| (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 | 2,808.0 | 6,261.0 | 3,472.0 | 3,001.0 | 4,787.0 | 4,717.0 | 1,467.0 | 2,073.0 | 650.6 | 1,587.0 | 714.0 | 819.5 | 564.7 | 440.5 | 376.2 | 234.1 | 190.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 2,808.0 | 6,261.0 | 3,472.0 | 3,001.0 | 4,787.0 | 4,717.0 | 1,467.0 | 2,073.0 | 650.6 | 1,587.0 | 714.0 | 819.5 | 564.7 | 440.5 | 376.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,617.0 | 1,381.0 | 1,230.0 | 967.0 | 791.0 | 720.0 | 1,068.0 | 704.3 | 636.1 | 576.3 | 444.1 | 351.3 | 290.4 | 235.8 | 189.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,095.0 | 1,876.0 | 1,616.0 | 1,332.0 | 1,185.0 | 1,283.0 | 1,233.0 | 805.3 | 730.7 | 724.0 | 591.4 | 459.1 | 413.6 | 320.5 | 265.3 | 188.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,770.0 | 2,505.0 | 2,125.0 | 1,587.0 | 1,405.0 | 1,292.0 | 1,184.0 | 728.0 | 617.2 | 565.7 | 480.1 | 395.6 | 362.2 | 295.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 368.0 | 323.0 | 305.0 | 279.0 | 227.0 | 218.0 | 276.0 | 173.6 | 148.8 | 156.1 | 142.8 | 115.7 | 106.8 | 74.2 | 62.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 29,291.0 | 24,394.0 | 19,401.0 | 19,445.0 | 19,649.0 | 19,384.0 | 16,469.0 | 12,501.9 | 11,393.6 | 9,943.2 | 8,106.4 | 7,233.8 | 5,700.2 | 3,598.6 | 3,122.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 29,415.0 | 24,492.0 | 19,472.0 | 19,521.0 | 19,926.0 | 19,660.0 | 16,549.0 | 12,577.8 | 11,463.1 | 9,995.8 | 8,149.8 | 7,273.1 | 5,731.2 | 3,619.1 | 3,138.4 | 1,771.6 | |||
| (in millions of USD) | 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 | Q3 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 |
|---|
| 159.1 |
| 105.9 |
| - |
| - |
| - |
| 234.1 |
| 190.2 |
| 159.1 |
| 105.9 |
| 134.5 |
| 106.4 |
| - |
| - |
| 167.8 |
| - |
| - |
| Prepaid Expenses | 492.0 | 511.0 | 420.0 | 349.0 | 267.0 | 240.0 | 135.0 | 74.7 | 38.7 | 43.4 | 37.1 | 22.0 | 21.5 | 24.6 | 8.7 | 11.0 | 11.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,012.0 | 10,029.0 | 6,738.0 | 5,649.0 | 7,030.0 | 6,960.0 | 4,865.0 | 3,657.3 | 2,133.6 | 2,930.7 | 1,786.6 | 1,689.6 | 1,320.5 | 1,050.5 | 870.3 | 583.5 | 494.8 | - | - |
| 245.0 |
| 177.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,191.0 | 1,017.0 | 870.0 | 780.0 | 635.0 | 540.0 | 427.0 | 339.6 | 292.3 | 255.1 | 219.4 | 183.5 | 153.2 | 123.2 | 94.2 | 77.5 | - | - | - |
| Property,Plant & Equipment Net | 1,579.0 | 1,488.0 | 1,255.0 | 807.0 | 770.0 | 752.0 | 757.0 | 388.3 | 324.9 | 310.6 | 260.7 | 212.1 | 209.0 | 172.7 | 150.8 | 99.6 | 96.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10,612.0 | 10,419.0 | 8,988.0 | 8,641.0 | 8,568.0 | 7,889.0 | 7,820.0 | 6,223.0 | 5,745.3 | 5,679.5 | 4,686.2 | 3,525.1 | 3,343.9 | 3,035.5 | 2,595.7 | 1,571.7 | 1,462.3 | - | - |
| Intangible Assets | 3,454.0 | 3,446.0 | 2,747.0 | 2,750.0 | 2,791.0 | 2,610.0 | 2,744.0 | 1,788.4 | 1,717.9 | 1,764.3 | 1,539.9 | 1,217.2 | 703.8 | 656.0 | 483.4 | 212.8 | 196.8 | - | - |
| Operating Lease Right Of Use Assets | 65.0 | 61.0 | 64.0 | 85.0 | 94.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 252.0 | 204.0 | 242.0 | 260.0 | 156.0 | 167.0 | 69.0 | 140.2 | 38.2 | 41.2 | 30.6 | 112.9 | 13.4 | 15.0 | 9.4 | 4.0 | 3.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 22,909.0 | 25,586.0 | 19,970.0 | 18,107.0 | 19,315.0 | 18,395.0 | 16,255.0 | 12,197.5 | 9,975.7 | 10,726.3 | 8,303.9 | 6,756.8 | 6,148.9 | 5,459.6 | 4,513.6 | 2,677.8 | 2,454.4 | - | - |
| 44.2 |
| 44.7 |
| - |
| - |
| Short Term Debt | 124.0 | 98.0 | 71.0 | 76.0 | 277.0 | 276.0 | 80.0 | 75.8 | 69.5 | 52.6 | 43.4 | 39.3 | 31.0 | 20.5 | 15.5 | - | - | - | - |
| Deferred Revenue Current | 143.0 | 168.0 | 79.0 | 45.0 | 25.0 | 18.0 | 18.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.0 | 19.0 | 16.0 | 18.0 | 20.0 | 22.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 966.0 | 1,216.0 | 854.0 | 721.0 | 810.0 | 773.0 | 675.0 | 351.4 | 335.9 | 344.1 | 271.6 | 230.9 | 184.7 | 139.2 | 129.2 | 68.8 | 55.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,182.0 | 6,339.0 | 1,579.0 | 1,426.0 | 1,663.0 | 1,616.0 | 1,538.0 | 900.4 | 871.0 | 752.6 | 657.6 | 585.9 | 322.5 | 233.9 | 206.9 | 113.0 | 99.8 | - | - |
| 1,771.6 |
| 1,356.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 51.0 | 43.0 | 51.0 | 71.0 | 79.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 7.0 | 9.0 | 8.0 | 9.0 | 5.0 | 9.0 | 13.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 759.0 | 766.0 | 627.0 | 596.0 | 485.0 | 430.0 | 441.0 | 399.5 | 500.9 | 492.3 | 405.0 | 402.2 | 384.3 | 356.9 | 310.5 | 168.6 | 162.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 480.0 | 468.0 | 412.0 | 482.0 | 705.0 | 933.0 | 691.0 | 204.1 | 161.3 | 189.7 | 173.3 | 91.0 | 78.3 | 51.3 | 62.5 | 31.6 | 16.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 32,588.0 | 31,869.0 | 21,948.0 | 21,873.0 | 22,225.0 | 22,363.0 | 19,139.0 | 14,005.9 | 12,926.9 | 11,377.8 | 9,342.2 | 8,312.9 | 6,485.3 | 4,240.8 | 3,702.7 | 2,084.8 | 1,635.3 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (10,606.0) | (7,362.0) | (2,621.0) | (3,914.0) | (3,705.0) | (4,359.0) | (3,120.0) | (2,246.6) | (3,187.2) | (1,147.0) | (1,717.2) | (2,150.3) | (1,004.2) | 689.2 | 364.3 | 192.1 | 450.6 | - | - |
| Accumulated Other Comprehensive Income | (10.0) | (42.0) | (98.0) | (267.0) | (248.0) | (401.0) | (379.0) | 4.0 | (85.1) | (149.8) | (96.0) | (25.2) | (6.5) | (8.1) | (3.3) | (3.8) | (5.5) | - | - |
| Treasury Stock | 2,206.0 | 1,706.0 | 1,706.0 | 1,706.0 | 794.0 | 794.0 | 775.0 | 775.3 | 774.7 | 384.3 | 175.9 | 175.9 | 16.1 | 16.1 | 15.2 | 15.2 | 15.2 | - | - |
| Minority Interest | 7.0 | 7.0 | 6.0 | 7.0 | 6.0 | 4.0 | 10.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (9,686.0) | (6,290.0) | (1,984.0) | (3,773.0) | (2,916.0) | (3,972.0) | (2,894.0) | (1,808.5) | (2,951.0) | (651.5) | (1,038.3) | (1,556.1) | (336.4) | 1,218.8 | 810.9 | 593.0 | 819.2 | 653.9 | 487.6 |
| Total Equity | (9,679.0) | (6,283.0) | (1,978.0) | (3,766.0) | (2,910.0) | (3,968.0) | (2,884.0) | (1,808.0) | (2,951.0) | (651.5) | (1,038.3) | (1,556.1) | (336.4) | 1,218.8 | 810.9 | 593.0 | 819.2 | 653.9 | 487.6 |
| 1,356.8 |
| - |
| - |
| Net debt | 26,607.0 | 18,231.0 | 16,000.0 | 16,520.0 | 15,139.0 | 14,943.0 | 15,082.0 | 10,504.8 | 10,812.5 | 8,408.8 | 7,435.8 | 6,453.6 | 5,166.5 | 3,178.6 | 2,762.2 | 1,537.5 | 1,166.6 | - | - |
| Working Capital | 4,830.0 | 3,690.0 | 5,159.0 | 4,223.0 | 5,367.0 | 5,344.0 | 3,327.0 | 2,756.9 | 1,262.6 | 2,178.1 | 1,129.0 | 1,103.7 | 998.0 | 816.6 | 663.4 | 470.5 | 395.0 | - | - |
| Book Value | (9,686.0) | (6,290.0) | (1,984.0) | (3,773.0) | (2,916.0) | (3,972.0) | (2,894.0) | (1,808.5) | (2,951.0) | (651.5) | (1,038.3) | (1,556.1) | (336.4) | 1,218.8 | 810.9 | 593.0 | 819.2 | 653.9 | 487.6 |
| Tangible Book Value | (23,752.0) | (20,155.0) | (13,719.0) | (15,164.0) | (14,275.0) | (14,471.0) | (13,458.0) | (9,819.9) | (10,414.2) | (8,095.3) | (7,264.4) | (6,298.3) | (4,384.1) | (2,472.7) | (2,268.2) | (1,191.5) | (839.9) | - | - |
| 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 |
|---|
| Q1 FY 17 |
|---|
| Q4 FY 16 |
|---|
| Q3 FY 16 |
|---|
| Q2 FY 16 |
|---|
| Q4 FY 15 |
|---|
| Q3 FY 15 |
|---|
| Q2 FY 15 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,884.0 | 2,528.0 | 2,808.0 | 2,792.0 | 2,426.0 | 2,459.0 | 6,261.0 | 3,360.0 | 4,288.0 | - | 3,472.0 | 3,418.0 | 3,288.0 | 3,001.0 | 4,216.0 | 4,813.0 | 4,787.0 | 4,072.0 | 4,907.0 | 4,717.0 | 4,549.0 | 2,668.0 | 4,194.0 | 1,467.0 | 2,716.8 | 2,441.3 | 2,337.3 | 2,073.0 | 1,853.4 | 1,011.0 | 857.9 | 650.6 | 985.4 | 985.4 | 1,587.0 | 612.0 | 805.3 | 714.0 | 915.4 | 392.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | 550.0 | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 3,884.0 | 2,528.0 | 2,808.0 | 2,792.0 | 2,426.0 | 2,459.0 | 6,261.0 | 3,360.0 | 4,288.0 | - | 3,472.0 | 3,418.0 | 3,288.0 | 3,001.0 | 4,216.0 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,720.0 | 1,564.0 | 1,617.0 | 1,518.0 | 1,442.0 | 1,285.0 | 1,381.0 | 1,300.0 | 1,201.0 | 1,145.0 | 1,230.0 | 1,018.0 | 860.0 | 967.0 | 794.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,400.0 | 2,373.0 | 2,095.0 | 2,083.0 | 2,010.0 | 1,930.0 | 1,876.0 | 1,878.0 | 1,753.0 | 1,708.0 | 1,616.0 | 1,529.0 | 1,439.0 | 1,332.0 | 1,242.0 | 1,215.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 425.0 | 385.0 | 368.0 | 328.0 | 319.0 | 315.0 | 323.0 | 320.0 | 302.0 | 288.0 | 305.0 | 292.0 | 271.0 | 279.0 | 238.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 31,279.0 | 29,322.0 | - | 24,362.0 | 24,400.0 | 24,400.0 | 24,394.0 | 21,442.0 | 21,956.0 | 21,427.0 | 19,401.0 | 20,511.0 | 19,453.0 | 19,445.0 | 19,473.0 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 31,408.0 | 29,447.0 | 124.0 | 24,456.0 | 24,494.0 | 24,498.0 | 24,492.0 | 21,520.0 | 22,581.0 | 21,508.0 | 19,472.0 | 21,673.0 | 19,531.0 | 19,521.0 | 19,552.0 | 19,540.0 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,813.0 |
| 4,787.0 |
| 4,072.0 |
| 4,907.0 |
| 4,717.0 |
| 4,549.0 |
| 2,668.0 |
| 4,194.0 |
| 1,467.0 |
| 2,716.8 |
| 2,441.3 |
| 2,337.3 |
| 2,073.0 |
| 1,853.4 |
| 1,011.0 |
| 857.9 |
| 650.6 |
| 985.4 |
| 985.4 |
| 1,587.0 |
| 612.0 |
| 805.3 |
| 714.0 |
| 915.4 |
| 392.5 |
| 673.0 |
| 791.0 |
| 682.0 |
| 627.0 |
| 720.0 |
| 726.0 |
| 999.0 |
| 1,025.0 |
| 1,068.0 |
| 1,162.3 |
| 1,141.2 |
| 657.7 |
| 704.3 |
| 658.2 |
| 645.0 |
| 556.7 |
| 636.1 |
| 574.0 |
| 512.8 |
| 576.3 |
| 480.6 |
| 427.3 |
| 444.1 |
| 420.0 |
| 419.6 |
| 1,185.0 |
| 1,240.0 |
| 1,284.0 |
| 1,283.0 |
| 1,344.0 |
| 1,313.0 |
| 1,294.0 |
| 1,233.0 |
| 1,413.9 |
| 1,453.0 |
| 838.7 |
| 805.3 |
| 815.3 |
| 767.2 |
| 743.9 |
| 730.7 |
| 725.0 |
| 715.4 |
| 724.0 |
| 634.1 |
| 599.3 |
| 591.4 |
| 574.2 |
| 553.1 |
| Prepaid Expenses | 575.0 | 506.0 | 492.0 | 522.0 | 530.0 | 482.0 | 511.0 | 523.0 | 490.0 | 408.0 | 420.0 | 391.0 | 342.0 | 349.0 | 312.0 | 270.0 | 267.0 | 364.0 | 256.0 | 240.0 | 152.0 | 220.0 | 139.0 | 135.0 | 118.1 | 172.3 | 92.9 | 74.7 | 58.6 | 46.9 | 36.6 | 38.7 | 36.1 | 34.9 | 43.4 | 31.3 | 28.9 | 37.1 | 82.4 | 65.5 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,579.0 | 6,971.0 | 7,012.0 | 6,915.0 | 6,408.0 | 6,156.0 | 10,029.0 | 7,061.0 | 8,282.0 | 7,396.0 | 6,738.0 | 7,456.0 | 5,929.0 | 5,649.0 | 6,564.0 | 6,971.0 | 7,030.0 | 6,358.0 | 7,074.0 | 6,960.0 | 6,771.0 | 5,200.0 | 6,652.0 | 4,865.0 | 5,411.2 | 5,595.5 | 3,926.6 | 3,657.3 | 3,385.4 | 2,470.1 | 2,271.3 | 2,133.6 | 2,320.4 | 2,235.4 | 2,930.7 | 1,758.0 | 1,860.8 | 1,786.6 | 2,029.5 | 1,467.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,678.0 | 1,653.0 | 1,579.0 | 1,540.0 | 1,519.0 | 1,477.0 | 1,488.0 | 1,431.0 | 1,288.0 | 1,335.0 | 1,255.0 | 872.0 | 864.0 | 807.0 | 810.0 | 794.0 | 770.0 | 790.0 | 777.0 | 752.0 | 744.0 | 748.0 | 753.0 | 757.0 | 745.5 | 737.6 | 396.0 | 388.3 | 380.5 | 352.5 | 327.3 | 324.9 | 319.4 | 314.6 | 310.6 | 275.8 | 268.0 | 260.7 | 250.9 | 232.3 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 11,038.0 | 11,075.0 | 10,612.0 | 10,548.0 | 10,355.0 | 10,304.0 | 10,419.0 | 10,018.0 | 9,051.0 | 9,036.0 | 8,988.0 | 8,743.0 | 8,719.0 | 8,641.0 | 8,544.0 | 8,568.0 | 8,568.0 | 8,564.0 | 7,927.0 | 7,889.0 | 7,858.0 | 7,846.0 | 7,846.0 | 7,820.0 | 8,684.7 | 8,614.3 | 6,228.9 | 6,223.3 | 6,209.2 | 5,758.7 | 5,751.1 | 5,745.3 | 5,739.7 | 5,687.2 | 5,679.5 | 4,785.7 | 4,683.6 | 4,686.2 | 4,325.0 | 3,945.3 |
| Intangible Assets | 3,844.0 | 3,783.0 | 3,454.0 | 3,462.0 | 3,422.0 | 3,360.0 | 3,446.0 | 3,116.0 | 2,709.0 | 2,733.0 | 2,747.0 | 2,725.0 | 2,750.0 | 2,750.0 | 2,709.0 | 2,752.0 | 2,791.0 | 2,875.0 | 2,604.0 | 2,610.0 | 2,634.0 | 2,669.0 | 2,737.0 | 2,744.0 | 2,734.0 | 2,724.5 | 1,772.6 | 1,788.4 | 1,715.1 | 1,700.4 | 1,697.4 | 1,717.9 | 1,748.5 | 1,735.3 | 1,764.3 | 1,505.3 | 1,487.3 | 1,539.9 | 945.4 | 840.0 |
| Operating Lease Right Of Use Assets | - | - | - | 54.0 | 52.0 | 56.0 | 61.0 | 63.0 | 56.0 | 59.0 | 64.0 | 61.0 | 60.0 | 85.0 | - | - | - | - | - | - | 102.0 | 102.0 | 102.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.0 | - | 62.8 | 39.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 303.0 | 275.0 | 252.0 | 235.0 | 201.0 | 218.0 | 204.0 | 202.0 | 247.0 | 185.0 | 242.0 | 212.0 | 227.0 | 260.0 | 214.0 | 157.0 | 156.0 | 152.0 | 157.0 | 167.0 | 160.0 | 159.0 | 155.0 | 69.0 | 64.4 | 86.3 | 39.2 | 140.2 | 114.3 | 113.0 | 65.0 | 54.0 | 59.3 | 64.6 | 41.2 | 34.7 | 30.2 | 30.6 | 22.7 | 22.1 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 25,442.0 | 23,757.0 | 22,909.0 | 22,700.0 | 21,905.0 | 21,515.0 | 25,586.0 | 21,828.0 | 21,577.0 | 20,685.0 | 19,970.0 | 20,008.0 | 18,489.0 | 18,107.0 | 18,841.0 | 19,242.0 | 19,315.0 | 18,739.0 | 18,557.0 | 18,395.0 | 18,179.0 | 16,635.0 | 18,156.0 | 16,255.0 | 17,702.6 | 17,797.2 | 12,389.3 | 12,197.5 | 11,804.5 | 10,394.7 | 10,112.1 | 9,975.7 | 10,187.3 | 10,037.1 | 10,726.3 | 8,359.5 | 8,330.0 | 8,303.9 | 8,350.4 | 7,226.2 |
| 212.0 |
| 227.0 |
| 214.0 |
| 197.0 |
| 218.0 |
| 231.0 |
| 266.0 |
| 265.0 |
| 276.0 |
| 310.4 |
| 318.6 |
| 176.0 |
| 173.6 |
| 155.9 |
| 151.7 |
| 145.0 |
| 148.8 |
| 139.0 |
| 129.5 |
| 156.1 |
| 125.9 |
| 113.6 |
| 142.8 |
| 129.1 |
| 120.7 |
| Short Term Debt | 129.0 | 125.0 | 124.0 | 94.0 | 94.0 | 98.0 | 98.0 | 78.0 | 625.0 | 81.0 | 71.0 | 1,162.0 | 78.0 | 76.0 | 79.0 | 76.0 | 277.0 | 276.0 | 276.0 | 276.0 | 279.0 | 279.0 | 80.0 | 80.0 | 80.9 | 448.2 | 75.8 | 75.8 | 75.8 | 69.1 | 69.2 | 69.5 | 64.1 | 64.2 | 52.6 | 43.5 | 43.4 | 43.4 | 44.2 | 39.3 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.0 | 38.0 | 27.0 | 24.0 | 19.0 | 18.0 | 24.0 | 21.0 | 18.0 | 18.0 | 7.8 | 6.9 | 5.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | 16.0 | 17.0 | 18.0 | 19.0 | 16.0 | 15.0 | 16.0 | 16.0 | 16.0 | 15.0 | 18.0 | - | - | - | - | - | - | 22.0 | 21.0 | 21.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,162.0 | 1,301.0 | 966.0 | 1,139.0 | 1,012.0 | 1,222.0 | 1,216.0 | 1,003.0 | 858.0 | 1,000.0 | 854.0 | 718.0 | 709.0 | 721.0 | 634.0 | 740.0 | 810.0 | 740.0 | 740.0 | 773.0 | 791.0 | 761.0 | 2,655.0 | 675.0 | 689.4 | 659.6 | 399.7 | 351.4 | 285.5 | 292.1 | 296.0 | 335.9 | 329.7 | 305.4 | 344.1 | 306.7 | 299.6 | 271.6 | 306.4 | 253.6 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,440.0 | 2,535.0 | 2,182.0 | 2,211.0 | 2,074.0 | 2,284.0 | 6,339.0 | 1,851.0 | 2,235.0 | 1,818.0 | 1,579.0 | 2,522.0 | 1,408.0 | 1,426.0 | 1,301.0 | 1,378.0 | 1,663.0 | 1,580.0 | 1,563.0 | 1,616.0 | 1,651.0 | 1,656.0 | 3,350.0 | 1,538.0 | 1,380.6 | 1,726.2 | 951.3 | 900.4 | 817.2 | 812.8 | 823.4 | 871.0 | 732.6 | 698.9 | 752.6 | 676.0 | 656.4 | 657.6 | 679.7 | 613.5 |
| 19,464.0 |
| 19,649.0 |
| 19,678.0 |
| 19,394.0 |
| 19,384.0 |
| 19,410.0 |
| 17,933.0 |
| 17,952.0 |
| 16,469.0 |
| 16,495.9 |
| 16,509.2 |
| 12,507.6 |
| 12,501.9 |
| 12,516.0 |
| 11,365.8 |
| 11,378.3 |
| 11,393.6 |
| 10,839.3 |
| 10,555.9 |
| 9,943.2 |
| 8,091.9 |
| 8,099.2 |
| 8,106.4 |
| 8,204.9 |
| 7,299.3 |
| Operating Lease Liabilities Non-Current | - | - | - | 41.0 | 37.0 | 40.0 | 43.0 | 38.0 | 44.0 | 45.0 | 51.0 | 49.0 | 48.0 | 71.0 | - | - | - | - | - | - | 86.0 | 86.0 | 87.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 8.0 | 5.0 | 8.0 | 5.0 | 9.0 | 16.0 | 15.0 | 16.0 | 13.0 | 7.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 448.0 | 441.0 | 641.0 | 658.2 | 375.0 | 399.5 | 357.7 | 359.3 | 339.4 | 500.9 | 518.9 | 515.7 | 492.3 | 396.5 | 410.1 | 405.0 | 493.6 | 483.4 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 531.0 | 567.0 | 480.0 | 451.0 | 428.0 | 418.0 | 468.0 | 415.0 | 427.0 | 416.0 | 412.0 | 431.0 | 427.0 | 482.0 | 487.0 | 599.0 | 705.0 | 794.0 | 884.0 | 933.0 | 925.0 | 866.0 | 705.0 | 691.0 | 495.7 | 385.9 | 222.2 | 204.1 | 212.1 | 166.0 | 170.7 | 161.3 | 135.3 | 141.2 | 189.7 | 156.9 | 128.5 | 173.3 | 141.3 | 156.2 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 34,836.0 | 33,020.0 | 32,588.0 | 27,696.0 | 27,569.0 | 27,766.0 | 31,869.0 | 24,338.0 | 24,599.0 | 24,191.0 | 21,948.0 | 22,901.0 | 21,817.0 | 21,873.0 | 21,734.0 | 21,868.0 | 22,225.0 | 22,260.0 | 22,278.0 | 22,363.0 | 22,358.0 | 20,840.0 | 22,455.0 | 19,139.0 | 19,013.2 | 19,279.4 | 14,056.2 | 14,005.9 | 13,903.0 | 12,704.0 | 12,711.8 | 12,926.9 | 12,226.1 | 11,911.7 | 11,377.8 | 9,321.3 | 9,294.2 | 9,342.2 | 9,519.4 | 8,552.4 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (9,639.0) | (10,168.0) | (10,606.0) | (5,924.0) | (6,407.0) | (6,877.0) | (7,362.0) | (3,416.0) | (3,870.0) | (4,266.0) | (2,621.0) | (3,384.0) | (3,687.0) | (3,914.0) | (3,350.0) | (3,545.0) | (3,705.0) | (4,215.0) | (4,314.0) | (4,359.0) | (4,427.0) | (4,401.0) | (4,699.0) | (3,120.0) | (1,709.8) | (1,851.1) | (2,050.7) | (2,246.6) | (2,471.6) | (2,684.8) | (2,877.0) | (3,187.2) | (2,248.6) | (2,394.5) | (1,147.0) | (1,471.7) | (1,606.4) | (1,717.2) | (1,857.1) | (1,952.2) |
| Accumulated Other Comprehensive Income | (20.0) | 22.0 | (10.0) | 48.0 | (171.0) | (247.0) | (42.0) | (146.0) | (118.0) | (60.0) | (98.0) | (96.0) | (108.0) | (267.0) | (73.0) | (200.0) | (248.0) | (234.0) | (277.0) | (401.0) | (490.0) | (503.0) | (252.0) | (379.0) | (175.8) | (157.0) | (81.0) | 4.1 | (23.7) | 6.5 | (61.7) | (85.1) | (128.8) | (139.1) | (149.8) | (109.8) | (96.1) | (96.0) | (58.6) | (84.4) |
| Treasury Stock | 3,040.0 | 2,312.0 | 2,206.0 | 2,206.0 | 2,075.0 | 2,022.0 | 1,706.0 | 1,706.0 | 1,706.0 | 1,706.0 | 1,706.0 | 1,706.0 | 1,706.0 | 1,706.0 | 1,461.0 | 794.0 | 794.0 | 794.0 | 794.0 | 794.0 | 794.0 | 794.0 | 775.0 | 775.0 | 775.3 | 775.3 | 775.3 | 775.3 | 775.3 | 775.3 | 774.7 | 774.7 | 724.1 | 384.3 | 384.3 | 383.7 | 246.7 | 175.9 | 175.9 | 175.9 |
| Minority Interest | 8.0 | 7.0 | 7.0 | 8.0 | 7.0 | 7.0 | 7.0 | 8.0 | 7.0 | 7.0 | 6.0 | 8.0 | 8.0 | 7.0 | 6.0 | 7.0 | 6.0 | 7.0 | 7.0 | 4.0 | 4.0 | 4.0 | 4.0 | 10.0 | 10.6 | 9.5 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (9,402.0) | (9,270.0) | (9,686.0) | (5,004.0) | (5,671.0) | (6,258.0) | (6,290.0) | (2,518.0) | (3,029.0) | (3,513.0) | (1,984.0) | (2,901.0) | (3,336.0) | (3,773.0) | (2,899.0) | (2,633.0) | (2,916.0) | (3,528.0) | (3,728.0) | (3,972.0) | (4,183.0) | (4,209.0) | (4,303.0) | (2,894.0) | (1,321.2) | (1,491.8) | (1,666.9) | (1,808.5) | (2,098.5) | (2,309.3) | (2,599.7) | (2,951.2) | (2,038.8) | (1,874.6) | (651.5) | (961.8) | (964.3) | (1,038.3) | (1,169.0) | (1,326.2) |
| Total Equity | (9,394.0) | (9,263.0) | (9,679.0) | (4,996.0) | (5,664.0) | (6,251.0) | (6,283.0) | (2,510.0) | (3,022.0) | (3,506.0) | (1,978.0) | (2,893.0) | (3,328.0) | (3,766.0) | (2,893.0) | (2,626.0) | (2,910.0) | (3,521.0) | (3,721.0) | (3,968.0) | (4,179.0) | (4,205.0) | (4,299.0) | (2,884.0) | (1,311.0) | (1,482.0) | (1,667.0) | (1,808.0) | (2,098.5) | (2,309.3) | (2,599.7) | (2,951.2) | (2,038.8) | (1,874.6) | (651.5) | (961.8) | (964.3) | (1,038.3) | (1,169.0) | (1,326.2) |
| 19,926.0 |
| 19,954.0 |
| 19,670.0 |
| 19,660.0 |
| 19,689.0 |
| 18,212.0 |
| 18,032.0 |
| 16,549.0 |
| 16,576.7 |
| 16,957.3 |
| 12,583.5 |
| 12,577.8 |
| 12,591.8 |
| 11,434.9 |
| 11,447.5 |
| 11,463.1 |
| 10,903.3 |
| 10,620.1 |
| 9,995.8 |
| 8,135.4 |
| 8,142.6 |
| 8,149.8 |
| 8,249.1 |
| 7,338.6 |
| Net debt | 27,524.0 | 26,919.0 | (2,684.0) | 21,664.0 | 22,068.0 | 22,039.0 | 18,231.0 | 18,160.0 | 18,293.0 | - | 16,000.0 | 18,255.0 | 16,243.0 | 16,520.0 | 15,336.0 | 14,727.0 | 15,139.0 | 15,882.0 | 14,763.0 | 14,943.0 | 15,140.0 | 15,544.0 | 13,838.0 | 15,082.0 | 13,859.9 | 14,516.0 | 10,246.1 | 10,504.7 | 10,738.4 | 10,423.9 | 10,589.7 | 10,812.5 | 9,918.0 | 9,634.7 | 8,408.8 | 7,523.4 | 7,337.3 | 7,435.8 | 7,333.7 | 6,946.0 |
| Working Capital | 6,139.0 | 4,436.0 | 4,830.0 | 4,704.0 | 4,334.0 | 3,872.0 | 3,690.0 | 5,210.0 | 6,047.0 | 5,578.0 | 5,159.0 | 4,934.0 | 4,521.0 | 4,223.0 | 5,263.0 | 5,593.0 | 5,367.0 | 4,778.0 | 5,511.0 | 5,344.0 | 5,120.0 | 3,544.0 | 3,302.0 | 3,327.0 | 4,030.6 | 3,869.3 | 2,975.4 | 2,756.9 | 2,568.2 | 1,657.3 | 1,447.9 | 1,262.6 | 1,587.8 | 1,536.5 | 2,178.1 | 1,082.0 | 1,204.3 | 1,129.0 | 1,349.8 | 853.8 |
| Book Value | (9,402.0) | (9,270.0) | (9,686.0) | (5,004.0) | (5,671.0) | (6,258.0) | (6,290.0) | (2,518.0) | (3,029.0) | (3,513.0) | (1,984.0) | (2,901.0) | (3,336.0) | (3,773.0) | (2,899.0) | (2,633.0) | (2,916.0) | (3,528.0) | (3,728.0) | (3,972.0) | (4,183.0) | (4,209.0) | (4,303.0) | (2,894.0) | (1,321.2) | (1,491.8) | (1,666.9) | (1,808.5) | (2,098.5) | (2,309.3) | (2,599.7) | (2,951.2) | (2,038.8) | (1,874.6) | (651.5) | (961.8) | (964.3) | (1,038.3) | (1,169.0) | (1,326.2) |
| Tangible Book Value | (24,284.0) | (24,128.0) | (23,752.0) | (19,014.0) | (19,448.0) | (19,922.0) | (20,155.0) | (15,652.0) | (14,789.0) | (15,282.0) | (13,719.0) | (14,369.0) | (14,805.0) | (15,164.0) | (14,152.0) | (13,953.0) | (14,275.0) | (14,967.0) | (14,259.0) | (14,471.0) | (14,675.0) | (14,724.0) | (14,886.0) | (13,458.0) | (12,739.9) | (12,830.5) | (9,668.4) | (9,820.2) | (10,022.8) | (9,768.5) | (10,048.2) | (10,414.4) | (9,527.0) | (9,297.2) | (8,095.3) | (7,252.8) | (7,135.2) | (7,264.4) | (6,439.4) | (6,111.5) |