| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 514.0 | |||||||||||||||||||||||||
| (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 | - | - | - | - | 473.0 | 599.0 | 604.2 | 580.9 | 233.4 | 398.5 | 226.2 | 425.8 | 285.8 | 215.8 | 285.6 | 236.9 | 188.7 | ||
| Restricted Cash | - | - | - | - | - | - | 0.0 | 1,761.4 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | 473.0 | 599.0 | 604.2 | 580.9 | 233.4 | 398.5 | 226.2 | 425.8 | 285.8 | 215.8 | 285.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,410.0 | 1,152.0 | 1,160.0 | 975.0 | 1,085.0 | 969.0 | 1,149.9 | 801.2 | 800.6 | 667.6 | 495.0 | 443.5 | 349.5 | 292.8 | 346.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,745.0 | 2,314.0 | 2,284.0 | 2,034.0 | 1,689.0 | 1,642.0 | 1,773.1 | 844.9 | 742.6 | 658.5 | 478.6 | 510.9 | 403.2 | 407.0 | 348.2 | 253.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,107.0 | 2,753.0 | 2,675.0 | 2,479.0 | 2,403.0 | 2,373.0 | 2,216.0 | 1,036.6 | 1,026.0 | 912.2 | 717.3 | 683.0 | 597.7 | 555.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,402.0 | 1,300.0 | 1,250.0 | 1,301.0 | 1,012.0 | 909.0 | 1,157.5 | 589.4 | 552.5 | 530.2 | 319.5 | 399.8 | 326.7 | 248.6 | 244.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,291.0 | 3,480.0 | 3,288.0 | 3,751.0 | 4,056.0 | 3,792.0 | 4,333.6 | 3,792.8 | - | - | - | - | - | 317.9 | 395.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,541.0 | 3,980.0 | 4,069.0 | 4,002.0 | 4,058.0 | 4,239.0 | 4,429.3 | 3,856.9 | - | - | - | - | - | 317.9 | 395.9 | 422.1 | |||
| 501.0 |
| 488.0 |
| 473.0 |
| - |
| 453.5 |
| 483.5 |
| 598.7 |
| 559.3 |
| 587.9 |
| 615.9 |
| 604.2 |
| 587.4 |
| 461.4 |
| 512.9 |
| 580.9 |
| 411.4 |
| 245.6 |
| 249.9 |
| 233.4 |
| 228.1 |
| 328.5 |
| 280.2 |
| 1,143.2 |
| 250.4 |
| 302.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1,761.4 | 1,724.0 | - | - | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 514.0 | 501.0 | 488.0 | 473.0 | - | 453.5 | 483.5 | 598.7 | 559.3 | 587.9 | 615.9 | 604.2 | 587.4 | 461.4 | 512.9 | 580.9 | 411.4 | 245.6 | 249.9 | 233.4 | 228.1 | 328.5 | 280.2 | 1,143.2 | 250.4 | 302.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,784.0 | 1,410.0 | 1,662.0 | 1,441.0 | 1,392.0 | 1,152.0 | 1,231.0 | 1,269.0 | 997.0 | 1,160.0 | 1,104.0 | 1,015.0 | 956.0 | 975.0 | 1,004.0 | 1,000.0 | 998.0 | 1,085.0 | 960.3 | 1,020.9 | 985.3 | 969.3 | 1,020.0 | 964.4 | 1,149.1 | 1,149.9 | 1,213.1 | 1,247.5 | 1,271.2 | 801.2 | 851.2 | 835.2 | 885.9 | 800.6 | 792.7 | 812.7 | 754.4 | 667.6 | 477.5 | 440.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,850.0 | 2,745.0 | 2,747.0 | 2,571.0 | 2,378.0 | 2,314.0 | 2,380.0 | 2,364.0 | 2,356.0 | 2,284.0 | 2,246.0 | 2,317.0 | 2,228.0 | 2,034.0 | 2,023.0 | 1,918.0 | 1,828.0 | 1,689.0 | 1,689.6 | 1,661.2 | 1,671.5 | 1,642.1 | 1,779.7 | 1,799.5 | 1,785.7 | 1,773.1 | 1,957.3 | 1,881.8 | 1,947.2 | 844.9 | 866.2 | 863.8 | 829.3 | 742.6 | 764.8 | 746.2 | 703.9 | 658.5 | 496.0 | 493.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 340.0 | 263.0 | 315.0 | 285.0 | 247.0 | 212.0 | 202.0 | 267.0 | 263.0 | 267.0 | 282.0 | 277.0 | 275.0 | 233.0 | 200.0 | 205.0 | 213.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,973.0 | 5,694.0 | 5,788.0 | 6,354.0 | 5,255.0 | 4,943.0 | 4,774.0 | 5,027.0 | 4,799.0 | 4,855.0 | 4,634.0 | 4,663.0 | 4,496.0 | 4,327.0 | 4,199.0 | 4,046.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,283.6 | 2,240.5 | 2,208.9 | 2,216.0 | 2,177.1 | 2,170.6 | 2,133.8 | 1,036.6 | 1,026.2 | 1,009.2 | 1,027.9 | 1,026.0 | 988.2 | 975.6 | 935.9 | 912.2 | 750.5 | 730.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,653.0 | 1,616.0 | 1,534.0 | 1,476.0 | 1,462.0 | 1,447.0 | 1,439.0 | 1,439.0 | 1,445.0 | 1,485.0 | 1,419.0 | 1,443.0 | 1,422.0 | 1,429.0 | 1,402.0 | 1,428.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 10,625.0 | 10,216.0 | 9,853.0 | 8,936.0 | 8,787.0 | 8,710.0 | 8,786.0 | 8,706.0 | 8,730.0 | 8,780.0 | 8,590.0 | 8,657.0 | 8,540.0 | 8,508.0 | 8,361.0 | 8,459.0 | 8,567.0 | 8,587.0 | ||||||||||||||||||||||
| Intangible Assets | 4,239.0 | 3,838.0 | 3,546.0 | 2,889.0 | 2,892.0 | 2,934.0 | 2,996.0 | 3,031.0 | 3,115.0 | 3,205.0 | 3,267.0 | 3,359.0 | 3,333.0 | 3,402.0 | 3,410.0 | 3,531.0 | 3,632.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 706.0 | 705.0 | 806.0 | 736.0 | 700.0 | 668.0 | 649.0 | 673.0 | 658.0 | 663.0 | 890.0 | 863.0 | 878.0 | 850.0 | 890.0 | 869.0 | 860.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 17,223.0 | 16,375.0 | 15,739.0 | 14,037.0 | 13,841.0 | 13,759.0 | 13,870.0 | 13,849.0 | 13,948.0 | 14,133.0 | 14,166.0 | 14,322.0 | 14,173.0 | 14,189.0 | 14,063.0 | 14,287.0 | ||||||||||||||||||||||||
| Total Assets | 23,196.0 | 22,069.0 | 21,527.0 | 20,391.0 | 19,096.0 | 18,702.0 | 18,644.0 | 18,876.0 | 18,747.0 | 18,988.0 | 18,800.0 | 18,985.0 | 18,669.0 | 18,516.0 | 18,262.0 | 18,333.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,423.0 | 1,402.0 | 1,429.0 | 1,407.0 | 1,324.0 | 1,300.0 | 1,338.0 | 1,331.0 | 1,288.0 | 1,250.0 | 1,243.0 | 1,307.0 | 1,353.0 | 1,301.0 | 1,206.0 | 1,178.0 | 1,058.0 | 1,012.0 | 947.3 | 994.7 | 955.0 | 909.4 | 962.0 | 1,006.0 | 1,087.2 | 1,157.5 | 1,146.2 | 1,232.6 | 1,187.3 | 589.4 | 557.4 | 615.7 | 608.3 | 552.5 | 512.9 | 548.2 | 512.2 | 530.2 | 276.5 | 305.2 |
| Short Term Debt | 1,830.0 | 1,250.0 | 251.0 | 0.0 | 504.0 | 500.0 | 500.0 | 503.0 | 3.0 | 781.0 | 759.0 | 989.0 | 975.0 | 251.0 | 251.0 | 226.0 | 14.0 | 2.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,006.0 | 1,015.0 | 940.0 | 936.0 | 796.0 | 693.0 | 567.0 | 646.0 | 645.0 | 804.0 | 679.0 | 731.0 | 697.0 | 772.0 | 691.0 | 627.0 | 624.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 515.0 | 490.0 | 424.0 | 325.0 | 419.0 | 425.0 | 380.0 | 280.0 | 344.0 | 341.0 | 308.0 | 249.0 | 295.0 | 300.0 | 278.0 | 228.0 | 287.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,835.0 | 5,150.0 | 4,064.0 | 3,606.0 | 3,927.0 | 3,792.0 | 3,681.0 | 3,647.0 | 3,153.0 | 4,056.0 | 3,891.0 | 4,173.0 | 4,165.0 | 3,467.0 | 3,328.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,708.0 | 4,291.0 | 5,034.0 | 4,784.0 | 3,503.0 | 3,480.0 | 3,517.0 | 3,494.0 | 3,997.0 | 3,288.0 | 3,288.0 | 3,401.0 | 3,189.0 | 3,751.0 | 3,824.0 | 3,987.0 | 4,225.0 | 4,056.0 | 4,067.2 | 4,079.6 | 3,923.3 | 3,792.2 | 3,799.9 | 3,768.7 | 4,655.1 | 4,333.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 224.0 | 259.0 | 187.0 | 203.0 | 339.0 | 389.0 | 319.0 | 311.0 | 179.0 | 174.0 | 200.0 | 106.0 | 120.0 | 86.0 | 79.0 | 89.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 729.0 | 606.0 | 553.0 | 411.0 | 390.0 | 376.0 | 295.0 | 323.0 | 321.0 | 318.0 | 355.0 | 359.0 | 333.0 | 326.0 | 287.0 | 289.0 | 304.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | 64.0 | 64.0 | 60.0 | 58.0 | 62.0 | 61.0 | 62.0 | 62.0 | 63.0 | 64.0 | 58.0 | 57.0 | 63.0 | 68.0 | 72.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 773.0 | 832.0 | 717.0 | 681.0 | 802.0 | 863.0 | 798.0 | 831.0 | 710.0 | 740.0 | 787.0 | 713.0 | 742.0 | 721.0 | 692.0 | 709.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,045.0 | 10,879.0 | 10,432.0 | 9,546.0 | 8,682.0 | 8,569.0 | 8,353.0 | 8,356.0 | 8,243.0 | 8,464.0 | 8,433.0 | 8,758.0 | 8,535.0 | 8,369.0 | 8,337.0 | 8,386.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,187.0 | 3,878.0 | 3,719.0 | 3,452.0 | 3,160.0 | 6,185.0 | 6,007.0 | 5,759.0 | 5,505.0 | 5,269.0 | 5,085.0 | 4,875.0 | 4,715.0 | 4,577.0 | 4,447.0 | 4,314.0 | 4,176.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (689.0) | (616.0) | (604.0) | (561.0) | (733.0) | (846.0) | (607.0) | (720.0) | (667.0) | (590.0) | (713.0) | (624.0) | (631.0) | (661.0) | (808.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,696.0 | 1,597.0 | 1,306.0 | ||||||||||||||||||||||
| Minority Interest | 48.0 | 48.0 | 47.0 | 44.0 | 46.0 | 42.0 | 41.0 | 43.0 | 42.0 | 37.0 | 41.0 | 39.0 | 49.0 | 45.0 | 44.0 | 42.0 | 39.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 11,103.0 | 11,142.0 | 11,048.0 | 10,801.0 | 10,368.0 | 10,091.0 | 10,250.0 | 10,477.0 | 10,462.0 | 10,487.0 | 10,326.0 | 10,188.0 | 10,085.0 | 10,102.0 | 9,881.0 | 9,905.0 | ||||||||||||||||||||||||
| Total Equity | 11,151.0 | 11,190.0 | 11,095.0 | 10,845.0 | 10,414.0 | 10,133.0 | 10,291.0 | 10,520.0 | 10,504.0 | 10,524.0 | 10,367.0 | 10,227.0 | 10,134.0 | 10,147.0 | 9,925.0 | 9,947.0 | 10,088.0 | 10,239.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,538.0 | 5,541.0 | 5,285.0 | 4,784.0 | 4,007.0 | 3,980.0 | 4,017.0 | 3,997.0 | 4,000.0 | 4,069.0 | 4,047.0 | 4,390.0 | 4,164.0 | 4,002.0 | 4,075.0 | 4,213.0 | 4,239.0 | 4,058.0 | 4,071.0 | 4,080.2 | 4,277.2 | 4,239.4 | 4,254.7 | 4,465.8 | 4,747.9 | 4,429.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,561.0 | 3,712.0 | 3,751.0 | 3,585.0 | - | |||||||||||||||||||||
| Working Capital | 138.0 | 544.0 | 1,724.0 | 2,748.0 | 1,328.0 | 1,151.0 | 1,093.0 | 1,380.0 | 1,646.0 | 799.0 | 743.0 | 490.0 | 331.0 | 860.0 | 871.0 | 856.0 | 1,031.0 | |||||||||||||||||||||||
| Book Value | 11,103.0 | 11,142.0 | 11,048.0 | 10,801.0 | 10,368.0 | 10,091.0 | 10,250.0 | 10,477.0 | 10,462.0 | 10,487.0 | 10,326.0 | 10,188.0 | 10,085.0 | 10,102.0 | 9,881.0 | 9,905.0 | 10,049.0 | 10,201.0 | ||||||||||||||||||||||
| Tangible Book Value | (3,761.0) | (2,912.0) | (2,351.0) | (1,024.0) | (1,311.0) | (1,553.0) | (1,532.0) | (1,260.0) | (1,383.0) | (1,498.0) | (1,531.0) | (1,828.0) | (1,788.0) | (1,808.0) | (1,890.0) | (2,085.0) | (2,150.0) | |||||||||||||||||||||||
| 141.8 |
| 234.7 |
| - |
| - |
| - |
| 236.9 |
| 188.7 |
| 141.8 |
| 234.7 |
| 258.1 |
| 208.3 |
| - |
| - |
| 239.3 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 263.0 | 212.0 | 267.0 | 233.0 | 193.0 | 227.0 | 150.9 | 115.6 | 122.3 | 123.4 | 33.5 | 25.9 | 38.9 | 19.3 | 18.4 | 13.8 | 12.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,694.0 | 4,943.0 | 4,855.0 | 4,327.0 | 3,832.0 | 3,880.0 | 4,192.1 | 4,449.6 | 2,265.1 | 2,867.6 | 1,540.0 | 1,637.9 | 1,333.0 | 1,092.9 | 1,055.8 | 802.0 | 689.5 | - | - |
| 513.1 |
| 478.0 |
| 452.0 |
| - |
| - |
| Accumulated Depreciation | 1,491.0 | 1,306.0 | 1,190.0 | 1,050.0 | 906.0 | 772.0 | 560.2 | 472.8 | 452.1 | 393.9 | 364.1 | 343.9 | 321.7 | 311.8 | 291.1 | 271.8 | 250.3 | - | - |
| Property,Plant & Equipment Net | 1,616.0 | 1,447.0 | 1,485.0 | 1,429.0 | 1,497.0 | 1,601.0 | 1,655.8 | 563.8 | 574.0 | 518.4 | 353.2 | 339.1 | 276.1 | 244.1 | 222.0 | 206.2 | 201.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 39.0 | 36.0 | 105.0 | 96.0 | 100.0 | 95.2 | 30.8 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10,216.0 | 8,710.0 | 8,780.0 | 8,508.0 | 8,587.0 | 8,485.0 | 8,361.0 | 2,396.5 | 2,460.1 | 2,078.8 | 858.5 | 862.3 | 786.4 | 666.0 | 587.5 | 545.8 | 483.0 | - | - |
| Intangible Assets | 3,838.0 | 2,934.0 | 3,205.0 | 3,402.0 | 3,705.0 | 3,869.0 | 4,104.0 | 1,129.9 | 1,204.4 | 1,053.9 | 440.5 | 422.8 | 385.7 | 308.3 | 257.4 | 216.9 | 187.6 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 0.2 | 0.2 | 3.3 | 5.0 | - | - |
| Other Non-Current Assets | 705.0 | 668.0 | 663.0 | 850.0 | 833.0 | 619.0 | 631.7 | 109.4 | 76.4 | 62.4 | 37.2 | 41.7 | 40.8 | 40.0 | 36.0 | 28.8 | 19.0 | - | - |
| Total Non-Current Assets | 16,375.0 | 13,759.0 | 14,133.0 | 14,189.0 | 14,622.0 | 14,574.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 22,069.0 | 18,702.0 | 18,988.0 | 18,516.0 | 18,454.0 | 18,454.0 | 18,944.2 | 8,649.2 | 6,580.0 | 6,581.0 | 3,229.5 | 3,303.8 | 2,822.0 | 2,351.5 | 2,159.0 | 1,803.1 | 1,585.8 | - | - |
| 170.5 |
| 119.9 |
| - |
| - |
| Short Term Debt | 1,250.0 | 500.0 | 781.0 | 251.0 | 2.0 | 447.0 | 95.7 | 64.1 | - | - | - | - | - | 0.0 | 0.1 | 40.1 | 32.7 | - | - |
| Deferred Revenue Current | 1,015.0 | 693.0 | 804.0 | 772.0 | 629.0 | 643.0 | 604.2 | 373.5 | 369.7 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 490.0 | 425.0 | 341.0 | 300.0 | 335.0 | 242.0 | 343.8 | 173.2 | 164.2 | 145.3 | 69.9 | 70.9 | 57.1 | 53.2 | 48.6 | 39.9 | 30.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,150.0 | 3,792.0 | 4,056.0 | 3,467.0 | 2,910.0 | 3,226.0 | 3,258.0 | 1,646.6 | 1,573.3 | 1,446.6 | 664.8 | 738.8 | 579.4 | 553.1 | 541.4 | 348.4 | 305.3 | - | - |
| 382.0 |
| 359.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 259.0 | 389.0 | 174.0 | 86.0 | 88.0 | 80.0 | 77.0 | 16.4 | 20.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 606.0 | 376.0 | 318.0 | 326.0 | 288.0 | 168.0 | 145.3 | 198.3 | 175.9 | 245.7 | 72.5 | 112.9 | 114.5 | 91.2 | 74.2 | 76.5 | 52.2 | - | - |
| Pension Obligations | - | 58.0 | 62.0 | 57.0 | 77.0 | 114.0 | 113.0 | 95.4 | 103.7 | 110.6 | 55.8 | 81.9 | 50.0 | 66.4 | 63.8 | 60.5 | 64.1 | - | - |
| Other Non-Current Liabilities | 832.0 | 921.0 | 740.0 | 721.0 | 743.0 | 783.0 | 808.9 | 47.0 | 59.7 | 22.5 | 23.0 | 20.7 | 22.1 | 21.5 | 13.6 | 16.4 | 16.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 394.6 | 171.6 | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,879.0 | 8,569.0 | 8,464.0 | 8,369.0 | 8,215.0 | 8,301.0 | 8,950.6 | 5,780.1 | 3,751.4 | 3,604.2 | 1,528.2 | 1,495.5 | 1,234.8 | 1,069.5 | 1,111.3 | 899.7 | 806.9 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 415.1 | 381.3 | 360.9 | 339.9 | 329.7 | - | - |
| Retained Earnings | 3,878.0 | 6,185.0 | 5,269.0 | 4,577.0 | 4,055.0 | 3,589.0 | 3,267.0 | 3,022.0 | 2,773.3 | 2,553.3 | 2,280.8 | 1,909.1 | 1,576.7 | 1,297.1 | 1,053.7 | 887.4 | 766.2 | - | - |
| Accumulated Other Comprehensive Income | (616.0) | (846.0) | (590.0) | (661.0) | (466.0) | (339.0) | (382.6) | (256.6) | (45.0) | (379.6) | (276.7) | (159.5) | (34.9) | (53.6) | (60.9) | (38.1) | (30.5) | - | - |
| Treasury Stock | - | - | - | - | 1,306.0 | 1,010.0 | 807.1 | 816.1 | 827.4 | 839.0 | 775.1 | 392.3 | 373.0 | 349.4 | 309.2 | 290.1 | 289.1 | - | - |
| Minority Interest | 48.0 | 42.0 | 37.0 | 45.0 | 38.0 | 30.0 | 37.1 | 3.9 | 19.7 | 770.8 | 1.7 | 1.1 | 1.9 | 5.2 | 2.5 | 3.6 | 2.0 | - | - |
| Total Stockholders Equity | 11,142.0 | 10,091.0 | 10,487.0 | 10,102.0 | 10,201.0 | 10,123.0 | 9,956.5 | 2,865.2 | 2,808.9 | 2,206.0 | 1,699.6 | 1,807.2 | 1,585.3 | 1,276.8 | 1,045.2 | 899.8 | 776.9 | 645.4 | 617.3 |
| Total Equity | 11,190.0 | 10,133.0 | 10,524.0 | 10,147.0 | 10,239.0 | 10,153.0 | 9,994.0 | 2,870.0 | 2,828.6 | 2,976.8 | 1,701.3 | 1,809.0 | 1,587.0 | 1,282.0 | 1,047.6 | 903.4 | 778.9 | 645.4 | 617.3 |
| 391.8 |
| - |
| - |
| Net debt | - | - | - | - | 3,585.0 | 3,640.0 | 3,825.1 | 3,276.0 | - | - | - | - | - | 102.1 | 110.3 | 185.1 | 203.1 | - | - |
| Working Capital | 544.0 | 1,151.0 | 799.0 | 860.0 | 922.0 | 654.0 | 934.1 | 2,803.0 | 691.8 | 1,421.0 | 875.2 | 899.1 | 753.6 | 539.9 | 514.4 | 453.6 | 384.2 | - | - |
| Book Value | 11,142.0 | 10,091.0 | 10,487.0 | 10,102.0 | 10,201.0 | 10,123.0 | 9,956.5 | 2,865.2 | 2,808.9 | 2,206.0 | 1,699.6 | 1,807.2 | 1,585.3 | 1,276.8 | 1,045.2 | 899.8 | 776.9 | 645.4 | 617.3 |
| Tangible Book Value | (2,912.0) | (1,553.0) | (1,498.0) | (1,808.0) | (2,091.0) | (2,231.0) | (2,508.5) | (661.2) | (855.7) | (926.6) | 400.5 | 522.1 | 413.1 | 302.5 | 200.3 | 137.0 | 106.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.0 |
| 247.1 |
| 240.9 |
| 221.0 |
| 226.5 |
| 163.7 |
| 172.0 |
| 167.5 |
| 150.9 |
| 192.4 |
| 178.6 |
| 194.2 |
| 115.6 |
| 111.4 |
| 124.3 |
| 118.0 |
| 122.3 |
| 139.9 |
| 141.1 |
| 130.6 |
| 123.4 |
| 38.8 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,911.0 |
| 3,832.0 |
| 3,760.1 |
| 3,808.2 |
| 3,779.0 |
| 3,879.8 |
| 3,936.2 |
| 3,969.7 |
| 4,241.1 |
| 4,192.1 |
| 4,410.4 |
| 4,229.1 |
| 4,381.1 |
| 4,449.6 |
| 4,353.5 |
| 2,446.9 |
| 2,465.8 |
| 2,265.1 |
| 2,277.1 |
| 2,344.8 |
| 2,166.2 |
| 2,867.6 |
| 1,695.1 |
| 1,700.4 |
| - |
| - |
| - |
| - |
| - |
| 679.9 |
| 628.1 |
| 585.9 |
| 560.2 |
| 554.4 |
| 524.5 |
| 498.8 |
| 472.8 |
| 468.8 |
| 453.4 |
| 454.5 |
| 452.1 |
| 437.9 |
| 427.8 |
| 411.8 |
| 393.9 |
| 392.6 |
| 381.4 |
| 1,468.0 |
| 1,497.0 |
| 1,509.0 |
| 1,544.3 |
| 1,575.5 |
| 1,601.6 |
| 1,603.7 |
| 1,612.4 |
| 1,623.0 |
| 1,655.8 |
| 1,622.7 |
| 1,646.1 |
| 1,635.0 |
| 563.8 |
| 557.4 |
| 555.8 |
| 573.4 |
| 574.0 |
| 550.4 |
| 547.8 |
| 524.1 |
| 518.4 |
| 358.0 |
| 348.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,604.7 |
| 8,653.2 |
| 8,625.7 |
| 8,485.2 |
| 8,366.1 |
| 8,309.9 |
| 8,273.7 |
| 8,360.6 |
| 8,103.2 |
| 8,150.7 |
| 8,142.5 |
| 2,396.5 |
| 2,412.6 |
| 2,428.6 |
| 2,528.8 |
| 2,460.1 |
| 2,384.8 |
| 2,343.6 |
| 2,188.5 |
| 2,078.8 |
| 877.1 |
| 860.0 |
| 3,705.0 |
| 3,779.8 |
| 3,876.0 |
| 3,927.2 |
| 3,869.2 |
| 3,889.6 |
| 3,935.4 |
| 4,010.0 |
| 4,104.0 |
| 4,207.0 |
| 4,364.4 |
| 4,364.0 |
| 1,129.9 |
| 1,157.4 |
| 1,174.4 |
| 1,231.7 |
| 1,204.4 |
| 1,140.4 |
| 1,129.4 |
| 1,089.1 |
| 1,053.9 |
| 457.3 |
| 430.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 833.0 |
| 698.3 |
| 630.7 |
| 635.8 |
| 618.7 |
| 648.8 |
| 638.0 |
| 625.3 |
| 631.7 |
| 557.6 |
| 552.3 |
| 555.3 |
| 109.4 |
| 72.3 |
| 71.9 |
| 76.0 |
| 76.4 |
| 97.0 |
| 73.1 |
| 63.0 |
| 62.4 |
| 40.7 |
| 39.8 |
| 14,527.0 |
| 14,622.0 |
| 14,591.8 |
| 14,704.2 |
| - |
| 14,574.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,438.0 |
| 18,454.0 |
| 18,351.9 |
| 18,512.4 |
| 18,543.2 |
| 18,454.5 |
| 18,444.4 |
| 18,465.4 |
| 18,773.1 |
| 18,944.2 |
| 18,900.9 |
| 18,942.6 |
| 19,077.9 |
| 8,649.2 |
| 8,553.2 |
| 6,677.6 |
| 6,875.8 |
| 6,580.0 |
| 6,449.7 |
| 6,438.7 |
| 6,030.9 |
| 6,581.0 |
| 3,428.2 |
| 3,379.2 |
| 3.8 |
| 0.6 |
| 353.9 |
| 447.2 |
| 454.8 |
| 697.1 |
| 92.8 |
| 95.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 629.0 |
| 556.9 |
| 597.5 |
| 640.7 |
| 642.7 |
| 640.9 |
| 619.5 |
| 602.8 |
| 604.2 |
| 670.6 |
| 648.5 |
| 573.2 |
| 373.5 |
| 374.1 |
| 390.1 |
| 378.2 |
| 369.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 335.0 |
| 309.3 |
| 243.2 |
| 261.5 |
| 242.3 |
| 243.9 |
| 231.1 |
| 257.4 |
| 343.8 |
| 287.9 |
| 287.9 |
| 273.4 |
| 173.2 |
| 165.2 |
| 163.6 |
| 170.5 |
| 164.2 |
| 152.0 |
| 146.5 |
| 141.8 |
| 145.3 |
| 55.0 |
| 62.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,190.0 |
| 2,880.0 |
| 2,910.0 |
| 2,811.6 |
| 2,844.7 |
| 3,168.9 |
| 3,226.3 |
| 3,228.6 |
| 3,483.2 |
| 2,981.6 |
| 3,258.0 |
| 3,198.9 |
| 3,211.3 |
| 3,254.4 |
| 1,646.6 |
| 1,530.3 |
| 1,606.5 |
| 1,648.0 |
| 1,573.3 |
| 1,465.4 |
| 1,482.1 |
| 1,471.4 |
| 1,446.6 |
| 624.9 |
| 664.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.0 |
| 88.0 |
| 83.1 |
| 66.1 |
| 72.3 |
| 79.6 |
| 67.5 |
| 61.3 |
| 57.7 |
| 77.0 |
| 59.2 |
| 36.9 |
| 58.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.0 |
| 184.7 |
| 194.1 |
| 186.4 |
| 168.4 |
| 163.1 |
| 155.6 |
| 151.4 |
| 145.3 |
| 72.6 |
| 169.9 |
| 176.1 |
| 198.3 |
| 153.5 |
| 155.6 |
| 182.8 |
| 175.9 |
| 282.6 |
| 287.4 |
| 258.2 |
| 245.7 |
| 156.9 |
| 145.6 |
| 77.0 |
| 104.2 |
| 108.1 |
| 110.0 |
| 113.5 |
| 106.1 |
| 106.6 |
| 109.2 |
| 113.0 |
| 92.6 |
| 95.6 |
| 96.5 |
| 95.4 |
| 95.3 |
| 98.7 |
| 105.6 |
| 103.7 |
| 108.2 |
| 112.9 |
| 110.1 |
| 110.6 |
| 55.6 |
| 56.5 |
| 727.0 |
| 743.0 |
| 773.2 |
| 738.9 |
| 758.9 |
| 783.3 |
| 793.8 |
| 773.1 |
| 783.4 |
| 808.9 |
| 1,143.1 |
| 1,069.6 |
| 1,097.5 |
| 28.9 |
| 27.6 |
| 67.6 |
| 63.1 |
| 59.7 |
| 19.1 |
| 23.4 |
| 25.9 |
| 22.5 |
| 22.8 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 408.1 |
| 394.6 |
| - |
| - |
| 8,350.0 |
| 8,215.0 |
| 8,160.7 |
| 8,184.6 |
| 8,366.1 |
| 8,301.8 |
| 8,392.0 |
| 8,584.8 |
| 8,975.4 |
| 8,950.6 |
| 9,171.5 |
| 9,107.4 |
| 9,297.5 |
| 5,780.1 |
| 5,642.9 |
| 3,803.0 |
| 3,887.6 |
| 3,751.4 |
| 3,713.3 |
| 3,854.4 |
| 3,662.1 |
| 3,604.2 |
| 1,697.7 |
| 1,653.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,055.0 |
| 3,887.8 |
| 3,780.1 |
| 3,678.3 |
| 3,588.9 |
| 3,524.2 |
| 3,419.0 |
| 3,355.6 |
| 3,267.0 |
| 3,154.8 |
| 3,087.5 |
| 3,005.8 |
| 3,022.0 |
| 2,999.1 |
| 2,923.0 |
| 2,850.1 |
| 2,773.3 |
| 2,735.9 |
| 2,680.0 |
| 2,617.6 |
| 2,553.3 |
| 2,524.4 |
| 2,450.9 |
| (641.0) |
| (449.0) |
| (466.0) |
| (432.6) |
| (375.8) |
| (409.0) |
| (339.1) |
| (482.2) |
| (537.8) |
| (560.6) |
| (382.6) |
| (468.6) |
| (289.2) |
| (309.0) |
| (256.6) |
| (205.7) |
| (156.2) |
| 34.0 |
| (45.0) |
| (91.9) |
| (184.6) |
| (331.7) |
| (379.6) |
| (286.1) |
| (290.3) |
| 1,206.2 |
| 1,008.6 |
| 1,011.1 |
| 1,010.1 |
| 909.4 |
| 909.3 |
| 910.2 |
| 807.1 |
| 807.6 |
| 805.6 |
| 807.2 |
| 816.1 |
| 816.3 |
| 821.2 |
| 824.2 |
| 827.4 |
| 828.1 |
| 828.4 |
| 830.0 |
| 839.0 |
| 983.5 |
| 905.9 |
| 38.0 |
| 34.6 |
| 33.4 |
| 33.0 |
| 30.4 |
| 35.5 |
| 35.0 |
| 35.9 |
| 37.1 |
| 33.0 |
| 33.4 |
| 92.6 |
| 3.9 |
| 15.2 |
| 17.3 |
| 19.1 |
| 19.7 |
| 18.7 |
| 17.5 |
| 17.2 |
| 770.8 |
| 3.4 |
| 3.3 |
| 10,049.0 |
| 10,201.0 |
| 10,156.6 |
| 10,294.4 |
| 10,144.1 |
| 10,122.3 |
| 10,016.9 |
| 9,845.6 |
| 9,761.8 |
| 9,956.5 |
| 9,696.4 |
| 9,801.8 |
| 9,687.8 |
| 2,865.2 |
| 2,895.2 |
| 2,857.3 |
| 2,969.1 |
| 2,808.9 |
| 2,717.7 |
| 2,566.9 |
| 2,351.6 |
| 2,206.0 |
| 1,727.1 |
| 1,722.5 |
| 10,191.0 |
| 10,327.0 |
| 10,177.0 |
| 10,153.0 |
| 10,052.4 |
| 9,880.6 |
| 9,797.7 |
| 9,993.6 |
| 9,729.4 |
| 9,834.9 |
| 9,780.4 |
| 2,869.1 |
| 2,910.4 |
| 2,874.6 |
| 2,988.2 |
| 2,828.5 |
| 2,736.4 |
| 2,584.4 |
| 2,368.8 |
| 2,976.8 |
| 1,730.5 |
| 1,725.8 |
| 3,626.7 |
| 3,793.7 |
| 3,640.7 |
| 3,695.4 |
| 3,877.9 |
| 4,132.0 |
| 3,825.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 922.0 |
| 948.5 |
| 963.5 |
| 610.1 |
| 653.5 |
| 707.6 |
| 486.5 |
| 1,259.5 |
| 934.1 |
| 1,211.5 |
| 1,017.8 |
| 1,126.7 |
| 2,803.0 |
| 2,823.3 |
| 840.4 |
| 817.8 |
| 691.8 |
| 811.7 |
| 862.7 |
| 694.8 |
| 1,421.0 |
| 1,070.2 |
| 1,035.8 |
| 10,156.6 |
| 10,294.4 |
| 10,144.1 |
| 10,122.3 |
| 10,016.9 |
| 9,845.6 |
| 9,761.8 |
| 9,956.5 |
| 9,696.4 |
| 9,801.8 |
| 9,687.8 |
| 2,865.2 |
| 2,895.2 |
| 2,857.3 |
| 2,969.1 |
| 2,808.9 |
| 2,717.7 |
| 2,566.9 |
| 2,351.6 |
| 2,206.0 |
| 1,727.1 |
| 1,722.5 |
| (2,091.0) |
| (2,227.9) |
| (2,234.8) |
| (2,408.8) |
| (2,232.1) |
| (2,238.8) |
| (2,399.7) |
| (2,521.9) |
| (2,508.1) |
| (2,613.8) |
| (2,713.3) |
| (2,818.6) |
| (661.2) |
| (674.8) |
| (745.7) |
| (791.4) |
| (855.7) |
| (807.4) |
| (906.1) |
| (926.0) |
| (926.6) |
| 392.8 |
| 432.2 |