| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 6,390.7 | 5,847.9 | 5,337.1 | 3,522.0 | 4,418.3 | 4,915.2 | 3,658.2 | 4,512.3 | 2,377.5 | 5,039.3 | 1,501.5 | 1,452.7 | 1,162.5 | 1,564.8 | 1,492.1 | 545.8 | 374.2 | 732.5 |
| Restricted Cash | 17.0 | 2.9 | 250.3 | 251.5 | 252.5 | 253.9 | 255.2 | 256.3 | 256.2 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 2,574.9 | 1,613.0 | 1,334.7 | - | 630.1 | 280.7 | - | |
| Cash And Short Term Investments | 6,390.7 | 5,847.9 | 5,337.1 | 3,522.0 | 4,418.3 | 4,915.2 | 3,658.2 | 4,512.3 | 2,377.5 | 5,039.3 | 4,076.5 | 3,065.6 | 2,497.2 | 1,564.8 | 2,122.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 3,378.1 | 2,519.3 | 2,823.4 | 4,313.8 | 3,026.4 | 2,097.1 | 1,455.5 | 2,176.9 | 1,673.4 | 1,262.1 | 1,093.6 | 800.6 | 602.6 | - | 590.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 4,308.0 | 4,217.9 | 4,816.2 | 3,966.3 | 2,689.3 | 1,900.0 | 1,540.1 | 1,876.2 | 1,232.9 | 971.9 | 943.3 | 740.5 | 559.3 | - | 396.6 | 318.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 4,575.2 | 3,990.6 | 3,445.4 | 3,045.8 | 2,530.8 | 2,135.9 | 2,022.8 | 1,736.2 | 1,442.9 | 1,361.3 | 1,251.0 | 1,096.8 | 1,053.0 | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 854.2 | 614.0 | 470.7 | 1,011.2 | 829.7 | 592.4 | 376.6 | 511.0 | 464.6 | 348.2 | 300.2 | 223.5 | 200.3 | - | 163.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 3,719.7 | 4,466.0 | 4,964.9 | 4,962.5 | 4,960.9 | 4,959.4 | 3,767.7 | 1,760.2 | 1,778.8 | 3,377.9 | 994.0 | 806.9 | 777.4 | - | 900.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 4,469.4 | 4,967.4 | 4,965.4 | 4,962.5 | 4,960.9 | 5,795.5 | 4,430.0 | 2,368.7 | 2,686.7 | 4,318.5 | 2,352.1 | 1,323.5 | 1,290.4 | - | 903.9 | 7.0 | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4,750.9 | 6,180.4 | 6,693.0 | 6,390.7 | 5,450.7 | 5,665.4 | 6,067.5 | 5,847.9 | 5,672.2 | 5,623.3 | 5,126.2 | 5,337.1 | 5,305.6 | 4,484.7 | ||||||||||||||||||||||||||
| - |
| 826.5 |
| 374.2 |
| 732.5 |
| 499.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 440.3 | 298.2 | 251.8 | 347.4 | 207.5 | 146.2 | 133.5 | 147.2 | 195.0 | 151.2 | 157.4 | 176.9 | 134.7 | - | 85.4 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 14,517.0 | 12,883.2 | 13,228.4 | 12,285.2 | 11,652.4 | 10,853.5 | 8,560.4 | 9,149.9 | 9,142.5 | 9,213.2 | 6,270.8 | 4,783.7 | 3,793.8 | - | 3,273.3 | 1,756.7 | - | - |
| 592.7 |
| 477.3 |
| - |
| - |
| Accumulated Depreciation | 2,169.6 | 1,860.7 | 1,642.5 | 1,440.3 | 1,271.4 | 1,082.8 | 963.7 | 833.6 | 757.3 | 721.7 | 629.5 | 553.3 | 449.1 | - | 322.3 | 277.0 | - | - |
| Property,Plant & Equipment Net | 2,405.5 | 2,130.0 | 1,803.0 | 1,605.4 | 1,259.4 | 1,053.1 | 1,059.1 | 902.5 | 685.6 | 639.6 | 621.4 | 543.5 | 603.9 | - | 270.5 | 200.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,600.0 | 1,600.0 | 1,622.5 | 1,515.1 | 1,490.1 | 1,484.4 | 1,484.6 | 1,484.9 | 1,385.7 | 1,386.3 | 1,387.5 | 1,466.2 | 1,452.2 | - | 169.2 | 169.2 | - | - |
| Intangible Assets | 182.2 | 138.5 | 168.5 | 101.9 | 132.4 | 168.5 | 217.0 | 317.8 | 411.0 | 564.9 | 728.1 | 894.1 | 1,074.3 | - | 47.4 | 67.7 | - | - |
| Operating Lease Right Of Use Assets | 287.0 | 308.3 | 242.7 | 226.6 | 173.8 | 174.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.9 | 26.2 | - | - |
| Other Non-Current Assets | 2,590.8 | 1,941.9 | 1,905.6 | 1,394.3 | 1,061.3 | 727.1 | 425.1 | 368.0 | 241.8 | 209.9 | 185.8 | 159.4 | 159.5 | - | 124.4 | 102.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 21,345.3 | 18,744.7 | 18,781.6 | 17,195.6 | 15,892.2 | 14,559.0 | 12,001.3 | 12,479.5 | 12,122.8 | 12,264.3 | 9,364.6 | 7,993.3 | 7,250.3 | - | 4,053.9 | 2,487.4 | - | - |
| 121.1 |
| - |
| - |
| Short Term Debt | 749.7 | 501.3 | 0.4 | 0.0 | 0.0 | 836.1 | 662.3 | 608.5 | 907.8 | 940.5 | 1,358.1 | 516.6 | 513.0 | - | 3.2 | - | - | - |
| Deferred Revenue Current | 2,565.5 | 1,417.8 | 1,695.2 | 1,571.9 | 967.3 | 457.5 | 381.3 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 78.7 | 64.4 | 64.7 | 54.1 | 45.3 | 49.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,394.4 | 1,801.9 | 2,010.6 | 1,974.3 | 1,719.5 | 1,272.7 | 946.6 | 1,309.2 | 969.4 | 772.9 | 649.4 | 604.3 | 464.5 | - | 358.8 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.5 | 55.1 | - | - |
| Total Current Liabilities | 6,568.4 | 4,338.4 | 4,184.9 | 4,564.8 | 3,527.9 | 3,162.4 | 2,371.7 | 3,150.3 | 2,950.1 | 2,418.0 | 2,631.4 | 1,582.0 | 1,404.5 | - | 680.8 | 558.7 | - | - |
| 7.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 193.3 | 223.3 | 172.9 | 164.6 | 118.4 | 123.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 581.6 | 575.0 | 501.3 | 422.9 | 398.7 | 332.6 | 190.8 | 90.6 | 280.2 | 134.6 | 184.0 | 122.7 | 134.3 | - | 51.2 | 32.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,483.6 | 10,205.3 | 10,571.5 | 10,917.3 | 9,865.0 | 9,375.6 | 7,278.0 | 5,899.4 | 5,135.5 | 6,162.2 | 4,019.7 | 2,780.2 | 2,574.5 | - | 1,584.0 | 719.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 8,697.3 | 8,223.0 | 7,809.0 | 7,414.9 | 7,053.0 | 6,695.9 | 6,409.4 | 6,144.4 | 5,845.5 | 5,572.9 | 5,366.8 | 5,239.6 | 5,084.5 | - | 1,531.5 | 1,452.9 | - | - |
| Retained Earnings | 28,988.9 | 24,811.3 | 22,032.1 | 18,454.7 | 14,684.9 | 11,520.6 | 9,930.9 | 8,261.2 | 6,249.7 | 4,820.1 | 4,096.9 | 3,575.7 | 2,972.7 | - | 2,690.1 | 1,966.3 | - | - |
| Accumulated Other Comprehensive Income | (62.4) | (130.4) | (100.7) | (110.0) | (64.1) | (94.2) | (64.0) | (57.4) | (61.7) | (69.3) | (57.8) | (28.7) | (28.7) | - | 9.8 | (69.8) | - | - |
| Treasury Stock | - | - | - | 19,481.4 | 15,646.7 | 12,949.9 | 11,602.6 | 7,846.5 | 5,216.2 | 4,429.3 | 4,302.8 | 3,757.1 | 3,539.8 | - | 1,761.6 | 1,581.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 9,861.6 | 8,539.5 | 8,210.2 | 6,278.4 | 6,027.2 | 5,172.5 | 4,673.9 | 6,501.9 | 6,817.5 | 5,894.5 | 5,103.1 | 5,029.7 | 4,488.9 | 5,131.8 | 2,469.8 | 1,768.1 | 1,453.1 | 1,778.6 |
| Total Equity | 9,861.6 | 8,539.5 | 8,210.2 | 6,278.4 | 6,027.2 | 5,172.5 | 4,673.9 | 6,501.9 | 6,817.5 | 5,894.5 | 5,103.1 | 5,029.7 | 4,488.9 | 5,131.8 | 2,469.8 | 1,768.1 | 1,453.1 | 1,778.6 |
| - |
| - |
| Net debt | (1,921.3) | (880.5) | (371.7) | 1,440.5 | 542.7 | 880.3 | 771.8 | (2,143.5) | 309.1 | (720.9) | (1,724.4) | (1,742.1) | (1,206.8) | - | (1,218.4) | (819.5) | - | - |
| Working Capital | 7,948.6 | 8,544.8 | 9,043.5 | 7,720.5 | 8,124.5 | 7,691.1 | 6,188.8 | 5,999.6 | 6,192.4 | 6,795.1 | 3,639.5 | 3,201.7 | 2,389.4 | - | 2,592.5 | 1,198.0 | - | - |
| Book Value | 9,861.6 | 8,539.5 | 8,210.2 | 6,278.4 | 6,027.2 | 5,172.5 | 4,673.9 | 6,501.9 | 6,817.5 | 5,894.5 | 5,103.1 | 5,029.7 | 4,488.9 | 5,131.8 | 2,469.8 | 1,768.1 | 1,453.1 | 1,778.6 |
| Tangible Book Value | 8,079.4 | 6,801.0 | 6,419.2 | 4,661.4 | 4,404.7 | 3,519.5 | 2,972.3 | 4,699.1 | 5,020.8 | 3,943.3 | 2,987.5 | 2,669.4 | 1,962.3 | - | 2,253.2 | 1,531.2 | - | - |
| 4,256.5 |
| 3,522.0 |
| 4,194.7 |
| 5,086.5 |
| 4,042.2 |
| 4,418.3 |
| 3,673.4 |
| 3,687.2 |
| 4,129.1 |
| 4,915.2 |
| 3,961.6 |
| 3,035.9 |
| 4,607.2 |
| 3,658.2 |
| 4,931.6 |
| 3,359.8 |
| 2,568.1 |
| - |
| 4,699.0 |
| 1,745.2 |
| 2,406.5 |
| 2,377.5 |
| 2,128.6 |
| 2,504.0 |
| 5,861.7 |
| 5,039.3 |
| Restricted Cash | 15.9 | 15.2 | 18.8 | - | 12.3 | 12.0 | 4.6 | - | 1.5 | 2.2 | 0.7 | - | 250.7 | 251.3 | 251.0 | - | 251.0 | 250.9 | 251.4 | - | 253.5 | 252.8 | 253.5 | - | 254.2 | 253.9 | 254.7 | - | 255.8 | 255.3 | 255.9 | - | 256.6 | 256.0 | 256.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,750.9 | 6,180.4 | 6,693.0 | 6,390.7 | 5,450.7 | 5,665.4 | 6,067.5 | 5,847.9 | 5,672.2 | 5,623.3 | 5,126.2 | 5,337.1 | 5,305.6 | 4,484.7 | 4,256.5 | 3,522.0 | 4,194.7 | 5,086.5 | 4,042.2 | 4,418.3 | 3,673.4 | 3,687.2 | 4,129.1 | 4,915.2 | 3,961.6 | 3,035.9 | 4,607.2 | 3,658.2 | 4,931.6 | 3,359.8 | 2,568.1 | - | 4,699.0 | 1,745.2 | 2,406.5 | 2,377.5 | 2,128.6 | 2,504.0 | 5,861.7 | 5,039.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,132.9 | 3,492.0 | 3,633.0 | 3,378.1 | 3,228.2 | 3,304.9 | 2,937.2 | 2,519.3 | 2,203.7 | 2,707.5 | 2,811.0 | 2,823.4 | 3,262.1 | 4,070.1 | 4,569.7 | 4,313.8 | 3,702.3 | 3,402.8 | 3,397.2 | 3,026.4 | 2,809.1 | 2,900.4 | 2,317.9 | 2,097.1 | 2,191.1 | 2,030.5 | 1,635.6 | 1,455.5 | 1,522.3 | 1,868.8 | 1,846.8 | - | 2,082.6 | 2,279.0 | 1,530.8 | 1,673.4 | 1,636.1 | 1,426.3 | 1,290.3 | 1,262.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,000.0 | 4,037.7 | 4,095.1 | 4,308.0 | 4,463.3 | 4,358.2 | 4,209.9 | 4,217.9 | 4,323.0 | 4,429.9 | 4,747.8 | 4,816.2 | 4,881.9 | 4,820.0 | 4,360.3 | 3,966.3 | 3,479.3 | 3,074.2 | 2,872.1 | 2,689.3 | 2,552.0 | 2,349.0 | 2,138.1 | 1,900.0 | 1,674.7 | 1,528.6 | 1,483.4 | 1,540.1 | 1,622.2 | 1,703.3 | 1,874.2 | - | 1,693.1 | 1,507.4 | 1,328.3 | 1,232.9 | 1,133.2 | 1,018.9 | 931.6 | 971.9 |
| Prepaid Expenses | 413.1 | 307.9 | 385.6 | 440.3 | 318.1 | 284.4 | 277.8 | 298.2 | 289.5 | 279.2 | 278.1 | 214.1 | 216.5 | 230.9 | 305.6 | 347.4 | 351.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,296.9 | 14,018.0 | 14,806.7 | 14,517.0 | 13,460.3 | 13,612.8 | 13,492.4 | 12,883.2 | 12,488.4 | 13,054.6 | 12,993.6 | 13,228.4 | 13,730.0 | 13,708.8 | 13,612.7 | 12,285.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,228.9 | 5,016.7 | - | 4,575.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,395.7 | 2,327.5 | - | 2,169.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,833.2 | 2,689.2 | - | 2,405.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 1,600.0 | 1,600.0 | 1,626.5 | 1,626.5 | 1,626.4 | 1,622.5 | 1,622.2 | 1,620.4 | 1,514.5 | 1,515.1 | 1,513.7 | 1,489.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | 142.5 | 151.1 | 157.6 | 168.5 | 179.6 | 184.8 | 110.4 | 101.9 | 113.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,759.4 | 2,798.1 | 2,756.0 | 2,590.8 | 2,340.5 | 2,152.5 | 2,067.5 | 1,941.9 | 1,840.5 | 1,804.2 | 1,650.4 | 1,905.6 | 1,605.7 | 1,577.9 | 1,513.9 | 1,394.3 | 1,261.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20,791.9 | 21,391.2 | 21,900.2 | 21,345.3 | 19,968.3 | 19,839.9 | 19,532.5 | 18,744.7 | 18,279.7 | 18,783.9 | 18,538.5 | 18,781.6 | 19,243.4 | 19,206.4 | 18,721.3 | 17,195.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,071.6 | 1,026.9 | 863.2 | 854.2 | 853.3 | 822.3 | 704.2 | 614.0 | 531.6 | 499.7 | 528.2 | 470.7 | 601.9 | 919.4 | 1,146.3 | 1,011.2 | 1,007.0 | 952.7 | 837.7 | 829.7 | 760.9 | 722.5 | 662.7 | 592.4 | 498.9 | 452.8 | 415.8 | 376.6 | 416.2 | 343.9 | 384.4 | - | 630.9 | 421.8 | 471.8 | 464.6 | 473.4 | 445.1 | 349.7 | 348.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 2,091.3 | 2,164.7 | 2,646.4 | 2,565.5 | 1,882.3 | 1,927.9 | 1,937.3 | 1,417.8 | 1,601.7 | 1,793.0 | - | 1,695.2 | - | - | 1,951.2 | 1,571.9 | 1,545.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2,075.4 | 2,267.5 | 2,443.9 | 2,394.4 | 1,999.9 | 2,096.0 | 2,196.4 | 1,801.9 | 1,791.6 | 1,975.9 | 2,120.1 | 2,010.6 | 1,990.1 | 2,068.4 | 1,948.8 | 1,974.3 | 1,634.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,242.4 | 6,213.2 | 6,707.9 | 6,568.4 | 5,489.8 | 5,350.3 | 5,342.7 | 4,338.4 | 4,430.1 | 4,272.4 | 4,247.2 | 4,184.9 | 4,441.3 | 4,546.9 | 5,053.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,962.0 | 4,961.6 | 4,961.2 | 4,960.9 | 4,960.5 | 4,960.1 | 4,959.7 | 4,959.4 | 5,032.8 | 3,774.3 | 3,776.0 | 3,767.7 | 3,755.3 | 1,767.4 | 1,758.6 | - | 1,761.9 | 1,771.0 | 1,776.8 | 1,778.8 | 1,771.2 | 1,768.5 | 3,378.0 | 3,377.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 612.8 | 635.2 | 623.9 | 581.6 | 546.7 | 533.7 | 574.1 | 575.0 | 516.7 | 511.4 | 483.0 | 501.3 | 512.4 | 496.4 | 418.8 | 422.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,207.1 | 11,245.7 | 11,707.5 | 11,483.6 | 10,457.2 | 11,031.9 | 11,060.6 | 10,205.3 | 10,257.5 | 10,561.4 | 10,491.1 | 10,571.5 | 10,836.0 | 10,901.7 | 11,308.7 | 10,917.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 9,054.2 | 8,948.4 | 8,794.5 | 8,697.3 | 8,529.0 | 8,439.9 | 8,303.0 | 8,223.0 | 8,082.3 | 7,997.3 | 7,879.0 | 7,809.0 | 7,680.1 | 7,606.1 | 7,492.8 | 7,414.9 | ||||||||||||||||||||||||
| Retained Earnings | 32,998.4 | 31,498.2 | 30,230.1 | 28,988.9 | 27,560.6 | 26,525.0 | 25,630.0 | 24,811.3 | 24,051.9 | 23,347.1 | 22,655.4 | 22,032.1 | 21,460.1 | 20,879.2 | 19,644.6 | 18,454.7 | 17,451.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (121.4) | (98.7) | (73.6) | (62.4) | (123.9) | (134.1) | (87.8) | (130.4) | (127.8) | (117.7) | (121.4) | (100.7) | (105.1) | (108.9) | (133.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18,616.8 | 17,294.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 10,584.8 | 10,145.4 | 10,192.8 | 9,861.6 | 9,511.1 | 8,808.0 | 8,471.9 | 8,539.5 | 8,022.1 | 8,222.5 | 8,047.3 | 8,210.2 | 8,407.4 | 8,304.6 | 7,412.6 | 6,278.4 | ||||||||||||||||||||||||
| Total Equity | 10,584.8 | 10,145.4 | 10,192.8 | 9,861.6 | 9,511.1 | 8,808.0 | 8,471.9 | 8,539.5 | 8,022.1 | 8,222.5 | 8,047.3 | 8,210.2 | 8,407.4 | 8,304.6 | 7,412.6 | 6,278.4 | 6,026.5 | 6,475.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,962.0 | 4,961.6 | 4,961.2 | 4,960.9 | 5,774.3 | 5,780.8 | 5,782.8 | 5,795.5 | 5,071.7 | 4,403.0 | 4,417.3 | 4,430.0 | 4,716.5 | 1,951.9 | 2,307.0 | - | 3,184.5 | 3,172.0 | 2,416.0 | 2,686.7 | 2,675.9 | 2,719.6 | 4,323.8 | 4,318.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 767.3 | (124.9) | 919.1 | |||||||||||||||||||||
| Working Capital | 8,054.5 | 7,804.9 | 8,098.8 | 7,948.6 | 7,970.5 | 8,262.6 | 8,149.7 | 8,544.8 | 8,058.3 | 8,782.2 | 8,746.4 | 9,043.5 | 9,288.7 | 9,161.9 | 8,559.3 | 7,720.5 | 7,693.4 | |||||||||||||||||||||||
| Book Value | 10,584.8 | 10,145.4 | 10,192.8 | 9,861.6 | 9,511.1 | 8,808.0 | 8,471.9 | 8,539.5 | 8,022.1 | 8,222.5 | 8,047.3 | 8,210.2 | 8,407.4 | 8,304.6 | 7,412.6 | 6,278.4 | 6,026.5 | 6,475.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | 6,871.9 | 6,939.5 | 6,253.1 | 6,444.9 | 6,263.3 | 6,419.2 | 6,605.6 | 6,499.4 | 5,787.6 | 4,661.4 | 4,399.5 | |||||||||||||||||||||||
| 296.7 |
| 263.7 |
| 207.5 |
| 171.7 |
| 176.4 |
| 161.0 |
| 146.2 |
| 149.8 |
| 212.1 |
| 124.8 |
| 133.5 |
| 156.8 |
| 148.2 |
| 175.9 |
| - |
| 165.1 |
| 179.9 |
| 187.3 |
| 195.0 |
| 223.1 |
| 225.3 |
| 162.6 |
| 151.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,888.1 |
| 12,102.9 |
| 11,144.7 |
| 11,652.4 |
| 11,322.3 |
| 11,468.0 |
| 11,274.9 |
| 10,853.5 |
| 9,408.8 |
| 8,455.0 |
| 8,834.6 |
| 8,560.4 |
| 9,442.2 |
| 7,355.8 |
| 7,515.9 |
| - |
| 10,425.8 |
| 9,666.1 |
| 9,228.8 |
| 9,142.5 |
| 8,875.9 |
| 8,503.9 |
| 9,599.0 |
| 9,213.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,030.2 |
| 1,059.1 |
| 1,040.3 |
| 1,013.3 |
| 951.4 |
| - |
| 826.5 |
| 807.3 |
| 745.6 |
| 685.6 |
| 675.7 |
| 672.6 |
| 649.6 |
| 639.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,489.9 |
| 1,490.1 |
| 1,490.0 |
| 1,485.1 |
| 1,484.6 |
| 1,484.4 |
| 1,484.1 |
| 1,484.8 |
| 1,484.4 |
| 1,484.6 |
| 1,484.9 |
| 1,484.6 |
| 1,484.9 |
| 98.9 |
| 1,485.7 |
| 1,485.2 |
| 1,484.0 |
| 1,385.7 |
| 1,385.5 |
| 1,385.7 |
| 1,385.8 |
| 1,386.3 |
| 112.1 |
| 125.0 |
| 132.4 |
| 143.3 |
| 156.1 |
| 161.7 |
| 168.5 |
| 182.7 |
| 193.1 |
| 206.3 |
| 217.0 |
| 223.0 |
| 251.9 |
| 282.7 |
| - |
| 340.2 |
| 380.9 |
| 420.4 |
| 411.0 |
| 449.6 |
| 487.9 |
| 526.6 |
| 564.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.0 |
| 101.6 |
| 103.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,226.6 |
| 1,181.9 |
| 1,061.3 |
| 796.1 |
| 800.2 |
| 748.8 |
| 727.1 |
| 560.3 |
| 480.1 |
| 533.4 |
| 425.1 |
| 449.0 |
| 407.5 |
| 466.8 |
| - |
| 328.7 |
| 316.7 |
| 263.8 |
| 241.8 |
| 232.2 |
| 215.9 |
| 219.7 |
| 209.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,589.0 |
| 16,685.4 |
| 15,565.6 |
| 15,892.2 |
| 15,284.9 |
| 15,370.4 |
| 15,057.0 |
| 14,559.0 |
| 12,938.6 |
| 11,914.1 |
| 12,343.5 |
| 12,001.3 |
| 12,895.3 |
| 10,768.5 |
| 10,957.6 |
| - |
| 13,663.5 |
| 12,912.3 |
| 12,398.6 |
| 12,122.8 |
| 11,875.2 |
| 11,521.1 |
| 12,636.4 |
| 12,264.3 |
| - |
| - |
| 813.8 |
| 820.7 |
| 823.1 |
| 836.1 |
| 39.0 |
| 628.6 |
| 641.4 |
| 662.3 |
| 961.2 |
| 184.5 |
| 548.4 |
| - |
| 1,422.6 |
| 1,401.0 |
| 639.3 |
| 907.8 |
| 904.7 |
| 951.1 |
| 945.8 |
| 940.5 |
| 1,133.9 |
| 931.4 |
| 967.3 |
| 733.8 |
| 556.5 |
| 576.5 |
| 457.5 |
| 539.6 |
| 366.4 |
| 406.7 |
| 381.3 |
| 378.4 |
| 432.2 |
| 542.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.2 |
| 36.5 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,770.4 |
| 1,633.7 |
| 1,719.5 |
| 1,292.2 |
| 1,479.2 |
| 1,333.6 |
| 1,272.7 |
| 1,024.8 |
| 1,114.0 |
| 990.0 |
| 946.6 |
| 1,046.9 |
| 1,203.6 |
| 1,347.9 |
| - |
| 1,145.3 |
| 1,339.6 |
| 1,079.0 |
| 969.4 |
| 850.8 |
| 847.2 |
| 765.7 |
| 772.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,564.8 |
| 4,194.7 |
| 3,863.2 |
| 3,409.2 |
| 3,527.9 |
| 3,612.3 |
| 3,591.1 |
| 3,406.9 |
| 3,162.4 |
| 2,105.7 |
| 2,565.5 |
| 2,457.7 |
| 2,371.7 |
| 2,805.6 |
| 2,166.8 |
| 2,825.0 |
| - |
| 3,948.4 |
| 3,911.7 |
| 2,788.6 |
| 2,950.1 |
| 2,756.7 |
| 2,658.0 |
| 2,486.3 |
| 2,418.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.7 |
| 70.4 |
| 70.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 450.5 |
| 466.8 |
| 466.0 |
| 398.7 |
| 381.5 |
| 376.2 |
| 351.3 |
| 332.6 |
| 350.6 |
| 272.0 |
| 261.9 |
| 190.8 |
| 84.0 |
| 87.8 |
| 100.1 |
| - |
| 230.6 |
| 118.2 |
| 278.7 |
| 280.2 |
| 282.6 |
| 262.4 |
| 142.9 |
| 134.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,562.5 |
| 10,209.6 |
| 9,745.5 |
| 9,865.0 |
| 9,910.1 |
| 9,861.8 |
| 9,631.5 |
| 9,375.6 |
| 8,389.5 |
| 7,496.4 |
| 7,364.6 |
| 7,278.0 |
| 7,554.3 |
| 4,927.1 |
| 5,575.9 |
| - |
| 6,779.5 |
| 6,638.7 |
| 4,990.5 |
| 5,135.5 |
| 4,953.8 |
| 4,928.1 |
| 6,249.0 |
| 6,162.2 |
| 7,289.4 |
| 7,220.4 |
| 7,111.8 |
| 7,053.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,637.7 |
| 15,653.4 |
| 14,684.9 |
| 13,725.7 |
| 12,839.9 |
| 12,157.2 |
| 11,520.6 |
| 10,991.0 |
| 10,584.0 |
| 10,233.0 |
| 9,930.9 |
| 9,548.0 |
| 9,165.4 |
| 8,767.8 |
| - |
| 7,414.4 |
| 6,717.6 |
| 6,808.2 |
| 6,249.7 |
| 5,795.8 |
| 5,295.0 |
| 5,035.5 |
| 4,820.1 |
| (110.0) |
| (97.7) |
| (88.1) |
| (81.8) |
| (64.1) |
| (63.3) |
| (56.1) |
| (82.7) |
| (94.2) |
| (112.7) |
| (60.2) |
| (72.6) |
| (64.0) |
| (62.7) |
| (64.7) |
| (57.7) |
| - |
| (65.4) |
| (64.2) |
| (52.8) |
| (61.7) |
| (75.6) |
| (70.1) |
| (57.0) |
| (69.3) |
| 16,863.6 |
| 15,646.7 |
| 15,212.9 |
| 14,135.6 |
| 13,417.0 |
| 12,949.9 |
| 12,918.7 |
| 12,673.3 |
| 11,680.7 |
| 11,602.6 |
| 10,509.8 |
| 9,573.5 |
| 9,582.4 |
| - |
| 6,551.6 |
| 6,470.4 |
| 5,375.9 |
| 5,216.2 |
| 4,701.4 |
| 4,497.7 |
| 4,421.7 |
| 4,429.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,026.5 |
| 6,475.8 |
| 5,820.0 |
| 6,027.2 |
| 5,371.6 |
| 5,503.0 |
| 5,419.2 |
| 5,172.5 |
| 4,537.6 |
| 4,379.4 |
| 4,936.4 |
| 4,673.9 |
| 5,291.2 |
| 5,784.4 |
| 5,322.8 |
| - |
| 6,803.1 |
| 6,143.1 |
| 7,271.2 |
| 6,817.5 |
| 6,746.3 |
| 6,395.7 |
| 6,184.9 |
| 5,894.5 |
| 5,820.0 |
| 6,027.2 |
| 5,371.6 |
| 5,503.0 |
| 5,419.2 |
| 5,172.5 |
| 4,537.6 |
| 4,379.4 |
| 4,936.4 |
| 4,673.9 |
| 5,291.2 |
| 5,784.4 |
| 5,322.8 |
| - |
| 6,803.1 |
| 6,143.1 |
| 7,271.2 |
| 6,817.5 |
| 6,746.3 |
| 6,395.7 |
| 6,184.9 |
| 5,894.5 |
| 542.7 |
| 2,100.9 |
| 2,093.6 |
| 1,653.7 |
| 880.3 |
| 1,110.2 |
| 1,367.1 |
| (189.9) |
| 771.8 |
| (215.2) |
| (1,407.9) |
| (261.1) |
| - |
| (1,514.5) |
| 1,426.8 |
| 9.6 |
| 309.1 |
| 547.3 |
| 215.6 |
| (1,537.9) |
| (720.9) |
| 8,239.7 |
| 7,735.5 |
| 8,124.5 |
| 7,709.9 |
| 7,876.9 |
| 7,868.0 |
| 7,691.1 |
| 7,303.1 |
| 5,889.5 |
| 6,376.9 |
| 6,188.8 |
| 6,636.6 |
| 5,189.0 |
| 4,690.9 |
| - |
| 6,477.4 |
| 5,754.4 |
| 6,440.1 |
| 6,192.4 |
| 6,119.2 |
| 5,845.9 |
| 7,112.8 |
| 6,795.1 |
| 5,820.0 |
| 6,027.2 |
| 5,371.6 |
| 5,503.0 |
| 5,419.2 |
| 5,172.5 |
| 4,537.6 |
| 4,379.4 |
| 4,936.4 |
| 4,673.9 |
| 5,291.2 |
| 5,784.4 |
| 5,322.8 |
| - |
| 6,803.1 |
| 6,143.1 |
| 7,271.2 |
| 6,817.5 |
| 6,746.3 |
| 6,395.7 |
| 6,184.9 |
| 5,894.5 |
| 4,874.0 |
| 4,205.1 |
| 4,404.7 |
| 3,738.4 |
| 3,861.9 |
| 3,772.8 |
| 3,519.5 |
| 2,870.9 |
| 2,701.5 |
| 3,245.7 |
| 2,972.3 |
| 3,583.3 |
| 4,047.9 |
| 3,555.3 |
| - |
| 4,977.2 |
| 4,277.0 |
| 5,366.8 |
| 5,020.8 |
| 4,911.1 |
| 4,522.1 |
| 4,272.5 |
| 3,943.3 |