| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 1,963.9 | 2,762.4 | 1,938.6 | 671.7 | 620.8 | 893.2 | 1,111.3 | 650.0 | 859.2 | 567.9 | 687.3 | 240.0 | 113.7 | 88.7 | 70.7 |
| Restricted Cash | - | - | 0.9 | 4.3 | 4.2 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,963.9 | 2,762.4 | 1,938.6 | 671.7 | 620.8 | 893.2 | 1,111.3 | 650.0 | 859.2 | 567.9 | 687.3 | 240.0 | 113.7 | 88.7 | 70.7 |
| Receivables | |||||||||||||||
| Accounts Receivable | 1,886.9 | 1,140.5 | 1,034.4 | 923.1 | 516.5 | 389.5 | 392.0 | 331.8 | 247.3 | 253.1 | 144.3 | 97.0 | 78.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 2,247.1 | 1,834.6 | 1,945.2 | 1,289.7 | 650.1 | 479.7 | 243.8 | 264.6 | 306.2 | 236.5 | 92.1 | 78.0 | 67.1 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 451.8 | 318.2 | 289.7 | 251.9 | 211.7 | 147.4 | 136.6 | 165.4 | 143.3 | 126.1 | 110.0 | 88.5 | 74.4 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 651.7 | 381.1 | 435.1 | 232.6 | 202.6 | 134.2 | 92.1 | 93.8 | 52.2 | 79.5 | 44.0 | 32.4 | 20.1 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 98.8 | - | - |
| Net debt | |||||||||||||||
| (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 | 2,789.5 | 1,963.9 | 2,326.6 | 2,225.5 | 1,845.1 | 2,762.4 | 3,175.1 | 2,429.0 | 2,092.1 | 1,938.6 | 1,748.8 | 1,261.8 | 956.3 | 671.7 | 716.3 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 1,510.0 |
| 632.3 |
| 412.5 |
| 314.2 |
| 237.7 |
| 94.9 |
| 111.5 |
| 162.3 |
| 177.3 |
| 168.7 |
| 50.6 |
| 42.8 |
| 7.7 |
| - |
| - |
| Other Current Assets | - | - | - | 124.4 | 172.9 | 60.6 | 64.5 | 95.7 | 96.2 | 79.1 | 29.3 | 11.5 | 5.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 16,387.0 | 11,910.9 | 8,400.1 | 5,550.7 | 4,812.7 | 3,837.0 | 3,471.6 | 2,714.8 | 2,266.4 | 1,526.1 | 974.3 | 679.5 | 282.8 | - | - |
| - |
| Accumulated Depreciation | 248.7 | 219.4 | 188.1 | 156.8 | 133.0 | 115.2 | 97.4 | 90.0 | 69.0 | 49.1 | 30.3 | 17.0 | 7.2 | - | - |
| Property,Plant & Equipment Net | 203.1 | 98.8 | 101.6 | 95.0 | 78.6 | 32.2 | 39.3 | 75.4 | 74.3 | 77.0 | 79.7 | 71.6 | 67.2 | - | - |
| Long Term Investments | - | - | - | 39.5 | 20.2 | 8.3 | 4.2 | 30.3 | 36.1 | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 416.1 | 268.5 | 268.5 | 265.9 | 188.4 | 189.7 | 54.9 | 53.7 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 288.8 | 62.0 | 88.8 | 122.2 | 93.6 | 122.8 | 45.2 | 58.6 | 0.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | 52.0 | 55.9 | 53.4 | 65.2 | 77.3 | 87.8 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,773.6 | 1,440.4 | 945.8 | 574.9 | 442.3 | 441.5 | 452.0 | 126.5 | 65.1 | 71.0 | 48.4 | - | - | - | - |
| Other Non-Current Assets | 668.8 | 325.3 | 151.9 | 166.6 | 33.4 | 30.1 | 30.3 | 22.7 | 18.9 | 18.8 | 20.8 | 11.8 | 10.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 19,448.6 | 14,043.9 | 9,956.6 | 6,775.4 | 5,734.4 | 4,738.9 | 4,185.3 | 3,082.0 | 2,460.9 | 1,729.0 | 1,159.9 | 811.0 | 364.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 98.8 | - | - |
| Deferred Revenue Current | 4,002.6 | 1,727.3 | 915.2 | 637.4 | 593.6 | 396.3 | 312.7 | 358.6 | 327.7 | 273.4 | 122.0 | 60.3 | 41.3 | - | - |
| Operating Lease Liabilities Current | - | 22.1 | 21.1 | 19.9 | 20.3 | 17.8 | 16.1 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 475.4 | 435.3 | 407.3 | 292.5 | 226.6 | 143.4 | 140.2 | 123.3 | 133.8 | 91.0 | 61.0 | 40.4 | 21.5 | - | - |
| Other Current Liabilities | 246.8 | 188.5 | 161.9 | 131.0 | 87.0 | 94.4 | 52.1 | 30.9 | 16.2 | 15.8 | 8.0 | 11.2 | 10.1 | - | - |
| Total Current Liabilities | 5,376.5 | 2,732.2 | 1,919.4 | 1,293.5 | 1,109.8 | 768.2 | 597.1 | 606.5 | 529.9 | 459.6 | 235.0 | 144.4 | 209.3 | - | - |
| Operating Lease Liabilities Non-Current |
| - |
| 37.5 |
| 44.4 |
| 44.0 |
| 56.5 |
| 72.4 |
| 83.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1,369.8 | 1,064.1 | 591.0 | 403.8 | 335.7 | 254.6 | 262.6 | 228.6 | 187.6 | 99.6 | 74.8 | 46.1 | 17.6 | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 0.0 | 129.1 | 227.9 | 254.7 | 3.8 | 1.9 | 1.3 | 0.5 | 0.1 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 331.8 | 252.8 | 227.1 | 102.4 | 54.7 | 42.4 | 37.7 | 28.1 | 9.7 | 8.0 | 6.7 | 5.0 | 2.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,078.1 | 4,049.1 | 2,737.6 | 1,889.6 | 1,755.8 | 1,418.6 | 1,290.6 | 938.6 | 798.9 | 621.2 | 371.7 | 255.4 | 286.8 | - | - |
| Additional Paid In Capital |
| 2,911.8 |
| 2,465.4 |
| 2,108.2 |
| 1,780.7 |
| 1,530.0 |
| 1,292.4 |
| 1,106.3 |
| 956.6 |
| 804.7 |
| 674.2 |
| 537.9 |
| 426.2 |
| 28.7 |
| - |
| - |
| Retained Earnings | 9,446.6 | 7,542.5 | 5,114.0 | 3,139.0 | 2,456.8 | 2,027.6 | 1,788.2 | 1,190.8 | 859.1 | 435.1 | 250.9 | 129.8 | 43.0 | - | - |
| Accumulated Other Comprehensive Income | 12.0 | (13.2) | (3.3) | (33.9) | (8.3) | 0.2 | 0.1 | (4.0) | (1.9) | (1.5) | (0.7) | (0.3) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 12,370.5 | 9,994.8 | 7,219.0 | 4,885.8 | 3,978.6 | 3,320.3 | 2,894.7 | 2,143.4 | 1,661.9 | 1,107.8 | 788.2 | 555.7 | 77.7 | 18.9 | (8.2) |
| Total Equity | 12,370.5 | 9,994.8 | 7,219.0 | 4,885.8 | 3,978.6 | 3,320.3 | 2,894.7 | 2,143.4 | 1,661.9 | 1,107.8 | 788.2 | 555.7 | 77.7 | 18.9 | (8.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.9) |
| - |
| - |
| Working Capital | 11,010.5 | 9,178.7 | 6,480.6 | 4,257.2 | 3,702.8 | 3,068.8 | 2,874.6 | 2,108.3 | 1,736.5 | 1,066.6 | 739.3 | 535.1 | 73.4 | - | - |
| Book Value | 12,370.5 | 9,994.8 | 7,219.0 | 4,885.8 | 3,978.6 | 3,320.3 | 2,894.7 | 2,143.4 | 1,661.9 | 1,107.8 | 788.2 | 555.7 | 77.7 | 18.9 | (8.2) |
| Tangible Book Value | 11,665.6 | 9,664.3 | 6,861.7 | 4,497.7 | 3,696.6 | 3,007.8 | 2,794.6 | 2,031.1 | 1,661.9 | - | - | - | - | - | - |
| 493.2 |
| 635.0 |
| 620.8 |
| 631.0 |
| 893.7 |
| 843.3 |
| 893.2 |
| 970.3 |
| 800.2 |
| 761.3 |
| 1,111.3 |
| 1,095.3 |
| 944.4 |
| 809.5 |
| 650.0 |
| 524.7 |
| 711.2 |
| 886.2 |
| 859.2 |
| 854.5 |
| 823.5 |
| 746.6 |
| 567.9 |
| 500.5 |
| 531.1 |
| Restricted Cash | - | - | - | - | - | - | - | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.3 | 4.3 | - | 4.2 | 4.2 | 4.2 | - | 4.2 | 5.5 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,789.5 | 1,963.9 | 2,326.6 | 2,225.5 | 1,845.1 | 2,762.4 | 3,175.1 | 2,429.0 | 2,092.1 | 1,938.6 | 1,748.8 | 1,261.8 | 956.3 | 671.7 | 716.3 | 493.2 | 635.0 | 620.8 | 631.0 | 893.7 | 843.3 | 893.2 | 970.3 | 800.2 | 761.3 | 1,111.3 | 1,095.3 | 944.4 | 809.5 | 650.0 | 524.7 | 711.2 | 886.2 | 859.2 | 854.5 | 823.5 | 746.6 | 567.9 | 500.5 | 531.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,923.8 | 1,886.9 | 1,489.4 | 1,623.6 | 1,435.9 | 1,140.5 | 1,130.9 | 1,226.8 | 1,090.0 | 1,034.4 | 833.4 | 779.7 | 862.9 | 923.1 | 651.5 | 585.8 | 648.6 | 516.5 | 395.6 | 364.2 | 380.5 | 389.5 | 300.2 | 383.2 | 352.2 | 392.0 | 447.3 | 343.1 | 271.2 | 331.8 | 322.1 | 260.9 | 207.3 | 247.3 | 212.6 | 269.6 | 209.1 | 253.1 | 210.2 | 146.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,380.0 | 2,247.1 | 2,155.7 | 2,059.1 | 1,957.3 | 1,834.6 | 1,770.0 | 1,853.8 | 2,025.2 | 1,945.2 | 1,893.5 | 1,864.3 | 1,682.7 | 1,289.7 | 1,100.6 | 852.8 | 694.2 | 650.1 | 575.7 | 543.2 | 483.2 | 479.7 | 438.1 | 327.0 | 261.8 | 243.8 | 239.8 | 314.2 | 347.2 | 264.6 | 216.3 | 245.4 | 268.1 | 306.2 | 333.2 | 363.8 | 286.8 | 236.5 | 162.1 | 118.1 |
| Prepaid Expenses | 1,899.7 | 1,510.0 | 1,433.5 | 976.4 | 733.5 | 632.3 | 548.7 | 487.8 | 361.3 | 412.5 | 472.5 | 466.4 | 393.8 | 314.2 | 299.5 | 388.7 | 338.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 435.0 | - | - | 282.0 | 274.1 | 167.5 | 125.4 | 152.2 | 142.6 | 256.1 | 217.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 18,556.7 | 16,387.0 | 15,184.8 | 13,503.5 | 12,276.3 | 11,910.9 | 10,877.9 | 9,842.3 | 8,926.3 | 8,400.1 | 7,655.0 | 6,851.6 | 6,270.5 | 5,550.7 | 5,031.7 | 4,729.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 506.7 | 451.8 | 413.4 | 385.7 | 351.3 | 318.2 | 305.2 | 300.5 | 294.6 | 289.7 | 283.4 | 274.3 | 261.5 | 251.9 | 246.9 | 235.5 | 225.7 | 211.7 | 203.5 | 155.8 | 152.4 | 147.4 | 142.7 | 140.5 | 137.8 | 136.6 | 132.9 | 129.0 | 124.7 | 165.4 | 159.8 | 153.0 | 147.9 | 143.3 | 136.9 | 134.4 | 130.0 | 126.1 | 122.9 | 119.5 |
| Accumulated Depreciation | 256.4 | 248.7 | 240.8 | 233.4 | 227.4 | 219.4 | 212.1 | 204.2 | 196.7 | 188.1 | 180.8 | 172.6 | 164.4 | 156.8 | 150.4 | 143.7 | 138.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 250.3 | 203.1 | 172.6 | 152.3 | 123.9 | 98.8 | 93.0 | 96.3 | 97.9 | 101.6 | 102.6 | 101.7 | 97.2 | 95.0 | 96.4 | 91.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 416.1 | 416.1 | 416.2 | 416.5 | 268.5 | 268.5 | - | 268.5 | 268.5 | 268.5 | 268.5 | 268.5 | 265.9 | 265.9 | 271.0 | 273.5 | 216.9 | 188.4 | ||||||||||||||||||||||
| Intangible Assets | 273.5 | 288.8 | 304.1 | 319.8 | 56.4 | 62.0 | 68.7 | 75.4 | 82.1 | 88.8 | 95.5 | 103.6 | 112.9 | 122.2 | 131.5 | 140.8 | 105.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 58.9 | 61.3 | 64.0 | 53.4 | 58.2 | 61.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,887.2 | 1,773.6 | 1,665.4 | 1,802.5 | 1,544.3 | 1,440.4 | 1,318.2 | 1,177.2 | 1,025.9 | 945.8 | 793.0 | 705.9 | 646.1 | 574.9 | 473.8 | 442.5 | 446.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 546.2 | 668.8 | 609.8 | 659.4 | 245.2 | 325.3 | 220.3 | 163.5 | 149.5 | 151.9 | 33.3 | 31.7 | 47.1 | 73.8 | 59.7 | 46.6 | 41.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21,656.5 | 19,448.6 | 18,048.8 | 16,534.2 | 14,514.6 | 14,043.9 | 12,846.7 | 11,623.2 | 10,550.2 | 9,956.6 | 9,069.0 | 8,186.0 | 7,543.1 | 6,775.4 | 6,162.0 | 5,824.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 608.4 | 651.7 | 481.0 | 543.9 | 389.1 | 381.1 | 289.2 | 297.8 | 223.3 | 435.1 | 269.0 | 351.9 | 330.2 | 232.6 | 278.5 | 275.1 | 204.7 | 202.6 | 135.3 | 145.2 | 136.9 | 134.2 | 163.1 | 122.9 | 84.8 | 92.1 | 78.6 | 86.1 | 89.8 | 93.8 | 85.1 | 53.2 | 70.4 | 52.2 | 32.9 | 80.4 | 61.0 | 79.5 | 77.0 | 60.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4,909.5 | 4,002.6 | 3,520.7 | 2,787.6 | 2,072.7 | 1,727.3 | 1,599.6 | 1,329.5 | 997.9 | 915.2 | 698.7 | 624.2 | 671.7 | 637.4 | 607.2 | 697.8 | 778.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 441.5 | 475.4 | 471.0 | 380.7 | 263.1 | 435.3 | 324.0 | 320.1 | 270.6 | 407.3 | 410.1 | 363.0 | 351.8 | 292.5 | 240.6 | 210.3 | 197.1 | |||||||||||||||||||||||
| Other Current Liabilities | 600.7 | 246.8 | 193.9 | 339.2 | 147.6 | 188.5 | 221.6 | 214.5 | 291.3 | 161.9 | 469.0 | 316.6 | 231.3 | 131.0 | 128.6 | 94.8 | 188.8 | |||||||||||||||||||||||
| Total Current Liabilities | 6,560.1 | 5,376.5 | 4,666.6 | 4,051.4 | 3,121.6 | 2,732.2 | 2,434.4 | 2,161.9 | 1,783.1 | 1,919.4 | 1,846.7 | 1,655.8 | 1,584.9 | 1,293.5 | 1,254.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 48.0 | 51.7 | 55.3 | 44.0 | 47.1 | 51.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,289.2 | 1,369.8 | 1,165.5 | 1,274.1 | 1,016.1 | 1,064.1 | 907.7 | 789.3 | 665.3 | 591.0 | 496.1 | 460.7 | 420.6 | 403.8 | 333.9 | 335.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 13.4 | 51.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 320.1 | 331.8 | 309.6 | 307.1 | 257.8 | 252.8 | 142.1 | 133.4 | 132.3 | 131.4 | 68.0 | 61.5 | 58.4 | 58.4 | 58.8 | 60.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8,169.4 | 7,078.1 | 6,141.7 | 5,632.6 | 4,395.5 | 4,049.1 | 3,600.8 | 3,192.4 | 2,687.9 | 2,737.6 | 2,563.5 | 2,328.5 | 2,213.9 | 1,889.6 | 1,776.8 | 1,818.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 3,036.4 | 2,911.8 | 2,784.1 | 2,635.6 | 2,551.7 | 2,465.4 | 2,371.0 | 2,263.4 | 2,185.1 | 2,108.3 | 2,028.3 | 1,927.7 | 1,857.5 | 1,780.7 | 1,717.6 | 1,638.8 | ||||||||||||||||||||||||
| Retained Earnings | 10,469.9 | 9,446.6 | 9,115.1 | 8,262.1 | 7,569.2 | 7,542.5 | 6,865.3 | 6,182.5 | 5,689.1 | 5,114.0 | 4,500.4 | 3,955.1 | 3,493.2 | 3,139.0 | 2,714.7 | 2,408.3 | 2,592.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (19.3) | 12.0 | 7.8 | 3.8 | (1.9) | (13.2) | 9.6 | (15.1) | (11.9) | (3.3) | (23.2) | (25.2) | (21.5) | (33.9) | (47.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 13,487.1 | 12,370.5 | 11,907.1 | 10,901.6 | 10,119.1 | 9,994.8 | 9,245.9 | 8,430.8 | 7,862.3 | 7,219.1 | 6,505.6 | 5,857.6 | 5,329.2 | 4,885.8 | 4,385.2 | 4,005.8 | ||||||||||||||||||||||||
| Total Equity | 13,487.1 | 12,370.5 | 11,907.1 | 10,901.6 | 10,119.1 | 9,994.8 | 9,245.9 | 8,430.8 | 7,862.3 | 7,219.1 | 6,505.6 | 5,857.6 | 5,329.2 | 4,885.8 | 4,385.2 | 4,005.8 | 4,153.2 | 3,978.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 11,996.6 | 11,010.5 | 10,518.2 | 9,452.1 | 9,154.7 | 9,178.7 | 8,443.6 | 7,680.4 | 7,143.2 | 6,480.6 | 5,808.3 | 5,195.8 | 4,685.6 | 4,257.2 | 3,776.8 | 3,451.2 | 3,736.2 | |||||||||||||||||||||||
| Book Value | 13,487.1 | 12,370.5 | 11,907.1 | 10,901.6 | 10,119.1 | 9,994.8 | 9,245.9 | 8,430.8 | 7,862.3 | 7,219.1 | 6,505.6 | 5,857.6 | 5,329.2 | 4,885.8 | 4,385.2 | 4,005.8 | 4,153.2 | 3,978.6 | ||||||||||||||||||||||
| Tangible Book Value | 12,797.5 | 11,665.6 | 11,186.8 | 10,165.3 | 9,794.2 | 9,664.3 | 9,177.2 | 8,086.9 | 7,511.7 | 6,861.8 | 6,141.6 | 5,485.5 | 4,950.4 | 4,497.7 | 3,982.7 | 3,591.5 | 3,831.0 | |||||||||||||||||||||||
| 237.7 |
| 166.2 |
| 139.3 |
| 111.6 |
| 94.9 |
| 69.6 |
| 84.9 |
| 85.9 |
| 111.5 |
| 106.3 |
| 113.5 |
| 131.7 |
| 162.3 |
| 235.9 |
| 253.8 |
| 165.7 |
| 177.3 |
| 186.7 |
| 190.9 |
| 197.7 |
| 168.7 |
| 151.7 |
| 53.4 |
| 163.9 |
| 90.2 |
| 81.0 |
| 69.8 |
| 60.6 |
| 43.3 |
| 57.0 |
| 50.4 |
| 64.5 |
| 52.8 |
| 43.7 |
| 63.4 |
| 95.7 |
| 118.3 |
| 87.2 |
| 82.8 |
| 96.2 |
| 126.2 |
| 124.4 |
| 112.2 |
| 79.1 |
| 55.4 |
| 27.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,105.2 |
| 4,812.7 |
| 4,524.0 |
| 4,328.4 |
| 4,002.9 |
| 3,837.0 |
| 3,653.9 |
| 3,576.9 |
| 3,336.9 |
| 3,471.6 |
| 3,240.4 |
| 3,028.5 |
| 2,901.0 |
| 2,714.8 |
| 2,436.0 |
| 2,620.6 |
| 2,379.2 |
| 2,266.4 |
| 2,075.5 |
| 1,949.2 |
| 1,736.8 |
| 1,526.1 |
| 1,324.2 |
| 1,142.1 |
| 133.0 |
| 128.1 |
| 123.4 |
| 119.9 |
| 115.2 |
| 110.0 |
| 105.2 |
| 100.0 |
| 97.4 |
| 92.7 |
| 88.0 |
| 83.2 |
| 90.0 |
| 84.4 |
| 79.3 |
| 74.0 |
| 69.0 |
| 63.8 |
| 58.6 |
| 53.7 |
| 49.1 |
| 44.8 |
| 39.8 |
| 87.4 |
| 78.6 |
| 75.4 |
| 32.4 |
| 32.5 |
| 32.2 |
| 32.7 |
| 35.3 |
| 37.8 |
| 39.3 |
| 40.2 |
| 41.0 |
| 41.5 |
| 75.4 |
| 75.4 |
| 73.7 |
| 73.8 |
| 74.3 |
| 73.1 |
| 75.8 |
| 76.3 |
| 77.0 |
| 78.1 |
| 79.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 35.0 |
| - |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.4 |
| 188.3 |
| 188.3 |
| 189.7 |
| 85.0 |
| 85.0 |
| 84.8 |
| 54.9 |
| 54.9 |
| 53.7 |
| 53.7 |
| 53.7 |
| 55.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.6 |
| 100.7 |
| 108.0 |
| 115.4 |
| 122.8 |
| 77.8 |
| 83.6 |
| 89.4 |
| 45.2 |
| 48.3 |
| 51.6 |
| 55.1 |
| 58.6 |
| 62.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.7 |
| 65.2 |
| 69.4 |
| 70.5 |
| 73.0 |
| 77.3 |
| 79.9 |
| 79.3 |
| 83.4 |
| 87.8 |
| 91.9 |
| 94.2 |
| 98.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 442.3 |
| 428.8 |
| 433.7 |
| 438.3 |
| 441.5 |
| 443.2 |
| 446.3 |
| 448.4 |
| 452.0 |
| 110.6 |
| 113.7 |
| 126.0 |
| 126.5 |
| 114.3 |
| 82.8 |
| 68.0 |
| 65.1 |
| 95.7 |
| 81.5 |
| 70.4 |
| 71.0 |
| - |
| - |
| 33.4 |
| 32.5 |
| 33.4 |
| 33.2 |
| 30.1 |
| 22.8 |
| 25.5 |
| 27.0 |
| 30.3 |
| 29.4 |
| 27.1 |
| 25.1 |
| 22.7 |
| 20.2 |
| 20.0 |
| 22.9 |
| 18.9 |
| 21.3 |
| 20.3 |
| 19.9 |
| 18.8 |
| 18.4 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,108.2 |
| 5,734.4 |
| 5,437.4 |
| 5,208.3 |
| 4,893.7 |
| 4,738.9 |
| 4,399.4 |
| 4,335.9 |
| 4,111.8 |
| 4,185.3 |
| 3,619.8 |
| 3,441.3 |
| 3,332.4 |
| 3,082.0 |
| 2,798.2 |
| 2,832.1 |
| 2,580.0 |
| 2,460.9 |
| 2,301.7 |
| 2,162.9 |
| 1,939.6 |
| 1,729.0 |
| 1,519.1 |
| 1,335.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 593.6 |
| 511.4 |
| 482.1 |
| 457.8 |
| 396.3 |
| 321.3 |
| 328.5 |
| 332.2 |
| 312.7 |
| 291.4 |
| 272.4 |
| 304.7 |
| 358.6 |
| 10.9 |
| 262.3 |
| 274.7 |
| 327.7 |
| 423.7 |
| 426.8 |
| 383.2 |
| 273.4 |
| 191.1 |
| 138.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 14.7 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 226.6 |
| 174.4 |
| 163.2 |
| 122.5 |
| 143.4 |
| 110.3 |
| 100.1 |
| 100.4 |
| 140.2 |
| 128.9 |
| 113.9 |
| 104.2 |
| 123.3 |
| 103.1 |
| 86.7 |
| 85.7 |
| 133.8 |
| 94.5 |
| 84.4 |
| 75.3 |
| 91.0 |
| 77.2 |
| 55.1 |
| 87.0 |
| 72.4 |
| 69.4 |
| 69.4 |
| 94.4 |
| 70.0 |
| 88.7 |
| 55.6 |
| 52.1 |
| 49.3 |
| 52.6 |
| 44.4 |
| 30.9 |
| 32.7 |
| 19.5 |
| 26.9 |
| 16.2 |
| 16.5 |
| 19.2 |
| 13.0 |
| 15.8 |
| 9.8 |
| 9.3 |
| 1,278.0 |
| 1,369.0 |
| 1,109.8 |
| 893.4 |
| 859.9 |
| 786.5 |
| 768.2 |
| 664.8 |
| 640.2 |
| 573.0 |
| 597.1 |
| 548.2 |
| 525.0 |
| 543.2 |
| 606.5 |
| 539.8 |
| 826.8 |
| 457.8 |
| 529.9 |
| 567.5 |
| 610.8 |
| 532.5 |
| 459.6 |
| 355.1 |
| 263.4 |
| 57.5 |
| 56.5 |
| 61.6 |
| 64.3 |
| 67.8 |
| 72.4 |
| 74.9 |
| 74.3 |
| 78.5 |
| 83.0 |
| 87.1 |
| 89.7 |
| 93.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.3 |
| 335.7 |
| 289.1 |
| 264.0 |
| 262.2 |
| 254.6 |
| 241.0 |
| 249.0 |
| 264.6 |
| 262.6 |
| 237.6 |
| 229.9 |
| 231.7 |
| 228.6 |
| 211.0 |
| 186.3 |
| 181.4 |
| 187.6 |
| 141.4 |
| 127.8 |
| 113.9 |
| 99.6 |
| 93.7 |
| 91.4 |
| 129.1 |
| 214.3 |
| 216.7 |
| 225.9 |
| 227.9 |
| 247.7 |
| 251.3 |
| 250.3 |
| 254.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.7 |
| 54.7 |
| 51.2 |
| 47.5 |
| 44.6 |
| 42.4 |
| 39.2 |
| 38.7 |
| 38.1 |
| 37.7 |
| 30.6 |
| 25.4 |
| 25.6 |
| 31.9 |
| 23.1 |
| 22.1 |
| 21.3 |
| 9.7 |
| 7.8 |
| 8.0 |
| 8.1 |
| 8.0 |
| 6.9 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,955.0 |
| 1,755.8 |
| 1,572.1 |
| 1,510.4 |
| 1,442.4 |
| 1,418.6 |
| 1,315.5 |
| 1,299.4 |
| 1,263.0 |
| 1,290.6 |
| 963.8 |
| 915.7 |
| 932.1 |
| 938.6 |
| 852.4 |
| 1,112.1 |
| 735.0 |
| 798.9 |
| 777.2 |
| 805.2 |
| 711.2 |
| 621.2 |
| 507.7 |
| 418.2 |
| 1,590.8 |
| 1,530.0 |
| 1,473.6 |
| 1,395.5 |
| 1,345.6 |
| 1,292.4 |
| 1,240.1 |
| 1,185.1 |
| 1,149.2 |
| 1,106.3 |
| 1,076.7 |
| 1,038.7 |
| 1,005.4 |
| 956.6 |
| 929.8 |
| 872.6 |
| 841.4 |
| 804.7 |
| 770.3 |
| 737.4 |
| 711.1 |
| 674.2 |
| 636.1 |
| 592.5 |
| 2,456.8 |
| 2,393.7 |
| 2,303.5 |
| 2,106.6 |
| 2,027.6 |
| 1,844.7 |
| 1,843.6 |
| 1,698.8 |
| 1,788.2 |
| 1,579.1 |
| 1,484.8 |
| 1,395.5 |
| 1,190.8 |
| 1,020.5 |
| 852.0 |
| 1,007.2 |
| 859.1 |
| 755.3 |
| 621.6 |
| 518.9 |
| 435.1 |
| 376.3 |
| 325.1 |
| (41.3) |
| (30.5) |
| (8.3) |
| (2.0) |
| (1.1) |
| (0.9) |
| 0.2 |
| (0.9) |
| 7.8 |
| 0.8 |
| 0.1 |
| 0.2 |
| 2.0 |
| (0.6) |
| (4.0) |
| (4.4) |
| (4.6) |
| (3.6) |
| (1.9) |
| (1.1) |
| (1.3) |
| (1.6) |
| (1.5) |
| (1.0) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,153.2 |
| 3,978.6 |
| 3,865.3 |
| 3,697.8 |
| 3,451.3 |
| 3,320.3 |
| 3,083.9 |
| 3,036.5 |
| 2,848.8 |
| 2,894.7 |
| 2,656.0 |
| 2,525.6 |
| 2,400.4 |
| 2,143.4 |
| 1,945.9 |
| 1,720.0 |
| 1,845.0 |
| 1,661.9 |
| 1,524.6 |
| 1,357.7 |
| 1,228.4 |
| 1,107.8 |
| 1,011.4 |
| 916.8 |
| 3,865.3 |
| 3,697.8 |
| 3,451.3 |
| 3,320.3 |
| 3,083.9 |
| 3,036.5 |
| 2,848.8 |
| 2,894.7 |
| 2,656.0 |
| 2,525.6 |
| 2,400.4 |
| 2,143.4 |
| 1,945.9 |
| 1,720.0 |
| 1,845.0 |
| 1,661.9 |
| 1,524.6 |
| 1,357.7 |
| 1,228.4 |
| 1,107.8 |
| 1,011.4 |
| 916.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,702.8 |
| 3,630.6 |
| 3,468.5 |
| 3,216.4 |
| 3,068.8 |
| 2,989.1 |
| 2,936.7 |
| 2,763.9 |
| 2,874.6 |
| 2,692.2 |
| 2,503.5 |
| 2,357.8 |
| 2,108.3 |
| 1,896.3 |
| 1,793.8 |
| 1,921.4 |
| 1,736.5 |
| 1,508.0 |
| 1,338.4 |
| 1,204.3 |
| 1,066.6 |
| 969.1 |
| 878.6 |
| 3,865.3 |
| 3,697.8 |
| 3,451.3 |
| 3,320.3 |
| 3,083.9 |
| 3,036.5 |
| 2,848.8 |
| 2,894.7 |
| 2,656.0 |
| 2,525.6 |
| 2,400.4 |
| 2,143.4 |
| 1,945.9 |
| 1,720.0 |
| 1,845.0 |
| 1,661.9 |
| 1,524.6 |
| 1,357.7 |
| 1,228.4 |
| 1,107.8 |
| 1,011.4 |
| 916.8 |
| 3,696.6 |
| 3,576.2 |
| 3,401.6 |
| 3,147.7 |
| 3,007.8 |
| 2,921.2 |
| 2,868.0 |
| 2,674.7 |
| 2,794.6 |
| 2,552.8 |
| 2,420.3 |
| 2,291.6 |
| 2,031.1 |
| 1,828.6 |
| - |
| - |
| 1,661.9 |
| - |
| - |
| - |
| - |
| - |
| - |