| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 11,963.2 | 14,043.9 | 11,458.5 | 11,260.4 | 11,176.3 | 12,153.4 | 10,573.5 | 10,841.6 | 7,615.7 | 8,526.4 | 8,817.4 | 8,004.9 | 7,508.5 | 9,703.1 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 14,043.9 | 12,153.4 | 8,526.4 | 9,703.1 | 10,755.1 | 9,055.1 | 7,678.8 | 5,258.8 | 3,807.6 | 3,638.6 | 4,276.8 | 3,907.6 | - | 168.5 | 441.3 | 130.5 | 237.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 150.1 | 264.6 | 84.7 | 366.5 | ||
| Cash And Short Term Investments | 14,043.9 | 12,153.4 | 8,526.4 | 9,703.1 | 10,755.1 | 9,055.1 | 7,678.8 | 5,258.8 | 3,807.6 | 3,638.6 | 4,276.8 | 3,907.6 | - | 318.6 | 705.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 339.0 | 123.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | 309.9 | 288.1 | 422.9 | 364.3 | - | 354.6 | 58.3 | 59.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 1,227.4 | 1,260.6 | 1,148.1 | 1,299.6 | - | 1,207.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 15,895.9 | 13,530.6 | 9,698.8 | 8,774.1 | 9,125.7 | 8,352.0 | 8,337.1 | 7,617.6 | 7,380.4 | 7,400.6 | 8,527.9 | 8,180.9 | - | 1,874.4 | 1,546.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | 226.1 | 243.5 | 249.8 | 291.6 | 307.5 | 359.4 | 362.6 | 367.5 | 364.5 | - | 244.6 | 243.8 | 243.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 17,663.1 | 13,973.7 | 10,688.5 | 9,302.5 | 9,347.6 | 9,116.8 | 8,885.6 | 8,005.1 | 7,906.3 | 7,711.2 | 8,539.9 | 8,192.9 | - | 1,903.7 | 1,680.1 | 1,771.8 | |||
| 9,477.5 |
| 8,523.1 |
| 8,500.8 |
| 10,755.1 |
| 9,480.9 |
| 8,443.2 |
| 8,649.0 |
| 9,055.1 |
| 8,426.8 |
| 6,883.9 |
| 6,710.7 |
| 7,678.8 |
| 6,011.4 |
| 5,393.7 |
| 5,517.1 |
| 5,275.5 |
| 4,741.1 |
| 5,144.6 |
| 3,807.6 |
| 4,661.9 |
| 4,261.4 |
| 3,638.6 |
| 3,030.9 |
| 2,604.1 |
| 4,276.8 |
| 3,491.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 11,963.2 | 14,043.9 | 11,458.5 | 11,260.4 | 11,176.3 | 12,153.4 | 10,573.5 | 10,841.6 | 7,615.7 | 8,526.4 | 8,817.4 | 8,004.9 | 7,508.5 | 9,703.1 | 9,477.5 | 8,523.1 | 8,500.8 | 10,755.1 | 9,480.9 | 8,443.2 | 8,649.0 | 9,055.1 | 8,426.8 | 6,883.9 | 6,710.7 | 7,678.8 | 6,011.4 | 5,393.7 | 5,517.1 | 5,275.5 | 4,741.1 | 5,144.6 | 3,807.6 | 4,661.9 | 4,261.4 | 3,638.6 | 3,030.9 | 2,604.1 | 4,276.8 | 3,491.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 309.9 | 316.7 | 310.3 | 288.1 | 330.1 | 332.1 | 422.9 | 381.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,361.9 | - | - | 1,227.4 | - | - | 1,260.6 | - | - | 1,148.1 | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,753.3 | 1,803.5 | 1,803.4 | |||||||||||||||||||||||
| Goodwill | 1,725.9 | 1,837.6 | 1,840.4 | 1,842.1 | 1,824.6 | 1,827.9 | 1,833.0 | 1,822.8 | 1,824.0 | 1,847.9 | 1,739.5 | 1,738.2 | 1,735.9 | 1,736.1 | 1,733.0 | 1,739.8 | 1,745.7 | 1,745.1 | ||||||||||||||||||||||
| Intangible Assets | 113.2 | 202.6 | 212.3 | 217.9 | 213.3 | 226.4 | 239.3 | 234.5 | 239.9 | 196.9 | 132.7 | 134.9 | 137.0 | 139.5 | 141.4 | 145.3 | 149.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 74,380.5 | 76,012.3 | 69,319.7 | 67,285.3 | 70,218.9 | 64,360.3 | 63,275.1 | 63,000.5 | 60,933.0 | 57,905.2 | 56,044.6 | 53,740.0 | 52,032.9 | 51,057.7 | 55,229.8 | 57,213.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,917.5 | 1,767.2 | 1,231.3 | 1,315.1 | 1,172.8 | 443.2 | 1,718.5 | 1,625.3 | 1,250.0 | 989.7 | 924.9 | 846.9 | 477.8 | 528.4 | 564.2 | 354.2 | 467.9 | 221.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 69.5 | 92.3 | 84.8 | 87.8 | 81.0 | 79.1 | 55.6 | 56.5 | 52.6 | 48.3 | 27.9 | 26.4 | 29.0 | 27.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 17,229.4 | 15,895.9 | 16,013.6 | 15,352.0 | 14,785.6 | 13,530.6 | 12,922.0 | 12,666.6 | 9,917.3 | 9,698.8 | 9,462.5 | 8,785.5 | 8,625.6 | 8,774.1 | 8,635.5 | 8,882.1 | 8,896.0 | 9,125.7 | 8,670.7 | 8,823.2 | 8,243.2 | 8,352.0 | 8,419.8 | 8,020.4 | 8,451.5 | 8,337.1 | 7,968.8 | 7,861.0 | 7,685.9 | 7,885.8 | 7,715.0 | 8,499.7 | 7,380.4 | 8,084.9 | 8,198.4 | 7,400.6 | 7,169.8 | 7,620.5 | 8,527.9 | 8,454.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 63,718.4 | 65,369.7 | 58,818.4 | 56,902.8 | 59,950.0 | 54,134.9 | 53,159.3 | 53,047.9 | 51,065.1 | 48,102.6 | 46,279.0 | 43,974.4 | 42,219.7 | 40,630.7 | 44,731.1 | 46,701.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 231.4 | 233.5 | 226.1 | 228.8 | 232.3 | 240.2 | 243.5 | 245.6 | 247.0 | 246.7 | 249.8 | 259.2 | 267.1 | 277.1 | 291.6 | 299.9 | 290.7 | 298.3 | 356.2 | 333.3 | 357.2 | 359.4 | 358.6 | 359.8 | 362.6 | 360.4 | 362.3 | 367.5 | 366.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 8,646.3 | 8,574.8 | 8,461.9 | 8,309.0 | 8,311.9 | 8,270.1 | 8,124.1 | 8,022.5 | 7,937.9 | 7,849.8 | 7,852.5 | 7,868.8 | 7,930.6 | 8,418.4 | 8,350.6 | 8,228.5 | 8,189.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (315.0) | (384.4) | (374.9) | (339.7) | (408.1) | (423.1) | (370.0) | (410.7) | (396.4) | (395.5) | (398.3) | (370.1) | (421.1) | (379.4) | (350.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 50.9 | 67.5 | 62.2 | 77.1 | 64.2 | 68.2 | 69.4 | 77.1 | 87.4 | 92.3 | 66.3 | 69.6 | 56.2 | 62.6 | 67.8 | 68.0 | 58.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 10,610.8 | 10,574.7 | 10,438.7 | 10,305.0 | 10,204.2 | 10,156.8 | 10,045.9 | 9,875.1 | 9,780.1 | 9,709.8 | 9,698.8 | 9,695.7 | 9,755.2 | 10,232.8 | 10,292.5 | 10,300.2 | ||||||||||||||||||||||||
| Total Equity | 10,661.7 | 10,642.2 | 10,500.9 | 10,382.2 | 10,268.4 | 10,225.0 | 10,115.4 | 9,952.2 | 9,867.5 | 9,802.1 | 9,765.1 | 9,765.3 | 9,811.4 | 10,295.5 | 10,360.4 | 10,368.1 | 10,548.9 | 10,579.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,146.9 | 17,663.1 | 17,245.0 | 16,667.1 | 15,958.4 | 13,973.7 | 14,640.5 | 14,291.9 | 11,167.3 | 10,688.5 | 10,387.4 | 9,632.4 | 9,103.3 | 9,302.5 | 9,199.7 | 9,236.3 | 9,363.9 | 9,347.6 | 8,978.0 | 9,299.1 | 9,126.1 | 9,116.8 | 9,225.2 | 8,677.3 | 9,074.7 | 8,885.6 | 8,487.7 | 8,371.4 | 8,216.4 | 8,322.0 | 8,221.2 | 8,967.8 | 7,906.3 | 8,524.0 | 8,621.3 | 7,711.2 | 7,567.0 | 7,932.3 | 8,539.9 | 8,816.5 |
| Net debt | 7,183.7 | 3,619.2 | 5,786.5 | 5,406.7 | 4,782.0 | 1,820.3 | 4,067.1 | 3,450.3 | 3,551.6 | 2,162.1 | 1,570.0 | 1,627.6 | 1,594.8 | (400.6) | (277.8) | 713.2 | 863.1 | (1,407.5) | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 10,610.8 | 10,574.7 | 10,438.7 | 10,305.0 | 10,204.2 | 10,156.8 | 10,045.9 | 9,875.1 | 9,780.1 | 9,709.8 | 9,698.8 | 9,695.7 | 9,755.2 | 10,232.8 | 10,292.5 | 10,300.2 | 10,490.3 | 10,553.8 | ||||||||||||||||||||||
| Tangible Book Value | 8,771.7 | 8,534.5 | 8,386.0 | 8,245.0 | 8,166.3 | 8,102.5 | 7,973.6 | 7,817.8 | 7,716.1 | 7,665.1 | 7,826.7 | 7,822.5 | 7,882.4 | 8,357.3 | 8,418.1 | 8,415.1 | 8,595.6 | |||||||||||||||||||||||
| 457.0 |
| 287.2 |
| - |
| - |
| - |
| 215.2 |
| 604.0 |
| 457.0 |
| 287.2 |
| 163.9 |
| 138.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 64.9 | 47.0 | 92.7 | 124.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,253.5 | 985.6 | 551.5 | 866.6 | - | - |
| 696.5 |
| 909.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 907.2 | 816.1 | 551.5 | 524.6 | 526.0 | - | - | - | 518.1 | 538.7 | 421.8 | 413.8 | - | 323.2 | 286.3 | 251.9 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 385.0 | 351.0 | 709.2 | 721.9 | 726.4 | 885.9 | - | 884.1 | 410.2 | 657.9 | 534.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,226.9 | 3,832.7 | 2,128.2 | 1,028.0 | - | - |
| Equity Method Investments | - | - | - | - | 1,745.8 | 1,686.6 | 1,653.0 | 2,417.3 | 2,125.1 | 1,757.4 | 1,712.6 | 1,258.3 | - | 793.8 | 959.9 | 972.2 | 2,006.6 | - | - |
| Goodwill | 1,837.6 | 1,827.9 | 1,847.9 | 1,736.1 | 1,745.1 | 1,746.3 | 1,740.0 | 1,701.8 | 1,715.7 | 1,736.3 | 1,742.4 | 1,748.1 | 1,722.6 | 18.1 | 8.2 | 8.2 | - | - | - |
| Intangible Assets | 202.6 | 226.4 | 196.9 | 139.5 | 152.4 | 167.2 | 183.0 | 188.3 | 798.0 | 912.0 | 978.4 | 1,020.5 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 525.7 | 553.8 | 455.5 | 455.3 | 472.0 | 507.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 393.7 | 462.5 | 512.8 | - | - | - | - | - | 1,440.6 | 1,175.6 | 0.0 | 40.2 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 407.4 | 445.8 | 526.1 | 619.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 76,012.3 | 64,360.3 | 57,905.2 | 51,057.7 | 56,107.3 | 53,118.4 | 49,460.2 | 47,131.1 | 45,071.3 | 46,331.2 | 52,614.3 | 47,866.8 | - | 9,263.2 | 9,350.3 | 6,762.4 | 5,198.5 | - | - |
| - |
| - |
| - |
| Short Term Debt | 1,767.2 | 443.2 | 989.7 | 528.4 | 221.9 | 764.7 | 548.5 | 387.5 | 525.8 | 310.7 | 12.0 | 12.0 | - | 29.3 | 133.5 | 114.0 | 248.7 | - | - |
| Deferred Revenue Current | 92.3 | 79.1 | 48.3 | 27.0 | 49.7 | - | - | - | - | - | - | - | - | - | - | 82.0 | 98.5 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.6 | 26.0 | 32.0 | 9.9 | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 877.1 | 747.8 | 625.0 | 562.9 | - | - |
| 1,657.8 |
| 1,832.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 96.3 | 90.5 | 102.3 | 107.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 65,369.7 | 54,134.9 | 48,102.6 | 40,630.7 | 45,377.3 | 43,530.2 | 39,706.9 | 36,907.1 | 34,305.8 | 35,548.7 | 41,942.2 | 37,327.7 | - | 2,849.0 | 2,386.9 | 2,387.9 | 2,503.1 | - | - |
| 238.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 8,574.8 | 8,270.1 | 7,849.8 | 8,418.4 | 7,940.1 | 6,531.8 | 5,933.4 | 5,610.2 | 4,645.4 | 4,613.0 | 4,428.1 | 4,318.8 | - | 3,446.7 | 3,482.6 | 1,604.3 | 1,054.0 | - | - |
| Accumulated Other Comprehensive Income | (384.4) | (423.1) | (395.5) | (379.4) | (372.1) | (288.9) | (273.0) | 288.3 | 310.7 | 438.8 | 447.1 | 538.1 | - | 912.4 | 1,687.4 | 985.0 | (29.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 67.5 | 68.2 | 92.3 | 62.6 | 25.9 | 34.6 | 22.0 | 18.4 | 175.5 | 64.7 | 67.9 | 70.6 | - | 3.9 | 6.6 | 12.9 | 18.6 | - | - |
| Total Stockholders Equity | 10,574.7 | 10,156.8 | 9,709.8 | 10,232.8 | 10,553.8 | 9,403.9 | 9,579.7 | 10,060.9 | 10,128.1 | 10,401.2 | 10,302.2 | 10,102.5 | - | 6,174.4 | 6,956.8 | 4,361.6 | 2,676.8 | 5,591.5 | 3,912.3 |
| Total Equity | 10,642.2 | 10,225.0 | 9,802.1 | 10,295.5 | 10,579.6 | 9,438.5 | 9,601.7 | 10,079.3 | 10,303.6 | 10,465.9 | 10,370.0 | 10,173.1 | - | 6,178.3 | 6,963.4 | 4,374.5 | 2,695.4 | 5,591.5 | 3,912.3 |
| 2,081.5 |
| - |
| - |
| Net debt | 3,619.2 | 1,820.3 | 2,162.1 | (400.6) | (1,407.5) | 61.6 | 1,206.7 | 2,746.2 | 4,098.7 | 4,072.6 | 4,263.2 | 4,285.3 | - | 1,585.0 | 974.2 | 1,556.6 | 1,477.5 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 376.3 | 237.8 | (73.5) | 303.7 | - | - |
| Book Value | 10,574.7 | 10,156.8 | 9,709.8 | 10,232.8 | 10,553.8 | 9,403.9 | 9,579.7 | 10,060.9 | 10,128.1 | 10,401.2 | 10,302.2 | 10,102.5 | - | 6,174.4 | 6,956.8 | 4,361.6 | 2,676.8 | 5,591.5 | 3,912.3 |
| Tangible Book Value | 8,534.5 | 8,102.5 | 7,665.1 | 8,357.3 | 8,656.3 | 7,490.4 | 7,656.8 | 8,170.7 | 7,614.4 | 7,752.8 | 7,581.4 | 7,333.8 | - | 6,156.3 | 6,948.6 | 4,353.5 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 611.5 |
| - |
| - |
| 518.1 |
| - |
| - |
| 538.7 |
| - |
| - |
| 421.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 385.0 |
| - |
| - |
| - |
| 750.4 |
| 353.6 |
| 754.7 |
| 709.2 |
| 728.4 |
| 718.4 |
| 721.9 |
| 702.7 |
| 721.1 |
| 726.4 |
| 723.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,745.8 |
| 1,745.0 |
| 1,728.1 |
| 1,689.0 |
| 1,686.6 |
| 1,539.4 |
| 1,559.8 |
| 1,562.6 |
| 1,653.0 |
| 2,346.3 |
| 2,415.9 |
| 2,381.0 |
| 2,066.8 |
| 2,522.9 |
| 2,233.1 |
| 2,125.1 |
| 2,239.4 |
| 2,122.5 |
| 1,757.4 |
| 1,737.3 |
| 1,843.5 |
| 1,712.6 |
| 1,681.5 |
| 1,748.5 |
| 1,751.5 |
| 1,750.0 |
| 1,746.3 |
| 1,743.4 |
| 1,736.5 |
| 1,739.3 |
| 1,740.0 |
| 1,735.0 |
| 1,701.3 |
| 1,705.1 |
| 1,722.2 |
| 1,705.6 |
| 1,723.9 |
| 1,715.7 |
| 1,718.3 |
| 1,715.3 |
| 1,736.3 |
| 1,737.7 |
| 1,729.3 |
| 1,742.4 |
| 1,739.9 |
| 152.4 |
| 156.7 |
| 161.0 |
| 164.3 |
| 167.2 |
| 171.1 |
| 173.7 |
| 178.8 |
| 183.0 |
| 186.8 |
| 181.6 |
| 185.8 |
| 741.0 |
| 195.7 |
| 727.0 |
| 798.0 |
| 770.2 |
| 783.8 |
| 912.0 |
| 883.9 |
| 893.1 |
| 978.4 |
| 944.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 509.8 |
| 471.5 |
| - |
| 743.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60,036.5 |
| 60,404.1 |
| 58,037.4 |
| 57,979.0 |
| 56,868.9 |
| 53,118.4 |
| 51,774.0 |
| 50,283.2 |
| 51,778.1 |
| 49,460.2 |
| 49,263.2 |
| 48,523.9 |
| 48,959.3 |
| 47,169.1 |
| 49,401.8 |
| 49,001.5 |
| 45,071.3 |
| 48,376.1 |
| 45,980.0 |
| 46,331.2 |
| 45,041.9 |
| 43,134.4 |
| 52,614.3 |
| 52,556.0 |
| 307.3 |
| 475.8 |
| 882.9 |
| 764.7 |
| 805.4 |
| 656.9 |
| 623.2 |
| 548.5 |
| 518.9 |
| 510.4 |
| 530.5 |
| 436.2 |
| 506.2 |
| 468.0 |
| 525.8 |
| 439.1 |
| 422.9 |
| 310.7 |
| 397.2 |
| 311.9 |
| 12.0 |
| 362.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49,348.5 |
| 49,674.1 |
| 47,473.4 |
| 47,724.1 |
| 46,934.6 |
| 43,530.2 |
| 42,180.3 |
| 40,774.8 |
| 42,242.5 |
| 39,706.9 |
| 39,063.4 |
| 38,502.6 |
| 38,858.0 |
| 36,478.5 |
| 38,695.1 |
| 38,173.6 |
| 34,305.8 |
| 37,263.0 |
| 34,920.7 |
| 35,548.7 |
| 34,418.6 |
| 32,551.4 |
| 41,942.2 |
| 41,532.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,940.1 |
| 7,681.5 |
| 7,340.1 |
| 7,041.5 |
| 6,531.8 |
| 6,264.7 |
| 6,002.1 |
| 6,000.6 |
| 5,933.4 |
| 6,255.3 |
| 6,246.9 |
| 5,614.9 |
| 4,701.0 |
| 5,523.3 |
| 4,833.3 |
| 4,645.4 |
| 4,938.3 |
| 4,903.4 |
| 4,613.0 |
| 4,400.3 |
| 4,366.5 |
| 4,428.1 |
| 4,777.7 |
| (317.0) |
| (330.3) |
| (372.1) |
| (358.0) |
| (364.0) |
| (346.5) |
| (288.9) |
| (196.4) |
| (134.5) |
| (258.4) |
| (273.0) |
| (266.5) |
| (242.8) |
| 338.6 |
| 372.7 |
| 315.0 |
| 357.3 |
| 310.7 |
| 350.4 |
| 315.6 |
| 438.8 |
| 413.3 |
| 394.0 |
| 447.1 |
| 425.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 18.8 |
| 22.7 |
| 32.5 |
| 34.6 |
| 33.8 |
| 34.6 |
| 37.0 |
| 22.0 |
| 27.3 |
| 23.5 |
| 23.2 |
| 33.0 |
| 29.2 |
| 29.0 |
| 175.5 |
| 188.9 |
| 193.6 |
| 64.7 |
| 178.0 |
| 157.9 |
| 67.9 |
| 69.5 |
| 10,490.3 |
| 10,553.8 |
| 10,381.9 |
| 10,072.6 |
| 9,745.9 |
| 9,403.9 |
| 9,410.7 |
| 9,326.6 |
| 9,349.0 |
| 9,579.7 |
| 10,020.4 |
| 9,853.9 |
| 9,933.0 |
| 10,106.0 |
| 10,538.2 |
| 10,259.1 |
| 10,128.1 |
| 10,491.3 |
| 10,398.2 |
| 10,401.2 |
| 10,086.5 |
| 10,091.3 |
| 10,302.2 |
| 10,655.0 |
| 10,400.7 |
| 10,095.4 |
| 9,778.4 |
| 9,438.5 |
| 9,444.5 |
| 9,361.1 |
| 9,385.9 |
| 9,601.7 |
| 10,047.8 |
| 9,877.4 |
| 9,956.1 |
| 10,139.0 |
| 10,567.4 |
| 10,288.1 |
| 10,303.6 |
| 10,680.2 |
| 10,591.7 |
| 10,465.9 |
| 10,264.6 |
| 10,249.2 |
| 10,370.0 |
| 10,724.5 |
| (502.9) |
| 855.9 |
| 477.1 |
| 61.6 |
| 798.4 |
| 1,793.4 |
| 2,364.0 |
| 1,206.7 |
| 2,476.3 |
| 2,977.7 |
| 2,699.3 |
| 3,046.5 |
| 3,480.1 |
| 3,823.1 |
| 4,098.7 |
| 3,862.1 |
| 4,359.9 |
| 4,072.6 |
| 4,536.1 |
| 5,328.3 |
| 4,263.2 |
| 5,325.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,381.9 |
| 10,072.6 |
| 9,745.9 |
| 9,403.9 |
| 9,410.7 |
| 9,326.6 |
| 9,349.0 |
| 9,579.7 |
| 10,020.4 |
| 9,853.9 |
| 9,933.0 |
| 10,106.0 |
| 10,538.2 |
| 10,259.1 |
| 10,128.1 |
| 10,491.3 |
| 10,398.2 |
| 10,401.2 |
| 10,086.5 |
| 10,091.3 |
| 10,302.2 |
| 10,655.0 |
| 8,656.3 |
| 8,476.7 |
| 8,160.2 |
| 7,831.5 |
| 7,490.4 |
| 7,496.1 |
| 7,416.4 |
| 7,430.9 |
| 7,656.8 |
| 8,098.6 |
| 7,970.9 |
| 8,042.0 |
| 7,642.8 |
| 8,636.8 |
| 7,808.1 |
| 7,614.4 |
| 8,002.8 |
| 7,899.1 |
| 7,752.8 |
| 7,464.9 |
| 7,469.0 |
| 7,581.4 |
| 7,970.4 |