| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 2,088.1 | 1,533.3 | 2,297.7 | 1,307.1 | 1,326.5 | 1,180.4 | 798.0 | 637.5 | 528.6 | 377.6 | 2,175.4 | 370.3 | 211.3 | 222.5 | 359.3 | 354.8 | 328.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 677.1 | 0.0 | 955.6 | 1,362.3 | 1,749.7 | 881.4 | 533.1 | 320.7 | 672.9 | 220.6 | 744.6 | 781.1 | 402.2 | 97.0 | 411.3 | 244.6 | 18.5 | ||
| Cash And Short Term Investments | 2,765.2 | 1,533.3 | 3,253.3 | 2,669.5 | 3,076.2 | 2,061.8 | 1,331.0 | 958.2 | 1,201.6 | 598.1 | 2,920.0 | 1,151.5 | 613.6 | 319.6 | 770.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,618.1 | 1,221.6 | 1,194.0 | 1,016.2 | 896.7 | 666.0 | 540.3 | 484.6 | 449.5 | 448.1 | 353.0 | 280.8 | 291.6 | 236.0 | 218.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 799.6 | 737.1 | 971.4 | 935.6 | 593.4 | 333.1 | 360.7 | 277.7 | 255.7 | 162.0 | 156.1 | 174.6 | 221.4 | 203.1 | 155.6 | 153.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,420.6 | 1,342.2 | 1,152.0 | 750.1 | 538.5 | 519.4 | 506.1 | 417.1 | 369.1 | 283.3 | 189.9 | 173.7 | 152.5 | 116.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 566.0 | 466.8 | 564.4 | 444.3 | 404.3 | 296.8 | 274.0 | 248.8 | 245.9 | 193.3 | 144.8 | 127.6 | 119.4 | 127.3 | 113.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 374.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 374.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 2,039.7 | 2,088.1 | 2,292.9 | 1,926.9 | 1,903.4 | 1,533.3 | 1,625.3 | 1,564.7 | 2,576.5 | 2,297.7 | 1,773.8 | 1,869.8 | 1,672.7 | 1,307.1 | ||||||||||||||||||||||||||
| 256.8 |
| 12.4 |
| - |
| - |
| - |
| 599.5 |
| 346.8 |
| 256.8 |
| 12.4 |
| 166.0 |
| 104.2 |
| - |
| - |
| 108.1 |
| - |
| - |
| Prepaid Expenses | 103.6 | 107.3 | 116.2 | 109.8 | 82.7 | 55.4 | 54.9 | 44.9 | 40.9 | 32.6 | 27.0 | 19.7 | 21.4 | 25.0 | 20.9 | 17.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,361.1 | 3,641.5 | 5,589.0 | 4,764.9 | 4,682.1 | 3,141.0 | 2,316.3 | 1,804.2 | 2,086.4 | 1,432.3 | 3,599.5 | 1,653.2 | 1,183.0 | 835.1 | 1,182.7 | 963.0 | 585.5 | - | - |
| 82.1 |
| 56.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 339.0 | 295.2 | 261.2 | 233.2 | 224.8 | 204.8 | 207.4 | 174.0 | 138.8 | 109.9 | 92.5 | 83.6 | 64.3 | 47.2 | 37.0 | 22.3 | - | - | - |
| Property,Plant & Equipment Net | 1,081.5 | 1,047.0 | 890.8 | 516.9 | 313.8 | 314.7 | 298.6 | 243.1 | 230.3 | 173.3 | 97.4 | 90.2 | 88.1 | 69.1 | 45.2 | 34.6 | 33.3 | - | - |
| Long Term Investments | 487.3 | 0.0 | 76.4 | 61.4 | 99.4 | 44.3 | 12.9 | - | 2.4 | 2.4 | 15.3 | 42.9 | 9.8 | 21.4 | 23.2 | 44.2 | 80.8 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,331.6 | 1,331.6 | 1,417.9 | 1,417.9 | 1,331.6 | 1,331.6 | 1,331.6 | 1,331.6 | 1,331.6 | 1,331.6 | 1,279.7 | 0.0 | - | - | - | - | - | - | - |
| Intangible Assets | 1,379.3 | 1,414.3 | 1,427.1 | 1,220.4 | 1,072.4 | 1,059.0 | 1,052.1 | 1,045.9 | 1,034.1 | 1,032.6 | 428.0 | 50.7 | 65.8 | 54.6 | 48.4 | 43.3 | 33.5 | - | - |
| Operating Lease Right Of Use Assets | - | 55.2 | 58.8 | 38.0 | 23.2 | 22.8 | 31.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 188.6 | 184.3 | 175.0 | 177.0 | 225.2 | 241.7 | 84.8 | 85.7 | 92.3 | 159.6 | 140.5 | 94.4 | 63.6 | 59.5 | 58.6 | 58.5 | 65.7 | - | - |
| Other Non-Current Assets | 159.4 | 100.4 | 110.2 | 134.5 | 80.3 | 70.5 | 54.0 | 16.5 | 13.9 | 21.6 | 10.9 | 7.5 | 10.1 | 3.6 | 4.4 | 3.4 | 1.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,988.9 | 7,719.1 | 9,686.5 | 8,293.1 | 7,804.8 | 6,202.7 | 5,150.4 | 4,526.9 | 4,791.0 | 4,153.5 | 5,571.3 | 1,938.9 | 1,420.5 | 1,043.3 | 1,362.4 | 1,147.0 | 800.1 | - | - |
| 90.3 |
| 48.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 45.3 | 45.8 | 41.9 | 43.3 | 42.5 | 45.4 | 44.2 | 44.0 | 43.2 | 41.7 | 32.3 | 49.9 | 13.8 | 12.7 | 11.6 | 10.1 | 9.1 | - | - |
| Operating Lease Liabilities Current | - | 12.5 | 11.1 | 7.7 | - | - | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 306.1 | 220.8 | 184.0 | 173.0 | 211.0 | 142.7 | 114.1 | 112.5 | 87.5 | 79.5 | 81.8 | 40.3 | 59.1 | 38.9 | 32.0 | 23.1 | 14.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,447.8 | 1,097.5 | 1,161.7 | 1,002.0 | 965.1 | 750.0 | 661.1 | 601.1 | 560.4 | 470.6 | 410.3 | 355.7 | 316.0 | 288.5 | 266.1 | 193.7 | 83.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | 43.9 | 48.5 | 29.6 | - | - | 25.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 160.0 | 179.0 | 204.3 | 223.8 | 243.2 | 264.4 | 287.5 | 312.2 | 334.4 | 353.2 | 351.6 | 68.0 | 112.2 | 110.4 | 117.2 | 124.9 | 131.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 127.1 | 110.9 | 91.8 | 42.3 | 29.5 | 27.4 | 30.5 | 2.6 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,734.8 | 1,761.4 | 1,457.8 | 1,268.1 | 1,237.8 | 1,041.9 | 979.1 | 916.0 | 895.8 | 823.8 | 761.9 | 423.7 | 428.2 | 398.9 | 383.2 | 318.6 | 215.1 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9,354.2 | 7,448.8 | 5,939.7 | 9,001.2 | 7,809.5 | 6,432.1 | 5,022.5 | 3,914.6 | 2,928.2 | 2,107.5 | 1,394.9 | 2,330.5 | 1,847.3 | 1,508.7 | 1,168.6 | 882.4 | 670.4 | - | - |
| Accumulated Other Comprehensive Income | (60.8) | (269.5) | (125.3) | (159.1) | (69.2) | 3.0 | (32.4) | (32.9) | (16.7) | (23.2) | (21.9) | (11.5) | (1.2) | 2.1 | (1.5) | 0.3 | (4.7) | - | - |
| Treasury Stock | - | - | - | - | 5,829.3 | 5,815.4 | 5,219.5 | 4,512.2 | 3,170.1 | 2,809.0 | 556.5 | 1,231.1 | 1,222.9 | 1,155.3 | 418.2 | 241.8 | 218.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,254.1 | 5,957.7 | 8,228.7 | 7,025.0 | 6,567.0 | 5,160.9 | 4,171.3 | 3,610.9 | 3,895.2 | 3,329.7 | 4,809.4 | 1,515.2 | 992.3 | 644.4 | 979.2 | 828.4 | 585.0 | 436.3 | 422.2 |
| Total Equity | 8,254.1 | 5,957.7 | 8,228.7 | 7,025.0 | 6,567.0 | 5,160.9 | 4,171.3 | 3,610.9 | 3,895.2 | 3,329.7 | 4,809.4 | 1,515.2 | 992.3 | 644.4 | 979.2 | 828.4 | 585.0 | 436.3 | 422.2 |
| - |
| - |
| - |
| Net debt | - | (1,159.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 3,913.3 | 2,544.0 | 4,427.3 | 3,762.9 | 3,717.0 | 2,391.0 | 1,655.2 | 1,203.0 | 1,526.0 | 961.7 | 3,189.3 | 1,297.4 | 867.0 | 546.5 | 916.6 | 769.3 | 501.8 | - | - |
| Book Value | 8,254.1 | 5,957.7 | 8,228.7 | 7,025.0 | 6,567.0 | 5,160.9 | 4,171.3 | 3,610.9 | 3,895.2 | 3,329.7 | 4,809.4 | 1,515.2 | 992.3 | 644.4 | 979.2 | 828.4 | 585.0 | 436.3 | 422.2 |
| Tangible Book Value | 5,543.2 | 3,211.8 | 5,383.7 | 4,386.7 | 4,162.9 | 2,770.2 | 1,787.5 | 1,233.4 | 1,529.5 | 965.4 | 3,101.7 | 1,464.4 | 926.5 | 589.7 | 930.8 | 785.1 | 551.4 | - | - |
| 1,303.0 |
| 1,132.0 |
| 1,014.8 |
| 1,326.5 |
| 1,712.7 |
| 1,584.2 |
| 1,178.9 |
| 1,180.4 |
| 1,074.7 |
| 921.3 |
| 701.8 |
| 798.0 |
| 717.6 |
| 888.2 |
| 618.3 |
| 637.5 |
| 713.7 |
| 659.7 |
| 511.4 |
| 528.6 |
| 465.6 |
| 777.7 |
| 576.3 |
| 377.6 |
| 341.5 |
| 434.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 945.3 | 677.1 | 286.4 | 145.3 | - | 0.0 | 0.0 | 0.0 | 984.2 | 955.6 | 1,236.8 | 1,417.2 | 1,383.0 | 1,362.3 | 1,346.8 | 1,337.8 | 1,717.6 | 1,749.7 | 1,224.1 | 969.0 | 980.1 | 881.4 | 599.3 | 250.8 | 233.5 | 533.1 | 587.4 | 358.0 | 263.7 | 320.7 | 457.9 | 211.1 | 585.2 | 672.9 | 630.3 | 323.9 | 209.4 | 220.6 | 257.7 | 44.3 |
| Cash And Short Term Investments | 2,985.0 | 2,765.2 | 2,579.3 | 2,072.2 | 1,903.4 | 1,533.3 | 1,625.3 | 1,564.7 | 3,560.7 | 3,253.3 | 3,010.6 | 3,287.0 | 3,055.7 | 2,669.5 | 2,649.8 | 2,469.8 | 2,732.4 | 3,076.2 | 2,936.7 | 2,553.2 | 2,159.0 | 2,061.8 | 1,674.1 | 1,172.1 | 935.3 | 1,331.0 | 1,305.0 | 1,246.2 | 882.0 | 958.2 | 1,171.6 | 870.8 | 1,096.6 | 1,201.6 | 1,095.9 | 1,101.5 | 785.7 | 598.1 | 599.2 | 479.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,882.8 | 1,618.1 | 1,601.2 | 1,522.7 | 1,360.2 | 1,221.6 | 1,285.4 | 1,362.4 | 1,370.2 | 1,194.0 | 1,231.2 | 1,333.0 | 1,190.4 | 1,016.2 | 1,051.6 | 1,175.6 | 1,039.8 | 896.7 | 849.2 | 909.2 | 802.5 | 666.0 | 740.8 | 760.4 | 670.6 | 540.3 | 648.0 | 688.2 | 596.7 | 484.6 | 620.2 | 592.6 | 525.5 | 449.5 | 535.3 | 537.1 | 509.5 | 448.1 | 467.3 | 465.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 828.3 | 799.6 | 704.6 | 658.2 | 725.1 | 737.1 | 770.3 | 834.4 | 939.6 | 971.4 | 883.6 | 846.8 | 906.7 | 935.6 | 863.0 | 885.9 | 821.1 | 593.4 | 471.6 | 382.9 | 368.4 | 333.1 | 319.0 | 340.5 | 352.3 | 360.7 | 317.7 | 299.5 | 300.8 | 277.7 | 262.1 | 275.6 | 268.6 | 255.7 | 213.3 | 190.6 | 171.3 | 162.0 | 167.8 | 174.4 |
| Prepaid Expenses | 166.5 | 103.6 | 142.7 | 137.3 | 112.5 | 107.3 | 124.7 | 129.3 | 124.6 | 116.2 | 162.7 | 148.8 | 111.0 | 109.8 | 112.3 | 132.3 | 110.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,911.6 | 5,361.1 | 5,066.2 | 4,429.3 | 4,135.4 | 3,641.5 | 3,897.8 | 3,954.3 | 6,035.5 | 5,589.0 | 5,311.5 | 5,654.1 | 5,294.6 | 4,764.9 | 4,696.7 | 4,696.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,436.2 | 1,420.6 | 1,471.8 | 1,428.8 | 1,375.8 | 1,342.2 | 1,312.8 | 1,247.5 | 1,200.6 | 1,152.0 | 1,001.1 | 836.4 | 792.6 | 750.1 | 728.9 | 701.7 | 643.2 | 538.5 | 541.3 | 534.1 | 525.9 | 519.4 | 524.1 | 511.9 | 509.3 | 506.1 | 445.7 | 424.6 | 425.6 | 417.1 | 408.3 | 397.3 | 379.8 | 369.1 | 358.0 | 335.3 | - | 283.3 | 306.1 | 200.6 |
| Accumulated Depreciation | 361.6 | 339.0 | 361.1 | 337.9 | 311.7 | 295.2 | 306.0 | 286.5 | 277.3 | 261.2 | 269.8 | 259.8 | 246.7 | 233.2 | 243.3 | 237.2 | 235.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,074.6 | 1,081.5 | 1,110.7 | 1,090.9 | 1,064.0 | 1,047.0 | 1,006.8 | 961.0 | 923.3 | 890.8 | 731.2 | 576.6 | 545.9 | 516.9 | 485.6 | 464.5 | ||||||||||||||||||||||||
| Long Term Investments | 770.4 | 487.3 | 359.2 | 138.1 | - | 0.0 | 0.0 | 0.0 | 8.2 | 76.4 | 52.6 | 62.2 | 41.2 | 61.4 | 72.4 | 64.1 | 65.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,331.6 | 1,331.6 | 1,331.6 | 1,331.6 | 1,331.6 | 1,331.6 | 1,417.9 | 1,417.9 | 1,417.9 | 1,417.9 | 1,417.9 | 1,417.9 | 1,417.9 | 1,417.9 | 1,412.9 | 1,412.9 | 1,411.9 | 1,331.6 | ||||||||||||||||||||||
| Intangible Assets | 1,380.3 | 1,379.3 | 1,419.3 | 1,418.8 | 1,416.0 | 1,414.3 | 1,442.4 | 1,433.3 | 1,430.8 | 1,427.1 | 1,459.4 | 1,224.1 | 1,222.6 | 1,220.4 | 1,225.8 | 1,223.1 | 1,232.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | 52.4 | 55.2 | 55.8 | 55.7 | 56.4 | 58.8 | 47.2 | 37.1 | 36.2 | 38.0 | 37.1 | 37.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 189.1 | 188.6 | 185.3 | 184.8 | 184.4 | 184.3 | 183.4 | 187.3 | 175.3 | 175.0 | 176.7 | 177.0 | 177.0 | 177.0 | 195.5 | 203.3 | 225.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 185.9 | 159.4 | 138.9 | 136.3 | 95.6 | 100.4 | 105.0 | 107.1 | 107.1 | 110.2 | 164.9 | 151.3 | 145.1 | 134.5 | 115.9 | 110.4 | 101.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,843.5 | 9,988.9 | 9,611.3 | 8,729.9 | 8,227.0 | 7,719.1 | 8,053.3 | 8,060.9 | 10,098.1 | 9,686.5 | 9,314.3 | 9,263.3 | 8,844.4 | 8,293.1 | 8,204.8 | 8,175.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 783.9 | 566.0 | 683.0 | 489.0 | 487.0 | 466.8 | 549.0 | 511.1 | 533.7 | 564.4 | 539.9 | 568.6 | 491.2 | 444.3 | 520.2 | 492.9 | 438.3 | 404.3 | 396.2 | 362.9 | 334.1 | 296.8 | 281.5 | 262.0 | 305.5 | 274.0 | 304.8 | 292.6 | 267.7 | 248.8 | 278.9 | 267.1 | 226.1 | 245.9 | 229.6 | 242.7 | 178.1 | 193.3 | 172.2 | 183.1 |
| Short Term Debt | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 46.4 | 45.3 | 47.2 | 49.3 | 47.5 | 45.8 | 45.6 | 44.4 | 43.8 | 41.9 | 40.1 | 42.8 | 44.4 | 43.3 | 42.6 | 44.3 | 42.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | 12.1 | 12.5 | 11.3 | 11.1 | 11.1 | 11.1 | 9.1 | 7.8 | - | 7.7 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 396.9 | 306.1 | 325.5 | 258.9 | 262.5 | 220.8 | 259.1 | 213.9 | 204.7 | 184.0 | 207.7 | 198.7 | 245.9 | 173.0 | 198.7 | 209.2 | 234.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,815.1 | 1,447.8 | 1,590.4 | 1,258.6 | 1,225.4 | 1,097.5 | 1,245.1 | 1,160.5 | 1,228.8 | 1,161.7 | 1,178.8 | 1,162.6 | 1,187.5 | 1,002.0 | 1,121.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | 199.1 | 374.0 | 748.8 | 748.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | 41.4 | 43.9 | 45.4 | 45.9 | 46.5 | 48.5 | 38.1 | 28.8 | - | 29.6 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 155.3 | 160.0 | 164.7 | 169.8 | 173.9 | 179.0 | 186.1 | 192.4 | 198.8 | 204.3 | 209.1 | 215.0 | 219.8 | 223.8 | 226.3 | 232.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 28.9 | 28.9 | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 146.2 | 127.1 | 111.0 | 110.2 | 109.3 | 110.9 | 64.9 | 64.1 | 92.7 | 91.8 | 53.3 | 44.3 | 41.7 | 42.3 | 41.0 | 40.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,116.5 | 1,734.8 | 1,866.1 | 1,538.6 | 1,707.6 | 1,761.4 | 2,273.9 | 2,194.6 | 1,520.3 | 1,457.8 | 1,441.2 | 1,421.9 | 1,449.0 | 1,268.1 | 1,389.0 | 1,365.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 9,923.7 | 9,354.2 | 8,905.0 | 8,380.6 | 7,891.8 | 7,448.8 | 7,178.1 | 6,807.2 | 6,381.8 | 5,939.7 | 5,572.8 | 5,120.1 | 4,706.2 | 9,001.2 | 8,699.5 | 8,377.1 | 8,103.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (69.3) | (60.8) | (93.4) | (91.3) | (202.9) | (269.5) | (137.8) | (182.3) | (157.9) | (125.3) | (198.0) | (155.7) | (147.9) | (159.1) | (224.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,841.4 | 5,829.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8,727.0 | 8,254.1 | 7,745.2 | 7,191.3 | 6,519.4 | 5,957.7 | 5,779.4 | 5,866.3 | 8,577.8 | 8,228.7 | 7,873.1 | 7,841.5 | 7,395.4 | 7,025.0 | 6,815.8 | 6,809.2 | ||||||||||||||||||||||||
| Total Equity | 8,727.0 | 8,254.1 | 7,745.2 | 7,191.3 | 6,519.4 | 5,957.7 | 5,779.4 | 5,866.3 | 8,577.8 | 8,228.7 | 7,873.1 | 7,841.5 | 7,395.4 | 7,025.0 | 6,815.8 | 6,809.2 | 6,866.7 | 6,567.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | 199.1 | 374.0 | 748.8 | 748.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | (1,704.4) | (1,159.3) | (876.5) | (816.0) | - | (3,253.3) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 4,096.5 | 3,913.3 | 3,475.8 | 3,170.7 | 2,910.1 | 2,544.0 | 2,652.6 | 2,793.8 | 4,806.7 | 4,427.3 | 4,132.7 | 4,491.5 | 4,107.1 | 3,762.9 | 3,575.0 | 3,603.0 | 3,699.3 | |||||||||||||||||||||||
| Book Value | 8,727.0 | 8,254.1 | 7,745.2 | 7,191.3 | 6,519.4 | 5,957.7 | 5,779.4 | 5,866.3 | 8,577.8 | 8,228.7 | 7,873.1 | 7,841.5 | 7,395.4 | 7,025.0 | 6,815.8 | 6,809.2 | 6,866.7 | 6,567.0 | ||||||||||||||||||||||
| Tangible Book Value | 6,015.1 | 5,543.2 | 4,994.2 | 4,440.8 | 3,771.8 | 3,211.8 | 2,919.0 | 3,015.1 | 5,729.1 | 5,383.7 | 4,995.8 | 5,199.4 | 4,754.8 | 4,386.7 | 4,177.0 | 4,173.1 | 4,222.6 | |||||||||||||||||||||||
| 82.7 |
| 95.6 |
| 83.1 |
| 72.8 |
| 55.4 |
| 76.0 |
| 78.4 |
| 71.9 |
| 54.9 |
| 58.4 |
| 58.5 |
| 63.7 |
| 44.9 |
| 57.6 |
| 57.3 |
| 61.6 |
| 40.9 |
| 46.1 |
| 44.4 |
| 46.7 |
| 32.6 |
| 35.0 |
| 28.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,743.7 |
| 4,682.1 |
| 4,383.7 |
| 3,950.7 |
| 3,433.9 |
| 3,141.0 |
| 2,825.8 |
| 2,371.5 |
| 2,048.7 |
| 2,316.3 |
| 2,360.8 |
| 2,326.8 |
| 1,907.3 |
| 1,804.2 |
| 2,152.7 |
| 1,828.7 |
| 2,038.5 |
| 2,086.4 |
| 1,934.3 |
| 1,880.1 |
| 1,616.8 |
| 1,432.3 |
| 1,550.0 |
| 1,292.8 |
| 224.8 |
| 231.7 |
| 224.9 |
| 213.8 |
| 204.8 |
| 219.4 |
| 210.0 |
| 213.7 |
| 207.4 |
| 193.9 |
| 184.4 |
| 184.3 |
| 174.0 |
| 165.4 |
| 156.6 |
| 148.6 |
| 138.8 |
| 132.5 |
| 123.7 |
| - |
| 109.9 |
| 116.4 |
| 98.1 |
| 407.4 |
| 313.8 |
| 309.6 |
| 309.2 |
| 312.2 |
| 314.7 |
| 304.7 |
| 301.9 |
| 295.6 |
| 298.6 |
| 251.8 |
| 240.2 |
| 241.2 |
| 243.1 |
| 242.9 |
| 240.7 |
| 231.2 |
| 230.3 |
| 225.4 |
| 211.6 |
| 189.6 |
| 173.3 |
| 189.6 |
| 102.6 |
| 99.4 |
| 28.3 |
| 91.0 |
| 63.8 |
| 44.3 |
| 20.6 |
| 2.1 |
| 13.9 |
| 12.9 |
| 14.4 |
| 7.0 |
| - |
| - |
| 1.6 |
| - |
| 3.5 |
| 2.4 |
| 7.0 |
| 48.6 |
| 0.5 |
| 2.4 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,331.6 |
| 1,283.6 |
| 1,283.6 |
| 1,072.4 |
| 1,066.1 |
| 1,058.3 |
| 1,063.1 |
| 1,059.0 |
| 1,059.5 |
| 1,055.5 |
| 1,053.1 |
| 1,052.1 |
| 1,047.5 |
| 1,045.8 |
| 1,042.8 |
| 1,045.9 |
| 1,042.2 |
| 1,039.4 |
| 1,036.7 |
| 1,034.1 |
| 1,033.5 |
| 1,032.9 |
| 1,032.9 |
| 1,032.6 |
| 1,080.8 |
| 1,082.2 |
| 34.2 |
| 23.2 |
| 20.2 |
| 21.1 |
| 21.8 |
| 22.8 |
| 23.0 |
| 23.8 |
| 30.7 |
| 31.3 |
| 24.9 |
| 25.3 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.2 |
| 241.3 |
| 241.3 |
| 241.7 |
| 241.7 |
| 84.8 |
| 84.8 |
| 84.8 |
| 84.8 |
| - |
| - |
| 85.2 |
| 85.7 |
| 85.3 |
| 85.3 |
| 85.7 |
| 92.3 |
| 158.7 |
| 158.7 |
| 158.7 |
| 159.6 |
| 142.1 |
| 261.3 |
| 80.3 |
| 88.9 |
| 89.4 |
| 88.2 |
| 70.5 |
| 70.6 |
| 46.4 |
| 53.8 |
| 54.0 |
| 46.2 |
| 47.8 |
| 47.6 |
| 16.5 |
| 15.1 |
| 16.4 |
| 12.8 |
| 13.9 |
| 18.3 |
| 20.6 |
| 19.6 |
| 21.6 |
| 25.7 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,187.5 |
| 7,804.8 |
| 7,449.4 |
| 7,071.5 |
| 6,534.4 |
| 6,202.7 |
| 5,697.7 |
| 5,193.8 |
| 4,881.5 |
| 5,150.4 |
| 5,137.4 |
| 5,084.3 |
| 4,655.9 |
| 4,526.9 |
| 4,871.4 |
| 4,542.1 |
| 4,740.1 |
| 4,791.0 |
| 4,708.9 |
| 4,684.1 |
| 4,349.7 |
| 4,153.5 |
| 4,236.4 |
| 4,038.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| 45.3 |
| 46.7 |
| 46.0 |
| 45.4 |
| 45.5 |
| 44.9 |
| 44.8 |
| 44.2 |
| 43.8 |
| 43.8 |
| 43.6 |
| 44.0 |
| 44.2 |
| 43.9 |
| 44.3 |
| 43.2 |
| 43.6 |
| 43.9 |
| 42.6 |
| 41.7 |
| 34.4 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.1 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 180.7 |
| 172.5 |
| 171.0 |
| 142.7 |
| 168.4 |
| 142.8 |
| 145.2 |
| 114.1 |
| 112.3 |
| 124.7 |
| 117.4 |
| 112.5 |
| 112.4 |
| 82.2 |
| 80.9 |
| 87.5 |
| 112.7 |
| 100.8 |
| 92.0 |
| 79.5 |
| 91.8 |
| 90.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,093.6 |
| 1,044.4 |
| 965.1 |
| 932.2 |
| 887.5 |
| 788.9 |
| 750.0 |
| 773.8 |
| 674.9 |
| 701.5 |
| 661.1 |
| 714.2 |
| 705.5 |
| 631.0 |
| 601.1 |
| 656.4 |
| 614.2 |
| 534.0 |
| 560.4 |
| 597.7 |
| 561.2 |
| 469.8 |
| 470.6 |
| 472.6 |
| 497.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 18.8 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.2 |
| 243.2 |
| 245.6 |
| 252.1 |
| 257.7 |
| 264.4 |
| 268.3 |
| 272.9 |
| 278.4 |
| 287.5 |
| 292.1 |
| 298.4 |
| 303.2 |
| 312.2 |
| 319.0 |
| 320.3 |
| 328.3 |
| 334.4 |
| 342.2 |
| 346.9 |
| 349.7 |
| 353.2 |
| 365.4 |
| 348.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.2 |
| 29.5 |
| 26.6 |
| 26.5 |
| 28.3 |
| 27.4 |
| 26.3 |
| 24.5 |
| 30.6 |
| 30.5 |
| 23.1 |
| 22.9 |
| 22.8 |
| 2.6 |
| 2.7 |
| 2.4 |
| 2.2 |
| 1.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,320.8 |
| 1,237.8 |
| 1,204.4 |
| 1,166.0 |
| 1,074.9 |
| 1,041.9 |
| 1,068.4 |
| 972.3 |
| 1,010.6 |
| 979.1 |
| 1,029.4 |
| 1,026.7 |
| 957.0 |
| 916.0 |
| 978.1 |
| 936.9 |
| 864.5 |
| 895.8 |
| 940.8 |
| 908.1 |
| 819.5 |
| 823.8 |
| 838.0 |
| 845.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,809.5 |
| 7,488.2 |
| 7,151.0 |
| 6,747.3 |
| 6,432.1 |
| 5,960.3 |
| 5,612.7 |
| 5,301.3 |
| 5,022.5 |
| 4,767.5 |
| 4,468.6 |
| 4,176.1 |
| 3,914.6 |
| 3,675.5 |
| 3,407.8 |
| 3,137.7 |
| 2,928.2 |
| 2,726.9 |
| 2,508.2 |
| 2,285.5 |
| 2,107.5 |
| 1,934.6 |
| 1,743.0 |
| (153.0) |
| 72.1 |
| (69.2) |
| 43.5 |
| 16.8 |
| 24.9 |
| (3.0) |
| 32.5 |
| 53.4 |
| 62.7 |
| 32.4 |
| (43.1) |
| (28.8) |
| (34.1) |
| (32.9) |
| (29.8) |
| (25.2) |
| (13.7) |
| (16.7) |
| (15.5) |
| (16.8) |
| (21.9) |
| (23.2) |
| (14.5) |
| (14.5) |
| 5,829.2 |
| 5,829.2 |
| 5,828.8 |
| 5,815.4 |
| 5,815.4 |
| 5,815.3 |
| 5,799.5 |
| 5,219.5 |
| 4,989.9 |
| 4,735.6 |
| 4,735.0 |
| 4,512.2 |
| 3,975.3 |
| 3,975.3 |
| 3,422.1 |
| 3,170.1 |
| 3,058.1 |
| 2,809.3 |
| 2,809.0 |
| 2,809.0 |
| 2,558.9 |
| 2,558.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,866.7 |
| 6,567.0 |
| 6,245.0 |
| 5,905.5 |
| 5,459.4 |
| 5,160.9 |
| 4,629.3 |
| 4,221.5 |
| 3,870.9 |
| 4,171.3 |
| 4,108.0 |
| 4,057.6 |
| 3,698.8 |
| 3,610.9 |
| 3,893.3 |
| 3,605.2 |
| 3,875.6 |
| 3,895.2 |
| 3,768.2 |
| 3,776.0 |
| 3,530.2 |
| 3,329.7 |
| 3,398.4 |
| 3,192.4 |
| 6,245.0 |
| 5,905.5 |
| 5,459.4 |
| 5,160.9 |
| 4,629.3 |
| 4,221.5 |
| 3,870.9 |
| 4,171.3 |
| 4,108.0 |
| 4,057.6 |
| 3,698.8 |
| 3,610.9 |
| 3,893.3 |
| 3,605.2 |
| 3,875.6 |
| 3,895.2 |
| 3,768.2 |
| 3,776.0 |
| 3,530.2 |
| 3,329.7 |
| 3,398.4 |
| 3,192.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,717.0 |
| 3,451.4 |
| 3,063.1 |
| 2,645.0 |
| 2,391.0 |
| 2,052.1 |
| 1,696.6 |
| 1,347.2 |
| 1,655.2 |
| 1,646.5 |
| 1,621.3 |
| 1,276.3 |
| 1,203.0 |
| 1,496.3 |
| 1,214.5 |
| 1,504.5 |
| 1,526.0 |
| 1,336.6 |
| 1,318.9 |
| 1,147.0 |
| 961.7 |
| 1,077.4 |
| 795.5 |
| 6,245.0 |
| 5,905.5 |
| 5,459.4 |
| 5,160.9 |
| 4,629.3 |
| 4,221.5 |
| 3,870.9 |
| 4,171.3 |
| 4,108.0 |
| 4,057.6 |
| 3,698.8 |
| 3,610.9 |
| 3,893.3 |
| 3,605.2 |
| 3,875.6 |
| 3,895.2 |
| 3,768.2 |
| 3,776.0 |
| 3,530.2 |
| 3,329.7 |
| 3,398.4 |
| 3,192.4 |
| 4,162.9 |
| 3,847.3 |
| 3,515.5 |
| 3,064.7 |
| 2,770.2 |
| 2,238.1 |
| 1,834.4 |
| 1,486.2 |
| 1,787.5 |
| 1,728.9 |
| 1,680.1 |
| 1,324.3 |
| 1,233.4 |
| 1,519.4 |
| 1,234.1 |
| 1,507.3 |
| 1,529.5 |
| 1,403.0 |
| 1,411.5 |
| 1,165.7 |
| 965.4 |
| 1,033.9 |
| 826.6 |