| (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 | Q4 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 248.5 | 374.7 | 327.8 | 323.9 | 433.3 | 450.5 | 794.9 | 310.1 | 633.3 | 1,349.8 | 1,765.3 | 997.3 | 462.2 | 636.3 | 794.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 327.8 | 794.9 | 1,765.3 | 794.0 | 413.2 | 140.9 | 211.2 | 450.6 | 181.4 | 290.3 | 967.7 | 2,133.2 | 1,808.5 | 314.0 | 937.7 | 394.7 | 772.6 |
| Restricted Cash | 71.4 | 79.0 | 79.3 | 109.5 | 129.3 | 76.1 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 500.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 327.8 | 1,295.8 | 1,765.3 | 794.0 | 413.2 | 140.9 | 211.2 | 450.6 | 181.4 | 290.3 | 967.7 | 2,133.2 | 1,808.5 | 314.0 | 937.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 3,270.4 | 3,067.4 | 3,215.2 | 3,652.9 | 3,334.7 | 2,742.1 | 2,854.3 | 2,768.6 | 2,601.6 | 2,370.7 | 2,652.3 | 2,760.3 | 2,664.7 | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 12,170.2 | 11,430.4 | 10,701.8 | 10,181.0 | 9,886.3 | 9,660.6 | 9,467.2 | 9,097.3 | 8,901.8 | 8,829.5 | 8,136.1 | 6,847.8 | 5,538.5 | 5,045.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 2,717.6 | 2,697.3 | 2,930.6 | 3,063.3 | 2,616.1 | 1,724.5 | 1,931.4 | 1,844.5 | 1,991.3 | 1,819.0 | 1,813.3 | 2,208.2 | 2,416.0 | 2,236.9 | 2,315.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 1,784.5 | 2,116.6 | 1,780.3 | 1,913.3 | 1,578.4 | 1,750.9 | 1,754.8 | 1,918.7 | 2,142.4 | 2,174.8 | 1,293.4 | 1,403.7 | 1,450.4 | 1,332.1 | 1,411.2 | ||
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 1,784.5 | 2,116.6 | 1,780.3 | 1,913.3 | 1,578.4 | 1,750.9 | 1,754.8 | 1,918.7 | 2,142.4 | 2,174.8 | 1,293.4 | 1,605.6 | 1,607.0 | 1,440.4 | 1,502.0 | - | |
| 369.3 |
| 211.9 |
| 310.0 |
| 413.2 |
| 301.2 |
| 217.7 |
| 143.5 |
| 140.9 |
| 408.1 |
| 239.8 |
| 192.8 |
| 211.2 |
| 155.3 |
| 367.3 |
| 266.2 |
| 450.6 |
| 181.4 |
| 279.3 |
| 346.4 |
| 339.5 |
| 1,257.3 |
| 953.8 |
| 1,101.9 |
| 1,262.4 |
| 1,668.5 |
| Restricted Cash | 75.2 | 82.8 | 71.4 | 80.3 | 94.4 | 84.1 | 79.0 | 79.7 | 76.0 | 69.2 | 79.3 | 77.6 | 127.6 | 107.6 | 109.5 | 170.8 | 58.8 | 149.2 | 129.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | 0.0 | 345.2 | 500.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 248.5 | 374.7 | 327.8 | 323.9 | 433.3 | 795.6 | 1,295.8 | 310.1 | 633.3 | 1,349.8 | 1,765.3 | 997.3 | 462.2 | 636.3 | 794.0 | 369.3 | 211.9 | 310.0 | 413.2 | 301.2 | 217.7 | 143.5 | 140.9 | 408.1 | 239.8 | 192.8 | 211.2 | 155.3 | 367.3 | 266.2 | 450.6 | 181.4 | 279.3 | 346.4 | 339.5 | 1,257.3 | 953.8 | 1,101.9 | 1,262.4 | 1,668.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,886.7 | 4,327.6 | 3,270.4 | 3,451.4 | 4,644.3 | 3,901.3 | 3,067.4 | 3,305.2 | 3,931.6 | 4,251.6 | 3,215.2 | 3,280.8 | 4,858.3 | 5,070.1 | 3,652.9 | 4,451.7 | 5,304.8 | 4,608.8 | 3,334.7 | 3,513.9 | 4,246.1 | 3,717.8 | 2,742.1 | 2,818.8 | 3,668.6 | 3,368.9 | 2,854.3 | 3,338.3 | 3,554.8 | 3,184.4 | 2,768.6 | 2,576.6 | 2,370.7 | 2,874.0 | 2,999.7 | 3,126.9 | 2,652.3 | 3,118.8 | 3,697.5 | 3,660.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,517.3 | 1,209.4 | 801.6 | 954.0 | 1,226.6 | 1,265.7 | 1,296.6 | 1,027.8 | 1,388.3 | 1,213.3 | 1,042.4 | 1,269.0 | 1,690.4 | 1,481.6 | 1,382.7 | 2,061.5 | 2,215.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,256.0 | 9,900.3 | 8,086.4 | 8,927.1 | 9,696.7 | 9,358.2 | 8,708.8 | 8,460.3 | 9,323.1 | 10,587.2 | 9,128.6 | 9,386.3 | 10,621.9 | 11,464.6 | 9,377.8 | 10,975.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 5,464.2 | 5,501.3 | 5,454.7 | 5,417.1 | 5,239.4 | 5,177.4 | 5,032.7 | 4,961.5 | 4,877.1 | 4,869.4 | 4,757.2 | 4,735.3 | 4,728.8 | 4,745.0 | 4,685.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,453.4 | 1,451.7 | 1,430.1 | 1,403.7 | 1,217.4 | 1,114.3 | 1,048.0 | 1,071.3 | 1,099.6 | 1,136.8 | 1,130.5 | 1,145.3 | 1,023.1 | 989.2 | 974.0 | 1,024.8 | 1,038.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20,908.5 | 20,743.6 | 18,863.8 | 19,686.7 | 20,099.4 | 19,576.1 | 18,715.1 | 18,457.9 | 19,164.3 | 20,432.9 | 18,957.4 | 19,194.5 | 20,171.0 | 21,073.3 | 18,824.8 | 20,709.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,890.5 | 3,641.1 | 2,717.6 | 2,707.4 | 2,543.7 | 3,495.3 | 2,697.3 | 2,696.9 | 2,767.8 | 4,331.3 | 2,930.6 | 3,146.0 | 3,044.3 | 4,604.8 | 3,063.3 | 3,373.3 | 3,194.7 | 4,219.5 | 2,616.1 | 2,378.8 | 2,042.5 | 2,594.5 | 1,724.5 | 1,751.4 | 1,952.7 | 2,447.6 | 1,931.4 | 2,158.4 | 1,629.5 | 2,202.5 | 1,844.5 | 1,951.3 | 1,819.0 | 1,619.9 | 1,718.0 | 2,303.4 | 1,690.1 | 1,917.4 | 1,615.9 | 2,749.2 |
| Short Term Debt | - | 89.9 | 90.4 | 190.1 | 187.9 | 337.4 | 337.3 | 157.2 | 157.4 | 7.8 | 7.8 | 137.4 | 137.5 | 289.9 | 290.6 | 161.3 | 9.5 | 38.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 731.7 | 202.1 | 179.6 | 274.1 | 813.4 | 266.3 | 248.8 | 281.8 | 775.1 | 268.4 | 240.0 | 318.0 | 969.2 | 367.1 | 541.5 | 544.8 | 1,100.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 603.7 | 602.4 | 696.0 | 694.1 | 591.7 | 603.6 | 783.9 | 864.5 | 645.0 | 597.2 | 773.1 | 863.3 | 665.5 | 666.6 | 784.3 | 796.3 | 561.8 | |||||||||||||||||||||||
| Other Current Liabilities | 1,443.0 | 775.9 | 626.0 | 919.0 | 1,708.2 | 1,301.4 | 1,275.5 | 1,153.1 | 1,924.4 | 1,608.5 | 1,639.8 | 1,868.4 | 2,522.0 | 2,153.5 | 2,207.0 | 2,194.5 | ||||||||||||||||||||||||
| Total Current Liabilities | 7,081.4 | 6,968.5 | 5,282.5 | 6,360.4 | 6,782.8 | 6,069.4 | 5,400.8 | 5,209.2 | 5,907.3 | 6,966.4 | 5,899.2 | 6,621.0 | 7,462.3 | 8,488.2 | 6,952.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | 1,740.2 | 1,745.4 | 1,826.1 | 1,828.6 | 1,821.7 | 1,824.2 | 1,669.2 | 1,671.2 | 1,817.8 | 1,819.8 | 1,814.9 | 1,816.7 | 1,668.2 | 1,668.2 | 1,800.8 | 1,955.2 | 1,576.8 | 1,579.9 | 1,571.6 | 1,604.3 | 1,973.4 | 1,601.8 | 1,764.4 | 1,732.1 | 1,725.8 | 1,749.9 | 1,750.2 | 1,744.5 | 1,740.0 | 1,762.7 | 2,023.4 | 2,082.9 | 2,411.1 | 2,435.2 | 1,232.6 | 1,260.8 | 1,171.6 | 1,168.2 | 1,210.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 783.2 | 828.1 | 755.8 | 712.0 | 773.8 | 866.6 | 728.1 | 665.2 | 818.2 | 951.3 | 786.0 | 675.2 | 1,062.8 | 1,188.0 | 743.4 | 612.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,848.2 | 9,536.8 | 7,783.7 | 8,898.4 | 9,385.2 | 8,757.7 | 7,953.2 | 7,543.6 | 8,396.7 | 9,735.5 | 8,505.0 | 9,111.1 | 10,341.7 | 11,344.4 | 9,363.5 | 10,967.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,982.6 | 3,163.0 | 3,015.4 | 3,017.7 | 2,832.8 | 2,919.8 | 2,805.5 | 3,178.6 | 2,976.8 | 2,881.6 | 2,537.5 | 3,108.9 | 2,710.5 | 2,545.1 | 2,055.7 | 2,710.3 | 2,196.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (274.6) | (290.4) | (306.4) | (303.4) | (302.4) | (304.8) | (296.5) | (270.9) | (267.3) | (272.7) | (265.4) | (260.3) | (257.2) | (269.0) | (255.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3.3 | 3.5 | 3.5 | 3.4 | 5.2 | 6.0 | 6.5 | 5.7 | 5.8 | 5.9 | 4.6 | 4.9 | 5.1 | 5.9 | 5.6 | 6.3 | 6.9 | 7.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 11,056.9 | 11,203.3 | 11,076.7 | 10,784.8 | 10,708.9 | 10,812.4 | 10,755.4 | 10,908.6 | 10,761.8 | 10,691.5 | 10,447.8 | 10,078.5 | 9,824.2 | 9,722.9 | 9,455.6 | 9,734.9 | ||||||||||||||||||||||||
| Total Equity | 11,060.3 | 11,206.8 | 11,080.2 | 10,788.3 | 10,714.1 | 10,818.4 | 10,761.9 | 10,914.3 | 10,767.6 | 10,697.4 | 10,452.4 | 10,083.4 | 9,829.3 | 9,728.8 | 9,461.3 | 9,741.2 | 9,368.4 | 9,249.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 1,830.1 | 1,835.8 | 2,016.1 | 2,016.5 | 2,159.1 | 2,161.5 | 1,826.4 | 1,828.6 | 1,825.6 | 1,827.7 | 1,952.3 | 1,954.1 | 1,958.0 | 1,958.8 | 1,962.1 | 1,964.7 | 1,615.1 | 1,618.4 | 1,769.8 | 1,772.1 | 2,141.7 | 1,791.1 | 1,792.6 | 1,759.2 | 1,754.1 | 1,789.1 | 1,917.9 | 1,912.3 | 1,907.4 | 1,930.3 | 2,179.8 | 2,297.2 | 2,625.3 | 2,637.0 | 1,411.7 | 1,431.1 | 1,321.7 | 1,318.4 | 1,342.4 |
| Net debt | - | 1,455.4 | 1,508.0 | 1,692.3 | 1,583.2 | 1,363.5 | 865.7 | 1,516.3 | 1,195.3 | 475.8 | 62.4 | 954.9 | 1,491.9 | 1,321.8 | 1,164.9 | 1,592.8 | 1,752.8 | 1,305.1 | ||||||||||||||||||||||
| Working Capital | 3,174.5 | 2,931.8 | 2,803.9 | 2,566.8 | 2,913.9 | 3,288.8 | 3,308.0 | 3,251.1 | 3,415.8 | 3,620.8 | 3,229.5 | 2,765.3 | 3,159.6 | 2,976.4 | 2,425.9 | 2,421.2 | 2,416.7 | |||||||||||||||||||||||
| Book Value | 11,056.9 | 11,203.3 | 11,076.7 | 10,784.8 | 10,708.9 | 10,812.4 | 10,755.4 | 10,908.6 | 10,761.8 | 10,691.5 | 10,447.8 | 10,078.5 | 9,824.2 | 9,722.9 | 9,455.6 | 9,734.9 | 9,361.5 | 9,242.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 394.7 |
| 772.6 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 801.6 | 1,296.6 | 1,042.4 | 1,382.7 | 1,390.2 | 1,017.5 | 865.9 | 244.2 | 281.9 | 202.7 | 406.5 | 279.3 | 262.8 | 348.0 | 334.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 46.9 | - | - | - | - |
| Total Current Assets | 8,086.4 | 8,708.8 | 9,128.6 | 9,377.8 | 7,999.0 | 6,266.5 | 6,662.6 | 6,693.2 | 5,631.1 | 6,935.2 | 8,008.8 | 9,397.7 | 8,910.8 | 9,667.0 | 8,737.3 | - | - |
| 4,494.2 |
| - |
| - |
| Accumulated Depreciation | 6,668.9 | 6,253.1 | 5,832.4 | 5,436.0 | 5,076.3 | 4,702.7 | 4,378.5 | 3,955.6 | 3,545.4 | 3,341.2 | 2,943.2 | 2,667.7 | 2,367.1 | 2,259.2 | 2,074.0 | - | - |
| Property,Plant & Equipment Net | 5,501.3 | 5,177.4 | 4,869.4 | 4,745.0 | 4,810.0 | 4,957.9 | 5,088.7 | 5,141.7 | 5,356.4 | 5,488.3 | 5,192.9 | 4,180.1 | 3,171.4 | 2,786.3 | 2,420.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 239.4 | 180.0 | 180.0 | 180.0 | 171.6 | 172.4 | 172.4 | 138.5 | 138.5 | 144.3 | 150.1 | 158.7 | 85.1 | 81.7 | 26.4 | 23.0 | - |
| Intangible Assets | 94.4 | 42.1 | 47.0 | 53.2 | 58.4 | 65.0 | 71.2 | 29.3 | 33.3 | 44.8 | 50.6 | 55.5 | 35.5 | 44.9 | - | - | - |
| Operating Lease Right Of Use Assets | 238.7 | 218.8 | 254.8 | 242.9 | 253.5 | 257.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,430.1 | 1,048.0 | 1,130.5 | 974.0 | 1,098.2 | 1,139.4 | 1,012.2 | 834.3 | 1,080.4 | 1,092.7 | 1,024.5 | 795.1 | 656.2 | 518.3 | 463.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 18,863.8 | 18,715.1 | 18,957.4 | 18,824.8 | 17,576.3 | 15,993.9 | 16,447.5 | 16,381.2 | 15,818.9 | 17,312.1 | 15,228.3 | 15,296.1 | 13,504.3 | 13,645.0 | 12,217.0 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 202.0 | 156.6 | 108.2 | 90.8 | - | - |
| Deferred Revenue Current | 179.6 | 248.8 | 240.0 | 541.5 | 213.9 | 139.1 | 207.5 | 172.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 696.0 | 783.9 | 773.1 | 784.3 | 622.7 | 501.9 | 555.3 | 511.0 | 455.0 | 422.5 | 513.6 | 547.8 | 485.1 | 476.6 | 405.3 | - | - |
| Other Current Liabilities | 626.0 | 1,275.5 | 1,639.8 | 2,207.0 | 1,307.9 | 928.8 | 901.7 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,282.5 | 5,400.8 | 5,899.2 | 6,952.0 | 6,326.0 | 4,920.0 | 5,583.7 | 5,934.2 | 5,482.5 | 6,520.8 | 5,256.9 | 6,229.1 | 5,785.4 | 6,818.6 | 5,960.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 143.1 | 182.8 | 330.0 | 487.8 | 580.8 | 566.6 | 487.3 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 755.8 | 728.1 | 786.0 | 743.4 | 653.0 | 652.9 | 496.4 | 336.5 | 277.3 | 354.5 | 460.4 | 481.1 | 419.0 | 752.3 | 579.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,783.7 | 7,953.2 | 8,505.0 | 9,363.5 | 8,558.9 | 7,174.8 | 7,830.0 | 8,216.2 | 8,113.3 | 9,553.0 | 7,676.9 | 8,829.3 | 8,351.5 | 9,171.7 | 7,951.7 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,015.4 | 2,805.5 | 2,537.5 | 2,055.7 | 1,714.0 | 1,618.1 | 1,584.2 | 1,482.0 | 1,267.8 | 1,582.4 | 1,485.4 | 1,598.7 | 1,380.4 | - | - | - | - |
| Accumulated Other Comprehensive Income | (306.4) | (296.5) | (265.4) | (255.3) | (216.4) | (233.9) | (226.9) | (199.9) | (180.4) | (211.7) | (214.2) | (156.8) | (156.9) | (232.6) | (174.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.5 | 6.5 | 4.6 | 5.6 | 8.5 | 9.3 | 7.4 | 9.4 | 12.5 | 14.3 | 11.5 | 18.3 | 21.5 | 18.0 | 349.7 | - | - |
| Total Stockholders Equity | 11,076.7 | 10,755.4 | 10,447.8 | 9,455.6 | 9,008.9 | 8,809.9 | 8,610.1 | 8,155.6 | 7,693.1 | 7,852.0 | 7,657.9 | 6,448.5 | 5,131.2 | 4,455.3 | 3,915.6 | 3,604.5 | 3,333.2 |
| Total Equity | 11,080.2 | 10,761.9 | 10,452.4 | 9,461.3 | 9,017.3 | 8,819.2 | 8,617.5 | 8,165.0 | 7,705.6 | 7,759.2 | 7,551.4 | 6,466.8 | 5,152.7 | 4,473.3 | 4,265.3 | 3,604.5 | 3,333.2 |
| - |
| Net debt | 1,456.7 | 820.8 | 15.0 | 1,119.4 | 1,165.3 | 1,610.1 | 1,543.6 | 1,468.1 | 1,961.0 | 1,884.5 | 325.6 | (527.6) | (201.5) | 1,126.3 | 564.3 | - | - |
| Working Capital | 2,803.9 | 3,308.0 | 3,229.5 | 2,425.9 | 1,672.9 | 1,346.5 | 1,078.9 | 759.0 | 148.6 | 414.4 | 2,751.9 | 3,168.5 | 3,125.4 | 2,848.5 | 2,776.5 | - | - |
| Book Value | 11,076.7 | 10,755.4 | 10,447.8 | 9,455.6 | 9,008.9 | 8,809.9 | 8,610.1 | 8,155.6 | 7,693.1 | 7,852.0 | 7,657.9 | 6,448.5 | 5,131.2 | 4,455.3 | 3,915.6 | 3,604.5 | 3,333.2 |
| Tangible Book Value | 10,742.8 | 10,533.3 | 10,220.8 | 9,222.5 | 8,778.9 | 8,572.4 | 8,366.5 | 7,987.8 | 7,521.4 | 7,662.9 | 7,457.1 | 6,234.4 | 5,010.7 | 4,328.8 | 3,889.2 | 3,581.4 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,498.9 |
| 1,390.2 |
| 1,896.8 |
| 2,150.3 |
| 1,678.3 |
| 1,017.5 |
| 1,258.6 |
| 1,216.9 |
| 980.9 |
| 865.9 |
| 317.9 |
| 245.4 |
| 234.4 |
| 244.2 |
| 299.6 |
| 202.7 |
| 322.2 |
| 365.5 |
| 355.6 |
| 406.5 |
| 420.3 |
| 566.4 |
| 569.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,227.1 |
| 9,997.1 |
| 7,999.0 |
| 8,903.4 |
| 8,950.9 |
| 8,344.0 |
| 6,266.5 |
| 7,059.6 |
| 7,168.0 |
| 7,173.9 |
| 6,662.6 |
| 7,689.6 |
| 7,390.7 |
| 7,187.7 |
| 6,693.2 |
| 5,614.5 |
| 6,935.2 |
| 7,872.9 |
| 7,652.4 |
| 9,139.3 |
| 8,008.8 |
| 9,100.1 |
| 9,786.1 |
| 10,598.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,693.3 |
| 4,738.2 |
| 4,810.0 |
| 4,827.1 |
| 4,866.8 |
| 4,903.2 |
| 4,957.9 |
| 4,999.1 |
| 5,035.5 |
| 5,086.6 |
| 5,088.7 |
| 5,032.3 |
| 5,016.2 |
| 5,078.3 |
| 5,141.7 |
| 5,356.4 |
| 5,488.3 |
| 5,453.3 |
| 5,402.1 |
| 5,331.2 |
| 5,192.9 |
| 4,648.3 |
| 4,404.6 |
| 4,235.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.8 |
| 138.5 |
| 138.5 |
| 138.5 |
| 154.1 |
| 160.4 |
| 159.6 |
| 154.2 |
| 149.6 |
| 150.1 |
| 156.5 |
| 154.9 |
| 157.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.7 |
| 265.7 |
| 252.0 |
| 257.8 |
| 261.1 |
| 255.8 |
| 259.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,070.1 |
| 1,098.2 |
| 1,106.2 |
| 1,109.0 |
| 1,117.3 |
| 1,139.4 |
| 1,101.6 |
| 1,188.3 |
| 1,240.6 |
| 1,012.2 |
| 1,113.4 |
| 811.2 |
| 813.2 |
| 834.3 |
| 1,251.8 |
| 1,092.7 |
| 1,074.4 |
| 971.1 |
| 997.1 |
| 1,024.5 |
| 972.2 |
| 787.0 |
| 782.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,747.3 |
| 19,615.0 |
| 17,576.3 |
| 18,600.6 |
| 18,566.1 |
| 18,031.0 |
| 15,993.9 |
| 16,827.2 |
| 17,022.6 |
| 17,214.3 |
| 16,447.5 |
| 17,573.5 |
| 16,936.2 |
| 16,853.8 |
| 16,381.2 |
| 15,973.8 |
| 17,312.1 |
| 18,258.1 |
| 17,825.0 |
| 16,478.8 |
| 15,228.3 |
| 15,853.0 |
| 16,114.6 |
| 16,741.5 |
| 38.5 |
| 198.1 |
| 167.8 |
| 168.4 |
| 189.3 |
| 28.2 |
| 27.1 |
| 28.2 |
| 39.2 |
| 167.8 |
| 167.8 |
| 167.4 |
| 167.6 |
| 156.3 |
| 214.3 |
| 214.2 |
| 201.8 |
| 179.1 |
| 170.3 |
| 150.1 |
| 150.2 |
| 131.7 |
| 419.5 |
| 213.9 |
| 318.8 |
| 783.2 |
| 183.9 |
| 139.1 |
| 204.7 |
| 552.6 |
| 205.0 |
| 207.5 |
| 182.9 |
| 560.4 |
| 187.9 |
| 172.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| 58.8 |
| 56.5 |
| 57.2 |
| 57.5 |
| 55.4 |
| 53.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.7 |
| 622.7 |
| 595.7 |
| 451.6 |
| 391.7 |
| 501.9 |
| 566.3 |
| 502.8 |
| 467.8 |
| 555.3 |
| 541.2 |
| 393.9 |
| 428.9 |
| 511.0 |
| 437.5 |
| 422.5 |
| 474.0 |
| 467.6 |
| 450.5 |
| 513.6 |
| 547.1 |
| 483.4 |
| 536.3 |
| 2,356.4 |
| 1,467.0 |
| 1,307.9 |
| 1,444.7 |
| 1,948.8 |
| - |
| 928.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,554.3 |
| 8,810.4 |
| 8,105.9 |
| 6,326.0 |
| 7,394.1 |
| 7,563.0 |
| 6,605.6 |
| 4,920.0 |
| 5,622.9 |
| 6,049.2 |
| 6,181.4 |
| 5,583.7 |
| 6,861.2 |
| 6,258.3 |
| 6,253.9 |
| 5,934.2 |
| 5,432.6 |
| 6,520.8 |
| 7,047.4 |
| 6,761.6 |
| 6,430.4 |
| 5,256.9 |
| 5,771.4 |
| 6,083.1 |
| 7,171.4 |
| - |
| - |
| - |
| 207.5 |
| 210.4 |
| 198.5 |
| 203.7 |
| 206.3 |
| 201.6 |
| 204.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.1 |
| 220.9 |
| 209.8 |
| 182.8 |
| 333.2 |
| 487.8 |
| 573.8 |
| 551.2 |
| 587.7 |
| 580.8 |
| 595.0 |
| 609.9 |
| 586.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 613.3 |
| 682.4 |
| 653.0 |
| 683.6 |
| 679.0 |
| 666.1 |
| 652.9 |
| 659.7 |
| 617.4 |
| 684.1 |
| 496.4 |
| 332.3 |
| 310.3 |
| 358.0 |
| 336.5 |
| 278.7 |
| 354.5 |
| 359.1 |
| 374.6 |
| 429.6 |
| 460.4 |
| 459.8 |
| 451.9 |
| 468.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,378.9 |
| 10,365.1 |
| 8,558.9 |
| 9,649.4 |
| 9,846.4 |
| 9,245.1 |
| 7,174.8 |
| 8,046.9 |
| 8,398.7 |
| 8,591.4 |
| 7,830.0 |
| 9,161.8 |
| 8,533.9 |
| 8,561.7 |
| 8,216.2 |
| 8,268.1 |
| 9,445.9 |
| 10,391.5 |
| 10,122.6 |
| 8,680.3 |
| 7,558.9 |
| 8,131.6 |
| 8,454.6 |
| 9,583.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,043.3 |
| 1,714.0 |
| 1,760.5 |
| 1,509.9 |
| 1,586.4 |
| 1,618.1 |
| 1,852.8 |
| 1,741.0 |
| 1,681.6 |
| 1,584.2 |
| 1,834.0 |
| 1,794.3 |
| 1,664.0 |
| 1,482.0 |
| 1,471.2 |
| 1,582.4 |
| 1,796.7 |
| 1,696.2 |
| 1,755.8 |
| 1,604.7 |
| 1,960.5 |
| 1,865.4 |
| 1,837.0 |
| (240.1) |
| (221.9) |
| (231.8) |
| (216.4) |
| (215.3) |
| (222.5) |
| (225.0) |
| (233.9) |
| (241.2) |
| (239.2) |
| (228.6) |
| (226.9) |
| (211.7) |
| (189.3) |
| (204.2) |
| (199.9) |
| (183.7) |
| (211.7) |
| (213.8) |
| (228.7) |
| (217.8) |
| (214.2) |
| (160.3) |
| (162.4) |
| (157.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.6 |
| 8.5 |
| 9.0 |
| 9.3 |
| 8.4 |
| 8.6 |
| 8.7 |
| 7.4 |
| 8.4 |
| 8.3 |
| 9.4 |
| 9.4 |
| 12.6 |
| 14.3 |
| 15.0 |
| 15.3 |
| 12.2 |
| 11.5 |
| 11.2 |
| 11.5 |
| 11.7 |
| 9,361.5 |
| 9,242.3 |
| 9,008.9 |
| 8,942.6 |
| 8,711.2 |
| 8,776.8 |
| 8,809.9 |
| 8,771.8 |
| 8,615.4 |
| 8,614.3 |
| 8,610.1 |
| 8,403.3 |
| 8,393.9 |
| 8,282.7 |
| 8,155.6 |
| 7,893.2 |
| 7,852.0 |
| 7,851.6 |
| 7,687.1 |
| 7,786.3 |
| 7,657.9 |
| 7,710.2 |
| 7,648.5 |
| 7,146.8 |
| 9,017.3 |
| 8,951.2 |
| 8,719.8 |
| 8,785.9 |
| 8,819.2 |
| 8,780.3 |
| 8,624.0 |
| 8,622.9 |
| 8,617.5 |
| 8,411.7 |
| 8,402.2 |
| 8,292.1 |
| 8,165.0 |
| 7,705.6 |
| 7,866.3 |
| 7,866.6 |
| 7,702.4 |
| 7,798.5 |
| 7,669.4 |
| 7,721.4 |
| 7,660.0 |
| 7,158.5 |
| 1,205.2 |
| 1,468.6 |
| 1,554.4 |
| 1,998.2 |
| 1,650.2 |
| 1,384.5 |
| 1,519.4 |
| 1,561.3 |
| 1,577.9 |
| 1,762.7 |
| 1,545.0 |
| 1,641.2 |
| 1,479.6 |
| 1,998.4 |
| 2,017.9 |
| 2,278.9 |
| 2,297.4 |
| 154.4 |
| 477.3 |
| 219.8 |
| 56.0 |
| (326.2) |
| 1,891.2 |
| 1,672.9 |
| 1,509.2 |
| 1,387.9 |
| 1,738.4 |
| 1,346.5 |
| 1,436.8 |
| 1,118.8 |
| 992.5 |
| 1,078.9 |
| 828.4 |
| 1,132.4 |
| 933.8 |
| 759.0 |
| 181.9 |
| 414.4 |
| 825.5 |
| 890.8 |
| 2,708.9 |
| 2,751.9 |
| 3,328.7 |
| 3,703.1 |
| 3,427.2 |
| 9,008.9 |
| 8,942.6 |
| 8,711.2 |
| 8,776.8 |
| 8,809.9 |
| 8,771.8 |
| 8,615.4 |
| 8,614.3 |
| 8,610.1 |
| 8,403.3 |
| 8,393.9 |
| 8,282.7 |
| 8,155.6 |
| 7,893.2 |
| 7,852.0 |
| 7,851.6 |
| 7,687.1 |
| 7,786.3 |
| 7,657.9 |
| 7,710.2 |
| 7,648.5 |
| 7,146.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,203.5 |
| 8,255.4 |
| 8,144.3 |
| 8,017.1 |
| 7,739.2 |
| 7,691.5 |
| 7,692.1 |
| 7,532.9 |
| 7,636.7 |
| 7,507.8 |
| 7,553.7 |
| 7,493.7 |
| 6,989.7 |