| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 3,519.0 | 3,402.0 | 3,554.0 | 7,707.0 | 5,783.0 | 5,484.0 | 4,804.0 | 4,020.0 | 1,704.0 | 1,675.0 | 1,434.5 | 2,138.5 | 1,562.0 | 1,962.5 | 662.5 | 1,236.4 | 633.4 | 346.1 |
| Restricted Cash | 32.0 | 1,602.0 | 1,620.0 | 1,643.0 | 1,697.0 | 117.0 | 143.0 | 318.0 | 39.0 | 45.7 | 14.8 | 66.6 | 42.9 | 63.4 | 76.8 | 5.8 | - | - |
| Short Term Investments | 12,964.0 | 14,057.0 | 23,757.0 | 17,520.0 | 22,478.0 | 19,372.0 | 16,221.0 | 16,235.0 | 13,738.0 | 11,370.2 | 8,948.9 | 7,062.2 | 4,746.6 | 3,307.2 | 1,597.0 | 57.0 | 55.8 | |
| Cash And Short Term Investments | 16,483.0 | 17,459.0 | 27,311.0 | 25,227.0 | 28,261.0 | 24,856.0 | 21,025.0 | 20,255.0 | 15,442.0 | 13,045.2 | 10,383.4 | 9,200.7 | 6,308.7 | 5,269.7 | 2,259.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,855.0 | 1,384.0 | 1,528.0 | 1,701.0 | 1,566.0 | 1,328.0 | 1,065.0 | 875.0 | 703.0 | 591.9 | 606.3 | 590.6 | 366.9 | 201.2 | 95.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 11,066.0 | 9,463.0 | 8,994.0 | 8,157.0 | 8,216.0 | 6,483.0 | 5,514.0 | 5,032.0 | 4,012.0 | 3,150.6 | 2,880.3 | 2,350.6 | 1,539.9 | 1,059.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 5,907.0 | 4,935.0 | 5,777.0 | 6,785.0 | 8,414.0 | 7,419.0 | 6,221.0 | 7,215.0 | 5,473.0 | 4,731.6 | - | - | - | - | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 6,115.0 | 4,966.0 | 6,161.0 | 7,765.0 | 9,068.0 | 7,881.0 | 6,597.0 | 7,658.0 | 5,664.0 | 4,892.2 | 15.4 | 15.0 | - | 0.0 | 20.0 | - | ||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q3 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q3 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 3,519.0 | 3,402.0 | 3,554.0 | 7,707.0 | 5,783.0 | 5,484.0 | 4,804.0 | 4,020.0 | 2,297.0 | 1,704.0 | 1,675.0 | 1,434.5 | 2,138.5 | 1,562.0 | 1,962.5 | 409.6 | 656.7 | |||
| Restricted Cash | 32.0 | 1,602.0 | 1,620.0 | 1,643.0 | 1,697.0 | 117.0 | 143.0 | 318.0 | 2.0 | 39.0 | 45.7 | 14.8 | 66.6 | 42.9 | 63.4 | 67.2 | - | 5.8 | ||
| Short Term Investments | 12,964.0 | 14,057.0 | 23,757.0 | 17,520.0 | 22,478.0 | 19,372.0 | 16,221.0 | 16,235.0 | 12,917.0 | 13,738.0 | 11,370.2 | 8,948.9 | 7,062.2 | 4,746.6 | 3,307.2 | 2,977.5 | - | |||
| Cash And Short Term Investments | 16,483.0 | 17,459.0 | 27,311.0 | 25,227.0 | 28,261.0 | 24,856.0 | 21,025.0 | 20,255.0 | 15,214.0 | 15,442.0 | 13,045.2 | 10,383.4 | 9,200.7 | 6,308.7 | 5,269.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,855.0 | 1,384.0 | 1,528.0 | 1,701.0 | 1,566.0 | 1,328.0 | 1,065.0 | 875.0 | 794.0 | 703.0 | 591.9 | 606.3 | 590.6 | 366.9 | 201.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 11,066.0 | 9,463.0 | 8,994.0 | 8,157.0 | 8,216.0 | 6,483.0 | 5,514.0 | 5,032.0 | 4,632.0 | 4,012.0 | 3,150.6 | 2,880.3 | 2,350.6 | 1,539.9 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 5,907.0 | 4,935.0 | 5,777.0 | 6,785.0 | 8,414.0 | 7,419.0 | 6,221.0 | 7,215.0 | 5,969.0 | 5,473.0 | 4,731.6 | - | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 6,115.0 | 4,966.0 | 6,161.0 | 7,765.0 | 9,068.0 | 7,881.0 | 6,597.0 | 7,658.0 | 6,140.0 | 5,664.0 | 4,892.2 | 15.4 | 15.0 | - | 0.0 | - | ||||
| - |
| 1,293.5 |
| 689.2 |
| 346.1 |
| 45.0 |
| 23.7 |
| - |
| - |
| - |
| Prepaid Expenses | - | 78.0 | 103.0 | 84.0 | 97.0 | 170.0 | 137.0 | 96.0 | 61.0 | 56.1 | 52.4 | 67.7 | 36.0 | - | - | - | - | - |
| Other Current Assets | 3,253.0 | 2,580.0 | 1,772.0 | 1,501.0 | 1,735.0 | 1,687.0 | 1,320.0 | 995.0 | 526.0 | 481.7 | 670.1 | 549.2 | 303.2 | 61.1 | 50.1 | 15.7 | 13.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 21,732.0 | 23,133.0 | 32,432.0 | 30,860.0 | 33,474.0 | 28,099.0 | 23,782.0 | 22,557.0 | 23,235.0 | 14,368.3 | 12,077.2 | 10,611.6 | 7,107.9 | 5,565.6 | 2,518.0 | 1,330.7 | 709.5 | - |
| - |
| 409.4 |
| - |
| - |
| Accumulated Depreciation | - | 5,339.0 | 5,056.0 | 4,681.0 | 4,603.0 | 3,800.0 | 2,884.0 | 2,428.0 | 2,095.0 | 1,523.9 | 1,239.7 | 947.6 | 652.8 | 435.8 | 268.7 | 163.6 | - | - |
| Property,Plant & Equipment Net | 3,758.0 | 4,124.0 | 3,938.0 | 3,476.0 | 3,613.0 | 2,683.0 | 2,630.0 | 2,604.0 | 1,917.0 | 1,626.7 | 1,640.5 | 1,403.1 | 887.1 | 624.0 | 436.0 | 245.8 | 146.1 | - |
| Long Term Investments | 6,423.0 | 5,716.0 | 6,755.0 | 8,017.0 | 10,566.0 | 11,683.0 | 9,970.0 | 11,702.0 | 8,651.0 | 6,580.8 | 5,859.8 | 464.0 | 104.9 | 129.0 | 116.7 | 43.6 | - | - |
| Equity Method Investments | - | 2,400.0 | 2,900.0 | 3,800.0 | 3,900.0 | 3,700.0 | 3,900.0 | 6,400.0 | 4,800.0 | 4,650.0 | 4,410.0 | 35.4 | 36.3 | - | - | - | - | - |
| Goodwill | 5,260.0 | 3,094.0 | 3,181.0 | 3,259.0 | 3,547.0 | 3,410.0 | 2,621.0 | 2,696.0 | 2,429.0 | 2,209.7 | 2,376.7 | 2,807.4 | 2,718.0 | 640.5 | 388.4 | 10.1 | 9.7 | - |
| Intangible Assets | 556.0 | 106.0 | 124.0 | 182.0 | 265.0 | 310.0 | 1,133.0 | 1,335.0 | 840.0 | 557.7 | 514.8 | 576.1 | 599.7 | 254.8 | 147.5 | 17.5 | 18.0 | - |
| Operating Lease Right Of Use Assets | 1,231.0 | 1,493.0 | 1,528.0 | 1,503.0 | 1,894.0 | 1,503.0 | 1,053.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 655.0 | 300.0 | 296.0 | 309.0 | 372.0 | 257.0 | 315.0 | 338.0 | 235.0 | 158.5 | 155.6 | 41.8 | 16.2 | 8.6 | 8.3 | 4.7 | 5.0 | - |
| Other Non-Current Assets | 3,941.0 | 2,304.0 | 2,671.0 | 2,768.0 | 2,501.0 | 527.0 | 1,264.0 | 1,422.0 | 848.0 | 319.6 | 198.5 | 158.6 | 163.2 | 126.0 | 81.6 | 22.0 | 12.0 | - |
| Total Non-Current Assets | 42,497.0 | 35,473.0 | 24,859.0 | 25,826.0 | 26,162.0 | 22,891.0 | 19,498.0 | 20,722.0 | 15,454.0 | 11,844.8 | 10,747.4 | 5,450.9 | 4,618.1 | 1,764.8 | 1,190.4 | 343.3 | 192.5 | - |
| Total Assets | 64,229.0 | 58,606.0 | 57,291.0 | 56,686.0 | 59,636.0 | 50,990.0 | 43,280.0 | 43,279.0 | 38,689.0 | 26,213.1 | 22,824.6 | 16,062.5 | 11,726.0 | 7,330.4 | 3,708.4 | 1,674.0 | 902.0 | - |
| - |
| - |
| Short Term Debt | 208.0 | 31.0 | 384.0 | 980.0 | 654.0 | 462.0 | 376.0 | 443.0 | 191.0 | 160.6 | 15.4 | 15.0 | - | 0.0 | 20.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 274.0 | 121.0 | 85.9 | 58.0 | 26.6 | 37.4 | 15.1 | 10.0 | 16.5 | 6.2 | - |
| Operating Lease Liabilities Current | 494.0 | 453.0 | 438.0 | 407.0 | 450.0 | 364.0 | 328.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,281.0 | 1,198.0 | 1,262.0 | 1,282.0 | 1,549.0 | 538.0 | 346.0 | 276.0 | 273.0 | 208.1 | 789.3 | 595.5 | 376.6 | 145.8 | 86.9 | 45.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.4 | 5.5 | - | - | - |
| Total Current Liabilities | 12,344.0 | 11,091.0 | 10,768.0 | 11,546.0 | 11,689.0 | 10,481.0 | 8,243.0 | 8,269.0 | 12,611.0 | 6,640.1 | 4,029.6 | 3,267.1 | 1,822.5 | 1,322.1 | 700.1 | 386.6 | 205.1 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 587.0 | 681.0 | 710.0 | 697.0 | 874.0 | 719.0 | 644.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 103.0 | 80.0 | 68.0 | 48.0 | 35.0 | 105.0 | 145.0 | 190.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 713.0 | 530.0 | 384.0 | 420.0 | 516.0 | 470.0 | 470.0 | 596.0 | 519.0 | 517.0 | 531.2 | 184.4 | 198.3 | 46.5 | 20.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 280.0 | 213.0 | 257.0 | 299.0 | 112.0 | 9.0 | 44.0 | 34.0 | 6.0 | 9.4 | 19.4 | 23.3 | 11.1 | 30.5 | 3.2 | - | - | - |
| Total Non-Current Liabilities | 10,454.0 | 8,660.0 | 9,536.0 | 10,662.0 | 12,803.0 | 11,108.0 | 10,215.0 | 9,447.0 | 6,040.0 | 5,495.2 | 5,794.4 | 4,010.8 | 3,186.1 | 1,640.0 | 414.4 | 13.8 | 0.6 | - |
| Total Liabilities | 22,798.0 | 19,751.0 | 20,304.0 | 22,208.0 | 24,492.0 | 21,589.0 | 18,458.0 | 17,716.0 | 18,651.0 | 12,135.2 | 9,824.0 | 7,277.8 | 5,008.6 | 2,962.0 | 1,114.6 | 400.4 | 205.7 | - |
| - |
| - |
| Additional Paid In Capital | 13,582.0 | 12,547.0 | 12,268.0 | 11,578.0 | 11,595.0 | 7,236.0 | 5,561.0 | 4,864.0 | 1,858.0 | 1,198.7 | 988.4 | 585.7 | 504.9 | - | - | 235.9 | 208.9 | - |
| Retained Earnings | 25,410.0 | 24,670.0 | 22,710.0 | 21,507.0 | 22,779.0 | 20,733.0 | 18,137.0 | 18,798.0 | 15,728.0 | 12,348.2 | 11,525.4 | 7,681.4 | 5,703.2 | 3,858.4 | 2,161.5 | 1,055.4 | 504.0 | - |
| Accumulated Other Comprehensive Income | (236.0) | (247.0) | (126.0) | 79.0 | (1.0) | 30.0 | (199.0) | 31.0 | 143.0 | (256.8) | (124.4) | 37.4 | 139.3 | (12.6) | (13.4) | (17.8) | (16.6) | - |
| Treasury Stock | 671.0 | 854.0 | 538.0 | 763.0 | 1,190.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,463.0 | 1,387.0 | 1,340.0 | 860.0 | 839.0 | 927.0 | 1,164.0 | 1,766.0 | 615.0 | (3.3) | 1.9 | 174.9 | 370.1 | 20.3 | 15.5 | - | - | - |
| Total Stockholders Equity | 38,085.0 | 36,116.0 | 34,314.0 | 32,401.0 | 33,183.0 | 27,999.0 | 23,499.0 | 23,693.0 | 17,729.0 | 13,290.2 | 12,389.3 | 8,304.4 | 6,347.3 | 4,182.2 | 2,429.6 | 1,273.6 | 696.3 | - |
| Total Equity | 39,548.0 | 37,503.0 | 35,654.0 | 33,261.0 | 34,022.0 | 28,926.0 | 24,663.0 | 25,459.0 | 18,344.0 | 13,286.8 | 12,391.2 | 8,479.4 | 6,717.4 | 4,202.5 | 2,445.2 | 1,273.6 | 696.3 | - |
| - |
| - |
| Net debt | (10,368.0) | (12,493.0) | (21,150.0) | (17,462.0) | (19,193.0) | (16,975.0) | (14,428.0) | (12,597.0) | (9,778.0) | (8,152.9) | (10,368.0) | (9,185.7) | - | (5,269.7) | (2,239.5) | - | - | - |
| Working Capital | 9,388.0 | 12,042.0 | 21,664.0 | 19,314.0 | 21,785.0 | 17,618.0 | 15,539.0 | 14,288.0 | 10,624.0 | 7,728.2 | 8,047.6 | 7,344.5 | 5,285.4 | 4,243.5 | 1,817.9 | 944.0 | 504.4 | - |
| Book Value | 38,085.0 | 36,116.0 | 34,314.0 | 32,401.0 | 33,183.0 | 27,999.0 | 23,499.0 | 23,693.0 | 17,729.0 | 13,290.2 | 12,389.3 | 8,304.4 | 6,347.3 | 4,182.2 | 2,429.6 | 1,273.6 | 696.3 | - |
| Tangible Book Value | 32,269.0 | 32,916.0 | 31,009.0 | 28,960.0 | 29,371.0 | 24,279.0 | 19,745.0 | 19,662.0 | 14,460.0 | 10,522.7 | 9,497.9 | 4,920.9 | 3,029.6 | 3,286.8 | 1,893.7 | 1,245.9 | 668.7 | - |
| 1,236.4 |
| 633.4 |
| 346.1 |
| - |
| - |
| 57.0 |
| 55.8 |
| - |
| 3,387.1 |
| 656.7 |
| 1,293.5 |
| 689.2 |
| 346.1 |
| 158.4 |
| - |
| 45.0 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | 78.0 | 103.0 | 84.0 | 97.0 | 170.0 | 137.0 | 96.0 | - | 61.0 | 56.1 | 52.4 | 67.7 | 36.0 | - | 37.9 | - | - | - | - |
| Other Current Assets | 3,253.0 | 2,580.0 | 1,772.0 | 1,501.0 | 1,735.0 | 1,687.0 | 1,320.0 | 995.0 | 976.0 | 526.0 | 481.7 | 670.1 | 549.2 | 303.2 | 61.1 | - | - | 15.7 | 13.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 21,732.0 | 23,133.0 | 32,432.0 | 30,860.0 | 33,474.0 | 28,099.0 | 23,782.0 | 22,557.0 | 20,382.0 | 23,235.0 | 14,368.3 | 12,077.2 | 10,611.6 | 7,107.9 | 5,565.6 | 3,718.2 | - | 1,330.7 | 709.5 | - |
| 1,059.9 |
| 984.4 |
| - |
| 409.4 |
| - |
| - |
| Accumulated Depreciation | - | 5,339.0 | 5,056.0 | 4,681.0 | 4,603.0 | 3,800.0 | 2,884.0 | 2,428.0 | 2,274.0 | 2,095.0 | 1,523.9 | 1,239.7 | 947.6 | 652.8 | 435.8 | 391.0 | - | 163.6 | - | - |
| Property,Plant & Equipment Net | 3,758.0 | 4,124.0 | 3,938.0 | 3,476.0 | 3,613.0 | 2,683.0 | 2,630.0 | 2,604.0 | 2,358.0 | 1,917.0 | 1,626.7 | 1,640.5 | 1,403.1 | 887.1 | 624.0 | 593.4 | - | 245.8 | 146.1 | - |
| Long Term Investments | 6,423.0 | 5,716.0 | 6,755.0 | 8,017.0 | 10,566.0 | 11,683.0 | 9,970.0 | 11,702.0 | 11,734.0 | 8,651.0 | 6,580.8 | 5,859.8 | 464.0 | 104.9 | 129.0 | 174.0 | - | 43.6 | - | - |
| Equity Method Investments | - | 2,400.0 | 2,900.0 | 3,800.0 | 3,900.0 | 3,700.0 | 3,900.0 | 6,400.0 | 6,500.0 | 4,800.0 | 4,650.0 | 4,410.0 | 35.4 | 36.3 | - | 27.6 | - | - | - | - |
| Goodwill | 5,260.0 | 3,094.0 | 3,181.0 | 3,259.0 | 3,547.0 | 3,410.0 | 2,621.0 | 2,696.0 | 2,483.0 | 2,429.0 | 2,209.7 | 2,376.7 | 2,807.4 | 2,718.0 | 640.5 | 384.8 | - | 10.1 | 9.7 | - |
| Intangible Assets | 556.0 | 106.0 | 124.0 | 182.0 | 265.0 | 310.0 | 1,133.0 | 1,335.0 | 1,271.0 | 840.0 | 557.7 | 514.8 | 576.1 | 599.7 | 254.8 | 143.1 | - | 17.5 | 18.0 | - |
| Operating Lease Right Of Use Assets | 1,231.0 | 1,493.0 | 1,528.0 | 1,503.0 | 1,894.0 | 1,503.0 | 1,053.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 655.0 | 300.0 | 296.0 | 309.0 | 372.0 | 257.0 | 315.0 | 338.0 | 153.0 | 235.0 | 158.5 | 155.6 | 41.8 | 16.2 | 8.6 | 8.3 | - | 4.7 | 5.0 | - |
| Other Non-Current Assets | 3,941.0 | 2,304.0 | 2,671.0 | 2,768.0 | 2,501.0 | 527.0 | 1,264.0 | 1,422.0 | 1,418.0 | 848.0 | 319.6 | 198.5 | 158.6 | 163.2 | 126.0 | 83.6 | - | 22.0 | 12.0 | - |
| Total Non-Current Assets | 42,497.0 | 35,473.0 | 24,859.0 | 25,826.0 | 26,162.0 | 22,891.0 | 19,498.0 | 20,722.0 | 19,707.0 | 15,454.0 | 11,844.8 | 10,747.4 | 5,450.9 | 4,618.1 | 1,764.8 | 1,483.8 | - | 343.3 | 192.5 | - |
| Total Assets | 64,229.0 | 58,606.0 | 57,291.0 | 56,686.0 | 59,636.0 | 50,990.0 | 43,280.0 | 43,279.0 | 40,089.0 | 38,689.0 | 26,213.1 | 22,824.6 | 16,062.5 | 11,726.0 | 7,330.4 | 5,202.0 | - | 1,674.0 | 902.0 | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 208.0 | 31.0 | 384.0 | 980.0 | 654.0 | 462.0 | 376.0 | 443.0 | 171.0 | 191.0 | 160.6 | 15.4 | 15.0 | - | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 274.0 | 268.0 | 121.0 | 85.9 | 58.0 | 26.6 | 37.4 | 15.1 | 6.2 | - | 16.5 | 6.2 | - |
| Operating Lease Liabilities Current | 494.0 | 453.0 | 438.0 | 407.0 | 450.0 | 364.0 | 328.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,281.0 | 1,198.0 | 1,262.0 | 1,282.0 | 1,549.0 | 538.0 | 346.0 | 276.0 | - | 273.0 | 208.1 | 789.3 | 595.5 | 376.6 | 145.8 | - | - | 45.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.4 | 7.0 | - | - | - | - |
| Total Current Liabilities | 12,344.0 | 11,091.0 | 10,768.0 | 11,546.0 | 11,689.0 | 10,481.0 | 8,243.0 | 8,269.0 | 7,661.0 | 12,611.0 | 6,640.1 | 4,029.6 | 3,267.1 | 1,822.5 | 1,322.1 | 1,193.4 | - | 386.6 | 205.1 | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 587.0 | 681.0 | 710.0 | 697.0 | 874.0 | 719.0 | 644.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 103.0 | 80.0 | 68.0 | 48.0 | 35.0 | 105.0 | 145.0 | 190.0 | 208.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 713.0 | 530.0 | 384.0 | 420.0 | 516.0 | 470.0 | 470.0 | 596.0 | 581.0 | 519.0 | 517.0 | 531.2 | 184.4 | 198.3 | 46.5 | 35.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 280.0 | 213.0 | 257.0 | 299.0 | 112.0 | 9.0 | 44.0 | 34.0 | 28.0 | 6.0 | 9.4 | 19.4 | 23.3 | 11.1 | 30.5 | 35.6 | - | - | - | - |
| Total Non-Current Liabilities | 10,454.0 | 8,660.0 | 9,536.0 | 10,662.0 | 12,803.0 | 11,108.0 | 10,215.0 | 9,447.0 | 7,262.0 | 6,040.0 | 5,495.2 | 5,794.4 | 4,010.8 | 3,186.1 | 1,640.0 | 154.3 | - | 13.8 | 0.6 | - |
| Total Liabilities | 22,798.0 | 19,751.0 | 20,304.0 | 22,208.0 | 24,492.0 | 21,589.0 | 18,458.0 | 17,716.0 | 14,923.0 | 18,651.0 | 12,135.2 | 9,824.0 | 7,277.8 | 5,008.6 | 2,962.0 | 1,347.7 | - | 400.4 | 205.7 | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 13,582.0 | 12,547.0 | 12,268.0 | 11,578.0 | 11,595.0 | 7,236.0 | 5,561.0 | 4,864.0 | 4,672.0 | 1,858.0 | 1,198.7 | 988.4 | 585.7 | 504.9 | - | - | - | 235.9 | 208.9 | - |
| Retained Earnings | 25,410.0 | 24,670.0 | 22,710.0 | 21,507.0 | 22,779.0 | 20,733.0 | 18,137.0 | 18,798.0 | 18,521.0 | 15,728.0 | 12,348.2 | 11,525.4 | 7,681.4 | 5,703.2 | 3,858.4 | 3,380.0 | - | 1,055.4 | 504.0 | - |
| Accumulated Other Comprehensive Income | (236.0) | (247.0) | (126.0) | 79.0 | (1.0) | 30.0 | (199.0) | 31.0 | 58.0 | 143.0 | (256.8) | (124.4) | 37.4 | 139.3 | (12.6) | (11.9) | - | (17.8) | (16.6) | - |
| Treasury Stock | 671.0 | 854.0 | 538.0 | 763.0 | 1,190.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,463.0 | 1,387.0 | 1,340.0 | 860.0 | 839.0 | 927.0 | 1,164.0 | 1,766.0 | 1,915.0 | 615.0 | (3.3) | 1.9 | 174.9 | 370.1 | 20.3 | 15.3 | - | - | - | - |
| Total Stockholders Equity | 38,085.0 | 36,116.0 | 34,314.0 | 32,401.0 | 33,183.0 | 27,999.0 | 23,499.0 | 23,693.0 | 23,251.0 | 17,729.0 | 13,290.2 | 12,389.3 | 8,304.4 | 6,347.3 | 4,182.2 | 3,688.6 | - | 1,273.6 | 696.3 | - |
| Total Equity | 39,548.0 | 37,503.0 | 35,654.0 | 33,261.0 | 34,022.0 | 28,926.0 | 24,663.0 | 25,459.0 | 25,166.0 | 18,344.0 | 13,286.8 | 12,391.2 | 8,479.4 | 6,717.4 | 4,202.5 | 3,703.9 | - | 1,273.6 | 696.3 | - |
| - |
| - |
| - |
| - |
| Net debt | (10,368.0) | (12,493.0) | (21,150.0) | (17,462.0) | (19,193.0) | (16,975.0) | (14,428.0) | (12,597.0) | (9,074.0) | (9,778.0) | (8,152.9) | (10,368.0) | (9,185.7) | - | (5,269.7) | - | - | - | - | - |
| Working Capital | 9,388.0 | 12,042.0 | 21,664.0 | 19,314.0 | 21,785.0 | 17,618.0 | 15,539.0 | 14,288.0 | 12,721.0 | 10,624.0 | 7,728.2 | 8,047.6 | 7,344.5 | 5,285.4 | 4,243.5 | 2,524.7 | - | 944.0 | 504.4 | - |
| Book Value | 38,085.0 | 36,116.0 | 34,314.0 | 32,401.0 | 33,183.0 | 27,999.0 | 23,499.0 | 23,693.0 | 23,251.0 | 17,729.0 | 13,290.2 | 12,389.3 | 8,304.4 | 6,347.3 | 4,182.2 | 3,688.6 | - | 1,273.6 | 696.3 | - |
| Tangible Book Value | 32,269.0 | 32,916.0 | 31,009.0 | 28,960.0 | 29,371.0 | 24,279.0 | 19,745.0 | 19,662.0 | 19,497.0 | 14,460.0 | 10,522.7 | 9,497.9 | 4,920.9 | 3,029.6 | 3,286.8 | 3,160.7 | - | 1,245.9 | 668.7 | - |