| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1,426.0 | 873.0 | 596.9 | 663.4 | 578.3 | 829.6 | 633.8 | 790.6 | 609.6 | 558.5 | 448.8 | 352.2 | 298.5 | 259.4 | 182.9 | 141.3 | 206.7 | 175.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,580.6 | 1,519.4 | 1,436.9 | 1,432.7 | 1,784.6 | 1,060.8 | 623.9 | 304.6 | 128.6 | 66.5 | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 3,006.7 | 2,392.4 | 2,033.8 | 2,096.1 | 2,363.0 | 1,890.4 | 1,257.8 | 1,095.2 | 738.1 | 625.0 | 448.8 | 352.2 | 298.5 | 259.4 | 182.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 360.3 | 296.2 | 350.9 | 330.3 | 314.4 | 288.4 | 244.2 | 170.6 | 138.9 | 105.3 | 90.6 | 76.5 | 53.8 | 49.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total 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 | 986.0 | 1,426.0 | 851.9 | 617.3 | 553.0 | 873.0 | 533.1 | 631.6 | 569.8 | 596.9 | 492.6 | 520.6 | 579.2 | 663.4 | 473.1 | |||||||||||||||||||||||||
| - |
| 141.3 |
| 206.7 |
| 175.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 232.3 | 140.4 | 174.1 | 203.6 | 58.5 | 92.2 | 87.9 | 28.4 | 30.0 | 23.9 | 16.3 | 19.8 | 16.7 | 6.7 | 23.9 | 10.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,858.2 | 2,987.9 | 2,605.2 | 2,706.7 | 2,798.4 | 2,374.6 | 1,690.4 | 1,481.6 | 1,000.2 | 925.6 | 749.5 | 683.0 | 537.9 | 526.7 | 485.9 | 480.9 | - | - |
| 34.9 |
| 26.2 |
| - |
| - |
| Accumulated Depreciation | 170.3 | 151.5 | 212.9 | 187.1 | 165.9 | 139.6 | 117.4 | 89.5 | 70.3 | 53.7 | 42.7 | 34.0 | 26.0 | 19.9 | 13.5 | 11.3 | - | - |
| Property,Plant & Equipment Net | 190.1 | 144.8 | 137.9 | 143.3 | 148.6 | 148.8 | 126.8 | 81.1 | 68.6 | 51.7 | 48.0 | 42.5 | 27.8 | 29.8 | 21.4 | 14.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 12.6 | 12.6 | 36.9 | 36.9 | 58.6 | 59.5 | 57.3 | 58.5 | 59.9 | 79.7 | 86.3 | 76.6 | 67.6 | 69.3 | 68.2 | 24.4 | - | - |
| Goodwill | 230.8 | 124.5 | 125.5 | 123.3 | 128.2 | 129.1 | 130.8 | 131.4 | 134.2 | 161.0 | 166.5 | 218.2 | 189.3 | 188.7 | 177.8 | 139.0 | 49.8 | - |
| Intangible Assets | 30.1 | 0.0 | - | 0.0 | 0.3 | 0.7 | 2.3 | 10.4 | 19.6 | 29.4 | 41.0 | 69.5 | 26.7 | 35.4 | 40.9 | 49.2 | - | - |
| Operating Lease Right Of Use Assets | 457.2 | 439.5 | 378.1 | 237.6 | 263.3 | 270.5 | 200.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 297.4 | 284.5 | 265.8 | 257.2 | 248.1 | 257.9 | 268.6 | - | - | - | 298.1 | 265.9 | 251.6 | 229.4 | 186.7 | 134.2 | - | - |
| Other Non-Current Assets | 277.5 | 174.2 | 147.3 | 109.9 | 140.5 | 102.6 | 90.3 | 89.5 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,358.1 | 4,174.0 | 3,703.3 | 3,620.9 | 3,802.7 | 3,370.9 | 2,598.6 | 2,125.7 | 1,584.9 | 1,662.3 | 1,479.2 | 1,446.6 | 1,180.8 | 1,145.2 | 1,043.6 | 898.1 | 891.2 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 6.0 | 3.6 | 3.5 | 5.1 | 9.3 | 9.4 | 2.5 | 4.0 | 3.1 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 58.7 | 55.3 | 36.3 | 38.0 | 47.3 | 42.9 | 33.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | 34.2 | 28.6 | 127.7 | 15.5 | 19.0 | 12.1 | 12.3 | 7.0 | 7.8 | 8.1 | 10.8 | 11.8 | 8.2 | - | - |
| Total Current Liabilities | 1,783.4 | 1,229.8 | 910.1 | 1,070.5 | 1,297.1 | 1,063.9 | 668.7 | 749.7 | 464.1 | 463.4 | 408.0 | 385.1 | 284.2 | 320.9 | 302.9 | 287.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 508.2 | 494.2 | 434.2 | 278.1 | 297.5 | 300.3 | 217.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.6 | 1.7 | 1.8 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 142.1 | 119.3 | 149.8 | 112.9 | 126.3 | 101.9 | 126.4 | 105.0 | 58.9 | 56.8 | 36.1 | 26.2 | 17.7 | 17.1 | 15.5 | 23.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,038.2 | 2,232.2 | 1,920.8 | 1,894.5 | 2,167.4 | 1,881.5 | 1,472.4 | 1,117.7 | 788.5 | 879.0 | 772.0 | 730.3 | 580.8 | 604.7 | 555.5 | 505.4 | 595.4 | - |
| - |
| - |
| Additional Paid In Capital | 4,024.5 | 3,510.4 | 3,163.2 | 2,861.8 | 2,458.8 | 2,266.1 | 2,016.5 | 1,818.1 | 1,600.7 | 1,368.1 | 1,210.7 | 950.1 | 799.2 | 654.3 | 575.1 | 400.7 | - | - |
| Retained Earnings | 2,581.8 | 2,133.9 | 1,892.7 | 1,768.1 | 1,418.4 | 798.6 | 558.3 | 364.9 | 79.5 | 20.3 | (27.8) | (17.8) | (59.9) | (77.1) | (76.7) | (61.5) | - | - |
| Accumulated Other Comprehensive Income | (13.1) | (36.1) | (26.5) | (27.9) | (12.1) | (9.8) | (27.6) | (30.4) | (31.4) | (50.1) | (34.5) | (20.4) | (10.8) | (9.1) | (12.1) | (4.2) | - | - |
| Treasury Stock | - | - | - | 3,065.9 | 2,545.5 | 1,824.7 | 1,678.2 | 1,395.1 | 1,105.4 | 811.7 | 644.4 | 361.1 | 226.4 | 140.0 | 79.0 | 34.5 | - | - |
| Minority Interest | 288.3 | 234.2 | 205.6 | 189.6 | 314.9 | 258.4 | 256.5 | 249.8 | 252.4 | 256.0 | 202.7 | 161.0 | 60.6 | 62.2 | 58.2 | 66.5 | - | - |
| Total Stockholders Equity | 2,031.6 | 1,707.6 | 1,576.9 | 1,536.8 | 1,320.4 | 1,230.9 | 869.7 | 758.1 | 544.0 | 527.3 | 504.6 | 551.3 | 502.6 | 428.5 | 407.7 | 300.7 | 295.8 | 231.6 |
| Total Equity | 2,319.9 | 1,941.8 | 1,782.5 | 1,726.4 | 1,635.3 | 1,489.4 | 1,126.3 | 1,007.9 | 796.4 | 783.3 | 707.2 | 712.2 | 563.2 | 490.7 | 465.8 | 367.2 | 295.8 | 231.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,074.8 | 1,758.1 | 1,695.2 | 1,636.2 | 1,501.2 | 1,310.7 | 1,021.8 | 731.9 | 536.2 | 462.2 | 341.4 | 297.9 | 253.7 | 205.8 | 183.0 | 194.0 | - | - |
| Book Value | 2,031.6 | 1,707.6 | 1,576.9 | 1,536.8 | 1,320.4 | 1,230.9 | 869.7 | 758.1 | 544.0 | 527.3 | 504.6 | 551.3 | 502.6 | 428.5 | 407.7 | 300.7 | 295.8 | 231.6 |
| Tangible Book Value | 1,770.7 | 1,583.2 | 1,451.4 | 1,413.5 | 1,191.8 | 1,101.1 | 736.7 | 616.4 | 390.2 | 337.0 | 297.1 | 263.5 | 286.6 | 204.4 | 188.9 | 112.4 | 246.0 | - |
| 444.3 |
| 454.8 |
| 578.3 |
| 478.8 |
| 442.2 |
| 410.8 |
| 829.6 |
| 1,149.3 |
| 1,015.7 |
| 584.6 |
| 633.8 |
| 304.7 |
| 374.3 |
| 338.3 |
| 790.6 |
| 425.2 |
| 403.9 |
| 407.7 |
| 609.6 |
| 439.9 |
| 410.2 |
| 351.3 |
| 558.5 |
| 446.0 |
| 247.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,035.0 | 1,580.6 | 1,565.1 | 1,117.2 | 811.5 | 1,519.4 | 1,287.1 | 1,059.8 | 865.3 | 1,436.9 | 1,137.6 | 962.1 | 803.1 | 1,432.7 | 1,313.0 | 1,135.7 | 1,096.8 | 1,784.6 | 1,270.0 | 1,062.9 | 873.1 | 1,060.8 | 100.8 | 99.7 | 261.7 | 623.9 | 620.1 | 217.0 | 213.5 | 304.6 | 311.1 | 249.9 | 96.4 | 128.6 | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,021.0 | 3,006.7 | 2,417.0 | 1,734.5 | 1,364.4 | 2,392.4 | 1,820.2 | 1,691.4 | 1,435.1 | 2,033.8 | 1,630.2 | 1,482.8 | 1,382.3 | 2,096.1 | 1,786.1 | 1,580.0 | 1,551.5 | 2,363.0 | 1,748.8 | 1,505.1 | 1,284.0 | 1,890.4 | 1,250.1 | 1,115.5 | 846.3 | 1,257.8 | 924.8 | 591.4 | 551.8 | 1,095.2 | 736.3 | 653.9 | 504.1 | 738.1 | 439.9 | 410.2 | 351.3 | 558.5 | 446.0 | 247.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 168.3 | 232.3 | 161.6 | 182.5 | 174.6 | 140.4 | 211.7 | 165.5 | 126.3 | 174.1 | 141.2 | 154.1 | 112.8 | 203.6 | 108.5 | 156.8 | 91.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,810.6 | 3,858.2 | 3,140.6 | 2,435.1 | 2,046.1 | 2,987.9 | 2,479.9 | 2,243.7 | 1,922.9 | 2,605.2 | 2,130.8 | 1,978.5 | 1,814.9 | 2,706.7 | 2,221.5 | 2,076.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 176.1 | 170.3 | 166.6 | 161.7 | 154.7 | 151.5 | 232.9 | 225.3 | 218.8 | 212.9 | 205.6 | 201.6 | 194.4 | 187.1 | 178.1 | 176.4 | 172.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 187.1 | 190.1 | 188.9 | 182.9 | 161.2 | 144.8 | 137.0 | 134.6 | 132.7 | 137.9 | 142.5 | 143.5 | 141.9 | 143.3 | 145.8 | 147.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 12.4 | 12.6 | 12.5 | 12.3 | 12.4 | 12.6 | 12.4 | 36.7 | 36.8 | 36.9 | 36.1 | 35.6 | 37.6 | 36.9 | 36.6 | 36.1 | 41.2 | |||||||||||||||||||||||
| Goodwill | 227.4 | 230.8 | 128.6 | 129.1 | 126.0 | 124.5 | 127.6 | 125.1 | 125.0 | 125.5 | 123.5 | 125.4 | 124.1 | 123.3 | 119.8 | 123.4 | 126.8 | 128.2 | ||||||||||||||||||||||
| Intangible Assets | 25.9 | 30.1 | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 449.0 | 457.2 | 435.7 | 441.8 | 445.6 | 439.5 | 369.0 | 359.6 | 368.6 | 378.1 | 387.4 | 374.7 | 246.9 | 237.6 | 240.0 | 245.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 307.4 | 297.4 | 303.0 | 289.2 | 282.5 | 284.5 | 276.6 | 274.2 | 271.6 | 265.8 | 264.6 | 265.2 | 259.8 | 257.2 | 278.5 | 268.3 | 255.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 290.2 | 277.5 | 207.8 | 193.9 | 192.9 | 174.2 | 159.0 | 135.6 | 141.7 | 147.3 | 134.4 | 122.1 | 119.0 | 109.9 | 102.2 | 108.1 | 123.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,314.3 | 5,358.1 | 4,422.2 | 3,689.7 | 3,271.1 | 4,174.0 | 3,567.5 | 3,316.0 | 3,006.0 | 3,703.3 | 3,225.8 | 3,051.4 | 2,750.5 | 3,620.9 | 3,151.3 | 3,011.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 22.6 | 6.0 | 5.7 | 6.3 | 6.7 | 3.6 | 4.6 | 5.8 | 5.5 | 3.5 | 8.2 | 6.0 | 5.9 | 5.1 | 8.5 | 9.6 | 11.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 61.1 | 58.7 | 61.8 | 60.2 | 58.7 | 55.3 | 43.3 | 38.1 | 37.4 | 36.3 | 35.0 | 32.9 | 34.5 | 38.0 | 40.6 | 45.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 42.2 | 40.9 | 27.1 | 34.2 | 35.6 | 21.4 | 27.4 | |||||||||||||||||||||||
| Total Current Liabilities | 1,016.1 | 1,783.4 | 1,158.0 | 864.3 | 629.4 | 1,229.8 | 831.8 | 621.1 | 392.9 | 910.1 | 563.4 | 462.1 | 343.4 | 1,070.5 | 749.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 497.4 | 508.2 | 482.9 | 492.2 | 499.6 | 494.2 | 430.9 | 423.2 | 428.3 | 434.2 | 438.1 | 421.5 | 289.4 | 278.1 | 276.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.1 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 107.9 | 142.1 | 93.4 | 66.4 | 47.7 | 119.3 | 130.0 | 114.5 | 108.0 | 149.8 | 136.1 | 128.4 | 115.2 | 112.9 | 97.3 | 98.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,225.7 | 3,038.2 | 2,336.6 | 1,771.2 | 1,519.5 | 2,232.2 | 1,787.6 | 1,588.5 | 1,357.7 | 1,920.8 | 1,571.3 | 1,446.9 | 1,181.3 | 1,894.5 | 1,563.4 | 1,490.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 4,141.9 | 4,024.5 | 3,817.3 | 3,709.7 | 3,596.2 | 3,510.4 | 3,418.9 | 3,331.7 | 3,245.2 | 3,163.2 | 3,088.0 | 3,012.0 | 2,931.7 | 2,861.8 | 2,808.5 | 2,746.2 | ||||||||||||||||||||||||
| Retained Earnings | 2,846.3 | 2,581.8 | 2,414.1 | 2,306.0 | 2,245.1 | 2,133.9 | 2,028.0 | 1,984.1 | 1,945.0 | 1,892.7 | 1,842.9 | 1,823.4 | 1,819.6 | 1,768.1 | 1,659.5 | 1,608.0 | 1,544.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (23.2) | (13.1) | (15.2) | (10.9) | (28.2) | (36.1) | (19.8) | (30.5) | (29.8) | (26.5) | (27.9) | (20.4) | (25.7) | (27.9) | (50.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 3,451.0 | 3,410.2 | 3,350.5 | 3,065.9 | 3,006.2 | 2,973.1 | 2,800.6 | 2,545.5 | ||||||||||||||||||||||
| Minority Interest | 306.5 | 288.3 | 276.2 | 263.4 | 245.1 | 234.2 | 223.1 | 212.0 | 203.5 | 205.6 | 201.6 | 198.9 | 193.3 | 189.6 | 176.1 | 170.2 | 177.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,782.1 | 2,031.6 | 1,809.4 | 1,655.1 | 1,506.6 | 1,707.6 | 1,556.8 | 1,515.5 | 1,444.8 | 1,576.9 | 1,452.8 | 1,405.7 | 1,375.9 | 1,536.8 | 1,411.8 | 1,350.6 | ||||||||||||||||||||||||
| Total Equity | 2,088.6 | 2,319.9 | 2,085.7 | 1,918.5 | 1,751.7 | 1,941.8 | 1,780.0 | 1,727.5 | 1,648.3 | 1,782.5 | 1,654.5 | 1,604.6 | 1,569.2 | 1,726.4 | 1,587.8 | 1,520.7 | 1,587.7 | 1,635.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,794.5 | 2,074.8 | 1,982.5 | 1,570.8 | 1,416.7 | 1,758.1 | 1,648.1 | 1,622.6 | 1,530.0 | 1,695.2 | 1,567.5 | 1,516.4 | 1,471.5 | 1,636.2 | 1,472.2 | 1,405.2 | 1,380.8 | |||||||||||||||||||||||
| Book Value | 1,782.1 | 2,031.6 | 1,809.4 | 1,655.1 | 1,506.6 | 1,707.6 | 1,556.8 | 1,515.5 | 1,444.8 | 1,576.9 | 1,452.8 | 1,405.7 | 1,375.9 | 1,536.8 | 1,411.8 | 1,350.6 | 1,410.0 | 1,320.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,528.8 | 1,770.7 | 1,680.9 | 1,526.0 | 1,380.6 | 1,583.2 | 1,429.2 | 1,390.5 | 1,319.8 | 1,451.4 | 1,329.3 | 1,280.3 | 1,251.8 | 1,413.5 | 1,291.9 | 1,227.0 | 1,283.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.5 |
| 131.4 |
| 108.5 |
| 78.7 |
| 92.2 |
| 61.7 |
| 45.8 |
| 86.7 |
| 87.9 |
| 51.2 |
| 109.8 |
| 31.8 |
| 28.4 |
| 68.3 |
| 18.6 |
| 28.5 |
| 30.0 |
| 20.2 |
| 21.1 |
| 22.3 |
| 23.9 |
| 18.9 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,980.1 |
| 2,798.4 |
| 2,299.7 |
| 1,961.2 |
| 1,742.1 |
| 2,374.6 |
| 1,642.2 |
| 1,515.8 |
| 1,225.6 |
| 1,690.4 |
| 1,327.4 |
| 1,063.6 |
| 988.3 |
| 1,481.6 |
| 1,086.8 |
| 996.9 |
| 809.0 |
| 1,000.2 |
| 863.4 |
| 755.4 |
| 690.8 |
| 925.6 |
| 727.8 |
| 579.6 |
| 165.9 |
| 159.2 |
| 153.0 |
| 146.4 |
| 139.6 |
| 136.8 |
| 129.9 |
| 122.9 |
| 117.4 |
| 108.4 |
| 101.6 |
| 95.6 |
| 89.5 |
| 84.3 |
| 78.7 |
| 75.3 |
| 70.3 |
| 65.4 |
| 61.3 |
| 57.3 |
| 53.7 |
| 51.1 |
| 48.3 |
| 147.6 |
| 148.6 |
| 150.7 |
| 151.2 |
| 150.5 |
| 148.8 |
| 149.8 |
| 139.4 |
| 132.2 |
| 126.8 |
| 112.9 |
| 103.5 |
| 92.9 |
| 81.1 |
| 68.8 |
| 66.8 |
| 68.4 |
| 68.6 |
| 67.6 |
| 62.7 |
| 56.1 |
| 51.7 |
| 46.0 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.6 |
| 56.4 |
| 54.4 |
| 59.1 |
| 59.5 |
| 55.1 |
| 53.9 |
| 58.0 |
| 57.3 |
| 55.2 |
| 54.5 |
| 58.8 |
| 58.5 |
| 57.3 |
| 56.2 |
| 60.2 |
| 59.9 |
| - |
| - |
| - |
| - |
| 86.5 |
| 85.9 |
| 128.2 |
| 129.4 |
| 129.2 |
| 129.1 |
| 126.3 |
| 124.1 |
| 123.5 |
| 130.8 |
| 129.5 |
| 131.6 |
| 132.7 |
| 131.4 |
| 133.4 |
| 132.7 |
| 136.9 |
| 134.2 |
| 133.9 |
| 131.9 |
| 164.8 |
| 161.0 |
| 163.8 |
| 164.7 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.1 |
| 1.7 |
| 2.3 |
| 3.5 |
| 5.8 |
| 8.1 |
| 10.4 |
| 12.7 |
| 15.0 |
| 17.3 |
| 19.6 |
| 21.9 |
| 24.4 |
| 26.9 |
| 29.4 |
| 31.9 |
| 34.6 |
| 257.1 |
| 263.3 |
| 254.8 |
| 264.5 |
| 262.2 |
| 270.5 |
| 278.1 |
| 267.5 |
| 269.8 |
| 200.0 |
| 183.1 |
| 178.2 |
| 187.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.1 |
| 254.5 |
| 257.5 |
| 256.5 |
| 257.9 |
| 279.2 |
| 279.0 |
| 279.2 |
| 268.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 307.4 |
| 304.0 |
| 140.5 |
| 112.7 |
| 107.4 |
| 98.4 |
| 102.6 |
| 86.9 |
| 91.7 |
| 101.3 |
| 90.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,938.4 |
| 3,802.7 |
| 3,271.9 |
| 2,947.4 |
| 2,725.9 |
| 3,370.9 |
| 2,645.5 |
| 2,499.6 |
| 2,221.6 |
| 2,598.6 |
| 2,211.1 |
| 1,939.7 |
| 1,844.9 |
| 2,125.7 |
| 1,705.6 |
| 1,612.5 |
| 1,417.7 |
| 1,584.9 |
| 1,561.0 |
| 1,451.3 |
| 1,432.8 |
| 1,662.3 |
| 1,461.6 |
| 1,306.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 6.8 |
| 11.7 |
| 13.2 |
| 9.4 |
| 12.3 |
| 12.0 |
| 5.6 |
| 2.5 |
| 4.9 |
| 5.1 |
| 6.3 |
| 4.0 |
| 10.2 |
| 6.4 |
| 5.3 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 47.3 |
| 44.8 |
| 44.2 |
| 43.7 |
| 42.9 |
| 41.0 |
| 37.0 |
| 34.6 |
| 33.3 |
| 34.3 |
| 33.4 |
| 32.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 22.0 |
| 29.9 |
| 32.8 |
| 127.7 |
| 22.0 |
| 25.7 |
| 20.8 |
| 15.5 |
| 13.0 |
| 12.1 |
| 11.0 |
| 19.0 |
| 24.0 |
| 23.7 |
| 27.0 |
| 12.1 |
| 11.6 |
| 16.6 |
| 11.8 |
| 12.3 |
| 10.2 |
| 12.3 |
| 670.8 |
| 599.3 |
| 1,297.1 |
| 934.5 |
| 710.9 |
| 492.2 |
| 1,063.9 |
| 617.8 |
| 564.7 |
| 390.0 |
| 668.7 |
| 433.0 |
| 412.0 |
| 297.6 |
| 749.7 |
| 462.7 |
| 429.4 |
| 324.3 |
| 464.1 |
| 422.8 |
| 351.7 |
| 254.2 |
| 463.4 |
| 347.4 |
| 244.8 |
| 278.8 |
| 288.8 |
| 297.5 |
| 291.8 |
| 297.1 |
| 294.6 |
| 300.3 |
| 302.7 |
| 295.2 |
| 289.6 |
| 217.3 |
| 192.7 |
| 184.6 |
| 186.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.9 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.0 |
| 126.3 |
| 78.3 |
| 58.3 |
| 49.3 |
| 101.9 |
| 96.4 |
| 87.4 |
| 84.0 |
| 126.4 |
| 115.2 |
| 105.2 |
| 92.0 |
| 105.0 |
| 73.4 |
| 62.6 |
| 53.0 |
| 58.9 |
| 55.9 |
| 48.0 |
| 38.5 |
| 56.8 |
| 43.6 |
| 48.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,350.7 |
| 2,167.4 |
| 1,759.7 |
| 1,522.2 |
| 1,291.5 |
| 1,881.5 |
| 1,438.4 |
| 1,367.4 |
| 1,183.7 |
| 1,472.4 |
| 1,207.8 |
| 964.9 |
| 839.0 |
| 1,117.7 |
| 806.2 |
| 761.5 |
| 643.3 |
| 788.5 |
| 833.1 |
| 752.2 |
| 648.3 |
| 879.0 |
| 761.7 |
| 663.6 |
| 2,679.9 |
| 2,458.8 |
| 2,436.7 |
| 2,383.7 |
| 2,322.4 |
| 2,266.1 |
| 2,216.7 |
| 2,166.8 |
| 2,111.9 |
| 2,016.5 |
| 1,968.2 |
| 1,916.5 |
| 1,890.1 |
| 1,818.1 |
| 1,764.7 |
| 1,721.7 |
| 1,666.3 |
| 1,600.7 |
| 1,505.8 |
| 1,464.6 |
| 1,424.4 |
| 1,368.1 |
| 1,312.4 |
| 1,278.2 |
| 1,418.4 |
| 1,152.5 |
| 1,023.3 |
| 914.1 |
| 798.6 |
| 606.5 |
| 590.9 |
| 561.0 |
| 558.3 |
| 479.6 |
| 463.0 |
| 408.3 |
| 364.9 |
| 224.6 |
| 198.8 |
| 153.6 |
| 79.5 |
| 117.4 |
| 85.1 |
| 82.7 |
| 20.3 |
| (7.2) |
| (26.7) |
| (31.4) |
| (14.8) |
| (12.1) |
| (13.7) |
| (7.2) |
| (8.4) |
| (9.8) |
| (31.4) |
| (37.2) |
| (37.9) |
| (27.6) |
| (34.8) |
| (32.0) |
| (28.5) |
| (30.4) |
| (29.0) |
| (31.5) |
| (26.0) |
| (31.4) |
| (45.0) |
| (48.9) |
| (49.9) |
| (50.1) |
| (45.2) |
| (42.0) |
| 2,354.7 |
| 2,249.5 |
| 2,059.6 |
| 1,824.7 |
| 1,821.7 |
| 1,820.7 |
| 1,819.2 |
| 1,678.2 |
| 1,649.0 |
| 1,609.9 |
| 1,502.8 |
| 1,395.1 |
| 1,292.9 |
| 1,265.9 |
| 1,244.6 |
| 1,105.4 |
| 1,103.3 |
| 1,042.7 |
| 898.0 |
| 811.7 |
| 806.2 |
| 804.2 |
| 314.9 |
| 290.6 |
| 274.3 |
| 265.1 |
| 258.4 |
| 236.1 |
| 231.6 |
| 221.3 |
| 256.5 |
| 238.6 |
| 236.5 |
| 238.2 |
| 249.8 |
| 231.3 |
| 227.3 |
| 224.5 |
| 252.4 |
| 252.4 |
| 240.4 |
| 224.7 |
| 256.0 |
| 245.5 |
| 237.2 |
| 1,410.0 |
| 1,320.4 |
| 1,221.6 |
| 1,151.0 |
| 1,169.3 |
| 1,230.9 |
| 970.9 |
| 900.5 |
| 816.6 |
| 869.7 |
| 764.7 |
| 738.3 |
| 767.7 |
| 758.1 |
| 668.1 |
| 623.7 |
| 549.9 |
| 544.0 |
| 475.6 |
| 458.8 |
| 559.7 |
| 527.3 |
| 454.4 |
| 405.9 |
| 1,512.2 |
| 1,425.3 |
| 1,434.4 |
| 1,489.4 |
| 1,207.0 |
| 1,132.2 |
| 1,037.9 |
| 1,126.3 |
| 1,003.3 |
| 974.8 |
| 1,006.0 |
| 1,007.9 |
| 899.4 |
| 851.0 |
| 774.3 |
| 796.4 |
| 728.0 |
| 699.1 |
| 784.5 |
| 783.3 |
| 700.0 |
| 643.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,501.2 |
| 1,365.2 |
| 1,250.3 |
| 1,249.9 |
| 1,310.7 |
| 1,024.3 |
| 951.1 |
| 835.6 |
| 1,021.8 |
| 894.4 |
| 651.6 |
| 690.7 |
| 731.9 |
| 624.1 |
| 567.5 |
| 484.7 |
| 536.2 |
| 440.7 |
| 403.7 |
| 436.7 |
| 462.2 |
| 380.4 |
| 334.8 |
| 1,221.6 |
| 1,151.0 |
| 1,169.3 |
| 1,230.9 |
| 970.9 |
| 900.5 |
| 816.6 |
| 869.7 |
| 764.7 |
| 738.3 |
| 767.7 |
| 758.1 |
| 668.1 |
| 623.7 |
| 549.9 |
| 544.0 |
| 475.6 |
| 458.8 |
| 559.7 |
| 527.3 |
| 454.4 |
| 405.9 |
| 1,191.8 |
| 1,093.0 |
| 1,021.0 |
| 1,039.5 |
| 1,101.1 |
| 843.9 |
| 775.3 |
| 691.4 |
| 736.7 |
| 631.7 |
| 600.9 |
| 627.0 |
| 616.4 |
| 522.0 |
| 476.1 |
| 395.7 |
| 390.2 |
| 319.7 |
| 302.4 |
| 368.1 |
| 337.0 |
| 258.7 |
| 206.6 |