| (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 | 639.1 | 672.5 | 1,927.1 | 305.7 | 532.6 | 2,509.2 | 246.6 | 215.0 | 238.8 | 152.6 | 122.4 | 111.7 | 111.7 | 136.7 | 213.4 |
| Restricted Cash | 68.0 | 60.1 | 45.3 | 36.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 639.1 | 672.5 | 1,927.1 | 305.7 | 532.6 | 2,509.2 | 246.6 | 215.0 | 238.8 | 152.6 | 122.4 | 111.7 | 111.7 | 136.7 | 213.4 |
| Receivables | |||||||||||||||
| Accounts Receivable | 2,210.4 | 2,096.9 | 1,970.8 | 2,148.0 | 1,748.6 | 1,431.2 | 1,807.0 | 1,790.4 | 1,616.0 | 1,476.3 | 1,444.6 | 1,582.4 | 1,405.8 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 418.8 | 387.6 | 403.7 | 552.4 | 412.7 | 436.5 | 411.3 | 724.8 | 610.7 | 587.2 | 575.3 | 553.8 | 542.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 4,500.6 | 4,313.6 | 4,076.4 | 5,517.1 | 5,339.2 | 5,114.0 | 4,940.5 | 3,198.2 | 2,676.8 | 2,533.6 | 2,384.7 | 2,355.7 | 2,254.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 1,522.7 | 1,394.0 | 1,271.9 | 1,322.9 | 919.1 | 663.5 | 999.5 | 1,018.9 | 955.9 | 847.6 | 850.0 | 986.2 | 889.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 3.1 | 3.0 | 3.0 | 3.0 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.6 | 2.2 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | 1,596.9 | 65.0 | 58.9 | 99.9 | 69.9 | 30.9 | 78.2 | 46.5 | 81.4 | 89.8 | 65.8 | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 475.7 | 439.6 | 639.1 | 501.5 | 920.5 | 484.1 | 672.5 | 436.1 | 356.6 | 295.6 | 1,927.1 | 388.2 | 292.2 | 288.2 | 329.5 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 254.6 |
| 249.6 |
| 297.5 |
| 262.2 |
| 205.0 |
| 298.9 |
| 193.5 |
| 171.2 |
| 187.6 |
| 276.5 |
| 236.9 |
| 217.0 |
| 228.4 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,522.9 | 3,406.6 | 5,220.0 | 3,292.0 | 2,898.9 | 4,675.8 | 2,658.4 | 2,901.4 | 2,653.1 | 2,492.6 | 2,379.1 | 2,465.0 | 2,287.2 | - | - |
| - |
| Accumulated Depreciation | 2,766.1 | 2,740.4 | 2,650.4 | 3,485.0 | 3,300.8 | 3,063.0 | 2,758.8 | 1,820.1 | 1,634.8 | 1,510.6 | 1,425.3 | 1,358.4 | 1,276.7 | - | - |
| Property,Plant & Equipment Net | 1,734.5 | 1,573.2 | 1,426.0 | 2,032.0 | 2,038.4 | 2,050.9 | 2,181.8 | 1,378.1 | 1,042.0 | 1,023.1 | 959.3 | 997.3 | 977.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,874.7 | 4,677.2 | 4,616.0 | 5,515.1 | 5,487.3 | 5,343.8 | 5,518.8 | 5,610.6 | 4,715.5 | 4,628.9 | 4,559.0 | 4,589.7 | 4,620.0 | - | - |
| Intangible Assets | 1,874.1 | 1,804.6 | 1,804.5 | 2,113.7 | 2,028.6 | 1,932.6 | 2,033.6 | 2,136.8 | 1,120.8 | 1,111.9 | 1,112.0 | 1,252.7 | 1,408.8 | - | - |
| Operating Lease Right Of Use Assets | 701.8 | 638.7 | 572.3 | 592.1 | 587.9 | 551.4 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 596.7 | 574.2 | 728.7 | 1,537.4 | 1,335.1 | 1,158.1 | 1,343.8 | 1,693.2 | 1,474.7 | 1,325.7 | 1,186.9 | 1,151.0 | 973.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,304.6 | 12,674.4 | 16,871.2 | 15,082.4 | 14,376.2 | 15,712.7 | 13,736.3 | 13,720.1 | 11,006.2 | 10,582.1 | 10,196.4 | 10,455.7 | 10,267.1 | - | - |
| Short Term Debt | - | - | 1,596.9 | 65.0 | 58.9 | 99.9 | 69.9 | 30.9 | 78.2 | 46.5 | 81.4 | 89.8 | 65.8 | - | - |
| Deferred Revenue Current | 379.3 | 370.8 | 350.2 | 347.0 | 340.6 | 291.7 | 345.8 | - | 294.8 | 263.0 | 248.1 | 267.7 | 292.9 | - | - |
| Operating Lease Liabilities Current | 60.7 | 54.2 | 51.3 | 68.9 | 67.3 | 71.8 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,389.7 | 1,282.8 | 1,288.5 | 1,172.1 | 1,135.0 | 940.2 | 1,126.2 | 1,018.0 | 846.4 | 776.0 | 726.8 | 770.7 | 878.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,546.7 | 4,214.2 | 5,030.0 | 3,285.9 | 2,857.4 | 2,347.5 | 2,705.3 | 2,490.2 | 2,368.1 | 2,184.7 | 2,181.0 | 2,378.9 | 2,389.3 | - | - |
| Operating Lease Liabilities Non-Current |
| 255.3 |
| 241.0 |
| 245.9 |
| 305.6 |
| 314.4 |
| 341.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 345.8 | 299.1 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 610.5 | 501.4 | 383.2 | 398.8 | 519.9 | 503.4 | 570.9 | 608.4 | 535.4 | 553.0 | 589.9 | - | - |
| Pension Obligations | - | - | 8.1 | 8.6 | 11.9 | 13.9 | 10.7 | 16.1 | 15.2 | - | - | - | - | - | - |
| Other Non-Current Liabilities | 555.2 | 490.1 | 503.1 | 240.6 | 276.1 | 210.6 | 167.1 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,156.6 | 9,635.4 | 13,158.5 | 12,052.8 | 11,653.3 | 12,976.7 | 10,416.3 | 10,690.5 | 8,547.2 | 8,421.1 | 8,313.0 | 8,737.7 | 9,363.4 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 453.3 | 239.7 | 964.2 | 406.8 | 327.6 | 532.4 | 1,107.0 | 710.5 | 247.1 | (33.8) | (228.6) | (382.5) | (479.2) | - | - |
| Accumulated Other Comprehensive Income | (167.4) | (132.5) | (98.2) | (111.6) | (208.0) | (307.3) | (217.0) | (91.2) | (123.8) | (180.8) | (166.6) | (106.3) | (59.2) | - | - |
| Treasury Stock | - | - | - | - | 932.7 | 908.2 | 809.3 | 725.0 | 681.5 | 548.9 | 508.8 | 370.8 | 253.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,148.1 | 3,039.0 | 3,712.7 | 3,029.6 | 2,722.9 | 2,736.0 | 3,320.0 | 3,029.6 | 2,459.1 | 2,161.0 | 1,883.4 | 1,718.0 | 903.7 | 966.9 | 882.5 |
| Total Equity | 3,148.1 | 3,039.0 | 3,712.7 | 3,029.6 | 2,722.9 | 2,736.0 | 3,320.0 | 3,029.6 | 2,459.1 | 2,161.0 | 1,883.4 | 1,718.0 | 903.7 | 966.9 | 882.5 |
| - |
| - |
| (330.1) |
| (240.7) |
| (473.7) |
| (2,409.3) |
| (176.7) |
| (184.1) |
| (160.6) |
| (106.1) |
| (41.0) |
| (21.9) |
| (45.8) |
| - |
| - |
| Working Capital | (23.8) | (807.6) | 190.1 | 6.1 | 41.4 | 2,328.4 | (46.9) | 411.3 | 285.0 | 307.8 | 198.1 | 86.1 | (102.1) | - | - |
| Book Value | 3,148.1 | 3,039.0 | 3,712.7 | 3,029.6 | 2,722.9 | 2,736.0 | 3,320.0 | 3,029.6 | 2,459.1 | 2,161.0 | 1,883.4 | 1,718.0 | 903.7 | 966.9 | 882.5 |
| Tangible Book Value | (3,600.7) | (3,442.8) | (2,707.7) | (4,599.2) | (4,793.0) | (4,540.5) | (4,232.3) | (4,717.9) | (3,377.3) | (3,579.8) | (3,787.6) | (4,124.4) | (5,125.0) | - | - |
| 438.9 |
| 429.3 |
| 415.5 |
| 532.6 |
| 483.4 |
| 1,400.0 |
| 1,166.2 |
| 2,509.2 |
| 2,417.3 |
| 1,203.0 |
| 264.6 |
| 246.6 |
| 220.1 |
| 195.4 |
| 249.9 |
| 215.0 |
| 166.0 |
| 185.5 |
| 185.7 |
| 238.8 |
| 154.7 |
| 145.5 |
| 147.0 |
| 152.6 |
| 196.5 |
| Restricted Cash | 65.1 | 68.7 | - | 56.2 | 53.6 | 54.2 | - | 59.5 | 57.5 | 48.1 | - | 44.8 | 32.3 | 37.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 475.7 | 439.6 | 639.1 | 501.5 | 920.5 | 484.1 | 672.5 | 436.1 | 356.6 | 295.6 | 1,927.1 | 388.2 | 292.2 | 288.2 | 329.5 | 438.9 | 429.3 | 415.5 | 532.6 | 483.4 | 1,400.0 | 1,166.2 | 2,509.2 | 2,417.3 | 1,203.0 | 264.6 | 246.6 | 220.1 | 195.4 | 249.9 | 215.0 | 166.0 | 185.5 | 185.7 | 238.8 | 154.7 | 145.5 | 147.0 | 152.6 | 196.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,475.1 | 2,496.1 | 2,210.4 | 2,357.5 | 2,231.5 | 2,201.1 | 2,096.9 | 2,199.9 | 2,220.6 | 2,198.8 | 1,970.8 | 2,405.9 | 2,353.6 | 2,299.8 | 2,148.0 | 2,052.2 | 1,989.0 | 1,896.7 | 1,748.6 | 1,532.9 | 1,466.1 | 1,511.1 | 1,431.2 | 1,423.2 | 1,851.0 | 1,971.9 | 1,807.0 | 1,832.9 | 1,878.2 | 1,880.3 | 1,790.4 | 1,851.9 | 1,875.2 | 1,813.3 | 1,616.0 | 1,532.9 | 1,508.0 | 1,492.3 | 1,476.3 | 1,434.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 453.3 | 414.6 | 418.8 | 394.2 | 405.9 | 366.7 | 387.6 | 370.4 | 388.3 | 367.6 | 403.7 | 593.2 | 609.6 | 569.8 | 552.4 | 514.9 | 435.6 | 393.3 | 412.7 | 402.9 | 424.5 | 427.2 | 436.5 | 426.8 | 403.8 | 397.9 | 411.3 | 393.1 | 400.3 | 371.1 | 724.8 | 705.4 | 718.2 | 614.9 | 610.7 | 567.6 | 571.6 | 563.9 | 587.2 | 561.2 |
| Prepaid Expenses | 341.9 | 283.3 | 254.6 | 275.4 | 281.9 | 242.9 | 249.6 | 324.0 | 362.9 | 305.4 | 297.5 | 324.4 | 330.7 | 260.5 | 262.2 | 192.0 | 219.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,746.1 | 3,633.6 | 3,522.9 | 3,528.5 | 3,839.8 | 3,294.8 | 3,406.6 | 3,330.4 | 3,328.4 | 3,167.4 | 5,220.0 | 3,725.9 | 3,596.6 | 3,435.1 | 3,292.0 | 3,198.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,786.5 | 1,773.2 | 1,734.5 | 1,702.1 | 1,650.0 | 1,602.6 | 1,573.2 | 1,493.8 | 1,490.8 | 1,490.5 | 1,426.0 | 2,037.2 | 2,015.0 | 2,032.0 | 2,032.0 | 2,017.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,981.0 | 4,894.5 | 4,874.7 | 4,852.7 | 4,810.1 | 4,713.6 | 4,677.2 | 4,641.2 | 4,635.5 | 4,661.0 | 4,616.0 | 5,594.3 | 5,582.0 | 5,554.0 | 5,515.1 | 5,551.0 | 5,504.9 | 5,506.9 | ||||||||||||||||||||||
| Intangible Assets | 1,907.9 | 1,875.8 | 1,874.1 | 1,899.9 | 1,899.5 | 1,826.1 | 1,804.6 | 1,802.2 | 1,820.6 | 1,824.5 | 1,804.5 | 2,082.0 | 2,091.8 | 2,090.3 | 2,113.7 | 2,150.9 | 2,027.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 825.3 | 791.7 | 701.8 | 706.8 | 699.3 | 677.1 | 638.7 | 628.6 | 632.1 | 598.0 | 572.3 | 645.1 | 646.5 | 612.9 | 592.1 | 600.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 593.9 | 574.1 | 596.7 | 593.6 | 590.8 | 592.4 | 574.2 | 652.6 | 653.5 | 678.1 | 728.7 | 1,313.1 | 1,524.2 | 1,566.2 | 1,537.4 | 1,471.7 | 1,465.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,840.7 | 13,542.9 | 13,304.6 | 13,283.7 | 13,489.4 | 12,706.7 | 12,674.4 | 12,548.7 | 12,560.9 | 12,419.4 | 16,871.2 | 15,397.5 | 15,456.1 | 15,290.5 | 15,082.4 | 14,988.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,246.4 | 1,279.9 | 1,522.7 | 1,137.9 | 1,135.3 | 1,104.8 | 1,394.0 | 1,041.8 | 1,096.6 | 1,096.2 | 1,271.9 | 1,048.6 | 1,137.9 | 1,092.6 | 1,322.9 | 908.1 | 928.8 | 785.4 | 919.1 | 675.6 | 684.9 | 644.3 | 663.5 | 618.1 | 793.5 | 855.2 | 999.5 | 819.9 | 911.8 | 866.2 | 1,018.9 | 846.7 | 840.7 | 833.4 | 955.9 | 729.0 | 804.7 | 703.9 | 847.6 | 683.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 259.5 | 188.8 | 364.0 | 134.3 | 268.9 | - | 352.5 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 65.3 | 62.6 | 60.7 | 60.6 | 56.9 | 53.9 | 54.2 | 50.9 | 50.1 | 50.2 | 51.3 | 70.0 | 69.1 | 68.6 | 68.9 | 70.9 | ||||||||||||||||||||||||
| Accrued Expenses | 1,257.8 | 1,085.3 | 1,389.7 | 1,033.4 | 1,130.2 | 1,034.1 | 1,282.8 | 973.0 | 1,036.4 | 934.2 | 1,288.5 | 1,646.8 | 1,650.6 | 1,420.3 | 1,829.0 | 1,503.4 | 1,636.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,089.7 | 2,855.6 | 3,546.7 | 2,738.0 | 3,183.5 | 3,496.9 | 4,214.2 | 3,453.0 | 2,658.1 | 2,489.4 | 5,030.0 | 2,876.0 | 2,968.1 | 2,684.2 | 3,285.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 266.8 | 262.6 | 255.3 | 259.7 | 253.1 | 247.2 | 241.0 | 243.2 | 241.1 | 244.4 | 245.9 | 304.4 | 310.0 | 302.0 | 305.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 622.9 | 552.9 | 555.2 | 562.1 | 528.2 | 497.3 | 490.1 | 490.2 | - | - | 503.1 | - | - | - | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,560.3 | 10,334.8 | 10,156.6 | 10,199.5 | 10,469.3 | 9,624.8 | 9,635.4 | 9,604.8 | 9,669.8 | 9,572.8 | 13,158.5 | 11,846.2 | 12,272.8 | 12,147.3 | 12,052.8 | 12,073.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 586.3 | 515.8 | 453.3 | 393.7 | 349.5 | 315.5 | 239.7 | 144.0 | 110.9 | 79.3 | 964.2 | 787.4 | 477.6 | 450.2 | 406.8 | 359.3 | 347.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (157.7) | (150.1) | (167.4) | (151.7) | (166.4) | (161.4) | (132.5) | (104.9) | (100.3) | (89.0) | (98.2) | (66.1) | (95.6) | (83.5) | (111.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 941.2 | 940.6 | 939.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,280.3 | 3,208.1 | 3,148.1 | 3,084.1 | 3,020.1 | 3,081.9 | 3,039.0 | 2,943.9 | 2,891.1 | 2,846.6 | 3,712.7 | 3,551.3 | 3,183.3 | 3,143.3 | 3,029.6 | 2,915.3 | ||||||||||||||||||||||||
| Total Equity | 3,280.3 | 3,208.1 | 3,148.1 | 3,084.1 | 3,020.1 | 3,081.9 | 3,039.0 | 2,943.9 | 2,891.1 | 2,846.6 | 3,712.7 | 3,551.3 | 3,183.3 | 3,143.3 | 3,029.6 | 2,915.3 | 2,904.2 | 2,784.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 69.9 | 53.7 | 56.3 | 53.4 | 30.9 | 82.0 | 72.5 | 71.2 | 78.2 | 74.2 | 79.6 | - | 46.5 | 50.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 656.3 | 778.1 | (23.8) | 790.5 | 656.3 | (202.0) | (807.6) | (122.6) | 670.3 | 678.0 | 190.1 | 849.9 | 628.5 | 750.9 | 6.1 | 638.1 | 373.6 | 539.5 | ||||||||||||||||||||||
| Book Value | 3,280.3 | 3,208.1 | 3,148.1 | 3,084.1 | 3,020.1 | 3,081.9 | 3,039.0 | 2,943.9 | 2,891.1 | 2,846.6 | 3,712.7 | 3,551.3 | 3,183.3 | 3,143.3 | 3,029.6 | 2,915.3 | 2,904.2 | 2,784.5 | ||||||||||||||||||||||
| Tangible Book Value | (3,608.5) | (3,562.2) | (3,600.7) | (3,668.5) | (3,689.5) | (3,457.9) | (3,442.8) | (3,499.5) | (3,565.0) | (3,638.8) | (2,707.7) | (4,125.0) | (4,490.5) | (4,501.0) | (4,599.2) | (4,786.6) | (4,627.8) | |||||||||||||||||||||||
| 205.2 |
| 205.0 |
| 201.7 |
| 215.9 |
| 311.6 |
| 298.9 |
| 289.9 |
| 198.6 |
| 194.4 |
| 193.5 |
| 196.0 |
| 156.8 |
| 148.7 |
| 171.2 |
| 186.8 |
| 197.4 |
| 198.4 |
| 187.6 |
| 209.3 |
| 169.5 |
| 170.4 |
| 276.5 |
| 236.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,073.1 |
| 2,910.7 |
| 2,898.9 |
| 2,620.9 |
| 3,506.5 |
| 3,416.1 |
| 4,675.8 |
| 4,557.1 |
| 3,656.3 |
| 2,828.9 |
| 2,658.4 |
| 2,642.1 |
| 2,630.6 |
| 2,650.0 |
| 2,901.4 |
| 2,910.1 |
| 2,976.3 |
| 2,812.3 |
| 2,653.1 |
| 2,464.4 |
| 2,394.6 |
| 2,373.6 |
| 2,492.6 |
| 2,428.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,007.2 |
| 2,013.0 |
| 2,038.4 |
| 2,001.6 |
| 1,999.9 |
| 2,029.3 |
| 2,050.9 |
| 2,066.4 |
| 2,129.3 |
| 2,158.2 |
| 2,181.8 |
| 2,143.8 |
| 2,142.9 |
| 2,153.2 |
| 1,378.1 |
| 1,321.4 |
| 1,356.6 |
| 1,035.2 |
| 1,042.0 |
| 981.5 |
| 1,004.6 |
| 997.6 |
| 1,023.1 |
| 995.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,487.3 |
| 5,494.6 |
| 5,365.6 |
| 5,369.3 |
| 5,343.8 |
| 5,325.0 |
| 5,319.6 |
| 5,537.0 |
| 5,518.8 |
| 5,526.3 |
| 5,522.6 |
| 5,508.6 |
| 5,610.6 |
| 5,606.2 |
| 5,606.6 |
| 5,253.1 |
| 4,715.5 |
| 4,702.4 |
| 4,640.2 |
| 4,608.3 |
| 4,628.9 |
| 4,577.9 |
| 2,050.1 |
| 2,028.6 |
| 2,064.3 |
| 1,908.5 |
| 1,934.5 |
| 1,932.6 |
| 1,958.0 |
| 1,986.1 |
| 2,013.8 |
| 2,033.6 |
| 2,064.6 |
| 2,087.6 |
| 2,096.9 |
| 2,136.8 |
| 2,170.6 |
| 2,188.4 |
| 1,901.5 |
| 1,120.8 |
| 1,121.5 |
| 1,108.5 |
| 1,084.3 |
| 1,111.9 |
| 1,048.1 |
| 584.4 |
| 576.5 |
| 587.9 |
| 565.8 |
| 552.4 |
| 563.1 |
| 551.4 |
| 551.0 |
| 579.7 |
| 561.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,408.3 |
| 1,335.1 |
| 1,302.9 |
| 1,154.8 |
| 1,193.9 |
| 1,158.1 |
| 1,164.5 |
| 1,176.4 |
| 1,173.3 |
| 1,343.8 |
| 1,352.7 |
| 1,327.1 |
| 1,330.3 |
| 1,693.2 |
| 1,657.3 |
| 1,604.8 |
| 1,524.7 |
| 1,474.7 |
| 1,380.5 |
| 1,347.5 |
| 1,320.2 |
| 1,325.7 |
| 1,281.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,662.2 |
| 14,465.5 |
| 14,376.2 |
| 14,050.1 |
| 14,487.7 |
| 14,506.2 |
| 15,712.7 |
| 15,622.1 |
| 14,847.5 |
| 14,273.1 |
| 13,736.3 |
| 13,729.5 |
| 13,710.8 |
| 13,738.9 |
| 13,720.1 |
| 13,665.5 |
| 13,732.8 |
| 12,526.8 |
| 11,006.2 |
| 10,650.4 |
| 10,495.3 |
| 10,383.9 |
| 10,582.1 |
| 10,331.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.9 |
| 53.7 |
| 56.3 |
| 53.4 |
| 30.9 |
| 82.0 |
| 72.5 |
| 71.2 |
| 78.2 |
| 74.2 |
| 79.6 |
| - |
| 46.5 |
| 50.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.9 |
| 65.8 |
| 67.3 |
| 69.5 |
| 78.4 |
| 72.3 |
| 71.8 |
| 75.0 |
| 75.7 |
| 75.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,467.2 |
| 1,812.2 |
| 1,523.0 |
| 1,553.1 |
| 1,461.8 |
| 1,512.3 |
| 1,336.1 |
| 1,325.3 |
| 1,283.5 |
| 1,635.9 |
| 1,285.7 |
| 1,343.0 |
| 1,277.7 |
| 1,440.3 |
| 1,213.9 |
| 1,384.9 |
| 1,108.0 |
| 1,334.0 |
| 1,098.6 |
| 1,167.6 |
| 1,027.8 |
| 1,290.6 |
| 1,063.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,559.9 |
| 2,699.6 |
| 2,371.2 |
| 2,857.4 |
| 2,342.2 |
| 2,397.2 |
| 2,276.6 |
| 2,347.5 |
| 2,119.3 |
| 2,297.9 |
| 2,297.5 |
| 2,705.3 |
| 2,159.4 |
| 2,311.1 |
| 2,197.3 |
| 2,490.2 |
| 2,142.6 |
| 2,298.1 |
| 2,012.6 |
| 2,368.1 |
| 1,901.9 |
| 2,051.9 |
| 1,779.2 |
| 2,184.7 |
| 1,796.9 |
| 318.3 |
| 300.0 |
| 305.0 |
| 314.4 |
| 323.0 |
| 320.8 |
| 332.9 |
| 341.7 |
| 336.9 |
| 354.8 |
| 345.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,758.0 |
| 11,681.1 |
| 11,653.3 |
| 11,363.9 |
| 11,864.1 |
| 11,829.1 |
| 12,976.7 |
| 12,726.7 |
| 11,678.1 |
| 10,821.5 |
| 10,416.3 |
| 10,443.6 |
| 10,477.1 |
| 10,521.0 |
| 10,690.5 |
| 10,819.8 |
| 10,937.1 |
| 9,804.4 |
| 8,547.2 |
| 8,327.6 |
| 8,254.6 |
| 8,145.4 |
| 8,421.1 |
| 8,242.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 339.8 |
| 327.6 |
| 320.2 |
| 315.7 |
| 421.2 |
| 532.4 |
| 708.8 |
| 993.0 |
| 1,223.1 |
| 1,107.0 |
| 1,048.6 |
| 992.7 |
| 990.4 |
| 710.5 |
| 560.9 |
| 514.1 |
| 512.3 |
| 247.1 |
| 159.2 |
| 119.7 |
| 74.7 |
| (33.8) |
| (93.9) |
| (148.6) |
| (112.8) |
| (190.3) |
| (208.0) |
| (220.2) |
| (255.1) |
| (273.2) |
| (307.3) |
| (307.9) |
| (304.0) |
| (195.8) |
| (217.0) |
| (170.8) |
| (141.7) |
| (133.0) |
| (91.2) |
| (98.1) |
| (62.7) |
| (112.2) |
| (123.8) |
| (156.1) |
| (173.6) |
| (205.5) |
| (180.8) |
| (161.0) |
| 932.7 |
| 922.9 |
| 921.7 |
| 918.8 |
| 908.2 |
| 908.1 |
| 907.5 |
| 889.8 |
| 809.3 |
| 803.1 |
| 801.2 |
| 796.8 |
| 725.0 |
| 724.7 |
| 721.5 |
| 720.0 |
| 681.5 |
| 678.1 |
| 674.3 |
| 570.6 |
| 548.9 |
| 542.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,904.2 |
| 2,784.5 |
| 2,722.9 |
| 2,686.2 |
| 2,623.5 |
| 2,677.1 |
| 2,736.0 |
| 2,895.3 |
| 3,169.4 |
| 3,451.6 |
| 3,320.0 |
| 3,285.9 |
| 3,233.7 |
| 3,217.9 |
| 3,029.6 |
| 2,845.8 |
| 2,795.6 |
| 2,722.4 |
| 2,459.1 |
| 2,322.8 |
| 2,240.7 |
| 2,238.5 |
| 2,161.0 |
| 2,089.3 |
| 2,722.9 |
| 2,686.2 |
| 2,623.5 |
| 2,677.1 |
| 2,736.0 |
| 2,895.3 |
| 3,169.4 |
| 3,451.6 |
| 3,320.0 |
| 3,285.9 |
| 3,233.7 |
| 3,217.9 |
| 3,029.6 |
| 2,845.8 |
| 2,795.6 |
| 2,722.4 |
| 2,459.1 |
| 2,322.8 |
| 2,240.7 |
| 2,238.5 |
| 2,161.0 |
| 2,089.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (176.7) |
| (166.3) |
| (139.0) |
| (196.4) |
| (184.1) |
| (84.0) |
| (113.0) |
| (114.5) |
| (160.6) |
| (80.4) |
| (65.9) |
| - |
| (106.1) |
| (146.4) |
| 41.4 |
| 278.7 |
| 1,109.3 |
| 1,139.5 |
| 2,328.4 |
| 2,437.8 |
| 1,358.5 |
| 531.4 |
| (46.9) |
| 482.7 |
| 319.5 |
| 452.7 |
| 411.3 |
| 767.5 |
| 678.2 |
| 799.7 |
| 285.0 |
| 562.5 |
| 342.7 |
| 594.3 |
| 307.8 |
| 631.7 |
| 2,722.9 |
| 2,686.2 |
| 2,623.5 |
| 2,677.1 |
| 2,736.0 |
| 2,895.3 |
| 3,169.4 |
| 3,451.6 |
| 3,320.0 |
| 3,285.9 |
| 3,233.7 |
| 3,217.9 |
| 3,029.6 |
| 2,845.8 |
| 2,795.6 |
| 2,722.4 |
| 2,459.1 |
| 2,322.8 |
| 2,240.7 |
| 2,238.5 |
| 2,161.0 |
| 2,089.3 |
| (4,772.6) |
| (4,793.0) |
| (4,872.6) |
| (4,650.5) |
| (4,626.6) |
| (4,540.5) |
| (4,387.7) |
| (4,136.3) |
| (4,099.2) |
| (4,232.3) |
| (4,305.0) |
| (4,376.5) |
| (4,387.6) |
| (4,717.9) |
| (4,931.1) |
| (4,999.4) |
| (4,432.3) |
| (3,377.3) |
| (3,501.2) |
| (3,508.0) |
| (3,454.0) |
| (3,579.8) |
| (3,536.7) |