| (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 | 4,054.0 | 4,431.0 | 5,137.1 | 3,659.0 | 3,875.7 | 4,211.9 | 6,174.5 | 4,816.6 | 4,168.4 | 4,707.7 | 4,564.3 | 4,073.9 | 4,640.9 | 4,848.0 | ||||||||||||||||||||||||||
| (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 | 4,431.0 | 4,211.9 | 4,707.7 | 4,848.0 | 2,332.0 | 2,849.8 | 2,515.9 | 2,977.5 | 2,470.8 | 2,719.6 | 2,564.8 | 1,863.9 | 2,371.8 | 4,177.2 | 2,833.9 | 1,877.4 | 2,240.4 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 4,431.0 | 4,211.9 | 4,707.7 | 4,848.0 | 2,332.0 | 2,849.8 | 2,515.9 | 2,977.5 | 2,470.8 | 2,719.6 | 2,564.8 | 1,863.9 | 2,371.8 | 4,177.2 | 2,833.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 3,926.3 | 3,955.3 | 3,930.9 | 3,997.0 | 4,280.2 | 4,279.2 | 3,734.1 | 3,259.6 | 3,178.4 | 3,125.7 | 3,265.2 | 2,531.2 | 2,601.4 | 2,671.3 | 1,564.8 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 5.0 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 | 4.5 | 4.5 | 4.5 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 3,954.0 | 4,108.0 | 3,992.0 | 4,077.7 | 4,360.0 | 4,363.9 | 3,827.5 | 3,302.5 | 3,217.9 | 3,177.1 | 3,446.3 | 2,559.2 | 2,752.0 | 2,712.1 | 1,670.0 | 1,691.6 | ||||
| 4,239.6 |
| 3,173.1 |
| 2,741.2 |
| 2,332.0 |
| 3,145.4 |
| 2,417.4 |
| 2,003.5 |
| 2,849.8 |
| 3,556.7 |
| 3,150.4 |
| 3,482.7 |
| 2,515.9 |
| 3,198.0 |
| 3,315.9 |
| 2,259.7 |
| 2,977.5 |
| 2,926.7 |
| 2,342.0 |
| 2,335.7 |
| 2,470.8 |
| 2,795.0 |
| 2,006.4 |
| 1,534.7 |
| 2,719.6 |
| 2,218.2 |
| 2,255.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,054.0 | 4,431.0 | 5,137.1 | 3,659.0 | 3,875.7 | 4,211.9 | 6,174.5 | 4,816.6 | 4,168.4 | 4,707.7 | 4,564.3 | 4,073.9 | 4,640.9 | 4,848.0 | 4,239.6 | 3,173.1 | 2,741.2 | 2,332.0 | 3,145.4 | 2,417.4 | 2,003.5 | 2,849.8 | 3,556.7 | 3,150.4 | 3,482.7 | 2,515.9 | 3,198.0 | 3,315.9 | 2,259.7 | 2,977.5 | 2,926.7 | 2,342.0 | 2,335.7 | 2,470.8 | 2,795.0 | 2,006.4 | 1,534.7 | 2,719.6 | 2,218.2 | 2,255.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,588.0 | 1,600.5 | 1,577.6 | 1,583.2 | 1,567.4 | 1,549.7 | 1,597.1 | 1,569.8 | 1,569.1 | 1,608.5 | 1,593.6 | 1,638.4 | 1,636.1 | 1,598.2 | 1,548.3 | 1,588.5 | 1,661.3 | 1,627.6 | ||||||||||||||||||||||
| Intangible Assets | 1,272.9 | 1,267.0 | 1,268.5 | 1,282.9 | 1,290.5 | 1,389.9 | 1,424.4 | 1,419.0 | 1,435.5 | 1,469.8 | 1,480.4 | 1,518.3 | 1,535.5 | 1,533.3 | 1,524.6 | 1,546.0 | 1,601.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 332,704.5 | 341,376.5 | 334,491.8 | 323,103.8 | 313,003.3 | 313,663.6 | 322,857.7 | 308,777.3 | 308,683.5 | 305,046.7 | 287,948.0 | 299,186.9 | 299,408.2 | 290,578.3 | 282,580.6 | 293,220.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 18.2 | 27.7 | 13.0 | 24.1 | 28.9 | 152.7 | 37.3 | 49.9 | 50.7 | 61.1 | 23.8 | 26.3 | 24.2 | 80.7 | 66.5 | 66.9 | 279.4 | 79.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,927.7 | 3,926.3 | 3,924.6 | 3,923.0 | 4,321.3 | 3,955.3 | 3,932.9 | 3,932.2 | 3,931.5 | 3,930.9 | 3,930.2 | 3,992.9 | 4,688.6 | 3,997.0 | 3,981.0 | 4,280.7 | 4,280.4 | 4,280.2 | 4,279.7 | 4,279.5 | 4,279.4 | 4,279.2 | 4,279.0 | 4,163.4 | 3,670.1 | 3,734.1 | 3,763.9 | 3,762.4 | 3,266.4 | 3,259.6 | 3,245.5 | 3,219.9 | 3,196.6 | 3,178.4 | 3,175.4 | 3,126.8 | 3,126.2 | 3,125.7 | 3,278.2 | 3,270.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,864.1 | 1,856.4 | 1,794.0 | 1,768.9 | 1,786.6 | 1,706.0 | 1,770.3 | 1,739.7 | 1,728.7 | 1,613.3 | 1,481.4 | 1,406.0 | 1,417.1 | 1,324.2 | 1,079.3 | 1,421.8 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 320,311.7 | 328,985.2 | 322,363.8 | 311,245.3 | 301,408.3 | 302,194.6 | 311,264.5 | 297,440.9 | 297,082.3 | 293,836.1 | 276,965.6 | 288,530.7 | 288,874.7 | 280,298.5 | 272,837.2 | 281,873.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| Additional Paid In Capital | 11,350.4 | 11,275.4 | 11,238.5 | 11,202.6 | 11,157.8 | 11,100.9 | 11,045.2 | 11,005.5 | 10,954.1 | 10,908.6 | 10,870.2 | 10,831.9 | 10,790.9 | 10,740.4 | 10,637.5 | 10,553.5 | ||||||||||||||||||||||||
| Retained Earnings | 18,318.9 | 18,071.3 | 17,730.0 | 17,692.6 | 17,459.3 | 17,583.5 | 16,847.0 | 17,235.3 | 17,050.6 | 16,683.5 | 17,717.0 | 16,629.9 | 16,398.8 | 16,697.3 | 17,210.9 | 15,985.6 | 13,090.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,343.7) | (4,188.4) | (4,306.6) | (4,713.3) | (4,785.9) | (5,224.8) | (4,585.0) | (5,411.8) | (5,256.1) | (5,345.3) | (6,840.9) | (6,245.2) | (6,201.3) | (6,879.0) | (8,070.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,877.1 | 9,679.9 | 8,925.8 | ||||||||||||||||||||||
| Minority Interest | 33.4 | 33.1 | 52.4 | 52.0 | 51.5 | 44.9 | 44.0 | 45.6 | 44.9 | 45.7 | 51.3 | 45.0 | 42.9 | 41.1 | 42.1 | 41.8 | 55.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 11,815.3 | 11,883.9 | 11,665.5 | 11,415.3 | 11,216.8 | 11,086.4 | 11,237.4 | 11,013.4 | 11,185.5 | 10,916.0 | 10,671.6 | 10,344.5 | 10,217.9 | 9,976.7 | 9,446.2 | 11,036.8 | ||||||||||||||||||||||||
| Total Equity | 11,848.7 | 11,917.0 | 11,717.9 | 11,467.3 | 11,268.3 | 11,131.3 | 11,281.4 | 11,059.0 | 11,230.4 | 10,961.7 | 10,722.9 | 10,389.5 | 10,260.8 | 10,017.8 | 9,839.4 | 10,334.0 | 10,083.6 | 12,140.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,945.9 | 3,954.0 | 3,937.6 | 3,947.1 | 4,350.2 | 4,108.0 | 3,970.2 | 3,982.1 | 3,982.2 | 3,992.0 | 3,954.0 | 4,019.2 | 4,712.8 | 4,077.7 | 4,047.5 | 4,347.6 | 4,559.8 | 4,360.0 | 4,354.0 | 4,362.2 | 4,363.4 | 4,363.9 | 4,355.6 | 4,239.7 | 3,775.7 | 3,827.5 | 3,860.0 | 3,839.2 | 3,310.3 | 3,302.5 | 3,281.6 | 3,284.4 | 3,274.7 | 3,217.9 | 3,234.2 | 3,168.8 | 3,185.7 | 3,177.1 | 3,318.1 | 3,296.1 |
| Net debt | (108.1) | (477.0) | (1,199.5) | 288.1 | 474.5 | (103.9) | (2,204.3) | (834.5) | (186.2) | (715.7) | (610.3) | (54.7) | 71.9 | (770.3) | (192.1) | 1,174.5 | 1,818.6 | 2,028.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 11,815.3 | 11,883.9 | 11,665.5 | 11,415.3 | 11,216.8 | 11,086.4 | 11,237.4 | 11,013.4 | 11,185.5 | 10,916.0 | 10,671.6 | 10,344.5 | 10,217.9 | 9,976.7 | 9,446.2 | 11,036.8 | 11,897.6 | 16,069.4 | ||||||||||||||||||||||
| Tangible Book Value | 8,954.4 | 9,016.4 | 8,819.4 | 8,549.2 | 8,358.9 | 8,146.8 | 8,215.9 | 8,024.6 | 8,180.9 | 7,837.7 | 7,597.6 | 7,187.8 | 7,046.3 | 6,845.2 | 6,373.3 | 7,902.3 | 8,635.3 | |||||||||||||||||||||||
| 2,608.0 |
| 1,344.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,877.4 |
| 2,240.4 |
| 2,608.0 |
| 1,344.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 967.7 | 767.3 | 759.5 | 699.0 | 633.8 | 590.2 | 500.7 | 464.2 | 457.2 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 842.7 | 830.2 | 868.8 | 820.6 | 773.2 | 632.7 | 815.8 | 880.0 | 869.0 | 827.3 | 736.0 | 628.3 | - | - | - |
| Goodwill | 1,600.5 | 1,549.7 | 1,608.5 | 1,598.2 | 1,627.6 | 1,711.0 | 1,693.8 | 1,100.0 | 1,068.8 | 1,020.8 | 1,009.0 | 1,007.4 | 1,100.3 | 543.4 | 482.3 | 345.4 | 386.4 | 375.5 | - | - |
| Intangible Assets | 1,267.0 | 1,389.9 | 1,469.8 | 1,533.3 | 1,600.6 | 1,723.0 | 1,786.7 | 1,315.1 | 1,314.7 | 1,325.3 | 1,359.2 | 1,323.5 | 1,459.0 | 914.7 | 890.6 | 834.6 | 851.7 | 925.3 | - | - |
| Operating Lease Right Of Use Assets | 125.8 | 151.4 | 176.7 | 194.7 | 210.5 | 234.9 | 190.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 219.7 | 207.1 | 241.1 | 306.9 | 85.0 | 113.8 | 123.6 | 141.3 | 48.4 | 103.9 | 96.0 | 90.8 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 341,376.5 | 313,663.6 | 305,046.7 | 290,867.0 | 304,657.2 | 296,627.7 | 276,087.8 | 243,036.1 | 253,941.2 | 228,014.3 | 218,660.3 | 219,087.0 | 208,191.4 | 161,830.2 | 147,361.7 | 145,631.1 | 137,759.4 | 128,182.4 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 27.7 | 152.7 | 61.1 | 80.7 | 79.8 | 84.7 | 93.4 | 42.9 | 39.5 | 51.4 | 181.1 | 28.0 | 150.6 | 40.8 | 105.2 | 107.9 | 101.6 | 500.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,583.7 |
| 1,584.6 |
| 1,290.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,856.4 | 1,706.0 | 1,613.3 | 1,324.2 | 2,320.2 | 2,330.8 | 1,796.6 | 958.4 | 1,092.5 | 972.4 | 697.2 | 1,035.3 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 328,985.2 | 302,194.6 | 293,836.1 | 280,587.2 | 288,198.9 | 279,754.8 | 261,137.1 | 231,188.9 | 240,918.0 | 217,623.0 | 209,197.2 | 208,797.0 | 198,167.2 | 152,066.4 | 137,967.8 | 135,746.1 | 129,743.0 | 125,613.1 | - | - |
| 4.5 |
| 3.9 |
| - |
| - |
| Additional Paid In Capital | 11,275.4 | 11,100.9 | 10,908.6 | 10,740.4 | 10,495.0 | 10,321.6 | 10,182.6 | 10,060.7 | 9,925.2 | 9,686.0 | 9,544.8 | 9,945.5 | 9,798.9 | 9,730.9 | 9,634.7 | 9,563.8 | 9,492.9 | 8,376.5 | - | - |
| Retained Earnings | 18,071.3 | 17,583.5 | 16,683.5 | 16,697.3 | 12,884.5 | 11,838.0 | 11,074.3 | 10,290.2 | 9,482.9 | 7,720.4 | 6,875.9 | 6,114.1 | 5,405.4 | 4,862.0 | 4,402.3 | 4,612.3 | 4,160.7 | 3,722.5 | - | - |
| Accumulated Other Comprehensive Income | (4,188.4) | (5,224.8) | (5,345.3) | (6,879.0) | 1,610.9 | 2,383.1 | 1,037.9 | (1,565.1) | 165.5 | (675.2) | (882.5) | 50.4 | 183.2 | 640.3 | 258.0 | 272.4 | (1,042.0) | (4,911.6) | - | - |
| Treasury Stock | - | - | - | - | 8,925.8 | 7,988.6 | 7,681.6 | 7,400.6 | 6,729.0 | 6,508.6 | 6,231.3 | 5,930.7 | 5,708.0 | 5,554.4 | 5,281.7 | 4,725.3 | 4,722.7 | 4,718.6 | - | - |
| Minority Interest | 33.1 | 44.9 | 45.7 | 41.1 | 56.4 | 58.4 | 67.8 | 66.0 | 72.6 | 66.5 | 65.8 | 48.0 | 92.8 | 20.0 | 353.8 | 157.2 | 122.9 | 96.5 | - | - |
| Total Stockholders Equity | 11,883.9 | 11,086.4 | 10,916.0 | 9,976.7 | 16,069.4 | 16,558.9 | 14,618.0 | 11,390.0 | 12,849.3 | 10,227.3 | 9,311.6 | 10,184.0 | 9,684.2 | 9,683.4 | 9,017.9 | 9,727.8 | 7,893.5 | 2,472.8 | 7,519.3 | 7,919.6 |
| Total Equity | 11,917.0 | 11,131.3 | 10,961.7 | 10,017.8 | 12,140.5 | 16,617.3 | 14,685.8 | 11,456.0 | 12,921.9 | 10,293.8 | 9,377.4 | 10,232.0 | 9,777.0 | 9,703.4 | 9,306.2 | 9,246.8 | 7,420.0 | 2,569.3 | 7,519.3 | 7,919.6 |
| 1,686.2 |
| 1,791.4 |
| - |
| - |
| Net debt | (477.0) | (103.9) | (715.7) | (770.3) | 2,028.0 | 1,514.1 | 1,311.6 | 325.0 | 747.1 | 457.5 | 881.5 | 695.3 | 380.2 | (1,465.1) | (1,163.9) | (185.8) | (554.2) | (816.6) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 11,883.9 | 11,086.4 | 10,916.0 | 9,976.7 | 16,069.4 | 16,558.9 | 14,618.0 | 11,390.0 | 12,849.3 | 10,227.3 | 9,311.6 | 10,184.0 | 9,684.2 | 9,683.4 | 9,017.9 | 9,727.8 | 7,893.5 | 2,472.8 | 7,519.3 | 7,919.6 |
| Tangible Book Value | 9,016.4 | 8,146.8 | 7,837.7 | 6,845.2 | 12,841.2 | 13,124.9 | 11,137.5 | 8,974.9 | 10,465.8 | 7,881.2 | 6,943.4 | 7,853.1 | 7,124.9 | 8,225.3 | 7,645.0 | 8,547.8 | 6,655.4 | 1,172.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 993.1 |
| 973.8 |
| 967.7 |
| 961.7 |
| 959.5 |
| 933.2 |
| 767.3 |
| 770.6 |
| 762.9 |
| 775.2 |
| 759.5 |
| 754.6 |
| 750.3 |
| 718.8 |
| 699.0 |
| 674.5 |
| 667.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 840.6 |
| 842.7 |
| 729.6 |
| 724.3 |
| 728.6 |
| 830.2 |
| 845.2 |
| 931.4 |
| 904.3 |
| 868.8 |
| 846.6 |
| 858.3 |
| 850.8 |
| 820.6 |
| 850.6 |
| 810.7 |
| 825.8 |
| 773.2 |
| 782.0 |
| 772.0 |
| 1,648.4 |
| 1,699.8 |
| 1,701.2 |
| 1,711.0 |
| 1,653.3 |
| 1,630.9 |
| 1,616.4 |
| 1,693.8 |
| 1,690.7 |
| 1,111.5 |
| 1,110.6 |
| 1,100.0 |
| 1,128.7 |
| 1,103.2 |
| 1,096.7 |
| 1,068.8 |
| 1,055.2 |
| 1,033.3 |
| 1,032.9 |
| 1,020.8 |
| 1,034.7 |
| 1,037.2 |
| 1,600.6 |
| 1,629.4 |
| 1,677.3 |
| 1,698.1 |
| 1,723.0 |
| 1,705.5 |
| 1,709.3 |
| 1,716.6 |
| 1,786.7 |
| 1,801.7 |
| 1,300.7 |
| 1,310.3 |
| 1,315.1 |
| 1,353.9 |
| 1,355.4 |
| 1,392.4 |
| 1,314.7 |
| 1,314.7 |
| 1,311.3 |
| 1,322.6 |
| 1,325.3 |
| 1,346.4 |
| 1,358.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.3 |
| 195.2 |
| 161.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291,538.5 |
| 304,657.2 |
| 298,908.4 |
| 302,165.5 |
| 295,634.6 |
| 296,627.7 |
| 278,484.8 |
| 271,309.4 |
| 246,903.9 |
| 276,087.8 |
| 270,238.4 |
| 267,918.0 |
| 259,419.9 |
| 243,036.1 |
| 258,758.3 |
| 252,104.0 |
| 253,636.5 |
| 253,941.2 |
| 247,933.6 |
| 240,153.9 |
| 235,496.0 |
| 228,014.3 |
| 230,367.6 |
| 223,074.2 |
| 74.3 |
| 82.7 |
| 84.0 |
| 84.7 |
| 76.6 |
| 76.3 |
| 105.6 |
| 93.4 |
| 96.1 |
| 76.8 |
| 43.9 |
| 42.9 |
| 36.1 |
| 64.5 |
| 78.1 |
| 39.5 |
| 58.8 |
| 42.0 |
| 59.5 |
| 51.4 |
| 39.9 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,373.9 |
| 2,320.2 |
| 2,345.6 |
| 2,324.6 |
| 2,065.9 |
| 2,330.8 |
| 2,106.9 |
| 2,061.5 |
| 1,450.3 |
| 1,796.6 |
| 1,928.1 |
| 1,687.5 |
| 1,318.7 |
| 958.4 |
| 911.4 |
| 887.9 |
| 909.0 |
| 1,092.5 |
| 1,515.2 |
| 1,281.8 |
| 1,048.1 |
| 972.4 |
| 1,229.9 |
| 1,234.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279,279.0 |
| 288,198.9 |
| 282,435.9 |
| 285,543.4 |
| 279,908.8 |
| 279,754.8 |
| 262,485.2 |
| 255,725.7 |
| 233,691.6 |
| 261,137.1 |
| 254,996.3 |
| 253,511.5 |
| 246,120.0 |
| 231,188.9 |
| 246,841.1 |
| 240,258.6 |
| 241,252.9 |
| 240,918.0 |
| 235,737.2 |
| 228,820.8 |
| 224,716.0 |
| 217,623.0 |
| 219,313.9 |
| 212,169.4 |
| 10,402.4 |
| 10,495.0 |
| 10,436.5 |
| 10,399.7 |
| 10,351.8 |
| 10,321.6 |
| 10,291.2 |
| 10,259.6 |
| 10,216.5 |
| 10,182.6 |
| 10,162.6 |
| 10,130.7 |
| 10,090.8 |
| 10,060.7 |
| 10,026.2 |
| 9,993.6 |
| 9,981.8 |
| 9,925.2 |
| 9,886.8 |
| 9,845.1 |
| 9,780.5 |
| 9,686.0 |
| 9,646.5 |
| 9,615.7 |
| 12,884.5 |
| 12,583.9 |
| 12,395.0 |
| 12,199.2 |
| 11,838.0 |
| 11,521.4 |
| 11,441.4 |
| 11,198.8 |
| 11,074.3 |
| 10,927.8 |
| 10,805.8 |
| 10,571.9 |
| 10,290.2 |
| 10,207.9 |
| 9,904.3 |
| 9,598.3 |
| 9,482.9 |
| 8,784.6 |
| 8,112.2 |
| 7,937.4 |
| 7,720.4 |
| 7,528.1 |
| 7,339.6 |
| (5,630.1) |
| (1,920.6) |
| 1,610.9 |
| 1,619.2 |
| 1,803.8 |
| 953.8 |
| 2,383.1 |
| 1,747.1 |
| 1,450.7 |
| (599.2) |
| 1,037.9 |
| 1,307.1 |
| 647.7 |
| (418.9) |
| (1,565.1) |
| (1,347.6) |
| (1,137.9) |
| (469.3) |
| 165.5 |
| 47.0 |
| (116.1) |
| (455.1) |
| (675.2) |
| 91.8 |
| (19.3) |
| 8,573.7 |
| 8,370.2 |
| 8,104.1 |
| 7,988.6 |
| 7,913.6 |
| 7,913.4 |
| 7,913.4 |
| 7,681.6 |
| 7,598.1 |
| 7,554.3 |
| 7,554.2 |
| 7,400.6 |
| 7,190.5 |
| 7,125.5 |
| 6,928.6 |
| 6,729.0 |
| 6,726.7 |
| 6,677.8 |
| 6,651.4 |
| 6,508.6 |
| 6,476.5 |
| 6,441.0 |
| 56.4 |
| 58.5 |
| 58.4 |
| 56.8 |
| 58.4 |
| 70.2 |
| 67.9 |
| 65.1 |
| 67.8 |
| 68.6 |
| 67.3 |
| 67.8 |
| 66.0 |
| 67.9 |
| 67.2 |
| 68.9 |
| 72.6 |
| 70.9 |
| 69.9 |
| 68.8 |
| 66.5 |
| 69.2 |
| 68.0 |
| 11,897.6 |
| 16,069.4 |
| 16,070.7 |
| 16,233.1 |
| 15,405.5 |
| 16,558.9 |
| 15,650.9 |
| 15,243.1 |
| 12,907.5 |
| 14,618.0 |
| 14,804.2 |
| 14,034.7 |
| 12,694.4 |
| 11,390.0 |
| 11,700.8 |
| 11,639.3 |
| 12,186.9 |
| 12,849.3 |
| 11,996.4 |
| 11,168.1 |
| 10,616.1 |
| 10,227.3 |
| 10,794.6 |
| 10,499.7 |
| 16,129.2 |
| 16,291.5 |
| 15,462.3 |
| 16,617.3 |
| 15,721.1 |
| 15,311.0 |
| 12,972.6 |
| 14,685.8 |
| 14,872.8 |
| 14,102.0 |
| 12,762.2 |
| 11,456.0 |
| 11,768.7 |
| 11,706.5 |
| 12,255.8 |
| 12,921.9 |
| 12,067.3 |
| 11,238.0 |
| 10,684.9 |
| 10,293.8 |
| 10,863.8 |
| 10,567.7 |
| 1,208.6 |
| 1,944.8 |
| 2,359.9 |
| 1,514.1 |
| 798.9 |
| 1,089.3 |
| 293.0 |
| 1,311.6 |
| 662.0 |
| 523.3 |
| 1,050.6 |
| 325.0 |
| 354.9 |
| 942.4 |
| 939.0 |
| 747.1 |
| 439.2 |
| 1,162.4 |
| 1,651.0 |
| 457.5 |
| 1,099.9 |
| 1,040.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,070.7 |
| 16,233.1 |
| 15,405.5 |
| 16,558.9 |
| 15,650.9 |
| 15,243.1 |
| 12,907.5 |
| 14,618.0 |
| 14,804.2 |
| 14,034.7 |
| 12,694.4 |
| 11,390.0 |
| 11,700.8 |
| 11,639.3 |
| 12,186.9 |
| 12,849.3 |
| 11,996.4 |
| 11,168.1 |
| 10,616.1 |
| 10,227.3 |
| 10,794.6 |
| 10,499.7 |
| 12,841.2 |
| 12,792.9 |
| 12,856.0 |
| 12,006.2 |
| 13,124.9 |
| 12,292.1 |
| 11,902.9 |
| 9,574.5 |
| 11,137.5 |
| 11,311.8 |
| 11,622.5 |
| 10,273.5 |
| 8,974.9 |
| 9,218.2 |
| 9,180.7 |
| 9,697.8 |
| 10,465.8 |
| 9,626.5 |
| 8,823.5 |
| 8,260.6 |
| 7,881.2 |
| 8,413.5 |
| 8,104.0 |