| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 1,314.3 | 1,148.3 | 1,512.9 | 2,034.1 | 1,728.7 | 1,527.8 | 1,230.5 | 923.7 | 1,051.1 | 974.4 | 807.8 | 927.1 | 1,247.7 | 1,260.8 | 1,294.4 | 1,084.5 | 925.9 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 40.3 | 26.3 | 0.1 | 0.5 | 0.5 | 0.7 | |||
| Cash And Short Term Investments | 1,314.3 | 1,148.3 | 1,512.9 | 2,034.1 | 1,728.7 | 1,527.8 | 1,230.5 | 923.7 | 1,051.1 | 974.4 | 807.8 | 967.4 | 1,274.0 | 1,261.0 | 1,294.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,021.9 | 1,997.8 | 1,532.6 | 2,107.6 | 3,810.3 | 1,998.1 | 1,315.1 | 1,581.5 | 1,414.7 | 1,190.1 | 1,112.3 | 1,236.0 | 1,073.5 | 1,031.4 | 934.8 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,113.2 | 1,064.9 | 1,076.7 | 1,069.7 | 1,029.5 | 1,023.4 | 978.3 | 951.1 | 945.5 | 943.2 | 909.7 | 910.2 | 911.3 | 881.8 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,123.4 | 1,036.7 | 860.9 | 1,109.0 | 2,012.5 | 1,136.9 | 735.7 | 902.3 | 866.3 | 726.6 | 645.3 | 770.2 | 648.2 | 641.6 | 606.6 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.3 | 1.4 | 1.4 | 1.5 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 2.0 | 2.1 | 2.1 | 2.1 | ||||
| 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 | 1,316.5 | 1,314.3 | 1,190.2 | 1,156.2 | 1,318.5 | 1,148.3 | 1,293.2 | 1,271.9 | 1,370.5 | 1,512.9 | 1,639.4 | 1,698.6 | 2,350.8 | 2,034.1 | ||||||||||||||||||||||||||
| 741.0 |
| 574.6 |
| 511.4 |
| - |
| - |
| 0.7 |
| - |
| - |
| 1,085.0 |
| 926.6 |
| 741.7 |
| 574.6 |
| 511.4 |
| 1,003.9 |
| 810.4 |
| 788.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 136.2 | 164.3 | 170.9 | 118.7 | 108.8 | 110.3 | 92.6 | 70.0 | 75.6 | 54.0 | 56.5 | 65.5 | 49.4 | 53.1 | 47.4 | 42.8 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.8 | 42.5 | 35.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,755.6 | 3,659.8 | 3,435.2 | 4,518.0 | 6,635.0 | 3,963.5 | 2,769.9 | 2,734.8 | 2,541.5 | 2,218.6 | 1,976.5 | 2,289.3 | 2,415.3 | 2,357.6 | 2,286.9 | 2,140.4 | 1,787.8 | 1,573.4 | - | - |
| 835.3 |
| 780.3 |
| 760.1 |
| 721.2 |
| - |
| - |
| Accumulated Depreciation | 651.1 | 615.5 | 597.5 | 567.8 | 541.7 | 517.0 | 478.9 | 447.0 | 420.3 | 406.7 | 385.0 | 371.8 | 348.3 | 325.6 | 296.5 | 281.7 | 264.4 | 228.0 | - | - |
| Property,Plant & Equipment Net | 462.1 | 449.4 | 479.2 | 501.9 | 487.9 | 506.4 | 499.3 | 504.1 | 525.2 | 536.6 | 524.7 | 538.4 | 563.1 | 556.2 | 538.8 | 498.6 | 495.7 | 493.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 3.7 | 4.9 | 6.5 | - | - |
| Operating Lease Right Of Use Assets | 550.2 | 551.7 | 516.3 | 507.5 | 459.2 | 432.7 | 390.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 101.7 | 70.7 | 63.7 | 37.4 | 0.7 | 0.0 | 8.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.5 | 27.3 | 19.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,893.6 | 4,754.5 | 4,523.8 | 5,590.4 | 7,609.9 | 4,927.5 | 3,691.9 | 3,314.6 | 3,117.0 | 2,790.9 | 2,565.6 | 2,870.6 | 3,014.8 | 2,954.1 | 2,866.8 | 2,679.2 | 2,323.7 | 2,100.8 | - | - |
| 652.2 |
| 546.7 |
| 491.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 358.4 | 441.9 | 280.9 | 323.1 | 1,142.0 | 379.7 | 154.2 | 190.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 110.9 | 106.7 | 99.7 | 95.6 | 82.0 | 74.0 | 65.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 448.1 | 451.9 | 447.3 | 479.3 | 403.6 | 257.0 | 189.4 | 215.8 | 206.3 | 185.5 | 186.6 | 192.5 | 200.3 | 179.0 | 169.4 | 177.9 | 145.5 | 150.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,072.8 | 2,066.5 | 1,704.4 | 2,054.1 | 3,726.3 | 1,893.0 | 1,168.3 | 1,326.8 | 1,093.1 | 929.9 | 861.4 | 983.8 | 870.2 | 842.6 | 796.1 | 862.0 | 708.4 | 670.3 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 459.7 | 462.2 | 428.0 | 422.8 | 385.6 | 364.2 | 326.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.0 | 0.0 | - | - | - | 7.0 | 0.0 | - | 0.0 | 13.7 | 9.5 | 15.2 | 58.3 | 79.0 | 60.6 | 69.0 | 54.0 | 46.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,535.5 | 2,528.7 | 2,132.4 | 2,476.9 | 4,111.9 | 2,264.3 | 1,494.7 | 1,326.8 | 1,122.6 | 943.7 | 870.9 | 999.0 | 928.5 | 921.6 | 856.8 | 931.0 | 762.4 | 716.9 | - | - |
| 2.1 |
| 2.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | 1.9 | 0.5 | 2.6 | 0.0 | 1.1 | 1.6 | 1.3 | 13.3 | 13.4 | 18.3 | 7.2 | - | - |
| Retained Earnings | 2,538.5 | 2,455.1 | 2,581.0 | 3,310.9 | 3,620.0 | 2,600.2 | 2,321.3 | 2,088.7 | 2,063.5 | 1,944.8 | 1,771.4 | 1,903.2 | 2,087.4 | 2,018.6 | 1,991.2 | 1,717.2 | 1,532.0 | 1,372.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | (6.3) | 5.7 | (3.0) | 8.1 | 0.6 | (15.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 2.5 | 2.8 | 1.1 | 3.5 | 3.6 | 3.6 | 2.2 | 0.9 | 2.5 | 2.6 | 2.7 | 3.2 | 1.5 | 4.9 | 6.4 | 7.2 | 8.3 | 17.5 | - | - |
| Total Stockholders Equity | 2,355.6 | 2,223.0 | 2,390.4 | 3,110.0 | 3,494.4 | 2,659.6 | 2,195.0 | 1,986.8 | 1,991.9 | 1,844.6 | 1,692.0 | 1,868.4 | 2,084.8 | 2,027.7 | 2,003.6 | 1,740.9 | 1,553.0 | 1,366.4 | 1,243.3 | 1,085.9 |
| Total Equity | 2,358.1 | 2,225.8 | 2,391.4 | 3,113.5 | 3,498.0 | 2,663.2 | 2,197.2 | 1,987.7 | 1,994.4 | 1,847.2 | 1,694.7 | 1,871.6 | 2,086.3 | 2,032.6 | 2,010.1 | 1,748.2 | 1,561.3 | 1,383.9 | 1,243.3 | 1,085.9 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,682.8 | 1,593.3 | 1,730.8 | 2,464.0 | 2,908.7 | 2,070.5 | 1,601.6 | 1,408.0 | 1,448.3 | 1,288.6 | 1,115.1 | 1,305.5 | 1,545.1 | 1,515.0 | 1,490.7 | 1,278.4 | 1,079.4 | 903.0 | - | - |
| Book Value | 2,355.6 | 2,223.0 | 2,390.4 | 3,110.0 | 3,494.4 | 2,659.6 | 2,195.0 | 1,986.8 | 1,991.9 | 1,844.6 | 1,692.0 | 1,868.4 | 2,084.8 | 2,027.7 | 2,003.6 | 1,740.9 | 1,553.0 | 1,366.4 | 1,243.3 | 1,085.9 |
| Tangible Book Value | 2,347.7 | 2,215.1 | 2,382.4 | 3,102.1 | 3,486.5 | 2,651.7 | 2,187.1 | 1,978.9 | 1,983.9 | 1,836.7 | 1,684.1 | 1,860.5 | 2,076.9 | 2,019.8 | 1,993.1 | 1,729.3 | 1,540.1 | 1,352.0 | - | - |
| 2,154.5 |
| 1,977.0 |
| 2,139.6 |
| 1,728.7 |
| 1,820.1 |
| 1,674.1 |
| 1,793.4 |
| 1,527.8 |
| 1,465.5 |
| 1,180.5 |
| 1,112.0 |
| 1,230.5 |
| 1,216.0 |
| 1,082.7 |
| 1,189.4 |
| - |
| 990.6 |
| 1,020.9 |
| 1,132.9 |
| 1,051.1 |
| 1,033.4 |
| 1,114.9 |
| 1,156.0 |
| 974.4 |
| 1,042.7 |
| 980.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,316.5 | 1,314.3 | 1,190.2 | 1,156.2 | 1,318.5 | 1,148.3 | 1,293.2 | 1,271.9 | 1,370.5 | 1,512.9 | 1,639.4 | 1,698.6 | 2,350.8 | 2,034.1 | 2,154.5 | 1,977.0 | 2,139.6 | 1,728.7 | 1,820.1 | 1,674.1 | 1,793.4 | 1,527.8 | 1,465.5 | 1,180.5 | 1,112.0 | 1,230.5 | 1,216.0 | 1,082.7 | 1,189.4 | - | 990.6 | 1,020.9 | 1,132.9 | 1,051.1 | 1,033.4 | 1,114.9 | 1,156.0 | 974.4 | 1,042.7 | 980.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,056.8 | 2,021.9 | 2,045.3 | 2,005.1 | 1,904.2 | 1,997.8 | 2,177.0 | 1,843.9 | 1,572.4 | 1,532.6 | 1,459.0 | 1,423.6 | 1,604.5 | 2,107.6 | 2,748.3 | 3,469.8 | 3,934.9 | 3,810.3 | 3,330.4 | 2,647.5 | 2,227.0 | 1,998.1 | 1,582.4 | 1,460.3 | 1,268.8 | 1,315.1 | 1,319.0 | 1,382.1 | 1,353.7 | - | 1,528.5 | 1,337.7 | 1,326.2 | 1,414.7 | 1,349.9 | 1,215.3 | 1,126.5 | 1,190.1 | 1,108.5 | 1,051.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 99.2 | 136.2 | 175.6 | 180.9 | 138.1 | 164.3 | 181.3 | 185.8 | 153.1 | 170.9 | 189.7 | 184.6 | 106.1 | 118.7 | 184.8 | 137.8 | 70.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,652.1 | 3,755.6 | 3,674.5 | 3,651.6 | 3,640.6 | 3,659.8 | 4,083.0 | 3,696.8 | 3,373.7 | 3,435.2 | 3,511.9 | 3,482.5 | 4,257.0 | 4,518.0 | 5,587.6 | 6,330.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 657.2 | 651.1 | 647.1 | 651.7 | 630.6 | 615.5 | 624.6 | 608.9 | 604.5 | 597.5 | 580.0 | 590.5 | 577.8 | 567.8 | 548.6 | 554.3 | 553.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 457.2 | 462.1 | 465.0 | 469.7 | 453.7 | 449.4 | 468.6 | 461.5 | 470.1 | 479.2 | 480.9 | 494.5 | 500.5 | 501.9 | 480.9 | 495.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 544.5 | 550.2 | 539.5 | 565.4 | 568.8 | 551.7 | 525.8 | 537.1 | 551.7 | 516.3 | 507.0 | 515.0 | 509.0 | 507.5 | 487.0 | 491.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 102.9 | 101.7 | 77.5 | 75.9 | 70.1 | 70.7 | 69.8 | 69.6 | 64.4 | 63.7 | 50.8 | 43.6 | 38.1 | 37.4 | 27.3 | 19.4 | 5.6 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,781.7 | 4,893.6 | 4,779.6 | 4,786.5 | 4,756.7 | 4,754.5 | 5,170.9 | 4,788.3 | 4,488.3 | 4,523.8 | 4,578.1 | 4,564.0 | 5,332.6 | 5,590.4 | 6,607.5 | 7,361.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,143.9 | 1,123.4 | 1,146.1 | 1,118.3 | 1,047.4 | 1,036.7 | 1,240.2 | 1,073.5 | 927.1 | 860.9 | 846.5 | 815.5 | 950.9 | 1,109.0 | 1,544.8 | 1,915.0 | 1,980.4 | 2,012.5 | 1,807.0 | 1,408.6 | 1,295.2 | 1,136.9 | 888.8 | 756.0 | 700.9 | 735.7 | 744.0 | 811.1 | 768.7 | - | 934.5 | 832.0 | 812.2 | 866.3 | 836.1 | 774.9 | 701.1 | 726.6 | 698.6 | 642.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 256.9 | 358.4 | 334.5 | 385.4 | 359.5 | 441.9 | 532.3 | 474.5 | 344.6 | 280.9 | 283.8 | 218.6 | 244.7 | 323.1 | 594.2 | 867.5 | 952.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 113.8 | 110.9 | 111.2 | 113.6 | 109.5 | 106.7 | 106.8 | 104.0 | 100.7 | 99.7 | 99.9 | 100.0 | 98.5 | 95.6 | 88.5 | 88.1 | ||||||||||||||||||||||||
| Accrued Expenses | 496.4 | 448.1 | 427.2 | 468.4 | 440.6 | 451.9 | 470.7 | 487.0 | 433.6 | 447.3 | 423.7 | 422.1 | 432.8 | 479.3 | 404.2 | 473.6 | 607.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,041.4 | 2,072.8 | 2,047.8 | 2,116.3 | 1,990.2 | 2,066.5 | 2,375.7 | 2,160.9 | 1,826.3 | 1,704.4 | 1,667.0 | 1,579.1 | 1,760.1 | 2,054.1 | 2,706.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 451.2 | 459.7 | 449.2 | 472.9 | 478.9 | 462.2 | 436.0 | 449.0 | 464.3 | 428.0 | 419.6 | 426.8 | 422.2 | 422.8 | 409.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.5 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,495.1 | 2,535.5 | 2,496.9 | 2,589.2 | 2,469.1 | 2,528.7 | 2,811.7 | 2,609.9 | 2,290.6 | 2,132.4 | 2,086.6 | 2,005.9 | 2,182.2 | 2,476.9 | 3,116.1 | 3,825.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | - | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,479.1 | 2,538.5 | 2,468.1 | 2,380.3 | 2,504.2 | 2,455.1 | 2,541.0 | 2,385.7 | 2,401.5 | 2,581.0 | 2,701.4 | 2,752.5 | 3,336.1 | 3,310.9 | 3,738.6 | 3,717.3 | 3,965.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 2.3 | 2.5 | 2.2 | 1.9 | 1.7 | 2.8 | 2.5 | 2.0 | 2.2 | 1.1 | 1.7 | 2.2 | 3.2 | 3.5 | 9.2 | 10.0 | 5.9 | 3.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,284.4 | 2,355.6 | 2,280.4 | 2,195.4 | 2,285.8 | 2,223.0 | 2,356.7 | 2,176.4 | 2,195.5 | 2,390.4 | 2,489.8 | 2,555.9 | 3,147.2 | 3,110.0 | 3,482.2 | 3,525.2 | ||||||||||||||||||||||||
| Total Equity | 2,286.6 | 2,358.1 | 2,282.6 | 2,197.3 | 2,287.5 | 2,225.8 | 2,359.2 | 2,178.4 | 2,197.7 | 2,391.4 | 2,491.5 | 2,558.1 | 3,150.4 | 3,113.5 | 3,491.4 | 3,535.3 | 3,849.3 | 3,498.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,610.7 | 1,682.8 | 1,626.8 | 1,535.3 | 1,650.4 | 1,593.3 | 1,707.3 | 1,535.8 | 1,547.4 | 1,730.8 | 1,844.9 | 1,903.4 | 2,497.0 | 2,464.0 | 2,881.3 | 2,919.1 | 3,240.8 | |||||||||||||||||||||||
| Book Value | 2,284.4 | 2,355.6 | 2,280.4 | 2,195.4 | 2,285.8 | 2,223.0 | 2,356.7 | 2,176.4 | 2,195.5 | 2,390.4 | 2,489.8 | 2,555.9 | 3,147.2 | 3,110.0 | 3,482.2 | 3,525.2 | 3,843.4 | 3,494.4 | ||||||||||||||||||||||
| Tangible Book Value | 2,276.4 | 2,347.7 | 2,272.5 | 2,187.4 | 2,277.9 | 2,215.1 | 2,348.8 | 2,168.5 | 2,187.5 | 2,382.4 | 2,481.9 | 2,548.0 | 3,139.2 | 3,102.1 | 3,474.3 | 3,517.3 | 3,835.5 | |||||||||||||||||||||||
| 108.8 |
| 119.3 |
| 128.9 |
| 85.9 |
| 110.3 |
| 129.6 |
| 69.6 |
| 94.1 |
| 92.6 |
| 103.5 |
| 103.1 |
| 54.3 |
| - |
| 59.2 |
| 69.4 |
| 58.2 |
| 75.6 |
| 135.6 |
| 164.1 |
| 119.3 |
| 54.0 |
| 64.9 |
| 75.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,962.7 |
| 6,635.0 |
| 6,111.5 |
| 4,985.3 |
| 4,494.2 |
| 3,963.5 |
| 3,409.9 |
| 2,858.3 |
| 2,618.8 |
| 2,769.9 |
| 2,769.2 |
| 2,711.5 |
| 2,729.0 |
| - |
| 2,746.5 |
| 2,564.1 |
| 2,638.1 |
| 2,541.5 |
| 2,518.9 |
| 2,494.3 |
| 2,401.8 |
| 2,218.6 |
| 2,235.7 |
| 2,126.8 |
| 541.7 |
| 533.5 |
| 534.8 |
| 523.8 |
| 517.0 |
| 510.1 |
| 494.8 |
| 481.5 |
| 478.9 |
| 468.1 |
| 466.0 |
| 457.5 |
| - |
| 441.4 |
| 435.2 |
| 433.3 |
| 420.3 |
| 413.2 |
| 405.0 |
| 394.2 |
| 406.7 |
| 406.2 |
| 400.4 |
| 504.1 |
| 487.9 |
| 491.6 |
| 499.3 |
| 497.4 |
| 506.4 |
| 499.2 |
| 497.8 |
| 484.6 |
| 499.3 |
| 494.2 |
| 499.2 |
| 500.9 |
| - |
| 510.3 |
| 515.5 |
| 531.1 |
| 525.2 |
| 513.1 |
| 490.8 |
| 463.6 |
| 536.6 |
| 540.0 |
| 540.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| - |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.6 |
| 459.2 |
| 448.2 |
| 443.7 |
| 438.7 |
| 432.7 |
| 422.0 |
| 424.5 |
| 372.7 |
| 390.0 |
| 374.2 |
| 377.4 |
| 349.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| 3.1 |
| 5.3 |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,956.0 |
| 7,609.9 |
| 7,076.4 |
| 5,953.2 |
| 5,455.0 |
| 4,927.5 |
| 4,358.6 |
| 3,810.2 |
| 3,510.0 |
| 3,691.9 |
| 3,706.5 |
| 3,647.0 |
| 3,642.9 |
| - |
| 3,334.8 |
| 3,132.8 |
| 3,212.5 |
| 3,117.0 |
| 3,068.9 |
| 3,022.8 |
| 2,902.7 |
| 2,790.9 |
| 2,794.2 |
| 2,687.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,142.0 |
| 977.7 |
| 619.1 |
| 447.8 |
| 379.7 |
| 267.3 |
| 172.1 |
| 170.9 |
| 154.2 |
| 152.7 |
| 169.1 |
| 157.0 |
| 165.0 |
| 195.0 |
| 161.9 |
| 147.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.1 |
| 82.0 |
| 81.4 |
| 80.2 |
| 76.1 |
| 74.0 |
| 70.8 |
| 69.7 |
| 63.7 |
| 65.4 |
| 61.8 |
| 61.3 |
| 58.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 403.6 |
| 342.2 |
| 319.7 |
| 311.8 |
| 257.0 |
| 236.8 |
| 257.9 |
| 201.8 |
| 189.4 |
| 207.8 |
| 217.5 |
| 220.1 |
| - |
| 228.8 |
| 227.1 |
| 222.2 |
| 206.3 |
| 216.1 |
| 211.4 |
| 205.3 |
| 185.5 |
| 207.5 |
| 225.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,411.1 |
| 3,722.0 |
| 3,726.3 |
| 3,275.5 |
| 2,485.2 |
| 2,195.0 |
| 1,893.0 |
| 1,496.7 |
| 1,288.1 |
| 1,159.2 |
| 1,168.3 |
| 1,183.6 |
| 1,278.8 |
| 1,227.9 |
| - |
| 1,377.5 |
| 1,240.3 |
| 1,198.9 |
| 1,093.1 |
| 1,076.1 |
| 1,007.6 |
| 926.8 |
| 929.9 |
| 927.6 |
| 894.0 |
| 414.8 |
| 384.7 |
| 385.6 |
| 374.7 |
| 370.3 |
| 369.3 |
| 364.2 |
| 357.4 |
| 360.5 |
| 313.6 |
| 326.3 |
| 313.6 |
| 315.8 |
| 289.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 14.0 |
| 12.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 36.5 |
| 24.2 |
| 13.7 |
| 32.3 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,106.7 |
| 4,111.9 |
| 3,655.8 |
| 2,869.5 |
| 2,576.3 |
| 2,264.3 |
| 1,854.1 |
| 1,648.6 |
| 1,472.8 |
| 1,494.7 |
| 1,497.2 |
| 1,594.6 |
| 1,517.5 |
| - |
| 1,377.5 |
| 1,240.3 |
| 1,230.2 |
| 1,122.6 |
| 1,087.8 |
| 1,044.1 |
| 951.0 |
| 943.7 |
| 940.3 |
| 908.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| 1.8 |
| 1.6 |
| 1.2 |
| 0.5 |
| 1.5 |
| 11.2 |
| 4.7 |
| 2.6 |
| 0.5 |
| 0.2 |
| 3,620.0 |
| 3,463.5 |
| 3,104.5 |
| 2,887.3 |
| 2,600.2 |
| 2,489.7 |
| 2,298.4 |
| 2,202.2 |
| 2,321.3 |
| 2,301.2 |
| 2,140.9 |
| 2,222.6 |
| - |
| 2,053.4 |
| 1,977.1 |
| 2,041.5 |
| 2,063.5 |
| 2,053.7 |
| 2,049.4 |
| 2,038.1 |
| 1,944.8 |
| 1,929.4 |
| 1,855.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 4.2 |
| 3.9 |
| 3.6 |
| 2.4 |
| 2.5 |
| 2.3 |
| 2.2 |
| 1.9 |
| 1.4 |
| 1.2 |
| - |
| 1.5 |
| 2.8 |
| 2.8 |
| 2.5 |
| 3.1 |
| 2.8 |
| 2.8 |
| 2.6 |
| 3.9 |
| 3.6 |
| 3,843.4 |
| 3,494.4 |
| 3,417.4 |
| 3,079.5 |
| 2,874.8 |
| 2,659.6 |
| 2,502.0 |
| 2,159.1 |
| 2,034.8 |
| 2,195.0 |
| 2,207.4 |
| 2,051.0 |
| 2,124.3 |
| - |
| 1,955.8 |
| 1,889.8 |
| 1,979.5 |
| 1,991.9 |
| 1,978.0 |
| 1,975.8 |
| 1,948.9 |
| 1,844.6 |
| 1,850.1 |
| 1,775.9 |
| 3,420.6 |
| 3,083.7 |
| 2,878.7 |
| 2,663.2 |
| 2,504.5 |
| 2,161.6 |
| 2,037.1 |
| 2,197.2 |
| 2,209.3 |
| 2,052.4 |
| 2,125.4 |
| - |
| 1,957.3 |
| 1,892.6 |
| 1,982.3 |
| 1,994.4 |
| 1,981.1 |
| 1,978.6 |
| 1,951.7 |
| 1,847.2 |
| 1,853.9 |
| 1,779.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,908.7 |
| 2,836.1 |
| 2,500.0 |
| 2,299.2 |
| 2,070.5 |
| 1,913.2 |
| 1,570.2 |
| 1,459.6 |
| 1,601.6 |
| 1,585.6 |
| 1,432.6 |
| 1,501.1 |
| - |
| 1,369.0 |
| 1,323.9 |
| 1,439.2 |
| 1,448.3 |
| 1,442.9 |
| 1,486.7 |
| 1,475.0 |
| 1,288.6 |
| 1,308.1 |
| 1,232.8 |
| 3,417.4 |
| 3,079.5 |
| 2,874.8 |
| 2,659.6 |
| 2,502.0 |
| 2,159.1 |
| 2,034.8 |
| 2,195.0 |
| 2,207.4 |
| 2,051.0 |
| 2,124.3 |
| - |
| 1,955.8 |
| 1,889.8 |
| 1,979.5 |
| 1,991.9 |
| 1,978.0 |
| 1,975.8 |
| 1,948.9 |
| 1,844.6 |
| 1,850.1 |
| 1,775.9 |
| 3,486.5 |
| 3,409.4 |
| 3,071.5 |
| 2,866.9 |
| 2,651.7 |
| 2,494.1 |
| 2,151.2 |
| 2,026.9 |
| 2,187.1 |
| 2,199.5 |
| 2,043.0 |
| 2,116.3 |
| - |
| 1,947.9 |
| 1,881.8 |
| 1,971.5 |
| 1,983.9 |
| 1,970.1 |
| 1,967.9 |
| 1,941.0 |
| 1,836.7 |
| 1,842.2 |
| 1,768.0 |