| (USD in millions, except per-share data and share counts) | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 2,408.1 | 1,553.6 | 1,389.6 | 1,435.2 | 1,520.0 | 934.9 | 1,271.5 | 1,031.1 | 913.6 | 475.0 | 447.2 | 477.1 | 338.1 | 283.6 | 285.2 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 27 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 |
|---|
| 114.8 |
| 84.7 |
| 70.4 |
| Restricted Cash | 6,583.8 | 2,902.7 | 1,751.9 | 854.0 | 730.7 | 541.7 | 403.7 | 333.7 | 217.3 | 168.8 | 167.5 | 135.1 | 48.2 | 53.7 | 55.8 | 62.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,408.1 | 1,553.6 | 1,389.6 | 1,435.2 | 1,520.0 | 934.9 | 1,271.5 | 1,031.1 | 913.6 | 475.0 | 447.2 | 477.1 | 338.1 | 283.6 | 285.2 | 114.8 | 84.7 | 70.4 |
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,145.7 | 2,090.5 | 2,161.6 | 2,064.7 | 1,793.3 | 1,366.8 | 1,569.0 | 1,425.8 | 1,420.0 | 1,202.0 | 639.0 | 673.8 | 573.4 | 525.4 | 481.8 | 260.2 | - | - |
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,002.6 | 806.0 | 474.1 | 465.2 | 326.1 | 412.9 | 403.4 | 199.3 | 187.8 | 90.9 | 68.1 | 74.9 | 40.1 | 28.1 | 15.4 | 33.2 | - | |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,963.2 | 8,675.9 | 7,084.3 | 6,106.2 | 5,488.0 | 3,956.3 | 4,618.6 | 3,876.0 | 3,549.7 | 2,527.7 | 1,944.6 | 2,137.4 | 1,353.5 | 1,195.4 | 1,124.3 | 619.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,184.4 | 954.0 | 858.1 | 686.1 | 565.1 | 468.7 | 413.8 | 351.7 | 310.6 | 253.4 | 163.6 | 135.1 | 111.1 | 93.9 | 93.4 | 83.0 | - | - |
| Accumulated Depreciation | 712.0 | 576.3 | 514.9 | 391.4 | 328.8 | 266.2 | 214.0 | 165.5 | 130.5 | 110.9 | 82.8 | 61.5 | 57.1 | 48.7 | 60.7 | 56.2 | - | |
| Property,Plant & Equipment Net | 472.3 | 377.7 | 343.2 | 294.7 | 236.3 | 202.5 | 199.8 | 186.2 | 180.1 | 142.5 | 80.8 | 73.6 | 54.0 | 45.2 | 32.7 | 26.8 | ||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Equity Method Investments | - | - | - | 47.5 | - | - | - | 42.7 | 32.9 | 36.2 | 76.6 | 141.9 | - | - | - | - | - | |
| Goodwill | 7,564.8 | 5,984.7 | 5,645.0 | 5,201.4 | 5,079.0 | 4,719.2 | 4,833.0 | 4,542.1 | 4,715.8 | 4,195.2 | 3,546.0 | 3,713.2 | 1,535.7 | 926.6 | 760.7 | 601.7 | 590.3 | - |
| Intangible Assets | 3,237.7 | 2,410.4 | 2,085.7 | 2,131.0 | 2,335.4 | 2,115.9 | 2,341.9 | 2,407.9 | 2,725.0 | 2,653.2 | 2,183.6 | 2,386.2 | 871.3 | 463.9 | 385.6 | 193.9 | - | |
| Operating Lease Right Of Use Assets | 99.6 | 78.0 | 86.6 | 94.1 | 84.8 | 76.8 | 84.3 | - | - | - | - | - | - | - | - | - | ||
| Deferred Tax Assets | 4.7 | 2.9 | 1.4 | 1.3 | 1.9 | 4.9 | 2.7 | 3.2 | 1.8 | 2.4 | 1.6 | 60.4 | 20.7 | 12.4 | 10.4 | 7.5 | - | |
| Other Non-Current Assets | 568.1 | 448.3 | 248.7 | 281.7 | 213.9 | 193.2 | 224.8 | 147.6 | 115.0 | 72.0 | 58.2 | 72.4 | 100.8 | 90.8 | 45.8 | 42.8 | - | |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Assets | 26,408.1 | 17,957.0 | 15,476.3 | 14,089.3 | 13,404.7 | 11,194.6 | 12,248.5 | 11,202.5 | 11,318.4 | 9,626.7 | 7,889.8 | 8,524.7 | 3,932.2 | 2,721.9 | 2,349.2 | 1,484.1 | ||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1,564.5 | 1,570.4 | 1,625.0 | 1,568.9 | 1,406.4 | 1,054.5 | 1,249.6 | 1,117.6 | 1,437.3 | 1,151.4 | 669.5 | 716.7 | 467.2 | 418.6 | 478.9 | 177.6 | - | - |
| Short Term Debt | 3,345.5 | 2,770.0 | 2,126.7 | 2,314.1 | 1,517.6 | 1,205.7 | 1,746.8 | 2,070.6 | 1,616.5 | 1,336.5 | 875.1 | 1,424.8 | 1,011.4 | 439.9 | 425.8 | 155.6 | - | - |
| Deferred Revenue Current | 8,118.6 | 3,266.1 | 2,397.3 | 1,505.0 | 1,788.7 | 1,175.3 | 1,007.6 | 926.7 | 732.2 | - | - | - | - | - | - | - | - | |
| Operating Lease Liabilities Current | 29.2 | 24.3 | 23.5 | 22.7 | 20.3 | 17.0 | 16.9 | - | - | - | - | - | - | - | - | - | ||
| Accrued Expenses | 606.6 | 444.9 | 356.1 | 351.9 | 369.1 | 282.7 | 275.5 | 261.6 | 238.5 | 238.8 | 150.7 | 178.4 | 114.9 | 75.8 | 41.6 | 49.2 | - | |
| Other Current Liabilities | 661.4 | 656.4 | 320.6 | 303.5 | 208.6 | 250.1 | 183.5 | 118.7 | 71.0 | 38.8 | 44.9 | 84.5 | 132.8 | 20.3 | - | - | - | |
| Total Current Liabilities | 14,296.7 | 8,707.9 | 6,825.8 | 6,043.5 | 5,290.4 | 3,968.3 | 4,463.1 | 4,495.2 | 4,095.5 | 3,296.3 | 2,247.5 | 2,896.6 | 1,908.9 | 1,142.2 | 1,126.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 10,001.7 | 7,996.1 | 6,722.9 | 7,036.9 | 5,977.7 | - | - | - | - | - | - | - | 474.9 | 485.2 | 278.4 | 313.8 | - | - |
| Operating Lease Liabilities Non-Current | 85.3 | 64.7 | 75.8 | 86.7 | 79.9 | 75.4 | 81.7 | - | - | - | - | - | - | - | - | - | ||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Deferred Tax Liabilities | 614.3 | 439.2 | 470.2 | 527.5 | 566.3 | 498.2 | 520.0 | 491.9 | 518.9 | 668.6 | 713.4 | 799.9 | 249.5 | 180.6 | 132.8 | 83.3 | - | |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Non-Current Liabilities | 612.3 | 437.9 | 301.8 | 254.0 | 221.4 | 275.1 | 263.9 | 126.7 | 125.3 | 56.1 | 39.0 | 40.6 | 55.0 | - | - | - | ||
| Total Non-Current Liabilities | 7,882.8 | 6,103.2 | 5,368.1 | 5,504.3 | 5,247.7 | 3,870.9 | 4,073.9 | 3,367.1 | 3,546.3 | 3,246.4 | 2,812.3 | 3,009.5 | 779.4 | 665.8 | 411.2 | 397.1 | ||
| Total Liabilities | 22,481.5 | 14,811.0 | 12,193.9 | 11,547.8 | 10,538.1 | 7,839.2 | 8,536.9 | 7,862.3 | 7,641.8 | 6,542.7 | 5,059.8 | 5,906.1 | 2,708.7 | 1,808.0 | 1,537.7 | 858.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | 0.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,852.4 | 631.7 | 542.0 | 466.2 | 422.0 | - | |
| Retained Earnings | 10,264.8 | 9,196.4 | 8,192.7 | 7,210.8 | 6,256.4 | 5,416.9 | 4,712.7 | 3,817.7 | 2,958.9 | 2,218.7 | 1,766.3 | 1,403.9 | 1,035.2 | 750.7 | 534.5 | 387.2 | - | |
| Accumulated Other Comprehensive Income | (1,392.2) | (1,714.0) | (1,289.1) | (1,509.7) | (1,464.6) | (1,363.2) | (972.5) | (913.9) | (551.9) | (666.4) | (570.8) | (291.5) | (47.4) | (3.3) | (13.7) | |||
| Treasury Stock | 8,958.9 | 8,171.3 | 6,887.5 | 6,209.3 | 4,804.1 | 3,448.4 | 2,523.5 | 1,870.6 | 944.9 | 542.5 | 354.5 | 346.4 | 375.7 | 375.7 | 175.7 | 175.2 | - | - |
| Minority Interest | 42.8 | 23.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,883.9 | 3,122.3 | 3,282.4 | 2,541.5 | 2,866.6 | 3,355.4 | 3,711.6 | 3,340.2 | 3,676.5 | 3,084.0 | 2,830.0 | 2,618.6 | 1,223.5 | 913.8 | 811.4 | 625.9 | ||
| Total Equity | 3,926.7 | 3,146.0 | 3,282.4 | 2,541.5 | 2,866.6 | 3,355.4 | 3,711.6 | 3,340.2 | 3,676.5 | 3,084.0 | 2,830.0 | 2,618.6 | 1,223.5 | 913.8 | 811.4 | 625.9 | 474.0 | 273.3 |
| Supplementary Data | ||||||||||||||||||
| Total Debt | 13,347.2 | 10,766.1 | 8,849.7 | 9,351.0 | 7,495.3 | 1,205.7 | 1,746.8 | 2,070.6 | 1,616.5 | 1,336.5 | 875.1 | 1,424.8 | 1,486.4 | 925.1 | 704.3 | 469.4 | - | - |
| Net debt | 10,939.1 | 9,212.4 | 7,460.0 | 7,915.8 | 5,975.3 | 270.8 | 475.3 | 1,039.5 | 702.9 | 861.5 | 427.9 | 947.7 | 1,148.3 | 641.4 | 419.1 | 354.6 | - | - |
| Working Capital | (333.4) | (32.0) | 258.5 | 62.7 | 197.7 | (12.0) | 155.5 | (619.2) | (545.8) | (768.6) | (302.9) | (759.3) | (555.4) | 53.1 | (2.3) | 157.9 | - | |
| Book Value | 3,883.9 | 3,122.3 | 3,282.4 | 2,541.5 | 2,866.6 | 3,355.4 | 3,711.6 | 3,340.2 | 3,676.5 | 3,084.0 | 2,830.0 | 2,618.6 | 1,223.5 | 913.8 | 811.4 | 625.9 | 474.0 | 273.3 |
| Tangible Book Value | (6,918.7) | (5,272.8) | (4,448.3) | (4,790.9) | (4,547.8) | (3,479.7) | (3,463.3) | (3,609.8) | (3,764.3) | (3,764.3) | (2,899.6) | (3,480.9) | (1,183.4) | (476.7) | (334.9) | (169.6) | (116.3) | |
| Q3 FY 2430 Sep 2024 |
|---|
| Q2 FY 2430 Jun 2024 |
|---|
| Q1 FY 2431 Mar 2024 |
|---|
| Q4 FY 2331 Dec 2023 |
|---|
| Q3 FY 2330 Sep 2023 |
|---|
| Q2 FY 2330 Jun 2023 |
|---|
| Q1 FY 2331 Mar 2023 |
|---|
| Q4 FY 2231 Dec 2022 |
|---|
| Q3 FY 2230 Sep 2022 |
|---|
| Q2 FY 2230 Jun 2022 |
|---|
| Q1 FY 2231 Mar 2022 |
|---|
| Q4 FY 2131 Dec 2021 |
|---|
| Q3 FY 2130 Sep 2021 |
|---|
| Q2 FY 2130 Jun 2021 |
|---|
| Q1 FY 2131 Mar 2021 |
|---|
| Q4 FY 2031 Dec 2020 |
|---|
| Q3 FY 2030 Sep 2020 |
|---|
| Q2 FY 2030 Jun 2020 |
|---|
| Q1 FY 2031 Mar 2020 |
|---|
| Q4 FY 1931 Dec 2019 |
|---|
| Q3 FY 1930 Sep 2019 |
|---|
| Q2 FY 1930 Jun 2019 |
|---|
| Q1 FY 1931 Mar 2019 |
|---|
| Q4 FY 1831 Dec 2018 |
|---|
| Q3 FY 1830 Sep 2018 |
|---|
| Q2 FY 1830 Jun 2018 |
|---|
| Q1 FY 1831 Mar 2018 |
|---|
| Q4 FY 1731 Dec 2017 |
|---|
| Q3 FY 1730 Sep 2017 |
|---|
| Q2 FY 1730 Jun 2017 |
|---|
| Q1 FY 1731 Mar 2017 |
|---|
| Q4 FY 1631 Dec 2016 |
|---|
| Q3 FY 1630 Sep 2016 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,163.5 | 2,536.8 | 2,408.1 | 2,005.5 | 2,192.8 | 1,554.8 | 1,553.6 | 1,303.5 | 1,357.6 | 1,311.9 | 1,389.6 | 1,094.2 | 1,254.2 | 1,272.5 | 1,435.2 | 1,317.5 | 1,423.1 | 1,298.2 | 1,520.0 | 1,271.0 | 1,301.2 | 958.3 | 934.9 | 788.9 | 765.8 | 1,070.7 | 1,271.5 | 1,058.8 | 1,170.3 | 1,057.5 | 1,031.1 | 924.4 | 919.7 | 979.6 | 913.6 | 834.8 | 564.6 | 546.6 | 475.0 | 405.4 |
| Restricted Cash | 7,004.8 | 6,279.5 | 6,583.8 | 2,908.9 | 3,338.5 | 2,828.6 | 2,902.7 | 2,851.5 | 2,189.7 | 1,890.7 | 1,751.9 | 1,702.0 | 1,457.0 | 996.9 | 854.0 | 983.3 | 933.4 | |||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 3,163.5 | 2,536.8 | 2,408.1 | 2,005.5 | 2,192.8 | 1,554.8 | 1,553.6 | 1,303.5 | 1,357.6 | 1,311.9 | 1,389.6 | 1,094.2 | 1,254.2 | 1,272.5 | 1,435.2 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,656.0 | 2,630.9 | 2,145.7 | 2,657.3 | 2,601.3 | 2,546.8 | 2,090.5 | 2,639.5 | 2,412.0 | 2,376.0 | 2,161.6 | 2,655.3 | 2,460.7 | 2,369.2 | 2,064.7 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,275.8 | 2,100.8 | 1,564.5 | 1,966.5 | 1,974.5 | 1,811.7 | 1,570.4 | 1,825.7 | 1,902.9 | 1,850.0 | 1,625.0 | 1,895.3 | 1,679.7 | 1,907.8 | 1,568.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,623.5 | 10,360.6 | 10,001.7 | 8,123.0 | 8,117.7 | 8,171.4 | 7,996.1 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,148.9 | 14,114.4 | 13,347.2 | 10,424.2 | 10,366.3 | 10,426.3 | 10,766.1 | 2,491.1 | 2,515.7 | 1,901.4 | 2,126.7 | 2,345.8 | 2,071.2 | 2,097.1 | 2,314.1 | 2,476.1 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 10 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 461.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.1) |
| - |
| - |
| 474.0 |
| 273.3 |
| - |
| - |
| 791.2 |
| 730.7 |
| 737.9 |
| 758.1 |
| 473.2 |
| 541.7 |
| 582.0 |
| 425.6 |
| 481.6 |
| 403.7 |
| 407.1 |
| 318.3 |
| 315.1 |
| 333.7 |
| 264.1 |
| 265.8 |
| 242.9 |
| 217.3 |
| 183.5 |
| 201.0 |
| 188.4 |
| 168.8 |
| 199.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,317.5 |
| 1,423.1 |
| 1,298.2 |
| 1,520.0 |
| 1,271.0 |
| 1,301.2 |
| 958.3 |
| 934.9 |
| 788.9 |
| 765.8 |
| 1,070.7 |
| 1,271.5 |
| 1,058.8 |
| 1,170.3 |
| 1,057.5 |
| 1,031.1 |
| 924.4 |
| 919.7 |
| 979.6 |
| 913.6 |
| 834.8 |
| 564.6 |
| 546.6 |
| 475.0 |
| 405.4 |
| 2,184.6 |
| 2,448.6 |
| 2,304.6 |
| 1,793.3 |
| 2,071.5 |
| 1,787.2 |
| 1,590.6 |
| 1,366.8 |
| 1,552.7 |
| 1,279.3 |
| 1,338.1 |
| 1,569.0 |
| 1,704.0 |
| 1,727.2 |
| 1,655.5 |
| 1,425.8 |
| 1,811.3 |
| 1,716.9 |
| 1,691.8 |
| 1,420.0 |
| 1,456.3 |
| 1,429.6 |
| 1,360.8 |
| 1,202.0 |
| 1,334.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1,359.6 | 1,045.9 | 1,002.6 | 781.5 | 987.6 | 678.3 | 806.0 | 606.2 | 528.8 | 437.7 | 474.1 | 493.5 | 503.7 | 436.3 | 465.2 | 618.6 | 418.5 | 346.2 | 326.1 | 345.8 | 407.7 | 348.2 | 412.9 | 359.5 | 339.4 | 419.7 | 403.4 | 278.1 | 196.5 | 202.0 | 199.3 | 202.1 | 207.8 | 163.8 | 187.8 | 253.0 | 109.2 | 110.3 | 90.9 | 80.8 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 16,484.0 | 14,637.1 | 13,963.2 | 10,108.2 | 10,759.2 | 9,077.6 | 8,675.9 | 8,780.9 | 7,975.7 | 7,437.4 | 7,084.3 | 6,860.3 | 6,923.6 | 6,359.0 | 6,106.2 | 6,586.1 | 6,823.5 | 6,176.2 | 5,488.0 | 5,524.3 | 5,254.1 | 4,285.4 | 3,956.3 | 3,971.0 | 3,464.1 | 4,129.0 | 4,618.6 | 4,440.0 | 4,386.4 | 4,172.1 | 3,876.0 | 4,133.0 | 4,049.2 | 3,907.1 | 3,549.7 | 3,521.5 | 3,045.4 | 2,882.1 | 2,527.7 | 2,685.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.5 |
| 253.4 |
| 251.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 122.5 | 110.9 | 106.9 |
| Property,Plant & Equipment Net | 472.3 | 468.5 | 472.3 | 453.1 | 434.3 | 401.5 | 377.7 | 378.4 | 357.8 | 351.8 | 343.2 | 330.0 | 329.1 | 310.4 | 294.7 | 272.6 | 260.6 | 254.4 | 236.3 | 220.6 | 216.7 | 200.2 | 202.5 | 190.0 | 185.6 | 183.2 | 199.8 | 185.5 | 190.2 | 186.3 | 186.2 | 185.0 | 179.1 | 184.0 | 180.1 | 168.1 | 154.3 | 149.0 | 142.5 | 144.5 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 79.7 |
| Goodwill | 7,150.0 | 7,341.0 | 7,564.8 | 6,337.1 | 6,334.0 | 6,191.7 | 5,984.7 | 5,927.8 | 5,546.0 | 5,673.7 | 5,645.0 | 5,553.5 | 5,473.6 | 5,380.1 | 5,201.4 | 5,069.0 | 5,076.4 | 5,180.8 | 5,079.0 | 5,102.3 | 5,058.2 | 4,693.5 | 4,719.2 | 4,613.6 | 4,582.3 | 4,583.9 | 4,833.0 | 4,707.4 | 4,720.5 | 4,549.1 | 4,542.1 | 4,517.3 | 4,556.2 | 4,744.3 | 4,715.8 | 4,644.6 | 4,212.5 | 4,227.5 | 4,195.2 | 4,184.0 |
| Intangible Assets | 2,919.7 | 3,057.6 | 3,237.7 | 2,311.0 | 2,372.3 | 2,407.6 | 2,410.4 | 2,152.6 | 1,956.9 | 2,033.1 | 2,085.7 | 2,165.0 | 2,107.1 | 2,197.6 | 2,131.0 | 2,169.2 | 2,220.2 | 2,314.3 | 2,335.4 | 2,369.5 | 2,265.6 | 2,050.9 | 2,115.9 | 2,115.2 | 2,121.3 | 2,169.7 | 2,341.9 | 2,315.6 | 2,417.2 | 2,355.6 | 2,407.9 | 2,438.6 | 2,515.2 | 2,682.5 | 2,725.0 | 2,876.4 | 2,562.3 | 2,633.7 | 2,653.2 | 2,758.9 |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 82.1 | - | 81.2 | 74.5 | 84.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 622.0 | 573.9 | 568.1 | 476.8 | 477.0 | 406.8 | 448.3 | 334.0 | 296.2 | 265.8 | 248.7 | 287.7 | 275.5 | 273.3 | 281.7 | 314.8 | 262.5 | 224.5 | 213.9 | 225.9 | 220.5 | 185.7 | 193.2 | 196.8 | 211.7 | 216.2 | 224.8 | 239.4 | 234.7 | 225.4 | 147.6 | 143.9 | 145.5 | 141.7 | 115.0 | 86.2 | 86.4 | 76.9 | 72.0 | 63.8 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 28,224.2 | 26,664.8 | 26,408.1 | 19,744.8 | 20,435.2 | 18,547.8 | 17,957.0 | 17,638.4 | 16,196.5 | 15,830.1 | 15,476.3 | 15,264.5 | 15,178.7 | 14,587.9 | 14,089.3 | 14,486.0 | 14,710.2 | 14,221.4 | 13,404.7 | 13,454.4 | 13,026.9 | 11,427.5 | 11,194.6 | 11,094.0 | 10,626.7 | 11,310.2 | 12,248.5 | 11,914.2 | 11,975.6 | 11,514.9 | 11,202.5 | 11,450.9 | 11,485.1 | 11,692.5 | 11,318.4 | 11,330.3 | 10,101.7 | 10,010.0 | 9,626.7 | 9,916.1 |
| 1,694.0 |
| 2,015.0 |
| 1,957.1 |
| 1,406.4 |
| 1,726.7 |
| 1,578.3 |
| 1,349.0 |
| 1,054.5 |
| 1,297.2 |
| 1,096.3 |
| 1,058.7 |
| 1,249.6 |
| 1,375.9 |
| 1,523.9 |
| 1,518.8 |
| 1,117.6 |
| 1,616.9 |
| 1,532.7 |
| 1,609.2 |
| 1,437.3 |
| 1,435.6 |
| 1,240.8 |
| 1,246.2 |
| 1,151.4 |
| 1,230.3 |
| Short Term Debt | 4,525.4 | 3,753.8 | 3,345.5 | 2,301.3 | 2,248.6 | 2,254.9 | 2,770.0 | 2,491.1 | 2,515.7 | 1,901.4 | 2,126.7 | 2,345.8 | 2,071.2 | 2,097.1 | 2,314.1 | 2,476.1 | 2,108.1 | 1,927.0 | 1,517.6 | 1,901.4 | 1,346.1 | 1,364.2 | 1,205.7 | 1,333.8 | 1,245.2 | 1,913.5 | 1,746.8 | 1,165.2 | 1,932.4 | 1,807.3 | 2,070.6 | 1,699.5 | 1,915.7 | 1,621.9 | 1,616.5 | 1,602.5 | 1,443.4 | 1,407.7 | 1,336.5 | 1,383.8 |
| Deferred Revenue Current | 8,915.8 | 7,852.8 | 8,118.6 | 3,501.0 | 4,143.2 | 3,228.1 | 3,266.1 | 3,204.6 | 2,763.6 | 2,534.3 | 2,397.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | 887.6 | 906.1 | 1,007.6 | 957.7 | 870.2 | 768.3 | 926.7 | 825.4 | 852.6 | - | 732.2 | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.3 | - | 15.4 | 15.2 | 16.9 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 568.4 | 614.4 | 606.6 | 533.7 | 450.2 | 412.4 | 444.9 | 434.6 | 367.8 | 408.7 | 356.1 | 393.4 | 392.7 | 404.9 | 351.9 | 390.0 | 348.3 | 376.4 | 369.1 | 327.3 | 290.1 | 278.7 | 282.7 | 299.4 | 244.1 | 250.2 | 275.5 | 291.0 | 269.9 | 311.4 | 261.6 | 252.1 | 214.7 | 261.3 | 238.5 | 285.8 | 206.1 | 214.0 | 238.8 | 206.4 |
| Other Current Liabilities | 673.7 | 667.5 | 661.4 | 609.8 | 823.2 | 529.6 | 656.4 | 385.6 | 283.1 | 256.5 | 320.6 | 320.4 | 279.1 | 312.7 | 303.5 | 478.3 | 275.3 | 244.5 | 208.6 | 177.8 | 195.8 | 203.2 | 250.1 | 141.4 | 153.8 | 331.6 | 183.5 | 189.2 | 152.8 | 156.3 | 118.7 | 90.5 | 85.8 | 68.9 | 71.0 | 117.5 | 40.2 | 43.4 | 38.8 | 39.1 |
| Total Current Liabilities | 16,959.1 | 14,989.3 | 14,296.7 | 8,912.3 | 9,639.8 | 8,236.7 | 8,707.9 | 8,349.7 | 7,842.5 | 6,950.9 | 6,825.8 | 6,738.2 | 6,435.9 | 6,203.5 | 6,043.5 | 6,638.2 | 6,431.9 | 6,091.9 | 5,290.4 | 5,666.3 | 4,980.4 | 4,314.0 | 3,968.3 | 4,195.8 | 3,627.0 | 4,460.1 | 4,463.1 | 3,978.9 | 4,749.2 | 4,562.1 | 4,495.2 | 4,484.5 | 4,601.5 | 4,307.7 | 4,095.5 | 4,172.9 | 3,619.0 | 3,500.7 | 3,296.3 | 3,455.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 80.3 | - | 79.6 | 72.8 | 81.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 599.8 | 595.9 | 614.3 | 372.0 | 379.2 | 431.0 | 439.2 | 462.4 | 445.2 | 473.3 | 470.2 | 548.9 | 538.8 | 544.7 | 527.5 | 571.4 | 566.4 | 588.7 | 566.3 | 564.4 | 565.9 | 501.3 | 498.2 | 506.1 | 501.2 | 486.6 | 520.0 | 457.2 | 452.1 | 494.0 | 491.9 | 506.3 | 498.9 | 505.2 | 518.9 | 742.5 | 637.2 | 666.6 | 668.6 | 692.2 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 665.2 | 609.3 | 612.3 | 519.8 | 580.0 | 469.5 | 437.9 | 440.6 | 315.6 | 261.1 | 301.8 | 280.6 | 262.2 | 257.3 | 254.0 | 304.2 | 256.7 | 220.0 | 221.4 | 258.7 | 259.1 | 233.7 | 245.8 | 295.5 | 329.6 | 321.1 | 263.9 | 270.3 | 254.5 | 219.6 | 126.7 | 124.5 | 113.3 | 124.1 | 125.3 | 50.5 | 45.4 | 40.3 | 56.1 | 38.0 |
| Total Non-Current Liabilities | 7,363.1 | 7,812.0 | 7,882.8 | 6,713.4 | 6,828.3 | 6,817.0 | 6,103.2 | 6,174.6 | 5,578.4 | 5,596.9 | 5,368.1 | 5,466.8 | 5,479.3 | 5,502.5 | 5,504.3 | 5,620.8 | 5,590.7 | 5,225.1 | 5,247.7 | 4,613.1 | 4,557.6 | 3,817.0 | 3,870.9 | 3,960.4 | 4,033.3 | 4,053.8 | 4,073.9 | 4,034.9 | 3,383.0 | 3,421.9 | 3,367.1 | 3,404.2 | 3,444.5 | 3,496.7 | 3,546.3 | 3,727.0 | 3,077.2 | 3,167.5 | 3,246.4 | 3,282.6 |
| Total Liabilities | 24,636.2 | 23,109.3 | 22,481.5 | 15,625.7 | 16,468.0 | 15,053.7 | 14,811.0 | 14,524.3 | 13,420.9 | 12,547.9 | 12,193.9 | 12,205.0 | 11,915.2 | 11,706.1 | 11,547.8 | 12,259.0 | 12,022.5 | 11,317.0 | 10,538.1 | 10,279.4 | 9,538.0 | 8,131.0 | 7,839.2 | 8,156.2 | 7,660.3 | 8,513.9 | 8,536.9 | 8,013.9 | 8,132.2 | 7,983.9 | 7,862.3 | 7,888.6 | 8,046.0 | 7,804.4 | 7,641.8 | 7,899.9 | 6,696.2 | 6,668.1 | 6,542.7 | 6,737.5 |
| 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 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 10,857.3 | 10,611.8 | 10,264.8 | 10,001.7 | 9,723.8 | 9,439.6 | 9,196.4 | 8,950.5 | 8,674.1 | 8,422.4 | 8,192.7 | 7,936.8 | 7,665.3 | 7,425.6 | 7,210.8 | 6,985.5 | 6,736.6 | 6,474.4 | 6,256.4 | 6,031.4 | 5,797.4 | 5,601.2 | 5,416.9 | 5,207.1 | 5,018.3 | 4,859.8 | 4,712.7 | 4,477.2 | 4,251.4 | 3,989.8 | 3,817.7 | 3,515.7 | 3,358.0 | 3,181.1 | 2,958.9 | 2,676.2 | 2,473.4 | 2,342.4 | 2,218.7 | 2,123.3 |
| Accumulated Other Comprehensive Income | (1,356.6) | (1,358.9) | (1,392.2) | (1,410.2) | (1,436.4) | (1,606.0) | (1,714.0) | (1,462.0) | (1,499.0) | (1,340.8) | (1,289.1) | (1,361.9) | (1,357.3) | (1,434.0) | (1,509.7) | (1,660.4) | (1,413.8) | (1,263.4) | (1,464.6) | (1,436.0) | (1,265.2) | (1,481.0) | (1,363.2) | (1,583.1) | (1,582.0) | (1,592.1) | (972.5) | (1,114.7) | (928.2) | (934.2) | (913.9) | (944.7) | (870.7) | (508.6) | (551.9) | (466.4) | (610.0) | (572.8) | (666.4) | (612.2) |
| Treasury Stock | 10,075.0 | 9,752.2 | 8,958.9 | 8,453.6 | 8,261.8 | 8,230.0 | 8,171.3 | 7,932.8 | 7,843.0 | 7,209.3 | 6,887.5 | - | - | - | - | - | - | 5,226.9 | 4,804.1 | 4,270.7 | 3,865.0 | 3,618.8 | 3,448.4 | 3,399.4 | 3,161.0 | 3,128.7 | 2,523.5 | 1,965.9 | 1,907.6 | 1,906.9 | 1,870.6 | 1,325.5 | 1,325.5 | 1,033.2 | 944.9 | 944.9 | 594.9 | 542.5 | 542.5 | 390.3 |
| Minority Interest | 46.1 | 45.4 | 42.8 | 43.4 | 38.6 | 40.2 | 23.6 | 26.9 | 24.9 | 27.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,541.9 | 3,510.1 | 3,883.9 | 4,075.7 | 3,928.6 | 3,453.8 | 3,122.3 | 3,087.3 | 2,750.7 | 3,254.4 | 3,282.4 | 3,059.5 | 3,263.4 | 2,881.9 | 2,541.5 | 2,227.1 | 2,687.7 | 2,904.4 | 2,866.6 | 3,175.0 | 3,488.8 | 3,296.5 | 3,355.4 | 2,937.8 | 2,966.4 | 2,796.2 | 3,711.6 | 3,900.3 | 3,843.4 | 3,531.0 | 3,340.2 | 3,562.2 | 3,439.1 | 3,888.1 | 3,676.5 | 3,430.4 | 3,405.5 | 3,341.8 | 3,084.0 | 3,178.5 |
| Total Equity | 3,588.0 | 3,555.5 | 3,926.7 | 4,119.1 | 3,967.2 | 3,494.1 | 3,146.0 | 3,114.1 | 2,775.6 | 3,282.3 | 3,282.4 | 3,059.5 | 3,263.4 | 2,881.9 | 2,541.5 | 2,227.1 | 2,687.7 | 2,904.4 | 2,866.6 | 3,175.0 | 3,488.8 | 3,296.5 | 3,355.4 | 2,937.8 | 2,966.4 | 2,796.2 | 3,711.6 | 3,900.3 | 3,843.4 | 3,531.0 | 3,340.2 | 3,562.2 | 3,439.1 | 3,888.1 | 3,676.5 | 3,430.4 | 3,405.5 | 3,341.8 | 3,084.0 | 3,178.5 |
| 2,108.1 |
| 1,927.0 |
| 1,517.6 |
| 1,901.4 |
| 1,346.1 |
| 1,364.2 |
| 1,205.7 |
| 1,333.8 |
| 1,245.2 |
| 1,913.5 |
| 1,746.8 |
| 1,165.2 |
| 1,932.4 |
| 1,807.3 |
| 2,070.6 |
| 1,699.5 |
| 1,915.7 |
| 1,621.9 |
| 1,616.5 |
| 1,602.5 |
| 1,443.4 |
| 1,407.7 |
| 1,336.5 |
| 1,383.8 |
| Net debt | 11,985.4 | 11,577.6 | 10,939.1 | 8,418.7 | 8,173.5 | 8,871.5 | 9,212.4 | 1,187.7 | 1,158.2 | 589.5 | 737.1 | 1,251.6 | 817.0 | 824.6 | 878.9 | 1,158.5 | 685.0 | 628.8 | (2.4) | 630.4 | 44.9 | 405.8 | 270.8 | 544.9 | 479.4 | 842.8 | 475.3 | 106.5 | 762.1 | 749.9 | 1,039.5 | 775.1 | 996.0 | 642.3 | 702.9 | 767.8 | 878.9 | 861.1 | 861.5 | 978.3 |
| Working Capital | (475.1) | (352.2) | (333.4) | 1,195.9 | 1,119.5 | 840.9 | (32.0) | 431.3 | 133.2 | 486.4 | 258.5 | 122.0 | 487.7 | 155.4 | 62.7 | (52.1) | 391.6 | 84.3 | 197.7 | (142.0) | 273.7 | (28.6) | (12.0) | (224.8) | (162.9) | (331.1) | 155.5 | 461.1 | (362.9) | (390.0) | (619.2) | (351.5) | (552.3) | (400.6) | (545.8) | (651.4) | (573.7) | (618.6) | (768.6) | (769.8) |
| Book Value | 3,541.9 | 3,510.1 | 3,883.9 | 4,075.7 | 3,928.6 | 3,453.8 | 3,122.3 | 3,087.3 | 2,750.7 | 3,254.4 | 3,282.4 | 3,059.5 | 3,263.4 | 2,881.9 | 2,541.5 | 2,227.1 | 2,687.7 | 2,904.4 | 2,866.6 | 3,175.0 | 3,488.8 | 3,296.5 | 3,355.4 | 2,937.8 | 2,966.4 | 2,796.2 | 3,711.6 | 3,900.3 | 3,843.4 | 3,531.0 | 3,340.2 | 3,562.2 | 3,439.1 | 3,888.1 | 3,676.5 | 3,430.4 | 3,405.5 | 3,341.8 | 3,084.0 | 3,178.5 |
| Tangible Book Value | (6,527.8) | (6,888.5) | (6,918.7) | (4,572.4) | (4,777.8) | (5,145.4) | (5,272.8) | (4,993.2) | (4,752.1) | (4,452.4) | (4,448.3) | (4,659.1) | (4,317.2) | (4,695.8) | (4,790.9) | (5,011.1) | (4,608.9) | (4,590.8) | (4,547.8) | (4,296.7) | (3,834.9) | (3,447.9) | (3,479.7) | (3,791.0) | (3,737.1) | (3,957.4) | (3,463.3) | (3,122.7) | (3,294.3) | (3,373.8) | (3,609.8) | (3,393.7) | (3,632.4) | (3,538.8) | (3,764.3) | (4,090.6) | (3,369.3) | (3,519.3) | (3,764.3) | (3,764.3) |