| (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 | 2,938.0 | 3,045.2 | 1,132.3 | 769.0 | 862.8 | 1,183.2 | 1,179.1 | 714.1 | 818.3 | 930.1 | 718.4 | 653.8 | 420.4 | 310.9 | 171.2 | 396.1 | 334.1 | ||
| Restricted Cash | - | - | 3.3 | 0.5 | 1.5 | 16.6 | 1.6 | 1.5 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 1,288.3 | 930.7 | 500.5 | 446.3 | 604.0 | 219.4 | 337.8 | 242.4 | 519.2 | 341.0 | 506.3 | 785.0 | 516.5 | - | - | - | - | ||
| Cash And Short Term Investments | 4,226.3 | 3,975.9 | 1,632.8 | 1,215.3 | 1,466.8 | 1,402.6 | 1,516.9 | 956.5 | 1,337.5 | 1,271.1 | 1,224.7 | 1,438.8 | 936.9 | 310.9 | 171.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 659.6 | 609.1 | 771.5 | 643.0 | 582.2 | 514.6 | 543.6 | 456.9 | 438.7 | 365.5 | 315.4 | 288.0 | 302.5 | 321.1 | 283.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,126.2 | 1,086.7 | 903.5 | 875.5 | 726.7 | 802.3 | 640.9 | 607.0 | 554.9 | 396.6 | 339.9 | 296.8 | 308.9 | 281.0 | 261.3 | 203.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,661.7 | 2,480.5 | 2,289.6 | 2,383.2 | 2,201.2 | 1,993.7 | 1,572.6 | 1,322.8 | 1,091.9 | 961.4 | 854.3 | 808.3 | 764.7 | 694.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 227.5 | 197.4 | 186.6 | 201.9 | 204.5 | 196.5 | 180.4 | 134.0 | 116.6 | 97.1 | 63.9 | 58.2 | 48.4 | 74.7 | 85.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 598.3 | 597.7 | 597.0 | 596.3 | 595.7 | 595.0 | 594.4 | 593.8 | 438.4 | 822.3 | 596.9 | 598.1 | 593.1 | 189.3 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 658.7 | 654.8 | 650.5 | 646.3 | 642.0 | 636.4 | 218.1 | 215.2 | 212.0 | 242.6 | 239.1 | 128.9 | 126.0 | 124.2 | 120.0 | 117.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 598.3 | 597.7 | 597.0 | 596.3 | 595.7 | 595.0 | 594.4 | 593.8 | 1,036.4 | 822.3 | 596.9 | 598.1 | 593.1 | 189.3 | - | - | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,445.5 | 2,938.0 | 2,685.6 | 3,272.8 | 3,140.6 | 3,045.2 | 3,676.4 | 1,644.5 | 1,224.6 | 1,132.3 | 1,410.1 | 1,042.6 | 872.5 | 769.0 | 1,247.8 | |||||||||||||||||||||||||
| 218.7 |
| 141.8 |
| - |
| - |
| - |
| 396.1 |
| 334.1 |
| 218.7 |
| 141.8 |
| 277.3 |
| 249.4 |
| - |
| - |
| 165.9 |
| - |
| - |
| Prepaid Expenses | 135.0 | 121.0 | 128.8 | 110.0 | 85.2 | 75.1 | 59.1 | 54.3 | 60.6 | 45.9 | 45.1 | 48.8 | 46.8 | 41.6 | 35.0 | 35.4 | 33.7 | - | - |
| Other Current Assets | 339.3 | 347.6 | 224.9 | 195.9 | 237.1 | 208.2 | 168.0 | 131.8 | 116.9 | 111.8 | 66.4 | 121.7 | 71.8 | 57.0 | 57.1 | 62.7 | 35.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,738.9 | 6,285.4 | 4,035.7 | 3,095.8 | 3,180.7 | 3,091.0 | 2,984.0 | 2,286.9 | 2,549.2 | 2,240.0 | 2,047.9 | 2,231.1 | 1,725.8 | 1,291.9 | 1,168.5 | 1,032.6 | 889.2 | - | - |
| 604.1 |
| 542.4 |
| 505.4 |
| - |
| - |
| Accumulated Depreciation | 849.8 | 794.5 | 698.6 | 750.4 | 654.6 | 598.5 | 512.3 | 455.3 | 412.2 | 381.4 | 371.8 | 365.4 | 343.1 | 321.2 | 299.8 | 272.6 | 253.4 | - | - |
| Property,Plant & Equipment Net | 1,811.9 | 1,686.0 | 1,591.0 | 1,632.8 | 1,546.6 | 1,395.2 | 1,060.3 | 867.5 | 679.7 | 580.0 | 482.5 | 442.9 | 421.6 | 373.3 | 304.3 | 269.8 | 252.0 | - | - |
| Long Term Investments | 278.6 | 307.9 | 583.9 | 1,239.0 | 1,834.2 | 801.6 | 585.5 | 506.3 | 567.0 | 532.1 | 379.9 | 240.9 | 21.9 | 21.1 | 21.8 | 25.0 | 22.3 | - | - |
| Equity Method Investments | 34.7 | 34.8 | 33.6 | 21.4 | 8.4 | 5.7 | 6.2 | 4.4 | 4.1 | 5.6 | 6.7 | 9.3 | 11.4 | 11.5 | 11.9 | 10.0 | 9.9 | - | - |
| Goodwill | 1,768.6 | 1,776.7 | 1,145.1 | 1,064.8 | 1,167.9 | 1,173.2 | 1,167.7 | 1,112.2 | 1,126.5 | 626.1 | 628.3 | 376.0 | 385.4 | 384.7 | 349.8 | 315.2 | 315.2 | 315.7 | - |
| Intangible Assets | 1,128.2 | 1,176.6 | 399.4 | 285.2 | 323.6 | 331.4 | 336.5 | 343.2 | 468.0 | 204.8 | 205.4 | 23.4 | 33.5 | 67.0 | 66.9 | 67.1 | 86.7 | - | - |
| Operating Lease Right Of Use Assets | 102.7 | 98.2 | 84.4 | 92.3 | 92.1 | 94.2 | 80.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,138.1 | 992.1 | 749.4 | 484.0 | 246.7 | 230.9 | 172.2 | 174.0 | 167.1 | 203.8 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 730.2 | 721.6 | 463.2 | 299.1 | 110.8 | 119.6 | 101.8 | 33.6 | 108.9 | 123.2 | 131.8 | 49.2 | 35.4 | 26.3 | 24.6 | 13.0 | 13.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,697.2 | 13,055.3 | 9,363.2 | 8,292.5 | 8,502.6 | 7,237.1 | 6,488.1 | 5,323.7 | 5,666.4 | 4,510.0 | 4,056.3 | 3,523.0 | 2,709.9 | 2,221.5 | 1,980.5 | 1,767.2 | 1,615.5 | - | - |
| 47.6 |
| 51.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 0.0 | 598.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.5 | 23.4 | 22.9 | 25.5 | 25.5 | 27.2 | 25.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 467.5 | 358.6 | 316.4 | 268.7 | 319.7 | 236.7 | 295.8 | 226.1 | 249.4 | 216.1 | 209.4 | - | - | 263.2 | 234.8 | 226.1 | 203.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,813.7 | 1,505.2 | 1,195.4 | 1,022.4 | 1,032.3 | 893.9 | 902.4 | 876.6 | 1,420.0 | 532.5 | 476.2 | 426.1 | 345.6 | 347.4 | 335.2 | 337.8 | 290.5 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 82.6 | 78.9 | 65.2 | 69.5 | 69.1 | 72.7 | 58.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 362.3 | 373.3 | 251.3 | 217.5 | 267.3 | 252.4 | 203.3 | 150.0 | 147.1 | 115.3 | 285.4 | 112.6 | 100.4 | 94.8 | 157.0 | 121.2 | 76.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,359.6 | 2,992.4 | 2,643.8 | 2,485.8 | 2,666.7 | 2,662.8 | 2,339.8 | 2,183.3 | 2,710.2 | 1,891.0 | 1,553.2 | 1,331.6 | 1,165.5 | 754.4 | 653.1 | 459.0 | 457.6 | - | - |
| 76.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 211.3 | 1,056.0 | - | - |
| Retained Earnings | 14,240.5 | 13,167.0 | 8,992.4 | 7,590.0 | 6,068.1 | 4,565.0 | 3,741.6 | 2,694.7 | 1,962.1 | 3,906.3 | 3,336.8 | 2,841.9 | 2,030.8 | 1,653.9 | 1,360.7 | 1,124.0 | 906.0 | - | - |
| Accumulated Other Comprehensive Income | (238.3) | (244.5) | (242.8) | (254.9) | (157.7) | (161.1) | (156.0) | (138.5) | (132.7) | (198.4) | (182.6) | (100.9) | (27.6) | (37.9) | (37.5) | (42.1) | (7.9) | (35.4) | 7.5 |
| Treasury Stock | - | - | - | - | 2,416.9 | 1,904.1 | 1,278.7 | 1,015.4 | 252.1 | 2,499.3 | 1,837.0 | 1,556.9 | 1,256.0 | 749.9 | 405.8 | 102.0 | 872.3 | - | - |
| Minority Interest | 0.0 | 64.5 | 69.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 10,337.6 | 9,998.4 | 6,650.0 | 5,806.7 | 5,835.9 | 4,574.3 | 4,148.3 | 3,140.4 | 2,956.2 | 2,619.0 | 2,503.1 | 2,191.4 | 1,544.4 | 1,467.1 | 1,327.4 | 1,308.2 | 1,157.9 | 878.8 | 835.0 |
| Total Equity | 10,337.6 | 10,062.9 | 6,719.4 | 5,806.7 | 5,835.9 | 4,574.3 | 4,148.3 | 3,140.4 | 2,956.2 | 2,619.0 | 2,503.1 | 2,191.4 | 1,544.4 | 1,467.1 | 1,327.4 | 1,308.2 | 1,157.9 | 878.8 | 835.0 |
| - |
| - |
| - |
| Net debt | (3,628.0) | (3,378.2) | (1,035.8) | (619.0) | (871.1) | (807.6) | (922.5) | (362.7) | (301.1) | (448.8) | (627.8) | (840.7) | (343.8) | (121.6) | - | - | - | - | - |
| Working Capital | 4,925.2 | 4,780.2 | 2,840.3 | 2,073.4 | 2,148.4 | 2,197.1 | 2,081.6 | 1,410.3 | 1,129.2 | 1,707.5 | 1,571.7 | 1,805.0 | 1,380.2 | 944.5 | 833.3 | 694.8 | 598.7 | - | - |
| Book Value | 10,337.6 | 9,998.4 | 6,650.0 | 5,806.7 | 5,835.9 | 4,574.3 | 4,148.3 | 3,140.4 | 2,956.2 | 2,619.0 | 2,503.1 | 2,191.4 | 1,544.4 | 1,467.1 | 1,327.4 | 1,308.2 | 1,157.9 | 878.8 | 835.0 |
| Tangible Book Value | 7,440.8 | 7,045.1 | 5,105.5 | 4,456.7 | 4,344.4 | 3,069.7 | 2,644.1 | 1,685.0 | 1,361.7 | 1,788.1 | 1,669.4 | 1,792.0 | 1,125.5 | 1,015.4 | 910.7 | 925.9 | 756.0 | 563.1 | - |
| 1,198.1 |
| 1,030.9 |
| 862.8 |
| 1,506.9 |
| 1,312.8 |
| 1,174.2 |
| 1,183.2 |
| 1,024.0 |
| 903.5 |
| 662.9 |
| 1,179.1 |
| 1,186.6 |
| 726.8 |
| 709.2 |
| 714.1 |
| 1,261.3 |
| 1,226.4 |
| 1,227.0 |
| 818.3 |
| 630.3 |
| 508.2 |
| 819.3 |
| 930.1 |
| 645.0 |
| 369.9 |
| Restricted Cash | 1.0 | 0.5 | - | - | - | - | - | - | 3.6 | 3.3 | 0.4 | 1.4 | 0.6 | 0.5 | 1.1 | 1.8 | 1.3 | 1.5 | 9.8 | 12.8 | 16.4 | 16.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,226.0 | 1,288.3 | 1,156.4 | 789.4 | 757.9 | 930.7 | 769.7 | 345.3 | 473.0 | 500.5 | 453.8 | 466.7 | 381.7 | 446.3 | 490.9 | 317.7 | 465.0 | 604.0 | 287.8 | 248.4 | 156.4 | 219.4 | 271.3 | 260.3 | 368.2 | 337.8 | 170.3 | 207.5 | 253.8 | 242.4 | 334.4 | 174.4 | 272.3 | 519.2 | 772.5 | 623.6 | 98.9 | 341.0 | 555.3 | 690.3 |
| Cash And Short Term Investments | 3,671.5 | 4,226.3 | 3,842.0 | 4,062.2 | 3,898.5 | 3,975.9 | 4,446.1 | 1,989.8 | 1,697.6 | 1,632.8 | 1,863.9 | 1,509.3 | 1,254.2 | 1,215.3 | 1,738.7 | 1,515.8 | 1,495.9 | 1,466.8 | 1,794.7 | 1,561.2 | 1,330.6 | 1,402.6 | 1,295.3 | 1,163.8 | 1,031.1 | 1,516.9 | 1,356.9 | 934.3 | 963.0 | 956.5 | 1,595.7 | 1,400.8 | 1,499.3 | 1,337.5 | 1,402.8 | 1,131.8 | 918.2 | 1,271.1 | 1,200.3 | 1,060.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 775.7 | 659.6 | 693.3 | 697.0 | 669.2 | 609.1 | 716.0 | 778.3 | 817.6 | 771.5 | 739.8 | 754.4 | 717.7 | 643.0 | 618.1 | 636.4 | 636.3 | 582.2 | 600.6 | 640.5 | 586.6 | 514.6 | 549.7 | - | - | 543.6 | - | - | - | - | 423.8 | 431.4 | 406.6 | 438.7 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,119.0 | 1,126.2 | 1,140.9 | 1,141.7 | 1,113.9 | 1,086.7 | 1,104.2 | 1,024.7 | 1,207.3 | 903.5 | 1,032.4 | 980.2 | 914.3 | 875.5 | 757.8 | 740.0 | 730.6 | 726.7 | 737.8 | 759.5 | 767.9 | 802.3 | 773.3 | 735.1 | 662.2 | 640.9 | 611.1 | 624.9 | 630.9 | 607.0 | 583.8 | 568.1 | 573.9 | 554.9 | 538.4 | 491.6 | 431.4 | 396.6 | 401.0 | 367.6 |
| Prepaid Expenses | 135.7 | 135.0 | 125.2 | 110.0 | 111.3 | 121.0 | 114.9 | 110.2 | 138.1 | 128.8 | 133.3 | 123.2 | 119.1 | 110.0 | 88.4 | 79.3 | 94.1 | |||||||||||||||||||||||
| Other Current Assets | 329.5 | 339.3 | 323.4 | 314.4 | 304.5 | 347.6 | 231.0 | 252.1 | 250.6 | 224.9 | 235.8 | 217.4 | 190.3 | 195.9 | 267.6 | 248.8 | 234.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,228.7 | 6,738.9 | 6,358.9 | 6,577.2 | 6,212.7 | 6,285.4 | 6,727.7 | 4,516.0 | 4,170.5 | 4,035.7 | 4,067.5 | 3,647.0 | 3,257.2 | 3,095.8 | 3,513.9 | 3,263.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,823.1 | 1,811.9 | 1,743.3 | 1,726.6 | 1,698.3 | 1,686.0 | 1,675.7 | 1,640.1 | 1,767.9 | 1,591.0 | 1,681.3 | 1,662.2 | 1,646.0 | 1,632.8 | 1,566.4 | 1,559.9 | ||||||||||||||||||||||||
| Long Term Investments | 285.6 | 278.6 | 274.7 | 298.5 | 277.9 | 307.9 | 319.6 | 353.3 | 455.6 | 583.9 | 704.6 | 856.2 | 1,066.7 | 1,239.0 | 1,381.0 | 1,490.8 | 1,623.7 | |||||||||||||||||||||||
| Equity Method Investments | 35.0 | 34.7 | 34.0 | 34.6 | 33.1 | 34.8 | 32.3 | 34.0 | 34.1 | 33.6 | 22.9 | 23.5 | 24.2 | 21.4 | 21.5 | 14.6 | 7.7 | |||||||||||||||||||||||
| Goodwill | 1,819.6 | 1,768.6 | 1,768.5 | 1,776.7 | 1,778.7 | 1,776.7 | 1,605.3 | 1,151.0 | 1,252.8 | 1,145.1 | 1,297.4 | 1,299.5 | 1,308.4 | 1,164.3 | 1,158.7 | 1,164.1 | 1,166.3 | 1,167.9 | ||||||||||||||||||||||
| Intangible Assets | 1,227.9 | 1,128.2 | 1,130.8 | 1,172.8 | 1,174.9 | 1,176.6 | 956.1 | 417.1 | 446.8 | 399.4 | 429.8 | 431.4 | 446.8 | 285.2 | 266.5 | 320.7 | 322.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 99.3 | 102.7 | 96.5 | 99.0 | 96.9 | 98.2 | 104.4 | 92.8 | 98.4 | 84.4 | 90.9 | 84.9 | 88.5 | 92.3 | 87.7 | 84.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,098.1 | 1,138.1 | 1,099.9 | 1,082.1 | 1,027.8 | 992.1 | 888.4 | 832.6 | 776.7 | 749.4 | 651.9 | 610.7 | 544.0 | 484.0 | 347.5 | 307.6 | 294.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 738.9 | 730.2 | 784.8 | 743.0 | 742.7 | 721.6 | 683.5 | 789.8 | 767.6 | 463.2 | 447.4 | 412.1 | 293.6 | 299.1 | 316.5 | 234.7 | 129.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,321.2 | 13,697.2 | 13,272.2 | 13,488.7 | 13,022.3 | 13,055.3 | 12,971.2 | 10,099.3 | 9,736.3 | 9,363.2 | 9,370.8 | 9,004.0 | 8,651.2 | 8,292.5 | 8,638.2 | 8,425.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 181.1 | 227.5 | 165.0 | 162.1 | 172.4 | 197.4 | 172.8 | 185.9 | 212.3 | 186.6 | 190.6 | 193.0 | 180.8 | 201.9 | 154.9 | 162.5 | 158.8 | 204.5 | 139.5 | 144.6 | 150.4 | 196.5 | 162.5 | 153.4 | 151.5 | 180.4 | 135.9 | 151.0 | 147.2 | 134.0 | 134.0 | 124.6 | 121.2 | 116.6 | 113.4 | 104.6 | 93.0 | 97.1 | 87.0 | 83.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 24.3 | 24.5 | 26.8 | 25.9 | 23.7 | 23.4 | 24.2 | 21.5 | 24.8 | 22.9 | 24.3 | 24.3 | 25.1 | 25.5 | 23.5 | 23.3 | ||||||||||||||||||||||||
| Accrued Expenses | 265.4 | 467.5 | 437.4 | 352.7 | 232.8 | 358.6 | 312.1 | 288.7 | 237.2 | 316.4 | 340.0 | 312.7 | 225.8 | 268.7 | 250.0 | 256.0 | 221.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,409.0 | 1,813.7 | 1,588.0 | 1,404.7 | 1,394.8 | 1,505.2 | 1,944.1 | 1,217.0 | 1,110.8 | 1,195.4 | 1,238.9 | 1,157.2 | 1,082.0 | 1,022.4 | 917.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 598.5 | 598.3 | 598.2 | 598.0 | 597.8 | 597.7 | 597.5 | 597.3 | 597.2 | 597.0 | 596.8 | 596.7 | 596.5 | 596.3 | 596.2 | 596.0 | 595.9 | 595.7 | 595.5 | 595.4 | 595.2 | 595.0 | 594.9 | 594.7 | 594.6 | 594.4 | 594.2 | 594.1 | 593.9 | 593.8 | 593.6 | 593.9 | 456.0 | 438.4 | 1,034.0 | 1,016.8 | 847.9 | 822.3 | 600.6 | 602.5 |
| Operating Lease Liabilities Non-Current | 80.1 | 82.6 | 75.3 | 78.7 | 77.9 | 78.9 | 85.0 | 74.2 | 77.2 | 65.2 | 70.0 | 63.5 | 66.2 | 69.5 | 67.1 | 63.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 350.7 | 362.3 | 362.6 | 379.2 | 357.6 | 426.0 | 322.6 | 257.1 | 266.5 | 251.3 | 240.3 | 242.7 | 260.1 | 217.5 | 221.1 | 222.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,993.7 | 3,359.6 | 3,067.2 | 2,882.2 | 2,830.7 | 2,992.4 | 3,359.8 | 2,594.7 | 2,549.9 | 2,643.8 | 2,643.7 | 2,557.5 | 2,589.2 | 2,485.8 | 2,420.4 | 2,481.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 660.0 | 658.7 | 658.2 | 657.6 | 655.9 | 654.8 | 654.3 | 653.5 | 651.8 | 650.5 | 649.9 | 649.1 | 647.1 | 646.3 | 645.7 | 645.0 | 642.9 | 642.0 | 641.2 | 640.1 | 637.5 | 636.4 | 635.0 | 633.5 | 218.5 | 218.1 | 217.5 | 216.9 | 216.0 | 215.2 | 214.8 | 214.0 | 213.0 | 212.0 | 211.6 | 244.7 | 243.2 | 242.6 | 242.0 | 241.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 14,621.2 | 14,240.5 | 14,149.3 | 13,858.2 | 13,525.0 | 13,167.0 | 12,781.4 | 9,710.6 | 9,344.3 | 8,992.4 | 8,622.5 | 8,237.6 | 7,930.5 | 7,590.0 | 7,191.6 | 6,848.1 | 6,441.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (221.3) | (238.3) | (250.4) | (264.1) | (254.5) | (244.5) | (252.5) | (220.2) | (233.3) | (242.8) | (250.1) | (255.5) | (255.4) | (254.9) | (256.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,177.6 | 2,822.5 | 2,416.9 | ||||||||||||||||||||||
| Minority Interest | - | - | 0.0 | 61.2 | 62.9 | 64.5 | 65.8 | 67.2 | 68.5 | 69.4 | 69.6 | 70.8 | 84.0 | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 10,327.5 | 10,337.6 | 10,205.0 | 10,545.3 | 10,128.7 | 9,998.4 | 9,545.6 | 7,437.4 | 7,117.9 | 6,650.0 | 6,657.5 | 6,375.7 | 5,978.0 | 5,806.7 | 6,217.8 | 5,943.6 | ||||||||||||||||||||||||
| Total Equity | 10,327.5 | 10,337.6 | 10,205.0 | 10,606.5 | 10,191.6 | 10,062.9 | 9,611.4 | 7,504.6 | 7,186.4 | 6,719.4 | 6,727.1 | 6,446.5 | 6,062.0 | 5,806.7 | 6,217.8 | 5,943.6 | 5,844.9 | 5,835.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 598.5 | 598.3 | 598.2 | 598.0 | 597.8 | 597.7 | 597.5 | 597.3 | 597.2 | 597.0 | 596.8 | 596.7 | 596.5 | 596.3 | 596.2 | 596.0 | 595.9 | 595.7 | 595.5 | 595.4 | 595.2 | 595.0 | 594.9 | 594.7 | 594.6 | 594.4 | 594.2 | 594.1 | 593.9 | 593.8 | 1,193.5 | 1,193.1 | 1,054.6 | 1,036.4 | 1,034.0 | 1,016.8 | 847.9 | 822.3 | 600.6 | 602.5 |
| Net debt | (3,073.0) | (3,628.0) | (3,243.8) | (3,464.2) | (3,300.7) | (3,378.2) | (3,848.6) | (1,392.5) | (1,100.4) | (1,035.8) | (1,267.1) | (912.6) | (657.7) | (619.0) | (1,142.5) | (919.8) | (900.0) | (871.1) | ||||||||||||||||||||||
| Working Capital | 4,819.7 | 4,925.2 | 4,770.9 | 5,172.5 | 4,817.9 | 4,780.2 | 4,783.6 | 3,299.0 | 3,059.7 | 2,840.3 | 2,828.6 | 2,489.8 | 2,175.2 | 2,073.4 | 2,596.0 | 2,294.0 | 2,291.4 | |||||||||||||||||||||||
| Book Value | 10,327.5 | 10,337.6 | 10,205.0 | 10,545.3 | 10,128.7 | 9,998.4 | 9,545.6 | 7,437.4 | 7,117.9 | 6,650.0 | 6,657.5 | 6,375.7 | 5,978.0 | 5,806.7 | 6,217.8 | 5,943.6 | 5,844.9 | 5,835.9 | ||||||||||||||||||||||
| Tangible Book Value | 7,280.0 | 7,440.8 | 7,305.7 | 7,595.8 | 7,175.1 | 7,045.1 | 6,984.2 | 5,869.3 | 5,418.3 | 5,105.5 | 4,930.3 | 4,644.8 | 4,222.8 | 4,357.2 | 4,792.6 | 4,458.8 | 4,356.6 | |||||||||||||||||||||||
| 85.2 |
| 76.9 |
| 68.6 |
| 77.3 |
| 75.1 |
| 68.6 |
| 57.3 |
| 65.8 |
| 59.1 |
| 57.3 |
| 55.7 |
| 55.4 |
| 54.3 |
| 52.6 |
| 69.9 |
| 78.0 |
| 60.6 |
| 52.8 |
| 54.1 |
| 53.0 |
| 45.9 |
| 49.8 |
| 50.0 |
| 237.1 |
| 241.9 |
| 233.3 |
| 229.1 |
| 208.2 |
| 171.5 |
| 166.2 |
| 163.7 |
| 168.0 |
| 144.4 |
| 130.2 |
| 141.5 |
| 131.8 |
| 150.4 |
| 137.1 |
| 118.9 |
| 116.9 |
| 97.4 |
| 95.2 |
| 105.6 |
| 111.8 |
| 66.1 |
| 81.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,241.3 |
| 3,180.7 |
| 3,515.5 |
| 3,322.9 |
| 3,069.2 |
| 3,091.0 |
| 2,980.4 |
| 2,690.3 |
| 2,507.9 |
| 2,984.0 |
| 2,739.7 |
| 2,354.7 |
| 2,368.8 |
| 2,286.9 |
| 2,912.6 |
| 2,696.0 |
| 2,716.9 |
| 2,549.2 |
| 2,566.4 |
| 2,283.4 |
| 2,018.4 |
| 2,240.0 |
| 2,171.4 |
| 1,985.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,552.2 |
| 1,546.6 |
| 1,464.6 |
| 1,445.8 |
| 1,417.9 |
| 1,395.2 |
| 1,276.3 |
| 1,195.6 |
| 1,100.6 |
| 1,060.3 |
| 973.6 |
| 931.1 |
| 892.2 |
| 867.5 |
| 826.1 |
| 770.2 |
| 711.6 |
| 679.7 |
| 649.6 |
| 627.9 |
| 588.8 |
| 580.0 |
| 543.7 |
| 516.2 |
| 1,834.2 |
| 1,282.0 |
| 1,014.2 |
| 802.2 |
| 801.6 |
| 599.0 |
| 594.4 |
| 587.8 |
| 585.5 |
| 386.0 |
| 412.9 |
| 453.7 |
| 506.3 |
| 479.0 |
| 470.4 |
| 532.1 |
| 567.0 |
| 567.5 |
| 551.5 |
| 519.0 |
| 532.1 |
| 467.5 |
| 391.7 |
| 8.4 |
| 8.4 |
| 8.0 |
| 7.1 |
| 5.7 |
| 5.5 |
| 5.2 |
| 5.7 |
| 6.2 |
| 6.9 |
| 5.3 |
| 5.5 |
| 4.4 |
| 4.4 |
| 4.1 |
| 4.3 |
| 4.1 |
| 4.2 |
| 4.4 |
| 4.6 |
| 5.6 |
| 7.1 |
| 7.4 |
| 1,170.4 |
| 1,171.8 |
| 1,170.8 |
| 1,173.2 |
| 1,170.0 |
| 1,167.7 |
| 1,166.2 |
| 1,167.7 |
| 1,156.6 |
| 1,173.9 |
| 1,103.4 |
| 1,112.2 |
| 1,122.3 |
| 1,118.6 |
| 1,144.8 |
| 1,126.5 |
| 980.5 |
| 965.1 |
| 945.2 |
| 626.1 |
| 630.0 |
| 629.4 |
| 323.6 |
| 325.3 |
| 327.0 |
| 330.3 |
| 331.4 |
| 332.4 |
| 333.5 |
| 334.8 |
| 336.5 |
| 381.1 |
| 385.6 |
| 341.3 |
| 343.2 |
| 467.9 |
| 466.0 |
| 480.5 |
| 468.0 |
| 414.9 |
| 408.6 |
| 402.1 |
| 204.8 |
| 207.0 |
| 208.7 |
| 90.1 |
| 92.1 |
| 84.8 |
| 84.6 |
| 88.5 |
| 94.2 |
| 89.5 |
| 84.7 |
| 75.5 |
| 80.1 |
| 73.3 |
| 71.2 |
| 69.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.7 |
| 184.0 |
| 190.5 |
| 209.3 |
| 230.9 |
| 215.2 |
| 204.1 |
| 158.0 |
| 172.2 |
| 155.8 |
| 163.8 |
| 164.5 |
| 174.0 |
| 115.1 |
| 130.1 |
| 181.4 |
| 167.1 |
| 197.1 |
| 185.2 |
| - |
| 203.8 |
| - |
| - |
| 110.8 |
| 133.7 |
| 105.3 |
| 125.5 |
| 119.6 |
| 138.0 |
| 153.8 |
| 145.3 |
| 101.8 |
| 100.2 |
| 80.3 |
| 75.5 |
| 33.6 |
| 35.2 |
| 34.8 |
| 57.8 |
| 108.9 |
| 112.4 |
| 116.8 |
| 127.8 |
| 123.2 |
| 124.8 |
| 126.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,419.9 |
| 8,502.6 |
| 8,160.3 |
| 7,662.1 |
| 7,213.7 |
| 7,237.1 |
| 6,800.8 |
| 6,424.1 |
| 6,076.1 |
| 6,488.1 |
| 5,966.3 |
| 5,573.5 |
| 5,469.3 |
| 5,323.7 |
| 5,958.2 |
| 5,686.1 |
| 5,825.1 |
| 5,666.4 |
| 5,488.4 |
| 5,138.5 |
| 4,780.4 |
| 4,510.0 |
| 4,339.0 |
| 4,051.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 599.9 |
| 599.2 |
| 598.6 |
| 598.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 25.5 |
| 24.2 |
| 25.1 |
| 26.5 |
| 27.2 |
| 24.2 |
| 23.8 |
| 24.9 |
| 25.5 |
| 24.1 |
| 23.8 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.7 |
| 325.0 |
| 262.2 |
| 197.5 |
| 236.7 |
| 244.8 |
| 198.9 |
| 166.3 |
| 295.8 |
| 262.2 |
| 197.8 |
| 152.7 |
| 226.1 |
| 212.2 |
| 163.5 |
| 140.2 |
| 249.4 |
| 214.2 |
| 162.6 |
| 129.0 |
| 216.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 969.1 |
| 949.9 |
| 1,032.3 |
| 966.5 |
| 886.2 |
| 799.0 |
| 893.9 |
| 846.3 |
| 873.2 |
| 746.9 |
| 902.4 |
| 775.8 |
| 697.0 |
| 646.5 |
| 876.6 |
| 1,261.1 |
| 1,183.2 |
| 1,314.5 |
| 1,420.0 |
| 735.2 |
| - |
| - |
| 532.5 |
| - |
| - |
| 68.4 |
| 69.1 |
| 64.4 |
| 63.7 |
| 67.1 |
| 72.7 |
| 71.0 |
| 66.0 |
| 55.7 |
| 58.9 |
| 52.4 |
| 50.4 |
| 49.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| 36.8 |
| - |
| 36.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.7 |
| 267.3 |
| 275.5 |
| 268.4 |
| 250.8 |
| 252.4 |
| 484.0 |
| 465.7 |
| 192.3 |
| 203.3 |
| 159.9 |
| 162.2 |
| 156.7 |
| 150.0 |
| 285.1 |
| 282.5 |
| 321.8 |
| 311.7 |
| 416.2 |
| 420.9 |
| 409.4 |
| 504.6 |
| 513.8 |
| 499.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,575.0 |
| 2,666.7 |
| 2,619.0 |
| 2,528.8 |
| 2,555.3 |
| 2,662.8 |
| 2,590.5 |
| 2,585.0 |
| 2,175.0 |
| 2,339.8 |
| 2,151.5 |
| 2,073.2 |
| 2,021.8 |
| 2,183.3 |
| 2,596.9 |
| 2,521.9 |
| 2,579.4 |
| 2,710.2 |
| 2,325.9 |
| 2,198.9 |
| 2,037.7 |
| 1,891.0 |
| 1,647.2 |
| 1,580.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,068.1 |
| 5,732.8 |
| 5,392.7 |
| 4,903.2 |
| 4,565.0 |
| 4,255.5 |
| 3,930.3 |
| 4,052.2 |
| 3,741.6 |
| 3,461.4 |
| 3,186.7 |
| 2,944.4 |
| 2,694.7 |
| 2,687.7 |
| 2,461.8 |
| 2,179.1 |
| 1,962.1 |
| 1,964.9 |
| 4,331.9 |
| 4,145.8 |
| 3,906.3 |
| 3,747.8 |
| 3,606.4 |
| (224.4) |
| (186.6) |
| (157.7) |
| (155.4) |
| (159.6) |
| (172.4) |
| (161.1) |
| (157.9) |
| (146.1) |
| (152.0) |
| (156.0) |
| (155.8) |
| (138.2) |
| (141.2) |
| (138.5) |
| (139.0) |
| (150.8) |
| (121.3) |
| (132.7) |
| (142.7) |
| (157.8) |
| (181.5) |
| (198.4) |
| (171.2) |
| (178.7) |
| 2,320.4 |
| 2,318.6 |
| 2,206.7 |
| 1,904.1 |
| 1,903.9 |
| 1,902.5 |
| 1,893.5 |
| 1,278.7 |
| 1,278.7 |
| 1,277.4 |
| 1,021.1 |
| 1,015.4 |
| 743.4 |
| 570.3 |
| 254.2 |
| 252.1 |
| 0.8 |
| 2,746.2 |
| 2,672.4 |
| 2,499.3 |
| 2,217.9 |
| 2,217.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,844.9 |
| 5,835.9 |
| 5,541.3 |
| 5,133.3 |
| 4,658.4 |
| 4,574.3 |
| 4,210.3 |
| 3,839.1 |
| 3,901.1 |
| 4,148.3 |
| 3,814.8 |
| 3,500.3 |
| 3,447.5 |
| 3,140.4 |
| 3,361.3 |
| 3,164.2 |
| 3,245.7 |
| 2,956.2 |
| 3,162.5 |
| 2,939.6 |
| 2,742.7 |
| 2,619.0 |
| 2,691.8 |
| 2,471.2 |
| 5,541.3 |
| 5,133.3 |
| 4,658.4 |
| 4,574.3 |
| 4,210.3 |
| 3,839.1 |
| 3,901.1 |
| 4,148.3 |
| 3,814.8 |
| 3,500.3 |
| 3,447.5 |
| 3,140.4 |
| 3,361.3 |
| 3,164.2 |
| 3,245.7 |
| 2,956.2 |
| 3,162.5 |
| 2,939.6 |
| 2,742.7 |
| 2,619.0 |
| 2,691.8 |
| 2,471.2 |
| (1,199.2) |
| (965.8) |
| (735.4) |
| (807.6) |
| (700.4) |
| (569.1) |
| (436.5) |
| (922.5) |
| (762.7) |
| (340.2) |
| (369.1) |
| (362.7) |
| (402.2) |
| (207.7) |
| (444.7) |
| (301.1) |
| (368.8) |
| (115.0) |
| (70.3) |
| (448.8) |
| (599.7) |
| (457.7) |
| 2,148.4 |
| 2,549.0 |
| 2,436.7 |
| 2,270.2 |
| 2,197.1 |
| 2,134.1 |
| 1,817.1 |
| 1,761.0 |
| 2,081.6 |
| 1,963.9 |
| 1,657.7 |
| 1,722.3 |
| 1,410.3 |
| 1,651.5 |
| 1,512.8 |
| 1,402.4 |
| 1,129.2 |
| 1,831.2 |
| - |
| - |
| 1,707.5 |
| - |
| - |
| 5,541.3 |
| 5,133.3 |
| 4,658.4 |
| 4,574.3 |
| 4,210.3 |
| 3,839.1 |
| 3,901.1 |
| 4,148.3 |
| 3,814.8 |
| 3,500.3 |
| 3,447.5 |
| 3,140.4 |
| 3,361.3 |
| 3,164.2 |
| 3,245.7 |
| 2,956.2 |
| 3,162.5 |
| 2,939.6 |
| 2,742.7 |
| 2,619.0 |
| 2,691.8 |
| 2,471.2 |
| 4,344.4 |
| 4,045.6 |
| 3,634.5 |
| 3,157.3 |
| 3,069.7 |
| 2,707.9 |
| 2,337.9 |
| 2,400.1 |
| 2,644.1 |
| 2,277.1 |
| 1,940.8 |
| 2,002.8 |
| 1,685.0 |
| 1,771.1 |
| 1,579.6 |
| 1,620.4 |
| 1,361.7 |
| 1,767.1 |
| 1,565.9 |
| 1,395.4 |
| 1,788.1 |
| 1,854.8 |
| 1,633.1 |