| (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 | 9,033.7 | 7,804.7 | 7,116.9 | 5,147.2 | 6,027.8 | 8,205.6 | 5,018.4 | 3,794.5 | 2,822.8 | 1,467.6 | 1,809.3 | 1,113.6 | 605.0 | 290.3 | 508.1 | 194.5 | 134.2 | |||
| Restricted Cash | - | - | - | - | - | - | - | 17.6 | 5.6 | - | - | - | - | - | 4.5 | 4.6 | - | - | ||
| Short Term Investments | 28.7 | 1,779.0 | 21.0 | 911.3 | 0.0 | - | - | - | 0.0 | 266.2 | 501.4 | 494.9 | 595.4 | 457.8 | 289.8 | 155.9 | 186.0 | |||
| Cash And Short Term Investments | 9,062.4 | 9,583.7 | 7,137.9 | 6,058.5 | 6,027.8 | 8,205.6 | 5,018.4 | 3,794.5 | 2,822.8 | 1,733.8 | 2,310.7 | 1,608.5 | 1,200.4 | 748.1 | 797.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,101.2 | 2,511.3 | 2,346.5 | 2,152.0 | 1,939.8 | 1,455.0 | 981.2 | 786.8 | 641.2 | 544.6 | 470.8 | 414.7 | 357.2 | 336.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 900.6 | 899.9 | 747.4 | 671.5 | 837.5 | 656.2 | 674.3 | 563.0 | 359.6 | 312.8 | 253.5 | 201.6 | 108.4 | 86.5 | 87.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 13,464.0 | 13,798.4 | 14,143.4 | 14,353.1 | 14,693.1 | 15,809.1 | 14,759.3 | 10,360.1 | 6,499.4 | 3,364.3 | 2,371.4 | 885.8 | 500.0 | 200.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 7,286.4 | 6,252.1 | 5,145.2 | 4,637.6 | 4,024.6 | 3,447.7 | 2,793.9 | 2,316.0 | 1,871.4 | 1,599.8 | 1,324.8 | 1,042.9 | 0.1 | 0.1 | 0.1 | 0.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 14,462.8 | 15,582.8 | 14,543.3 | 14,353.1 | 15,392.9 | 16,309.0 | 14,759.3 | 10,360.1 | 6,499.4 | 3,364.3 | 2,371.4 | 885.8 | 500.0 | 200.0 | - | - | ||||
| (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 | 12,259.8 | 9,033.7 | 9,287.3 | 8,177.4 | 7,199.8 | 7,804.7 | 7,457.0 | 6,624.9 | 7,024.8 | 7,116.9 | 7,353.2 | 7,662.8 | 6,714.6 | 5,147.2 | ||||||||||||||||||||||||||
| 139.9 |
| 177.4 |
| 400.4 |
| - |
| - |
| 157.4 |
| - |
| - |
| 350.4 |
| 320.2 |
| 297.3 |
| 177.4 |
| 400.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 498.1 | 431.9 | 408.9 | 392.7 | 323.8 | 203.0 | 181.0 | 178.8 | - | - | - | - | - | - | - | - | 12.5 | 8.1 | - | - |
| Other Current Assets | 3,957.8 | 3,516.6 | 2,780.2 | 3,208.0 | 2,042.0 | 1,556.0 | 1,160.1 | 748.5 | 536.2 | 260.2 | 215.1 | 152.4 | 151.9 | 124.6 | 57.3 | 43.6 | 26.7 | 16.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,020.2 | 13,100.4 | 9,918.1 | 9,266.5 | 8,069.8 | 9,761.6 | 6,178.5 | 9,694.1 | 7,670.0 | 5,720.3 | 5,431.8 | 3,927.1 | 3,058.8 | 2,240.8 | 1,830.9 | 637.2 | 411.0 | 358.9 | - | - |
| 306.0 |
| 265.1 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,096.9 | 917.5 | 855.0 | 753.7 | 616.3 | 494.8 | 416.0 | 368.5 | 321.8 | 294.2 | 297.3 | 264.8 | 223.6 | 204.4 | 169.7 | 136.6 | - | - | - | - |
| Property,Plant & Equipment Net | 2,004.4 | 1,593.8 | 1,491.4 | 1,398.3 | 1,323.5 | 960.2 | 565.2 | 418.3 | 319.4 | 250.4 | 173.4 | 149.9 | 133.6 | 131.7 | 136.4 | 128.6 | 131.7 | 124.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 32,778.4 | 32,452.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2,207.2 | 2,102.3 | 2,076.9 | 2,227.1 | 2,446.6 | 2,037.7 | 1,532.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.5 | 16.0 | 22.4 | - | - |
| Other Non-Current Assets | 7,794.1 | 6,483.8 | 5,664.4 | 5,193.3 | 4,271.8 | 3,174.6 | 2,727.4 | 910.8 | 652.3 | 341.4 | 284.8 | 192.2 | 129.1 | 89.4 | 55.1 | 35.3 | 12.3 | 10.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 55,597.0 | 53,630.4 | 48,732.0 | 48,594.8 | 44,584.7 | 39,280.4 | 33,975.7 | 25,974.4 | 19,012.7 | 13,586.6 | 10,202.9 | 7,042.5 | 5,412.6 | 3,967.9 | 3,069.2 | 982.1 | 679.7 | 615.4 | - | - |
| 54.1 |
| 92.5 |
| 100.3 |
| - |
| - |
| Short Term Debt | 998.9 | 1,784.5 | 399.8 | 0.0 | 699.8 | 499.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,775.7 | 1,520.8 | 1,443.0 | 1,264.7 | 1,209.3 | 1,118.0 | 924.7 | 760.9 | 618.6 | 443.5 | 346.7 | 274.6 | 215.8 | 169.5 | 148.8 | 127.2 | 100.1 | 83.1 | - | - |
| Operating Lease Liabilities Current | 460.5 | 428.5 | 383.3 | 356.0 | 315.2 | 256.2 | 190.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,220.9 | 2,156.5 | 1,804.0 | 1,514.7 | 1,449.4 | 1,102.2 | 843.0 | 481.9 | 315.1 | 197.6 | 140.4 | 69.7 | 54.0 | 53.1 | 54.2 | 38.6 | 33.4 | 31.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.2 | 3.9 | - | - | - | - |
| Total Current Liabilities | 10,980.9 | 10,755.4 | 8,860.7 | 7,931.0 | 8,489.0 | 7,805.8 | 6,855.7 | 6,487.3 | 5,466.3 | 4,586.7 | 3,529.6 | 2,663.2 | 2,154.2 | 1,675.9 | 1,225.1 | 388.6 | 227.4 | 216.0 | - | - |
| - |
| 200.0 |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,052.5 | 1,983.7 | 2,046.8 | 2,222.5 | 2,408.5 | 1,945.6 | 1,422.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,957.1 | 2,552.3 | 2,561.4 | 2,452.0 | 2,459.2 | 1,982.2 | 1,444.3 | 129.2 | 135.2 | 61.2 | 52.1 | 60.0 | 79.2 | 70.7 | 61.7 | 55.1 | 16.6 | 14.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 28,981.5 | 28,886.8 | 28,143.7 | 27,817.4 | 28,735.4 | 28,215.1 | 26,393.6 | 20,735.6 | 15,430.8 | 10,906.8 | 7,979.4 | 5,184.8 | 4,079.0 | 3,223.2 | 2,426.4 | 691.9 | 480.6 | 268.3 | - | - |
| 0.1 |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 42,282.1 | 31,300.9 | 22,589.3 | 17,181.3 | 12,689.4 | 7,573.1 | 4,811.7 | 2,942.4 | 1,731.1 | 1,128.6 | 941.9 | 819.3 | 552.5 | 440.1 | 422.9 | 237.7 | 198.8 | 108.5 | - | - |
| Accumulated Other Comprehensive Income | (580.4) | 362.2 | (223.9) | (217.3) | (40.5) | 44.4 | (23.5) | (19.6) | (20.6) | (48.6) | (43.3) | (4.4) | 3.6 | 2.9 | 0.7 | 0.8 | - | - | - | - |
| Treasury Stock | - | - | - | - | 824.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.0 | 100.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 26,615.5 | 24,743.6 | 20,588.3 | 20,777.4 | 15,849.2 | 11,065.2 | 7,582.2 | 5,238.8 | 3,582.0 | 2,679.8 | 2,223.4 | 1,857.7 | 1,333.6 | 744.7 | 642.8 | 290.2 | 199.1 | 347.2 | 429.8 | 413.6 |
| Total Equity | 26,615.5 | 24,743.6 | 20,588.3 | 20,777.4 | 15,849.2 | 11,065.2 | 7,582.2 | 5,238.8 | 3,582.0 | 2,679.8 | 2,223.4 | 1,857.7 | 1,333.6 | 744.7 | 642.8 | 290.2 | 199.1 | 347.2 | 429.8 | 413.6 |
| 200.0 |
| 0.0 |
| - |
| - |
| Net debt | 5,400.5 | 5,999.1 | 7,405.4 | 8,294.6 | 9,365.1 | 8,103.4 | 9,740.8 | 6,565.6 | 3,676.6 | 1,630.5 | 60.6 | (722.6) | (700.4) | (548.1) | - | - | (120.2) | (297.3) | - | - |
| Working Capital | 2,039.3 | 2,345.0 | 1,057.5 | 1,335.5 | (419.1) | 1,955.8 | (677.2) | 3,206.8 | 2,203.7 | 1,133.6 | 1,902.2 | 1,263.9 | 904.6 | 564.9 | 605.8 | 248.7 | 183.6 | 142.9 | - | - |
| Book Value | 26,615.5 | 24,743.6 | 20,588.3 | 20,777.4 | 15,849.2 | 11,065.2 | 7,582.2 | 5,238.8 | 3,582.0 | 2,679.8 | 2,223.4 | 1,857.7 | 1,333.6 | 744.7 | 642.8 | 290.2 | 199.1 | 347.2 | 429.8 | 413.6 |
| Tangible Book Value | (6,162.9) | (7,708.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 6,113.7 |
| 5,819.4 |
| 6,008.9 |
| 6,027.8 |
| 7,526.7 |
| 7,777.5 |
| 8,403.7 |
| 8,205.6 |
| 8,392.4 |
| 7,153.2 |
| 5,151.9 |
| 5,018.4 |
| 4,435.0 |
| 5,004.2 |
| 3,348.6 |
| 3,794.5 |
| 3,067.5 |
| 3,906.4 |
| 2,593.7 |
| 2,822.8 |
| 1,746.5 |
| 1,918.8 |
| 1,077.8 |
| 1,467.6 |
| 969.2 |
| 1,390.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.0 | 21.5 | 17.6 | 11.0 | 2,232.1 | 1,867.5 | 5.6 | - | - | - | - | - | - |
| Short Term Investments | 28.7 | 28.7 | 37.1 | 213.1 | 1,171.1 | 1,779.0 | 1,766.9 | 31.0 | 21.0 | 21.0 | 514.2 | 914.2 | 1,112.9 | 911.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 246.1 | 263.4 | 266.2 | 374.1 | 443.3 |
| Cash And Short Term Investments | 12,288.5 | 9,062.4 | 9,324.4 | 8,390.5 | 8,371.0 | 9,583.7 | 9,223.9 | 6,655.9 | 7,045.7 | 7,137.9 | 7,867.4 | 8,577.0 | 7,827.5 | 6,058.5 | 6,113.7 | 5,819.4 | 6,008.9 | 6,027.8 | 7,526.7 | 7,777.5 | 8,403.7 | 8,205.6 | 8,392.4 | 7,153.2 | 5,151.9 | 5,018.4 | 4,435.0 | 5,004.2 | 3,348.6 | 3,794.5 | 3,067.5 | 3,906.4 | 2,593.7 | 2,822.8 | 1,746.5 | 2,164.9 | 1,341.2 | 1,733.8 | 1,343.3 | 1,834.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 601.8 | 498.1 | 467.6 | 451.1 | 484.4 | 431.9 | 435.7 | 445.6 | 454.1 | 408.9 | 482.4 | 481.5 | 486.0 | 392.7 | 391.8 | 368.3 | 419.1 | |||||||||||||||||||||||
| Other Current Assets | 4,782.5 | 3,957.8 | 3,638.5 | 3,602.6 | 3,326.6 | 3,516.6 | 2,905.2 | 2,959.6 | 2,875.6 | 2,780.2 | 2,912.0 | 2,929.3 | 2,655.1 | 3,208.0 | 2,703.2 | 2,021.3 | 2,089.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 17,071.0 | 13,020.2 | 12,962.9 | 11,993.1 | 11,697.6 | 13,100.4 | 12,129.1 | 9,615.6 | 9,921.3 | 9,918.1 | 10,779.5 | 11,506.3 | 10,482.6 | 9,266.5 | 8,816.9 | 7,840.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,303.9 | 3,101.2 | 2,883.7 | 2,781.9 | 2,620.6 | 2,511.3 | 2,490.5 | 2,425.7 | 2,385.8 | 2,346.5 | 2,401.1 | 2,342.7 | 2,221.4 | 2,152.0 | 2,082.8 | 2,026.8 | 2,073.9 | 1,939.8 | 1,813.5 | 1,660.4 | 1,536.0 | 1,455.0 | 1,302.3 | 1,212.1 | 1,087.0 | 981.2 | 884.6 | 837.5 | 805.4 | 786.8 | 727.1 | 689.9 | 679.8 | 641.2 | 644.2 | 615.9 | 566.7 | 544.6 | 506.0 | 474.2 |
| Accumulated Depreciation | 1,156.1 | 1,096.9 | 1,045.8 | 1,038.3 | 976.2 | 917.5 | 922.3 | 914.7 | 884.6 | 855.0 | 902.7 | 870.7 | 808.4 | 753.7 | 710.0 | 664.9 | 690.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,147.8 | 2,004.4 | 1,837.9 | 1,743.6 | 1,644.3 | 1,593.8 | 1,568.2 | 1,511.0 | 1,501.2 | 1,491.4 | 1,498.4 | 1,472.0 | 1,413.1 | 1,398.3 | 1,372.8 | 1,361.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 33,376.3 | 32,778.4 | 32,639.9 | 32,089.4 | 32,040.8 | 32,452.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,100.5 | 2,207.2 | 2,296.7 | 2,175.3 | 2,095.2 | 2,102.3 | 2,214.5 | 2,223.3 | 2,159.3 | 2,076.9 | 2,124.5 | 2,187.7 | 2,175.0 | 2,227.1 | 2,211.5 | 2,341.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 8,420.8 | 7,794.1 | 7,494.1 | 7,273.6 | 6,704.8 | 6,483.8 | 6,409.2 | 6,045.0 | 5,743.1 | 5,664.4 | 5,474.1 | 5,318.4 | 5,245.4 | 5,193.3 | 4,595.2 | 4,615.0 | 4,657.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 61,015.9 | 55,597.0 | 54,934.8 | 53,099.7 | 52,087.6 | 53,630.4 | 52,281.8 | 49,098.9 | 48,827.7 | 48,732.0 | 49,501.8 | 50,817.5 | 49,490.3 | 48,594.8 | 47,562.2 | 46,350.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 894.7 | 900.6 | 793.2 | 632.7 | 614.5 | 899.9 | 642.0 | 598.6 | 607.3 | 747.4 | 534.4 | 615.4 | 592.0 | 671.5 | 560.2 | 504.3 | 617.2 | 837.5 | 643.1 | 622.9 | 532.9 | 656.2 | 541.3 | 446.7 | 545.5 | 674.3 | 444.1 | 442.2 | 439.5 | 563.0 | 441.4 | 448.2 | 436.2 | 359.6 | 301.4 | 273.4 | 294.8 | 312.8 | 285.8 | 240.5 |
| Short Term Debt | 999.2 | 998.9 | 0.0 | 0.0 | 1,005.9 | 1,784.5 | 1,820.4 | 1,800.0 | 798.9 | 399.8 | 399.6 | 399.4 | 399.2 | 0.0 | 0.0 | 0.0 | 0.0 | 699.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,743.4 | 1,775.7 | 1,724.7 | 1,728.4 | 1,609.7 | 1,520.8 | 1,513.0 | 1,473.7 | 1,469.5 | 1,443.0 | 1,306.2 | 1,311.9 | 1,262.3 | 1,264.7 | 1,176.3 | 1,224.7 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 433.5 | 460.5 | 457.4 | 453.9 | 437.3 | 428.5 | 432.7 | 417.0 | 397.6 | 383.3 | 377.4 | 376.8 | 363.3 | 356.0 | 334.3 | 336.9 | ||||||||||||||||||||||||
| Accrued Expenses | 4,442.0 | 3,220.9 | 3,111.3 | 2,489.5 | 2,359.5 | 2,156.5 | 2,241.8 | 1,876.2 | 1,977.4 | 1,804.0 | 1,838.9 | 1,908.7 | 1,718.1 | 1,514.7 | 1,803.6 | 1,596.0 | 1,817.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 12,131.6 | 10,980.9 | 9,731.9 | 8,942.3 | 9,718.5 | 10,755.4 | 10,707.1 | 10,140.0 | 9,289.2 | 8,860.7 | 8,338.7 | 8,675.8 | 8,316.1 | 7,931.0 | 7,765.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 13,361.3 | 13,464.0 | 14,463.0 | 14,453.2 | 14,011.0 | 13,798.4 | 14,160.9 | 12,180.0 | 13,217.0 | 14,143.4 | 13,900.8 | 14,070.2 | 14,038.0 | 14,353.1 | 13,888.1 | 14,233.3 | 14,534.6 | 14,693.1 | 14,793.7 | 14,926.9 | 14,860.6 | 15,809.1 | 15,547.6 | 15,295.0 | 14,170.7 | 14,759.3 | 12,425.7 | 12,594.1 | 10,305.0 | 10,360.1 | 8,336.6 | 8,342.1 | 6,542.4 | 6,499.4 | 4,888.8 | 4,836.5 | 3,365.4 | 3,364.3 | 2,374.0 | 2,373.1 |
| Operating Lease Liabilities Non-Current | 1,948.2 | 2,052.5 | 2,163.1 | 2,026.8 | 1,969.3 | 1,983.7 | 2,094.7 | 2,127.1 | 2,098.0 | 2,046.8 | 2,086.5 | 2,147.3 | 2,155.4 | 2,222.5 | 2,209.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,770.1 | 2,957.1 | 3,193.9 | 3,145.8 | 2,633.4 | 2,552.3 | 2,775.0 | 2,637.4 | 2,585.4 | 2,561.4 | 2,486.2 | 2,389.9 | 2,400.1 | 2,452.0 | 2,424.6 | 2,551.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 29,889.5 | 28,981.5 | 28,980.8 | 28,147.8 | 28,059.6 | 28,886.8 | 29,561.1 | 26,986.2 | 27,462.3 | 28,143.7 | 27,394.2 | 27,985.3 | 27,662.1 | 27,817.4 | 27,034.0 | 27,275.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7,478.5 | 7,286.4 | 7,080.3 | 6,932.8 | 6,677.5 | 6,252.1 | 5,887.9 | 5,680.1 | 5,489.9 | 5,145.2 | 5,011.4 | 4,874.2 | 4,762.4 | 4,637.6 | 4,474.0 | 4,316.9 | 4,155.6 | 4,024.6 | 3,852.5 | 3,721.2 | 3,600.1 | 3,447.7 | 3,303.5 | 3,127.8 | 2,935.5 | 2,793.9 | 2,678.0 | 2,566.4 | 2,439.8 | 2,316.0 | 2,215.7 | 2,103.4 | 1,995.2 | 1,871.4 | 1,807.1 | 1,727.9 | 1,669.1 | 1,599.8 | 1,503.6 | 1,443.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 47,564.9 | 42,282.1 | 39,863.6 | 37,316.7 | 34,191.3 | 31,300.9 | 29,432.3 | 27,068.8 | 24,921.5 | 22,589.3 | 21,651.4 | 19,974.0 | 18,486.4 | 17,181.3 | 17,126.0 | 15,727.8 | 14,286.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (235.0) | (580.4) | (719.3) | (904.7) | (85.7) | 362.2 | (344.6) | (89.1) | (111.9) | (223.9) | (155.6) | (139.3) | (191.7) | (217.3) | (247.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 824.2 | 824.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 31,126.4 | 26,615.5 | 25,954.0 | 24,951.9 | 24,028.1 | 24,743.6 | 22,720.7 | 22,112.7 | 21,365.4 | 20,588.3 | 22,107.6 | 22,832.2 | 21,828.2 | 20,777.4 | 20,528.1 | 19,076.0 | ||||||||||||||||||||||||
| Total Equity | 31,126.4 | 26,615.5 | 25,954.0 | 24,951.9 | 24,028.1 | 24,743.6 | 22,720.7 | 22,112.7 | 21,365.4 | 20,588.3 | 22,107.6 | 22,832.2 | 21,828.2 | 20,777.4 | 20,528.1 | 19,076.0 | 17,544.0 | 15,849.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 14,360.5 | 14,462.8 | 14,463.0 | 14,453.2 | 15,016.9 | 15,582.8 | 15,981.3 | 13,980.1 | 14,016.0 | 14,543.3 | 14,300.4 | 14,469.5 | 14,437.1 | 14,353.1 | 13,888.1 | 14,233.3 | 14,534.6 | 15,392.9 | 15,493.2 | 15,626.0 | 15,559.3 | 16,309.0 | 16,047.1 | 15,794.2 | 14,669.5 | 14,759.3 | 12,425.7 | 12,594.1 | 10,305.0 | 10,360.1 | 8,336.6 | 8,342.1 | 6,542.4 | 6,499.4 | 4,888.8 | 4,836.5 | 3,365.4 | 3,364.3 | 2,374.0 | 2,373.1 |
| Net debt | 2,072.1 | 5,400.5 | 5,138.6 | 6,062.7 | 6,645.9 | 5,999.1 | 6,757.4 | 7,324.2 | 6,970.2 | 7,405.4 | 6,432.9 | 5,892.5 | 6,609.6 | 8,294.6 | 7,774.4 | 8,413.9 | 8,525.6 | 9,365.1 | ||||||||||||||||||||||
| Working Capital | 4,939.4 | 2,039.3 | 3,231.1 | 3,050.8 | 1,979.1 | 2,345.0 | 1,422.0 | (524.4) | 632.1 | 1,057.5 | 2,440.8 | 2,830.5 | 2,166.6 | 1,335.5 | 1,051.0 | 340.8 | 358.4 | |||||||||||||||||||||||
| Book Value | 31,126.4 | 26,615.5 | 25,954.0 | 24,951.9 | 24,028.1 | 24,743.6 | 22,720.7 | 22,112.7 | 21,365.4 | 20,588.3 | 22,107.6 | 22,832.2 | 21,828.2 | 20,777.4 | 20,528.1 | 19,076.0 | 17,544.0 | 15,849.2 | ||||||||||||||||||||||
| Tangible Book Value | (2,249.9) | (6,162.9) | (6,685.8) | (7,137.5) | (8,012.8) | (7,708.9) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 323.8 |
| 305.1 |
| 294.8 |
| 273.5 |
| 203.0 |
| 209.2 |
| 204.8 |
| 214.4 |
| 181.0 |
| 187.9 |
| 184.0 |
| 177.5 |
| 178.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,042.0 |
| 1,889.1 |
| 1,826.7 |
| 1,703.8 |
| 1,556.0 |
| 1,434.1 |
| 1,410.9 |
| 1,295.9 |
| 1,160.1 |
| 892.7 |
| 872.9 |
| 820.4 |
| 748.5 |
| 674.5 |
| 636.9 |
| 597.4 |
| 536.2 |
| 415.5 |
| 386.8 |
| 292.5 |
| 260.2 |
| 218.2 |
| 203.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,098.0 |
| 8,069.8 |
| 9,415.8 |
| 9,604.3 |
| 10,107.5 |
| 9,761.6 |
| 9,826.5 |
| 8,564.1 |
| 6,447.8 |
| 6,178.5 |
| 5,327.8 |
| 5,877.2 |
| 4,168.9 |
| 9,694.1 |
| 8,730.0 |
| 9,346.9 |
| 7,817.6 |
| 7,670.0 |
| 6,385.3 |
| 6,700.8 |
| 5,660.3 |
| 5,720.3 |
| 5,193.9 |
| 5,386.9 |
| 616.3 |
| 593.4 |
| 553.0 |
| 520.5 |
| 494.8 |
| 474.2 |
| 460.2 |
| 436.6 |
| 416.0 |
| 402.6 |
| 385.1 |
| 371.0 |
| 368.5 |
| 356.0 |
| 340.3 |
| 337.9 |
| 321.8 |
| 321.8 |
| 306.1 |
| 291.6 |
| 294.2 |
| 314.1 |
| 311.3 |
| 1,383.8 |
| 1,323.5 |
| 1,220.1 |
| 1,107.4 |
| 1,015.4 |
| 960.2 |
| 828.1 |
| 751.9 |
| 650.5 |
| 565.2 |
| 482.0 |
| 452.4 |
| 434.4 |
| 418.3 |
| 371.2 |
| 349.6 |
| 341.9 |
| 319.4 |
| 322.4 |
| 309.8 |
| 275.1 |
| 250.4 |
| 191.9 |
| 162.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,483.8 |
| 2,446.6 |
| 2,249.5 |
| 2,102.7 |
| 2,007.7 |
| 2,037.7 |
| 1,939.0 |
| 1,812.0 |
| 1,502.0 |
| 1,532.0 |
| 1,031.0 |
| 1,008.0 |
| 812.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 470.0 |
| 522.0 |
| 557.0 |
| 564.0 |
| 549.3 |
| - |
| - |
| 478.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,271.8 |
| 3,129.9 |
| 2,967.6 |
| 2,956.1 |
| 3,174.6 |
| 2,900.3 |
| 2,704.1 |
| 2,694.8 |
| 2,727.4 |
| 1,897.0 |
| 1,896.0 |
| 1,726.6 |
| 901.0 |
| 856.7 |
| 674.9 |
| 678.5 |
| 652.3 |
| 504.1 |
| 428.1 |
| 394.6 |
| 341.4 |
| 283.9 |
| 300.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,330.9 |
| 44,584.7 |
| 42,739.9 |
| 40,971.0 |
| 40,123.0 |
| 39,280.4 |
| 38,622.5 |
| 37,175.3 |
| 35,059.9 |
| 33,975.7 |
| 30,941.7 |
| 30,171.3 |
| 27,218.6 |
| 25,974.4 |
| 23,366.2 |
| 22,663.5 |
| 20,152.8 |
| 19,012.7 |
| 16,951.5 |
| 16,517.2 |
| 14,359.1 |
| 13,586.6 |
| 12,347.3 |
| 11,593.5 |
| 699.5 |
| 699.1 |
| 698.8 |
| 499.9 |
| 499.5 |
| 499.2 |
| 498.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,239.0 |
| 1,209.3 |
| 1,182.6 |
| 1,187.4 |
| 1,140.3 |
| 1,118.0 |
| 1,040.2 |
| 1,029.3 |
| 986.8 |
| 924.7 |
| 915.5 |
| 892.8 |
| 808.7 |
| 760.9 |
| 716.7 |
| 697.7 |
| 673.9 |
| 618.6 |
| 535.4 |
| 505.3 |
| 458.7 |
| 443.5 |
| 427.2 |
| 397.0 |
| 330.9 |
| 315.2 |
| 291.1 |
| 275.0 |
| 268.1 |
| 256.2 |
| 237.0 |
| 227.0 |
| 196.0 |
| 190.0 |
| 160.9 |
| 137.7 |
| 122.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,449.4 |
| 1,413.1 |
| 1,125.6 |
| 1,291.8 |
| 1,102.2 |
| 1,259.1 |
| 986.6 |
| 1,061.1 |
| 843.0 |
| 1,037.7 |
| 750.8 |
| 746.3 |
| 477.4 |
| 527.1 |
| 392.6 |
| 429.4 |
| 315.1 |
| 331.7 |
| 248.9 |
| 296.3 |
| 197.6 |
| 201.2 |
| 172.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,500.0 |
| 7,739.7 |
| 8,489.0 |
| 8,049.2 |
| 7,832.9 |
| 7,961.8 |
| 7,805.8 |
| 7,939.8 |
| 7,626.4 |
| 7,853.7 |
| 6,855.7 |
| 7,257.9 |
| 6,934.0 |
| 6,857.8 |
| 6,487.3 |
| 6,298.2 |
| 6,079.6 |
| 6,005.6 |
| 5,466.3 |
| 5,310.7 |
| 5,122.9 |
| 4,911.2 |
| 4,586.7 |
| 4,411.4 |
| 4,051.8 |
| 2,338.8 |
| 2,434.1 |
| 2,408.5 |
| 2,222.3 |
| 2,042.1 |
| 1,911.9 |
| 1,945.6 |
| 1,853.0 |
| 1,687.0 |
| 1,400.0 |
| 1,423.0 |
| 952.7 |
| 946.3 |
| 765.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,567.4 |
| 2,459.2 |
| 2,281.3 |
| 2,082.0 |
| 1,951.0 |
| 1,982.2 |
| 1,875.2 |
| 1,710.9 |
| 1,420.1 |
| 1,444.3 |
| 977.0 |
| 973.2 |
| 792.4 |
| 129.2 |
| 127.9 |
| 141.1 |
| 139.6 |
| 135.2 |
| 128.2 |
| 89.2 |
| 73.3 |
| 61.2 |
| 57.8 |
| 54.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,786.9 |
| 28,735.4 |
| 27,425.2 |
| 27,107.1 |
| 27,238.9 |
| 28,215.1 |
| 28,289.2 |
| 27,840.5 |
| 26,650.6 |
| 26,393.6 |
| 24,080.2 |
| 24,065.8 |
| 21,515.6 |
| 20,735.6 |
| 18,356.6 |
| 18,166.9 |
| 16,132.1 |
| 15,430.8 |
| 13,624.2 |
| 13,404.7 |
| 11,385.4 |
| 10,906.8 |
| 9,818.4 |
| 9,177.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,689.4 |
| 12,081.9 |
| 10,632.9 |
| 9,279.9 |
| 7,573.1 |
| 7,031.0 |
| 6,241.0 |
| 5,520.8 |
| 4,811.7 |
| 4,224.8 |
| 3,559.5 |
| 3,288.9 |
| 2,942.4 |
| 2,808.4 |
| 2,405.6 |
| 2,021.2 |
| 1,731.1 |
| 1,545.6 |
| 1,416.0 |
| 1,350.4 |
| 1,128.6 |
| 1,061.9 |
| 1,010.3 |
| (144.5) |
| (74.2) |
| (40.5) |
| (19.8) |
| 9.8 |
| 4.1 |
| 44.4 |
| (1.1) |
| (34.1) |
| (47.1) |
| (23.5) |
| (41.2) |
| (20.4) |
| (25.6) |
| (19.6) |
| (14.5) |
| (12.4) |
| 4.3 |
| (20.6) |
| (25.4) |
| (31.4) |
| (45.9) |
| (48.6) |
| (36.5) |
| (38.2) |
| 600.0 |
| 500.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,544.0 |
| 15,849.2 |
| 15,314.6 |
| 13,863.9 |
| 12,884.1 |
| 11,065.2 |
| 10,333.3 |
| 9,334.8 |
| 8,409.3 |
| 7,582.2 |
| 6,861.5 |
| 6,105.5 |
| 5,703.1 |
| 5,238.8 |
| 5,009.7 |
| 4,496.6 |
| 4,020.7 |
| 3,582.0 |
| 3,327.4 |
| 3,112.5 |
| 2,973.7 |
| 2,679.8 |
| 2,529.0 |
| 2,415.8 |
| 15,314.6 |
| 13,863.9 |
| 12,884.1 |
| 11,065.2 |
| 10,333.3 |
| 9,334.8 |
| 8,409.3 |
| 7,582.2 |
| 6,861.5 |
| 6,105.5 |
| 5,703.1 |
| 5,238.8 |
| 5,009.7 |
| 4,496.6 |
| 4,020.7 |
| 3,582.0 |
| 3,327.4 |
| 3,112.5 |
| 2,973.7 |
| 2,679.8 |
| 2,529.0 |
| 2,415.8 |
| 7,966.5 |
| 7,848.5 |
| 7,155.6 |
| 8,103.4 |
| 7,654.7 |
| 8,640.9 |
| 9,517.6 |
| 9,740.8 |
| 7,990.7 |
| 7,589.9 |
| 6,956.5 |
| 6,565.6 |
| 5,269.1 |
| 4,435.7 |
| 3,948.7 |
| 3,676.6 |
| 3,142.3 |
| 2,671.6 |
| 2,024.2 |
| 1,630.5 |
| 1,030.7 |
| 538.9 |
| (419.1) |
| 1,366.5 |
| 1,771.4 |
| 2,145.7 |
| 1,955.8 |
| 1,886.7 |
| 937.7 |
| (1,405.9) |
| (677.2) |
| (1,930.1) |
| (1,056.8) |
| (2,688.9) |
| 3,206.8 |
| 2,431.7 |
| 3,267.2 |
| 1,812.0 |
| 2,203.7 |
| 1,074.7 |
| 1,577.8 |
| 749.1 |
| 1,133.6 |
| 782.5 |
| 1,335.1 |
| 15,314.6 |
| 13,863.9 |
| 12,884.1 |
| 11,065.2 |
| 10,333.3 |
| 9,334.8 |
| 8,409.3 |
| 7,582.2 |
| 6,861.5 |
| 6,105.5 |
| 5,703.1 |
| 5,238.8 |
| 5,009.7 |
| 4,496.6 |
| 4,020.7 |
| 3,582.0 |
| 3,327.4 |
| 3,112.5 |
| 2,973.7 |
| 2,679.8 |
| 2,529.0 |
| 2,415.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |