| (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 | 297.4 | 188.2 | 214.3 | 792.8 | - | 308.3 | 709.7 | 364.4 | 671.3 | 757.2 | 778.5 | 610.4 | 459.7 | 370.6 | 338.1 | 270.4 | 167.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 297.4 | 188.2 | 214.3 | 792.8 | - | 308.3 | 709.7 | 364.4 | 671.3 | 757.2 | 778.5 | 610.4 | 459.7 | 370.6 | 338.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,001.0 | 885.1 | 829.9 | 724.5 | - | 745.7 | 791.6 | 700.8 | 641.7 | 619.9 | 488.3 | 511.5 | 519.1 | 526.4 | 439.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 141.7 | 120.8 | 118.6 | 111.3 | - | 165.1 | 198.6 | 190.8 | 204.9 | 182.0 | 189.9 | 193.8 | 204.9 | 190.9 | 204.8 | 178.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 443.2 | 427.7 | 388.4 | 336.6 | - | 445.1 | 474.7 | 440.7 | 459.4 | 436.5 | 401.1 | 405.6 | 394.3 | 369.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | 177.8 | 162.0 | 165.3 | 171.1 | 152.1 | 139.7 | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 8,595.8 | 6,579.9 | 5,830.6 | 5,962.5 | - | 9,061.4 | 4,673.1 | 4,940.2 | 4,354.6 | 5,808.6 | 3,264.4 | 2,190.3 | 2,453.8 | 1,503.1 | 1,015.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | - | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 9,301.0 | 7,623.0 | 6,330.1 | 6,661.7 | - | 9,560.8 | 5,275.3 | 4,941.7 | 5,155.5 | 6,209.5 | 3,271.2 | 2,201.4 | 2,464.9 | 2,022.1 | 1,085.0 | 1,341.0 | |||
| (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 | 382.9 | 297.4 | 320.0 | 242.4 | 372.8 | 188.2 | 269.6 | 251.5 | 198.4 | 214.3 | 299.5 | 1,462.8 | 1,181.6 | 792.8 | 1,894.5 | |||||||||||||||||||||||||
| 178.1 |
| 178.1 |
| - |
| - |
| - |
| 270.4 |
| 167.7 |
| 178.1 |
| 178.1 |
| 403.3 |
| 381.7 |
| 376.9 |
| - |
| 178.8 |
| 185.9 |
| - |
| Prepaid Expenses | 235.8 | 195.7 | 164.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | 164.5 | 151.3 | - | 114.3 | 97.6 | 80.0 | 73.5 | 55.9 | 39.4 | 45.8 | 38.2 | 43.5 | 31.6 | 37.3 | 58.1 | 26.9 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,928.1 | 1,542.7 | 1,481.4 | 1,932.4 | - | 1,752.3 | 1,999.5 | 1,610.7 | 1,759.4 | 1,776.5 | 1,618.0 | 1,512.1 | 1,373.3 | 1,245.5 | 1,115.5 | 998.1 | 870.7 | 858.3 | - |
| 338.3 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 286.3 | 278.0 | 268.8 | 251.3 | - | 317.8 | 334.8 | 312.0 | 316.9 | 295.2 | 295.6 | 294.7 | (277.0) | 259.5 | 229.5 | 208.7 | 196.3 | - | - |
| Property,Plant & Equipment Net | 156.9 | 149.7 | 119.6 | 85.3 | - | 127.3 | 139.9 | 128.7 | 142.5 | 141.3 | 105.5 | 110.9 | 117.3 | 110.4 | 108.8 | 103.5 | 109.5 | 112.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 796.3 | 772.3 | 795.7 | 535.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 21,341.2 | 19,312.9 | 17,118.8 | 15,946.1 | 138.8 | 13,338.4 | 10,387.3 | 9,346.8 | 8,820.3 | 8,647.1 | 5,824.7 | 4,710.7 | 4,550.0 | 3,868.9 | 2,866.4 | 2,727.8 | 2,388.4 | 2,118.9 | - |
| Intangible Assets | 9,764.2 | 9,059.6 | 8,212.1 | 8,030.7 | - | 7,168.2 | 4,667.7 | 3,842.1 | 3,475.2 | 3,655.8 | 2,529.0 | 1,978.7 | 2,039.1 | 1,698.9 | 1,094.1 | 1,104.5 | 868.9 | 804.0 | - |
| Operating Lease Right Of Use Assets | 220.0 | 189.4 | 189.8 | 196.1 | - | 232.6 | 266.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 73.3 | 54.1 | 32.2 | 55.9 | - | 103.2 | 95.6 | 52.2 | 30.7 | 30.6 | 31.5 | 27.5 | 28.8 | 78.6 | 63.0 | 57.9 | 33.1 | 28.1 | - |
| Other Non-Current Assets | 517.0 | 443.4 | 407.7 | 395.4 | - | 386.2 | 390.8 | 101.1 | 88.3 | 73.5 | 59.6 | 60.3 | 76.4 | 68.8 | 71.6 | 77.8 | 57.0 | 49.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 34,577.0 | 31,334.7 | 28,167.5 | 26,980.8 | - | 24,024.8 | 18,108.9 | 15,249.5 | 14,316.4 | 14,324.9 | 10,168.4 | 8,400.2 | 8,169.1 | 7,071.1 | 5,319.4 | 5,069.5 | 4,327.7 | 3,971.5 | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 705.2 | 1,043.1 | 499.5 | 699.2 | - | 499.4 | 602.2 | 1.5 | 800.9 | 401.0 | 6.8 | 11.1 | 11.0 | 519.0 | 69.9 | 93.3 | 112.8 | 233.5 | - |
| Deferred Revenue Current | 1,906.8 | 1,737.4 | 1,583.8 | 1,370.7 | - | 990.2 | 831.8 | 677.9 | 566.4 | 488.4 | 267.0 | 191.0 | 209.3 | 185.9 | 94.8 | - | - | - | - |
| Operating Lease Liabilities Current | 48.3 | 46.2 | 43.3 | 46.4 | - | 56.8 | 56.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 642.3 | 546.2 | 446.5 | 454.6 | - | 418.6 | 346.2 | 258.0 | 266.6 | 219.3 | 168.5 | 160.7 | 153.7 | 128.4 | 122.2 | 91.2 | 70.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,725.6 | 3,832.2 | 2,963.2 | 2,892.5 | - | 2,444.4 | 2,397.4 | 1,448.2 | 2,029.4 | 1,445.3 | 720.1 | 627.9 | 643.1 | 1,086.2 | 554.2 | 539.6 | 478.0 | 618.9 | - |
| 1,247.7 |
| 1,041.0 |
| 1,033.7 |
| - |
| Operating Lease Liabilities Non-Current | 185.2 | 154.8 | 158.7 | 164.2 | - | 192.8 | 220.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 170.8 | 154.7 | 130.7 | 111.5 | - | 42.7 | 33.2 | 29.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,883.1 | 1,630.6 | 1,513.1 | 1,676.8 | - | 1,531.5 | 1,108.1 | 931.1 | 829.6 | 1,178.2 | 810.9 | 735.8 | 783.8 | 707.3 | 482.6 | 465.0 | 328.3 | 272.2 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 491.0 | 424.4 | 415.8 | 411.2 | - | 443.6 | 438.4 | 191.5 | 239.2 | 104.0 | 74.0 | 90.8 | 91.2 | 86.8 | 72.4 | 66.3 | 59.0 | 42.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,695.5 | 12,467.1 | 10,722.7 | 10,943.0 | - | 13,545.0 | 8,617.0 | 7,511.0 | 7,452.8 | 8,536.1 | 4,869.4 | 3,644.8 | 3,971.9 | 3,383.4 | 2,124.3 | 2,318.6 | 1,906.2 | 1,967.6 | - |
| 1.0 |
| 0.9 |
| - |
| Additional Paid In Capital | 3,292.2 | 3,014.6 | 2,767.0 | 2,510.2 | - | 2,097.5 | 1,903.9 | 1,751.5 | 1,602.9 | - | 1,419.3 | 1,325.3 | 1,229.2 | 1,158.0 | 1,117.1 | 1,045.3 | 982.3 | 815.7 | - |
| Retained Earnings | 17,205.7 | 16,034.9 | 14,816.3 | 13,730.7 | - | 8,546.2 | 7,818.0 | 6,247.7 | 5,464.6 | 4,642.4 | 4,110.5 | 3,520.2 | 2,959.2 | 2,489.9 | 2,063.1 | 1,680.8 | 1,395.6 | 1,187.5 | - |
| Accumulated Other Comprehensive Income | (101.4) | (166.5) | (122.8) | (187.0) | - | (147.0) | (212.8) | (243.3) | (186.2) | (324.7) | (212.8) | (71.9) | 43.1 | 58.5 | 33.8 | 44.0 | 63.9 | 21.5 | - |
| Treasury Stock | - | - | - | - | - | 18.0 | 18.3 | 18.5 | 18.7 | 18.9 | 19.1 | 19.3 | 19.5 | 19.7 | 19.9 | 20.2 | (21.3) | 21.7 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 19,881.5 | 18,867.6 | 17,444.8 | 16,037.8 | - | 10,479.8 | 9,491.9 | 7,738.5 | 6,863.6 | 5,788.9 | 5,298.9 | 4,755.4 | 4,213.1 | 3,687.7 | 3,195.1 | 2,750.9 | 2,421.5 | 2,003.9 | - |
| Total Equity | 19,881.5 | 18,867.6 | 17,444.8 | 16,037.8 | - | 10,479.8 | 9,491.9 | 7,738.5 | 6,863.6 | 5,788.9 | 5,298.9 | 4,755.4 | 4,213.1 | 3,687.7 | 3,195.1 | 2,750.9 | 2,421.5 | 2,003.9 | - |
| 1,153.8 |
| 1,267.2 |
| - |
| Net debt | 9,003.6 | 7,434.8 | 6,115.8 | 5,868.9 | - | 9,252.5 | 4,565.6 | 4,577.3 | 4,484.2 | 5,452.3 | 2,492.7 | 1,590.9 | 2,005.1 | 1,651.5 | 746.9 | 1,070.7 | 986.1 | 1,089.1 | - |
| Working Capital | (1,797.5) | (2,289.5) | (1,481.8) | (960.1) | - | (692.1) | (397.9) | 162.5 | (270.0) | 331.2 | 897.9 | 884.2 | 730.2 | 159.3 | 561.3 | 458.4 | 392.7 | 239.4 | - |
| Book Value | 19,881.5 | 18,867.6 | 17,444.8 | 16,037.8 | - | 10,479.8 | 9,491.9 | 7,738.5 | 6,863.6 | 5,788.9 | 5,298.9 | 4,755.4 | 4,213.1 | 3,687.7 | 3,195.1 | 2,750.9 | 2,421.5 | 2,003.9 | - |
| Tangible Book Value | (11,223.9) | (9,504.9) | (7,886.1) | (7,939.0) | - | (10,026.8) | (5,563.1) | (5,450.4) | (5,431.9) | (6,514.0) | (3,054.8) | (1,934.1) | (2,376.1) | (1,880.0) | (765.5) | (1,081.4) | (835.8) | (918.9) | - |
| 2,879.1 |
| 3,237.5 |
| - |
| 352.5 |
| 337.8 |
| 331.0 |
| 308.3 |
| 302.1 |
| 1,870.8 |
| 999.8 |
| 709.7 |
| 323.0 |
| - |
| 392.5 |
| 364.4 |
| 363.4 |
| 421.8 |
| 366.2 |
| 671.3 |
| 605.6 |
| 663.3 |
| 730.7 |
| 757.2 |
| 882.3 |
| 622.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 382.9 | 297.4 | 320.0 | 242.4 | 372.8 | 188.2 | 269.6 | 251.5 | 198.4 | 214.3 | 299.5 | 1,462.8 | 1,181.6 | 792.8 | 1,894.5 | 2,879.1 | 3,237.5 | - | 352.5 | 337.8 | 331.0 | 308.3 | 302.1 | 1,870.8 | 999.8 | 709.7 | 323.0 | - | 392.5 | 364.4 | 363.4 | 421.8 | 366.2 | 671.3 | 605.6 | 663.3 | 730.7 | 757.2 | 882.3 | 622.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 877.3 | 1,001.0 | 910.2 | 868.8 | 813.3 | 885.1 | 821.2 | 739.9 | 763.5 | 829.9 | 746.4 | 684.4 | 629.1 | 724.5 | 630.3 | 628.5 | 755.3 | - | 749.4 | 804.2 | 792.0 | 745.7 | 773.4 | 738.8 | 712.2 | 791.6 | 697.6 | - | 629.3 | 700.8 | 671.7 | 669.3 | 631.2 | 641.7 | 603.9 | 576.4 | 549.8 | 619.9 | 498.0 | 509.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 144.5 | 141.7 | 140.8 | 132.2 | 125.5 | 120.8 | 129.0 | 128.8 | 126.0 | 118.6 | 122.5 | 118.0 | 115.0 | 111.3 | 101.0 | 92.5 | 202.7 | - | 174.4 | 212.7 | 206.0 | 165.1 | 214.9 | 216.6 | 206.2 | 198.6 | 205.0 | - | 207.5 | 190.8 | 212.2 | 201.9 | 216.7 | 204.9 | 209.3 | 199.8 | 191.4 | 182.0 | 197.5 | 191.4 |
| Prepaid Expenses | 276.4 | 235.8 | 227.8 | 220.9 | 237.0 | 195.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 199.2 | 198.2 | 194.4 | 164.5 | 168.8 | 179.4 | 180.1 | 151.3 | 138.6 | 154.0 | 160.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,912.1 | 1,928.1 | 1,803.2 | 1,654.3 | 1,704.6 | 1,542.7 | 1,592.3 | 1,490.2 | 1,425.7 | 1,481.4 | 1,504.5 | 2,606.1 | 2,232.2 | 1,932.4 | 3,991.4 | 4,992.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 158.2 | 156.9 | 157.6 | 156.5 | 150.0 | 149.7 | 132.8 | 116.4 | 119.6 | 119.6 | 98.3 | 93.7 | 86.3 | 85.3 | 83.2 | 77.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 963.6 | 796.3 | 756.0 | 739.7 | 728.2 | 772.3 | 878.6 | 842.8 | 852.5 | 795.7 | 736.4 | 591.3 | 535.0 | 535.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | 21,347.7 | 21,341.2 | 21,336.7 | 20,507.6 | 19,408.2 | 19,312.9 | 19,267.2 | 18,313.1 | 18,310.8 | 17,118.8 | 17,047.6 | 16,002.5 | 15,962.8 | 15,946.1 | 13,672.8 | 13,566.6 | 14,094.9 | 138.8 | ||||||||||||||||||||||
| Intangible Assets | 9,559.0 | 9,764.2 | 9,966.5 | 9,627.4 | 8,916.9 | 9,059.6 | 9,212.7 | 8,645.3 | 8,830.9 | 8,212.1 | 8,343.6 | 7,718.8 | 7,871.7 | 8,030.7 | 6,243.5 | 6,300.7 | 6,454.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 70.8 | 73.3 | 54.8 | 54.6 | 54.7 | 54.1 | 35.9 | 30.7 | 31.2 | 32.2 | 52.1 | 48.2 | 59.3 | 55.9 | 47.2 | 46.3 | 101.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 539.4 | 517.0 | 509.6 | 480.3 | 456.2 | 443.4 | 433.2 | 409.0 | 407.8 | 407.7 | 405.5 | 399.8 | 387.5 | 395.4 | 359.1 | 367.4 | 400.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 34,550.8 | 34,577.0 | 34,584.4 | 33,220.4 | 31,418.8 | 31,334.7 | 31,552.7 | 29,847.5 | 29,978.5 | 28,167.5 | 28,188.0 | 27,460.4 | 27,134.8 | 26,980.8 | 24,397.2 | 25,350.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 715.6 | 705.2 | 300.0 | 999.8 | 999.4 | 1,043.1 | 699.0 | 500.0 | 499.7 | 499.5 | 499.3 | 699.8 | 699.5 | 699.2 | 698.9 | 799.9 | 799.5 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,792.5 | 1,906.8 | 1,809.1 | 1,618.1 | 1,667.9 | 1,737.4 | 1,671.0 | 1,468.3 | 1,507.7 | 1,583.8 | 1,496.7 | 1,279.8 | 1,303.8 | 1,370.7 | 1,048.8 | 1,105.2 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 619.0 | 642.3 | 538.0 | 520.3 | 544.5 | 546.2 | 468.4 | 469.7 | 464.2 | 446.5 | 389.5 | 397.1 | 413.4 | 454.6 | 365.6 | 388.0 | 413.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,577.6 | 3,725.6 | 3,125.2 | 3,564.5 | 3,688.0 | 3,832.2 | 3,289.7 | 2,807.8 | 2,909.5 | 2,963.2 | 2,812.7 | 2,763.9 | 2,775.4 | 2,892.5 | 2,840.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9,748.4 | 8,595.8 | 9,154.1 | 7,859.2 | 6,457.0 | 6,579.9 | 7,677.6 | 6,923.9 | 7,222.3 | 5,830.6 | 6,379.0 | 5,966.3 | 5,964.4 | 5,962.5 | 5,960.6 | 6,657.1 | 6,654.8 | - | 7,529.9 | 8,199.5 | 8,571.8 | 9,061.4 | 9,101.2 | 5,263.8 | 4,674.2 | 4,673.1 | 6,195.1 | - | 4,487.0 | 4,940.2 | 4,414.3 | 4,821.7 | 3,820.7 | 4,354.6 | 4,932.7 | 5,241.1 | 5,439.7 | 5,808.6 | 3,087.2 | 3,086.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 165.5 | 170.8 | 168.9 | 169.6 | 164.9 | 154.7 | 143.5 | 132.8 | 145.1 | 130.7 | 127.6 | 116.9 | 121.4 | 111.5 | 89.0 | 96.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,915.1 | 1,883.1 | 1,822.5 | 1,706.0 | 1,611.6 | 1,630.6 | 1,649.9 | 1,585.4 | 1,624.9 | 1,513.1 | 1,546.0 | 1,589.4 | 1,652.9 | 1,676.8 | 1,365.0 | 1,408.1 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 491.7 | 491.0 | 489.8 | 456.8 | 438.6 | 424.4 | 420.0 | 391.4 | 424.2 | 415.8 | 411.6 | 394.9 | 409.4 | 411.2 | 373.4 | 392.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,732.8 | 14,695.5 | 14,591.6 | 13,586.5 | 12,195.2 | 12,467.1 | 13,037.2 | 11,708.5 | 12,180.9 | 10,722.7 | 11,149.3 | 10,714.5 | 10,802.1 | 10,943.0 | 10,539.4 | 11,623.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | - | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | - | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | 3,334.4 | 3,292.2 | 3,242.7 | 3,187.1 | 3,108.7 | 3,014.6 | 2,976.9 | 2,923.0 | 2,837.1 | 2,767.0 | 2,723.8 | 2,655.3 | 2,570.4 | 2,510.2 | 2,467.9 | 2,417.1 | ||||||||||||||||||||||||
| Retained Earnings | 17,620.2 | 17,205.7 | 16,875.0 | 16,565.9 | 16,276.9 | 16,034.9 | 15,661.4 | 15,374.3 | 15,118.0 | 14,816.3 | 14,507.5 | 14,233.2 | 13,941.2 | 13,730.7 | 11,874.8 | 11,613.5 | 11,410.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (113.7) | (101.4) | (110.0) | (104.1) | (146.8) | (166.5) | (107.4) | (142.8) | (141.9) | (122.8) | (176.8) | (126.7) | (162.9) | (187.0) | (468.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.3 | 17.4 | 17.5 | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 18,818.0 | 19,881.5 | 19,992.8 | 19,633.9 | 19,223.6 | 18,867.6 | 18,515.5 | 18,139.0 | 17,797.6 | 17,444.8 | 17,038.7 | 16,745.9 | 16,332.7 | 16,037.8 | 13,857.8 | 13,726.5 | ||||||||||||||||||||||||
| Total Equity | 18,818.0 | 19,881.5 | 19,992.8 | 19,633.9 | 19,223.6 | 18,867.6 | 18,515.5 | 18,139.0 | 17,797.6 | 17,444.8 | 17,038.7 | 16,745.9 | 16,332.7 | 16,037.8 | 13,857.8 | 13,726.5 | 13,551.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,464.0 | 9,301.0 | 9,454.1 | 8,859.0 | 7,456.4 | 7,623.0 | 8,376.6 | 7,423.9 | 7,722.0 | 6,330.1 | 6,878.3 | 6,666.1 | 6,663.9 | 6,661.7 | 6,659.5 | 7,457.0 | 7,454.3 | - | 8,329.1 | 8,701.9 | 9,073.9 | 9,560.8 | 9,704.0 | 5,866.4 | 5,276.6 | 5,275.3 | 6,198.0 | - | 4,488.7 | 4,941.7 | 5,215.9 | 5,623.4 | 4,622.0 | 5,155.5 | 5,334.3 | 5,642.4 | 5,840.8 | 6,209.5 | 3,089.1 | 3,092.1 |
| Net debt | 10,081.1 | 9,003.6 | 9,134.1 | 8,616.6 | 7,083.6 | 7,434.8 | 8,107.0 | 7,172.4 | 7,523.6 | 6,115.8 | 6,578.8 | 5,203.3 | 5,482.3 | 5,868.9 | 4,765.0 | 4,577.9 | 4,216.8 | - | ||||||||||||||||||||||
| Working Capital | (1,665.5) | (1,797.5) | (1,322.0) | (1,910.2) | (1,983.4) | (2,289.5) | (1,697.4) | (1,317.6) | (1,483.8) | (1,481.8) | (1,308.2) | (157.8) | (543.2) | (960.1) | 1,151.0 | 1,825.9 | 983.8 | |||||||||||||||||||||||
| Book Value | 18,818.0 | 19,881.5 | 19,992.8 | 19,633.9 | 19,223.6 | 18,867.6 | 18,515.5 | 18,139.0 | 17,797.6 | 17,444.8 | 17,038.7 | 16,745.9 | 16,332.7 | 16,037.8 | 13,857.8 | 13,726.5 | 13,551.9 | - | ||||||||||||||||||||||
| Tangible Book Value | (12,088.7) | (11,223.9) | (11,310.4) | (10,501.1) | (9,101.5) | (9,504.9) | (9,964.4) | (8,819.4) | (9,344.1) | (7,886.1) | (8,352.5) | (6,975.4) | (7,501.8) | (7,939.0) | (6,058.5) | (6,140.8) | (6,997.1) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.2 |
| 138.7 |
| 129.2 |
| 114.3 |
| 122.8 |
| 104.2 |
| 110.8 |
| 97.6 |
| 101.5 |
| - |
| 91.5 |
| 80.0 |
| 83.3 |
| 81.7 |
| 84.1 |
| 73.5 |
| 115.4 |
| 71.1 |
| 69.0 |
| 87.5 |
| 46.0 |
| 45.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,485.6 |
| - |
| 2,375.2 |
| 1,796.7 |
| 1,739.4 |
| 1,752.3 |
| 1,706.2 |
| 3,179.2 |
| 2,273.4 |
| 1,999.5 |
| 1,619.4 |
| - |
| 1,586.0 |
| 1,610.7 |
| 1,608.0 |
| 1,651.1 |
| 1,502.0 |
| 1,759.4 |
| 1,692.1 |
| 1,701.1 |
| 1,712.6 |
| 1,776.5 |
| 1,774.8 |
| 1,550.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.9 |
| - |
| 105.6 |
| 125.3 |
| 134.6 |
| 127.3 |
| 146.6 |
| 129.6 |
| 133.4 |
| 139.9 |
| 142.6 |
| - |
| 132.2 |
| 128.7 |
| 130.2 |
| 138.6 |
| 140.9 |
| 142.5 |
| 141.3 |
| 142.6 |
| 144.1 |
| 141.3 |
| 103.8 |
| 104.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,989.2 |
| 14,430.0 |
| 14,405.3 |
| 13,966.0 |
| 14,158.6 |
| 10,846.6 |
| 10,732.5 |
| 10,815.4 |
| 10,746.7 |
| 1,424.9 |
| 9,365.4 |
| 9,346.8 |
| 9,401.3 |
| 9,389.4 |
| 8,869.9 |
| 8,820.3 |
| 8,794.0 |
| 8,720.2 |
| 8,681.1 |
| 8,647.1 |
| 5,969.3 |
| 5,973.8 |
| - |
| 6,745.9 |
| 6,936.8 |
| 7,066.8 |
| 7,168.2 |
| 7,122.5 |
| 4,511.8 |
| 4,523.0 |
| 4,667.7 |
| 4,730.8 |
| - |
| 3,766.8 |
| 3,842.1 |
| 3,887.0 |
| 3,964.0 |
| 3,437.7 |
| 3,475.2 |
| 3,502.7 |
| 3,538.6 |
| 3,587.8 |
| 3,655.8 |
| 2,541.5 |
| 2,581.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.9 |
| - |
| 270.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.6 |
| 104.3 |
| 102.3 |
| 103.2 |
| 95.1 |
| 92.6 |
| 95.0 |
| 95.6 |
| 91.1 |
| - |
| 93.0 |
| 52.2 |
| - |
| - |
| 31.4 |
| 30.7 |
| 32.5 |
| 31.5 |
| 30.3 |
| 30.6 |
| 30.7 |
| 30.5 |
| - |
| 408.6 |
| 440.6 |
| 422.7 |
| 386.2 |
| 423.0 |
| 382.5 |
| 380.5 |
| 390.8 |
| 393.8 |
| - |
| 375.4 |
| 101.1 |
| 102.0 |
| 99.8 |
| 92.2 |
| 88.3 |
| 84.2 |
| 79.2 |
| 74.1 |
| 73.5 |
| 60.0 |
| 57.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,635.8 |
| - |
| 23,728.1 |
| 23,833.7 |
| 23,871.1 |
| 24,024.8 |
| 23,652.0 |
| 19,142.3 |
| 18,137.8 |
| 18,108.9 |
| 17,819.1 |
| - |
| 15,414.1 |
| 15,249.5 |
| 15,245.1 |
| 15,361.0 |
| 14,074.1 |
| 14,316.4 |
| 14,246.7 |
| 14,213.3 |
| 14,230.1 |
| 14,324.9 |
| 10,480.1 |
| 10,297.1 |
| 799.2 |
| 502.4 |
| 502.1 |
| 499.4 |
| 602.8 |
| 602.6 |
| 602.4 |
| 602.2 |
| 2.9 |
| - |
| 1.7 |
| 1.5 |
| 801.6 |
| 801.7 |
| 801.3 |
| 800.9 |
| 401.5 |
| 401.3 |
| 401.1 |
| 401.0 |
| 1.9 |
| 5.9 |
| 1,120.3 |
| - |
| 995.5 |
| 1,010.6 |
| 1,023.4 |
| 990.2 |
| 868.1 |
| 828.3 |
| 827.5 |
| 831.8 |
| 745.7 |
| - |
| 691.1 |
| 677.9 |
| 649.1 |
| 656.8 |
| 631.1 |
| 566.4 |
| 534.6 |
| 516.4 |
| 513.8 |
| 488.4 |
| 290.2 |
| 281.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.4 |
| - |
| 52.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,166.1 |
| 3,501.8 |
| - |
| 2,861.1 |
| 2,503.1 |
| 2,462.9 |
| 2,444.4 |
| 2,339.9 |
| 2,498.6 |
| 2,366.1 |
| 2,397.4 |
| 1,500.9 |
| - |
| 1,444.7 |
| 1,448.2 |
| 2,119.3 |
| 2,066.4 |
| 2,047.5 |
| 2,029.4 |
| 1,576.8 |
| 1,498.5 |
| 1,538.5 |
| 1,445.3 |
| 771.7 |
| 733.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.7 |
| - |
| 226.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.5 |
| - |
| 70.8 |
| 71.5 |
| 76.4 |
| 42.8 |
| 34.2 |
| 31.7 |
| 32.6 |
| 33.2 |
| 28.9 |
| - |
| 30.7 |
| 29.8 |
| 30.8 |
| 29.8 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,476.1 |
| - |
| 1,526.0 |
| 1,550.6 |
| 1,571.6 |
| 1,531.5 |
| 1,563.9 |
| 1,070.3 |
| 1,081.1 |
| 1,108.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 829.8 |
| 829.6 |
| 1,163.4 |
| 1,159.0 |
| 1,169.2 |
| 1,178.2 |
| 821.3 |
| 834.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 451.2 |
| - |
| 468.8 |
| 491.3 |
| 499.1 |
| 443.6 |
| 486.1 |
| 429.9 |
| 425.1 |
| 438.4 |
| 437.7 |
| - |
| 416.6 |
| 191.5 |
| 196.8 |
| 204.9 |
| 220.6 |
| 239.2 |
| 114.8 |
| 114.2 |
| 111.9 |
| 104.0 |
| 87.4 |
| 92.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,083.9 |
| - |
| 12,385.8 |
| 12,744.5 |
| 13,105.4 |
| 13,545.0 |
| 13,491.1 |
| 9,262.6 |
| 8,546.5 |
| 8,617.0 |
| 9,247.8 |
| - |
| 7,276.7 |
| 7,511.0 |
| 7,690.2 |
| 8,058.1 |
| 6,918.6 |
| 7,452.8 |
| 7,787.7 |
| 8,012.8 |
| 8,259.3 |
| 8,536.1 |
| 4,767.6 |
| 4,746.1 |
| 2,363.9 |
| - |
| 2,276.2 |
| 2,217.9 |
| 2,138.9 |
| 2,097.5 |
| 2,069.9 |
| 2,012.9 |
| 1,946.3 |
| 1,903.9 |
| 1,873.3 |
| - |
| 1,799.9 |
| 1,751.5 |
| 1,733.6 |
| 1,691.6 |
| 1,653.9 |
| 1,602.9 |
| 1,591.0 |
| 1,554.6 |
| 1,518.2 |
| 1,489.1 |
| 1,483.0 |
| 1,467.2 |
| - |
| 9,233.2 |
| 9,003.1 |
| 8,776.0 |
| 8,546.2 |
| 8,349.4 |
| 8,168.7 |
| 8,003.1 |
| 7,818.0 |
| 7,000.3 |
| - |
| 6,569.4 |
| 6,247.7 |
| 6,038.4 |
| 5,833.4 |
| 5,647.6 |
| 5,464.6 |
| 5,062.9 |
| 4,908.5 |
| 4,764.7 |
| 4,642.4 |
| 4,495.9 |
| 4,359.3 |
| (287.8) |
| (206.0) |
| - |
| (150.5) |
| (115.1) |
| (132.4) |
| (147.0) |
| (241.4) |
| (284.8) |
| (341.0) |
| (212.8) |
| (285.1) |
| - |
| (214.6) |
| (243.3) |
| (199.6) |
| (204.6) |
| (128.4) |
| (186.2) |
| (177.3) |
| (244.8) |
| (294.3) |
| (324.7) |
| (248.5) |
| (257.5) |
| 17.7 |
| 17.8 |
| 17.9 |
| 18.0 |
| 18.1 |
| 18.2 |
| 18.2 |
| 18.3 |
| 18.3 |
| - |
| 18.4 |
| 18.5 |
| 18.6 |
| 18.6 |
| 18.6 |
| 18.7 |
| 18.7 |
| 18.8 |
| 18.8 |
| 18.9 |
| 18.9 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,551.9 |
| - |
| 11,342.3 |
| 11,089.2 |
| 10,765.7 |
| 10,479.8 |
| 10,160.9 |
| 9,879.7 |
| 9,591.3 |
| 9,491.9 |
| 8,571.3 |
| - |
| 8,137.4 |
| 7,738.5 |
| 7,554.9 |
| 7,302.9 |
| 7,155.5 |
| 6,863.6 |
| 6,459.0 |
| 6,200.5 |
| 5,970.8 |
| 5,788.9 |
| 5,712.5 |
| 5,551.0 |
| 11,342.3 |
| 11,089.2 |
| 10,765.7 |
| 10,479.8 |
| 10,160.9 |
| 9,879.7 |
| 9,591.3 |
| 9,491.9 |
| 8,571.3 |
| - |
| 8,137.4 |
| 7,738.5 |
| 7,554.9 |
| 7,302.9 |
| 7,155.5 |
| 6,863.6 |
| 6,459.0 |
| 6,200.5 |
| 5,970.8 |
| 5,788.9 |
| 5,712.5 |
| 5,551.0 |
| 7,976.6 |
| 8,364.1 |
| 8,742.9 |
| 9,252.5 |
| 9,401.9 |
| 3,995.6 |
| 4,276.8 |
| 4,565.6 |
| 5,875.0 |
| - |
| 4,096.2 |
| 4,577.3 |
| 4,852.5 |
| 5,201.6 |
| 4,255.8 |
| 4,484.2 |
| 4,728.7 |
| 4,979.1 |
| 5,110.1 |
| 5,452.3 |
| 2,206.8 |
| 2,469.9 |
| - |
| (485.9) |
| (706.4) |
| (723.5) |
| (692.1) |
| (633.7) |
| 680.6 |
| (92.7) |
| (397.9) |
| 118.5 |
| - |
| 141.3 |
| 162.5 |
| (511.3) |
| (415.3) |
| (545.5) |
| (270.0) |
| 115.3 |
| 202.6 |
| 174.1 |
| 331.2 |
| 1,003.1 |
| 817.1 |
| 11,342.3 |
| 11,089.2 |
| 10,765.7 |
| 10,479.8 |
| 10,160.9 |
| 9,879.7 |
| 9,591.3 |
| 9,491.9 |
| 8,571.3 |
| - |
| 8,137.4 |
| 7,738.5 |
| 7,554.9 |
| 7,302.9 |
| 7,155.5 |
| 6,863.6 |
| 6,459.0 |
| 6,200.5 |
| 5,970.8 |
| 5,788.9 |
| 5,712.5 |
| 5,551.0 |
| - |
| (9,392.8) |
| (10,277.6) |
| (10,706.4) |
| (10,654.4) |
| (11,120.2) |
| (5,478.7) |
| (5,664.2) |
| (5,991.2) |
| (6,906.2) |
| - |
| (4,994.8) |
| (5,450.4) |
| (5,733.4) |
| (6,050.5) |
| (5,152.1) |
| (5,431.9) |
| (5,837.7) |
| (6,058.3) |
| (6,298.2) |
| (6,514.1) |
| (2,798.3) |
| (3,004.0) |