| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 9,077.8 | 7,094.2 | 6,750.5 | 7,057.0 | 7,158.7 | 6,095.4 | 5,489.9 | 6,398.7 | 6,501.7 | 6,231.9 | 5,948.5 | 7,128.9 | 6,992.0 | 5,606.5 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 7,094.2 | 6,095.4 | 6,231.9 | 5,606.5 | 4,884.7 | 2,537.8 | 2,470.4 | 2,371.5 | 1,825.3 | 1,526.6 | 1,303.1 | 1,382.0 | 1,299.2 | 1,001.1 | 844.3 | 892.8 | 237.0 | 199.7 |
| Restricted Cash | 12.8 | 10.7 | 7.1 | 5.9 | 3.1 | 8.7 | 3.9 | 6.7 | 3.5 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 7,094.2 | 6,095.4 | 6,231.9 | 5,606.5 | 4,884.7 | 2,537.8 | 2,470.4 | 2,371.5 | 1,825.3 | 1,526.6 | 1,303.1 | 1,382.0 | 1,299.2 | 1,001.1 | 844.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,009.1 | 1,747.3 | 2,024.6 | 1,465.4 | 1,066.6 | 486.7 | 994.6 | 829.3 | 725.3 | 568.9 | 452.6 | 419.3 | 439.2 | 415.8 | 389.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 56.6 | 50.1 | 45.1 | 38.7 | 33.8 | 22.0 | 16.1 | 12.6 | 17.5 | 15.1 | 14.4 | 12.8 | 12.3 | 12.0 | 12.9 | 18.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 5,472.4 | 4,337.9 | 3,895.7 | 3,339.6 | 2,820.1 | 2,703.5 | 2,539.3 | 2,216.9 | 2,013.7 | 1,745.3 | 1,626.2 | 1,550.8 | 1,502.5 | 1,448.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 253.3 | 243.0 | 267.5 | 180.1 | 110.6 | 86.4 | 100.2 | 90.3 | 85.7 | 55.0 | 58.6 | 74.2 | 111.3 | 102.7 | 87.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,715.7 | 1,731.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,715.7 | 1,731.9 | ||
| 4,951.2 |
| 5,860.4 |
| 5,871.9 |
| 4,884.7 |
| 4,628.9 |
| 4,042.6 |
| 3,009.5 |
| 2,537.8 |
| 2,625.1 |
| 3,290.1 |
| 3,269.9 |
| 2,470.4 |
| 1,795.2 |
| 2,270.3 |
| 2,670.5 |
| 2,371.5 |
| 1,900.3 |
| 2,293.3 |
| 2,942.4 |
| 1,825.3 |
| 1,801.0 |
| 2,216.8 |
| 2,227.6 |
| 1,526.6 |
| 1,039.7 |
| 1,512.1 |
| Restricted Cash | - | - | 12.5 | 12.6 | 9.6 | 10.7 | 10.9 | 10.8 | 7.6 | 7.1 | 6.9 | 7.8 | 5.5 | 5.9 | 5.0 | 5.7 | 3.1 | 3.1 | 4.3 | 5.0 | 8.0 | 8.7 | 8.4 | 10.3 | 11.8 | 3.9 | 13.6 | 14.6 | 13.7 | 6.7 | 9.5 | 7.0 | 6.4 | 3.5 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9,077.8 | 7,094.2 | 6,750.5 | 7,057.0 | 7,158.7 | 6,095.4 | 5,489.9 | 6,398.7 | 6,501.7 | 6,231.9 | 5,948.5 | 7,128.9 | 6,992.0 | 5,606.5 | 4,951.2 | 5,860.4 | 5,871.9 | 4,884.7 | 4,628.9 | 4,042.6 | 3,009.5 | 2,537.8 | 2,625.1 | 3,290.1 | 3,269.9 | 2,470.4 | 1,795.2 | 2,270.3 | 2,670.5 | 2,371.5 | 1,900.3 | 2,293.3 | 2,942.4 | 1,825.3 | 1,801.0 | 2,216.8 | 2,227.6 | 1,526.6 | 1,039.7 | 1,512.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,965.3 | 2,009.1 | 2,606.7 | 2,464.8 | 1,850.8 | 1,747.3 | 2,694.0 | 2,464.0 | 2,279.9 | 2,024.6 | 2,503.1 | 1,889.7 | 1,657.2 | 1,465.4 | 1,989.5 | 1,456.2 | 1,210.0 | 1,066.6 | 1,182.2 | 646.7 | 467.8 | 486.7 | 564.9 | 618.6 | 759.4 | 994.6 | 1,215.5 | 1,096.8 | 920.0 | 829.3 | 1,252.6 | 949.4 | 783.8 | 725.3 | 991.2 | 865.1 | 584.6 | 568.9 | 785.4 | 634.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2,217.1 | 1,453.7 | 1,525.5 | 1,911.7 | 1,725.0 | 1,247.2 | 1,446.4 | 1,671.5 | 1,474.3 | 1,147.6 | 1,424.6 | 1,628.6 | 1,323.2 | 949.8 | 908.9 | 1,153.5 | 963.2 | |||||||||||||||||||||||
| Other Current Assets | 381.3 | 417.4 | 412.5 | 377.0 | 325.2 | 189.5 | 134.0 | 139.0 | 164.2 | 122.2 | 123.6 | 122.1 | 119.3 | 131.9 | 72.8 | 74.9 | 62.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,641.5 | 10,974.4 | 11,307.8 | 11,823.2 | 11,069.2 | 9,290.1 | 9,775.2 | 10,684.1 | 10,427.8 | 9,533.3 | 10,006.7 | 10,776.9 | 10,097.1 | 8,159.5 | 7,927.4 | 8,550.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,787.3 | 5,472.4 | 5,281.2 | 5,058.2 | 4,681.4 | 4,337.9 | 4,313.3 | 4,112.8 | 3,959.8 | 3,895.7 | 3,713.5 | 3,692.3 | 3,614.4 | 3,339.6 | 2,869.5 | 2,837.0 | 2,809.5 | 2,820.1 | 2,766.5 | 2,741.8 | 2,711.9 | 2,703.5 | 2,690.3 | 2,643.3 | 2,585.9 | 2,539.3 | 2,430.7 | 2,370.3 | 2,258.7 | 2,216.9 | 2,143.9 | 2,080.3 | 2,052.9 | 2,013.7 | 1,937.8 | 1,873.4 | 1,801.6 | 1,745.3 | 1,694.9 | 1,662.3 |
| Accumulated Depreciation | 2,123.1 | 2,056.7 | 2,159.6 | 2,108.9 | 1,993.7 | 1,896.0 | 1,937.5 | 1,877.2 | 1,843.2 | 1,794.2 | 1,757.6 | 1,788.3 | 1,727.3 | 1,852.0 | 1,771.6 | 1,747.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,664.2 | 3,415.8 | 3,121.6 | 2,949.3 | 2,687.8 | 2,441.9 | 2,375.9 | 2,235.5 | 2,116.6 | 2,101.5 | 1,955.9 | 1,904.0 | 1,887.1 | 1,487.7 | 1,097.9 | 1,089.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,933.2 | 2,889.2 | 2,841.7 | 2,820.9 | 2,703.1 | 2,620.9 | 2,670.0 | 2,664.1 | 2,699.5 | 2,691.5 | 2,653.5 | 2,619.4 | 2,577.3 | 2,529.4 | 2,548.5 | 2,563.1 | 2,604.8 | 2,590.9 | ||||||||||||||||||||||
| Intangible Assets | 1,071.3 | 1,078.5 | 1,064.1 | 1,091.7 | 1,039.0 | 985.8 | 1,048.0 | 1,094.7 | 1,162.8 | 1,161.6 | 1,123.2 | 1,118.2 | 1,054.5 | 1,050.6 | 917.4 | 964.4 | 1,004.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,910.3 | 1,869.8 | 1,757.7 | 1,738.2 | 1,681.6 | 1,618.0 | 1,642.3 | 1,587.9 | 1,577.5 | 1,606.4 | 1,594.1 | 1,582.9 | 1,580.9 | 1,571.4 | 1,616.0 | 1,596.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,810.6 | 1,684.9 | 1,825.5 | 1,731.1 | 1,715.2 | 1,781.0 | 1,278.1 | 1,160.2 | 1,059.6 | 934.8 | 919.6 | 890.6 | 709.3 | 725.0 | 675.2 | 630.2 | 605.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 26,068.1 | 22,912.5 | 22,887.8 | 23,150.3 | 21,827.1 | 19,638.8 | 19,747.1 | 20,454.0 | 20,030.2 | 19,029.6 | 19,140.6 | 19,925.1 | 18,869.6 | 16,460.8 | 15,787.0 | 16,421.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | 355.4 | 404.9 | 310.1 | 243.0 | 294.8 | 250.9 | 248.2 | 267.5 | 277.0 | 293.9 | 172.6 | 180.1 | 195.3 | 219.7 | 67.0 | 110.6 | 111.1 | 90.4 | 72.9 | 86.4 | 88.9 | 124.8 | 87.8 | 100.2 | 119.9 | 170.3 | 103.6 | 90.3 | 112.0 | 134.2 | 79.4 | 85.7 | 93.0 | 123.9 | 68.3 | 55.0 | 66.3 | 103.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 7,410.7 | 4,462.0 | 4,064.2 | 5,910.1 | 6,076.5 | 3,721.1 | 3,034.5 | 4,798.8 | 5,025.4 | 3,398.0 | 3,083.7 | 5,025.9 | 5,103.4 | 3,134.8 | 2,269.2 | 3,766.4 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 160.5 | 158.6 | 151.6 | 153.4 | 167.0 | 171.9 | 159.4 | 158.4 | 150.3 | 146.9 | 143.0 | 140.2 | 141.5 | 153.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,511.4 | 1,645.9 | ||||||||||||||||||||||
| Other Current Liabilities | 467.8 | 482.1 | 222.3 | 97.0 | 79.9 | 62.9 | 67.0 | 53.0 | 113.5 | 128.4 | 132.5 | 56.1 | 72.8 | 68.7 | 64.8 | 77.0 | 95.5 | |||||||||||||||||||||||
| Total Current Liabilities | 15,416.6 | 11,028.9 | 12,275.6 | 13,458.6 | 11,517.6 | 9,358.3 | 9,680.6 | 11,627.1 | 11,328.4 | 9,984.4 | 8,751.5 | 10,023.5 | 9,374.1 | 8,303.3 | 7,634.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2,073.2 | 2,037.0 | 1,870.7 | 1,784.7 | 1,734.4 | 1,680.3 | 1,766.9 | 1,641.3 | 1,642.4 | 1,686.1 | 1,673.8 | 1,659.9 | 1,646.6 | 1,654.5 | 1,689.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 435.3 | 415.8 | 653.3 | 610.5 | 537.3 | 477.8 | 673.1 | 546.6 | 524.5 | 488.2 | 468.5 | 562.0 | 511.5 | 456.0 | 345.3 | 398.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 25,586.3 | 22,018.2 | 21,759.0 | 22,222.4 | 21,029.3 | 18,819.8 | 18,817.3 | 19,945.9 | 19,603.9 | 18,477.6 | 18,288.6 | 19,604.6 | 18,790.4 | 16,395.8 | 15,388.5 | 16,386.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | 1,405.3 | 1,455.9 | 1,524.6 | 1,788.4 | 1,906.1 | 2,059.7 | 2,214.9 | 2,240.8 | 2,308.6 | 2,367.9 | 2,411.3 | 2,438.7 | 2,535.6 | 2,698.3 | 2,852.1 | 2,853.6 | ||||||||||||||||||||||||
| Retained Earnings | (1,431.1) | (1,042.0) | (839.9) | (1,271.3) | (1,514.7) | (1,546.8) | (1,747.8) | (2,156.7) | (2,454.7) | (2,443.1) | (2,197.2) | (2,680.7) | (2,974.4) | (2,971.2) | (2,768.2) | (3,129.6) | (3,317.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (85.5) | (114.9) | (158.9) | (152.4) | (280.9) | (335.1) | (174.6) | (122.8) | 35.8 | 27.5 | 12.2 | 59.3 | (17.4) | (90.1) | (153.9) | |||||||||||||||||||||||||
| Treasury Stock | 30.4 | 30.4 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | ||||||||||||||||||||||
| Minority Interest | 621.2 | 623.4 | 607.5 | 567.8 | 691.8 | 645.7 | 641.8 | 594.2 | 584.0 | 604.3 | 643.2 | 558.8 | 540.0 | 461.4 | 473.1 | 445.2 | 372.2 | |||||||||||||||||||||||
| Total Stockholders Equity | (139.4) | 271.0 | 521.3 | 360.1 | 106.0 | 173.3 | 288.0 | (43.3) | (114.8) | (52.3) | 221.8 | (187.4) | (460.8) | (367.6) | (74.6) | (410.2) | ||||||||||||||||||||||||
| Total Equity | 481.8 | 894.4 | 1,128.8 | 927.9 | 797.8 | 819.0 | 929.7 | 508.1 | 426.3 | 552.0 | 852.0 | 320.5 | 79.1 | 65.0 | 398.6 | 35.0 | (145.6) | (188.5) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (1,775.0) | (54.5) | (967.8) | (1,635.4) | (448.4) | (68.1) | 94.6 | (943.0) | (900.6) | (451.1) | 1,255.2 | 753.4 | 723.0 | (143.8) | 292.9 | (81.3) | (168.1) | |||||||||||||||||||||||
| Book Value | (139.4) | 271.0 | 521.3 | 360.1 | 106.0 | 173.3 | 288.0 | (43.3) | (114.8) | (52.3) | 221.8 | (187.4) | (460.8) | (367.6) | (74.6) | (410.2) | (517.8) | (582.7) | ||||||||||||||||||||||
| Tangible Book Value | (4,143.9) | (3,696.6) | (3,384.5) | (3,552.5) | (3,636.1) | (3,433.5) | (3,430.0) | (3,802.1) | (3,977.1) | (3,905.4) | (3,554.9) | (3,924.9) | (4,092.7) | (3,947.6) | (3,540.5) | (3,937.7) | (4,127.1) | |||||||||||||||||||||||
| - |
| 892.8 |
| 237.0 |
| 199.7 |
| 329.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1,453.7 | 1,247.2 | 1,147.6 | 949.8 | 654.9 | 577.1 | 667.0 | 597.9 | 546.7 | 528.3 | 496.2 | 440.3 | 378.3 | 359.9 | 316.5 | 348.3 | - | - |
| Other Current Assets | 417.4 | 200.2 | 122.2 | 131.9 | 74.8 | 39.5 | 57.0 | 42.7 | 51.9 | 49.8 | 36.4 | 26.1 | 43.4 | 36.0 | 26.7 | 32.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,974.4 | 9,290.1 | 9,533.3 | 8,159.5 | 6,684.1 | 3,649.8 | 4,192.9 | 3,848.1 | 3,152.7 | 2,673.6 | 2,288.3 | 2,267.7 | 2,160.1 | 1,812.8 | 1,576.8 | 1,603.5 | - | - |
| 1,346.2 |
| 1,261.5 |
| - |
| - |
| Accumulated Depreciation | 2,056.7 | 1,896.0 | 1,794.2 | 1,852.0 | 1,728.2 | 1,602.1 | 1,421.4 | 1,270.3 | 1,127.8 | 993.8 | 894.9 | 855.4 | 795.7 | 726.9 | 626.1 | 524.4 | - | - |
| Property,Plant & Equipment Net | 3,415.8 | 2,441.9 | 2,101.5 | 1,487.7 | 1,091.9 | 1,101.4 | 1,117.9 | 946.6 | 885.9 | 751.5 | 731.3 | 695.3 | 706.8 | 721.8 | 720.1 | 737.1 | 750.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 46.2 | 55.8 | 30.1 | - | - |
| Goodwill | 2,889.2 | 2,620.9 | 2,691.5 | 2,529.4 | 2,590.9 | 2,129.2 | 1,998.5 | 1,822.9 | 1,754.6 | 1,747.1 | 1,604.3 | 1,479.0 | 1,467.0 | 1,357.8 | 1,257.6 | 1,226.4 | 204.7 | - |
| Intangible Assets | 1,078.5 | 985.8 | 1,161.6 | 1,050.6 | 1,026.3 | 855.6 | 870.1 | 661.5 | 729.3 | 812.0 | 777.8 | 682.7 | 676.6 | 724.5 | 873.7 | 997.3 | 442.6 | - |
| Operating Lease Right Of Use Assets | 1,869.8 | 1,618.0 | 1,606.4 | 1,571.4 | 1,538.9 | 1,424.2 | 1,402.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 451.0 | 577.9 | 42.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,684.9 | 1,781.0 | 934.8 | 725.0 | 548.5 | 391.3 | 431.5 | 428.1 | 253.2 | 411.3 | 385.2 | 474.1 | 296.3 | 296.5 | 216.1 | 226.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 22,912.5 | 19,638.8 | 19,029.6 | 16,460.8 | 14,402.3 | 10,589.3 | 10,975.6 | 8,496.9 | 7,504.3 | 6,764.3 | 6,156.2 | 5,968.4 | 5,683.5 | 5,290.8 | 5,077.3 | 5,195.6 | - | - |
| 76.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 4,462.0 | 3,721.1 | 3,400.0 | 3,100.0 | 2,800.0 | 1,800.0 | 1,400.0 | 1,200.0 | 925.2 | 805.0 | 618.6 | 543.1 | 486.4 | 402.0 | 273.5 | 335.5 | - | - |
| Operating Lease Liabilities Current | 167.8 | 153.4 | 158.4 | 140.2 | 123.7 | 107.1 | 122.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,555.8 | 3,300.3 | 3,030.8 | 2,368.4 | 1,645.9 | 894.1 | 1,391.5 | 1,245.5 | 1,109.2 | 781.5 | 686.7 | 675.9 | 668.8 | 626.7 | 579.6 | 498.9 | - | - |
| Other Current Liabilities | 482.1 | 216.3 | 128.4 | 68.7 | 83.1 | 72.1 | 59.2 | 67.0 | 160.6 | 39.1 | 32.0 | 12.0 | 54.3 | 16.7 | 25.2 | 46.5 | - | - |
| Total Current Liabilities | 11,028.9 | 9,358.3 | 9,984.4 | 8,303.3 | 6,855.7 | 3,796.6 | 4,107.6 | 3,749.9 | 3,577.0 | 2,460.3 | 2,101.2 | 2,010.7 | 2,255.5 | 1,768.2 | 1,492.6 | 1,474.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,037.0 | 1,680.3 | 1,686.1 | 1,654.5 | 1,606.1 | 1,445.7 | 1,374.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 73.1 | 120.1 | 60.6 | 57.0 | 116.7 | 88.6 | 34.4 | 27.5 | 9.6 | 5.5 | 6.1 | 4.8 | 5.1 | 3.6 | 5.1 | 1.7 | - | - |
| Deferred Tax Liabilities | 83.3 | 140.2 | 324.7 | 305.5 | 236.5 | 170.8 | 178.2 | 137.1 | 137.6 | 197.8 | 199.5 | 196.8 | 161.6 | 199.6 | 186.3 | 219.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 415.8 | 477.8 | 488.2 | 456.0 | 431.6 | 353.3 | 130.6 | 205.0 | 174.4 | 149.8 | 142.3 | 112.2 | 85.0 | 94.4 | 120.7 | 215.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,018.2 | 18,819.8 | 18,477.6 | 16,395.8 | 14,594.8 | 10,723.1 | 9,511.7 | 7,154.1 | 6,086.1 | 5,414.8 | 4,709.3 | 4,484.5 | 4,093.7 | 3,782.2 | 3,460.5 | 3,693.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,455.9 | 2,059.7 | 2,367.9 | 2,698.3 | 2,897.7 | 2,386.8 | 2,245.6 | 2,268.2 | 2,374.0 | 2,381.0 | 2,428.6 | 2,414.4 | 2,368.3 | 2,272.9 | 2,243.6 | 2,053.2 | - | - |
| Retained Earnings | (1,042.0) | (1,546.8) | (2,443.1) | (2,971.2) | (3,327.7) | (2,676.8) | (949.3) | (1,019.2) | (1,079.5) | (1,073.5) | (1,075.1) | (1,042.6) | (951.8) | (908.4) | (745.2) | (662.2) | - | - |
| Accumulated Other Comprehensive Income | (114.9) | (335.1) | 27.5 | (90.1) | (152.8) | (177.0) | (145.7) | (145.2) | (108.5) | (176.7) | (111.7) | (70.0) | (2.4) | (10.9) | (36.4) | (22.2) | - | - |
| Treasury Stock | 30.4 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 0.0 | 2.8 | 6.1 | - | - |
| Minority Interest | 623.4 | 645.7 | 604.3 | 461.4 | 394.2 | 338.0 | 318.1 | 243.8 | 236.9 | 223.5 | 210.0 | 186.9 | 180.6 | 153.2 | 155.8 | 137.3 | - | - |
| Total Stockholders Equity | 271.0 | 173.3 | (52.3) | (367.6) | (582.7) | (471.8) | 1,145.8 | 1,099.0 | 1,181.2 | 1,126.0 | 1,237.0 | 1,297.0 | 1,409.2 | 1,355.4 | 1,461.1 | 1,364.4 | 725.4 | 743.6 |
| Total Equity | 894.4 | 819.0 | 552.0 | 65.0 | (192.5) | (133.8) | 1,464.0 | 1,342.7 | 1,418.1 | 1,349.5 | 1,446.9 | 1,483.8 | 1,589.8 | 1,508.6 | 1,616.9 | 1,501.7 | 725.4 | 743.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 871.4 | 839.1 | - | - |
| Working Capital | (54.5) | (68.1) | (451.1) | (143.8) | (171.6) | (146.8) | 85.3 | 98.2 | (424.3) | 213.2 | 187.1 | 257.0 | (95.4) | 44.6 | 84.2 | 129.3 | - | - |
| Book Value | 271.0 | 173.3 | (52.3) | (367.6) | (582.7) | (471.8) | 1,145.8 | 1,099.0 | 1,181.2 | 1,126.0 | 1,237.0 | 1,297.0 | 1,409.2 | 1,355.4 | 1,461.1 | 1,364.4 | 725.4 | 743.6 |
| Tangible Book Value | (3,696.6) | (3,433.5) | (3,905.4) | (3,947.6) | (4,199.9) | (3,456.6) | (1,722.8) | (1,385.4) | (1,302.7) | (1,433.1) | (1,145.1) | (864.8) | (734.3) | (726.9) | (670.3) | (859.3) | 78.1 | - |
| 654.9 |
| 691.1 |
| 678.4 |
| 568.0 |
| 577.1 |
| 605.2 |
| 446.1 |
| 736.4 |
| 667.0 |
| 772.2 |
| 858.5 |
| 772.3 |
| 597.9 |
| 668.9 |
| 954.0 |
| 867.9 |
| 546.7 |
| 714.2 |
| 850.3 |
| 739.8 |
| 528.3 |
| 533.3 |
| 779.7 |
| 74.8 |
| 48.8 |
| 50.5 |
| 42.9 |
| 39.5 |
| 56.3 |
| 68.2 |
| 73.5 |
| 57.0 |
| 53.3 |
| 44.7 |
| 48.4 |
| 42.7 |
| 49.8 |
| 59.7 |
| 44.2 |
| 51.9 |
| 57.2 |
| 52.0 |
| 49.5 |
| 49.8 |
| 48.8 |
| 43.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,110.4 |
| 6,684.1 |
| 6,555.3 |
| 5,423.3 |
| 4,096.1 |
| 3,649.8 |
| 3,859.9 |
| 4,433.2 |
| 4,851.0 |
| 4,192.9 |
| 3,849.7 |
| 4,284.9 |
| 4,424.9 |
| 3,848.1 |
| 3,881.0 |
| 4,263.4 |
| 4,644.7 |
| 3,152.7 |
| 3,563.6 |
| 3,984.3 |
| 3,601.4 |
| 2,673.6 |
| 2,407.2 |
| 2,970.0 |
| 1,723.1 |
| 1,728.2 |
| 1,724.6 |
| 1,695.4 |
| 1,647.7 |
| 1,602.1 |
| 1,583.6 |
| 1,521.6 |
| 1,457.7 |
| 1,421.4 |
| 1,382.6 |
| 1,344.9 |
| 1,315.7 |
| 1,270.3 |
| 1,230.5 |
| 1,189.9 |
| 1,166.0 |
| 1,127.8 |
| 1,093.0 |
| 1,056.1 |
| 1,019.4 |
| 993.8 |
| 974.3 |
| 949.4 |
| 1,086.3 |
| 1,091.9 |
| 1,041.9 |
| 1,046.5 |
| 1,064.2 |
| 1,101.4 |
| 1,106.7 |
| 1,121.7 |
| 1,128.2 |
| 1,117.9 |
| 1,048.1 |
| 1,025.5 |
| 943.0 |
| 946.6 |
| 913.4 |
| 890.4 |
| 886.9 |
| 885.9 |
| 844.8 |
| 817.4 |
| 782.2 |
| 751.5 |
| 720.6 |
| 712.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,109.7 |
| 2,122.7 |
| 2,113.7 |
| 2,129.2 |
| 2,051.9 |
| 2,012.6 |
| 2,000.0 |
| 1,998.5 |
| 1,915.2 |
| 1,925.7 |
| 1,841.2 |
| 1,822.9 |
| 1,835.4 |
| 1,823.9 |
| 1,772.7 |
| 1,754.6 |
| 1,764.5 |
| 1,755.0 |
| 1,724.1 |
| 1,747.1 |
| 1,671.6 |
| 1,670.7 |
| 1,026.3 |
| 732.3 |
| 777.5 |
| 813.8 |
| 855.6 |
| 895.1 |
| 936.8 |
| 905.9 |
| 870.1 |
| 678.8 |
| 753.5 |
| 654.8 |
| 661.5 |
| 669.6 |
| 736.9 |
| 759.3 |
| 729.3 |
| 756.9 |
| 798.1 |
| 820.7 |
| 812.0 |
| 759.2 |
| 810.4 |
| 1,650.0 |
| 1,538.9 |
| 1,390.7 |
| 1,385.2 |
| 1,381.8 |
| 1,424.2 |
| 1,461.4 |
| 1,420.6 |
| 1,405.0 |
| 1,402.0 |
| 1,145.5 |
| 1,186.9 |
| 1,114.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 548.5 |
| 480.1 |
| 463.5 |
| 408.5 |
| 391.3 |
| 410.7 |
| 451.0 |
| 453.0 |
| 431.5 |
| 397.2 |
| 408.3 |
| 423.0 |
| 428.1 |
| 843.5 |
| 869.2 |
| 684.8 |
| 612.7 |
| 511.7 |
| 527.8 |
| 526.3 |
| 411.3 |
| 489.5 |
| 510.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,006.6 |
| 14,402.3 |
| 13,330.7 |
| 12,245.7 |
| 10,919.6 |
| 10,589.3 |
| 10,885.4 |
| 11,622.3 |
| 11,861.4 |
| 10,975.6 |
| 9,967.1 |
| 10,529.4 |
| 10,302.5 |
| 8,496.9 |
| 8,511.7 |
| 8,952.8 |
| 9,117.5 |
| 7,504.3 |
| 7,810.5 |
| 8,251.4 |
| 7,823.5 |
| 6,764.3 |
| 6,417.0 |
| 7,043.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,049.9 |
| 2,774.8 |
| 2,303.4 |
| 2,648.5 |
| 1,817.3 |
| 1,800.0 |
| 1,631.7 |
| 1,157.3 |
| 2,273.5 |
| 1,400.0 |
| 1,115.9 |
| 1,891.0 |
| 2,068.8 |
| 1,200.0 |
| 890.8 |
| 1,846.2 |
| 2,039.0 |
| 925.2 |
| 909.0 |
| 1,737.5 |
| 1,796.0 |
| 805.0 |
| 518.7 |
| 1,348.0 |
| 139.1 |
| 123.7 |
| 111.1 |
| 113.6 |
| 111.3 |
| 107.1 |
| 115.7 |
| 119.5 |
| 122.0 |
| 122.0 |
| 122.3 |
| 120.1 |
| 112.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,445.8 |
| 916.2 |
| 898.5 |
| 894.1 |
| 960.0 |
| 1,088.2 |
| 1,229.3 |
| 1,391.5 |
| 1,511.9 |
| 1,339.9 |
| 1,140.2 |
| 1,245.5 |
| 1,409.2 |
| 1,180.1 |
| 1,020.6 |
| 1,109.2 |
| 1,227.6 |
| 1,000.8 |
| 707.8 |
| 781.5 |
| 905.7 |
| 778.1 |
| 83.1 |
| 41.3 |
| 45.4 |
| 69.2 |
| 72.1 |
| 49.7 |
| 102.7 |
| 73.8 |
| 59.2 |
| 39.9 |
| 39.5 |
| 58.6 |
| 67.0 |
| 66.3 |
| 61.0 |
| 58.8 |
| 160.6 |
| 51.1 |
| 49.9 |
| 51.1 |
| 39.1 |
| 34.3 |
| 38.7 |
| 8,632.0 |
| 8,278.5 |
| 6,855.7 |
| 5,558.1 |
| 5,165.3 |
| 3,815.7 |
| 3,796.6 |
| 3,582.9 |
| 3,492.3 |
| 4,730.1 |
| 4,107.6 |
| 3,959.4 |
| 4,605.7 |
| 4,688.9 |
| 3,749.9 |
| 3,608.8 |
| 4,206.8 |
| 4,438.7 |
| 3,577.0 |
| 3,212.9 |
| 3,836.7 |
| 3,539.3 |
| 2,460.3 |
| 2,281.0 |
| 3,023.4 |
| 1,650.1 |
| 1,708.6 |
| 1,606.1 |
| 1,448.3 |
| 1,429.3 |
| 1,408.4 |
| 1,445.7 |
| 1,467.1 |
| 1,412.2 |
| 1,380.2 |
| 1,374.5 |
| 1,092.5 |
| 1,138.9 |
| 1,071.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.4 |
| 442.1 |
| 294.1 |
| 88.6 |
| 164.1 |
| 591.5 |
| - |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.1 |
| 174.0 |
| 170.6 |
| 170.8 |
| 177.9 |
| 177.7 |
| 178.5 |
| 178.2 |
| 166.3 |
| 170.0 |
| 142.7 |
| 137.1 |
| 130.9 |
| 135.0 |
| 138.5 |
| 137.6 |
| 202.0 |
| 205.8 |
| 203.2 |
| 197.8 |
| 198.7 |
| 198.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 436.8 |
| 431.6 |
| 242.8 |
| 510.7 |
| 364.7 |
| 182.5 |
| 274.3 |
| 691.2 |
| 247.2 |
| 130.6 |
| 112.3 |
| 113.1 |
| 100.2 |
| 205.0 |
| 180.6 |
| 169.3 |
| 156.0 |
| 174.4 |
| 170.3 |
| 155.8 |
| 143.3 |
| 149.8 |
| 125.0 |
| 127.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,152.2 |
| 14,590.8 |
| 13,372.5 |
| 12,825.3 |
| 11,313.8 |
| 10,723.1 |
| 10,638.4 |
| 10,938.8 |
| 10,630.6 |
| 9,511.7 |
| 8,444.3 |
| 9,121.6 |
| 9,062.1 |
| 7,154.1 |
| 6,960.8 |
| 7,547.3 |
| 7,745.3 |
| 6,086.1 |
| 6,196.0 |
| 6,794.2 |
| 6,483.0 |
| 5,414.8 |
| 4,898.0 |
| 5,627.6 |
| 2,888.6 |
| 2,897.7 |
| 2,903.6 |
| 2,433.5 |
| 2,431.4 |
| 2,386.8 |
| 2,361.0 |
| 2,295.1 |
| 2,260.5 |
| 2,245.6 |
| 2,262.5 |
| 2,296.0 |
| 2,267.8 |
| 2,268.2 |
| 2,328.4 |
| 2,337.7 |
| 2,348.1 |
| 2,374.0 |
| 2,390.2 |
| 2,392.6 |
| 2,393.2 |
| 2,381.0 |
| 2,402.0 |
| 2,412.9 |
| (3,327.7) |
| (3,132.8) |
| (3,179.7) |
| (2,984.0) |
| (2,676.8) |
| (2,233.5) |
| (1,704.6) |
| (1,137.1) |
| (949.3) |
| (789.4) |
| (968.3) |
| (1,071.7) |
| (1,019.2) |
| (871.3) |
| (1,044.0) |
| (1,113.4) |
| (1,079.5) |
| (888.6) |
| (1,025.0) |
| (1,106.5) |
| (1,073.5) |
| (972.1) |
| (1,083.2) |
| (129.6) |
| (84.3) |
| (148.0) |
| (171.0) |
| (161.8) |
| (173.2) |
| (177.0) |
| (222.2) |
| (243.8) |
| (259.3) |
| (145.7) |
| (181.0) |
| (148.8) |
| (148.1) |
| (145.2) |
| (134.9) |
| (125.8) |
| (92.3) |
| (108.5) |
| (117.9) |
| (136.1) |
| (165.2) |
| (176.7) |
| (144.3) |
| (136.4) |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 394.2 |
| 363.1 |
| 333.2 |
| 336.4 |
| 338.0 |
| 346.5 |
| 341.6 |
| 371.5 |
| 318.1 |
| 235.6 |
| 233.6 |
| 197.2 |
| 243.8 |
| 233.5 |
| 242.5 |
| 234.6 |
| 236.9 |
| 235.6 |
| 230.6 |
| 223.8 |
| 223.5 |
| 238.3 |
| 227.3 |
| (517.8) |
| (582.7) |
| (404.8) |
| (912.8) |
| (730.6) |
| (471.8) |
| (99.4) |
| 341.9 |
| 859.4 |
| 1,145.8 |
| 1,287.3 |
| 1,174.1 |
| 1,043.2 |
| 1,099.0 |
| 1,317.4 |
| 1,163.0 |
| 1,137.7 |
| 1,181.2 |
| 1,379.0 |
| 1,226.6 |
| 1,116.7 |
| 1,126.0 |
| 1,280.8 |
| 1,188.5 |
| (41.8) |
| (579.6) |
| (394.1) |
| (133.8) |
| 247.0 |
| 683.5 |
| 1,230.8 |
| 1,464.0 |
| 1,522.8 |
| 1,407.8 |
| 1,240.4 |
| 1,342.7 |
| 1,550.9 |
| 1,405.5 |
| 1,372.2 |
| 1,418.1 |
| 1,614.5 |
| 1,457.2 |
| 1,340.6 |
| 1,349.5 |
| 1,519.0 |
| 1,415.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (171.6) |
| 997.2 |
| 258.0 |
| 280.4 |
| (146.8) |
| 277.0 |
| 940.9 |
| 121.0 |
| 85.3 |
| (109.6) |
| (320.8) |
| (264.0) |
| 98.2 |
| 272.2 |
| 56.6 |
| 206.0 |
| (424.3) |
| 350.8 |
| 147.6 |
| 62.1 |
| 213.2 |
| 126.2 |
| (53.5) |
| (404.8) |
| (912.8) |
| (730.6) |
| (471.8) |
| (99.4) |
| 341.9 |
| 859.4 |
| 1,145.8 |
| 1,287.3 |
| 1,174.1 |
| 1,043.2 |
| 1,099.0 |
| 1,317.4 |
| 1,163.0 |
| 1,137.7 |
| 1,181.2 |
| 1,379.0 |
| 1,226.6 |
| 1,116.7 |
| 1,126.0 |
| 1,280.8 |
| 1,188.5 |
| (4,199.9) |
| (3,246.8) |
| (3,813.0) |
| (3,658.1) |
| (3,456.6) |
| (3,046.4) |
| (2,607.6) |
| (2,046.5) |
| (1,722.8) |
| (1,306.7) |
| (1,505.1) |
| (1,452.8) |
| (1,385.4) |
| (1,187.5) |
| (1,397.8) |
| (1,394.3) |
| (1,302.7) |
| (1,142.4) |
| (1,326.4) |
| (1,428.1) |
| (1,433.1) |
| (1,150.1) |
| (1,292.6) |