| (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 | 8,336.4 | 2,356.5 | 2,088.9 | 1,997.6 | 1,979.3 | 1,945.9 | 1,678.3 | 1,210.9 | 1,335.9 | 1,044.7 | 650.7 | 581.9 | 680.5 | 781.3 | 1,354.3 | 769.9 | 426.9 | 456.1 |
| Restricted Cash | 376.3 | 197.6 | 167.2 | 147.4 | 143.7 | 143.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 8,336.4 | 2,356.5 | 2,088.9 | 1,997.6 | 1,979.3 | 1,945.9 | 1,678.3 | 1,210.9 | 1,335.9 | 1,044.7 | 650.7 | 581.9 | 680.5 | 781.3 | 1,354.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 784.2 | 787.7 | 1,120.1 | 998.3 | 946.2 | 794.2 | 895.2 | 348.4 | 301.9 | 281.6 | 202.4 | 214.6 | 189.4 | 183.0 | 166.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 5.2 | 6.6 | 11.1 | 9.9 | 7.6 | 9.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 2,241.3 | 1,762.2 | 1,026.8 | 812.0 | 627.3 | 497.3 | 541.7 | 505.0 | 467.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 21,551.2 | 16,326.1 | 16,368.1 | 13,496.9 | 11,408.6 | - | 9,090.4 | 5,015.2 | 4,559.4 | 4,379.7 | 1,678.3 | 1,376.0 | 891.1 | 236.6 | 268.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 21,551.2 | 16,326.1 | 16,368.1 | 13,496.9 | 11,408.6 | - | 9,125.5 | 5,130.2 | 4,659.7 | 4,515.3 | 1,740.1 | 1,393.7 | 963.5 | 313.0 | 624.8 | 421.1 | ||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5,861.3 | 8,336.4 | 2,603.0 | 2,611.7 | 2,714.1 | 2,356.4 | 2,941.9 | 2,097.2 | 2,167.6 | 2,088.9 | 1,941.8 | 1,919.6 | 2,001.7 | 1,997.6 | ||||||||||||||||||||||||||
| - |
| 769.9 |
| 426.9 |
| 456.1 |
| 131.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 802.0 | 550.1 | 767.4 | 660.3 | 637.1 | 621.5 | 439.2 | 216.7 | 206.5 | 181.8 | 41.4 | 45.7 | 66.7 | 33.6 | 35.3 | 39.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12,602.7 | 6,031.2 | 8,073.8 | 6,314.1 | 4,711.0 | 4,592.4 | 4,366.4 | 3,376.2 | 4,303.6 | 2,851.3 | 3,289.9 | 1,643.4 | 1,214.5 | 1,248.7 | 1,848.0 | 968.3 | - | - |
| 404.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 900.4 | 615.1 | 503.8 | 314.3 | 200.7 | 179.9 | 172.0 | 156.9 | 161.9 | 147.7 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 1,578.5 | 1,382.8 | 653.5 | 588.3 | 493.7 | 374.1 | 369.8 | 348.1 | 305.8 | 256.3 | 183.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1,024.4 | 987.2 | 989.6 | 957.2 | 976.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 17,076.6 | 17,027.6 | 26,743.5 | 23,320.7 | 24,813.3 | 23,871.5 | 23,759.7 | 6,341.4 | 5,704.0 | 4,829.4 | 1,491.8 | 1,337.3 | 1,044.2 | 724.7 | 779.6 | 569.1 | - | - |
| Intangible Assets | 4,231.2 | 4,614.2 | 10,168.0 | 9,658.4 | 11,633.7 | 12,015.9 | 13,154.7 | 2,488.6 | 2,181.7 | 2,264.7 | 560.1 | 535.2 | 400.8 | 290.2 | 341.5 | 205.1 | - | - |
| Operating Lease Right Of Use Assets | 250.4 | 247.5 | 345.7 | 360.5 | 494.1 | 481.2 | 436.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 171.4 | 98.4 | 111.7 | 37.9 | 12.1 | 7.6 | 6.3 | 8.1 | 13.1 | 22.7 | 30.4 | 101.9 | 95.2 | 97.2 | 104.1 | 90.5 | - | - |
| Other Non-Current Assets | 1,868.8 | 1,851.8 | 2,570.0 | 2,343.2 | 2,422.0 | 2,135.7 | 1,810.2 | 362.9 | 207.3 | 48.1 | 32.8 | 31.1 | 22.3 | 21.4 | 21.0 | 22.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 53,338.5 | 46,890.3 | 50,570.2 | 44,809.0 | 45,279.7 | 44,201.5 | 44,480.2 | 13,230.8 | 12,998.1 | 10,510.0 | 5,779.3 | 4,018.7 | 3,125.1 | 2,688.1 | 3,350.5 | 2,039.3 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 35.1 | 115.1 | 100.3 | 135.5 | 61.8 | 17.7 | 72.3 | 76.4 | 356.5 | 148.2 | - | - |
| Deferred Revenue Current | 177.5 | 202.4 | 183.6 | 226.3 | 227.8 | 217.9 | 193.4 | 146.9 | 101.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 58.1 | 59.8 | 81.7 | 80.2 | 103.6 | 103.7 | 88.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 224.7 | 228.2 | 276.4 | 209.6 | 184.6 | 194.1 | 212.0 | 117.7 | 102.2 | 90.7 | 57.2 | 61.2 | 39.6 | 36.1 | 37.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7,456.8 | 6,252.7 | 8,125.7 | 6,898.7 | 4,463.0 | 4,549.1 | 3,579.3 | 3,268.6 | 3,815.6 | 2,430.7 | 3,015.2 | 1,211.6 | 704.1 | 837.3 | 1,444.4 | 672.5 | - | - |
| 273.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 305.8 | 330.2 | 411.2 | 439.6 | 550.7 | 448.0 | 397.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 19.6 | 21.3 | 30.2 | 45.6 | 44.5 | 52.9 | 35.3 | 8.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,605.5 | 1,584.4 | 2,242.1 | 2,428.4 | 2,793.4 | 2,948.4 | 3,145.6 | 585.0 | 423.7 | 722.1 | 172.4 | 94.3 | 75.5 | 9.4 | 116.4 | 88.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 522.1 | 550.4 | 722.5 | 648.0 | 739.0 | 750.6 | 609.8 | 175.6 | 221.0 | 77.2 | 19.4 | 89.1 | 72.5 | 62.3 | 49.8 | 31.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 29,559.0 | 23,873.7 | 26,782.7 | 22,268.8 | 19,410.3 | 16,714.5 | 16,425.2 | 9,044.4 | 9,032.8 | 7,632.5 | 4,915.7 | 2,885.9 | 1,838.4 | 1,242.8 | 1,878.9 | 1,065.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 17,078.7 | 18,118.9 | 19,801.0 | 19,978.1 | 22,880.3 | 24,963.8 | 25,833.3 | 2,235.2 | 2,379.8 | 1,976.7 | 148.7 | 183.0 | 202.4 | 358.7 | 419.6 | 460.7 | - | - |
| Retained Earnings | 5,936.3 | 4,774.7 | 3,457.2 | 2,731.4 | 2,982.1 | 2,570.9 | 2,333.0 | 2,066.4 | 1,597.9 | 1,015.8 | 795.2 | 816.0 | 958.8 | 843.5 | 685.6 | 544.8 | - | - |
| Accumulated Other Comprehensive Income | (126.2) | (613.0) | (258.9) | (406.0) | (234.2) | (202.3) | (310.6) | (310.2) | (183.1) | (246.1) | (186.0) | (1.8) | (15.1) | (30.0) | 79.3 | (44.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 113.0 | 100.0 | - | - |
| Minority Interest | 689.7 | 575.3 | 280.3 | 236.7 | 241.2 | 154.7 | 199.2 | 194.9 | 170.7 | 130.9 | 105.6 | 135.6 | 140.5 | 128.7 | 153.3 | 10.3 | - | - |
| Total Stockholders Equity | 22,888.8 | 22,280.7 | 22,999.2 | 22,303.5 | 25,628.2 | 27,332.4 | 27,855.7 | 3,991.4 | 3,794.5 | 2,746.5 | 758.0 | 997.2 | 1,146.1 | 1,172.2 | 1,184.5 | 861.3 | 678.2 | 1,054.2 |
| Total Equity | 23,578.5 | 22,855.9 | 23,279.6 | 22,540.2 | 25,869.4 | 27,487.0 | 28,055.0 | 4,186.3 | 3,965.2 | 2,877.4 | 863.6 | 1,132.8 | 1,286.6 | 1,300.9 | 1,337.8 | 871.5 | 678.2 | 1,054.2 |
| - |
| - |
| Net debt | 13,214.8 | 13,969.6 | 14,279.2 | 11,499.3 | 9,429.3 | - | 7,447.2 | 3,919.4 | 3,323.9 | 3,470.6 | 1,089.3 | 811.8 | 283.0 | (468.3) | (729.5) | (348.8) | - | - |
| Working Capital | 5,145.8 | (221.5) | (52.0) | (584.5) | 248.0 | 43.3 | 787.1 | 107.6 | 488.0 | 420.6 | 274.7 | 431.8 | 510.4 | 411.5 | 403.6 | 295.8 | - | - |
| Book Value | 22,888.8 | 22,280.7 | 22,999.2 | 22,303.5 | 25,628.2 | 27,332.4 | 27,855.7 | 3,991.4 | 3,794.5 | 2,746.5 | 758.0 | 997.2 | 1,146.1 | 1,172.2 | 1,184.5 | 861.3 | 678.2 | 1,054.2 |
| Tangible Book Value | 1,580.9 | 638.9 | (13,912.4) | (10,675.6) | (10,818.8) | (8,555.0) | (9,058.6) | (4,838.6) | (4,091.2) | (4,347.6) | (1,294.0) | (875.2) | (299.0) | 157.3 | 63.4 | 87.1 | - | - |
| 1,993.8 |
| 1,933.3 |
| 2,045.3 |
| 1,979.3 |
| 2,347.7 |
| 1,799.5 |
| 2,082.4 |
| 1,945.9 |
| 2,220.8 |
| 1,825.6 |
| 1,800.1 |
| 1,678.3 |
| 1,047.7 |
| 1,277.6 |
| 1,210.9 |
| 990.6 |
| 1,099.5 |
| 1,005.8 |
| 1,335.9 |
| 1,186.1 |
| 1,080.6 |
| 1,261.8 |
| 1,044.7 |
| 1,010.8 |
| 988.4 |
| 627.9 |
| Restricted Cash | 263.2 | - | 7.0 | 6.9 | 6.3 | 6.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,861.3 | 8,336.4 | 2,603.0 | 2,611.7 | 2,714.1 | 2,356.4 | 2,941.9 | 2,097.2 | 2,167.6 | 2,088.9 | 1,941.8 | 1,919.6 | 2,001.7 | 1,997.6 | 1,993.8 | 1,933.3 | 2,045.3 | 1,979.3 | 2,347.7 | 1,799.5 | 2,082.4 | 1,945.9 | 2,220.8 | 1,825.6 | 1,800.1 | 1,678.3 | 1,047.7 | 1,277.6 | 1,210.9 | 990.6 | 1,099.5 | 1,005.8 | 1,335.9 | 1,186.1 | 1,080.6 | 1,261.8 | 1,044.7 | 1,010.8 | 988.4 | 627.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,415.7 | 784.2 | 878.2 | 864.4 | 1,112.3 | 782.3 | 1,150.8 | 1,134.3 | 1,054.2 | 1,120.1 | 1,077.9 | 1,159.3 | 1,067.2 | 998.3 | 998.2 | 989.2 | 973.0 | 946.2 | 904.1 | 878.4 | 824.8 | 794.2 | 822.0 | 788.7 | 799.8 | 895.2 | 394.6 | 381.6 | 348.4 | 321.7 | 317.2 | 288.1 | 301.9 | 296.4 | 283.6 | 264.0 | 281.6 | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,043.9 | 802.0 | 411.9 | 405.3 | 893.3 | 350.3 | 787.4 | 822.1 | 830.5 | 767.4 | 787.6 | 832.3 | 787.4 | 660.3 | 626.7 | 684.4 | 683.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 905.4 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 11,674.2 | 12,602.7 | 7,206.9 | 7,753.0 | 6,738.6 | 6,031.2 | 7,901.1 | 8,550.3 | 9,669.9 | 8,073.8 | 6,780.3 | 5,519.1 | 5,595.1 | 6,314.1 | 5,453.4 | 5,217.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 627.3 | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 27,082.6 | 17,076.6 | 16,725.1 | 16,742.4 | 26,417.2 | 16,777.5 | 26,959.6 | 26,860.5 | 26,728.0 | 26,743.5 | 26,517.8 | 26,491.2 | 26,850.7 | 23,320.7 | 23,421.0 | 23,496.5 | 24,793.8 | 24,813.3 | ||||||||||||||||||||||
| Intangible Assets | 20,175.8 | 4,231.2 | 4,286.1 | 4,380.5 | 8,668.0 | 4,527.4 | 9,318.5 | 9,607.3 | 9,797.0 | 10,168.0 | 10,259.1 | 10,742.0 | 10,587.9 | 9,658.4 | 9,907.9 | 10,272.7 | 11,292.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 340.8 | 171.4 | 96.0 | 97.5 | 105.7 | 98.4 | 80.7 | 80.1 | 80.2 | 111.7 | 76.4 | 112.1 | 58.3 | 37.9 | 25.7 | 30.6 | 22.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 2,139.8 | 1,868.8 | 1,894.8 | 1,862.9 | 2,545.9 | 1,845.1 | 2,634.8 | 2,603.1 | 2,567.7 | 2,570.0 | 2,480.8 | 2,477.6 | 2,464.6 | 2,343.2 | 2,332.8 | 2,382.4 | 2,457.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 64,254.8 | 53,338.5 | 47,962.4 | 48,518.5 | 47,616.1 | 46,890.3 | 49,985.8 | 50,752.2 | 51,774.8 | 50,570.2 | 48,924.6 | 48,150.9 | 48,638.6 | 44,809.0 | 43,938.7 | 44,175.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 178.4 | 177.5 | 188.9 | 175.7 | 219.0 | 197.6 | 240.9 | 229.0 | 210.7 | 229.7 | 232.2 | 229.4 | 223.7 | 226.3 | 216.4 | 211.8 | 209.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 14,747.0 | 7,456.8 | 8,433.0 | 8,183.4 | 7,140.9 | 6,252.7 | 8,528.9 | 9,329.4 | 10,516.0 | 8,125.7 | 6,222.7 | 5,118.4 | 6,083.4 | 6,898.7 | 5,676.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 22,697.0 | - | 15,303.2 | 16,100.2 | 16,278.2 | - | 16,859.7 | 17,267.5 | 17,234.6 | - | 16,707.9 | 17,106.9 | 17,774.0 | - | 13,480.0 | 12,100.0 | 11,770.2 | - | 10,643.0 | 10,151.0 | - | - | 8,437.0 | 8,440.3 | 9,636.1 | 9,090.4 | 5,000.6 | 5,170.4 | 5,015.2 | 4,707.5 | 4,255.1 | 4,176.9 | 4,559.4 | 4,677.9 | 4,175.4 | 4,221.3 | 4,379.7 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 25.3 | 19.6 | 19.3 | 22.4 | 50.4 | 20.4 | 62.2 | 57.3 | 55.1 | 54.2 | 52.9 | 54.3 | 50.2 | 45.6 | 45.0 | 45.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 2,733.9 | 1,605.5 | 1,690.4 | 1,702.3 | 1,770.2 | 1,574.2 | 1,948.6 | 2,010.6 | 2,062.9 | 2,242.1 | 2,300.2 | 2,447.9 | 2,434.2 | 2,428.4 | 2,439.7 | 2,626.1 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,115.0 | 522.1 | 555.9 | 577.4 | 666.1 | 543.6 | 672.9 | 639.2 | 644.0 | 722.5 | 672.8 | 693.5 | 699.4 | 648.0 | 655.1 | 703.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 39,580.3 | 29,559.0 | 24,464.6 | 25,096.9 | 24,591.5 | 23,873.7 | 26,366.2 | 27,591.1 | 28,788.6 | 26,782.7 | 25,766.7 | 25,235.4 | 25,755.8 | 22,268.8 | 21,065.8 | 20,199.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 19,919.4 | 17,078.7 | 17,032.9 | 17,496.4 | 17,678.6 | 18,118.9 | 18,810.8 | 18,761.5 | 18,806.4 | 19,801.0 | 19,751.7 | 19,686.0 | 19,839.5 | 19,978.1 | 20,717.1 | 21,800.6 | ||||||||||||||||||||||||
| Retained Earnings | 4,068.2 | 5,936.3 | 5,777.9 | 5,200.6 | 5,019.3 | 4,774.7 | 4,269.9 | 4,018.2 | 3,706.9 | 3,457.2 | 3,160.7 | 2,863.9 | 2,654.6 | 2,731.4 | 2,547.9 | 2,326.3 | 3,068.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (195.3) | (126.2) | (142.7) | (104.0) | (449.6) | (613.0) | (269.3) | (392.3) | (297.4) | (258.9) | (470.9) | (378.4) | (410.8) | (406.0) | (604.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 671.1 | 689.7 | 648.5 | 656.7 | 609.4 | 575.3 | 651.6 | 626.2 | 627.2 | 280.3 | 243.3 | 244.5 | 243.5 | 236.7 | 212.4 | 220.9 | 235.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 23,792.4 | 22,888.8 | 22,668.1 | 22,593.1 | 22,248.3 | 22,280.7 | 22,811.4 | 22,387.4 | 22,215.8 | 22,999.2 | 22,441.5 | 22,171.5 | 22,083.3 | 22,303.5 | 22,660.6 | 23,755.7 | ||||||||||||||||||||||||
| Total Equity | 24,463.5 | 23,578.5 | 23,316.6 | 23,249.8 | 22,857.8 | 22,855.9 | 23,463.0 | 23,013.7 | 22,843.1 | 23,279.6 | 22,684.8 | 22,416.0 | 22,326.8 | 22,540.2 | 22,873.0 | 23,976.5 | 25,394.8 | 25,869.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 22,697.0 | - | 15,303.2 | 16,100.2 | 16,278.2 | - | 16,859.7 | 17,267.5 | 17,234.6 | - | 16,707.9 | 17,106.9 | 17,774.0 | - | 13,480.0 | 12,100.0 | 11,770.2 | - | 10,643.0 | 10,151.0 | - | - | 9,268.5 | 9,273.6 | 9,706.6 | 9,125.5 | 5,151.6 | 5,303.4 | 5,130.2 | 4,800.2 | 4,329.9 | 4,284.3 | 4,659.7 | 4,771.3 | 4,261.9 | 4,400.3 | 4,515.3 | - | - | - |
| Net debt | 16,835.6 | - | 12,700.1 | 13,488.6 | 13,564.2 | - | 13,917.8 | 15,170.3 | 15,067.0 | - | 14,766.1 | 15,187.3 | 15,772.3 | - | 11,486.1 | 10,166.7 | 9,724.9 | - | ||||||||||||||||||||||
| Working Capital | (3,072.7) | 5,145.8 | (1,226.1) | (430.4) | (402.3) | (221.5) | (627.8) | (779.0) | (846.1) | (52.0) | 557.6 | 400.7 | (488.4) | (584.5) | (223.3) | (764.8) | 285.2 | |||||||||||||||||||||||
| Book Value | 23,792.4 | 22,888.8 | 22,668.1 | 22,593.1 | 22,248.3 | 22,280.7 | 22,811.4 | 22,387.4 | 22,215.8 | 22,999.2 | 22,441.5 | 22,171.5 | 22,083.3 | 22,303.5 | 22,660.6 | 23,755.7 | 25,159.6 | 25,628.2 | ||||||||||||||||||||||
| Tangible Book Value | (23,466.0) | 1,580.9 | 1,656.9 | 1,470.2 | (12,836.9) | 975.8 | (13,466.7) | (14,080.4) | (14,309.2) | (13,912.4) | (14,335.3) | (15,061.7) | (15,355.3) | (10,675.6) | (10,668.3) | (10,013.5) | (10,926.5) | |||||||||||||||||||||||
| 637.1 |
| 628.0 |
| 673.2 |
| 574.6 |
| 621.5 |
| 540.5 |
| 422.2 |
| 423.5 |
| 439.2 |
| 261.1 |
| 235.1 |
| 216.7 |
| 207.5 |
| 208.3 |
| 213.8 |
| 206.5 |
| 220.6 |
| 147.4 |
| 113.8 |
| 181.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,152.4 |
| 4,711.0 |
| 5,792.3 |
| 4,899.9 |
| 4,878.8 |
| 4,592.4 |
| 4,968.7 |
| 4,351.3 |
| 4,069.7 |
| 4,366.4 |
| 4,547.7 |
| 4,669.8 |
| 3,376.2 |
| 4,414.0 |
| 3,658.9 |
| 4,157.9 |
| 4,303.6 |
| 3,550.3 |
| 2,516.1 |
| 2,399.2 |
| 2,851.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.7 |
| - |
| - |
| - |
| - |
| 1,667.3 |
| 1,642.3 |
| 1,580.7 |
| 1,578.5 |
| 1,526.2 |
| 1,477.6 |
| 1,441.9 |
| 1,382.8 |
| 712.4 |
| 674.2 |
| 653.5 |
| 641.0 |
| 615.8 |
| 599.8 |
| 588.3 |
| 577.2 |
| 537.9 |
| 552.0 |
| 493.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,344.3 |
| 24,422.0 |
| 23,853.9 |
| 23,871.5 |
| 23,745.3 |
| 23,679.9 |
| 23,662.4 |
| 23,759.7 |
| 6,345.6 |
| 6,346.0 |
| 6,341.4 |
| 6,130.9 |
| 5,671.9 |
| 5,714.9 |
| 5,704.0 |
| 5,616.4 |
| 4,890.0 |
| 4,859.4 |
| 4,829.4 |
| - |
| - |
| - |
| 11,633.7 |
| 11,529.8 |
| 11,815.1 |
| 11,698.9 |
| 12,015.9 |
| 12,251.7 |
| 12,538.6 |
| 12,814.8 |
| 13,154.7 |
| 2,308.3 |
| 2,405.3 |
| 2,488.6 |
| 2,279.0 |
| 1,997.4 |
| 2,096.3 |
| 2,181.7 |
| 2,328.7 |
| 1,927.2 |
| 1,997.4 |
| 2,264.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.0 |
| 225.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 8.5 |
| 8.1 |
| 8.1 |
| 7.6 |
| 6.8 |
| 6.2 |
| 6.8 |
| 6.3 |
| 7.0 |
| 7.3 |
| 8.1 |
| 9.2 |
| 10.0 |
| - |
| 13.1 |
| - |
| - |
| - |
| 22.7 |
| - |
| - |
| - |
| 2,422.0 |
| 2,412.3 |
| 2,362.3 |
| 2,237.3 |
| 2,135.7 |
| 2,051.1 |
| 1,947.7 |
| 1,854.1 |
| 1,810.2 |
| 663.2 |
| 647.1 |
| 362.9 |
| 365.1 |
| 345.8 |
| 323.0 |
| 207.3 |
| 192.2 |
| 149.3 |
| 135.9 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,435.3 |
| 45,279.7 |
| 45,754.5 |
| 45,149.7 |
| 44,257.7 |
| 44,201.5 |
| 44,549.8 |
| 44,001.5 |
| 43,849.6 |
| 44,480.2 |
| 14,584.1 |
| 14,749.6 |
| 13,230.8 |
| 13,839.2 |
| 12,299.9 |
| 12,903.3 |
| 12,998.1 |
| 12,281.5 |
| 10,036.8 |
| 9,959.7 |
| 10,510.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 831.5 |
| 833.3 |
| 70.6 |
| 35.1 |
| 151.1 |
| 133.0 |
| 115.1 |
| 92.7 |
| 74.7 |
| 107.5 |
| 100.3 |
| 93.4 |
| 86.5 |
| 179.0 |
| 135.5 |
| - |
| - |
| - |
| 227.8 |
| 218.6 |
| 216.3 |
| 212.5 |
| 217.9 |
| 206.3 |
| 194.7 |
| 187.1 |
| 193.4 |
| 156.9 |
| 140.8 |
| 146.9 |
| 114.1 |
| 116.9 |
| 99.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.6 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,981.8 |
| 4,867.2 |
| 4,463.0 |
| 5,034.3 |
| 4,379.6 |
| 4,116.2 |
| 4,549.1 |
| 4,415.3 |
| 4,229.3 |
| 3,036.3 |
| 3,579.3 |
| 4,483.6 |
| 4,516.2 |
| 3,268.6 |
| 4,267.1 |
| 3,364.4 |
| 3,908.9 |
| 3,815.6 |
| 3,123.9 |
| 2,098.5 |
| 2,092.9 |
| 2,430.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 224.8 |
| 230.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.5 |
| 44.5 |
| 46.3 |
| 49.6 |
| 49.7 |
| 52.9 |
| 43.7 |
| 42.4 |
| 42.6 |
| 35.3 |
| 9.5 |
| 9.0 |
| 8.6 |
| 7.9 |
| 8.3 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,726.0 |
| 2,793.4 |
| 2,831.3 |
| 2,873.7 |
| 2,895.4 |
| 2,948.4 |
| 2,966.0 |
| 2,972.1 |
| 3,024.4 |
| 3,145.6 |
| 556.1 |
| 569.2 |
| 585.0 |
| 516.4 |
| 443.9 |
| 452.5 |
| 436.9 |
| 632.6 |
| 617.3 |
| 636.9 |
| 722.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 723.5 |
| 739.0 |
| 824.7 |
| 829.3 |
| 776.9 |
| 750.6 |
| 767.7 |
| 726.7 |
| 632.4 |
| 609.8 |
| 368.7 |
| 351.4 |
| 175.6 |
| 172.7 |
| 220.5 |
| 225.3 |
| 221.0 |
| 152.1 |
| 141.0 |
| 132.4 |
| 77.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,040.5 |
| 19,410.3 |
| 19,400.1 |
| 18,299.5 |
| 17,415.5 |
| 16,714.5 |
| 16,585.9 |
| 16,368.5 |
| 16,329.2 |
| 16,425.2 |
| 10,409.0 |
| 10,607.2 |
| 9,044.4 |
| 9,663.7 |
| 8,283.9 |
| 8,763.5 |
| 9,032.8 |
| 8,586.6 |
| 7,032.1 |
| 7,083.4 |
| 7,632.5 |
| - |
| - |
| - |
| 22,338.1 |
| 22,880.3 |
| 23,544.8 |
| 24,201.8 |
| 24,403.3 |
| 24,963.8 |
| 25,620.6 |
| 25,570.6 |
| 25,525.2 |
| 25,833.3 |
| 2,126.1 |
| 2,151.6 |
| 2,235.2 |
| 2,250.8 |
| 2,254.8 |
| 2,390.0 |
| 2,379.8 |
| 2,376.3 |
| 1,838.9 |
| 1,826.2 |
| 1,976.7 |
| - |
| - |
| - |
| 2,982.1 |
| 2,845.2 |
| 2,664.7 |
| 2,500.8 |
| 2,570.9 |
| 2,477.0 |
| 2,314.4 |
| 2,335.4 |
| 2,333.0 |
| 2,204.4 |
| 2,111.8 |
| 2,066.4 |
| 1,994.0 |
| 1,819.2 |
| 1,738.5 |
| 1,597.9 |
| 1,357.5 |
| 1,255.6 |
| 1,192.5 |
| 1,015.8 |
| - |
| - |
| - |
| (371.2) |
| (247.2) |
| (234.2) |
| (243.0) |
| (172.7) |
| (212.4) |
| (202.3) |
| (351.9) |
| (459.1) |
| (539.8) |
| (310.6) |
| (339.9) |
| (312.6) |
| (310.2) |
| (270.5) |
| (243.6) |
| (177.0) |
| (183.1) |
| (202.5) |
| (243.5) |
| (287.8) |
| (246.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.2 |
| 207.3 |
| 156.4 |
| 150.4 |
| 154.7 |
| 218.2 |
| 207.1 |
| 199.6 |
| 199.2 |
| 184.5 |
| 191.6 |
| 194.9 |
| 201.3 |
| 185.6 |
| 188.2 |
| 170.7 |
| 163.6 |
| 153.7 |
| 145.4 |
| 130.9 |
| - |
| - |
| - |
| 25,159.6 |
| 25,628.2 |
| 26,147.0 |
| 26,693.8 |
| 26,691.8 |
| 27,332.4 |
| 27,745.7 |
| 27,425.9 |
| 27,320.8 |
| 27,855.7 |
| 3,990.6 |
| 3,950.8 |
| 3,991.4 |
| 3,974.3 |
| 3,830.4 |
| 3,951.6 |
| 3,794.5 |
| 3,531.3 |
| 2,851.0 |
| 2,730.9 |
| 2,746.5 |
| 2,924.0 |
| 2,912.2 |
| 1,034.7 |
| 26,354.3 |
| 26,850.1 |
| 26,842.2 |
| 27,487.0 |
| 27,963.8 |
| 27,633.0 |
| 27,520.4 |
| 28,055.0 |
| 4,175.1 |
| 4,142.5 |
| 4,186.3 |
| 4,175.6 |
| 4,016.0 |
| 4,139.8 |
| 3,965.2 |
| 3,695.0 |
| 3,004.6 |
| 2,876.3 |
| 2,877.4 |
| 2,924.0 |
| 2,912.2 |
| 1,034.7 |
| 8,295.3 |
| 8,351.5 |
| - |
| - |
| 7,047.6 |
| 7,448.0 |
| 7,906.6 |
| 7,447.2 |
| 4,103.9 |
| 4,025.8 |
| 3,919.4 |
| 3,809.6 |
| 3,230.3 |
| 3,278.5 |
| 3,323.9 |
| 3,585.3 |
| 3,181.3 |
| 3,138.4 |
| 3,470.6 |
| - |
| - |
| - |
| 248.0 |
| 758.0 |
| 520.2 |
| 762.7 |
| 43.3 |
| 553.4 |
| 122.0 |
| 1,033.4 |
| 787.1 |
| 64.1 |
| 153.5 |
| 107.6 |
| 146.9 |
| 294.6 |
| 249.0 |
| 488.0 |
| 426.4 |
| 417.6 |
| 306.3 |
| 420.6 |
| - |
| - |
| - |
| 26,147.0 |
| 26,693.8 |
| 26,691.8 |
| 27,332.4 |
| 27,745.7 |
| 27,425.9 |
| 27,320.8 |
| 27,855.7 |
| 3,990.6 |
| 3,950.8 |
| 3,991.4 |
| 3,974.3 |
| 3,830.4 |
| 3,951.6 |
| 3,794.5 |
| 3,531.3 |
| 2,851.0 |
| 2,730.9 |
| 2,746.5 |
| 2,924.0 |
| 2,912.2 |
| 1,034.7 |
| (10,818.8) |
| (9,727.1) |
| (9,543.4) |
| (8,861.0) |
| (8,555.0) |
| (8,251.4) |
| (8,792.7) |
| (9,156.4) |
| (9,058.6) |
| (4,663.3) |
| (4,800.5) |
| (4,838.6) |
| (4,435.6) |
| (3,838.9) |
| (3,859.6) |
| (4,091.2) |
| (4,413.8) |
| (3,966.2) |
| (4,125.9) |
| (4,347.6) |
| - |
| - |
| - |