| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | - | - | - | - | 4,647.2 | 3,989.8 | 6,206.6 | 6,910.6 | 8,749.7 | 8,483.3 | 8,368.1 | 7,596.0 | 6,323.1 | 6,051.4 | 5,198.6 | 3,985.3 | 2,982.5 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 991.0 | 1,114.6 | 1,027.3 | |||
| Cash And Short Term Investments | - | - | - | - | 4,647.2 | 3,989.8 | 6,206.6 | 6,910.6 | 8,749.7 | 8,483.3 | 8,368.1 | 7,596.0 | 6,323.1 | 6,051.4 | 6,189.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 772.5 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,893.9 | 1,908.1 | 1,757.4 | 1,701.0 | 1,950.7 | 1,910.6 | 1,716.0 | 1,500.8 | 1,459.8 | 1,394.0 | 1,364.8 | 1,330.1 | 1,350.2 | 1,302.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,362.0 | 2,780.3 | 3,052.8 | 3,376.4 | 3,399.4 | 3,017.1 | 696.9 | 695.9 | 1,044.2 | 1,401.2 | 1,348.0 | 1,198.2 | 1,197.7 | 1,566.1 | 1,850.8 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 52.1 | 52.4 | 49.6 | 50.0 | 50.2 | 49.5 | 49.9 | 51.9 | 55.5 | 57.0 | 60.4 | 62.3 | 63.1 | 63.7 | 21.8 | 22.4 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,362.0 | 2,780.3 | 3,052.8 | 3,376.4 | 3,399.4 | 3,017.1 | 696.9 | 695.9 | 1,044.2 | 1,401.2 | 1,348.0 | 1,198.2 | 1,197.7 | 1,566.1 | 1,880.4 | 898.9 | ||||
| - |
| - |
| 4,544.3 |
| 4,647.2 |
| 4,361.1 |
| 4,364.7 |
| 4,457.9 |
| 3,989.8 |
| 7,030.2 |
| 6,035.8 |
| 5,976.3 |
| 6,206.6 |
| 5,757.6 |
| 5,946.0 |
| 6,658.9 |
| 6,910.6 |
| 6,654.2 |
| 8,726.5 |
| 8,970.4 |
| 8,749.7 |
| 8,786.2 |
| 8,776.1 |
| 8,454.8 |
| 8,483.3 |
| 8,242.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,544.3 | 4,647.2 | 4,361.1 | 4,364.7 | 4,457.9 | 3,989.8 | 7,030.2 | 6,035.8 | 5,976.3 | 6,206.6 | 5,757.6 | 5,946.0 | 6,658.9 | 6,910.6 | 6,654.2 | 8,726.5 | 8,970.4 | 8,749.7 | 8,786.2 | 8,776.1 | 8,454.8 | 8,483.3 | 8,242.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 903.6 | 929.8 | 949.1 | 975.4 | 987.7 | 977.7 | 946.4 | 904.8 | 899.3 | 807.0 | 800.1 | 806.1 | 749.8 | 759.9 | 743.3 | 759.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1,055.1 | 1,005.0 | 893.9 | 1,157.9 | 1,178.7 | 1,175.5 | 1,219.7 | 1,227.2 | 1,216.7 | 1,156.2 | 1,089.2 | 1,118.5 | 1,138.1 | 830.7 | 771.5 | 744.5 | ||||||||||||||||||||||||
| Goodwill | 6,295.6 | 6,291.3 | 6,206.0 | 6,211.6 | 6,197.9 | 6,193.9 | 6,211.4 | 6,198.5 | 6,198.9 | 6,012.9 | 6,003.8 | 6,012.3 | 6,007.2 | 5,942.8 | 5,778.6 | 5,807.1 | 4,718.2 | 4,724.5 | ||||||||||||||||||||||
| Intangible Assets | 4,091.4 | 4,154.7 | 4,166.0 | 4,440.3 | 4,544.0 | 4,677.3 | 4,802.1 | 5,267.8 | 5,331.3 | 4,823.4 | 4,902.2 | 4,994.9 | 5,070.4 | 5,154.7 | 5,082.1 | 5,177.4 | 4,721.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 763.0 | 751.2 | 764.3 | 772.0 | 780.1 | 795.1 | 823.3 | 844.3 | 895.9 | 793.7 | 406.3 | 431.0 | 454.1 | 475.7 | 464.5 | 486.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 34,109.8 | 32,549.1 | 32,368.3 | 32,552.2 | 31,989.8 | 32,390.0 | 32,464.5 | 33,254.9 | 32,907.7 | 29,865.8 | 30,121.2 | 30,234.6 | 29,085.7 | 29,335.1 | 28,060.6 | 27,596.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,253.3 | 2,357.3 | 2,362.0 | 2,666.7 | 2,671.3 | 2,775.8 | 2,780.3 | 3,035.0 | 3,041.0 | 3,046.9 | 3,052.8 | 3,358.7 | 3,364.6 | 3,370.5 | 3,376.4 | 3,382.2 | 3,388.0 | 3,393.7 | 3,399.4 | 3,480.6 | 3,486.5 | 3,753.1 | 3,017.1 | 697.2 | 697.2 | 697.0 | 696.9 | 697.0 | 697.9 | 697.7 | 695.9 | 695.7 | 1,044.8 | 1,044.5 | 1,044.2 | 1,374.7 | 1,374.1 | 1,394.4 | 1,401.2 | 1,441.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 337.2 | 318.2 | 261.6 | 264.0 | 210.8 | 279.8 | 284.9 | 421.1 | 438.1 | 393.1 | 450.4 | 450.7 | 339.6 | 258.2 | 347.8 | 290.9 | 252.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 19,494.5 | 18,156.7 | 18,179.5 | 18,117.3 | 16,811.8 | 17,050.3 | 17,899.7 | 18,353.5 | 18,072.1 | 16,149.7 | 16,547.3 | 16,645.3 | 15,682.6 | 14,800.4 | 14,235.9 | 13,817.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 52.0 | 52.0 | 52.1 | 51.8 | 52.5 | 52.4 | 52.4 | 52.2 | 52.6 | 49.5 | 49.6 | 49.9 | 50.1 | 50.0 | 50.0 | 49.8 | 50.0 | 50.3 | 50.2 | 50.3 | 50.4 | 50.5 | 49.5 | 49.5 | 49.5 | 49.8 | 49.9 | 50.4 | 50.8 | 51.1 | 51.9 | 52.9 | 54.2 | 55.2 | 55.5 | 55.8 | 56.2 | 56.6 | 57.0 | 57.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 11,560.9 | 11,540.1 | 11,516.0 | 11,610.3 | 11,730.0 | 11,919.1 | 11,927.6 | 12,321.3 | 12,265.4 | 12,402.4 | 12,376.6 | 12,360.7 | 12,260.1 | 12,112.6 | 12,045.6 | 11,997.5 | 11,891.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (489.0) | (448.2) | (447.1) | (413.2) | (498.9) | (524.3) | (419.5) | (487.9) | (479.2) | (450.3) | (509.3) | (462.5) | (478.4) | (496.3) | (621.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,012.6 | 965.6 | 929.0 | 850.5 | 815.1 | 771.6 | 734.9 | 765.0 | 720.6 | 636.0 | 630.9 | 591.1 | 610.8 | 889.2 | 824.3 | 741.4 | 648.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 12,123.8 | 12,134.9 | 12,077.8 | 12,203.9 | 12,346.0 | 12,462.1 | 12,508.1 | 12,870.2 | 12,861.1 | 12,001.6 | 11,916.9 | 11,948.1 | 11,831.8 | 11,666.3 | 11,474.6 | 11,543.7 | ||||||||||||||||||||||||
| Total Equity | 13,136.4 | 13,100.5 | 13,006.8 | 13,054.4 | 13,161.1 | 13,233.7 | 13,243.0 | 13,635.2 | 13,581.7 | 12,637.6 | 12,547.8 | 12,539.2 | 12,442.6 | 12,555.5 | 12,298.9 | 12,285.1 | 12,189.6 | 12,196.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,253.3 | 2,357.3 | 2,362.0 | 2,666.7 | 2,671.3 | 2,775.8 | 2,780.3 | 3,035.0 | 3,041.0 | 3,046.9 | 3,052.8 | 3,358.7 | 3,364.6 | 3,370.5 | 3,376.4 | 3,382.2 | 3,388.0 | 3,393.7 | 3,399.4 | 3,480.6 | 3,486.5 | 3,753.1 | 3,017.1 | 697.2 | 697.2 | 697.0 | 696.9 | 697.0 | 697.9 | 697.7 | 695.9 | 695.7 | 1,044.8 | 1,044.5 | 1,044.2 | 1,374.7 | 1,374.1 | 1,394.4 | 1,401.2 | 1,441.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1,150.6) | (1,247.8) | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 12,123.8 | 12,134.9 | 12,077.8 | 12,203.9 | 12,346.0 | 12,462.1 | 12,508.1 | 12,870.2 | 12,861.1 | 12,001.6 | 11,916.9 | 11,948.1 | 11,831.8 | 11,666.3 | 11,474.6 | 11,543.7 | 11,540.7 | 11,552.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,736.8 | 1,688.9 | 1,705.8 | 1,552.0 | 1,604.1 | 1,590.9 | 1,494.6 | 1,403.9 | 1,330.9 | 1,165.3 | 1,010.9 | 940.9 | 754.2 | 568.8 | 613.9 | 559.2 | 2,100.6 | |||||||||||||||||||||||
| 2,314.8 |
| 3,304.5 |
| 3,310.5 |
| - |
| - |
| 600.1 |
| - |
| - |
| 5,099.9 |
| 4,009.8 |
| 2,915.0 |
| 3,304.5 |
| 3,310.5 |
| 684.2 |
| 581.8 |
| 690.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.6 | 36.1 | 30.5 | 33.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,616.8 | 6,362.8 | 5,244.4 | 4,849.6 | - | - |
| 1,274.3 |
| 1,192.7 |
| 1,111.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 944.8 | 961.7 | 957.3 | 957.7 | 1,180.7 | 1,096.8 | 1,032.3 | 965.8 | 942.6 | 870.8 | 854.7 | 799.4 | 786.1 | 720.0 | 684.6 | 643.7 | 576.3 | - | - | - |
| Property,Plant & Equipment Net | 949.1 | 946.4 | 800.1 | 743.3 | 770.0 | 813.8 | 683.7 | 535.0 | 517.2 | 523.2 | 510.1 | 530.7 | 564.1 | 582.7 | 589.7 | 549.0 | 535.5 | 554.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,931.7 | 702.6 | 507.8 | - | - | - |
| Equity Method Investments | 893.9 | 1,219.7 | 1,089.2 | 771.5 | 814.3 | 716.2 | 933.4 | 780.8 | 893.5 | 797.4 | 655.3 | 594.9 | 485.4 | 489.0 | 491.5 | - | 399.0 | 328.2 | - | - |
| Goodwill | 6,206.0 | 6,211.4 | 6,003.8 | 5,778.6 | 4,457.7 | 4,500.8 | 2,130.3 | 1,794.8 | 1,687.2 | 1,661.2 | 1,661.2 | 1,691.0 | 1,701.5 | 1,540.8 | 1,536.2 | 1,444.3 | 1,436.6 | 1,438.1 | - | - |
| Intangible Assets | 4,166.0 | 4,802.1 | 4,902.2 | 5,082.1 | 4,710.2 | 4,914.2 | 864.2 | 7.9 | 6.5 | 19.2 | 57.5 | 87.5 | 657.7 | 601.1 | 612.0 | 562.4 | 568.0 | 579.6 | - | - |
| Operating Lease Right Of Use Assets | 764.3 | 823.3 | 406.3 | 464.5 | 448.4 | 534.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.9 | 1.6 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 131.3 | 125.9 | 33.0 | 21.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,801.0 | 3,384.1 | 3,184.9 | 3,265.5 | - | - |
| Total Assets | 32,368.3 | 32,464.5 | 30,121.2 | 28,060.6 | 24,168.4 | 21,684.5 | 14,532.2 | 14,383.5 | 17,534.0 | 16,098.8 | 16,335.7 | 16,357.1 | 15,390.3 | 14,751.5 | 13,775.8 | 10,708.1 | 9,468.5 | 9,176.5 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.7 | 0.0 | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 400.9 | 330.9 | 210.8 | 307.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.8 | 28.4 | 29.3 | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,312.1 | 1,006.6 | 725.5 | 935.9 | - | - |
| 898.9 |
| 0.0 |
| 118.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 261.6 | 284.9 | 450.4 | 347.8 | 311.7 | 305.3 | 120.1 | - | - | - | - | - | - | - | 274.4 | 237.8 | 218.8 | 146.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 91.8 | 91.3 | 78.3 | 71.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,217.0 | 1,228.0 | 297.1 | 336.5 | - | - |
| Total Liabilities | 18,179.5 | 17,899.7 | 16,547.3 | 14,235.9 | 11,424.8 | 10,273.5 | 3,161.3 | 3,132.0 | 2,656.3 | 3,509.5 | 3,780.3 | 3,909.9 | 4,583.0 | 4,964.3 | 4,653.3 | 2,958.1 | 1,768.9 | 2,025.0 | - | - |
| 22.9 |
| 23.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 11,516.0 | 11,927.6 | 12,376.6 | 12,045.6 | 11,550.8 | 10,472.6 | 10,288.2 | 10,217.9 | 12,849.3 | 12,226.2 | 12,094.8 | 11,625.6 | 9,991.2 | 9,041.9 | 8,443.5 | 7,530.9 | 7,505.9 | 7,044.7 | - | - |
| Accumulated Other Comprehensive Income | (447.1) | (419.5) | (509.3) | (621.0) | (377.6) | (407.6) | (431.6) | (370.6) | (284.8) | (347.4) | (314.2) | (117.7) | 6.1 | 62.0 | 40.4 | 173.7 | 103.4 | 6.4 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 929.0 | 734.9 | 630.9 | 824.3 | 587.2 | 754.6 | 717.7 | 308.7 | 315.8 | 592.4 | 654.8 | 628.3 | 612.4 | 559.2 | 579.2 | 3.5 | 2.3 | 77.2 | - | - |
| Total Stockholders Equity | 12,077.8 | 12,508.1 | 11,916.9 | 11,474.6 | 11,223.4 | 10,114.5 | 9,906.5 | 9,899.2 | 12,620.0 | 11,935.8 | 11,841.0 | 11,584.1 | 10,073.1 | 9,201.3 | 8,524.7 | 7,727.0 | 7,632.2 | 7,074.4 | 7,332.3 | 6,684.7 |
| Total Equity | 13,006.8 | 13,243.0 | 12,547.8 | 12,298.9 | 11,810.6 | 10,869.1 | 10,541.5 | 10,207.9 | 12,935.8 | 12,528.2 | 12,495.8 | 12,212.4 | 10,685.5 | 9,760.5 | 9,103.9 | 7,730.4 | 7,634.4 | 7,074.4 | 7,332.3 | 6,684.7 |
| 0.0 |
| 118.4 |
| - |
| - |
| Net debt | - | - | - | - | (1,247.8) | (972.7) | (5,509.7) | (6,214.7) | (7,705.5) | (7,082.1) | (7,020.1) | (6,397.8) | (5,125.4) | (4,485.3) | (4,309.2) | (4,201.0) | (4,009.8) | (2,796.5) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,304.7 | 5,356.2 | 4,518.9 | 3,913.7 | - | - |
| Book Value | 12,077.8 | 12,508.1 | 11,916.9 | 11,474.6 | 11,223.4 | 10,114.5 | 9,906.5 | 9,899.2 | 12,620.0 | 11,935.8 | 11,841.0 | 11,584.1 | 10,073.1 | 9,201.3 | 8,524.7 | 7,727.0 | 7,632.2 | 7,074.4 | 7,332.3 | 6,684.7 |
| Tangible Book Value | 1,705.8 | 1,494.6 | 1,010.9 | 613.9 | 2,055.5 | 699.5 | 6,912.0 | 8,096.5 | 10,926.3 | 10,255.4 | 10,122.3 | 9,805.6 | 7,713.9 | 7,059.4 | 6,376.5 | 5,720.3 | 5,627.6 | 5,056.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 744.0 |
| 756.4 |
| 770.0 |
| 752.6 |
| 768.0 |
| 800.5 |
| 813.8 |
| 705.2 |
| 709.3 |
| 691.9 |
| 683.7 |
| 684.8 |
| 576.6 |
| 541.3 |
| 535.0 |
| 522.4 |
| 517.7 |
| 516.6 |
| 517.2 |
| 508.8 |
| 509.8 |
| 512.5 |
| 523.2 |
| 508.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 593.0 |
| 760.9 |
| 814.3 |
| 907.2 |
| 785.5 |
| 699.7 |
| 716.2 |
| 470.2 |
| 862.0 |
| 970.7 |
| 933.4 |
| 971.9 |
| 982.8 |
| 819.8 |
| 780.8 |
| 858.8 |
| 1,043.0 |
| 922.0 |
| 893.5 |
| 878.4 |
| 859.8 |
| 816.0 |
| 797.4 |
| 790.3 |
| 4,457.7 |
| 4,516.8 |
| 4,516.4 |
| 4,515.2 |
| 4,500.8 |
| 2,190.7 |
| - |
| - |
| 2,130.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,661.4 |
| 4,784.4 |
| 4,710.2 |
| 4,751.3 |
| 4,809.8 |
| 4,867.4 |
| 4,914.2 |
| 904.1 |
| - |
| - |
| 864.2 |
| 68.6 |
| 72.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 398.3 |
| 422.5 |
| 448.4 |
| 475.2 |
| 498.0 |
| 524.1 |
| 534.8 |
| 258.5 |
| 265.9 |
| 275.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,832.9 |
| 24,995.1 |
| 24,168.4 |
| 23,129.1 |
| 21,869.8 |
| 21,229.6 |
| 21,684.5 |
| 15,617.0 |
| 14,666.2 |
| 15,001.8 |
| 14,532.2 |
| 14,463.3 |
| 14,239.0 |
| 13,950.6 |
| 14,383.5 |
| 15,528.0 |
| 17,690.0 |
| 18,074.4 |
| 17,534.0 |
| 17,476.2 |
| 17,210.1 |
| 16,210.3 |
| 16,098.8 |
| 15,997.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.5 |
| 311.7 |
| 321.2 |
| 289.8 |
| 298.6 |
| 305.3 |
| 77.2 |
| 126.2 |
| - |
| 120.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,505.2 |
| 11,815.3 |
| 11,424.8 |
| 10,645.6 |
| 9,372.8 |
| 9,193.4 |
| 10,273.5 |
| 3,899.5 |
| 3,703.6 |
| 3,377.0 |
| 3,161.3 |
| 3,091.0 |
| 2,920.6 |
| 2,941.6 |
| 3,132.0 |
| 3,306.0 |
| 5,203.4 |
| 3,785.8 |
| 2,656.3 |
| 2,940.5 |
| 3,077.1 |
| 3,122.1 |
| 3,509.5 |
| 3,586.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,892.2 |
| 11,550.8 |
| 11,151.0 |
| 10,861.5 |
| 10,665.1 |
| 10,472.6 |
| 10,514.8 |
| 10,330.0 |
| 10,408.0 |
| 10,288.2 |
| 10,241.5 |
| 10,219.5 |
| 10,087.9 |
| 10,217.9 |
| 10,153.5 |
| 10,263.9 |
| 11,969.5 |
| 12,849.3 |
| 12,665.2 |
| 12,510.6 |
| 12,326.0 |
| 12,226.2 |
| 12,076.9 |
| (503.6) |
| (400.6) |
| (389.6) |
| (377.6) |
| (326.1) |
| (348.5) |
| (314.7) |
| (407.6) |
| (450.1) |
| (476.1) |
| (376.2) |
| (431.6) |
| (380.9) |
| (386.5) |
| (393.6) |
| (370.6) |
| (342.9) |
| (259.7) |
| (266.6) |
| (284.8) |
| (321.0) |
| (373.2) |
| (417.8) |
| (347.4) |
| (352.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 643.5 |
| 587.2 |
| 555.6 |
| 1,117.9 |
| 1,019.7 |
| 754.6 |
| 889.5 |
| 850.1 |
| 752.8 |
| 717.7 |
| 654.8 |
| 615.3 |
| 331.3 |
| 308.7 |
| 326.9 |
| 343.8 |
| 322.4 |
| 315.8 |
| 305.1 |
| 279.6 |
| 282.2 |
| 592.4 |
| 589.4 |
| 11,540.7 |
| 11,552.9 |
| 11,223.4 |
| 10,875.2 |
| 10,563.4 |
| 10,400.9 |
| 10,114.5 |
| 10,114.2 |
| 9,903.4 |
| 10,081.6 |
| 9,906.5 |
| 9,911.0 |
| 9,883.8 |
| 9,745.4 |
| 9,899.2 |
| 9,863.5 |
| 10,058.4 |
| 11,758.1 |
| 12,620.0 |
| 12,400.0 |
| 12,193.6 |
| 11,964.8 |
| 11,935.8 |
| 11,782.1 |
| 11,810.6 |
| 11,430.8 |
| 11,518.6 |
| 11,279.6 |
| 10,869.1 |
| 10,903.9 |
| 10,684.8 |
| 10,759.1 |
| 10,541.5 |
| 10,565.8 |
| 10,499.1 |
| 10,076.7 |
| 10,207.9 |
| 10,190.4 |
| 10,402.2 |
| 12,080.5 |
| 12,935.8 |
| 12,705.1 |
| 12,473.2 |
| 12,247.0 |
| 12,528.2 |
| 12,371.5 |
| (880.5) |
| (878.2) |
| (704.8) |
| (972.7) |
| (6,333.0) |
| (5,338.6) |
| (5,279.3) |
| (5,509.7) |
| (5,060.6) |
| (5,248.1) |
| (5,961.2) |
| (6,214.7) |
| (5,958.5) |
| (7,681.7) |
| (7,925.9) |
| (7,705.5) |
| (7,411.5) |
| (7,402.0) |
| (7,060.4) |
| (7,082.1) |
| (6,801.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,223.4 |
| 10,875.2 |
| 10,563.4 |
| 10,400.9 |
| 10,114.5 |
| 10,114.2 |
| 9,903.4 |
| 10,081.6 |
| 9,906.5 |
| 9,911.0 |
| 9,883.8 |
| 9,745.4 |
| 9,899.2 |
| 9,863.5 |
| 10,058.4 |
| 11,758.1 |
| 12,620.0 |
| 12,400.0 |
| 12,193.6 |
| 11,964.8 |
| 11,935.8 |
| 11,782.1 |
| 2,044.0 |
| 2,055.5 |
| 1,607.1 |
| 1,237.2 |
| 1,018.3 |
| 699.5 |
| 7,019.4 |
| - |
| - |
| 6,912.0 |
| 9,842.4 |
| 9,811.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,100.5 |