| (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 | 2,391.2 | 4,416.9 | 2,446.8 | 1,981.3 | 1,405.3 | 2,892.4 | 2,322.1 | 1,789.9 | 1,436.9 | 2,912.0 | 2,300.2 | 1,880.1 | 1,565.2 | 2,720.1 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 4,416.9 | 2,892.4 | 2,912.0 | 2,720.1 | 2,834.9 | 1,633.2 | 1,551.4 | 1,374.5 | 1,903.6 | 1,868.6 | 1,692.6 | 1,366.1 | 2,469.7 | 1,604.7 | 1,042.3 | 855.2 | 260.6 | |||
| Restricted Cash | 6.5 | 6.3 | 5.2 | 4.9 | 4.8 | 4.7 | 4.3 | 1.5 | 0.0 | 30.0 | 32.0 | 37.0 | 40.0 | 40.0 | 40.0 | 0.0 | - | - | ||
| Short Term Investments | 125.0 | 113.2 | 111.7 | 96.0 | 115.0 | 100.9 | 83.2 | 72.9 | 90.1 | 83.3 | 72.5 | 74.7 | 68.4 | 56.6 | 47.6 | 50.2 | 42.6 | |||
| Cash And Short Term Investments | 4,541.9 | 3,005.6 | 3,023.7 | 2,816.1 | 2,949.9 | 1,734.1 | 1,634.6 | 1,447.4 | 1,993.7 | 1,951.9 | 1,765.1 | 1,440.8 | 2,538.1 | 1,661.3 | 1,089.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 639.2 | 573.1 | 535.6 | 483.2 | 434.5 | 461.3 | 491.8 | 553.3 | 359.7 | 364.4 | 357.8 | 341.2 | 302.7 | 267.5 | 289.4 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,368.4 | 1,410.5 | 1,342.6 | 1,600.7 | 1,544.8 | 1,540.4 | 1,411.5 | 1,209.8 | 1,076.3 | 1,022.4 | 1,280.3 | 1,249.9 | 1,191.8 | 1,364.4 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 71.8 | 79.9 | 90.6 | 121.4 | 48.8 | 69.3 | 61.9 | 116.0 | 31.3 | 26.2 | 28.7 | 36.9 | 36.2 | 41.7 | 31.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 0.0 | 749.8 | 0.0 | 16.0 | 749.4 | 0.0 | 0.0 | 574.2 | 0.0 | - | - | - | - | - | - | - | ||||
| 2,130.1 |
| 1,879.5 |
| 2,045.7 |
| 2,834.9 |
| 1,459.4 |
| 1,081.0 |
| 936.4 |
| 1,633.2 |
| 1,332.1 |
| 1,405.4 |
| 851.7 |
| 1,551.4 |
| 1,210.1 |
| 937.7 |
| 997.4 |
| 1,374.5 |
| 1,406.3 |
| 1,098.9 |
| 784.6 |
| 1,903.6 |
| 1,631.1 |
| 1,362.3 |
| 1,287.8 |
| 1,868.6 |
| 1,420.5 |
| 1,161.1 |
| Restricted Cash | 6.4 | 6.5 | 6.5 | 6.5 | 6.3 | 6.3 | 6.5 | 5.2 | 5.2 | 5.2 | 5.1 | 5.2 | 5.1 | 4.9 | 4.6 | 4.7 | 4.8 | 4.8 | 4.8 | 4.8 | 4.5 | 4.7 | 4.5 | 4.4 | 4.3 | 4.3 | 5.1 | 4.1 | 1.6 | 1.5 | 1,622.1 | 1,635.5 | 492.3 | 0.0 | 50.0 | 30.0 | 30.0 | 30.0 | 29.5 | 30.0 |
| Short Term Investments | 124.2 | 125.0 | 123.2 | 117.6 | 113.9 | 113.2 | 112.3 | 121.7 | 121.0 | 111.7 | 104.1 | 106.7 | 105.0 | 96.0 | 91.3 | 95.1 | 109.6 | 115.0 | 110.3 | 110.9 | 105.2 | 100.9 | 92.4 | 88.1 | 77.5 | 83.2 | 80.1 | 81.8 | 82.4 | 72.9 | 82.8 | 80.9 | 90.4 | 90.1 | 88.0 | 84.3 | 87.1 | 83.3 | 83.3 | 79.8 |
| Cash And Short Term Investments | 2,515.4 | 4,541.9 | 2,570.0 | 2,098.9 | 1,519.2 | 3,005.6 | 2,434.4 | 1,911.6 | 1,557.9 | 3,023.7 | 2,404.3 | 1,986.8 | 1,670.2 | 2,816.1 | 2,221.4 | 1,974.6 | 2,155.3 | 2,949.9 | 1,569.7 | 1,191.9 | 1,041.6 | 1,734.1 | 1,424.5 | 1,493.5 | 929.2 | 1,634.6 | 1,290.2 | 1,019.5 | 1,079.8 | 1,447.4 | 1,489.1 | 1,179.8 | 875.0 | 1,993.7 | 1,719.1 | 1,446.6 | 1,374.9 | 1,951.9 | 1,503.8 | 1,240.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 935.5 | 639.2 | 642.9 | 667.6 | 770.2 | 573.1 | 629.4 | 599.5 | 628.2 | 535.6 | 558.4 | 599.4 | 723.6 | 483.2 | 580.2 | 582.3 | 608.9 | 434.5 | 470.4 | 509.6 | 547.0 | 461.3 | 490.9 | 532.1 | 799.7 | 491.8 | 545.7 | 593.7 | 559.5 | 553.3 | 386.3 | 433.9 | 444.1 | 359.7 | 390.3 | 416.4 | 426.6 | 364.4 | 395.7 | 427.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 515.0 | 522.1 | 546.7 | 525.6 | 461.5 | 559.4 | 622.0 | 567.5 | 647.7 | 1,138.4 | 622.0 | 538.3 | 547.2 | 529.8 | 476.4 | 463.7 | 503.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 169,001.2 | 165,359.3 | 152,800.8 | 145,450.1 | 123,445.4 | 103,033.5 | 103,142.8 | 88,748.6 | 97,307.7 | 94,890.2 | 90,776.8 | 116,366.1 | 131,031.7 | 139,078.3 | 143,252.9 | 141,451.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,028.3 | 1,005.7 | 983.2 | 960.8 | 955.5 | 1,024.3 | 1,012.4 | 984.7 | 958.8 | 931.1 | 903.8 | 874.1 | 1,175.4 | 1,145.2 | 1,111.0 | 1,097.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 355.4 | 362.7 | 355.2 | 362.9 | 371.2 | 386.2 | 386.2 | 384.5 | 396.0 | 409.5 | 417.3 | 430.1 | 440.3 | 455.5 | 465.5 | 481.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | 1,200.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 10,506.0 | 10,514.7 | 10,514.5 | 10,523.9 | 10,499.5 | 10,486.9 | 10,514.1 | 10,488.6 | 10,489.6 | 10,495.3 | 10,477.6 | 10,490.7 | 10,490.5 | 10,482.5 | 10,447.3 | 10,484.1 | 10,515.8 | 10,528.0 | ||||||||||||||||||||||
| Intangible Assets | 2,550.8 | 2,610.7 | 2,667.8 | 2,728.5 | 2,773.2 | 2,821.6 | 2,892.2 | 2,932.5 | 2,990.0 | 3,050.2 | 3,095.4 | 3,160.3 | 3,217.4 | 3,269.7 | 3,302.2 | 3,382.1 | 3,463.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 198.7 | 210.3 | 219.9 | 217.8 | 224.4 | 231.1 | 241.6 | 249.7 | 264.5 | 272.0 | 282.5 | 291.1 | 301.1 | 310.6 | 322.0 | 329.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,404.8 | 2,401.5 | 3,631.0 | 3,666.3 | 3,567.0 | 3,543.5 | 3,684.5 | 3,649.8 | 3,695.1 | 3,685.6 | 3,655.8 | 3,674.2 | 3,684.0 | 3,714.4 | 3,788.3 | 3,697.2 | 3,265.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 201,993.5 | 198,424.2 | 187,144.6 | 179,907.0 | 157,831.6 | 137,447.0 | 137,795.1 | 123,379.3 | 132,053.7 | 129,706.1 | 125,598.2 | 151,296.7 | 166,039.2 | 174,175.7 | 178,431.5 | 176,671.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 75.4 | 71.8 | 74.9 | 92.3 | 100.2 | 79.9 | 129.9 | 99.9 | 111.0 | 90.6 | 53.8 | 50.9 | 97.2 | 121.4 | 95.0 | 80.9 | 80.8 | 48.8 | 71.0 | 47.2 | 51.6 | 69.3 | 99.5 | 88.0 | 74.3 | 61.9 | 61.5 | 51.6 | 65.3 | 116.0 | 53.9 | 27.8 | 25.0 | 31.3 | 36.1 | 25.5 | 38.4 | 26.2 | 34.5 | 35.6 |
| Short Term Debt | - | - | 0.0 | 0.0 | 0.0 | 749.8 | 749.7 | 749.5 | 749.3 | 0.0 | 0.0 | 0.0 | 16.3 | 16.0 | 14.5 | 0.0 | 0.0 | 749.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 46.2 | 46.8 | 46.3 | 44.6 | 43.5 | 44.7 | 46.8 | 46.8 | 47.5 | 46.7 | 46.9 | 48.1 | 49.1 | 49.9 | 49.4 | 48.5 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 887.1 | 568.8 | 471.1 | 544.5 | 625.5 | 2,588.8 | 485.2 | 454.6 | 767.2 | 3,133.8 | 634.6 | 593.2 | 839.7 | 2,300.9 | 488.3 | 488.8 | 641.1 | |||||||||||||||||||||||
| Total Current Liabilities | 165,997.8 | 160,296.7 | 149,587.2 | 142,794.8 | 121,420.2 | 102,313.9 | 100,821.8 | 86,974.0 | 96,101.4 | 93,416.9 | 87,880.5 | 113,885.7 | 129,043.9 | 137,687.5 | 140,572.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 224.3 | 237.4 | 249.0 | 253.3 | 276.3 | 289.3 | 307.5 | 312.9 | 333.1 | 344.0 | 351.3 | 365.8 | 375.2 | 383.5 | 386.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5,221.1 | 5,242.2 | 5,220.1 | 5,232.6 | 5,240.1 | 5,246.8 | 5,310.0 | 5,309.1 | 5,317.2 | 5,327.7 | 5,332.7 | 5,343.6 | 5,356.8 | 5,361.1 | 5,351.5 | 5,363.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 733.2 | 734.8 | 725.7 | 720.2 | 721.2 | 721.2 | 769.4 | 783.2 | 804.2 | 798.2 | 808.7 | 825.8 | 831.0 | 826.0 | 834.7 | 869.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 175,375.3 | 169,696.0 | 158,954.3 | 152,168.0 | 130,800.9 | 110,960.1 | 109,578.9 | 95,743.5 | 104,899.5 | 102,968.2 | 97,446.6 | 123,478.9 | 138,654.8 | 147,297.0 | 150,180.7 | 148,669.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,884.6 | 6,433.2 | 5,706.4 | 5,254.9 | 4,685.9 | 4,185.8 | 5,848.2 | 5,355.1 | 4,891.1 | 4,455.2 | 5,956.2 | 5,606.8 | 5,229.9 | 4,746.8 | 6,111.7 | 5,797.5 | 5,498.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 59.4 | 81.9 | 43.4 | 45.4 | (74.8) | (105.5) | (10.9) | (95.0) | (86.1) | (55.6) | (117.3) | (100.2) | (130.6) | (133.3) | (99.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 26,618.2 | 28,728.2 | 28,190.3 | 27,739.0 | 27,030.7 | 26,486.9 | 28,216.2 | 27,635.8 | 27,154.2 | 26,737.9 | 28,151.6 | 27,817.8 | 27,384.4 | 26,878.7 | 28,250.8 | 28,001.7 | ||||||||||||||||||||||||
| Total Equity | 26,618.2 | 28,728.2 | 28,190.3 | 27,739.0 | 27,030.7 | 26,486.9 | 28,216.2 | 27,635.8 | 27,154.2 | 26,737.9 | 28,151.6 | 27,817.8 | 27,384.4 | 26,878.7 | 28,250.8 | 28,001.7 | 27,736.8 | 27,399.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 0.0 | 0.0 | 0.0 | 749.8 | 749.7 | 749.5 | 749.3 | 0.0 | 0.0 | 0.0 | 16.3 | 16.0 | 14.5 | 0.0 | 0.0 | 749.4 | 749.2 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 574.2 | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | (2,570.0) | (2,098.9) | (1,519.2) | (2,255.8) | (1,684.7) | (1,162.1) | (808.6) | (3,023.7) | (2,404.3) | (1,986.8) | (1,653.9) | (2,800.1) | (2,206.9) | (1,974.6) | (2,155.3) | (2,200.5) | ||||||||||||||||||||||
| Working Capital | 3,003.4 | 5,062.6 | 3,213.6 | 2,655.3 | 2,025.2 | 719.6 | 2,321.0 | 1,774.6 | 1,206.3 | 1,473.3 | 2,896.3 | 2,480.4 | 1,987.8 | 1,390.8 | 2,680.2 | 2,450.9 | 2,545.7 | |||||||||||||||||||||||
| Book Value | 26,618.2 | 28,728.2 | 28,190.3 | 27,739.0 | 27,030.7 | 26,486.9 | 28,216.2 | 27,635.8 | 27,154.2 | 26,737.9 | 28,151.6 | 27,817.8 | 27,384.4 | 26,878.7 | 28,250.8 | 28,001.7 | 27,736.8 | 27,399.3 | ||||||||||||||||||||||
| Tangible Book Value | 13,561.4 | 15,602.8 | 15,008.0 | 14,486.6 | 13,758.0 | 13,178.4 | 14,809.9 | 14,214.7 | 13,674.6 | 13,192.4 | 14,578.6 | 14,166.8 | 13,676.5 | 13,126.5 | 14,501.3 | 14,135.5 | 13,757.8 | |||||||||||||||||||||||
| 297.9 |
| 845.3 |
| 969.5 |
| - |
| - |
| 310.1 |
| - |
| - |
| 905.4 |
| 303.2 |
| 608.0 |
| 845.3 |
| 969.5 |
| 297.5 |
| 248.3 |
| 234.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 522.1 | 559.4 | 1,138.4 | 529.8 | 427.8 | 306.7 | 364.4 | 430.5 | 367.8 | 171.7 | 228.6 | 196.5 | 209.7 | 204.3 | 232.6 | 146.1 | 165.6 | 189.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 165,359.3 | 103,033.5 | 94,890.2 | 139,078.3 | 161,761.8 | 89,283.9 | 39,567.8 | 41,886.7 | 46,906.5 | 40,031.5 | 37,904.5 | 42,545.3 | 24,405.6 | 8,717.9 | 10,945.8 | 5,387.5 | 6,699.0 | 19,111.5 | - | - |
| 1,398.2 |
| 1,299.7 |
| 1,284.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,005.7 | 1,024.3 | 933.1 | 1,145.2 | 1,039.5 | 961.2 | 867.5 | 761.1 | 676.6 | 597.2 | 788.6 | 741.0 | 678.4 | 640.4 | 576.3 | 512.9 | 546.1 | - | - | - |
| Property,Plant & Equipment Net | 362.7 | 386.2 | 409.5 | 455.5 | 505.3 | 579.2 | 544.0 | 448.7 | 399.7 | 425.2 | 491.7 | 508.9 | 513.4 | 724.0 | 821.9 | 786.8 | 738.5 | 707.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10,514.7 | 10,486.9 | 10,495.3 | 10,482.5 | 10,528.0 | 10,798.8 | 10,742.5 | 10,805.3 | 7,569.0 | 7,569.0 | 7,569.0 | 7,569.0 | 7,569.0 | 7,566.9 | 7,984.0 | 7,983.6 | 7,549.2 | 7,519.2 | - | - |
| Intangible Assets | 2,610.7 | 2,821.6 | 3,050.2 | 3,269.7 | 3,532.0 | 4,865.3 | 5,117.7 | 5,500.1 | 2,346.3 | 2,441.8 | 2,537.9 | 2,637.4 | 2,741.2 | 2,853.7 | 3,312.8 | 3,453.3 | 3,246.5 | 3,369.4 | - | - |
| Operating Lease Right Of Use Assets | 210.3 | 231.1 | - | - | - | 390.3 | 417.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 72.1 | 64.3 | 44.5 | 154.3 | 91.1 | 159.1 | 184.5 | 162.4 | 192.3 | 178.1 | 182.3 | - | - | - |
| Other Non-Current Assets | 2,401.5 | 3,543.5 | 3,685.6 | 3,714.4 | 3,277.9 | 1,957.1 | 2,068.0 | 1,659.6 | 1,394.4 | 1,726.6 | 1,681.0 | 1,805.6 | 1,873.3 | 1,825.4 | 653.7 | 394.4 | 435.8 | 469.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 198,424.2 | 137,447.0 | 129,706.1 | 174,175.7 | 196,780.3 | 124,659.6 | 75,215.3 | 77,475.7 | 75,791.2 | 69,369.4 | 67,359.4 | 72,241.5 | 54,277.8 | 38,863.2 | 40,758.7 | 35,046.1 | 35,651.0 | 48,158.7 | - | - |
| 51.8 |
| 46.7 |
| 71.0 |
| - |
| - |
| Short Term Debt | 0.0 | 749.8 | 0.0 | 16.0 | 749.4 | 0.0 | 0.0 | 574.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.6 | 4.9 | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 42.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 568.8 | 2,588.8 | 3,133.8 | 2,300.9 | 1,650.6 | 1,346.8 | 1,384.8 | 1,126.9 | 1,456.3 | 1,376.7 | 1,242.8 | 927.5 | 1,169.8 | 240.7 | 250.2 | 270.4 | 195.2 | 211.8 | - | - |
| Total Current Liabilities | 160,296.7 | 102,313.9 | 93,416.9 | 137,687.5 | 160,398.4 | 88,197.9 | 38,522.5 | 41,272.6 | 45,672.9 | 38,945.6 | 36,824.5 | 41,531.2 | 23,311.0 | 7,616.9 | 9,615.2 | 4,781.2 | 6,523.6 | 18,643.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 514.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5,242.2 | 5,246.8 | 5,327.7 | 5,361.1 | 5,390.4 | 5,607.0 | 5,635.2 | 5,665.9 | 4,857.7 | 7,291.0 | 7,358.3 | 7,302.7 | 7,434.2 | 7,575.7 | 7,419.1 | 8,018.5 | 7,828.2 | 7,728.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.7 | 29.5 | - | - | - |
| Other Non-Current Liabilities | 734.8 | 721.2 | 798.2 | 826.0 | 896.5 | 1,059.4 | 1,155.1 | 745.1 | 615.7 | 560.9 | 395.5 | 376.2 | 449.4 | 220.5 | 187.6 | 191.5 | 165.8 | 132.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 169,696.0 | 110,960.1 | 102,968.2 | 147,297.0 | 169,381.0 | 98,308.1 | 49,056.0 | 51,510.4 | 53,379.4 | 49,028.7 | 46,807.6 | 51,318.0 | 33,117.3 | 17,357.5 | 19,136.4 | 14,917.9 | 16,350.0 | 29,470.1 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,433.2 | 4,185.8 | 4,455.2 | 4,746.8 | 5,151.9 | 4,995.9 | 5,008.7 | 4,855.3 | 4,497.2 | 2,524.5 | 2,907.6 | 3,317.3 | 3,494.6 | 3,993.4 | 4,324.6 | 2,885.8 | 2,239.9 | 1,719.7 | - | - |
| Accumulated Other Comprehensive Income | 81.9 | (105.5) | (55.6) | (133.3) | 53.5 | 134.9 | 3.4 | 5.3 | 14.3 | (14.1) | (80.8) | 6.2 | 152.0 | 209.3 | 111.6 | (104.1) | (126.2) | (160.3) | (3.1) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 31.6 | 30.4 | 46.8 | 0.0 | - | - | 0.0 | 5.7 | 5.8 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 28,728.2 | 26,486.9 | 26,737.9 | 26,878.7 | 27,399.3 | 26,319.9 | 26,128.9 | 25,918.5 | 22,411.8 | 20,340.7 | 20,551.8 | 20,923.5 | 21,154.8 | 21,419.1 | 21,552.0 | 20,060.1 | 19,301.0 | 18,688.6 | 12,305.6 | 1,519.1 |
| Total Equity | 28,728.2 | 26,486.9 | 26,737.9 | 26,878.7 | 27,399.3 | 26,351.5 | 26,159.3 | 25,965.3 | 22,411.8 | 20,340.7 | 20,551.8 | 20,923.5 | 21,160.5 | 21,424.9 | 21,552.0 | 20,060.1 | 19,301.0 | 18,688.6 | 12,305.6 | 1,519.1 |
| - |
| - |
| - |
| - |
| Net debt | (4,541.9) | (2,255.8) | (3,023.7) | (2,800.1) | (2,200.5) | (1,734.1) | (1,634.6) | (873.2) | (1,993.7) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 5,062.6 | 719.6 | 1,473.3 | 1,390.8 | 1,363.4 | 1,086.0 | 1,045.3 | 614.1 | 1,233.6 | 1,085.9 | 1,080.0 | 1,014.1 | 1,094.6 | 1,101.0 | 1,330.6 | 606.3 | 175.4 | 468.5 | - | - |
| Book Value | 28,728.2 | 26,486.9 | 26,737.9 | 26,878.7 | 27,399.3 | 26,319.9 | 26,128.9 | 25,918.5 | 22,411.8 | 20,340.7 | 20,551.8 | 20,923.5 | 21,154.8 | 21,419.1 | 21,552.0 | 20,060.1 | 19,301.0 | 18,688.6 | 12,305.6 | 1,519.1 |
| Tangible Book Value | 15,602.8 | 13,178.4 | 13,192.4 | 13,126.5 | 13,339.3 | 10,655.8 | 10,268.7 | 9,613.1 | 12,496.5 | 10,329.9 | 10,444.9 | 10,717.1 | 10,844.6 | 10,998.5 | 10,255.2 | 8,623.2 | 8,505.3 | 7,800.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.8 |
| 362.7 |
| 361.5 |
| 295.4 |
| 306.7 |
| 350.1 |
| 319.2 |
| 315.9 |
| 364.4 |
| 695.1 |
| 359.7 |
| 345.7 |
| 430.5 |
| 1,795.5 |
| 1,801.6 |
| 646.8 |
| 367.8 |
| 340.8 |
| 228.9 |
| 145.8 |
| 171.7 |
| 269.4 |
| 220.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 171,004.3 |
| 161,761.8 |
| 151,594.4 |
| 144,849.0 |
| 126,745.5 |
| 89,283.9 |
| 90,349.3 |
| 81,786.2 |
| 102,416.6 |
| 39,567.8 |
| 43,692.3 |
| 34,462.4 |
| 35,605.2 |
| 41,886.7 |
| 41,514.8 |
| 40,300.5 |
| 41,054.8 |
| 46,906.5 |
| 49,392.5 |
| 49,496.9 |
| 46,368.5 |
| 40,031.5 |
| 33,776.0 |
| 38,027.2 |
| 1,070.5 |
| 1,039.4 |
| 1,046.0 |
| 980.4 |
| 946.5 |
| 961.2 |
| 931.9 |
| 894.4 |
| 885.6 |
| 867.5 |
| 837.3 |
| 843.6 |
| 789.8 |
| 761.1 |
| 736.8 |
| 726.9 |
| 704.8 |
| 676.6 |
| 649.9 |
| 631.8 |
| 611.8 |
| 597.2 |
| 577.4 |
| 655.3 |
| 493.9 |
| 505.3 |
| 521.3 |
| 527.6 |
| 528.6 |
| 579.2 |
| 547.2 |
| 538.6 |
| 538.4 |
| 544.0 |
| 517.3 |
| 500.4 |
| 467.7 |
| 448.7 |
| 362.7 |
| 380.0 |
| 387.2 |
| 399.7 |
| 388.9 |
| 399.5 |
| 411.6 |
| 425.2 |
| 426.7 |
| 437.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,400.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,529.0 |
| 10,543.0 |
| 10,534.3 |
| 10,798.8 |
| 10,755.8 |
| 10,742.5 |
| 10,742.5 |
| 10,742.5 |
| 10,774.4 |
| 10,795.3 |
| 10,850.3 |
| 10,805.3 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 7,569.0 |
| 3,532.0 |
| 3,592.6 |
| 3,659.3 |
| 3,716.8 |
| 4,865.3 |
| - |
| - |
| - |
| - |
| 5,161.2 |
| 5,308.7 |
| 5,380.6 |
| 5,500.1 |
| 2,268.4 |
| 2,299.0 |
| 2,322.6 |
| 2,346.3 |
| 2,370.0 |
| 2,393.8 |
| 2,417.8 |
| 2,441.8 |
| 2,465.9 |
| 2,489.9 |
| 338.8 |
| 345.3 |
| 356.7 |
| 370.5 |
| 386.5 |
| 390.3 |
| 401.3 |
| 396.7 |
| 406.7 |
| 417.1 |
| 420.3 |
| 433.5 |
| 430.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,277.9 |
| 3,361.7 |
| 1,944.9 |
| 1,951.6 |
| 1,957.1 |
| 2,037.4 |
| 2,040.5 |
| 2,061.6 |
| 2,068.0 |
| 2,097.1 |
| 2,107.4 |
| 2,135.4 |
| 1,659.6 |
| 1,473.9 |
| 1,475.5 |
| 1,410.4 |
| 1,394.4 |
| 1,427.3 |
| 1,509.3 |
| 1,533.8 |
| 1,726.6 |
| 1,838.4 |
| 1,926.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205,917.7 |
| 196,780.3 |
| 186,774.3 |
| 178,699.1 |
| 160,652.1 |
| 124,659.6 |
| 125,758.8 |
| 117,214.8 |
| 137,932.3 |
| 75,215.3 |
| 79,417.6 |
| 70,349.5 |
| 71,614.5 |
| 77,475.7 |
| 70,364.1 |
| 69,199.3 |
| 69,919.3 |
| 75,791.2 |
| 78,323.0 |
| 78,543.8 |
| 75,476.0 |
| 69,369.4 |
| 63,251.3 |
| 67,625.6 |
| 749.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 574.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.4 |
| 47.3 |
| 47.9 |
| 47.5 |
| 47.3 |
| 44.5 |
| 42.6 |
| 40.5 |
| 41.6 |
| 42.3 |
| 40.9 |
| 41.3 |
| 39.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,650.6 |
| 405.3 |
| 379.1 |
| 478.1 |
| 1,346.8 |
| 448.0 |
| 672.5 |
| 607.9 |
| 1,384.8 |
| 691.6 |
| 393.6 |
| 592.5 |
| 1,126.9 |
| 256.3 |
| 266.6 |
| 331.4 |
| 1,456.3 |
| 244.6 |
| 239.1 |
| 345.2 |
| 1,376.7 |
| 247.0 |
| 246.8 |
| 139,000.1 |
| 168,458.6 |
| 160,398.4 |
| 150,417.1 |
| 142,012.8 |
| 124,222.5 |
| 88,197.9 |
| 88,630.9 |
| 80,201.4 |
| 101,053.7 |
| 38,522.5 |
| 41,913.5 |
| 32,934.7 |
| 34,272.4 |
| 41,272.6 |
| 38,154.1 |
| 37,179.6 |
| 39,445.3 |
| 45,672.9 |
| 47,223.0 |
| 47,669.6 |
| 44,804.8 |
| 38,945.6 |
| 31,886.4 |
| 36,419.8 |
| 408.9 |
| 433.7 |
| 449.4 |
| 462.0 |
| 477.6 |
| 491.3 |
| 492.2 |
| 496.1 |
| 486.8 |
| 496.3 |
| 514.8 |
| 509.4 |
| 524.3 |
| 521.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,381.7 |
| 5,390.4 |
| 5,392.4 |
| 5,399.4 |
| 5,371.9 |
| 5,607.0 |
| 5,620.8 |
| 5,607.3 |
| 5,622.1 |
| 5,635.2 |
| 5,614.4 |
| 5,645.1 |
| 5,662.7 |
| 5,665.9 |
| 4,882.7 |
| 4,863.1 |
| 4,846.6 |
| 4,857.7 |
| 7,437.0 |
| 7,318.8 |
| 7,308.4 |
| 7,291.0 |
| 7,317.7 |
| 7,352.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 903.5 |
| 896.5 |
| 987.0 |
| 1,054.9 |
| 1,058.2 |
| 1,059.4 |
| 1,054.5 |
| 1,126.3 |
| 1,118.0 |
| 1,155.1 |
| 1,203.1 |
| 1,211.9 |
| 1,200.9 |
| 745.1 |
| 612.0 |
| 614.0 |
| 621.1 |
| 615.7 |
| 566.5 |
| 546.5 |
| 577.0 |
| 560.9 |
| 551.6 |
| 549.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178,180.9 |
| 169,381.0 |
| 159,492.2 |
| 151,911.7 |
| 134,096.2 |
| 98,308.1 |
| 98,748.4 |
| 90,375.9 |
| 111,333.6 |
| 49,056.0 |
| 52,604.3 |
| 43,864.6 |
| 45,428.0 |
| 51,510.4 |
| 47,068.4 |
| 46,075.7 |
| 47,146.5 |
| 53,379.4 |
| 57,459.1 |
| 57,767.0 |
| 54,921.8 |
| 49,028.7 |
| 41,986.4 |
| 46,551.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,151.9 |
| 6,037.4 |
| 5,434.5 |
| 5,247.3 |
| 4,995.9 |
| 5,775.1 |
| 5,668.5 |
| 5,469.9 |
| 5,008.7 |
| 5,704.2 |
| 5,336.8 |
| 5,091.1 |
| 4,855.3 |
| 5,346.4 |
| 5,173.3 |
| 4,845.4 |
| 4,497.2 |
| 2,973.8 |
| 2,889.7 |
| 2,697.9 |
| 2,524.5 |
| 3,458.6 |
| 3,189.3 |
| (31.7) |
| 28.0 |
| 53.5 |
| 37.3 |
| 106.0 |
| 83.5 |
| 134.9 |
| 43.7 |
| (13.1) |
| (26.2) |
| 3.4 |
| (32.2) |
| 5.6 |
| 0.8 |
| 5.3 |
| 18.7 |
| 18.6 |
| 19.9 |
| 14.3 |
| 12.1 |
| 13.3 |
| 10.8 |
| (14.1) |
| 22.9 |
| 113.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 24.2 |
| 28.0 |
| 31.6 |
| 30.8 |
| 31.0 |
| 31.0 |
| 30.4 |
| 30.1 |
| 29.7 |
| 28.9 |
| 46.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,736.8 |
| 27,399.3 |
| 27,282.1 |
| 26,787.4 |
| 26,555.9 |
| 26,351.5 |
| 27,010.4 |
| 26,838.9 |
| 26,598.7 |
| 26,159.3 |
| 26,813.3 |
| 26,484.9 |
| 26,186.5 |
| 25,965.3 |
| 23,295.7 |
| 23,123.6 |
| 22,772.8 |
| 22,411.8 |
| 20,863.9 |
| 20,776.8 |
| 20,554.2 |
| 20,340.7 |
| 21,264.9 |
| 21,073.9 |
| 27,282.1 |
| 26,787.4 |
| 26,555.9 |
| 26,351.5 |
| 27,010.4 |
| 26,838.9 |
| 26,598.7 |
| 26,159.3 |
| 26,813.3 |
| 26,484.9 |
| 26,186.5 |
| 25,965.3 |
| 23,295.7 |
| 23,123.6 |
| 22,772.8 |
| 22,411.8 |
| 20,863.9 |
| 20,776.8 |
| 20,554.2 |
| 20,340.7 |
| 21,264.9 |
| 21,073.9 |
| (820.5) |
| - |
| - |
| (1,734.1) |
| - |
| - |
| - |
| - |
| (1,290.2) |
| (1,019.5) |
| (1,079.8) |
| (873.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,363.4 |
| 1,177.3 |
| 2,836.2 |
| 2,523.0 |
| 1,086.0 |
| 1,718.4 |
| 1,584.8 |
| 1,362.9 |
| 1,045.3 |
| 1,778.8 |
| 1,527.7 |
| 1,332.8 |
| 614.1 |
| 3,360.7 |
| 3,120.9 |
| 1,609.5 |
| 1,233.6 |
| 2,169.5 |
| 1,827.3 |
| 1,563.7 |
| 1,085.9 |
| 1,889.6 |
| 1,607.4 |
| 27,282.1 |
| 26,787.4 |
| 26,555.9 |
| 26,351.5 |
| 27,010.4 |
| 26,838.9 |
| 26,598.7 |
| 26,159.3 |
| 26,813.3 |
| 26,484.9 |
| 26,186.5 |
| 25,965.3 |
| 23,295.7 |
| 23,123.6 |
| 22,772.8 |
| 22,411.8 |
| 20,863.9 |
| 20,776.8 |
| 20,554.2 |
| 20,340.7 |
| 21,264.9 |
| 21,073.9 |
| 13,339.3 |
| 13,160.5 |
| 12,585.1 |
| 12,304.8 |
| 10,687.4 |
| 16,254.6 |
| 16,096.4 |
| 15,856.2 |
| 15,416.8 |
| 10,877.7 |
| 10,380.9 |
| 9,955.6 |
| 9,659.9 |
| 13,458.3 |
| 13,255.6 |
| 12,881.2 |
| 12,496.5 |
| 10,924.9 |
| 10,814.0 |
| 10,567.4 |
| 10,329.9 |
| 11,230.0 |
| 11,015.0 |