| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 125.7 | 367.0 | 202.7 | 709.4 | 543.5 | 584.5 | 307.3 | 674.6 | 262.5 | 278.3 | 15.4 | 56.2 | 95.2 | 171.6 | 51.6 | |||||||||||||||||||||||||
| (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 | 202.7 | 307.3 | 15.4 | 51.6 | 116.7 | 20.8 | 24.6 | 13.8 | 26.4 | 47.5 | 28.7 | 42.3 | 66.2 | 64.2 | 131.4 | 132.0 | 111.2 | ||
| Restricted Cash | 1.1 | 1.5 | 3.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 202.7 | 307.3 | 15.4 | 51.6 | 116.7 | 20.8 | 24.6 | 13.8 | 26.4 | 47.5 | 28.7 | 42.3 | 66.2 | 64.2 | 131.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 375.5 | 365.9 | 328.7 | 363.7 | 343.0 | 230.6 | 230.6 | 253.3 | 222.3 | 215.9 | 213.3 | 343.4 | 302.0 | 234.5 | 273.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 8,447.7 | 7,722.0 | 7,134.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 3,529.5 | 2,493.7 | 3,067.0 | 2,188.8 | 2,437.5 | 2,456.0 | 2,455.7 | 1,956.3 | 2,206.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 0.0 | 241.9 | 185.0 | 0.0 | 0.0 | 3,529.5 | 3,068.7 | 3,067.0 | 2,438.8 | 2,437.5 | 2,456.0 | 2,455.7 | 1,956.4 | 2,208.6 | 2,169.7 | |||
| 328.1 |
| 582.5 |
| 264.0 |
| 116.7 |
| 524.6 |
| 865.3 |
| 457.6 |
| 20.8 |
| 208.1 |
| 320.1 |
| 189.3 |
| 24.6 |
| 46.2 |
| 108.4 |
| 218.2 |
| 13.8 |
| 20.9 |
| 71.1 |
| 54.8 |
| 26.4 |
| 69.8 |
| 45.4 |
| 44.6 |
| 47.5 |
| 66.2 |
| Restricted Cash | 1.4 | 4.5 | 1.1 | 4.2 | 1.6 | 4.9 | 1.5 | 4.6 | 1.3 | 7.1 | 3.8 | 1.9 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 125.7 | 367.0 | 202.7 | 709.4 | 543.5 | 584.5 | 307.3 | 674.6 | 262.5 | 278.3 | 15.4 | 56.2 | 95.2 | 171.6 | 51.6 | 328.1 | 582.5 | 264.0 | 116.7 | 524.6 | 865.3 | 457.6 | 20.8 | 208.1 | 320.1 | 189.3 | 24.6 | 46.2 | 108.4 | 218.2 | 13.8 | 20.9 | 71.1 | 54.8 | 26.4 | 69.8 | 45.4 | 44.6 | 47.5 | 66.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 644.6 | 731.1 | 375.5 | 399.5 | 660.6 | 628.9 | 365.9 | 391.6 | 596.4 | 646.4 | 328.7 | 330.8 | 523.7 | 826.4 | 363.7 | 375.3 | 565.2 | 514.3 | 343.0 | 291.1 | 469.6 | 492.5 | 230.6 | 236.5 | 377.8 | 435.6 | 230.6 | 285.4 | 419.6 | 478.4 | 253.3 | 253.5 | 407.1 | 489.2 | 222.3 | 250.2 | 336.6 | 458.8 | 215.9 | 277.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 354.4 | 373.7 | 301.6 | 299.8 | 288.3 | 456.8 | 288.1 | 479.8 | 428.1 | 526.9 | 292.0 | 288.9 | 270.7 | 2,306.1 | 2,274.5 | 2,354.5 | 2,285.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,262.0 | 1,635.8 | 1,052.7 | 1,552.0 | 1,591.3 | 1,828.1 | 1,132.3 | 1,708.6 | 1,432.4 | 1,679.7 | 885.8 | 888.9 | 1,073.1 | 3,627.8 | 3,047.7 | 3,281.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | ||||||||||||||||||||||
| Intangible Assets | 70.4 | 72.8 | 75.1 | 77.2 | 78.9 | 80.6 | 82.8 | 85.0 | 87.3 | 90.0 | 92.2 | 93.6 | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,246.4 | 1,090.6 | 1,097.5 | 973.9 | 946.7 | 895.1 | 1,043.7 | 944.3 | 939.1 | 863.8 | 1,201.2 | 1,039.4 | 1,061.6 | 1,035.5 | 1,173.8 | 1,085.8 | 925.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30,380.1 | 29,798.4 | 28,249.5 | 27,712.5 | 26,980.4 | 26,497.1 | 25,194.5 | 24,891.3 | 24,004.6 | 23,684.2 | 22,517.0 | 21,771.5 | 21,311.9 | 23,366.2 | 22,193.0 | 21,655.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 241.9 | 0.0 | 0.0 | 0.0 | 185.0 | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 780.2 | 819.1 | 835.6 | 712.7 | 733.2 | 701.9 | 750.6 | 655.9 | 677.7 | 742.3 | 763.1 | 698.9 | 746.5 | 755.7 | 720.2 | 660.6 | 653.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,258.5 | 1,447.0 | 1,362.6 | 1,130.5 | 1,198.5 | 1,174.8 | 1,205.9 | 984.9 | 1,055.2 | 1,170.5 | 1,352.6 | 1,034.3 | 1,113.0 | 3,531.9 | 3,602.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,529.1 | 3,528.7 | 3,084.8 | 2,493.7 | 2,618.3 | 2,617.9 | 3,067.5 | 3,067.0 | 3,066.7 | 2,314.6 | 2,314.2 | 2,188.8 | 2,205.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,180.3 | 3,028.3 | 2,918.3 | 2,856.8 | 2,793.2 | 2,674.7 | 2,593.3 | 2,549.8 | 2,486.0 | 2,379.4 | 2,305.0 | 2,205.3 | 2,135.7 | 2,075.6 | 1,999.5 | 1,936.7 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 801.6 | 792.2 | 784.3 | 695.5 | 682.0 | 683.7 | 691.9 | 595.8 | 595.5 | 601.7 | 599.9 | 521.4 | 508.0 | 530.2 | 538.3 | 526.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,471.4 | 15,515.5 | 14,690.6 | 14,326.7 | 13,842.4 | 13,716.6 | 13,036.8 | 12,708.2 | 12,386.0 | 12,411.0 | 11,646.9 | 11,169.1 | 11,106.7 | 13,529.9 | 12,773.9 | 12,387.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,517.3 | 5,104.2 | 4,861.6 | 4,828.2 | 4,780.2 | 4,433.0 | 4,216.6 | 4,208.8 | 4,168.4 | 3,858.1 | 3,666.7 | 3,659.4 | 3,630.0 | 3,378.5 | 3,211.2 | 3,236.2 | 3,202.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 465.3 | 470.2 | 475.0 | 478.0 | 476.6 | 482.1 | 465.7 | 510.1 | 495.7 | 468.6 | 518.5 | 404.4 | 361.0 | 391.3 | 369.1 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 14,908.7 | 14,282.9 | 13,558.9 | 13,385.8 | 13,138.0 | 12,780.5 | 12,157.7 | 12,183.1 | 11,618.6 | 11,273.2 | 10,870.1 | 10,602.4 | 10,205.2 | 9,836.3 | 9,419.1 | 9,268.2 | ||||||||||||||||||||||||
| Total Equity | 14,908.7 | 14,282.9 | 13,558.9 | 13,385.8 | 13,138.0 | 12,780.5 | 12,157.7 | 12,183.1 | 11,618.6 | 11,273.2 | 10,870.1 | 10,602.4 | 10,205.2 | 9,836.3 | 9,419.1 | 9,268.2 | 8,983.2 | 8,289.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 241.9 | 0.0 | 0.0 | 0.0 | 185.0 | - | - | - | - | - | - | - | - | 0.0 | 199.9 | 0.0 | 464.9 | 3,654.1 | 3,653.7 | 3,659.8 | 3,068.7 | 3,068.3 | 3,067.9 | 3,404.3 | 3,067.0 | 3,066.7 | 2,564.6 | 2,564.2 | 2,438.8 | 2,455.6 |
| Net debt | - | - | - | - | - | - | - | (674.6) | (262.5) | (278.3) | 226.5 | (56.2) | (95.2) | (171.6) | 133.4 | - | - | - | - | |||||||||||||||||||||
| Working Capital | 3.5 | 188.8 | (309.9) | 421.5 | 392.8 | 653.3 | (73.6) | 723.6 | 377.3 | 509.2 | (466.8) | (145.4) | (39.9) | 95.9 | (554.9) | 22.7 | 320.6 | |||||||||||||||||||||||
| Book Value | 14,908.7 | 14,282.9 | 13,558.9 | 13,385.8 | 13,138.0 | 12,780.5 | 12,157.7 | 12,183.1 | 11,618.6 | 11,273.2 | 10,870.1 | 10,602.4 | 10,205.2 | 9,836.3 | 9,419.1 | 9,268.2 | 8,983.2 | 8,289.5 | ||||||||||||||||||||||
| Tangible Book Value | 14,107.0 | 13,478.8 | 12,752.5 | 12,577.3 | 12,327.8 | 11,968.6 | 11,343.6 | 11,366.8 | 10,800.1 | 10,451.9 | 10,046.6 | 9,777.5 | 9,473.9 | 9,105.0 | 8,687.8 | 8,536.9 | 8,252.0 | |||||||||||||||||||||||
| 46.7 |
| 60.7 |
| - |
| - |
| - |
| 132.0 |
| 111.2 |
| 46.7 |
| 60.7 |
| 273.2 |
| 232.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 80.5 | 74.8 | 58.0 | 58.6 | 48.8 | 40.3 | 38.9 | 33.2 | 32.2 | 21.5 | 21.7 | 25.0 | 21.7 | 17.1 | 22.5 | 24.8 | - | - | - |
| Other Current Assets | 301.6 | 288.1 | 292.0 | 2,274.5 | 2,200.9 | 107.9 | 72.8 | 46.1 | 106.3 | 88.1 | 49.9 | 111.3 | 64.2 | 272.8 | 316.5 | 151.0 | 132.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 140.6 | 0.0 | - | - | - |
| Total Current Assets | 1,052.7 | 1,132.3 | 885.8 | 3,047.7 | 2,838.7 | 471.3 | 458.0 | 478.9 | 539.6 | 681.7 | 626.3 | 775.8 | 677.1 | 828.0 | 1,011.0 | 875.2 | 828.9 | - | - |
| 6,816.8 |
| 6,542.3 |
| 5,981.4 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 1,721.8 | 1,691.4 | 1,658.9 | 1,668.9 | 1,749.2 | 1,647.5 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | 6,725.9 | 6,030.7 | 5,475.6 | 5,147.9 | 4,793.1 | 4,439.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 731.3 | 730.7 | 730.4 | 730.1 | 727.0 | 726.3 | 742.0 | 741.4 | 740.7 | 740.0 | 739.3 | - | - | - |
| Intangible Assets | 75.1 | 82.8 | 92.2 | 0.0 | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.8 | - | - | - |
| Operating Lease Right Of Use Assets | 293.9 | 249.6 | 223.4 | 214.7 | 222.4 | 227.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,097.5 | 1,043.7 | 1,201.2 | 1,173.8 | 974.7 | 801.2 | 391.2 | 294.0 | 220.6 | 305.0 | 275.4 | 350.9 | 485.1 | 451.3 | 383.8 | 355.4 | 359.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 28,249.5 | 25,194.5 | 22,517.0 | 22,193.0 | 19,608.7 | 15,359.0 | 13,367.6 | 11,874.4 | 10,749.6 | 10,010.9 | 9,075.1 | 8,594.7 | 7,934.3 | 7,495.7 | 7,282.9 | 6,763.8 | 6,367.1 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | 0.0 | 241.9 | 185.0 | 0.0 | 0.0 | 0.0 | 575.0 | 0.0 | 250.0 | 0.0 | 0.0 | 0.0 | 0.1 | 2.4 | 360.1 | 0.1 | - | - |
| Deferred Revenue Current | 56.2 | 62.1 | 65.3 | 56.0 | 49.7 | 56.5 | 54.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 45.0 | 34.3 | 35.8 | 38.6 | 37.7 | 35.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 835.6 | 750.6 | 763.1 | 720.2 | 686.7 | 546.5 | 479.5 | 547.1 | 332.6 | 439.1 | 447.7 | 405.9 | 368.9 | 489.7 | 367.6 | 413.6 | 457.3 | - | - |
| Total Current Liabilities | 1,362.6 | 1,205.9 | 1,352.6 | 3,602.6 | 3,510.4 | 782.4 | 1,209.4 | 1,915.1 | 1,013.4 | 1,788.3 | 1,154.8 | 910.7 | 978.5 | 1,276.0 | 867.6 | 1,166.1 | 737.4 | - | - |
| 1,809.6 |
| 2,169.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 262.5 | 224.5 | 194.5 | 184.3 | 194.7 | 201.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 9.6 | 8.0 | 9.2 | 8.6 | 9.9 | 10.1 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,918.3 | 2,593.3 | 2,305.0 | 1,999.5 | 1,705.8 | 1,456.6 | 1,300.0 | 1,154.1 | 1,878.7 | 1,603.1 | 1,411.3 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | 279.1 | 177.5 | 230.6 | 297.7 | 287.4 | 341.0 | 358.8 | 457.2 | - | - | - | - | - |
| Other Non-Current Liabilities | 784.3 | 691.9 | 599.9 | 538.3 | 537.5 | 642.1 | 400.2 | 158.0 | 175.7 | 245.4 | 161.3 | 68.9 | 37.6 | 50.7 | 564.7 | 430.2 | 368.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,690.6 | 13,036.8 | 11,646.9 | 12,773.9 | 11,701.8 | 8,567.8 | 7,617.4 | 7,104.5 | 6,850.9 | 6,547.8 | 5,880.3 | 5,508.5 | 5,353.9 | 5,136.4 | 5,027.5 | 4,585.4 | 4,190.3 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,861.6 | 4,216.6 | 3,666.7 | 3,211.2 | 2,812.7 | 2,471.0 | 2,152.0 | 1,878.1 | 1,467.0 | 1,262.5 | 1,073.0 | 918.0 | 775.3 | 660.9 | 570.5 | 486.9 | 405.4 | - | - |
| Accumulated Other Comprehensive Income | 475.0 | 465.7 | 518.5 | 369.1 | 69.8 | (57.6) | (114.6) | (83.6) | (105.3) | (188.0) | (109.3) | (12.4) | 38.9 | (47.6) | (48.5) | (23.4) | (20.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 13,558.9 | 12,157.7 | 10,870.1 | 9,419.1 | 7,906.9 | 6,791.2 | 5,750.2 | 4,770.0 | 3,898.7 | 3,463.1 | 3,194.8 | 3,086.2 | 2,580.4 | 2,359.2 | 2,255.4 | 2,178.3 | 2,176.8 | 2,052.5 | 1,965.8 |
| Total Equity | 13,558.9 | 12,157.7 | 10,870.1 | 9,419.1 | 7,906.9 | 6,791.2 | 5,750.2 | 4,770.0 | 3,898.7 | 3,463.1 | 3,194.8 | 3,086.2 | 2,580.4 | 2,359.2 | 2,255.4 | 2,178.3 | 2,176.8 | 2,052.5 | 1,965.8 |
| 2,169.5 |
| - |
| - |
| Net debt | - | (307.3) | 226.5 | 133.4 | (116.7) | (20.8) | 3,504.9 | 3,054.9 | 3,040.6 | 2,391.2 | 2,408.9 | 2,413.7 | 2,389.5 | 1,892.2 | 2,077.1 | 2,037.7 | 2,058.3 | - | - |
| Working Capital | (309.9) | (73.6) | (466.8) | (554.9) | (671.6) | (311.1) | (751.4) | (1,436.3) | (473.8) | (1,106.6) | (528.5) | (134.8) | (301.4) | (448.0) | 143.4 | (290.9) | 91.5 | - | - |
| Book Value | 13,558.9 | 12,157.7 | 10,870.1 | 9,419.1 | 7,906.9 | 6,791.2 | 5,750.2 | 4,770.0 | 3,898.7 | 3,463.1 | 3,194.8 | 3,086.2 | 2,580.4 | 2,359.2 | 2,255.4 | 2,178.3 | 2,176.8 | 2,052.5 | 1,965.8 |
| Tangible Book Value | 12,752.5 | 11,343.6 | 10,046.6 | 8,687.8 | 7,175.6 | 6,059.9 | 5,019.5 | 4,039.5 | 3,168.5 | 2,736.1 | 2,468.5 | 2,344.2 | 1,838.9 | 1,618.4 | 1,515.2 | 1,438.2 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,275.6 |
| 2,200.9 |
| 200.2 |
| 235.5 |
| 142.6 |
| 107.9 |
| 72.7 |
| 63.6 |
| 72.0 |
| 72.8 |
| 65.9 |
| 65.1 |
| 69.6 |
| 46.1 |
| 52.4 |
| 55.3 |
| 71.0 |
| 106.3 |
| 62.7 |
| 61.0 |
| 76.8 |
| 88.1 |
| 60.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,529.0 |
| 3,274.2 |
| 2,838.7 |
| 1,115.4 |
| 1,620.4 |
| 1,192.3 |
| 471.3 |
| 602.2 |
| 829.6 |
| 812.1 |
| 458.0 |
| 503.5 |
| 671.2 |
| 912.7 |
| 478.9 |
| 452.9 |
| 622.7 |
| 778.9 |
| 539.6 |
| 534.4 |
| 563.1 |
| 979.4 |
| 681.7 |
| 648.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 731.3 |
| 731.3 |
| 731.3 |
| 731.3 |
| 731.3 |
| 730.7 |
| 730.7 |
| 730.7 |
| 730.7 |
| 730.4 |
| 730.4 |
| 730.4 |
| 730.4 |
| 730.1 |
| 730.1 |
| 730.1 |
| 730.1 |
| 729.7 |
| 729.7 |
| 729.7 |
| 727.0 |
| 742.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.3 |
| 222.7 |
| 223.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 813.5 |
| 974.7 |
| 2,991.1 |
| 3,017.5 |
| 790.2 |
| 801.2 |
| 657.3 |
| 607.9 |
| 594.9 |
| 391.2 |
| 306.5 |
| 301.6 |
| 274.4 |
| 294.0 |
| 252.8 |
| 242.1 |
| 236.9 |
| 220.6 |
| 310.3 |
| 330.2 |
| 317.1 |
| 305.0 |
| 282.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,271.1 |
| 20,545.8 |
| 19,608.7 |
| 19,315.4 |
| 19,408.8 |
| 16,475.9 |
| 15,359.0 |
| 14,871.0 |
| 14,716.4 |
| 14,388.1 |
| 13,367.6 |
| 12,881.1 |
| 12,675.0 |
| 12,615.8 |
| 11,874.4 |
| 11,507.6 |
| 11,356.3 |
| 11,264.7 |
| 10,749.6 |
| 10,498.8 |
| 10,361.5 |
| 10,579.2 |
| 10,010.9 |
| 9,727.4 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 199.9 |
| 0.0 |
| 464.9 |
| 125.0 |
| 125.0 |
| 575.0 |
| 575.0 |
| 450.0 |
| 450.0 |
| 336.8 |
| 0.0 |
| 0.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.9 |
| 31.5 |
| 30.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 626.7 |
| 686.7 |
| 581.7 |
| 607.5 |
| 512.7 |
| 546.5 |
| 502.4 |
| 543.2 |
| 537.0 |
| 479.5 |
| 494.9 |
| 495.1 |
| 578.8 |
| 547.1 |
| 573.0 |
| 538.7 |
| 336.9 |
| 332.6 |
| 322.7 |
| 390.3 |
| 381.1 |
| 439.1 |
| 410.5 |
| 3,259.1 |
| 3,208.4 |
| 3,426.5 |
| 3,510.4 |
| 1,062.5 |
| 871.3 |
| 797.8 |
| 782.4 |
| 702.7 |
| 933.4 |
| 845.2 |
| 1,209.4 |
| 901.4 |
| 864.1 |
| 1,455.5 |
| 1,915.1 |
| 1,466.0 |
| 1,349.1 |
| 959.4 |
| 1,013.4 |
| 745.7 |
| 1,496.1 |
| 1,949.8 |
| 1,788.3 |
| 1,529.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.4 |
| 199.6 |
| 201.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,848.6 |
| 1,744.6 |
| 1,705.8 |
| 1,667.8 |
| 1,658.0 |
| 1,542.4 |
| 1,456.6 |
| 1,420.1 |
| 1,421.8 |
| 1,352.3 |
| 1,300.0 |
| 1,280.3 |
| 1,251.8 |
| 1,191.8 |
| 1,154.1 |
| 1,133.6 |
| 1,107.0 |
| 1,033.2 |
| 1,878.7 |
| 1,853.6 |
| 1,810.2 |
| 1,725.4 |
| 1,603.1 |
| 1,585.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.6 |
| 176.6 |
| 176.6 |
| 177.5 |
| 239.9 |
| 237.4 |
| 233.3 |
| 230.6 |
| 304.9 |
| 305.8 |
| 301.7 |
| 297.7 |
| 283.6 |
| 526.3 |
| 546.5 |
| 537.5 |
| 630.7 |
| 637.6 |
| 646.2 |
| 642.1 |
| 594.8 |
| 584.8 |
| 588.0 |
| 400.2 |
| 175.9 |
| 170.6 |
| 172.3 |
| 158.0 |
| 74.7 |
| 100.9 |
| 181.3 |
| 175.7 |
| 169.1 |
| 155.1 |
| 158.6 |
| 245.4 |
| 228.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,287.9 |
| 12,256.2 |
| 11,701.8 |
| 11,541.7 |
| 11,587.9 |
| 9,262.7 |
| 8,567.8 |
| 8,409.5 |
| 8,412.0 |
| 8,260.4 |
| 7,617.4 |
| 7,239.1 |
| 7,166.8 |
| 7,267.6 |
| 7,104.5 |
| 6,748.1 |
| 6,635.0 |
| 6,701.1 |
| 6,850.9 |
| 6,597.1 |
| 6,526.6 |
| 6,880.2 |
| 6,547.8 |
| 6,260.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,971.5 |
| 2,812.7 |
| 2,846.6 |
| 2,826.1 |
| 2,609.7 |
| 2,471.0 |
| 2,477.5 |
| 2,430.3 |
| 2,261.1 |
| 2,152.0 |
| 2,157.3 |
| 2,138.5 |
| 1,985.3 |
| 1,878.1 |
| 1,871.3 |
| 1,854.3 |
| 1,729.3 |
| 1,467.0 |
| 1,480.0 |
| 1,457.0 |
| 1,339.8 |
| 1,262.5 |
| 1,273.1 |
| 305.2 |
| 145.6 |
| 23.9 |
| 69.8 |
| 61.2 |
| 140.5 |
| 2.5 |
| (57.6) |
| (116.7) |
| (112.6) |
| (113.5) |
| (114.6) |
| (115.7) |
| (116.8) |
| (114.1) |
| (83.6) |
| (76.4) |
| (85.0) |
| (106.3) |
| (105.3) |
| (104.6) |
| (86.9) |
| (92.7) |
| (188.0) |
| (178.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,983.2 |
| 8,289.5 |
| 7,906.9 |
| 7,773.8 |
| 7,820.9 |
| 7,213.2 |
| 6,791.2 |
| 6,461.5 |
| 6,304.4 |
| 6,127.8 |
| 5,750.2 |
| 5,642.0 |
| 5,508.1 |
| 5,348.2 |
| 4,770.0 |
| 4,759.6 |
| 4,721.3 |
| 4,563.6 |
| 3,898.7 |
| 3,901.7 |
| 3,834.9 |
| 3,699.0 |
| 3,463.1 |
| 3,466.7 |
| 7,906.9 |
| 7,773.8 |
| 7,820.9 |
| 7,213.2 |
| 6,791.2 |
| 6,461.5 |
| 6,304.4 |
| 6,127.8 |
| 5,750.2 |
| 5,642.0 |
| 5,508.1 |
| 5,348.2 |
| 4,770.0 |
| 4,759.6 |
| 4,721.3 |
| 4,563.6 |
| 3,898.7 |
| 3,901.7 |
| 3,834.9 |
| 3,699.0 |
| 3,463.1 |
| 3,466.7 |
| - |
| - |
| - |
| - |
| (208.1) |
| (120.2) |
| (189.3) |
| 440.4 |
| 3,608.0 |
| 3,545.4 |
| 3,441.6 |
| 3,054.9 |
| 3,047.4 |
| 2,996.8 |
| 3,349.5 |
| 3,040.6 |
| 2,997.0 |
| 2,519.2 |
| 2,519.6 |
| 2,391.2 |
| 2,389.4 |
| (152.3) |
| (671.6) |
| 52.9 |
| 749.1 |
| 394.4 |
| (311.1) |
| (100.5) |
| (103.8) |
| (33.0) |
| (751.4) |
| (397.8) |
| (193.0) |
| (542.8) |
| (1,436.3) |
| (1,013.1) |
| (726.4) |
| (180.5) |
| (473.8) |
| (211.3) |
| (933.0) |
| (970.4) |
| (1,106.6) |
| (880.9) |
| 7,906.9 |
| 7,773.8 |
| 7,820.9 |
| 7,213.2 |
| 6,791.2 |
| 6,461.5 |
| 6,304.4 |
| 6,127.8 |
| 5,750.2 |
| 5,642.0 |
| 5,508.1 |
| 5,348.2 |
| 4,770.0 |
| 4,759.6 |
| 4,721.3 |
| 4,563.6 |
| 3,898.7 |
| 3,901.7 |
| 3,834.9 |
| 3,699.0 |
| 3,463.1 |
| 3,466.7 |
| 7,558.3 |
| 7,175.6 |
| 7,042.5 |
| 7,089.7 |
| 6,481.9 |
| 6,059.9 |
| 5,730.8 |
| 5,573.7 |
| 5,397.1 |
| 5,019.5 |
| 4,911.6 |
| 4,777.7 |
| 4,617.8 |
| 4,039.5 |
| 4,029.4 |
| 3,991.2 |
| 3,833.5 |
| 3,168.5 |
| 3,172.0 |
| 3,105.2 |
| 2,969.3 |
| 2,736.1 |
| 2,724.0 |