| (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 | 11,130.6 | 3,317.0 | 1,475.0 | 1,373.1 | 1,197.1 | 1,702.0 | 891.2 | 1,279.3 | 1,719.1 | 1,034.6 | 1,737.2 | 968.9 | 886.8 | 690.8 | 515.1 | 525.9 | 384.6 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 303.6 | 18.4 | 185.2 | 61.1 | 44.3 | 36.1 | 17.4 | 12.4 | 34.6 | 138.6 | 23.2 | 360.7 | 305.4 | 251.7 | 133.8 | 98.3 | 37.8 | |||
| Cash And Short Term Investments | 11,434.2 | 3,335.4 | 1,660.2 | 1,434.2 | 1,241.4 | 1,738.1 | 908.6 | 1,291.7 | 1,753.7 | 1,173.2 | 1,760.4 | 1,329.6 | 1,192.2 | 942.5 | 648.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 4,717.1 | 3,287.9 | 2,618.4 | 2,631.3 | 2,454.8 | 1,951.6 | 1,736.4 | 1,791.8 | 1,598.6 | 1,349.3 | 1,104.6 | 1,123.7 | 1,001.0 | 910.7 | 767.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 3,424.9 | 2,545.7 | 2,167.1 | 2,093.6 | 1,894.1 | 1,462.2 | 1,310.1 | 1,233.8 | 1,106.9 | 928.9 | 851.8 | 865.6 | 792.6 | 733.7 | 649.9 | 549.2 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,401.6 | 4,176.1 | 3,576.5 | 3,223.6 | 3,136.9 | 2,793.2 | 2,486.2 | 2,190.6 | 2,016.9 | 1,718.6 | 1,510.4 | 1,440.3 | 1,336.4 | 1,133.3 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,661.9 | 1,819.4 | 1,350.9 | 1,309.1 | 1,312.0 | 1,120.7 | 866.8 | 890.5 | 875.6 | 678.2 | 587.8 | 618.4 | 549.9 | 496.5 | 377.9 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 3,541.5 | 2,635.5 | 2,813.2 | 2,654.6 | 1,431.4 | 1,606.2 | 1,376.8 | 799.6 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 3,542.6 | 3,010.7 | 2,813.5 | 2,656.2 | 2,132.8 | 1,706.5 | 1,377.1 | 800.0 | ||||
| (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 | 4,128.0 | 11,130.6 | 3,799.3 | 3,207.0 | 1,657.2 | 3,317.0 | 1,563.0 | 1,252.5 | 1,857.1 | 1,475.0 | 1,481.5 | 1,325.1 | 1,391.1 | 1,373.1 | ||||||||||||||||||||||||||
| 215.0 |
| 183.6 |
| 74.1 |
| - |
| - |
| - |
| - |
| - |
| 624.2 |
| 422.4 |
| 215.0 |
| 183.6 |
| 74.1 |
| 718.5 |
| 449.6 |
| 516.0 |
| - |
| - |
| 461.8 |
| 512.5 |
| - |
| - |
| Prepaid Expenses | 691.0 | 517.0 | 389.6 | 320.0 | 367.9 | 338.9 | 256.1 | 254.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 254.3 | 196.8 | 139.8 | 133.2 | 133.3 | 171.8 | 120.0 | 115.3 | 100.2 | 86.7 | 92.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 20,267.2 | 9,686.0 | 6,835.3 | 6,479.1 | 5,958.2 | 5,490.8 | 4,211.2 | 4,571.6 | 4,656.0 | 3,591.2 | 3,850.0 | 3,452.2 | 3,157.6 | 2,706.9 | 2,181.2 | 1,992.1 | 1,420.4 | 1,335.9 | - | - |
| 1,036.4 |
| 978.0 |
| 908.1 |
| 855.3 |
| - |
| - |
| Accumulated Depreciation | 3,096.0 | 2,464.3 | 2,261.8 | 2,019.3 | 1,961.6 | 1,738.6 | 1,487.2 | 1,314.8 | 1,200.1 | 1,007.2 | 900.9 | 849.6 | 804.0 | 715.9 | 655.9 | 611.0 | 575.2 | 510.8 | - | - |
| Property,Plant & Equipment Net | 2,305.6 | 1,711.8 | 1,314.7 | 1,204.3 | 1,175.3 | 1,054.6 | 999.0 | 875.8 | 816.8 | 711.4 | 609.5 | 590.7 | 532.4 | 417.4 | 380.5 | 367.0 | 332.9 | 344.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10,575.4 | 8,236.2 | 7,092.4 | 6,446.1 | 6,376.8 | 5,032.1 | 4,867.1 | 4,103.2 | 4,042.6 | 3,678.8 | 2,692.9 | 2,616.7 | 2,289.1 | 1,932.7 | 1,746.1 | 1,533.3 | 1,368.7 | 1,232.3 | - | - |
| Intangible Assets | 2,241.4 | 1,225.1 | 834.8 | 734.1 | 756.9 | 397.5 | 442.0 | 397.9 | 441.6 | 474.4 | 216.4 | 235.5 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 559.0 | 384.4 | 301.5 | 289.5 | 244.9 | 224.4 | 196.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 98.1 | 80.4 | 78.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 847.3 | 581.1 | 449.2 | 462.6 | 411.2 | 352.3 | 296.2 | 96.4 | - | - | - | - | - | 158.4 | 137.4 | 123.4 | 97.2 | 81.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 36,236.9 | 21,440.2 | 16,526.4 | 15,326.2 | 14,678.4 | 12,327.3 | 10,815.5 | 10,044.9 | 10,003.9 | 8,498.7 | 7,458.4 | 6,985.9 | 6,168.0 | 5,215.5 | 4,445.2 | 4,015.9 | 4,015.9 | 2,994.2 | - | - |
| 385.0 |
| 292.1 |
| 306.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 1.1 | 375.2 | 0.3 | 1.6 | 701.4 | 100.3 | 0.3 | 0.4 | 0.4 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 141.1 | 108.5 | 91.6 | 85.2 | 70.6 | 68.0 | 54.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 767.7 | 529.8 | 412.8 | 416.7 | 366.2 | 291.0 | 171.8 | 157.2 | 151.6 | 131.8 | 105.6 | 109.9 | 104.9 | 89.1 | 83.8 | 75.2 | 64.1 | 59.6 | - | - |
| Other Current Liabilities | 1,646.4 | 934.4 | 737.5 | 653.2 | 556.3 | 462.9 | 488.5 | 367.1 | 338.8 | 275.6 | 189.7 | 186.2 | 157.3 | 108.2 | 93.1 | 89.6 | 82.0 | 82.6 | - | - |
| Total Current Liabilities | 6,802.8 | 4,083.8 | 3,152.7 | 2,676.1 | 2,447.1 | 2,304.3 | 2,132.7 | 2,451.3 | 1,579.4 | 1,635.2 | 1,008.4 | 1,045.6 | 1,609.9 | 888.5 | 642.4 | 655.0 | 503.2 | 634.8 | - | - |
| 753.1 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 424.6 | 285.6 | 212.1 | 208.5 | 180.4 | 161.1 | 145.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 432.9 | 376.7 | 367.0 | 409.8 | 424.2 | 299.1 | 260.4 | 255.6 | 209.2 | 48.3 | 66.8 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 138.2 | 129.8 | 143.0 | 127.9 | 193.4 | 228.6 | 198.8 | 190.2 | 272.0 | 288.4 | 262.5 | - | 180.0 | 244.6 | 207.0 | 176.6 | 172.2 | 161.7 | - | - |
| Other Non-Current Liabilities | 788.5 | 509.4 | 453.7 | 443.3 | 438.7 | 407.2 | 424.0 | 277.2 | 326.4 | 138.8 | 95.9 | - | 66.6 | 34.0 | 34.1 | 41.9 | 27.9 | 43.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,727.2 | 11,584.1 | 8,099.9 | 8,232.1 | 8,299.3 | 6,875.4 | 6,219.3 | 5,980.7 | 5,960.5 | 4,775.6 | 4,180.0 | 4,048.0 | 3,287.9 | 2,773.3 | 2,260.4 | 1,673.1 | 2,253.0 | 1,625.6 | - | - |
| 0.2 |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9,854.3 | 7,105.0 | 5,921.1 | 4,979.4 | 4,278.9 | 3,705.4 | 3,348.4 | 3,028.7 | 2,941.5 | 3,122.7 | 2,804.4 | 2,453.5 | 2,424.4 | 2,210.1 | 2,102.5 | 2,260.6 | 1,774.6 | 1,467.1 | - | - |
| Accumulated Other Comprehensive Income | (479.5) | (716.3) | (533.6) | (535.0) | (286.5) | (278.1) | (430.9) | (390.2) | (201.0) | (469.0) | (349.5) | (205.8) | (55.0) | (117.0) | (120.1) | (84.8) | (100.1) | (140.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 87.3 | 55.4 | 49.3 | 57.9 | 58.1 | 67.0 | 65.9 | 47.2 | 53.6 | 48.2 | 39.9 | 30.5 | 20.6 | 12.2 | 13.0 | 21.9 | 16.7 | 19.1 | - | - |
| Total Stockholders Equity | 13,413.1 | 9,792.0 | 8,346.5 | 7,015.6 | 6,302.0 | 5,384.9 | 4,530.3 | 4,017.0 | 3,989.8 | 3,674.9 | 3,238.5 | 2,907.4 | 2,859.5 | 2,430.0 | 2,171.8 | 2,320.9 | 1,746.1 | 1,349.4 | 1,279.7 | 921.7 |
| Total Equity | 13,500.4 | 9,847.4 | 8,395.8 | 7,073.5 | 6,360.1 | 5,451.9 | 4,596.2 | 4,064.2 | 4,043.4 | 3,723.1 | 3,278.4 | 2,937.9 | 2,880.1 | 2,442.2 | 2,184.8 | 2,342.7 | 1,762.8 | 1,368.6 | 1,279.7 | 921.7 |
| 753.4 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | 1,788.9 | 1,837.5 | 1,053.1 | 1,326.6 | 940.6 | 764.0 | 728.2 | 175.8 | 331.1 | - | - | - |
| Working Capital | 13,464.4 | 5,602.2 | 3,682.6 | 3,803.0 | 3,511.1 | 3,186.5 | 2,078.5 | 2,120.3 | 3,076.6 | 1,956.0 | 2,841.6 | 2,406.6 | 1,547.7 | 1,818.4 | 1,538.8 | 1,337.1 | 917.2 | 701.0 | - | - |
| Book Value | 13,413.1 | 9,792.0 | 8,346.5 | 7,015.6 | 6,302.0 | 5,384.9 | 4,530.3 | 4,017.0 | 3,989.8 | 3,674.9 | 3,238.5 | 2,907.4 | 2,859.5 | 2,430.0 | 2,171.8 | 2,320.9 | 1,746.1 | 1,349.4 | 1,279.7 | 921.7 |
| Tangible Book Value | 596.3 | 330.7 | 419.3 | (164.6) | (831.7) | (44.7) | (778.8) | (484.1) | (494.4) | (478.3) | 329.2 | 55.2 | 570.4 | 497.2 | 425.7 | 787.6 | 377.4 | 117.1 | - | - |
| 1,189.0 |
| 1,215.2 |
| 1,247.5 |
| 1,197.1 |
| 1,268.1 |
| 1,209.4 |
| 2,327.6 |
| 1,702.0 |
| 1,420.5 |
| 1,288.3 |
| 2,372.3 |
| 891.2 |
| 969.3 |
| 982.3 |
| 969.7 |
| 1,279.3 |
| 998.3 |
| 964.4 |
| 1,000.2 |
| 1,719.1 |
| 1,452.2 |
| 1,316.9 |
| 1,242.9 |
| 1,034.6 |
| 853.6 |
| 794.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 455.1 | 303.6 | 88.8 | 19.4 | 14.5 | 18.4 | 20.3 | 49.7 | 106.4 | 185.2 | 252.5 | 177.9 | 107.6 | 61.1 | 63.0 | 119.2 | 52.1 | 44.3 | 34.4 | 33.2 | 33.6 | 36.1 | 35.7 | 25.7 | 11.3 | 17.4 | 17.4 | 15.0 | 17.9 | 12.4 | 21.5 | 26.7 | 24.1 | 34.6 | 37.4 | 43.2 | 36.8 | 138.6 | 163.3 | 30.7 |
| Cash And Short Term Investments | 4,583.1 | 11,434.2 | 3,888.1 | 3,226.4 | 1,671.7 | 3,335.4 | 1,583.3 | 1,302.2 | 1,963.5 | 1,660.2 | 1,734.0 | 1,503.0 | 1,498.7 | 1,434.2 | 1,252.0 | 1,334.4 | 1,299.6 | 1,241.4 | 1,302.5 | 1,242.6 | 2,361.2 | 1,738.1 | 1,456.2 | 1,314.0 | 2,383.6 | 908.6 | 986.7 | 997.3 | 987.6 | 1,291.7 | 1,019.8 | 991.1 | 1,024.3 | 1,753.7 | 1,489.6 | 1,360.1 | 1,279.7 | 1,173.2 | 1,016.9 | 824.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,872.9 | 4,717.1 | 4,543.8 | 4,270.9 | 3,920.3 | 3,287.9 | 3,130.3 | 2,855.5 | 2,501.4 | 2,618.4 | 2,571.2 | 2,443.5 | 2,411.9 | 2,631.3 | 2,640.1 | 2,571.6 | 2,422.1 | 2,454.8 | 2,204.5 | 2,072.8 | 1,931.8 | 1,951.6 | 1,880.3 | 1,658.3 | 1,540.5 | 1,736.4 | 1,689.1 | 1,685.0 | 1,661.9 | 1,791.8 | 1,737.6 | 1,627.3 | 1,515.8 | 1,598.6 | 1,575.5 | 1,407.3 | 1,318.3 | 1,349.3 | 1,319.4 | 1,257.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,086.8 | 3,424.9 | 3,300.1 | 3,137.1 | 2,906.4 | 2,545.7 | 2,578.8 | 2,398.8 | 2,152.9 | 2,167.1 | 2,099.1 | 1,997.8 | 2,105.1 | 2,093.6 | 2,080.1 | 2,043.7 | 1,989.7 | 1,894.1 | 1,952.5 | 1,771.4 | 1,565.1 | 1,462.2 | 1,391.0 | 1,361.9 | 1,325.0 | 1,310.1 | 1,273.5 | 1,275.3 | 1,224.4 | 1,233.8 | 1,245.5 | 1,159.8 | 1,166.8 | 1,106.9 | 1,098.2 | 1,059.2 | 962.3 | 928.9 | 926.6 | 926.6 |
| Prepaid Expenses | 840.9 | 691.0 | 651.9 | 664.1 | 634.8 | 517.0 | 480.4 | 415.3 | 423.9 | 389.6 | 369.0 | 377.0 | 378.3 | 320.0 | 354.7 | 361.3 | 397.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 15,383.7 | 20,267.2 | 12,383.9 | 11,298.5 | 9,133.2 | 9,686.0 | 7,772.8 | 6,971.8 | 7,041.7 | 6,835.3 | 6,773.3 | 6,321.3 | 6,394.0 | 6,479.1 | 6,326.9 | 6,311.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,261.4 | 3,096.0 | 2,947.3 | 2,789.7 | 2,589.0 | 2,464.3 | 2,479.0 | 2,333.8 | 2,304.1 | 2,261.8 | 2,162.1 | 2,112.2 | 2,098.2 | 2,019.3 | 1,904.1 | 1,991.6 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,688.6 | 2,305.6 | 2,141.5 | 2,053.9 | 1,854.9 | 1,711.8 | 1,670.9 | 1,534.0 | 1,311.6 | 1,314.7 | 1,246.6 | 1,258.9 | 1,243.5 | 1,204.3 | 1,166.9 | 1,155.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 17,542.9 | 10,575.4 | 9,868.6 | 9,651.3 | 9,274.3 | 8,236.2 | 8,352.1 | 8,261.8 | 7,100.5 | 7,092.4 | 6,574.5 | 6,518.6 | 6,539.6 | 6,446.1 | 6,337.5 | 6,275.0 | 6,349.1 | 6,376.8 | ||||||||||||||||||||||
| Intangible Assets | 5,401.1 | 2,241.4 | 1,982.3 | 1,989.4 | 2,001.5 | 1,225.1 | 1,247.0 | 1,308.7 | 785.4 | 834.8 | 744.2 | 723.5 | 743.2 | 734.1 | 753.8 | 751.2 | 738.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,117.5 | 847.3 | 766.7 | 675.3 | 638.2 | 581.1 | 542.8 | 510.5 | 483.3 | 449.2 | 420.4 | 415.6 | 461.2 | 462.6 | 512.8 | 493.8 | 502.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 42,133.8 | 36,236.9 | 27,143.0 | 25,668.4 | 22,902.1 | 21,440.2 | 19,585.6 | 18,586.8 | 16,722.5 | 16,526.4 | 15,759.0 | 15,237.9 | 15,381.5 | 15,326.2 | 15,097.9 | 14,986.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,181.5 | 2,661.9 | 2,462.4 | 2,373.0 | 2,142.4 | 1,819.4 | 1,763.0 | 1,521.4 | 1,264.7 | 1,350.9 | 1,248.9 | 1,116.8 | 1,182.1 | 1,309.1 | 1,393.6 | 1,372.9 | 1,275.9 | 1,312.0 | 1,300.0 | 1,204.7 | 1,070.7 | 1,120.7 | 1,075.9 | 928.0 | 817.2 | 866.8 | 830.7 | 814.6 | 797.1 | 890.5 | 1,014.0 | 903.1 | 798.2 | 875.6 | 826.8 | 769.9 | 682.4 | 678.2 | 650.7 | 645.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 675.5 | 767.7 | 688.6 | 603.4 | 474.7 | 529.8 | 480.2 | 423.2 | 351.2 | 412.8 | 360.9 | 336.4 | 305.8 | 416.7 | 369.0 | 319.8 | 272.3 | |||||||||||||||||||||||
| Other Current Liabilities | 2,043.8 | 1,646.4 | 1,440.5 | 1,297.2 | 1,163.4 | 934.4 | 932.1 | 870.4 | 771.7 | 737.5 | 704.2 | 679.5 | 665.8 | 653.2 | 645.9 | 617.2 | 589.2 | |||||||||||||||||||||||
| Total Current Liabilities | 8,974.7 | 6,802.8 | 5,983.9 | 5,604.2 | 4,591.0 | 4,083.8 | 3,901.7 | 3,455.8 | 3,423.1 | 3,152.7 | 2,908.8 | 2,709.7 | 2,426.2 | 2,676.1 | 2,654.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,489.4 | 3,541.5 | 3,559.7 | 3,020.6 | 2,862.1 | 2,635.5 | 2,598.0 | 2,834.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,270.1 | 432.9 | 377.6 | 368.6 | 386.8 | 376.7 | 439.7 | 445.7 | 371.0 | 367.0 | 413.0 | 407.3 | 412.1 | 409.8 | 442.4 | 432.1 | 421.7 | |||||||||||||||||||||||
| Pension Obligations | 153.6 | 138.2 | 150.2 | 148.6 | 133.7 | 129.8 | 147.4 | 141.4 | 142.1 | 143.0 | 129.1 | 132.9 | 131.5 | 127.9 | 165.3 | 176.0 | 187.8 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,004.6 | 788.5 | 894.9 | 821.5 | 602.1 | 509.4 | 489.0 | 458.1 | 464.8 | 453.7 | 433.4 | 428.3 | 464.2 | 443.3 | 436.1 | 421.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 28,042.3 | 22,727.2 | 14,536.1 | 14,068.7 | 12,529.7 | 11,584.1 | 10,058.8 | 9,536.3 | 7,957.9 | 8,099.9 | 7,820.7 | 7,645.6 | 7,995.0 | 8,232.1 | 8,449.0 | 8,444.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0.6 | 1.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 10,432.1 | 9,854.3 | 9,155.0 | 8,135.2 | 7,445.9 | 7,105.0 | 6,750.5 | 6,352.0 | 6,163.5 | 5,921.1 | 5,669.7 | 5,294.8 | 5,121.3 | 4,979.4 | 4,775.1 | 4,553.8 | 4,391.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (493.9) | (479.5) | (507.7) | (469.9) | (644.1) | (716.3) | (519.9) | (648.5) | (602.9) | (533.6) | (657.9) | (592.5) | (492.6) | (535.0) | (672.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 105.6 | 87.3 | 76.4 | 70.3 | 61.9 | 55.4 | 53.6 | 50.5 | 52.2 | 49.3 | 59.7 | 57.2 | 57.5 | 57.9 | 57.8 | 57.7 | 57.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 13,976.8 | 13,413.1 | 12,520.3 | 11,519.3 | 10,301.2 | 9,792.0 | 9,452.5 | 8,980.1 | 8,681.5 | 8,346.5 | 7,856.8 | 7,513.7 | 7,308.1 | 7,015.6 | 6,570.9 | 6,464.3 | ||||||||||||||||||||||||
| Total Equity | 14,082.4 | 13,500.4 | 12,596.7 | 11,589.6 | 10,363.1 | 9,847.4 | 9,506.1 | 9,030.6 | 8,733.7 | 8,395.8 | 7,916.5 | 7,570.9 | 7,365.6 | 7,073.5 | 6,628.7 | 6,522.0 | 6,484.0 | 6,360.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,239.3 | 3,542.6 | 3,560.8 | 3,396.6 | 3,237.2 | 3,010.7 | 2,972.5 | 2,834.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 6,409.0 | 13,464.4 | 6,400.0 | 5,694.3 | 4,542.2 | 5,602.2 | 3,871.1 | 3,516.0 | 3,618.6 | 3,682.6 | 3,864.5 | 3,611.6 | 3,967.8 | 3,803.0 | 3,672.0 | 3,730.3 | 3,711.5 | |||||||||||||||||||||||
| Book Value | 13,976.8 | 13,413.1 | 12,520.3 | 11,519.3 | 10,301.2 | 9,792.0 | 9,452.5 | 8,980.1 | 8,681.5 | 8,346.5 | 7,856.8 | 7,513.7 | 7,308.1 | 7,015.6 | 6,570.9 | 6,464.3 | 6,426.1 | 6,302.0 | ||||||||||||||||||||||
| Tangible Book Value | (8,967.2) | 596.3 | 669.4 | (121.4) | (974.6) | 330.7 | (146.6) | (590.4) | 795.6 | 419.3 | 538.1 | 271.6 | 25.3 | (164.6) | (520.4) | (561.9) | (661.4) | |||||||||||||||||||||||
| 367.9 |
| 392.1 |
| 372.0 |
| 328.6 |
| 338.9 |
| 309.5 |
| 283.8 |
| 268.4 |
| 256.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.9 |
| 264.5 |
| 253.6 |
| 254.3 |
| 278.6 |
| 243.2 |
| 230.2 |
| 196.8 |
| 189.6 |
| 165.8 |
| 162.1 |
| 139.8 |
| 142.3 |
| 149.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,108.7 |
| 5,958.2 |
| 6,919.8 |
| 6,491.2 |
| 6,186.7 |
| 5,490.8 |
| 5,037.0 |
| 4,618.0 |
| 5,517.5 |
| 4,211.2 |
| 4,232.2 |
| 4,222.1 |
| 4,127.5 |
| 4,571.6 |
| 4,281.5 |
| 4,021.4 |
| 3,937.1 |
| 4,656.0 |
| 4,352.9 |
| 3,992.4 |
| 3,722.4 |
| 3,591.2 |
| 3,405.2 |
| 3,158.1 |
| 2,007.3 |
| 1,961.6 |
| 1,881.3 |
| 1,836.0 |
| 1,767.5 |
| 1,738.6 |
| 1,668.0 |
| 1,578.7 |
| 1,517.7 |
| 1,487.2 |
| 1,427.9 |
| 1,414.5 |
| 1,369.0 |
| 1,314.8 |
| 1,285.6 |
| 1,257.8 |
| 1,257.4 |
| 1,200.1 |
| 1,156.4 |
| 1,102.6 |
| 1,052.0 |
| 1,007.2 |
| 1,003.7 |
| 969.6 |
| 1,175.0 |
| 1,175.3 |
| 1,175.4 |
| 1,169.3 |
| 1,076.2 |
| 1,054.6 |
| 1,036.9 |
| 1,001.7 |
| 982.4 |
| 999.0 |
| 965.2 |
| 970.0 |
| 932.0 |
| 875.8 |
| 886.4 |
| 888.2 |
| 839.3 |
| 816.8 |
| 790.1 |
| 769.4 |
| 726.9 |
| 711.4 |
| 717.6 |
| 692.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,839.4 |
| 5,891.7 |
| 5,093.0 |
| 5,032.1 |
| 4,955.5 |
| 4,867.0 |
| 4,846.2 |
| 4,867.1 |
| 4,750.0 |
| 4,706.1 |
| 4,439.9 |
| 4,103.2 |
| 4,113.7 |
| 4,128.6 |
| 4,146.5 |
| 4,042.6 |
| 3,969.3 |
| 3,902.4 |
| 3,748.7 |
| 3,678.8 |
| 3,707.8 |
| 3,641.7 |
| 756.9 |
| 603.6 |
| 620.8 |
| 410.3 |
| 397.5 |
| 408.2 |
| 416.2 |
| 428.2 |
| 442.0 |
| 451.4 |
| 459.5 |
| 433.6 |
| 397.9 |
| 409.8 |
| 421.9 |
| 434.0 |
| 441.6 |
| 260.7 |
| 273.6 |
| 279.3 |
| 288.3 |
| 304.7 |
| 302.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.5 |
| 178.9 |
| 179.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 411.2 |
| 387.9 |
| 386.1 |
| 367.3 |
| 352.3 |
| 316.3 |
| 301.0 |
| 303.4 |
| 296.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,873.6 |
| 14,678.4 |
| 14,926.1 |
| 14,559.1 |
| 13,133.5 |
| 12,327.3 |
| 11,753.9 |
| 11,203.9 |
| 12,077.7 |
| 10,815.5 |
| 10,683.6 |
| 10,634.0 |
| 10,208.1 |
| 10,044.9 |
| 9,742.6 |
| 9,510.3 |
| 9,403.7 |
| 10,003.9 |
| 9,608.8 |
| 9,172.9 |
| 8,707.4 |
| 8,498.7 |
| 8,369.8 |
| 8,027.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 749.9 |
| 1.1 |
| 1.1 |
| 376.0 |
| 375.1 |
| 375.2 |
| 374.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.6 |
| 58.6 |
| 62.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.2 |
| 224.9 |
| 226.4 |
| 191.9 |
| 195.4 |
| 189.1 |
| 179.0 |
| 160.3 |
| 171.8 |
| 160.4 |
| 159.7 |
| 151.0 |
| 157.2 |
| 161.1 |
| 151.4 |
| 141.3 |
| 151.6 |
| 143.4 |
| 141.2 |
| 123.2 |
| 131.8 |
| 132.1 |
| 125.1 |
| 556.3 |
| 666.1 |
| 634.4 |
| 542.9 |
| 558.5 |
| 528.7 |
| 482.2 |
| 498.4 |
| 488.5 |
| 485.0 |
| 452.0 |
| 448.9 |
| 367.1 |
| 323.8 |
| 293.2 |
| 271.6 |
| 338.8 |
| 302.5 |
| 292.6 |
| 236.0 |
| 275.6 |
| 233.4 |
| 219.5 |
| 2,580.7 |
| 2,397.2 |
| 2,447.1 |
| 2,885.0 |
| 2,996.5 |
| 2,547.9 |
| 2,304.3 |
| 2,215.0 |
| 1,785.2 |
| 2,170.2 |
| 2,132.7 |
| 2,122.6 |
| 2,052.9 |
| 1,649.2 |
| 2,451.3 |
| 2,543.2 |
| 2,340.8 |
| 2,184.7 |
| 1,579.4 |
| 1,433.7 |
| 1,713.9 |
| 1,583.3 |
| 1,635.2 |
| 1,513.5 |
| 1,100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.9 |
| 121.7 |
| 117.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 424.2 |
| 452.2 |
| 436.8 |
| 314.8 |
| 299.1 |
| 253.5 |
| 270.7 |
| 271.4 |
| 260.4 |
| 231.2 |
| 237.5 |
| 255.8 |
| 255.6 |
| 203.1 |
| 205.0 |
| 243.3 |
| 241.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.4 |
| 221.6 |
| 227.1 |
| 224.8 |
| 228.6 |
| 189.4 |
| 187.3 |
| 187.9 |
| 198.8 |
| 176.0 |
| 184.8 |
| 186.1 |
| 190.2 |
| 171.0 |
| 176.8 |
| 190.5 |
| 272.0 |
| 285.0 |
| 296.5 |
| 288.8 |
| 288.4 |
| - |
| - |
| 454.6 |
| 438.7 |
| 408.6 |
| 410.2 |
| 414.0 |
| 407.2 |
| 404.8 |
| 396.6 |
| 411.0 |
| 424.0 |
| 397.3 |
| 386.2 |
| 391.8 |
| 277.2 |
| 303.7 |
| 306.9 |
| 327.9 |
| 326.4 |
| 221.1 |
| 226.0 |
| 222.1 |
| 216.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,370.1 |
| 8,299.3 |
| 8,917.4 |
| 8,780.8 |
| 7,611.8 |
| 6,875.4 |
| 6,648.7 |
| 6,403.6 |
| 7,632.0 |
| 6,219.3 |
| 6,472.5 |
| 6,430.8 |
| 6,037.7 |
| 5,980.7 |
| 5,689.3 |
| 5,697.7 |
| 5,435.8 |
| 5,960.5 |
| 5,499.5 |
| 5,257.0 |
| 4,956.3 |
| 4,775.6 |
| 4,615.1 |
| 4,453.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,278.9 |
| 4,080.6 |
| 3,916.4 |
| 3,807.1 |
| 3,705.4 |
| 3,587.1 |
| 3,419.4 |
| 3,248.5 |
| 3,348.4 |
| 3,158.7 |
| 3,104.6 |
| 3,142.1 |
| 3,028.7 |
| 2,935.8 |
| 2,723.3 |
| 2,770.9 |
| 2,941.5 |
| 3,165.3 |
| 3,101.4 |
| 3,049.5 |
| 3,122.7 |
| 3,032.8 |
| 2,972.9 |
| (475.9) |
| (303.5) |
| (286.5) |
| (335.5) |
| (300.3) |
| (335.0) |
| (278.1) |
| (388.4) |
| (494.6) |
| (525.1) |
| (430.9) |
| (493.7) |
| (396.9) |
| (384.8) |
| (390.2) |
| (337.3) |
| (288.7) |
| (139.7) |
| (201.0) |
| (286.2) |
| (341.0) |
| (402.3) |
| (469.0) |
| (297.3) |
| (328.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.1 |
| 62.8 |
| 62.8 |
| 60.7 |
| 67.0 |
| 65.0 |
| 61.7 |
| 59.9 |
| 65.9 |
| 55.8 |
| 54.9 |
| 47.3 |
| 47.2 |
| 44.4 |
| 51.5 |
| 54.0 |
| 53.6 |
| 42.1 |
| 41.0 |
| 46.9 |
| 48.2 |
| 46.7 |
| 39.3 |
| 6,426.1 |
| 6,302.0 |
| 5,945.9 |
| 5,715.5 |
| 5,461.0 |
| 5,384.9 |
| 5,040.2 |
| 4,738.6 |
| 4,385.8 |
| 4,530.3 |
| 4,155.3 |
| 4,148.3 |
| 4,123.1 |
| 4,017.0 |
| 4,008.9 |
| 3,761.1 |
| 3,913.9 |
| 3,989.8 |
| 4,067.2 |
| 3,874.9 |
| 3,704.2 |
| 3,674.9 |
| 3,708.0 |
| 3,534.6 |
| 6,008.7 |
| 5,778.3 |
| 5,521.7 |
| 5,451.9 |
| 5,105.2 |
| 4,800.3 |
| 4,445.7 |
| 4,596.2 |
| 4,211.1 |
| 4,203.2 |
| 4,170.4 |
| 4,064.2 |
| 4,053.3 |
| 3,812.6 |
| 3,967.9 |
| 4,043.4 |
| 4,109.3 |
| 3,915.9 |
| 3,751.1 |
| 3,723.1 |
| 3,754.7 |
| 3,573.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,215.0 |
| 1,788.9 |
| 2,071.2 |
| 2,036.5 |
| 1,957.5 |
| 1,837.5 |
| 1,955.6 |
| 2,010.2 |
| 3,511.1 |
| 4,034.8 |
| 3,494.7 |
| 3,638.8 |
| 3,186.5 |
| 2,822.0 |
| 2,832.8 |
| 3,347.3 |
| 2,078.5 |
| 2,109.6 |
| 2,169.2 |
| 2,478.3 |
| 2,120.3 |
| 1,738.3 |
| 1,680.6 |
| 1,752.4 |
| 3,076.6 |
| 2,919.2 |
| 2,278.5 |
| 2,139.1 |
| 1,956.0 |
| 1,891.7 |
| 2,058.1 |
| 5,945.9 |
| 5,715.5 |
| 5,461.0 |
| 5,384.9 |
| 5,040.2 |
| 4,738.6 |
| 4,385.8 |
| 4,530.3 |
| 4,155.3 |
| 4,148.3 |
| 4,123.1 |
| 4,017.0 |
| 4,008.9 |
| 3,761.1 |
| 3,913.9 |
| 3,989.8 |
| 4,067.2 |
| 3,874.9 |
| 3,704.2 |
| 3,674.9 |
| 3,708.0 |
| 3,534.6 |
| (831.7) |
| (497.1) |
| (797.0) |
| (42.3) |
| (44.7) |
| (323.5) |
| (544.6) |
| (888.6) |
| (778.8) |
| (1,046.1) |
| (1,017.3) |
| (750.4) |
| (484.1) |
| (514.6) |
| (789.4) |
| (666.6) |
| (494.4) |
| (162.8) |
| (301.1) |
| (323.8) |
| (292.2) |
| (304.5) |
| (409.9) |