| (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 | 3,118.1 | 2,488.2 | 2,730.0 | 3,105.9 | 2,885.6 | 2,193.7 | 1,617.8 | 1,467.7 | 812.7 | 535.2 | 809.1 | 648.7 | 535.6 | 230.3 | 483.6 | 112.6 | 207.1 | ||
| Restricted Cash | 5.6 | 0.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 5,487.1 | 6,524.3 | 8,114.8 | 4,636.4 | 2,809.1 | 1,393.3 | 1,596.5 | 1,342.2 | 596.8 | 503.5 | 236.1 | 251.8 | 158.4 | 77.8 | 43.3 | 136.8 | 134.3 | ||
| Cash And Short Term Investments | 8,605.2 | 9,012.5 | 10,844.8 | 7,742.3 | 5,694.7 | 3,587.0 | 3,214.3 | 2,809.9 | 1,409.5 | 1,038.7 | 1,045.2 | 900.5 | 694.0 | 308.1 | 526.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 5,741.1 | 6,211.9 | 5,667.3 | 5,328.7 | 6,036.5 | 4,114.7 | 2,100.0 | 1,723.7 | 1,538.6 | 1,343.4 | 1,152.5 | 739.4 | 787.1 | 593.2 | 28.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 3,200.8 | 3,087.3 | 2,580.5 | 2,401.9 | 1,951.3 | 1,916.6 | 1,415.5 | 1,151.2 | 726.1 | 399.4 | 238.6 | 128.9 | 70.4 | 28.6 | 16.6 | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 3,812.8 | 3,304.5 | 2,924.9 | 2,508.9 | 1,925.2 | 1,228.3 | 748.6 | 560.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 939.0 | 789.5 | 606.6 | 589.2 | 564.0 | 475.5 | 418.1 | 218.2 | 178.2 | - | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,985.9 | 1,984.4 | 1,982.9 | 1,981.4 | 1,980.0 | 1,978.5 | 0.0 | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,985.9 | 1,984.4 | 1,982.9 | 1,981.4 | 1,980.0 | 1,978.5 | 0.0 | - | - | - | - | - | - | - | - | - | |||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,962.6 | 3,118.1 | 2,506.4 | 1,995.8 | 3,090.2 | 2,488.2 | 2,011.8 | 1,920.7 | 2,602.0 | 2,730.0 | 2,152.3 | 1,937.2 | 3,916.3 | 3,105.9 | ||||||||||||||||||||||||||
| 247.8 |
| 498.9 |
| - |
| - |
| - |
| 249.4 |
| 341.3 |
| 247.8 |
| 498.9 |
| 2.3 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 474.8 | 349.2 | 386.6 | 411.2 | 332.4 | 160.8 | 273.7 | 243.3 | 225.1 | 130.5 | 163.5 | 79.0 | 33.0 | 28.0 | 35.8 | 26.3 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 18,021.9 | 18,660.9 | 19,479.2 | 15,884.1 | 14,014.9 | 9,779.1 | 7,689.1 | 6,447.6 | 4,335.0 | 3,180.2 | 2,915.1 | 2,084.8 | 1,796.9 | 1,206.0 | 665.8 | 357.6 | 425.5 | - | - |
| 526.1 |
| 478.8 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 922.4 | 728.7 | 566.3 | 425.5 | 331.1 | 254.0 | 221.6 | 180.5 | 158.1 | 131.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 2,575.8 | 2,358.6 | 2,083.4 | 1,594.1 | 974.3 | 527.0 | 379.9 | 368.0 | 347.5 | 259.7 | - | - |
| Long Term Investments | 10,260.6 | 8,900.1 | 5,396.5 | 6,591.8 | 6,838.0 | 3,135.6 | 3,256.8 | 1,755.0 | 1,486.5 | 864.3 | 632.2 | 460.2 | 389.9 | 271.2 | 275.9 | 370.1 | 47.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 1,257.4 | 1,148.6 | 1,038.6 | 915.5 | 6.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 245.8 | 217.4 | 78.0 | 71.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4,077.2 | 3,314.1 | 2,575.4 | 1,723.7 | 876.9 | 858.9 | 824.2 | 828.7 | 506.3 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,821.2 | 1,136.0 | 444.1 | 336.4 | 216.1 | 168.1 | 144.7 | 127.4 | 77.9 | 20.3 | 5.8 | 3.0 | 5.3 | 23.1 | 6.2 | 6.8 | 7.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 40,558.7 | 37,759.4 | 33,080.2 | 29,214.5 | 25,434.8 | 17,163.3 | 14,805.2 | 11,734.5 | 8,764.3 | 6,973.5 | 5,609.1 | 3,837.7 | 2,951.0 | 2,080.5 | 1,323.6 | 1,089.4 | 741.2 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 553.0 | 627.7 | 458.9 | 477.9 | 442.0 | 577.7 | 591.7 | 452.5 | 320.1 | 231.7 | 153.5 | 74.0 | 47.0 | 50.8 | 51.6 | 54.7 | 27.0 | - | - |
| Operating Lease Liabilities Current | 37.8 | 30.3 | 19.0 | 12.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 773.0 | 640.9 | 618.2 | 497.3 | 440.7 | 465.8 | 344.4 | 261.8 | 191.8 | 153.1 | 133.2 | 92.8 | 69.4 | 20.0 | 42.8 | 12.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | 122.4 | 85.0 | - | 0.3 | 1.2 | 13.6 | 97.1 | 0.9 | - | - | - | - | - | - |
| Total Current Liabilities | 4,368.4 | 3,944.3 | 3,423.4 | 3,141.3 | 3,932.5 | 2,697.4 | 2,096.6 | 1,442.8 | 1,135.5 | 1,241.5 | 811.2 | 654.7 | 298.8 | 163.6 | 148.3 | 109.1 | 93.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 229.0 | 204.1 | 68.7 | 55.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 208.7 | 185.7 | 126.7 | 69.8 | 73.3 | 57.8 | 619.0 | 464.2 | 629.2 | 830.8 | 664.7 | 135.2 | 184.2 | 208.3 | 248.6 | 285.9 | 47.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,018.8 | 1,571.4 | 854.1 | 638.0 | 680.2 | 687.1 | 286.0 | 361.7 | 152.0 | 100.4 | 115.5 | 39.8 | 11.3 | 7.3 | 6.4 | 7.4 | 4.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,301.8 | 8,405.8 | 7,107.1 | 6,550.5 | 6,666.0 | 6,138.0 | 3,715.5 | 2,977.2 | 2,620.2 | 2,524.2 | 1,954.3 | 1,287.4 | 998.9 | 835.1 | 837.9 | 561.6 | 344.4 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | 13,995.0 | 12,855.9 | 11,354.0 | 9,949.3 | 8,087.5 | 6,716.2 | 4,428.6 | 3,911.6 | 3,512.9 | 3,030.0 | 3,099.5 | 2,450.8 | 2,045.9 | 1,763.5 | 1,754.8 | 1,575.8 | 1,336.7 | - | - |
| Retained Earnings | 35,797.1 | 31,672.9 | 27,260.3 | 23,306.7 | 18,968.3 | 10,893.0 | 7,379.8 | 5,254.3 | 2,946.7 | 1,748.2 | 852.7 | 216.6 | (92.7) | (517.1) | (1,267.3) | (1,045.6) | (941.1) | - | - |
| Accumulated Other Comprehensive Income | 77.5 | (7.9) | (80.9) | (238.8) | (26.2) | 29.3 | 21.1 | (12.3) | 0.6 | (12.8) | 8.6 | 52.3 | (1.2) | (1.2) | (1.9) | (2.5) | 1.0 | - | - |
| Treasury Stock | - | - | - | - | 8,260.9 | 6,613.3 | 739.9 | 396.4 | 316.2 | 316.2 | 306.1 | 169.5 | 0.0 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 31,256.9 | 29,353.6 | 25,973.1 | 22,664.0 | 18,768.8 | 11,025.3 | 11,089.7 | 8,757.3 | 6,144.1 | 4,449.3 | 3,654.8 | 2,550.3 | 1,964.7 | 1,256.6 | 485.7 | 527.8 | 396.8 | 421.5 | 459.3 |
| Total Equity | 31,256.9 | 29,353.6 | 25,973.1 | 22,664.0 | 18,768.8 | 11,025.3 | 11,089.7 | 8,757.3 | 6,144.1 | 4,449.3 | 3,654.8 | 2,550.3 | 1,964.7 | 1,256.6 | 485.7 | 527.8 | 396.8 | 421.5 | 459.3 |
| - |
| - |
| - |
| Net debt | (6,619.3) | (7,028.1) | (8,861.9) | (5,760.9) | (3,714.7) | (1,608.5) | (3,214.3) | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 13,653.5 | 14,716.6 | 16,055.8 | 12,742.8 | 10,082.4 | 7,081.7 | 5,592.5 | 5,004.8 | 3,199.5 | 1,938.7 | 2,103.9 | 1,430.1 | 1,498.1 | 1,042.5 | 517.5 | 248.6 | 331.9 | - | - |
| Book Value | 31,256.9 | 29,353.6 | 25,973.1 | 22,664.0 | 18,768.8 | 11,025.3 | 11,089.7 | 8,757.3 | 6,144.1 | 4,449.3 | 3,654.8 | 2,550.3 | 1,964.7 | 1,256.6 | 485.7 | 527.8 | 396.8 | 421.5 | 459.3 |
| Tangible Book Value | 29,999.5 | 28,205.0 | 24,934.5 | 21,748.5 | 18,762.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,395.1 |
| 3,345.7 |
| 2,885.6 |
| 3,432.4 |
| 2,072.2 |
| 1,437.9 |
| 2,193.7 |
| 1,573.0 |
| 1,992.2 |
| 2,208.2 |
| 1,617.8 |
| 1,384.8 |
| 1,045.5 |
| 1,708.5 |
| 1,467.7 |
| 1,087.8 |
| 917.9 |
| 1,019.5 |
| 812.7 |
| 792.1 |
| 744.3 |
| 811.8 |
| 535.2 |
| 920.4 |
| 646.5 |
| 604.2 |
| Restricted Cash | 8.0 | - | 6.7 | 19.8 | 2.8 | - | 0.0 | 7.5 | 0.0 | - | - | 5.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 5,791.1 | 5,487.1 | 5,937.2 | 5,473.8 | 5,259.2 | 6,524.3 | 7,784.7 | 7,888.3 | 7,917.5 | 8,114.8 | 7,761.3 | 6,990.5 | 5,043.4 | 4,636.4 | 4,171.3 | 3,704.9 | 2,809.1 | 2,355.2 | 1,838.6 | 2,065.9 | 1,393.3 | 1,452.9 | 1,152.0 | 1,795.2 | 1,596.5 | 1,493.1 | 1,624.2 | 1,523.9 | 1,342.2 | 1,104.3 | 765.6 | 605.5 | 596.8 | 586.9 | 523.5 | 495.3 | 503.5 | 488.0 | 398.7 | 245.0 |
| Cash And Short Term Investments | 8,753.7 | 8,605.2 | 8,443.6 | 7,469.6 | 8,349.4 | 9,012.5 | 9,796.5 | 9,809.0 | 10,519.5 | 10,844.8 | 9,913.6 | 8,927.7 | 8,959.7 | 7,742.3 | 7,566.4 | 7,050.6 | 5,694.7 | 5,787.6 | 3,910.8 | 3,503.8 | 3,587.0 | 3,025.9 | 3,144.2 | 4,003.4 | 3,214.3 | 2,877.9 | 2,669.7 | 3,232.4 | 2,809.9 | 2,192.1 | 1,683.5 | 1,625.0 | 1,409.6 | 1,378.9 | 1,267.9 | 1,307.1 | 1,038.7 | 1,408.4 | 1,045.2 | 849.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,731.0 | 5,741.1 | 5,687.1 | 5,610.0 | 5,561.0 | 6,211.9 | 6,107.1 | 5,717.1 | 5,222.2 | 5,667.3 | 5,584.5 | 5,121.3 | 5,118.6 | 5,328.7 | 5,161.4 | 4,839.0 | 6,036.5 | 5,452.0 | 6,998.6 | 4,173.0 | 4,114.7 | 3,092.5 | 1,991.0 | 2,063.1 | 2,100.0 | 2,027.7 | 1,920.2 | 1,728.4 | 1,723.7 | 1,665.7 | 1,534.3 | 1,531.9 | 1,538.6 | 1,532.7 | 1,420.4 | 1,339.8 | 1,343.4 | 1,332.1 | 1,432.0 | 1,450.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,103.6 | 3,200.8 | 3,254.4 | 3,205.6 | 3,192.4 | 3,087.3 | 3,018.0 | 2,873.6 | 2,714.9 | 2,580.5 | 2,562.0 | 2,507.7 | 2,424.7 | 2,401.9 | 2,218.5 | 1,991.5 | 1,951.3 | 2,053.8 | 1,983.9 | 2,164.7 | 1,916.6 | 1,801.6 | 1,640.9 | 1,480.9 | 1,415.5 | 1,344.3 | 1,317.2 | 1,208.8 | 1,151.2 | 1,039.7 | 928.6 | 820.4 | 726.1 | 641.6 | 554.3 | 466.6 | 399.4 | 345.6 | 316.1 | 303.3 |
| Prepaid Expenses | 620.9 | 474.8 | 595.6 | 574.3 | 468.9 | 349.2 | 412.0 | 681.9 | 414.9 | 386.6 | 574.7 | 366.3 | 406.2 | 411.2 | 583.6 | 424.9 | 332.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 18,209.2 | 18,021.9 | 17,980.7 | 16,859.5 | 17,571.7 | 18,660.9 | 19,333.6 | 19,081.6 | 18,871.5 | 19,479.2 | 18,634.8 | 16,923.0 | 16,909.2 | 15,884.1 | 15,529.9 | 14,306.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,637.7 | 3,556.4 | 3,482.2 | |||||||||||||||||||||||
| Long Term Investments | 9,786.0 | 10,260.6 | 10,285.7 | 10,058.2 | 9,276.3 | 8,900.1 | 8,490.9 | 7,722.4 | 6,978.8 | 5,396.5 | 5,778.5 | 6,327.2 | 6,066.6 | 6,591.8 | 6,415.9 | 7,084.0 | 6,838.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 1,286.9 | 1,257.4 | 1,380.9 | 1,351.7 | 1,167.0 | 1,148.6 | 1,120.1 | 1,102.2 | 1,058.7 | 1,038.6 | 1,017.2 | 953.0 | 928.7 | 915.5 | - | - | 6.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 4,190.9 | 4,077.2 | 3,846.7 | 3,572.2 | 3,442.9 | 3,314.1 | 3,015.1 | 2,880.9 | 2,764.9 | 2,575.4 | 2,316.8 | 2,138.5 | 1,924.9 | 1,723.7 | 1,352.4 | 1,140.3 | 876.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 2,129.7 | 1,821.2 | 1,673.1 | 1,536.9 | 1,393.1 | 1,136.0 | 1,043.0 | 993.8 | 470.2 | 444.1 | 409.9 | 393.2 | 349.6 | 336.4 | 269.9 | 262.0 | 216.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 40,868.8 | 40,558.7 | 40,169.4 | 38,219.2 | 37,545.2 | 37,759.4 | 37,441.9 | 36,086.8 | 34,369.6 | 33,080.2 | 32,163.3 | 30,657.5 | 30,059.9 | 29,214.5 | 27,205.8 | 26,348.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,027.1 | 939.0 | 903.8 | 723.9 | 705.5 | 789.5 | 497.3 | 561.7 | 671.3 | 606.6 | 536.6 | 547.3 | 599.5 | 589.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 636.2 | 553.0 | 545.6 | 481.9 | 619.3 | 627.7 | 627.2 | 586.0 | 516.7 | 458.9 | 417.3 | 381.1 | 426.3 | 477.9 | 566.3 | 491.3 | 442.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,107.7 | 4,368.4 | 4,425.1 | 3,667.0 | 3,566.6 | 3,944.3 | 3,661.0 | 3,508.6 | 3,580.9 | 3,423.4 | 3,598.6 | 3,104.4 | 3,100.1 | 3,141.3 | 3,033.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,986.2 | 1,985.9 | 1,985.5 | 1,985.1 | 1,984.8 | 1,984.4 | 1,984.0 | 1,983.6 | 1,983.3 | 1,982.9 | 1,982.6 | 1,982.2 | 1,981.8 | 1,981.4 | 1,980.7 | 1,980.4 | 1,980.0 | 1,979.6 | 1,979.2 | 1,978.9 | 1,978.5 | 1,978.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 225.1 | 208.7 | 219.2 | 206.3 | 211.8 | 185.7 | 207.4 | 205.6 | 185.8 | 126.7 | 125.3 | 116.2 | 85.5 | 69.8 | 58.7 | 33.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,126.2 | 2,018.8 | 1,861.8 | 1,701.9 | 1,674.4 | 1,571.4 | 1,543.6 | 1,463.2 | 908.5 | 854.1 | 832.4 | 716.8 | 677.3 | 638.0 | 724.7 | 692.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,445.2 | 9,301.8 | 9,211.6 | 8,280.3 | 8,157.6 | 8,405.8 | 8,116.0 | 7,881.0 | 7,378.5 | 7,107.1 | 7,258.9 | 6,639.6 | 6,564.7 | 6,550.5 | 6,518.0 | 6,434.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 14,401.3 | 13,995.0 | 13,787.3 | 13,490.8 | 13,192.1 | 12,855.9 | 12,702.8 | 12,316.9 | 11,942.6 | 11,354.0 | 11,251.5 | 10,888.5 | 10,597.7 | 9,949.3 | 9,120.2 | 8,754.1 | ||||||||||||||||||||||||
| Retained Earnings | 36,423.8 | 35,797.1 | 35,045.8 | 33,680.2 | 32,384.4 | 31,672.9 | 30,755.2 | 29,414.6 | 27,982.3 | 27,260.3 | 26,100.7 | 25,092.9 | 24,124.5 | 23,306.7 | 20,793.9 | 19,941.8 | 18,968.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 11.9 | 77.5 | 69.0 | 52.5 | 29.1 | (7.9) | 60.2 | (69.9) | (77.2) | (80.9) | (176.8) | (197.7) | (181.6) | (238.8) | (223.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,002.6 | 8,611.2 | 8,260.9 | 7,410.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 31,423.6 | 31,256.9 | 30,957.8 | 29,938.9 | 29,387.6 | 29,353.6 | 29,325.9 | 28,205.8 | 26,991.1 | 25,973.1 | 24,904.4 | 24,017.9 | 23,495.2 | 22,664.0 | 20,687.8 | 19,914.7 | ||||||||||||||||||||||||
| Total Equity | 31,423.6 | 31,256.9 | 30,957.8 | 29,938.9 | 29,387.6 | 29,353.6 | 29,325.9 | 28,205.8 | 26,991.1 | 25,973.1 | 24,904.4 | 24,017.9 | 23,495.2 | 22,664.0 | 20,687.8 | 19,914.7 | 18,768.8 | 17,258.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,986.2 | 1,985.9 | 1,985.5 | 1,985.1 | 1,984.8 | 1,984.4 | 1,984.0 | 1,983.6 | 1,983.3 | 1,982.9 | 1,982.6 | 1,982.2 | 1,981.8 | 1,981.4 | 1,980.7 | 1,980.4 | 1,980.0 | 1,979.6 | 1,979.2 | 1,978.9 | 1,978.5 | 1,978.3 | 1,500.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (6,767.5) | (6,619.3) | (6,458.1) | (5,484.5) | (6,364.6) | (7,028.1) | (7,812.5) | (7,825.4) | (8,536.2) | (8,861.9) | (7,931.0) | (6,945.5) | (6,977.9) | (5,760.9) | (5,585.7) | (5,070.2) | (3,714.7) | (3,808.0) | ||||||||||||||||||||||
| Working Capital | 13,101.5 | 13,653.5 | 13,555.6 | 13,192.5 | 14,005.1 | 14,716.6 | 15,672.6 | 15,573.0 | 15,290.6 | 16,055.8 | 15,036.2 | 13,818.6 | 13,809.1 | 12,742.8 | 12,496.0 | 11,298.4 | 10,082.4 | |||||||||||||||||||||||
| Book Value | 31,423.6 | 31,256.9 | 30,957.8 | 29,938.9 | 29,387.6 | 29,353.6 | 29,325.9 | 28,205.8 | 26,991.1 | 25,973.1 | 24,904.4 | 24,017.9 | 23,495.2 | 22,664.0 | 20,687.8 | 19,914.7 | 18,768.8 | 17,258.0 | ||||||||||||||||||||||
| Tangible Book Value | 30,136.7 | 29,999.5 | 29,576.9 | 28,587.2 | 28,220.6 | 28,205.0 | 28,205.8 | 27,103.6 | 25,932.4 | 24,934.5 | 23,887.2 | 23,064.9 | 22,566.5 | 21,748.5 | - | - | 18,762.1 | |||||||||||||||||||||||
| 482.0 |
| 444.3 |
| 213.6 |
| 160.8 |
| 230.6 |
| 263.8 |
| 226.6 |
| 273.7 |
| 226.9 |
| 208.2 |
| 182.2 |
| 243.3 |
| 284.8 |
| 163.6 |
| 155.5 |
| 225.0 |
| 143.8 |
| 193.3 |
| 146.1 |
| 130.5 |
| 103.8 |
| 96.0 |
| 115.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,014.9 |
| 13,775.4 |
| 13,337.6 |
| 10,055.1 |
| 9,779.1 |
| 9,097.6 |
| 7,860.2 |
| 8,644.1 |
| 7,689.1 |
| 7,109.1 |
| 6,651.0 |
| 6,928.6 |
| 6,447.6 |
| 5,719.6 |
| 4,814.9 |
| 4,544.7 |
| 4,335.0 |
| 4,135.7 |
| 3,860.1 |
| 3,669.3 |
| 3,180.2 |
| 3,501.7 |
| 3,209.2 |
| 3,133.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,395.7 |
| 3,358.5 |
| 3,262.6 |
| 3,221.6 |
| 3,138.3 |
| 3,031.4 |
| 2,944.6 |
| 2,890.4 |
| 2,771.4 |
| 2,676.6 |
| 2,612.8 |
| 2,575.8 |
| 2,524.4 |
| 2,461.6 |
| 2,394.7 |
| 2,358.6 |
| 2,274.5 |
| 2,261.7 |
| 2,277.0 |
| 2,083.4 |
| 1,872.2 |
| 1,772.9 |
| 1,666.4 |
| 5,631.3 |
| 3,900.3 |
| 3,543.7 |
| 3,135.6 |
| 2,875.1 |
| 2,587.6 |
| 3,236.4 |
| 3,256.8 |
| 3,112.6 |
| 2,884.6 |
| 2,339.8 |
| 1,755.0 |
| 1,873.6 |
| 2,044.7 |
| 1,822.0 |
| 1,486.5 |
| 1,327.3 |
| 1,064.7 |
| 967.7 |
| 864.3 |
| 777.9 |
| 589.9 |
| 555.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 723.2 |
| 746.6 |
| 765.1 |
| 858.9 |
| 804.2 |
| 774.0 |
| 771.2 |
| 824.2 |
| 808.3 |
| 821.6 |
| 829.3 |
| 828.7 |
| 562.8 |
| 545.1 |
| - |
| 506.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.9 |
| 142.9 |
| 145.7 |
| 168.1 |
| 168.8 |
| 175.5 |
| 161.2 |
| 144.7 |
| 137.9 |
| 139.8 |
| 144.3 |
| 127.4 |
| 125.2 |
| 85.7 |
| 79.0 |
| 77.9 |
| 36.6 |
| 37.0 |
| 37.1 |
| 20.3 |
| 20.7 |
| 6.7 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,434.8 |
| 23,671.5 |
| 21,485.9 |
| 17,772.2 |
| 17,163.3 |
| 16,084.0 |
| 14,428.7 |
| 15,757.5 |
| 14,805.2 |
| 13,939.3 |
| 13,173.6 |
| 12,854.8 |
| 11,734.5 |
| 10,805.6 |
| 9,952.0 |
| 9,372.7 |
| 8,764.3 |
| 8,701.2 |
| 8,106.4 |
| 7,817.4 |
| 6,973.5 |
| 6,828.0 |
| 6,204.9 |
| 5,904.5 |
| - |
| - |
| - |
| - |
| 1,500.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 507.8 |
| 520.0 |
| 464.9 |
| 577.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.5 |
| 142.4 |
| 132.8 |
| 127.8 |
| 126.3 |
| 116.4 |
| 137.6 |
| 84.1 |
| 73.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.1 |
| 146.4 |
| 94.1 |
| 153.1 |
| 139.7 |
| 114.6 |
| 92.7 |
| - |
| - |
| - |
| - |
| 96.9 |
| 103.8 |
| 85.0 |
| 85.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.9 |
| 1.2 |
| 3.6 |
| 3.7 |
| 13.5 |
| 3,007.6 |
| 3,932.5 |
| 3,714.8 |
| 3,732.4 |
| 3,217.8 |
| 2,697.4 |
| 2,337.8 |
| 3,702.4 |
| 2,055.2 |
| 2,096.6 |
| 1,765.4 |
| 1,713.1 |
| 1,511.4 |
| 1,442.8 |
| 1,417.2 |
| 1,331.2 |
| 1,265.7 |
| 1,135.5 |
| 1,138.6 |
| 1,029.0 |
| 1,308.3 |
| 1,241.5 |
| 961.2 |
| 951.6 |
| 919.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 27.7 |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.3 |
| 56.5 |
| 50.7 |
| 27.0 |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.0 |
| 249.3 |
| 274.7 |
| 295.6 |
| 316.2 |
| 327.3 |
| 327.9 |
| 146.4 |
| 170.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 680.2 |
| 662.6 |
| 596.3 |
| 571.5 |
| 687.1 |
| 454.0 |
| 457.9 |
| 321.5 |
| 317.7 |
| 273.0 |
| 267.9 |
| 376.3 |
| 361.7 |
| 194.0 |
| 190.0 |
| 169.9 |
| 152.1 |
| 125.2 |
| 115.9 |
| 106.2 |
| 100.4 |
| 135.7 |
| 119.5 |
| 121.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,666.0 |
| 6,413.5 |
| 6,358.6 |
| 5,795.2 |
| 6,138.0 |
| 5,958.5 |
| 5,371.3 |
| 3,624.5 |
| 3,715.5 |
| 3,434.9 |
| 3,417.7 |
| 3,410.1 |
| 2,977.2 |
| 2,937.3 |
| 2,765.6 |
| 2,805.1 |
| 2,620.2 |
| 2,649.6 |
| 2,585.6 |
| 2,951.3 |
| 2,524.2 |
| 2,336.8 |
| 2,128.4 |
| 2,139.4 |
| 8,087.5 |
| 7,919.3 |
| 7,225.8 |
| 6,887.8 |
| 6,716.2 |
| 6,592.8 |
| 6,263.0 |
| 5,211.4 |
| 4,428.6 |
| 4,388.4 |
| 4,263.6 |
| 4,160.9 |
| 3,911.6 |
| 3,841.2 |
| 3,712.6 |
| 3,611.6 |
| 3,512.8 |
| 3,570.7 |
| 3,449.6 |
| 3,190.9 |
| 3,030.0 |
| 3,315.0 |
| 3,156.9 |
| 3,049.7 |
| 16,739.3 |
| 15,107.1 |
| 12,008.2 |
| 10,893.0 |
| 9,743.8 |
| 8,901.7 |
| 8,004.4 |
| 7,379.8 |
| 6,587.8 |
| 5,918.2 |
| 5,725.1 |
| 5,254.3 |
| 4,433.9 |
| 3,839.2 |
| 3,287.8 |
| 2,946.7 |
| 2,773.2 |
| 2,384.9 |
| 1,997.2 |
| 1,748.2 |
| 1,495.1 |
| 1,230.3 |
| 1,018.4 |
| (170.1) |
| (26.2) |
| 9.5 |
| 15.7 |
| 16.2 |
| 29.3 |
| 30.8 |
| 35.5 |
| (9.1) |
| 21.1 |
| 16.5 |
| 15.8 |
| 2.8 |
| (12.3) |
| (10.5) |
| (11.6) |
| (15.6) |
| 0.6 |
| 23.8 |
| 2.3 |
| (5.9) |
| (12.8) |
| (2.9) |
| 5.2 |
| 4.4 |
| 7,221.4 |
| 6,935.3 |
| 6,613.3 |
| 6,242.0 |
| 6,142.9 |
| 1,073.8 |
| 739.9 |
| 488.4 |
| 441.8 |
| 444.2 |
| 396.4 |
| 396.4 |
| 353.9 |
| 316.2 |
| 316.2 |
| 316.2 |
| 316.2 |
| 316.2 |
| 316.2 |
| 316.1 |
| 316.1 |
| 307.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,768.8 |
| 17,258.0 |
| 15,127.3 |
| 11,977.0 |
| 11,025.3 |
| 10,125.5 |
| 9,057.4 |
| 12,133.0 |
| 11,089.7 |
| 10,504.4 |
| 9,755.9 |
| 9,444.7 |
| 8,757.3 |
| 7,868.2 |
| 7,186.4 |
| 6,567.5 |
| 6,144.1 |
| 6,051.6 |
| 5,520.7 |
| 4,866.0 |
| 4,449.2 |
| 4,491.2 |
| 4,076.5 |
| 3,765.1 |
| 15,127.3 |
| 11,977.0 |
| 11,025.3 |
| 10,125.5 |
| 9,057.4 |
| 12,133.0 |
| 11,089.7 |
| 10,504.4 |
| 9,755.9 |
| 9,444.7 |
| 8,757.3 |
| 7,868.2 |
| 7,186.4 |
| 6,567.5 |
| 6,144.1 |
| 6,051.6 |
| 5,520.7 |
| 4,866.0 |
| 4,449.2 |
| 4,491.2 |
| 4,076.5 |
| 3,765.1 |
| (1,931.6) |
| (1,524.9) |
| (1,608.5) |
| (1,047.6) |
| (1,644.2) |
| - |
| (3,214.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,060.6 |
| 9,605.2 |
| 6,837.3 |
| 7,081.7 |
| 6,759.8 |
| 4,157.8 |
| 6,588.9 |
| 5,592.5 |
| 5,343.7 |
| 4,937.9 |
| 5,417.2 |
| 5,004.8 |
| 4,302.4 |
| 3,483.7 |
| 3,279.0 |
| 3,199.5 |
| 2,997.1 |
| 2,831.0 |
| 2,361.0 |
| 1,938.7 |
| 2,540.5 |
| 2,257.7 |
| 2,213.7 |
| 15,127.3 |
| 11,977.0 |
| 11,025.3 |
| 10,125.5 |
| 9,057.4 |
| 12,133.0 |
| 11,089.7 |
| 10,504.4 |
| 9,755.9 |
| 9,444.7 |
| 8,757.3 |
| 7,868.2 |
| 7,186.4 |
| 6,567.5 |
| 6,144.1 |
| 6,051.6 |
| 5,520.7 |
| 4,866.0 |
| 4,449.2 |
| 4,491.2 |
| 4,076.5 |
| 3,765.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |