| (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 | 3,097.8 | 1,687.8 | 3,213.4 | 2,951.4 | 2,057.4 | 1,513.0 | 1,832.7 | 1,164.0 | 899.5 | 652.3 | 521.4 | 452.3 | 471.4 | 224.1 | 273.2 | 417.9 | 449.8 | 178.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.3 | 19.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | 284.9 | 274.3 | 270.1 | 156.2 | 186.3 | 148.0 | 37.6 | 4.4 | 4.4 | 6.3 | - | |
| Cash And Short Term Investments | 3,097.8 | 1,687.8 | 3,213.4 | 2,951.4 | 2,057.4 | 1,513.0 | 2,117.6 | 1,438.3 | 1,169.6 | 808.5 | 707.8 | 600.3 | 509.0 | 228.4 | 277.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 101.1 | 58.9 | 63.0 | 42.0 | 27.9 | 16.4 | 11.4 | 7.0 | 6.5 | 4.1 | 1.8 | 0.4 | 0.4 | 0.3 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,106.0 | 1,091.4 | 1,021.4 | 952.1 | 899.6 | 704.0 | 499.4 | 423.0 | 334.4 | 219.5 | 131.3 | 116.5 | 59.3 | 36.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 209.9 | 197.5 | 109.6 | 277.5 | 172.1 | 98.8 | 83.6 | 103.8 | 67.7 | 75.6 | 30.1 | 24.5 | 19.1 | 14.0 | 14.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 19,094.0 | 26.8 | 749.8 | 749.8 | 840.9 | 846.6 | 410.0 | 316.2 | 293.4 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 19,094.0 | 26.8 | 749.8 | 749.8 | 1,530.0 | 1,508.2 | 410.0 | 316.2 | 293.4 | ||
| (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 | 3,461.1 | 3,097.8 | 2,455.0 | 1,955.0 | 1,941.7 | 1,687.8 | 1,304.1 | 987.3 | 3,346.2 | 3,213.4 | 3,227.2 | 3,131.1 | 2,821.1 | 2,951.4 | 2,690.6 | |||||||||||||||||||||||||
| - |
| 424.2 |
| 449.8 |
| 178.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 317.8 | 168.9 | 182.8 | 167.0 | 126.3 | 60.1 | 43.7 | 79.4 | 62.4 | 32.8 | 17.8 | 20.5 | 9.6 | 9.9 | 7.5 | 6.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,023.9 | 3,239.0 | 4,645.4 | 4,092.9 | 3,118.7 | 2,359.9 | 2,481.5 | 1,832.3 | 1,504.9 | 994.2 | 842.4 | 679.6 | 555.8 | 309.5 | 310.8 | 455.5 | - | - |
| 33.4 |
| 29.8 |
| - |
| - |
| Accumulated Depreciation | 375.1 | 328.0 | 269.9 | 212.8 | 175.7 | 144.4 | 121.9 | 103.2 | 74.7 | 51.8 | 45.3 | 34.7 | 32.5 | 29.7 | 26.9 | 25.0 | - | - |
| Property,Plant & Equipment Net | 730.9 | 763.4 | 751.5 | 739.3 | 723.9 | 559.6 | 377.6 | 319.8 | 259.8 | 167.7 | 86.0 | 81.8 | 26.8 | 6.3 | 6.4 | 4.8 | - | - |
| Long Term Investments | - | - | 187.7 | 133.7 | 221.3 | 222.3 | 133.7 | 99.2 | 134.4 | 32.0 | 35.2 | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 133.0 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 236.9 | 270.4 | 12.3 | 2.0 | 17.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 515.3 | 762.1 | 631.9 | 457.9 | 467.5 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 18.2 | 10.8 | 52.1 | 25.4 | 37.3 | 39.4 | 49.4 | 19.2 | 2.2 | 2.6 | 12.3 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,958.0 | 5,444.3 | 6,782.1 | 5,841.0 | 4,933.4 | 3,560.9 | 3,426.8 | 2,645.8 | 2,302.6 | 1,638.6 | 1,007.4 | 796.5 | 629.6 | 330.4 | 329.0 | 489.6 | - | - |
| 10.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 689.1 | 661.6 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | - | - |
| Operating Lease Liabilities Current | 5.7 | 5.6 | 5.7 | 8.2 | 10.6 | 12.7 | 9.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,031.5 | 1,212.0 | 935.6 | 701.1 | 533.6 | 378.4 | 286.0 | 229.4 | 198.9 | 126.7 | 86.5 | 62.3 | 46.1 | 28.4 | 24.8 | 15.7 | - | - |
| Other Current Liabilities | 90.7 | 58.9 | 73.3 | 68.4 | 45.8 | 35.1 | 42.0 | 34.6 | 22.8 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,515.2 | 1,641.8 | 1,240.4 | 1,157.1 | 854.3 | 631.2 | 513.3 | 425.3 | 375.4 | 273.5 | 168.0 | 221.1 | 108.0 | 136.1 | 135.6 | 113.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 14.5 | 16.8 | 14.3 | 14.1 | 15.6 | 14.2 | 11.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 104.3 | 171.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 19.6 | 0.9 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 165.3 | 167.5 | 149.2 | 99.2 | 70.4 | 58.3 | 40.1 | 21.9 | 19.8 | 12.7 | 48.4 | 54.6 | 26.8 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,790.5 | 1,996.7 | 1,592.3 | 1,470.9 | 1,163.3 | 949.7 | 828.3 | 719.8 | 672.0 | 1,219.1 | 836.3 | 878.1 | 822.7 | 505.4 | 556.0 | 578.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 213.8 | (1,072.9) | 160.4 | (437.2) | (777.9) | (1,726.5) | (1,430.8) | (1,877.8) | (1,990.0) | (1,674.8) | (1,779.0) | (1,785.5) | (1,737.0) | (1,653.9) | (1,609.6) | (1,423.0) | - | - |
| Accumulated Other Comprehensive Income | 25.5 | (13.1) | 13.1 | 15.1 | (19.5) | (15.4) | (15.5) | (10.2) | (7.0) | (2.9) | (0.8) | 1.8 | 2.0 | 1.9 | 1.6 | 2.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,167.5 | 3,447.6 | 5,189.8 | 4,370.1 | 3,770.0 | 2,611.3 | 2,598.4 | 1,926.0 | 1,630.6 | 419.5 | 171.2 | (81.6) | (193.1) | (175.0) | (227.1) | (88.6) | (102.4) | (220.8) |
| Total Equity | 5,167.5 | 3,447.6 | 5,189.8 | 4,370.1 | 3,770.0 | 2,611.3 | 2,598.4 | 1,926.0 | 1,630.6 | 419.5 | 171.2 | (81.6) | (193.1) | (175.0) | (227.1) | (88.6) | (102.4) | (220.8) |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 17,655.7 | (1,142.8) | (58.7) | 42.0 | 929.8 | 999.2 | 181.6 | 38.6 | (130.7) | - | - |
| Working Capital | 3,508.7 | 1,597.2 | 3,405.0 | 2,935.8 | 2,264.4 | 1,728.7 | 1,968.1 | 1,407.0 | 1,129.5 | 720.7 | 674.4 | 458.5 | 447.8 | 173.4 | 175.2 | 341.9 | - | - |
| Book Value | 5,167.5 | 3,447.6 | 5,189.8 | 4,370.1 | 3,770.0 | 2,611.3 | 2,598.4 | 1,926.0 | 1,630.6 | 419.5 | 171.2 | (81.6) | (193.1) | (175.0) | (227.1) | (88.6) | (102.4) | (220.8) |
| Tangible Book Value | 5,034.5 | 3,292.0 | 5,034.2 | 4,214.5 | 3,614.4 | 2,455.7 | 2,442.8 | 1,770.4 | 1,238.1 | (6.6) | 158.9 | (83.7) | (210.6) | - | - | - | - | - |
| 2,435.4 |
| 2,256.8 |
| 2,057.4 |
| 1,999.0 |
| 1,797.6 |
| 1,670.0 |
| 1,513.0 |
| 1,497.8 |
| 1,326.7 |
| 1,043.2 |
| 1,832.7 |
| 1,702.0 |
| 1,416.2 |
| 1,299.7 |
| 1,164.0 |
| 1,112.2 |
| 928.5 |
| 894.4 |
| 899.5 |
| 1,128.0 |
| 451.8 |
| 361.8 |
| 652.3 |
| 580.1 |
| 487.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 284.2 | 279.6 | 281.3 | 274.3 | 263.1 | 269.9 | 276.6 | 270.1 | 153.3 | 156.9 | 150.1 | 156.2 | 136.5 | 141.5 |
| Cash And Short Term Investments | 3,461.1 | 3,097.8 | 2,455.0 | 1,955.0 | 1,941.7 | 1,687.8 | 1,304.1 | 987.3 | 3,346.2 | 3,213.4 | 3,227.2 | 3,131.1 | 2,821.1 | 2,951.4 | 2,690.6 | 2,435.4 | 2,256.8 | 2,057.4 | 1,999.0 | 1,797.6 | 1,670.0 | 1,513.0 | 1,497.8 | 1,326.7 | 1,043.2 | 1,832.7 | 1,986.2 | 1,695.9 | 1,581.0 | 1,438.3 | 1,375.3 | 1,198.4 | 1,171.1 | 1,169.6 | 1,281.4 | 608.6 | 512.0 | 808.5 | 716.6 | 629.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 115.6 | 101.1 | 83.4 | 83.4 | 64.0 | 58.9 | 70.4 | 100.7 | 63.6 | 63.0 | 57.2 | 35.9 | 40.9 | 42.0 | 45.9 | 54.5 | 35.5 | 27.9 | 21.3 | 16.7 | 16.7 | 16.4 | 17.0 | 16.3 | 14.0 | 11.4 | 7.4 | 6.5 | 7.1 | 7.0 | 6.0 | 5.9 | 4.6 | 6.5 | 3.3 | 2.9 | 4.0 | 4.1 | 4.1 | 6.1 |
| Prepaid Expenses | 301.3 | 317.8 | 368.7 | 295.6 | 211.7 | 168.9 | 205.1 | 208.0 | 189.2 | 182.8 | 171.7 | 167.1 | 194.3 | 167.0 | 179.9 | 166.0 | 146.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,484.3 | 5,023.9 | 4,277.9 | 3,643.7 | 3,507.4 | 3,239.0 | 2,808.7 | 2,567.1 | 4,849.1 | 4,645.4 | 4,402.7 | 4,264.4 | 3,971.6 | 4,092.9 | 3,821.1 | 3,625.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,109.2 | 1,106.0 | 1,159.2 | 1,144.9 | 1,109.0 | 1,091.4 | 1,088.9 | 1,059.5 | 1,002.9 | 1,021.4 | 986.3 | 988.5 | 967.4 | 952.1 | 917.7 | 913.2 | 915.0 | 899.6 | 854.5 | 820.6 | 746.1 | 704.0 | 635.5 | 584.2 | 538.4 | 499.4 | 473.8 | 455.5 | 451.8 | 423.0 | 396.7 | 355.4 | 346.1 | 334.4 | 315.9 | 281.7 | 249.5 | 219.5 | 200.0 | 183.0 |
| Accumulated Depreciation | 389.0 | 375.1 | 360.6 | 346.4 | 343.6 | 328.0 | 315.8 | 297.5 | 282.9 | 269.9 | 253.3 | 239.1 | 225.7 | 212.8 | 202.0 | 191.9 | 185.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 720.2 | 730.9 | 798.6 | 798.5 | 765.4 | 763.4 | 773.1 | 762.0 | 720.0 | 751.5 | 733.0 | 749.4 | 741.7 | 739.3 | 715.7 | 721.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | 287.7 | 187.7 | 153.7 | 170.3 | 128.3 | 133.7 | 149.1 | 149.8 | 174.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 133.0 | 133.0 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | 155.6 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 452.5 | 515.3 | 528.1 | 652.3 | 768.9 | 762.1 | 762.3 | 729.6 | 666.6 | 631.9 | 564.4 | 532.5 | 494.8 | 457.9 | 426.8 | 434.9 | 465.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 24.5 | 18.2 | 32.3 | 32.6 | 30.2 | 10.8 | 40.4 | 21.9 | 47.4 | 52.1 | 81.0 | 31.7 | 20.7 | 25.4 | 23.7 | 23.0 | 31.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,339.1 | 6,958.0 | 6,330.4 | 5,821.4 | 5,749.4 | 5,444.3 | 5,012.4 | 4,661.8 | 7,135.6 | 6,782.1 | 6,388.2 | 6,208.3 | 5,797.6 | 5,841.0 | 5,510.2 | 5,319.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 228.6 | 209.9 | 171.9 | 241.1 | 195.5 | 197.5 | 178.7 | 148.2 | 164.2 | 109.6 | 139.4 | 155.5 | 55.6 | 277.5 | 163.2 | 194.8 | 152.5 | 172.1 | 114.5 | 122.1 | 85.1 | 98.8 | 122.5 | 90.9 | 60.9 | 83.6 | 95.4 | 66.2 | 70.4 | 103.8 | 95.5 | 75.6 | 74.1 | 67.7 | 69.9 | 69.1 | 86.3 | 75.6 | 57.5 | 40.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.6 | 5.7 | 5.9 | 6.2 | 6.0 | 5.6 | 4.4 | 4.9 | 4.8 | 5.7 | 6.2 | 7.1 | 7.4 | 8.2 | 8.5 | 9.4 | ||||||||||||||||||||||||
| Accrued Expenses | 1,092.3 | 1,031.5 | 948.4 | 857.1 | 1,375.7 | 1,212.0 | 1,128.0 | 1,034.3 | 1,102.3 | 935.6 | 820.6 | 810.9 | 825.4 | 701.1 | 699.8 | 598.8 | 609.3 | |||||||||||||||||||||||
| Other Current Liabilities | 78.4 | 90.7 | 93.6 | 72.9 | 74.5 | 58.9 | 56.5 | 57.6 | 65.3 | 73.3 | 90.6 | 86.3 | 129.9 | 72.0 | 64.2 | 57.4 | 74.3 | |||||||||||||||||||||||
| Total Current Liabilities | 1,489.6 | 1,515.2 | 1,338.7 | 1,278.6 | 1,720.3 | 1,641.8 | 1,501.7 | 1,337.1 | 1,396.5 | 1,240.4 | 1,124.7 | 1,118.8 | 1,006.1 | 1,157.1 | 1,006.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 126.6 | 165.3 | 171.2 | 179.9 | 175.6 | 167.5 | 144.7 | 142.1 | 151.1 | 149.2 | 133.1 | 139.8 | 118.4 | 99.2 | 74.7 | 76.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,716.3 | 1,790.5 | 1,679.2 | 1,650.5 | 2,081.8 | 1,996.7 | 1,841.2 | 1,664.7 | 1,741.3 | 1,592.3 | 1,456.8 | 1,467.6 | 1,335.1 | 1,470.9 | 1,283.6 | 1,234.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 517.1 | 213.8 | (85.5) | (509.7) | (914.7) | (1,072.9) | (1,274.1) | (1,380.4) | 329.9 | 160.4 | (40.7) | (212.0) | (415.5) | (437.2) | (465.7) | (578.5) | (739.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 22.3 | 25.5 | 14.6 | 13.4 | (6.2) | (13.1) | 15.7 | (5.4) | (6.2) | 13.1 | 22.9 | 26.8 | 20.9 | 15.1 | (29.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,622.8 | 5,167.5 | 4,651.2 | 4,170.9 | 3,667.6 | 3,447.6 | 3,171.2 | 2,997.1 | 5,394.3 | 5,189.8 | 4,931.4 | 4,740.7 | 4,462.6 | 4,370.1 | 4,226.7 | 4,085.1 | ||||||||||||||||||||||||
| Total Equity | 5,622.8 | 5,167.5 | 4,651.2 | 4,170.9 | 3,667.6 | 3,447.6 | 3,171.2 | 2,997.1 | 5,394.3 | 5,189.8 | 4,931.4 | 4,740.7 | 4,462.6 | 4,370.1 | 4,226.7 | 4,085.1 | 3,863.1 | 3,770.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 3,994.6 | 3,508.7 | 2,939.2 | 2,365.1 | 1,787.1 | 1,597.2 | 1,307.1 | 1,230.0 | 3,452.6 | 3,405.0 | 3,278.0 | 3,145.7 | 2,965.5 | 2,935.8 | 2,814.5 | 2,699.2 | 2,401.9 | |||||||||||||||||||||||
| Book Value | 5,622.8 | 5,167.5 | 4,651.2 | 4,170.9 | 3,667.6 | 3,447.6 | 3,171.2 | 2,997.1 | 5,394.3 | 5,189.8 | 4,931.4 | 4,740.7 | 4,462.6 | 4,370.1 | 4,226.7 | 4,085.1 | 3,863.1 | 3,770.0 | ||||||||||||||||||||||
| Tangible Book Value | 5,489.8 | 5,034.5 | 4,495.6 | 4,015.3 | 3,512.0 | 3,292.0 | 3,015.6 | 2,841.5 | 5,238.7 | 5,034.2 | 4,775.9 | 4,585.1 | 4,307.0 | 4,214.5 | 4,071.1 | 3,929.5 | 3,707.5 | |||||||||||||||||||||||
| 126.3 |
| 101.7 |
| 84.2 |
| 73.5 |
| 60.1 |
| 51.4 |
| 51.6 |
| 48.1 |
| 43.7 |
| 49.9 |
| 53.6 |
| 72.3 |
| 79.4 |
| 71.3 |
| 77.5 |
| 73.7 |
| 62.4 |
| 58.3 |
| 63.8 |
| 58.3 |
| 32.8 |
| 34.5 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,288.1 |
| 3,118.7 |
| 2,923.8 |
| 2,620.1 |
| 2,450.0 |
| 2,359.9 |
| 2,159.4 |
| 2,077.6 |
| 1,716.2 |
| 2,481.5 |
| 2,319.6 |
| 2,058.6 |
| 1,904.5 |
| 1,832.3 |
| 1,700.4 |
| 1,598.1 |
| 1,469.6 |
| 1,504.9 |
| 1,541.3 |
| 844.8 |
| 819.2 |
| 994.2 |
| 886.7 |
| 792.1 |
| 175.7 |
| 167.8 |
| 159.3 |
| 151.4 |
| 144.4 |
| 137.1 |
| 130.4 |
| 128.3 |
| 121.9 |
| 126.5 |
| 116.4 |
| 113.5 |
| 103.2 |
| 95.9 |
| 87.8 |
| 81.4 |
| 74.7 |
| 69.1 |
| 62.9 |
| 56.3 |
| 51.8 |
| 48.0 |
| 44.5 |
| 729.2 |
| 723.9 |
| 686.7 |
| 661.4 |
| 594.7 |
| 559.6 |
| 498.3 |
| 453.8 |
| 410.0 |
| 377.6 |
| 347.3 |
| 339.1 |
| 338.3 |
| 319.8 |
| 300.8 |
| 267.6 |
| 264.6 |
| 259.8 |
| 246.8 |
| 218.9 |
| 193.2 |
| 167.7 |
| 151.9 |
| 138.5 |
| 221.3 |
| 192.1 |
| 220.7 |
| 202.2 |
| 222.3 |
| 222.8 |
| 248.7 |
| 181.0 |
| 133.7 |
| 117.9 |
| 115.6 |
| 120.2 |
| 99.2 |
| 121.4 |
| 131.3 |
| 166.0 |
| 134.4 |
| 169.0 |
| 144.4 |
| 158.3 |
| 32.0 |
| 55.7 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.6 |
| 155.7 |
| 155.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.3 |
| 259.7 |
| 265.1 |
| - |
| 275.8 |
| 281.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 467.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 24.8 |
| 20.4 |
| 38.8 |
| 41.5 |
| 53.1 |
| 53.3 |
| 61.8 |
| 49.4 |
| 38.6 |
| 36.6 |
| 20.7 |
| 19.2 |
| 14.7 |
| 10.7 |
| 9.9 |
| 2.2 |
| 7.0 |
| 3.2 |
| 0.5 |
| 2.6 |
| 2.6 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,054.2 |
| 4,933.4 |
| 4,198.8 |
| 3,904.6 |
| 3,661.4 |
| 3,560.9 |
| 3,307.4 |
| 3,212.3 |
| 2,752.4 |
| 3,426.8 |
| 3,214.8 |
| 2,947.6 |
| 2,754.2 |
| 2,645.8 |
| 2,519.9 |
| 2,397.2 |
| 2,306.0 |
| 2,302.6 |
| 2,374.3 |
| 1,639.4 |
| 1,607.3 |
| 1,638.6 |
| 1,544.2 |
| 1,418.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 10.6 |
| 9.8 |
| 11.0 |
| 11.7 |
| 12.7 |
| 10.7 |
| 10.1 |
| 9.0 |
| 9.3 |
| 10.4 |
| 10.8 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 533.6 |
| 481.9 |
| 413.1 |
| 420.9 |
| 378.4 |
| 334.3 |
| 340.9 |
| 330.0 |
| 286.0 |
| 249.7 |
| 210.5 |
| 211.3 |
| 229.4 |
| 231.6 |
| 213.9 |
| 219.9 |
| 198.9 |
| 164.3 |
| 150.4 |
| 142.1 |
| 126.7 |
| 112.6 |
| 102.2 |
| 45.8 |
| 74.7 |
| 58.9 |
| 76.7 |
| 47.8 |
| 49.6 |
| 72.0 |
| 60.4 |
| 42.0 |
| 53.6 |
| 47.4 |
| 39.9 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 926.7 |
| 886.2 |
| 854.3 |
| 742.7 |
| 660.3 |
| 623.9 |
| 631.2 |
| 606.2 |
| 556.5 |
| 503.4 |
| 513.3 |
| 461.7 |
| 367.1 |
| 364.5 |
| 425.3 |
| 422.5 |
| 368.2 |
| 381.1 |
| 375.4 |
| 319.9 |
| 293.2 |
| 304.7 |
| 273.5 |
| 240.5 |
| 199.0 |
| - |
| - |
| 15.0 |
| 15.5 |
| 13.2 |
| 14.2 |
| 13.4 |
| 14.0 |
| 11.2 |
| 11.9 |
| 13.3 |
| 13.3 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.5 |
| 70.4 |
| 62.3 |
| 57.6 |
| 54.5 |
| 58.3 |
| 44.6 |
| 42.8 |
| 39.5 |
| 40.1 |
| 33.9 |
| 33.8 |
| 33.7 |
| 21.9 |
| 21.0 |
| 20.5 |
| 21.3 |
| 19.8 |
| 13.2 |
| 12.8 |
| 12.6 |
| 12.7 |
| 10.1 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,191.1 |
| 1,163.3 |
| 1,050.2 |
| 968.8 |
| 933.6 |
| 949.7 |
| 916.6 |
| 867.7 |
| 814.7 |
| 828.3 |
| 792.3 |
| 700.4 |
| 668.6 |
| 719.8 |
| 717.0 |
| 664.2 |
| 678.0 |
| 672.0 |
| 616.6 |
| 612.6 |
| 641.4 |
| 1,219.1 |
| 1,174.2 |
| 1,120.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (777.9) |
| (1,341.7) |
| (1,523.5) |
| (1,672.9) |
| (1,726.5) |
| (1,876.3) |
| (1,861.1) |
| (2,151.4) |
| (1,430.8) |
| (1,541.8) |
| (1,670.0) |
| (1,775.4) |
| (1,877.8) |
| (1,946.8) |
| (1,976.0) |
| (2,028.4) |
| (1,990.0) |
| (1,840.4) |
| (1,876.4) |
| (1,863.9) |
| (1,674.8) |
| (1,683.6) |
| (1,720.5) |
| (25.7) |
| (23.0) |
| (19.5) |
| (18.6) |
| (18.3) |
| (20.4) |
| (15.4) |
| (9.7) |
| (12.4) |
| (13.1) |
| (15.5) |
| (8.6) |
| (9.0) |
| (9.2) |
| (10.2) |
| (9.5) |
| (9.8) |
| (10.1) |
| (7.0) |
| 12.5 |
| 11.0 |
| 5.4 |
| (2.9) |
| 0.4 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,863.1 |
| 3,770.0 |
| 3,148.7 |
| 2,935.9 |
| 2,727.8 |
| 2,611.3 |
| 2,390.8 |
| 2,344.6 |
| 1,937.7 |
| 2,598.4 |
| 2,422.5 |
| 2,247.2 |
| 2,085.6 |
| 1,926.0 |
| 1,802.9 |
| 1,732.9 |
| 1,628.0 |
| 1,630.6 |
| 1,757.8 |
| 1,026.8 |
| 965.9 |
| 419.5 |
| 370.0 |
| 297.1 |
| 3,148.7 |
| 2,935.9 |
| 2,727.8 |
| 2,611.3 |
| 2,390.8 |
| 2,344.6 |
| 1,937.7 |
| 2,598.4 |
| 2,422.5 |
| 2,247.2 |
| 2,085.6 |
| 1,926.0 |
| 1,802.9 |
| 1,732.9 |
| 1,628.0 |
| 1,630.6 |
| 1,757.8 |
| 1,026.8 |
| 965.9 |
| 419.5 |
| 370.0 |
| 297.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,264.4 |
| 2,181.1 |
| 1,959.7 |
| 1,826.1 |
| 1,728.7 |
| 1,553.2 |
| 1,521.1 |
| 1,212.8 |
| 1,968.1 |
| 1,857.9 |
| 1,691.5 |
| 1,540.0 |
| 1,407.0 |
| 1,277.9 |
| 1,229.8 |
| 1,088.5 |
| 1,129.5 |
| 1,221.4 |
| 551.6 |
| 514.5 |
| 720.7 |
| 646.1 |
| 593.1 |
| 3,148.7 |
| 2,935.9 |
| 2,727.8 |
| 2,611.3 |
| 2,390.8 |
| 2,344.6 |
| 1,937.7 |
| 2,598.4 |
| 2,422.5 |
| 2,247.2 |
| 2,085.6 |
| 1,926.0 |
| 1,802.9 |
| 1,732.9 |
| 1,628.0 |
| 1,630.6 |
| 1,757.8 |
| 1,026.8 |
| 965.9 |
| 419.5 |
| 370.0 |
| 297.1 |
| 3,614.4 |
| 2,993.1 |
| 2,780.3 |
| 2,572.3 |
| 2,455.7 |
| 2,235.2 |
| 2,189.0 |
| 1,782.1 |
| 2,442.8 |
| 2,266.9 |
| 2,091.6 |
| 1,930.0 |
| 1,770.4 |
| 1,647.3 |
| 1,577.3 |
| 1,472.5 |
| 1,475.0 |
| 1,359.9 |
| 611.6 |
| 545.3 |
| 263.9 |
| (61.5) |
| (139.9) |