| (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 | 1,112.0 | 1,339.6 | 789.8 | 456.4 | 821.3 | 902.9 | 358.8 | 363.9 | 467.4 | 464.6 | 486.8 | 432.1 | 439.8 | 605.3 | 511.3 | 710.8 | 727.0 | ||
| Restricted Cash | - | 0.8 | - | 0.6 | 1.2 | 0.7 | 1.1 | 2.3 | 2.0 | 2.0 | 4.2 | - | - | - | 5.9 | 1.3 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,112.0 | 1,339.6 | 789.8 | 456.4 | 821.3 | 902.9 | 358.8 | 363.9 | 467.4 | 464.6 | 486.8 | 432.1 | 439.8 | 605.3 | 511.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 4,241.2 | 3,577.5 | 3,203.5 | 2,567.4 | 2,204.5 | 1,922.1 | 2,030.8 | 1,773.6 | 1,607.9 | 1,495.4 | 1,359.9 | 1,234.2 | 1,268.2 | 1,222.0 | 1,187.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 707.6 | 644.7 | 591.6 | 552.1 | 528.0 | 514.9 | 485.1 | 441.0 | 409.1 | 394.3 | 386.2 | 364.0 | 356.0 | 324.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,227.4 | 937.1 | 936.0 | 849.3 | 734.3 | 671.9 | 665.4 | 652.1 | 567.8 | 501.2 | 488.3 | 460.5 | 487.7 | 490.6 | 477.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | |||
| (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 | 916.4 | 1,112.0 | 655.1 | 486.0 | 576.7 | 1,339.6 | 1,035.5 | 807.3 | 841.0 | 789.8 | 523.6 | 503.1 | 420.1 | 456.4 | 403.8 | |||||||||||||||||||||||||
| 405.9 |
| 251.6 |
| - |
| - |
| - |
| 710.8 |
| 727.0 |
| 405.9 |
| 251.6 |
| 1,090.9 |
| 1,057.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 120.2 | 91.6 | 73.1 | 79.3 | 80.9 | 70.7 | 52.0 | 48.1 | 43.8 | 40.9 | 64.1 | 70.3 | 79.2 | 73.6 | 77.7 | 57.4 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.4 | 68.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,937.3 | 5,389.2 | 4,447.0 | 3,462.0 | 3,391.0 | 3,120.9 | 2,659.9 | 2,386.2 | 2,284.5 | 2,169.1 | 2,066.1 | 1,886.6 | 1,930.1 | 2,044.5 | 1,936.7 | 1,980.2 | 1,977.4 | - | - |
| 300.3 |
| 282.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 454.3 | 437.2 | 412.2 | 394.2 | 376.0 | 356.5 | 328.9 | 306.6 | 281.9 | 266.4 | 264.2 | 241.8 | 232.6 | 207.4 | 198.6 | 194.0 | - | - | - |
| Property,Plant & Equipment Net | 253.3 | 207.5 | 179.4 | 157.8 | 152.1 | 158.4 | 156.2 | 134.4 | 127.2 | 128.0 | 122.0 | 122.2 | 123.4 | 116.6 | 101.7 | 88.6 | 92.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,412.4 | 1,018.4 | 956.5 | 919.2 | 890.3 | 851.8 | 1,063.9 | 990.9 | 964.9 | 979.6 | 843.2 | 834.1 | 834.8 | 566.6 | 566.8 | 406.8 | 593.6 | - | - |
| Intangible Assets | 1,108.8 | 648.2 | 586.0 | 594.0 | 589.4 | 582.9 | 611.4 | 488.3 | 495.0 | 487.4 | 472.8 | 502.1 | 541.5 | 343.7 | 370.4 | 245.1 | 264.5 | - | - |
| Operating Lease Right Of Use Assets | 439.0 | 316.1 | 310.5 | 268.1 | 260.8 | 242.2 | 245.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 140.5 | 137.1 | 130.3 | 123.6 | 158.0 | 107.6 | 93.5 | 89.1 | 92.0 | 79.6 | 30.2 | 34.9 | 29.3 | 30.7 | 33.0 | 28.7 | 35.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,291.4 | 7,716.5 | 6,609.7 | 5,524.6 | 5,441.4 | 5,063.8 | 4,830.4 | 4,088.8 | 3,965.9 | 3,852.4 | 3,506.7 | 3,383.8 | 3,465.9 | 3,107.1 | 3,014.1 | 2,755.5 | 2,981.9 | - | - |
| 416.7 |
| 379.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 2,327.4 | 2,047.5 | 1,595.1 | 1,098.3 | 788.1 | 722.3 | 623.6 | 552.3 | 524.2 | 489.2 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 99.2 | 81.2 | 75.2 | 67.2 | 57.8 | 53.6 | 53.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 870.2 | 751.4 | 596.9 | 465.0 | 490.9 | 451.0 | 382.6 | 343.1 | 322.9 | 310.5 | 268.0 | 245.9 | 237.8 | 224.6 | 204.8 | 192.4 | 216.0 | - | - |
| Other Current Liabilities | 340.8 | 336.6 | 315.1 | 258.2 | 274.4 | 247.6 | 195.8 | 170.9 | 220.7 | 195.8 | 209.4 | 189.5 | 172.6 | 194.0 | 205.1 | 166.4 | 167.5 | - | - |
| Total Current Liabilities | 4,864.9 | 4,153.9 | 3,518.4 | 2,753.5 | 2,361.7 | 2,163.2 | 1,938.6 | 1,734.4 | 1,651.0 | 1,511.8 | 1,412.4 | 1,283.4 | 1,298.7 | 1,294.5 | 1,330.9 | 1,232.7 | 1,334.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 369.0 | 261.6 | 259.4 | 220.8 | 220.8 | 205.4 | 205.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.8 | 1.5 | 1.8 | 2.3 | 2.5 | 2.3 | 2.1 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 382.5 | 362.3 | 361.1 | 344.4 | 360.3 | 382.4 | 334.9 | - | 346.0 | 394.4 | 352.6 | 359.8 | 352.2 | 301.3 | 284.7 | 208.8 | 270.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,616.4 | 4,777.8 | 4,138.9 | 3,550.3 | 3,188.4 | 3,010.6 | 2,772.6 | 2,347.4 | 2,291.8 | 2,314.5 | 2,062.6 | 1,959.6 | 1,986.3 | 1,749.9 | 1,768.9 | 1,592.7 | 1,755.4 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,005.8 | 4,778.1 | 3,814.4 | 3,214.3 | 2,835.5 | 2,480.3 | 2,367.5 | 2,060.4 | 1,796.6 | 1,596.3 | 1,433.0 | 1,281.0 | 1,133.9 | 1,022.2 | 910.0 | 782.6 | 869.3 | - | - |
| Accumulated Other Comprehensive Income | (1.9) | (85.5) | (85.7) | (93.5) | (83.6) | (109.2) | (89.3) | (87.7) | (94.2) | (101.7) | (77.0) | (83.2) | (65.8) | (81.0) | (78.6) | (42.4) | (52.7) | - | - |
| Treasury Stock | 2,431.9 | 1,853.0 | 1,351.4 | 1,222.6 | 562.0 | 366.5 | 253.9 | 253.9 | 37.7 | 10.3 | 10.3 | 10.3 | 10.6 | 11.9 | 14.5 | 15.5 | 15.5 | - | - |
| Minority Interest | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.6 | 0.6 | 0.9 | 0.9 | 0.9 | 3.3 | 13.4 | 13.4 | 11.1 | 10.4 | 9.9 | 8.4 | - | - |
| Total Stockholders Equity | 3,673.9 | 2,937.7 | 2,469.8 | 1,973.6 | 2,252.4 | 2,052.7 | 2,057.1 | 1,740.5 | 1,673.3 | 1,537.1 | 1,476.7 | 1,416.0 | 1,466.3 | 1,346.1 | 1,234.7 | 1,152.9 | 1,218.1 | 1,050.8 | 891.7 |
| Total Equity | 3,675.0 | 2,938.7 | 2,470.8 | 1,974.3 | 2,253.1 | 2,053.2 | 2,057.8 | 1,741.4 | 1,674.1 | 1,537.9 | 1,480.1 | 1,429.4 | 1,479.6 | 1,357.2 | 1,245.1 | 1,162.8 | 1,226.5 | 1,050.8 | 891.7 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (605.3) | - | - | - | - | - |
| Working Capital | 1,072.4 | 1,235.3 | 928.6 | 708.5 | 1,029.3 | 957.7 | 721.3 | 651.8 | 633.6 | 657.3 | 653.7 | 603.2 | 631.4 | 749.9 | 605.7 | 747.5 | 642.8 | - | - |
| Book Value | 3,673.9 | 2,937.7 | 2,469.8 | 1,973.6 | 2,252.4 | 2,052.7 | 2,057.1 | 1,740.5 | 1,673.3 | 1,537.1 | 1,476.7 | 1,416.0 | 1,466.3 | 1,346.1 | 1,234.7 | 1,152.9 | 1,218.1 | 1,050.8 | 891.7 |
| Tangible Book Value | 1,152.7 | 1,271.1 | 927.2 | 460.5 | 772.8 | 618.0 | 381.8 | 261.4 | 213.3 | 70.1 | 160.7 | 79.9 | 89.9 | 435.7 | 297.6 | 501.1 | 359.9 | - | - |
| 262.4 |
| 514.5 |
| 821.3 |
| 663.9 |
| 668.9 |
| 758.8 |
| 902.9 |
| 679.3 |
| 481.4 |
| 347.1 |
| 358.8 |
| 368.1 |
| 213.4 |
| 252.0 |
| 363.9 |
| 353.9 |
| 306.6 |
| 352.4 |
| 467.4 |
| 480.5 |
| 385.4 |
| 302.8 |
| 464.6 |
| 504.6 |
| 443.0 |
| Restricted Cash | - | - | 1.2 | 1.2 | 0.8 | 0.8 | 1.3 | 0.9 | 1.5 | - | - | - | 0.8 | 0.6 | 1.1 | 1.2 | 1.4 | 1.2 | 1.1 | 0.9 | 0.9 | 0.7 | 1.3 | 0.9 | 1.0 | 1.1 | 1.7 | 2.4 | 2.2 | 2.3 | 2.4 | 2.6 | 2.5 | 2.0 | 2.1 | 1.8 | 3.3 | 2.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 916.4 | 1,112.0 | 655.1 | 486.0 | 576.7 | 1,339.6 | 1,035.5 | 807.3 | 841.0 | 789.8 | 523.6 | 503.1 | 420.1 | 456.4 | 403.8 | 262.4 | 514.5 | 821.3 | 663.9 | 668.9 | 758.8 | 902.9 | 679.3 | 481.4 | 347.1 | 358.8 | 368.1 | 213.4 | 252.0 | 363.9 | 353.9 | 306.6 | 352.4 | 467.4 | 480.5 | 385.4 | 302.8 | 464.6 | 504.6 | 443.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,550.0 | 4,241.2 | 4,104.8 | 4,114.9 | 3,808.2 | 3,577.5 | 3,509.2 | 3,459.3 | 3,206.1 | 3,203.5 | 3,063.9 | 2,852.1 | 2,669.4 | 2,567.4 | 2,510.6 | 2,439.6 | 2,303.4 | 2,204.5 | 2,181.7 | 2,102.7 | 2,037.5 | 1,922.1 | 1,942.3 | 1,936.4 | 2,055.5 | 2,030.8 | 1,926.8 | 1,946.8 | 1,797.5 | 1,773.6 | 1,715.5 | 1,635.3 | 1,572.9 | 1,607.9 | 1,537.8 | 1,501.0 | 1,508.5 | 1,495.4 | 1,495.6 | 1,448.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 100.6 | 120.2 | 117.4 | 119.6 | 102.6 | 91.6 | 70.7 | 76.6 | 79.7 | 73.1 | 57.0 | 59.0 | 69.8 | 79.3 | 63.7 | 65.3 | 64.9 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,074.5 | 5,937.3 | 5,457.8 | 5,176.6 | 4,911.0 | 5,389.2 | 5,006.4 | 4,740.8 | 4,508.1 | 4,447.0 | 4,068.9 | 3,809.6 | 3,562.4 | 3,462.0 | 3,379.3 | 3,125.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 264.7 | 253.3 | 235.5 | 241.9 | 229.0 | 207.5 | 204.5 | 201.2 | 186.4 | 179.4 | 170.7 | 162.6 | 160.4 | 157.8 | 156.1 | 155.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,433.9 | 1,412.4 | 1,359.3 | 1,351.8 | 1,336.6 | 1,018.4 | 1,002.2 | 998.6 | 956.5 | 956.5 | 953.4 | 927.5 | 923.3 | 919.2 | 916.8 | 901.2 | 891.5 | 890.3 | ||||||||||||||||||||||
| Intangible Assets | 1,089.9 | 1,108.8 | 1,056.9 | 1,082.0 | 1,096.8 | 648.2 | 648.1 | 661.9 | 569.8 | 586.0 | 600.8 | 574.5 | 584.6 | 594.0 | 605.9 | 577.3 | 574.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 478.6 | 439.0 | 397.5 | 393.0 | 358.7 | 316.1 | 322.9 | 331.3 | 321.5 | 310.5 | 306.1 | 299.7 | 274.9 | 268.1 | 263.0 | 271.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 166.5 | 140.5 | 133.3 | 155.0 | 146.8 | 137.1 | 137.7 | 138.8 | 145.0 | 130.3 | 124.3 | 133.8 | 135.3 | 123.6 | 117.6 | 115.9 | 130.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,508.1 | 9,291.4 | 8,640.3 | 8,400.5 | 8,078.9 | 7,716.5 | 7,322.0 | 7,072.5 | 6,687.3 | 6,609.7 | 6,224.2 | 5,907.7 | 5,640.9 | 5,524.6 | 5,438.7 | 5,146.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,149.0 | 1,227.4 | 1,039.8 | 1,117.7 | 1,041.2 | 937.1 | 897.1 | 922.0 | 865.1 | 936.0 | 824.2 | 790.2 | 724.1 | 849.3 | 751.1 | 722.9 | 719.8 | 734.3 | 637.9 | 635.8 | 624.9 | 671.9 | 596.1 | 563.1 | 592.6 | 665.4 | 584.8 | 579.5 | 577.9 | 652.1 | 529.6 | 505.4 | 487.3 | 567.8 | 485.7 | 469.3 | 467.0 | 501.2 | 465.4 | 450.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 2,417.0 | 2,327.4 | 2,144.2 | 2,133.9 | 2,062.4 | 2,047.5 | 1,881.4 | 1,783.9 | 1,649.2 | 1,595.1 | 1,489.3 | 1,357.7 | 1,156.5 | 1,098.3 | 1,046.3 | 925.7 | 827.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 102.3 | 99.2 | 95.8 | 92.0 | 87.7 | 81.2 | 80.2 | 78.7 | 76.0 | 75.2 | 74.7 | 71.2 | 68.8 | 67.2 | 63.2 | 62.4 | ||||||||||||||||||||||||
| Accrued Expenses | 710.0 | 870.2 | 885.1 | 724.3 | 600.6 | 751.4 | 753.7 | 584.1 | 477.5 | 596.9 | 553.8 | 444.1 | 385.6 | 465.0 | 514.2 | 439.3 | 411.7 | |||||||||||||||||||||||
| Other Current Liabilities | 443.1 | 340.8 | 277.7 | 326.6 | 430.3 | 336.6 | 312.8 | 304.5 | 363.7 | 315.1 | 284.3 | 270.8 | 310.8 | 258.2 | 248.4 | 236.9 | 261.1 | |||||||||||||||||||||||
| Total Current Liabilities | 4,821.5 | 4,864.9 | 4,579.4 | 4,394.5 | 4,222.3 | 4,153.9 | 3,925.2 | 3,673.2 | 3,431.5 | 3,518.4 | 3,232.8 | 2,949.5 | 2,661.4 | 2,753.5 | 2,638.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 408.1 | 369.0 | 328.8 | 328.2 | 297.9 | 261.6 | 269.5 | 279.5 | 269.8 | 259.4 | 256.3 | 250.9 | 226.3 | 220.8 | 219.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.8 | 0.8 | 0.7 | 3.2 | 1.6 | 1.5 | 2.0 | 1.7 | 1.8 | 1.8 | 2.1 | 2.1 | 2.2 | 2.3 | 2.0 | 1.6 | 1.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 410.9 | 382.5 | 395.5 | 374.2 | 356.8 | 362.3 | 368.1 | 374.3 | 370.7 | 361.1 | 357.6 | 357.7 | 355.6 | 344.4 | 323.4 | 318.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,640.5 | 5,616.4 | 5,303.8 | 5,346.9 | 5,126.9 | 4,777.8 | 4,562.8 | 4,327.0 | 4,071.9 | 4,138.9 | 3,944.2 | 3,789.6 | 3,574.6 | 3,550.3 | 3,596.3 | 3,193.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,293.4 | 6,005.8 | 5,582.4 | 5,298.2 | 5,007.3 | 4,778.1 | 4,497.4 | 4,238.9 | 4,003.1 | 3,814.4 | 3,611.4 | 3,450.6 | 3,318.6 | 3,214.3 | 3,095.2 | 2,995.8 | 2,901.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.9) | (1.9) | (71.5) | (68.0) | (79.7) | (85.5) | (76.3) | (85.7) | (86.4) | (85.7) | (91.4) | (86.5) | (90.7) | (93.5) | (101.5) | |||||||||||||||||||||||||
| Treasury Stock | 2,519.5 | 2,431.9 | 2,276.3 | 2,276.3 | 2,071.6 | 1,853.0 | 1,760.6 | 1,501.6 | 1,390.6 | 1,351.4 | 1,328.8 | 1,328.8 | 1,238.7 | 1,222.6 | 1,222.6 | 1,016.4 | 743.8 | |||||||||||||||||||||||
| Minority Interest | 1.0 | 1.0 | 1.1 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||
| Total Stockholders Equity | 3,866.5 | 3,673.9 | 3,335.4 | 3,051.6 | 2,950.0 | 2,937.7 | 2,758.1 | 2,744.6 | 2,614.3 | 2,469.8 | 2,278.9 | 2,117.4 | 2,065.6 | 1,973.6 | 1,841.7 | 1,952.1 | ||||||||||||||||||||||||
| Total Equity | 3,867.6 | 3,675.0 | 3,336.5 | 3,053.6 | 2,951.9 | 2,938.7 | 2,759.1 | 2,745.6 | 2,615.4 | 2,470.8 | 2,280.0 | 2,118.1 | 2,066.3 | 1,974.3 | 1,842.4 | 1,952.8 | 2,135.8 | 2,253.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,253.0 | 1,072.4 | 878.4 | 782.1 | 688.7 | 1,235.3 | 1,081.2 | 1,067.6 | 1,076.6 | 928.6 | 836.1 | 860.2 | 901.0 | 708.5 | 740.5 | 722.6 | 919.8 | |||||||||||||||||||||||
| Book Value | 3,866.5 | 3,673.9 | 3,335.4 | 3,051.6 | 2,950.0 | 2,937.7 | 2,758.1 | 2,744.6 | 2,614.3 | 2,469.8 | 2,278.9 | 2,117.4 | 2,065.6 | 1,973.6 | 1,841.7 | 1,952.1 | 2,135.1 | 2,252.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,342.7 | 1,152.7 | 919.2 | 617.7 | 516.6 | 1,271.1 | 1,107.7 | 1,084.1 | 1,088.0 | 927.2 | 724.8 | 615.4 | 557.8 | 460.5 | 319.0 | 473.6 | 668.9 | |||||||||||||||||||||||
| 80.9 |
| 71.0 |
| 73.6 |
| 68.7 |
| 70.7 |
| 48.8 |
| 49.3 |
| 52.2 |
| 52.0 |
| 45.5 |
| 41.8 |
| 46.5 |
| 48.1 |
| 44.2 |
| 48.5 |
| 41.8 |
| 43.8 |
| 34.4 |
| 38.7 |
| 43.0 |
| 40.9 |
| 60.5 |
| 68.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,216.4 |
| 3,391.0 |
| 3,226.6 |
| 3,113.4 |
| 3,105.6 |
| 3,120.9 |
| 2,897.1 |
| 2,679.1 |
| 2,685.4 |
| 2,659.9 |
| 2,558.1 |
| 2,420.6 |
| 2,313.9 |
| 2,386.2 |
| 2,324.2 |
| 2,190.2 |
| 2,169.8 |
| 2,284.5 |
| 2,232.0 |
| 2,099.8 |
| 2,041.8 |
| 2,169.1 |
| 2,247.1 |
| 2,141.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.3 |
| 152.1 |
| 153.6 |
| 155.6 |
| 157.2 |
| 158.4 |
| 155.2 |
| 158.5 |
| 157.8 |
| 156.2 |
| 149.0 |
| 145.6 |
| 145.1 |
| 134.4 |
| 128.8 |
| 125.0 |
| 124.8 |
| 127.2 |
| 126.6 |
| 127.8 |
| 131.5 |
| 128.0 |
| 128.3 |
| 128.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 888.3 |
| 868.8 |
| 862.3 |
| 851.8 |
| 846.9 |
| 839.8 |
| 1,064.9 |
| 1,063.9 |
| 1,019.6 |
| 1,013.8 |
| 1,004.7 |
| 990.9 |
| 978.2 |
| 978.3 |
| 965.0 |
| 964.9 |
| 1,010.4 |
| 1,010.4 |
| 1,010.4 |
| 979.6 |
| 979.3 |
| 979.3 |
| 589.4 |
| 602.2 |
| 587.2 |
| 580.6 |
| 582.9 |
| 596.7 |
| 576.5 |
| 597.9 |
| 611.4 |
| 482.8 |
| 488.0 |
| 491.2 |
| 488.3 |
| 471.4 |
| 481.6 |
| 484.4 |
| 495.0 |
| 497.3 |
| 509.3 |
| 521.4 |
| 487.4 |
| 500.1 |
| 510.7 |
| 266.4 |
| 260.8 |
| 268.7 |
| 250.4 |
| 239.5 |
| 242.2 |
| 236.3 |
| 240.7 |
| 237.8 |
| 245.5 |
| 233.0 |
| 233.2 |
| 228.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.0 |
| 157.3 |
| 157.8 |
| 116.0 |
| 107.6 |
| 97.9 |
| 95.9 |
| 91.8 |
| 93.5 |
| 88.7 |
| 90.4 |
| 91.8 |
| 86.2 |
| 89.7 |
| 90.1 |
| 94.3 |
| 92.0 |
| 92.5 |
| 92.5 |
| 90.9 |
| 79.6 |
| 31.9 |
| 32.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,231.2 |
| 5,441.4 |
| 5,296.7 |
| 5,133.2 |
| 5,061.2 |
| 5,063.8 |
| 4,830.0 |
| 4,590.4 |
| 4,835.5 |
| 4,830.4 |
| 4,532.7 |
| 4,393.6 |
| 4,278.3 |
| 4,088.8 |
| 3,995.9 |
| 3,869.4 |
| 3,842.0 |
| 3,965.9 |
| 3,966.3 |
| 3,847.6 |
| 3,805.2 |
| 3,852.4 |
| 3,895.0 |
| 3,800.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 788.1 |
| 780.7 |
| 770.0 |
| 739.6 |
| 722.3 |
| 714.7 |
| 655.3 |
| 590.9 |
| 623.6 |
| 566.0 |
| 544.3 |
| 536.4 |
| 552.3 |
| 531.3 |
| 551.6 |
| 556.3 |
| 524.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.3 |
| 57.8 |
| 58.0 |
| 55.7 |
| 54.4 |
| 53.6 |
| 52.8 |
| 52.7 |
| 52.7 |
| 53.1 |
| 51.6 |
| 50.0 |
| 48.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 490.9 |
| 494.1 |
| 421.8 |
| 384.9 |
| 451.0 |
| 385.8 |
| 317.8 |
| 301.9 |
| 382.6 |
| 387.4 |
| 327.0 |
| 293.4 |
| 343.1 |
| 343.8 |
| 282.2 |
| 259.9 |
| 322.9 |
| 309.2 |
| 271.4 |
| 262.8 |
| 310.5 |
| 304.0 |
| 268.7 |
| 274.4 |
| 263.2 |
| 243.3 |
| 272.9 |
| 247.6 |
| 219.9 |
| 209.1 |
| 238.0 |
| 195.8 |
| 185.4 |
| 185.4 |
| 198.2 |
| 170.9 |
| 169.1 |
| 150.2 |
| 193.3 |
| 220.7 |
| 209.6 |
| 189.7 |
| 235.4 |
| 195.8 |
| 190.5 |
| 190.8 |
| 2,402.9 |
| 2,296.6 |
| 2,361.7 |
| 2,250.1 |
| 2,143.1 |
| 2,093.4 |
| 2,163.2 |
| 1,978.8 |
| 1,808.2 |
| 1,786.4 |
| 1,938.6 |
| 1,793.4 |
| 1,704.6 |
| 1,673.2 |
| 1,734.4 |
| 1,589.6 |
| 1,504.9 |
| 1,512.3 |
| 1,651.0 |
| 1,552.3 |
| 1,468.9 |
| 1,472.9 |
| 1,511.8 |
| 1,446.8 |
| 1,392.7 |
| 227.7 |
| 224.2 |
| 220.8 |
| 228.6 |
| 211.5 |
| 201.9 |
| 205.4 |
| 200.0 |
| 204.4 |
| 198.5 |
| 205.0 |
| 193.5 |
| 195.1 |
| 191.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.9 |
| 3.3 |
| 4.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 329.1 |
| 360.3 |
| 416.6 |
| 427.7 |
| 385.5 |
| 382.4 |
| 371.1 |
| 339.5 |
| 328.9 |
| 334.9 |
| 322.2 |
| 322.6 |
| 321.9 |
| 333.2 |
| 343.6 |
| 341.8 |
| 346.6 |
| 346.0 |
| 397.7 |
| 397.9 |
| 392.8 |
| 394.4 |
| 360.8 |
| 361.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,095.4 |
| 3,188.4 |
| 3,154.6 |
| 3,042.0 |
| 2,940.5 |
| 3,010.6 |
| 2,822.1 |
| 2,646.2 |
| 2,808.0 |
| 2,772.6 |
| 2,556.9 |
| 2,498.7 |
| 2,466.7 |
| 2,347.4 |
| 2,216.8 |
| 2,134.3 |
| 2,150.3 |
| 2,291.8 |
| 2,348.5 |
| 2,268.6 |
| 2,271.0 |
| 2,314.5 |
| 2,311.1 |
| 2,263.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,835.5 |
| 2,740.8 |
| 2,648.1 |
| 2,557.9 |
| 2,480.3 |
| 2,405.0 |
| 2,348.2 |
| 2,436.3 |
| 2,367.5 |
| 2,285.1 |
| 2,207.8 |
| 2,128.3 |
| 2,060.4 |
| 1,987.1 |
| 1,912.4 |
| 1,846.3 |
| 1,796.6 |
| 1,748.1 |
| 1,688.3 |
| 1,644.1 |
| 1,596.3 |
| 1,560.5 |
| 1,513.9 |
| (93.2) |
| (85.9) |
| (83.6) |
| (107.8) |
| (106.9) |
| (107.8) |
| (109.2) |
| (88.5) |
| (91.2) |
| (91.7) |
| (89.3) |
| (87.4) |
| (86.9) |
| (86.5) |
| (87.7) |
| (93.3) |
| (93.6) |
| (93.3) |
| (94.2) |
| (100.6) |
| (101.2) |
| (101.2) |
| (101.7) |
| (76.6) |
| (76.8) |
| 562.0 |
| 549.7 |
| 504.5 |
| 379.4 |
| 366.5 |
| 353.0 |
| 353.0 |
| 353.0 |
| 253.9 |
| 253.9 |
| 253.9 |
| 253.9 |
| 253.9 |
| 133.3 |
| 98.2 |
| 72.2 |
| 37.7 |
| 35.5 |
| 10.3 |
| 10.3 |
| 10.3 |
| 10.3 |
| 10.3 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 1.3 |
| 1.3 |
| 2,135.1 |
| 2,252.4 |
| 2,141.3 |
| 2,090.5 |
| 2,120.0 |
| 2,052.7 |
| 2,007.3 |
| 1,943.6 |
| 2,026.9 |
| 2,057.1 |
| 1,975.2 |
| 1,894.2 |
| 1,810.8 |
| 1,740.5 |
| 1,778.2 |
| 1,734.3 |
| 1,690.8 |
| 1,673.3 |
| 1,617.0 |
| 1,578.1 |
| 1,533.3 |
| 1,537.1 |
| 1,582.6 |
| 1,535.2 |
| 2,142.1 |
| 2,091.2 |
| 2,120.7 |
| 2,053.2 |
| 2,007.9 |
| 1,944.2 |
| 2,027.6 |
| 2,057.8 |
| 1,975.8 |
| 1,894.8 |
| 1,811.6 |
| 1,741.4 |
| 1,779.1 |
| 1,735.1 |
| 1,691.7 |
| 1,674.1 |
| 1,617.9 |
| 1,578.9 |
| 1,534.1 |
| 1,537.9 |
| 1,583.9 |
| 1,536.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,029.3 |
| 976.4 |
| 970.2 |
| 1,012.2 |
| 957.7 |
| 918.2 |
| 870.9 |
| 899.0 |
| 721.3 |
| 764.7 |
| 716.1 |
| 640.7 |
| 651.8 |
| 734.6 |
| 685.3 |
| 657.5 |
| 633.6 |
| 679.7 |
| 631.0 |
| 568.9 |
| 657.3 |
| 800.3 |
| 749.2 |
| 2,141.3 |
| 2,090.5 |
| 2,120.0 |
| 2,052.7 |
| 2,007.3 |
| 1,943.6 |
| 2,026.9 |
| 2,057.1 |
| 1,975.2 |
| 1,894.2 |
| 1,810.8 |
| 1,740.5 |
| 1,778.2 |
| 1,734.3 |
| 1,690.8 |
| 1,673.3 |
| 1,617.0 |
| 1,578.1 |
| 1,533.3 |
| 1,537.1 |
| 1,582.6 |
| 1,535.2 |
| 772.8 |
| 650.8 |
| 634.4 |
| 677.1 |
| 618.0 |
| 563.7 |
| 527.3 |
| 364.2 |
| 381.8 |
| 472.8 |
| 392.3 |
| 314.9 |
| 261.4 |
| 328.5 |
| 274.4 |
| 241.4 |
| 213.3 |
| 109.3 |
| 58.3 |
| 1.5 |
| 70.1 |
| 103.2 |
| 45.2 |