| (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 | 529.8 | 488.1 | 403.8 | 434.2 | 470.8 | 662.2 | 660.7 | 431.5 | 383.8 | 456.3 | 457.5 | 413.3 | 331.6 | 463.4 | 574.2 | 906.6 | 649.9 | ||
| Restricted Cash | 2.0 | 1.4 | 0.2 | 0.0 | 0.0 | 4.0 | 0.1 | 0.1 | 0.9 | 0.5 | - | - | - | 0.0 | 0.0 | 6.4 | - | - | |
| Short Term Investments | 1,010.9 | 1,176.4 | 1,203.3 | 1,356.5 | 399.1 | 328.9 | 454.0 | 413.3 | 371.2 | 383.2 | 328.7 | 284.4 | 277.4 | 457.7 | 238.9 | 118.6 | 94.9 | ||
| Cash And Short Term Investments | 1,540.7 | 1,664.5 | 1,607.1 | 1,790.7 | 869.9 | 991.1 | 1,114.6 | 844.8 | 755.0 | 839.4 | 786.3 | 697.6 | 608.9 | 921.1 | 813.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 460.6 | 452.5 | 489.0 | 494.6 | 423.5 | 419.4 | 392.7 | 392.4 | 464.8 | 372.3 | 391.5 | 377.6 | 422.7 | 398.7 | 398.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 740.7 | 760.0 | 780.5 | 719.3 | 572.2 | 622.3 | 554.0 | 583.8 | 594.8 | 525.0 | 490.2 | 471.0 | 516.2 | 455.1 | 433.5 | 398.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,800.9 | 1,637.3 | 1,595.7 | 1,508.0 | 1,513.5 | 1,452.8 | 1,382.2 | 1,326.8 | 1,305.2 | 1,227.4 | 1,117.1 | 1,089.1 | 1,059.8 | 1,012.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 129.0 | 122.3 | 144.6 | 135.0 | 141.9 | 139.5 | 107.0 | 122.5 | 135.2 | 133.1 | 122.4 | 128.6 | 148.5 | 130.9 | 129.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,201.7 | 1,200.4 | 1,199.1 | 1,197.7 | - | - | - | - | - | - | - | - | 435.6 | 732.4 | 731.7 | 731.1 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,201.7 | 1,200.4 | 1,199.1 | 1,197.7 | - | - | - | - | - | - | - | - | 435.8 | 732.6 | 732.3 | 964.2 | |||
| (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 | 507.2 | 529.8 | 395.8 | 369.3 | 521.4 | 488.1 | 410.4 | 406.9 | 433.3 | 403.8 | 457.9 | 390.0 | 464.1 | 434.2 | 517.9 | |||||||||||||||||||||||||
| 204.5 |
| 161.8 |
| - |
| - |
| - |
| 1,025.2 |
| 744.8 |
| 204.5 |
| 161.8 |
| - |
| - |
| - |
| - |
| 351.2 |
| - |
| - |
| Prepaid Expenses | 136.5 | 122.6 | 140.0 | 124.2 | 109.1 | 90.6 | 102.3 | 187.2 | 146.1 | 91.0 | 94.4 | 108.3 | 130.6 | 104.0 | 99.1 | 109.6 | - | - | - |
| Other Current Assets | 27.7 | 30.7 | 26.1 | 23.6 | 10.1 | 10.9 | 10.9 | 9.6 | 10.3 | 12.2 | 11.0 | 61.7 | 79.0 | 69.3 | - | 109.6 | 77.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,906.2 | 3,030.3 | 3,048.3 | 3,158.0 | 1,990.5 | 2,139.8 | 2,180.2 | 2,023.5 | 1,976.6 | 1,844.5 | 1,777.6 | 1,716.4 | 1,757.5 | 1,936.7 | 1,798.2 | 1,975.3 | 1,562.7 | - | - |
| 881.9 |
| 812.1 |
| 728.2 |
| - |
| - |
| Accumulated Depreciation | 1,261.0 | 1,109.2 | 1,066.7 | 1,009.4 | 1,001.8 | 961.4 | 882.8 | 818.1 | 811.7 | 738.8 | 679.4 | 660.3 | 645.4 | 595.1 | 532.4 | 478.5 | (425.7) | - | - |
| Property,Plant & Equipment Net | 539.9 | 528.1 | 529.0 | 498.6 | 511.6 | 491.4 | 499.3 | 508.7 | 493.5 | 488.6 | 437.7 | 428.8 | 414.4 | 416.9 | 349.5 | 333.6 | 302.4 | - | - |
| Long Term Investments | 6,103.6 | 4,839.2 | 7,698.1 | 8,830.9 | 14,387.0 | 9,561.1 | 4,638.2 | 2,655.7 | 1,027.7 | 830.8 | 719.8 | 389.3 | 377.9 | 293.6 | - | - | - | - | - |
| Equity Method Investments | 36.9 | 27.9 | 32.3 | 26.7 | 29.9 | 38.4 | 24.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 579.8 | 410.5 | 413.6 | 406.5 | 347.3 | 291.9 | 264.1 | 219.8 | 506.1 | 477.1 | 495.9 | 500.4 | 517.8 | 495.4 | 468.9 | 364.0 | 327.6 | - | - |
| Intangible Assets | 174.3 | 293.6 | 320.5 | 332.1 | 253.9 | 199.5 | 145.5 | 133.1 | 174.1 | 161.6 | 214.0 | 254.2 | 266.2 | 260.9 | 259.5 | 203.9 | 204.8 | - | - |
| Operating Lease Right Of Use Assets | 170.0 | 160.5 | 194.7 | 181.0 | 204.8 | 202.1 | 201.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.5 | 11.2 | 13.0 | 13.3 | - | - |
| Other Non-Current Assets | 102.7 | 101.9 | 94.9 | 94.6 | 104.2 | 86.7 | 79.6 | 70.3 | 94.9 | 47.9 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,576.5 | 9,364.1 | 12,299.1 | 13,501.7 | 17,799.4 | 12,972.6 | 8,008.9 | 5,611.1 | 4,273.0 | 3,850.5 | 3,709.7 | 3,341.3 | 3,388.8 | 3,443.5 | 3,096.8 | 3,062.8 | 2,535.9 | - | - |
| 113.4 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.6 | 233.1 | 737.9 | - | - |
| Deferred Revenue Current | 48.9 | 47.8 | 51.1 | 52.2 | 50.9 | 42.5 | 33.7 | 26.9 | 28.2 | 31.0 | 29.7 | 26.7 | 26.4 | 26.3 | 24.3 | 20.6 | - | - | - |
| Operating Lease Liabilities Current | 36.1 | 41.7 | 40.4 | 36.3 | 36.4 | 36.5 | 35.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 172.3 | 124.2 | 139.9 | 194.8 | 277.0 | 222.9 | 180.1 | 143.5 | 171.6 | 163.4 | 157.9 | 153.4 | 130.7 | 136.0 | 112.6 | 131.4 | 126.7 | - | - |
| Other Current Liabilities | 141.7 | 147.2 | 161.6 | 169.6 | 127.9 | 131.1 | 86.8 | 101.2 | 127.3 | 115.4 | 101.8 | 102.6 | 116.6 | 113.0 | 114.8 | 93.1 | 106.1 | - | - |
| Total Current Liabilities | 517.0 | 467.8 | 522.8 | 568.7 | 680.9 | 631.5 | 905.5 | 450.8 | 502.7 | 471.3 | 441.4 | 446.8 | 487.5 | 472.4 | 459.1 | 666.6 | 420.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 145.7 | 131.4 | 165.5 | 153.6 | 175.9 | 175.1 | 176.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,059.4 | 818.0 | 1,475.5 | 1,770.5 | 3,064.6 | 2,076.8 | 997.8 | 553.2 | 222.2 | 225.3 | 233.5 | 154.9 | 162.1 | 115.1 | 85.5 | 59.7 | 42.9 | - | - |
| Pension Obligations | 49.2 | 56.9 | 59.5 | 45.3 | 73.8 | 94.8 | 80.4 | 69.3 | 73.8 | 63.4 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 199.1 | 177.2 | 195.0 | 195.9 | 182.2 | 197.0 | 160.9 | 147.8 | 183.3 | 140.5 | 110.5 | 118.7 | 116.9 | 108.1 | 76.1 | 64.8 | 55.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,122.9 | 2,794.8 | 3,557.9 | 3,886.4 | 4,114.2 | 3,092.7 | 2,253.8 | 1,590.7 | 1,342.8 | 1,271.3 | 1,219.2 | 1,156.1 | 1,202.1 | 1,428.0 | 1,352.4 | 1,522.2 | 1,256.6 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | 476.0 | 463.2 | 449.1 | 447.5 | 441.7 | 429.4 | 410.0 | 394.3 | 361.2 | 332.9 | 300.4 | 271.3 | 240.0 | 212.2 | 185.3 | 157.0 | 130.4 | - | - |
| Retained Earnings | 8,176.3 | 7,416.4 | 9,260.6 | 9,898.2 | 13,525.3 | 9,268.0 | 5,470.8 | 3,722.1 | 1,830.4 | 1,828.6 | 1,808.1 | 1,695.0 | 1,606.1 | 1,528.3 | 1,359.9 | 1,181.7 | 996.2 | - | - |
| Accumulated Other Comprehensive Income | (189.1) | (538.2) | (336.0) | (466.8) | (175.6) | 282.5 | (87.3) | (47.0) | 738.8 | 417.8 | 382.1 | 218.9 | 340.7 | 274.3 | 198.5 | 198.0 | - | - | - |
| Treasury Stock | 1,009.6 | 772.1 | 632.5 | 263.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 0.4 | 3.8 | 19.5 | - | - |
| Total Stockholders Equity | 7,453.6 | 6,569.3 | 8,741.2 | 9,615.2 | 13,685.2 | 9,889.7 | 5,756.8 | 4,020.3 | 2,930.3 | 2,579.2 | 2,485.0 | 2,183.5 | 2,186.7 | 2,015.0 | 1,743.9 | 1,536.7 | 1,259.7 | 1,070.6 | 1,006.1 |
| Total Equity | 7,453.6 | 6,569.3 | 8,741.2 | 9,615.2 | 13,685.2 | 9,889.7 | 5,756.8 | 4,020.3 | 2,930.3 | 2,579.2 | 2,490.5 | 2,185.2 | 2,186.7 | 2,015.5 | 1,747.3 | 1,540.5 | 1,279.2 | 1,070.6 | 1,006.1 |
| 737.9 |
| - |
| - |
| Net debt | (339.0) | (464.1) | (408.0) | (593.0) | - | - | - | - | - | - | - | - | (173.1) | (188.5) | (80.8) | (61.0) | (6.9) | - | - |
| Working Capital | 2,389.2 | 2,562.5 | 2,525.5 | 2,589.3 | 1,309.5 | 1,508.3 | 1,274.7 | 1,572.7 | 1,474.0 | 1,373.2 | 1,336.2 | 1,269.6 | 1,270.0 | 1,464.3 | 1,339.0 | 1,308.7 | 1,142.7 | - | - |
| Book Value | 7,453.6 | 6,569.3 | 8,741.2 | 9,615.2 | 13,685.2 | 9,889.7 | 5,756.8 | 4,020.3 | 2,930.3 | 2,579.2 | 2,485.0 | 2,183.5 | 2,186.7 | 2,015.0 | 1,743.9 | 1,536.7 | 1,259.7 | 1,070.6 | 1,006.1 |
| Tangible Book Value | 6,699.5 | 5,865.2 | 8,007.1 | 8,876.6 | 13,084.0 | 9,398.3 | 5,347.2 | 3,667.4 | 2,250.0 | 1,940.5 | 1,775.1 | 1,428.9 | 1,402.7 | 1,258.7 | 1,015.5 | 968.8 | 727.3 | - | - |
| 596.6 |
| 802.3 |
| 470.8 |
| 859.9 |
| 732.8 |
| 673.5 |
| 662.2 |
| 840.3 |
| 607.6 |
| 603.6 |
| 660.7 |
| 561.1 |
| 580.7 |
| 455.9 |
| 431.5 |
| 434.5 |
| 403.0 |
| 407.3 |
| 383.8 |
| 328.9 |
| 321.6 |
| 291.7 |
| 456.3 |
| 417.9 |
| 418.7 |
| Restricted Cash | 1.6 | - | 2.0 | 2.0 | 1.3 | - | 1.4 | 0.4 | 0.1 | - | 0.1 | 0.1 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 3.8 | - | - | - | - | - | 3.1 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.8 | 0.6 | 0.5 | 2.0 | - | - |
| Short Term Investments | 1,057.5 | 1,010.9 | 1,022.8 | 1,004.5 | 1,139.0 | 1,176.4 | 1,212.1 | 1,209.2 | 1,212.4 | 1,203.3 | 1,301.1 | 1,332.7 | 1,387.3 | 1,356.5 | 1,332.2 | 1,371.1 | 1,271.2 | 399.1 | 477.2 | 428.6 | 346.4 | 328.9 | 314.1 | 424.2 | 433.2 | 454.0 | 418.2 | 401.2 | 403.1 | 413.3 | 426.1 | 415.2 | 355.7 | 371.2 | 387.6 | 391.3 | 382.4 | 383.2 | 388.2 | 372.9 |
| Cash And Short Term Investments | 1,564.7 | 1,540.7 | 1,418.6 | 1,373.8 | 1,660.4 | 1,664.5 | 1,622.5 | 1,616.1 | 1,645.7 | 1,607.1 | 1,759.0 | 1,722.7 | 1,851.5 | 1,790.7 | 1,850.1 | 1,967.7 | 2,073.5 | 869.9 | 1,337.1 | 1,161.4 | 1,019.9 | 991.1 | 1,154.4 | 1,031.8 | 1,036.7 | 1,114.6 | 979.2 | 981.9 | 859.0 | 844.8 | 860.6 | 818.2 | 762.9 | 755.0 | 716.5 | 712.9 | 674.1 | 839.4 | 806.1 | 791.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 426.2 | 460.6 | 464.7 | 469.9 | 424.7 | 452.5 | 461.9 | 445.5 | 444.8 | 489.0 | 457.4 | 491.6 | 498.3 | 494.6 | 432.3 | 450.3 | 464.1 | 423.5 | 417.7 | 399.3 | 408.1 | 419.4 | 402.2 | 360.9 | 380.5 | 392.7 | 356.0 | 377.9 | 391.7 | 392.4 | 381.5 | 404.1 | 430.4 | 464.8 | 419.7 | 392.8 | 373.4 | 372.3 | 367.7 | 366.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 770.5 | 740.7 | 783.2 | 798.8 | 790.1 | 760.0 | 804.3 | 803.7 | 783.4 | 780.5 | 775.8 | 776.6 | 752.9 | 719.3 | 685.9 | 657.1 | 605.5 | 572.2 | 588.9 | 599.0 | 605.2 | 622.3 | 640.2 | 628.4 | 557.0 | 554.0 | 588.0 | 589.9 | 590.4 | 583.8 | 601.1 | 591.4 | 612.2 | 594.8 | 601.6 | 580.6 | 559.8 | 525.0 | 556.4 | 541.5 |
| Prepaid Expenses | 150.0 | 136.5 | 152.0 | 149.6 | 125.4 | 122.6 | 133.2 | 153.0 | 142.7 | 140.0 | 123.9 | 122.6 | 120.8 | 124.2 | 147.2 | 130.5 | 126.7 | |||||||||||||||||||||||
| Other Current Assets | 30.7 | 27.7 | 23.5 | 19.0 | 36.0 | 30.7 | 28.2 | 32.4 | 38.8 | 26.1 | 25.1 | 19.8 | 48.2 | 23.6 | 19.1 | 38.5 | 28.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,942.1 | 2,906.2 | 2,842.0 | 2,811.1 | 3,036.6 | 3,030.3 | 3,055.6 | 3,056.3 | 3,060.9 | 3,048.3 | 3,146.8 | 3,138.9 | 3,277.3 | 3,158.0 | 3,140.2 | 3,249.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,361.7 | 1,382.2 | 1,347.4 | 1,349.4 | 1,330.5 | 1,326.8 | 1,295.9 | 1,289.4 | 1,320.9 | 1,305.2 | 1,297.2 | 1,278.0 | 1,261.5 | 1,227.4 | 1,217.2 | 1,179.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 5,311.8 | 6,103.6 | 5,057.8 | 5,576.5 | 4,994.2 | 4,839.2 | 6,002.6 | 5,099.6 | 8,018.4 | 7,698.1 | 7,218.2 | 7,311.1 | 8,878.5 | 8,830.9 | 7,459.2 | 8,088.0 | 9,689.3 | |||||||||||||||||||||||
| Equity Method Investments | 27.2 | 36.9 | 25.9 | 31.9 | 32.0 | 27.9 | 26.8 | 33.9 | - | 32.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 577.1 | 579.8 | 578.7 | 581.6 | 414.6 | 410.5 | 415.1 | 412.1 | 412.8 | 413.6 | 407.0 | 411.5 | 407.8 | 406.5 | 399.6 | 347.3 | 345.7 | 347.3 | ||||||||||||||||||||||
| Intangible Assets | 166.8 | 174.3 | 388.4 | 396.9 | 296.1 | 293.6 | 307.3 | 307.1 | 313.6 | 320.5 | 314.2 | 328.7 | 327.8 | 332.1 | 325.1 | 239.7 | 247.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 161.9 | 170.0 | 180.3 | 190.4 | 153.2 | 160.5 | 173.9 | 181.5 | 188.9 | 194.7 | 200.0 | 173.9 | 174.1 | 181.0 | 171.6 | 185.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,790.0 | 10,576.5 | 9,696.4 | 10,214.1 | 9,526.9 | 9,364.1 | 10,603.5 | 9,688.4 | 12,609.9 | 12,299.1 | 11,895.9 | 11,978.2 | 13,667.4 | 13,501.7 | 12,058.5 | 12,682.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 133.1 | 129.0 | 128.8 | 139.3 | 137.9 | 122.3 | 122.2 | 126.7 | 102.8 | 144.6 | 111.9 | 149.5 | 161.0 | 135.0 | 142.7 | 158.3 | 160.7 | 141.9 | 136.4 | 133.5 | 138.5 | 139.5 | 133.0 | - | - | 107.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 56.3 | 48.9 | 50.2 | 54.4 | 53.8 | 47.8 | 48.9 | 52.0 | 55.1 | 51.1 | 49.1 | 53.7 | 56.9 | 52.2 | 58.0 | 60.5 | 59.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 36.2 | 36.1 | 36.8 | 39.3 | 41.3 | 41.7 | 42.8 | 41.5 | 40.0 | 40.4 | 39.1 | 36.5 | 36.1 | 36.3 | 34.0 | 35.7 | ||||||||||||||||||||||||
| Accrued Expenses | 148.4 | 172.3 | 182.8 | 157.8 | 157.4 | 124.2 | 146.0 | 132.5 | 146.5 | 139.9 | 154.9 | 154.7 | 173.9 | 194.8 | 192.5 | 180.6 | 184.5 | |||||||||||||||||||||||
| Other Current Liabilities | 153.9 | 141.7 | 127.8 | 175.0 | 131.7 | 147.2 | 142.0 | 149.9 | 142.4 | 161.6 | 147.8 | 166.2 | 167.2 | 169.6 | 171.7 | 212.7 | 211.6 | |||||||||||||||||||||||
| Total Current Liabilities | 917.0 | 517.0 | 522.3 | 548.9 | 506.6 | 467.8 | 497.9 | 487.0 | 466.2 | 522.8 | 558.2 | 582.0 | 589.6 | 568.7 | 570.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 802.9 | 1,201.7 | 1,201.4 | 1,201.1 | 1,200.7 | 1,200.4 | 1,200.1 | 1,199.7 | 1,199.4 | 1,199.1 | 1,198.7 | 1,198.4 | 1,198.0 | 1,197.7 | 1,197.3 | 1,196.9 | 1,196.7 | 10.5 | 10.6 | 10.8 | 10.9 | 12.3 | 12.2 | 12.2 | 12.2 | 13.6 | 437.8 | 437.7 | 437.6 | 438.9 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 138.6 | 145.7 | 155.8 | 164.8 | 126.3 | 131.4 | 143.9 | 151.0 | 159.8 | 165.5 | 167.2 | 146.8 | 147.0 | 153.6 | 147.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 881.8 | 1,059.4 | 872.6 | 961.0 | 840.8 | 818.0 | 1,076.1 | 878.5 | 1,541.0 | 1,475.5 | 1,369.6 | 1,401.8 | 1,769.8 | 1,770.5 | 1,484.6 | 1,613.5 | 1,995.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 198.4 | 199.1 | 207.5 | 209.6 | 173.1 | 177.2 | 197.6 | 193.5 | 192.4 | 195.1 | 186.1 | 202.3 | 199.2 | 195.9 | 205.1 | 176.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,938.7 | 3,122.9 | 2,959.6 | 3,085.4 | 2,847.5 | 2,794.8 | 3,115.6 | 2,909.7 | 3,558.8 | 3,557.9 | 3,479.7 | 3,531.3 | 3,903.7 | 3,886.4 | 3,604.9 | 3,759.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 490.5 | 476.0 | 461.9 | 484.6 | 475.7 | 463.2 | 448.3 | 474.7 | 462.6 | 449.1 | 439.5 | 473.9 | 463.4 | 447.5 | 430.5 | 471.9 | 459.4 | |||||||||||||||||||||||
| Retained Earnings | 7,649.2 | 8,176.3 | 7,456.3 | 7,798.2 | 7,480.4 | 7,416.4 | 8,132.2 | 7,479.1 | 9,644.5 | 9,260.6 | 8,910.9 | 8,804.7 | 9,967.0 | 9,898.2 | 9,046.5 | 9,210.5 | 10,137.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (235.4) | (189.1) | (166.8) | (154.1) | (409.8) | (538.2) | (315.3) | (451.4) | (426.0) | (336.0) | (497.6) | (372.9) | (408.4) | (466.8) | (845.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,851.3 | 7,453.6 | 6,736.8 | 7,128.7 | 6,679.4 | 6,569.3 | 7,487.9 | 6,778.9 | 9,051.3 | 8,741.2 | 8,416.2 | 8,446.9 | 9,763.7 | 9,615.3 | 8,477.5 | 8,945.0 | ||||||||||||||||||||||||
| Total Equity | 6,851.3 | 7,453.6 | 6,736.8 | 7,128.7 | 6,679.4 | 6,569.3 | 7,487.9 | 6,778.9 | 9,051.3 | 8,741.2 | 8,416.2 | 8,446.9 | 9,763.7 | 9,615.3 | 8,477.5 | 8,945.0 | 10,203.3 | 13,685.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 802.9 | 1,201.7 | 1,201.4 | 1,201.1 | 1,200.7 | 1,200.4 | 1,200.1 | 1,199.7 | 1,199.4 | 1,199.1 | 1,198.7 | 1,198.4 | 1,198.0 | 1,197.7 | 1,197.3 | 1,196.9 | 1,196.7 | 10.5 | 10.6 | 10.8 | 10.9 | 12.3 | 12.2 | 12.2 | 12.2 | 13.6 | 437.8 | 437.7 | 437.6 | 438.9 | - | - | - | - | - | - | - | - | - | - |
| Net debt | (761.8) | (339.0) | (217.2) | (172.7) | (459.7) | (464.1) | (422.4) | (416.4) | (446.3) | (408.1) | (560.3) | (524.3) | (653.4) | (593.0) | (652.9) | (770.7) | (876.7) | (859.4) | ||||||||||||||||||||||
| Working Capital | 2,025.1 | 2,389.2 | 2,319.7 | 2,262.2 | 2,530.0 | 2,562.5 | 2,557.7 | 2,569.3 | 2,594.8 | 2,525.5 | 2,588.6 | 2,556.9 | 2,687.6 | 2,589.3 | 2,569.5 | 2,636.0 | 2,655.1 | |||||||||||||||||||||||
| Book Value | 6,851.3 | 7,453.6 | 6,736.8 | 7,128.7 | 6,679.4 | 6,569.3 | 7,487.9 | 6,778.9 | 9,051.3 | 8,741.2 | 8,416.2 | 8,446.9 | 9,763.7 | 9,615.3 | 8,477.5 | 8,945.0 | 10,203.3 | 13,685.2 | ||||||||||||||||||||||
| Tangible Book Value | 6,107.4 | 6,699.5 | 5,769.7 | 6,150.2 | 5,968.7 | 5,865.2 | 6,765.5 | 6,059.7 | 8,324.9 | 8,007.1 | 7,695.1 | 7,706.7 | 9,028.1 | 8,876.6 | 7,752.8 | 8,358.0 | 9,610.4 | |||||||||||||||||||||||
| 107.7 |
| 104.6 |
| 110.6 |
| 110.3 |
| 90.6 |
| 111.3 |
| 91.8 |
| 94.8 |
| 102.3 |
| 109.6 |
| 122.4 |
| 164.0 |
| 187.2 |
| - |
| - |
| - |
| - |
| 141.2 |
| 125.7 |
| - |
| 91.0 |
| - |
| - |
| 10.1 |
| 12.4 |
| 13.2 |
| 26.3 |
| 10.9 |
| 10.1 |
| 5.2 |
| 8.0 |
| 10.9 |
| 9.2 |
| 10.3 |
| 21.0 |
| 9.6 |
| 185.5 |
| 173.0 |
| 166.0 |
| 156.5 |
| 8.9 |
| 10.0 |
| 120.7 |
| 12.2 |
| 115.8 |
| 102.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,303.4 |
| 1,989.1 |
| 2,466.3 |
| 2,289.1 |
| 2,175.3 |
| 2,139.8 |
| 2,323.9 |
| 2,132.6 |
| 2,082.6 |
| 2,180.2 |
| 2,047.6 |
| 2,087.9 |
| 2,031.6 |
| 2,023.5 |
| 2,034.2 |
| 1,992.3 |
| 1,977.1 |
| 1,976.6 |
| 1,892.5 |
| 1,826.5 |
| 1,732.6 |
| 1,844.5 |
| 1,850.1 |
| 1,805.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 875.5 |
| 882.8 |
| 851.5 |
| 850.3 |
| 827.6 |
| 818.1 |
| 811.6 |
| 799.1 |
| 821.2 |
| 811.7 |
| 796.6 |
| 774.6 |
| 756.4 |
| 738.8 |
| 742.5 |
| 721.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 486.2 |
| 499.3 |
| 495.9 |
| 499.2 |
| 503.0 |
| 508.7 |
| 484.3 |
| 490.2 |
| 499.7 |
| 493.5 |
| 500.7 |
| 503.3 |
| 505.1 |
| 488.6 |
| 474.7 |
| 457.7 |
| 14,387.0 |
| 16,230.6 |
| 11,580.4 |
| 10,503.0 |
| 9,561.1 |
| 8,439.9 |
| 6,703.0 |
| 5,434.8 |
| 4,638.2 |
| 3,931.7 |
| 4,417.2 |
| 3,671.9 |
| 2,655.7 |
| 3,474.3 |
| 3,170.8 |
| 2,981.8 |
| 1,027.7 |
| 1,032.8 |
| 1,041.0 |
| 955.6 |
| 830.8 |
| 903.7 |
| 810.5 |
| - |
| 31.9 |
| 33.5 |
| 35.2 |
| 38.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.9 |
| 291.9 |
| 291.9 |
| 291.9 |
| 291.9 |
| 291.5 |
| 264.1 |
| 264.1 |
| 264.1 |
| 235.4 |
| 230.5 |
| 219.8 |
| 501.9 |
| 500.0 |
| 510.4 |
| 506.1 |
| 520.7 |
| 530.3 |
| 516.2 |
| 477.1 |
| 506.6 |
| 505.3 |
| 253.9 |
| 177.1 |
| 184.9 |
| 191.8 |
| 199.5 |
| 205.3 |
| 211.4 |
| 138.3 |
| 145.5 |
| 147.0 |
| 127.5 |
| 139.4 |
| 133.1 |
| 150.7 |
| 158.0 |
| 168.2 |
| 174.1 |
| 181.1 |
| 184.8 |
| 190.6 |
| 161.6 |
| 220.9 |
| 230.7 |
| 198.5 |
| 204.8 |
| 204.2 |
| 190.2 |
| 196.2 |
| 202.1 |
| 196.7 |
| 197.6 |
| 200.5 |
| 201.9 |
| 217.5 |
| 215.5 |
| 221.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,373.7 |
| 17,775.8 |
| 19,953.4 |
| 15,117.6 |
| 13,933.2 |
| 12,972.6 |
| 12,020.9 |
| 10,097.3 |
| 8,684.4 |
| 8,008.9 |
| 7,177.1 |
| 7,646.9 |
| 6,862.9 |
| 5,611.1 |
| 6,718.7 |
| 6,386.2 |
| 6,214.9 |
| 4,273.0 |
| 4,185.7 |
| 4,143.5 |
| 3,952.8 |
| 3,850.5 |
| 4,019.7 |
| 3,874.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.9 |
| 47.9 |
| 47.5 |
| 48.0 |
| 42.5 |
| 40.9 |
| 38.1 |
| - |
| 33.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 36.4 |
| 36.1 |
| 35.6 |
| 39.2 |
| 36.5 |
| 34.4 |
| 33.9 |
| 34.4 |
| 35.4 |
| 33.7 |
| 33.9 |
| 34.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.0 |
| 243.9 |
| 208.9 |
| 174.9 |
| 222.9 |
| 190.1 |
| 156.4 |
| 130.2 |
| 180.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.8 |
| 177.7 |
| 154.9 |
| 166.5 |
| 173.6 |
| 160.9 |
| 147.1 |
| 127.8 |
| 120.6 |
| 113.5 |
| 126.0 |
| 127.2 |
| 128.2 |
| 149.6 |
| 149.4 |
| 154.1 |
| 155.5 |
| 161.1 |
| 143.7 |
| 142.5 |
| 146.4 |
| 139.7 |
| 132.1 |
| 613.7 |
| 648.3 |
| 680.9 |
| 649.9 |
| 587.1 |
| 609.9 |
| 631.5 |
| 986.7 |
| 926.9 |
| 869.3 |
| 905.5 |
| 434.0 |
| 446.0 |
| 444.3 |
| 450.8 |
| 453.2 |
| 442.4 |
| 456.2 |
| 502.7 |
| 466.5 |
| 455.1 |
| 407.5 |
| 471.3 |
| 442.7 |
| 410.4 |
| 158.5 |
| 169.7 |
| 175.9 |
| 176.8 |
| 163.9 |
| 168.3 |
| 175.1 |
| 172.1 |
| 173.1 |
| 175.5 |
| 176.0 |
| 192.6 |
| 187.7 |
| 192.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| - |
| 3,059.1 |
| 3,569.3 |
| 2,542.2 |
| 2,306.1 |
| 2,076.8 |
| 1,842.7 |
| 1,456.7 |
| 1,161.1 |
| 997.8 |
| 838.0 |
| 943.4 |
| 780.9 |
| 553.2 |
| 753.9 |
| 686.9 |
| 645.0 |
| 222.2 |
| 288.6 |
| 294.8 |
| - |
| 222.9 |
| 295.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.1 |
| 182.2 |
| 214.3 |
| 218.7 |
| 228.9 |
| 197.0 |
| 182.1 |
| 175.0 |
| 173.3 |
| 160.9 |
| 143.5 |
| 145.3 |
| 143.7 |
| 147.8 |
| 172.3 |
| 179.2 |
| 191.0 |
| 183.3 |
| 147.8 |
| 148.1 |
| 403.5 |
| 135.3 |
| 140.5 |
| 415.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,190.8 |
| 4,108.7 |
| 4,621.0 |
| 3,522.7 |
| 3,324.1 |
| 3,092.7 |
| 3,195.8 |
| 2,743.9 |
| 2,391.3 |
| 2,253.8 |
| 2,045.9 |
| 2,160.1 |
| 1,999.1 |
| 1,590.7 |
| 1,818.2 |
| 1,747.3 |
| 1,726.8 |
| 1,342.8 |
| 1,337.3 |
| 1,332.5 |
| 1,245.3 |
| 1,263.7 |
| 1,317.0 |
| 1,260.1 |
| 441.7 |
| 421.2 |
| 459.7 |
| 445.1 |
| 429.4 |
| 412.3 |
| 429.5 |
| 423.7 |
| 410.0 |
| 396.4 |
| 410.6 |
| 402.8 |
| 394.3 |
| 382.4 |
| 376.6 |
| 371.0 |
| 361.2 |
| 350.7 |
| 347.7 |
| 342.6 |
| 332.9 |
| 324.6 |
| 316.8 |
| 13,507.2 |
| 15,080.9 |
| 11,159.5 |
| 10,245.4 |
| 9,268.0 |
| 8,428.9 |
| 7,123.1 |
| 6,156.7 |
| 5,470.8 |
| 4,917.3 |
| 5,184.5 |
| 4,585.7 |
| 3,722.1 |
| 4,550.6 |
| 4,281.3 |
| 4,013.2 |
| 1,830.4 |
| 1,880.8 |
| 1,853.4 |
| 1,848.3 |
| 1,836.2 |
| 1,856.8 |
| 1,838.3 |
| (533.4) |
| (307.9) |
| (175.6) |
| (63.0) |
| 125.2 |
| 68.4 |
| 282.5 |
| 84.0 |
| (61.1) |
| (149.0) |
| (87.3) |
| (152.1) |
| (49.6) |
| (81.0) |
| (47.0) |
| (32.3) |
| (18.7) |
| 104.1 |
| 738.8 |
| 617.2 |
| 610.9 |
| 516.6 |
| 417.8 |
| 521.4 |
| 459.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,203.3 |
| 13,685.2 |
| 15,332.4 |
| 11,594.9 |
| 10,609.1 |
| 9,879.9 |
| 8,825.1 |
| 7,353.4 |
| 6,293.1 |
| 5,755.1 |
| 5,131.2 |
| 5,486.8 |
| 4,863.9 |
| 4,020.3 |
| 4,900.5 |
| 4,638.9 |
| 4,488.1 |
| 2,930.3 |
| 2,848.4 |
| 2,811.0 |
| 2,707.5 |
| 2,586.8 |
| 2,702.7 |
| 2,614.6 |
| 15,332.4 |
| 11,594.9 |
| 10,609.1 |
| 9,879.9 |
| 8,825.1 |
| 7,353.4 |
| 6,293.1 |
| 5,755.1 |
| 5,131.2 |
| 5,486.8 |
| 4,863.9 |
| 4,020.3 |
| 4,900.5 |
| 4,638.9 |
| 4,488.1 |
| 2,930.3 |
| 2,848.4 |
| 2,811.0 |
| 2,707.5 |
| 2,586.8 |
| 2,702.7 |
| 2,614.6 |
| (1,326.5) |
| (1,150.6) |
| (1,009.0) |
| (978.9) |
| (1,142.2) |
| (1,019.6) |
| (1,024.5) |
| (1,101.1) |
| (541.4) |
| (544.2) |
| (421.4) |
| (405.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,308.2 |
| 1,816.4 |
| 1,702.0 |
| 1,565.4 |
| 1,508.3 |
| 1,337.2 |
| 1,205.7 |
| 1,213.3 |
| 1,274.7 |
| 1,613.6 |
| 1,642.0 |
| 1,587.3 |
| 1,572.7 |
| 1,581.0 |
| 1,549.9 |
| 1,520.9 |
| 1,474.0 |
| 1,426.0 |
| 1,371.4 |
| 1,325.1 |
| 1,373.2 |
| 1,407.4 |
| 1,395.3 |
| 15,332.4 |
| 11,594.9 |
| 10,609.1 |
| 9,879.9 |
| 8,825.1 |
| 7,353.4 |
| 6,293.1 |
| 5,755.1 |
| 5,131.2 |
| 5,486.8 |
| 4,863.9 |
| 4,020.3 |
| 4,900.5 |
| 4,638.9 |
| 4,488.1 |
| 2,930.3 |
| 2,848.4 |
| 2,811.0 |
| 2,707.5 |
| 2,586.8 |
| 2,702.7 |
| 2,614.6 |
| 13,084.0 |
| 14,863.4 |
| 11,118.1 |
| 10,125.4 |
| 9,388.5 |
| 8,327.9 |
| 6,850.5 |
| 5,890.6 |
| 5,345.4 |
| 4,720.1 |
| 5,123.9 |
| 4,493.9 |
| 3,667.4 |
| 4,247.9 |
| 3,980.9 |
| 3,809.5 |
| 2,250.1 |
| 2,146.6 |
| 2,095.9 |
| 2,000.7 |
| 1,948.0 |
| 1,975.2 |
| 1,878.5 |