| (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 | - | - | - | 738.4 | 402.6 | 664.6 | 604.8 | 607.2 | 681.2 | 545.5 | 480.4 | 314.4 | 298.1 | 302.1 | 291.2 | 249.8 | 205.9 | ||
| Restricted Cash | 241.0 | 228.0 | 190.0 | 199.0 | 136.9 | 2,909.7 | 2,019.1 | 1,629.6 | 1,623.8 | 1,392.1 | 1,412.1 | 1,367.6 | 1,027.4 | 851.6 | 692.5 | 599.7 | 522.6 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | 738.4 | 402.6 | 664.6 | 604.8 | 607.2 | 681.2 | 545.5 | 480.4 | 314.4 | 298.1 | 302.1 | 291.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 5,175.0 | 3,896.0 | 3,786.6 | 2,911.1 | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,271.0 | 1,806.0 | 1,750.3 | 1,462.3 | 1,308.9 | 1,179.6 | 1,059.3 | 941.7 | 880.6 | 789.1 | 647.9 | 548.7 | 445.8 | 363.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 12,104.0 | 12,732.0 | 7,006.0 | 5,562.8 | 5,810.2 | 4,266.0 | 3,816.1 | 3,091.4 | 2,691.9 | 2,144.6 | 2,071.7 | 2,125.0 | 825.0 | 725.0 | 675.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 257.0 | 250.0 | 216.7 | 211.9 | 208.5 | 193.7 | 188.1 | 184.0 | 181.0 | 178.3 | 176.9 | 164.6 | 133.6 | 125.6 | 114.7 | 108.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 12,744.0 | 12,932.0 | 7,676.0 | 5,872.8 | 6,055.2 | 4,341.0 | 4,436.1 | 3,456.4 | 2,981.9 | 2,722.6 | 2,316.7 | 2,265.0 | 1,455.5 | 854.0 | 685.0 | 550.0 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | 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 | - | - | - | - | - | - | - | - | - | - | 857.6 | 777.9 | 1,345.7 | 738.4 | 629.8 | |||||||||||||||||||||||||
| 194.4 |
| 255.9 |
| - |
| - |
| - |
| - |
| 249.8 |
| 205.9 |
| 194.4 |
| 255.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | 197.2 | 171.7 | 112.1 | 115.5 | 108.2 | 91.5 | 78.4 | 77.8 | 72.1 | 48.5 | - | - | - | - | - | - |
| Other Current Assets | 886.0 | 518.0 | 450.1 | 399.0 | 1,451.0 | 1,113.9 | 1,074.4 | 1,024.4 | 881.6 | 633.7 | 587.2 | 666.7 | 261.3 | 179.7 | 188.6 | 126.4 | 117.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 34,356.0 | 44,113.0 | 32,116.1 | 22,285.2 | 17,670.4 | 11,124.2 | 9,117.5 | 8,118.7 | 7,269.4 | 4,416.1 | 4,213.7 | 3,811.2 | 2,875.6 | 2,429.5 | 2,199.4 | 1,726.0 | 1,540.0 | - | - |
| 336.5 |
| 277.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,482.0 | 1,156.0 | 1,023.9 | 886.1 | 808.1 | 728.9 | 591.9 | 504.8 | 468.4 | 411.5 | 398.9 | 353.3 | 285.4 | 258.4 | 245.2 | 201.7 | - | - | - |
| Property,Plant & Equipment Net | 789.0 | 650.0 | 726.4 | 576.2 | 500.8 | 450.7 | 467.4 | 436.9 | 412.2 | 377.6 | 249.0 | 195.4 | 160.4 | 105.4 | 91.3 | 75.8 | 80.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 5.5 | 22.4 | 40.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 22,593.0 | 12,270.0 | 11,476.0 | 9,489.4 | 8,666.2 | 6,127.0 | 5,618.5 | 4,625.6 | 4,164.8 | 3,753.2 | 3,662.9 | 3,449.6 | 2,145.2 | 1,472.7 | 1,155.3 | 883.7 | 742.3 | - | - |
| Intangible Assets | 10,684.0 | 4,530.0 | 4,633.0 | 3,372.1 | 3,954.0 | 2,399.9 | 2,318.7 | 1,773.0 | 1,644.6 | 1,627.3 | 1,698.8 | 1,776.0 | 1,078.8 | 809.6 | 561.5 | 483.5 | 438.4 | - | - |
| Operating Lease Right Of Use Assets | 598.0 | 378.0 | 400.3 | 346.7 | 358.6 | 373.9 | 393.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 43.0 | 959.0 | 1,132.3 | 1,299.0 | 1,228.5 | 1,085.8 | 945.6 | 806.2 | 851.6 | 796.5 | 643.5 | 392.6 | 279.8 | 251.8 | 240.2 | 245.2 | 271.1 | - | - |
| Other Non-Current Assets | 1,602.0 | 1,355.0 | 1,131.8 | 989.8 | 966.5 | 769.9 | 773.6 | 573.6 | 567.1 | 504.3 | 442.6 | 385.2 | 320.7 | 283.3 | 235.8 | 181.8 | 177.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 70,665.0 | 64,255.0 | 51,616.0 | 38,358.4 | 33,236.1 | 22,331.4 | 19,634.8 | 16,334.0 | 14,909.7 | 13,528.2 | 10,913.8 | 10,010.0 | 6,860.5 | 5,352.3 | 4,483.5 | 3,596.0 | 3,250.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | 640.0 | 200.0 | 670.0 | 310.0 | 245.0 | 75.0 | 620.0 | 365.0 | 290.0 | 578.0 | 245.0 | 140.0 | 630.5 | 129.0 | 10.0 | - | - | - | - |
| Deferred Revenue Current | 737.0 | 537.0 | 644.7 | 546.7 | 520.9 | 475.6 | 434.1 | 379.3 | 355.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 131.0 | 91.8 | 84.2 | 82.4 | 82.7 | 88.8 | 86.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | 56.4 | 70.9 | 54.0 | 61.7 | 44.5 | 36.9 | 67.9 | 40.0 | 51.7 | - | - |
| Total Current Liabilities | 32,519.0 | 29,260.0 | 31,064.7 | 21,338.6 | 16,735.0 | 10,135.0 | 8,921.0 | 7,693.6 | 6,730.2 | 4,611.7 | 4,187.1 | 3,642.7 | 3,284.8 | 2,362.9 | 2,073.6 | 1,577.3 | 1,474.4 | - | - |
| 550.0 |
| 550.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 515.0 | 328.0 | 352.2 | 300.4 | 309.3 | 320.9 | 340.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 155.0 | 67.0 | 61.5 | 62.6 | 58.7 | 65.7 | 69.7 | 78.4 | 75.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | 27.8 | 30.7 | 33.2 | 52.0 | 53.5 | 54.3 | 54.8 | 17.6 | 64.6 | 64.2 | 20.3 | - | - | - |
| Other Non-Current Liabilities | 2,025.0 | 1,688.0 | 2,316.1 | 1,903.8 | 1,871.7 | 1,311.1 | 1,271.6 | 900.9 | 1,112.6 | 1,077.5 | 963.5 | 937.2 | 665.2 | 605.8 | 491.3 | 362.0 | 333.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 47,318.0 | 44,075.0 | 40,800.5 | 29,168.2 | 24,784.9 | 16,098.7 | 14,419.3 | 11,764.3 | 10,610.0 | 7,833.8 | 7,222.3 | 6,704.9 | 4,775.0 | 3,693.7 | 3,239.9 | 2,489.3 | 2,357.4 | - | - |
| 102.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,806.0 | 4,986.0 | 4,052.9 | 3,562.2 | 2,882.3 | 2,371.7 | 1,901.3 | 1,558.6 | 1,221.8 | 916.4 | 774.5 | 676.0 | 596.4 | 510.4 | 482.9 | 488.3 | 450.3 | - | - |
| Accumulated Other Comprehensive Income | (525.0) | (1,151.0) | (792.1) | (1,140.4) | (726.1) | (643.6) | (759.6) | (785.6) | (555.4) | (763.6) | (522.5) | (260.6) | (2.6) | (32.8) | (47.2) | 2.2 | (9.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 26.0 | 26.0 | 40.0 | 46.6 | 51.7 | 46.5 | 60.0 | 70.8 | 64.1 | 59.2 | 49.9 | 75.7 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 23,321.0 | 20,154.0 | 10,775.3 | 9,143.6 | 8,508.4 | 6,186.2 | 5,155.5 | 4,498.9 | 4,235.6 | 3,596.6 | 3,638.3 | 3,229.4 | 2,085.5 | 1,658.6 | 1,243.6 | 1,106.7 | 892.9 | 738.5 | 715.5 |
| Total Equity | 23,347.0 | 20,180.0 | 10,815.0 | 9,190.0 | 8,560.1 | 6,232.7 | 5,215.5 | 4,569.7 | 4,299.7 | 3,775.5 | 3,688.2 | 3,305.1 | 2,114.8 | 1,672.8 | 1,243.6 | 1,106.7 | 892.9 | 738.5 | 715.5 |
| 550.0 |
| - |
| - |
| Net debt | - | - | - | 5,134.4 | 5,652.6 | 3,676.4 | 3,831.3 | 2,849.2 | 2,300.7 | 2,177.1 | 1,836.3 | 1,950.6 | 1,157.4 | 551.9 | 393.8 | 300.2 | 344.1 | - | - |
| Working Capital | 1,837.0 | 14,853.0 | 1,051.4 | 946.6 | 935.4 | 989.2 | 196.5 | 425.1 | 539.2 | (195.6) | 26.6 | 168.5 | (409.2) | 66.6 | 125.8 | 148.7 | 65.6 | - | - |
| Book Value | 23,321.0 | 20,154.0 | 10,775.3 | 9,143.6 | 8,508.4 | 6,186.2 | 5,155.5 | 4,498.9 | 4,235.6 | 3,596.6 | 3,638.3 | 3,229.4 | 2,085.5 | 1,658.6 | 1,243.6 | 1,106.7 | 892.9 | 738.5 | 715.5 |
| Tangible Book Value | (9,956.0) | 3,354.0 | (5,333.7) | (3,717.9) | (4,111.8) | (2,340.7) | (2,781.7) | (1,899.7) | (1,573.8) | (1,783.9) | (1,723.4) | (1,996.2) | (1,138.5) | (623.7) | (473.2) | (260.5) | (287.8) | - | - |
| 552.9 |
| 734.4 |
| 402.6 |
| 2,735.1 |
| 3,204.1 |
| 526.3 |
| 664.6 |
| 629.9 |
| 349.7 |
| 352.8 |
| - |
| 578.9 |
| 512.3 |
| 871.5 |
| 607.2 |
| 605.0 |
| 652.2 |
| 697.9 |
| 681.2 |
| 564.9 |
| 587.8 |
| 564.0 |
| 545.5 |
| 531.8 |
| 411.1 |
| Restricted Cash | 240.0 | - | 234.3 | 231.2 | 209.0 | - | 230.0 | 196.1 | 191.0 | - | 169.9 | 174.4 | 204.2 | - | 180.8 | 128.6 | 124.8 | 4,063.7 | 3,277.2 | 3,170.9 | 2,834.6 | 2,909.7 | 2,844.9 | 2,653.0 | 2,280.4 | - | 2,028.4 | 2,034.3 | 1,669.3 | 1,629.6 | 1,655.5 | 1,692.5 | 1,410.8 | 1,623.8 | 1,615.6 | 1,481.1 | 1,258.0 | 1,392.1 | 1,397.1 | 1,430.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | 857.6 | 777.9 | 1,345.7 | 738.4 | 629.8 | 552.9 | 734.4 | 402.6 | 2,735.1 | 3,204.1 | 526.3 | 664.6 | 629.9 | 349.7 | 352.8 | - | 578.9 | 512.3 | 871.5 | 607.2 | 605.0 | 652.2 | 697.9 | 681.2 | 564.9 | 587.8 | 564.0 | 545.5 | 531.8 | 411.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,960.0 | 5,175.0 | 5,426.3 | 4,739.2 | 4,520.2 | 3,895.9 | 3,988.8 | 4,178.3 | 4,148.7 | 3,786.6 | 3,769.3 | 3,716.3 | 3,526.5 | 2,911.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 173.9 | 173.9 | 183.5 | 171.7 | ||||||||||||||||||||||
| Other Current Assets | 773.0 | 886.0 | 711.0 | 505.1 | 457.8 | 518.0 | 435.2 | 403.0 | 412.1 | 450.1 | 436.2 | 418.0 | 298.2 | 399.0 | 1,563.8 | 1,502.7 | 1,272.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 42,019.0 | 34,356.0 | 43,007.8 | 57,838.1 | 53,439.1 | 44,113.3 | 37,282.7 | 43,313.5 | 41,479.5 | 32,116.1 | 35,937.7 | 36,845.7 | 28,778.0 | 22,285.2 | 23,796.6 | 24,744.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 762.0 | 789.0 | 803.1 | 690.8 | 647.3 | 650.3 | 660.1 | 655.3 | 704.8 | 726.4 | 649.4 | 640.5 | 581.2 | 576.2 | 561.4 | 569.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 22,958.0 | 22,593.0 | 22,213.3 | 13,740.3 | 12,715.0 | 12,270.2 | 12,193.4 | 11,915.5 | 11,532.1 | 11,475.6 | 10,469.4 | 10,513.7 | 9,703.2 | 9,489.4 | 8,837.2 | 9,036.4 | 8,727.7 | 8,666.2 | ||||||||||||||||||||||
| Intangible Assets | 10,366.0 | 10,684.0 | 10,754.4 | 5,131.6 | 4,532.0 | 4,530.1 | 4,353.2 | 4,389.4 | 4,621.7 | 4,633.3 | 3,584.6 | 3,720.4 | 3,404.1 | 3,372.1 | 3,052.4 | 3,190.9 | 3,877.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 585.0 | 598.0 | 630.2 | 456.6 | 377.3 | 377.8 | 374.7 | 382.3 | 385.9 | 400.3 | 366.6 | 377.0 | 355.2 | 346.7 | 347.8 | 363.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 43.0 | 43.0 | 29.4 | 691.6 | 890.2 | 959.1 | 1,016.8 | 1,040.1 | 1,054.9 | 1,132.3 | 1,110.3 | 1,158.6 | 1,244.1 | 1,299.0 | 1,138.0 | 1,136.8 | 1,169.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,568.0 | 1,602.0 | 1,629.7 | 1,573.6 | 1,494.9 | 1,354.4 | 1,361.8 | 1,311.6 | 1,197.0 | 1,131.8 | 1,085.9 | 1,109.3 | 1,028.6 | 989.8 | 934.4 | 949.1 | 980.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 78,301.0 | 70,665.0 | 79,067.9 | 80,122.6 | 74,096.0 | 64,255.2 | 57,242.7 | 63,007.7 | 60,975.9 | 51,615.8 | 53,203.9 | 54,365.2 | 45,094.4 | 38,358.4 | 38,517.2 | 39,850.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 640.0 | 640.0 | 770.0 | 640.0 | 515.0 | 200.0 | 200.0 | 280.0 | 108.2 | 670.0 | 425.0 | 920.0 | 675.0 | 310.0 | 440.0 | 710.0 | 250.0 | 245.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 809.0 | 737.0 | 767.3 | 627.7 | 629.3 | 537.2 | 680.8 | 697.1 | 720.6 | 644.7 | 634.0 | 656.8 | 626.2 | 546.7 | 525.0 | 559.3 | 577.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 39,529.0 | 32,519.0 | 40,760.1 | 42,539.6 | 37,036.0 | 29,260.8 | 35,199.5 | 41,609.6 | 39,636.5 | 31,064.7 | 34,473.9 | 35,588.8 | 27,095.7 | 21,338.6 | 22,456.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 12,077.0 | 12,104.0 | 12,100.9 | 12,097.9 | 12,419.8 | 12,731.9 | 7,791.9 | 7,790.9 | 7,989.6 | 7,006.0 | 6,023.6 | 6,022.9 | 6,022.1 | 5,562.8 | 5,562.2 | 5,561.5 | 5,760.9 | 5,810.2 | 5,072.4 | 5,712.2 | 4,366.3 | 4,266.0 | 4,265.7 | 4,315.4 | 4,315.1 | - | 3,815.8 | 3,815.6 | 3,690.3 | 3,091.4 | 3,141.2 | 3,141.0 | 2,792.1 | 2,691.9 | 2,741.7 | 2,644.8 | 2,144.7 | 2,144.6 | 2,044.6 | 2,344.4 |
| Operating Lease Liabilities Non-Current | 499.0 | 515.0 | 577.1 | 402.0 | 326.3 | 328.1 | 326.2 | 335.2 | 338.0 | 352.2 | 321.7 | 332.0 | 311.4 | 300.4 | 301.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 177.0 | 155.0 | 123.8 | 66.8 | 66.3 | 67.1 | 65.3 | 65.8 | 64.7 | 61.5 | 61.6 | 61.7 | 62.0 | 62.6 | 62.8 | 62.9 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,217.0 | 2,025.0 | 2,269.1 | 1,960.0 | 1,893.6 | 1,687.7 | 1,650.2 | 1,606.9 | 1,602.9 | 2,316.1 | 1,813.1 | 1,919.8 | 1,744.9 | 1,903.8 | 1,655.2 | 1,686.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 54,499.0 | 47,318.0 | 55,831.0 | 57,066.3 | 51,742.0 | 44,075.6 | 45,033.1 | 51,408.4 | 49,631.7 | 40,800.5 | 42,693.9 | 43,925.2 | 35,236.1 | 29,168.2 | 30,038.7 | 31,128.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 257.0 | 257.0 | 256.8 | 256.4 | 256.1 | 250.0 | 219.4 | 219.1 | 218.5 | 216.7 | 215.9 | 215.5 | 214.2 | 211.9 | 210.8 | 210.3 | 210.1 | 208.5 | 207.3 | 206.8 | 195.9 | 193.7 | 192.3 | 191.5 | 189.6 | - | 186.5 | 186.1 | 185.3 | 184.0 | 183.7 | 182.6 | 182.1 | 181.0 | 180.8 | 180.2 | 179.5 | 178.3 | 177.9 | 177.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,446.0 | 5,806.0 | 5,824.7 | 5,720.7 | 5,522.9 | 4,985.7 | 4,860.6 | 4,681.2 | 4,529.3 | 4,052.9 | 4,205.7 | 4,045.1 | 3,930.2 | 3,562.2 | 3,536.2 | 3,388.7 | 3,213.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (566.0) | (525.0) | (581.3) | (500.3) | (934.0) | (1,151.1) | (593.4) | (939.2) | (949.0) | (792.1) | (1,064.5) | (882.9) | (1,101.4) | (1,140.4) | (1,478.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 27.0 | 26.0 | 31.1 | 33.2 | 33.6 | 26.1 | 25.6 | 26.8 | 43.4 | 40.0 | 46.5 | 44.3 | 40.5 | 46.6 | 55.3 | 53.1 | 53.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 23,775.0 | 23,321.0 | 23,205.8 | 23,023.1 | 22,320.1 | 20,153.5 | 12,184.0 | 11,572.5 | 11,300.8 | 10,775.3 | 10,463.5 | 10,395.7 | 9,817.8 | 9,143.6 | 8,573.8 | 8,808.7 | ||||||||||||||||||||||||
| Total Equity | 23,802.0 | 23,347.0 | 23,236.9 | 23,056.3 | 22,354.0 | 20,180.0 | 12,209.6 | 11,599.3 | 11,344.2 | 10,815.3 | 10,510.0 | 10,440.0 | 9,858.3 | 9,190.2 | 8,629.1 | 8,861.8 | 9,043.1 | 8,560.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 12,717.0 | 12,744.0 | 12,870.9 | 12,737.9 | 12,934.8 | 12,931.9 | 7,991.9 | 8,070.9 | 8,097.8 | 7,676.0 | 6,448.6 | 6,942.9 | 6,697.1 | 5,872.8 | 6,002.2 | 6,271.5 | 6,010.9 | 6,055.2 | 5,272.4 | 5,912.2 | 4,366.3 | 4,341.0 | 4,390.7 | 4,540.4 | 4,770.1 | - | 4,305.8 | 4,240.6 | 4,050.3 | 3,456.4 | 3,371.2 | 3,376.0 | 3,152.1 | 2,981.9 | 2,866.7 | 3,012.8 | 2,839.7 | 2,722.6 | 2,652.6 | 2,629.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | 5,591.0 | 6,165.0 | 5,351.4 | 5,134.4 | 5,372.4 | 5,718.6 | 5,276.5 | 5,652.6 | ||||||||||||||||||||||
| Working Capital | 2,490.0 | 1,837.0 | 2,247.7 | 15,298.5 | 16,403.1 | 14,852.5 | 2,083.2 | 1,703.9 | 1,843.0 | 1,051.4 | 1,463.8 | 1,256.9 | 1,682.3 | 946.6 | 1,340.0 | 1,239.7 | 1,374.5 | |||||||||||||||||||||||
| Book Value | 23,775.0 | 23,321.0 | 23,205.8 | 23,023.1 | 22,320.1 | 20,153.5 | 12,184.0 | 11,572.5 | 11,300.8 | 10,775.3 | 10,463.5 | 10,395.7 | 9,817.8 | 9,143.6 | 8,573.8 | 8,808.7 | 8,989.4 | 8,508.4 | ||||||||||||||||||||||
| Tangible Book Value | (9,549.0) | (9,956.0) | (9,761.9) | 4,151.2 | 5,073.1 | 3,353.2 | (4,362.6) | (4,732.4) | (4,853.0) | (5,333.6) | (3,590.5) | (3,838.4) | (3,289.5) | (3,717.9) | (3,315.8) | (3,418.6) | (3,615.9) | |||||||||||||||||||||||
| 126.7 |
| 132.1 |
| 118.8 |
| 112.1 |
| 94.2 |
| 94.1 |
| 106.5 |
| - |
| 95.2 |
| 101.5 |
| 95.0 |
| 108.2 |
| 99.9 |
| 95.4 |
| 95.0 |
| 91.5 |
| 89.0 |
| 78.7 |
| 81.9 |
| 78.4 |
| 77.9 |
| 74.5 |
| 1,451.0 |
| 1,369.5 |
| 1,169.5 |
| 997.3 |
| 1,113.9 |
| 1,023.0 |
| 884.2 |
| 799.7 |
| - |
| 1,036.6 |
| 993.2 |
| 875.5 |
| 1,024.4 |
| 951.5 |
| 878.1 |
| 749.2 |
| 881.6 |
| 679.6 |
| 664.1 |
| 594.4 |
| 633.7 |
| 601.1 |
| 605.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,519.3 |
| 17,670.4 |
| 15,138.3 |
| 15,939.3 |
| 12,667.5 |
| 11,124.2 |
| 11,200.3 |
| 10,760.4 |
| 10,527.2 |
| - |
| 9,328.6 |
| 9,547.4 |
| 9,669.5 |
| 8,118.7 |
| 8,084.0 |
| 8,365.0 |
| 8,533.3 |
| 7,269.4 |
| 5,087.4 |
| 5,107.2 |
| 4,483.2 |
| 4,416.1 |
| 4,213.7 |
| 4,485.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 505.1 |
| 500.8 |
| 454.5 |
| 454.9 |
| 449.2 |
| 450.7 |
| 458.7 |
| 461.4 |
| 454.3 |
| - |
| 458.8 |
| 458.0 |
| 450.2 |
| 436.9 |
| 429.3 |
| 427.6 |
| 424.2 |
| 412.2 |
| 413.4 |
| 387.6 |
| 375.5 |
| 377.6 |
| 213.9 |
| 213.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 17.1 |
| 20.8 |
| 22.4 |
| 25.9 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,627.5 |
| 6,630.3 |
| 6,510.9 |
| 6,127.0 |
| 5,832.2 |
| 5,756.4 |
| 5,555.2 |
| - |
| 5,314.8 |
| 5,241.9 |
| 4,800.9 |
| 4,625.6 |
| 4,501.3 |
| 4,403.9 |
| 4,236.3 |
| 4,164.8 |
| 4,160.4 |
| 3,989.0 |
| 3,896.9 |
| 3,767.8 |
| 3,762.6 |
| 3,716.1 |
| 3,954.0 |
| 2,339.0 |
| 2,447.3 |
| 2,478.8 |
| 2,399.9 |
| 2,195.0 |
| 2,226.0 |
| 2,246.8 |
| - |
| 2,073.5 |
| 2,008.8 |
| 1,841.4 |
| 1,773.0 |
| 1,772.1 |
| 1,731.0 |
| 1,639.6 |
| 1,644.6 |
| 1,671.2 |
| 1,662.6 |
| 1,682.1 |
| 1,627.3 |
| 1,629.9 |
| 1,659.8 |
| 382.2 |
| 358.6 |
| 330.3 |
| 358.3 |
| 370.2 |
| 373.9 |
| 346.4 |
| 362.2 |
| 374.8 |
| 379.6 |
| 384.5 |
| 368.4 |
| 368.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,228.5 |
| 1,171.4 |
| 1,126.3 |
| 1,087.9 |
| 1,085.8 |
| 1,049.8 |
| 1,012.1 |
| 1,003.8 |
| - |
| 952.8 |
| 905.7 |
| 869.9 |
| 806.2 |
| 743.4 |
| 716.3 |
| 708.4 |
| 851.6 |
| 918.4 |
| 861.9 |
| 806.7 |
| 796.5 |
| 749.8 |
| 702.3 |
| 966.5 |
| 854.8 |
| 860.8 |
| 850.0 |
| 769.9 |
| 732.5 |
| 727.7 |
| 674.4 |
| - |
| 660.8 |
| 670.1 |
| 630.7 |
| 573.6 |
| 584.6 |
| 586.7 |
| 585.7 |
| 567.1 |
| 559.6 |
| 561.3 |
| 536.2 |
| 504.3 |
| 630.4 |
| 606.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,897.5 |
| 33,345.0 |
| 26,915.8 |
| 27,817.2 |
| 24,414.5 |
| 22,331.4 |
| 21,814.9 |
| 21,306.2 |
| 20,836.5 |
| - |
| 19,173.8 |
| 19,200.3 |
| 18,631.4 |
| 16,334.0 |
| 16,114.7 |
| 16,230.5 |
| 16,127.5 |
| 14,909.7 |
| 12,810.4 |
| 12,569.6 |
| 11,780.6 |
| 11,489.6 |
| 11,200.3 |
| 11,384.3 |
| 200.0 |
| 200.0 |
| - |
| 75.0 |
| 125.0 |
| 225.0 |
| 455.0 |
| - |
| 490.0 |
| 425.0 |
| 360.0 |
| 365.0 |
| 230.0 |
| 235.0 |
| 360.0 |
| 290.0 |
| 125.0 |
| 368.0 |
| 695.0 |
| 578.0 |
| 608.0 |
| 285.0 |
| 520.9 |
| 527.1 |
| 530.1 |
| 526.6 |
| 475.6 |
| 465.8 |
| 453.3 |
| 423.3 |
| - |
| 421.2 |
| 429.0 |
| 402.1 |
| 379.3 |
| 396.6 |
| 395.2 |
| 390.4 |
| 355.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.6 |
| 75.4 |
| 80.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.8 |
| 58.5 |
| 63.7 |
| 70.9 |
| 55.9 |
| 49.7 |
| 23,504.7 |
| 26,144.8 |
| 16,735.0 |
| 11,659.8 |
| 12,021.3 |
| 11,516.0 |
| 10,135.0 |
| 10,117.2 |
| 9,864.0 |
| 9,837.8 |
| - |
| 8,910.9 |
| 8,932.5 |
| 8,637.9 |
| 7,693.6 |
| 7,422.6 |
| 7,568.6 |
| 7,742.4 |
| 6,730.2 |
| 4,705.2 |
| 4,858.0 |
| 4,784.7 |
| 4,611.7 |
| 4,398.9 |
| 4,383.7 |
| 313.3 |
| 333.3 |
| 309.3 |
| 281.4 |
| 302.6 |
| 315.0 |
| 320.9 |
| 292.5 |
| 307.9 |
| 319.4 |
| - |
| 335.3 |
| 327.4 |
| 329.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.5 |
| 58.7 |
| 61.1 |
| 62.0 |
| 64.1 |
| 65.7 |
| 65.6 |
| 66.3 |
| 68.2 |
| - |
| 72.7 |
| 75.3 |
| 78.0 |
| 78.4 |
| 76.1 |
| 76.6 |
| 74.8 |
| 75.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,814.9 |
| 1,871.7 |
| 1,371.0 |
| 1,365.1 |
| 1,373.6 |
| 1,311.1 |
| 1,255.7 |
| 1,218.1 |
| 1,225.9 |
| - |
| 1,127.1 |
| 1,101.7 |
| 937.1 |
| 900.9 |
| 862.1 |
| 931.2 |
| 933.7 |
| 1,112.6 |
| 1,191.3 |
| 1,156.8 |
| 1,123.9 |
| 1,077.5 |
| 1,015.6 |
| 1,000.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,118.4 |
| 24,784.9 |
| 18,445.7 |
| 19,463.2 |
| 17,635.0 |
| 16,098.7 |
| 15,996.7 |
| 15,771.7 |
| 15,766.4 |
| - |
| 14,261.8 |
| 14,252.5 |
| 13,673.2 |
| 11,764.3 |
| 11,502.0 |
| 11,717.4 |
| 11,543.0 |
| 10,610.0 |
| 8,638.2 |
| 8,659.6 |
| 8,053.3 |
| 7,833.8 |
| 7,459.1 |
| 7,728.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,882.3 |
| 2,873.8 |
| 2,749.1 |
| 2,658.9 |
| 2,371.7 |
| 2,317.3 |
| 2,228.3 |
| 2,161.4 |
| - |
| 1,884.2 |
| 1,839.3 |
| 1,810.2 |
| 1,558.6 |
| 1,517.6 |
| 1,466.0 |
| 1,426.7 |
| 1,221.8 |
| 1,062.1 |
| 1,002.9 |
| 901.8 |
| 916.4 |
| 889.8 |
| 835.2 |
| (1,057.3) |
| (665.7) |
| (726.1) |
| (623.2) |
| (530.5) |
| (527.8) |
| (643.6) |
| (870.4) |
| (982.2) |
| (1,231.1) |
| - |
| (925.1) |
| (802.5) |
| (721.5) |
| (785.6) |
| (673.4) |
| (651.4) |
| (499.5) |
| (555.4) |
| (498.9) |
| (661.9) |
| (699.1) |
| (763.6) |
| (620.5) |
| (603.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.7 |
| 49.9 |
| 41.3 |
| 48.4 |
| 46.5 |
| 46.5 |
| 45.9 |
| 40.6 |
| - |
| 68.7 |
| 68.4 |
| 77.9 |
| 70.8 |
| 68.2 |
| 69.5 |
| 69.9 |
| 64.1 |
| 62.2 |
| 65.3 |
| 64.8 |
| 59.2 |
| 54.7 |
| 55.9 |
| 8,989.4 |
| 8,508.4 |
| 8,420.2 |
| 8,312.7 |
| 6,731.1 |
| 6,186.2 |
| 5,771.7 |
| 5,488.6 |
| 5,029.5 |
| - |
| 4,843.3 |
| 4,879.4 |
| 4,880.3 |
| 4,498.9 |
| 4,544.5 |
| 4,443.6 |
| 4,514.6 |
| 4,235.6 |
| 4,110.0 |
| 3,844.7 |
| 3,662.5 |
| 3,596.6 |
| 3,686.5 |
| 3,599.9 |
| 8,470.1 |
| 8,354.0 |
| 6,779.5 |
| 6,232.7 |
| 5,818.2 |
| 5,534.5 |
| 5,070.1 |
| - |
| 4,912.0 |
| 4,947.8 |
| 4,958.2 |
| 4,569.7 |
| 4,612.7 |
| 4,513.1 |
| 4,584.5 |
| 4,299.7 |
| 4,172.2 |
| 3,910.0 |
| 3,727.3 |
| 3,655.8 |
| 3,741.2 |
| 3,655.8 |
| 2,537.3 |
| 2,708.1 |
| 3,840.0 |
| 3,676.4 |
| 3,760.8 |
| 4,190.7 |
| 4,417.3 |
| - |
| 3,726.9 |
| 3,728.3 |
| 3,178.8 |
| 2,849.2 |
| 2,766.2 |
| 2,723.8 |
| 2,454.2 |
| 2,300.7 |
| 2,301.8 |
| 2,425.0 |
| 2,275.7 |
| 2,177.1 |
| 2,120.8 |
| 2,218.3 |
| 935.4 |
| 3,478.5 |
| 3,918.0 |
| 1,151.5 |
| 989.2 |
| 1,083.1 |
| 896.4 |
| 689.4 |
| - |
| 417.7 |
| 614.9 |
| 1,031.6 |
| 425.1 |
| 661.4 |
| 796.4 |
| 790.9 |
| 539.2 |
| 382.2 |
| 249.2 |
| (301.5) |
| (195.6) |
| (185.2) |
| 101.9 |
| 8,420.2 |
| 8,312.7 |
| 6,731.1 |
| 6,186.2 |
| 5,771.7 |
| 5,488.6 |
| 5,029.5 |
| - |
| 4,843.3 |
| 4,879.4 |
| 4,880.3 |
| 4,498.9 |
| 4,544.5 |
| 4,443.6 |
| 4,514.6 |
| 4,235.6 |
| 4,110.0 |
| 3,844.7 |
| 3,662.5 |
| 3,596.6 |
| 3,686.5 |
| 3,599.9 |
| (4,111.8) |
| (546.3) |
| (764.9) |
| (2,258.6) |
| (2,340.7) |
| (2,255.5) |
| (2,493.8) |
| (2,772.5) |
| - |
| (2,545.0) |
| (2,371.3) |
| (1,762.0) |
| (1,899.7) |
| (1,728.9) |
| (1,691.3) |
| (1,361.3) |
| (1,573.8) |
| (1,721.6) |
| (1,806.9) |
| (1,916.5) |
| (1,798.5) |
| (1,706.0) |
| (1,776.0) |