 |
| 110.1 |
| 112.8 |
| 160.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 251.8 | 287.9 | 303.9 | 449.1 | 352.2 | 265.2 | 342.6 | 150.9 | 138.2 | 87.2 | 106.1 | 96.3 | 142.8 | 110.9 | 123.9 | 118.0 | 94.1 | 87.8 | 103.0 | 110.1 | 112.8 | 160.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,273.1 | 4,069.6 | 4,204.2 | 3,942.8 | 3,641.3 | 3,454.4 | 3,629.1 | 3,654.6 | 3,526.7 | 3,639.5 | 3,795.0 | 3,850.7 | 3,807.4 | 3,662.7 | 3,622.1 | 3,635.8 | 3,283.5 | 2,957.6 | 2,955.6 | 2,842.2 | 2,574.8 | 2,466.9 | 2,492.2 | 2,454.3 | 1,214.3 | 1,187.4 | 1,315.0 | 1,355.5 | 1,268.6 | 1,166.6 | 1,265.9 | 1,257.3 | 1,205.0 | 1,170.1 | 1,236.6 | 1,145.0 | 1,060.6 | 1,034.4 | 1,102.1 | 1,118.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,213.1 | 4,008.8 | 4,059.1 | 3,971.2 | 3,740.2 | 3,501.7 | 3,630.1 | 3,505.8 | 3,525.4 | 3,572.1 | 3,541.4 | 3,584.3 | 3,729.5 | 3,498.8 | 3,490.1 | 3,165.8 | 2,881.3 | 2,666.2 | 2,569.8 | 2,436.5 | 2,290.5 | 2,163.8 | 2,357.6 | 2,368.8 | 950.5 | 1,011.7 | 962.0 | 1,004.1 | 1,001.4 | 948.7 | 926.8 | 935.2 | 949.5 | 956.1 | 925.0 | 866.3 | 850.1 | 821.4 | 832.5 | 831.1 |
| Prepaid Expenses | 291.9 | 250.6 | 270.8 | 251.9 | 271.0 | 276.4 | 318.7 | 295.7 | 286.8 | 225.4 | 231.9 | 239.1 | 217.8 | 206.0 | 162.1 | 177.1 | 154.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 9,953.6 | 9,456.2 | 9,566.3 | 9,243.6 | 8,686.8 | 8,351.4 | 8,683.5 | 8,536.1 | 8,912.8 | 8,391.6 | 8,611.4 | 8,583.4 | 8,448.1 | 8,330.5 | 7,897.1 | 7,606.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 649.3 | 626.1 | 603.2 | 602.1 | 574.5 | 554.1 | 532.8 | 514.1 | 505.8 | 502.5 | 484.7 | 473.0 | 452.9 | 425.8 | 407.0 | 395.8 | 382.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 476.0 | 466.8 | 448.0 | 453.3 | 445.8 | 442.9 | 441.7 | 437.8 | 428.1 | 423.6 | 411.1 | 411.3 | 402.1 | 402.7 | 372.1 | 370.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,331.6 | 3,343.4 | 3,331.3 | 3,351.7 | 3,299.8 | 3,280.1 | 3,217.7 | 3,203.1 | 3,182.5 | 3,262.3 | 3,237.7 | 3,266.6 | 3,244.8 | 3,240.9 | 3,123.4 | 3,190.7 | 3,222.5 | 3,208.3 | ||||||||||||||||||||||
| Intangible Assets | 1,745.9 | 1,769.2 | 1,789.1 | 1,815.1 | 1,829.1 | 1,835.9 | 1,811.2 | 1,816.4 | 1,831.0 | 1,857.6 | 1,874.9 | 1,902.0 | 1,921.5 | 1,943.4 | 1,853.5 | 1,888.9 | 1,922.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 889.0 | 888.3 | 892.2 | 844.9 | 775.8 | 735.1 | 747.6 | 762.4 | 768.3 | 761.2 | 696.5 | 681.7 | 660.1 | 625.1 | 575.2 | 570.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 48.4 | 45.7 | 45.9 | 45.9 | 43.6 | 41.9 | 38.1 | 38.7 | 39.5 | 42.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 520.2 | 525.3 | 480.5 | 448.0 | 434.2 | 374.1 | 335.2 | 314.0 | 311.2 | 322.3 | 337.0 | 317.7 | 294.6 | 269.1 | 259.4 | 236.7 | 219.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,964.7 | 16,494.9 | 16,553.3 | 16,202.5 | 15,515.1 | 15,061.4 | 15,275.0 | 15,108.5 | 15,539.0 | 15,060.9 | 15,168.6 | 15,162.7 | 14,971.2 | 14,811.7 | 14,080.6 | 13,863.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,470.5 | 3,030.5 | 3,375.1 | 3,291.4 | 3,025.8 | 2,670.6 | 2,839.1 | 2,688.9 | 2,974.3 | 2,431.5 | 2,650.0 | 2,662.7 | 2,648.3 | 2,728.2 | 2,578.7 | 2,652.3 | 2,341.1 | 2,140.3 | 2,246.5 | 2,192.8 | 1,955.4 | 1,707.3 | 1,830.9 | 1,660.1 | 804.3 | 830.5 | 849.6 | 868.6 | 870.2 | 794.3 | 813.4 | 818.2 | 805.4 | 799.5 | 838.4 | 769.0 | 712.4 | 684.7 | 699.5 | 712.9 |
| Short Term Debt | 22.8 | 25.0 | 28.0 | 27.3 | 21.0 | 19.5 | 14.9 | 13.8 | 11.1 | 8.6 | 14.7 | 9.2 | 7.6 | 70.5 | 69.3 | 70.6 | 70.3 | 9.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 203.5 | 283.0 | 251.1 | 212.9 | 168.3 | 242.3 | 219.9 | 191.2 | 147.9 | 191.7 | 162.1 | 140.6 | 121.6 | 269.1 | 239.3 | 210.1 | 184.3 | |||||||||||||||||||||||
| Other Current Liabilities | 991.4 | 958.3 | 925.5 | 899.6 | 820.4 | 871.6 | 854.6 | 854.4 | 833.9 | 756.6 | 826.8 | 769.2 | 761.4 | 749.5 | 680.2 | 659.8 | 666.4 | |||||||||||||||||||||||
| Total Current Liabilities | 4,688.2 | 4,296.8 | 4,579.7 | 4,431.2 | 4,035.5 | 3,804.0 | 3,928.5 | 3,748.3 | 4,035.9 | 3,388.4 | 3,653.6 | 3,581.7 | 3,538.9 | 3,817.3 | 3,567.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,738.1 | 5,756.4 | 5,721.9 | 5,641.2 | 5,136.6 | 5,045.5 | 5,007.8 | 5,203.4 | 5,183.8 | 5,313.1 | 5,378.3 | 5,523.1 | 5,595.1 | 5,346.0 | 5,192.8 | 5,039.9 | 4,836.7 | 4,701.5 | 4,565.8 | 4,303.1 | 4,592.7 | 4,370.0 | 4,878.1 | 5,068.5 | 1,542.6 | 1,257.1 | 1,346.3 | 1,399.5 | 1,214.3 | 1,167.3 | 1,229.3 | 1,261.7 | 1,292.1 | 1,313.3 | 1,368.3 | 1,334.5 | 1,309.8 | 1,363.1 | 1,418.7 | 1,360.7 |
| Operating Lease Liabilities Non-Current | 749.7 | 752.2 | 763.8 | 719.0 | 655.7 | 614.8 | 624.6 | 639.3 | 643.5 | 641.7 | 575.4 | 559.3 | 540.5 | 510.4 | 455.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 455.8 | 427.2 | 414.4 | 414.3 | 417.7 | 415.6 | 440.4 | 442.5 | 457.7 | 451.9 | 458.3 | 477.3 | 472.1 | 460.7 | 443.2 | 439.5 | 434.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 235.0 | 235.9 | 231.8 | 241.8 | 239.5 | 216.0 | 236.9 | 223.7 | 237.2 | 233.9 | 220.5 | 221.0 | 234.9 | 227.7 | 229.6 | 230.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,866.8 | 11,468.5 | 11,711.6 | 11,447.5 | 10,485.0 | 10,095.9 | 10,238.2 | 10,257.2 | 10,561.2 | 10,029.0 | 10,286.1 | 10,362.4 | 10,381.5 | 10,362.1 | 9,888.6 | 9,752.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,635.8 | 5,513.4 | 5,370.4 | 5,205.0 | 5,037.8 | 4,960.7 | 4,829.8 | 4,660.1 | 4,462.6 | 4,391.7 | 4,283.5 | 4,093.4 | 3,933.0 | 3,795.0 | 3,590.7 | 3,370.9 | 3,163.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (426.4) | (399.5) | (429.2) | (381.5) | (531.4) | (547.2) | (389.8) | (423.6) | (401.7) | (332.0) | (384.0) | (319.5) | (360.7) | (377.7) | (430.5) | |||||||||||||||||||||||||
| Treasury Stock | 1,622.6 | 1,590.3 | 1,589.6 | 1,546.8 | 1,521.3 | 1,495.1 | 1,440.7 | 1,415.4 | 1,111.8 | 1,060.4 | 1,035.9 | 984.5 | 982.0 | 969.1 | 957.8 | 957.1 | 956.8 | 956.2 | ||||||||||||||||||||||
| Minority Interest | (4.9) | (5.2) | (6.1) | (7.2) | (5.2) | (5.2) | (5.6) | (6.0) | (4.9) | (5.2) | (5.7) | (5.3) | (4.6) | (4.7) | (4.9) | (5.5) | (5.9) | |||||||||||||||||||||||
| Total Stockholders Equity | 5,102.8 | 5,031.6 | 4,847.8 | 4,762.2 | 5,035.3 | 4,970.7 | 5,042.4 | 4,857.3 | 4,982.7 | 5,037.1 | 4,888.2 | 4,805.6 | 4,594.3 | 4,454.3 | 4,196.8 | 4,116.8 | ||||||||||||||||||||||||
| Total Equity | 5,097.9 | 5,026.4 | 4,841.7 | 4,755.0 | 5,030.1 | 4,965.5 | 5,036.8 | 4,851.3 | 4,977.8 | 5,031.9 | 4,882.5 | 4,800.3 | 4,589.7 | 4,449.6 | 4,191.9 | 4,111.2 | 3,967.4 | 3,776.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,760.9 | 5,781.4 | 5,749.9 | 5,668.5 | 5,157.6 | 5,065.0 | 5,022.7 | 5,217.2 | 5,194.9 | 5,321.7 | 5,393.0 | 5,532.3 | 5,602.7 | 5,416.5 | 5,262.1 | 5,110.5 | 4,906.9 | 4,711.1 | 4,585.1 | 4,670.1 | 4,613.5 | 4,898.8 | 4,907.0 | 5,096.2 | 1,543.0 | 1,283.8 | 1,346.7 | 1,399.9 | 1,215.4 | 1,192.7 | 1,230.5 | 1,262.9 | 1,293.3 | 1,314.5 | 1,369.5 | 1,335.8 | 1,311.0 | 1,364.4 | 1,419.9 | 1,361.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,333.3 | |||||||||||||||||||||
| Working Capital | 5,265.4 | 5,159.4 | 4,986.6 | 4,812.4 | 4,651.3 | 4,547.4 | 4,755.0 | 4,787.8 | 4,876.9 | 5,003.2 | 4,957.8 | 5,001.7 | 4,909.2 | 4,513.2 | 4,329.5 | 4,013.6 | 3,616.8 | |||||||||||||||||||||||
| Book Value | 5,102.8 | 5,031.6 | 4,847.8 | 4,762.2 | 5,035.3 | 4,970.7 | 5,042.4 | 4,857.3 | 4,982.7 | 5,037.1 | 4,888.2 | 4,805.6 | 4,594.3 | 4,454.3 | 4,196.8 | 4,116.8 | 3,973.4 | 3,782.5 | ||||||||||||||||||||||
| Tangible Book Value | 25.3 | (81.0) | (272.6) | (404.6) | (93.6) | (145.3) | 13.5 | (162.2) | (30.8) | (82.8) | (224.4) | (363.0) | (572.0) | (730.0) | (780.1) | (962.8) | (1,171.4) | |||||||||||||||||||||||
| 137.8 |
| 114.7 |
| 162.3 |
| 171.1 |
| 187.9 |
| 166.0 |
| 157.3 |
| 192.4 |
| 92.4 |
| 80.9 |
| 72.3 |
| 62.4 |
| 77.0 |
| 90.4 |
| 81.1 |
| 68.9 |
| 63.4 |
| 71.8 |
| 137.1 |
| 122.4 |
| 121.5 |
| 127.8 |
| 142.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,879.0 |
| 6,350.1 |
| 6,215.5 |
| 5,995.7 |
| 5,575.1 |
| 5,507.0 |
| 5,597.5 |
| 5,438.4 |
| 2,777.5 |
| 2,540.4 |
| 2,578.5 |
| 2,584.9 |
| 2,513.8 |
| 2,385.6 |
| 2,506.5 |
| 2,446.9 |
| 2,418.7 |
| 2,408.8 |
| 2,410.1 |
| 2,305.5 |
| 2,203.4 |
| 2,103.1 |
| 2,243.8 |
| 2,306.6 |
| 365.3 |
| 352.6 |
| 339.3 |
| 323.8 |
| 312.1 |
| 294.6 |
| 278.9 |
| 269.6 |
| 268.4 |
| 289.9 |
| 293.1 |
| 290.9 |
| 291.8 |
| 289.3 |
| 285.6 |
| 281.8 |
| 278.5 |
| 274.6 |
| 268.7 |
| 264.5 |
| 259.1 |
| 255.7 |
| 252.2 |
| 376.6 |
| 379.0 |
| 369.8 |
| 384.2 |
| 391.2 |
| 399.2 |
| 400.2 |
| 403.1 |
| 184.0 |
| 181.4 |
| 174.5 |
| 172.4 |
| 166.7 |
| 160.9 |
| 157.1 |
| 157.5 |
| 156.4 |
| 156.4 |
| 157.6 |
| 155.2 |
| 156.6 |
| 157.6 |
| 160.9 |
| 163.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,201.7 |
| 3,223.5 |
| 3,199.5 |
| 3,187.2 |
| 3,118.8 |
| 3,107.3 |
| 1,718.0 |
| 1,759.0 |
| 1,746.1 |
| 1,752.8 |
| 1,740.8 |
| 1,722.6 |
| 1,755.3 |
| 1,744.7 |
| 1,755.7 |
| 1,771.9 |
| 1,776.9 |
| 1,741.5 |
| 1,725.5 |
| 1,720.7 |
| 1,735.7 |
| 1,740.2 |
| 1,944.1 |
| 1,977.8 |
| 2,020.5 |
| 2,046.0 |
| 2,065.5 |
| 2,078.5 |
| 2,095.5 |
| 267.6 |
| 287.3 |
| 293.5 |
| 304.4 |
| 310.5 |
| 316.0 |
| 334.0 |
| 340.6 |
| 353.3 |
| 367.1 |
| 378.2 |
| 380.4 |
| 385.3 |
| 393.4 |
| 407.4 |
| 420.1 |
| 564.7 |
| 530.9 |
| 540.2 |
| 510.5 |
| 519.3 |
| 534.7 |
| 540.1 |
| 549.8 |
| 271.6 |
| 235.8 |
| 237.3 |
| 233.4 |
| 233.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.2 |
| 176.0 |
| 164.5 |
| 147.1 |
| 131.6 |
| 133.2 |
| 138.1 |
| 12.3 |
| 13.6 |
| 17.7 |
| 20.1 |
| 20.0 |
| 19.9 |
| 25.8 |
| 25.3 |
| 29.3 |
| 31.2 |
| 41.7 |
| 41.0 |
| 40.5 |
| 46.8 |
| 61.5 |
| 61.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,185.0 |
| 12,617.7 |
| 12,481.0 |
| 12,299.1 |
| 11,878.3 |
| 11,880.2 |
| 11,868.3 |
| 11,732.0 |
| 5,231.0 |
| 5,017.6 |
| 5,047.4 |
| 5,067.9 |
| 4,984.6 |
| 4,605.0 |
| 4,778.8 |
| 4,715.0 |
| 4,713.3 |
| 4,735.5 |
| 4,764.5 |
| 4,623.7 |
| 4,511.2 |
| 4,431.8 |
| 4,609.4 |
| 4,692.7 |
| 19.3 |
| 367.0 |
| 20.8 |
| 528.8 |
| 28.8 |
| 27.7 |
| 0.4 |
| 26.7 |
| 0.3 |
| 0.4 |
| 1.2 |
| 25.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| 60.3 |
| 59.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.0 |
| 285.4 |
| 220.0 |
| 157.5 |
| 198.5 |
| 146.7 |
| 119.7 |
| 28.9 |
| 49.5 |
| 50.2 |
| 43.4 |
| 59.9 |
| 88.1 |
| 73.1 |
| 54.4 |
| 47.4 |
| 72.7 |
| 50.8 |
| 37.8 |
| 27.2 |
| 49.3 |
| 49.2 |
| 49.5 |
| 585.1 |
| 587.0 |
| 522.2 |
| 592.3 |
| 552.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,592.8 |
| 3,262.1 |
| 3,049.8 |
| 3,138.1 |
| 3,302.0 |
| 2,726.0 |
| 2,987.0 |
| 2,540.9 |
| 2,301.7 |
| 1,040.5 |
| 1,084.1 |
| 1,104.5 |
| 1,124.8 |
| 1,150.7 |
| 1,061.9 |
| 1,051.5 |
| 1,025.9 |
| 1,021.6 |
| 1,041.0 |
| 1,043.5 |
| 964.4 |
| 920.1 |
| 873.8 |
| 960.0 |
| 970.9 |
| 449.7 |
| 445.9 |
| 414.2 |
| 421.8 |
| 391.6 |
| 399.8 |
| 414.9 |
| 419.7 |
| 430.3 |
| 213.2 |
| 179.8 |
| 182.0 |
| 177.9 |
| 178.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.4 |
| 485.5 |
| 488.7 |
| 474.3 |
| 488.3 |
| 524.0 |
| 537.6 |
| 147.0 |
| 146.6 |
| 147.8 |
| 147.3 |
| 145.5 |
| 144.0 |
| 147.0 |
| 140.5 |
| 138.8 |
| 136.9 |
| 179.6 |
| 165.7 |
| 160.5 |
| 158.0 |
| 181.2 |
| 361.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.2 |
| 238.4 |
| 288.0 |
| 288.7 |
| 285.8 |
| 278.0 |
| 292.4 |
| 293.5 |
| 85.6 |
| 91.4 |
| 80.0 |
| 83.6 |
| 99.2 |
| 102.1 |
| 119.1 |
| 121.1 |
| 127.9 |
| 128.2 |
| 65.8 |
| 63.9 |
| 63.4 |
| 63.0 |
| 56.8 |
| 56.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,217.6 |
| 8,841.5 |
| 8,899.2 |
| 8,774.1 |
| 8,478.6 |
| 8,543.8 |
| 8,655.1 |
| 8,631.6 |
| 3,028.8 |
| 2,759.0 |
| 2,860.7 |
| 2,933.1 |
| 2,788.3 |
| 2,475.3 |
| 2,547.0 |
| 2,549.2 |
| 2,580.4 |
| 2,619.3 |
| 2,657.2 |
| 2,528.6 |
| 2,453.8 |
| 2,468.2 |
| 2,616.7 |
| 2,750.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,004.7 |
| 2,851.7 |
| 2,750.7 |
| 2,645.9 |
| 2,601.7 |
| 2,596.0 |
| 2,529.8 |
| 2,565.6 |
| 2,530.4 |
| 2,477.3 |
| 2,412.8 |
| 2,349.3 |
| 2,307.5 |
| 2,249.3 |
| 2,182.5 |
| 2,124.5 |
| 2,079.7 |
| 2,057.0 |
| 2,044.7 |
| 1,994.6 |
| 1,956.5 |
| 1,909.2 |
| 1,940.8 |
| (283.8) |
| (204.4) |
| (236.0) |
| (275.4) |
| (225.1) |
| (246.3) |
| (263.1) |
| (377.5) |
| (418.9) |
| (461.6) |
| (367.8) |
| (382.5) |
| (365.7) |
| (385.9) |
| (408.4) |
| (349.6) |
| (370.1) |
| (341.4) |
| (312.6) |
| (295.6) |
| (342.2) |
| (375.5) |
| (387.4) |
| (356.7) |
| (342.7) |
| 950.0 |
| 947.7 |
| 939.8 |
| 938.3 |
| 937.5 |
| 937.5 |
| 937.1 |
| 937.2 |
| 937.1 |
| 904.9 |
| 777.2 |
| 758.0 |
| 669.2 |
| 647.8 |
| 647.6 |
| 647.2 |
| 647.1 |
| 596.7 |
| 546.9 |
| 542.5 |
| 541.7 |
| 771.8 |
| (6.3) |
| (6.7) |
| (7.3) |
| (7.4) |
| (7.3) |
| (7.6) |
| (7.0) |
| (7.0) |
| (6.8) |
| (6.4) |
| (6.3) |
| (6.0) |
| (5.6) |
| (5.5) |
| (5.3) |
| (5.0) |
| (3.6) |
| (3.3) |
| (3.2) |
| (3.2) |
| (3.3) |
| (3.7) |
| (4.3) |
| 3,973.4 |
| 3,782.5 |
| 3,588.5 |
| 3,532.3 |
| 3,407.1 |
| 3,343.7 |
| 3,220.9 |
| 3,107.4 |
| 2,209.2 |
| 2,265.5 |
| 2,193.1 |
| 2,141.1 |
| 2,202.4 |
| 2,135.3 |
| 2,237.4 |
| 2,171.1 |
| 2,138.0 |
| 2,119.7 |
| 2,110.5 |
| 2,098.3 |
| 2,060.7 |
| 1,966.9 |
| 1,996.3 |
| 1,946.8 |
| 3,581.8 |
| 3,525.0 |
| 3,399.7 |
| 3,336.4 |
| 3,213.2 |
| 3,100.4 |
| 2,202.1 |
| 2,258.7 |
| 2,186.7 |
| 2,134.8 |
| 2,196.4 |
| 2,129.7 |
| 2,231.8 |
| 2,165.8 |
| 2,132.9 |
| 2,116.1 |
| 2,107.2 |
| 2,095.1 |
| 2,057.5 |
| 1,963.6 |
| 1,992.6 |
| 1,942.6 |
| 4,382.2 |
| 4,309.6 |
| 4,449.6 |
| 4,554.7 |
| 4,831.0 |
| 1,200.4 |
| 1,132.9 |
| 1,208.5 |
| 1,312.7 |
| 1,109.3 |
| 1,096.4 |
| 1,087.7 |
| 1,152.0 |
| 1,169.4 |
| 1,196.5 |
| 1,275.4 |
| 1,248.0 |
| 1,208.0 |
| 1,254.2 |
| 1,307.1 |
| 1,201.6 |
| 3,300.3 |
| 3,077.4 |
| 2,693.8 |
| 2,849.1 |
| 2,520.0 |
| 3,056.5 |
| 3,136.7 |
| 1,737.0 |
| 1,456.4 |
| 1,474.0 |
| 1,460.0 |
| 1,363.0 |
| 1,323.7 |
| 1,455.0 |
| 1,421.0 |
| 1,397.1 |
| 1,367.9 |
| 1,366.6 |
| 1,341.1 |
| 1,283.3 |
| 1,229.3 |
| 1,283.8 |
| 1,335.7 |
| 3,588.5 |
| 3,532.3 |
| 3,407.1 |
| 3,343.7 |
| 3,220.9 |
| 3,107.4 |
| 2,209.2 |
| 2,265.5 |
| 2,193.1 |
| 2,141.1 |
| 2,202.4 |
| 2,135.3 |
| 2,237.4 |
| 2,171.1 |
| 2,138.0 |
| 2,119.7 |
| 2,110.5 |
| 2,098.3 |
| 2,060.7 |
| 1,966.9 |
| 1,996.3 |
| 1,946.8 |
| (1,370.0) |
| (1,591.0) |
| (1,711.8) |
| (1,838.4) |
| (1,908.9) |
| (1,976.4) |
| (2,095.3) |
| 223.6 |
| 219.2 |
| 153.6 |
| 83.9 |
| 151.1 |
| 96.7 |
| 148.0 |
| 85.8 |
| 29.0 |
| (19.2) |
| (44.6) |
| (23.7) |
| (50.2) |
| (147.2) |
| (146.8) |
| (213.5) |