| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,900.0 | 1,222.0 | 844.0 | 1,071.0 | 1,527.0 | 793.0 | 733.0 | 745.0 | 598.0 | 962.0 | 569.0 | 867.0 | 500.3 | 3,007.1 | 1,374.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1,071.0 | 745.0 | 867.0 | 3,007.1 | 6,059.4 | 513.5 | 552.3 | 3,919.3 | 5,298.3 | 413.0 | 412.3 | 688.9 | 585.4 | 1,018.7 | 479.9 | 164.3 |
| Restricted Cash | 277.0 | 221.0 | 64.0 | 30.0 | 36.1 | 18.8 | 163.5 | 0.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,071.0 | 745.0 | 867.0 | 3,007.1 | 6,059.4 | 513.5 | 552.3 | 3,919.3 | 5,298.3 | 413.0 | 412.3 | 688.9 | 585.4 | 1,018.7 | 479.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 2,617.4 | 2,468.5 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | 1,771.5 | 1,650.7 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 9,954.2 | 10,200.9 | 8,585.3 | 8,390.4 | 8,083.9 | 7,756.5 | 7,341.1 | 6,160.0 | 5,767.4 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 6,512.0 | 6,025.0 | 5,753.0 | 4,884.8 | 3,447.1 | 4,314.6 | 4,136.5 | 2,936.0 | 2,882.0 | 2,831.0 | 2,428.2 | 2,209.5 | 1,953.1 | 1,788.5 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | 10,588.2 | 12,902.5 | 8,122.1 | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 765.0 | 765.0 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | 11,074.3 | 14,444.6 | 8,159.4 | 4.2 | 89.6 | 70.8 | 71.0 | 41.6 | 0.0 | 0.0 | (9.2) | - | - |
| 2,067.9 |
| 4,895.7 |
| 5,767.0 |
| 5,985.5 |
| 6,059.4 |
| 2,240.8 |
| 524.6 |
| 455.5 |
| 513.5 |
| 521.6 |
| 744.8 |
| 790.3 |
| 869.5 |
| 901.6 |
| 961.1 |
| 909.2 |
| 3,919.3 |
| 847.3 |
| 610.8 |
| 595.6 |
| 388.3 |
| 5,130.0 |
| 5,084.7 |
| 4,907.7 |
| 384.9 |
| Restricted Cash | 156.0 | 177.0 | 283.0 | - | 37.0 | 62.0 | 101.0 | 221.0 | 95.0 | 134.0 | 159.0 | 64.0 | 85.3 | 30.0 | 60.6 | 44.3 | 29.3 | 22.5 | 24.4 | - | 43.7 | 46.9 | 58.9 | - | 28.2 | 152.2 | 163.1 | 0.0 | 145.6 | 152.9 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,900.0 | 1,222.0 | 844.0 | 1,071.0 | 1,527.0 | 793.0 | 733.0 | 745.0 | 598.0 | 962.0 | 569.0 | 867.0 | 500.3 | 3,007.1 | 1,374.3 | 2,067.9 | 4,895.7 | 5,767.0 | 5,985.5 | 6,059.4 | 2,240.8 | 524.6 | 455.5 | 513.5 | 521.6 | 744.8 | 790.3 | 869.5 | 901.6 | 961.1 | 909.2 | 3,919.3 | 847.3 | 610.8 | 595.6 | 388.3 | 5,130.0 | 5,084.7 | 4,907.7 | 384.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 415.0 | 368.0 | 387.0 | 338.0 | 375.0 | 338.0 | 351.0 | 284.0 | 310.1 | 327.6 | 333.5 | 303.8 | 300.5 | 241.0 | 252.4 | 255.6 | 250.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,383.0 | 12,417.0 | 12,412.0 | 11,968.0 | 12,282.0 | 11,501.0 | 11,875.0 | 10,608.0 | 11,204.9 | 11,309.6 | 10,895.7 | 10,483.2 | 10,396.0 | 10,733.6 | 10,063.2 | 10,688.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,699.1 | - | - | - | 8,585.3 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 4,915.0 | 5,290.4 | 5,157.2 | 5,021.4 | 4,456.0 | 4,562.4 | 4,326.1 | 4,307.2 | 4,343.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,246.0 | 5,282.0 | 5,190.0 | 5,231.0 | 5,199.0 | 5,144.0 | 5,253.0 | 4,646.0 | 5,221.0 | 5,255.0 | 4,719.4 | 4,542.0 | 4,576.9 | 3,944.1 | 4,416.9 | 4,402.4 | 3,932.6 | 3,929.6 | ||||||||||||||||||||||
| Intangible Assets | 995.0 | 1,045.0 | 1,043.0 | 1,080.0 | 1,100.0 | 1,119.0 | 1,169.0 | 860.0 | 1,136.9 | 1,174.2 | 874.9 | 952.7 | 911.2 | 746.1 | 906.3 | 928.0 | 769.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,320.0 | 1,327.0 | 1,172.0 | 1,131.0 | 1,096.0 | 1,031.0 | 1,008.0 | 732.0 | 882.2 | 824.4 | 774.0 | 723.0 | 708.5 | 709.2 | 724.9 | 750.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 488.0 | 495.0 | 490.0 | 497.0 | 456.0 | 441.0 | 464.0 | 420.0 | 442.3 | 444.2 | 421.0 | 377.6 | 435.2 | 352.5 | 387.1 | 360.2 | 321.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 663.0 | 684.0 | 801.0 | 783.0 | 495.0 | 493.0 | 553.0 | 640.0 | 534.7 | 576.1 | 566.3 | 550.2 | 497.0 | 602.0 | 621.3 | 630.2 | 473.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 27,983.0 | 27,181.0 | 27,044.0 | 26,774.0 | 26,347.0 | 25,318.0 | 25,880.0 | 22,821.0 | 24,712.3 | 24,740.6 | 23,272.8 | 22,086.0 | 22,087.2 | 21,413.5 | 21,426.8 | 22,102.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6,387.0 | 5,954.0 | 6,492.0 | 6,512.0 | 6,183.0 | 5,842.0 | 6,374.0 | 6,025.0 | 5,869.5 | 5,737.7 | 5,796.4 | 5,753.0 | 5,420.4 | 4,884.8 | 5,019.1 | 5,238.3 | 4,221.3 | 3,554.6 | 4,035.3 | 3,447.1 | 3,969.0 | 4,159.6 | 4,247.3 | 4,314.6 | 4,293.5 | 4,230.2 | 4,217.8 | 3,971.1 | 4,235.9 | 3,745.8 | 3,951.2 | 2,936.0 | 3,549.6 | 2,906.7 | 2,710.5 | 2,887.9 | 2,882.0 | 2,836.4 | 2,797.9 | 2,924.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 486.1 | 8.6 | 8.9 | 8.3 | 8.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 147.0 | 143.0 | 141.0 | 136.0 | 133.0 | 125.0 | 126.0 | 99.0 | 123.0 | 119.4 | 109.7 | 105.7 | 104.1 | 102.7 | 94.6 | 106.9 | ||||||||||||||||||||||||
| Accrued Expenses | 2,344.0 | 2,309.0 | 2,166.0 | 2,268.0 | 2,147.0 | 2,224.0 | 2,141.0 | 2,251.0 | 2,246.6 | 2,266.1 | 2,176.9 | 2,270.8 | 2,128.9 | 1,814.8 | 1,980.3 | 1,809.5 | 1,645.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 10,068.0 | 9,585.0 | 10,810.0 | 9,916.0 | 9,735.0 | 9,553.0 | 9,399.0 | 8,540.0 | 8,366.3 | 8,254.5 | 8,454.2 | 8,750.1 | 8,388.5 | 7,319.8 | 7,593.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 10,588.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,226.0 | 1,236.0 | 1,087.0 | 1,049.0 | 1,010.0 | 950.0 | 928.0 | 656.0 | 791.0 | 737.4 | 695.7 | 636.4 | 633.8 | 634.5 | 659.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 380.0 | 351.0 | 351.0 | 345.0 | 342.0 | 337.0 | 333.0 | 303.0 | 312.9 | 303.9 | 300.0 | 250.2 | 232.4 | 147.1 | 160.7 | 171.7 | 49.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,194.0 | 1,231.0 | 1,226.0 | 1,247.0 | 1,081.0 | 1,056.0 | 1,115.0 | 932.0 | 995.4 | 979.4 | 958.6 | 967.9 | 1,012.6 | 1,136.5 | 1,166.2 | 1,167.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 15,618.0 | 15,258.0 | 14,123.0 | 15,001.0 | 14,667.0 | 13,736.0 | 14,245.0 | 12,239.0 | 14,212.6 | 14,048.7 | 12,658.2 | 11,921.4 | 12,228.8 | 12,506.2 | 12,579.4 | 12,657.4 | ||||||||||||||||||||||||
| Total Liabilities | 25,686.0 | 24,898.0 | 24,977.0 | 24,944.0 | 24,425.0 | 23,304.0 | 23,673.0 | 20,812.0 | 22,611.3 | 22,336.6 | 21,146.8 | 20,704.0 | 20,650.6 | 19,860.5 | 20,205.7 | 20,429.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 765.0 | 765.0 | 765.0 | 765.0 | 765.0 | 765.0 | 765.0 | 765.0 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 | 765.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,055.0) | (1,088.0) | (1,129.0) | (1,098.0) | (1,255.0) | (1,396.0) | (1,166.0) | (1,253.0) | (1,231.2) | (1,189.8) | (1,326.8) | (1,482.1) | (1,324.8) | (1,148.8) | (1,236.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 10,206.9 | - | 9,835.2 | 10,215.0 | 9,817.3 | 9,853.4 | 9,899.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,297.0 | 2,283.0 | 2,067.0 | 1,830.0 | 1,922.0 | 2,014.0 | 2,207.0 | 2,009.0 | 2,101.0 | 2,404.0 | 2,126.0 | 1,382.0 | 1,436.6 | 1,553.0 | 1,221.1 | 1,673.3 | ||||||||||||||||||||||||
| Total Equity | 2,297.0 | 2,283.0 | 2,067.0 | 1,830.0 | 1,922.0 | 2,014.0 | 2,207.0 | 2,009.0 | 2,101.0 | 2,404.0 | 2,126.0 | 1,382.0 | 1,436.6 | 1,553.0 | 1,221.1 | 1,673.3 | 1,395.6 | 1,426.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,074.3 | 8.6 | 8.9 | 8.3 | 8.8 | 5.4 | 2.3 | 4.3 | 3.5 | 3.4 | 4.0 | 5.7 | 6.1 | 4.4 | 3.9 | 6.6 | 6.6 | 4.5 | 89.6 | 22.6 | 79.8 | 83.0 | 51.8 | 70.8 | 79.6 | 76.9 | 78.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,067.2 | (1,365.7) | (2,059.0) | (4,887.4) | (5,758.3) | (5,980.1) | |||||||||||||||||||||
| Working Capital | 3,315.0 | 2,832.0 | 1,602.0 | 2,052.0 | 2,547.0 | 1,948.0 | 2,476.0 | 2,068.0 | 2,838.6 | 3,055.1 | 2,441.6 | 1,733.2 | 2,007.5 | 3,413.7 | 2,469.6 | 2,950.2 | 4,578.8 | |||||||||||||||||||||||
| Book Value | 2,297.0 | 2,283.0 | 2,067.0 | 1,830.0 | 1,922.0 | 2,014.0 | 2,207.0 | 2,009.0 | 2,101.0 | 2,404.0 | 2,126.0 | 1,382.0 | 1,436.6 | 1,553.0 | 1,221.1 | 1,673.3 | 1,395.6 | 1,426.8 | ||||||||||||||||||||||
| Tangible Book Value | (3,944.0) | (4,044.0) | (4,166.0) | (4,481.0) | (4,377.0) | (4,249.0) | (4,215.0) | (3,497.0) | (4,256.9) | (4,025.2) | (3,468.3) | (4,112.7) | (4,051.5) | (3,137.2) | (4,102.2) | (3,657.0) | (3,306.5) | |||||||||||||||||||||||
| 164.3 |
| - |
| Prepaid Expenses | 338.0 | 284.0 | 303.8 | 241.0 | 192.2 | 210.6 | 187.9 | 114.5 | 93.0 | 83.7 | 61.9 | 80.7 | 71.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 11,968.0 | 10,608.0 | 10,483.2 | 10,733.6 | 12,348.2 | 8,141.5 | 8,003.5 | 10,053.9 | 11,494.3 | 6,682.0 | 6,221.7 | 6,084.8 | 5,076.3 | 5,202.2 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 5,452.5 | 5,679.2 | 4,704.8 | 4,408.3 | 4,098.3 | 3,778.4 | 3,457.3 | 2,956.2 | (2,788.2) | - | - |
| Property,Plant & Equipment Net | 6,084.0 | 4,915.0 | 4,456.0 | 4,326.1 | 4,458.6 | 4,501.7 | 4,521.7 | 3,880.4 | 3,982.1 | 3,985.6 | 3,978.1 | 3,883.8 | 3,203.8 | 2,979.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Goodwill | 5,231.0 | 4,646.0 | 4,542.0 | 3,944.1 | 3,732.5 | 3,896.2 | 3,955.5 | 2,121.7 | 1,959.8 | 1,950.7 | 1,884.2 | 1,665.6 | 1,549.8 | 1,510.8 | 1,413.2 | - |
| Intangible Assets | 1,080.0 | 860.0 | 952.7 | 746.1 | 780.2 | 857.3 | 979.8 | 207.5 | 154.8 | 177.2 | 205.7 | 113.6 | 106.4 | 121.1 | - | - |
| Operating Lease Right Of Use Assets | 1,131.0 | 732.0 | 723.0 | 709.2 | 603.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 497.0 | 420.0 | 377.6 | 352.5 | 194.1 | 80.8 | 83.7 | 207.3 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 783.0 | 640.0 | 550.2 | 602.0 | 511.1 | 489.0 | 526.3 | 251.0 | 229.9 | 200.2 | 243.2 | 262.2 | 252.9 | 214.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 26,774.0 | 22,821.0 | 22,086.0 | 21,413.5 | 22,628.3 | 17,966.5 | 18,070.4 | 16,721.8 | 17,989.3 | 13,141.1 | 12,665.8 | 12,137.2 | 10,313.7 | 10,148.2 | 10,010.6 | - |
| - |
| Short Term Debt | - | - | - | 486.1 | 1,542.1 | 37.3 | 4.2 | 89.6 | 70.8 | 71.0 | 41.6 | 0.0 | 0.0 | (9.2) | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 136.0 | 99.0 | 105.7 | 102.7 | 107.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,268.0 | 2,251.0 | 2,270.8 | 1,814.8 | 1,616.3 | 1,729.9 | 1,609.0 | 1,289.3 | 1,467.6 | 1,160.9 | 985.5 | 909.1 | 870.1 | 797.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9,916.0 | 8,540.0 | 8,750.1 | 7,319.8 | 6,717.9 | 6,103.2 | 6,588.7 | 4,434.5 | 9,399.6 | 4,367.6 | 3,662.6 | 3,423.6 | 3,009.2 | 3,081.7 | - | - |
| Operating Lease Liabilities Non-Current | 1,049.0 | 656.0 | 636.4 | 634.5 | 523.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 345.0 | 303.0 | 250.2 | 147.1 | 86.6 | 172.2 | 319.1 | 26.9 | 81.6 | 121.6 | 280.5 | 115.2 | 271.5 | 526.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,247.0 | 932.0 | 967.9 | 1,136.5 | 1,205.0 | 1,031.0 | 1,077.2 | 1,368.5 | 934.7 | 1,027.9 | 903.3 | 1,149.7 | 732.8 | 622.9 | - | - |
| Total Non-Current Liabilities | 15,001.0 | 12,239.0 | 11,921.4 | 12,506.2 | 14,717.5 | 9,325.3 | 8,937.1 | 8,732.4 | 3,288.1 | 3,506.8 | 3,823.8 | 4,028.6 | 3,477.0 | 3,616.8 | - | - |
| Total Liabilities | 24,944.0 | 20,812.0 | 20,704.0 | 19,860.5 | 21,469.7 | 15,463.9 | 15,563.4 | 13,242.2 | 12,729.1 | 7,874.4 | 7,474.0 | 7,452.2 | 6,486.2 | 6,698.5 | 6,601.6 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1,098.0) | (1,253.0) | (1,482.1) | (1,148.8) | (1,710.9) | (1,599.7) | (1,409.3) | (1,358.1) | (923.2) | (642.7) | (446.9) | (662.9) | (480.3) | (278.0) | - | - |
| Treasury Stock | - | - | 10,206.9 | 9,835.2 | 9,965.6 | 9,349.9 | 8,581.2 | 6,214.7 | 4,547.7 | 4,765.8 | 4,698.8 | 4,531.7 | 4,408.4 | 4,337.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,830.0 | 2,009.0 | 1,382.0 | 1,553.0 | 1,158.6 | 2,502.6 | 2,507.0 | 3,479.6 | 5,260.2 | 5,266.7 | 5,191.8 | 4,685.0 | 3,827.5 | 3,449.7 | 3,409.0 | 3,278.4 |
| Total Equity | 1,830.0 | 2,009.0 | 1,382.0 | 1,553.0 | 1,158.6 | 2,502.6 | 2,507.0 | 3,479.6 | 5,260.2 | 5,266.7 | 5,191.8 | 4,685.0 | 3,827.5 | 3,449.7 | 3,409.0 | 3,278.4 |
| Net debt | - | - | - | 8,067.2 | 8,385.2 | 7,645.9 | (548.1) | (3,829.7) | (5,227.6) | (342.1) | (370.7) | (688.9) | (585.4) | (1,027.8) | - | - |
| Working Capital | 2,052.0 | 2,068.0 | 1,733.2 | 3,413.7 | 5,630.4 | 2,038.3 | 1,414.7 | 5,619.4 | 2,094.7 | 2,314.3 | 2,559.1 | 2,661.2 | 2,067.1 | 2,120.5 | - | - |
| Book Value | 1,830.0 | 2,009.0 | 1,382.0 | 1,553.0 | 1,158.6 | 2,502.6 | 2,507.0 | 3,479.6 | 5,260.2 | 5,266.7 | 5,191.8 | 4,685.0 | 3,827.5 | 3,449.7 | 3,409.0 | 3,278.4 |
| Tangible Book Value | (4,481.0) | (3,497.0) | (4,112.7) | (3,137.2) | (3,354.0) | (2,250.9) | (2,428.3) | 1,150.5 | 3,145.6 | 3,138.8 | 3,101.9 | 2,905.9 | 2,171.3 | 1,817.8 | 1,995.8 | - |
| 223.9 |
| 197.1 |
| 192.2 |
| 234.9 |
| 245.5 |
| 235.0 |
| 210.6 |
| 211.2 |
| 212.3 |
| 215.7 |
| 139.2 |
| 231.1 |
| 183.4 |
| 173.5 |
| 114.5 |
| 142.3 |
| 119.4 |
| 83.3 |
| 93.0 |
| 93.0 |
| 81.0 |
| 76.7 |
| 90.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,586.8 |
| 11,991.4 |
| 12,433.1 |
| 12,348.2 |
| 9,857.8 |
| 8,661.6 |
| 8,484.2 |
| 8,141.5 |
| 8,455.5 |
| 8,437.8 |
| 8,642.3 |
| 8,033.4 |
| 8,715.9 |
| 8,272.2 |
| 8,597.0 |
| 10,053.9 |
| 8,011.2 |
| 6,960.0 |
| 6,779.0 |
| 7,028.0 |
| 11,494.3 |
| 11,521.3 |
| 11,456.9 |
| 7,108.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,321.8 |
| - |
| - |
| - |
| 4,704.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,297.9 |
| 4,382.7 |
| 4,404.6 |
| 4,458.6 |
| 4,604.6 |
| 4,593.9 |
| 4,493.0 |
| 4,501.7 |
| 4,377.1 |
| 4,375.6 |
| 4,466.9 |
| 4,377.3 |
| 4,392.2 |
| 4,366.3 |
| 4,388.3 |
| 3,880.4 |
| 4,331.1 |
| 3,900.5 |
| 3,936.6 |
| 3,961.3 |
| 3,982.1 |
| 3,970.3 |
| 4,002.9 |
| 3,968.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,794.2 |
| 3,732.5 |
| 3,862.7 |
| 4,023.6 |
| 3,871.7 |
| 3,896.2 |
| 3,924.0 |
| 3,876.0 |
| 3,937.0 |
| 3,916.1 |
| 4,066.2 |
| 4,001.0 |
| 3,970.6 |
| 2,121.7 |
| 3,714.4 |
| 2,079.5 |
| 1,977.9 |
| 1,981.4 |
| 1,959.8 |
| 1,933.4 |
| 1,966.5 |
| 1,980.5 |
| 798.6 |
| 776.6 |
| 780.2 |
| 802.6 |
| 855.5 |
| 825.3 |
| 857.3 |
| 888.5 |
| 899.9 |
| 944.5 |
| 1,037.5 |
| 1,056.1 |
| 1,056.3 |
| 1,052.7 |
| 207.5 |
| 1,094.9 |
| 193.7 |
| 163.1 |
| 168.5 |
| 154.8 |
| 154.3 |
| 168.4 |
| 180.3 |
| 661.5 |
| 635.7 |
| 621.3 |
| 603.6 |
| 620.6 |
| 631.0 |
| 626.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.5 |
| 228.2 |
| 194.1 |
| 168.5 |
| 117.9 |
| 98.1 |
| 80.8 |
| 61.9 |
| 77.2 |
| 59.0 |
| 142.5 |
| 4.3 |
| 93.0 |
| 149.9 |
| 207.3 |
| 193.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 471.2 |
| 483.6 |
| 511.1 |
| 515.6 |
| 488.5 |
| 557.7 |
| 489.0 |
| 493.8 |
| 527.7 |
| 492.4 |
| 249.8 |
| 394.6 |
| 430.6 |
| 260.0 |
| 251.0 |
| 284.8 |
| 217.4 |
| 232.8 |
| 232.4 |
| 229.9 |
| 198.7 |
| 169.5 |
| 190.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,521.1 |
| 5,580.9 |
| 5,433.3 |
| - |
| 5,287.7 |
| 6,391.1 |
| 6,310.4 |
| - |
| - |
| - |
| - |
| - |
| 22,043.3 |
| 22,489.9 |
| 22,741.6 |
| 22,628.3 |
| 20,432.3 |
| 19,372.0 |
| 18,956.6 |
| 17,966.5 |
| 18,200.8 |
| 18,194.2 |
| 18,542.1 |
| 17,756.7 |
| 18,629.1 |
| 18,219.4 |
| 18,418.6 |
| 16,721.8 |
| 17,630.1 |
| 13,351.1 |
| 13,089.5 |
| 13,371.6 |
| 17,989.3 |
| 17,944.1 |
| 17,929.8 |
| 13,594.0 |
| 5.4 |
| 2.3 |
| 4.3 |
| 3.5 |
| 3.4 |
| 4.0 |
| 5.7 |
| 6.1 |
| 4.4 |
| 3.9 |
| 6.6 |
| 6.6 |
| 4.5 |
| 89.6 |
| 22.6 |
| 79.8 |
| 83.0 |
| 51.8 |
| 70.8 |
| 79.6 |
| 76.9 |
| 78.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.8 |
| 107.6 |
| 108.7 |
| 107.2 |
| 103.0 |
| 104.0 |
| 102.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,679.4 |
| 1,698.0 |
| 1,616.3 |
| 1,721.1 |
| 1,686.9 |
| 1,596.9 |
| 1,729.9 |
| 1,663.7 |
| 1,723.2 |
| 1,502.8 |
| 1,576.2 |
| 1,515.7 |
| 1,567.4 |
| 1,502.0 |
| 1,289.3 |
| 1,471.2 |
| 1,118.4 |
| 1,071.6 |
| 999.3 |
| 1,467.6 |
| 1,109.9 |
| 1,100.2 |
| 1,132.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,738.0 |
| 7,007.9 |
| 6,716.5 |
| 7,168.1 |
| 6,717.9 |
| 6,625.0 |
| 6,932.0 |
| 6,101.5 |
| 6,103.2 |
| 6,500.2 |
| 6,750.2 |
| 6,641.0 |
| 6,095.9 |
| 6,046.2 |
| 5,983.0 |
| 6,140.3 |
| 4,434.5 |
| 5,052.3 |
| 4,112.1 |
| 3,872.2 |
| 3,970.8 |
| 9,399.6 |
| 4,339.9 |
| 4,286.0 |
| 4,536.5 |
| 672.5 |
| 586.5 |
| 563.5 |
| 545.5 |
| 523.5 |
| 543.1 |
| 561.6 |
| 545.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 54.0 |
| 86.6 |
| 128.8 |
| 142.3 |
| 178.7 |
| 172.2 |
| 219.6 |
| 233.6 |
| 277.0 |
| 161.7 |
| 161.2 |
| 143.8 |
| 165.6 |
| 26.9 |
| 175.8 |
| 107.1 |
| 111.8 |
| 160.7 |
| 81.6 |
| 117.7 |
| 117.4 |
| 115.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,228.3 |
| 1,235.9 |
| 1,217.2 |
| 1,205.0 |
| 1,051.7 |
| 1,081.6 |
| 1,005.3 |
| 1,031.0 |
| 949.6 |
| 987.6 |
| 1,034.3 |
| 1,373.8 |
| 1,199.5 |
| 1,478.0 |
| 1,368.0 |
| 1,368.5 |
| 1,533.4 |
| 810.6 |
| 852.7 |
| 885.5 |
| 934.7 |
| 898.1 |
| 940.3 |
| 959.9 |
| 13,605.3 |
| 14,310.6 |
| 14,239.5 |
| 14,717.5 |
| 11,746.9 |
| 9,878.5 |
| 10,367.3 |
| 9,325.3 |
| 9,303.7 |
| 9,241.0 |
| 9,225.7 |
| 9,196.4 |
| 10,195.8 |
| 9,934.3 |
| 9,959.9 |
| 8,732.4 |
| 10,022.8 |
| 5,192.7 |
| 5,230.3 |
| 4,050.8 |
| 3,288.1 |
| 8,251.7 |
| 8,266.0 |
| 3,702.0 |
| 20,647.7 |
| 21,063.1 |
| 21,441.5 |
| 21,469.7 |
| 18,403.4 |
| 16,844.5 |
| 16,501.8 |
| 15,463.9 |
| 15,838.9 |
| 16,026.5 |
| 15,903.5 |
| 15,375.1 |
| 16,277.9 |
| 15,950.8 |
| 16,183.3 |
| 13,242.2 |
| 15,154.0 |
| 9,381.7 |
| 9,148.0 |
| 8,065.9 |
| 12,729.1 |
| 12,631.3 |
| 12,586.8 |
| 8,272.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,217.9) |
| (1,352.4) |
| (1,388.2) |
| (1,612.4) |
| (1,710.9) |
| (1,665.5) |
| (1,566.3) |
| (1,675.4) |
| (1,599.7) |
| (1,483.5) |
| (1,524.4) |
| (1,450.8) |
| (1,262.7) |
| (1,075.5) |
| (1,116.0) |
| (1,142.6) |
| (1,358.1) |
| (1,582.6) |
| (988.1) |
| (1,045.2) |
| (1,007.5) |
| (923.2) |
| (920.1) |
| (828.7) |
| (743.2) |
| 9,933.7 |
| 9,965.6 |
| 10,006.7 |
| 9,837.2 |
| 9,612.5 |
| 9,349.9 |
| 9,238.5 |
| 9,193.3 |
| 8,706.3 |
| 7,896.0 |
| 8,546.6 |
| 8,450.3 |
| 8,374.1 |
| 6,214.7 |
| 7,282.7 |
| 5,811.4 |
| 5,723.9 |
| 4,499.7 |
| 4,547.7 |
| 4,574.4 |
| 4,634.3 |
| 4,735.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,395.6 |
| 1,426.8 |
| 1,300.0 |
| 1,158.6 |
| 2,028.9 |
| 2,527.5 |
| 2,454.7 |
| 2,502.6 |
| 2,361.9 |
| 2,167.6 |
| 2,638.6 |
| 2,381.5 |
| 2,351.2 |
| 2,268.6 |
| 2,235.3 |
| 3,479.6 |
| 2,476.0 |
| 3,969.4 |
| 3,941.4 |
| 5,305.7 |
| 5,260.2 |
| 5,312.9 |
| 5,343.0 |
| 5,321.4 |
| 1,300.0 |
| 1,158.6 |
| 2,028.9 |
| 2,527.5 |
| 2,454.7 |
| 2,502.6 |
| 2,361.9 |
| 2,167.6 |
| 2,638.6 |
| 2,381.5 |
| 2,351.2 |
| 2,268.6 |
| 2,235.3 |
| 3,479.6 |
| 2,476.0 |
| 3,969.4 |
| 3,941.4 |
| 5,305.7 |
| 5,260.2 |
| 5,312.9 |
| 5,343.0 |
| 5,321.4 |
| (6,057.2) |
| (2,236.5) |
| (521.1) |
| (452.0) |
| (509.5) |
| (515.9) |
| (738.7) |
| (785.9) |
| (865.6) |
| (894.9) |
| (954.4) |
| (904.7) |
| (3,829.7) |
| (824.7) |
| (531.0) |
| (512.6) |
| (336.5) |
| (5,059.3) |
| (5,005.1) |
| (4,830.8) |
| (306.3) |
| 5,274.9 |
| 5,265.0 |
| 5,630.4 |
| 3,232.8 |
| 1,729.6 |
| 2,382.7 |
| 2,038.3 |
| 1,955.4 |
| 1,687.6 |
| 2,001.3 |
| 1,937.6 |
| 2,669.7 |
| 2,289.2 |
| 2,456.7 |
| 5,619.4 |
| 2,958.9 |
| 2,848.0 |
| 2,906.8 |
| 3,057.1 |
| 2,094.7 |
| 7,181.5 |
| 7,171.0 |
| 2,571.9 |
| 1,300.0 |
| 1,158.6 |
| 2,028.9 |
| 2,527.5 |
| 2,454.7 |
| 2,502.6 |
| 2,361.9 |
| 2,167.6 |
| 2,638.6 |
| 2,381.5 |
| 2,351.2 |
| 2,268.6 |
| 2,235.3 |
| 3,479.6 |
| 2,476.0 |
| 3,969.4 |
| 3,941.4 |
| 5,305.7 |
| 5,260.2 |
| 5,312.9 |
| 5,343.0 |
| 5,321.4 |
| (3,301.5) |
| (3,270.7) |
| (3,354.0) |
| (2,636.4) |
| (2,351.6) |
| (2,242.3) |
| (2,250.9) |
| (2,450.6) |
| (2,608.3) |
| (2,242.9) |
| (2,572.1) |
| (2,771.0) |
| (2,788.8) |
| (2,788.1) |
| 1,150.5 |
| (2,333.2) |
| 1,696.2 |
| 1,800.4 |
| 3,155.8 |
| 3,145.6 |
| 3,225.2 |
| 3,208.0 |
| 3,160.6 |