| (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 | 1,037.5 | 986.5 | 1,469.2 | 1,234.7 | 1,896.4 | 1,408.4 | 1,049.0 | 1,147.7 | 2,006.4 | 1,328.0 | 1,851.4 | 1,514.2 | 1,331.2 | 835.5 | 727.4 | 740.5 | 762.0 | |||
| Restricted Cash | - | - | - | 0.0 | 0.0 | 129.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 363.9 | 283.7 | 308.8 | 182.4 | |||
| Cash And Short Term Investments | 1,037.5 | 986.5 | 1,469.2 | 1,234.7 | 1,896.4 | 1,408.4 | 1,049.0 | 1,147.7 | 2,006.4 | 1,328.0 | 1,851.4 | 1,514.2 | 1,331.2 | 1,199.4 | 1,011.1 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 449.4 | 424.4 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,288.9 | 1,433.7 | 1,544.2 | 1,690.9 | 1,597.0 | 1,569.9 | 1,502.7 | 1,273.5 | 1,219.6 | 1,105.8 | 1,030.0 | 979.6 | 900.2 | 873.1 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | 287.9 | 272.6 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,825.1 | 890.6 | 1,489.5 | 1,487.6 | 2,085.1 | 2,082.6 | 2,080.3 | 2,408.8 | 2,075.8 | 2,102.4 | 2,072.8 | 1,576.8 | 1,588.6 | 1,186.0 | 1,069.6 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,825.1 | 890.6 | 1,489.5 | 1,487.6 | 2,085.1 | 2,082.6 | 2,080.3 | 2,408.8 | 2,075.8 | 2,102.4 | 2,072.8 | 1,576.8 | 1,588.6 | 1,186.0 | 1,284.7 | 1,315.7 | ||||
| (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 | 806.9 | 1,037.5 | 973.1 | 922.7 | 821.7 | 986.5 | 1,044.9 | 878.5 | 895.7 | 1,469.2 | 1,241.5 | 1,009.9 | 889.0 | 1,234.7 | 1,023.6 | |||||||||||||||||||||||||
| 762.0 |
| 915.8 |
| 778.9 |
| - |
| - |
| 123.6 |
| - |
| - |
| 1,049.3 |
| 944.4 |
| 885.6 |
| 915.8 |
| 778.9 |
| 424.7 |
| 289.3 |
| 239.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.3 | 51.2 | 64.0 | 57.6 | 55.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 94.5 | 150.0 | 101.8 | 77.9 | 67.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,907.6 | 3,834.1 | 4,274.5 | 3,121.0 | 2,374.0 | - | - |
| 837.7 |
| 835.4 |
| 739.1 |
| 671.3 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 1,078.9 | 1,006.1 | 919.2 | 804.8 | 728.9 | 641.1 | 603.1 | 577.0 | 549.4 | 523.5 | (524.9) | 563.0 | 518.4 | 466.0 | - | - |
| Property,Plant & Equipment Net | 378.9 | 479.0 | 599.5 | 561.1 | 518.1 | 563.8 | 583.5 | 468.7 | 490.7 | 464.7 | 426.9 | 402.6 | 350.8 | 349.6 | 312.8 | 272.4 | 220.7 | 205.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 246.8 | 200.8 | 164.4 | 157.4 | 121.3 | - | - |
| Equity Method Investments | 937.1 | 854.5 | 631.8 | 621.2 | 550.1 | 426.1 | 350.8 | 296.3 | 277.3 | 279.0 | 352.8 | 332.1 | 308.2 | 228.2 | 193.1 | 156.9 | 134.7 | - | - | - |
| Goodwill | 8,477.1 | 8,318.1 | 8,691.5 | 8,557.7 | 8,882.5 | 8,916.3 | 8,509.4 | 7,157.1 | 6,590.7 | 6,129.2 | 6,175.7 | 6,579.4 | 6,867.3 | 7,048.2 | 6,907.9 | 6,980.2 | 6,467.6 | 5,966.8 | - | - |
| Intangible Assets | 3,927.3 | 5,749.3 | 5,848.1 | 7,141.2 | 7,228.0 | 7,305.6 | 7,358.3 | 2,176.1 | 1,558.7 | 1,399.4 | 1,354.0 | 1,246.7 | 1,263.7 | 1,287.7 | 1,322.8 | 1,337.2 | 139.1 | 142.8 | - | - |
| Operating Lease Right Of Use Assets | 297.2 | 335.3 | 319.3 | 360.8 | 256.6 | 275.7 | 325.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 65.8 | 37.2 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.8 | 17.9 | 20.9 | 13.0 | 4.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 13,584.8 | 15,512.9 | 16,169.6 | 7,788.6 | 7,382.9 | - | - |
| Total Assets | 27,094.0 | 27,008.9 | 28,933.8 | 29,756.8 | 32,685.6 | 36,504.1 | 39,420.3 | 30,978.4 | 31,668.8 | 25,734.3 | 25,073.2 | 20,450.0 | 19,270.5 | 17,492.4 | 19,347.0 | 20,444.1 | 10,909.6 | 9,756.9 | - | - |
| 302.5 |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 215.1 | 0.0 | 0.0 | 297.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 115.2 | 168.6 | 182.5 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 824.7 | 841.5 | 905.7 | 559.9 | 639.8 | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,713.0 | 2,974.4 | 3,264.5 | 2,298.4 | 2,103.4 | - | - |
| 1,315.7 |
| 745.7 |
| 862.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 901.5 | 1,281.9 | 1,325.7 | 1,662.7 | 1,626.3 | 1,523.5 | 1,529.5 | 326.4 | - | - | - | - | - | 311.4 | 274.0 | 229.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 306.2 | 297.3 | 262.3 | 244.7 | 195.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,730.4 | 7,235.0 | 7,818.7 | 990.4 | 1,057.3 | - | - |
| Total Liabilities | 14,089.1 | 11,340.1 | 13,017.8 | 12,914.6 | 16,006.8 | 21,483.4 | 24,718.5 | 21,646.0 | 22,470.0 | 17,838.8 | 16,210.2 | 11,164.7 | 10,293.2 | 8,443.4 | 10,209.4 | 11,083.2 | 3,288.8 | 3,160.7 | - | - |
| 91.9 |
| 85.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,886.8 | 6,990.4 | 6,826.7 | 7,518.3 | 7,169.2 | 6,085.0 | 5,917.8 | 5,884.5 | 5,489.1 | 4,833.4 | 4,439.6 | 3,926.0 | 3,361.9 | 2,801.3 | 2,413.2 | 1,904.4 | 1,631.4 | 1,476.3 | - | - |
| Accumulated Other Comprehensive Income | (722.9) | (1,036.1) | (801.8) | (942.4) | (441.5) | (404.5) | (587.3) | (735.0) | (391.2) | (809.3) | (446.0) | 48.8 | 427.9 | 530.5 | 373.3 | 495.5 | 393.6 | (95.8) | - | - |
| Treasury Stock | 2,825.7 | 2,852.7 | 3,002.6 | 3,040.9 | 3,043.6 | 3,253.8 | 3,452.5 | 3,003.6 | 2,781.9 | 2,845.8 | 2,404.1 | 1,898.1 | 1,700.4 | 1,382.9 | 1,280.4 | 991.5 | 892.4 | 1,128.9 | - | - |
| Minority Interest | 698.5 | 564.2 | 572.7 | 629.9 | 672.2 | 447.1 | 455.8 | 357.4 | 259.5 | 108.0 | 810.4 | 793.8 | 584.7 | 732.2 | 1,018.5 | 1,096.3 | 707.9 | 906.7 | - | - |
| Total Stockholders Equity | 12,231.0 | 14,559.9 | 14,597.6 | 15,213.6 | 15,495.8 | 14,361.8 | 13,862.5 | 8,578.8 | 8,696.1 | 7,503.8 | 7,885.3 | 8,326.0 | 8,392.6 | 8,316.8 | 8,119.1 | 8,264.6 | 6,912.9 | 5,689.5 | 7,711.8 | 7,668.6 |
| Total Equity | 12,929.5 | 15,124.1 | 15,170.3 | 15,843.5 | 16,168.0 | 14,808.9 | 14,318.3 | 8,936.2 | 8,955.6 | 7,611.8 | 8,695.7 | 9,119.8 | 8,977.3 | 9,049.0 | 9,137.6 | 9,360.9 | 7,620.8 | 6,596.2 | 7,711.8 | 7,668.6 |
| 745.7 |
| 1,159.2 |
| - |
| - |
| Net debt | 787.6 | (95.9) | 20.3 | 252.9 | 188.7 | 674.2 | 1,031.3 | 1,261.1 | 69.4 | 774.4 | 221.4 | 62.6 | 257.4 | (13.4) | 273.6 | 266.4 | (198.7) | 273.6 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,194.6 | 859.7 | 1,010.0 | 822.6 | 270.6 | - | - |
| Book Value | 12,231.0 | 14,559.9 | 14,597.6 | 15,213.6 | 15,495.8 | 14,361.8 | 13,862.5 | 8,578.8 | 8,696.1 | 7,503.8 | 7,885.3 | 8,326.0 | 8,392.6 | 8,316.8 | 8,119.1 | 8,264.6 | 6,912.9 | 5,689.5 | 7,711.8 | 7,668.6 |
| Tangible Book Value | (173.4) | 492.5 | 58.0 | (485.3) | (614.7) | (1,860.1) | (2,005.2) | (754.4) | 546.7 | (24.8) | 355.6 | 499.9 | 261.6 | (19.1) | (111.6) | (52.8) | 306.2 | (420.1) | - | - |
| 936.8 |
| 1,309.6 |
| 1,896.4 |
| 1,773.2 |
| 1,333.0 |
| 1,158.3 |
| 1,408.4 |
| 1,066.6 |
| 987.1 |
| 940.5 |
| 1,049.0 |
| 1,048.6 |
| 1,199.4 |
| 1,017.1 |
| 1,147.7 |
| 1,631.5 |
| 1,480.5 |
| 1,861.5 |
| 2,006.4 |
| 1,716.3 |
| 1,646.1 |
| 1,397.0 |
| 1,328.0 |
| 1,581.3 |
| 1,446.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | 208.0 | 129.2 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 309.2 | 383.6 | 381.4 | 346.6 | - | - | - | - | - | - |
| Cash And Short Term Investments | 806.9 | 1,037.5 | 973.1 | 922.7 | 821.7 | 986.5 | 1,044.9 | 878.5 | 895.7 | 1,469.2 | 1,241.5 | 1,009.9 | 889.0 | 1,234.7 | 1,023.6 | 936.8 | 1,309.6 | 1,896.4 | 1,773.2 | 1,333.0 | 1,158.3 | 1,408.4 | 1,066.6 | 987.1 | 940.5 | 1,049.0 | 1,048.6 | 1,199.4 | 1,017.1 | 1,147.7 | 1,940.7 | 1,864.1 | 2,242.9 | 2,353.0 | 1,716.3 | 1,646.1 | 1,397.0 | 1,328.0 | 1,581.3 | 1,446.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 364.9 | 378.9 | 387.7 | 453.6 | 458.4 | 479.0 | 580.3 | 574.4 | 583.6 | 599.5 | 586.2 | 585.3 | 572.6 | 561.1 | 504.0 | 491.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 975.4 | 937.1 | 805.8 | 810.3 | 793.8 | 854.5 | 698.4 | 644.9 | 651.4 | 631.8 | 637.0 | 669.5 | 658.0 | 621.2 | 605.6 | 567.9 | 623.7 | |||||||||||||||||||||||
| Goodwill | 8,415.9 | 8,477.1 | 8,459.8 | 8,583.3 | 8,373.0 | 8,318.1 | 8,730.4 | 8,605.9 | 8,621.0 | 8,691.5 | 8,568.8 | 8,675.0 | 8,603.1 | 8,557.7 | 8,406.3 | 8,646.2 | 8,847.4 | 8,882.5 | ||||||||||||||||||||||
| Intangible Assets | 3,915.7 | 3,927.3 | 5,731.2 | 5,751.3 | 5,746.6 | 5,749.3 | 5,816.7 | 5,818.8 | 5,832.4 | 5,848.1 | 7,100.1 | 7,118.0 | 7,130.8 | 7,141.2 | 7,145.5 | 7,174.4 | 7,206.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 26,834.6 | 27,094.0 | 28,438.9 | 28,496.9 | 28,143.6 | 27,008.9 | 27,502.6 | 27,167.6 | 28,077.2 | 28,933.8 | 29,431.5 | 29,457.8 | 29,733.3 | 29,756.8 | 29,271.9 | 30,186.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,966.7 | 1,825.1 | 1,624.6 | 1,883.9 | 964.8 | 890.6 | 890.3 | 890.1 | 1,257.5 | 1,489.5 | 1,489.1 | 1,488.6 | 1,488.1 | 1,487.6 | 1,487.1 | 1,671.2 | 2,085.7 | 2,085.1 | 2,084.5 | 2,083.8 | 2,083.2 | 2,082.6 | 2,172.0 | 2,407.0 | 2,588.8 | 2,080.3 | 2,296.6 | 2,120.5 | 2,515.7 | 2,408.8 | - | - | 2,076.4 | 2,075.8 | 2,075.3 | 2,074.8 | 2,093.6 | 2,102.4 | 2,073.2 | 2,072.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 942.4 | 901.5 | 1,318.8 | 1,313.4 | 1,328.4 | 1,281.9 | 1,316.9 | 1,356.6 | 1,363.7 | 1,325.7 | 1,613.3 | 1,643.5 | 1,691.3 | 1,662.7 | 1,678.8 | 1,675.2 | 1,704.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,572.3 | 14,089.1 | 13,646.6 | 13,538.0 | 12,356.2 | 11,340.1 | 11,596.0 | 11,402.2 | 12,224.4 | 13,017.8 | 12,839.8 | 12,749.2 | 12,923.5 | 12,914.6 | 12,768.4 | 13,499.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 113.2 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,021.9 | 5,886.8 | 7,167.6 | 6,961.3 | 7,069.0 | 6,990.4 | 6,874.0 | 6,917.0 | 6,878.0 | 6,826.7 | 7,658.8 | 7,617.9 | 7,577.6 | 7,518.3 | 7,416.2 | 7,323.2 | 7,287.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (799.0) | (722.9) | (735.7) | (664.2) | (947.9) | (1,036.1) | (736.6) | (921.9) | (897.1) | (801.8) | (960.6) | (818.3) | (882.9) | (942.4) | (1,131.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 2,803.9 | 2,797.8 | 2,781.9 | 2,852.7 | 2,832.0 | 2,850.1 | 2,864.4 | 3,002.6 | 3,010.8 | 3,027.4 | 2,888.0 | 3,040.9 | 3,052.2 | 3,095.3 | 3,105.1 | 3,043.6 | ||||||||||||||||||||||
| Minority Interest | 682.1 | 698.5 | 636.2 | 554.2 | 543.2 | 564.2 | 571.8 | 611.5 | 630.2 | 572.7 | 583.7 | 537.8 | 587.2 | 629.9 | 609.4 | 681.1 | 641.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 12,255.0 | 12,231.0 | 14,005.6 | 13,873.1 | 14,698.7 | 14,559.9 | 14,754.3 | 14,585.0 | 14,554.8 | 14,597.6 | 15,253.9 | 15,328.9 | 15,343.0 | 15,213.6 | 14,903.7 | 15,113.7 | ||||||||||||||||||||||||
| Total Equity | 12,937.1 | 12,929.5 | 14,641.8 | 14,427.3 | 15,241.9 | 15,124.1 | 15,326.1 | 15,196.5 | 15,185.0 | 15,170.3 | 15,837.6 | 15,866.7 | 15,930.2 | 15,843.5 | 15,513.1 | 15,794.8 | 15,986.2 | 16,168.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,966.7 | 1,825.1 | 1,624.6 | 1,883.9 | 964.8 | 890.6 | 890.3 | 890.1 | 1,257.5 | 1,489.5 | 1,489.1 | 1,488.6 | 1,488.1 | 1,487.6 | 1,487.1 | 1,671.2 | 2,085.7 | 2,085.1 | 2,084.5 | 2,083.8 | 2,083.2 | 2,082.6 | 2,172.0 | 2,407.0 | 2,588.8 | 2,080.3 | 2,296.6 | 2,120.5 | 2,515.7 | 2,408.8 | - | - | 2,076.4 | 2,075.8 | 2,075.3 | 2,074.8 | 2,093.6 | 2,102.4 | 2,073.2 | 2,072.7 |
| Net debt | 1,159.8 | 787.6 | 651.5 | 961.2 | 143.1 | (95.9) | (154.6) | 11.6 | 361.8 | 20.3 | 247.6 | 478.7 | 599.1 | 252.9 | 463.5 | 734.4 | 776.1 | 188.7 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 12,255.0 | 12,231.0 | 14,005.6 | 13,873.1 | 14,698.7 | 14,559.9 | 14,754.3 | 14,585.0 | 14,554.8 | 14,597.6 | 15,253.9 | 15,328.9 | 15,343.0 | 15,213.6 | 14,903.7 | 15,113.7 | 15,345.0 | 15,495.8 | ||||||||||||||||||||||
| Tangible Book Value | (76.6) | (173.4) | (185.4) | (461.5) | 579.1 | 492.5 | 207.2 | 160.3 | 101.4 | 58.0 | (415.0) | (464.1) | (390.9) | (485.3) | (648.1) | (706.9) | (708.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 499.6 |
| 518.1 |
| 512.5 |
| 524.8 |
| 555.9 |
| 563.8 |
| 551.1 |
| 555.1 |
| 562.8 |
| 583.5 |
| 552.3 |
| 567.8 |
| 462.8 |
| 468.7 |
| 469.2 |
| 475.7 |
| 484.4 |
| 490.7 |
| 483.0 |
| 482.2 |
| 467.9 |
| 464.7 |
| 444.6 |
| 432.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 550.1 |
| 545.1 |
| 481.9 |
| 470.2 |
| 426.1 |
| 388.3 |
| 355.1 |
| 373.0 |
| 350.8 |
| 338.2 |
| 310.5 |
| 316.7 |
| 296.3 |
| 308.7 |
| 315.2 |
| 286.6 |
| 277.3 |
| 296.5 |
| 277.4 |
| 291.4 |
| 279.0 |
| 272.7 |
| 286.0 |
| 8,878.2 |
| 8,961.7 |
| 8,932.2 |
| 8,916.3 |
| 8,735.4 |
| 8,618.3 |
| 8,544.1 |
| 8,509.4 |
| 8,330.5 |
| 8,389.3 |
| 7,197.6 |
| 7,157.1 |
| 7,311.5 |
| 7,292.0 |
| 6,604.5 |
| 6,590.7 |
| 6,573.4 |
| 6,269.5 |
| 6,169.1 |
| 6,129.2 |
| 6,242.6 |
| 6,239.1 |
| 7,228.0 |
| 7,246.6 |
| 7,267.3 |
| 7,282.7 |
| 7,305.6 |
| 7,309.3 |
| 7,313.1 |
| 7,325.1 |
| 7,358.3 |
| 7,339.5 |
| 7,377.3 |
| 2,181.5 |
| 2,176.1 |
| 2,156.5 |
| 2,174.0 |
| 1,559.1 |
| 1,558.7 |
| 1,561.2 |
| 1,397.0 |
| 1,399.6 |
| 1,399.4 |
| 1,407.9 |
| 1,480.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 307.4 |
| 324.5 |
| 312.4 |
| - |
| 330.7 |
| 334.2 |
| 202.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,853.8 |
| 32,685.6 |
| 32,813.9 |
| 33,248.4 |
| 34,881.5 |
| 36,504.1 |
| 36,037.5 |
| 35,579.1 |
| 37,010.7 |
| 39,420.3 |
| 37,891.4 |
| 38,501.4 |
| 32,206.6 |
| 30,978.4 |
| 32,503.8 |
| 32,459.1 |
| 31,619.1 |
| 31,668.8 |
| 30,372.5 |
| 28,248.5 |
| 26,598.9 |
| 25,734.3 |
| 24,137.7 |
| 23,502.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,626.3 |
| 1,591.1 |
| 1,575.3 |
| 1,566.3 |
| 1,523.5 |
| 1,527.1 |
| 1,507.4 |
| 1,500.8 |
| 1,529.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,066.5 |
| 16,006.8 |
| 16,539.3 |
| 17,457.9 |
| 19,513.7 |
| 21,483.4 |
| 21,458.7 |
| 21,408.6 |
| 22,891.8 |
| 24,718.5 |
| 23,531.8 |
| 23,805.3 |
| 22,746.1 |
| 21,646.0 |
| 22,761.8 |
| 23,025.9 |
| 22,148.1 |
| 22,470.0 |
| 21,514.1 |
| 19,746.2 |
| 18,558.0 |
| 17,838.8 |
| 15,966.4 |
| 15,460.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,169.2 |
| 6,821.2 |
| 6,570.1 |
| 6,279.9 |
| 6,085.0 |
| 5,944.5 |
| 5,825.0 |
| 5,856.6 |
| 5,917.8 |
| 5,880.0 |
| 5,856.8 |
| 5,942.1 |
| 5,884.5 |
| 5,892.6 |
| 5,747.3 |
| 5,626.6 |
| 5,489.1 |
| 5,199.8 |
| 5,051.3 |
| 4,930.6 |
| 4,833.4 |
| 4,721.0 |
| 4,595.5 |
| (801.1) |
| (508.5) |
| (441.5) |
| (477.3) |
| (369.8) |
| (407.7) |
| (404.5) |
| (647.9) |
| (816.0) |
| (905.5) |
| (587.3) |
| (804.3) |
| (671.4) |
| (673.6) |
| (735.0) |
| (585.8) |
| (563.7) |
| (331.4) |
| (391.2) |
| (448.5) |
| (594.2) |
| (743.7) |
| (809.3) |
| (573.7) |
| (513.9) |
| 3,047.6 |
| 3,080.3 |
| 3,087.7 |
| 3,253.8 |
| 3,274.9 |
| 3,319.1 |
| 3,323.2 |
| 3,452.5 |
| 3,449.0 |
| 3,185.2 |
| 2,971.0 |
| 3,003.6 |
| 2,710.8 |
| 2,720.0 |
| 2,715.4 |
| 2,781.9 |
| 2,783.5 |
| 2,788.9 |
| 2,789.3 |
| 2,845.8 |
| 2,715.2 |
| 2,673.2 |
| 672.2 |
| 651.9 |
| 518.6 |
| 481.7 |
| 447.1 |
| 416.6 |
| 365.7 |
| 443.1 |
| 455.8 |
| 388.4 |
| 365.0 |
| 340.1 |
| 357.4 |
| 331.7 |
| 318.9 |
| 294.7 |
| 259.5 |
| 234.8 |
| 201.5 |
| 169.9 |
| 108.0 |
| 87.6 |
| 74.2 |
| 15,345.0 |
| 15,495.8 |
| 15,080.1 |
| 14,908.0 |
| 14,547.8 |
| 14,361.8 |
| 13,934.0 |
| 13,602.0 |
| 13,499.3 |
| 13,862.5 |
| 13,573.2 |
| 13,934.7 |
| 8,669.3 |
| 8,578.8 |
| 8,987.1 |
| 8,817.3 |
| 8,895.3 |
| 8,696.1 |
| 8,314.0 |
| 7,972.5 |
| 7,663.3 |
| 7,503.8 |
| 7,736.7 |
| 7,655.9 |
| 15,732.0 |
| 15,426.6 |
| 15,029.5 |
| 14,808.9 |
| 14,350.6 |
| 13,967.7 |
| 13,942.4 |
| 14,318.3 |
| 13,961.6 |
| 14,299.7 |
| 9,009.4 |
| 8,936.2 |
| 9,318.8 |
| 9,136.2 |
| 9,190.0 |
| 8,955.6 |
| 8,548.8 |
| 8,174.0 |
| 7,833.2 |
| 7,611.8 |
| 7,824.3 |
| 7,730.1 |
| 311.3 |
| 750.8 |
| 924.9 |
| 674.2 |
| 1,105.4 |
| 1,419.9 |
| 1,648.3 |
| 1,031.3 |
| 1,248.0 |
| 921.1 |
| 1,498.6 |
| 1,261.1 |
| - |
| - |
| (166.5) |
| (277.2) |
| 359.0 |
| 428.7 |
| 696.6 |
| 774.4 |
| 491.9 |
| 626.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,080.1 |
| 14,908.0 |
| 14,547.8 |
| 14,361.8 |
| 13,934.0 |
| 13,602.0 |
| 13,499.3 |
| 13,862.5 |
| 13,573.2 |
| 13,934.7 |
| 8,669.3 |
| 8,578.8 |
| 8,987.1 |
| 8,817.3 |
| 8,895.3 |
| 8,696.1 |
| 8,314.0 |
| 7,972.5 |
| 7,663.3 |
| 7,503.8 |
| 7,736.7 |
| 7,655.9 |
| (614.7) |
| (1,044.7) |
| (1,321.0) |
| (1,667.1) |
| (1,860.1) |
| (2,110.7) |
| (2,329.4) |
| (2,369.9) |
| (2,005.2) |
| (2,096.8) |
| (1,831.9) |
| (709.8) |
| (754.4) |
| (480.9) |
| (648.7) |
| 731.7 |
| 546.7 |
| 179.4 |
| 306.0 |
| 94.6 |
| (24.8) |
| 86.2 |
| (63.5) |