| (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 | 5,084.8 | 4,569.6 | 10,369.1 | 10,504.0 | 6,795.0 | 5,988.2 | 3,109.3 | 2,650.1 | 1,665.4 | 1,183.9 | 714.8 | 625.3 | 569.3 | 489.4 | 475.3 | 243.2 | 446.7 | ||
| Restricted Cash | 3.0 | 2.6 | 3.2 | 8.0 | 5.1 | 0.7 | 8.0 | 4.9 | 2.1 | 47.8 | 78.9 | 8.4 | 0.0 | 70.0 | 51.9 | - | - | - | |
| Short Term Investments | 1,523.3 | 1,546.3 | 849.2 | 274.5 | 729.9 | 670.7 | 699.0 | 518.1 | 423.3 | 250.6 | 327.7 | 761.8 | 895.8 | 831.8 | 493.6 | 788.2 | 838.3 | ||
| Cash And Short Term Investments | 6,608.1 | 6,115.9 | 11,218.3 | 10,778.5 | 7,524.9 | 6,658.9 | 3,808.3 | 3,168.2 | 2,088.7 | 1,434.6 | 1,042.5 | 1,387.1 | 1,465.1 | 1,321.2 | 968.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,052.8 | 1,609.4 | 1,563.4 | 1,442.2 | 1,136.8 | 885.4 | 633.5 | 409.7 | 281.3 | 200.4 | 173.8 | 76.0 | 85.5 | 143.3 | 183.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,686.8 | 1,205.4 | 738.8 | 460.6 | 353.1 | 280.8 | 167.5 | 124.4 | 111.8 | 77.6 | 57.2 | 30.8 | 14.1 | 30.5 | 112.4 | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,263.4 | 1,221.6 | 1,086.2 | 1,033.8 | 994.2 | 1,005.2 | 730.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 461.7 | 413.0 | 364.9 | 303.9 | 195.0 | 155.1 | 87.6 | 111.0 | 74.0 | 61.5 | 74.9 | 71.2 | 49.3 | 101.3 | 74.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.5 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.3 | 2.1 | 2.1 | 2.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 5,492.9 | 5,084.8 | 4,939.6 | 4,972.2 | 4,674.7 | 4,569.6 | 5,239.2 | 4,580.1 | 9,158.0 | 10,369.1 | 11,110.2 | 10,151.1 | 9,289.9 | 10,504.0 | ||||||||||||||||||||||||||
| 389.1 |
| 355.7 |
| - |
| - |
| - |
| 1,031.4 |
| 1,284.9 |
| 389.1 |
| 355.7 |
| 12.5 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 853.3 | 665.7 | 623.7 | 553.5 | 545.8 | 308.3 | 213.5 | 140.8 | 167.1 | 71.3 | 54.7 | 44.2 | 23.8 | 24.7 | 14.9 | 13.1 | - | - | - |
| Other Current Assets | 110.9 | 76.4 | 84.3 | 74.4 | 59.2 | 79.7 | - | 61.6 | 75.7 | 34.4 | 12.8 | 7.0 | 0.5 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 11,201.0 | 9,596.4 | 14,144.2 | 13,234.8 | 9,560.6 | 8,133.4 | 4,822.8 | 3,843.1 | 2,649.0 | 1,831.5 | 1,407.2 | 1,546.5 | 1,588.6 | 1,589.6 | 1,331.3 | 1,057.0 | 1,307.0 | - | - |
| 404.2 |
| 319.7 |
| 284.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 451.4 | 432.1 | 387.8 | 336.1 | 278.4 | 308.3 | 296.7 | 271.1 | 247.3 | 221.7 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 812.0 | 789.4 | 698.4 | 697.7 | 715.8 | 696.9 | 433.6 | 133.2 | 72.3 | 62.3 | - | - |
| Long Term Investments | 5,712.3 | 5,107.9 | 2,497.8 | 112.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,002.2 | 1,002.2 | 1,002.2 | 50.4 | 50.4 | 50.4 | 50.4 | 39.9 | 31.0 | 31.0 | 31.0 | 26.1 | 26.1 | - | - |
| Intangible Assets | 424.2 | 825.9 | 839.9 | 603.6 | 400.0 | 400.0 | 400.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,562.7 | 1,356.8 | 293.6 | 347.4 | 330.3 | 325.6 | 88.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2,897.9 | 2,331.1 | 1,812.1 | 1,246.9 | 934.5 | 882.8 | 1,190.8 | 1,499.7 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,236.6 | 999.3 | 895.3 | 409.6 | 110.8 | 49.3 | 69.4 | 40.7 | 27.4 | 11.9 | 6.9 | 3.3 | 2.6 | 9.7 | 11.3 | 17.2 | 11.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 25,643.0 | 22,533.2 | 22,730.2 | 18,150.9 | 13,432.5 | 11,751.8 | 8,318.5 | 6,245.9 | 3,546.0 | 2,896.8 | 2,498.6 | 2,334.7 | 2,319.0 | 2,759.3 | 2,204.3 | 1,725.4 | 1,955.5 | - | - |
| 35.9 |
| 37.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 5.2 | 6.0 | 16.3 | 17.5 | 21.5 | 27.6 | 45.0 | 74.6 | 75.0 | - | - |
| Operating Lease Liabilities Current | 77.3 | 87.1 | 33.1 | 48.6 | 33.3 | 10.5 | 11.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,971.2 | 2,788.6 | 2,655.3 | 2,126.7 | 1,678.6 | 1,405.0 | 1,116.9 | 958.9 | 444.0 | 315.2 | 305.8 | 209.7 | 271.1 | 264.9 | 243.2 | 134.4 | 118.8 | - | - |
| Other Current Liabilities | 428.3 | 363.0 | 527.2 | 311.5 | 268.4 | 317.4 | 130.3 | 50.4 | 34.4 | 10.9 | 14.4 | 4.8 | 24.7 | 19.7 | 12.5 | 6.2 | 15.2 | - | - |
| Total Current Liabilities | 3,861.2 | 3,564.6 | 3,547.4 | 2,742.1 | 2,142.0 | 1,877.5 | 1,334.8 | 1,120.3 | 807.3 | 792.5 | 506.2 | 368.3 | 397.8 | 432.6 | 392.3 | 474.8 | 284.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,846.5 | 1,544.4 | 348.6 | 379.5 | 377.4 | 350.5 | 84.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 1.7 | 6.6 | 9.7 | 27.8 | 49.5 | 96.2 | 118.1 | 160.0 | 225.6 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.0 | 6.3 | 134.1 | 110.4 | 15.0 | 0.0 | 280.4 | 243.7 | 160.3 | 160.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,269.5 | 1,014.6 | 877.7 | 685.8 | 303.3 | 108.4 | 99.0 | 108.9 | 27.8 | 28.7 | 31.8 | 21.7 | 11.6 | 13.9 | 7.3 | 2.3 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,977.2 | 6,123.6 | 5,149.8 | 4,238.2 | 3,332.5 | 3,065.0 | 2,233.2 | 1,810.7 | 1,503.7 | 1,558.6 | 1,405.0 | 1,238.5 | 962.6 | 1,524.9 | 1,238.8 | 1,221.5 | 859.1 | - | - |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 13,560.0 | 9,606.8 | 10,142.4 | 6,522.8 | 3,200.8 | 858.7 | (1,853.0) | (2,989.5) | (5,119.7) | (5,373.8) | (5,261.8) | (4,705.5) | (3,966.9) | (3,521.9) | (3,414.8) | (3,444.4) | (2,689.8) | - | - |
| Accumulated Other Comprehensive Income | (15.9) | 127.8 | (14.3) | 0.8 | 15.9 | (68.5) | (2.0) | 0.7 | (11.6) | 21.2 | 1.8 | 0.9 | (0.3) | (0.6) | (1.1) | (1.1) | (0.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | 0.0 | 13.7 | 181.6 | 153.7 | 21.2 | 0.0 | 196.7 | 141.6 | - | - | - | - |
| Total Stockholders Equity | 18,665.8 | 16,409.6 | 17,580.4 | 13,912.7 | 10,100.0 | 8,686.8 | 6,085.2 | 4,435.2 | 2,028.6 | 1,156.6 | 940.0 | 1,075.0 | 1,356.4 | 999.2 | 786.8 | 504.0 | 1,096.3 | 238.9 | 271.3 |
| Total Equity | 18,665.8 | 16,409.6 | 17,580.4 | 13,912.7 | 10,100.0 | 8,686.8 | 6,085.2 | 4,435.2 | 2,042.3 | 1,338.2 | 1,093.6 | 1,096.2 | 1,356.4 | 1,195.9 | 928.5 | 504.0 | 1,096.3 | 238.9 | 271.3 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 7,339.8 | 6,031.8 | 10,596.8 | 10,492.7 | 7,418.6 | 6,255.9 | 3,488.0 | 2,722.8 | 1,841.7 | 1,039.0 | 901.0 | 1,178.3 | 1,190.7 | 1,157.0 | 938.9 | 582.3 | 1,022.1 | - | - |
| Book Value | 18,665.8 | 16,409.6 | 17,580.4 | 13,912.7 | 10,100.0 | 8,686.8 | 6,085.2 | 4,435.2 | 2,028.6 | 1,156.6 | 940.0 | 1,075.0 | 1,356.4 | 999.2 | 786.8 | 504.0 | 1,096.3 | 238.9 | 271.3 |
| Tangible Book Value | 17,153.6 | 14,495.7 | 15,652.5 | 12,221.1 | 8,697.8 | 7,284.6 | 4,683.0 | 4,384.8 | 1,978.2 | 1,106.2 | 889.6 | 1,035.1 | 1,325.4 | 968.2 | 755.9 | 477.9 | 1,070.2 | - | - |
| 9,171.5 |
| 8,702.2 |
| 7,600.1 |
| 6,795.0 |
| 6,275.7 |
| 6,063.7 |
| 6,304.3 |
| 5,988.2 |
| 5,358.1 |
| 4,831.3 |
| 3,593.4 |
| 3,109.3 |
| 3,397.9 |
| 3,294.7 |
| 2,893.9 |
| 2,650.1 |
| 2,478.3 |
| 2,145.4 |
| 1,995.9 |
| 1,665.4 |
| 1,385.0 |
| 1,223.1 |
| 1,003.7 |
| 1,183.9 |
| 719.7 |
| 605.9 |
| Restricted Cash | 12.0 | 3.0 | 8.2 | 9.8 | 10.7 | 2.6 | 8.9 | 10.9 | 11.4 | 3.2 | 6.4 | 2.3 | 5.7 | 8.0 | 5.5 | 1.9 | 3.9 | 5.1 | 4.5 | - | - | 0.7 | - | - | - | - | - | - | - | - | 8.1 | 8.5 | 9.6 | 1.5 | 1.8 | 64.6 | 44.6 | 47.8 | 21.9 | 21.9 |
| Short Term Investments | 1,753.8 | 1,523.3 | 1,347.4 | 1,410.6 | 1,526.5 | 1,546.3 | 1,285.3 | 1,215.4 | 1,013.3 | 849.2 | 818.0 | 1,085.2 | 1,124.2 | 274.5 | 599.2 | 551.2 | 638.0 | 729.9 | 685.2 | 644.3 | 619.6 | 670.7 | 793.0 | 619.4 | 597.0 | 699.0 | 598.4 | 656.5 | 584.2 | 518.1 | 577.6 | 622.4 | 481.1 | 423.3 | 427.3 | 445.5 | 405.1 | 250.6 | 408.7 | 465.6 |
| Cash And Short Term Investments | 7,246.7 | 6,608.1 | 6,287.0 | 6,382.8 | 6,201.2 | 6,115.9 | 6,524.5 | 5,795.5 | 10,171.3 | 11,218.3 | 11,928.2 | 11,236.3 | 10,414.1 | 10,778.5 | 9,770.7 | 9,253.4 | 8,238.1 | 7,524.9 | 6,960.9 | 6,708.0 | 6,923.9 | 6,658.9 | 6,151.1 | 5,450.8 | 4,190.4 | 3,808.3 | 3,996.3 | 3,951.2 | 3,478.0 | 3,168.2 | 3,055.9 | 2,767.8 | 2,477.0 | 2,088.7 | 1,812.2 | 1,668.7 | 1,408.8 | 1,434.6 | 1,128.4 | 1,071.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,996.1 | 2,052.8 | 1,946.4 | 1,893.5 | 1,805.1 | 1,609.4 | 1,750.6 | 1,656.1 | 1,793.2 | 1,563.4 | 1,538.7 | 1,556.2 | 1,547.8 | 1,442.2 | 1,385.2 | 1,332.9 | 1,292.8 | 1,136.8 | 1,100.4 | 929.1 | 977.6 | 885.4 | 791.9 | 791.8 | 845.3 | 633.5 | 443.3 | 464.9 | 438.3 | 409.7 | 379.8 | 393.4 | 327.3 | 281.3 | 263.5 | 247.9 | 208.0 | 201.1 | 182.2 | 189.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,766.7 | 1,686.8 | 1,626.8 | 1,499.3 | 1,359.7 | 1,205.4 | 1,079.8 | 914.6 | 813.1 | 738.8 | 688.7 | 603.5 | 535.1 | 460.6 | 388.2 | 367.7 | 338.9 | 353.1 | 333.5 | 321.6 | 298.9 | 280.8 | 245.5 | 219.2 | 187.1 | 167.5 | 162.3 | 143.0 | 136.7 | 124.4 | 124.2 | 115.0 | 117.3 | 111.8 | 98.2 | 92.3 | 82.0 | 77.6 | 71.8 | 66.6 |
| Prepaid Expenses | 720.8 | 853.3 | 709.4 | 652.3 | 642.8 | 665.7 | 449.2 | 575.4 | 511.1 | 623.7 | 540.2 | 476.9 | 468.7 | 553.5 | 726.9 | 549.5 | 491.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 11,730.3 | 11,201.0 | 10,569.6 | 10,427.9 | 10,008.8 | 9,596.4 | 9,804.1 | 8,941.6 | 13,288.7 | 14,144.2 | 14,695.8 | 13,872.9 | 12,965.7 | 13,234.8 | 12,271.0 | 11,503.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 5,749.9 | 5,712.3 | 5,722.8 | 5,645.9 | 5,156.5 | 5,107.9 | 4,703.5 | 4,393.1 | 4,381.4 | 2,497.8 | 1,700.0 | 1,357.3 | 1,081.5 | 112.2 | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,088.0 | 1,075.2 | 1,002.2 | 1,002.2 | 1,002.2 | ||||||||||||||||||||||
| Intangible Assets | 418.5 | 424.2 | 429.8 | 435.5 | 441.2 | 825.9 | 831.6 | 837.5 | 834.9 | 839.9 | 603.6 | 603.6 | 603.6 | 603.6 | 603.6 | 387.0 | 400.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,685.1 | 1,562.7 | 1,591.8 | 1,313.8 | 1,338.5 | 1,356.8 | 1,396.1 | 569.8 | 312.9 | 293.6 | 310.5 | 324.3 | 336.3 | 347.4 | 342.7 | 318.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2,947.8 | 2,897.9 | 2,937.2 | 2,711.7 | 2,544.3 | 2,331.1 | 2,308.9 | 2,185.6 | 1,963.0 | 1,812.1 | 1,729.1 | 1,538.0 | 1,359.9 | 1,246.9 | 1,162.7 | 1,143.8 | 945.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,256.4 | 1,236.6 | 1,098.0 | 1,078.8 | 1,007.3 | 999.3 | 990.2 | 915.6 | 875.7 | 895.3 | 475.2 | 442.7 | 427.5 | 409.6 | 132.5 | 127.3 | 110.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 26,484.4 | 25,643.0 | 24,862.3 | 24,036.7 | 22,880.5 | 22,533.2 | 22,240.2 | 20,132.1 | 23,917.4 | 22,730.2 | 21,726.2 | 20,349.2 | 18,974.2 | 18,150.9 | 16,706.4 | 15,582.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 489.3 | 461.7 | 420.3 | 442.3 | 445.0 | 413.0 | 395.8 | 327.9 | 351.4 | 364.9 | 375.9 | 363.0 | 323.2 | 303.9 | 126.9 | 198.0 | 173.6 | 195.0 | 127.9 | 127.5 | 127.8 | 155.1 | 107.8 | 101.5 | 100.7 | 87.6 | 92.5 | 77.0 | 82.3 | 111.0 | 92.1 | 83.0 | 74.1 | 74.0 | 77.1 | 75.9 | 63.1 | 61.5 | 50.9 | 51.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 66.1 | - | - | 33.1 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2,984.2 | 2,971.2 | 3,613.5 | 3,270.7 | 2,951.8 | 2,788.6 | 3,219.7 | 2,940.0 | 2,795.9 | 2,655.3 | 2,907.3 | 2,598.1 | 2,326.0 | 2,126.7 | 2,264.4 | 2,119.5 | 1,720.5 | |||||||||||||||||||||||
| Other Current Liabilities | 407.1 | 428.3 | 441.5 | 425.4 | 386.4 | 363.0 | 357.6 | 279.3 | 648.6 | 527.2 | 316.2 | 391.0 | 377.0 | 311.5 | 218.0 | 238.7 | 286.1 | |||||||||||||||||||||||
| Total Current Liabilities | 3,880.6 | 3,861.2 | 4,475.3 | 4,138.4 | 3,783.2 | 3,564.6 | 3,973.1 | 3,547.2 | 3,795.9 | 3,547.4 | 3,599.4 | 3,352.1 | 3,026.2 | 2,742.1 | 2,609.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,986.5 | 1,846.5 | 1,834.8 | 1,527.4 | 1,537.7 | 1,544.4 | 1,588.9 | 586.8 | 359.8 | 348.6 | 354.4 | 363.5 | 371.6 | 379.5 | 382.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,255.4 | 1,269.5 | 1,233.4 | 1,195.5 | 951.9 | 1,014.6 | 933.3 | 876.8 | 853.6 | 877.7 | 869.3 | 759.3 | 726.5 | 685.8 | 115.7 | 115.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,122.5 | 6,977.2 | 7,543.5 | 6,861.3 | 6,384.2 | 6,123.6 | 6,609.3 | 5,357.4 | 5,370.8 | 5,149.8 | 5,213.4 | 4,879.0 | 4,541.9 | 4,238.2 | 3,676.8 | 3,648.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 14,591.4 | 13,560.0 | 12,368.9 | 11,286.0 | 10,253.1 | 9,606.8 | 8,693.8 | 7,648.4 | 11,242.0 | 10,142.4 | 9,173.6 | 8,138.3 | 7,222.6 | 6,522.8 | 5,703.9 | 4,773.4 | 3,962.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 24.8 | (15.9) | (64.5) | (101.1) | 68.1 | 127.8 | 28.8 | 22.5 | 17.3 | (14.3) | (3.0) | (39.8) | (13.1) | 0.8 | 97.6 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 19,361.9 | 18,665.8 | 17,318.8 | 17,175.4 | 16,496.3 | 16,409.6 | 15,630.9 | 14,774.7 | 18,546.6 | 17,580.4 | 16,512.8 | 15,470.2 | 14,432.3 | 13,912.7 | 13,029.6 | 11,933.5 | ||||||||||||||||||||||||
| Total Equity | 19,361.9 | 18,665.8 | 17,318.8 | 17,175.4 | 16,496.3 | 16,409.6 | 15,630.9 | 14,774.7 | 18,546.6 | 17,580.4 | 16,512.8 | 15,470.2 | 14,432.3 | 13,912.7 | 13,029.6 | 11,933.5 | 10,907.0 | 10,100.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 7,849.7 | 7,339.8 | 6,094.3 | 6,289.5 | 6,225.6 | 6,031.8 | 5,831.0 | 5,394.4 | 9,492.8 | 10,596.8 | 11,096.4 | 10,520.8 | 9,939.5 | 10,492.7 | 9,661.7 | 8,947.3 | 8,181.1 | |||||||||||||||||||||||
| Book Value | 19,361.9 | 18,665.8 | 17,318.8 | 17,175.4 | 16,496.3 | 16,409.6 | 15,630.9 | 14,774.7 | 18,546.6 | 17,580.4 | 16,512.8 | 15,470.2 | 14,432.3 | 13,912.7 | 13,029.6 | 11,933.5 | 10,907.0 | 10,100.0 | ||||||||||||||||||||||
| Tangible Book Value | 17,855.4 | 17,153.6 | 15,801.0 | 15,651.9 | 14,967.1 | 14,495.7 | 13,711.3 | 12,849.2 | 16,623.7 | 15,652.5 | 14,821.2 | 13,778.6 | 12,740.7 | 12,221.1 | 11,350.8 | 10,544.3 | 9,504.8 | |||||||||||||||||||||||
| 545.8 |
| 457.8 |
| 498.8 |
| 338.9 |
| 308.4 |
| 270.0 |
| 232.6 |
| 223.6 |
| 213.5 |
| 175.1 |
| 151.8 |
| 130.0 |
| 140.8 |
| 118.7 |
| 122.7 |
| 109.9 |
| 165.6 |
| 152.2 |
| 107.1 |
| 128.5 |
| 70.5 |
| 61.0 |
| 56.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,361.3 |
| 9,560.6 |
| 8,852.5 |
| 8,457.5 |
| 8,539.3 |
| 8,133.4 |
| 7,458.5 |
| 6,694.3 |
| 5,446.4 |
| 4,822.8 |
| 4,777.1 |
| 4,711.0 |
| 4,183.0 |
| 3,843.1 |
| 3,686.6 |
| 3,407.4 |
| 3,041.1 |
| 2,649.0 |
| 2,328.0 |
| 2,180.6 |
| 1,871.8 |
| 1,831.5 |
| 1,501.9 |
| 1,454.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 920.9 |
| 728.4 |
| 736.3 |
| 745.1 |
| 733.5 |
| 731.1 |
| 742.6 |
| 812.0 |
| 808.4 |
| 815.9 |
| 800.7 |
| 789.4 |
| 760.0 |
| 740.1 |
| 708.4 |
| 698.4 |
| 687.6 |
| 690.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,002.2 |
| 1,002.2 |
| 1,002.2 |
| 1,002.2 |
| 1,002.2 |
| 1,002.2 |
| 1,002.2 |
| 1,002.2 |
| 447.5 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 50.4 |
| 400.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 329.0 |
| 330.3 |
| 312.3 |
| 316.9 |
| 322.3 |
| 325.6 |
| 256.8 |
| - |
| - |
| - |
| 60.9 |
| 58.0 |
| 60.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 934.5 |
| 933.8 |
| 952.8 |
| 815.9 |
| 882.8 |
| 1,147.8 |
| 1,215.0 |
| 1,147.7 |
| 1,190.8 |
| 1,415.5 |
| 1,425.2 |
| 1,467.5 |
| 1,499.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.8 |
| 75.5 |
| 71.1 |
| 49.3 |
| 49.4 |
| 372.3 |
| 176.6 |
| 160.6 |
| 157.6 |
| 80.0 |
| 57.8 |
| 39.0 |
| 40.7 |
| 46.5 |
| 32.7 |
| 31.8 |
| 28.2 |
| 10.5 |
| 9.9 |
| 11.5 |
| 11.9 |
| 10.0 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,256.1 |
| 13,432.5 |
| 12,618.7 |
| 12,221.7 |
| 12,115.1 |
| 11,751.8 |
| 11,301.6 |
| 10,216.4 |
| 8,893.2 |
| 8,318.5 |
| 7,514.6 |
| 7,033.5 |
| 6,543.1 |
| 6,245.9 |
| 4,620.8 |
| 4,335.4 |
| 3,953.0 |
| 3,546.0 |
| 3,198.3 |
| 3,285.6 |
| 2,946.7 |
| 2,896.8 |
| 2,609.6 |
| 2,549.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 7.3 |
| 6.1 |
| 6.0 |
| 9.2 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 7.9 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,678.6 |
| 1,585.0 |
| 1,482.6 |
| 1,532.0 |
| 1,405.0 |
| 1,703.7 |
| 1,545.4 |
| 1,258.3 |
| 1,116.9 |
| 1,173.8 |
| 1,069.1 |
| 532.7 |
| 958.9 |
| 504.2 |
| 479.1 |
| 411.2 |
| 444.0 |
| 378.6 |
| 345.1 |
| 278.0 |
| 315.2 |
| 292.0 |
| 275.2 |
| 268.4 |
| 201.4 |
| 226.4 |
| 284.2 |
| 317.4 |
| 192.5 |
| 151.8 |
| 179.8 |
| 130.3 |
| 122.6 |
| 113.1 |
| 108.8 |
| 50.4 |
| 60.4 |
| 59.6 |
| 56.7 |
| 34.4 |
| 27.7 |
| 24.8 |
| 11.0 |
| 10.9 |
| 51.2 |
| 38.2 |
| 2,556.2 |
| 2,180.2 |
| 2,142.0 |
| 1,914.3 |
| 1,836.4 |
| 1,944.1 |
| 1,877.5 |
| 2,004.0 |
| 1,798.6 |
| 1,538.8 |
| 1,334.8 |
| 1,388.9 |
| 1,259.2 |
| 1,106.5 |
| 1,120.3 |
| 992.5 |
| 927.3 |
| 827.3 |
| 807.3 |
| 710.7 |
| 625.4 |
| 489.8 |
| 792.5 |
| 722.8 |
| 622.9 |
| 365.0 |
| 377.0 |
| 377.4 |
| 363.5 |
| 368.9 |
| 368.5 |
| 350.5 |
| - |
| - |
| - |
| - |
| 63.0 |
| 60.4 |
| 63.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 4.2 |
| 5.7 |
| 6.6 |
| 6.6 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 9.6 |
| 6.3 |
| 10.7 |
| 136.6 |
| 135.4 |
| 134.1 |
| 133.3 |
| 132.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.4 |
| 116.8 |
| 108.5 |
| 107.7 |
| 106.3 |
| 108.4 |
| 428.5 |
| 189.1 |
| 181.7 |
| 183.3 |
| 7.6 |
| 8.0 |
| 6.0 |
| 26.3 |
| 26.3 |
| 25.6 |
| 27.5 |
| 27.8 |
| 26.0 |
| 25.2 |
| 28.5 |
| 28.7 |
| 30.5 |
| 30.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,349.1 |
| 3,332.5 |
| 3,088.0 |
| 3,025.3 |
| 3,134.8 |
| 3,065.0 |
| 3,168.2 |
| 2,697.1 |
| 2,431.5 |
| 2,233.2 |
| 2,261.2 |
| 1,963.5 |
| 1,819.8 |
| 1,810.7 |
| 1,686.4 |
| 1,620.5 |
| 1,522.2 |
| 1,503.7 |
| 1,395.1 |
| 1,418.4 |
| 1,263.9 |
| 1,558.6 |
| 1,401.3 |
| 1,380.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,200.8 |
| 2,430.7 |
| 1,578.7 |
| 1,511.8 |
| 858.7 |
| 254.5 |
| (413.0) |
| (1,250.2) |
| (1,853.0) |
| (2,436.2) |
| (2,493.7) |
| (2,761.2) |
| (2,989.5) |
| (4,540.0) |
| (4,668.8) |
| (4,876.1) |
| (5,119.7) |
| (5,220.4) |
| (5,117.5) |
| (5,135.5) |
| (5,373.8) |
| (5,406.8) |
| (5,367.9) |
| 57.5 |
| 11.3 |
| 15.9 |
| 11.5 |
| (25.2) |
| (33.3) |
| (68.5) |
| (41.0) |
| (14.1) |
| 13.4 |
| (2.0) |
| 18.8 |
| (3.2) |
| 6.0 |
| 0.7 |
| 0.3 |
| (4.6) |
| (39.7) |
| (11.6) |
| (25.1) |
| (21.8) |
| 16.0 |
| 21.2 |
| (3.8) |
| (3.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 28.7 |
| 29.8 |
| 13.7 |
| 12.2 |
| 196.0 |
| 182.8 |
| 181.6 |
| 186.8 |
| 187.5 |
| 10,907.0 |
| 10,100.0 |
| 9,530.8 |
| 9,196.4 |
| 8,980.3 |
| 8,686.8 |
| 8,133.5 |
| 7,519.2 |
| 6,461.7 |
| 6,085.2 |
| 5,253.4 |
| 5,070.0 |
| 4,723.3 |
| 4,435.2 |
| 2,906.1 |
| 2,686.2 |
| 2,401.1 |
| 2,028.6 |
| 1,791.1 |
| 1,671.3 |
| 1,500.0 |
| 1,156.6 |
| 1,021.5 |
| 981.4 |
| 9,530.8 |
| 9,196.4 |
| 8,980.3 |
| 8,686.8 |
| 8,133.5 |
| 7,519.2 |
| 6,461.7 |
| 6,085.2 |
| 5,253.4 |
| 5,070.0 |
| 4,723.3 |
| 4,435.2 |
| 2,934.5 |
| 2,714.9 |
| 2,430.8 |
| 2,042.3 |
| 1,803.2 |
| 1,867.2 |
| 1,682.8 |
| 1,338.2 |
| 1,208.3 |
| 1,168.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,418.6 |
| 6,938.3 |
| 6,621.1 |
| 6,595.3 |
| 6,255.8 |
| 5,454.4 |
| 4,895.7 |
| 3,907.7 |
| 3,488.0 |
| 3,388.2 |
| 3,451.7 |
| 3,076.6 |
| 2,722.8 |
| 2,694.1 |
| 2,480.1 |
| 2,213.8 |
| 1,841.7 |
| 1,617.2 |
| 1,555.2 |
| 1,382.0 |
| 1,039.0 |
| 779.1 |
| 831.3 |
| 9,530.8 |
| 9,196.4 |
| 8,980.3 |
| 8,686.8 |
| 8,133.5 |
| 7,519.2 |
| 6,461.7 |
| 6,085.2 |
| 5,253.4 |
| 5,070.0 |
| 4,723.3 |
| 4,435.2 |
| 2,906.1 |
| 2,686.2 |
| 2,401.1 |
| 2,028.6 |
| 1,791.1 |
| 1,671.3 |
| 1,500.0 |
| 1,156.6 |
| 1,021.5 |
| 981.4 |
| 8,697.8 |
| 8,128.6 |
| 7,794.2 |
| 7,578.1 |
| 7,284.6 |
| 6,731.3 |
| 6,117.1 |
| 5,059.5 |
| 4,683.1 |
| 4,805.9 |
| 5,019.6 |
| 4,672.9 |
| 4,384.8 |
| 2,855.7 |
| 2,635.8 |
| 2,350.7 |
| 1,978.2 |
| 1,740.7 |
| 1,620.9 |
| 1,449.6 |
| 1,106.2 |
| 971.2 |
| 931.0 |