| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 1,248.8 | 1,541.2 | 1,595.5 | 1,613.0 | 2,109.6 | 1,750.9 | 505.5 | 221.2 | 393.3 | 255.8 | 228.3 | 184.2 |
| Restricted Cash | 8.1 | 10.5 | 1.2 | 1.3 | 2.5 | 3.1 | 3.4 | 3.4 | 4.4 | 2.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,248.8 | 1,541.2 | 1,595.5 | 1,613.0 | 2,109.6 | 1,750.9 | 505.5 | 221.2 | 393.3 | 255.8 | 228.3 | 184.2 |
| Receivables | ||||||||||||
| Accounts Receivable | 1,518.0 | 1,335.4 | 1,234.2 | 1,122.0 | 948.6 | 861.8 | 459.1 | 525.4 | 536.3 | 441.6 | - | - |
| Current Assets | ||||||||||||
| Inventory | 1,172.9 | 1,055.0 | 1,001.1 | 1,025.4 | 854.2 | 716.7 | 502.5 | 523.9 | 494.5 | 443.9 | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 1,170.6 | 625.0 | 606.6 | 567.0 | 504.5 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 996.1 | 843.6 | 801.2 | 778.7 | 670.5 | 536.4 | 322.9 | 340.0 | 269.7 | 214.9 | - | - |
| Short Term Debt | 0.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | 2,778.1 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 168.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 2.1 | 2.0 | 2.0 | 1.5 | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 0.0 | 1.7 | 1.0 | 4.5 | 2,778.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Net debt | (1,248.8) | (1,539.5) | ||||||||||
| (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 | 1,274.4 | 1,248.8 | 1,176.6 | 1,310.6 | 1,612.8 | 1,541.2 | 1,376.9 | 1,062.5 | 1,452.3 | 1,595.5 | 1,197.5 | 1,178.1 | 1,119.3 | 1,613.0 | ||||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 308.3 | 231.9 | 219.6 | 206.9 | 186.9 | 195.3 | 76.8 | 60.7 | 39.5 | 47.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,248.0 | 4,163.5 | 4,050.4 | 3,967.3 | 4,114.9 | 3,862.1 | 1,543.9 | 1,331.2 | 1,463.6 | 1,188.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| 373.3 |
| 298.4 |
| 250.0 |
| 203.8 |
| 146.1 |
| - |
| - |
| Property,Plant & Equipment Net | 930.3 | 842.1 | 711.4 | 624.4 | 648.6 | 609.0 | 326.6 | 356.6 | 363.2 | 358.4 | 340.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8,484.1 | 8,148.1 | 6,609.7 | 6,064.2 | 5,981.6 | 5,582.6 | 1,092.9 | 1,289.5 | 1,227.6 | 1,154.7 | 1,191.0 | - |
| Intangible Assets | 4,240.3 | 4,372.8 | 3,611.1 | 3,578.6 | 3,912.7 | 3,797.2 | 1,255.0 | 1,368.4 | 1,431.2 | 1,469.9 | - | - |
| Operating Lease Right Of Use Assets | 236.4 | 226.6 | 164.4 | 126.9 | 101.8 | 142.9 | 53.8 | - | - | - | - | - |
| Deferred Tax Assets | 38.7 | 26.1 | 31.5 | 22.3 | 28.0 | 15.6 | 3.0 | 1.3 | 1.0 | 1.4 | - | - |
| Other Non-Current Assets | 355.8 | 457.2 | 549.4 | 509.1 | 468.7 | 329.3 | 212.2 | 140.1 | 134.6 | 143.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 18,297.2 | 18,009.8 | 15,563.5 | 14,765.9 | 15,154.5 | 16,058.6 | 4,628.4 | 4,487.1 | 4,621.2 | 4,316.0 | 4,462.0 | - |
| 1.7 |
| 1.0 |
| 4.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | 347.2 | 318.6 | 331.2 | 305.6 | 242.1 | 164.6 | 51.7 | - | - | - | - | - |
| Operating Lease Liabilities Current | 64.8 | 56.3 | 41.6 | 39.6 | 34.9 | 47.1 | 17.1 | 0.0 | - | - | - | - |
| Accrued Expenses | 1,068.8 | 972.2 | 995.5 | 858.8 | 741.3 | 708.9 | 244.1 | 248.5 | 271.2 | 258.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,066.3 | 1,818.9 | 1,827.3 | 1,674.0 | 1,467.7 | 1,498.6 | 574.6 | 596.4 | 561.8 | 497.9 | - | - |
| 165.5 |
| 116.9 |
| 80.4 |
| 61.0 |
| 90.5 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.1 | 0.9 | 1.0 | 1.1 | 1.4 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 696.9 | 757.6 | 612.6 | 610.6 | 708.6 | 702.4 | 251.0 | 265.5 | 237.5 | 487.6 | - | - |
| Pension Obligations | 134.2 | 139.3 | 150.0 | 147.2 | 195.1 | 272.5 | 99.7 | 94.8 | 99.8 | 122.7 | - | - |
| Other Non-Current Liabilities | 462.5 | 294.3 | 433.9 | 360.8 | 310.1 | 343.7 | 229.4 | 190.2 | 226.0 | 182.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,143.2 | 7,764.5 | 5,716.8 | 5,508.7 | 6,083.3 | 6,869.1 | 2,758.5 | 2,811.1 | 3,144.4 | 4,044.2 | 4,056.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 3,053.1 | 2,503.5 | 1,697.2 | 950.9 | 378.6 | (175.7) | (141.4) | (308.7) | (577.8) | (596.2) | - | - |
| Accumulated Other Comprehensive Income | (148.3) | (468.5) | (227.6) | (251.7) | (41.6) | 14.2 | (256.0) | (247.0) | (199.8) | (342.4) | - | - |
| Treasury Stock | - | - | - | - | 748.4 | 33.3 | 36.8 | 53.0 | 23.0 | 19.4 | - | - |
| Minority Interest | 64.2 | 66.3 | 62.9 | 61.4 | 69.7 | 69.8 | 0.0 | - | 0.0 | 5.9 | - | - |
| Total Stockholders Equity | 10,089.8 | 10,179.0 | 9,783.8 | 9,195.8 | 9,001.5 | 9,119.7 | 1,869.9 | 1,676.0 | 1,476.8 | 265.9 | 405.5 | - |
| Total Equity | 10,154.0 | 10,245.3 | 9,846.7 | 9,257.2 | 9,071.2 | 9,189.5 | 1,869.9 | 1,676.0 | 1,476.8 | 271.8 | 405.5 | - |
| (1,594.5) |
| (1,608.5) |
| 668.5 |
| (1,750.9) |
| (505.5) |
| (221.2) |
| (393.3) |
| (255.8) |
| - |
| - |
| Working Capital | 2,181.7 | 2,344.6 | 2,223.1 | 2,293.3 | 2,647.2 | 2,363.5 | 969.3 | 734.8 | 901.8 | 690.6 | - | - |
| Book Value | 10,089.8 | 10,179.0 | 9,783.8 | 9,195.8 | 9,001.5 | 9,119.7 | 1,869.9 | 1,676.0 | 1,476.8 | 265.9 | 405.5 | - |
| Tangible Book Value | (2,634.6) | (2,341.9) | (437.0) | (447.0) | (892.8) | (260.1) | (478.0) | (981.9) | (1,182.0) | (2,358.7) | (785.5) | - |
| 1,459.5 |
| 1,309.2 |
| 1,990.2 |
| 2,109.6 |
| 2,033.0 |
| 3,669.9 |
| 1,639.6 |
| 1,750.9 |
| 1,313.3 |
| 1,173.6 |
| 555.7 |
| 505.5 |
| 406.4 |
| 317.5 |
| 263.7 |
| 221.2 |
| 269.0 |
| 337.8 |
| 353.8 |
| 393.3 |
| 303.0 |
| 245.7 |
| 225.6 |
| 255.8 |
| 242.2 |
| 246.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,274.4 | 1,248.8 | 1,176.6 | 1,310.6 | 1,612.8 | 1,541.2 | 1,376.9 | 1,062.5 | 1,452.3 | 1,595.5 | 1,197.5 | 1,178.1 | 1,119.3 | 1,613.0 | 1,459.5 | 1,309.2 | 1,990.2 | 2,109.6 | 2,033.0 | 3,669.9 | 1,639.6 | 1,750.9 | 1,313.3 | 1,173.6 | 555.7 | 505.5 | 406.4 | 317.5 | 263.7 | 221.2 | 269.0 | 337.8 | 353.8 | 393.3 | 303.0 | 245.7 | 225.6 | 255.8 | 242.2 | 246.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,455.2 | 1,518.0 | 1,429.3 | 1,387.9 | 1,348.3 | 1,335.4 | 1,342.2 | 1,301.4 | 1,245.2 | 1,234.2 | 1,216.1 | 1,219.8 | 1,243.6 | 1,122.0 | 1,032.3 | 1,018.5 | 1,013.9 | 948.6 | 927.0 | 935.8 | 978.1 | 861.8 | 934.6 | 922.2 | 1,027.5 | 459.1 | 458.4 | 498.6 | 509.9 | 525.4 | 525.0 | 495.5 | 541.6 | 536.3 | 531.6 | 475.2 | - | 441.6 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,236.2 | 1,172.9 | 1,257.1 | 1,205.6 | 1,133.0 | 1,055.0 | 1,162.5 | 1,160.0 | 1,051.8 | 1,001.1 | 1,082.9 | 1,101.3 | 1,122.6 | 1,025.4 | 1,012.5 | 1,013.5 | 954.9 | 854.2 | 863.6 | 796.8 | 832.5 | 716.7 | 1,007.4 | 1,026.4 | 1,088.1 | 502.5 | 539.3 | 557.6 | 555.1 | 523.9 | 550.1 | 555.6 | 567.2 | 494.5 | 507.6 | 485.8 | - | 443.9 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 324.0 | 308.3 | 300.3 | 284.3 | 257.6 | 231.9 | 309.6 | 319.3 | 257.5 | 219.6 | 236.9 | 227.8 | 186.9 | 206.9 | 240.5 | 204.6 | 217.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,289.8 | 4,248.0 | 4,163.3 | 4,188.4 | 4,351.7 | 4,163.5 | 4,191.2 | 3,843.2 | 4,006.8 | 4,050.4 | 3,733.4 | 3,727.0 | 3,672.4 | 3,967.3 | 3,744.8 | 3,554.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 472.7 | 464.7 | 443.0 | 417.4 | 386.9 | 384.7 | 376.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 685.8 | 645.7 | 648.8 | 624.4 | 587.7 | 608.3 | 635.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 8,471.2 | 8,484.1 | 8,414.7 | 8,276.6 | 8,339.1 | 8,148.1 | 8,206.2 | 8,217.1 | 6,609.9 | 6,609.7 | 6,489.8 | 6,427.2 | 6,385.9 | 6,064.2 | 5,789.0 | 5,872.2 | 5,981.4 | 5,981.6 | ||||||||||||||||||||||
| Intangible Assets | 4,142.8 | 4,240.3 | 4,319.6 | 4,334.6 | 4,360.5 | 4,372.8 | 4,445.8 | 4,478.2 | 3,589.6 | 3,611.1 | 3,673.0 | 3,659.8 | 3,739.1 | 3,578.6 | 3,533.6 | 3,676.9 | 3,816.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 43.2 | 38.7 | 30.0 | 27.4 | 26.3 | 26.1 | 30.3 | 29.6 | 32.7 | 31.5 | 22.3 | 23.5 | 23.5 | 22.3 | 17.2 | 18.3 | 19.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 351.2 | 355.8 | 356.0 | 352.7 | 448.9 | 457.2 | 479.6 | 440.4 | 547.8 | 549.4 | 549.7 | 545.4 | 525.3 | 509.1 | 553.3 | 490.8 | 466.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 18,218.2 | 18,297.2 | 18,190.2 | 18,059.1 | 18,379.4 | 18,009.8 | 18,206.2 | 17,838.5 | 18,009.8 | 15,563.5 | 15,154.0 | 15,028.6 | 14,995.0 | 14,765.9 | 14,225.6 | 14,221.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 847.4 | 996.1 | 831.6 | 832.8 | 780.4 | 843.6 | 743.8 | 748.5 | 694.0 | 801.2 | 663.1 | 669.2 | 730.9 | 778.7 | 698.9 | 700.9 | 701.4 | 670.5 | 632.9 | 660.8 | 674.2 | 536.4 | 624.7 | 683.5 | 764.6 | 322.9 | 336.6 | 331.8 | 342.4 | 340.0 | 320.0 | 310.9 | 284.6 | 269.7 | 263.6 | 246.4 | - | 214.9 | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.7 | 0.3 | 1.7 | 1.5 | 3.1 | 1.7 | 1.0 | 4.2 | 1.4 | 3.8 | 4.5 | 0.5 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 344.7 | 347.2 | 341.9 | 324.1 | 328.9 | 318.6 | 333.3 | 324.0 | 345.4 | 331.2 | 343.7 | 339.2 | 350.8 | 305.6 | 299.7 | 270.0 | 265.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 64.8 | 64.8 | 64.2 | 63.4 | 62.3 | 56.3 | 55.3 | 47.1 | 42.5 | 41.6 | 40.6 | 39.8 | 41.3 | 39.6 | 38.5 | 38.7 | ||||||||||||||||||||||||
| Accrued Expenses | 1,077.4 | 1,068.8 | 1,092.6 | 997.6 | 1,044.7 | 972.2 | 1,028.9 | 1,011.6 | 999.3 | 995.5 | 957.7 | 923.6 | 935.3 | 858.8 | 791.3 | 723.7 | 702.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,926.2 | 2,066.3 | 1,925.6 | 1,832.4 | 1,826.8 | 1,818.9 | 1,775.6 | 1,764.6 | 1,724.6 | 1,827.3 | 1,654.7 | 1,624.1 | 1,700.1 | 1,674.0 | 1,523.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 0.9 | 1.1 | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.2 | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 716.7 | 696.9 | 686.7 | 665.7 | 756.6 | 757.6 | 802.7 | 838.2 | 624.2 | 612.6 | 630.1 | 663.5 | 677.1 | 610.6 | 673.2 | 678.3 | 708.0 | |||||||||||||||||||||||
| Pension Obligations | 130.2 | 134.2 | 139.9 | 149.8 | 142.5 | 139.3 | 153.1 | 150.9 | 149.5 | 150.0 | 145.0 | 146.5 | 145.9 | 147.2 | 178.1 | 184.5 | 189.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 427.9 | 462.5 | 461.6 | 472.4 | 329.4 | 294.3 | 358.1 | 309.7 | 424.0 | 433.9 | 405.1 | 415.6 | 381.4 | 360.8 | 316.2 | 324.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,978.4 | 8,143.2 | 8,000.5 | 7,901.7 | 7,825.7 | 7,764.5 | 7,872.0 | 7,814.3 | 5,609.3 | 5,716.8 | 5,534.2 | 5,548.2 | 5,613.3 | 5,508.7 | 5,410.6 | 5,377.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | 1.5 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,237.4 | 3,053.1 | 2,794.8 | 2,558.6 | 2,681.9 | 2,503.5 | 2,281.8 | 2,068.3 | 1,891.3 | 1,697.2 | 1,475.5 | 1,275.3 | 1,103.9 | 950.9 | 741.6 | 604.6 | 474.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (189.7) | (148.3) | (165.4) | (140.8) | (350.5) | (468.5) | (202.1) | (340.1) | (302.6) | (227.6) | (341.6) | (263.2) | (226.4) | (251.7) | (474.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 846.8 | 748.4 | ||||||||||||||||||||||
| Minority Interest | 64.7 | 64.2 | 67.2 | 70.1 | 68.9 | 66.3 | 66.6 | 66.0 | 64.4 | 62.9 | 65.8 | 65.6 | 64.4 | 61.4 | 64.1 | 67.1 | 71.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 10,175.1 | 10,089.8 | 10,122.5 | 10,087.3 | 10,484.8 | 10,179.0 | 10,267.6 | 9,958.2 | 9,855.3 | 9,783.8 | 9,554.0 | 9,414.8 | 9,317.3 | 9,195.8 | 8,750.9 | 8,776.9 | ||||||||||||||||||||||||
| Total Equity | 10,239.8 | 10,154.0 | 10,189.7 | 10,157.4 | 10,553.7 | 10,245.3 | 10,334.2 | 10,024.2 | 9,919.7 | 9,846.7 | 9,619.8 | 9,480.4 | 9,381.7 | 9,257.2 | 8,815.0 | 8,844.0 | 9,063.3 | 9,071.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 0.7 | 0.3 | 1.7 | 1.5 | 3.1 | 1.7 | 1.0 | 4.2 | 1.4 | 3.8 | 4.5 | 0.5 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Net debt | (1,274.4) | (1,248.8) | (1,176.6) | (1,309.9) | (1,612.5) | (1,539.5) | (1,375.4) | (1,059.4) | (1,450.6) | (1,594.5) | (1,193.3) | (1,176.7) | (1,115.5) | (1,608.5) | (1,459.0) | (1,308.4) | (1,989.4) | (2,109.6) | ||||||||||||||||||||||
| Working Capital | 2,363.6 | 2,181.7 | 2,237.7 | 2,356.0 | 2,524.9 | 2,344.6 | 2,415.6 | 2,078.6 | 2,282.2 | 2,223.1 | 2,078.7 | 2,102.9 | 1,972.3 | 2,293.3 | 2,221.8 | 2,090.1 | 2,732.4 | |||||||||||||||||||||||
| Book Value | 10,175.1 | 10,089.8 | 10,122.5 | 10,087.3 | 10,484.8 | 10,179.0 | 10,267.6 | 9,958.2 | 9,855.3 | 9,783.8 | 9,554.0 | 9,414.8 | 9,317.3 | 9,195.8 | 8,750.9 | 8,776.9 | 8,992.2 | 9,001.5 | ||||||||||||||||||||||
| Tangible Book Value | (2,438.9) | (2,634.6) | (2,611.8) | (2,523.9) | (2,214.8) | (2,341.9) | (2,384.4) | (2,737.1) | (344.2) | (437.0) | (608.8) | (672.2) | (807.7) | (447.0) | (571.7) | (772.2) | (805.5) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.9 |
| 179.3 |
| 236.2 |
| 199.3 |
| 195.3 |
| 204.5 |
| 204.6 |
| 258.1 |
| 76.8 |
| 90.0 |
| 90.2 |
| 69.6 |
| 60.7 |
| 63.4 |
| 56.7 |
| 50.8 |
| 39.5 |
| 61.2 |
| 59.8 |
| - |
| 47.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,186.0 |
| 4,114.9 |
| 4,030.9 |
| 5,712.4 |
| 4,153.9 |
| 3,862.1 |
| 3,459.8 |
| 3,326.8 |
| 2,929.4 |
| 1,543.9 |
| 1,494.1 |
| 1,463.9 |
| 1,398.3 |
| 1,331.2 |
| 1,407.5 |
| 1,445.6 |
| 1,513.4 |
| 1,463.6 |
| 1,403.4 |
| 1,266.5 |
| - |
| 1,188.5 |
| - |
| - |
| 357.7 |
| 343.1 |
| 326.8 |
| 310.6 |
| 291.1 |
| 361.9 |
| 335.2 |
| 310.1 |
| 298.4 |
| 275.9 |
| 269.1 |
| 256.4 |
| 250.0 |
| 238.7 |
| 227.0 |
| 219.6 |
| 203.8 |
| 188.5 |
| 172.9 |
| - |
| 146.1 |
| - |
| - |
| 648.6 |
| 619.2 |
| 607.2 |
| 713.6 |
| 609.0 |
| 807.9 |
| 832.0 |
| 829.0 |
| 326.6 |
| 334.0 |
| 345.1 |
| 349.5 |
| 356.6 |
| 346.9 |
| 353.9 |
| 365.3 |
| 363.2 |
| 352.0 |
| 356.2 |
| - |
| 358.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,100.6 |
| 5,637.0 |
| 6,154.9 |
| 5,582.6 |
| 6,205.7 |
| 6,055.1 |
| 5,503.4 |
| 1,287.7 |
| 1,266.0 |
| 1,284.9 |
| 1,283.3 |
| 1,289.5 |
| 1,268.4 |
| 1,276.2 |
| 1,308.3 |
| 1,227.6 |
| 1,216.9 |
| 1,200.1 |
| - |
| 1,154.7 |
| - |
| - |
| 3,912.7 |
| 3,695.8 |
| 3,725.5 |
| 4,499.1 |
| 3,797.2 |
| 4,783.9 |
| 4,848.7 |
| 5,679.7 |
| 1,255.0 |
| 1,266.3 |
| 1,303.8 |
| 1,335.3 |
| 1,368.4 |
| 1,356.8 |
| 1,392.3 |
| 1,449.2 |
| 1,431.2 |
| 1,449.7 |
| 1,459.8 |
| - |
| 1,469.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.7 |
| 57.3 |
| 61.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 21.3 |
| 21.2 |
| 16.5 |
| 15.6 |
| 9.6 |
| 13.7 |
| 34.7 |
| 3.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.9 |
| - |
| 1.4 |
| - |
| - |
| 468.7 |
| 455.0 |
| 473.4 |
| 323.9 |
| 329.3 |
| 343.6 |
| 357.0 |
| 382.1 |
| 212.2 |
| 192.3 |
| 195.5 |
| 199.2 |
| 140.1 |
| 135.7 |
| 135.5 |
| 138.1 |
| 134.6 |
| 129.7 |
| 139.4 |
| - |
| 143.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,104.8 |
| 15,154.5 |
| 14,922.8 |
| 16,176.7 |
| 15,861.9 |
| 16,058.6 |
| 15,610.5 |
| 15,433.3 |
| 15,358.3 |
| 4,628.4 |
| 4,553.8 |
| 4,594.3 |
| 4,566.8 |
| 4,487.1 |
| 4,516.4 |
| 4,604.6 |
| 4,775.4 |
| 4,621.2 |
| 4,552.6 |
| 4,422.9 |
| - |
| 4,316.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 242.1 |
| 216.3 |
| 189.2 |
| 188.9 |
| 164.6 |
| 165.3 |
| 159.9 |
| 162.1 |
| 51.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.2 |
| 34.9 |
| 36.7 |
| 40.2 |
| 47.6 |
| 47.1 |
| 51.2 |
| 39.4 |
| 47.1 |
| 17.1 |
| 16.6 |
| 17.5 |
| 18.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 741.3 |
| 932.4 |
| 1,053.6 |
| 754.8 |
| 708.9 |
| 761.0 |
| 754.9 |
| 589.7 |
| 244.1 |
| 251.5 |
| 251.5 |
| 265.9 |
| 248.5 |
| 258.9 |
| 252.6 |
| 305.4 |
| 271.2 |
| 274.9 |
| 248.4 |
| - |
| 258.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,464.8 |
| 1,453.6 |
| 1,467.7 |
| 1,632.6 |
| 1,823.0 |
| 1,536.3 |
| 1,498.6 |
| 1,425.8 |
| 1,478.2 |
| 1,390.0 |
| 574.6 |
| 595.8 |
| 591.3 |
| 616.2 |
| 596.4 |
| 586.8 |
| 571.4 |
| 611.1 |
| 561.8 |
| 559.6 |
| 500.7 |
| - |
| 497.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| 40.1 |
| 43.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 708.6 |
| 596.0 |
| 624.5 |
| 871.4 |
| 702.4 |
| 905.2 |
| 913.3 |
| 1,111.1 |
| 251.0 |
| 274.0 |
| 272.9 |
| 263.8 |
| 265.5 |
| 279.3 |
| 259.7 |
| 248.3 |
| 237.5 |
| 409.2 |
| 420.2 |
| - |
| 487.6 |
| - |
| - |
| 195.1 |
| 248.0 |
| 255.7 |
| 266.3 |
| 272.5 |
| 275.4 |
| 271.1 |
| 269.3 |
| 99.7 |
| 85.6 |
| 91.1 |
| 91.9 |
| 94.8 |
| 90.5 |
| 93.5 |
| 100.2 |
| 99.8 |
| 129.8 |
| 129.5 |
| - |
| 122.7 |
| - |
| - |
| 314.9 |
| 310.1 |
| 301.2 |
| 303.8 |
| 339.0 |
| 343.7 |
| 337.0 |
| 312.2 |
| 405.3 |
| 229.4 |
| 214.1 |
| 230.2 |
| 234.9 |
| 190.2 |
| 189.0 |
| 207.4 |
| 214.1 |
| 226.0 |
| 175.3 |
| 186.9 |
| - |
| 182.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,041.5 |
| 6,083.3 |
| 6,200.0 |
| 6,830.3 |
| 6,836.2 |
| 6,869.1 |
| 6,780.6 |
| 6,791.5 |
| 6,602.8 |
| 2,758.5 |
| 2,763.3 |
| 2,809.0 |
| 2,829.1 |
| 2,811.1 |
| 2,893.0 |
| 3,035.5 |
| 3,207.7 |
| 3,144.4 |
| 3,280.8 |
| 3,213.9 |
| - |
| 4,044.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 378.6 |
| 93.8 |
| (32.2) |
| (266.1) |
| (175.7) |
| (327.3) |
| (356.8) |
| (179.2) |
| (141.4) |
| (167.1) |
| (208.4) |
| (253.4) |
| (308.7) |
| (403.2) |
| (475.4) |
| (535.7) |
| (577.8) |
| (721.4) |
| (749.5) |
| - |
| (596.2) |
| - |
| - |
| (291.0) |
| (71.5) |
| (41.6) |
| (81.3) |
| (35.5) |
| (84.4) |
| 14.2 |
| (147.4) |
| (293.2) |
| (344.1) |
| (256.0) |
| (302.5) |
| (258.9) |
| (253.2) |
| (247.0) |
| (226.4) |
| (213.4) |
| (153.3) |
| (199.8) |
| (251.7) |
| (281.7) |
| - |
| (342.4) |
| - |
| - |
| 749.6 |
| 34.6 |
| 34.8 |
| 33.3 |
| 34.8 |
| 35.8 |
| 36.2 |
| 36.8 |
| 36.3 |
| 37.4 |
| 47.0 |
| 53.0 |
| 29.8 |
| 22.4 |
| 27.6 |
| 23.0 |
| 22.0 |
| 22.0 |
| - |
| 19.4 |
| - |
| - |
| 69.7 |
| 69.2 |
| 68.5 |
| 69.0 |
| 69.8 |
| 58.2 |
| 66.9 |
| 69.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 5.9 |
| - |
| - |
| 8,992.2 |
| 9,001.5 |
| 8,653.6 |
| 9,277.9 |
| 8,956.7 |
| 9,119.7 |
| 8,771.7 |
| 8,574.9 |
| 8,686.2 |
| 1,869.9 |
| 1,790.5 |
| 1,785.3 |
| 1,737.7 |
| 1,676.0 |
| 1,623.4 |
| 1,569.1 |
| 1,567.7 |
| 1,476.8 |
| 1,271.8 |
| 1,209.0 |
| - |
| 265.9 |
| - |
| 372.9 |
| 8,722.8 |
| 9,346.4 |
| 9,025.7 |
| 9,189.5 |
| 8,829.9 |
| 8,641.8 |
| 8,755.5 |
| 1,869.9 |
| 1,790.5 |
| 1,785.3 |
| 1,737.7 |
| 1,676.0 |
| 1,623.4 |
| 1,569.1 |
| 1,567.7 |
| 1,476.8 |
| 1,271.8 |
| 1,209.0 |
| - |
| 271.8 |
| - |
| 372.9 |
| (2,033.0) |
| (3,669.9) |
| (1,639.6) |
| (1,750.9) |
| (1,313.3) |
| (1,173.6) |
| (555.7) |
| (505.5) |
| (406.4) |
| (317.5) |
| (263.7) |
| (221.2) |
| (269.0) |
| (337.8) |
| (353.8) |
| (393.3) |
| (303.0) |
| (245.7) |
| - |
| (255.8) |
| - |
| - |
| 2,647.2 |
| 2,398.3 |
| 3,889.4 |
| 2,617.6 |
| 2,363.5 |
| 2,034.0 |
| 1,848.6 |
| 1,539.4 |
| 969.3 |
| 898.3 |
| 872.6 |
| 782.1 |
| 734.8 |
| 820.7 |
| 874.2 |
| 902.3 |
| 901.8 |
| 843.8 |
| 765.8 |
| - |
| 690.6 |
| - |
| - |
| 8,653.6 |
| 9,277.9 |
| 8,956.7 |
| 9,119.7 |
| 8,771.7 |
| 8,574.9 |
| 8,686.2 |
| 1,869.9 |
| 1,790.5 |
| 1,785.3 |
| 1,737.7 |
| 1,676.0 |
| 1,623.4 |
| 1,569.1 |
| 1,567.7 |
| 1,476.8 |
| 1,271.8 |
| 1,209.0 |
| - |
| 265.9 |
| - |
| 372.9 |
| (892.8) |
| (1,142.8) |
| (84.6) |
| (1,697.3) |
| (260.1) |
| (2,217.9) |
| (2,328.9) |
| (2,496.9) |
| (672.8) |
| (741.8) |
| (803.4) |
| (880.9) |
| (981.9) |
| (1,001.8) |
| (1,099.4) |
| (1,189.8) |
| (1,182.0) |
| (1,394.8) |
| (1,450.9) |
| - |
| (2,358.7) |
| - |
| - |