| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 825.0 | 388.0 | 497.0 | 1,935.0 | 2,701.8 | 3,684.5 | 243.7 | 287.9 | 120.1 | 132.6 | 121.6 | 189.2 | 204.7 | 194.9 | 262.2 | 419.9 | 284.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 825.0 | 388.0 | 497.0 | 1,935.0 | 2,701.8 | 3,684.5 | 243.7 | 287.9 | 120.1 | 132.6 | 121.6 | 189.2 | 204.7 | 194.9 | 262.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 317.0 | 371.0 | 405.0 | 531.0 | 408.1 | 284.1 | 305.8 | 324.5 | 318.6 | 291.9 | 239.0 | 261.4 | 259.7 | 281.4 | 292.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 264.0 | 265.0 | 248.0 | 224.0 | 150.2 | 118.7 | 162.1 | 153.6 | 111.4 | 114.1 | 121.3 | 123.5 | 151.2 | 146.3 | 144.6 | 126.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 52,672.0 | 47,140.0 | 43,924.0 | 40,075.0 | 37,087.7 | 35,263.6 | 35,549.9 | 32,435.1 | 27,780.1 | 28,142.8 | 26,218.7 | 25,279.6 | 24,271.3 | 23,442.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 953.0 | 919.0 | 792.0 | 647.0 | 546.0 | 353.4 | 563.7 | 488.2 | 360.1 | 305.3 | 302.1 | 331.5 | 372.2 | 351.6 | 304.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,857.0 | 7,951.2 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 2.8 | 2.7 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,180.0 | 1,603.0 | 1,720.0 | 2,088.0 | 2,243.1 | 1,371.1 | 2,620.8 | 2,422.3 | 1,188.5 | - | - | - | - | - | 8,495.9 | 9,150.1 | |||
| (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 | 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 | 512.0 | 825.0 | 432.0 | 735.0 | 386.0 | 388.0 | 418.0 | 391.0 | 437.0 | 497.0 | 600.1 | 726.4 | 1,226.9 | 1,935.0 | 1,566.2 | |||||||||||||||||||||||||
| 402.9 |
| 230.8 |
| - |
| - |
| - |
| 419.9 |
| 284.6 |
| 402.9 |
| 230.8 |
| 266.7 |
| 338.8 |
| - |
| - |
| 107.9 |
| - |
| - |
| Prepaid Expenses | 690.0 | 670.0 | 617.0 | 456.0 | 286.0 | 154.3 | 429.2 | 456.5 | 258.2 | 209.7 | 220.6 | 227.0 | 252.9 | 207.7 | 185.5 | 145.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,211.0 | 1,705.0 | 1,792.0 | 3,205.0 | 3,600.3 | 4,311.7 | 1,162.6 | 1,242.0 | 907.6 | 748.3 | 837.0 | 801.1 | 956.4 | 888.1 | 969.3 | 1,015.1 | 1,026.4 | - | - |
| 22,270.1 |
| 21,629.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 16,976.0 | 15,309.0 | 13,810.0 | 12,529.0 | 11,179.7 | 10,017.0 | 10,083.1 | 8,968.9 | 8,044.9 | 7,981.4 | 7,440.9 | 7,086.0 | 6,753.5 | 5,991.7 | 5,335.3 | 4,858.2 | - | - | - |
| Property,Plant & Equipment Net | 35,696.0 | 31,831.0 | 30,114.0 | 27,546.0 | 25,907.9 | 25,246.6 | 25,466.8 | 23,466.2 | 19,735.2 | 20,161.4 | 18,777.8 | 18,193.6 | 17,517.8 | 17,451.0 | 16,934.8 | 16,771.7 | 15,268.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 808.0 | 808.0 | 809.0 | 809.0 | 809.4 | 809.5 | 1,385.6 | 1,378.4 | 288.5 | 288.4 | 286.8 | 287.0 | 439.2 | 433.0 | 746.5 | 759.3 | 792.4 | - | - |
| Intangible Assets | 390.0 | 404.0 | 418.0 | 426.0 | 434.6 | 444.9 | 488.6 | 502.1 | - | - | 0.0 | 0.0 | - | 204.9 | 218.9 | - | - | - | - |
| Operating Lease Right Of Use Assets | 620.0 | 677.0 | 611.0 | 538.0 | 542.1 | 600.0 | 687.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,284.0 | 2,049.0 | 1,805.0 | 1,678.0 | 1,398.6 | 1,497.4 | 1,617.6 | 1,611.7 | 1,429.6 | 1,112.2 | 880.5 | 1,297.9 | 1,159.6 | 1,055.9 | 1,153.8 | 1,107.8 | 1,146.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 41,619.0 | 37,070.0 | 35,131.0 | 33,776.0 | 32,258.4 | 32,465.2 | 30,320.3 | 27,698.3 | 22,360.9 | 22,310.3 | 20,782.0 | 20,713.2 | 20,072.9 | 19,827.9 | 19,804.4 | 19,653.8 | 18,233.5 | - | - |
| 249.0 |
| 264.6 |
| - |
| - |
| Short Term Debt | 3,180.0 | 1,603.0 | 1,720.0 | 2,088.0 | 2,243.1 | 1,371.1 | 2,620.8 | 2,422.3 | 1,188.5 | - | - | - | - | - | 638.9 | 1,198.9 | 756.2 | - | - |
| Deferred Revenue Current | 5,739.0 | 5,496.0 | 5,311.0 | 4,168.0 | 3,160.9 | 1,784.8 | 3,428.1 | 3,148.8 | 2,308.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 90.0 | 74.0 | 65.0 | 80.0 | 68.9 | 102.7 | 97.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,026.0 | 1,635.0 | 1,478.0 | 1,459.0 | 887.6 | 615.8 | 1,078.3 | 899.8 | 903.0 | 692.3 | 658.6 | 635.1 | 539.4 | 541.7 | 564.3 | 553.2 | 521.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 12,055.0 | 9,817.0 | 9,401.0 | 8,573.0 | 7,285.7 | 4,537.1 | 7,952.9 | 7,112.2 | 4,854.9 | 4,441.6 | 4,292.7 | 3,849.2 | 4,267.0 | 4,066.2 | 3,067.6 | 3,445.2 | 2,749.0 | - | - |
| 7,663.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 600.0 | 670.0 | 613.0 | 523.0 | 534.7 | 563.9 | 601.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 554.0 | 375.0 | 486.0 | 508.0 | 505.2 | 645.6 | 617.8 | 583.3 | 452.8 | 645.6 | 798.6 | 935.3 | 486.2 | 482.6 | 472.0 | 356.7 | 321.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 31,374.0 | 29,335.0 | 30,232.0 | 30,907.0 | 27,172.8 | 23,704.5 | 17,586.5 | 16,050.8 | 11,658.6 | 13,188.9 | 12,719.0 | 12,428.8 | 11,264.7 | 11,519.2 | 11,396.6 | 11,753.1 | 10,743.7 | - | - |
| 2.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,925.0 | 2,612.0 | (10.0) | (1,707.0) | 302.3 | 5,562.8 | 11,523.3 | 10,263.3 | 9,022.4 | 7,860.3 | 6,944.9 | 6,575.2 | 6,055.0 | 5,744.8 | 5,823.4 | 5,260.0 | 4,755.0 | - | - |
| Accumulated Other Comprehensive Income | (604.0) | (802.0) | (674.0) | (644.0) | (710.9) | (739.3) | (797.7) | (627.7) | (334.3) | (916.5) | (1,328.4) | (897.0) | 5.7 | (134.5) | (75.9) | 25.1 | 182.7 | - | - |
| Treasury Stock | - | - | - | - | 2,066.0 | 2,064.0 | 2,058.1 | 1,953.3 | 1,378.3 | 1,153.3 | 853.3 | 649.8 | 413.7 | 413.7 | 413.7 | 413.7 | 413.7 | - | - |
| Minority Interest | 208.0 | 172.0 | 175.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 10,037.0 | 7,563.0 | 4,724.0 | 2,869.0 | 5,085.6 | 8,760.7 | 12,163.8 | 11,105.5 | 10,702.3 | 9,121.4 | 8,063.0 | 8,284.4 | 8,808.3 | 8,308.7 | 8,407.8 | 7,900.8 | 7,489.8 | 6,803.0 | 6,757.3 |
| Total Equity | 10,245.0 | 7,735.0 | 4,899.0 | 2,869.0 | 5,087.0 | 8,761.0 | 12,163.8 | 11,105.5 | 10,702.3 | 9,121.4 | 8,063.0 | 8,284.4 | 8,808.3 | 8,308.7 | 8,407.8 | 7,900.8 | 7,489.8 | 6,803.0 | 6,757.3 |
| 8,419.8 |
| - |
| - |
| Net debt | 2,355.0 | 1,215.0 | 1,223.0 | 153.0 | (458.6) | (2,313.4) | 2,377.0 | 2,134.5 | 1,068.4 | - | - | - | - | - | 8,233.7 | 8,730.2 | 8,135.2 | - | - |
| Working Capital | (9,844.0) | (8,112.0) | (7,609.0) | (5,368.0) | (3,685.4) | (225.4) | (6,790.3) | (5,870.1) | (3,947.2) | (3,693.3) | (3,455.7) | (3,048.2) | (3,310.6) | (3,178.1) | (2,098.4) | (2,430.1) | (1,722.6) | - | - |
| Book Value | 10,037.0 | 7,563.0 | 4,724.0 | 2,869.0 | 5,085.6 | 8,760.7 | 12,163.8 | 11,105.5 | 10,702.3 | 9,121.4 | 8,063.0 | 8,284.4 | 8,808.3 | 8,308.7 | 8,407.8 | 7,900.8 | 7,489.8 | 6,803.0 | 6,757.3 |
| Tangible Book Value | 8,839.0 | 6,351.0 | 3,497.0 | 1,634.0 | 3,841.6 | 7,506.3 | 10,289.6 | 9,225.0 | 10,413.8 | 8,833.0 | 7,776.3 | 7,997.4 | 8,369.0 | 7,670.9 | 7,442.4 | 7,141.4 | 6,697.4 | - | - |
| 2,102.2 |
| 1,968.5 |
| 2,701.8 |
| 3,289.3 |
| 4,250.4 |
| 5,091.5 |
| 3,684.5 |
| 3,016.8 |
| 4,146.7 |
| 3,890.8 |
| 243.7 |
| 276.7 |
| 235.0 |
| 248.2 |
| 287.9 |
| 254.8 |
| 109.0 |
| 111.2 |
| 120.1 |
| 140.0 |
| 130.5 |
| 109.3 |
| 132.6 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 512.0 | 825.0 | 432.0 | 735.0 | 386.0 | 388.0 | 418.0 | 391.0 | 437.0 | 497.0 | 600.1 | 726.4 | 1,226.9 | 1,935.0 | 1,566.2 | 2,102.2 | 1,968.5 | 2,701.8 | 3,289.3 | 4,250.4 | 5,091.5 | 3,684.5 | 3,016.8 | 4,146.7 | 3,890.8 | 243.7 | 276.7 | 235.0 | 248.2 | 287.9 | 254.8 | 109.0 | 111.2 | 120.1 | 140.0 | 130.5 | 109.3 | 132.6 | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 479.0 | 317.0 | 356.0 | 431.0 | 427.0 | 371.0 | 441.0 | 412.0 | 455.0 | 405.0 | 360.2 | 375.4 | 379.2 | 531.1 | 534.4 | 565.0 | 506.2 | 408.1 | 397.2 | 345.1 | 226.7 | 284.1 | 165.2 | 205.9 | 220.9 | 305.8 | 349.0 | 340.9 | 375.0 | 324.5 | 385.3 | 355.7 | 387.9 | 318.6 | 285.3 | 264.0 | 293.0 | 291.9 | 273.4 | 215.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 271.0 | 264.0 | 269.0 | 247.0 | 256.0 | 265.0 | 265.0 | 242.0 | 236.0 | 248.0 | 241.5 | 215.9 | 221.3 | 224.0 | 237.2 | 229.1 | 179.5 | 150.2 | 142.4 | 132.9 | 119.4 | 118.7 | 142.4 | 152.6 | 177.7 | 162.1 | 167.2 | 168.0 | 157.9 | 153.6 | 152.2 | 121.9 | 110.8 | 111.4 | 119.9 | 109.1 | 108.4 | 114.1 | 118.8 | 112.4 |
| Prepaid Expenses | 719.0 | 690.0 | 652.0 | 785.0 | 723.0 | 670.0 | 667.0 | 790.0 | 690.0 | 617.0 | 508.8 | 604.6 | 543.6 | 455.8 | 435.7 | 492.3 | 344.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,204.0 | 2,211.0 | 1,887.0 | 2,450.0 | 1,828.0 | 1,705.0 | 1,831.0 | 1,886.0 | 1,870.0 | 1,792.0 | 1,780.7 | 1,968.8 | 2,413.6 | 3,205.0 | 2,837.0 | 3,560.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 374.5 | 373.9 | 246.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 808.0 | 808.0 | 808.0 | 808.0 | 808.0 | 808.0 | 809.0 | 809.0 | 809.0 | 809.0 | 809.2 | 809.3 | 809.3 | 809.3 | 809.2 | 809.3 | 809.4 | 809.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 611.0 | 620.0 | 628.0 | 656.0 | 661.0 | 677.0 | 649.0 | 589.0 | 599.0 | 611.0 | 529.7 | 551.5 | 521.2 | 537.6 | 554.4 | 569.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,483.0 | 2,284.0 | 2,166.0 | 2,277.0 | 2,251.0 | 2,049.0 | 2,072.0 | 1,931.0 | 1,887.0 | 1,805.0 | 1,794.4 | 1,657.8 | 1,660.1 | 1,678.1 | 1,570.3 | 1,447.2 | 1,477.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 41,990.0 | 41,619.0 | 40,109.0 | 38,542.0 | 37,452.0 | 37,070.0 | 37,067.0 | 36,974.0 | 35,190.0 | 35,131.0 | 32,768.7 | 32,923.3 | 32,870.5 | 33,776.4 | 33,464.2 | 33,943.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,010.0 | 953.0 | 828.0 | 959.0 | 956.0 | 919.0 | 851.0 | 821.0 | 876.0 | 792.0 | 715.4 | 692.0 | 714.8 | 646.7 | 623.6 | 760.9 | 668.2 | 546.0 | 461.4 | 384.7 | 340.9 | 353.4 | 421.0 | 661.4 | 1,414.4 | 563.7 | 538.9 | 531.8 | 497.2 | 488.2 | 432.1 | 418.6 | 454.6 | 360.1 | 384.5 | 376.5 | 363.0 | 305.3 | 259.0 | 319.6 |
| Short Term Debt | 1,448.0 | 3,180.0 | 3,074.0 | 1,402.0 | 1,396.0 | 1,603.0 | 1,868.0 | 1,332.0 | 1,643.0 | 1,720.0 | 2,044.0 | 1,713.3 | 2,055.3 | 2,087.7 | 3,945.1 | 5,466.5 | 2,558.5 | |||||||||||||||||||||||
| Deferred Revenue Current | 6,548.0 | 5,739.0 | 5,604.0 | 6,379.0 | 6,334.0 | 5,496.0 | 5,324.0 | 6,245.0 | 6,040.0 | 5,311.0 | 5,032.3 | 5,676.3 | 5,270.6 | 4,168.0 | 3,774.5 | 4,168.7 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 79.0 | 90.0 | 85.0 | 84.0 | 75.0 | 74.0 | 68.0 | 64.0 | 63.0 | 65.0 | 81.0 | 81.8 | 78.4 | 79.8 | 75.2 | 71.7 | ||||||||||||||||||||||||
| Accrued Expenses | 1,968.0 | 2,026.0 | 1,847.0 | 1,701.0 | 1,504.0 | 1,635.0 | 1,476.0 | 1,410.0 | 1,236.0 | 1,478.0 | 1,210.9 | 1,391.6 | 1,200.6 | 1,460.0 | 858.9 | 862.8 | 774.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 11,065.0 | 12,055.0 | 11,469.0 | 10,573.0 | 10,300.0 | 9,817.0 | 9,631.0 | 9,894.0 | 9,905.0 | 9,401.0 | 9,241.7 | 9,666.9 | 9,441.5 | 8,573.5 | 9,794.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,200.0 | 5,500.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 599.0 | 600.0 | 613.0 | 639.0 | 655.0 | 670.0 | 648.0 | 591.0 | 603.0 | 613.0 | 517.3 | 537.6 | 509.5 | 523.0 | 542.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 632.0 | 554.0 | 536.0 | 358.0 | 362.0 | 375.0 | 592.0 | 522.0 | 481.0 | 486.0 | 488.5 | 492.1 | 489.2 | 507.6 | 538.0 | 517.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 31,962.0 | 31,374.0 | 29,821.0 | 29,182.0 | 29,310.0 | 29,335.0 | 29,843.0 | 30,792.0 | 29,865.0 | 30,232.0 | 28,172.5 | 29,382.3 | 29,845.1 | 30,907.5 | 30,258.8 | 30,545.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,460.0 | 5,925.0 | 5,443.0 | 4,144.0 | 3,139.0 | 2,612.0 | 2,207.0 | 1,204.0 | 350.0 | (10.0) | (287.5) | (1,296.6) | (1,755.3) | (1,707.4) | (1,207.2) | (1,240.2) | (718.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (385.0) | (604.0) | (528.0) | (519.0) | (695.0) | (802.0) | (753.0) | (654.0) | (617.0) | (674.0) | (645.0) | (680.0) | (677.9) | (643.2) | (792.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,068.2 | 2,066.0 | ||||||||||||||||||||||
| Minority Interest | 218.0 | 208.0 | 196.0 | 191.0 | 182.0 | 172.0 | 179.0 | 174.0 | 174.0 | 175.0 | 173.2 | 177.4 | 173.8 | 0.0 | - | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | 9,810.0 | 10,037.0 | 10,092.0 | 9,169.0 | 7,960.0 | 7,563.0 | 7,045.0 | 6,008.0 | 5,151.0 | 4,724.0 | 4,423.0 | 3,363.6 | 2,851.6 | 2,868.8 | 3,205.4 | 3,398.1 | ||||||||||||||||||||||||
| Total Equity | 10,028.0 | 10,245.0 | 10,288.0 | 9,360.0 | 8,142.0 | 7,735.0 | 7,224.0 | 6,182.0 | 5,325.0 | 4,899.0 | 4,599.0 | 3,542.0 | 3,025.0 | 2,870.0 | 3,205.4 | 3,398.1 | 3,988.9 | 5,085.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,448.0 | 3,180.0 | 3,074.0 | 1,402.0 | 1,396.0 | 1,603.0 | 1,868.0 | 1,332.0 | 1,643.0 | 1,720.0 | 2,044.0 | 1,713.3 | 2,055.3 | 2,087.7 | 3,945.1 | 5,466.5 | 2,558.5 | 2,243.1 | 956.7 | 970.6 | 221.3 | 1,371.1 | 7,456.7 | 6,575.2 | 3,755.6 | 2,620.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 936.0 | 2,355.0 | 2,642.0 | 667.0 | 1,010.0 | 1,215.0 | 1,450.0 | 941.0 | 1,206.0 | 1,223.0 | 1,443.8 | 986.9 | 828.4 | 152.7 | 2,378.9 | 3,364.3 | 590.0 | (458.6) | ||||||||||||||||||||||
| Working Capital | (8,861.0) | (9,844.0) | (9,582.0) | (8,123.0) | (8,472.0) | (8,112.0) | (7,800.0) | (8,008.0) | (8,035.0) | (7,609.0) | (7,461.0) | (7,698.0) | (7,027.9) | (5,368.5) | (6,956.9) | (8,158.5) | (4,830.2) | |||||||||||||||||||||||
| Book Value | 9,810.0 | 10,037.0 | 10,092.0 | 9,169.0 | 7,960.0 | 7,563.0 | 7,045.0 | 6,008.0 | 5,151.0 | 4,724.0 | 4,423.0 | 3,363.6 | 2,851.6 | 2,868.8 | 3,205.4 | 3,398.1 | 3,988.9 | 5,085.6 | ||||||||||||||||||||||
| Tangible Book Value | 9,002.0 | 9,229.0 | 9,284.0 | 8,361.0 | 7,152.0 | 6,755.0 | 6,236.0 | 5,199.0 | 4,342.0 | 3,915.0 | 3,613.8 | 2,554.4 | 2,042.4 | 2,059.5 | 2,396.2 | 2,588.8 | 3,179.5 | |||||||||||||||||||||||
| 286.0 |
| 268.0 |
| 224.7 |
| 163.7 |
| 154.3 |
| 197.2 |
| 178.4 |
| 304.8 |
| 429.2 |
| 399.4 |
| 500.5 |
| 491.6 |
| 456.5 |
| 459.8 |
| 418.8 |
| 350.7 |
| 258.2 |
| 200.1 |
| 264.0 |
| 246.0 |
| 209.7 |
| 231.4 |
| 265.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,176.9 |
| 3,600.3 |
| 4,167.4 |
| 5,009.2 |
| 5,650.0 |
| 4,311.7 |
| 3,531.8 |
| 4,684.4 |
| 4,594.2 |
| 1,162.6 |
| 1,204.0 |
| 1,283.0 |
| 1,333.1 |
| 1,242.0 |
| 1,359.0 |
| 1,099.9 |
| 1,034.5 |
| 907.6 |
| 798.2 |
| 767.6 |
| 756.7 |
| 748.3 |
| 803.1 |
| 857.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.5 |
| 45.4 |
| 39.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,699.7 |
| 25,872.9 |
| 25,794.8 |
| 25,246.6 |
| 25,362.5 |
| 25,647.7 |
| 25,857.2 |
| 25,466.8 |
| 25,005.4 |
| 24,855.2 |
| 23,641.3 |
| 23,466.2 |
| 22,599.6 |
| 21,429.7 |
| 21,207.8 |
| 19,735.2 |
| 19,688.9 |
| 19,798.5 |
| 19,860.7 |
| 20,161.4 |
| 20,230.8 |
| 20,185.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 809.4 |
| 809.4 |
| 809.5 |
| 809.5 |
| 809.5 |
| 809.4 |
| 809.2 |
| 1,385.6 |
| 1,373.1 |
| 1,373.1 |
| 1,378.4 |
| 1,378.4 |
| 1,374.9 |
| 288.4 |
| 288.5 |
| 288.5 |
| 288.5 |
| 288.5 |
| 288.5 |
| 288.4 |
| 288.5 |
| 288.4 |
| - |
| - |
| - |
| 321.5 |
| 447.3 |
| 450.7 |
| 454.2 |
| 488.6 |
| 491.6 |
| 495.1 |
| 498.7 |
| 502.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 535.5 |
| 542.1 |
| 560.2 |
| 559.5 |
| 579.5 |
| 600.0 |
| 584.5 |
| 609.4 |
| 619.4 |
| 687.6 |
| 697.5 |
| 720.9 |
| 777.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,398.6 |
| 1,428.9 |
| 1,440.9 |
| 1,513.3 |
| 1,497.4 |
| 1,540.5 |
| 1,555.6 |
| 1,565.0 |
| 1,617.6 |
| 1,545.6 |
| 1,576.8 |
| 1,589.8 |
| 1,611.7 |
| 1,760.0 |
| 1,239.0 |
| 1,440.2 |
| 1,429.6 |
| 1,323.8 |
| 1,169.5 |
| 1,111.4 |
| 1,112.2 |
| 1,127.9 |
| 1,139.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,940.0 |
| 32,258.4 |
| 32,665.6 |
| 33,692.0 |
| 34,347.1 |
| 32,465.2 |
| 31,828.8 |
| 33,306.5 |
| 33,445.1 |
| 30,320.3 |
| 29,825.5 |
| 29,809.0 |
| 28,720.0 |
| 27,698.3 |
| 27,093.5 |
| 24,057.0 |
| 23,971.0 |
| 22,360.9 |
| 22,099.3 |
| 22,024.2 |
| 22,017.3 |
| 22,310.3 |
| 22,450.3 |
| 22,471.5 |
| 2,243.1 |
| 956.7 |
| 970.6 |
| 221.3 |
| 1,371.1 |
| 1,256.7 |
| 1,075.2 |
| 3,755.6 |
| 2,620.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,567.4 |
| 3,160.9 |
| 2,766.2 |
| 2,363.5 |
| 1,830.1 |
| 1,784.8 |
| 1,820.0 |
| 1,805.9 |
| 2,373.1 |
| 3,428.1 |
| 3,410.2 |
| 3,909.5 |
| 3,729.7 |
| 3,148.8 |
| 3,111.7 |
| 3,049.1 |
| - |
| 2,308.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.2 |
| 68.9 |
| 71.3 |
| 84.8 |
| 97.4 |
| 102.7 |
| 102.3 |
| 102.8 |
| 98.9 |
| 97.0 |
| 93.1 |
| 92.5 |
| 88.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 887.6 |
| 659.0 |
| 553.0 |
| 534.7 |
| 615.8 |
| 677.6 |
| 810.5 |
| 1,022.4 |
| 1,078.3 |
| 979.9 |
| 946.5 |
| 823.1 |
| 899.8 |
| 859.9 |
| 751.6 |
| 680.4 |
| 903.0 |
| 748.4 |
| 655.5 |
| 634.0 |
| 692.3 |
| 678.9 |
| 551.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,719.4 |
| 8,007.2 |
| 7,285.7 |
| 5,242.9 |
| 4,679.7 |
| 3,314.8 |
| 4,537.1 |
| 4,625.5 |
| 4,736.9 |
| 8,982.4 |
| 7,952.9 |
| 7,113.5 |
| 7,586.1 |
| 8,105.9 |
| 7,112.2 |
| 7,072.9 |
| 5,502.4 |
| 5,195.2 |
| 4,854.9 |
| 5,057.1 |
| 5,286.0 |
| 5,271.7 |
| 4,441.6 |
| 4,500.6 |
| 4,373.6 |
| 561.2 |
| 523.9 |
| 534.7 |
| 549.1 |
| 533.6 |
| 547.3 |
| 563.9 |
| 546.5 |
| 569.4 |
| 584.0 |
| 601.6 |
| 620.6 |
| 644.1 |
| 708.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 476.5 |
| 505.2 |
| 523.3 |
| 515.9 |
| 598.2 |
| 645.6 |
| 694.5 |
| 698.0 |
| 796.2 |
| 617.8 |
| 731.8 |
| 561.6 |
| 560.7 |
| 583.3 |
| 497.7 |
| 439.5 |
| 464.3 |
| 452.8 |
| 530.2 |
| 576.0 |
| 637.3 |
| 645.6 |
| 739.7 |
| 798.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,951.1 |
| 27,172.8 |
| 26,198.1 |
| 25,807.9 |
| 25,174.7 |
| 23,704.5 |
| 23,500.2 |
| 23,757.8 |
| 22,635.9 |
| 17,586.5 |
| 17,285.2 |
| 17,713.8 |
| 16,901.3 |
| 16,050.8 |
| 15,217.6 |
| 13,283.3 |
| 13,324.2 |
| 11,658.6 |
| 11,663.8 |
| 12,340.8 |
| 12,750.4 |
| 13,188.9 |
| 13,660.1 |
| 14,325.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.3 |
| 1,659.2 |
| 3,083.8 |
| 4,431.1 |
| 5,562.8 |
| 6,929.7 |
| 8,276.5 |
| 9,915.8 |
| 11,523.3 |
| 11,412.8 |
| 10,692.9 |
| 10,366.6 |
| 10,263.3 |
| 10,093.9 |
| 9,429.8 |
| 9,090.5 |
| 9,022.4 |
| 8,862.4 |
| 8,238.1 |
| 7,971.8 |
| 7,860.3 |
| 7,702.3 |
| 7,112.1 |
| (551.3) |
| (494.6) |
| (710.9) |
| (675.8) |
| (664.0) |
| (708.9) |
| (739.3) |
| (869.1) |
| (951.2) |
| (1,095.6) |
| (797.7) |
| (946.4) |
| (653.2) |
| (579.0) |
| (627.7) |
| (230.6) |
| (265.2) |
| (182.8) |
| (334.3) |
| (526.9) |
| (761.0) |
| (892.3) |
| (916.5) |
| (1,077.5) |
| (1,172.1) |
| 2,066.0 |
| 2,066.0 |
| 2,066.0 |
| 2,064.0 |
| 2,064.0 |
| 2,064.0 |
| 2,064.0 |
| 2,058.1 |
| 1,958.5 |
| 1,958.5 |
| 1,953.3 |
| 1,953.3 |
| 1,953.3 |
| 1,790.8 |
| 1,653.3 |
| 1,378.3 |
| 1,278.3 |
| 1,153.3 |
| 1,153.3 |
| 1,153.3 |
| 1,153.3 |
| 1,103.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,988.9 |
| 5,085.6 |
| 6,467.5 |
| 7,884.0 |
| 9,172.4 |
| 8,760.7 |
| 8,328.6 |
| 8,963.9 |
| 10,231.8 |
| 12,163.8 |
| 11,976.9 |
| 11,538.4 |
| 11,269.1 |
| 11,105.5 |
| 11,338.1 |
| 10,773.7 |
| 10,646.8 |
| 10,702.3 |
| 10,435.5 |
| 9,683.4 |
| 9,266.8 |
| 9,121.4 |
| 8,790.1 |
| 8,145.7 |
| 6,467.5 |
| 7,884.0 |
| 9,172.4 |
| 8,760.7 |
| 8,328.6 |
| 8,963.9 |
| 10,231.8 |
| 12,163.8 |
| 11,976.9 |
| 11,538.4 |
| 11,269.1 |
| 11,105.5 |
| 11,338.1 |
| 10,773.7 |
| 10,646.8 |
| 10,702.3 |
| 10,435.5 |
| 9,683.4 |
| 9,266.8 |
| 9,121.4 |
| 8,790.1 |
| 8,145.7 |
| (2,332.6) |
| (3,279.7) |
| (4,870.2) |
| (2,313.4) |
| 4,439.9 |
| 2,428.5 |
| (135.3) |
| 2,377.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,685.4) |
| (1,075.5) |
| 329.5 |
| 2,335.1 |
| (225.4) |
| (1,093.7) |
| (52.5) |
| (4,388.2) |
| (6,790.3) |
| (5,909.6) |
| (6,303.2) |
| (6,772.8) |
| (5,870.1) |
| (5,713.9) |
| (4,402.5) |
| (4,160.6) |
| (3,947.2) |
| (4,259.0) |
| (4,518.3) |
| (4,515.1) |
| (3,693.3) |
| (3,697.5) |
| (3,515.7) |
| 6,467.5 |
| 7,884.0 |
| 9,172.4 |
| 8,760.7 |
| 8,328.6 |
| 8,963.9 |
| 10,231.8 |
| 12,163.8 |
| 11,976.9 |
| 11,538.4 |
| 11,269.1 |
| 11,105.5 |
| 11,338.1 |
| 10,773.7 |
| 10,646.8 |
| 10,702.3 |
| 10,435.5 |
| 9,683.4 |
| 9,266.8 |
| 9,121.4 |
| 8,790.1 |
| 8,145.7 |
| 4,276.2 |
| 5,658.1 |
| 7,074.6 |
| 8,362.9 |
| 7,629.7 |
| 7,071.8 |
| 7,703.8 |
| 8,968.3 |
| 10,289.6 |
| 10,112.2 |
| 9,670.2 |
| 9,392.0 |
| 9,225.0 |
| 9,963.2 |
| 10,485.3 |
| 10,358.3 |
| 10,413.8 |
| 10,147.0 |
| 9,394.9 |
| 8,978.4 |
| 8,833.0 |
| 8,501.7 |
| 7,857.3 |