| (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 | 2,435.4 | 1,059.4 | 1,033.8 | 522.6 | 994.0 | 1,412.0 | 225.5 | 454.7 | 550.7 | 380.7 | 336.1 | 180.1 | 151.6 | 163.7 | 67.6 | 88.0 | 59.4 | 56.0 |
| Restricted Cash | - | - | 0.0 | 0.3 | 0.9 | 0.5 | 5.6 | 7.1 | 5.8 | 6.3 | 88.6 | 34.3 | 24.2 | 29.4 | 31.2 | 17.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 2.6 | 5.5 | 5.1 | 5.5 | 7.1 | 15.1 | 15.9 | 16.0 | 11.4 | - | |
| Cash And Short Term Investments | 2,435.4 | 1,059.4 | 1,033.8 | 522.6 | 994.0 | 1,412.0 | 225.5 | 457.3 | 556.2 | 385.8 | 341.6 | 187.3 | 166.8 | 179.6 | 83.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 11,707.6 | 10,341.6 | 10,297.8 | 9,421.0 | 8,310.0 | 2,791.7 | 3,926.7 | 3,640.5 | 2,846.4 | 1,756.5 | 1,759.5 | 2,091.5 | 1,593.2 | 1,401.1 | 1,293.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 9,504.3 | 8,287.0 | 7,146.3 | 9,066.6 | 6,642.9 | 2,684.1 | 2,547.2 | 2,392.6 | 2,162.6 | 1,741.7 | 1,329.0 | 1,398.5 | 1,095.1 | 923.3 | 975.0 | 912.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 971.8 | 816.6 | 859.5 | 727.7 | 708.5 | 342.1 | 1,102.7 | 956.2 | 676.2 | 562.6 | 449.1 | 365.5 | 267.1 | 245.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 17,624.3 | 15,084.1 | 13,347.3 | 13,989.0 | 12,034.9 | 3,751.2 | 3,149.4 | 3,048.1 | 2,626.7 | 1,683.2 | 1,445.2 | 1,585.6 | 1,350.0 | 1,110.6 | 1,035.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 1,136.1 | 601.1 | 730.9 | - | 65.4 | 81.2 | 223.8 | 140.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,019.3 | 171.1 | 983.7 | 268.1 | 181.3 | 125.0 | 299.0 | 833.2 | 1,941.6 | 964.0 | 823.0 | 716.3 | 317.9 | 275.3 | 383.0 | 386.3 | ||
| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,094.2 | 1,562.6 | 2,435.4 | 874.4 | 767.1 | 541.9 | 1,059.4 | 853.9 | 1,173.6 | 1,030.9 | 1,033.8 | 1,250.9 | 852.1 | 539.3 | 522.6 | |||||||||||||||||||||||||
| - |
| 99.5 |
| 59.4 |
| 56.0 |
| 986.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 669.5 | 678.5 | 642.2 | 671.5 | 668.3 | 173.9 | 385.0 | 323.3 | 168.7 | 104.6 | 90.5 | 153.8 | 54.5 | 52.7 | 57.2 | 40.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 25,289.4 | 21,324.7 | 20,084.4 | 20,500.9 | 17,734.1 | 8,769.1 | 7,453.0 | 7,162.8 | 5,739.8 | 3,995.0 | 3,649.8 | 3,900.0 | 2,931.7 | 2,580.5 | 2,438.4 | 2,209.2 | - | - |
| 232.3 |
| 167.1 |
| - |
| - |
| Accumulated Depreciation | 475.5 | 359.6 | 409.5 | 306.7 | 225.0 | 184.5 | 532.8 | 384.8 | 329.6 | 249.9 | 200.4 | 164.7 | 133.8 | 122.8 | 107.1 | 75.1 | - | - |
| Property,Plant & Equipment Net | 496.3 | 457.0 | 450.0 | 421.1 | 483.4 | 157.6 | 569.9 | 571.3 | 346.6 | 312.7 | 248.6 | 200.8 | 133.2 | 122.9 | 125.2 | 92.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,099.3 | 3,895.1 | 3,904.2 | 3,803.9 | 3,917.3 | 423.9 | 2,254.4 | 2,203.3 | 872.6 | 486.2 | 298.8 | 314.2 | 188.5 | 189.1 | 185.3 | 139.6 | 107.6 | - |
| Intangible Assets | 3,775.0 | 3,912.3 | 4,244.3 | 4,422.9 | 4,913.1 | 186.0 | 1,162.2 | 1,377.3 | 583.1 | 298.6 | 166.6 | 229.7 | 23.8 | 29.0 | 37.5 | 28.3 | - | - |
| Operating Lease Right Of Use Assets | 441.3 | 471.9 | 451.0 | 406.2 | 447.1 | 70.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 33.2 | 36.1 | 79.5 | 46.5 | 27.3 | 39.6 | 97.5 | 76.5 | 31.7 | 58.6 | 19.8 | 10.8 | 7.9 | 0.6 | 0.6 | 0.6 | - | - |
| Other Non-Current Assets | 590.9 | 685.4 | 729.9 | 585.3 | 618.4 | 177.7 | 160.9 | 152.2 | 124.8 | 64.2 | 60.5 | 57.6 | 40.7 | 41.1 | 46.3 | 30.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 34,250.9 | 30,274.5 | 29,412.8 | 29,734.0 | 27,666.4 | 13,468.6 | 11,698.0 | 11,543.5 | 7,756.3 | 5,215.3 | 4,444.1 | 4,713.0 | 3,325.9 | 2,963.3 | 2,833.3 | 2,499.9 | 2,099.9 | - |
| 896.4 |
| - |
| - |
| Short Term Debt | 1,019.3 | 171.1 | 983.7 | 268.1 | 181.3 | 125.0 | 299.0 | 833.2 | 805.5 | 362.9 | 92.1 | 716.3 | 252.5 | 194.1 | 159.2 | 246.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 109.3 | 103.8 | 95.1 | 89.4 | 109.5 | 23.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,318.3 | 1,966.0 | 2,407.9 | 2,171.6 | 2,017.3 | 768.1 | 723.7 | 672.6 | 354.1 | 217.1 | 218.7 | 265.9 | 181.3 | 181.3 | 172.2 | 166.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 20,960.8 | 17,221.2 | 16,738.8 | 16,428.7 | 14,233.5 | 5,630.1 | 4,607.1 | 4,953.6 | 4,041.2 | 2,476.5 | 1,918.2 | 2,721.7 | 1,789.4 | 1,494.7 | 1,372.3 | 1,314.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 362.3 | 390.7 | 372.9 | 333.5 | 353.2 | 53.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 799.5 | 812.8 | 893.0 | 942.3 | 1,015.6 | 5.8 | 222.2 | 206.9 | 113.5 | 58.6 | 10.7 | 12.9 | 3.0 | 9.3 | 8.1 | 3.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 448.0 | 468.6 | 498.7 | 501.9 | 556.1 | 130.3 | 361.9 | 325.1 | 124.0 | 103.2 | 76.6 | 60.2 | 56.4 | 58.8 | 60.7 | 49.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 25,800.5 | 22,239.0 | 21,229.6 | 21,708.5 | 19,760.4 | 9,129.7 | 7,909.5 | 8,108.4 | 5,414.8 | 3,239.5 | 2,644.3 | 3,059.1 | 1,914.2 | 1,643.9 | 1,664.8 | 1,507.0 | 1,261.2 | - |
| - |
| - |
| Additional Paid In Capital | 7,431.2 | 7,437.7 | 7,435.3 | 7,374.1 | 7,271.3 | 1,591.5 | 1,545.4 | 1,512.2 | 467.9 | 440.7 | 411.7 | 384.6 | 286.3 | 324.3 | 310.3 | 290.5 | - | - |
| Retained Earnings | 3,437.1 | 2,755.8 | 2,204.8 | 1,708.2 | 1,171.9 | 3,133.1 | 2,624.7 | 2,198.6 | 1,954.8 | 1,695.4 | 1,494.2 | 1,308.2 | 1,133.1 | 980.9 | 829.5 | 679.2 | - | - |
| Accumulated Other Comprehensive Income | (379.4) | (645.1) | (507.2) | (719.7) | (336.2) | (194.6) | (209.1) | (126.3) | (61.9) | (93.1) | (55.2) | (6.6) | 19.2 | 35.4 | 30.0 | 28.0 | - | - |
| Treasury Stock | 2,038.5 | 1,513.0 | 949.7 | 337.2 | 201.1 | 191.2 | 172.6 | 149.5 | 77.1 | 67.3 | 51.3 | 32.7 | 27.5 | 21.6 | 11.5 | 5.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 0.4 | 0.4 | 0.3 | 10.1 | 0.2 | - | - |
| Total Stockholders Equity | 8,450.4 | 8,035.4 | 8,183.2 | 8,025.5 | 7,906.0 | 4,338.9 | 3,788.5 | 3,435.1 | 2,287.3 | 1,975.8 | 1,799.4 | 1,653.6 | 1,411.2 | 1,319.0 | 1,158.4 | 992.7 | 838.7 | 696.9 |
| Total Equity | 8,450.4 | 8,035.4 | 8,183.2 | 8,025.5 | 7,906.0 | 4,338.9 | 3,788.5 | 3,435.1 | 2,287.3 | 1,975.8 | 1,799.9 | 1,654.0 | 1,411.6 | 1,319.4 | 1,168.5 | 992.8 | 838.7 | 696.9 |
| - |
| - |
| Net debt | (1,416.1) | (888.3) | (50.1) | (254.5) | (812.7) | (1,287.1) | 73.4 | 375.9 | 1,385.4 | 578.2 | 481.4 | 529.0 | 151.2 | 95.7 | 299.4 | 286.8 | - | - |
| Working Capital | 4,328.6 | 4,103.5 | 3,345.7 | 4,072.1 | 3,500.7 | 3,139.0 | 2,845.9 | 2,209.2 | 1,698.6 | 1,518.5 | 1,731.6 | 1,178.3 | 1,142.4 | 1,085.8 | 1,066.2 | 895.2 | - | - |
| Book Value | 8,450.4 | 8,035.4 | 8,183.2 | 8,025.5 | 7,906.0 | 4,338.9 | 3,788.5 | 3,435.1 | 2,287.3 | 1,975.8 | 1,799.4 | 1,653.6 | 1,411.2 | 1,319.0 | 1,158.4 | 992.7 | 838.7 | 696.9 |
| Tangible Book Value | 576.2 | 228.1 | 34.7 | (201.2) | (924.4) | 3,728.9 | 371.8 | (145.6) | 831.6 | 1,191.0 | 1,334.0 | 1,109.7 | 1,198.9 | 1,100.9 | 935.5 | 824.8 | 731.2 | - |
| 350.8 |
| 521.5 |
| 510.2 |
| 994.0 |
| 4,050.4 |
| 1,656.9 |
| 1,443.7 |
| 1,412.0 |
| 1,452.3 |
| 1,112.6 |
| 296.2 |
| 225.5 |
| 262.3 |
| 271.5 |
| 243.6 |
| 454.7 |
| 204.0 |
| 354.2 |
| 372.3 |
| 550.7 |
| 243.3 |
| 305.6 |
| 210.1 |
| 380.7 |
| 223.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.9 | 0.6 | 0.6 | 0.5 | 0.5 | 4.5 | 4.6 | 5.1 | 5.6 | 5.1 | 4.8 | 5.7 | 7.1 | 6.9 | 6.2 | 5.6 | 5.8 | 3.7 | 4.1 | 3.3 | 6.3 | 4.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.3 | 3.9 | 5.7 | 5.5 | 5.5 | 5.3 | 5.2 | 5.1 | 7.0 |
| Cash And Short Term Investments | 1,094.2 | 1,562.6 | 2,435.4 | 874.4 | 767.1 | 541.9 | 1,059.4 | 853.9 | 1,173.6 | 1,030.9 | 1,033.8 | 1,250.9 | 852.1 | 539.3 | 522.6 | 350.8 | 521.5 | 510.2 | 994.0 | 4,050.4 | 1,656.9 | 1,443.7 | 1,412.0 | 1,452.3 | 1,112.6 | 296.2 | 225.5 | 262.3 | 271.5 | 243.6 | 454.7 | 207.3 | 358.1 | 378.0 | 556.2 | 248.8 | 310.9 | 215.4 | 385.8 | 230.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12,995.1 | 11,936.8 | 11,707.6 | 10,925.1 | 10,128.0 | 9,424.1 | 10,341.6 | 10,032.4 | 8,852.5 | 8,902.8 | 10,297.8 | 8,892.1 | 8,376.4 | 9,357.1 | 9,421.0 | 8,114.0 | 7,851.5 | 8,732.0 | 8,310.0 | 2,229.6 | 2,451.9 | 2,381.1 | 2,791.7 | 3,581.0 | 3,215.4 | 3,294.2 | 3,926.7 | 3,453.0 | 3,457.1 | 3,167.3 | 3,640.5 | 2,951.0 | 2,712.6 | 2,620.3 | 2,846.4 | 1,861.4 | 1,787.4 | 1,724.8 | 1,756.5 | 1,651.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 13,894.0 | 10,981.0 | 9,504.3 | 9,137.5 | 8,655.7 | 8,359.7 | 8,287.0 | 7,674.4 | 7,098.2 | 7,091.1 | 7,146.3 | 7,462.2 | 7,797.5 | 8,372.8 | 9,066.6 | 9,755.2 | 8,434.0 | 7,883.3 | 6,642.9 | 2,866.2 | 2,684.7 | 2,556.7 | 2,684.1 | 2,832.6 | 3,033.3 | 2,710.3 | 2,547.2 | 2,787.2 | 2,608.5 | 2,430.4 | 2,392.6 | 2,040.1 | 2,129.8 | 2,323.3 | 2,162.6 | 2,242.1 | 2,112.6 | 1,853.9 | 1,741.7 | 1,568.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 768.8 | 683.8 | 669.5 | 797.3 | 954.1 | 663.4 | 678.5 | 633.6 | 628.6 | 640.9 | 642.2 | 741.1 | 711.6 | 721.3 | 671.5 | 720.3 | 695.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 29,588.9 | 26,109.2 | 25,289.4 | 22,577.9 | 21,492.8 | 19,958.9 | 21,324.7 | 20,057.8 | 18,583.7 | 18,580.7 | 20,084.4 | 19,168.5 | 18,721.2 | 19,965.2 | 20,500.9 | 19,882.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 354.5 | 352.7 | 346.0 | 342.1 | 1,220.8 | 1,148.0 | 1,137.3 | 1,102.7 | 1,061.2 | 1,039.6 | 984.5 | 956.2 | 708.0 | 704.5 | 695.6 | 676.2 | 643.9 | 614.1 | 587.4 | 562.6 | 547.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 540.4 | 504.2 | 496.3 | 489.3 | 482.9 | 468.4 | 457.0 | 477.4 | 462.9 | 459.1 | 450.0 | 437.0 | 427.6 | 429.9 | 421.1 | 412.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,116.2 | 4,128.4 | 4,099.3 | 4,103.6 | 3,997.6 | 3,877.5 | 3,895.1 | 3,951.8 | 3,902.9 | 3,902.2 | 3,904.2 | 3,883.4 | 3,857.4 | 3,832.8 | 3,803.9 | 3,775.1 | 3,856.8 | 3,912.0 | ||||||||||||||||||||||
| Intangible Assets | 3,642.7 | 3,735.5 | 3,775.0 | 3,888.1 | 3,893.2 | 3,819.2 | 3,912.3 | 4,066.7 | 4,087.7 | 4,162.4 | 4,244.3 | 4,313.8 | 4,348.8 | 4,390.1 | 4,422.9 | 4,455.2 | 4,680.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 617.8 | 606.4 | 590.9 | 624.3 | 642.7 | 672.1 | 685.4 | 653.9 | 678.5 | 695.6 | 729.9 | 701.8 | 623.9 | 617.2 | 585.3 | 567.0 | 566.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 38,506.0 | 35,083.7 | 34,250.9 | 31,683.2 | 30,509.2 | 28,796.1 | 30,274.5 | 29,207.5 | 27,715.8 | 27,800.0 | 29,412.8 | 28,504.6 | 27,978.9 | 29,235.2 | 29,734.0 | 29,092.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 21,179.1 | 18,055.3 | 17,624.3 | 15,651.3 | 14,542.6 | 13,037.5 | 15,084.1 | 13,873.2 | 12,134.6 | 12,372.7 | 13,347.3 | 12,485.2 | 12,134.9 | 12,997.7 | 13,989.0 | 13,719.0 | 12,521.1 | 12,193.3 | 12,034.9 | 3,222.3 | 3,503.0 | 3,116.1 | 3,751.2 | 3,655.2 | 3,405.3 | 2,589.9 | 3,149.4 | 2,932.0 | 2,764.9 | 2,187.7 | 3,048.1 | 2,214.0 | 2,257.6 | 2,427.8 | 2,626.7 | 1,770.4 | 1,687.0 | 1,486.3 | 1,683.2 | 1,515.9 |
| Short Term Debt | 1,126.0 | 1,129.2 | 1,019.3 | 1,196.1 | 382.4 | 591.0 | 171.1 | 314.2 | 860.1 | 926.8 | 983.7 | 939.9 | 299.7 | 572.8 | 268.1 | 252.2 | 208.6 | 1,111.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2,368.2 | 2,257.0 | 2,318.3 | 2,034.7 | 2,197.4 | 2,105.4 | 1,966.0 | 1,803.0 | 1,708.4 | 1,955.4 | 2,407.9 | 2,107.1 | 1,978.3 | 2,220.2 | 2,171.6 | 1,959.7 | 1,930.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 24,673.0 | 21,441.0 | 20,960.8 | 18,880.7 | 17,122.4 | 15,733.9 | 17,221.2 | 15,990.4 | 14,703.1 | 15,254.9 | 16,738.8 | 15,532.0 | 14,413.0 | 15,790.6 | 16,428.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 564.1 | 579.0 | - | 601.1 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 802.0 | 804.6 | 799.5 | 840.7 | 833.9 | 812.3 | 812.8 | 866.7 | 865.4 | 867.5 | 893.0 | 960.2 | 953.0 | 951.2 | 942.3 | 1,011.2 | 1,034.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 486.5 | 462.4 | 448.0 | 463.9 | 487.2 | 462.5 | 468.6 | 450.4 | 455.3 | 493.0 | 498.7 | 505.2 | 538.9 | 528.8 | 501.9 | 496.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 29,555.7 | 26,301.0 | 25,800.5 | 23,229.4 | 22,166.8 | 20,745.7 | 22,239.0 | 21,043.5 | 19,759.3 | 19,697.9 | 21,229.6 | 20,136.8 | 19,710.2 | 21,086.6 | 21,708.5 | 21,320.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 7,454.5 | 7,446.8 | 7,431.2 | 7,457.7 | 7,448.1 | 7,446.3 | 7,437.7 | 7,458.1 | 7,446.8 | 7,438.8 | 7,435.3 | 7,441.6 | 7,422.7 | 7,400.8 | 7,374.1 | 7,339.8 | ||||||||||||||||||||||||
| Retained Earnings | 4,020.8 | 3,725.2 | 3,437.1 | 3,224.6 | 3,034.1 | 2,886.1 | 2,755.8 | 2,595.0 | 2,450.7 | 2,341.2 | 2,204.8 | 2,048.7 | 1,942.1 | 1,842.0 | 1,708.2 | 1,515.8 | 1,395.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (326.9) | (293.8) | (379.4) | (333.1) | (402.6) | (686.6) | (645.1) | (452.2) | (552.3) | (539.1) | (507.2) | (500.5) | (575.0) | (635.6) | (719.7) | |||||||||||||||||||||||||
| Treasury Stock | 2,198.1 | 2,095.6 | 2,038.5 | 1,895.6 | 1,737.4 | 1,595.5 | 1,513.0 | 1,436.9 | 1,388.8 | 1,138.9 | 949.7 | 622.2 | 521.2 | 458.7 | 337.2 | 290.2 | 259.8 | 230.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8,950.4 | 8,782.7 | 8,450.4 | 8,453.8 | 8,342.4 | 8,050.4 | 8,035.4 | 8,164.1 | 7,956.5 | 8,102.2 | 8,183.2 | 8,367.7 | 8,268.8 | 8,148.6 | 8,025.5 | 7,771.7 | ||||||||||||||||||||||||
| Total Equity | 8,950.4 | 8,782.7 | 8,450.4 | 8,453.8 | 8,342.4 | 8,050.4 | 8,035.4 | 8,164.1 | 7,956.5 | 8,102.2 | 8,183.2 | 8,367.7 | 8,268.8 | 8,148.6 | 8,025.5 | 7,771.7 | 7,981.7 | 8,021.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,126.0 | 1,129.2 | 1,019.3 | 1,196.1 | 382.4 | 591.0 | 171.1 | 314.2 | 860.1 | 926.8 | 983.7 | 939.9 | 299.7 | 572.8 | 268.1 | 252.2 | 208.6 | 1,111.4 | 181.3 | 8.7 | 66.0 | 135.8 | 125.0 | 244.1 | 159.4 | 423.6 | 299.0 | 571.7 | 729.0 | 701.1 | 833.2 | 732.3 | 705.1 | 694.6 | 805.5 | 1,054.0 | 1,089.7 | 418.9 | 964.0 | 187.9 |
| Net debt | 31.9 | (433.3) | (1,416.1) | 321.7 | (384.7) | 49.1 | (888.3) | (539.7) | (313.5) | (104.1) | (50.1) | (311.0) | (552.3) | 33.5 | (254.5) | (98.6) | (312.9) | 601.2 | ||||||||||||||||||||||
| Working Capital | 4,915.9 | 4,668.2 | 4,328.6 | 3,697.2 | 4,370.4 | 4,225.0 | 4,103.5 | 4,067.4 | 3,880.7 | 3,325.8 | 3,345.7 | 3,636.5 | 4,308.2 | 4,174.6 | 4,072.1 | 3,951.6 | 3,875.7 | |||||||||||||||||||||||
| Book Value | 8,950.4 | 8,782.7 | 8,450.4 | 8,453.8 | 8,342.4 | 8,050.4 | 8,035.4 | 8,164.1 | 7,956.5 | 8,102.2 | 8,183.2 | 8,367.7 | 8,268.8 | 8,148.6 | 8,025.5 | 7,771.7 | 7,981.7 | 8,021.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,191.4 | 918.8 | 576.2 | 462.1 | 451.5 | 353.7 | 228.1 | 145.6 | (34.2) | 37.5 | 34.7 | 170.5 | 62.5 | (74.3) | (201.2) | (458.7) | (555.7) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 720.4 |
| 668.3 |
| 195.1 |
| 167.8 |
| 161.1 |
| 173.9 |
| 375.3 |
| 296.4 |
| 344.2 |
| 385.0 |
| 361.8 |
| 327.7 |
| 317.5 |
| 323.3 |
| 199.9 |
| 220.6 |
| 197.3 |
| 168.7 |
| 97.9 |
| 110.5 |
| 99.5 |
| 104.6 |
| 118.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,535.4 |
| 18,948.9 |
| 17,734.1 |
| 9,603.4 |
| 7,239.8 |
| 6,804.6 |
| 8,769.1 |
| 8,564.2 |
| 7,968.6 |
| 6,947.5 |
| 7,453.0 |
| 7,202.5 |
| 7,015.1 |
| 6,429.2 |
| 7,162.8 |
| 5,405.2 |
| 5,427.4 |
| 5,525.8 |
| 5,739.8 |
| 4,453.9 |
| 4,325.5 |
| 3,897.0 |
| 3,995.0 |
| 3,615.7 |
| - |
| - |
| 202.2 |
| 198.0 |
| 190.2 |
| 184.5 |
| 636.8 |
| 584.6 |
| 561.6 |
| 532.8 |
| 508.3 |
| 475.3 |
| 416.0 |
| 384.8 |
| 364.4 |
| 360.2 |
| 348.9 |
| 329.6 |
| 314.0 |
| 293.2 |
| 272.1 |
| 249.9 |
| 232.0 |
| 418.1 |
| 429.8 |
| 483.4 |
| 152.3 |
| 154.7 |
| 155.9 |
| 157.6 |
| 584.0 |
| 563.3 |
| 575.8 |
| 569.9 |
| 552.9 |
| 564.3 |
| 568.5 |
| 571.3 |
| 343.5 |
| 344.3 |
| 346.7 |
| 346.6 |
| 329.9 |
| 321.0 |
| 315.3 |
| 312.7 |
| 315.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,917.3 |
| 425.1 |
| 428.4 |
| 424.0 |
| 423.9 |
| 2,257.3 |
| 2,234.1 |
| 2,249.3 |
| 2,254.4 |
| 2,214.1 |
| 2,192.1 |
| 2,201.7 |
| 2,203.3 |
| 853.9 |
| 861.5 |
| 871.1 |
| 872.6 |
| 536.3 |
| 485.6 |
| 488.9 |
| 486.2 |
| 519.7 |
| 4,832.8 |
| 4,913.1 |
| 158.4 |
| 168.5 |
| 176.6 |
| 186.0 |
| 1,031.2 |
| 1,060.5 |
| 1,113.1 |
| 1,162.2 |
| 1,208.3 |
| 1,266.7 |
| 1,328.8 |
| 1,377.3 |
| 497.0 |
| 525.9 |
| 558.4 |
| 583.1 |
| 279.8 |
| 266.5 |
| 280.9 |
| 298.6 |
| 274.9 |
| - |
| - |
| - |
| 67.5 |
| 69.8 |
| 64.4 |
| 70.6 |
| 541.0 |
| 538.1 |
| 568.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.1 |
| 34.2 |
| 36.3 |
| 39.6 |
| 116.3 |
| 117.6 |
| 112.9 |
| 97.5 |
| 89.7 |
| 82.4 |
| 79.1 |
| 76.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 58.6 |
| 29.0 |
| 599.3 |
| 618.4 |
| 127.6 |
| 134.3 |
| 128.7 |
| 138.1 |
| 710.3 |
| 695.0 |
| 728.5 |
| 160.9 |
| 158.8 |
| 155.5 |
| 154.1 |
| 152.2 |
| 126.8 |
| 125.0 |
| 124.1 |
| 124.8 |
| 73.2 |
| 69.9 |
| 66.6 |
| 64.2 |
| 67.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,057.8 |
| 28,722.7 |
| 27,666.4 |
| 10,507.0 |
| 8,159.9 |
| 27,666.4 |
| 13,468.6 |
| 13,263.1 |
| 12,639.2 |
| 11,727.1 |
| 11,698.0 |
| 11,426.3 |
| 11,276.0 |
| 10,761.3 |
| 11,543.5 |
| 7,258.3 |
| 7,315.8 |
| 7,457.8 |
| 7,698.5 |
| 5,739.4 |
| 5,528.9 |
| 5,107.8 |
| 5,215.3 |
| 4,821.9 |
| 181.3 |
| 8.7 |
| 66.0 |
| 135.8 |
| 125.0 |
| 244.1 |
| 159.4 |
| 423.6 |
| 299.0 |
| 571.7 |
| 729.0 |
| 701.1 |
| 833.2 |
| 732.3 |
| 705.1 |
| 694.6 |
| 805.5 |
| 489.9 |
| 510.7 |
| 418.9 |
| 362.9 |
| 187.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 23.9 |
| 22.4 |
| 23.1 |
| 178.7 |
| 177.7 |
| 173.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,902.3 |
| 2,017.3 |
| 647.9 |
| 588.1 |
| 579.3 |
| 618.6 |
| 1,257.2 |
| 1,282.0 |
| 834.6 |
| 723.7 |
| 694.8 |
| 612.2 |
| 606.7 |
| 672.6 |
| 380.3 |
| 402.8 |
| 389.1 |
| 354.1 |
| 291.6 |
| 278.8 |
| 245.8 |
| 217.1 |
| 226.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,930.9 |
| 14,659.7 |
| 15,207.0 |
| 14,233.5 |
| 4,007.4 |
| 4,270.3 |
| 3,968.3 |
| 5,630.1 |
| 5,632.1 |
| 5,229.3 |
| 4,227.2 |
| 4,607.1 |
| 4,578.7 |
| 4,461.2 |
| 3,880.5 |
| 4,953.6 |
| 3,582.0 |
| 3,639.8 |
| 3,741.2 |
| 4,041.2 |
| 2,773.4 |
| 2,665.2 |
| 2,316.0 |
| 2,476.5 |
| 2,116.0 |
| - |
| - |
| - |
| 48.9 |
| 51.6 |
| 47.6 |
| 53.1 |
| 415.1 |
| 424.0 |
| 454.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,043.7 |
| 1,015.6 |
| 13.9 |
| 5.5 |
| 7.1 |
| 5.8 |
| 205.2 |
| 214.4 |
| 219.9 |
| 222.2 |
| 189.5 |
| 180.0 |
| 196.2 |
| 206.9 |
| 87.9 |
| 87.6 |
| 87.6 |
| 113.5 |
| - |
| - |
| 59.1 |
| 58.6 |
| 57.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 479.7 |
| 514.9 |
| 556.1 |
| 130.9 |
| 131.1 |
| 124.3 |
| 130.3 |
| 722.3 |
| 715.6 |
| 742.2 |
| 361.9 |
| 299.3 |
| 305.0 |
| 346.6 |
| 325.1 |
| 170.4 |
| 170.3 |
| 192.4 |
| 124.0 |
| 114.2 |
| 109.3 |
| 104.0 |
| 103.2 |
| 101.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,076.2 |
| 20,700.8 |
| 19,760.4 |
| 8,168.7 |
| 5,904.2 |
| 5,596.7 |
| 9,129.7 |
| 9,169.5 |
| 8,804.8 |
| 7,871.4 |
| 7,909.5 |
| 7,824.5 |
| 7,738.9 |
| 7,250.9 |
| 8,108.4 |
| 4,930.9 |
| 5,004.3 |
| 5,142.3 |
| 5,414.8 |
| 3,522.5 |
| 3,412.7 |
| 3,069.5 |
| 3,239.5 |
| 2,895.2 |
| 7,315.7 |
| 7,293.8 |
| 7,271.3 |
| 1,615.7 |
| 1,605.7 |
| 1,596.6 |
| 1,591.5 |
| 1,579.0 |
| 1,566.8 |
| 1,558.2 |
| 1,545.4 |
| 1,534.7 |
| 1,527.4 |
| 1,519.5 |
| 1,512.2 |
| 488.5 |
| 481.6 |
| 474.7 |
| 467.9 |
| 458.9 |
| 452.8 |
| 447.4 |
| 440.7 |
| 432.9 |
| 1,275.4 |
| 1,171.9 |
| 1,071.6 |
| 987.3 |
| 904.6 |
| 3,133.1 |
| 2,917.9 |
| 2,783.4 |
| 2,726.5 |
| 2,624.7 |
| 2,467.8 |
| 2,363.8 |
| 2,268.5 |
| 2,198.6 |
| 2,100.3 |
| 2,044.9 |
| 1,965.2 |
| 1,954.8 |
| 1,875.6 |
| 1,810.4 |
| 1,747.3 |
| 1,695.4 |
| 1,620.0 |
| (793.9) |
| (469.8) |
| (317.0) |
| (336.2) |
| (156.8) |
| (145.2) |
| (180.0) |
| (194.6) |
| (224.6) |
| (337.3) |
| (254.0) |
| (209.1) |
| (235.1) |
| (188.6) |
| (127.4) |
| (126.3) |
| (126.7) |
| (90.3) |
| (45.7) |
| (61.9) |
| (46.6) |
| (76.2) |
| (86.2) |
| (93.1) |
| (64.6) |
| 201.1 |
| 192.3 |
| 192.2 |
| 192.0 |
| 191.2 |
| 178.8 |
| 178.6 |
| 175.1 |
| 172.6 |
| 165.7 |
| 165.6 |
| 150.2 |
| 149.5 |
| 134.8 |
| 124.8 |
| 78.8 |
| 77.1 |
| 71.2 |
| 70.9 |
| 70.3 |
| 67.3 |
| 61.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 7,981.7 |
| 8,021.9 |
| 7,906.0 |
| 2,338.3 |
| 2,255.7 |
| 2,129.3 |
| 4,338.9 |
| 4,093.6 |
| 3,834.4 |
| 3,855.7 |
| 3,788.5 |
| 3,601.8 |
| 3,537.1 |
| 3,510.4 |
| 3,435.1 |
| 2,328.3 |
| 2,314.8 |
| 2,318.7 |
| 2,287.3 |
| 2,216.9 |
| 2,116.2 |
| 2,038.2 |
| 1,975.8 |
| 1,926.7 |
| 7,906.0 |
| 2,338.3 |
| 2,255.7 |
| 2,129.3 |
| 4,338.9 |
| 4,093.6 |
| 3,834.4 |
| 3,855.7 |
| 3,788.5 |
| 3,601.8 |
| 3,537.1 |
| 3,510.4 |
| 3,435.1 |
| 2,328.3 |
| 2,314.8 |
| 2,318.7 |
| 2,287.3 |
| 2,216.9 |
| 2,116.2 |
| 2,038.2 |
| 1,975.8 |
| 1,926.8 |
| (812.7) |
| (4,041.6) |
| (1,590.8) |
| (1,307.9) |
| (1,287.1) |
| (1,208.2) |
| (953.1) |
| 127.4 |
| 73.4 |
| 309.4 |
| 457.5 |
| 457.5 |
| 378.5 |
| 525.0 |
| 347.0 |
| 316.5 |
| 249.3 |
| 805.2 |
| 778.9 |
| 203.5 |
| 578.2 |
| (42.4) |
| 3,741.9 |
| 3,500.7 |
| 5,596.0 |
| 2,969.4 |
| 2,836.3 |
| 3,139.0 |
| 2,932.0 |
| 2,739.3 |
| 2,720.3 |
| 2,845.9 |
| 2,623.8 |
| 2,553.9 |
| 2,548.7 |
| 2,209.2 |
| 1,823.2 |
| 1,787.5 |
| 1,784.6 |
| 1,698.6 |
| 1,680.6 |
| 1,660.3 |
| 1,581.0 |
| 1,518.5 |
| 1,499.7 |
| 7,906.0 |
| 2,338.3 |
| 2,255.7 |
| 2,129.3 |
| 4,338.9 |
| 4,093.6 |
| 3,834.4 |
| 3,855.7 |
| 3,788.5 |
| 3,601.8 |
| 3,537.1 |
| 3,510.4 |
| 3,435.1 |
| 2,328.3 |
| 2,314.8 |
| 2,318.7 |
| 2,287.3 |
| 2,216.9 |
| 2,116.2 |
| 2,038.2 |
| 1,975.8 |
| 1,926.7 |
| (722.9) |
| (924.4) |
| 1,754.8 |
| 1,658.8 |
| 1,528.8 |
| 3,728.9 |
| 805.1 |
| 539.8 |
| 493.2 |
| 371.8 |
| 179.4 |
| 78.3 |
| (20.0) |
| (145.6) |
| 977.4 |
| 927.5 |
| 889.2 |
| 831.6 |
| 1,400.7 |
| 1,364.1 |
| 1,268.4 |
| 1,191.0 |
| 1,132.2 |