| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 286.5 | 306.5 | 213.6 | 222.0 | 231.9 | 188.8 | 248.0 | 213.0 | 242.8 | 218.1 | 333.3 | - | 176.9 | - | - | |||||||||||||||||||||||||
| (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 | 306.5 | 188.8 | 218.1 | 176.9 | 222.2 | 373.6 | 300.1 | 509.3 | 730.1 | 534.3 | 273.1 | 400.4 | 390.6 | 409.7 | 396.9 | 926.3 | 1,137.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 306.5 | 188.8 | 218.1 | 176.9 | 222.2 | 373.6 | 300.1 | 509.3 | 730.1 | 534.3 | 273.1 | 400.4 | 390.6 | 409.7 | 396.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 19,738.7 | 13,031.0 | 12,238.1 | 12,322.7 | 11,123.9 | 9,205.3 | 8,482.7 | 8,945.5 | 8,125.6 | 6,746.7 | 6,161.4 | 6,043.9 | 5,769.8 | 4,923.9 | 4,482.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 5,081.9 | 4,709.7 | 5,187.2 | 5,319.4 | 4,202.0 | 3,287.3 | 3,477.1 | 3,878.7 | 3,302.5 | 2,855.6 | 2,466.5 | 2,335.3 | 2,167.3 | 2,052.7 | 1,963.9 | 1,909.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,920.5 | 1,823.0 | 1,833.9 | 1,773.6 | 1,715.8 | 1,768.9 | 1,662.7 | 1,592.5 | 1,504.3 | 1,496.3 | 1,435.7 | 1,314.3 | 1,280.6 | 1,206.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 17,383.8 | 11,047.5 | 10,070.0 | 10,460.4 | 9,617.1 | 7,937.9 | 7,046.2 | 7,631.9 | 6,756.8 | 5,774.2 | 5,192.7 | 5,027.1 | 4,503.2 | 3,769.3 | 3,264.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,084.7 | 2,773.8 | 2,153.6 | 3,183.0 | 2,244.4 | 2,097.9 | 2,640.1 | 3,239.1 | 2,933.0 | 2,696.3 | 2,380.6 | 2,067.9 | 2,226.1 | 1,587.5 | 1,927.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 55.8 | 55.6 | 57.7 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,085.1 | 3,123.8 | 3,807.5 | 3,772.8 | 2,627.1 | 2,256.6 | 2,971.6 | 3,485.4 | 3,289.9 | 2,790.2 | 2,424.6 | 2,081.4 | 2,250.0 | 1,951.8 | 1,961.7 | 1,822.4 | |||
| 222.2 |
| 244.1 |
| 227.7 |
| 373.6 |
| 227.0 |
| 205.8 |
| 201.0 |
| 300.1 |
| 262.3 |
| 270.0 |
| 351.9 |
| 509.3 |
| 474.2 |
| 330.5 |
| 548.6 |
| 730.1 |
| 584.3 |
| 521.6 |
| 534.3 |
| 495.8 |
| 394.7 |
| 273.1 |
| 336.7 |
| 399.7 |
| 305.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 286.5 | 306.5 | 213.6 | 222.0 | 231.9 | 188.8 | 248.0 | 213.0 | 242.8 | 218.1 | 333.3 | - | 176.9 | - | - | 222.2 | 244.1 | 227.7 | 373.6 | 227.0 | 205.8 | 201.0 | 300.1 | 262.3 | 270.0 | 351.9 | 509.3 | 474.2 | 330.5 | 548.6 | 730.1 | 584.3 | 521.6 | 534.3 | 495.8 | 394.7 | 273.1 | 336.7 | 399.7 | 305.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 25,961.2 | 19,738.7 | 15,656.8 | 15,271.3 | 12,423.6 | 13,031.0 | 11,726.6 | 10,886.5 | 11,062.6 | 12,238.1 | 10,663.2 | 10,655.9 | 12,322.7 | 10,851.5 | 10,621.9 | 11,123.9 | 8,846.7 | 8,503.0 | 9,205.3 | 7,958.7 | 7,954.0 | 7,817.0 | 8,482.7 | 7,841.9 | 7,976.6 | 7,902.5 | 8,945.5 | 8,229.8 | 8,076.9 | 7,378.5 | 8,125.6 | 7,070.6 | 5,867.2 | 6,746.7 | 5,704.6 | 5,256.0 | 6,161.4 | 5,065.5 | 5,084.5 | 4,874.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5,722.7 | 5,081.9 | 4,728.0 | 4,749.4 | 4,798.6 | 4,709.7 | 4,529.7 | 4,654.8 | 4,797.1 | 5,187.2 | 5,805.5 | 5,525.8 | 5,319.4 | 4,886.6 | 4,645.1 | 4,202.0 | 3,636.1 | 3,275.4 | 3,287.3 | 3,235.8 | 3,420.9 | 3,334.3 | 3,477.1 | 3,503.5 | 3,596.6 | 3,734.9 | 3,878.7 | 3,722.8 | 3,775.9 | 3,572.7 | 3,302.5 | 3,168.8 | 2,905.5 | 2,855.6 | 2,504.1 | 2,441.8 | 2,466.5 | 2,478.9 | 2,517.8 | 2,255.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 584.8 | 533.0 | 539.9 | 603.7 | 578.3 | 471.9 | 1,022.6 | 1,010.9 | 798.6 | 684.1 | 504.0 | 479.7 | 521.3 | 460.8 | 431.6 | 345.2 | 355.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 32,555.2 | 25,660.0 | 21,138.3 | 20,846.4 | 18,032.4 | 18,401.4 | 17,526.9 | 16,765.2 | 16,901.1 | 18,327.5 | 17,306.0 | 16,866.8 | 18,340.3 | 16,424.4 | 15,941.5 | 15,893.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,936.9 | 1,920.5 | 1,909.8 | 1,894.1 | 1,861.4 | 1,823.0 | 1,847.7 | 1,819.7 | 1,826.4 | 1,833.9 | 1,808.4 | 1,793.6 | 1,773.6 | 1,719.2 | 1,724.4 | 1,715.8 | 1,720.9 | 1,704.8 | 1,768.9 | 1,732.8 | 1,698.2 | 1,686.1 | 1,662.7 | 1,610.9 | 1,607.9 | 1,593.9 | 1,592.5 | 1,588.5 | 1,543.7 | 1,539.9 | 1,504.3 | 1,478.6 | 1,551.0 | 1,496.3 | 1,517.3 | 1,488.0 | 1,435.7 | 1,422.4 | 1,385.3 | 1,328.7 |
| Accumulated Depreciation | 1,465.4 | 1,445.9 | 1,434.0 | 1,419.5 | 1,389.9 | 1,353.7 | 1,354.2 | 1,319.9 | 1,309.3 | 1,303.1 | 1,272.2 | 1,214.1 | 1,177.1 | 1,093.7 | 1,066.2 | 1,032.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 471.5 | 474.7 | 475.8 | 474.6 | 471.5 | 469.3 | 493.5 | 499.7 | 517.1 | 530.7 | 536.2 | 579.5 | 596.5 | 625.6 | 658.2 | 682.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 59.2 | 59.3 | 58.1 | 57.8 | 59.1 | 57.3 | 61.5 | 60.4 | 58.9 | 62.7 | 63.0 | 59.7 | 65.1 | 65.7 | 65.2 | 63.7 | 68.9 | |||||||||||||||||||||||
| Goodwill | 2,109.0 | 2,120.1 | 2,117.0 | 2,124.0 | 2,078.7 | 2,055.3 | 2,084.2 | 2,052.7 | 2,054.5 | 2,050.4 | 2,022.0 | 2,036.1 | 2,027.6 | 2,020.6 | 2,067.2 | 2,080.4 | 2,106.2 | 2,101.9 | ||||||||||||||||||||||
| Intangible Assets | 72.3 | 77.0 | 81.8 | 86.6 | 91.4 | 96.7 | 105.3 | 112.5 | 119.3 | 127.4 | 134.8 | 151.2 | 159.1 | 175.9 | 185.8 | 195.0 | 214.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 686.8 | 687.0 | 655.4 | 663.2 | 667.8 | 677.7 | 663.3 | 617.2 | 612.0 | 627.3 | 576.3 | 583.3 | 574.5 | 582.3 | 594.9 | 620.3 | 643.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 35,954.0 | 29,078.1 | 24,526.5 | 24,252.6 | 21,400.8 | 21,757.7 | 20,934.6 | 20,107.8 | 20,262.9 | 21,726.2 | 20,638.4 | 20,276.5 | 21,763.2 | 19,894.5 | 19,512.9 | 19,535.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 24,739.7 | 17,383.8 | 13,126.5 | 13,213.3 | 10,870.7 | 11,047.5 | 9,392.4 | 8,770.9 | 8,940.3 | 10,070.0 | 9,090.6 | 8,976.3 | 10,460.4 | 9,162.5 | 9,110.4 | 9,617.1 | 7,625.8 | 7,045.8 | 7,937.9 | 6,849.3 | 6,967.2 | 6,662.3 | 7,046.2 | 6,181.4 | 6,245.1 | 6,034.5 | 7,631.9 | 6,886.2 | 6,487.7 | 6,110.8 | 6,756.8 | 5,799.7 | 4,820.1 | 5,774.2 | 4,644.7 | 4,206.7 | 5,192.7 | 3,852.3 | 4,171.1 | 3,627.3 |
| Short Term Debt | 113.4 | 0.3 | 10.8 | 455.6 | 531.0 | 350.0 | 909.8 | 860.5 | 945.7 | 1,654.0 | 1,588.7 | 144.3 | 589.9 | 626.0 | 317.4 | 382.6 | 357.0 | 361.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,434.3 | 1,461.3 | 1,304.5 | 1,309.3 | 1,201.3 | 1,238.7 | 1,668.6 | 1,687.3 | 1,474.6 | 1,463.9 | 1,256.8 | 1,269.5 | 1,339.3 | 1,244.5 | 1,243.9 | 1,326.4 | 1,089.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 26,287.3 | 18,845.4 | 14,441.8 | 14,978.3 | 12,603.0 | 12,636.2 | 11,970.8 | 11,318.7 | 11,360.6 | 13,187.9 | 11,936.0 | 10,390.1 | 12,389.6 | 11,033.1 | 10,671.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,352.4 | 3,084.7 | 3,118.7 | 2,365.8 | 2,312.5 | 2,773.8 | 2,363.2 | 2,479.3 | 2,632.3 | 2,153.6 | 2,615.0 | 3,719.1 | 3,183.0 | 2,856.5 | 2,790.8 | 2,244.4 | 1,884.4 | 1,903.8 | 2,097.9 | 2,097.7 | 2,098.4 | 2,222.8 | 2,640.1 | 2,942.3 | 3,157.3 | 3,575.9 | 3,239.1 | 3,352.1 | 3,690.3 | 3,533.1 | 2,933.0 | 2,803.0 | 2,459.8 | 2,696.3 | 2,619.0 | 2,649.0 | 2,380.6 | 2,748.3 | 2,544.4 | 2,456.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 498.5 | 489.3 | 490.4 | 499.4 | 487.9 | 516.2 | 564.5 | 495.7 | 500.7 | 507.4 | 533.9 | 567.2 | 579.3 | 606.6 | 621.5 | 624.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 29,138.2 | 22,419.4 | 18,050.9 | 17,843.5 | 15,403.4 | 15,926.2 | 14,898.6 | 14,293.7 | 14,493.5 | 15,848.9 | 15,084.9 | 14,676.4 | 16,151.8 | 14,496.2 | 14,084.0 | 14,194.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 56.0 | 55.8 | 55.8 | 55.8 | 55.8 | 55.6 | 58.1 | 58.0 | 58.0 | 57.7 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 | 125.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,787.2 | 6,552.1 | 6,357.5 | 6,248.3 | 6,060.5 | 5,980.8 | 6,083.1 | 5,982.5 | 5,873.8 | 5,790.2 | 9,923.8 | 9,488.6 | 9,214.8 | 8,523.0 | 8,152.7 | 7,787.9 | 7,126.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (186.1) | (126.6) | (159.4) | (127.3) | (385.2) | (509.3) | (254.5) | (415.7) | (392.1) | (298.0) | (462.3) | (361.5) | (365.3) | (426.0) | (233.0) | |||||||||||||||||||||||||
| Treasury Stock | 511.1 | 483.6 | 432.8 | 432.4 | 383.9 | 328.1 | 506.2 | 456.1 | 405.7 | 297.7 | 5,307.4 | 4,925.1 | 4,637.3 | 4,080.5 | 3,861.8 | 3,629.3 | 3,134.5 | 2,898.8 | ||||||||||||||||||||||
| Minority Interest | 74.1 | 74.0 | 74.9 | 75.2 | 72.4 | 70.4 | 73.0 | 70.7 | 70.2 | 71.8 | 68.2 | 69.6 | 65.0 | 57.8 | 58.9 | 58.6 | 59.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,741.7 | 6,584.7 | 6,400.7 | 6,333.9 | 5,925.0 | 5,761.2 | 5,963.1 | 5,743.3 | 5,699.1 | 5,805.5 | 5,485.3 | 5,530.5 | 5,546.4 | 5,340.5 | 5,370.0 | 5,282.3 | ||||||||||||||||||||||||
| Total Equity | 6,815.7 | 6,658.7 | 6,475.6 | 6,409.1 | 5,997.4 | 5,831.5 | 6,036.1 | 5,814.1 | 5,769.3 | 5,877.3 | 5,553.5 | 5,600.2 | 5,611.4 | 5,398.3 | 5,428.9 | 5,340.8 | 5,224.5 | 5,214.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,465.8 | 3,085.1 | 3,129.5 | 2,821.4 | 2,843.5 | 3,123.8 | 3,273.1 | 3,339.9 | 3,577.9 | 3,807.5 | 4,203.7 | 3,863.3 | 3,772.8 | 3,482.5 | 3,108.2 | 2,627.1 | 2,241.4 | 2,265.2 | 2,256.6 | 2,263.9 | 2,342.7 | 2,600.0 | 2,971.6 | 3,299.1 | 3,436.4 | 3,714.6 | 3,485.4 | 3,510.3 | 3,805.2 | 3,571.3 | 3,289.9 | 3,183.2 | 2,931.6 | 2,790.2 | 2,730.3 | 2,695.2 | 2,424.6 | 2,834.1 | 2,631.2 | 2,470.2 |
| Net debt | 2,179.3 | 2,778.6 | 2,915.9 | 2,599.5 | 2,611.6 | 2,935.0 | 3,025.1 | 3,126.8 | 3,335.1 | 3,589.5 | 3,870.4 | - | 3,595.9 | - | - | 2,404.9 | 1,997.3 | 2,037.5 | ||||||||||||||||||||||
| Working Capital | 6,267.9 | 6,814.6 | 6,696.5 | 5,868.2 | 5,429.4 | 5,765.3 | 5,556.0 | 5,446.6 | 5,540.4 | 5,139.6 | 5,369.9 | 6,476.8 | 5,950.7 | 5,391.3 | 5,269.8 | 4,567.2 | 4,009.9 | |||||||||||||||||||||||
| Book Value | 6,741.7 | 6,584.7 | 6,400.7 | 6,333.9 | 5,925.0 | 5,761.2 | 5,963.1 | 5,743.3 | 5,699.1 | 5,805.5 | 5,485.3 | 5,530.5 | 5,546.4 | 5,340.5 | 5,370.0 | 5,282.3 | 5,164.9 | 5,155.8 | ||||||||||||||||||||||
| Tangible Book Value | 4,560.4 | 4,387.6 | 4,201.9 | 4,123.3 | 3,754.9 | 3,609.2 | 3,773.6 | 3,578.1 | 3,525.3 | 3,627.6 | 3,328.5 | 3,343.2 | 3,359.6 | 3,144.0 | 3,117.0 | 3,006.9 | 2,844.5 | |||||||||||||||||||||||
| 451.3 |
| 447.7 |
| - |
| - |
| - |
| 926.3 |
| 1,137.0 |
| 451.3 |
| 447.7 |
| 4,102.9 |
| 3,136.1 |
| - |
| - |
| 1,397.7 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 533.0 | 471.9 | 684.1 | 521.3 | 345.2 | 286.6 | 266.2 | 274.8 | 256.0 | 180.1 | 285.5 | 253.1 | 258.1 | 329.0 | 181.7 | 147.7 | 168.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 25,660.0 | 18,401.4 | 18,327.5 | 18,340.3 | 15,893.3 | 13,152.9 | 12,526.2 | 13,608.3 | 12,414.2 | 10,316.7 | 9,186.5 | 9,032.6 | 8,585.8 | 7,715.3 | 7,024.6 | 7,085.8 | 5,839.6 | - | - |
| 1,105.6 |
| 1,024.7 |
| 940.2 |
| - |
| - |
| Accumulated Depreciation | 1,445.9 | 1,353.7 | 1,303.1 | 1,177.1 | 1,032.9 | 969.3 | 859.6 | 767.8 | 665.8 | 740.0 | 735.5 | 678.0 | 648.2 | 607.3 | 549.3 | 519.2 | 479.5 | - | - |
| Property,Plant & Equipment Net | 474.7 | 469.3 | 530.7 | 596.5 | 682.8 | 799.6 | 803.1 | 824.7 | 838.5 | 756.3 | 700.2 | 636.3 | 632.4 | 599.6 | 556.2 | 505.5 | 460.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 59.3 | 57.3 | 62.7 | 65.1 | 63.7 | 76.4 | 86.9 | 83.7 | 88.3 | 88.4 | 73.4 | 69.1 | 67.2 | 65.6 | 60.6 | 59.5 | 53.0 | - | - |
| Goodwill | 2,120.1 | 2,055.3 | 2,050.4 | 2,027.6 | 2,080.4 | 2,115.5 | 2,061.3 | 2,624.7 | 2,470.0 | 2,392.2 | 2,368.8 | 2,069.2 | 2,039.3 | 1,711.7 | 1,473.3 | 1,336.4 | 926.3 | - | - |
| Intangible Assets | 77.0 | 96.7 | 127.4 | 159.1 | 195.0 | 233.8 | 271.9 | 372.6 | 286.2 | 336.9 | 389.3 | 335.7 | 426.1 | 414.0 | 392.8 | 310.8 | - | - | - |
| Operating Lease Right Of Use Assets | 248.8 | 251.1 | 269.5 | 277.6 | 268.0 | 306.1 | 278.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 687.0 | 677.7 | - | - | - | 675.8 | 651.4 | 270.4 | 362.0 | 315.8 | 303.7 | 292.4 | 310.1 | 279.4 | 321.6 | 302.5 | 482.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,078.1 | 21,757.7 | 21,726.2 | 21,763.2 | 19,535.5 | 17,053.9 | 16,400.8 | 17,784.4 | 16,459.3 | 14,206.4 | 13,021.9 | 12,435.3 | 12,060.9 | 10,785.7 | 9,829.1 | 9,600.5 | 7,762.4 | - | - |
| 3,645.0 |
| 2,763.2 |
| - |
| - |
| Short Term Debt | 0.3 | 350.0 | 1,654.0 | 589.9 | 382.6 | 158.6 | 331.4 | 246.3 | 356.8 | 93.8 | 44.0 | 13.5 | 23.9 | 364.4 | 33.8 | 61.2 | 123.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 76.5 | 68.9 | 74.2 | 69.5 | 67.0 | 70.8 | 56.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,461.3 | 1,238.7 | 1,463.9 | 1,339.3 | 1,326.4 | 1,034.4 | 880.5 | 912.3 | 841.7 | 821.2 | 819.5 | 797.5 | 774.9 | 776.6 | 661.0 | 637.0 | 445.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 18,845.4 | 12,636.2 | 13,187.9 | 12,389.6 | 11,326.1 | 9,130.9 | 8,258.2 | 8,790.4 | 7,955.3 | 6,689.2 | 6,056.2 | 5,838.0 | 5,301.9 | 4,910.2 | 3,958.9 | 4,343.2 | 3,332.2 | - | - |
| 1,761.2 |
| 1,276.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 186.7 | 198.5 | 210.1 | 227.0 | 221.8 | 260.6 | 251.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 489.3 | 516.2 | 507.4 | 579.3 | 624.2 | 676.1 | 636.1 | 378.5 | 573.0 | 355.2 | 390.4 | 370.5 | 348.0 | 300.6 | 267.1 | 244.9 | 236.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,419.4 | 15,926.2 | 15,848.9 | 16,151.8 | 14,194.7 | 11,905.0 | 11,534.4 | 12,408.1 | 11,461.3 | 9,743.1 | 8,827.1 | 8,276.4 | 7,876.1 | 6,798.3 | 6,153.8 | 6,349.3 | 4,845.1 | - | - |
| 125.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,552.1 | 5,980.8 | 5,790.2 | 9,214.8 | 7,787.9 | 6,679.8 | 6,131.2 | 6,335.3 | 5,596.8 | 5,197.2 | 4,674.5 | 4,176.8 | 3,678.7 | 3,279.3 | 2,773.0 | 2,174.1 | 1,694.5 | - | - |
| Accumulated Other Comprehensive Income | (126.6) | (509.3) | (298.0) | (365.3) | (191.7) | (104.9) | (262.2) | (299.4) | (124.9) | (383.5) | (284.7) | (64.6) | 225.6 | 145.1 | - | - | - | - | - |
| Treasury Stock | 483.6 | 328.1 | 297.7 | 4,637.3 | 3,629.3 | 2,776.8 | 2,332.5 | 1,972.3 | 1,762.2 | 1,637.5 | 1,480.1 | 1,169.7 | 920.5 | 652.9 | 435.0 | 318.5 | 179.2 | - | - |
| Minority Interest | 74.0 | 70.4 | 71.8 | 65.0 | 58.6 | 59.6 | 54.5 | 51.4 | 48.7 | 52.2 | 52.4 | 4.9 | 4.6 | 4.1 | 6.4 | 0.0 | 0.3 | - | - |
| Total Stockholders Equity | 6,584.7 | 5,761.2 | 5,805.5 | 5,546.4 | 5,282.3 | 5,089.3 | 4,811.9 | 5,325.0 | 4,949.3 | 4,413.4 | 4,142.4 | 4,154.0 | 4,180.2 | 3,983.2 | 3,668.8 | 3,251.2 | 2,917.0 | 2,677.1 | 3,557.0 |
| Total Equity | 6,658.7 | 5,831.5 | 5,877.3 | 5,611.4 | 5,340.8 | 5,149.0 | 4,866.4 | 5,376.4 | 4,997.9 | 4,463.3 | 4,194.8 | 4,158.9 | 4,184.8 | 3,987.4 | 3,675.3 | 3,251.2 | 2,917.3 | 2,677.1 | 3,557.0 |
| 1,399.2 |
| - |
| - |
| Net debt | 2,778.6 | 2,935.0 | 3,589.5 | 3,595.9 | 2,404.9 | 1,883.0 | 2,671.5 | 2,976.0 | 2,559.8 | 2,255.8 | 2,151.5 | 1,681.0 | 1,859.4 | 1,542.2 | 1,564.8 | 896.1 | 262.2 | - | - |
| Working Capital | 6,814.6 | 5,765.3 | 5,139.6 | 5,950.7 | 4,567.2 | 4,022.0 | 4,268.0 | 4,817.9 | 4,458.9 | 3,627.5 | 3,130.3 | 3,194.6 | 3,283.8 | 2,805.1 | 3,065.7 | 2,742.6 | 2,507.4 | - | - |
| Book Value | 6,584.7 | 5,761.2 | 5,805.5 | 5,546.4 | 5,282.3 | 5,089.3 | 4,811.9 | 5,325.0 | 4,949.3 | 4,413.4 | 4,142.4 | 4,154.0 | 4,180.2 | 3,983.2 | 3,668.8 | 3,251.2 | 2,917.0 | 2,677.1 | 3,557.0 |
| Tangible Book Value | 4,387.6 | 3,609.2 | 3,627.6 | 3,359.6 | 3,006.9 | 2,740.0 | 2,478.7 | 2,327.7 | 2,193.0 | 1,684.3 | 1,384.3 | 1,749.1 | 1,714.9 | 1,857.5 | 1,802.7 | 1,604.0 | 1,990.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 361.0 |
| 286.6 |
| 238.4 |
| 213.2 |
| 235.7 |
| 266.2 |
| 232.1 |
| 267.2 |
| 264.6 |
| 274.8 |
| 292.6 |
| 279.0 |
| 267.4 |
| 256.0 |
| 215.4 |
| 190.3 |
| 180.1 |
| 331.2 |
| 335.1 |
| 285.5 |
| 300.6 |
| 301.1 |
| 266.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,082.6 |
| 12,367.1 |
| 13,152.9 |
| 11,659.9 |
| 11,794.0 |
| 11,588.1 |
| 12,526.2 |
| 11,839.6 |
| 12,110.4 |
| 12,253.9 |
| 13,608.3 |
| 12,719.4 |
| 12,462.3 |
| 11,767.2 |
| 12,414.2 |
| 11,039.2 |
| 9,484.5 |
| 10,316.7 |
| 9,035.7 |
| 8,427.6 |
| 9,186.5 |
| 8,181.8 |
| 8,303.1 |
| 7,701.3 |
| 993.5 |
| 957.3 |
| 969.3 |
| 939.0 |
| 900.0 |
| 882.7 |
| 859.6 |
| 805.6 |
| 794.0 |
| 774.3 |
| 767.8 |
| 750.0 |
| 707.9 |
| 690.0 |
| 665.8 |
| 663.2 |
| 764.4 |
| 740.0 |
| 779.8 |
| 762.7 |
| 735.5 |
| 732.4 |
| 713.8 |
| 686.0 |
| 727.4 |
| 747.5 |
| 799.6 |
| 793.9 |
| 798.2 |
| 803.4 |
| 803.1 |
| 805.3 |
| 813.9 |
| 819.6 |
| 824.7 |
| 838.6 |
| 835.8 |
| 849.9 |
| 838.5 |
| 815.4 |
| 786.6 |
| 756.3 |
| 737.6 |
| 725.3 |
| 700.2 |
| 690.0 |
| 671.4 |
| 642.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.3 |
| 76.4 |
| 76.4 |
| 80.8 |
| 80.3 |
| 86.9 |
| 85.4 |
| 86.2 |
| 85.3 |
| 83.7 |
| 85.2 |
| 86.2 |
| 88.2 |
| 88.3 |
| 86.6 |
| 88.4 |
| 88.4 |
| 76.0 |
| 74.6 |
| 73.4 |
| 72.5 |
| 72.8 |
| 72.6 |
| 2,115.5 |
| 2,074.3 |
| 2,052.1 |
| 2,044.9 |
| 2,061.3 |
| 2,041.1 |
| 2,067.5 |
| 2,632.5 |
| 2,624.7 |
| 2,659.3 |
| 2,673.1 |
| 2,703.5 |
| 2,470.0 |
| 2,470.6 |
| 2,405.2 |
| 2,392.2 |
| 2,419.0 |
| 2,437.0 |
| 2,368.8 |
| 2,367.0 |
| 2,341.5 |
| 2,102.2 |
| 223.8 |
| 233.8 |
| 241.3 |
| 249.5 |
| 261.0 |
| 271.9 |
| 277.7 |
| 290.2 |
| 369.3 |
| 372.6 |
| 313.5 |
| 329.0 |
| 348.4 |
| 286.2 |
| 307.4 |
| 325.9 |
| 336.9 |
| 365.6 |
| 383.5 |
| 389.3 |
| 414.4 |
| 424.8 |
| 341.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.7 |
| 313.0 |
| 349.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 655.8 |
| 675.8 |
| 650.9 |
| 629.9 |
| 613.8 |
| 651.4 |
| 640.6 |
| 656.2 |
| 670.2 |
| 270.4 |
| 362.0 |
| 362.4 |
| 367.6 |
| 362.0 |
| 337.8 |
| 328.8 |
| 315.8 |
| 313.0 |
| 304.8 |
| 303.7 |
| 280.5 |
| 298.2 |
| 284.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,842.8 |
| 16,173.6 |
| 17,053.9 |
| 15,496.6 |
| 15,604.5 |
| 15,391.5 |
| 16,400.8 |
| 15,689.7 |
| 16,024.4 |
| 16,830.8 |
| 17,784.4 |
| 16,978.0 |
| 16,748.8 |
| 16,124.8 |
| 16,459.3 |
| 15,057.0 |
| 13,419.4 |
| 14,206.4 |
| 12,946.8 |
| 12,352.8 |
| 13,021.9 |
| 12,006.2 |
| 12,111.8 |
| 11,144.5 |
| 158.6 |
| 166.1 |
| 244.3 |
| 377.2 |
| 331.4 |
| 356.8 |
| 279.2 |
| 138.7 |
| 246.3 |
| 158.2 |
| 114.9 |
| 38.2 |
| 356.8 |
| 380.2 |
| 471.8 |
| 93.8 |
| 111.3 |
| 46.1 |
| 44.0 |
| 85.8 |
| 86.8 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.0 |
| 52.8 |
| 68.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 985.9 |
| 1,034.4 |
| 899.3 |
| 920.9 |
| 873.7 |
| 880.5 |
| 833.4 |
| 853.7 |
| 861.0 |
| 912.3 |
| 797.1 |
| 790.8 |
| 806.1 |
| 841.7 |
| 799.1 |
| 741.4 |
| 821.2 |
| 702.0 |
| 668.0 |
| 819.5 |
| 695.6 |
| 719.2 |
| 646.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,326.1 |
| 9,072.7 |
| 8,393.0 |
| 9,130.9 |
| 7,914.7 |
| 8,132.4 |
| 7,913.2 |
| 8,258.2 |
| 7,371.6 |
| 7,378.0 |
| 7,034.1 |
| 8,790.4 |
| 7,841.5 |
| 7,393.4 |
| 6,955.1 |
| 7,955.3 |
| 6,979.0 |
| 6,033.3 |
| 6,689.2 |
| 5,457.9 |
| 4,920.8 |
| 6,056.2 |
| 4,633.7 |
| 4,977.2 |
| 4,287.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.2 |
| 311.1 |
| 302.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 661.2 |
| 662.3 |
| 676.1 |
| 646.4 |
| 623.7 |
| 605.9 |
| 636.1 |
| 631.5 |
| 666.4 |
| 719.3 |
| 378.5 |
| 482.4 |
| 497.8 |
| 487.8 |
| 573.0 |
| 349.7 |
| 369.4 |
| 355.2 |
| 421.0 |
| 408.8 |
| 390.4 |
| 411.6 |
| 410.3 |
| 382.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,618.3 |
| 10,959.1 |
| 11,905.0 |
| 10,658.9 |
| 10,854.5 |
| 10,741.9 |
| 11,534.4 |
| 10,945.5 |
| 11,201.7 |
| 11,329.3 |
| 12,408.1 |
| 11,676.0 |
| 11,581.5 |
| 10,976.0 |
| 11,461.3 |
| 10,131.7 |
| 8,862.6 |
| 9,740.7 |
| 8,497.9 |
| 7,978.7 |
| 8,827.1 |
| 7,793.6 |
| 7,931.9 |
| 7,126.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,886.1 |
| 6,679.8 |
| 6,443.7 |
| 6,277.6 |
| 6,144.8 |
| 6,131.2 |
| 6,019.2 |
| 5,927.1 |
| 6,476.1 |
| 6,335.3 |
| 6,104.7 |
| 5,928.1 |
| 5,758.2 |
| 5,596.8 |
| 5,545.3 |
| 5,311.0 |
| 5,197.2 |
| 4,915.0 |
| 4,780.7 |
| 4,674.5 |
| 4,516.0 |
| 4,406.7 |
| 4,282.8 |
| (191.7) |
| (128.2) |
| (123.5) |
| (104.9) |
| (255.3) |
| (317.5) |
| (349.5) |
| (262.2) |
| (359.8) |
| (280.7) |
| (288.3) |
| (299.4) |
| (283.1) |
| (245.8) |
| (101.5) |
| (124.9) |
| (159.3) |
| (345.4) |
| (383.9) |
| (262.6) |
| (214.2) |
| (284.7) |
| - |
| - |
| - |
| 2,776.8 |
| 2,689.9 |
| 2,542.6 |
| 2,471.4 |
| 2,332.5 |
| 2,237.9 |
| 2,139.7 |
| 1,993.0 |
| 1,972.3 |
| 1,824.4 |
| 1,806.4 |
| 1,787.7 |
| 1,762.2 |
| 1,739.5 |
| 1,664.8 |
| 1,637.5 |
| 1,475.7 |
| 1,454.7 |
| 1,480.1 |
| 1,330.9 |
| 1,281.5 |
| 1,205.7 |
| 58.7 |
| 59.6 |
| 56.7 |
| 55.1 |
| 54.5 |
| 54.5 |
| 53.4 |
| 54.0 |
| 52.4 |
| 51.4 |
| 50.0 |
| 48.5 |
| 49.2 |
| 48.7 |
| 46.2 |
| 40.8 |
| 52.2 |
| 54.4 |
| 54.7 |
| 52.4 |
| 54.4 |
| 55.9 |
| 5.0 |
| 5,164.9 |
| 5,155.8 |
| 5,089.3 |
| 4,781.1 |
| 4,694.8 |
| 4,595.1 |
| 4,811.9 |
| 4,690.8 |
| 4,768.7 |
| 5,449.0 |
| 5,325.0 |
| 5,252.0 |
| 5,118.8 |
| 5,099.6 |
| 4,949.3 |
| 4,879.1 |
| 4,516.0 |
| 4,413.4 |
| 4,394.5 |
| 4,319.4 |
| 4,142.4 |
| 4,158.2 |
| 4,124.0 |
| 4,013.3 |
| 5,149.0 |
| 4,837.8 |
| 4,749.9 |
| 4,649.6 |
| 4,866.4 |
| 4,744.2 |
| 4,822.7 |
| 5,501.4 |
| 5,376.4 |
| 5,302.0 |
| 5,167.3 |
| 5,148.8 |
| 4,997.9 |
| 4,925.3 |
| 4,556.8 |
| 4,465.6 |
| 4,448.9 |
| 4,374.1 |
| 4,194.8 |
| 4,212.6 |
| 4,179.9 |
| 4,018.3 |
| 1,883.0 |
| 2,036.9 |
| 2,136.9 |
| 2,399.0 |
| 2,671.5 |
| 3,036.9 |
| 3,166.4 |
| 3,362.7 |
| 2,976.0 |
| 3,036.1 |
| 3,474.7 |
| 3,022.6 |
| 2,559.8 |
| 2,598.8 |
| 2,410.0 |
| 2,255.8 |
| 2,234.5 |
| 2,300.5 |
| 2,151.5 |
| 2,497.3 |
| 2,231.5 |
| 2,164.9 |
| 3,974.1 |
| 4,022.0 |
| 3,745.2 |
| 3,661.5 |
| 3,674.9 |
| 4,268.0 |
| 4,468.0 |
| 4,732.4 |
| 5,219.8 |
| 4,817.9 |
| 4,878.0 |
| 5,068.9 |
| 4,812.1 |
| 4,458.9 |
| 4,060.2 |
| 3,451.2 |
| 3,627.5 |
| 3,577.8 |
| 3,506.8 |
| 3,130.3 |
| 3,548.1 |
| 3,326.0 |
| 3,413.9 |
| 5,089.3 |
| 4,781.1 |
| 4,694.8 |
| 4,595.1 |
| 4,811.9 |
| 4,690.8 |
| 4,768.7 |
| 5,449.0 |
| 5,325.0 |
| 5,252.0 |
| 5,118.8 |
| 5,099.6 |
| 4,949.3 |
| 4,879.1 |
| 4,516.0 |
| 4,413.4 |
| 4,394.5 |
| 4,319.4 |
| 4,142.4 |
| 4,158.2 |
| 4,124.0 |
| 4,013.3 |
| 2,830.0 |
| 2,740.0 |
| 2,465.5 |
| 2,393.2 |
| 2,289.3 |
| 2,478.7 |
| 2,372.0 |
| 2,411.0 |
| 2,447.3 |
| 2,327.7 |
| 2,279.2 |
| 2,116.7 |
| 2,047.7 |
| 2,193.0 |
| 2,101.1 |
| 1,784.9 |
| 1,684.3 |
| 1,609.9 |
| 1,498.8 |
| 1,384.3 |
| 1,376.8 |
| 1,357.8 |
| 1,569.5 |