| (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 | 439.5 | 742.0 | 1,290.2 | 428.5 | 229.1 | 184.6 | 164.8 | 78.7 | 138.3 | 112.2 | 128.8 | 190.5 | 488.8 | 394.7 | 315.3 | 539.2 | 699.6 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 439.5 | 742.0 | 1,290.2 | 428.5 | 229.1 | 184.6 | 164.8 | 78.7 | 138.3 | 112.2 | 128.8 | 190.5 | 488.8 | 394.7 | 315.3 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 6,847.1 | 5,170.9 | 4,410.8 | 3,674.5 | 3,400.3 | 2,716.1 | 2,747.9 | 2,354.7 | 1,985.1 | 1,500.1 | 1,621.1 | 1,801.1 | 1,439.1 | 1,328.1 | 959.9 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 370.4 | 260.2 | 175.7 | 103.3 | 84.7 | 50.5 | 55.7 | 107.7 | 80.9 | 88.5 | 75.3 | 38.9 | 31.9 | 38.3 | 62.5 | 51.8 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 2,368.5 | 2,269.9 | 2,036.9 | 1,857.2 | 1,751.1 | 1,837.5 | 1,601.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 1,040.5 | 670.7 | 353.6 | 475.4 | 72.5 | 1.1 | - | - | - | ||||
| 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 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 763.9 | 62.7 | 535.2 | 0.0 | 15.7 | 4.2 | 6.5 | 1,072.8 | 671.9 | 358.4 | 477.6 | 76.3 | 2.2 | - | - | - | ||||
| (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 | 364.8 | 439.5 | 610.4 | 509.5 | 520.6 | 742.0 | 764.1 | 518.1 | 531.1 | 1,290.2 | 305.4 | 362.0 | 217.1 | 428.5 | 215.4 | |||||||||||||||||||||||||
| 437.9 |
| 407.1 |
| 383.7 |
| - |
| - |
| - |
| - |
| - |
| 539.2 |
| 699.6 |
| 437.9 |
| 407.1 |
| 383.7 |
| 766.4 |
| 688.3 |
| 795.3 |
| - |
| - |
| 33.5 |
| 25.8 |
| - |
| - |
| Prepaid Expenses | 724.3 | 469.3 | 387.1 | 249.6 | 215.1 | 183.4 | 261.3 | 208.1 | 168.4 | 114.6 | 134.6 | 161.0 | - | - | - | - | - | - | - | - |
| Other Current Assets | 235.8 | 201.2 | - | - | - | - | - | - | - | - | - | 221.6 | 140.1 | 97.9 | 105.0 | 103.5 | 100.2 | 72.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 9,903.4 | 7,851.0 | 7,676.9 | 5,536.1 | 4,732.6 | 3,588.4 | 3,831.0 | 3,326.1 | 2,869.9 | 2,288.7 | 2,277.5 | 2,495.7 | 2,313.3 | 2,201.7 | 1,765.2 | 1,596.4 | 1,582.8 | 1,385.4 | - | - |
| 1,413.6 |
| 1,328.8 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,372.1 | 1,250.2 | 1,092.4 | 981.3 | 862.8 | 755.3 | 651.6 | 631.9 | 555.0 | 474.7 | 428.0 | 383.7 | 330.1 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 1,276.0 | 1,288.6 | 1,174.1 | 1,102.0 | 1,099.6 | 1,205.6 | 1,046.0 | 938.9 | 900.8 | 854.4 | 635.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 101.2 | 44.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7,317.2 | 5,316.4 | 4,045.9 | 3,586.7 | 3,528.9 | 2,121.0 | 2,022.7 | 1,899.9 | 1,868.6 | 1,603.2 | 1,552.7 | 1,596.7 | 1,445.9 | 1,537.6 | 1,470.8 | 1,561.2 | 1,449.6 | 1,363.1 | - | - |
| Intangible Assets | 2,906.2 | 1,860.5 | 1,362.4 | 1,458.6 | 1,801.2 | 435.7 | 413.7 | 280.2 | 263.2 | 187.0 | 205.1 | 243.6 | 207.9 | 183.8 | 200.9 | 194.1 | 184.8 | 140.7 | - | - |
| Operating Lease Right Of Use Assets | 400.8 | 299.9 | 249.4 | 229.7 | 240.6 | 256.8 | 284.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 92.4 | 63.1 | 12.7 | 12.3 | 17.2 | 17.7 | 12.5 | 16.9 | 26.4 | 10.0 | 4.7 | 3.2 | 87.1 | 89.1 | 78.6 | 63.2 | - | - | - | - |
| Other Non-Current Assets | 944.1 | 655.7 | 565.6 | 622.7 | 632.2 | 435.7 | 393.3 | 293.6 | 189.9 | 101.0 | 76.3 | 79.0 | 285.7 | 171.6 | 150.1 | 88.9 | 45.3 | 33.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 24,926.9 | 18,683.9 | 16,237.2 | 13,464.3 | 12,855.2 | 8,398.3 | 8,331.7 | 7,075.8 | 6,480.2 | 5,354.1 | 5,213.5 | 6,253.6 | 5,793.2 | 5,140.8 | 4,699.1 | 4,341.2 | 4,117.0 | 3,558.2 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 763.9 | 62.7 | 535.2 | 0.0 | 15.7 | 4.2 | 6.5 | 32.2 | 1.2 | 4.8 | 2.2 | 3.8 | 1.2 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 3,258.5 | 2,149.3 | 1,538.7 | 1,141.5 | 802.9 | 528.9 | 606.1 | 426.0 | 433.4 | 15.5 | 8.0 | 13.1 | 22.8 | 22.5 | 15.1 | 17.0 | - | - | - | - |
| Operating Lease Liabilities Current | 114.4 | 94.2 | 78.0 | 74.1 | 78.3 | 85.1 | 92.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 781.6 | 651.9 | 526.2 | 469.0 | 547.2 | 378.0 | 316.2 | 279.1 | 225.2 | 194.1 | 159.0 | 164.8 | 163.0 | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 8,716.2 | 6,028.5 | 5,213.1 | 3,406.2 | 3,165.0 | 2,138.6 | 2,263.0 | 1,806.1 | 1,492.1 | 1,205.2 | 1,203.7 | 1,106.3 | 1,042.5 | 881.2 | 781.1 | 500.4 | 495.7 | 451.8 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 309.7 | 222.4 | 187.0 | 171.5 | 170.4 | 178.8 | 196.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | 48.2 | 40.2 | 37.7 | 38.3 | 34.7 | - | - | - | - |
| Deferred Tax Liabilities | 502.6 | 353.3 | 254.0 | 227.9 | 191.1 | 166.4 | 214.8 | 219.1 | 179.4 | 192.8 | - | 297.1 | 244.3 | 314.2 | 312.3 | 275.4 | 167.6 | 83.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,139.5 | 650.3 | 636.3 | 567.5 | 487.3 | 391.2 | 311.3 | 404.6 | 342.4 | 259.7 | 260.1 | 227.7 | 264.2 | 262.6 | 292.6 | 261.7 | 216.5 | 217.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15,899.0 | 11,354.2 | 9,953.9 | 8,065.5 | 7,738.3 | 4,049.3 | 4,277.9 | 3,470.3 | 2,684.5 | 2,011.4 | 2,125.7 | 1,728.0 | 1,551.9 | 1,368.8 | 1,309.9 | 974.3 | 1,006.4 | 875.8 | - | - |
| 0.0 |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,674.0 | 5,707.3 | 4,858.1 | 4,163.2 | 3,714.8 | 3,265.0 | 2,854.3 | 2,477.3 | 2,191.1 | 1,876.1 | 1,677.7 | 1,366.8 | 1,070.1 | 668.2 | 361.5 | 229.0 | 75.8 | (86.3) | - | - |
| Accumulated Other Comprehensive Income | (307.2) | (372.7) | (282.9) | (310.7) | (237.7) | (233.0) | (241.8) | (286.0) | (203.4) | (271.7) | (294.7) | (123.3) | (37.2) | 14.5 | 0.7 | 14.1 | 3.5 | (3.0) | - | - |
| Treasury Stock | - | - | - | 1,188.1 | 980.3 | 857.8 | 586.8 | 554.4 | 85.5 | 14.3 | 1,795.3 | 321.9 | 215.2 | 203.1 | 196.5 | 40.4 | 35.7 | 32.2 | - | - |
| Minority Interest | 89.6 | 12.0 | 11.1 | 15.4 | 4.6 | 4.8 | 3.5 | 1.3 | 4.1 | 3.3 | 2.3 | 11.1 | 7.1 | 5.4 | 7.3 | 1.4 | 1.4 | 0.0 | - | - |
| Total Stockholders Equity | 8,938.2 | 7,317.7 | 6,272.2 | 5,383.5 | 5,112.3 | 4,344.2 | 4,050.3 | 3,604.2 | 3,791.6 | 3,339.4 | 3,085.5 | 4,514.5 | 4,234.2 | 3,766.5 | 3,382.0 | 3,365.6 | 3,109.2 | 2,682.4 | 2,218.7 | 740.2 |
| Total Equity | 9,027.9 | 7,329.7 | 6,283.4 | 5,398.8 | 5,116.9 | 4,349.0 | 4,053.8 | 3,605.5 | 3,795.6 | 3,342.7 | 3,087.8 | 4,525.5 | 4,241.3 | 3,771.9 | 3,389.3 | 3,366.9 | 3,110.6 | 2,682.4 | 2,218.7 | 740.2 |
| - |
| - |
| - |
| - |
| Net debt | 324.4 | (679.3) | (755.0) | (428.5) | (213.4) | (180.4) | (158.3) | 994.1 | 533.7 | 246.2 | 348.8 | (114.2) | (486.5) | - | - | - | - | - | - | - |
| Working Capital | 1,187.2 | 1,822.5 | 2,463.8 | 2,129.9 | 1,567.6 | 1,449.8 | 1,567.9 | 1,520.0 | 1,377.8 | 1,083.5 | 1,073.8 | 1,389.4 | 1,270.9 | 1,320.5 | 984.1 | 1,096.0 | 1,087.1 | 933.6 | - | - |
| Book Value | 8,938.2 | 7,317.7 | 6,272.2 | 5,383.5 | 5,112.3 | 4,344.2 | 4,050.3 | 3,604.2 | 3,791.6 | 3,339.4 | 3,085.5 | 4,514.5 | 4,234.2 | 3,766.5 | 3,382.0 | 3,365.6 | 3,109.2 | 2,682.4 | 2,218.7 | 740.2 |
| Tangible Book Value | (1,285.2) | 140.8 | 863.9 | 338.1 | (217.8) | 1,787.5 | 1,613.9 | 1,424.1 | 1,659.8 | 1,549.2 | 1,327.8 | 2,674.2 | 2,580.4 | 2,045.1 | 1,710.3 | 1,610.3 | 1,474.8 | 1,178.6 | - | - |
| 150.7 |
| 238.3 |
| 229.1 |
| 1,696.2 |
| 212.5 |
| 200.2 |
| 184.6 |
| 216.9 |
| 530.7 |
| 377.2 |
| 164.8 |
| 80.0 |
| 73.4 |
| 85.4 |
| 78.7 |
| 113.5 |
| 120.4 |
| 101.7 |
| 138.3 |
| 91.5 |
| 99.6 |
| 106.5 |
| 112.2 |
| 117.4 |
| 162.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 364.8 | 439.5 | 610.4 | 509.5 | 520.6 | 742.0 | 764.1 | 518.1 | 531.1 | 1,290.2 | 305.4 | 362.0 | 217.1 | 428.5 | 215.4 | 150.7 | 238.3 | 229.1 | 1,696.2 | 212.5 | 200.2 | 184.6 | 216.9 | 530.7 | 377.2 | 164.8 | 80.0 | 73.4 | 85.4 | 78.7 | 113.5 | 120.4 | 101.7 | 138.3 | 91.5 | 99.6 | 106.5 | 112.2 | 117.4 | 162.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7,598.0 | 6,847.1 | 6,356.1 | 5,386.4 | 5,289.7 | 5,170.9 | 5,149.9 | 4,430.8 | 4,094.9 | 4,410.8 | 4,332.5 | 4,075.2 | 3,644.6 | 3,674.5 | 3,638.4 | 3,518.6 | 3,356.6 | 3,400.3 | 3,002.2 | 2,570.5 | 2,667.0 | 2,716.1 | 2,750.3 | 2,370.3 | 2,593.3 | 2,747.9 | 3,188.3 | 2,632.0 | 2,580.7 | 2,354.7 | 2,291.6 | 2,108.3 | 2,088.7 | 1,985.1 | 1,980.2 | 1,614.1 | 1,589.3 | 1,500.1 | 1,565.1 | 1,384.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 446.9 | 370.4 | 333.7 | 286.9 | 263.1 | 260.2 | 275.9 | 235.1 | 224.3 | 175.7 | 163.9 | 156.5 | 159.2 | 103.3 | 98.1 | 96.3 | 94.3 | 84.7 | 62.0 | 62.2 | 51.0 | 50.5 | 39.8 | 48.3 | 50.4 | 55.7 | 67.0 | 68.4 | 81.1 | 107.7 | 94.7 | 85.9 | 94.5 | 80.9 | 86.4 | 94.2 | 90.0 | 88.5 | 89.1 | 75.0 |
| Prepaid Expenses | 633.2 | 724.3 | 605.2 | 647.7 | 497.3 | 469.3 | 527.4 | 476.0 | 458.5 | 387.1 | 349.0 | 371.5 | 262.2 | 249.6 | 268.8 | 253.6 | 201.2 | |||||||||||||||||||||||
| Other Current Assets | 167.7 | 235.8 | 154.9 | 195.8 | - | 201.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,652.6 | 9,903.4 | 9,469.3 | 8,177.6 | 7,829.8 | 7,851.0 | 8,046.0 | 6,887.6 | 6,583.5 | 7,676.9 | 6,735.4 | 6,322.4 | 5,570.6 | 5,536.1 | 5,347.8 | 5,020.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 406.5 | 411.7 | 417.5 | 434.8 | 247.2 | 241.6 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 135.4 | 120.6 | 123.3 | |||||||||||||||||||||||
| Goodwill | 7,405.3 | 7,317.2 | 6,701.5 | 5,673.8 | 5,560.2 | 5,316.4 | 5,282.2 | 4,314.1 | 4,283.8 | 4,045.9 | 3,900.5 | 3,885.1 | 3,873.1 | 3,586.7 | 3,578.6 | 3,587.2 | 3,593.3 | 3,528.9 | ||||||||||||||||||||||
| Intangible Assets | 2,724.2 | 2,906.2 | 2,324.6 | 1,924.9 | 1,958.5 | 1,860.5 | 1,966.7 | 1,387.0 | 1,408.3 | 1,362.4 | 1,362.1 | 1,424.4 | 1,499.6 | 1,458.6 | 1,519.4 | 1,575.7 | 1,685.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 404.5 | 400.8 | 365.4 | 345.7 | 296.8 | 299.9 | 302.8 | 279.0 | 269.9 | 249.4 | 249.6 | 241.8 | 240.7 | 229.7 | 227.7 | 226.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,046.5 | 944.1 | 903.5 | 884.5 | 689.2 | 655.7 | 619.1 | 597.6 | 569.7 | 565.6 | 650.6 | 633.6 | 664.0 | 622.7 | 597.9 | 615.1 | 656.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 25,746.6 | 24,926.9 | 22,743.8 | 19,891.3 | 19,134.5 | 18,683.9 | 18,866.3 | 15,929.2 | 15,542.4 | 16,237.2 | 15,188.4 | 14,740.9 | 14,039.1 | 13,464.3 | 13,296.6 | 13,049.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 689.7 | 763.9 | 97.4 | 86.8 | 73.7 | 62.7 | 556.2 | 549.3 | 546.5 | 535.2 | 44.6 | 41.2 | 39.7 | 37.5 | 32.3 | 27.2 | 21.9 | 13.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 3,840.3 | 3,258.5 | 2,445.4 | 2,139.5 | 2,151.6 | 2,149.3 | 1,875.4 | 1,483.1 | 1,443.1 | 1,538.7 | 1,100.9 | 1,128.9 | 1,143.0 | 1,141.5 | 830.4 | 751.3 | 800.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 115.8 | 114.4 | 107.5 | 100.3 | 92.8 | 94.2 | 94.7 | 84.6 | 84.0 | 78.0 | 77.6 | 76.6 | 76.4 | 74.1 | 73.9 | 74.7 | ||||||||||||||||||||||||
| Accrued Expenses | 728.6 | 781.6 | 845.2 | 649.0 | 569.6 | 651.9 | 725.1 | 488.5 | 394.0 | 526.2 | 582.1 | 469.7 | 382.9 | 469.0 | 597.2 | 488.8 | 442.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 9,384.0 | 8,716.2 | 7,044.5 | 5,977.3 | 5,985.6 | 6,028.5 | 6,525.3 | 5,316.0 | 4,831.2 | 5,213.1 | 4,192.2 | 3,763.7 | 3,427.3 | 3,406.2 | 3,346.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,810.5 | 1,517.3 | 1,345.0 | 1,040.5 | 952.9 | 840.7 | 882.8 | 670.7 | 760.2 | 483.6 | 419.3 | 353.6 | 482.4 | 401.1 |
| Operating Lease Liabilities Non-Current | 312.2 | 309.7 | 281.0 | 266.5 | 221.2 | 222.4 | 224.3 | 210.3 | 201.8 | 187.0 | 188.1 | 181.7 | 181.5 | 171.5 | 168.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 514.9 | 502.6 | 451.8 | 366.0 | 375.2 | 353.3 | 337.0 | 311.9 | 298.1 | 254.0 | 264.4 | 255.0 | 236.2 | 227.9 | 227.3 | 193.2 | 183.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,190.6 | 1,139.5 | 1,030.5 | 758.9 | 720.1 | 650.3 | 558.8 | 536.3 | 669.8 | 636.3 | 610.5 | 595.0 | 587.7 | 567.5 | 466.2 | 462.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,603.7 | 15,899.0 | 14,340.0 | 12,022.5 | 11,662.2 | 11,354.2 | 11,777.3 | 9,348.1 | 9,175.1 | 9,953.9 | 9,192.6 | 9,011.9 | 8,517.2 | 8,065.5 | 8,095.1 | 7,909.9 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,877.8 | 6,674.0 | 6,375.3 | 6,050.6 | 5,836.5 | 5,707.3 | 5,417.2 | 5,137.6 | 4,962.9 | 4,858.1 | 4,660.6 | 4,400.2 | 4,246.2 | 4,163.2 | 4,012.4 | 3,866.8 | 3,789.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (319.1) | (307.2) | (325.9) | (298.7) | (372.5) | (372.7) | (305.0) | (322.7) | (313.7) | (282.9) | (317.7) | (285.7) | (309.6) | (310.7) | (335.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,064.3 | 980.3 | ||||||||||||||||||||||
| Minority Interest | 98.3 | 89.6 | 8.0 | 11.2 | 15.7 | 12.0 | 18.4 | 13.4 | 10.6 | 11.1 | 8.5 | 8.0 | 8.5 | 15.4 | 5.5 | 12.8 | 4.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 9,044.6 | 8,938.2 | 8,395.8 | 7,857.6 | 7,456.7 | 7,317.7 | 7,070.6 | 6,567.6 | 6,356.6 | 6,272.2 | 5,987.3 | 5,720.9 | 5,513.4 | 5,383.5 | 5,196.1 | 5,127.0 | ||||||||||||||||||||||||
| Total Equity | 9,142.9 | 9,027.9 | 8,403.8 | 7,868.8 | 7,472.4 | 7,329.7 | 7,089.0 | 6,581.1 | 6,367.3 | 6,283.4 | 5,995.9 | 5,729.0 | 5,522.0 | 5,398.8 | 5,201.6 | 5,139.8 | 5,142.0 | 5,116.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 689.7 | 763.9 | 97.4 | 86.8 | 73.7 | 62.7 | 556.2 | 549.3 | 546.5 | 535.2 | 44.6 | 41.2 | 39.7 | 37.5 | 32.3 | 27.2 | 21.9 | 13.4 | 10.3 | 11.2 | 10.7 | 10.5 | 6.3 | 70.1 | 70.0 | 68.3 | 1,878.6 | 1,551.3 | 1,378.1 | 1,072.8 | 955.4 | 843.3 | 885.6 | 671.9 | 763.0 | 485.0 | 423.3 | 358.4 | 487.5 | 406.7 |
| Net debt | 324.9 | 324.4 | (513.0) | (422.7) | (446.8) | (679.3) | (207.8) | 31.1 | 15.5 | (755.0) | (260.8) | (320.7) | (177.4) | (391.0) | (183.1) | (123.5) | (216.4) | (215.7) | ||||||||||||||||||||||
| Working Capital | 1,268.6 | 1,187.2 | 2,424.8 | 2,200.3 | 1,844.1 | 1,822.5 | 1,520.7 | 1,571.6 | 1,752.3 | 2,463.8 | 2,543.1 | 2,558.7 | 2,143.3 | 2,129.9 | 2,001.6 | 1,801.3 | 1,647.8 | |||||||||||||||||||||||
| Book Value | 9,044.6 | 8,938.2 | 8,395.8 | 7,857.6 | 7,456.7 | 7,317.7 | 7,070.6 | 6,567.6 | 6,356.6 | 6,272.2 | 5,987.3 | 5,720.9 | 5,513.4 | 5,383.5 | 5,196.1 | 5,127.0 | 5,137.5 | 5,112.3 | ||||||||||||||||||||||
| Tangible Book Value | (1,085.0) | (1,285.2) | (630.3) | 258.9 | (62.1) | 140.8 | (178.2) | 866.6 | 664.5 | 863.9 | 724.7 | 411.5 | 140.7 | 338.1 | 98.1 | (35.9) | (141.1) | |||||||||||||||||||||||
| 215.1 |
| 183.5 |
| 219.5 |
| 169.1 |
| 183.4 |
| 191.5 |
| 205.7 |
| 168.6 |
| 261.3 |
| 313.6 |
| 294.5 |
| 234.1 |
| 208.1 |
| 198.3 |
| 208.8 |
| 173.9 |
| 168.4 |
| 147.3 |
| 178.5 |
| 132.6 |
| 114.6 |
| 136.0 |
| 156.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,865.6 |
| 4,732.6 |
| 5,704.1 |
| 3,733.9 |
| 3,605.6 |
| 3,588.4 |
| 3,677.0 |
| 3,644.8 |
| 3,758.6 |
| 3,831.0 |
| 4,301.9 |
| 3,751.9 |
| 3,554.5 |
| 3,326.1 |
| 3,378.1 |
| 3,074.8 |
| 2,957.1 |
| 2,869.9 |
| 2,948.2 |
| 2,617.2 |
| 2,474.9 |
| 2,288.7 |
| 2,405.4 |
| 2,244.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,203.9 |
| 1,163.5 |
| 1,137.2 |
| 1,092.4 |
| 1,086.4 |
| 1,042.8 |
| 1,011.5 |
| 981.3 |
| 966.4 |
| 929.3 |
| 894.1 |
| 862.8 |
| 852.1 |
| 824.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,390.2 |
| 1,354.5 |
| 1,317.0 |
| 1,276.0 |
| 1,350.9 |
| 1,325.1 |
| 1,301.5 |
| 1,288.6 |
| 1,256.5 |
| 1,190.3 |
| 1,161.6 |
| 1,174.1 |
| 1,165.7 |
| 1,160.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.2 |
| 73.8 |
| 60.4 |
| 51.1 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,146.0 |
| 2,136.1 |
| 2,124.1 |
| 2,121.0 |
| 2,097.6 |
| 2,023.0 |
| 2,006.5 |
| 2,022.7 |
| 2,002.9 |
| 1,932.3 |
| 1,927.0 |
| 1,899.9 |
| 1,912.1 |
| 1,897.7 |
| 1,902.9 |
| 1,868.6 |
| 1,937.0 |
| 1,616.3 |
| 1,608.4 |
| 1,603.2 |
| 1,612.2 |
| 1,595.6 |
| 1,801.2 |
| 389.0 |
| 403.9 |
| 415.1 |
| 435.7 |
| 434.9 |
| 380.3 |
| 395.6 |
| 413.7 |
| 431.6 |
| 264.3 |
| 276.1 |
| 280.2 |
| 284.4 |
| 261.8 |
| 270.8 |
| 263.2 |
| 275.0 |
| 184.4 |
| 181.9 |
| 187.0 |
| 197.6 |
| 203.3 |
| 238.5 |
| 240.6 |
| 232.3 |
| 239.7 |
| 252.2 |
| 256.8 |
| 266.5 |
| 275.8 |
| 287.2 |
| 284.4 |
| 289.3 |
| 285.0 |
| 285.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 632.2 |
| 602.8 |
| 600.8 |
| 577.0 |
| 435.7 |
| 412.5 |
| 386.1 |
| 392.6 |
| 393.3 |
| 449.2 |
| 433.9 |
| 292.1 |
| 293.6 |
| 265.6 |
| 230.9 |
| 221.1 |
| 189.9 |
| 223.5 |
| 145.1 |
| 116.2 |
| 101.0 |
| 95.6 |
| 93.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,015.1 |
| 12,855.2 |
| 10,675.7 |
| 8,720.6 |
| 8,557.4 |
| 8,398.3 |
| 8,325.5 |
| 8,089.6 |
| 8,228.9 |
| 8,331.7 |
| 8,865.1 |
| 8,021.8 |
| 7,652.5 |
| 7,075.8 |
| 7,191.2 |
| 6,790.4 |
| 6,653.4 |
| 6,480.2 |
| 6,640.2 |
| 5,753.3 |
| 5,543.1 |
| 5,354.1 |
| 5,476.5 |
| 5,297.1 |
| 10.3 |
| 11.2 |
| 10.7 |
| 10.5 |
| 6.3 |
| 70.1 |
| 70.0 |
| 68.3 |
| 68.1 |
| 34.0 |
| 33.1 |
| 32.2 |
| 2.5 |
| 2.6 |
| 2.8 |
| 1.2 |
| 2.8 |
| 1.4 |
| 4.0 |
| 4.8 |
| 5.1 |
| 5.6 |
| 802.9 |
| 501.1 |
| 503.2 |
| 499.5 |
| 528.9 |
| 537.0 |
| 613.2 |
| 591.1 |
| 606.1 |
| 540.2 |
| 471.2 |
| 403.4 |
| 426.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.0 |
| 78.3 |
| 78.9 |
| 81.4 |
| 83.8 |
| 85.1 |
| 88.2 |
| 90.4 |
| 91.4 |
| 92.5 |
| 93.5 |
| 92.8 |
| 92.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 547.2 |
| 497.5 |
| 400.0 |
| 353.4 |
| 378.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,219.6 |
| 3,217.8 |
| 3,165.0 |
| 2,364.5 |
| 2,131.1 |
| 2,100.1 |
| 2,138.6 |
| 2,178.3 |
| 2,093.4 |
| 2,115.9 |
| 2,263.0 |
| 2,357.5 |
| 1,906.2 |
| 1,778.7 |
| 1,806.1 |
| 1,816.2 |
| 1,690.6 |
| 1,549.6 |
| 1,492.1 |
| 1,592.5 |
| 1,286.0 |
| 1,264.7 |
| 1,205.2 |
| 1,245.9 |
| 1,208.1 |
| 163.7 |
| 170.3 |
| 170.4 |
| 161.3 |
| 166.3 |
| 176.0 |
| 178.8 |
| 185.0 |
| 192.3 |
| 200.8 |
| 196.5 |
| 197.9 |
| 192.2 |
| 193.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.1 |
| 184.8 |
| 187.6 |
| 170.1 |
| 166.4 |
| 206.3 |
| 220.7 |
| 217.8 |
| 214.8 |
| 279.9 |
| 276.6 |
| 253.2 |
| 219.1 |
| 209.5 |
| 196.5 |
| 196.9 |
| 179.4 |
| 212.0 |
| - |
| - |
| 192.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 489.5 |
| 487.3 |
| 400.3 |
| 392.3 |
| 383.6 |
| 391.2 |
| 397.9 |
| 349.7 |
| 309.9 |
| 311.3 |
| 310.1 |
| 353.3 |
| 357.1 |
| 404.6 |
| 388.4 |
| 369.1 |
| 377.1 |
| 342.4 |
| 345.3 |
| 267.5 |
| 262.5 |
| 259.7 |
| 287.2 |
| 284.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,873.1 |
| 7,738.3 |
| 6,041.9 |
| 4,230.8 |
| 4,177.3 |
| 4,049.3 |
| 4,169.9 |
| 4,171.6 |
| 4,433.8 |
| 4,277.9 |
| 4,955.9 |
| 4,245.6 |
| 3,927.5 |
| 3,470.3 |
| 3,366.9 |
| 3,096.9 |
| 3,006.4 |
| 2,684.5 |
| 2,910.0 |
| 2,244.0 |
| 2,144.2 |
| 2,011.4 |
| 2,199.9 |
| 2,093.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,714.8 |
| 3,620.4 |
| 3,454.7 |
| 3,346.3 |
| 3,265.0 |
| 3,103.8 |
| 2,948.2 |
| 2,881.4 |
| 2,854.3 |
| 2,743.5 |
| 2,613.0 |
| 2,591.9 |
| 2,477.3 |
| 2,425.8 |
| 2,301.3 |
| 2,226.9 |
| 2,191.1 |
| 2,077.5 |
| 1,988.2 |
| 1,924.3 |
| 1,876.1 |
| 1,788.5 |
| 1,714.8 |
| (255.3) |
| (224.4) |
| (237.7) |
| (243.0) |
| (216.6) |
| (224.5) |
| (233.0) |
| (274.3) |
| (290.0) |
| (324.8) |
| (241.8) |
| (264.1) |
| (251.3) |
| (267.2) |
| (286.0) |
| (237.7) |
| (248.5) |
| (228.4) |
| (203.4) |
| (192.2) |
| (231.2) |
| (257.9) |
| (271.7) |
| (242.8) |
| (231.0) |
| 979.0 |
| 960.3 |
| 930.6 |
| 857.8 |
| 807.6 |
| 806.8 |
| 806.5 |
| 586.8 |
| 586.8 |
| 586.2 |
| 585.4 |
| 554.4 |
| 321.1 |
| 296.9 |
| 276.1 |
| 85.5 |
| 35.8 |
| 35.5 |
| 34.5 |
| 14.3 |
| 1,960.9 |
| 1,960.3 |
| 4.6 |
| 3.1 |
| 3.1 |
| 5.2 |
| 4.8 |
| 3.6 |
| 3.6 |
| 4.7 |
| 3.5 |
| 1.8 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 2.8 |
| 3.6 |
| 4.1 |
| 2.7 |
| 2.6 |
| 2.5 |
| 3.3 |
| 2.6 |
| 2.9 |
| 5,137.5 |
| 5,112.3 |
| 4,630.7 |
| 4,486.7 |
| 4,374.9 |
| 4,344.2 |
| 4,152.0 |
| 3,914.4 |
| 3,790.5 |
| 4,050.3 |
| 3,907.4 |
| 3,774.9 |
| 3,723.7 |
| 3,604.2 |
| 3,822.8 |
| 3,690.7 |
| 3,643.4 |
| 3,791.6 |
| 3,727.5 |
| 3,506.7 |
| 3,396.3 |
| 3,339.4 |
| 3,273.9 |
| 3,200.3 |
| 4,633.8 |
| 4,489.8 |
| 4,380.2 |
| 4,349.0 |
| 4,155.6 |
| 3,918.0 |
| 3,795.2 |
| 4,053.8 |
| 3,909.2 |
| 3,776.3 |
| 3,725.1 |
| 3,605.5 |
| 3,824.2 |
| 3,693.5 |
| 3,647.0 |
| 3,795.6 |
| 3,730.2 |
| 3,509.3 |
| 3,398.8 |
| 3,342.7 |
| 3,276.6 |
| 3,203.2 |
| (1,685.9) |
| (201.3) |
| (189.5) |
| (174.1) |
| (210.6) |
| (460.6) |
| (307.2) |
| (96.5) |
| 1,798.6 |
| 1,478.0 |
| 1,292.7 |
| 994.1 |
| 841.8 |
| 723.0 |
| 783.8 |
| 533.7 |
| 671.5 |
| 385.4 |
| 316.8 |
| 246.2 |
| 370.1 |
| 244.4 |
| 1,567.6 |
| 3,339.6 |
| 1,602.8 |
| 1,505.5 |
| 1,449.8 |
| 1,498.7 |
| 1,551.4 |
| 1,642.7 |
| 1,567.9 |
| 1,944.4 |
| 1,845.7 |
| 1,775.8 |
| 1,520.0 |
| 1,561.9 |
| 1,384.3 |
| 1,407.4 |
| 1,377.8 |
| 1,355.7 |
| 1,331.2 |
| 1,210.2 |
| 1,083.5 |
| 1,159.4 |
| 1,036.3 |
| 4,630.7 |
| 4,486.7 |
| 4,374.9 |
| 4,344.2 |
| 4,152.0 |
| 3,914.4 |
| 3,790.5 |
| 4,050.3 |
| 3,907.4 |
| 3,774.9 |
| 3,723.7 |
| 3,604.2 |
| 3,822.8 |
| 3,690.7 |
| 3,643.4 |
| 3,791.6 |
| 3,727.5 |
| 3,506.7 |
| 3,396.3 |
| 3,339.4 |
| 3,273.9 |
| 3,200.3 |
| (217.8) |
| 2,095.7 |
| 1,946.7 |
| 1,835.7 |
| 1,787.5 |
| 1,619.4 |
| 1,511.1 |
| 1,388.4 |
| 1,613.9 |
| 1,472.9 |
| 1,578.3 |
| 1,520.6 |
| 1,424.1 |
| 1,626.3 |
| 1,531.2 |
| 1,469.7 |
| 1,659.8 |
| 1,515.5 |
| 1,706.0 |
| 1,606.0 |
| 1,549.2 |
| 1,464.1 |
| 1,401.5 |