| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2016 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 1,138.5 | 932.6 | 381.6 | 344.8 | 1,376.6 | 240.3 | 267.4 | 187.9 | 157.9 | 579.8 | 505.6 | 126.1 | 497.4 | 222.1 | 378.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,138.5 | 932.6 | 381.6 | 344.8 | 1,376.6 | 240.3 | 267.4 | 187.9 | 157.9 | 579.8 | 505.6 | 126.1 | 497.4 | 222.1 | 378.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 6,331.9 | 6,711.2 | 6,760.7 | 5,614.3 | 5,247.5 | 4,676.8 | 3,609.0 | 3,258.8 | 3,074.2 | 2,782.5 | 2,553.0 | 2,009.2 | 1,765.4 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | 11,322.1 | 9,145.7 | 7,937.8 | 7,264.3 | 6,098.0 | 5,175.3 | 4,595.0 | 4,170.5 | 3,753.6 | 3,452.9 | 2,681.0 | 2,177.3 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 4,051.6 | 3,833.1 | 3,553.0 | 3,738.6 | 3,614.1 | 2,860.7 | 2,009.8 | 1,557.6 | 1,494.2 | 1,388.2 | 1,286.5 | 1,064.1 | 953.6 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | 4,172.1 | 4,131.0 | 2,912.0 | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 192.7 | 192.4 | 191.7 | 201.3 | 210.7 | 220.4 | 235.1 | 240.8 | 250.9 | 265.5 | 277.4 | 295.8 | 298.8 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | 4,172.1 | 4,131.0 | 2,912.0 | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | 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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,353.1 | 1,138.5 | 1,240.6 | 850.0 | 932.6 | 1,222.7 | 720.7 | 381.6 | 353.0 | 313.1 | 362.7 | 326.3 | 335.6 | 344.8 | 488.7 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 410.3 |
| 393.0 |
| 302.9 |
| 247.3 |
| 199.4 |
| 184.2 |
| 263.1 |
| 220.0 |
| 193.5 |
| 170.3 |
| 147.0 |
| 139.7 |
| 104.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,897.8 | 8,163.9 | 7,581.0 | 6,303.8 | 6,914.2 | 5,177.9 | 4,247.9 | 3,677.8 | 3,432.4 | 3,532.6 | 3,205.6 | 2,275.1 | 2,367.8 | - | - |
| - |
| Accumulated Depreciation | - | 5,112.6 | 3,909.4 | 3,591.6 | 3,364.3 | 2,819.6 | 2,474.0 | 2,160.5 | 1,906.4 | 1,637.5 | 1,372.6 | 886.0 | 652.7 | - | - |
| Property,Plant & Equipment Net | - | 6,209.5 | 5,236.3 | 4,346.1 | 3,900.0 | 3,278.4 | 2,701.3 | 2,434.5 | 2,264.1 | 2,116.1 | 2,080.3 | 1,795.0 | 1,524.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | - | - |
| Intangible Assets | 1,200.1 | 1,199.7 | 1,199.7 | 1,199.8 | 1,199.9 | 1,200.0 | 1,200.4 | 1,200.7 | 1,201.0 | 1,201.9 | 1,207.6 | 1,236.0 | 1,256.9 | - | - |
| Operating Lease Right Of Use Assets | 11,072.5 | 11,163.8 | 10,670.0 | 10,092.9 | 9,473.3 | 8,796.2 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 56.2 | 57.3 | 57.7 | 46.1 | 36.6 | 34.1 | 28.8 | 20.8 | 21.8 | 19.5 | 35.4 | 43.9 | 58.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 30,963.7 | 31,132.7 | 29,083.4 | 26,327.4 | 25,862.6 | 22,825.1 | 12,516.9 | 11,672.3 | 11,257.9 | 11,208.6 | 10,867.5 | 9,688.5 | 9,546.2 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1,532.5 | 1,460.1 | 1,288.9 | 1,183.6 | 1,074.1 | 964.8 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,263.3 | 1,045.9 | 1,036.9 | 1,049.1 | 1,006.6 | 709.2 | 549.7 | 500.9 | 467.1 | 413.8 | 368.6 | 397.1 | 347.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,961.1 | 6,868.7 | 5,887.8 | 5,979.4 | 5,710.8 | 4,543.0 | 2,964.9 | 2,622.8 | 1,995.6 | 1,962.5 | 1,812.0 | 1,509.9 | 1,365.4 | - | - |
| Operating Lease Liabilities Non-Current |
| 9,605.9 |
| 9,764.8 |
| 9,362.8 |
| 8,890.7 |
| 8,385.4 |
| 7,819.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,038.9 | 1,103.7 | 1,060.9 | 825.3 | 710.5 | 675.2 | 515.7 | 652.8 | 640.0 | 626.9 | 614.0 | 657.0 | 598.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 280.0 | 262.8 | 220.8 | 198.0 | 263.7 | 172.7 | 305.9 | 279.8 | 275.3 | 285.3 | 296.5 | 229.1 | 231.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,451.8 | 23,719.0 | 23,541.6 | 20,065.4 | 19,201.4 | 16,122.6 | 6,391.1 | 6,266.0 | 5,880.0 | 5,498.6 | 5,465.3 | 5,013.9 | 5,482.6 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 4,398.5 | 3,405.7 | 1,656.1 | 2,474.0 | 3,006.1 | 3,162.7 | 2,698.4 | 2,015.9 | 2,025.5 | 2,403.0 | 2,125.5 | 1,416.9 | 830.9 | - | - |
| Accumulated Other Comprehensive Income | 11.2 | 3.0 | 0.0 | (1.2) | (2.2) | (3.1) | (4.2) | (5.0) | (5.8) | (7.3) | (9.9) | (5.2) | (20.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,512.0 | 7,413.7 | 5,541.8 | 6,262.0 | 6,661.2 | 6,702.5 | 6,125.8 | 5,406.3 | 5,377.9 | 5,710.0 | 5,402.2 | 4,674.6 | 4,063.6 | 3,408.8 | 2,831.7 |
| Total Equity | 8,512.0 | 7,413.7 | 5,541.8 | 6,262.0 | 6,661.2 | 6,702.5 | 6,125.8 | 5,406.3 | 5,377.9 | 5,710.0 | 5,402.2 | 4,674.6 | 4,063.6 | 3,408.8 | 2,831.7 |
| - |
| - |
| - |
| 3,827.2 |
| 2,754.4 |
| 2,671.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 936.7 | 1,295.2 | 1,693.2 | 324.5 | 1,203.4 | 634.9 | 1,283.0 | 1,055.0 | 1,436.8 | 1,570.1 | 1,393.6 | 765.2 | 1,002.5 | - | - |
| Book Value | 8,512.0 | 7,413.7 | 5,541.8 | 6,262.0 | 6,661.2 | 6,702.5 | 6,125.8 | 5,406.3 | 5,377.9 | 5,710.0 | 5,402.2 | 4,674.6 | 4,063.6 | 3,408.8 | 2,831.7 |
| Tangible Book Value | 2,973.3 | 1,875.4 | 3.5 | 723.6 | 1,122.8 | 1,163.9 | 586.8 | (133.0) | (161.7) | 169.6 | (144.0) | (900.0) | (1,531.9) | - | - |
| 313.7 |
| 688.1 |
| 1,376.6 |
| 2,199.4 |
| 2,959.6 |
| 240.3 |
| 259.6 |
| 271.1 |
| 267.4 |
| 265.3 |
| 284.0 |
| 187.9 |
| 214.2 |
| 206.0 |
| 200.2 |
| 185.0 |
| 187.7 |
| 157.9 |
| 182.5 |
| 180.5 |
| 579.8 |
| 216.2 |
| 166.3 |
| 140.8 |
| 169.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,353.1 | 1,138.5 | 1,240.6 | 850.0 | 932.6 | 1,222.7 | 720.7 | 381.6 | 353.0 | 313.1 | 362.7 | 326.3 | 335.6 | 344.8 | 488.7 | 313.7 | 688.1 | 1,376.6 | 2,199.4 | 2,959.6 | 240.3 | 259.6 | 271.1 | 267.4 | 265.3 | 284.0 | 187.9 | 214.2 | 206.0 | 200.2 | 185.0 | 187.7 | 157.9 | 182.5 | 180.5 | 579.8 | 216.2 | 166.3 | 140.8 | 169.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,635.9 | 6,331.9 | 6,653.9 | 6,590.1 | 6,711.2 | 7,000.6 | 6,934.4 | 6,760.7 | 7,531.5 | 7,335.8 | 7,144.7 | 6,935.9 | 6,087.4 | 5,614.3 | 5,298.9 | 5,279.3 | 5,099.5 | 5,247.5 | 5,025.8 | 4,391.2 | 4,676.8 | 4,419.6 | 4,109.8 | 3,609.0 | 3,896.4 | 3,594.5 | 3,258.8 | 3,463.0 | 3,300.1 | 3,488.2 | 3,270.7 | 3,072.1 | 3,074.2 | 3,101.9 | 3,029.7 | 2,782.5 | 2,789.0 | 2,605.4 | 2,397.2 | 2,533.8 |
| Prepaid Expenses | 466.4 | 410.3 | 419.2 | 424.3 | 393.0 | 439.5 | 406.9 | 302.9 | 377.8 | 355.7 | 321.5 | 327.5 | 280.3 | 247.3 | 273.9 | 272.8 | 237.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,467.5 | 7,897.8 | 8,379.1 | 7,896.3 | 8,163.9 | 8,724.2 | 8,097.0 | 7,581.0 | 8,414.0 | 8,055.5 | 8,017.0 | 7,682.9 | 6,736.9 | 6,303.8 | 6,181.8 | 5,992.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 9,145.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,175.3 | - | - | 4,595.0 | - | - | - | - | - | - | - | - | - | - | - | 3,226.9 | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 3,909.4 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 6,423.5 | 6,279.5 | 6,209.5 | 6,269.5 | 6,172.5 | 5,236.3 | 5,624.1 | 5,420.1 | 4,927.5 | 4,648.2 | 4,451.0 | 4,346.1 | 4,177.9 | 4,104.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | 4,338.6 | ||||||||||||||||||||||
| Intangible Assets | 1,200.1 | 1,200.1 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.7 | 1,199.8 | 1,199.8 | 1,199.8 | 1,199.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11,165.4 | 11,072.5 | 11,322.7 | 11,218.2 | 11,163.8 | 11,220.3 | 11,138.7 | 10,670.0 | 10,755.2 | 10,726.5 | 10,469.4 | 10,319.2 | 10,183.2 | 10,092.9 | 9,982.7 | 9,805.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 56.2 | 56.2 | 55.1 | 55.3 | 57.3 | 61.5 | 63.0 | 57.7 | 64.0 | 63.5 | 55.0 | 50.7 | 46.9 | 46.1 | 44.6 | 47.4 | 42.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 31,699.7 | 30,963.7 | 31,718.6 | 30,987.7 | 31,132.7 | 31,813.8 | 31,009.5 | 29,083.4 | 30,395.6 | 29,803.9 | 29,007.2 | 28,239.3 | 26,956.3 | 26,327.4 | 25,925.3 | 25,487.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,341.3 | 4,051.6 | 4,295.4 | 3,836.2 | 3,833.1 | 3,869.3 | 3,472.5 | 3,553.0 | 3,681.6 | 3,679.2 | 4,127.1 | 4,358.4 | 3,906.9 | 3,738.6 | 3,532.6 | 3,370.0 | 3,294.4 | 3,614.1 | 3,770.5 | 3,400.6 | 2,860.7 | 2,727.1 | 2,452.9 | 2,009.8 | 2,295.0 | 2,018.3 | 1,557.6 | 1,880.7 | 1,622.8 | 1,948.1 | 1,720.8 | 1,447.2 | 1,494.2 | 1,470.1 | 1,536.6 | 1,388.2 | 1,394.9 | 1,222.7 | 1,261.6 | 1,254.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 250.0 | - | 900.6 | 900.6 | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1,553.4 | 1,532.5 | 1,524.1 | 1,478.9 | 1,460.1 | 1,425.7 | 1,407.0 | 1,288.9 | 1,331.4 | 1,311.8 | 1,257.1 | 1,231.1 | 1,205.0 | 1,183.6 | 1,157.2 | 1,127.8 | ||||||||||||||||||||||||
| Accrued Expenses | 1,139.4 | 1,263.3 | 1,306.6 | 1,031.2 | 1,045.9 | 1,064.8 | 976.1 | 1,036.9 | 1,013.6 | 848.8 | 1,110.5 | 1,069.9 | 930.3 | 1,049.1 | 1,039.2 | 973.0 | 861.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 7,243.0 | 6,961.1 | 7,153.0 | 6,403.7 | 6,868.7 | 7,141.2 | 6,641.9 | 5,887.8 | 6,033.9 | 6,100.7 | 6,502.6 | 7,566.8 | 6,951.8 | 5,979.4 | 5,740.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 5,985.7 | 4,290.7 | 3,947.5 | 4,172.1 | 4,127.4 | 4,156.8 | 4,130.7 | 4,131.0 | 4,131.6 | 4,089.0 | 2,911.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9,668.6 | 9,605.9 | 9,849.1 | 9,794.8 | 9,764.8 | 9,784.0 | 9,723.3 | 9,362.8 | 9,409.2 | 9,399.8 | 9,195.0 | 9,070.3 | 8,959.2 | 8,890.7 | 8,808.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,089.4 | 1,038.9 | 1,133.9 | 1,096.0 | 1,103.7 | 1,138.8 | 1,157.7 | 1,060.9 | 1,119.1 | 1,111.4 | 992.5 | 906.8 | 907.0 | 825.3 | 781.2 | 781.5 | 769.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 292.2 | 280.0 | 277.0 | 264.8 | 262.8 | 254.4 | 264.1 | 220.8 | 240.4 | 228.0 | 237.5 | 216.1 | 229.2 | 198.0 | 277.8 | 271.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,856.4 | 22,451.8 | 23,532.4 | 23,284.0 | 23,719.0 | 24,553.5 | 24,009.3 | 23,541.6 | 24,097.9 | 23,868.7 | 22,913.4 | 22,050.8 | 20,994.7 | 20,065.4 | 19,735.5 | 19,350.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 193.0 | 192.7 | 192.6 | 192.6 | 192.4 | 192.4 | 192.4 | 191.7 | 192.0 | 191.9 | 195.6 | 197.4 | 198.6 | 201.3 | 202.7 | 204.1 | 206.7 | 210.7 | 214.4 | 217.9 | 220.4 | 224.9 | 226.0 | 235.1 | 232.3 | 234.1 | 240.8 | 239.1 | 239.9 | 244.5 | 247.0 | 249.1 | 250.9 | 254.7 | 258.0 | 265.5 | 265.5 | 265.4 | 286.2 | 283.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,712.4 | 4,398.5 | 4,102.1 | 3,667.8 | 3,405.7 | 3,277.4 | 3,033.0 | 1,656.1 | 2,380.5 | 2,041.1 | 2,222.8 | 2,364.1 | 2,157.6 | 2,474.0 | 2,461.2 | 2,429.8 | 2,588.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 11.0 | 11.2 | 7.2 | 4.8 | 3.0 | 2.3 | 0.4 | 0.0 | 1.0 | 0.6 | (0.7) | (1.0) | (1.0) | (1.2) | (1.4) | (1.7) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8,843.3 | 8,512.0 | 8,186.1 | 7,703.7 | 7,413.7 | 7,260.2 | 7,000.2 | 5,541.8 | 6,297.7 | 5,935.3 | 6,093.8 | 6,188.5 | 5,961.6 | 6,262.0 | 6,189.8 | 6,137.1 | ||||||||||||||||||||||||
| Total Equity | 8,843.3 | 8,512.0 | 8,186.1 | 7,703.7 | 7,413.7 | 7,260.2 | 7,000.2 | 5,541.8 | 6,297.7 | 5,935.3 | 6,093.8 | 6,188.5 | 5,961.6 | 6,262.0 | 6,189.8 | 6,137.1 | 6,249.9 | 6,661.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 250.0 | 5,985.7 | 5,191.3 | 4,848.1 | 4,172.1 | 4,127.4 | 4,156.8 | 4,130.7 | 4,131.0 | 4,131.6 | 4,089.0 | 2,912.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | (63.1) | 5,623.0 | 4,865.1 | 4,512.5 | 3,827.2 | 3,638.8 | 3,843.1 | 3,442.7 | 2,754.4 | ||||||||||||||||||||||
| Working Capital | 1,224.5 | 936.7 | 1,226.1 | 1,492.6 | 1,295.2 | 1,583.1 | 1,455.1 | 1,693.2 | 2,380.1 | 1,954.8 | 1,514.4 | 116.1 | (215.0) | 324.5 | 441.3 | 513.6 | 726.3 | |||||||||||||||||||||||
| Book Value | 8,843.3 | 8,512.0 | 8,186.1 | 7,703.7 | 7,413.7 | 7,260.2 | 7,000.2 | 5,541.8 | 6,297.7 | 5,935.3 | 6,093.8 | 6,188.5 | 5,961.6 | 6,262.0 | 6,189.8 | 6,137.1 | 6,249.9 | 6,661.2 | ||||||||||||||||||||||
| Tangible Book Value | 3,304.6 | 2,973.3 | 2,647.9 | 2,165.4 | 1,875.4 | 1,721.9 | 1,461.9 | 3.5 | 759.4 | 397.0 | 555.5 | 650.2 | 423.3 | 723.6 | 651.4 | 598.7 | 711.5 | |||||||||||||||||||||||
| 199.4 |
| 197.0 |
| 210.5 |
| 184.2 |
| 178.3 |
| 177.7 |
| 263.1 |
| 287.8 |
| 258.9 |
| 220.0 |
| 258.6 |
| 232.4 |
| 225.4 |
| 229.3 |
| 210.8 |
| 193.5 |
| 192.5 |
| 199.9 |
| 170.3 |
| 174.0 |
| 171.7 |
| 139.1 |
| 153.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,041.7 |
| 6,914.2 |
| 7,533.4 |
| 7,597.4 |
| 5,177.9 |
| 4,919.1 |
| 4,583.8 |
| 4,247.9 |
| 4,517.8 |
| 4,166.0 |
| 3,677.8 |
| 3,980.0 |
| 3,748.9 |
| 3,968.5 |
| 3,708.1 |
| 3,477.3 |
| 3,432.4 |
| 3,488.8 |
| 3,424.8 |
| 3,532.6 |
| 3,179.1 |
| 2,943.3 |
| 2,677.1 |
| 2,864.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,474.0 |
| - |
| - |
| 2,160.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,138.2 |
| - |
| 3,999.2 |
| 3,900.0 |
| 3,701.8 |
| 3,521.0 |
| 3,278.4 |
| 3,020.4 |
| 3,008.4 |
| 2,701.3 |
| 2,857.3 |
| 2,758.4 |
| 2,434.5 |
| 2,574.8 |
| 2,487.3 |
| 2,388.5 |
| 2,349.1 |
| 2,278.1 |
| 2,264.1 |
| 2,237.1 |
| 2,195.9 |
| 2,116.1 |
| 2,120.6 |
| 2,079.8 |
| 2,088.7 |
| 2,244.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 4,338.6 |
| 1,199.9 |
| 1,199.9 |
| 1,199.9 |
| 1,200.0 |
| 1,200.1 |
| 1,200.2 |
| 1,200.4 |
| 1,200.3 |
| 1,200.4 |
| 1,200.7 |
| 1,200.5 |
| 1,200.6 |
| 1,200.7 |
| 1,200.8 |
| 1,200.9 |
| 1,201.0 |
| 1,201.1 |
| 1,201.2 |
| 1,201.9 |
| 1,202.7 |
| 1,205.6 |
| 1,219.5 |
| 1,212.8 |
| 9,615.0 |
| 9,473.3 |
| 9,343.4 |
| 9,154.8 |
| 8,796.2 |
| 8,405.3 |
| 8,140.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| 36.4 |
| 35.7 |
| 34.1 |
| 33.9 |
| 33.0 |
| 28.8 |
| 29.9 |
| 29.9 |
| 20.8 |
| 26.9 |
| 20.9 |
| 20.8 |
| 20.8 |
| 21.5 |
| 21.8 |
| 22.8 |
| 34.7 |
| 19.5 |
| 36.4 |
| 34.5 |
| 43.8 |
| 38.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,236.7 |
| 25,862.6 |
| 26,153.4 |
| 25,847.4 |
| 22,825.1 |
| 21,917.5 |
| 21,304.3 |
| 12,516.9 |
| 12,943.9 |
| 12,493.2 |
| 11,672.3 |
| 12,120.8 |
| 11,796.4 |
| 11,917.1 |
| 11,617.4 |
| 11,316.4 |
| 11,257.9 |
| 11,288.3 |
| 11,195.2 |
| 11,208.6 |
| 10,877.4 |
| 10,601.9 |
| 10,367.7 |
| 10,699.6 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,101.4 |
| 1,074.1 |
| 1,044.4 |
| 1,015.7 |
| 964.8 |
| 915.1 |
| 894.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,006.6 |
| 1,060.6 |
| 978.6 |
| 709.2 |
| 666.3 |
| 560.0 |
| 549.7 |
| 611.4 |
| 495.4 |
| 500.9 |
| 521.0 |
| 459.1 |
| 504.4 |
| 474.4 |
| 440.7 |
| 467.1 |
| 473.5 |
| 443.2 |
| 413.8 |
| 442.9 |
| 394.8 |
| 357.4 |
| 412.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,479.1 |
| 5,315.4 |
| 5,710.8 |
| 5,886.2 |
| 5,411.2 |
| 4,543.0 |
| 4,312.3 |
| 3,956.7 |
| 2,964.9 |
| 2,915.5 |
| 2,525.3 |
| 2,622.8 |
| 2,806.8 |
| 2,692.0 |
| 2,959.7 |
| 2,719.4 |
| 2,011.6 |
| 1,995.6 |
| 1,991.6 |
| 2,154.8 |
| 1,987.7 |
| 2,010.8 |
| 1,863.3 |
| 1,738.5 |
| 1,740.2 |
| 8,661.7 |
| 8,499.4 |
| 8,385.4 |
| 8,285.0 |
| 8,124.9 |
| 7,819.7 |
| 7,480.9 |
| 7,238.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 710.5 |
| 686.7 |
| 689.9 |
| 675.2 |
| 627.8 |
| 629.9 |
| 515.7 |
| 569.7 |
| 565.2 |
| 652.8 |
| 659.8 |
| 662.5 |
| 637.1 |
| 647.4 |
| 647.6 |
| 640.0 |
| 568.2 |
| 578.1 |
| 601.6 |
| 569.1 |
| 600.2 |
| 647.1 |
| 647.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.8 |
| 263.7 |
| 178.4 |
| 176.4 |
| 172.7 |
| 174.0 |
| 174.0 |
| 305.9 |
| 303.0 |
| 303.9 |
| 279.8 |
| 284.0 |
| 280.9 |
| 285.1 |
| 280.8 |
| 279.1 |
| 275.3 |
| 279.5 |
| 281.6 |
| 285.3 |
| 287.8 |
| 299.7 |
| 225.4 |
| 235.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,986.8 |
| 19,201.4 |
| 19,167.9 |
| 18,491.4 |
| 16,122.6 |
| 15,168.4 |
| 14,731.6 |
| 6,391.1 |
| 6,565.0 |
| 6,256.9 |
| 6,266.0 |
| 6,433.7 |
| 6,267.5 |
| 6,555.2 |
| 6,204.0 |
| 5,928.0 |
| 5,880.0 |
| 5,944.7 |
| 5,776.3 |
| 5,498.6 |
| 5,533.7 |
| 5,769.7 |
| 5,382.4 |
| 5,468.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,006.1 |
| 3,346.8 |
| 3,759.0 |
| 3,162.7 |
| 3,234.9 |
| 3,074.6 |
| 2,698.4 |
| 2,928.1 |
| 2,795.6 |
| 2,015.9 |
| 2,286.1 |
| 2,136.4 |
| 1,978.0 |
| 2,035.1 |
| 2,020.8 |
| 2,025.5 |
| 1,999.1 |
| 2,081.5 |
| 2,403.0 |
| 2,047.7 |
| 1,560.1 |
| 1,710.7 |
| 1,960.1 |
| (1.9) |
| (2.2) |
| (2.4) |
| (2.6) |
| (3.1) |
| (3.6) |
| (3.9) |
| (4.2) |
| (3.7) |
| (3.9) |
| (5.0) |
| (4.6) |
| (4.8) |
| (5.2) |
| (5.4) |
| (5.6) |
| (5.8) |
| (6.0) |
| (6.2) |
| (7.3) |
| (8.2) |
| (9.5) |
| (2.9) |
| (10.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,249.9 |
| 6,661.2 |
| 6,985.5 |
| 7,356.1 |
| 6,702.5 |
| 6,749.2 |
| 6,572.7 |
| 6,125.8 |
| 6,378.9 |
| 6,236.3 |
| 5,406.3 |
| 5,687.1 |
| 5,528.9 |
| 5,361.9 |
| 5,413.4 |
| 5,388.4 |
| 5,377.9 |
| 5,343.6 |
| 5,418.9 |
| 5,710.0 |
| 5,343.6 |
| 4,832.2 |
| 4,985.3 |
| 5,231.5 |
| 6,985.5 |
| 7,356.1 |
| 6,702.5 |
| 6,749.2 |
| 6,572.7 |
| 6,125.8 |
| 6,378.9 |
| 6,236.3 |
| 5,406.3 |
| 5,687.1 |
| 5,528.9 |
| 5,361.9 |
| 5,413.4 |
| 5,388.4 |
| 5,377.9 |
| 5,343.6 |
| 5,418.9 |
| 5,710.0 |
| 5,343.6 |
| 4,832.2 |
| 4,985.3 |
| 5,231.5 |
| 1,932.1 |
| 1,129.4 |
| 2,671.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,203.4 |
| 1,647.2 |
| 2,186.2 |
| 634.9 |
| 606.9 |
| 627.1 |
| 1,283.0 |
| 1,602.3 |
| 1,640.7 |
| 1,055.0 |
| 1,173.2 |
| 1,056.9 |
| 1,008.8 |
| 988.6 |
| 1,465.8 |
| 1,436.8 |
| 1,497.2 |
| 1,270.1 |
| 1,544.9 |
| 1,168.3 |
| 1,080.0 |
| 938.6 |
| 1,124.6 |
| 6,985.5 |
| 7,356.1 |
| 6,702.5 |
| 6,749.2 |
| 6,572.7 |
| 6,125.8 |
| 6,378.9 |
| 6,236.3 |
| 5,406.3 |
| 5,687.1 |
| 5,528.9 |
| 5,361.9 |
| 5,413.4 |
| 5,388.4 |
| 5,377.9 |
| 5,343.6 |
| 5,418.9 |
| 5,710.0 |
| 5,343.6 |
| 4,832.2 |
| 4,985.3 |
| 5,231.5 |
| 1,122.8 |
| 1,447.0 |
| 1,817.6 |
| 1,163.9 |
| 1,210.5 |
| 1,033.9 |
| 586.8 |
| 840.0 |
| 697.4 |
| (133.0) |
| 148.0 |
| (10.3) |
| (177.5) |
| (126.0) |
| (151.1) |
| (161.7) |
| (196.1) |
| (120.9) |
| 169.6 |
| (197.6) |
| (712.0) |
| (572.8) |
| (319.9) |