| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 6,564.1 | 8,075.2 | 4,996.5 | 4,544.2 | 4,443.7 | 3,158.1 | 1,047.1 | 583.2 | 696.5 | 452.0 | 461.3 | 222.3 | 166.2 |
| Restricted Cash | 1,071.6 | 902.5 | 770.4 | 639.8 | 18.8 | 30.3 | 38.9 | 33.8 | 28.8 | 22.1 | 13.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6,564.1 | 8,075.2 | 4,996.5 | 4,544.2 | 4,443.7 | 3,158.1 | 1,047.1 | 583.2 | 696.5 | 452.0 | 461.3 | 222.3 | 166.2 |
| Receivables | |||||||||||||
| Accounts Receivable | 238.2 | 148.9 | 134.8 | 140.5 | 89.7 | 42.0 | 33.9 | 22.4 | 8.6 | 6.2 | 4.8 | - | - |
| Current Assets | |||||||||||||
| Inventory | 158.3 | 105.0 | 110.1 | 97.7 | 77.1 | 61.1 | 47.7 | 28.6 | 16.8 | 13.7 | 11.9 | - | - |
| Prepaid Expenses | 288.7 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 861.3 | 771.1 | 619.4 | 696.8 | - | - | 327.7 | 267.3 | 192.8 | 161.7 | 133.2 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 114.6 | 118.0 | 142.6 | 95.8 | 82.2 | 47.1 | 42.1 | 36.4 | 16.8 | 12.6 | 18.9 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | 4,109.8 | 4,559.2 | 2,586.9 | 938.8 | 899.7 | 358.6 | 0.0 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 18,895.4 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | 4,109.8 | 4,559.7 | 2,586.9 | 938.8 | 899.7 | 358.6 | 0.0 | 0.0 | - | - |
| Net debt | - | ||||||||||||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 6,858.4 | 6,564.1 | 8,335.9 | 6,384.2 | 7,088.8 | 8,075.2 | 8,299.8 | 7,799.1 | 5,753.4 | 4,996.5 | 5,112.3 | 4,745.9 | 5,061.1 | 4,544.2 | ||||||||||||||||||||||||||
| 129.3 |
| 100.8 |
| 141.3 |
| 63.3 |
| 34.3 |
| 22.8 |
| 21.8 |
| 14.5 |
| 7.4 |
| 7.1 |
| - |
| - |
| Other Current Assets | 3,589.9 | 3,287.7 | 2,353.5 | 1,627.3 | 687.4 | 383.1 | 250.4 | 198.8 | 86.5 | 60.5 | 41.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 22,856.9 | 19,880.2 | 17,818.7 | 15,623.4 | 11,621.5 | 7,761.6 | 3,219.8 | 2,111.9 | 1,778.3 | 1,001.4 | 705.6 | - | - |
| 537.9 |
| 456.7 |
| 323.3 |
| 367.5 |
| - |
| - |
| 178.5 |
| 124.9 |
| 101.3 |
| 73.3 |
| 46.0 |
| - |
| - |
| Property,Plant & Equipment Net | 323.4 | 314.4 | 296.1 | 329.3 | 282.1 | 233.5 | 149.2 | 142.4 | 91.5 | 88.3 | 87.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 11,849.0 | 11,417.4 | 11,919.7 | 11,966.8 | 519.3 | 316.7 | 266.3 | 261.7 | 58.3 | 57.2 | 56.7 | 40.3 | - |
| Intangible Assets | 1,281.7 | 1,433.1 | 1,761.5 | 2,014.0 | 257.0 | 137.6 | 69.1 | 77.1 | 14.3 | 19.3 | 26.8 | - | - |
| Operating Lease Right Of Use Assets | 214.9 | 220.0 | 244.7 | 373.2 | 449.4 | 456.9 | 113.1 | - | - | - | - | - | - |
| Deferred Tax Assets | 1,302.8 | 1,801.0 | 9.4 | - | - | - | - | - | 0.5 | 0.3 | - | - | - |
| Other Non-Current Assets | 754.8 | 447.3 | 730.1 | 484.2 | 370.5 | 499.3 | 196.4 | 74.2 | 31.4 | 3.2 | 3.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 39,549.9 | 36,777.6 | 33,031.3 | 31,364.3 | 15,026.4 | 9,869.6 | 4,551.3 | 3,281.0 | 2,187.3 | 1,211.4 | 894.8 | - | - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | 48.5 | 44.9 | 38.1 | 31.5 | 5.9 | 5.4 | 6.6 | - | - |
| Operating Lease Liabilities Current | 55.3 | 52.9 | 53.7 | 66.9 | 64.0 | 52.7 | 27.3 | - | - | - | - | - | - |
| Accrued Expenses | 669.1 | 725.3 | 538.8 | 382.6 | 254.9 | 126.7 | 128.4 | 82.4 | 52.3 | 39.5 | 44.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | 99.2 | 45.1 | 22.5 | 28.9 | - | - |
| Total Current Liabilities | 10,384.5 | 8,546.8 | 8,883.0 | 8,434.5 | 6,535.7 | 4,126.1 | 1,694.1 | 1,018.5 | 972.8 | 577.5 | 334.2 | - | - |
| 257.1 |
| 278.6 |
| 289.8 |
| 357.4 |
| 395.0 |
| 389.7 |
| 108.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | 6.9 | 6.2 | 5.0 | 0.4 | - | - | - | - |
| Deferred Tax Liabilities | 1.2 | 162.4 | 35.7 | 132.5 | 15.2 | - | - | 3.9 | 0.0 | 0.5 | 0.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 123.5 | 152.2 | 155.0 | 201.7 | 207.6 | 85.3 | 94.5 | 93.3 | 69.5 | 57.7 | 52.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 17,380.0 | 15,542.6 | 14,338.5 | 14,113.0 | 11,712.8 | 7,188.0 | 2,836.2 | 2,160.5 | 1,400.9 | 635.2 | 386.7 | - | - |
| 19,900.4 |
| 19,602.0 |
| 18,314.7 |
| 3,317.3 |
| 2,955.5 |
| 2,223.7 |
| 2,012.3 |
| 1,630.4 |
| 1,357.4 |
| 1,116.9 |
| - |
| - |
| Retained Earnings | 3,674.3 | 2,368.6 | (528.4) | (568.7) | (28.0) | (297.2) | (510.3) | (885.8) | (842.7) | (779.2) | (607.6) | - | - |
| Accumulated Other Comprehensive Income | (365.4) | (1,001.1) | (378.3) | (523.1) | (16.4) | 23.3 | 1.6 | (6.1) | (1.3) | (2.0) | (1.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (34.4) | (33.0) | (2.4) | 28.5 | 40.7 | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 22,204.3 | 21,267.9 | 18,695.3 | 17,222.9 | 3,272.9 | 2,681.6 | 1,715.1 | 1,120.5 | 786.3 | 576.2 | 508.0 | 273.7 | 162.3 |
| Total Equity | 22,169.9 | 21,235.0 | 18,692.8 | 17,251.4 | 3,313.6 | 2,681.6 | 1,715.1 | 1,120.5 | 786.3 | 576.2 | 508.0 | 273.7 | 162.3 |
| - |
| - |
| (434.4) |
| 116.0 |
| (571.1) |
| (108.3) |
| 316.5 |
| (337.9) |
| (452.0) |
| (461.3) |
| - |
| - |
| Working Capital | 12,472.4 | 11,333.4 | 8,935.7 | 7,188.9 | 5,085.8 | 3,635.5 | 1,525.7 | 1,093.4 | 805.5 | 424.0 | 371.4 | - | - |
| Book Value | 22,204.3 | 21,267.9 | 18,695.3 | 17,222.9 | 3,272.9 | 2,681.6 | 1,715.1 | 1,120.5 | 786.3 | 576.2 | 508.0 | 273.7 | 162.3 |
| Tangible Book Value | 9,073.6 | 8,417.4 | 5,014.0 | 3,242.1 | 2,496.5 | 2,227.3 | 1,379.6 | 781.7 | 713.7 | 499.7 | 424.6 | 233.4 | - |
| 4,331.8 |
| 4,020.5 |
| 3,993.6 |
| 4,443.7 |
| 4,514.6 |
| 4,581.2 |
| 3,022.5 |
| - |
| 2,118.8 |
| 1,962.3 |
| 1,047.1 |
| 612.0 |
| 617.3 |
| 521.7 |
| 583.2 |
| 721.7 |
| 1,388.0 |
| 738.6 |
| 696.5 |
| 658.4 |
| 717.0 |
| 704.5 |
| 452.0 |
| 437.9 |
| 342.4 |
| 370.6 |
| Restricted Cash | 621.3 | 1,071.6 | 731.6 | 745.5 | 681.8 | 902.5 | 630.9 | 597.9 | 660.2 | 770.4 | 572.8 | 536.7 | 414.3 | 639.8 | 246.6 | 157.0 | 109.5 | 18.8 | 14.4 | 15.1 | 32.9 | - | 27.6 | 34.3 | 38.9 | 27.4 | 31.1 | 33.2 | 33.8 | 33.2 | 27.5 | 27.7 | 28.8 | 20.5 | 22.1 | 22.0 | 22.1 | 13.6 | 13.5 | 13.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6,858.4 | 6,564.1 | 8,335.9 | 6,384.2 | 7,088.8 | 8,075.2 | 8,299.8 | 7,799.1 | 5,753.4 | 4,996.5 | 5,112.3 | 4,745.9 | 5,061.1 | 4,544.2 | 4,331.8 | 4,020.5 | 3,993.6 | 4,443.7 | 4,514.6 | 4,581.2 | 3,022.5 | - | 2,118.8 | 1,962.3 | 1,047.1 | 612.0 | 617.3 | 521.7 | 583.2 | 721.7 | 1,388.0 | 738.6 | 696.5 | 658.4 | 717.0 | 704.5 | 452.0 | 437.9 | 342.4 | 370.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 242.5 | 238.2 | 176.5 | 159.0 | 166.9 | 148.9 | 148.9 | 150.6 | 148.1 | 134.8 | 127.4 | 125.5 | 133.5 | 140.5 | 128.4 | 114.9 | 107.2 | 89.7 | 78.4 | 75.3 | 60.2 | - | 39.6 | 31.5 | 33.9 | 37.6 | 32.2 | 28.7 | 22.4 | 19.0 | 17.9 | 9.9 | 8.6 | 4.2 | 8.1 | 6.9 | 6.2 | 7.4 | 4.6 | 3.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 174.3 | 158.3 | 166.6 | 138.1 | 108.8 | 105.0 | 118.1 | 104.7 | 119.4 | 110.1 | 96.4 | 97.9 | 101.7 | 97.7 | 103.0 | 78.7 | 72.3 | 77.1 | 73.4 | 58.8 | 63.8 | - | 70.4 | 54.7 | 47.7 | 44.7 | 29.4 | 26.7 | 28.6 | 25.3 | 22.0 | 20.9 | 16.8 | 21.2 | 18.5 | 14.0 | 13.7 | 14.7 | 17.2 | 14.9 |
| Prepaid Expenses | 359.5 | 288.7 | 158.4 | 255.7 | 277.3 | 129.3 | 107.0 | 138.3 | 125.8 | 100.8 | 111.8 | 140.2 | 135.7 | 141.3 | 118.8 | 112.0 | 123.3 | |||||||||||||||||||||||
| Other Current Assets | 4,025.3 | 4,107.7 | 2,648.3 | 2,496.5 | 2,881.4 | 2,580.1 | 2,015.7 | 1,901.4 | 1,962.9 | 2,353.5 | 1,696.0 | 1,675.1 | 1,427.2 | 1,627.3 | 1,175.9 | 951.2 | 876.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 23,766.4 | 22,856.9 | 22,067.7 | 19,707.7 | 19,712.4 | 19,880.2 | 20,774.9 | 22,291.3 | 20,538.3 | 18,857.3 | 17,540.6 | 15,841.1 | 15,900.5 | 15,623.4 | 13,548.8 | 12,526.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 344.5 | 327.7 | 300.4 | 283.5 | 272.2 | 267.3 | 259.9 | 240.2 | 207.7 | 192.8 | 183.3 | 175.2 | 171.7 | 161.7 | 156.4 | 145.3 | 141.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 294.9 | 323.4 | 343.2 | 311.1 | 311.3 | 314.4 | 323.3 | 295.7 | 290.7 | 296.1 | 316.9 | 327.9 | 332.1 | 329.3 | - | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11,956.3 | 11,849.0 | 11,807.9 | 11,816.8 | 11,503.7 | 11,417.4 | 12,048.1 | 11,822.3 | 11,721.3 | 11,919.7 | 11,749.2 | 11,944.1 | 11,919.3 | 11,966.8 | 11,558.0 | 11,982.1 | 12,428.9 | 519.3 | ||||||||||||||||||||||
| Intangible Assets | 1,245.8 | 1,281.7 | 1,326.1 | 1,368.7 | 1,391.2 | 1,433.1 | 1,607.9 | 1,629.2 | 1,673.6 | 1,761.5 | 1,779.0 | 1,878.2 | 1,949.1 | 2,014.0 | 2,030.9 | 2,148.1 | 2,275.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 188.4 | 214.9 | 213.9 | 202.3 | 210.0 | 220.0 | 226.2 | 232.9 | 242.9 | 244.7 | 268.4 | 282.8 | 344.2 | 373.2 | 425.5 | 446.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,380.7 | 1,302.8 | 1,542.4 | 1,793.8 | 1,766.1 | 1,801.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 1,019.6 | 1,482.0 | 2,438.8 | 2,171.4 | 2,022.1 | 2,245.9 | 1,924.5 | 1,803.9 | 1,679.6 | 1,531.4 | 791.5 | 832.5 | 811.5 | 813.5 | 438.5 | 454.8 | 471.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 39,986.1 | 39,549.9 | 39,182.8 | 36,858.4 | 36,395.6 | 36,777.6 | 36,355.4 | 37,546.6 | 35,612.8 | 34,069.9 | 32,554.9 | 31,075.9 | 31,337.3 | 31,364.3 | 29,120.9 | 28,885.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 134.0 | 114.6 | 125.9 | 118.8 | 89.0 | 118.0 | 94.2 | 112.7 | 91.4 | 142.6 | 139.8 | 89.6 | 100.1 | 95.8 | 116.1 | 124.7 | 124.0 | 82.2 | - | - | - | - | - | - | - | - | - | - | - | 12.4 | 9.2 | 19.6 | 16.8 | 13.5 | 11.4 | 9.8 | 12.6 | 13.7 | 16.2 | 19.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 460.2 | 460.0 | - | 0.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.2 | 50.5 | 53.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 56.0 | 55.3 | 55.4 | 52.0 | 52.0 | 52.9 | 53.5 | 51.9 | 53.2 | 53.7 | 52.9 | 57.6 | 62.7 | 66.9 | 70.3 | 125.1 | ||||||||||||||||||||||||
| Accrued Expenses | 1,228.2 | 562.2 | 671.9 | 554.1 | 747.3 | 725.3 | 574.3 | 418.0 | 480.7 | 538.8 | 429.0 | 393.9 | 379.3 | 382.6 | 372.0 | 316.2 | 368.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 11,967.1 | 10,384.5 | 10,108.0 | 10,071.3 | 8,686.7 | 8,546.8 | 10,040.0 | 12,230.7 | 12,501.2 | 9,921.6 | 9,192.1 | 8,239.0 | 8,706.3 | 8,434.5 | 7,278.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,292.5 | 7,289.0 | 7,285.5 | 5,110.9 | 5,108.4 | 6,105.4 | 6,102.2 | 6,099.0 | 4,122.7 | 4,120.1 | - | - | - | - | - | - | - | - | 4,737.8 | 4,841.3 | 2,980.2 | - | 1,758.6 | 1,760.8 | 938.8 | 928.9 | 919.0 | 909.3 | 899.7 | 898.0 | 1,071.4 | 363.0 | 358.6 | 354.2 | 350.0 | 345.7 | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 242.3 | 257.1 | 259.5 | 255.7 | 265.6 | 278.6 | 287.7 | 272.4 | 281.8 | 289.8 | 302.8 | 315.1 | 329.2 | 357.4 | 369.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 159.5 | 189.2 | 238.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 360.9 | 381.8 | 544.6 | 540.4 | 546.4 | 593.2 | 475.1 | 440.1 | 475.2 | 480.5 | 253.5 | 347.2 | 329.6 | 334.2 | 196.5 | 213.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 18,305.1 | 17,380.0 | 16,709.6 | 14,735.5 | 14,960.5 | 15,542.6 | 16,446.1 | 18,253.6 | 16,645.6 | 15,377.1 | 14,724.4 | 13,306.1 | 13,862.4 | 14,113.0 | 12,591.0 | 11,993.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 18,601.9 | 18,895.4 | 19,364.7 | 19,442.1 | 19,781.5 | 19,900.4 | 19,688.2 | 19,695.5 | 19,687.4 | 19,602.0 | 19,352.2 | 18,992.6 | 18,607.0 | 18,314.7 | 17,999.2 | 17,725.2 | ||||||||||||||||||||||||
| Retained Earnings | 3,365.6 | 3,674.3 | 3,558.5 | 3,096.9 | 2,558.5 | 2,368.6 | 422.6 | 138.8 | (56.4) | (528.4) | (737.0) | (708.1) | (585.6) | (568.7) | (454.9) | (440.2) | (232.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (252.1) | (365.4) | (415.7) | (381.9) | (870.8) | (1,001.1) | (189.9) | (532.4) | (660.2) | (378.3) | (802.5) | (537.4) | (572.6) | (523.1) | (1,046.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (34.3) | (34.4) | (34.2) | (34.2) | (34.1) | (33.0) | (11.6) | (9.0) | (3.6) | (2.4) | 17.8 | 22.7 | 26.0 | 28.5 | 32.3 | 36.3 | 37.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 21,715.3 | 22,204.3 | 22,507.4 | 22,157.1 | 21,469.2 | 21,267.9 | 19,920.9 | 19,302.0 | 18,970.8 | 18,695.3 | 17,812.7 | 17,747.2 | 17,448.9 | 17,222.9 | 16,497.7 | 16,855.1 | ||||||||||||||||||||||||
| Total Equity | 21,681.0 | 22,169.9 | 22,473.2 | 22,122.9 | 21,435.1 | 21,235.0 | 19,909.3 | 19,293.0 | 18,967.2 | 18,692.8 | 17,936.9 | 17,935.9 | 17,620.6 | 17,251.4 | 16,529.9 | 16,891.4 | 17,450.4 | 3,313.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,292.5 | 7,289.0 | 7,285.5 | 5,110.9 | 5,108.4 | 6,105.4 | 6,102.2 | 6,099.0 | 4,122.7 | 4,120.1 | - | - | - | - | 460.2 | 460.0 | - | 0.5 | 4,742.5 | 4,846.0 | 2,984.9 | - | 1,758.6 | 1,760.8 | 938.8 | 928.9 | 919.0 | 909.3 | 899.7 | 1,023.9 | 1,071.4 | 363.0 | 358.6 | 354.2 | 350.0 | 345.7 | 0.0 | - | - | - |
| Net debt | 434.2 | 724.9 | (1,050.4) | (1,273.4) | (1,980.4) | (1,969.8) | (2,197.6) | (1,700.1) | (1,630.8) | (876.4) | - | - | - | - | (3,871.6) | (3,560.5) | - | (4,443.2) | ||||||||||||||||||||||
| Working Capital | 11,799.3 | 12,472.4 | 11,959.7 | 9,636.3 | 11,025.7 | 11,333.4 | 10,735.0 | 10,060.6 | 8,037.1 | 8,935.7 | 8,348.5 | 7,602.1 | 7,194.2 | 7,188.9 | 6,270.2 | 5,565.3 | 5,830.7 | |||||||||||||||||||||||
| Book Value | 21,715.3 | 22,204.3 | 22,507.4 | 22,157.1 | 21,469.2 | 21,267.9 | 19,920.9 | 19,302.0 | 18,970.8 | 18,695.3 | 17,812.7 | 17,747.2 | 17,448.9 | 17,222.9 | 16,497.7 | 16,855.1 | 17,412.8 | 3,272.9 | ||||||||||||||||||||||
| Tangible Book Value | 8,513.3 | 9,073.6 | 9,373.4 | 8,971.6 | 8,574.2 | 8,417.4 | 6,264.9 | 5,850.6 | 5,575.9 | 5,014.0 | 4,284.5 | 3,924.8 | 3,580.5 | 3,242.1 | 2,908.8 | 2,724.9 | 2,708.7 | |||||||||||||||||||||||
| 63.3 |
| 70.6 |
| 55.7 |
| 53.9 |
| - |
| 25.4 |
| 31.4 |
| 22.8 |
| 17.3 |
| 18.7 |
| 23.5 |
| 21.8 |
| 12.7 |
| 16.7 |
| 14.7 |
| 14.5 |
| 7.9 |
| 10.2 |
| 9.4 |
| 7.4 |
| 3.7 |
| 8.7 |
| 12.8 |
| 687.4 |
| 609.5 |
| 593.5 |
| 823.6 |
| - |
| 388.1 |
| 278.7 |
| 250.4 |
| 215.8 |
| 180.4 |
| 185.1 |
| 165.0 |
| 136.4 |
| 120.3 |
| 91.9 |
| 86.5 |
| 66.5 |
| 62.8 |
| 54.6 |
| 60.5 |
| 44.2 |
| 48.5 |
| 55.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,860.7 |
| 11,621.5 |
| 10,562.0 |
| 11,000.2 |
| 9,318.9 |
| - |
| 6,491.3 |
| 4,390.0 |
| 3,219.8 |
| 2,758.8 |
| 3,528.6 |
| 3,266.5 |
| 2,111.9 |
| 2,877.4 |
| 2,869.9 |
| 1,990.4 |
| 1,778.3 |
| 1,686.9 |
| 1,437.9 |
| 1,343.4 |
| 1,001.4 |
| 843.0 |
| 721.0 |
| 720.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.8 |
| 178.5 |
| 166.4 |
| 152.8 |
| 138.5 |
| 124.9 |
| 129.7 |
| 118.5 |
| 109.5 |
| 101.3 |
| 94.6 |
| 87.7 |
| 80.6 |
| 73.3 |
| 66.4 |
| 59.0 |
| 52.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.7 |
| 149.2 |
| 134.0 |
| 130.7 |
| 133.7 |
| 142.4 |
| 130.1 |
| 121.7 |
| 98.2 |
| 91.5 |
| 88.7 |
| 87.4 |
| 91.0 |
| 88.3 |
| 90.0 |
| 86.3 |
| 89.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.5 |
| 501.4 |
| 316.4 |
| 295.8 |
| 300.6 |
| 288.5 |
| 266.3 |
| 266.0 |
| 270.2 |
| 267.0 |
| 261.7 |
| 260.0 |
| 255.7 |
| 58.3 |
| 58.3 |
| 58.0 |
| 58.0 |
| 58.1 |
| 57.2 |
| 56.7 |
| 56.7 |
| 56.7 |
| 257.0 |
| 268.7 |
| 262.2 |
| 129.8 |
| - |
| 107.6 |
| 81.9 |
| 69.1 |
| 72.8 |
| 84.2 |
| 79.7 |
| 77.1 |
| 81.1 |
| 85.5 |
| 14.1 |
| 14.3 |
| 14.6 |
| 16.5 |
| 18.4 |
| 19.3 |
| 20.3 |
| 22.3 |
| 24.5 |
| 455.9 |
| 449.4 |
| 448.2 |
| 461.3 |
| 463.3 |
| - |
| 450.2 |
| 413.5 |
| 113.1 |
| 108.7 |
| 107.8 |
| 112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.2 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 370.5 |
| 384.5 |
| 382.6 |
| 352.1 |
| - |
| 169.6 |
| 149.9 |
| 196.4 |
| 81.3 |
| 57.2 |
| 48.2 |
| 58.4 |
| 77.0 |
| 41.0 |
| 32.1 |
| 31.4 |
| 29.8 |
| 3.3 |
| 3.0 |
| 3.2 |
| 3.7 |
| 4.2 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,127.5 |
| 15,026.4 |
| 13,909.4 |
| 13,815.7 |
| 11,348.7 |
| - |
| 8,114.3 |
| 6,003.9 |
| 4,551.3 |
| 4,000.5 |
| 4,654.0 |
| 4,402.6 |
| 3,281.0 |
| 3,973.4 |
| 3,554.8 |
| 2,379.6 |
| 2,187.3 |
| 2,083.9 |
| 1,741.7 |
| 1,591.1 |
| 1,211.4 |
| 1,052.2 |
| 933.3 |
| 945.1 |
| 4.6 |
| 4.7 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.5 |
| 51.7 |
| 52.4 |
| 47.6 |
| - |
| 46.1 |
| 40.4 |
| 38.1 |
| 39.0 |
| 38.6 |
| 36.3 |
| 31.5 |
| 29.3 |
| 24.1 |
| 3.4 |
| 5.9 |
| 3.4 |
| 4.5 |
| 3.0 |
| 5.4 |
| 5.3 |
| 5.1 |
| 6.2 |
| 71.4 |
| 64.0 |
| 60.5 |
| 57.1 |
| 55.5 |
| - |
| 51.0 |
| 37.3 |
| 27.3 |
| 25.8 |
| 25.0 |
| 23.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.9 |
| 231.9 |
| 169.2 |
| 174.0 |
| - |
| 146.5 |
| 126.9 |
| 128.4 |
| 124.0 |
| 106.4 |
| 87.8 |
| 82.4 |
| 101.1 |
| 74.8 |
| 58.0 |
| 52.3 |
| 60.6 |
| 56.7 |
| 45.5 |
| 39.5 |
| 41.9 |
| 26.1 |
| 97.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.1 |
| 111.9 |
| 108.6 |
| 99.2 |
| 70.3 |
| 60.6 |
| 27.2 |
| 28.4 |
| 21.0 |
| 26.6 |
| 22.8 |
| 22.5 |
| 44.5 |
| 42.8 |
| 33.7 |
| 6,961.0 |
| 6,030.0 |
| 6,535.7 |
| 5,549.1 |
| 5,646.8 |
| 5,561.1 |
| - |
| 3,825.7 |
| 2,004.7 |
| 1,694.1 |
| 1,644.9 |
| 2,375.6 |
| 2,183.6 |
| 1,018.5 |
| 1,863.5 |
| 1,315.9 |
| 1,131.7 |
| 972.8 |
| 930.7 |
| 624.9 |
| 554.9 |
| 577.5 |
| 486.0 |
| 411.5 |
| 449.9 |
| 332.8 |
| 395.6 |
| 395.0 |
| 390.7 |
| 404.6 |
| 400.4 |
| - |
| 385.0 |
| 349.6 |
| 108.8 |
| 106.5 |
| 107.3 |
| 112.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 6.7 |
| 6.2 |
| 6.2 |
| 6.2 |
| 5.8 |
| 5.0 |
| 4.3 |
| 3.1 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.7 |
| 207.6 |
| 227.0 |
| 186.4 |
| 92.7 |
| - |
| 82.1 |
| 80.9 |
| 94.5 |
| 70.5 |
| 67.6 |
| 75.6 |
| 93.3 |
| 89.7 |
| 85.9 |
| 74.9 |
| 69.5 |
| 66.0 |
| 63.1 |
| 62.5 |
| 57.7 |
| 55.8 |
| 50.4 |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,677.1 |
| 11,712.8 |
| 10,904.7 |
| 11,079.0 |
| 9,034.3 |
| - |
| 6,051.4 |
| 4,195.9 |
| 2,836.2 |
| 2,750.7 |
| 3,469.5 |
| 3,281.0 |
| 2,160.5 |
| 2,851.2 |
| 2,473.2 |
| 1,569.6 |
| 1,400.9 |
| 1,350.9 |
| 1,038.0 |
| 963.2 |
| 635.2 |
| 541.8 |
| 461.8 |
| 500.2 |
| 17,426.6 |
| 3,317.3 |
| 2,918.4 |
| 2,632.2 |
| 2,459.4 |
| - |
| 2,642.1 |
| 2,427.6 |
| 2,223.7 |
| 2,153.4 |
| 2,116.1 |
| 2,048.9 |
| 2,012.3 |
| 1,986.1 |
| 1,963.3 |
| 1,682.6 |
| 1,630.4 |
| 1,560.4 |
| 1,515.2 |
| 1,424.2 |
| 1,357.4 |
| 1,274.2 |
| 1,203.1 |
| 1,149.6 |
| (28.0) |
| 48.9 |
| 48.8 |
| (155.2) |
| - |
| (591.2) |
| (616.2) |
| (510.3) |
| (901.3) |
| (930.7) |
| (923.9) |
| (885.8) |
| (857.6) |
| (877.2) |
| (871.3) |
| (842.7) |
| (827.1) |
| (811.0) |
| (795.0) |
| (779.2) |
| (764.1) |
| (731.7) |
| (704.4) |
| (429.9) |
| 218.4 |
| (16.4) |
| (7.4) |
| 7.8 |
| 10.2 |
| - |
| 11.9 |
| (3.4) |
| 1.6 |
| (2.4) |
| (0.9) |
| (3.4) |
| (6.1) |
| (6.3) |
| (4.5) |
| (1.3) |
| (1.3) |
| (0.4) |
| (0.5) |
| (1.2) |
| (2.0) |
| 0.2 |
| 0.1 |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.7 |
| 44.9 |
| 47.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,412.8 |
| 3,272.9 |
| 2,959.8 |
| 2,688.9 |
| 2,314.4 |
| - |
| 2,062.8 |
| 1,807.9 |
| 1,715.1 |
| 1,249.8 |
| 1,184.5 |
| 1,121.6 |
| 1,120.5 |
| 1,122.1 |
| 1,081.6 |
| 810.0 |
| 786.3 |
| 732.9 |
| 703.7 |
| 627.9 |
| 576.2 |
| 510.4 |
| 471.5 |
| 444.9 |
| 3,004.7 |
| 2,736.7 |
| 2,314.4 |
| - |
| 2,062.8 |
| 1,807.9 |
| 1,715.1 |
| 1,249.8 |
| 1,184.5 |
| 1,121.6 |
| 1,120.5 |
| 1,122.1 |
| 1,081.6 |
| 810.0 |
| 786.3 |
| 732.9 |
| 703.7 |
| 627.9 |
| 576.2 |
| 510.4 |
| 471.5 |
| 444.9 |
| 227.9 |
| 264.7 |
| (37.6) |
| - |
| (360.2) |
| (201.5) |
| (108.3) |
| 316.8 |
| 301.7 |
| 387.6 |
| 316.5 |
| 302.2 |
| (316.5) |
| (375.6) |
| (337.9) |
| (304.2) |
| (367.0) |
| (358.8) |
| (452.0) |
| - |
| - |
| - |
| 5,085.8 |
| 5,012.9 |
| 5,353.5 |
| 3,757.8 |
| - |
| 2,665.6 |
| 2,385.3 |
| 1,525.7 |
| 1,113.9 |
| 1,153.1 |
| 1,083.0 |
| 1,093.4 |
| 1,013.8 |
| 1,554.0 |
| 858.7 |
| 805.5 |
| 756.2 |
| 813.0 |
| 788.5 |
| 424.0 |
| 357.0 |
| 309.6 |
| 270.1 |
| 2,959.8 |
| 2,688.9 |
| 2,314.4 |
| - |
| 2,062.8 |
| 1,807.9 |
| 1,715.1 |
| 1,249.8 |
| 1,184.5 |
| 1,121.6 |
| 1,120.5 |
| 1,122.1 |
| 1,081.6 |
| 810.0 |
| 786.3 |
| 732.9 |
| 703.7 |
| 627.9 |
| 576.2 |
| 510.4 |
| 471.5 |
| 444.9 |
| 2,496.5 |
| 2,171.6 |
| 1,925.3 |
| 1,868.1 |
| - |
| 1,654.7 |
| 1,437.5 |
| 1,379.6 |
| 911.0 |
| 830.1 |
| 774.9 |
| 781.7 |
| 781.1 |
| 740.5 |
| 737.5 |
| 713.7 |
| 660.3 |
| 629.3 |
| 551.4 |
| 499.7 |
| 433.4 |
| 392.4 |
| 363.7 |