| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 135.4 | 26.7 | 53.9 | 374.6 | 66.8 | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 3.2 | 1.7 | 3.3 | 17.9 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 92.4 | 92.0 | 71.0 | 78.3 |
| Cash And Short Term Investments | 135.4 | 26.7 | 53.9 | 374.6 | 66.8 | - | - | - | - | - | - | - | - | - | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 1,847.1 | 1,651.3 | 1,431.5 | 1,517.1 | 1,226.1 | 1,195.9 | 989.4 | 994.1 | 925.1 | 847.3 | 775.5 | 856.3 | 765.4 | 792.8 | 488.0 | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 1,859.7 | 1,736.9 | 1,869.2 | 2,113.9 | 1,672.2 | 1,370.6 | 1,147.9 | 1,120.0 | 1,085.0 | 884.5 | 813.6 | 868.2 | 742.3 | 764.4 | 633.3 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 26,872.4 | 25,701.6 | 23,588.6 | 19,724.0 | 17,023.6 | 15,125.9 | 13,770.8 | 12,248.7 | 11,775.9 | 8,829.4 | 8,805.6 | 8,568.4 | 7,776.8 | 7,200.2 | 4,614.9 | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | 1,789.1 | 1,789.1 | 1,729.3 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.3 | 1,666.8 | 1,665.4 | 1,662.5 | 980.3 | 978.9 |
| Supplementary Data | ||||||||||||||||
| Total Debt | 28,265.4 | 26,704.8 | 24,413.5 | 21,044.1 | 18,216.7 | 16,179.1 | 14,098.2 | 13,086.1 | 12,325.5 | 9,603.2 | 9,034.5 | 8,814.0 | 8,310.2 | 7,963.5 | 4,946.5 | 4,699.2 |
| (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 | 270.2 | 135.4 | 259.3 | 343.7 | 111.4 | 26.7 | 97.9 | - | - | 53.9 | 78.8 | 42.2 | 36.0 | 374.6 | 485.7 | |||||||||||||||||||||||||
| - |
| 523.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 353.0 | 315.4 | 355.8 | 382.6 | 369.8 | 252.4 | 342.1 | 261.0 | 138.0 | 215.3 | 129.0 | 226.2 | 197.7 | 199.9 | 112.6 | 100.4 |
| Assets Held For Sale | 0.0 | 56.3 | 0.0 | - | - | - | - | 0.0 | 219.6 | 0.0 | - | - | - | - | - | - |
| Total Current Assets | 5,077.2 | 5,076.1 | 4,248.0 | 4,223.2 | 3,270.1 | 3,130.1 | 2,414.5 | 2,292.2 | 2,487.1 | 2,477.7 | 2,618.8 | 2,692.5 | 2,087.0 | 2,227.3 | 1,357.5 | 1,507.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | 317.1 | 320.3 | 337.8 | 366.5 | 460.3 | 456.6 | 449.1 | 417.5 | 585.4 | 544.6 | 516.5 | 515.0 | 488.5 | 400.3 | 60.3 | 51.2 |
| Equity Method Investments | 166.2 | 168.7 | 660.5 | 2,176.1 | 1,436.3 | 1,107.1 | 871.6 | 464.3 | 277.6 | 236.9 | 48.0 | - | - | - | 2.1 | 2.0 |
| Goodwill | 4,233.8 | 3,571.3 | 4,532.1 | 4,522.6 | 4,477.3 | 4,446.0 | 4,427.0 | 4,427.3 | 4,427.3 | 3,519.4 | 3,519.4 | 3,519.4 | 3,519.4 | 3,519.4 | 300.0 | 287.6 |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 47.4 | 56.1 | 53.5 | 56.9 | 47.2 | 55.2 | 49.9 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 997.9 | 811.5 | 592.1 | 541.3 | 611.8 | 583.9 | 512.2 | 398.4 | 605.7 | 522.3 | 295.2 | 312.4 | 365.7 | 327.8 | 172.6 | 179.3 |
| Total Non-Current Assets | - | - | - | - | - | - | 11,123.9 | 10,338.6 | 10,115.8 | 8,225.0 | 8,069.1 | 8,400.9 | 8,132.3 | 9,470.5 | 3,886.5 | 3,397.9 |
| Total Assets | 63,786.7 | 59,594.5 | 55,612.2 | 53,230.9 | 48,492.1 | 46,099.6 | 41,123.9 | 38,241.3 | 36,220.4 | 32,053.2 | 30,580.3 | 29,740.4 | 27,795.5 | 28,302.8 | 15,647.1 | 14,472.6 |
| 417.3 |
| Short Term Debt | 1,392.9 | 1,003.2 | 824.8 | 1,320.1 | 1,193.1 | 1,053.2 | 327.4 | 837.3 | 549.6 | 773.9 | 228.9 | 245.6 | 533.3 | 763.3 | 331.6 | 66.3 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.0 | 10.4 | 9.5 | 9.0 | 10.0 | 9.5 | 8.6 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 894.2 | 853.5 | 821.4 | 989.1 | 830.6 | 809.2 | 836.8 | 823.0 | 738.2 | 684.9 | 678.5 | 668.4 | 702.8 | 861.7 | 390.4 | 167.2 |
| Total Current Liabilities | 7,808.5 | 6,721.0 | 6,341.4 | 6,799.3 | 5,847.0 | 4,915.0 | 3,605.6 | 4,112.9 | 3,589.0 | 3,638.6 | 2,989.8 | 3,134.4 | 3,275.7 | 3,643.7 | 1,947.7 | 1,345.1 |
| 4,632.9 |
| Operating Lease Liabilities Non-Current | 37.4 | 45.7 | 44.0 | 47.9 | 37.2 | 45.7 | 41.3 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5,647.2 | 5,411.2 | 5,303.7 | 5,067.9 | 4,597.1 | 4,095.3 | 3,755.8 | 3,506.0 | 3,297.5 | 5,607.2 | 5,147.7 | 4,467.5 | 4,029.0 | 3,463.3 | 1,868.3 | 1,636.8 |
| Pension Obligations | 100.9 | 95.4 | 123.8 | 135.5 | 242.5 | 1,653.8 | 1,370.2 | 962.5 | 1,228.1 | 1,141.5 | 1,407.3 | 1,638.6 | 896.8 | 2,130.5 | 1,326.0 | 1,050.6 |
| Other Non-Current Liabilities | 1,101.9 | 774.0 | 1,029.2 | 888.1 | 971.1 | 948.5 | 810.6 | 730.1 | 1,073.5 | 853.3 | 871.5 | 874.4 | 923.1 | 967.6 | 420.0 | 447.5 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 9,653.9 | 9,613.6 | 8,717.9 | 8,277.2 | 7,905.2 | 6,976.0 | 7,984.2 | 4,840.4 | 4,384.2 |
| Total Liabilities | 47,589.4 | 44,555.1 | 41,438.4 | 37,757.7 | 33,892.3 | 32,036.0 | 28,493.9 | 26,754.4 | 25,134.1 | 21,341.4 | 20,228.1 | 19,763.6 | 18,184.0 | 19,065.8 | 11,631.4 | 10,660.0 |
| Additional Paid In Capital | 9,937.9 | 9,428.9 | 8,460.9 | 8,401.7 | 8,098.5 | 8,015.7 | 7,087.8 | 6,241.2 | 6,239.9 | 6,250.2 | 6,262.4 | 6,235.8 | 6,192.8 | 6,183.3 | 1,797.9 | 1,777.6 |
| Retained Earnings | 4,505.0 | 3,929.1 | 4,142.5 | 5,527.2 | 5,005.4 | 4,613.2 | 4,177.0 | 3,954.0 | 3,561.1 | 3,175.2 | 2,797.4 | 2,448.7 | 2,126.0 | 1,802.7 | 1,651.9 | 1,452.8 |
| Accumulated Other Comprehensive Income | (20.5) | (26.5) | (33.7) | (39.4) | (42.3) | (76.4) | (65.1) | (60.0) | (66.4) | (65.3) | (66.8) | (74.0) | (46.0) | (72.9) | 70.7 | 43.4 |
| Treasury Stock | 139.4 | 170.8 | 195.7 | 216.2 | 250.9 | 278.0 | 299.1 | 317.8 | 317.8 | 317.8 | 310.0 | (300.5) | (326.5) | (338.6) | (346.7) | (354.7) |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.0 | 1.5 |
| Total Stockholders Equity | 16,197.3 | 15,039.4 | 14,173.9 | 15,473.2 | 14,599.8 | 14,063.6 | 12,630.0 | 11,486.8 | 11,086.2 | 10,711.7 | 10,352.2 | 9,976.8 | 9,611.5 | 9,237.1 | 4,012.7 | 3,811.2 |
| Total Equity | 16,197.3 | 15,039.4 | 14,173.9 | 15,473.2 | 14,599.8 | 14,063.6 | 12,630.0 | 11,486.8 | 11,086.2 | 10,711.7 | 10,352.2 | 9,976.8 | 9,611.5 | 9,237.1 | 4,015.6 | 3,812.6 |
| Net debt | 28,130.0 | 26,678.1 | 24,359.6 | 20,669.5 | 18,149.9 | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (2,731.3) | (1,644.9) | (2,093.4) | (2,576.1) | (2,576.9) | (1,784.9) | (1,191.0) | (1,820.7) | (1,101.9) | (1,160.9) | (371.0) | (441.9) | (1,188.6) | (1,416.4) | (590.2) | 161.9 |
| Book Value | 16,197.3 | 15,039.4 | 14,173.9 | 15,473.2 | 14,599.8 | 14,063.6 | 12,630.0 | 11,486.8 | 11,086.2 | 10,711.7 | 10,352.2 | 9,976.8 | 9,611.5 | 9,237.1 | 4,012.7 | 3,811.2 |
| Tangible Book Value | 11,963.5 | 11,468.1 | 9,641.8 | 10,950.6 | 10,122.5 | 9,617.6 | 8,203.0 | 7,059.6 | 6,659.0 | 7,192.3 | 6,832.8 | 6,457.4 | 6,092.1 | 5,717.6 | 3,712.7 | 3,523.6 |
| - |
| - |
| 66.8 |
| - |
| - |
| - |
| - |
| 730.0 |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 35.5 | 24.4 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 270.2 | 135.4 | 259.3 | 343.7 | 111.4 | 26.7 | 97.9 | - | - | 53.9 | 78.8 | 42.2 | 36.0 | 374.6 | 485.7 | - | - | 66.8 | - | - | - | - | 730.0 | - | - | 15.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,080.8 | 1,847.1 | 1,656.1 | 1,711.9 | 1,868.3 | 1,651.3 | 1,562.5 | 1,473.3 | 1,593.5 | 1,431.5 | 1,430.2 | 1,332.3 | 1,660.1 | 1,517.1 | 1,453.8 | 1,345.9 | 1,468.6 | 1,226.1 | 1,288.8 | 1,224.1 | 1,290.2 | 1,195.9 | 1,113.5 | 996.3 | 1,018.9 | 989.4 | 993.4 | 964.3 | 1,140.3 | 994.1 | 1,091.6 | 967.6 | 1,086.3 | 925.1 | 920.0 | 833.9 | 879.5 | 847.3 | 963.3 | 806.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 389.5 | 353.0 | 352.6 | 234.8 | 282.6 | 315.4 | 414.2 | 365.2 | 387.9 | 355.8 | 374.5 | 378.0 | 468.3 | 382.6 | 333.1 | 289.3 | 350.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 68.5 | 56.8 | 54.7 | 56.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,344.7 | 5,077.2 | 4,858.8 | 4,904.8 | 4,912.0 | 5,076.1 | 4,832.9 | 4,672.6 | 4,880.9 | 4,248.0 | 4,009.1 | 3,721.6 | 4,136.4 | 4,223.2 | 3,919.7 | 3,268.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 322.2 | 317.1 | 321.0 | 316.6 | 324.1 | 320.3 | 339.1 | 331.7 | 334.3 | 337.8 | 327.4 | 327.4 | 332.1 | 366.5 | 377.2 | 400.5 | 423.2 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 166.4 | 949.0 | 741.7 | 660.5 | 2,723.9 | 2,227.3 | 2,302.9 | 2,176.1 | 2,053.4 | 1,719.9 | 1,545.4 | |||||||||||||||||||||||
| Goodwill | 4,233.8 | 4,233.8 | 3,571.3 | 3,571.3 | 3,571.3 | 3,571.3 | 4,526.7 | 4,532.1 | 4,532.1 | 4,532.1 | 4,530.1 | 4,522.6 | 4,522.6 | 4,522.6 | 4,477.8 | 4,477.8 | 4,477.1 | 4,477.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,002.1 | 997.9 | 942.1 | 900.0 | 831.5 | 811.5 | 645.4 | 643.8 | 619.5 | 592.1 | 597.3 | 588.2 | 560.6 | 541.3 | 622.1 | 626.8 | 943.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 64,707.6 | 63,786.7 | 61,702.6 | 60,956.1 | 60,194.7 | 59,594.5 | 58,573.3 | 58,352.5 | 57,322.2 | 55,612.2 | 56,293.3 | 54,539.7 | 54,105.2 | 53,230.9 | 51,599.4 | 49,916.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,662.0 | 1,859.7 | 1,483.6 | 1,512.9 | 1,488.7 | 1,736.9 | 1,562.2 | 1,759.3 | 1,663.7 | 1,869.2 | 1,642.2 | 1,550.0 | 1,821.9 | 2,113.9 | 1,459.6 | 1,353.5 | 1,494.4 | 1,672.2 | 1,289.2 | 1,061.1 | 1,060.9 | 1,370.6 | 1,222.1 | 952.1 | 914.3 | 1,147.9 | 892.1 | 903.4 | 1,006.8 | 1,120.0 | 962.3 | 1,010.4 | 984.3 | 1,085.0 | 794.2 | 587.2 | 745.9 | 884.5 | 679.5 | 631.6 |
| Short Term Debt | 2,643.1 | 1,392.9 | 1,140.0 | 1,950.3 | 1,350.2 | 1,003.2 | 1,442.5 | 1,328.3 | 865.4 | 824.8 | 2,071.9 | 2,062.5 | 1,615.5 | 1,320.1 | 1,610.5 | 1,265.5 | 817.1 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 1,290.2 | 1,274.5 | 676.1 | 849.5 | 1,028.0 | 853.5 | 781.9 | 740.7 | 1,051.0 | 821.4 | 1,108.2 | 929.6 | 1,078.4 | 989.1 | 983.7 | 739.8 | 925.5 | |||||||||||||||||||||||
| Total Current Liabilities | 8,209.7 | 7,808.5 | 6,798.3 | 6,881.0 | 6,516.9 | 6,721.0 | 5,619.8 | 6,253.1 | 6,367.6 | 6,341.4 | 7,119.6 | 5,794.6 | 6,405.0 | 6,799.3 | 5,487.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 26,861.1 | 26,872.4 | 26,854.4 | 26,213.0 | 26,248.8 | 25,701.6 | 25,971.4 | 25,836.1 | 24,929.8 | 23,588.6 | 22,087.3 | 21,772.0 | 20,562.6 | 19,724.0 | 19,832.0 | 19,583.8 | 17,912.5 | 17,023.6 | 17,420.3 | 15,851.4 | 14,782.7 | 15,125.9 | 14,736.3 | 13,697.8 | 13,898.6 | 13,770.8 | 13,440.2 | 13,039.2 | 12,284.3 | 12,248.7 | 12,151.5 | 12,009.3 | 12,016.0 | 11,775.9 | 10,468.2 | 8,899.0 | 9,267.9 | 8,829.4 | 9,235.1 | 9,435.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5,894.6 | 5,647.2 | 5,546.9 | 5,524.0 | 5,402.4 | 5,411.2 | 5,330.5 | 5,249.8 | 5,314.7 | 5,303.7 | 5,238.6 | 5,275.0 | 5,239.4 | 5,067.9 | 4,830.2 | 4,770.1 | ||||||||||||||||||||||||
| Pension Obligations | 100.5 | 100.9 | 95.1 | 95.3 | 96.0 | 95.4 | 125.5 | 125.4 | 124.0 | 123.8 | 118.5 | 119.6 | 120.2 | 135.5 | 159.2 | 194.5 | 200.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,138.3 | 1,101.9 | 825.0 | 1,048.3 | 1,073.3 | 774.0 | 1,367.2 | 966.6 | 983.9 | 1,029.2 | 908.7 | 907.2 | 884.7 | 888.1 | 874.4 | 881.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 48,176.7 | 47,589.4 | 45,674.3 | 45,290.3 | 44,853.4 | 44,555.1 | 43,528.9 | 43,533.7 | 42,778.6 | 41,438.4 | 40,607.4 | 38,985.6 | 38,355.8 | 37,757.7 | 36,320.3 | 34,859.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,796.1 | 1,789.1 | 1,789.1 | 1,789.1 | 1,789.1 | 1,789.1 | 1,789.1 | 1,789.1 | 1,789.1 | 1,759.1 | 1,729.3 | 1,699.3 | 1,699.3 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 | 1,669.4 |
| Additional Paid In Capital | 9,950.1 | 9,937.9 | 9,916.3 | 9,665.4 | 9,440.6 | 9,428.9 | 9,263.4 | 8,710.8 | 8,537.6 | 8,460.9 | 8,443.8 | 8,428.8 | 8,412.1 | 8,401.7 | 8,327.5 | 8,242.3 | ||||||||||||||||||||||||
| Retained Earnings | 4,815.8 | 4,505.0 | 4,366.1 | 4,279.9 | 4,203.7 | 3,929.1 | 4,118.7 | 4,496.8 | 4,413.6 | 4,142.5 | 5,666.9 | 5,562.9 | 5,783.0 | 5,527.2 | 5,429.1 | 5,301.1 | 5,229.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (20.4) | (20.5) | (23.1) | (23.9) | (23.9) | (26.5) | (28.2) | (29.6) | (28.5) | (33.7) | (24.0) | (32.1) | (36.2) | (39.4) | (41.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 185.4 | 195.7 | 200.6 | 205.4 | 209.4 | 216.2 | 236.3 | 239.4 | 242.5 | 250.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 16,531.0 | 16,197.3 | 16,028.3 | 15,665.8 | 15,341.3 | 15,039.4 | 15,044.4 | 14,818.7 | 14,543.6 | 14,173.9 | 15,685.9 | 15,554.1 | 15,749.4 | 15,473.2 | 15,279.2 | 15,057.2 | ||||||||||||||||||||||||
| Total Equity | 16,531.0 | 16,197.3 | 16,028.3 | 15,665.8 | 15,341.3 | 15,039.4 | 15,044.4 | 14,818.7 | 14,543.6 | 14,173.9 | 15,685.9 | 15,554.1 | 15,749.4 | 15,473.2 | 15,279.2 | 15,057.2 | 14,836.7 | 14,599.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 29,504.2 | 28,265.4 | 27,994.4 | 28,163.3 | 27,599.0 | 26,704.8 | 27,413.9 | 27,164.3 | 25,795.2 | 24,413.5 | 24,159.1 | 23,834.4 | 22,178.0 | 21,044.1 | 21,442.4 | 20,849.2 | 18,729.6 | 18,216.7 | 18,219.2 | 16,651.2 | 15,993.9 | 16,179.1 | 15,814.5 | 14,398.7 | 14,431.0 | 14,098.2 | 14,293.2 | 13,818.5 | 13,089.8 | 13,086.1 | 12,538.8 | 12,396.6 | 13,113.3 | 12,325.5 | 11,425.9 | 10,382.9 | 10,041.8 | 9,603.2 | 9,609.0 | 9,614.8 |
| Net debt | 29,234.0 | 28,130.0 | 27,735.1 | 27,819.6 | 27,487.6 | 26,678.1 | 27,316.0 | - | - | 24,359.6 | 24,080.3 | 23,792.2 | 22,142.0 | 20,669.5 | 20,956.7 | - | - | 18,149.9 | ||||||||||||||||||||||
| Working Capital | (2,865.0) | (2,731.3) | (1,939.5) | (1,976.2) | (1,604.9) | (1,644.9) | (786.9) | (1,580.5) | (1,486.7) | (2,093.4) | (3,110.5) | (2,073.0) | (2,268.6) | (2,576.1) | (1,567.5) | (992.5) | (2,127.6) | |||||||||||||||||||||||
| Book Value | 16,531.0 | 16,197.3 | 16,028.3 | 15,665.8 | 15,341.3 | 15,039.4 | 15,044.4 | 14,818.7 | 14,543.6 | 14,173.9 | 15,685.9 | 15,554.1 | 15,749.4 | 15,473.2 | 15,279.2 | 15,057.2 | 14,836.7 | 14,599.8 | ||||||||||||||||||||||
| Tangible Book Value | 12,297.2 | 11,963.5 | 12,456.9 | 12,094.5 | 11,769.9 | 11,468.1 | 10,517.7 | 10,286.6 | 10,011.5 | 9,641.8 | 11,155.8 | 11,031.5 | 11,226.7 | 10,950.5 | 10,801.4 | 10,579.5 | 10,359.6 | |||||||||||||||||||||||
| 177.9 |
| - |
| - |
| 105.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 369.8 |
| 108.8 |
| 264.5 |
| 238.7 |
| 146.8 |
| 243.8 |
| 191.6 |
| 269.5 |
| 342.1 |
| 312.3 |
| 302.5 |
| 181.7 |
| 261.0 |
| 203.4 |
| 107.4 |
| 210.5 |
| 138.0 |
| 159.9 |
| 157.4 |
| 182.7 |
| 215.3 |
| 155.6 |
| 106.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 59.4 |
| 59.3 |
| 219.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,473.7 |
| 3,270.1 |
| 3,073.6 |
| 3,268.8 |
| 3,146.9 |
| 3,130.1 |
| 3,220.4 |
| 2,405.4 |
| 2,562.7 |
| 2,414.5 |
| 2,220.9 |
| 2,131.7 |
| 2,300.9 |
| 2,292.2 |
| 2,153.4 |
| 2,277.6 |
| 2,771.4 |
| 2,487.1 |
| 2,403.5 |
| 2,330.8 |
| 2,511.4 |
| 2,477.7 |
| 2,414.7 |
| 2,415.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 460.3 |
| 466.6 |
| 463.0 |
| 447.3 |
| 456.6 |
| 438.8 |
| 427.0 |
| 418.7 |
| 449.1 |
| 404.8 |
| 401.2 |
| 415.4 |
| 417.5 |
| 586.0 |
| 576.4 |
| 580.4 |
| 585.4 |
| 570.3 |
| 565.5 |
| 561.6 |
| 544.6 |
| 525.8 |
| 518.8 |
| 1,436.3 |
| 1,356.3 |
| 1,205.3 |
| 1,139.6 |
| 1,107.1 |
| 903.2 |
| 884.3 |
| 876.3 |
| 871.6 |
| 861.7 |
| 748.7 |
| 711.5 |
| 464.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,453.6 |
| 4,453.6 |
| 4,453.1 |
| 4,446.0 |
| 4,403.7 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 4,427.3 |
| 3,519.4 |
| 3,519.4 |
| 3,519.4 |
| 3,519.4 |
| 3,519.4 |
| 3,519.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.3 |
| 54.6 |
| 56.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 611.8 |
| 737.9 |
| 719.0 |
| 634.0 |
| 583.9 |
| 565.1 |
| 554.5 |
| 544.3 |
| 512.2 |
| 606.3 |
| 578.4 |
| 463.8 |
| 398.4 |
| 664.7 |
| 680.7 |
| 646.6 |
| 605.7 |
| 627.3 |
| 590.7 |
| 556.2 |
| 522.3 |
| 344.7 |
| 319.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,592.6 |
| 10,559.8 |
| 10,607.4 |
| 10,338.6 |
| 10,394.6 |
| 10,489.9 |
| 10,309.9 |
| 10,115.8 |
| 8,222.8 |
| 8,256.5 |
| 8,201.9 |
| 8,225.0 |
| 7,859.7 |
| 8,018.9 |
| 49,289.2 |
| 48,492.1 |
| 48,014.1 |
| 47,234.6 |
| 46,518.2 |
| 46,099.6 |
| 43,507.3 |
| 42,038.7 |
| 41,649.0 |
| 41,123.9 |
| 39,725.4 |
| 38,995.9 |
| 38,941.0 |
| 38,241.3 |
| 37,515.7 |
| 37,244.3 |
| 37,040.0 |
| 36,220.4 |
| 33,163.6 |
| 32,658.8 |
| 32,355.2 |
| 32,053.2 |
| 31,082.3 |
| 30,882.7 |
| 1,193.1 |
| 798.9 |
| 799.9 |
| 1,211.2 |
| 1,053.2 |
| 1,078.2 |
| 701.0 |
| 532.4 |
| 327.4 |
| 853.1 |
| 779.3 |
| 805.5 |
| 837.3 |
| 387.3 |
| 387.3 |
| 1,097.3 |
| 549.6 |
| 957.7 |
| 1,483.9 |
| 773.9 |
| 773.9 |
| 373.9 |
| 178.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 8.8 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 830.6 |
| 802.8 |
| 665.4 |
| 830.4 |
| 809.2 |
| 765.4 |
| 694.3 |
| 611.7 |
| 836.8 |
| 806.8 |
| 677.3 |
| 840.6 |
| 823.0 |
| 616.7 |
| 663.0 |
| 759.1 |
| 594.2 |
| 530.3 |
| 591.2 |
| 639.4 |
| 562.1 |
| 526.9 |
| 473.0 |
| 4,260.5 |
| 5,601.3 |
| 5,847.0 |
| 4,258.1 |
| 5,104.6 |
| 5,538.9 |
| 4,915.0 |
| 3,634.1 |
| 3,326.1 |
| 3,395.6 |
| 3,605.6 |
| 3,748.9 |
| 3,512.1 |
| 4,559.4 |
| 4,112.9 |
| 3,630.3 |
| 3,529.6 |
| 4,096.0 |
| 3,589.0 |
| 2,620.4 |
| 3,785.7 |
| 3,333.8 |
| 3,638.6 |
| 2,642.0 |
| 2,303.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| 45.8 |
| 47.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,683.1 |
| 4,597.1 |
| 4,341.1 |
| 4,259.0 |
| 4,157.9 |
| 4,095.3 |
| 3,960.7 |
| 3,882.3 |
| 3,817.0 |
| 3,755.8 |
| 3,604.8 |
| 3,549.9 |
| 3,543.1 |
| 3,506.0 |
| 3,386.3 |
| 3,473.9 |
| 3,389.6 |
| 3,297.5 |
| 6,001.6 |
| 5,900.1 |
| 5,758.6 |
| 5,607.2 |
| 5,442.9 |
| 5,398.9 |
| 242.5 |
| 1,330.0 |
| 1,455.5 |
| 1,565.8 |
| 1,653.8 |
| 1,163.2 |
| 1,308.0 |
| 1,331.9 |
| 1,370.2 |
| 821.2 |
| 955.1 |
| 939.8 |
| 962.5 |
| 1,013.2 |
| 1,044.4 |
| 1,026.2 |
| 1,228.1 |
| 946.6 |
| 1,073.5 |
| 1,077.6 |
| 1,141.5 |
| 1,116.2 |
| 1,294.5 |
| 862.3 |
| 971.1 |
| 974.5 |
| 962.2 |
| 951.8 |
| 948.5 |
| 856.3 |
| 839.8 |
| 821.2 |
| 810.6 |
| 1,290.7 |
| 1,264.1 |
| 1,259.4 |
| 1,196.3 |
| 1,094.0 |
| 1,069.4 |
| 1,053.8 |
| 1,073.5 |
| 881.1 |
| 860.6 |
| 848.8 |
| 853.3 |
| 875.6 |
| 875.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,719.0 |
| 9,772.7 |
| 9,742.6 |
| 9,653.9 |
| 9,586.2 |
| 9,671.8 |
| 9,588.7 |
| 9,613.6 |
| 8,921.4 |
| 8,933.0 |
| 8,793.8 |
| 8,717.9 |
| 8,412.2 |
| 8,478.0 |
| 34,452.5 |
| 33,892.3 |
| 33,602.4 |
| 32,922.8 |
| 32,284.8 |
| 32,036.0 |
| 29,527.3 |
| 28,233.5 |
| 28,439.0 |
| 28,493.9 |
| 27,603.8 |
| 27,041.3 |
| 27,303.6 |
| 26,754.4 |
| 26,106.9 |
| 25,971.1 |
| 25,856.3 |
| 25,134.1 |
| 22,165.6 |
| 21,773.3 |
| 21,551.0 |
| 21,341.4 |
| 20,445.0 |
| 20,373.3 |
| 8,102.6 |
| 8,098.5 |
| 8,050.9 |
| 8,033.0 |
| 8,016.1 |
| 8,015.7 |
| 7,997.0 |
| 7,979.1 |
| 7,479.7 |
| 7,087.8 |
| 6,675.9 |
| 6,659.0 |
| 6,242.1 |
| 6,241.2 |
| 6,234.0 |
| 6,229.2 |
| 6,224.6 |
| 6,239.9 |
| 6,235.8 |
| 6,232.5 |
| 6,230.6 |
| 6,250.2 |
| 6,256.6 |
| 6,252.5 |
| 5,005.4 |
| 4,906.2 |
| 4,830.1 |
| 4,772.4 |
| 4,613.2 |
| 4,535.9 |
| 4,384.1 |
| 4,322.8 |
| 4,177.0 |
| 4,100.2 |
| 3,954.5 |
| 4,092.9 |
| 3,954.0 |
| 3,882.7 |
| 3,753.3 |
| 3,670.6 |
| 3,561.1 |
| 3,474.2 |
| 3,364.3 |
| 3,284.1 |
| 3,175.2 |
| 3,087.0 |
| 2,962.8 |
| (42.9) |
| (41.6) |
| (42.3) |
| (71.9) |
| (74.3) |
| (75.2) |
| (76.4) |
| (60.4) |
| (62.6) |
| (63.1) |
| (65.1) |
| (52.0) |
| (53.6) |
| (57.8) |
| (60.0) |
| (59.6) |
| (61.0) |
| (63.1) |
| (66.4) |
| (63.6) |
| (62.9) |
| (62.1) |
| (65.3) |
| (65.6) |
| (65.4) |
| 262.6 |
| 265.9 |
| 269.0 |
| 278.0 |
| 281.5 |
| 284.5 |
| 288.5 |
| 299.1 |
| 301.8 |
| 304.6 |
| 309.1 |
| 317.8 |
| 317.8 |
| 317.8 |
| 317.8 |
| 317.8 |
| 317.8 |
| 317.8 |
| 317.8 |
| 317.8 |
| 310.0 |
| (310.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,836.7 |
| 14,599.8 |
| 14,411.6 |
| 14,311.9 |
| 14,233.4 |
| 14,063.6 |
| 13,980.0 |
| 13,805.3 |
| 13,210.0 |
| 12,630.0 |
| 12,121.6 |
| 11,954.6 |
| 11,637.4 |
| 11,486.8 |
| 11,408.8 |
| 11,273.2 |
| 11,183.7 |
| 11,086.2 |
| 10,998.0 |
| 10,885.5 |
| 10,804.2 |
| 10,711.7 |
| 10,637.4 |
| 10,509.4 |
| 14,411.6 |
| 14,311.9 |
| 14,233.4 |
| 14,063.6 |
| 13,980.0 |
| 13,805.3 |
| 13,210.0 |
| 12,630.0 |
| 12,121.6 |
| 11,954.6 |
| 11,637.4 |
| 11,486.8 |
| 11,408.8 |
| 11,273.2 |
| 11,183.7 |
| 11,086.2 |
| 10,998.0 |
| 10,885.5 |
| 10,804.2 |
| 10,711.7 |
| 10,637.4 |
| 10,509.4 |
| - |
| - |
| - |
| - |
| 15,084.5 |
| - |
| - |
| 14,082.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,576.9) |
| (1,184.5) |
| (1,835.7) |
| (2,392.1) |
| (1,784.9) |
| (413.7) |
| (920.6) |
| (833.0) |
| (1,191.0) |
| (1,528.0) |
| (1,380.4) |
| (2,258.5) |
| (1,820.7) |
| (1,476.9) |
| (1,252.0) |
| (1,324.6) |
| (1,101.9) |
| (217.0) |
| (1,454.9) |
| (822.4) |
| (1,160.9) |
| (227.4) |
| 111.5 |
| 14,411.6 |
| 14,311.9 |
| 14,233.4 |
| 14,063.6 |
| 13,980.0 |
| 13,805.3 |
| 13,210.0 |
| 12,630.0 |
| 12,121.6 |
| 11,954.6 |
| 11,637.4 |
| 11,486.8 |
| 11,408.8 |
| 11,273.2 |
| 11,183.7 |
| 11,086.2 |
| 10,998.0 |
| 10,885.5 |
| 10,804.2 |
| 10,711.7 |
| 10,637.4 |
| 10,509.4 |
| 10,122.6 |
| 9,958.0 |
| 9,858.3 |
| 9,780.4 |
| 9,617.6 |
| 9,576.4 |
| 9,378.0 |
| 8,782.7 |
| 8,202.7 |
| 7,694.3 |
| 7,527.3 |
| 7,210.2 |
| 7,059.6 |
| 6,981.5 |
| 6,846.0 |
| 6,756.4 |
| 6,659.0 |
| 7,478.6 |
| 7,366.1 |
| 7,284.8 |
| 7,192.3 |
| 7,118.0 |
| 6,990.0 |