| (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 | 2,278.6 | 2,079.5 | 1,693.5 | 1,279.2 | 1,498.1 | 1,458.4 | 1,027.6 | 1,201.7 | 891.5 | 846.9 | 833.1 | 1,196.3 | 1,179.1 | 1,231.2 | 1,287.2 | 1,260.9 | 1,091.6 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.2 | 0.8 | 0.8 | 1.3 | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | 183.0 | 161.7 | 267.0 | 215.2 | 168.0 | 149.9 | 153.1 | 111.2 | 24.4 | 19.6 | |||
| Cash And Short Term Investments | 2,278.6 | 2,079.5 | 1,693.5 | 1,279.2 | 1,498.1 | 1,458.4 | 1,027.6 | 1,384.7 | 1,053.2 | 1,113.8 | 1,048.2 | 1,364.3 | 1,329.0 | 1,384.3 | 1,398.3 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,253.0 | 983.4 | 815.2 | 656.8 | 843.4 | 849.5 | 706.8 | 569.8 | 590.9 | 527.1 | 531.5 | 570.2 | 564.6 | 603.7 | 607.5 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,772.3 | 1,474.0 | 1,346.0 | 1,515.0 | 1,227.6 | 762.1 | 752.9 | 561.8 | 517.6 | 484.8 | 500.6 | 420.5 | 382.2 | 389.9 | 397.7 | 387.6 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,667.6 | 2,376.0 | 2,254.7 | 2,051.9 | 1,888.1 | 1,587.8 | 1,406.0 | 1,273.5 | 1,162.2 | 979.9 | 908.6 | 859.6 | 796.3 | 759.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 347.5 | 359.4 | 253.8 | 212.4 | 370.0 | 258.9 | 240.8 | 205.0 | 169.6 | 172.4 | 178.9 | 149.1 | 146.6 | 131.3 | 164.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 19.5 | 19.5 | 19.6 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 1,797.4 | 1,797.4 | 1,797.4 | 1,797.4 | 1,797.4 | 1,797.4 | ||||
| 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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,289.9 | 2,278.6 | 2,072.8 | 2,072.2 | 2,175.5 | 2,079.5 | 2,009.4 | 1,937.5 | 1,921.8 | 1,693.5 | 1,422.9 | 1,361.6 | 1,279.2 | 1,082.3 | ||||||||||||||||||||||||||
| 696.3 |
| 707.7 |
| 337.3 |
| - |
| - |
| 12.9 |
| - |
| - |
| 1,285.4 |
| 1,111.2 |
| 709.2 |
| 707.7 |
| 337.3 |
| 747.2 |
| 874.1 |
| 741.3 |
| - |
| - |
| 309.9 |
| 425.3 |
| - |
| - |
| Prepaid Expenses | 467.6 | 354.0 | 318.6 | 315.9 | 328.7 | 191.6 | 169.0 | 120.5 | 153.9 | 89.9 | 81.6 | 48.6 | 55.2 | 35.5 | 77.6 | 24.9 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,248.2 | 5,336.2 | 4,464.1 | 3,955.2 | 4,261.8 | 3,669.4 | 3,057.9 | 2,665.4 | 2,346.1 | 2,263.0 | 2,211.1 | 2,511.0 | 2,595.6 | 2,536.1 | 2,574.8 | 2,498.8 | 2,396.1 | 1,984.4 | - | - |
| 711.4 |
| 677.7 |
| 640.3 |
| 593.4 |
| - |
| - |
| Accumulated Depreciation | 1,292.3 | 1,139.2 | 1,030.6 | 904.9 | 820.6 | 732.3 | 677.1 | 610.0 | 566.5 | 497.0 | 462.6 | 428.7 | 381.4 | 350.0 | 294.3 | 249.9 | 199.0 | 148.2 | - | - |
| Property,Plant & Equipment Net | 1,375.3 | 1,236.9 | 1,224.1 | 1,147.0 | 1,067.5 | 855.5 | 728.9 | 663.5 | 595.7 | 482.9 | 446.1 | 430.9 | 414.8 | 409.8 | 417.1 | 427.8 | 441.3 | 445.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 1,407.3 | 1,502.1 | 1,488.3 | 1,097.0 | 777.4 | 746.5 | 262.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 760.2 | 603.9 | 608.5 | 568.0 | 575.1 | 584.2 | 467.1 | 301.0 | 287.0 | 224.6 | 187.8 | 178.6 | 179.3 | 176.1 | 179.5 | 136.5 | 129.1 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 196.2 | 164.7 | 143.7 | 138.0 | 89.5 | 94.6 | 63.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 718.1 | 822.5 | 754.6 | 441.1 | 260.2 | 245.5 | 268.5 | 177.0 | - | - | - | 67.7 | 88.3 | 93.9 | 88.6 | 73.6 | 20.5 | 9.8 | - | - |
| Other Non-Current Assets | 95.9 | 107.0 | 91.1 | 85.3 | 103.4 | 190.2 | 159.3 | 100.3 | 107.4 | 94.4 | 97.7 | 21.9 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,993.7 | 9,630.5 | 8,603.6 | 7,731.2 | 7,854.4 | 7,031.4 | 6,166.8 | 5,382.9 | 4,948.3 | 4,525.1 | 4,499.4 | 4,693.3 | 4,879.6 | 4,819.1 | 4,471.3 | 3,988.7 | 3,828.1 | 2,934.4 | - | - |
| 132.3 |
| 203.4 |
| 160.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 105.6 | 111.0 | 101.2 | 91.1 | 87.7 | 86.9 | 94.6 | 96.4 | 103.1 | 146.6 | 165.0 | 203.6 | 256.9 | 252.4 | 189.0 | 89.7 | 27.9 | 0.7 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 228.3 | 210.9 | 190.0 | 176.1 | 211.4 | 181.9 | 128.4 | 113.1 | 102.8 | 88.8 | 70.6 | 62.8 | 59.8 | 56.0 | 46.0 | 63.0 | 40.4 | 24.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,720.1 | 1,507.9 | 1,310.7 | 1,211.6 | 1,448.1 | 1,164.2 | 1,035.9 | 921.3 | 792.1 | 782.7 | 866.0 | 1,033.3 | 905.3 | 909.0 | 858.3 | 669.0 | 685.9 | 479.2 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 164.8 | 134.9 | 113.0 | 114.5 | 70.0 | 76.0 | 49.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 22.3 | 28.3 | 36.1 | 35.7 | 41.6 | 49.9 | 67.3 | 76.6 | 87.1 | 140.4 | 128.7 | 135.1 | 171.0 | 193.0 | 188.1 | 108.1 | 38.6 | 0.0 | - | - |
| Deferred Tax Liabilities | 109.7 | 103.3 | 114.7 | 130.0 | 117.6 | 116.8 | 114.8 | 92.9 | 76.6 | 61.2 | 56.2 | 39.5 | 1.8 | 2.5 | 5.0 | 7.0 | 10.2 | 13.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.8 | 0.4 | 0.4 | 0.3 | 15.5 | 0.3 | 1.9 | 1.8 | 1.6 | 1.6 | 1.4 | 0.9 | 1.0 | 1.5 | 1.4 | 1.3 | 1.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,021.1 | 1,782.1 | 1,591.5 | 1,526.8 | 1,740.3 | 1,515.3 | 1,373.3 | 1,219.9 | 1,095.9 | 1,071.9 | 1,125.7 | 1,289.9 | 1,219.9 | 1,287.3 | 1,214.8 | 939.1 | 991.6 | 708.6 | - | - |
| 1.0 |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 73.5 | 79.3 | 72.5 | 61.9 | 38.3 | 32.2 | 0.0 | - | - |
| Retained Earnings | 6,970.2 | 5,999.2 | 5,263.5 | 4,733.5 | 4,320.7 | 3,754.4 | 3,229.1 | 2,710.6 | 2,418.4 | 2,056.7 | 1,930.5 | 1,860.0 | 1,865.6 | 1,604.6 | 1,413.6 | 1,264.6 | 2,816.6 | 2,262.5 | - | - |
| Accumulated Other Comprehensive Income | 20.6 | (147.2) | (65.6) | (114.5) | 117.8 | 183.4 | 55.9 | 8.4 | 56.4 | (36.8) | (30.4) | 2.6 | 38.0 | 138.6 | 87.2 | 56.0 | (13.4) | (37.7) | - | - |
| Treasury Stock | 406.4 | 270.5 | 330.9 | 475.1 | 303.1 | 320.0 | 345.0 | 397.7 | 468.8 | 456.0 | 414.6 | 330.1 | 120.6 | 81.3 | 103.5 | 106.8 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,972.6 | 7,848.4 | 7,012.1 | 6,204.3 | 6,114.2 | 5,516.1 | 4,793.5 | 4,163.0 | 3,852.4 | 3,453.3 | 3,373.7 | 3,403.4 | 3,659.7 | 3,531.8 | 3,256.6 | 3,049.6 | 2,836.4 | 2,225.9 | 2,350.6 | 1,557.9 |
| Total Equity | 8,972.6 | 7,848.4 | 7,012.1 | 6,204.3 | 6,114.2 | 5,516.1 | 4,793.5 | 4,163.0 | 3,852.4 | 3,453.3 | 3,373.7 | 3,403.4 | 3,659.7 | 3,531.8 | 3,256.6 | 3,049.6 | 2,836.4 | 2,225.9 | 2,350.6 | 1,557.9 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 4,528.1 | 3,828.3 | 3,153.5 | 2,743.5 | 2,813.6 | 2,505.1 | 2,021.9 | 1,744.1 | 1,554.0 | 1,480.3 | 1,345.1 | 1,477.7 | 1,690.3 | 1,627.1 | 1,716.6 | 1,829.7 | 1,710.2 | 1,505.2 | - | - |
| Book Value | 8,972.6 | 7,848.4 | 7,012.1 | 6,204.3 | 6,114.2 | 5,516.1 | 4,793.5 | 4,163.0 | 3,852.4 | 3,453.3 | 3,373.7 | 3,403.4 | 3,659.7 | 3,531.8 | 3,256.6 | 3,049.6 | 2,836.4 | 2,225.9 | 2,350.6 | 1,557.9 |
| Tangible Book Value | 8,212.3 | 7,244.5 | 6,403.6 | 5,636.3 | 5,539.1 | 4,931.9 | 4,326.4 | 3,862.0 | 3,565.4 | 3,228.7 | 3,185.9 | 3,224.7 | 3,480.4 | 3,355.7 | 3,077.1 | 2,913.0 | 2,707.4 | - | - | - |
| 1,087.4 |
| 1,417.5 |
| 1,498.1 |
| 1,639.1 |
| 1,639.4 |
| 1,599.5 |
| 1,458.4 |
| 1,223.5 |
| 1,354.9 |
| 1,048.6 |
| 1,027.6 |
| 976.4 |
| 820.2 |
| 1,116.0 |
| 1,201.7 |
| 1,056.4 |
| 946.7 |
| 899.0 |
| 891.5 |
| 859.6 |
| 833.6 |
| 846.9 |
| 912.6 |
| 801.5 |
| 857.7 |
| 833.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 300.5 | 239.8 | 197.4 | 183.0 | 173.7 | 173.3 | 167.7 | 161.7 | 248.9 | 258.4 | 267.0 | 201.6 | 252.3 | 198.1 | 215.2 |
| Cash And Short Term Investments | 2,289.9 | 2,278.6 | 2,072.8 | 2,072.2 | 2,175.5 | 2,079.5 | 2,009.4 | 1,937.5 | 1,921.8 | 1,693.5 | 1,422.9 | 1,361.6 | 1,279.2 | 1,082.3 | 1,087.4 | 1,417.5 | 1,498.1 | 1,639.1 | 1,639.4 | 1,599.5 | 1,458.4 | 1,223.5 | 1,354.9 | 1,048.6 | 1,027.6 | 1,276.9 | 1,059.9 | 1,313.3 | 1,384.7 | 1,230.1 | 1,120.0 | 1,066.7 | 1,053.2 | 1,108.5 | 1,092.0 | 1,113.8 | 1,114.1 | 1,053.7 | 1,055.8 | 1,048.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 941.0 | 1,253.0 | 955.6 | 1,010.6 | 787.1 | 983.4 | 922.0 | 808.4 | 694.7 | 815.2 | 721.1 | 610.7 | 656.8 | 641.1 | 698.9 | 599.7 | 843.4 | 639.3 | 737.3 | 558.2 | 849.5 | 658.0 | 523.9 | 500.2 | 706.8 | 558.3 | 583.9 | 453.1 | 569.8 | 467.8 | 533.1 | 409.7 | 590.9 | 514.9 | 391.3 | 527.1 | 461.4 | 510.3 | 408.3 | 531.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,850.3 | 1,772.3 | 1,887.9 | 1,788.0 | 1,582.0 | 1,474.0 | 1,505.5 | 1,319.6 | 1,302.2 | 1,346.0 | 1,439.9 | 1,479.0 | 1,515.0 | 1,533.3 | 1,454.9 | 1,339.5 | 1,227.6 | 1,113.5 | 938.6 | 837.9 | 762.1 | 821.4 | 813.2 | 790.2 | 752.9 | 749.8 | 648.1 | 598.4 | 561.8 | 556.6 | 501.5 | 547.4 | 517.6 | 525.2 | 533.2 | 484.8 | 534.7 | 508.2 | 517.8 | 500.6 |
| Prepaid Expenses | 489.7 | 467.6 | 410.3 | 415.1 | 380.5 | 354.0 | 334.5 | 322.0 | 305.7 | 318.6 | 284.7 | 309.3 | 315.9 | 318.3 | 340.3 | 335.2 | 328.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,997.2 | 6,248.2 | 5,810.9 | 5,819.4 | 5,445.2 | 5,336.2 | 5,209.5 | 4,697.2 | 4,517.3 | 4,464.1 | 4,156.9 | 3,964.0 | 3,955.2 | 3,968.1 | 4,122.6 | 4,082.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,321.0 | 1,292.3 | 1,278.1 | 1,255.0 | 1,174.6 | 1,139.2 | 1,120.1 | 1,076.3 | 1,048.9 | 1,030.6 | 982.4 | 934.4 | 904.9 | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,383.8 | 1,375.3 | 1,296.2 | 1,290.7 | 1,233.2 | 1,236.9 | 1,220.1 | 1,206.0 | 1,206.4 | 1,224.1 | 1,187.4 | 1,165.0 | 1,147.0 | 1,100.3 | 1,113.6 | 1,092.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 750.6 | 760.2 | 757.3 | 640.6 | 617.0 | 603.9 | 611.9 | 599.6 | 601.6 | 608.5 | 594.4 | 571.5 | 568.0 | 540.7 | 561.4 | 573.0 | 575.1 | - | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 203.4 | 196.2 | 187.8 | 179.3 | 170.7 | 164.7 | 137.7 | 130.3 | 136.3 | 143.7 | 140.6 | 134.6 | 138.0 | 121.9 | 128.6 | 101.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 721.9 | 718.1 | 782.1 | 852.6 | 831.8 | 822.5 | 787.8 | 777.0 | 763.1 | 754.6 | 514.9 | 455.1 | 441.1 | 390.1 | 348.0 | 301.7 | 260.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 92.3 | 95.9 | 101.1 | 103.1 | 107.5 | 107.0 | 98.0 | 103.7 | 88.1 | 85.7 | 92.7 | 89.6 | 85.3 | 79.8 | 87.1 | 93.4 | 103.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,952.4 | 10,993.7 | 10,522.9 | 10,324.1 | 9,787.6 | 9,630.5 | 9,347.7 | 8,883.3 | 8,633.9 | 8,603.6 | 7,965.0 | 7,726.0 | 7,731.2 | 7,627.6 | 7,813.7 | 7,703.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 344.7 | 347.5 | 378.0 | 397.3 | 344.8 | 359.4 | 374.0 | 331.9 | 243.1 | 253.8 | 268.0 | 208.8 | 212.4 | 268.7 | 319.7 | 299.0 | 370.0 | 318.6 | 303.9 | 250.8 | 258.9 | 235.5 | 193.2 | 200.3 | 240.8 | 235.5 | 214.8 | 170.5 | 205.0 | 197.1 | 166.5 | 136.1 | 169.6 | 161.4 | 136.9 | 172.4 | 148.0 | 151.9 | 137.2 | 178.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 100.8 | 105.6 | 105.0 | 108.4 | 105.7 | 111.0 | 113.0 | 106.0 | 100.7 | 101.2 | 98.3 | 90.6 | 91.1 | 88.6 | 86.6 | 86.4 | 87.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 224.7 | 228.3 | 240.1 | 193.6 | 204.6 | 210.9 | 218.9 | 172.3 | 192.8 | 190.0 | 196.7 | 164.8 | 176.1 | 184.8 | 178.7 | 170.8 | 211.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,375.2 | 1,720.1 | 1,752.3 | 1,932.1 | 1,329.7 | 1,507.9 | 1,578.7 | 1,624.3 | 1,117.4 | 1,310.7 | 1,327.8 | 1,008.2 | 1,211.6 | 1,442.9 | 1,623.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 167.6 | 164.8 | 155.8 | 148.6 | 140.2 | 134.9 | 109.8 | 102.2 | 105.9 | 113.0 | 111.0 | 111.4 | 114.5 | 100.2 | 107.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 22.5 | 22.3 | 23.2 | 24.6 | 25.5 | 28.3 | 30.2 | 31.8 | 33.9 | 36.1 | 35.5 | 34.4 | 35.7 | 37.1 | 38.3 | 39.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 111.7 | 109.7 | 109.0 | 89.2 | 104.9 | 103.3 | 105.0 | 103.0 | 113.9 | 114.7 | 116.4 | 131.8 | 130.0 | 117.9 | 118.1 | 117.6 | 117.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.6 | 0.9 | 0.8 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,681.4 | 2,021.1 | 2,044.6 | 2,199.0 | 1,608.1 | 1,782.1 | 1,841.2 | 1,878.3 | 1,387.8 | 1,591.5 | 1,615.7 | 1,321.0 | 1,526.8 | 1,749.4 | 1,947.8 | 1,454.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.6 | 19.6 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | - | 1,797.4 | 1,797.4 | 1,797.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,375.0 | 6,970.2 | 6,441.5 | 6,039.5 | 6,331.7 | 5,999.2 | 5,563.6 | 5,164.2 | 5,440.2 | 5,263.5 | 4,721.6 | 4,935.7 | 4,733.5 | 4,439.0 | 4,225.5 | 4,532.1 | 4,320.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (43.0) | 20.6 | 50.0 | 105.2 | (125.9) | (147.2) | (50.7) | (138.0) | (122.1) | (65.6) | (160.8) | (86.6) | (114.5) | (206.8) | (70.6) | |||||||||||||||||||||||||
| Treasury Stock | 415.6 | 406.4 | 392.7 | 356.4 | 301.8 | 270.5 | 244.0 | 223.9 | 226.9 | 330.9 | 331.4 | 510.5 | 475.1 | 399.0 | 315.9 | 294.7 | 303.1 | 303.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 9,271.0 | 8,972.6 | 8,478.2 | 8,125.1 | 8,179.5 | 7,848.4 | 7,506.5 | 7,005.0 | 7,246.1 | 7,012.1 | 6,349.3 | 6,405.0 | 6,204.3 | 5,878.2 | 5,865.9 | 6,248.8 | ||||||||||||||||||||||||
| Total Equity | 9,271.0 | 8,972.6 | 8,478.2 | 8,125.1 | 8,179.5 | 7,848.4 | 7,506.5 | 7,005.0 | 7,246.1 | 7,012.1 | 6,349.3 | 6,405.0 | 6,204.3 | 5,878.2 | 5,865.9 | 6,248.8 | 6,114.2 | 5,854.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 4,621.9 | 4,528.1 | 4,058.6 | 3,887.4 | 4,115.5 | 3,828.3 | 3,630.8 | 3,072.9 | 3,399.9 | 3,153.5 | 2,829.1 | 2,955.8 | 2,743.5 | 2,525.2 | 2,498.7 | 2,929.7 | 2,813.6 | |||||||||||||||||||||||
| Book Value | 9,271.0 | 8,972.6 | 8,478.2 | 8,125.1 | 8,179.5 | 7,848.4 | 7,506.5 | 7,005.0 | 7,246.1 | 7,012.1 | 6,349.3 | 6,405.0 | 6,204.3 | 5,878.2 | 5,865.9 | 6,248.8 | 6,114.2 | 5,854.7 | ||||||||||||||||||||||
| Tangible Book Value | 8,520.4 | 8,212.3 | 7,721.0 | 7,484.6 | 7,562.5 | 7,244.5 | 6,894.7 | 6,405.4 | 6,644.5 | 6,403.6 | 5,754.8 | 5,833.5 | 5,636.3 | 5,337.4 | 5,304.5 | 5,675.8 | 5,539.1 | |||||||||||||||||||||||
| 255.8 |
| 220.9 |
| 201.5 |
| 191.6 |
| 187.7 |
| 163.5 |
| 174.6 |
| 169.0 |
| 146.3 |
| 141.5 |
| 119.8 |
| 120.5 |
| 117.9 |
| 137.1 |
| 138.1 |
| 153.9 |
| 106.8 |
| 94.3 |
| 89.9 |
| 90.7 |
| 93.8 |
| 96.4 |
| 81.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,261.8 |
| 4,009.0 |
| 3,883.8 |
| 3,557.9 |
| 3,669.4 |
| 3,341.9 |
| 3,258.4 |
| 2,928.9 |
| 3,057.9 |
| 2,757.8 |
| 2,460.6 |
| 2,512.1 |
| 2,665.4 |
| 2,400.6 |
| 2,323.6 |
| 2,191.3 |
| 2,346.1 |
| 2,304.9 |
| 2,156.9 |
| 2,263.0 |
| 2,247.5 |
| 2,212.6 |
| 2,129.1 |
| 2,211.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,067.5 |
| 975.0 |
| 957.9 |
| 861.4 |
| 855.5 |
| 813.6 |
| 791.2 |
| 754.5 |
| 728.9 |
| 710.6 |
| 702.1 |
| 672.3 |
| 663.5 |
| 650.8 |
| 637.2 |
| 604.8 |
| 595.7 |
| 517.3 |
| 503.8 |
| 482.9 |
| 454.2 |
| 450.7 |
| 449.0 |
| 446.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.5 |
| 89.9 |
| 93.1 |
| 92.9 |
| 94.6 |
| 74.9 |
| 76.2 |
| 66.5 |
| 63.6 |
| 55.4 |
| 59.2 |
| 55.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.0 |
| 250.2 |
| 248.9 |
| 245.5 |
| 247.5 |
| 254.2 |
| 263.7 |
| 268.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.8 |
| 180.1 |
| 189.1 |
| 190.2 |
| 177.9 |
| 171.1 |
| 160.3 |
| 159.3 |
| 156.2 |
| 141.1 |
| 92.3 |
| 100.3 |
| 102.3 |
| 97.0 |
| 97.1 |
| 107.4 |
| 88.2 |
| 84.2 |
| 94.4 |
| 88.1 |
| 88.7 |
| 88.7 |
| 97.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,854.4 |
| 7,571.5 |
| 7,402.7 |
| 6,999.7 |
| 7,031.4 |
| 6,550.7 |
| 6,220.0 |
| 6,054.0 |
| 6,166.8 |
| 5,755.1 |
| 5,524.8 |
| 5,280.1 |
| 5,382.9 |
| 5,096.0 |
| 4,988.7 |
| 4,855.2 |
| 4,948.3 |
| 4,748.8 |
| 4,600.7 |
| 4,525.1 |
| 4,591.9 |
| 4,527.6 |
| 4,410.3 |
| 4,499.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.8 |
| 85.9 |
| 83.9 |
| 86.9 |
| 88.0 |
| 87.7 |
| 89.8 |
| 94.6 |
| 95.6 |
| 95.0 |
| 93.7 |
| 96.4 |
| 97.6 |
| 98.5 |
| 98.7 |
| 103.1 |
| 145.6 |
| 140.5 |
| 146.6 |
| 146.4 |
| 150.6 |
| 155.0 |
| 165.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.6 |
| 160.8 |
| 148.6 |
| 181.9 |
| 137.9 |
| 123.4 |
| 110.6 |
| 128.4 |
| 109.3 |
| 106.3 |
| 95.9 |
| 113.1 |
| 101.2 |
| 96.0 |
| 90.1 |
| 102.8 |
| 87.0 |
| 69.9 |
| 88.8 |
| 86.1 |
| 68.1 |
| 75.9 |
| 70.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,152.5 |
| 1,448.1 |
| 1,373.9 |
| 1,458.8 |
| 933.1 |
| 1,164.2 |
| 1,123.0 |
| 1,163.9 |
| 781.9 |
| 1,035.9 |
| 1,043.0 |
| 1,027.7 |
| 622.5 |
| 921.3 |
| 854.0 |
| 929.1 |
| 557.8 |
| 792.1 |
| 928.5 |
| 571.5 |
| 782.7 |
| 920.0 |
| 1,010.4 |
| 680.7 |
| 866.0 |
| 82.1 |
| 70.0 |
| 71.5 |
| 74.3 |
| 74.7 |
| 76.0 |
| 58.4 |
| 60.0 |
| 52.8 |
| 49.2 |
| 42.9 |
| 46.3 |
| 43.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.6 |
| 42.0 |
| 43.6 |
| 44.9 |
| 49.9 |
| 52.7 |
| 54.9 |
| 62.0 |
| 67.3 |
| 69.6 |
| 71.7 |
| 72.5 |
| 76.6 |
| 77.6 |
| 84.2 |
| 83.2 |
| 87.1 |
| 145.6 |
| 138.7 |
| 140.4 |
| 134.2 |
| 130.3 |
| 126.7 |
| 128.7 |
| 127.7 |
| 124.1 |
| 117.6 |
| 116.8 |
| 124.7 |
| 103.6 |
| 117.8 |
| 114.8 |
| 113.2 |
| 105.9 |
| 99.0 |
| 92.9 |
| 82.8 |
| 74.1 |
| 74.7 |
| 76.6 |
| 56.7 |
| 62.6 |
| 61.2 |
| 56.5 |
| 54.6 |
| 60.9 |
| 56.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 23.4 |
| 20.1 |
| 18.1 |
| 15.5 |
| 12.3 |
| 4.7 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,740.3 |
| 1,716.8 |
| 1,818.5 |
| 1,283.9 |
| 1,515.3 |
| 1,446.3 |
| 1,479.2 |
| 1,119.6 |
| 1,373.3 |
| 1,374.2 |
| 1,373.8 |
| 964.9 |
| 1,219.9 |
| 1,143.3 |
| 1,229.8 |
| 858.0 |
| 1,095.9 |
| 1,264.3 |
| 898.6 |
| 1,107.1 |
| 1,229.7 |
| 1,308.7 |
| 973.1 |
| 1,154.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,034.9 |
| 3,775.9 |
| 3,974.2 |
| 3,754.4 |
| 3,421.2 |
| 3,107.8 |
| 3,390.1 |
| 3,229.1 |
| 2,868.8 |
| 2,641.4 |
| 2,850.6 |
| 2,710.6 |
| 2,520.8 |
| 2,336.6 |
| 2,546.4 |
| 2,418.4 |
| 2,083.1 |
| 2,294.7 |
| 2,056.7 |
| 1,919.8 |
| 1,794.8 |
| 2,018.6 |
| 1,930.5 |
| 10.9 |
| 117.8 |
| 154.8 |
| 166.6 |
| 140.3 |
| 183.4 |
| 119.0 |
| 89.7 |
| 31.8 |
| 55.9 |
| 20.6 |
| 34.7 |
| 18.3 |
| 8.4 |
| 4.6 |
| 9.7 |
| 64.4 |
| 56.4 |
| 40.1 |
| 32.5 |
| (36.8) |
| 25.8 |
| (1.4) |
| (14.9) |
| (30.4) |
| 303.4 |
| 309.5 |
| 320.0 |
| 326.3 |
| 326.3 |
| 335.5 |
| 345.0 |
| 368.2 |
| 368.2 |
| 381.8 |
| 397.7 |
| 433.3 |
| 434.0 |
| 450.2 |
| 468.8 |
| 496.3 |
| 474.9 |
| 456.0 |
| 464.2 |
| 445.3 |
| 434.3 |
| 414.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,114.2 |
| 5,854.7 |
| 5,584.2 |
| 5,715.8 |
| 5,516.1 |
| 5,104.3 |
| 4,740.9 |
| 4,934.4 |
| 4,793.5 |
| 4,380.9 |
| 4,151.0 |
| 4,315.3 |
| 4,163.0 |
| 3,952.7 |
| 3,758.9 |
| 3,997.2 |
| 3,852.4 |
| 3,484.4 |
| 3,702.1 |
| 3,418.0 |
| 3,362.2 |
| 3,218.8 |
| 3,437.2 |
| 3,345.1 |
| 5,584.2 |
| 5,715.8 |
| 5,516.1 |
| 5,104.3 |
| 4,740.9 |
| 4,934.4 |
| 4,793.5 |
| 4,380.9 |
| 4,151.0 |
| 4,315.3 |
| 4,163.0 |
| 3,952.7 |
| 3,758.9 |
| 3,997.2 |
| 3,852.4 |
| 3,484.4 |
| 3,702.1 |
| 3,418.0 |
| 3,362.2 |
| 3,218.8 |
| 3,437.2 |
| 3,345.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,635.0 |
| 2,424.9 |
| 2,624.8 |
| 2,505.1 |
| 2,218.9 |
| 2,094.5 |
| 2,147.0 |
| 2,021.9 |
| 1,714.9 |
| 1,432.9 |
| 1,889.6 |
| 1,744.1 |
| 1,546.6 |
| 1,394.4 |
| 1,633.4 |
| 1,554.0 |
| 1,376.4 |
| 1,585.5 |
| 1,480.3 |
| 1,327.5 |
| 1,202.2 |
| 1,448.4 |
| 1,345.1 |
| 5,584.2 |
| 5,715.8 |
| 5,516.1 |
| 5,104.3 |
| 4,740.9 |
| 4,934.4 |
| 4,793.5 |
| 4,380.9 |
| 4,151.0 |
| 4,315.3 |
| 4,163.0 |
| 3,952.7 |
| 3,758.9 |
| 3,997.2 |
| 3,852.4 |
| 3,484.4 |
| 3,702.1 |
| 3,418.0 |
| 3,362.2 |
| 3,218.8 |
| 3,437.2 |
| 3,345.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |