| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 3,726.0 | 2,304.0 | 1,897.0 | 1,470.0 | 1,728.0 | 1,677.0 | 776.0 | 566.2 | 726.5 | 401.2 | 412.3 | 252.5 | 366.3 | 119.0 | 68.1 | 29.4 | 7.8 |
| Restricted Cash | 6.0 | 6.0 | 7.0 | 5.0 | 4.0 | 2.0 | 2.0 | 2.3 | 1.3 | 0.7 | 0.5 | - | - | 0.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 1,052.8 | 498.1 | 388.9 | 416.3 | 268.3 | 195.7 | - | - | - |
| Cash And Short Term Investments | 3,726.0 | 2,304.0 | 1,897.0 | 1,470.0 | 1,728.0 | 1,677.0 | 776.0 | 566.2 | 1,779.3 | 899.4 | 801.3 | 668.8 | 634.6 | 314.7 | 68.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 2,627.0 | 2,240.0 | 2,036.0 | 1,725.0 | 1,390.0 | 1,009.0 | 835.3 | 574.8 | 437.1 | 322.8 | 203.3 | 159.2 | 108.3 | 78.2 | 44.9 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 4,125.0 | 3,271.0 | 2,643.0 | 2,048.0 | 1,591.0 | 1,292.0 | 925.5 | 685.8 | 480.2 | 332.4 | 246.1 | 171.5 | 113.7 | 58.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 204.0 | 68.0 | 126.0 | 274.0 | 89.0 | 34.0 | 53.0 | 30.7 | 32.1 | 38.1 | 37.4 | 17.8 | 7.4 | 9.6 | 9.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | 0.0 | 92.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| (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 | 2,702.0 | 3,726.0 | 2,725.0 | 3,124.0 | 3,369.0 | 2,304.0 | 1,885.0 | 2,159.0 | 2,056.0 | 1,897.0 | 1,112.0 | 1,663.0 | 1,852.0 | 1,470.0 | ||||||||||||||||||||||||||
| 29.4 |
| 7.8 |
| - |
| - |
| - |
| Prepaid Expenses | 970.0 | 668.0 | 403.0 | 280.0 | 223.0 | 192.0 | 125.5 | 132.1 | 96.0 | 43.6 | 29.1 | 35.8 | 23.7 | 14.3 | 9.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 5.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,471.0 | 9,187.0 | 7,777.0 | 6,654.0 | 5,220.0 | 4,522.0 | 2,826.9 | 2,344.7 | 2,422.0 | 1,342.5 | 1,085.6 | 907.0 | 797.7 | 422.1 | 130.5 | - | - |
| 24.9 |
| - |
| - |
| Accumulated Depreciation | 1,836.0 | 1,508.0 | 1,285.0 | 995.0 | 825.0 | 632.0 | 457.4 | 338.6 | 235.1 | 150.7 | 101.4 | 67.3 | 38.1 | 16.4 | 4.2 | - | - |
| Property,Plant & Equipment Net | 2,289.0 | 1,763.0 | 1,358.0 | 1,053.0 | 766.0 | 660.0 | 468.1 | 347.2 | 245.1 | 181.6 | 144.7 | 104.2 | 75.6 | 42.3 | 20.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,578.0 | 1,273.0 | 1,231.0 | 824.0 | 777.0 | 241.0 | 157.0 | 148.8 | 128.7 | 82.5 | 55.7 | 55.0 | 8.7 | 0.0 | - | - | - |
| Intangible Assets | 1,121.0 | 209.0 | 224.0 | 232.0 | 287.0 | 153.0 | 143.9 | 100.6 | 86.9 | 65.9 | 43.0 | 54.5 | 5.8 | 0.6 | - | - | - |
| Operating Lease Right Of Use Assets | 806.0 | 693.0 | 715.0 | 682.0 | 591.0 | 454.0 | 402.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,056.0 | 1,385.0 | 1,508.0 | 636.0 | 692.0 | 673.0 | 599.6 | 20.6 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 290.0 | 291.0 | 452.0 | 359.0 | 212.0 | 100.0 | 78.0 | 52.8 | 51.8 | 36.6 | 22.3 | 7.8 | 4.0 | 1.8 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 26,038.0 | 20,383.0 | 17,387.0 | 13,299.0 | 10,798.0 | 8,715.0 | 6,022.4 | 3,879.1 | 3,550.2 | 2,033.8 | 1,807.1 | 1,424.8 | 1,168.5 | 478.1 | 156.3 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 92.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 8,314.0 | 6,819.0 | 5,785.0 | 4,660.0 | 3,836.0 | 2,963.0 | 2,185.8 | 1,651.6 | 1,210.7 | 861.8 | 593.0 | 409.7 | 252.6 | 154.0 | 91.1 | - | - |
| Operating Lease Liabilities Current | 112.0 | 102.0 | 89.0 | 96.0 | 82.0 | 72.0 | 52.7 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,813.0 | 1,369.0 | 1,365.0 | 975.0 | 850.0 | 668.0 | 461.4 | 330.2 | 253.3 | 171.6 | 101.3 | 79.5 | 68.1 | 48.1 | 25.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 10,443.0 | 8,358.0 | 7,365.0 | 6,005.0 | 4,949.0 | 3,737.0 | 2,752.8 | 2,012.6 | 2,039.5 | 1,071.5 | 731.6 | 507.0 | 328.1 | 211.6 | 126.6 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 800.0 | 687.0 | 707.0 | 650.0 | 556.0 | 423.0 | 383.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 120.0 | 95.0 | 81.0 | 70.0 | 63.0 | 45.0 | 40.0 | 38.6 | 36.1 | 33.3 | 10.8 | 12.6 | 14.2 | 16.4 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 220.0 | 145.0 | 118.0 | 56.0 | 51.0 | 36.0 | 23.5 | 55.1 | 65.9 | 34.2 | 23.3 | 33.1 | 17.2 | 6.7 | 2.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,074.0 | 10,774.0 | 9,759.0 | 8,267.0 | 7,103.0 | 5,881.0 | 3,894.5 | 2,767.9 | 2,771.5 | 1,646.8 | 1,240.2 | 996.1 | 774.2 | 234.7 | 145.6 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,242.0 | 3,494.0 | 2,069.0 | 338.0 | (4.0) | (234.0) | (352.2) | (978.8) | (958.6) | (997.4) | (557.0) | (358.6) | (179.2) | (105.5) | (68.1) | - | - |
| Accumulated Other Comprehensive Income | 19.0 | (68.0) | (37.0) | (102.0) | 34.0 | 94.0 | 25.3 | (4.0) | 5.8 | (21.1) | (16.9) | (12.1) | (0.5) | (0.0) | 0.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 12,964.0 | 9,609.0 | 7,628.0 | 5,032.0 | 3,695.0 | 2,834.0 | 2,127.0 | 1,110.0 | 778.7 | 541.1 | 566.8 | 428.7 | 394.3 | 243.4 | (57.4) | (71.3) | (21.7) |
| Total Equity | 12,964.0 | 9,609.0 | 7,628.0 | 5,032.0 | 3,695.0 | 2,834.0 | 2,127.0 | 1,110.0 | 778.7 | 541.1 | 566.8 | 428.7 | 394.3 | 243.4 | (57.4) | (71.3) | (21.7) |
| - |
| Net debt | - | - | - | (1,470.0) | (1,636.0) | (1,677.0) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 28.0 | 829.0 | 412.0 | 649.0 | 271.0 | 785.0 | 74.1 | 332.1 | 382.5 | 271.0 | 354.0 | 400.0 | 469.7 | 210.5 | 3.9 | - | - |
| Book Value | 12,964.0 | 9,609.0 | 7,628.0 | 5,032.0 | 3,695.0 | 2,834.0 | 2,127.0 | 1,110.0 | 778.7 | 541.1 | 566.8 | 428.7 | 394.3 | 243.4 | (57.4) | (71.3) | (21.7) |
| Tangible Book Value | 8,265.0 | 8,127.0 | 6,173.0 | 3,976.0 | 2,631.0 | 2,440.0 | 1,826.2 | 860.6 | 563.1 | 392.7 | 468.1 | 319.1 | 379.7 | 242.8 | - | - | - |
| 1,248.0 |
| 1,664.0 |
| 2,252.0 |
| 1,728.0 |
| 1,400.0 |
| 1,362.0 |
| 1,821.0 |
| 1,677.0 |
| 1,348.0 |
| 837.0 |
| 809.0 |
| 775.8 |
| 622.9 |
| 583.6 |
| 639.7 |
| 566.2 |
| 703.6 |
| 704.8 |
| 682.9 |
| 726.5 |
| 1,104.9 |
| 1,173.5 |
| 439.9 |
| 401.2 |
| 325.1 |
| 289.1 |
| Restricted Cash | 8.0 | - | 9.0 | 9.0 | 8.0 | - | 8.0 | 8.0 | 8.0 | - | 7.0 | 7.0 | 7.0 | - | 6.0 | 6.0 | 7.0 | - | 6.0 | 9.0 | 6.0 | - | 4.0 | 4.0 | 4.0 | - | 2.6 | 3.1 | 3.5 | - | 2.7 | 6.0 | 2.5 | - | - | 1.5 | 1.4 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,044.8 | 1,203.1 | 1,052.8 | 567.0 | 518.7 | 535.4 | 498.1 | 481.8 | 517.6 |
| Cash And Short Term Investments | 2,702.0 | 3,726.0 | 2,725.0 | 3,124.0 | 3,369.0 | 2,304.0 | 1,885.0 | 2,159.0 | 2,056.0 | 1,897.0 | 1,112.0 | 1,663.0 | 1,852.0 | 1,470.0 | 1,248.0 | 1,664.0 | 2,252.0 | 1,728.0 | 1,400.0 | 1,362.0 | 1,821.0 | 1,677.0 | 1,348.0 | 837.0 | 809.0 | 775.8 | 622.9 | 583.6 | 639.7 | 566.2 | 703.6 | 1,749.7 | 1,886.0 | 1,779.3 | 1,671.9 | 1,692.2 | 975.3 | 899.4 | 806.9 | 806.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,713.0 | 2,627.0 | 1,548.0 | 1,696.0 | 1,359.0 | 2,240.0 | 1,308.0 | 1,518.0 | 1,306.0 | 2,036.0 | 1,168.0 | 1,093.0 | 1,109.0 | 1,725.0 | 898.0 | 853.0 | 824.0 | 1,390.0 | 776.0 | 781.0 | 645.0 | 1,009.0 | 631.1 | 632.0 | 615.2 | 835.3 | 539.4 | 503.4 | 422.6 | 574.8 | 424.7 | 367.6 | 371.0 | 437.1 | 291.9 | 279.1 | 278.1 | 322.8 | 220.1 | 197.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 949.0 | 970.0 | 846.0 | 896.0 | 781.0 | 668.0 | 591.0 | 608.0 | 482.0 | 403.0 | 394.0 | 362.0 | 319.0 | 280.0 | 292.0 | 322.0 | 282.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,435.0 | 10,471.0 | 8,364.0 | 9,275.0 | 9,270.0 | 9,187.0 | 7,696.0 | 8,021.0 | 7,372.0 | 7,777.0 | 6,046.0 | 6,603.0 | 6,734.0 | 6,654.0 | 5,476.0 | 5,332.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,211.0 | 4,125.0 | 3,903.0 | 3,683.0 | 3,455.0 | 3,271.0 | 3,196.0 | 2,980.0 | 2,773.0 | 2,643.0 | 2,379.0 | 2,265.0 | 2,178.0 | 2,048.0 | 1,850.0 | 1,777.0 | 1,673.0 | 1,591.0 | 1,506.0 | 1,446.0 | 1,350.0 | 1,292.0 | 1,146.9 | 1,079.8 | 956.2 | 925.5 | 829.3 | 769.9 | 725.2 | 685.8 | 611.3 | 571.2 | 529.7 | 480.2 | 442.8 | 402.0 | 356.6 | 332.4 | 315.7 | 293.5 |
| Accumulated Depreciation | 1,961.0 | 1,836.0 | 1,776.0 | 1,698.0 | 1,570.0 | 1,508.0 | 1,478.0 | 1,374.0 | 1,323.0 | 1,285.0 | 1,180.0 | 1,117.0 | 1,061.0 | 995.0 | 936.0 | 901.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,250.0 | 2,289.0 | 2,127.0 | 1,985.0 | 1,885.0 | 1,763.0 | 1,718.0 | 1,606.0 | 1,450.0 | 1,358.0 | 1,199.0 | 1,148.0 | 1,117.0 | 1,053.0 | 914.0 | 876.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,541.0 | 3,578.0 | 1,820.0 | 1,778.0 | 1,305.0 | 1,273.0 | 1,291.0 | 1,239.0 | 1,224.0 | 1,231.0 | 1,204.0 | 821.0 | 823.0 | 824.0 | 794.0 | 803.0 | 774.0 | 777.0 | ||||||||||||||||||||||
| Intangible Assets | 1,479.0 | 1,121.0 | 391.0 | 319.0 | 230.0 | 209.0 | 214.0 | 220.0 | 224.0 | 224.0 | 242.0 | 191.0 | 212.0 | 232.0 | 234.0 | 257.0 | 266.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 831.0 | 806.0 | 807.0 | 818.0 | 810.0 | 693.0 | 661.0 | 675.0 | 698.0 | 715.0 | 699.0 | 656.0 | 682.0 | 682.0 | 581.0 | 604.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 914.0 | 1,056.0 | 1,217.0 | 1,340.0 | 1,361.0 | 1,385.0 | 1,444.0 | 1,447.0 | 1,478.0 | 1,508.0 | 1,505.0 | 1,551.0 | 640.0 | 636.0 | 604.0 | 642.0 | 686.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 335.0 | 290.0 | 272.0 | 864.0 | 764.0 | 291.0 | 635.0 | 599.0 | 502.0 | 452.0 | 450.0 | 436.0 | 390.0 | 359.0 | 336.0 | 340.0 | 305.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 24,381.0 | 26,038.0 | 21,789.0 | 22,051.0 | 20,972.0 | 20,383.0 | 18,434.0 | 18,207.0 | 17,544.0 | 17,387.0 | 15,091.0 | 14,923.0 | 13,614.0 | 13,299.0 | 11,106.0 | 11,102.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 427.0 | 204.0 | 146.0 | 211.0 | 309.0 | 68.0 | 165.0 | 296.0 | 223.0 | 126.0 | 69.0 | 171.0 | 228.0 | 274.0 | 195.0 | 265.0 | 166.0 | 89.0 | 64.0 | 98.0 | 109.0 | 34.0 | 51.5 | 85.8 | 73.9 | 53.0 | 61.9 | 65.7 | 38.7 | 30.7 | 43.2 | 30.7 | 37.7 | 32.1 | 20.8 | 24.5 | 33.7 | 38.1 | 30.0 | 41.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 88.0 | 92.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 8,030.0 | 8,314.0 | 6,347.0 | 6,802.0 | 6,737.0 | 6,819.0 | 5,457.0 | 5,615.0 | 5,700.0 | 5,785.0 | 4,440.0 | 4,613.0 | 4,742.0 | 4,660.0 | 3,491.0 | 3,686.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 118.0 | 112.0 | 107.0 | 104.0 | 103.0 | 102.0 | 106.0 | 98.0 | 92.0 | 89.0 | 91.0 | 90.0 | 97.0 | 96.0 | 89.0 | 87.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,408.0 | 1,813.0 | 1,267.0 | 1,378.0 | 1,109.0 | 1,369.0 | 1,058.0 | 1,163.0 | 1,018.0 | 1,365.0 | 1,001.0 | 893.0 | 694.0 | 975.0 | 657.0 | 705.0 | 661.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 9,983.0 | 10,443.0 | 7,867.0 | 8,495.0 | 8,258.0 | 8,358.0 | 6,786.0 | 7,172.0 | 7,033.0 | 7,365.0 | 5,601.0 | 5,767.0 | 5,761.0 | 6,005.0 | 4,432.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,484.0 | 1,483.0 | 1,611.0 | 1,640.0 | 1,705.5 | - | - | 695.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 822.0 | 800.0 | 804.0 | 815.0 | 806.0 | 687.0 | 650.0 | 669.0 | 693.0 | 707.0 | 682.0 | 635.0 | 655.0 | 650.0 | 551.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 99.0 | 120.0 | 115.0 | 110.0 | 117.0 | 95.0 | 77.0 | 85.0 | 100.0 | 81.0 | 46.0 | 45.0 | 53.0 | 70.0 | 63.0 | 58.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 258.0 | 220.0 | 211.0 | 209.0 | 162.0 | 145.0 | 142.0 | 127.0 | 123.0 | 118.0 | 93.0 | 63.0 | 59.0 | 56.0 | 52.0 | 50.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,653.0 | 13,074.0 | 10,488.0 | 11,119.0 | 10,833.0 | 10,774.0 | 9,144.0 | 9,541.0 | 9,437.0 | 9,759.0 | 7,909.0 | 7,997.0 | 8,014.0 | 8,267.0 | 6,583.0 | 6,908.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,711.0 | 5,242.0 | 4,841.0 | 4,339.0 | 3,954.0 | 3,494.0 | 3,110.0 | 2,678.0 | 2,416.0 | 2,069.0 | 1,774.0 | 1,532.0 | 488.0 | 338.0 | 188.0 | 108.0 | 88.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 7.0 | 19.0 | (17.0) | (49.0) | (70.0) | (68.0) | (20.0) | (78.0) | (68.0) | (37.0) | (157.0) | (91.0) | (70.0) | (102.0) | (172.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 11,728.0 | 12,964.0 | 11,301.0 | 10,932.0 | 10,139.0 | 9,609.0 | 9,290.0 | 8,666.0 | 8,107.0 | 7,628.0 | 7,182.0 | 6,926.0 | 5,600.0 | 5,032.0 | 4,523.0 | 4,194.0 | ||||||||||||||||||||||||
| Total Equity | 11,728.0 | 12,964.0 | 11,301.0 | 10,932.0 | 10,139.0 | 9,609.0 | 9,290.0 | 8,666.0 | 8,107.0 | 7,628.0 | 7,182.0 | 6,926.0 | 5,600.0 | 5,032.0 | 4,523.0 | 4,194.0 | 3,997.0 | 3,695.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 88.0 | 92.0 | 1,577.0 | 1,582.0 | 1,611.0 | 1,640.0 | 1,705.5 | - | - | 695.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1,248.0) | (1,664.0) | (2,164.0) | (1,636.0) | 177.0 | |||||||||||||||||||||
| Working Capital | (1,548.0) | 28.0 | 497.0 | 780.0 | 1,012.0 | 829.0 | 910.0 | 849.0 | 339.0 | 412.0 | 445.0 | 836.0 | 973.0 | 649.0 | 1,044.0 | 589.0 | 590.0 | |||||||||||||||||||||||
| Book Value | 11,728.0 | 12,964.0 | 11,301.0 | 10,932.0 | 10,139.0 | 9,609.0 | 9,290.0 | 8,666.0 | 8,107.0 | 7,628.0 | 7,182.0 | 6,926.0 | 5,600.0 | 5,032.0 | 4,523.0 | 4,194.0 | 3,997.0 | 3,695.0 | ||||||||||||||||||||||
| Tangible Book Value | 5,708.0 | 8,265.0 | 9,090.0 | 8,835.0 | 8,604.0 | 8,127.0 | 7,785.0 | 7,207.0 | 6,659.0 | 6,173.0 | 5,736.0 | 5,914.0 | 4,565.0 | 3,976.0 | 3,495.0 | 3,134.0 | 2,957.0 | |||||||||||||||||||||||
| 223.0 |
| 213.0 |
| 205.0 |
| 182.0 |
| 192.0 |
| 181.5 |
| 170.6 |
| 149.1 |
| 125.5 |
| 128.5 |
| 133.5 |
| 145.2 |
| 132.1 |
| 115.3 |
| 115.3 |
| 117.1 |
| 96.0 |
| 66.9 |
| 54.7 |
| 64.0 |
| 43.6 |
| 37.3 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,442.0 |
| 5,220.0 |
| 4,288.0 |
| 4,225.0 |
| 4,524.0 |
| 4,522.0 |
| 3,966.9 |
| 3,337.1 |
| 2,805.9 |
| 2,826.9 |
| 2,297.2 |
| 2,442.3 |
| 2,374.5 |
| 2,344.7 |
| 2,292.2 |
| 2,351.6 |
| 2,489.9 |
| 2,422.0 |
| 2,127.5 |
| 2,111.0 |
| 1,396.3 |
| 1,342.5 |
| 1,126.9 |
| 1,097.9 |
| 875.0 |
| 825.0 |
| 766.0 |
| 714.0 |
| 657.0 |
| 632.0 |
| 582.9 |
| 532.6 |
| 485.2 |
| 457.4 |
| 428.5 |
| 405.8 |
| 374.5 |
| 338.6 |
| 313.9 |
| 284.3 |
| 262.2 |
| 235.1 |
| 211.5 |
| 188.5 |
| 167.0 |
| 150.7 |
| 139.6 |
| 126.9 |
| 798.0 |
| 766.0 |
| 740.0 |
| 732.0 |
| 693.0 |
| 660.0 |
| 564.0 |
| 547.3 |
| 471.0 |
| 468.1 |
| 400.9 |
| 364.0 |
| 350.7 |
| 347.2 |
| 297.4 |
| 287.0 |
| 267.5 |
| 245.1 |
| 231.3 |
| 213.5 |
| 189.7 |
| 181.6 |
| 176.1 |
| 166.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 770.0 |
| 793.0 |
| 361.0 |
| 241.0 |
| 231.9 |
| 211.4 |
| 207.6 |
| 156.8 |
| 153.9 |
| 152.5 |
| 151.2 |
| 148.8 |
| 143.1 |
| 143.0 |
| 128.7 |
| 128.7 |
| 108.1 |
| 104.4 |
| 96.9 |
| 82.5 |
| 84.4 |
| 83.1 |
| 287.0 |
| 302.0 |
| 310.0 |
| 221.0 |
| 153.0 |
| 155.8 |
| 163.9 |
| 171.0 |
| 143.9 |
| 112.9 |
| 121.6 |
| 93.3 |
| 100.6 |
| 84.0 |
| 87.7 |
| 82.6 |
| 86.9 |
| 69.0 |
| 72.6 |
| 67.8 |
| 65.9 |
| 60.7 |
| 64.9 |
| 583.0 |
| 591.0 |
| 606.0 |
| 466.0 |
| 455.0 |
| 454.0 |
| 457.7 |
| 463.2 |
| 464.6 |
| 402.4 |
| 405.4 |
| 398.0 |
| 393.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 692.0 |
| 694.0 |
| 665.0 |
| 643.0 |
| 673.0 |
| 620.9 |
| 594.2 |
| 586.0 |
| 599.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.0 |
| 170.0 |
| 152.0 |
| 106.0 |
| 100.0 |
| 73.8 |
| 71.8 |
| 73.7 |
| 78.0 |
| 91.9 |
| 90.2 |
| 78.0 |
| 73.5 |
| 59.5 |
| 59.4 |
| 50.9 |
| 51.8 |
| 39.8 |
| 35.1 |
| 31.8 |
| 36.6 |
| 39.0 |
| 37.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,993.0 |
| 10,798.0 |
| 9,478.0 |
| 9,187.0 |
| 8,822.0 |
| 8,715.0 |
| 7,705.5 |
| 6,521.3 |
| 6,197.4 |
| 6,022.4 |
| 4,756.8 |
| 4,602.7 |
| 4,398.9 |
| 3,879.1 |
| 3,581.4 |
| 3,472.9 |
| 3,704.5 |
| 3,550.2 |
| 3,069.5 |
| 2,924.4 |
| 2,170.3 |
| 2,033.8 |
| 1,813.1 |
| 1,714.3 |
| 93.0 |
| 99.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,850.0 |
| 3,836.0 |
| 2,949.0 |
| 3,023.0 |
| 2,994.0 |
| 2,963.0 |
| 2,274.3 |
| 2,250.7 |
| 2,215.3 |
| 2,185.8 |
| 1,761.5 |
| 1,752.2 |
| 1,711.1 |
| 1,651.6 |
| 1,363.2 |
| 1,320.9 |
| 1,292.6 |
| 1,210.7 |
| 1,082.3 |
| 1,019.3 |
| 961.6 |
| 861.8 |
| 743.7 |
| 697.9 |
| 87.0 |
| 82.0 |
| 82.0 |
| 80.0 |
| 77.0 |
| 72.0 |
| 67.9 |
| 65.7 |
| 60.9 |
| 52.7 |
| 49.3 |
| 46.1 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 850.0 |
| 604.0 |
| 608.0 |
| 484.0 |
| 668.0 |
| 442.3 |
| 446.7 |
| 371.0 |
| 461.4 |
| 319.8 |
| 360.9 |
| 306.2 |
| 330.2 |
| 251.5 |
| 274.0 |
| 250.7 |
| 253.3 |
| 177.6 |
| 173.5 |
| 144.6 |
| 171.6 |
| 124.7 |
| 113.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,743.0 |
| 4,852.0 |
| 4,949.0 |
| 3,792.0 |
| 3,908.0 |
| 3,664.0 |
| 3,737.0 |
| 2,835.9 |
| 2,848.9 |
| 2,721.1 |
| 2,752.8 |
| 2,192.6 |
| 2,225.0 |
| 2,097.8 |
| 2,012.6 |
| 1,819.0 |
| 1,837.0 |
| 2,098.0 |
| 2,039.5 |
| 1,280.7 |
| 1,217.3 |
| 1,139.8 |
| 1,071.5 |
| 898.3 |
| 852.1 |
| 572.0 |
| 548.0 |
| 556.0 |
| 568.0 |
| 427.0 |
| 420.0 |
| 423.0 |
| 429.7 |
| 436.5 |
| 440.9 |
| 383.2 |
| 388.5 |
| 382.8 |
| 380.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.0 |
| 63.0 |
| 53.0 |
| 49.0 |
| 50.0 |
| 45.0 |
| 37.7 |
| 31.4 |
| 40.5 |
| 40.0 |
| 41.3 |
| 37.2 |
| 36.7 |
| 38.6 |
| 41.2 |
| 44.4 |
| 50.2 |
| 36.1 |
| 42.3 |
| 47.5 |
| 50.4 |
| 33.3 |
| 18.0 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 51.0 |
| 47.0 |
| 45.0 |
| 40.0 |
| 36.0 |
| 22.9 |
| 29.6 |
| 27.6 |
| 23.5 |
| 18.5 |
| 18.7 |
| 18.6 |
| 55.1 |
| 47.4 |
| 54.1 |
| 53.3 |
| 65.9 |
| 38.5 |
| 37.1 |
| 36.2 |
| 34.2 |
| 34.9 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,996.0 |
| 7,103.0 |
| 5,944.0 |
| 5,912.0 |
| 5,785.0 |
| 5,881.0 |
| 5,031.7 |
| 4,042.5 |
| 3,931.3 |
| 3,894.5 |
| 3,327.3 |
| 3,341.8 |
| 3,203.9 |
| 2,767.9 |
| 2,561.3 |
| 2,581.2 |
| 2,839.3 |
| 2,771.5 |
| 2,518.1 |
| 2,442.0 |
| 1,742.9 |
| 1,646.8 |
| 1,450.6 |
| 1,390.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| (30.0) |
| (93.0) |
| (152.0) |
| (234.0) |
| (250.4) |
| (263.2) |
| (304.0) |
| (352.2) |
| (951.0) |
| (991.6) |
| (980.5) |
| (978.8) |
| (985.8) |
| (994.2) |
| (941.5) |
| (958.6) |
| (1,118.7) |
| (1,094.5) |
| (1,038.1) |
| (997.4) |
| (964.8) |
| (928.5) |
| (100.0) |
| (16.0) |
| 34.0 |
| 48.0 |
| 70.0 |
| 56.0 |
| 94.0 |
| 51.6 |
| 29.8 |
| (14.4) |
| 25.3 |
| 19.6 |
| 13.5 |
| 10.3 |
| (4.0) |
| (1.4) |
| (4.0) |
| (13.0) |
| 5.8 |
| (0.4) |
| (0.9) |
| (11.7) |
| (21.1) |
| (16.5) |
| (16.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,997.0 |
| 3,695.0 |
| 3,534.0 |
| 3,275.0 |
| 3,037.0 |
| 2,834.0 |
| 2,674.0 |
| 2,479.0 |
| 2,266.0 |
| 2,128.0 |
| 1,429.5 |
| 1,260.9 |
| 1,195.0 |
| 1,111.2 |
| 1,020.2 |
| 891.7 |
| 865.2 |
| 778.7 |
| 551.4 |
| 482.4 |
| 427.3 |
| 387.0 |
| 362.5 |
| 324.3 |
| 3,534.0 |
| 3,275.0 |
| 3,037.0 |
| 2,834.0 |
| 2,674.0 |
| 2,479.0 |
| 2,266.0 |
| 2,128.0 |
| 1,429.5 |
| 1,260.9 |
| 1,195.0 |
| 1,111.2 |
| 1,020.2 |
| 891.7 |
| 865.2 |
| 778.7 |
| 551.4 |
| 482.4 |
| 427.3 |
| 387.0 |
| 362.5 |
| 324.3 |
| 220.0 |
| (210.0) |
| (37.0) |
| 357.5 |
| - |
| - |
| (80.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.0 |
| 496.0 |
| 317.0 |
| 860.0 |
| 785.0 |
| 1,130.9 |
| 488.3 |
| 84.8 |
| 74.1 |
| 104.7 |
| 217.3 |
| 276.6 |
| 332.1 |
| 473.2 |
| 514.6 |
| 391.9 |
| 382.5 |
| 846.8 |
| 893.7 |
| 256.5 |
| 271.0 |
| 228.6 |
| 245.8 |
| 3,534.0 |
| 3,275.0 |
| 3,037.0 |
| 2,834.0 |
| 2,674.0 |
| 2,479.0 |
| 2,266.0 |
| 2,128.0 |
| 1,429.5 |
| 1,260.9 |
| 1,195.0 |
| 1,111.2 |
| 1,020.2 |
| 891.7 |
| 865.2 |
| 778.7 |
| 551.4 |
| 482.4 |
| 427.3 |
| 387.0 |
| 362.5 |
| 324.3 |
| 2,631.0 |
| 2,462.0 |
| 2,172.0 |
| 2,455.0 |
| 2,440.0 |
| 2,286.2 |
| 2,103.7 |
| 1,887.3 |
| 1,827.4 |
| 1,162.6 |
| 986.9 |
| 950.5 |
| 861.8 |
| 793.0 |
| 661.0 |
| 653.9 |
| 563.1 |
| 374.3 |
| 305.4 |
| 262.7 |
| 238.6 |
| 217.4 |
| 176.3 |