| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | - | - | - | - | - | - | 19,912.3 | 787.8 | 630.3 | 963.7 | 790.8 | 3,005.6 | 3,115.2 | 1,678.7 | 537.0 | 1,633.0 | 1,721.9 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | 19,912.3 | 787.8 | 630.3 | 963.7 | 790.8 | 3,005.6 | 3,115.2 | 1,678.7 | 537.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,913.0 | 3,537.0 | 3,922.0 | 4,102.0 | 4,631.0 | 4,045.0 | 3,191.0 | 3,029.8 | 3,521.8 | 3,186.1 | 2,985.1 | 3,445.8 | 3,451.6 | 3,267.3 | 3,049.9 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,489.0 | 2,330.0 | 2,594.0 | 2,765.0 | 2,767.0 | 2,292.0 | 1,628.0 | 1,631.4 | 1,840.8 | 1,709.4 | 1,573.1 | 1,782.8 | 1,783.5 | 1,813.4 | 1,781.4 | 1,165.6 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,298.0 | 9,091.0 | 8,379.0 | 7,142.0 | 7,255.0 | 6,444.0 | 5,063.0 | 4,702.7 | 4,974.0 | 4,317.3 | 3,989.7 | 4,708.9 | 4,510.8 | 4,103.2 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 18,416.0 | 15,500.0 | 16,707.0 | 19,086.0 | 22,168.0 | 21,193.0 | 21,517.0 | 9,688.5 | 10,327.4 | 9,674.2 | 12,025.2 | 3,401.5 | 3,436.7 | 5,287.6 | 5,206.8 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.0 | 8.2 | 8.1 | 8.1 | 8.0 | 7.9 | 7.9 | 7.7 | 7.6 | 7.3 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 18,418.0 | 16,005.0 | 18,402.0 | 19,677.0 | 22,176.0 | 21,204.0 | 21,729.0 | 9,740.3 | 10,522.1 | 12,269.0 | 12,870.4 | 3,473.4 | 3,499.0 | 5,343.1 | 5,305.2 | 2,824.7 | ||||
| - |
| - |
| - |
| - |
| - |
| 5,539.3 |
| 4,367.7 |
| 19,912.3 |
| 14,252.1 |
| 5,433.6 |
| - |
| - |
| 776.2 |
| 904.0 |
| 1,045.7 |
| 630.3 |
| 648.6 |
| 726.4 |
| 803.9 |
| 963.7 |
| 971.4 |
| 664.3 |
| 790.8 |
| 3,342.0 |
| 2,511.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,539.3 | 4,367.7 | 19,912.3 | 14,252.1 | 5,433.6 | - | - | 776.2 | 904.0 | 1,045.7 | 630.3 | 648.6 | 726.4 | 803.9 | 963.7 | 971.4 | 664.3 | 790.8 | 3,342.0 | 2,511.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,819.0 | 3,913.0 | 3,755.0 | 3,564.0 | 3,506.0 | 3,537.0 | 3,507.0 | 3,298.0 | 3,379.0 | 3,922.0 | 4,201.0 | 4,199.0 | 4,313.0 | - | 4,527.0 | 4,407.0 | 4,631.0 | 4,103.0 | 3,949.0 | 4,045.0 | 3,378.4 | 3,433.3 | 3,191.4 | 3,467.1 | 3,481.6 | - | - | 3,323.1 | 3,296.6 | 3,270.7 | 3,521.8 | 3,254.6 | 3,214.8 | 3,034.9 | 3,186.1 | 3,081.8 | 3,871.2 | 2,985.1 | 3,565.2 | 3,446.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,608.0 | 2,489.0 | 2,674.0 | 2,689.0 | 2,532.0 | 2,330.0 | 2,678.0 | 2,671.0 | 2,645.0 | 2,594.0 | 3,024.0 | 3,183.0 | 3,383.0 | - | 3,257.0 | 3,072.0 | 2,767.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,892.3 | 1,791.7 | 1,764.9 | 1,709.4 | 1,712.2 | 2,237.7 | 1,573.1 | 1,912.2 | 1,897.2 |
| Prepaid Expenses | 1,807.0 | 1,739.0 | 1,649.0 | 1,789.0 | 1,494.0 | 1,552.0 | 1,248.0 | 1,266.0 | 1,317.0 | 1,557.0 | 1,703.0 | 1,504.0 | 1,457.0 | - | 1,461.0 | 1,474.0 | 1,664.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,935.0 | 12,756.0 | 9,606.0 | 10,999.0 | 9,525.0 | 9,497.0 | 10,060.0 | 9,609.0 | 14,372.0 | 13,937.0 | 21,205.0 | 17,461.0 | 16,532.0 | - | 13,229.0 | 12,670.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 4,832.0 | 4,767.0 | 4,666.0 | 4,561.0 | 4,309.0 | 4,101.0 | 4,202.0 | 4,050.0 | 3,956.0 | 3,826.0 | 4,122.0 | 4,120.0 | 4,022.0 | - | 3,538.0 | 3,517.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,468.0 | 5,531.0 | 5,376.0 | 5,309.0 | 5,110.0 | 4,990.0 | 4,843.0 | 4,643.0 | 4,562.0 | 4,553.0 | 4,302.0 | 4,176.0 | 4,065.0 | - | 3,794.0 | 3,815.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 42,765.0 | 43,151.0 | 42,948.0 | 42,991.0 | 41,657.0 | 40,497.0 | 42,173.0 | 40,805.0 | 40,846.0 | 41,608.0 | 39,155.0 | 39,576.0 | 39,856.0 | 35,850.0 | 39,276.0 | 40,663.0 | 41,184.0 | 35,590.0 | ||||||||||||||||||||||
| Intangible Assets | 17,166.0 | 17,817.0 | 18,097.0 | 18,629.0 | 18,885.0 | 18,568.0 | 19,854.0 | 19,545.0 | 19,888.0 | 20,746.0 | 18,786.0 | 19,317.0 | 19,976.0 | - | 20,907.0 | 22,146.0 | 22,843.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,200.0 | 1,200.0 | 1,200.0 | 1,100.0 | 1,100.0 | 1,100.0 | 1,200.0 | 1,100.0 | 1,100.0 | 1,100.0 | 1,000.0 | 1,000.0 | 1,100.0 | - | 1,000.0 | 1,000.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4,210.0 | 4,209.0 | 3,870.0 | 3,692.0 | 3,939.0 | 3,990.0 | 3,685.0 | 3,953.0 | 3,734.0 | 3,644.0 | 4,286.0 | 4,372.0 | 4,611.0 | - | 4,600.0 | 4,098.0 | 3,719.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 83,544.0 | 83,464.0 | 79,897.0 | 81,620.0 | 79,116.0 | 77,542.0 | 80,615.0 | 78,555.0 | 83,402.0 | 84,488.0 | 87,734.0 | 84,902.0 | 85,040.0 | - | 81,806.0 | 83,392.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 923.0 | 2.0 | 23.0 | 502.0 | 501.0 | 505.0 | 1,200.0 | 701.0 | 1,746.0 | 1,695.0 | 2,547.0 | 1,590.0 | 1,571.0 | - | 10.0 | 10.0 | 8.0 | 23.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 4,747.0 | 4,961.0 | 4,603.0 | 4,565.0 | 4,422.0 | 4,540.0 | 4,543.0 | 4,355.0 | 4,353.0 | 4,813.0 | 4,926.0 | 4,858.0 | 5,078.0 | - | 5,127.0 | 5,180.0 | 5,563.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 7,460.0 | 6,807.0 | 6,324.0 | 6,792.0 | 6,645.0 | 6,798.0 | 7,339.0 | 6,701.0 | 7,778.0 | 8,274.0 | 9,367.0 | 8,404.0 | 8,730.0 | - | 7,556.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 17,561.0 | 18,416.0 | 16,833.0 | 16,853.0 | 15,976.0 | 15,500.0 | 16,324.0 | 16,309.0 | 16,417.0 | 16,707.0 | 19,513.0 | 18,285.0 | 18,261.0 | - | 20,052.0 | 21,768.0 | 22,168.0 | 20,400.0 | 20,267.0 | 21,193.0 | 22,370.0 | 22,737.2 | 21,516.7 | 16,536.2 | 10,144.4 | - | - | 10,558.0 | 11,145.6 | 10,410.7 | 10,327.4 | 10,726.8 | 11,422.5 | 9,729.3 | 9,674.2 | 7,503.1 | 12,194.7 | 12,025.2 | 3,052.7 | 3,053.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5,566.0 | 5,700.0 | 5,660.0 | 5,633.0 | 5,638.0 | 5,694.0 | 5,647.0 | 5,643.0 | 5,760.0 | 6,017.0 | 6,439.0 | 6,489.0 | 6,563.0 | - | 7,597.0 | 7,715.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 30,587.0 | 30,923.0 | 28,817.0 | 29,278.0 | 28,259.0 | 27,992.0 | 29,310.0 | 28,653.0 | 29,955.0 | 30,998.0 | 35,319.0 | 33,178.0 | 33,554.0 | - | 35,205.0 | 37,030.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | - | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.5 | 8.4 | 8.4 | 8.3 | 8.3 | - | - | 8.2 | 8.2 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.0 | 8.0 | 8.0 | 8.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 47,637.0 | 46,891.0 | 45,920.0 | 45,239.0 | 44,913.0 | 44,188.0 | 43,296.0 | 42,673.0 | 41,962.0 | 41,074.0 | 42,272.0 | 41,344.0 | 40,437.0 | - | 35,808.0 | 34,332.0 | 32,827.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (593.0) | (207.0) | (590.0) | (569.0) | (1,612.0) | (3,218.0) | (1,310.0) | (2,591.0) | (2,744.0) | (1,748.0) | (3,959.0) | (3,576.0) | (2,766.0) | - | (2,745.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 8.0 | 7.0 | 9.0 | 8.0 | 8.0 | 7.0 | 6.0 | 5.0 | 5.0 | 4.0 | 8.0 | 8.0 | 8.0 | - | 7.0 | 6.0 | 10.0 | 10.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 52,949.0 | 52,534.0 | 51,071.0 | 52,334.0 | 50,849.0 | 49,543.0 | 51,299.0 | 49,897.0 | 53,442.0 | 53,486.0 | 52,407.0 | 51,716.0 | 51,478.0 | - | 46,594.0 | 46,356.0 | ||||||||||||||||||||||||
| Total Equity | 52,957.0 | 52,541.0 | 51,080.0 | 52,342.0 | 50,857.0 | 49,550.0 | 51,305.0 | 49,902.0 | 53,447.0 | 53,490.0 | 52,415.0 | 51,724.0 | 51,486.0 | - | 46,601.0 | 46,362.0 | 45,177.0 | 42,766.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 18,484.0 | 18,418.0 | 16,856.0 | 17,355.0 | 16,477.0 | 16,005.0 | 17,524.0 | 17,010.0 | 18,163.0 | 18,402.0 | 22,060.0 | 19,875.0 | 19,832.0 | - | 20,062.0 | 21,778.0 | 22,176.0 | 20,423.0 | 20,277.0 | 21,204.0 | 22,387.2 | 25,971.5 | 21,729.1 | 17,604.8 | 10,298.1 | - | - | 10,617.8 | 11,320.7 | 10,509.4 | 10,522.1 | 10,909.0 | 11,592.0 | 11,950.3 | 12,269.0 | 8,312.2 | 12,391.7 | 12,870.4 | 3,162.8 | 3,177.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 6,475.0 | 5,949.0 | 3,282.0 | 4,207.0 | 2,880.0 | 2,699.0 | 2,721.0 | 2,908.0 | 6,594.0 | 5,663.0 | 11,838.0 | 9,057.0 | 7,802.0 | - | 5,673.0 | 5,123.0 | 3,508.0 | |||||||||||||||||||||||
| Book Value | 52,949.0 | 52,534.0 | 51,071.0 | 52,334.0 | 50,849.0 | 49,543.0 | 51,299.0 | 49,897.0 | 53,442.0 | 53,486.0 | 52,407.0 | 51,716.0 | 51,478.0 | - | 46,594.0 | 46,356.0 | 45,167.0 | 42,756.0 | ||||||||||||||||||||||
| Tangible Book Value | (6,982.0) | (8,434.0) | (9,974.0) | (9,286.0) | (9,693.0) | (9,522.0) | (10,728.0) | (10,453.0) | (7,292.0) | (8,868.0) | (5,534.0) | (7,177.0) | (8,354.0) | - | (13,589.0) | (16,453.0) | (18,860.0) | |||||||||||||||||||||||
| 392.9 |
| 239.1 |
| 317.8 |
| - |
| - |
| - |
| - |
| - |
| 1,633.0 |
| 1,721.9 |
| 392.9 |
| 239.1 |
| 317.8 |
| 2,098.0 |
| 1,852.0 |
| 1,894.6 |
| - |
| - |
| 953.5 |
| 1,142.3 |
| - |
| - |
| Prepaid Expenses | 1,739.0 | 1,552.0 | 1,557.0 | 1,741.0 | 1,664.0 | 1,430.0 | 865.0 | 858.0 | 857.1 | 805.9 | 889.5 | 952.7 | 763.4 | 828.4 | 904.1 | 1,168.9 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12,756.0 | 9,497.0 | 13,937.0 | 15,883.0 | 11,648.0 | 13,802.0 | 25,596.0 | 7,093.8 | 6,850.0 | 6,665.1 | 7,836.7 | 9,431.3 | 9,113.7 | 7,587.8 | 6,272.4 | 6,065.5 | 5,220.6 | 4,187.1 | - | - |
| 3,767.0 |
| 2,564.9 |
| 2,621.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,767.0 | 4,101.0 | 3,826.0 | 3,433.0 | 3,465.0 | 3,182.0 | 2,761.0 | 2,453.1 | 2,519.4 | 1,963.3 | 1,687.0 | 2,537.0 | 2,299.5 | 1,962.3 | 1,666.0 | 1,435.1 | 1,508.0 | - | - | - |
| Property,Plant & Equipment Net | 5,531.0 | 4,990.0 | 4,553.0 | 3,709.0 | 3,530.0 | 3,262.0 | 2,302.0 | 2,250.0 | 2,223.4 | 2,354.0 | 2,302.7 | 1,665.8 | 2,211.3 | 2,140.9 | 2,101.0 | 1,129.8 | 1,113.4 | 1,108.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 43,151.0 | 40,497.0 | 41,608.0 | 37,276.0 | 38,682.0 | 35,420.0 | 22,713.0 | 22,581.0 | 21,768.6 | 23,826.9 | 21,014.9 | 11,575.1 | 14,717.2 | 15,462.0 | 14,474.3 | 10,393.7 | 9,452.5 | 8,934.5 | 8,964.9 | - |
| Intangible Assets | 17,817.0 | 18,568.0 | 20,746.0 | 19,821.0 | 22,843.0 | 21,282.0 | 9,750.0 | 10,282.8 | 11,667.1 | 11,818.0 | 10,545.3 | 7,059.5 | 6,247.7 | 6,344.0 | 5,840.2 | 3,307.7 | 2,653.6 | 2,519.4 | - | - |
| Operating Lease Right Of Use Assets | 1,214.0 | 1,084.0 | 1,052.0 | 884.0 | 1,041.0 | 942.0 | 764.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4,209.0 | 3,990.0 | 3,644.0 | 4,160.0 | 3,719.0 | 2,395.0 | 1,721.0 | 571.0 | 538.3 | 631.3 | 845.3 | 1,016.7 | 1,061.3 | 858.0 | 739.7 | 809.1 | 1,066.0 | 464.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 83,464.0 | 77,542.0 | 84,488.0 | 84,350.0 | 83,184.0 | 76,161.0 | 62,082.0 | 47,833.0 | 46,648.6 | 45,295.3 | 48,222.2 | 36,991.7 | 34,672.2 | 32,941.0 | 29,949.5 | 22,217.1 | 19,595.4 | 17,490.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 2.0 | 505.0 | 1,695.0 | 591.0 | 8.0 | 11.0 | 212.0 | 51.8 | 194.7 | 2,594.8 | 845.2 | 71.9 | 62.3 | 55.5 | 98.4 | 40.8 | 44.2 | 66.2 | - | - |
| Deferred Revenue Current | 1,353.0 | 1,299.0 | 1,465.0 | 1,456.0 | 1,613.0 | 1,212.0 | 688.0 | 685.2 | 666.0 | 539.8 | 457.0 | 573.1 | 686.5 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 199.0 | 173.0 | 180.0 | 167.0 | 207.0 | 189.0 | 158.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4,961.0 | 4,540.0 | 4,813.0 | 4,815.0 | 5,563.0 | 5,342.0 | 3,205.0 | 2,689.3 | 3,087.7 | 2,794.2 | 2,609.4 | 3,191.5 | 2,686.9 | 2,604.3 | 2,651.2 | 2,155.1 | 1,708.5 | 1,570.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,807.0 | 6,798.0 | 8,274.0 | 8,389.0 | 8,140.0 | 7,402.0 | 4,932.0 | 4,841.5 | 4,792.3 | 6,874.0 | 6,170.4 | 5,396.4 | 4,527.4 | 4,206.1 | 4,172.0 | 3,320.7 | 2,761.0 | 2,745.1 | - | - |
| 2,783.9 |
| 2,889.0 |
| 2,553.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,079.0 | 968.0 | 954.0 | 772.0 | 889.0 | 785.0 | 639.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 231.0 | 232.0 | 249.0 | 221.0 | 213.0 | 205.0 | 118.0 | 113.8 | 104.9 | 92.7 | 76.5 | 151.8 | 170.2 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | 1,052.0 | 1,222.9 | 1,226.2 | 1,303.1 | 869.1 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5,700.0 | 5,694.0 | 6,017.0 | 6,498.0 | 7,699.0 | 7,789.0 | 5,351.0 | 4,701.6 | 5,161.1 | 5,670.3 | 5,750.0 | 4,584.4 | 4,256.7 | 4,363.4 | 3,598.9 | 2,339.8 | 2,315.3 | 2,383.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 30,923.0 | 27,992.0 | 30,998.0 | 34,260.0 | 38,007.0 | 36,384.0 | 31,800.0 | 19,608.0 | 20,280.8 | 22,218.5 | 24,458.2 | 13,541.9 | 12,220.8 | 13,857.1 | 12,977.7 | 8,444.4 | 7,965.2 | 7,681.6 | - | - |
| 3.6 |
| 3.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 46,891.0 | 44,188.0 | 41,074.0 | 39,205.0 | 32,827.0 | 27,159.0 | 24,166.0 | 25,163.0 | 22,806.1 | 20,703.5 | 21,012.3 | 20,323.0 | 18,005.3 | 15,379.9 | 13,056.9 | 10,945.9 | 9,205.1 | 8,095.2 | - | - |
| Accumulated Other Comprehensive Income | (207.0) | (3,218.0) | (1,748.0) | (2,872.0) | (1,027.0) | (368.0) | (3,068.0) | (2,791.0) | (2,145.0) | (3,021.7) | (2,311.2) | (1,433.7) | 214.5 | (59.2) | (36.9) | 345.4 | 346.9 | (103.1) | 542.7 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 7.0 | 7.0 | 4.0 | 8.0 | 10.0 | 11.0 | 11.0 | 12.3 | 9.6 | 74.0 | 73.7 | 71.7 | 66.1 | 67.4 | 67.0 | 61.8 | - | - | - | - |
| Total Stockholders Equity | 52,534.0 | 49,543.0 | 53,486.0 | 50,082.0 | 45,167.0 | 39,766.0 | 30,271.0 | 28,214.4 | 26,358.2 | 23,002.8 | 23,690.3 | 23,378.1 | 22,385.3 | 19,016.5 | 16,904.8 | 13,711.0 | 11,630.2 | 9,808.6 | - | - |
| Total Equity | 52,541.0 | 49,550.0 | 53,490.0 | 50,090.0 | 45,177.0 | 39,777.0 | 30,282.0 | 28,225.0 | 26,367.8 | 23,076.8 | 23,764.0 | 23,449.8 | 22,451.4 | 19,083.9 | 16,971.8 | 13,772.8 | 11,630.2 | 9,808.6 | - | - |
| 2,933.2 |
| 2,619.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 1,816.7 | 8,952.5 | 9,891.8 | 11,305.3 | 12,079.6 | 467.8 | 383.8 | 3,664.4 | 4,768.2 | 1,191.7 | 1,211.3 | 2,226.5 | - | - |
| Working Capital | 5,949.0 | 2,699.0 | 5,663.0 | 7,494.0 | 3,508.0 | 6,400.0 | 20,664.0 | 2,252.3 | 2,057.7 | (208.9) | 1,666.3 | 4,034.9 | 4,586.3 | 3,381.7 | 2,100.4 | 2,744.8 | 2,459.7 | 1,442.0 | - | - |
| Book Value | 52,534.0 | 49,543.0 | 53,486.0 | 50,082.0 | 45,167.0 | 39,766.0 | 30,271.0 | 28,214.4 | 26,358.2 | 23,002.8 | 23,690.3 | 23,378.1 | 22,385.3 | 19,016.5 | 16,904.8 | 13,711.0 | 11,630.2 | 9,808.6 | - | - |
| Tangible Book Value | (8,434.0) | (9,522.0) | (8,868.0) | (7,015.0) | (16,358.0) | (16,936.0) | (2,192.0) | (4,649.4) | (7,077.5) | (12,642.1) | (7,869.9) | 4,743.5 | 1,420.4 | (2,789.5) | (3,409.7) | 9.6 | (475.9) | (1,645.4) | - | - |
| 1,420.0 |
| 1,309.0 |
| 1,430.0 |
| 833.2 |
| 766.6 |
| 864.6 |
| 610.8 |
| 632.6 |
| - |
| - |
| 701.8 |
| 732.0 |
| 809.6 |
| 857.1 |
| 464.7 |
| 523.7 |
| 715.2 |
| 805.9 |
| 727.8 |
| 974.0 |
| 889.5 |
| 835.1 |
| 919.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,648.0 |
| 15,392.0 |
| 14,012.0 |
| 13,802.0 |
| 12,343.8 |
| 11,142.6 |
| 25,596.6 |
| 20,353.7 |
| 11,603.7 |
| - |
| - |
| 6,830.5 |
| 6,913.1 |
| 7,075.1 |
| 6,850.0 |
| 6,260.2 |
| 6,256.6 |
| 6,318.9 |
| 6,665.1 |
| 6,493.2 |
| 7,747.2 |
| 7,836.7 |
| 9,654.5 |
| 8,774.4 |
| 3,465.0 |
| 3,331.0 |
| 3,212.0 |
| 3,182.0 |
| 2,880.8 |
| 2,739.6 |
| 2,761.4 |
| 3,023.3 |
| 2,999.2 |
| - |
| - |
| 2,739.6 |
| 2,689.4 |
| 2,652.0 |
| 2,519.4 |
| 2,373.3 |
| 2,226.0 |
| 2,089.9 |
| 1,963.3 |
| 1,987.5 |
| 2,861.8 |
| 1,687.0 |
| 2,679.5 |
| 2,577.4 |
| 3,790.0 |
| 3,410.0 |
| 3,266.0 |
| 3,262.0 |
| 2,972.9 |
| 2,988.5 |
| 2,302.0 |
| 2,519.6 |
| 2,541.6 |
| - |
| - |
| 2,462.3 |
| 2,492.9 |
| 2,475.9 |
| 2,454.6 |
| 2,424.9 |
| 2,422.8 |
| 2,408.7 |
| 2,354.0 |
| 2,255.1 |
| 2,872.5 |
| 2,302.7 |
| 2,161.3 |
| 2,135.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,880.0 |
| 35,420.0 |
| 33,227.1 |
| 33,725.5 |
| 22,712.5 |
| 25,724.8 |
| 26,074.5 |
| - |
| - |
| 26,035.0 |
| 25,916.5 |
| 25,437.9 |
| 25,138.6 |
| 24,783.8 |
| 24,523.6 |
| 24,015.0 |
| 23,826.9 |
| 21,580.9 |
| 25,485.4 |
| 21,014.9 |
| 16,935.1 |
| 16,711.5 |
| 20,517.0 |
| 20,393.0 |
| 21,282.0 |
| 20,444.5 |
| 18,512.6 |
| 9,749.7 |
| 11,145.9 |
| 11,424.1 |
| - |
| - |
| 11,814.4 |
| 12,185.9 |
| 11,581.0 |
| 11,667.1 |
| 11,693.3 |
| 11,749.9 |
| 11,816.8 |
| 11,818.0 |
| 10,307.9 |
| 11,263.8 |
| 10,545.3 |
| 7,097.3 |
| 7,358.4 |
| 1,000.0 |
| 968.0 |
| 945.0 |
| 942.0 |
| 870.0 |
| 827.0 |
| 764.0 |
| 956.1 |
| 924.9 |
| 971.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,118.0 |
| 2,875.0 |
| 2,395.0 |
| 2,280.1 |
| 2,561.1 |
| 1,720.8 |
| 1,787.1 |
| 1,678.1 |
| - |
| - |
| 577.3 |
| 547.4 |
| 575.3 |
| 538.3 |
| 689.1 |
| 693.9 |
| 685.7 |
| 631.3 |
| 660.4 |
| 1,016.7 |
| 845.3 |
| 1,138.6 |
| 1,092.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83,184.0 |
| 78,027.0 |
| 75,426.0 |
| 76,161.0 |
| 71,268.4 |
| 68,930.3 |
| 62,081.6 |
| 61,531.1 |
| 53,322.0 |
| - |
| - |
| 47,719.5 |
| 48,055.8 |
| 47,145.2 |
| 46,648.6 |
| 45,851.3 |
| 45,646.8 |
| 45,245.1 |
| 45,295.3 |
| 41,297.5 |
| 48,385.6 |
| 48,222.2 |
| 36,986.8 |
| 36,072.3 |
| 10.0 |
| 11.0 |
| 17.2 |
| 3,234.3 |
| 212.4 |
| 1,068.6 |
| 153.7 |
| - |
| - |
| 59.8 |
| 175.1 |
| 98.7 |
| 194.7 |
| 182.2 |
| 169.5 |
| 2,221.0 |
| 2,594.8 |
| 809.1 |
| 197.0 |
| 845.2 |
| 110.1 |
| 123.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.0 |
| 185.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,835.0 |
| 4,825.0 |
| 5,342.0 |
| 3,984.1 |
| 3,483.0 |
| 3,205.3 |
| 3,258.6 |
| 3,190.2 |
| - |
| - |
| 2,835.9 |
| 2,843.3 |
| 2,765.2 |
| 3,087.7 |
| 2,703.5 |
| 2,606.1 |
| 2,379.9 |
| 2,794.2 |
| 2,599.8 |
| 3,205.5 |
| 2,609.4 |
| 3,201.4 |
| 3,096.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,547.0 |
| 8,140.0 |
| 6,825.0 |
| 6,824.0 |
| 7,402.0 |
| 5,599.9 |
| 8,465.6 |
| 4,932.1 |
| 5,934.0 |
| 5,008.0 |
| - |
| - |
| 4,465.3 |
| 4,605.4 |
| 4,442.9 |
| 4,792.3 |
| 4,387.5 |
| 4,202.6 |
| 6,003.1 |
| 6,874.0 |
| 4,763.4 |
| 5,321.3 |
| 6,170.4 |
| 5,055.6 |
| 4,952.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 817.0 |
| 780.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,699.0 |
| 8,036.0 |
| 7,905.0 |
| 7,789.0 |
| 7,025.6 |
| 6,661.1 |
| 5,350.9 |
| 5,865.3 |
| 5,956.4 |
| - |
| - |
| 5,011.0 |
| 5,080.4 |
| 5,089.8 |
| 5,161.1 |
| 5,356.4 |
| 5,426.5 |
| 5,721.6 |
| 5,670.3 |
| 5,766.6 |
| 6,292.5 |
| 5,750.0 |
| 4,706.5 |
| 4,675.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38,007.0 |
| 35,261.0 |
| 34,996.0 |
| 36,384.0 |
| 34,995.4 |
| 37,864.3 |
| 31,799.7 |
| 28,335.5 |
| 21,108.8 |
| - |
| - |
| 20,034.3 |
| 20,831.4 |
| 19,943.4 |
| 20,280.8 |
| 20,470.7 |
| 21,051.6 |
| 21,454.0 |
| 22,218.5 |
| 18,033.1 |
| 23,808.5 |
| 24,458.2 |
| 12,814.8 |
| 12,681.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,264.0 |
| 28,670.0 |
| 27,159.0 |
| 25,373.5 |
| 24,608.6 |
| 24,166.3 |
| 26,481.2 |
| 25,955.0 |
| - |
| - |
| 24,528.7 |
| 23,977.2 |
| 23,415.4 |
| 22,806.1 |
| 22,047.1 |
| 21,572.3 |
| 21,112.4 |
| 20,703.5 |
| 20,043.1 |
| 21,660.6 |
| 21,012.3 |
| 21,397.2 |
| 20,797.3 |
| (1,376.0) |
| (1,027.0) |
| (675.0) |
| (1,322.0) |
| (368.0) |
| (1,863.0) |
| (2,791.0) |
| (3,068.0) |
| (3,088.3) |
| (2,844.3) |
| - |
| (2,145.4) |
| (2,635.7) |
| (2,479.2) |
| (1,844.7) |
| (1,994.2) |
| (2,151.8) |
| (2,414.5) |
| (2,705.2) |
| (3,021.7) |
| (2,122.3) |
| (2,236.5) |
| (2,311.2) |
| (2,032.1) |
| (2,107.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 11.0 |
| 11.2 |
| 11.3 |
| 11.3 |
| 693.3 |
| 12.0 |
| - |
| - |
| 11.8 |
| 12.1 |
| 11.9 |
| 9.6 |
| 5.2 |
| 5.2 |
| 5.3 |
| 74.0 |
| 72.8 |
| 72.4 |
| 73.7 |
| 70.8 |
| 69.7 |
| 45,167.0 |
| 42,756.0 |
| 40,419.0 |
| 39,766.0 |
| 36,261.7 |
| 31,055.1 |
| 30,270.6 |
| 32,502.3 |
| 32,201.2 |
| - |
| - |
| 27,673.4 |
| 27,212.3 |
| 27,189.9 |
| 26,358.2 |
| 25,375.4 |
| 24,590.0 |
| 23,785.8 |
| 23,002.8 |
| 23,191.6 |
| 24,504.7 |
| 23,690.3 |
| 24,101.2 |
| 23,321.0 |
| 40,430.0 |
| 39,777.0 |
| 36,273.0 |
| 31,066.0 |
| 30,281.9 |
| 33,195.6 |
| 32,213.2 |
| - |
| - |
| 27,685.2 |
| 27,224.4 |
| 27,201.8 |
| 26,367.8 |
| 25,380.6 |
| 24,595.2 |
| 23,791.1 |
| 23,076.8 |
| 23,264.4 |
| 24,577.1 |
| 23,764.0 |
| 24,172.0 |
| 23,390.7 |
| - |
| 16,847.9 |
| 21,603.8 |
| 1,816.8 |
| 3,352.7 |
| 4,864.5 |
| - |
| - |
| 9,841.6 |
| 10,416.7 |
| 9,463.7 |
| 9,891.8 |
| 10,260.4 |
| 10,865.6 |
| 11,146.4 |
| 11,305.3 |
| 7,340.8 |
| 11,727.4 |
| 12,079.6 |
| (179.2) |
| 666.5 |
| 8,567.0 |
| 7,188.0 |
| 6,400.0 |
| 6,743.9 |
| 2,677.0 |
| 20,664.5 |
| 14,419.7 |
| 6,595.7 |
| - |
| - |
| 2,365.2 |
| 2,307.7 |
| 2,632.2 |
| 2,057.7 |
| 1,872.7 |
| 2,054.0 |
| 315.8 |
| (208.9) |
| 1,729.8 |
| 2,425.9 |
| 1,666.3 |
| 4,598.9 |
| 3,821.7 |
| 40,419.0 |
| 39,766.0 |
| 36,261.7 |
| 31,055.1 |
| 30,270.6 |
| 32,502.3 |
| 32,201.2 |
| - |
| - |
| 27,673.4 |
| 27,212.3 |
| 27,189.9 |
| 26,358.2 |
| 25,375.4 |
| 24,590.0 |
| 23,785.8 |
| 23,002.8 |
| 23,191.6 |
| 24,504.7 |
| 23,690.3 |
| 24,101.2 |
| 23,321.0 |
| (13,351.0) |
| (14,854.0) |
| (16,936.0) |
| (17,409.9) |
| (21,183.0) |
| (2,191.6) |
| (4,368.4) |
| (5,297.4) |
| - |
| - |
| (10,176.0) |
| (10,890.1) |
| (9,829.0) |
| (10,447.5) |
| (11,101.7) |
| (11,683.5) |
| (12,046.0) |
| (12,642.1) |
| (8,697.2) |
| (12,244.5) |
| (7,869.9) |
| 68.8 |
| (748.9) |