| (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 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,006.5 | 3,368.0 | 2,806.6 | 3,403.1 | 2,573.8 | 2,027.4 | 2,413.3 | 3,036.7 | 2,839.5 | 2,750.1 | 3,602.0 | 3,435.4 | 2,143.0 | 1,581.2 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 3,368.0 | 2,027.4 | 2,750.1 | 1,581.2 | 1,290.9 | 1,622.6 | 1,167.6 | 857.9 | 648.2 | 1,036.6 | 714.6 | 600.3 | 782.1 | 553.7 | 465.8 | 279.8 | 221.4 | |||
| Restricted Cash | 24.4 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 2,566.9 | 1,985.9 | 2,473.1 | 2,536.7 | 2,913.1 | 3,488.8 | 2,054.1 | 2,205.2 | 1,312.4 | 1,518.0 | 845.2 | 632.2 | 621.4 | 770.7 | 563.4 | 630.6 | 334.0 | |||
| Cash And Short Term Investments | 5,934.9 | 4,013.3 | 5,223.2 | 4,117.9 | 4,204.0 | 5,111.4 | 3,221.7 | 3,063.1 | 1,960.6 | 2,554.6 | 1,559.8 | 1,232.5 | 1,403.5 | 1,324.4 | 1,029.2 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,527.3 | 1,225.4 | 1,130.2 | 942.1 | 782.7 | 645.5 | 645.2 | 682.3 | 507.9 | 430.2 | 394.3 | 315.1 | 301.4 | 370.3 | 297.9 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,840.0 | 1,487.2 | 1,220.6 | 893.2 | 587.1 | 601.5 | 595.5 | 409.0 | 241.2 | 182.3 | 167.9 | 181.7 | 179.6 | 121.5 | 112.1 | 86.8 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,618.9 | 6,527.9 | 5,099.6 | 3,612.1 | 2,845.0 | 2,335.0 | 1,836.0 | 1,248.2 | 960.1 | 780.3 | 699.2 | 610.3 | 484.2 | 376.2 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 255.1 | 193.4 | 188.7 | 147.0 | 121.2 | 81.6 | 123.5 | 100.7 | 82.5 | 68.5 | 52.6 | 61.6 | 46.2 | 57.6 | 45.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 1,538.0 |
| 1,536.1 |
| 1,103.1 |
| 1,290.9 |
| 1,346.7 |
| 1,615.5 |
| 1,401.8 |
| 1,622.6 |
| 1,370.6 |
| 2,035.6 |
| 1,223.8 |
| 1,167.6 |
| 969.6 |
| 790.3 |
| 875.7 |
| 857.9 |
| 1,008.3 |
| 1,203.5 |
| 974.7 |
| 648.2 |
| 875.0 |
| 696.5 |
| 708.6 |
| 1,036.6 |
| 1,021.6 |
| 1,193.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 2,510.8 | 2,566.9 | 2,102.2 | 1,923.4 | 1,937.5 | 1,985.9 | 1,818.4 | 1,720.5 | 1,960.6 | 2,473.1 | 2,873.7 | 2,363.8 | 2,549.2 | 2,536.7 | 2,775.9 | 2,901.3 | 2,882.5 | 2,913.1 | 2,741.5 | 2,823.7 | 3,155.7 | 3,488.8 | 3,347.6 | 2,452.7 | 2,029.6 | 2,054.1 | 1,928.0 | 1,928.1 | 1,933.0 | 2,205.2 | 2,127.6 | 1,729.0 | 1,542.6 | 1,312.4 | 1,271.8 | 1,126.9 | 756.2 | 1,518.0 | 1,193.7 | 990.3 |
| Cash And Short Term Investments | 4,517.3 | 5,934.9 | 4,908.8 | 5,326.5 | 4,511.3 | 4,013.3 | 4,231.7 | 4,757.2 | 4,800.1 | 5,223.2 | 6,475.7 | 5,799.2 | 4,692.2 | 4,117.9 | 4,313.9 | 4,437.4 | 3,985.6 | 4,204.0 | 4,088.2 | 4,439.2 | 4,557.5 | 5,111.4 | 4,718.2 | 4,488.3 | 3,253.4 | 3,221.7 | 2,897.6 | 2,718.4 | 2,808.7 | 3,063.1 | 3,135.9 | 2,932.5 | 2,517.3 | 1,960.6 | 2,146.8 | 1,823.4 | 1,464.8 | 2,554.6 | 2,215.3 | 2,183.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,595.6 | 1,527.3 | 1,259.7 | 1,269.2 | 1,221.5 | 1,225.4 | 1,153.0 | 1,109.1 | 1,127.9 | 1,130.2 | 962.7 | 904.2 | 925.3 | 942.1 | 849.6 | 838.5 | 906.1 | 782.7 | 695.0 | 699.9 | 654.3 | 645.5 | 588.6 | 508.8 | 527.6 | 645.2 | 639.0 | 633.4 | 547.6 | 682.3 | 580.4 | 532.5 | 474.9 | 507.9 | 468.0 | 481.1 | 412.9 | 430.2 | 432.0 | 403.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,945.1 | 1,840.0 | 1,781.9 | 1,667.0 | 1,553.6 | 1,487.2 | 1,481.7 | 1,383.9 | 1,299.3 | 1,220.6 | 1,147.5 | 1,005.2 | 946.6 | 893.2 | 837.1 | 724.0 | 653.0 | 587.1 | 584.9 | 569.7 | 576.8 | 601.5 | 662.9 | 645.5 | 620.3 | 595.5 | 579.6 | 512.8 | 468.3 | 409.0 | 370.1 | 331.5 | 283.6 | 241.2 | 225.2 | 214.2 | 213.5 | 182.3 | 183.5 | 169.2 |
| Prepaid Expenses | 751.5 | 477.3 | 574.9 | 483.2 | 371.4 | 385.1 | 349.2 | 404.1 | 405.4 | 314.0 | 317.0 | 323.2 | 312.9 | 299.8 | 292.5 | 292.6 | 258.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,809.5 | 9,779.5 | 8,525.3 | 8,745.9 | 7,657.8 | 7,111.0 | 7,215.6 | 7,654.3 | 7,632.7 | 7,888.0 | 8,902.9 | 8,031.8 | 6,877.0 | 6,253.0 | 6,293.1 | 6,292.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 6,244.5 | - | - | 5,099.6 | 4,545.2 | - | - | 3,612.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,811.5 | - | - | 1,562.0 | 1,468.2 | - | - | 1,237.9 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,447.9 | 5,342.4 | 5,150.9 | 4,985.3 | 4,799.0 | 4,646.6 | 4,433.0 | 4,116.8 | 3,799.6 | 3,537.6 | 3,077.0 | 2,830.8 | 2,580.2 | 2,374.2 | 2,243.7 | 2,109.3 | ||||||||||||||||||||||||
| Long Term Investments | 3,461.9 | 3,099.2 | 3,523.7 | 4,206.0 | 4,589.9 | 4,819.1 | 4,079.8 | 2,925.9 | 2,522.6 | 2,120.0 | 1,044.9 | 1,332.5 | 1,886.4 | 2,623.6 | 3,078.1 | 3,738.0 | 4,416.2 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 613.2 | 370.3 | 348.1 | 348.7 | 347.5 | 347.5 | 348.3 | 348.0 | 348.2 | 348.7 | 348.1 | 348.6 | 348.6 | 348.5 | 348.2 | 349.1 | 343.2 | 343.6 | ||||||||||||||||||||||
| Intangible Assets | 173.5 | 17.1 | 14.5 | 17.9 | 19.6 | 23.0 | 25.3 | 28.7 | 33.8 | 39.1 | 41.8 | 47.2 | 44.8 | 49.8 | 57.1 | 66.2 | 64.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 683.8 | 1,018.6 | 978.9 | 1,070.3 | 1,038.6 | 1,045.1 | 997.0 | 946.9 | 917.8 | 910.5 | 701.4 | 666.5 | 644.7 | 664.6 | 587.4 | 515.9 | 485.4 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20,111.0 | 20,458.7 | 19,351.8 | 20,163.2 | 19,220.4 | 18,743.2 | 17,743.4 | 16,649.9 | 15,828.0 | 15,441.5 | 14,712.7 | 13,903.3 | 13,053.2 | 12,974.0 | 13,260.8 | 13,705.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 332.9 | 255.1 | 291.2 | 266.8 | 276.2 | 193.4 | 218.7 | 194.4 | 194.4 | 188.7 | 196.2 | 199.7 | 164.1 | 147.0 | 164.2 | 149.7 | 128.1 | 121.2 | 120.0 | 117.9 | 103.1 | 81.6 | 116.0 | 108.9 | 133.4 | 123.5 | 132.4 | 129.6 | 130.6 | 100.7 | 96.4 | 102.2 | 96.3 | 82.5 | 80.4 | 74.2 | 74.0 | 68.5 | 60.6 | 64.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 559.5 | 506.7 | 491.1 | 499.9 | 496.3 | 468.8 | 426.0 | 433.9 | 437.5 | 446.1 | 394.8 | 405.2 | 417.8 | 397.3 | 358.9 | 376.3 | 386.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 370.7 | 648.4 | 455.5 | 420.8 | 309.7 | 535.6 | 377.5 | 321.3 | 238.4 | 436.4 | 374.8 | 346.6 | 260.9 | 401.6 | 308.2 | 278.6 | 219.8 | |||||||||||||||||||||||
| Other Current Liabilities | 647.9 | 596.0 | 565.4 | 505.1 | 455.9 | 547.5 | 654.6 | 537.9 | 504.8 | 587.5 | 710.6 | 586.9 | 464.6 | 476.2 | 402.1 | 370.4 | 378.3 | |||||||||||||||||||||||
| Total Current Liabilities | 1,911.0 | 2,006.2 | 1,803.2 | 1,692.6 | 1,538.1 | 1,745.3 | 1,676.8 | 1,487.5 | 1,375.1 | 1,658.7 | 1,676.4 | 1,538.4 | 1,307.4 | 1,422.1 | 1,233.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 104.0 | 91.4 | 79.4 | 71.8 | 63.6 | 54.1 | 59.6 | 43.5 | 50.2 | 45.6 | 42.5 | 45.4 | 44.7 | 41.0 | 36.7 | 37.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,513.8 | 2,517.0 | 2,309.7 | 2,210.1 | 2,012.7 | 2,213.6 | 2,065.9 | 1,853.4 | 1,781.6 | 2,044.2 | 2,089.2 | 1,943.6 | 1,759.0 | 1,861.4 | 1,686.8 | 1,622.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,397.7 | 7,011.8 | 6,424.0 | 7,605.5 | 7,139.4 | 6,803.3 | 6,129.8 | 5,581.7 | 5,067.9 | 4,743.0 | 4,209.2 | 3,807.7 | 3,397.4 | 3,500.1 | 4,017.8 | 4,682.8 | 4,858.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 16.5 | 43.3 | 26.5 | 3.0 | (27.1) | (51.3) | 12.9 | (23.5) | (8.7) | (12.2) | (56.5) | (79.8) | (108.5) | (162.5) | (187.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 122.7 | 117.7 | 112.4 | 107.4 | 101.3 | 95.9 | 94.2 | 88.2 | 83.8 | 89.7 | 84.5 | 80.6 | 76.5 | 70.7 | 58.6 | 59.4 | 54.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 17,474.5 | 17,824.0 | 16,929.7 | 17,845.7 | 17,106.4 | 16,433.7 | 15,583.3 | 14,708.3 | 13,962.6 | 13,307.6 | 12,539.0 | 11,879.1 | 11,217.7 | 11,041.9 | 11,515.4 | 12,023.0 | ||||||||||||||||||||||||
| Total Equity | 17,597.2 | 17,941.7 | 17,042.1 | 17,953.1 | 17,207.7 | 16,529.6 | 15,677.5 | 14,796.5 | 14,046.4 | 13,397.3 | 12,623.5 | 11,959.7 | 11,294.2 | 11,112.6 | 11,574.0 | 12,082.4 | 12,156.9 | 11,951.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 6,898.5 | 7,773.3 | 6,722.1 | 7,053.3 | 6,119.7 | 5,365.7 | 5,538.8 | 6,166.8 | 6,257.6 | 6,229.3 | 7,226.5 | 6,493.4 | 5,569.6 | 4,830.9 | 5,059.7 | 5,117.5 | 4,691.0 | |||||||||||||||||||||||
| Book Value | 17,474.5 | 17,824.0 | 16,929.7 | 17,845.7 | 17,106.4 | 16,433.7 | 15,583.3 | 14,708.3 | 13,962.6 | 13,307.6 | 12,539.0 | 11,879.1 | 11,217.7 | 11,041.9 | 11,515.4 | 12,023.0 | 12,102.3 | 11,901.1 | ||||||||||||||||||||||
| Tangible Book Value | 16,687.8 | 17,436.6 | 16,567.1 | 17,479.1 | 16,739.3 | 16,063.2 | 15,209.7 | 14,331.6 | 13,580.6 | 12,919.8 | 12,149.1 | 11,483.3 | 10,824.3 | 10,643.6 | 11,110.1 | 11,607.7 | 11,695.0 | |||||||||||||||||||||||
| 194.6 |
| 122.8 |
| 34.4 |
| - |
| - |
| 256.7 |
| - |
| - |
| 910.4 |
| 555.4 |
| 451.3 |
| 122.8 |
| 34.4 |
| 246.8 |
| 205.4 |
| 170.1 |
| - |
| - |
| 57.6 |
| 63.5 |
| - |
| - |
| Prepaid Expenses | 477.3 | 385.1 | 314.0 | 299.8 | 271.1 | 267.5 | 200.2 | 178.8 | 99.2 | 83.3 | 73.5 | 82.6 | 38.3 | 67.3 | 20.9 | 23.3 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 9,779.5 | 7,111.0 | 7,888.0 | 6,253.0 | 5,844.9 | 6,625.9 | 4,662.6 | 4,333.2 | 2,808.9 | 3,250.4 | 2,195.5 | 1,811.9 | 1,932.4 | 1,892.8 | 1,466.3 | 1,275.8 | 847.1 | 703.9 | - | - |
| 305.8 |
| 246.8 |
| 191.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,276.5 | 1,881.3 | 1,562.0 | 1,237.9 | 968.6 | 757.7 | 563.1 | 436.2 | 347.0 | 321.9 | 267.1 | 222.9 | 174.3 | 134.4 | 108.6 | 87.0 | 65.6 | - | - | - |
| Property,Plant & Equipment Net | 5,342.4 | 4,646.6 | 3,537.6 | 2,374.2 | 1,876.4 | 1,577.3 | 1,272.9 | 812.0 | 613.1 | 458.4 | 432.1 | 387.4 | 309.9 | 241.8 | 197.2 | 159.8 | 125.7 | 117.0 | - | - |
| Long Term Investments | 3,099.2 | 4,819.1 | 2,120.0 | 2,623.6 | 4,415.5 | 1,757.7 | 2,623.5 | 1,771.3 | 1,885.9 | 2,283.3 | 1,788.0 | 1,264.5 | 1,350.4 | 1,596.1 | 1,142.6 | 698.5 | 616.6 | 450.5 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 370.3 | 347.5 | 348.7 | 348.5 | 343.6 | 336.7 | 307.2 | 240.6 | 201.1 | 201.1 | 201.1 | 198.0 | 137.4 | 138.1 | 116.9 | 116.9 | 110.7 | 110.7 | - | - |
| Intangible Assets | 17.1 | 23.0 | 39.1 | 49.8 | 70.5 | 77.4 | 112.1 | 66.7 | 26.0 | 31.5 | 49.7 | 74.1 | 64.3 | 83.6 | 71.0 | 66.1 | 56.2 | 56.2 | - | - |
| Operating Lease Right Of Use Assets | 150.8 | 136.4 | 79.3 | 82.2 | 74.4 | 63.9 | 74.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,018.6 | 1,045.1 | 910.5 | 664.6 | 441.4 | 367.7 | 425.6 | 428.6 | 72.0 | 150.9 | 167.8 | 171.3 | 126.1 | 87.0 | 69.1 | 73.3 | 53.4 | 35.9 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,458.7 | 18,743.2 | 15,441.5 | 12,974.0 | 13,555.0 | 11,168.9 | 9,733.2 | 7,846.7 | 5,776.8 | 6,486.9 | 4,907.3 | 3,959.4 | 3,950.3 | 4,059.2 | 3,063.1 | 2,390.4 | 1,809.7 | 1,474.6 | - | - |
| 35.6 |
| 27.6 |
| 20.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 506.7 | 468.8 | 446.1 | 397.3 | 377.2 | 350.3 | 337.8 | 294.3 | 243.8 | 240.6 | 225.6 | 216.6 | 200.1 | 185.7 | 154.2 | 126.1 | 99.4 | 78.0 | - | - |
| Operating Lease Liabilities Current | 39.0 | 33.5 | 25.3 | 24.2 | 20.4 | 21.9 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 648.4 | 535.6 | 436.4 | 401.6 | 350.1 | 235.0 | 251.6 | 193.8 | 169.5 | 151.0 | 96.4 | 126.8 | 63.9 | 54.3 | 83.1 | 63.4 | 49.8 | 36.9 | - | - |
| Other Current Liabilities | 596.0 | 547.5 | 587.5 | 476.2 | 301.3 | 298.3 | 317.3 | 231.8 | 168.9 | - | - | - | - | 54.3 | 37.5 | 48.7 | 26.0 | 29.1 | - | - |
| Total Current Liabilities | 2,006.2 | 1,745.3 | 1,658.7 | 1,422.1 | 1,149.8 | 965.2 | 1,030.2 | 820.6 | 662.8 | 596.5 | 491.9 | 501.2 | 380.9 | 401.6 | 320.6 | 273.8 | 202.8 | 164.5 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 131.9 | 112.5 | 64.5 | 69.6 | 66.6 | 58.0 | 68.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 91.4 | 54.1 | 45.6 | 41.0 | 36.8 | 32.1 | 27.4 | 33.0 | 24.8 | - | - | - | - | - | - | - | 1.1 | 1.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | 327.1 | 112.6 | 95.9 | 78.8 | 68.0 | 77.5 | 96.9 | 79.2 | 69.6 | 42.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,517.0 | 2,213.6 | 2,044.2 | 1,861.4 | 1,603.5 | 1,409.8 | 1,448.5 | 1,159.2 | 996.4 | 709.1 | 587.8 | 580.0 | 448.9 | 479.1 | 417.5 | 353.0 | 272.4 | 207.9 | - | - |
| 0.0 |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,011.8 | 6,803.3 | 4,743.0 | 3,500.1 | 4,760.9 | 3,261.3 | 2,494.5 | 1,521.7 | 115.0 | 1,574.9 | 899.2 | 487.7 | 979.4 | 1,333.4 | 901.9 | 718.9 | 511.7 | 397.8 | - | - |
| Accumulated Other Comprehensive Income | 43.3 | (51.3) | (12.2) | (162.5) | (24.2) | 24.9 | 12.4 | (13.3) | (15.5) | (8.9) | (9.5) | (5.1) | 2.1 | 6.6 | 0.9 | 1.6 | 1.3 | (2.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 117.7 | 95.9 | 89.7 | 70.7 | 50.4 | 27.6 | 20.9 | 8.7 | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 17,824.0 | 16,433.7 | 13,307.6 | 11,041.9 | 11,901.1 | 9,731.5 | 8,263.8 | 6,678.8 | 4,778.8 | 5,777.8 | 4,319.5 | 3,379.4 | 3,501.4 | 3,580.1 | 2,645.6 | 2,037.4 | 1,537.3 | 1,266.7 | 888.7 | 589.7 |
| Total Equity | 17,941.7 | 16,529.6 | 13,397.3 | 11,112.6 | 11,951.5 | 9,759.1 | 8,284.7 | 6,687.5 | 4,780.4 | 5,820.5 | 4,319.5 | 3,379.4 | 3,501.4 | 3,580.1 | 2,645.6 | 2,037.4 | 1,537.3 | 1,266.7 | 888.7 | 589.7 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 7,773.3 | 5,365.7 | 6,229.3 | 4,830.9 | 4,695.1 | 5,660.7 | 3,632.4 | 3,512.6 | 2,146.1 | 2,653.9 | 1,703.6 | 1,310.7 | 1,551.5 | 1,491.2 | 1,145.7 | 1,002.0 | 644.3 | 539.4 | - | - |
| Book Value | 17,824.0 | 16,433.7 | 13,307.6 | 11,041.9 | 11,901.1 | 9,731.5 | 8,263.8 | 6,678.8 | 4,778.8 | 5,777.8 | 4,319.5 | 3,379.4 | 3,501.4 | 3,580.1 | 2,645.6 | 2,037.4 | 1,537.3 | 1,266.7 | 888.7 | 589.7 |
| Tangible Book Value | 17,436.6 | 16,063.2 | 12,919.8 | 10,643.6 | 11,487.0 | 9,317.4 | 7,844.5 | 6,371.5 | 4,551.7 | 5,545.2 | 4,068.7 | 3,107.3 | 3,299.7 | 3,358.4 | 2,457.7 | 1,854.4 | 1,370.4 | 1,099.7 | - | - |
| 271.1 |
| 359.9 |
| 307.8 |
| 277.8 |
| 267.5 |
| 330.6 |
| 256.4 |
| 290.2 |
| 200.2 |
| 200.8 |
| 207.0 |
| 200.4 |
| 178.8 |
| 166.2 |
| 189.6 |
| 105.9 |
| 99.2 |
| 88.9 |
| 123.5 |
| 76.5 |
| 83.3 |
| 80.6 |
| 70.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,803.2 |
| 5,844.9 |
| 5,728.0 |
| 6,016.6 |
| 6,066.4 |
| 6,625.9 |
| 6,300.3 |
| 5,899.0 |
| 4,691.5 |
| 4,662.6 |
| 4,317.0 |
| 4,071.6 |
| 4,025.0 |
| 4,333.2 |
| 4,252.6 |
| 3,986.1 |
| 3,381.7 |
| 2,808.9 |
| 2,928.9 |
| 2,642.2 |
| 2,167.7 |
| 3,250.4 |
| 2,911.4 |
| 2,827.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,968.2 |
| 1,876.4 |
| 1,737.9 |
| 1,651.2 |
| 1,592.9 |
| 1,577.3 |
| 1,509.7 |
| 1,450.3 |
| 1,369.2 |
| 1,272.9 |
| 1,136.8 |
| 1,032.4 |
| 935.4 |
| 812.0 |
| 746.4 |
| 688.8 |
| 661.9 |
| 613.1 |
| 584.8 |
| 540.1 |
| 497.4 |
| 458.4 |
| 447.3 |
| 440.1 |
| 4,415.5 |
| 4,131.5 |
| 3,295.6 |
| 2,673.0 |
| 1,757.7 |
| 1,643.2 |
| 1,586.5 |
| 2,642.7 |
| 2,623.5 |
| 2,533.0 |
| 2,429.8 |
| 2,255.9 |
| 1,771.3 |
| 1,434.6 |
| 1,327.1 |
| 1,550.9 |
| 1,885.9 |
| 1,655.2 |
| 1,599.9 |
| 1,682.0 |
| 2,283.3 |
| 2,346.0 |
| 2,041.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 344.3 |
| 344.3 |
| 344.5 |
| 336.7 |
| 336.3 |
| 336.8 |
| 335.0 |
| 307.2 |
| 304.7 |
| 244.9 |
| 247.5 |
| 240.6 |
| 236.1 |
| 210.9 |
| 201.1 |
| 201.1 |
| 201.1 |
| 201.1 |
| 201.1 |
| 201.1 |
| 201.1 |
| 201.1 |
| 70.5 |
| 77.2 |
| 84.0 |
| 87.2 |
| 77.4 |
| 88.9 |
| 101.0 |
| 117.4 |
| 112.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.0 |
| 72.8 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 441.4 |
| 411.5 |
| 394.4 |
| 336.6 |
| 367.7 |
| 360.3 |
| 365.5 |
| 364.7 |
| 425.6 |
| 424.1 |
| 369.1 |
| 392.4 |
| 428.6 |
| 411.5 |
| 415.4 |
| 426.8 |
| 72.0 |
| 119.8 |
| 115.1 |
| 119.6 |
| 150.9 |
| 133.1 |
| 126.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,678.4 |
| 13,555.0 |
| 12,934.6 |
| 12,297.0 |
| 11,540.4 |
| 11,168.9 |
| 10,617.5 |
| 10,103.6 |
| 9,891.1 |
| 9,733.2 |
| 9,131.3 |
| 8,531.6 |
| 8,234.9 |
| 7,846.7 |
| 7,318.6 |
| 6,849.6 |
| 6,426.2 |
| 5,776.8 |
| 5,644.6 |
| 5,250.8 |
| 4,808.0 |
| 6,486.9 |
| 6,174.7 |
| 5,780.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 377.2 |
| 348.5 |
| 360.0 |
| 358.1 |
| 350.3 |
| 327.8 |
| 343.1 |
| 337.4 |
| 337.8 |
| 307.6 |
| 306.8 |
| 298.4 |
| 294.3 |
| 281.0 |
| 272.1 |
| 254.6 |
| 243.8 |
| 282.5 |
| 288.9 |
| 273.3 |
| 240.6 |
| 229.6 |
| 228.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 5.5 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.1 |
| 265.3 |
| 254.0 |
| 194.8 |
| 235.0 |
| 175.2 |
| 168.7 |
| 156.5 |
| 251.6 |
| 187.4 |
| 160.5 |
| 125.1 |
| 193.8 |
| 146.1 |
| 128.0 |
| 103.6 |
| 167.6 |
| 124.7 |
| 111.1 |
| 85.9 |
| 136.4 |
| 104.1 |
| 94.5 |
| 301.3 |
| 293.5 |
| 272.7 |
| 248.6 |
| 298.3 |
| 275.7 |
| 304.1 |
| 318.6 |
| 317.3 |
| 303.5 |
| 210.6 |
| 186.1 |
| 231.8 |
| 179.8 |
| 164.1 |
| 126.7 |
| 168.9 |
| 128.1 |
| 125.6 |
| 125.0 |
| 151.0 |
| 133.8 |
| 101.6 |
| 1,175.0 |
| 1,112.2 |
| 1,149.8 |
| 1,027.3 |
| 1,004.6 |
| 904.6 |
| 965.2 |
| 894.7 |
| 924.8 |
| 945.9 |
| 1,030.2 |
| 930.9 |
| 807.5 |
| 740.2 |
| 820.6 |
| 703.3 |
| 666.4 |
| 581.2 |
| 662.8 |
| 615.7 |
| 599.8 |
| 558.2 |
| 596.5 |
| 528.1 |
| 489.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.2 |
| 69.6 |
| 71.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.4 |
| 36.8 |
| 35.0 |
| 32.0 |
| 31.1 |
| 32.1 |
| 30.3 |
| 28.4 |
| 28.8 |
| 27.4 |
| 27.9 |
| 31.7 |
| 30.8 |
| 33.0 |
| 26.1 |
| 30.1 |
| 25.4 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 22.0 |
| 69.0 |
| 128.7 |
| 122.3 |
| 112.6 |
| 104.8 |
| 109.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,521.5 |
| 1,603.5 |
| 1,475.1 |
| 1,417.5 |
| 1,350.2 |
| 1,409.8 |
| 1,330.8 |
| 1,337.2 |
| 1,360.6 |
| 1,448.5 |
| 1,354.2 |
| 1,252.0 |
| 1,194.5 |
| 1,159.2 |
| 1,030.1 |
| 980.4 |
| 919.8 |
| 996.4 |
| 684.7 |
| 728.5 |
| 680.5 |
| 709.1 |
| 632.9 |
| 599.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,760.9 |
| 4,390.1 |
| 4,022.7 |
| 3,514.7 |
| 3,261.3 |
| 2,937.2 |
| 2,633.0 |
| 2,570.9 |
| 2,494.5 |
| 2,142.6 |
| 1,819.0 |
| 1,696.0 |
| 1,521.7 |
| 1,234.0 |
| 948.1 |
| 698.0 |
| 115.0 |
| 776.6 |
| 482.3 |
| 263.3 |
| 1,574.9 |
| 1,402.8 |
| 1,193.0 |
| (144.2) |
| (110.7) |
| (24.2) |
| 5.3 |
| 10.3 |
| 11.4 |
| 24.9 |
| 16.2 |
| 22.3 |
| 8.9 |
| 12.4 |
| 17.8 |
| 16.1 |
| (0.7) |
| (13.3) |
| (16.7) |
| (16.4) |
| (18.1) |
| (15.5) |
| (9.2) |
| (9.8) |
| (8.0) |
| (8.9) |
| 4.0 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.4 |
| 48.6 |
| 42.0 |
| 36.7 |
| 27.6 |
| 28.9 |
| 25.9 |
| 23.8 |
| 20.9 |
| 15.7 |
| 14.3 |
| 16.2 |
| 8.7 |
| 7.9 |
| 8.6 |
| 9.3 |
| 1.6 |
| 2.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 12,102.3 |
| 11,901.1 |
| 11,410.9 |
| 10,837.5 |
| 10,153.5 |
| 9,731.5 |
| 9,257.8 |
| 8,740.5 |
| 8,506.7 |
| 8,263.8 |
| 7,761.4 |
| 7,265.3 |
| 7,024.2 |
| 6,678.8 |
| 6,280.6 |
| 5,860.6 |
| 5,497.1 |
| 4,778.8 |
| 4,957.9 |
| 4,522.3 |
| 4,127.5 |
| 5,777.8 |
| 5,541.8 |
| 5,181.5 |
| 11,459.5 |
| 10,879.5 |
| 10,190.2 |
| 9,759.1 |
| 9,286.7 |
| 8,766.4 |
| 8,530.5 |
| 8,284.7 |
| 7,777.1 |
| 7,279.6 |
| 7,040.4 |
| 6,687.5 |
| 6,288.5 |
| 5,869.2 |
| 5,506.4 |
| 4,780.4 |
| 4,959.9 |
| 4,522.3 |
| 4,127.5 |
| 5,777.8 |
| 5,541.8 |
| 5,181.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,695.1 |
| 4,700.7 |
| 5,012.0 |
| 5,161.8 |
| 5,660.7 |
| 5,405.6 |
| 4,974.2 |
| 3,745.6 |
| 3,632.4 |
| 3,386.1 |
| 3,264.1 |
| 3,284.8 |
| 3,512.6 |
| 3,549.3 |
| 3,319.7 |
| 2,800.5 |
| 2,146.1 |
| 2,313.2 |
| 2,042.4 |
| 1,609.5 |
| 2,653.9 |
| 2,383.3 |
| 2,337.9 |
| 11,410.9 |
| 10,837.5 |
| 10,153.5 |
| 9,731.5 |
| 9,257.8 |
| 8,740.5 |
| 8,506.7 |
| 8,263.8 |
| 7,761.4 |
| 7,265.3 |
| 7,024.2 |
| 6,678.8 |
| 6,280.6 |
| 5,860.6 |
| 5,497.1 |
| 4,778.8 |
| 4,957.9 |
| 4,522.3 |
| 4,127.5 |
| 5,777.8 |
| 5,541.8 |
| 5,181.5 |
| 11,487.0 |
| 10,989.4 |
| 10,409.2 |
| 9,721.8 |
| 9,317.4 |
| 8,832.6 |
| 8,302.7 |
| 8,054.3 |
| 7,844.5 |
| 7,456.7 |
| 7,020.4 |
| 6,776.7 |
| 6,438.2 |
| 6,044.5 |
| 5,649.7 |
| 5,296.0 |
| 4,577.7 |
| 4,756.8 |
| 4,321.2 |
| 3,926.4 |
| 5,576.7 |
| 5,340.7 |
| 4,980.4 |