| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 599.1 | 416.3 | 410.0 | 519.3 | 593.7 | 574.3 | 451.9 | 480.9 | - | - | 250.4 | 152.7 | 152.2 | 184.5 | 251.9 | 69.3 | 45.9 | 78.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 599.1 | 416.3 | 410.0 | 519.3 | 593.7 | 574.3 | 451.9 | 480.9 | - | - | 250.4 | 152.7 | 152.2 | 184.5 | 251.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,302.8 | 2,153.5 | 2,095.8 | 2,148.8 | 2,004.1 | 1,636.1 | 2,034.3 | 1,854.0 | - | - | 1,375.0 | 1,237.5 | 996.7 | 907.8 | 721.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,948.3 | 1,759.7 | 1,653.0 | 1,543.4 | 1,649.0 | 1,470.1 | 1,362.6 | 1,156.2 | - | - | 786.7 | 669.5 | 609.2 | 577.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 275.0 | 275.0 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 0.0 | 274.7 | 0.0 | 120.1 | 32.7 | - | - | 294.6 | 299.5 | 32.2 | 65.1 | 28.7 | 23.4 | ||
| - |
| 69.3 |
| 45.9 |
| 78.6 |
| 670.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 631.2 | 651.3 | 567.4 | 603.5 | 500.7 | 517.1 | 377.9 | 321.7 | - | - | 65.0 | 56.5 | 53.2 | 45.3 | 41.2 | 35.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 27.8 | 52.2 | 16.5 | 12.5 | 21.1 | 8.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,179.4 | 7,478.5 | 6,857.0 | 6,569.7 | 6,387.7 | 6,453.7 | 5,868.6 | 5,206.0 | - | - | 2,118.2 | 1,724.2 | 1,515.5 | 1,300.9 | 1,194.8 | 939.9 | - | - |
| 532.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,317.7 | 1,161.6 | 1,039.1 | 960.5 | 909.1 | 806.2 | 660.7 | 588.3 | - | - | 418.3 | 374.0 | 339.9 | 336.4 | 333.4 | 290.3 | - | - |
| Property,Plant & Equipment Net | 630.6 | 598.1 | 613.9 | 582.9 | 740.0 | 663.9 | 701.9 | 567.9 | - | - | 368.4 | 295.5 | 269.3 | 241.4 | 198.7 | 213.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,707.3 | 4,611.3 | 4,587.4 | 4,528.0 | 4,611.6 | 4,224.7 | 4,168.2 | 2,697.8 | 2,709.3 | - | 1,907.9 | 1,900.1 | 1,853.8 | 1,751.2 | 1,444.7 | 1,442.0 | - | - |
| Intangible Assets | 666.7 | 724.1 | 785.0 | 858.5 | 887.0 | 679.8 | 682.6 | 336.9 | - | - | 38.8 | 45.6 | 45.9 | 52.6 | 29.0 | 36.8 | - | - |
| Operating Lease Right Of Use Assets | 712.3 | 743.1 | 730.9 | 776.3 | 723.4 | 707.4 | 804.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 610.0 | 518.2 | 497.4 | 379.6 | 330.8 | 296.5 | 245.4 | 210.1 | - | - | 90.9 | 104.7 | 197.9 | 186.6 | 149.0 | 139.4 | - | - |
| Other Non-Current Assets | 258.9 | 219.1 | 208.5 | 175.9 | 233.6 | 182.3 | 197.2 | 192.7 | - | - | 57.0 | 89.7 | 142.1 | 120.2 | 116.3 | 104.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 17,801.1 | 16,763.8 | 16,064.8 | 15,593.7 | 15,505.0 | 14,316.5 | 13,672.6 | 10,025.5 | - | - | 5,075.3 | 4,597.4 | 4,351.5 | 3,932.6 | 3,349.9 | 3,096.9 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 274.7 | 0.0 | 120.1 | 32.7 | - | - | 19.6 | 24.5 | 32.2 | 65.1 | 28.7 | 23.4 | - | - |
| Deferred Revenue Current | 237.2 | 203.8 | 226.4 | 216.5 | 208.2 | 192.9 | 158.8 | 190.4 | - | - | 104.6 | 104.4 | 76.2 | 59.0 | 45.1 | 38.6 | - | - |
| Operating Lease Liabilities Current | 166.7 | 157.2 | 161.9 | 156.4 | 153.8 | 165.7 | 153.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,929.6 | 1,768.5 | 1,698.3 | 1,749.8 | 2,029.5 | 1,433.2 | 1,729.2 | 1,604.5 | - | - | 990.7 | 810.4 | 685.7 | 655.7 | 554.8 | 479.6 | - | - |
| Other Current Liabilities | 263.8 | 321.9 | 345.3 | 330.5 | 218.1 | 299.6 | 203.2 | 185.7 | - | - | 141.8 | 143.2 | 109.9 | 95.6 | 99.3 | 98.3 | - | - |
| Total Current Liabilities | 7,386.6 | 7,144.5 | 6,446.1 | 5,912.1 | 6,486.5 | 6,127.8 | 5,490.2 | 4,761.8 | - | - | 2,047.0 | 1,658.4 | 1,662.0 | 1,348.6 | 1,296.3 | 1,095.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 774.4 | 748.8 | 754.5 | 775.8 | 714.4 | 683.9 | 751.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 56.0 | 45.6 | 44.8 | 194.0 | 179.7 | 120.0 | 106.0 | 32.7 | - | - | 17.1 | 18.0 | 3.1 | 7.6 | 15.5 | 3.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 426.5 | 419.1 | 439.6 | 407.0 | 577.7 | 597.5 | 436.2 | 387.3 | - | - | 119.0 | 77.0 | 80.7 | 58.3 | 79.5 | 86.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,178.1 | 9,868.7 | 9,654.9 | 9,444.2 | 9,083.8 | 8,698.7 | 8,459.3 | 6,291.0 | - | - | 2,652.8 | 2,406.5 | 2,392.2 | 2,238.3 | 1,777.9 | 1,714.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 883.0 | 854.2 | - | - |
| Retained Earnings | 7,114.0 | 6,334.9 | 5,795.6 | 5,590.4 | 4,937.6 | 3,975.9 | 3,588.3 | 3,095.7 | - | - | 1,631.1 | 1,267.0 | 1,017.1 | 827.3 | 676.4 | 531.5 | - | - |
| Accumulated Other Comprehensive Income | (572.5) | (646.9) | (591.5) | (648.2) | (395.4) | (377.2) | (427.8) | (456.2) | - | - | (200.2) | (25.2) | 8.9 | (33.8) | 15.3 | (2.0) | - | - |
| Treasury Stock | 1,094.0 | 937.9 | 920.1 | 934.6 | 406.3 | 96.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 120.2 | 123.6 | 116.1 | 121.6 | 228.5 | 89.2 | 86.6 | 43.0 | - | - | 22.3 | 11.1 | 8.1 | 3.3 | 3.0 | 3.7 | - | - |
| Total Stockholders Equity | 7,502.8 | 6,771.5 | 6,293.8 | 6,020.9 | 6,184.9 | 5,520.8 | 5,118.1 | 3,691.5 | 3,378.2 | 2,888.5 | 2,386.8 | 2,179.7 | 1,951.2 | 1,691.1 | 1,568.9 | 1,378.9 | 1,071.8 | 1,018.8 |
| Total Equity | 7,623.0 | 6,895.1 | 6,409.9 | 6,142.5 | 6,413.4 | 5,610.0 | 5,204.7 | 3,734.5 | 3,378.2 | 2,888.5 | 2,409.1 | 2,190.8 | 1,959.3 | 1,694.4 | 1,571.9 | 1,382.6 | 1,071.8 | 1,018.8 |
| - |
| - |
| Net debt | - | - | - | (519.3) | (319.0) | (574.3) | (331.8) | (448.2) | - | - | 44.2 | 146.8 | (119.9) | (119.4) | (223.2) | (45.9) | - | - |
| Working Capital | 792.8 | 334.0 | 410.9 | 657.6 | (98.8) | 325.9 | 378.4 | 444.2 | - | - | 71.2 | 65.8 | (146.4) | (47.7) | (101.5) | (155.2) | - | - |
| Book Value | 7,502.8 | 6,771.5 | 6,293.8 | 6,020.9 | 6,184.9 | 5,520.8 | 5,118.1 | 3,691.5 | 3,378.2 | 2,888.5 | 2,386.8 | 2,179.7 | 1,951.2 | 1,691.1 | 1,568.9 | 1,378.9 | 1,071.8 | 1,018.8 |
| Tangible Book Value | 2,128.8 | 1,436.1 | 921.4 | 634.4 | 686.3 | 616.3 | 267.3 | 656.8 | 668.9 | - | 440.0 | 234.0 | 51.5 | (112.7) | 95.2 | (99.8) | - | - |
| (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 | 436.2 | 599.1 | 428.9 | 401.4 | 432.4 | 416.3 | 437.8 | 424.4 | 396.7 | 410.0 | 389.5 | 402.5 | 485.4 | 519.3 | 489.4 | |||||||||||||||||||||||||
| 568.0 |
| 575.8 |
| 593.7 |
| 535.9 |
| 494.0 |
| 456.6 |
| 574.3 |
| 440.0 |
| 413.5 |
| 720.7 |
| 451.9 |
| 402.2 |
| 411.2 |
| 389.5 |
| 480.9 |
| 327.0 |
| 292.8 |
| 292.8 |
| 268.0 |
| 277.9 |
| 250.3 |
| 223.1 |
| 258.5 |
| 228.4 |
| 213.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 436.2 | 599.1 | 428.9 | 401.4 | 432.4 | 416.3 | 437.8 | 424.4 | 396.7 | 410.0 | 389.5 | 402.5 | 485.4 | 519.3 | 489.4 | 568.0 | 575.8 | 593.7 | 535.9 | 494.0 | 456.6 | 574.3 | 440.0 | 413.5 | 720.7 | 451.9 | 402.2 | 411.2 | 389.5 | 480.9 | 327.0 | 292.8 | 292.8 | 268.0 | 277.9 | 250.3 | 223.1 | 258.5 | 228.4 | 213.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,161.7 | 2,302.8 | 2,021.1 | 2,047.2 | 2,013.3 | 2,153.5 | 1,998.5 | 1,911.5 | 1,915.2 | 2,095.8 | 1,912.7 | 1,982.0 | 1,976.9 | 2,148.8 | 1,912.5 | 1,859.8 | 1,894.5 | 2,004.1 | 1,739.9 | 1,584.1 | 1,477.4 | 1,636.1 | 1,439.9 | 1,367.1 | 1,724.7 | 2,034.3 | 1,769.3 | 1,725.9 | 1,607.0 | 1,854.0 | 1,610.0 | 1,508.0 | 1,475.5 | 1,739.4 | 1,779.1 | 1,718.2 | 1,723.8 | 1,870.6 | 1,702.0 | 1,489.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 616.6 | 631.2 | 595.4 | 620.7 | 580.3 | 651.3 | 637.2 | 582.3 | 590.6 | 567.4 | 612.6 | 593.3 | 625.6 | 603.5 | 707.8 | 552.3 | 566.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,304.7 | 8,179.4 | 7,642.6 | 7,851.5 | 7,233.7 | 7,478.5 | 8,406.7 | 6,634.0 | 6,315.1 | 6,857.0 | 6,378.6 | 6,705.8 | 6,771.8 | 6,569.7 | 6,369.9 | 6,149.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,358.1 | 1,317.7 | 1,284.3 | 1,287.4 | 1,220.3 | 1,161.6 | 1,157.4 | 1,099.2 | 1,058.4 | 1,039.1 | 1,009.6 | 1,030.4 | 992.5 | 960.5 | 955.8 | 944.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 634.0 | 630.6 | 597.1 | 590.0 | 585.9 | 598.1 | 599.3 | 596.9 | 600.1 | 613.9 | 589.4 | 585.5 | 586.2 | 582.9 | 731.5 | 731.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,691.0 | 4,707.3 | 4,705.5 | 4,715.8 | 4,642.5 | 4,611.3 | 4,667.2 | 4,609.2 | 4,569.1 | 4,587.4 | 4,541.8 | 4,577.7 | 4,543.9 | 4,528.0 | 4,454.8 | 4,519.9 | 4,597.9 | 4,611.6 | ||||||||||||||||||||||
| Intangible Assets | 650.3 | 666.7 | 671.4 | 682.0 | 701.8 | 724.1 | 721.1 | 743.9 | 762.6 | 785.0 | 803.2 | 821.1 | 833.1 | 858.5 | 861.6 | 871.9 | 879.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 681.7 | 712.3 | 736.8 | 715.8 | 737.6 | 743.1 | 746.8 | 759.4 | 744.0 | 730.9 | 755.3 | 761.3 | 758.0 | 776.3 | 776.6 | 771.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 602.7 | 610.0 | 541.2 | 576.0 | 539.5 | 518.2 | 525.9 | 507.8 | 490.2 | 497.4 | 382.5 | 394.6 | 391.9 | 379.6 | 249.6 | 277.9 | 313.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 270.2 | 258.9 | 251.8 | 244.6 | 226.7 | 219.1 | 220.6 | 204.2 | 204.7 | 208.5 | 179.8 | 175.2 | 173.1 | 175.9 | 217.5 | 230.5 | 247.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,888.3 | 17,801.1 | 17,178.7 | 17,340.5 | 16,631.1 | 16,763.8 | 17,817.2 | 15,909.0 | 15,482.4 | 16,064.8 | 15,480.5 | 15,825.5 | 15,849.1 | 15,593.7 | 15,378.6 | 15,272.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 782.0 | 92.5 | 529.7 | 796.4 | 986.6 | 353.1 | 897.6 | 126.2 | 124.6 | 147.9 | 117.6 | 112.1 | 104.3 | 164.2 | 0.0 | 274.8 | 274.7 | 274.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 228.6 | 237.2 | 222.3 | 230.2 | 187.7 | 203.8 | 200.1 | 217.9 | 219.0 | 226.4 | 206.5 | 213.6 | 205.5 | 216.5 | 221.0 | 235.4 | 211.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 160.9 | 166.7 | 168.9 | 165.1 | 155.5 | 157.2 | 162.8 | 155.6 | 158.1 | 161.9 | 158.5 | 164.3 | 161.8 | 156.4 | 147.8 | 153.1 | ||||||||||||||||||||||||
| Accrued Expenses | 1,302.6 | 1,929.6 | 1,376.5 | 1,135.9 | 1,162.8 | 1,768.5 | 1,366.4 | 1,098.0 | 1,092.9 | 1,698.3 | 1,338.8 | 1,141.2 | 1,121.6 | 1,749.8 | 1,512.0 | 1,351.1 | 1,333.5 | |||||||||||||||||||||||
| Other Current Liabilities | 264.7 | 263.8 | 308.5 | 329.6 | 294.0 | 321.9 | 339.2 | 360.8 | 337.5 | 345.3 | 464.8 | 412.4 | 377.2 | 330.5 | 380.7 | 269.4 | 274.4 | |||||||||||||||||||||||
| Total Current Liabilities | 7,386.9 | 7,386.6 | 6,955.5 | 7,166.2 | 6,626.7 | 7,144.5 | 8,028.0 | 5,514.0 | 5,099.1 | 6,446.1 | 5,425.5 | 5,490.7 | 5,265.2 | 5,912.1 | 5,403.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 272.8 | 272.7 | 272.6 | 272.5 |
| Operating Lease Liabilities Non-Current | 738.4 | 774.4 | 794.6 | 750.3 | 754.2 | 748.8 | 783.1 | 779.8 | 758.9 | 754.5 | 764.5 | 766.6 | 766.2 | 775.8 | 739.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 61.0 | 56.0 | 49.1 | 48.9 | 45.5 | 45.6 | 41.6 | 42.5 | 45.3 | 44.8 | 161.0 | 191.6 | 202.1 | 194.0 | 199.6 | 211.6 | 196.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 401.9 | 426.5 | 395.3 | 374.1 | 412.1 | 419.1 | 426.0 | 424.4 | 425.7 | 439.6 | 399.1 | 386.6 | 408.5 | 407.0 | 554.1 | 547.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,461.7 | 10,178.1 | 9,882.6 | 10,178.9 | 9,669.0 | 9,868.7 | 11,048.2 | 9,410.7 | 9,074.8 | 9,654.9 | 9,310.8 | 9,633.6 | 9,686.8 | 9,444.2 | 9,369.2 | 9,118.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,228.1 | 7,114.0 | 6,714.1 | 6,494.7 | 6,383.0 | 6,334.9 | 6,094.6 | 5,941.9 | 5,857.6 | 5,795.6 | 5,624.5 | 5,567.6 | 5,566.7 | 5,590.4 | 5,415.6 | 5,275.4 | 5,083.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (584.9) | (572.5) | (557.7) | (524.2) | (610.6) | (646.9) | (535.1) | (651.0) | (628.9) | (591.5) | (671.4) | (611.4) | (621.4) | (648.2) | (723.0) | |||||||||||||||||||||||||
| Treasury Stock | 1,297.3 | 1,094.0 | 1,015.8 | 958.5 | 923.5 | 937.9 | 921.8 | 913.6 | 901.2 | 920.1 | 907.2 | 895.8 | 883.5 | 934.6 | 950.9 | 824.7 | 552.7 | 406.3 | ||||||||||||||||||||||
| Minority Interest | 119.7 | 120.2 | 120.8 | 121.7 | 122.9 | 123.6 | 122.1 | 119.1 | 114.1 | 116.1 | 118.4 | 120.2 | 121.4 | 121.6 | 230.6 | 233.8 | 242.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,306.9 | 7,502.8 | 7,175.3 | 7,039.9 | 6,839.2 | 6,771.5 | 6,646.9 | 6,379.2 | 6,293.5 | 6,293.8 | 6,044.5 | 6,064.6 | 6,033.8 | 6,020.9 | 5,771.6 | 5,912.9 | ||||||||||||||||||||||||
| Total Equity | 7,426.6 | 7,623.0 | 7,296.1 | 7,161.6 | 6,962.1 | 6,895.1 | 6,769.0 | 6,498.3 | 6,407.6 | 6,409.9 | 6,162.9 | 6,184.8 | 6,155.2 | 6,142.5 | 6,002.2 | 6,146.7 | 6,415.2 | 6,413.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 782.0 | 92.5 | 529.7 | 796.4 | 986.6 | 353.1 | 897.6 | 126.2 | 124.6 | 147.9 | 117.6 | 112.1 | 104.3 | 164.2 | 0.0 | 274.8 | 274.7 | 274.7 | - | - | - | - | - | - | - | - | 100.4 | 118.7 | 119.3 | 32.7 | 83.7 | 93.4 | 95.1 | 77.4 | 64.2 | 69.5 | 335.3 | 362.2 | 328.3 | 293.1 |
| Net debt | 345.8 | (506.6) | 100.8 | 395.0 | 554.2 | (63.2) | 459.8 | (298.2) | (272.1) | (262.1) | (271.9) | (290.4) | (381.1) | (355.1) | (489.4) | (293.2) | (301.1) | (319.0) | ||||||||||||||||||||||
| Working Capital | 917.8 | 792.8 | 687.1 | 685.3 | 607.0 | 334.0 | 378.7 | 1,120.0 | 1,216.0 | 410.9 | 953.1 | 1,215.1 | 1,506.6 | 657.6 | 966.2 | 812.6 | 762.4 | |||||||||||||||||||||||
| Book Value | 7,306.9 | 7,502.8 | 7,175.3 | 7,039.9 | 6,839.2 | 6,771.5 | 6,646.9 | 6,379.2 | 6,293.5 | 6,293.8 | 6,044.5 | 6,064.6 | 6,033.8 | 6,020.9 | 5,771.6 | 5,912.9 | 6,173.2 | 6,184.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,965.6 | 2,128.8 | 1,798.4 | 1,642.1 | 1,494.9 | 1,436.1 | 1,258.6 | 1,026.1 | 961.8 | 921.4 | 699.5 | 665.8 | 656.8 | 634.4 | 455.2 | 521.1 | 695.8 | |||||||||||||||||||||||
| 500.7 |
| 478.1 |
| 414.0 |
| 412.9 |
| 517.1 |
| 444.8 |
| 422.5 |
| 427.0 |
| 377.9 |
| 377.8 |
| 330.3 |
| 372.8 |
| 321.7 |
| 315.2 |
| 350.5 |
| 363.4 |
| 389.1 |
| 96.1 |
| 102.0 |
| 93.5 |
| 81.7 |
| 91.3 |
| 74.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.1 |
| 149.0 |
| 163.9 |
| 157.6 |
| 161.4 |
| 152.4 |
| 124.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,165.4 |
| 6,387.7 |
| 7,251.2 |
| 5,328.0 |
| 5,273.7 |
| 6,453.7 |
| 6,168.5 |
| 5,108.9 |
| 6,197.3 |
| 5,868.6 |
| 5,590.1 |
| 5,030.1 |
| 5,027.7 |
| 5,206.0 |
| 4,861.3 |
| 4,469.8 |
| 4,389.5 |
| 4,541.0 |
| 2,986.3 |
| 3,399.3 |
| 2,796.2 |
| 3,299.7 |
| 2,818.3 |
| 2,450.5 |
| 937.7 |
| 909.1 |
| 889.8 |
| 867.3 |
| 834.9 |
| 806.2 |
| 775.9 |
| 730.2 |
| 685.6 |
| 660.7 |
| 638.0 |
| 611.8 |
| 586.0 |
| 588.3 |
| 583.7 |
| 563.6 |
| 544.2 |
| 514.9 |
| 544.0 |
| 531.6 |
| 518.6 |
| 488.0 |
| 480.6 |
| 478.3 |
| 749.1 |
| 740.0 |
| 693.4 |
| 683.8 |
| 682.0 |
| 663.9 |
| 675.4 |
| 675.7 |
| 678.4 |
| 701.9 |
| 671.0 |
| 583.3 |
| 578.5 |
| 567.9 |
| 540.8 |
| 536.4 |
| 561.9 |
| 543.9 |
| 516.6 |
| 512.9 |
| 507.0 |
| 501.0 |
| 468.7 |
| 432.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,212.1 |
| 4,205.1 |
| 4,201.7 |
| 4,224.7 |
| 4,164.0 |
| 4,120.9 |
| 4,104.3 |
| 4,168.2 |
| 4,083.2 |
| 2,730.7 |
| 2,738.3 |
| 2,697.8 |
| 2,689.7 |
| 2,682.9 |
| 2,746.2 |
| 2,709.3 |
| 2,701.3 |
| 2,668.9 |
| 2,624.3 |
| 2,579.3 |
| 2,546.8 |
| 2,262.7 |
| 887.0 |
| 680.6 |
| 672.5 |
| 687.0 |
| 679.8 |
| 653.9 |
| 652.9 |
| 658.7 |
| 682.6 |
| 675.6 |
| 336.1 |
| 338.7 |
| 336.9 |
| 291.5 |
| 292.8 |
| 300.1 |
| 305.0 |
| 307.4 |
| 302.0 |
| 308.2 |
| 295.0 |
| 299.5 |
| 233.7 |
| 769.2 |
| 723.4 |
| 692.8 |
| 694.3 |
| 706.5 |
| 707.4 |
| 756.8 |
| 800.2 |
| 806.5 |
| 804.4 |
| 678.5 |
| 601.1 |
| 592.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 330.8 |
| 278.0 |
| 285.8 |
| 293.9 |
| 296.5 |
| 235.3 |
| 229.2 |
| 232.4 |
| 245.4 |
| 199.8 |
| 206.2 |
| 207.6 |
| 210.1 |
| 242.5 |
| 237.7 |
| 235.4 |
| 229.1 |
| 190.9 |
| 189.1 |
| 188.5 |
| 180.9 |
| 183.7 |
| 180.3 |
| 233.6 |
| 191.7 |
| 186.6 |
| 186.6 |
| 182.3 |
| 208.1 |
| 206.1 |
| 202.4 |
| 197.2 |
| 202.6 |
| 198.9 |
| 195.5 |
| 192.7 |
| 164.4 |
| 155.9 |
| 164.9 |
| 155.5 |
| 92.2 |
| 79.3 |
| 73.7 |
| 68.7 |
| 89.2 |
| 86.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,392.6 |
| 15,505.0 |
| 15,447.4 |
| 13,455.1 |
| 13,306.4 |
| 14,316.5 |
| 13,902.1 |
| 12,810.5 |
| 13,900.8 |
| 13,672.6 |
| 13,077.9 |
| 10,580.9 |
| 10,552.5 |
| 10,025.5 |
| 9,619.1 |
| 9,187.7 |
| 9,204.2 |
| 9,254.4 |
| 7,554.3 |
| 7,897.9 |
| 7,236.0 |
| 7,629.4 |
| 7,116.6 |
| 6,341.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.4 |
| 118.7 |
| 119.3 |
| 32.7 |
| 83.7 |
| 93.4 |
| 95.1 |
| 77.4 |
| 64.2 |
| 69.5 |
| 62.5 |
| 89.5 |
| 55.7 |
| 20.6 |
| 208.2 |
| 183.6 |
| 174.6 |
| 181.0 |
| 192.9 |
| 161.0 |
| 155.8 |
| 152.7 |
| 158.8 |
| 175.1 |
| 148.1 |
| 159.6 |
| 190.4 |
| 170.9 |
| 180.5 |
| 169.2 |
| 155.4 |
| 179.3 |
| 158.7 |
| 131.9 |
| 129.8 |
| 150.6 |
| 121.1 |
| 155.8 |
| 153.8 |
| 153.6 |
| 157.6 |
| 159.1 |
| 165.7 |
| 164.0 |
| 159.9 |
| 154.0 |
| 153.4 |
| 152.0 |
| 133.4 |
| 132.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,029.5 |
| 1,494.2 |
| 1,171.6 |
| 1,031.4 |
| 1,433.2 |
| 1,113.7 |
| 977.3 |
| 1,044.2 |
| 1,729.2 |
| 1,295.2 |
| 1,059.3 |
| 1,031.3 |
| 1,604.5 |
| 1,205.7 |
| 973.8 |
| 976.9 |
| 1,419.1 |
| 930.8 |
| 740.8 |
| 736.2 |
| 1,064.7 |
| 774.9 |
| 672.0 |
| 218.1 |
| 237.4 |
| 219.4 |
| 198.5 |
| 299.6 |
| 313.6 |
| 298.8 |
| 356.7 |
| 203.2 |
| 240.5 |
| 218.6 |
| 213.0 |
| 185.7 |
| 195.2 |
| 203.1 |
| 253.5 |
| 256.8 |
| 215.9 |
| 233.5 |
| 199.3 |
| 203.6 |
| 201.9 |
| 207.5 |
| 5,337.2 |
| 5,403.0 |
| 6,486.5 |
| 6,670.9 |
| 4,642.1 |
| 4,691.8 |
| 6,127.8 |
| 5,802.1 |
| 4,606.5 |
| 4,987.4 |
| 5,490.2 |
| 4,862.7 |
| 4,170.5 |
| 4,211.6 |
| 4,761.8 |
| 4,334.7 |
| 3,832.4 |
| 3,838.3 |
| 4,313.7 |
| 2,582.4 |
| 2,851.8 |
| 2,230.9 |
| 2,966.3 |
| 2,296.8 |
| 1,954.2 |
| 748.6 |
| 765.2 |
| 714.4 |
| 685.6 |
| 691.1 |
| 692.4 |
| 683.9 |
| 705.1 |
| 734.2 |
| 734.9 |
| 751.2 |
| 606.3 |
| 552.6 |
| 535.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.7 |
| 105.2 |
| 110.6 |
| 114.6 |
| 120.0 |
| 42.9 |
| 71.5 |
| 87.5 |
| 106.0 |
| 113.9 |
| 30.2 |
| 30.6 |
| 32.7 |
| 24.5 |
| 23.9 |
| 23.9 |
| 63.2 |
| 24.4 |
| 24.4 |
| 24.6 |
| 21.5 |
| 37.4 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 548.3 |
| 577.7 |
| 590.8 |
| 575.0 |
| 582.1 |
| 597.5 |
| 539.1 |
| 513.7 |
| 483.7 |
| 436.2 |
| 400.9 |
| 327.2 |
| 336.0 |
| 387.3 |
| 328.3 |
| 330.2 |
| 361.3 |
| 332.3 |
| 177.5 |
| 166.5 |
| 162.5 |
| 161.3 |
| 309.6 |
| 238.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,969.9 |
| 9,083.8 |
| 9,487.8 |
| 7,547.9 |
| 7,591.7 |
| 8,698.7 |
| 8,608.0 |
| 7,693.0 |
| 8,863.3 |
| 8,459.3 |
| 8,211.3 |
| 6,697.1 |
| 6,749.0 |
| 6,291.0 |
| 6,046.3 |
| 5,721.5 |
| 5,728.5 |
| 5,872.4 |
| 4,379.0 |
| 4,860.2 |
| 4,334.1 |
| 4,807.9 |
| 4,261.7 |
| 3,524.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,937.6 |
| 4,516.1 |
| 4,278.9 |
| 4,078.9 |
| 3,975.9 |
| 3,725.9 |
| 3,593.9 |
| 3,578.7 |
| 3,588.3 |
| 3,336.7 |
| 3,207.8 |
| 3,117.0 |
| 3,095.7 |
| 2,913.3 |
| 2,778.4 |
| 2,689.3 |
| 2,649.0 |
| 2,491.4 |
| 2,404.8 |
| 2,342.5 |
| 2,333.0 |
| 2,182.7 |
| 2,134.7 |
| (583.9) |
| (419.5) |
| (395.4) |
| (430.3) |
| (383.1) |
| (383.6) |
| (377.2) |
| (477.4) |
| (537.4) |
| (571.2) |
| (427.8) |
| (484.5) |
| (450.0) |
| (425.9) |
| (456.2) |
| (425.3) |
| (391.6) |
| (289.0) |
| (340.8) |
| (374.4) |
| (421.2) |
| (490.0) |
| (551.1) |
| (387.2) |
| (372.2) |
| 259.1 |
| 122.3 |
| 85.7 |
| 96.1 |
| 47.8 |
| 24.4 |
| 25.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 228.5 |
| 96.4 |
| 90.4 |
| 86.7 |
| 89.2 |
| 82.5 |
| 83.2 |
| 81.9 |
| 86.6 |
| 73.8 |
| 53.3 |
| 52.7 |
| 43.0 |
| 40.8 |
| 38.2 |
| 40.9 |
| 38.1 |
| 27.7 |
| 28.7 |
| 28.7 |
| 25.0 |
| 49.7 |
| 48.3 |
| 6,173.2 |
| 6,184.9 |
| 5,855.7 |
| 5,809.3 |
| 5,620.2 |
| 5,520.8 |
| 5,203.7 |
| 5,026.2 |
| 4,947.0 |
| 5,118.1 |
| 4,784.3 |
| 3,822.0 |
| 3,742.4 |
| 3,691.5 |
| 3,532.0 |
| 3,428.0 |
| 3,434.8 |
| 3,340.1 |
| 3,143.7 |
| 3,005.1 |
| 2,866.3 |
| 2,789.7 |
| 2,797.8 |
| 2,760.9 |
| 5,952.1 |
| 5,899.7 |
| 5,706.9 |
| 5,610.0 |
| 5,286.2 |
| 5,109.4 |
| 5,028.9 |
| 5,204.7 |
| 4,858.1 |
| 3,875.3 |
| 3,795.1 |
| 3,734.5 |
| 3,572.8 |
| 3,466.2 |
| 3,475.7 |
| 3,378.2 |
| 3,171.4 |
| 3,033.8 |
| 2,895.0 |
| 2,814.7 |
| 2,847.5 |
| 2,809.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (301.8) |
| (292.5) |
| (270.2) |
| (448.2) |
| (243.3) |
| (199.4) |
| (197.7) |
| (190.6) |
| (213.7) |
| (180.8) |
| 112.2 |
| 103.7 |
| 99.9 |
| 79.4 |
| (98.8) |
| 580.3 |
| 685.9 |
| 581.9 |
| 325.9 |
| 366.4 |
| 502.4 |
| 1,209.9 |
| 378.4 |
| 727.4 |
| 859.6 |
| 816.1 |
| 444.2 |
| 526.6 |
| 637.4 |
| 551.2 |
| 227.3 |
| 403.9 |
| 547.5 |
| 565.3 |
| 333.4 |
| 521.5 |
| 496.3 |
| 5,855.7 |
| 5,809.3 |
| 5,620.2 |
| 5,520.8 |
| 5,203.7 |
| 5,026.2 |
| 4,947.0 |
| 5,118.1 |
| 4,784.3 |
| 3,822.0 |
| 3,742.4 |
| 3,691.5 |
| 3,532.0 |
| 3,428.0 |
| 3,434.8 |
| 3,340.1 |
| 3,143.7 |
| 3,005.1 |
| 2,866.3 |
| 2,789.7 |
| 2,797.8 |
| 2,760.9 |
| 686.3 |
| 963.0 |
| 931.7 |
| 731.5 |
| 616.3 |
| 385.8 |
| 252.4 |
| 184.0 |
| 267.3 |
| 25.5 |
| 755.2 |
| 665.4 |
| 656.8 |
| 550.8 |
| 452.3 |
| 388.5 |
| 325.8 |
| 135.0 |
| 34.2 |
| (66.2) |
| (84.6) |
| (48.5) |
| 264.5 |