| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 1,689.9 | 1,801.2 | 1,924.4 | 2,643.2 | 1,658.1 | - | 101.3 | 164.8 | 118.9 | 221.7 | 345.2 | 734.4 | 546.1 | 225.6 | 74.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,689.9 | 1,801.2 | 1,924.4 | 2,643.2 | 1,658.1 | - | 101.3 | 164.8 | 118.9 | 221.7 | 345.2 | 734.4 | 546.1 | 225.6 | 74.8 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 60.1 | 75.2 | 61.4 | 80.3 | 34.6 | 38.3 | 35.0 | 35.4 | - |
| Current Assets | |||||||||||||||
| Inventory | 3,349.8 | 2,848.8 | 2,830.9 | 2,297.6 | 1,953.6 | - | 1,711.1 | 1,638.6 | 1,527.2 | 1,390.8 | 1,096.2 | 1,015.0 | 896.9 | 895.8 | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 5,367.8 | 4,737.5 | 4,116.2 | 3,933.8 | 3,676.4 | - | 3,378.0 | 3,010.1 | 2,665.3 | 2,339.6 | 1,687.0 | 1,520.4 | 1,334.8 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 1,497.7 | 1,288.7 | 1,206.1 | 1,281.3 | 1,258.1 | - | 843.1 | 755.5 | 677.9 | 614.5 | 507.2 | 510.4 | 446.5 | 431.4 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 159.0 | 140.8 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 159.0 | 140.8 | - | - |
| 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 | 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 | 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 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 998.2 | 1,353.2 | 1,231.0 | 1,035.9 | 1,458.7 | 1,691.9 | 1,649.1 | 1,406.2 | 1,901.9 | 1,642.7 | 1,924.4 | 1,438.0 | 1,895.5 | 2,251.3 | 2,643.2 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 158.8 |
| 121.0 |
| 128.4 |
| 95.6 |
| 88.5 |
| - |
| 129.2 |
| 114.8 |
| 99.7 |
| 91.8 |
| 73.8 |
| 64.2 |
| 58.4 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 58.4 | 57.1 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,417.7 | 4,890.0 | 4,963.2 | 5,106.7 | 3,759.7 | - | 2,006.1 | 1,995.7 | 1,812.7 | 1,798.8 | 1,595.9 | 1,868.4 | 1,564.3 | 1,222.4 | - |
| - |
| Accumulated Depreciation | 3,297.9 | 3,099.3 | 2,803.2 | 2,614.2 | 2,376.1 | - | 1,700.6 | 1,487.5 | 1,317.4 | 1,136.2 | 846.9 | 744.5 | 649.9 | - | - |
| Property,Plant & Equipment Net | 2,069.9 | 1,638.2 | 1,313.0 | 1,319.7 | 1,300.3 | - | 1,677.3 | 1,522.6 | 1,347.9 | 1,203.4 | 840.1 | 775.9 | 684.9 | 662.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 10.8 | 10.9 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 245.9 | 245.9 | 245.9 | 245.9 | 245.9 | - | 250.5 | 245.1 | 200.6 | 200.6 | 200.6 | 200.6 | 200.6 | 200.6 | - |
| Intangible Assets | 58.6 | 56.7 | 60.4 | 86.8 | 90.1 | - | 136.6 | 140.8 | 109.4 | 110.2 | 98.9 | 50.5 | 51.1 | 47.6 | - |
| Operating Lease Right Of Use Assets | 2,367.3 | 2,257.5 | 2,138.4 | 2,044.8 | 2,149.9 | 2,500.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 52.7 | 37.8 | 41.2 | 35.0 | 51.5 | - | - | - | - | - | - | 12.6 | 27.2 | 66.1 | - |
| Other Non-Current Assets | 246.6 | 185.7 | 230.2 | 202.9 | 155.6 | - | 119.8 | 108.2 | 82.6 | 69.8 | 147.9 | 86.4 | 69.5 | 35.5 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,458.7 | 9,311.8 | 8,992.2 | 9,041.7 | 7,752.9 | - | 4,203.9 | 4,058.3 | 3,559.3 | 3,391.7 | 2,887.8 | 2,996.5 | 2,597.5 | 2,245.3 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 503.2 | 492.9 | 546.8 | 480.3 | 472.7 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 653.3 | 551.4 | 508.6 | 620.1 | 518.1 | - | 354.2 | 384.2 | 289.0 | 283.8 | 269.9 | 264.1 | 279.3 | 246.4 | - |
| Other Current Liabilities | 82.7 | 69.6 | 75.2 | 61.6 | 44.9 | - | 32.6 | 24.7 | 19.9 | 18.8 | 20.5 | 15.0 | 121.8 | 108.2 | - |
| Total Current Liabilities | 3,080.1 | 2,752.4 | 2,641.4 | 2,712.7 | 2,550.2 | - | 1,425.0 | 1,397.4 | 1,191.7 | 1,118.8 | 1,000.8 | 940.1 | 848.5 | 795.7 | - |
| Operating Lease Liabilities Non-Current |
| 2,500.3 |
| 2,287.7 |
| 2,117.8 |
| 2,099.1 |
| 2,259.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 10.2 | 0.0 | 6.5 | 0.0 | 7.4 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 195.8 | 171.1 | 167.7 | 197.5 | 185.3 | - | 113.5 | 100.7 | 88.9 | 76.2 | 83.4 | 83.9 | 245.6 | - | - |
| Total Non-Current Liabilities | 4,180.4 | 3,942.1 | 3,826.1 | 4,227.4 | 2,863.1 | - | 837.4 | 731.4 | 578.5 | 440.6 | 299.7 | 423.6 | 385.4 | 366.4 | - |
| Total Liabilities | 7,260.4 | 6,694.5 | 6,467.6 | 6,940.1 | 5,413.3 | - | 2,262.4 | 2,128.8 | 1,770.1 | 1,559.5 | 1,300.5 | 1,363.7 | 1,234.0 | 1,162.1 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 6,392.5 | 5,588.9 | 4,878.4 | 3,956.6 | 3,064.7 | - | 2,205.7 | 1,956.1 | 1,737.2 | 1,471.2 | 911.7 | 932.9 | 730.5 | 548.4 | - |
| Accumulated Other Comprehensive Income | (0.8) | (0.3) | (0.3) | (0.1) | (0.0) | - | (0.1) | (0.1) | (0.2) | (0.1) | 0.1 | 0.1 | 6.7 | 7.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | 1,158.4 | 1,012.7 | 655.5 | 200.0 | 1.2 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,198.3 | 2,617.3 | 2,524.6 | 2,101.6 | 2,339.5 | - | 1,941.5 | 1,929.5 | 1,789.2 | 1,832.2 | 1,587.3 | 1,632.7 | 1,363.6 | 1,083.2 | 893.6 |
| Total Equity | 3,198.3 | 2,617.3 | 2,524.6 | 2,101.6 | 2,339.5 | - | 1,941.5 | 1,929.5 | 1,789.2 | 1,832.2 | 1,587.3 | 1,632.7 | 1,363.6 | 1,083.2 | 893.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (575.4) |
| (405.2) |
| - |
| - |
| Working Capital | 2,337.6 | 2,137.7 | 2,321.7 | 2,394.0 | 1,209.5 | - | 581.1 | 598.3 | 621.0 | 680.0 | 595.1 | 928.2 | 715.8 | 426.7 | - |
| Book Value | 3,198.3 | 2,617.3 | 2,524.6 | 2,101.6 | 2,339.5 | - | 1,941.5 | 1,929.5 | 1,789.2 | 1,832.2 | 1,587.3 | 1,632.7 | 1,363.6 | 1,083.2 | 893.6 |
| Tangible Book Value | 2,893.8 | 2,314.8 | 2,218.4 | 1,769.0 | 2,003.6 | - | 1,554.4 | 1,543.6 | 1,479.2 | 1,521.5 | 1,287.8 | 1,381.7 | 1,111.9 | 835.1 | - |
| 1,372.9 |
| 2,236.7 |
| 1,658.1 |
| 1,060.0 |
| 1,484.0 |
| - |
| 116.7 |
| 92.4 |
| 101.3 |
| 124.3 |
| 104.6 |
| 111.8 |
| 131.6 |
| 108.4 |
| 164.8 |
| 85.4 |
| 112.3 |
| 92.5 |
| 118.9 |
| 73.8 |
| 81.4 |
| 181.7 |
| 100.1 |
| 139.4 |
| 345.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 998.2 | 1,353.2 | 1,231.0 | 1,035.9 | 1,458.7 | 1,691.9 | 1,649.1 | 1,406.2 | 1,901.9 | 1,642.7 | 1,924.4 | 1,438.0 | 1,895.5 | 2,251.3 | 2,643.2 | 1,372.9 | 2,236.7 | 1,658.1 | 1,060.0 | 1,484.0 | - | 116.7 | 92.4 | 101.3 | 124.3 | 104.6 | 111.8 | 131.6 | 108.4 | 164.8 | 85.4 | 112.3 | 92.5 | 118.9 | 73.8 | 81.4 | 181.7 | 100.1 | 139.4 | 345.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 77.2 | 100.9 | - | 64.1 | 52.4 | 60.1 | 64.0 | 67.2 | 89.0 | 86.4 | 85.9 | 75.2 | 121.2 | 144.5 | 112.0 | 61.4 | 96.4 | 63.9 | 60.8 | 102.2 | 66.5 | 34.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5,419.4 | 4,907.8 | 3,403.9 | 3,569.4 | 3,725.9 | 3,178.0 | 3,201.1 | 3,282.9 | 2,851.4 | 3,034.2 | 2,830.9 | 3,361.1 | 2,996.0 | 2,824.8 | 2,297.6 | 2,490.4 | 2,011.0 | 1,953.6 | 2,320.0 | 2,097.0 | - | 2,136.8 | 2,142.0 | 1,711.1 | 1,795.8 | 1,842.9 | 2,178.5 | 1,917.9 | 1,916.5 | 1,638.6 | 2,092.4 | 1,715.5 | 1,742.9 | 1,527.2 | 1,997.1 | 1,623.8 | 1,232.1 | 1,418.7 | 1,480.7 | 1,096.2 |
| Prepaid Expenses | 327.2 | 299.4 | 165.4 | 164.9 | 125.7 | 130.7 | 149.9 | 105.0 | 115.1 | 117.1 | 128.4 | 96.1 | 100.8 | 102.6 | 95.6 | 92.7 | 81.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 7,270.5 | 7,104.8 | 5,054.0 | 5,030.8 | 5,536.0 | 5,180.5 | 5,161.8 | 4,944.0 | 5,022.0 | 4,943.0 | 4,963.2 | 4,986.5 | 5,076.7 | 5,256.7 | 5,106.7 | 4,046.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,378.0 | - | - | - | - | - | - | - | - | - | - | - | - | 2,059.6 | - | - | 1,687.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,757.9 | 3,512.8 | 2,431.8 | 2,268.9 | 1,958.0 | 1,862.2 | 1,750.6 | 1,569.7 | 1,520.7 | 1,372.8 | 1,313.0 | 1,342.8 | 1,321.7 | 1,305.1 | 1,319.7 | 1,314.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 813.1 | 864.0 | 245.9 | 245.9 | 245.9 | 245.9 | 245.9 | 245.9 | 250.5 | 250.4 | 245.9 | 245.9 | 245.9 | 245.9 | 245.9 | 245.9 | 245.9 | 245.9 | ||||||||||||||||||||||
| Intangible Assets | 765.4 | 768.6 | 58.6 | 58.6 | 56.5 | 56.5 | 56.6 | 56.8 | 63.0 | 63.6 | 60.4 | 84.9 | 85.6 | 86.2 | 86.8 | 87.2 | 88.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4,651.7 | 4,594.7 | 2,424.6 | 2,396.7 | 2,382.7 | 2,346.0 | 2,262.8 | 2,243.0 | 2,269.1 | 2,207.6 | 2,138.4 | 2,025.1 | 2,071.1 | 2,048.2 | 2,044.8 | 2,070.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 69.3 | 82.5 | 3.4 | 29.5 | 42.0 | 31.9 | 25.7 | 30.8 | 24.3 | 31.3 | 41.2 | 58.9 | 55.9 | 66.1 | 35.0 | 42.9 | 34.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 505.0 | 484.1 | 472.5 | 404.2 | 230.8 | 212.9 | 201.6 | 192.2 | 207.8 | 239.1 | 230.2 | 212.5 | 208.5 | 211.8 | 202.9 | 192.5 | 192.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,832.9 | 17,411.5 | 10,690.8 | 10,434.6 | 10,451.8 | 9,936.0 | 9,705.0 | 9,282.3 | 9,357.4 | 9,107.8 | 8,992.2 | 8,956.6 | 9,065.3 | 9,219.8 | 9,041.7 | 7,999.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,181.0 | 1,987.0 | 1,401.8 | 1,542.7 | 1,700.0 | 1,426.7 | 1,476.4 | 1,630.4 | 1,320.7 | 1,220.0 | 1,206.1 | 1,473.4 | 1,489.3 | 1,491.9 | 1,281.3 | 1,399.7 | 1,213.4 | 1,258.1 | 1,394.9 | 845.0 | - | 906.7 | 932.1 | 843.1 | 835.1 | 791.6 | 1,061.8 | 968.4 | 930.3 | 755.5 | 1,031.6 | 790.2 | 779.0 | 677.9 | 942.0 | 777.8 | 562.4 | 688.4 | 701.0 | 507.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 948.0 | 1,004.9 | 505.0 | 496.1 | 518.0 | 489.5 | 485.9 | 485.0 | 499.2 | 466.9 | 546.8 | 487.1 | 482.2 | 476.3 | 480.3 | 478.7 | ||||||||||||||||||||||||
| Accrued Expenses | 1,146.1 | 1,115.3 | 666.5 | 629.5 | 665.7 | 604.4 | 616.9 | 550.0 | 597.7 | 495.7 | 508.6 | 500.2 | 503.8 | 462.1 | 620.1 | 522.0 | 564.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,844.2 | 4,643.6 | 2,979.5 | 3,112.4 | 3,217.7 | 2,921.0 | 3,022.2 | 2,989.4 | 2,775.7 | 2,525.2 | 2,641.4 | 2,762.1 | 2,782.0 | 2,802.8 | 2,712.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4,935.6 | 4,836.4 | 2,619.1 | 2,587.6 | 2,487.3 | 2,423.3 | 2,336.8 | 2,264.9 | 2,276.0 | 2,256.1 | 2,117.8 | 2,026.8 | 2,096.4 | 2,095.3 | 2,099.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 296.0 | 282.2 | 211.8 | 197.7 | 199.4 | 183.1 | 175.2 | 160.3 | 178.5 | 169.9 | 167.7 | 156.4 | 163.0 | 179.4 | 197.5 | 223.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 7,384.5 | 7,227.8 | 4,356.2 | 4,269.8 | 4,170.7 | 4,090.1 | 3,995.6 | 3,908.2 | 3,937.3 | 3,908.5 | 3,826.1 | 3,817.3 | 4,109.8 | 4,222.4 | 4,227.4 | 2,800.2 | ||||||||||||||||||||||||
| Total Liabilities | 12,228.7 | 11,871.4 | 7,335.7 | 7,382.2 | 7,388.4 | 7,011.1 | 7,017.7 | 6,897.6 | 6,713.0 | 6,433.6 | 6,467.6 | 6,579.4 | 6,891.8 | 7,025.2 | 6,940.1 | 5,468.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,036.0 | 6,827.9 | 6,843.4 | 6,559.5 | 6,183.4 | 6,045.6 | 5,773.3 | 5,374.6 | 5,255.8 | 5,096.8 | 4,878.4 | 4,682.7 | 4,493.5 | 4,212.5 | 3,956.6 | 3,647.6 | 3,857.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.6 | 17.8 | (0.4) | (0.4) | (0.5) | (0.5) | (0.4) | (0.5) | (0.3) | (0.3) | (0.3) | (0.4) | (0.1) | (0.1) | (0.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,604.2 | 5,540.1 | 3,355.1 | 3,052.4 | 3,063.4 | 2,924.9 | 2,687.3 | 2,384.7 | 2,644.4 | 2,674.2 | 2,524.6 | 2,377.2 | 2,173.5 | 2,194.6 | 2,101.6 | 2,530.8 | ||||||||||||||||||||||||
| Total Equity | 5,604.2 | 5,540.1 | 3,355.1 | 3,052.4 | 3,063.4 | 2,924.9 | 2,687.3 | 2,384.7 | 2,644.4 | 2,674.2 | 2,524.6 | 2,377.2 | 2,173.5 | 2,194.6 | 2,101.6 | 2,530.8 | 3,005.4 | 2,339.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,426.3 | 2,461.2 | 2,074.5 | 1,918.4 | 2,318.2 | 2,259.5 | 2,139.6 | 1,954.6 | 2,246.4 | 2,417.8 | 2,321.7 | 2,224.3 | 2,294.7 | 2,453.8 | 2,394.0 | 1,377.9 | 1,851.6 | |||||||||||||||||||||||
| Book Value | 5,604.2 | 5,540.1 | 3,355.1 | 3,052.4 | 3,063.4 | 2,924.9 | 2,687.3 | 2,384.7 | 2,644.4 | 2,674.2 | 2,524.6 | 2,377.2 | 2,173.5 | 2,194.6 | 2,101.6 | 2,530.8 | 3,005.4 | 2,339.5 | ||||||||||||||||||||||
| Tangible Book Value | 4,025.8 | 3,907.5 | 3,050.6 | 2,747.9 | 2,761.1 | 2,622.5 | 2,384.8 | 2,082.1 | 2,330.9 | 2,360.2 | 2,218.4 | 2,046.4 | 1,842.1 | 1,862.6 | 1,769.0 | 2,197.8 | 2,671.4 | |||||||||||||||||||||||
| 88.5 |
| 82.6 |
| 102.2 |
| - |
| 144.0 |
| 148.4 |
| 129.2 |
| 137.3 |
| 144.8 |
| 129.9 |
| 130.0 |
| 141.7 |
| 114.8 |
| 112.5 |
| 110.3 |
| 120.5 |
| 99.7 |
| 107.8 |
| 108.8 |
| 99.4 |
| 90.4 |
| 93.8 |
| 73.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,418.9 |
| 3,759.7 |
| 3,545.3 |
| 3,840.4 |
| - |
| 2,466.0 |
| 2,439.7 |
| 2,006.1 |
| 2,124.9 |
| 2,163.6 |
| 2,582.1 |
| 2,277.3 |
| 2,254.6 |
| 1,995.7 |
| 2,444.1 |
| 2,084.8 |
| 2,070.7 |
| 1,812.7 |
| 2,283.8 |
| 1,883.6 |
| 1,620.1 |
| 1,757.2 |
| 1,820.9 |
| 1,595.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,700.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 975.1 |
| - |
| - |
| 846.9 |
| 1,323.2 |
| 1,300.3 |
| 1,336.7 |
| 1,369.9 |
| - |
| 1,479.9 |
| 1,478.9 |
| 1,677.3 |
| 1,611.5 |
| 1,644.4 |
| 1,679.9 |
| 1,611.8 |
| 1,568.5 |
| 1,522.6 |
| 1,492.3 |
| 1,475.8 |
| 1,406.5 |
| 1,347.9 |
| 1,341.2 |
| 1,220.5 |
| 1,084.5 |
| 1,138.2 |
| 1,077.3 |
| 840.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.9 |
| 245.9 |
| - |
| 250.5 |
| 250.5 |
| 250.5 |
| 250.5 |
| 250.5 |
| 245.1 |
| 245.1 |
| 245.1 |
| 245.1 |
| 200.6 |
| 200.6 |
| 200.6 |
| 200.6 |
| 200.6 |
| 200.6 |
| 200.6 |
| 200.6 |
| 200.6 |
| 200.6 |
| 90.1 |
| 91.6 |
| 93.7 |
| - |
| 127.1 |
| 128.6 |
| 136.6 |
| 133.4 |
| 135.0 |
| 144.9 |
| 137.9 |
| 139.4 |
| 140.8 |
| 137.2 |
| 130.1 |
| 109.1 |
| 109.4 |
| 109.8 |
| 110.2 |
| 98.3 |
| 84.9 |
| 97.8 |
| 98.9 |
| 2,083.0 |
| 2,149.9 |
| 2,177.0 |
| 2,260.2 |
| 2,500.0 |
| 2,454.9 |
| 2,484.7 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.5 |
| 27.7 |
| 14.3 |
| - |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.6 |
| 141.4 |
| 128.3 |
| - |
| 122.3 |
| 116.8 |
| 119.8 |
| 113.9 |
| 114.2 |
| 122.5 |
| 112.0 |
| 114.5 |
| 108.2 |
| 102.7 |
| 91.6 |
| 87.1 |
| 82.6 |
| 73.9 |
| 73.9 |
| 65.6 |
| 71.5 |
| 70.3 |
| 147.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,386.2 |
| 7,752.9 |
| 7,565.5 |
| 7,952.6 |
| - |
| 6,915.2 |
| 6,912.0 |
| 4,203.9 |
| 4,245.2 |
| 4,319.4 |
| 4,784.9 |
| 4,395.3 |
| 4,332.7 |
| 4,058.3 |
| 4,382.2 |
| 3,987.7 |
| 3,878.4 |
| 3,559.3 |
| 4,029.3 |
| 3,494.1 |
| 3,071.5 |
| 3,255.5 |
| 3,269.4 |
| 2,887.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 468.7 |
| 472.7 |
| 474.8 |
| 505.7 |
| - |
| 410.5 |
| 367.8 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 518.1 |
| 449.3 |
| 317.0 |
| - |
| 391.6 |
| 320.6 |
| 354.2 |
| 349.7 |
| 303.0 |
| 378.5 |
| 365.7 |
| 356.5 |
| 384.2 |
| 375.6 |
| 359.6 |
| 328.2 |
| 289.0 |
| 345.1 |
| 275.6 |
| 265.0 |
| 305.9 |
| 273.8 |
| 269.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| 20.5 |
| 2,668.3 |
| 2,567.3 |
| 2,550.2 |
| 2,537.8 |
| 1,887.0 |
| - |
| 1,925.4 |
| 1,855.4 |
| 1,425.0 |
| 1,388.7 |
| 1,312.6 |
| 1,607.1 |
| 1,509.5 |
| 1,514.5 |
| 1,397.4 |
| 1,554.3 |
| 1,315.6 |
| 1,283.3 |
| 1,191.7 |
| 1,421.2 |
| 1,229.1 |
| 1,002.6 |
| 1,132.9 |
| 1,144.5 |
| 1,000.8 |
| 2,135.5 |
| 2,173.9 |
| 2,259.3 |
| 2,310.3 |
| 2,428.1 |
| - |
| 2,604.9 |
| 2,683.6 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.4 |
| - |
| 5.9 |
| 8.1 |
| 10.2 |
| 19.1 |
| 17.2 |
| 23.7 |
| 3.5 |
| 4.5 |
| 0.0 |
| 8.3 |
| 14.5 |
| 15.4 |
| 6.5 |
| 0.0 |
| 2.0 |
| 38.6 |
| 18.5 |
| 26.0 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.1 |
| 185.3 |
| 184.5 |
| 133.9 |
| - |
| 172.4 |
| 169.4 |
| 113.5 |
| 797.7 |
| 811.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.8 |
| - |
| - |
| 83.4 |
| 2,813.5 |
| 2,863.1 |
| 2,906.1 |
| 4,393.5 |
| - |
| 3,224.7 |
| 3,230.6 |
| 837.4 |
| 925.2 |
| 1,108.6 |
| 1,304.8 |
| 964.6 |
| 857.4 |
| 731.4 |
| 958.0 |
| 842.5 |
| 790.9 |
| 578.5 |
| 884.9 |
| 521.9 |
| 376.7 |
| 425.7 |
| 389.7 |
| 299.7 |
| 5,380.8 |
| 5,413.3 |
| 5,443.9 |
| 6,280.5 |
| - |
| 5,150.1 |
| 5,086.0 |
| 2,262.4 |
| 2,313.9 |
| 2,421.2 |
| 2,911.9 |
| 2,474.1 |
| 2,371.9 |
| 2,128.8 |
| 2,512.3 |
| 2,158.1 |
| 2,074.2 |
| 1,770.1 |
| 2,306.0 |
| 1,751.0 |
| 1,379.3 |
| 1,558.6 |
| 1,534.2 |
| 1,300.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,064.7 |
| 2,873.3 |
| 2,475.1 |
| - |
| 2,565.7 |
| 2,478.1 |
| 2,205.7 |
| 2,359.0 |
| 2,262.6 |
| 2,106.1 |
| 2,087.3 |
| 1,993.4 |
| 1,956.1 |
| 1,882.9 |
| 1,851.1 |
| 1,776.8 |
| 1,737.2 |
| 1,624.0 |
| 1,518.2 |
| 1,187.5 |
| 1,296.4 |
| 1,242.1 |
| 911.7 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.2) |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,400.4 |
| 1,324.5 |
| 1,181.6 |
| 1,158.4 |
| 1,128.7 |
| 1,119.7 |
| 1,062.7 |
| 1,012.7 |
| 955.4 |
| 805.4 |
| 455.5 |
| 580.5 |
| 480.5 |
| 200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,005.4 |
| 2,339.5 |
| 2,121.6 |
| 1,672.0 |
| - |
| 1,765.1 |
| 1,826.0 |
| 1,941.5 |
| 1,931.2 |
| 1,898.2 |
| 1,873.0 |
| 1,921.3 |
| 1,960.8 |
| 1,929.5 |
| 1,869.9 |
| 1,829.6 |
| 1,804.1 |
| 1,789.2 |
| 1,723.3 |
| 1,743.1 |
| 1,692.2 |
| 1,696.9 |
| 1,735.2 |
| 1,587.3 |
| 2,121.6 |
| 1,672.0 |
| - |
| 1,765.1 |
| 1,826.0 |
| 1,941.5 |
| 1,931.2 |
| 1,898.2 |
| 1,873.0 |
| 1,921.3 |
| 1,960.8 |
| 1,929.5 |
| 1,869.9 |
| 1,829.6 |
| 1,804.1 |
| 1,789.2 |
| 1,723.3 |
| 1,743.1 |
| 1,692.2 |
| 1,696.9 |
| 1,735.2 |
| 1,587.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,209.5 |
| 1,007.5 |
| 1,953.4 |
| - |
| 540.6 |
| 584.3 |
| 581.1 |
| 736.2 |
| 851.0 |
| 975.0 |
| 767.8 |
| 740.1 |
| 598.3 |
| 889.8 |
| 769.2 |
| 787.4 |
| 621.0 |
| 862.6 |
| 654.5 |
| 617.5 |
| 624.3 |
| 676.4 |
| 595.1 |
| 2,121.6 |
| 1,672.0 |
| - |
| 1,765.1 |
| 1,826.0 |
| 1,941.5 |
| 1,931.2 |
| 1,898.2 |
| 1,873.0 |
| 1,921.3 |
| 1,960.8 |
| 1,929.5 |
| 1,869.9 |
| 1,829.6 |
| 1,804.1 |
| 1,789.2 |
| 1,723.3 |
| 1,743.1 |
| 1,692.2 |
| 1,696.9 |
| 1,735.2 |
| 1,587.3 |
| 2,003.6 |
| 1,784.2 |
| 1,332.5 |
| - |
| 1,387.5 |
| 1,447.0 |
| 1,554.4 |
| 1,547.4 |
| 1,512.8 |
| 1,483.0 |
| 1,538.2 |
| 1,576.3 |
| 1,543.6 |
| 1,532.1 |
| 1,498.9 |
| 1,494.5 |
| 1,479.2 |
| 1,412.9 |
| 1,432.3 |
| 1,393.3 |
| 1,411.4 |
| 1,436.8 |
| 1,287.8 |