| (in millions of USD) | FY2026 | 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 | 2,249.0 | 1,599.0 | 1,892.0 | 1,947.0 | 1,528.0 | 1,772.2 | 1,774.7 | 886.0 | 1,078.0 | 1,213.1 | 1,353.0 | 1,410.6 | 1,853.0 | 1,612.2 | 1,156.9 | 1,075.1 | 838.7 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 348.0 | 287.0 | 354.0 | 125.0 | 236.0 | 4.0 | 69.0 | 67.6 | 245.2 | 686.8 | 897.9 | 615.8 | 414.1 | 342.1 | 254.4 | 199.2 | 161.9 | |||
| Cash And Short Term Investments | 2,597.0 | 1,886.0 | 2,246.0 | 2,072.0 | 1,764.0 | 1,776.2 | 1,843.7 | 953.6 | 1,323.2 | 1,899.9 | 2,250.9 | 2,026.4 | 2,267.1 | 1,954.3 | 1,411.3 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,439.0 | 1,008.0 | 876.0 | 961.0 | 716.0 | 643.1 | 652.3 | 474.3 | 438.2 | 452.3 | 653.6 | 458.9 | 423.7 | 495.1 | 395.1 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 604.0 | 578.0 | 622.0 | 632.0 | 636.0 | 635.5 | 576.7 | 571.9 | 582.0 | 544.1 | 550.2 | 508.2 | 459.3 | 445.8 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 422.0 | 242.0 | 100.0 | 102.0 | 121.0 | 122.5 | 83.7 | 101.6 | 94.7 | 93.5 | 119.9 | 100.5 | 84.5 | 94.2 | 89.3 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,500.0 | 2,300.0 | 2,300.0 | 2,300.0 | 2,650.0 | 1,650.0 | 2,100.0 | 2,087.7 | 1,586.0 | 1,092.0 | 1,487.7 | 743.1 | 746.4 | 745.6 | 0.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,500.0 | 2,300.0 | 2,300.0 | 2,300.0 | 2,650.0 | 1,650.0 | 2,100.0 | 2,087.7 | 1,586.0 | 1,092.0 | 1,487.7 | 743.1 | 746.4 | 745.6 | 0.0 | - | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,671.0 | 2,249.0 | 1,989.0 | 2,003.0 | 1,816.0 | 1,599.0 | 1,437.0 | 1,513.0 | 1,681.0 | 1,892.0 | 1,526.0 | 1,714.0 | 1,909.0 | 1,947.0 | ||||||||||||||||||||||||||
| 917.6 |
| 917.9 |
| 665.9 |
| - |
| - |
| 63.5 |
| - |
| - |
| 1,274.3 |
| 1,000.6 |
| 981.1 |
| 917.9 |
| 665.9 |
| 318.4 |
| 277.4 |
| 316.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 906.0 | 588.0 | 457.0 | 308.0 | 284.0 | 206.2 | 163.3 | 192.1 | 116.5 | 108.4 | 88.6 | 100.9 | 87.4 | 60.8 | 59.4 | 64.8 | 57.4 | 59.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,942.0 | 3,482.0 | 3,579.0 | 3,341.0 | 2,764.0 | 2,625.5 | 2,659.3 | 1,620.0 | 1,877.9 | 2,460.6 | 2,993.1 | 2,671.3 | 2,835.0 | 2,552.4 | 1,895.9 | 1,714.3 | 1,379.6 | 1,388.0 | - | - |
| 474.0 |
| 418.0 |
| 392.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 483.0 | 461.0 | 501.0 | 488.0 | 474.0 | 442.7 | 415.0 | 422.2 | 437.0 | 385.5 | 380.9 | 349.0 | 329.0 | 330.9 | 369.5 | 333.5 | 290.8 | - | - | - |
| Property,Plant & Equipment Net | 121.0 | 117.0 | 121.0 | 144.0 | 162.0 | 192.8 | 161.7 | 149.7 | 145.0 | 158.6 | 169.3 | 159.2 | 130.3 | 114.9 | 104.5 | 84.5 | 101.6 | 120.6 | - | - |
| Long Term Investments | 376.0 | 267.0 | 234.0 | 102.0 | 45.0 | 0.0 | - | 0.0 | 190.8 | 306.2 | 532.3 | 273.0 | 277.3 | 411.1 | 192.8 | 192.6 | 125.6 | 7.6 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,295.0 | 4,242.0 | 3,653.0 | 3,625.0 | 3,604.0 | 2,706.5 | 2,445.0 | 2,450.8 | 1,620.2 | 1,561.1 | 1,535.0 | 1,456.2 | 1,009.9 | 871.5 | 682.4 | 554.1 | 542.9 | 542.5 | - | - |
| Intangible Assets | 467.0 | 574.0 | 406.0 | 407.0 | 494.0 | 199.3 | 70.9 | 105.6 | 27.1 | 45.7 | 70.8 | 86.5 | 63.1 | 76.0 | 84.6 | 57.2 | 88.0 | 113.3 | - | - |
| Operating Lease Right Of Use Assets | 157.0 | 169.0 | 224.0 | 245.0 | 305.0 | 416.7 | 438.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 842.0 | 1,205.0 | 1,093.0 | 1,014.0 | 741.0 | 763.1 | 56.4 | 65.3 | 81.7 | 63.9 | 9.2 | 100.0 | 131.1 | 122.8 | 135.8 | 90.7 | 101.9 | 125.7 | - | - |
| Other Non-Current Assets | 1,267.0 | 777.0 | 602.0 | 560.0 | 492.0 | 375.9 | 347.2 | 337.8 | 170.9 | 202.0 | 205.6 | 163.5 | 148.3 | 159.7 | 131.8 | 94.2 | 107.6 | 123.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,467.0 | 10,833.0 | 9,912.0 | 9,438.0 | 8,607.0 | 7,279.8 | 6,179.3 | 4,729.2 | 4,113.6 | 4,798.1 | 5,515.3 | 4,909.7 | 4,595.0 | 4,308.4 | 3,227.8 | 2,787.6 | 2,447.2 | 2,420.7 | - | - |
| 76.8 |
| 67.8 |
| 62.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 4,406.0 | 3,787.0 | 3,500.0 | 3,203.0 | 2,863.0 | 2,500.9 | 2,176.1 | 1,763.3 | 1,551.6 | 1,270.1 | 1,068.9 | 900.8 | 696.2 | 647.0 | 582.3 | 496.2 | 444.6 | 438.8 | - | - |
| Operating Lease Liabilities Current | 52.0 | 58.0 | 67.0 | 85.0 | 87.0 | 71.4 | 48.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 659.0 | 506.0 | 476.0 | 358.0 | 341.0 | 322.6 | 272.1 | 280.8 | 250.9 | 238.2 | 243.3 | 253.3 | 181.2 | 189.6 | 183.9 | 193.1 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,808.0 | 5,151.0 | 4,351.0 | 4,000.0 | 4,009.0 | 3,254.7 | 3,219.2 | 2,301.2 | 2,123.2 | 2,185.4 | 1,591.0 | 1,400.1 | 1,071.5 | 1,043.7 | 954.1 | 869.8 | 704.0 | 800.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 199.0 | 214.0 | 275.0 | 300.0 | 346.0 | 396.0 | 411.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 287.0 | 341.0 | 764.0 | 1,377.0 | 927.0 | 859.3 | 831.0 | 328.1 | 403.5 | 517.9 | 450.3 | 256.3 | 204.4 | 187.6 | 136.9 | 91.7 | 71.9 | 113.3 | - | - |
| Deferred Tax Liabilities | 40.0 | 32.0 | 25.0 | 32.0 | 29.0 | 11.4 | 82.5 | 79.8 | 66.6 | 91.5 | 67.7 | 0.0 | - | - | - | - | 0.0 | 22.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 424.0 | 287.0 | 190.0 | 139.0 | 149.0 | 139.8 | 119.8 | 121.8 | 148.7 | 138.4 | 137.6 | 132.2 | 99.4 | 94.1 | 79.1 | 77.7 | 70.6 | 57.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,422.0 | 8,212.0 | 8,057.0 | 8,293.0 | 7,758.0 | 6,314.8 | 6,318.3 | 4,940.1 | 4,369.6 | 4,064.5 | 3,895.7 | 2,690.5 | 2,333.5 | 2,265.2 | 1,344.9 | 1,178.3 | 973.7 | 1,110.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,432.0) | (1,333.0) | (1,713.0) | (1,995.0) | (1,950.0) | (1,487.5) | (2,295.8) | (2,147.4) | (2,084.9) | (964.2) | (80.8) | 499.4 | 624.8 | 599.1 | 511.6 | 342.7 | 272.7 | 241.5 | - | - |
| Accumulated Other Comprehensive Income | (232.0) | (285.0) | (234.0) | (185.0) | (124.0) | (125.9) | (160.3) | (135.0) | (123.8) | (178.5) | (121.1) | (53.3) | (0.6) | (5.7) | 5.9 | (0.6) | (3.5) | (11.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,045.0 | 2,621.0 | 1,855.0 | 1,145.0 | 849.0 | 965.0 | (139.0) | (210.9) | (256.0) | 733.6 | 1,619.6 | 2,219.2 | 2,261.5 | 2,043.2 | 1,882.9 | 1,609.3 | 1,473.5 | 1,310.7 | 1,230.5 | 1,115.0 |
| Total Equity | 3,045.0 | 2,621.0 | 1,855.0 | 1,145.0 | 849.0 | 965.0 | (139.0) | (210.9) | (256.0) | 733.6 | 1,619.6 | 2,219.2 | 2,261.5 | 2,043.2 | 1,882.9 | 1,609.3 | 1,473.5 | 1,310.7 | 1,230.5 | 1,115.0 |
| - |
| - |
| - |
| - |
| Net debt | (97.0) | 414.0 | 54.0 | 228.0 | 886.0 | (126.2) | 256.3 | 1,134.1 | 262.8 | (807.9) | (763.2) | (1,283.3) | (1,520.7) | (1,208.7) | (1,411.3) | - | - | - | - | - |
| Working Capital | (866.0) | (1,669.0) | (772.0) | (659.0) | (1,245.0) | (629.2) | (559.9) | (681.2) | (245.3) | 275.2 | 1,402.1 | 1,271.2 | 1,763.5 | 1,508.7 | 941.8 | 844.5 | 675.6 | 587.9 | - | - |
| Book Value | 3,045.0 | 2,621.0 | 1,855.0 | 1,145.0 | 849.0 | 965.0 | (139.0) | (210.9) | (256.0) | 733.6 | 1,619.6 | 2,219.2 | 2,261.5 | 2,043.2 | 1,882.9 | 1,609.3 | 1,473.5 | 1,310.7 | 1,230.5 | 1,115.0 |
| Tangible Book Value | (1,717.0) | (2,195.0) | (2,204.0) | (2,887.0) | (3,249.0) | (1,940.8) | (2,654.9) | (2,767.3) | (1,903.3) | (873.2) | 13.8 | 676.5 | 1,188.5 | 1,095.7 | 1,115.9 | 998.0 | 842.6 | 654.9 | - | - |
| 1,665.0 |
| 1,440.0 |
| 1,518.0 |
| 1,528.0 |
| 1,748.9 |
| 923.5 |
| 923.2 |
| 1,772.2 |
| 1,537.0 |
| 1,439.8 |
| 1,389.7 |
| 1,774.7 |
| 956.2 |
| 923.9 |
| - |
| 886.0 |
| 875.7 |
| 895.4 |
| 1,093.0 |
| 1,078.0 |
| 1,025.2 |
| 1,174.1 |
| 1,340.2 |
| 1,213.1 |
| 1,436.5 |
| 1,467.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 253.0 | 348.0 | 300.0 | 233.0 | 224.0 | 287.0 | 276.0 | 365.0 | 308.0 | 354.0 | 428.0 | 359.0 | 222.0 | 125.0 | 139.0 | 85.0 | 67.0 | 236.0 | 43.2 | 1.4 | 0.0 | 4.0 | 78.5 | 79.7 | 77.2 | 69.0 | 68.3 | 67.4 | - | 67.6 | 202.5 | 274.4 | 199.9 | 245.2 | 428.7 | 533.6 | 471.1 | 686.8 | 532.4 | 597.6 |
| Cash And Short Term Investments | 2,924.0 | 2,597.0 | 2,289.0 | 2,236.0 | 2,040.0 | 1,886.0 | 1,713.0 | 1,878.0 | 1,989.0 | 2,246.0 | 1,954.0 | 2,073.0 | 2,131.0 | 2,072.0 | 1,804.0 | 1,525.0 | 1,585.0 | 1,764.0 | 1,792.1 | 924.9 | 923.2 | 1,776.2 | 1,615.5 | 1,519.5 | 1,466.9 | 1,843.7 | 1,024.5 | 991.3 | - | 953.6 | 1,078.2 | 1,169.8 | 1,292.9 | 1,323.2 | 1,453.9 | 1,707.7 | 1,811.3 | 1,899.9 | 1,968.9 | 2,064.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 579.0 | 1,439.0 | 806.0 | 532.0 | 494.0 | 1,008.0 | 702.0 | 402.0 | 353.0 | 876.0 | 579.0 | 402.0 | 331.0 | 961.0 | 642.0 | 434.0 | 384.0 | 716.0 | 580.3 | 357.8 | 326.1 | 643.1 | 540.4 | 490.1 | 356.5 | 652.3 | 520.3 | 347.4 | - | 474.3 | 309.0 | 234.4 | 206.7 | 438.2 | 307.8 | 265.6 | 231.5 | 452.3 | 259.8 | 306.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 871.0 | 906.0 | 800.0 | 721.0 | 681.0 | 588.0 | 484.0 | 478.0 | 468.0 | 457.0 | 406.0 | 346.0 | 371.0 | 308.0 | 342.0 | 370.0 | 389.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,374.0 | 4,942.0 | 3,895.0 | 3,489.0 | 3,215.0 | 3,482.0 | 2,899.0 | 2,758.0 | 2,810.0 | 3,579.0 | 2,939.0 | 2,821.0 | 2,833.0 | 3,341.0 | 2,788.0 | 2,329.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 613.0 | 604.0 | 588.0 | 592.0 | 590.0 | 578.0 | 569.0 | 602.0 | 593.0 | 622.0 | 617.0 | 633.0 | 638.0 | 632.0 | 621.0 | 643.0 | 642.0 | 636.0 | 630.7 | 631.1 | 651.1 | 635.5 | 620.4 | 613.8 | 587.8 | 576.7 | 557.8 | 571.5 | - | 571.9 | 550.4 | 588.4 | 590.8 | 582.0 | 565.1 | 574.7 | 553.4 | 544.1 | 540.1 | 566.6 |
| Accumulated Depreciation | 491.0 | 483.0 | 470.0 | 483.0 | 479.0 | 461.0 | 453.0 | 486.0 | 476.0 | 501.0 | 489.0 | 497.0 | 498.0 | 488.0 | 472.0 | 489.0 | 480.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 122.0 | 121.0 | 118.0 | 109.0 | 111.0 | 117.0 | 116.0 | 116.0 | 117.0 | 121.0 | 128.0 | 136.0 | 140.0 | 144.0 | 149.0 | 154.0 | ||||||||||||||||||||||||
| Long Term Investments | 385.0 | 376.0 | 302.0 | 282.0 | 261.0 | 267.0 | 264.0 | 231.0 | 238.0 | 234.0 | 219.0 | 219.0 | 185.0 | 102.0 | 37.0 | 46.0 | 39.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,337.0 | 4,295.0 | 4,278.0 | 4,275.0 | 4,275.0 | 4,242.0 | 4,256.0 | 4,253.0 | 4,133.0 | 3,653.0 | 3,604.0 | 3,637.0 | 3,624.0 | 3,625.0 | 3,577.0 | 3,612.0 | 3,642.0 | 3,604.0 | ||||||||||||||||||||||
| Intangible Assets | 453.0 | 467.0 | 493.0 | 521.0 | 549.0 | 574.0 | 594.0 | 609.0 | 572.0 | 406.0 | 411.0 | 410.0 | 426.0 | 407.0 | 423.0 | 451.0 | 479.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 152.0 | 157.0 | 152.0 | 149.0 | 147.0 | 169.0 | 184.0 | 205.0 | 214.0 | 224.0 | 237.0 | 248.0 | 267.0 | 245.0 | 271.0 | 292.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 813.0 | 842.0 | 936.0 | 1,053.0 | 1,128.0 | 1,205.0 | 1,150.0 | 1,129.0 | 1,126.0 | 1,093.0 | 1,122.0 | 1,078.0 | 1,042.0 | 1,014.0 | 836.0 | 790.0 | 759.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,296.0 | 1,267.0 | 1,024.0 | 978.0 | 899.0 | 777.0 | 670.0 | 659.0 | 620.0 | 602.0 | 566.0 | 558.0 | 552.0 | 560.0 | 554.0 | 553.0 | 519.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,932.0 | 12,467.0 | 11,198.0 | 10,856.0 | 10,585.0 | 10,833.0 | 10,133.0 | 9,960.0 | 9,830.0 | 9,912.0 | 9,226.0 | 9,107.0 | 9,069.0 | 9,438.0 | 8,635.0 | 8,227.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 403.0 | 422.0 | 384.0 | 324.0 | 277.0 | 242.0 | 217.0 | 174.0 | 163.0 | 100.0 | 127.0 | 124.0 | 127.0 | 102.0 | 134.0 | 109.0 | 135.0 | 121.0 | 133.6 | 108.4 | 124.0 | 122.5 | 121.3 | 99.2 | 85.2 | 83.7 | 106.1 | 93.0 | - | 101.6 | 88.6 | 82.2 | 103.5 | 94.7 | 93.3 | 93.0 | 93.4 | 93.5 | 102.8 | 110.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4,210.0 | 4,406.0 | 3,577.0 | 3,550.0 | 3,620.0 | 3,787.0 | 3,277.0 | 3,228.0 | 3,362.0 | 3,500.0 | 3,120.0 | 3,131.0 | 3,189.0 | 3,203.0 | 2,731.0 | 2,709.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 53.0 | 52.0 | 57.0 | 56.0 | 57.0 | 58.0 | 60.0 | 67.0 | 66.0 | 67.0 | 71.0 | 72.0 | 74.0 | 85.0 | 82.0 | 80.0 | ||||||||||||||||||||||||
| Accrued Expenses | 360.0 | 659.0 | 442.0 | 388.0 | 399.0 | 506.0 | 394.0 | 361.0 | 326.0 | 476.0 | 378.0 | 279.0 | 284.0 | 358.0 | 293.0 | 223.0 | 220.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,240.0 | 5,808.0 | 4,735.0 | 4,566.0 | 4,919.0 | 5,151.0 | 4,468.0 | 4,337.0 | 4,097.0 | 4,351.0 | 3,912.0 | 3,875.0 | 3,926.0 | 4,000.0 | 3,811.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,500.0 | - | 2,500.0 | 2,500.0 | 2,300.0 | - | 2,300.0 | 2,300.0 | 2,300.0 | - | 2,300.0 | 2,300.0 | 2,300.0 | - | 2,650.0 | 2,650.0 | 2,650.0 | - | 2,650.0 | 1,650.0 | 1,650.0 | - | 1,650.0 | 1,650.0 | 1,650.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,489.9 | 1,489.2 |
| Operating Lease Liabilities Non-Current | 187.0 | 199.0 | 195.0 | 197.0 | 199.0 | 214.0 | 232.0 | 250.0 | 263.0 | 275.0 | 294.0 | 311.0 | 328.0 | 300.0 | 323.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 247.0 | 287.0 | 269.0 | 294.0 | 309.0 | 341.0 | 381.0 | 464.0 | 600.0 | 764.0 | 903.0 | 1,102.0 | 1,294.0 | 1,377.0 | 1,052.0 | 994.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 45.0 | 40.0 | 27.0 | 30.0 | 31.0 | 32.0 | 35.0 | 36.0 | 42.0 | 25.0 | 31.0 | 35.0 | 33.0 | 32.0 | 44.0 | 37.0 | 34.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 354.0 | 424.0 | 381.0 | 363.0 | 316.0 | 287.0 | 223.0 | 230.0 | 204.0 | 190.0 | 160.0 | 149.0 | 141.0 | 139.0 | 134.0 | 142.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8,743.0 | 9,422.0 | 8,305.0 | 8,141.0 | 7,968.0 | 8,212.0 | 7,517.0 | 7,486.0 | 7,669.0 | 8,057.0 | 7,744.0 | 7,901.0 | 8,172.0 | 8,293.0 | 7,729.0 | 7,487.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,303.0) | (1,432.0) | (1,432.0) | (1,487.0) | (1,459.0) | (1,333.0) | (1,224.0) | (1,286.0) | (1,470.0) | (1,713.0) | (1,939.0) | (2,127.0) | (2,271.0) | (1,995.0) | (2,100.0) | (2,180.0) | (2,143.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (234.0) | (232.0) | (263.0) | (254.0) | (248.0) | (285.0) | (260.0) | (249.0) | (263.0) | (234.0) | (257.0) | (198.0) | (200.0) | (185.0) | (207.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,189.0 | 3,045.0 | 2,893.0 | 2,715.0 | 2,617.0 | 2,621.0 | 2,616.0 | 2,474.0 | 2,161.0 | 1,855.0 | 1,482.0 | 1,206.0 | 897.0 | 1,145.0 | 906.0 | 740.0 | ||||||||||||||||||||||||
| Total Equity | 3,189.0 | 3,045.0 | 2,893.0 | 2,715.0 | 2,617.0 | 2,621.0 | 2,616.0 | 2,474.0 | 2,161.0 | 1,855.0 | 1,482.0 | 1,206.0 | 897.0 | 1,145.0 | 906.0 | 740.0 | 681.0 | 849.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,500.0 | - | 2,500.0 | 2,500.0 | 2,300.0 | - | 2,300.0 | 2,300.0 | 2,300.0 | - | 2,300.0 | 2,300.0 | 2,300.0 | - | 2,650.0 | 2,650.0 | 2,650.0 | - | 2,650.0 | 1,650.0 | 1,650.0 | - | 1,650.0 | 1,650.0 | 1,650.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,489.9 | 1,489.2 |
| Net debt | (424.0) | - | 211.0 | 264.0 | 260.0 | - | 587.0 | 422.0 | 311.0 | - | 346.0 | 227.0 | 169.0 | - | 846.0 | 1,125.0 | 1,065.0 | - | ||||||||||||||||||||||
| Working Capital | (866.0) | (866.0) | (840.0) | (1,077.0) | (1,704.0) | (1,669.0) | (1,569.0) | (1,579.0) | (1,287.0) | (772.0) | (973.0) | (1,054.0) | (1,093.0) | (659.0) | (1,023.0) | (1,313.0) | (1,443.0) | |||||||||||||||||||||||
| Book Value | 3,189.0 | 3,045.0 | 2,893.0 | 2,715.0 | 2,617.0 | 2,621.0 | 2,616.0 | 2,474.0 | 2,161.0 | 1,855.0 | 1,482.0 | 1,206.0 | 897.0 | 1,145.0 | 906.0 | 740.0 | 681.0 | 849.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,601.0) | (1,717.0) | (1,878.0) | (2,081.0) | (2,207.0) | (2,195.0) | (2,234.0) | (2,388.0) | (2,544.0) | (2,204.0) | (2,533.0) | (2,841.0) | (3,153.0) | (2,887.0) | (3,094.0) | (3,323.0) | (3,440.0) | |||||||||||||||||||||||
| 284.0 |
| 282.4 |
| 263.3 |
| 256.1 |
| 206.2 |
| 183.9 |
| 194.3 |
| 200.9 |
| 163.3 |
| 162.0 |
| 176.8 |
| 186.2 |
| 192.1 |
| 202.8 |
| 194.6 |
| 198.4 |
| 116.5 |
| 110.2 |
| 110.0 |
| 96.9 |
| 108.4 |
| 103.4 |
| 114.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,358.0 |
| 2,764.0 |
| 2,654.8 |
| 1,546.0 |
| 1,505.4 |
| 2,625.5 |
| 2,339.8 |
| 2,203.9 |
| 2,024.3 |
| 2,659.3 |
| 1,706.8 |
| 1,515.5 |
| 1,614.1 |
| 1,620.0 |
| 1,590.0 |
| 1,598.8 |
| 1,698.0 |
| 1,877.9 |
| 1,871.9 |
| 2,083.3 |
| 2,139.7 |
| 2,460.6 |
| 2,332.1 |
| 2,486.5 |
| 474.0 |
| 437.1 |
| 432.8 |
| 453.8 |
| 442.7 |
| 428.9 |
| 436.0 |
| 423.6 |
| 415.0 |
| 406.3 |
| 420.1 |
| - |
| 422.2 |
| 405.7 |
| 441.6 |
| 432.6 |
| 437.0 |
| 417.0 |
| 421.7 |
| 403.0 |
| 385.5 |
| 371.8 |
| 393.6 |
| 162.0 |
| 162.0 |
| 193.6 |
| 198.3 |
| 197.3 |
| 192.8 |
| 191.5 |
| 177.8 |
| 164.2 |
| 161.7 |
| 151.5 |
| 151.4 |
| - |
| 149.7 |
| 144.7 |
| 146.8 |
| 158.2 |
| 145.0 |
| 148.1 |
| 153.0 |
| 150.4 |
| 158.6 |
| 168.3 |
| 173.0 |
| 45.0 |
| 19.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.8 |
| 128.1 |
| 171.5 |
| 190.8 |
| 264.3 |
| 236.0 |
| 264.4 |
| 306.2 |
| 455.0 |
| 505.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,579.2 |
| 3,562.2 |
| 3,484.0 |
| 2,706.5 |
| 2,484.2 |
| 2,459.1 |
| 2,430.2 |
| 2,445.0 |
| 2,443.6 |
| 2,431.8 |
| - |
| 2,450.8 |
| 1,645.3 |
| 1,658.7 |
| 1,604.9 |
| 1,620.2 |
| 1,588.7 |
| 1,588.6 |
| 1,570.7 |
| 1,561.1 |
| 1,557.3 |
| 1,597.4 |
| 494.0 |
| 498.2 |
| 511.3 |
| 173.9 |
| 199.3 |
| 65.4 |
| 61.0 |
| 67.0 |
| 70.9 |
| 79.2 |
| 87.6 |
| - |
| 105.6 |
| 19.8 |
| 23.7 |
| 23.1 |
| 27.1 |
| 29.9 |
| 34.0 |
| 41.1 |
| 45.7 |
| 53.9 |
| 66.6 |
| 303.0 |
| 305.0 |
| 361.8 |
| 384.3 |
| 401.5 |
| 416.7 |
| 426.4 |
| 416.2 |
| 424.7 |
| 438.8 |
| 281.7 |
| 298.8 |
| 283.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 741.0 |
| 740.4 |
| 739.6 |
| 743.7 |
| 763.1 |
| 44.3 |
| 51.5 |
| 50.8 |
| 56.4 |
| 39.6 |
| 46.3 |
| - |
| 65.3 |
| 71.7 |
| 81.5 |
| 67.0 |
| 81.7 |
| 64.7 |
| 66.2 |
| 64.0 |
| 63.9 |
| 49.6 |
| 9.8 |
| 492.0 |
| 483.3 |
| 478.9 |
| 792.5 |
| 375.9 |
| 392.9 |
| 377.8 |
| 382.7 |
| 347.2 |
| 334.2 |
| 341.3 |
| - |
| 337.8 |
| 188.1 |
| 195.4 |
| 188.7 |
| 170.9 |
| 184.4 |
| 192.9 |
| 201.1 |
| 202.0 |
| 213.0 |
| 208.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,261.0 |
| 8,607.0 |
| 8,531.0 |
| 7,420.6 |
| 7,298.3 |
| 7,279.8 |
| 5,944.5 |
| 5,747.3 |
| 5,543.9 |
| 6,179.3 |
| 5,036.6 |
| 4,872.7 |
| 5,006.7 |
| 4,729.2 |
| 3,774.4 |
| 3,833.0 |
| 3,911.4 |
| 4,113.6 |
| 4,152.0 |
| 4,354.0 |
| 4,431.4 |
| 4,798.1 |
| 4,829.2 |
| 5,047.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,809.0 |
| 2,863.0 |
| 2,563.0 |
| 2,521.0 |
| 2,540.7 |
| 2,500.9 |
| 2,161.5 |
| 2,102.1 |
| 2,163.9 |
| 2,176.1 |
| 1,822.0 |
| 1,772.1 |
| - |
| 1,763.3 |
| 1,517.6 |
| 1,491.5 |
| 1,469.2 |
| 1,551.6 |
| 1,333.1 |
| 1,308.5 |
| 1,291.5 |
| 1,270.1 |
| 1,099.1 |
| 1,107.1 |
| 77.0 |
| 87.0 |
| 89.7 |
| 87.7 |
| 76.0 |
| 71.4 |
| 64.1 |
| 53.8 |
| 46.0 |
| 48.1 |
| 64.0 |
| 58.9 |
| 54.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 341.0 |
| 284.3 |
| 216.5 |
| 202.8 |
| 322.6 |
| 272.4 |
| 193.6 |
| 158.1 |
| 272.1 |
| 257.9 |
| 213.8 |
| - |
| 280.8 |
| 208.3 |
| 163.2 |
| 127.5 |
| 250.9 |
| 195.9 |
| 161.7 |
| 132.8 |
| 238.2 |
| 187.6 |
| 160.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,642.0 |
| 3,801.0 |
| 4,009.0 |
| 3,281.5 |
| 3,087.4 |
| 3,130.1 |
| 3,254.7 |
| 2,811.6 |
| 2,619.6 |
| 2,578.3 |
| 3,219.2 |
| 2,840.2 |
| 2,707.3 |
| - |
| 2,301.2 |
| 1,985.5 |
| 1,915.1 |
| 1,852.6 |
| 2,123.2 |
| 1,750.0 |
| 1,701.7 |
| 2,049.6 |
| 2,185.4 |
| 1,597.6 |
| 1,559.6 |
| 336.0 |
| 347.0 |
| 346.0 |
| 333.0 |
| 358.9 |
| 377.3 |
| 396.0 |
| 398.2 |
| 393.3 |
| 402.0 |
| 411.7 |
| 239.8 |
| 258.1 |
| 245.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 940.0 |
| 927.0 |
| 779.9 |
| 779.4 |
| 804.3 |
| 859.3 |
| 771.3 |
| 776.8 |
| 841.2 |
| 831.0 |
| 598.0 |
| 477.4 |
| - |
| 328.1 |
| 274.5 |
| 308.0 |
| 337.2 |
| 403.5 |
| 430.8 |
| 467.5 |
| 510.0 |
| 517.9 |
| 433.9 |
| 412.9 |
| 29.0 |
| 52.0 |
| 60.4 |
| 55.4 |
| 11.4 |
| 85.1 |
| 89.9 |
| 81.0 |
| 82.5 |
| 103.8 |
| 98.9 |
| - |
| 79.8 |
| 96.5 |
| 88.2 |
| 84.8 |
| 66.6 |
| 97.9 |
| 100.9 |
| 91.7 |
| 91.5 |
| 75.9 |
| 66.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.0 |
| 149.0 |
| 155.9 |
| 147.2 |
| 145.2 |
| 139.8 |
| 152.0 |
| 144.1 |
| 126.0 |
| 119.8 |
| 116.6 |
| 116.0 |
| 104.9 |
| 121.8 |
| 127.5 |
| 134.6 |
| 137.1 |
| 148.7 |
| 149.3 |
| 150.3 |
| 147.5 |
| 138.4 |
| 131.3 |
| 144.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,580.0 |
| 7,758.0 |
| 7,251.0 |
| 6,092.6 |
| 6,170.3 |
| 6,314.8 |
| 5,875.2 |
| 5,680.0 |
| 5,683.0 |
| 6,318.4 |
| 5,208.1 |
| 5,067.0 |
| - |
| 4,940.1 |
| 4,112.7 |
| 4,074.6 |
| 4,040.0 |
| 4,369.6 |
| 4,044.7 |
| 4,038.5 |
| 3,923.3 |
| 4,064.5 |
| 3,768.6 |
| 3,715.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,950.0) |
| (1,439.1) |
| (1,339.5) |
| (1,409.3) |
| (1,487.5) |
| (2,281.4) |
| (2,270.9) |
| (2,361.3) |
| (2,295.8) |
| (2,240.3) |
| (2,224.3) |
| (2,148.1) |
| (2,147.4) |
| (2,189.9) |
| (2,103.2) |
| (1,995.8) |
| (2,084.9) |
| (1,668.0) |
| (1,466.4) |
| (1,224.6) |
| (964.2) |
| (634.7) |
| (395.6) |
| (169.0) |
| (148.0) |
| (124.0) |
| (102.4) |
| (113.4) |
| (101.7) |
| (125.9) |
| (156.4) |
| (154.5) |
| (179.1) |
| (160.3) |
| (156.3) |
| (170.7) |
| - |
| (135.0) |
| (157.5) |
| (150.9) |
| (133.8) |
| (123.8) |
| (155.5) |
| (152.9) |
| (166.3) |
| (178.5) |
| (187.5) |
| (129.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 681.0 |
| 849.0 |
| 1,280.0 |
| 1,328.0 |
| 1,128.0 |
| 965.0 |
| 69.3 |
| 67.3 |
| (139.1) |
| (139.1) |
| (171.5) |
| (194.3) |
| - |
| (210.9) |
| (338.3) |
| (241.6) |
| (128.6) |
| (256.0) |
| 107.3 |
| 315.5 |
| 508.1 |
| 733.6 |
| 1,060.6 |
| 1,331.7 |
| 1,280.0 |
| 1,328.0 |
| 1,128.0 |
| 965.0 |
| 69.3 |
| 67.3 |
| (139.1) |
| (139.1) |
| (171.5) |
| (194.3) |
| - |
| (210.9) |
| (338.3) |
| (241.6) |
| (128.6) |
| (256.0) |
| 107.3 |
| 315.5 |
| 508.1 |
| 733.6 |
| 1,060.6 |
| 1,331.7 |
| 857.9 |
| 725.1 |
| 726.8 |
| - |
| 34.5 |
| 130.5 |
| 183.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (479.0) |
| (575.7) |
| (1,245.0) |
| (626.7) |
| (1,541.4) |
| (1,624.7) |
| (629.2) |
| (471.8) |
| (415.7) |
| (554.0) |
| (559.9) |
| (1,133.4) |
| (1,191.8) |
| - |
| (681.2) |
| (395.5) |
| (316.3) |
| (154.6) |
| (245.3) |
| 121.9 |
| 381.6 |
| 90.1 |
| 275.2 |
| 734.5 |
| 926.9 |
| 1,280.0 |
| 1,328.0 |
| 1,128.0 |
| 965.0 |
| 69.3 |
| 67.3 |
| (139.1) |
| (139.1) |
| (171.5) |
| (194.3) |
| - |
| (210.9) |
| (338.3) |
| (241.6) |
| (128.6) |
| (256.0) |
| 107.3 |
| 315.5 |
| 508.1 |
| 733.6 |
| 1,060.6 |
| 1,331.7 |
| (3,249.0) |
| (2,797.4) |
| (2,745.5) |
| (2,529.9) |
| (1,940.8) |
| (2,480.3) |
| (2,452.8) |
| (2,636.3) |
| (2,655.0) |
| (2,694.3) |
| (2,713.7) |
| - |
| (2,767.3) |
| (2,003.4) |
| (1,924.0) |
| (1,756.6) |
| (1,903.3) |
| (1,511.3) |
| (1,307.1) |
| (1,103.7) |
| (873.2) |
| (550.6) |
| (332.3) |