| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 333.7 | 280.1 | 268.3 | 311.8 | 344.8 | 290.5 | 298.7 | 318.5 | 476.6 | 449.4 | 347.8 | 391.4 | 387.6 | 395.6 | 408.7 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | 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 | 280.1 | 290.5 | 449.4 | 395.6 | 142.1 | 1,241.9 | 297.7 | 288.7 | 637.5 | 1,131.8 | 465.4 | 496.6 | 496.2 | 716.0 | 906.9 | 1,742.8 | 398.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 280.1 | 290.5 | 449.4 | 395.6 | 142.1 | 1,241.9 | 297.7 | 288.7 | 637.5 | 1,131.8 | 465.4 | 496.6 | 496.2 | 716.0 | 906.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 4,157.1 | 4,536.4 | 4,738.6 | 5,861.1 | 5,419.9 | 2,638.9 | 2,255.0 | 2,373.5 | 2,018.4 | 1,478.0 | 1,526.4 | 1,562.7 | 1,473.3 | 1,304.6 | 1,270.9 | 1,262.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 5,153.2 | 5,129.0 | 5,081.2 | 5,077.9 | 4,974.7 | 4,405.8 | 4,290.8 | 3,970.1 | 3,659.5 | 3,160.2 | 3,166.8 | 3,080.7 | 3,011.6 | 2,688.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,163.0 | 2,437.2 | 2,298.9 | 2,344.4 | 3,423.6 | 2,320.0 | 2,087.8 | 2,233.2 | 2,021.0 | 1,640.4 | 1,533.1 | 1,579.2 | 1,552.9 | 1,345.9 | 1,199.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,703.3 | 5,602.6 | 6,101.0 | 5,352.9 | 4,353.6 | 4,245.4 | 3,176.4 | 3,819.8 | 2,828.2 | 3,815.3 | 3,792.1 | 3,839.8 | 3,799.4 | 3,526.5 | 2,925.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 440.7 | 440.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,258.1 | 6,103.0 | 6,102.1 | 5,354.1 | 4,354.9 | 4,245.4 | 3,179.5 | 4,797.3 | 3,805.7 | 3,823.1 | 3,797.2 | 3,845.7 | 3,809.3 | 3,536.9 | 3,452.2 | 3,434.2 | |||
| 282.3 |
| 165.8 |
| 142.1 |
| 292.7 |
| 440.4 |
| 949.2 |
| 1,381.0 |
| 683.0 |
| 859.8 |
| 987.1 |
| 297.7 |
| 311.7 |
| 310.7 |
| 281.8 |
| 288.7 |
| 368.7 |
| 385.8 |
| 405.6 |
| 637.5 |
| 483.3 |
| 539.5 |
| 378.0 |
| 1,177.2 |
| 420.8 |
| 568.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 324.4 | 324.9 | 285.8 | 311.4 | 368.7 | 403.4 | 423.2 | 655.1 | 483.3 | 539.5 | 378.0 | 1,177.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 333.7 | 280.1 | 268.3 | 311.8 | 344.8 | 290.5 | 298.7 | 318.5 | 476.6 | 449.4 | 347.8 | 391.4 | 387.6 | 395.6 | 408.7 | 282.3 | 165.8 | 142.1 | 292.7 | 440.4 | 949.2 | 1,381.0 | 683.0 | 859.8 | 987.1 | 297.7 | 311.7 | 310.7 | 281.8 | 288.7 | 368.7 | 385.8 | 405.6 | 637.5 | 483.3 | 539.5 | 378.0 | 1,177.2 | 420.8 | 568.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,059.0 | 4,157.1 | 4,442.6 | 4,639.0 | 4,707.1 | 4,536.4 | 4,630.0 | 4,562.4 | 4,693.3 | 4,738.6 | 4,977.7 | 5,282.9 | 5,659.5 | 5,861.1 | 6,347.2 | 6,635.5 | 6,267.7 | 5,419.9 | 4,134.4 | 3,679.5 | 3,137.4 | 2,737.4 | 2,874.7 | 2,753.4 | 2,532.4 | 2,255.0 | 2,743.5 | 2,863.2 | 2,791.6 | 2,373.5 | 2,649.7 | 2,444.2 | 2,350.3 | 2,018.4 | 2,247.4 | 2,078.0 | 1,976.7 | 1,478.0 | 1,720.3 | 1,688.6 |
| Prepaid Expenses | 361.5 | 328.6 | 334.2 | 347.6 | 356.9 | 347.1 | 365.5 | 362.5 | 385.2 | 360.5 | 391.2 | 433.1 | 449.0 | 441.4 | 436.8 | 506.8 | 495.3 | |||||||||||||||||||||||
| Other Current Assets | 42.7 | 31.1 | 35.9 | 37.0 | 34.3 | 50.0 | 33.6 | 29.5 | 20.5 | 26.0 | 39.1 | 25.6 | 31.7 | 45.6 | 108.7 | 105.1 | 101.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,506.8 | 5,979.0 | 6,500.6 | 6,877.8 | 7,009.1 | 6,377.7 | 6,830.9 | 6,785.0 | 7,420.8 | 7,017.3 | 7,379.1 | 7,839.7 | 8,135.7 | 7,974.7 | 8,804.6 | 9,972.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,763.1 | 1,831.8 | 1,970.7 | 2,026.0 | 2,010.0 | 2,034.3 | 2,063.0 | 2,078.7 | 2,115.9 | 2,169.9 | 2,200.7 | 2,245.7 | 2,307.1 | 2,353.1 | 2,305.6 | 2,310.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7,272.0 | 7,287.9 | 8,027.0 | 8,057.5 | 7,950.8 | 7,905.5 | 8,004.4 | 7,942.1 | 7,954.7 | 7,995.9 | 8,467.4 | 8,509.8 | 8,516.2 | 8,502.7 | 8,354.6 | 8,459.1 | 8,597.0 | 8,590.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 454.9 | 464.3 | 423.0 | 448.0 | 459.1 | 473.4 | 495.3 | 500.2 | 489.4 | 502.9 | 513.7 | 510.3 | 441.3 | 431.5 | 402.7 | 398.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,725.1 | 1,784.2 | 1,725.1 | 1,853.8 | 1,827.9 | 1,800.5 | 1,796.4 | 1,788.8 | 1,768.2 | 1,814.3 | 1,848.2 | 1,957.5 | 1,682.1 | 1,658.0 | 1,552.8 | 1,482.0 | 1,391.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21,599.8 | 21,243.7 | 21,753.9 | 22,492.6 | 22,496.2 | 21,848.9 | 22,481.8 | 22,454.2 | 23,853.9 | 23,663.8 | 24,097.1 | 24,933.2 | 25,071.7 | 24,963.3 | 25,523.9 | 29,361.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,220.1 | 2,163.0 | 2,163.0 | 2,495.4 | 2,531.6 | 2,437.2 | 2,405.2 | 2,450.4 | 2,337.5 | 2,298.9 | 2,252.6 | 2,413.9 | 2,378.7 | 2,344.4 | 2,492.8 | 3,138.8 | 3,367.7 | 3,423.6 | 3,055.7 | 2,998.7 | 2,653.2 | 2,446.4 | 2,345.3 | 2,117.4 | 2,029.2 | 2,087.8 | 2,070.3 | 2,323.8 | 2,264.3 | 2,233.2 | 2,320.2 | 2,288.5 | 2,172.7 | 2,021.0 | 2,091.6 | 2,093.0 | 1,928.8 | 1,640.4 | 1,741.2 | 1,739.0 |
| Short Term Debt | 54.2 | 554.8 | 554.8 | 849.6 | 849.4 | 500.4 | 500.2 | 500.1 | 500.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 29.5 | 27.3 | 30.8 | 29.8 | 31.3 | 31.3 | 34.4 | 32.0 | 33.6 | 31.7 | 38.8 | 30.5 | 34.6 | 29.6 | 30.6 | 26.1 | 37.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,642.5 | 1,878.1 | 1,789.7 | 2,177.3 | 1,832.5 | 1,979.3 | 1,999.5 | 1,899.9 | 2,206.5 | 2,464.3 | 1,909.4 | 1,940.6 | 2,030.6 | 2,120.7 | 2,543.8 | 2,304.2 | 2,036.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,716.6 | 5,245.7 | 5,862.5 | 6,592.1 | 6,348.7 | 4,916.9 | 5,292.3 | 5,342.8 | 6,829.4 | 5,883.2 | 5,663.3 | 6,139.6 | 6,239.3 | 6,569.2 | 7,607.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,704.0 | 4,703.3 | 4,702.8 | 4,757.8 | 4,755.2 | 5,602.6 | 5,604.1 | 5,602.4 | 5,602.1 | 6,101.0 | 6,099.2 | 6,099.9 | 6,101.1 | 5,352.9 | 5,350.5 | 5,351.8 | 5,355.5 | 4,353.6 | 4,246.9 | 4,246.2 | 4,245.7 | 4,245.4 | 4,658.5 | 4,658.7 | 4,662.6 | 3,176.4 | 3,908.8 | 3,909.1 | 3,909.4 | 3,819.8 | 2,830.6 | 2,831.2 | 2,827.6 | 2,828.2 | 3,818.0 | 3,817.4 | 3,815.6 | 3,815.3 | 3,815.1 | 3,814.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 44.2 | 66.2 | 49.3 | 95.2 | 138.7 | 165.3 | 207.9 | 240.2 | 293.5 | 333.2 | 464.8 | 589.1 | 625.7 | 709.2 | 674.3 | 625.9 | 662.8 | |||||||||||||||||||||||
| Pension Obligations | 325.6 | 330.2 | 329.3 | 346.2 | 329.7 | 325.9 | 355.9 | 357.4 | 368.1 | 378.4 | 332.9 | 347.6 | 353.4 | 353.9 | 403.5 | 432.5 | 454.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,823.0 | 1,834.3 | 1,832.7 | 1,638.3 | 2,082.3 | 2,118.3 | 2,162.4 | 2,189.5 | 1,801.0 | 1,827.1 | 2,207.5 | 2,221.1 | 2,259.8 | 2,263.9 | 1,939.9 | 1,971.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,623.1 | 12,189.1 | 12,776.6 | 13,429.6 | 13,654.6 | 13,129.0 | 13,622.6 | 13,732.3 | 14,977.5 | 14,607.7 | 14,767.7 | 15,397.3 | 15,579.3 | 15,249.1 | 15,975.2 | 20,279.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 | 442.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 8,178.2 | 8,244.6 | 8,212.7 | 8,287.1 | 8,309.2 | 8,343.3 | 8,272.4 | 8,304.9 | 8,437.9 | 8,540.2 | 8,966.4 | 9,083.0 | 9,025.7 | 9,333.3 | 9,504.1 | 8,775.0 | 8,801.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,999.4) | (1,970.4) | (2,008.3) | (1,978.4) | (2,192.5) | (2,320.9) | (2,095.4) | (2,232.5) | (2,185.3) | (2,069.1) | (2,207.6) | (2,095.8) | (2,066.7) | (2,119.5) | (2,426.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,617.2 | 3,634.1 | 3,343.4 | 1,368.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 1.9 | ||||||||||||||||||||||
| Total Stockholders Equity | 8,976.7 | 9,054.6 | 8,977.3 | 9,063.0 | 8,841.6 | 8,719.9 | 8,859.2 | 8,721.9 | 8,876.4 | 9,056.1 | 9,327.3 | 9,533.8 | 9,490.3 | 9,712.1 | 9,546.6 | 9,079.8 | ||||||||||||||||||||||||
| Total Equity | 8,976.7 | 9,054.6 | 8,977.3 | 9,063.0 | 8,841.6 | 8,719.9 | 8,859.2 | 8,721.9 | 8,876.4 | 9,056.1 | 9,329.4 | 9,535.9 | 9,492.4 | 9,714.2 | 9,548.7 | 9,081.9 | 9,354.8 | 11,592.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,758.2 | 5,258.1 | 5,257.6 | 5,607.4 | 5,604.6 | 6,103.0 | 6,104.3 | 6,102.5 | 6,102.1 | 6,102.1 | 6,100.3 | 6,101.0 | 6,102.3 | 5,354.1 | 5,351.7 | 5,353.0 | 5,356.7 | 4,354.9 | 4,399.1 | 4,248.8 | 4,246.5 | 4,246.9 | 4,661.6 | 4,661.8 | 4,665.7 | 3,179.5 | 3,911.9 | 3,912.2 | 3,912.5 | 3,822.3 | 3,810.2 | 3,810.1 | 3,805.8 | 3,805.7 | 3,826.7 | 3,825.9 | 3,823.7 | 3,823.1 | 3,822.3 | 3,820.9 |
| Net debt | 4,424.5 | 4,978.0 | 4,989.3 | 5,295.6 | 5,259.8 | 5,812.5 | 5,805.6 | 5,784.0 | 5,625.5 | 5,652.7 | 5,752.5 | 5,709.6 | 5,714.7 | 4,958.5 | 4,943.0 | 5,070.7 | 5,190.9 | 4,212.8 | ||||||||||||||||||||||
| Working Capital | 790.2 | 733.3 | 638.1 | 285.7 | 660.4 | 1,460.8 | 1,538.6 | 1,442.2 | 591.4 | 1,134.1 | 1,715.8 | 1,700.1 | 1,896.4 | 1,405.5 | 1,197.6 | (1,787.9) | (1,218.8) | |||||||||||||||||||||||
| Book Value | 8,976.7 | 9,054.6 | 8,977.3 | 9,063.0 | 8,841.6 | 8,719.9 | 8,859.2 | 8,721.9 | 8,876.4 | 9,056.1 | 9,327.3 | 9,533.8 | 9,490.3 | 9,712.1 | 9,546.6 | 9,079.8 | 9,352.8 | 11,590.5 | ||||||||||||||||||||||
| Tangible Book Value | 1,704.7 | 1,766.7 | 950.3 | 1,005.5 | 890.8 | 814.4 | 854.8 | 779.8 | 921.7 | 1,060.2 | 859.9 | 1,024.0 | 974.1 | 1,209.4 | 1,192.0 | 620.7 | 755.8 | |||||||||||||||||||||||
| 211.6 |
| 240.4 |
| - |
| - |
| - |
| 1,742.8 |
| 398.1 |
| 211.6 |
| 240.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 328.6 | 347.1 | 360.5 | 441.4 | 507.0 | 326.8 | 395.4 | 240.5 | 234.6 | 193.2 | 172.4 | 180.5 | 170.6 | 394.1 | 416.5 | 222.9 | - | - | - |
| Other Current Assets | 31.1 | 50.0 | 26.0 | 45.6 | 106.1 | 34.6 | 53.9 | 58.9 | 39.8 | 159.3 | 166.1 | 282.8 | 161.1 | 194.1 | 214.6 | 223.8 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 10.1 | 171.7 | 1,050.2 | - | - | - | - |
| Total Current Assets | 5,979.0 | 6,377.7 | 7,017.3 | 7,974.7 | 8,526.4 | 6,036.0 | 4,456.6 | 4,569.4 | 4,559.0 | 4,788.5 | 3,662.1 | 3,948.8 | 4,016.6 | 4,111.3 | 5,089.5 | 4,851.2 | - | - | - |
| 2,257.9 |
| 2,173.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,321.4 | 3,094.7 | 2,911.3 | 2,724.8 | 2,637.9 | 2,432.7 | 2,331.3 | 2,054.9 | 1,917.0 | 1,709.0 | 1,716.6 | 1,626.6 | 1,533.0 | 1,358.8 | 1,115.3 | 1,017.4 | - | - | - |
| Property,Plant & Equipment Net | 1,831.8 | 2,034.3 | 2,169.9 | 2,353.1 | 2,336.8 | 1,973.1 | 1,959.5 | 1,915.2 | 1,742.5 | 1,451.2 | 1,450.2 | 1,454.1 | 1,478.6 | 1,325.0 | 1,140.4 | 1,061.4 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7,287.9 | 7,905.5 | 7,995.9 | 8,502.7 | 8,590.7 | 7,893.1 | 7,380.6 | 8,956.7 | 8,776.1 | 6,694.0 | 7,084.3 | 7,275.5 | 7,562.7 | 7,015.5 | 6,438.2 | 5,937.0 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 464.3 | 473.4 | 502.9 | 431.5 | 426.0 | 437.7 | 535.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 147.1 | 120.5 | 108.7 | 170.2 | (132.4) | (70.7) | 128.7 | - | - | - |
| Other Non-Current Assets | 1,784.2 | 1,800.5 | 1,814.3 | 1,658.0 | 1,395.3 | 1,114.2 | 1,321.0 | 482.3 | 512.7 | 401.7 | 389.7 | 419.0 | 439.9 | 455.8 | 334.8 | 338.8 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 21,243.7 | 21,848.9 | 23,663.8 | 24,963.3 | 28,180.0 | 23,566.3 | 20,596.6 | 19,408.0 | 19,097.7 | 15,655.0 | 15,127.8 | 15,803.4 | 16,535.1 | 15,844.0 | 15,949.0 | 15,949.0 | - | - | - |
| 990.7 |
| - |
| - |
| - |
| Short Term Debt | 554.8 | 500.4 | 1.1 | 1.2 | 1.3 | 0.0 | 3.1 | 977.5 | 977.5 | 7.8 | 5.1 | 5.9 | 9.9 | 10.4 | 526.4 | 416.1 | - | - | - |
| Deferred Revenue Current | 27.3 | 31.3 | 31.7 | 29.6 | 35.0 | 39.4 | 108.9 | 98.6 | 95.6 | 81.9 | 89.2 | 84.4 | 75.8 | 78.1 | 89.8 | 53.8 | - | - | - |
| Operating Lease Liabilities Current | 133.1 | 126.6 | 127.7 | 114.1 | 115.5 | 109.6 | 141.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,878.1 | 1,979.3 | 2,464.3 | 2,120.7 | 2,641.0 | 1,846.2 | 1,977.5 | 1,389.8 | 1,387.7 | 1,101.5 | 1,261.9 | 1,221.9 | 1,219.5 | 1,680.0 | 1,390.3 | 1,339.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,245.7 | 4,916.9 | 5,883.2 | 6,569.2 | 8,767.4 | 4,558.3 | 4,405.7 | 4,001.6 | 4,391.5 | 2,807.5 | 2,802.6 | 2,832.0 | 3,236.0 | 3,074.7 | 3,329.9 | 2,747.4 | - | - | - |
| 3,018.1 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 66.2 | 165.3 | 333.2 | 709.2 | 711.2 | 500.5 | 731.2 | 705.3 | 436.1 | 735.4 | 844.4 | 1,004.6 | 899.7 | 946.0 | 851.0 | 898.4 | - | - | - |
| Pension Obligations | 330.2 | 325.9 | 378.4 | 353.9 | 474.1 | 629.4 | 609.4 | 595.4 | 629.9 | 644.3 | 669.4 | 749.9 | 744.0 | 816.1 | 723.8 | 642.4 | - | - | - |
| Other Non-Current Liabilities | 1,834.3 | 2,118.3 | 1,827.1 | 2,263.9 | 2,143.9 | 2,403.4 | 2,531.7 | 2,446.0 | 2,507.0 | 1,258.8 | 1,178.6 | 922.8 | 975.5 | 753.6 | 1,051.7 | 763.4 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,189.1 | 13,129.0 | 14,607.7 | 15,249.1 | 16,587.6 | 12,499.9 | 11,454.4 | 11,568.1 | 10,792.7 | 9,274.8 | 9,264.3 | 9,291.5 | 9,654.6 | 9,116.9 | 8,882.2 | 8,879.3 | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 8,244.6 | 8,343.3 | 8,540.2 | 9,333.3 | 8,742.4 | 7,542.2 | 6,768.1 | 6,216.1 | 5,997.6 | 5,127.3 | 4,491.7 | 3,926.3 | 3,484.9 | 3,299.5 | 2,707.3 | 2,301.8 | - | - | - |
| Accumulated Other Comprehensive Income | (1,970.4) | (2,320.9) | (2,069.1) | (2,119.5) | (1,845.6) | (1,713.7) | (1,884.6) | (1,814.3) | (1,589.1) | (1,921.6) | (1,694.2) | (1,270.2) | (499.0) | (388.0) | (349.2) | (116.3) | - | - | - |
| Treasury Stock | - | - | - | 2,999.6 | 1,368.1 | 1,549.3 | 2,184.8 | 2,371.3 | 1,924.1 | 2,029.9 | 1,815.0 | 1,352.8 | 1,454.4 | 1,097.4 | 308.0 | 420.4 | - | - | - |
| Minority Interest | - | - | 0.0 | 2.1 | 1.9 | 6.8 | 5.9 | 3.7 | 2.8 | 6.6 | 47.6 | 82.8 | 81.3 | 60.0 | 63.2 | 52.7 | - | - | - |
| Total Stockholders Equity | 9,054.6 | 8,719.9 | 9,056.1 | 9,712.1 | 11,590.5 | 11,059.6 | 9,136.3 | 7,836.2 | 8,302.2 | 6,367.0 | 5,811.6 | 6,429.1 | 6,799.2 | 6,667.1 | 7,003.6 | 7,017.0 | - | 1,724.8 | 1,772.2 |
| Total Equity | 9,054.6 | 8,719.9 | 9,056.1 | 9,714.2 | 11,592.4 | 11,066.4 | 9,142.2 | 7,839.9 | 8,305.0 | 6,380.2 | 5,863.5 | 6,511.9 | 6,880.5 | 6,727.1 | 7,066.8 | 7,069.7 | - | 1,724.8 | 1,772.2 |
| - |
| - |
| - |
| Net debt | 4,978.0 | 5,812.5 | 5,652.7 | 4,958.5 | 4,212.8 | 3,003.5 | 2,881.8 | 4,508.6 | 3,168.2 | 2,691.3 | 3,331.8 | 3,349.1 | 3,313.1 | 2,820.9 | 2,545.3 | 1,691.4 | - | - | - |
| Working Capital | 733.3 | 1,460.8 | 1,134.1 | 1,405.5 | (241.0) | 1,477.7 | 50.9 | 567.8 | 167.5 | 1,981.0 | 859.5 | 1,116.8 | 780.6 | 1,036.6 | 1,759.6 | 2,103.8 | - | - | - |
| Book Value | 9,054.6 | 8,719.9 | 9,056.1 | 9,712.1 | 11,590.5 | 11,059.6 | 9,136.3 | 7,836.2 | 8,302.2 | 6,367.0 | 5,811.6 | 6,429.1 | 6,799.2 | 6,667.1 | 7,003.6 | 7,017.0 | - | 1,724.8 | 1,772.2 |
| Tangible Book Value | 1,766.7 | 814.4 | 1,060.2 | 1,209.4 | 2,999.8 | 3,166.5 | 1,755.7 | (1,120.5) | (473.9) | (327.0) | (1,272.7) | (846.4) | (763.5) | (348.4) | 565.4 | 1,080.0 | - | - | - |
| 507.0 |
| 419.3 |
| 408.4 |
| 419.7 |
| 370.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.1 |
| 41.0 |
| 32.7 |
| 21.9 |
| 34.7 |
| 465.1 |
| 436.9 |
| 491.9 |
| 449.3 |
| 370.2 |
| 347.4 |
| 298.4 |
| 299.4 |
| 300.8 |
| 341.2 |
| 335.9 |
| 274.4 |
| 288.2 |
| 293.7 |
| 285.6 |
| 352.5 |
| 390.8 |
| 465.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,736.2 |
| 8,526.4 |
| 6,876.4 |
| 6,555.7 |
| 6,523.0 |
| 6,036.0 |
| 5,787.0 |
| 5,769.5 |
| 5,692.9 |
| 4,456.6 |
| 5,328.0 |
| 5,345.2 |
| 5,253.9 |
| 4,569.4 |
| 5,555.4 |
| 5,322.6 |
| 5,077.9 |
| 4,559.0 |
| 5,028.7 |
| 4,839.1 |
| 4,368.3 |
| 4,788.5 |
| 4,262.1 |
| 4,293.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,365.6 |
| 2,336.8 |
| 2,051.3 |
| 2,038.4 |
| 2,016.5 |
| 2,053.8 |
| 2,005.9 |
| 2,024.4 |
| 2,036.7 |
| 1,959.5 |
| 1,911.9 |
| 1,933.3 |
| 1,927.4 |
| 1,915.2 |
| 1,846.2 |
| 1,817.1 |
| 1,770.2 |
| 1,742.5 |
| 1,677.3 |
| 1,649.8 |
| 1,538.3 |
| 1,451.2 |
| 1,480.1 |
| 1,462.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,944.1 |
| 9,989.3 |
| 9,975.1 |
| 10,038.1 |
| 9,887.0 |
| 9,805.2 |
| 9,727.5 |
| 9,237.5 |
| 9,160.0 |
| 9,244.0 |
| 9,265.9 |
| 8,956.7 |
| 9,006.9 |
| 8,947.7 |
| 8,850.9 |
| 8,776.1 |
| 8,679.7 |
| 8,496.1 |
| 8,364.2 |
| 6,694.0 |
| 7,130.8 |
| 7,108.7 |
| 3,892.9 |
| 3,945.4 |
| 3,990.1 |
| 4,055.4 |
| 4,069.0 |
| 4,106.4 |
| 4,149.9 |
| 3,622.0 |
| 3,653.0 |
| 3,710.9 |
| 3,762.4 |
| 3,484.4 |
| 3,547.2 |
| 3,596.7 |
| 3,474.2 |
| 3,507.4 |
| 3,561.1 |
| 3,524.1 |
| 3,603.3 |
| 2,299.5 |
| 2,458.5 |
| 2,483.9 |
| 420.1 |
| 426.0 |
| 461.6 |
| 477.5 |
| 494.8 |
| - |
| 525.8 |
| 516.0 |
| 522.5 |
| - |
| 485.0 |
| 491.0 |
| 495.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,395.3 |
| 1,561.9 |
| 1,434.1 |
| 1,371.3 |
| 1,383.0 |
| 1,292.0 |
| 1,278.9 |
| 1,298.0 |
| 1,321.0 |
| 1,269.6 |
| 1,290.2 |
| 1,250.7 |
| 482.3 |
| 492.0 |
| 495.5 |
| 510.0 |
| 512.7 |
| 826.4 |
| 803.2 |
| 788.0 |
| 401.7 |
| 389.2 |
| 392.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,358.7 |
| 28,180.0 |
| 24,326.6 |
| 23,962.9 |
| 23,876.0 |
| 23,566.3 |
| 23,040.9 |
| 22,984.4 |
| 22,905.0 |
| 20,596.6 |
| 21,322.5 |
| 21,523.6 |
| 21,460.3 |
| 19,408.0 |
| 20,447.7 |
| 20,179.6 |
| 19,683.2 |
| 19,097.7 |
| 19,773.2 |
| 19,312.3 |
| 18,662.1 |
| 15,634.9 |
| 15,720.7 |
| 15,740.8 |
| 152.2 |
| 2.6 |
| 0.8 |
| 1.5 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 2.5 |
| 979.6 |
| 978.9 |
| 978.2 |
| 977.5 |
| 8.7 |
| 8.5 |
| 8.1 |
| 7.8 |
| 7.2 |
| 6.8 |
| 35.0 |
| 95.8 |
| 105.7 |
| 108.6 |
| 108.7 |
| 101.8 |
| 110.4 |
| 115.3 |
| 108.9 |
| 104.1 |
| 104.8 |
| 98.7 |
| 98.6 |
| 97.9 |
| 93.3 |
| 96.8 |
| 95.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,641.0 |
| 2,372.9 |
| 2,401.2 |
| 1,924.4 |
| 2,110.4 |
| 1,870.2 |
| 1,754.7 |
| 1,664.0 |
| 1,977.5 |
| 1,913.6 |
| 1,864.6 |
| 1,718.1 |
| 1,389.8 |
| 1,344.1 |
| 1,270.0 |
| 1,260.0 |
| 1,387.7 |
| 1,324.9 |
| 1,182.2 |
| 1,118.2 |
| 1,101.5 |
| 1,619.6 |
| 1,613.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,760.7 |
| 10,955.0 |
| 8,767.4 |
| 5,580.8 |
| 5,402.5 |
| 4,578.4 |
| 4,558.3 |
| 4,221.8 |
| 4,578.3 |
| 5,370.3 |
| 4,405.7 |
| 5,441.9 |
| 5,653.1 |
| 5,766.2 |
| 4,001.6 |
| 6,052.0 |
| 5,638.9 |
| 4,810.2 |
| 4,391.5 |
| 4,002.2 |
| 3,866.9 |
| 4,214.4 |
| 2,807.5 |
| 3,463.0 |
| 3,709.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 711.2 |
| 560.7 |
| 550.6 |
| 576.3 |
| 568.0 |
| 590.1 |
| 599.7 |
| 727.9 |
| 731.2 |
| 729.6 |
| 730.5 |
| 744.4 |
| 705.3 |
| 423.6 |
| 467.0 |
| 442.3 |
| 436.1 |
| 1,182.3 |
| 1,178.1 |
| 1,174.8 |
| 735.4 |
| 757.4 |
| 776.7 |
| 474.1 |
| 573.3 |
| 600.5 |
| 615.2 |
| 642.6 |
| 592.8 |
| 597.8 |
| 586.1 |
| 609.4 |
| 544.1 |
| 575.4 |
| 581.8 |
| 595.4 |
| 588.4 |
| 603.7 |
| 626.8 |
| 629.9 |
| 635.7 |
| 643.7 |
| 637.6 |
| 644.3 |
| 620.4 |
| 637.2 |
| 2,446.6 |
| 2,143.9 |
| 2,046.7 |
| 2,077.1 |
| 2,455.6 |
| 2,485.6 |
| 2,598.4 |
| 2,584.3 |
| 2,598.9 |
| 2,531.7 |
| 2,429.9 |
| 2,422.2 |
| 2,521.8 |
| 2,446.0 |
| 2,468.0 |
| 2,451.0 |
| 2,534.5 |
| 2,507.0 |
| 2,116.2 |
| 2,099.8 |
| 2,001.6 |
| 1,258.8 |
| 983.6 |
| 952.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,003.9 |
| 16,587.6 |
| 13,008.4 |
| 12,876.9 |
| 12,471.2 |
| 12,499.9 |
| 12,661.6 |
| 13,018.8 |
| 13,945.8 |
| 11,454.4 |
| 13,054.3 |
| 13,290.3 |
| 13,523.6 |
| 11,568.1 |
| 12,362.6 |
| 11,991.8 |
| 11,241.4 |
| 10,792.7 |
| 11,754.4 |
| 11,605.9 |
| 11,844.0 |
| 9,261.3 |
| 9,639.5 |
| 9,890.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,742.4 |
| 8,541.4 |
| 8,253.2 |
| 7,910.1 |
| 7,542.2 |
| 7,195.0 |
| 6,919.1 |
| 6,791.4 |
| 6,772.8 |
| 6,678.1 |
| 6,549.9 |
| 6,291.3 |
| 6,219.0 |
| 6,424.3 |
| 6,273.9 |
| 6,074.5 |
| 5,998.7 |
| 5,803.9 |
| 5,624.4 |
| 5,433.8 |
| 5,127.3 |
| 4,958.7 |
| 4,793.8 |
| (2,151.0) |
| (1,873.3) |
| (1,845.6) |
| (1,874.8) |
| (1,787.0) |
| (1,811.4) |
| (1,713.7) |
| (1,961.1) |
| (2,040.6) |
| (2,143.4) |
| (1,884.6) |
| (1,944.9) |
| (1,814.0) |
| (1,813.3) |
| (1,814.3) |
| (1,751.2) |
| (1,772.4) |
| (1,493.3) |
| (1,589.1) |
| (1,622.0) |
| (1,725.6) |
| (1,808.1) |
| (1,921.6) |
| (1,681.8) |
| (1,711.2) |
| 1,390.3 |
| 1,396.5 |
| 1,487.4 |
| 1,549.3 |
| 1,594.0 |
| 1,639.9 |
| 2,138.7 |
| 2,184.8 |
| 2,314.2 |
| 2,337.9 |
| 2,354.0 |
| 2,371.3 |
| 2,389.5 |
| 2,100.4 |
| 1,909.4 |
| 1,924.1 |
| 1,973.5 |
| 1,988.5 |
| 2,002.3 |
| 2,029.9 |
| 2,138.1 |
| 2,157.5 |
| 1.9 |
| 2.0 |
| 3.0 |
| 6.8 |
| 6.4 |
| 6.1 |
| 5.8 |
| 5.9 |
| 5.9 |
| 5.3 |
| 4.2 |
| 3.7 |
| 2.9 |
| 2.4 |
| 2.6 |
| 2.8 |
| 3.1 |
| 6.4 |
| 6.6 |
| 6.6 |
| 46.7 |
| 46.6 |
| 9,352.8 |
| 11,590.5 |
| 11,316.3 |
| 11,084.0 |
| 11,401.8 |
| 11,059.6 |
| 10,372.9 |
| 9,959.5 |
| 8,953.4 |
| 9,136.3 |
| 8,262.3 |
| 8,228.0 |
| 7,932.5 |
| 7,836.2 |
| 8,082.2 |
| 8,185.4 |
| 8,439.2 |
| 8,302.2 |
| 8,015.7 |
| 7,700.0 |
| 6,811.5 |
| 6,367.0 |
| 6,034.5 |
| 5,803.5 |
| 11,318.2 |
| 11,086.0 |
| 11,404.8 |
| 11,066.4 |
| 10,379.3 |
| 9,965.6 |
| 8,959.2 |
| 9,142.2 |
| 8,268.2 |
| 8,233.3 |
| 7,936.7 |
| 7,839.9 |
| 8,085.1 |
| 8,187.8 |
| 8,441.8 |
| 8,305.0 |
| 8,018.8 |
| 7,706.4 |
| 6,818.1 |
| 6,373.6 |
| 6,081.2 |
| 5,850.1 |
| 4,106.4 |
| 3,808.4 |
| 3,297.3 |
| 2,865.9 |
| 3,978.6 |
| 3,802.0 |
| 3,678.6 |
| 2,881.8 |
| 3,600.2 |
| 3,601.5 |
| 3,630.7 |
| 3,533.6 |
| 3,441.5 |
| 3,424.3 |
| 3,400.2 |
| 3,168.2 |
| 3,343.4 |
| 3,286.4 |
| 3,445.7 |
| 2,645.9 |
| 3,401.5 |
| 3,252.7 |
| (241.0) |
| 1,295.6 |
| 1,153.2 |
| 1,944.6 |
| 1,477.7 |
| 1,565.2 |
| 1,191.2 |
| 322.6 |
| 50.9 |
| (113.9) |
| (307.9) |
| (512.3) |
| 567.8 |
| (496.6) |
| (316.3) |
| 267.7 |
| 167.5 |
| 1,026.5 |
| 972.2 |
| 153.9 |
| 1,981.0 |
| 799.1 |
| 583.3 |
| 11,316.3 |
| 11,084.0 |
| 11,401.8 |
| 11,059.6 |
| 10,372.9 |
| 9,959.5 |
| 8,953.4 |
| 9,136.3 |
| 8,262.3 |
| 8,228.0 |
| 7,932.5 |
| 7,836.2 |
| 8,082.2 |
| 8,185.4 |
| 8,439.2 |
| 8,302.2 |
| 8,015.7 |
| 7,700.0 |
| 6,811.5 |
| 6,367.0 |
| 6,034.5 |
| 5,803.5 |
| 2,999.8 |
| (2,520.7) |
| (2,850.7) |
| (2,563.4) |
| (3,033.9) |
| (3,583.1) |
| (3,952.1) |
| (4,924.0) |
| (3,723.2) |
| (4,550.7) |
| (4,726.9) |
| (5,095.8) |
| (4,604.9) |
| (4,471.9) |
| (4,359.0) |
| (3,885.9) |
| (3,981.3) |
| (4,225.1) |
| (4,320.2) |
| (5,156.0) |
| (2,626.5) |
| (3,554.8) |
| (3,789.1) |