| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,364.0 | 4,158.0 | 3,066.0 | 2,269.0 | 2,383.0 | 2,226.0 | 2,283.0 | 1,535.2 | 1,373.7 | 1,782.5 | 2,491.4 | 1,135.3 | 1,992.9 | 1,346.3 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 2,268.6 | 1,535.2 | 1,135.3 | 2,118.5 | 1,874.2 | 2,958.0 | 961.4 | 2,506.9 | 744.3 | 734.4 | 375.8 | 653.8 | 310.6 | 322.6 | 40.5 | 18.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 634.6 | 1,043.6 | 1,254.7 | 1,516.0 | 1,026.9 | 789.8 | 1,841.7 | 896.5 | 630.7 | 551.2 | 413.2 | 118.7 | 109.0 | 0.0 | - | - |
| Cash And Short Term Investments | 2,903.2 | 2,578.8 | 2,390.0 | 3,634.5 | 2,901.1 | 3,747.8 | 2,803.1 | 3,403.4 | 1,375.0 | 1,285.6 | 789.0 | 772.5 | 419.6 | 322.6 | 40.5 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 2,965.0 | 2,618.6 | 2,463.2 | 2,142.5 | 1,240.4 | 1,037.1 | 582.4 | 467.0 | 432.1 | 348.7 | 212.4 | 135.5 | 87.5 | 45.6 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 113.4 | 115.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,025.9 | 920.3 | 882.8 | 827.5 | 717.4 | 669.1 | 540.2 | 435.0 | 313.4 | 195.4 | 110.7 | 79.4 | 51.6 | 31.8 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 232.2 | 116.3 | 132.3 | 128.0 | 56.9 | 63.6 | 73.3 | 49.4 | 35.5 | 30.2 | 13.2 | 14.5 | 15.5 | 9.2 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | 1,991.5 | 3,676.8 | 3,226.0 | 3,084.1 | 1,430.0 | 1,920.1 | 524.7 | 500.2 | 487.1 | 466.9 | - | - | - | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | 1,991.5 | 3,676.8 | 3,226.0 | 3,084.1 | 1,430.0 | 1,920.1 | 524.7 | 500.2 | 487.1 | 466.9 | - | - | - | - |
| 2,067.2 |
| 2,118.5 |
| 2,419.9 |
| 1,922.7 |
| 2,272.9 |
| 1,874.2 |
| 1,886.1 |
| 2,113.2 |
| 2,142.0 |
| 2,958.0 |
| 1,484.7 |
| 2,000.0 |
| 1,263.7 |
| 961.4 |
| 1,314.9 |
| 1,127.8 |
| 1,784.4 |
| 2,506.9 |
| 949.0 |
| 915.0 |
| 842.6 |
| 744.3 |
| 692.0 |
| 761.4 |
| 839.4 |
| 734.4 |
| Restricted Cash | 6.0 | 4.0 | - | - | 12.0 | 11.0 | - | - | 8.2 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 747.0 | 378.0 | 1,144.0 | 635.0 | 916.8 | 1,006.6 | 1,108.2 | 1,043.6 | 1,516.7 | 1,588.5 | 1,402.4 | 1,254.7 | 1,965.3 | 2,000.6 | 1,736.5 | 1,516.0 | 1,454.7 | 1,417.6 | 1,188.5 | 1,026.9 | 1,059.3 | 1,058.0 | 1,075.6 | 789.8 | 554.1 | 1,133.9 | 1,597.5 | 1,841.7 | 1,733.2 | 1,702.2 | 1,419.4 | 896.5 | 672.2 | 720.7 | 660.6 | 630.7 | 680.0 | 593.0 | 550.6 | 551.2 |
| Cash And Short Term Investments | 3,111.0 | 4,536.0 | 4,210.0 | 2,904.0 | 3,299.8 | 3,232.6 | 3,391.2 | 2,578.8 | 2,890.4 | 3,371.0 | 3,893.8 | 2,390.0 | 3,958.2 | 3,346.9 | 3,803.7 | 3,634.5 | 3,874.6 | 3,340.3 | 3,461.4 | 2,901.1 | 2,945.4 | 3,171.2 | 3,217.6 | 3,747.8 | 2,038.8 | 3,133.9 | 2,861.2 | 2,803.1 | 3,048.1 | 2,830.0 | 3,203.8 | 3,403.4 | 1,621.2 | 1,635.7 | 1,503.2 | 1,375.0 | 1,372.0 | 1,354.4 | 1,390.0 | 1,285.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,852.0 | 2,116.0 | 1,343.0 | 2,965.0 | 1,950.0 | 1,495.5 | 1,132.9 | 2,618.6 | 1,715.4 | 1,896.3 | 1,413.0 | 2,463.2 | 1,443.6 | 1,278.1 | 1,238.1 | 2,142.5 | 1,240.6 | 952.2 | 812.1 | 1,240.4 | 766.8 | 669.2 | 675.5 | 1,037.1 | 668.8 | 540.3 | 499.2 | 582.4 | 407.5 | 415.0 | 382.3 | 467.0 | 361.8 | 365.1 | 350.8 | 432.1 | 364.1 | 386.1 | 346.5 | 348.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 705.0 | 621.0 | 605.0 | 520.0 | 524.4 | 480.4 | 546.1 | 557.4 | 403.7 | 405.9 | 396.2 | 466.8 | 694.5 | 467.4 | 381.1 | 320.2 | 295.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 7,713.0 | 8,369.0 | 7,310.0 | 7,523.0 | 6,899.0 | 6,339.8 | 6,242.7 | 6,849.7 | 5,918.8 | 6,446.7 | 6,477.6 | 6,048.0 | 6,413.6 | 5,405.8 | 5,733.5 | 6,414.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 506.0 | 485.0 | 394.0 | 387.0 | 367.0 | 358.2 | 361.0 | 361.1 | 350.3 | 352.3 | 352.6 | 354.5 | 341.7 | 344.7 | 353.7 | 357.8 | ||||||||||||||||||||||||
| Long Term Investments | 3,881.0 | 3,362.0 | 5,982.0 | 5,555.0 | 5,152.3 | 4,559.8 | 4,119.7 | 4,173.2 | 3,504.4 | 3,619.6 | 2,988.9 | 3,047.9 | 2,709.8 | 2,820.6 | 2,094.7 | 1,051.9 | 714.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 21,902.0 | 6,931.0 | 4,567.0 | 4,567.0 | 4,050.8 | 4,050.8 | 4,050.8 | 3,350.1 | 3,372.7 | 3,372.7 | 2,926.8 | 2,926.8 | 2,926.8 | 2,912.3 | 2,747.7 | 2,747.7 | 2,731.3 | 2,731.3 | ||||||||||||||||||||||
| Intangible Assets | 7,283.0 | 1,249.0 | 723.0 | 763.0 | 730.2 | 771.4 | 809.6 | 374.9 | 407.9 | 440.1 | 290.5 | 315.4 | 340.6 | 361.7 | 355.4 | 384.5 | 412.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 678.0 | 368.0 | 353.0 | 347.0 | 357.3 | 372.9 | 389.0 | 385.9 | 369.7 | 355.8 | 274.3 | 263.3 | 248.3 | 251.1 | 260.4 | 242.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2,380.0 | 2,392.0 | 2,416.0 | 2,424.0 | 2,452.2 | 2,446.9 | 2,397.5 | 2,399.0 | 2,291.9 | 2,234.3 | - | 23.1 | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 593.0 | 427.0 | 390.0 | 422.0 | 396.9 | 364.7 | 380.2 | 352.9 | 321.4 | 326.0 | 342.6 | 321.7 | 686.1 | 555.9 | 478.1 | 504.7 | 468.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 46,266.0 | 24,979.0 | 23,536.0 | 23,576.0 | 22,002.8 | 20,951.7 | 20,374.6 | 19,990.9 | 17,930.8 | 18,292.0 | 14,808.5 | 14,501.1 | 14,170.5 | 13,163.4 | 12,543.8 | 12,253.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 293.0 | 262.0 | 223.0 | 232.0 | 234.8 | 149.3 | 211.6 | 116.3 | 108.9 | 178.8 | 131.8 | 132.3 | 91.6 | 128.3 | 125.9 | 128.0 | 108.0 | 120.4 | 95.3 | 56.9 | 71.8 | 44.7 | 48.5 | 63.6 | 52.3 | 55.4 | 74.7 | 73.3 | 68.6 | 27.9 | 43.0 | 49.4 | 32.7 | 33.4 | 38.8 | 35.5 | 33.2 | 28.0 | 29.2 | 30.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 7,113.0 | 6,248.0 | 6,132.0 | 6,302.0 | 5,756.8 | 5,599.9 | 5,507.7 | 5,541.1 | 5,014.9 | 4,918.1 | 4,732.0 | 4,674.6 | 4,146.7 | 3,942.5 | 3,741.3 | 3,641.2 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 760.0 | 937.0 | 665.0 | 846.0 | 824.6 | 777.6 | 683.1 | 506.7 | 412.6 | 394.2 | 371.5 | 390.8 | 376.1 | 328.9 | 380.4 | 399.2 | 375.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 9,006.0 | 8,009.0 | 7,418.0 | 7,988.0 | 7,705.6 | 7,552.2 | 7,402.7 | 7,682.7 | 7,084.8 | 7,765.5 | 7,513.4 | 7,737.5 | 8,641.2 | 8,475.1 | 8,195.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 3,682.1 | 3,680.3 | 3,678.6 | 3,676.8 | 3,675.7 | 3,673.9 | 3,672.1 | 3,226.0 | 3,190.6 | 3,154.7 | 3,119.1 | 3,084.1 | - | - | - | - | 1,572.8 | 1,555.8 | 1,624.4 | 1,920.1 | 543.8 | 537.4 | 531.0 | 524.7 | 518.4 | 512.3 | 506.2 | 500.2 |
| Operating Lease Liabilities Non-Current | 719.0 | 372.0 | 346.0 | 338.0 | 345.7 | 363.0 | 379.6 | 380.5 | 369.8 | 362.7 | 275.8 | 279.2 | 264.5 | 274.2 | 283.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 6,492.0 | 6,181.0 | 6,098.0 | 6,450.0 | 5,816.8 | 5,662.5 | 5,585.9 | 5,939.4 | 5,152.7 | 4,900.3 | 4,710.8 | 4,621.8 | 3,942.9 | 3,611.5 | 3,438.3 | 3,352.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 259.0 | 75.0 | 96.0 | 89.0 | 26.2 | 116.1 | 250.8 | 387.7 | 503.0 | 588.5 | - | 28.1 | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 930.0 | 949.0 | 913.0 | 887.0 | 878.0 | 882.6 | 843.8 | 430.9 | 352.7 | 317.8 | 138.0 | 86.1 | 89.5 | 73.6 | 119.3 | 108.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 18,598.0 | 15,586.0 | 14,871.0 | 15,752.0 | 14,772.3 | 14,576.4 | 14,462.8 | 14,821.2 | 13,463.0 | 13,934.8 | 12,638.0 | 12,752.7 | 12,938.1 | 12,434.4 | 12,035.8 | 12,043.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,073.0 | 3,250.0 | 2,818.0 | 2,484.0 | 2,230.3 | 1,968.2 | 1,700.9 | 1,350.2 | 992.5 | 713.7 | (1,033.2) | (1,227.4) | (1,455.1) | (1,562.9) | (1,647.1) | (1,667.1) | (1,670.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (13.0) | 46.0 | 67.0 | 48.0 | 48.0 | (13.9) | (4.0) | (1.6) | (55.4) | (6.5) | (93.0) | (43.2) | (20.7) | (11.1) | (111.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 27,668.0 | 9,393.0 | 8,665.0 | 7,824.0 | 7,230.0 | 6,375.0 | 5,912.0 | 5,169.0 | 4,467.8 | 4,357.2 | 2,170.5 | 1,748.4 | 1,232.4 | 729.0 | 508.0 | 210.0 | ||||||||||||||||||||||||
| Total Equity | 27,668.0 | 9,393.0 | 8,665.0 | 7,824.0 | 7,230.0 | 6,375.0 | 5,912.0 | 5,169.0 | 4,467.8 | 4,357.2 | 2,170.5 | 1,748.4 | 1,232.4 | 729.0 | 508.0 | 210.0 | 337.6 | 117.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 3,682.1 | 3,680.3 | 3,678.6 | 3,676.8 | 3,675.7 | 3,673.9 | 3,672.1 | 3,226.0 | 3,190.6 | 3,154.7 | 3,119.1 | 3,084.1 | - | - | - | - | 1,572.8 | 1,555.8 | 1,624.4 | 1,920.1 | 543.8 | 537.4 | 531.0 | 524.7 | 518.4 | 512.3 | 506.2 | 500.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | (276.1) | 333.4 | (125.1) | 42.3 | (198.9) | 333.6 | 210.7 | |||||||||||||||||||||
| Working Capital | (1,293.0) | 360.0 | (108.0) | (465.0) | (806.6) | (1,212.4) | (1,160.0) | (833.0) | (1,166.0) | (1,318.8) | (1,035.8) | (1,689.5) | (2,227.6) | (3,069.3) | (2,461.6) | (1,891.4) | (1,979.6) | |||||||||||||||||||||||
| Book Value | 27,668.0 | 9,393.0 | 8,665.0 | 7,824.0 | 7,230.0 | 6,375.0 | 5,912.0 | 5,169.0 | 4,467.8 | 4,357.2 | 2,170.5 | 1,748.4 | 1,232.4 | 729.0 | 508.0 | 210.0 | 337.6 | 117.8 | ||||||||||||||||||||||
| Tangible Book Value | (1,517.0) | 1,213.0 | 3,375.0 | 2,494.0 | 2,449.0 | 1,552.8 | 1,051.6 | 1,444.0 | 687.2 | 544.4 | (1,046.8) | (1,493.8) | (2,035.0) | (2,545.0) | (2,595.1) | (2,922.2) | (2,805.8) | |||||||||||||||||||||||
| 18.8 |
| - |
| Prepaid Expenses | 520.5 | 557.4 | 466.8 | 208.9 | 229.3 | 138.3 | 279.3 | 268.1 | 169.2 | 139.7 | 72.6 | 50.3 | 22.6 | 13.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,522.8 | 6,849.7 | 6,048.0 | 6,414.9 | 4,647.3 | 5,129.2 | 3,664.8 | 4,138.5 | 1,976.3 | 1,774.0 | 1,074.0 | 958.3 | 529.7 | 381.7 | - | - |
| - |
| - |
| Accumulated Depreciation | 638.6 | 559.2 | 528.3 | 469.7 | 399.0 | 321.0 | 244.2 | 161.9 | 102.3 | 78.2 | 47.8 | 30.6 | 19.5 | 10.8 | - | - |
| Property,Plant & Equipment Net | 387.3 | 361.1 | 354.5 | 357.8 | 318.4 | 348.1 | 296.0 | 273.1 | 211.1 | 117.2 | 62.9 | 48.7 | 32.1 | 21.0 | - | - |
| Long Term Investments | 5,555.6 | 4,173.2 | 3,047.9 | 1,051.9 | 888.3 | 554.4 | 575.4 | 547.5 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,566.6 | 3,350.1 | 2,926.8 | 2,747.7 | 2,710.1 | 1,812.9 | 1,352.3 | 522.8 | 238.8 | 163.5 | 163.5 | 155.0 | 0.0 | - | - | - |
| Intangible Assets | 762.7 | 374.9 | 315.4 | 384.5 | 498.6 | 358.2 | 280.6 | 140.8 | 53.7 | 44.0 | 52.7 | 48.0 | 1.4 | - | - | - |
| Operating Lease Right Of Use Assets | 347.0 | 385.9 | 263.3 | 242.0 | 262.9 | 258.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2,424.2 | 2,399.0 | 23.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 421.8 | 352.9 | 321.7 | 312.6 | 421.4 | 181.6 | 423.1 | 326.2 | 169.1 | 106.7 | 73.3 | 66.5 | 5.1 | 5.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 23,576.2 | 19,990.9 | 14,501.1 | 12,253.6 | 10,241.6 | 9,065.4 | 6,592.2 | 5,948.9 | 3,438.3 | 2,858.2 | 1,965.2 | 1,478.5 | 585.6 | 407.8 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 6,302.2 | 5,541.1 | 4,674.6 | 3,641.2 | 2,741.9 | 2,049.1 | 1,582.1 | 1,213.6 | 968.4 | 703.9 | 423.9 | 259.9 | 153.9 | 86.3 | - | - |
| Operating Lease Liabilities Current | 79.2 | 65.9 | 60.2 | 62.3 | 65.8 | 57.9 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 846.0 | 506.7 | 390.8 | 399.2 | 329.4 | 256.8 | 162.4 | 124.6 | 79.9 | 73.5 | 79.8 | 12.2 | 11.1 | 11.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 12.8 | 3.5 | 2.5 | - | - |
| Total Current Liabilities | 7,988.0 | 7,682.7 | 7,737.5 | 8,306.3 | 5,116.7 | 2,691.7 | 2,053.3 | 2,101.7 | 1,201.3 | 846.8 | 1,032.2 | 348.2 | 206.1 | 122.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 338.2 | 380.5 | 279.2 | 276.1 | 313.4 | 336.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 6,449.7 | 5,939.4 | 4,621.8 | 3,352.8 | 2,282.1 | 1,761.1 | 1,306.6 | 1,065.7 | 805.1 | 536.9 | 289.8 | 162.7 | 95.3 | 49.5 | - | - |
| Deferred Tax Liabilities | 89.1 | 387.7 | 28.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 886.8 | 430.9 | 86.1 | 108.4 | 97.7 | 90.1 | 216.0 | 229.6 | 147.6 | 79.4 | 67.4 | 32.2 | 11.8 | 7.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15,751.8 | 14,821.2 | 12,752.7 | 12,043.6 | 9,478.0 | 7,963.6 | 5,005.9 | 4,788.6 | 2,510.5 | 1,808.7 | 1,405.5 | 971.8 | 313.2 | 178.7 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,484.1 | 1,350.2 | (1,227.4) | (1,667.1) | (1,666.8) | (1,167.9) | (900.9) | (790.7) | (836.7) | (621.6) | (500.7) | (335.7) | (109.3) | (80.0) | - | - |
| Accumulated Other Comprehensive Income | 48.4 | (1.6) | (43.2) | (55.6) | (9.9) | 10.5 | (3.7) | (16.4) | (3.4) | 1.0 | (0.1) | (0.1) | (0.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,824.4 | 5,169.7 | 1,748.4 | 210.0 | 634.5 | 1,101.8 | 1,586.3 | 1,160.3 | 759.6 | 894.9 | 487.9 | 468.6 | 272.4 | 229.1 | (71.5) | (65.6) |
| Total Equity | 7,824.4 | 5,169.7 | 1,748.4 | 210.0 | 634.5 | 1,101.8 | 1,586.3 | 1,160.3 | 927.8 | 1,049.5 | 559.7 | 506.7 | 272.4 | 229.1 | (71.5) | (65.6) |
| Net debt | - | - | (398.5) | 42.3 | 324.9 | (663.7) | (1,373.1) | (1,483.3) | (850.3) | (785.4) | (301.9) | (305.6) | - | - | - | - |
| Working Capital | (465.2) | (833.0) | (1,689.5) | (1,891.4) | (469.4) | 2,437.5 | 1,611.5 | 2,036.8 | 775.0 | 927.2 | 41.8 | 610.2 | 323.6 | 259.7 | - | - |
| Book Value | 7,824.4 | 5,169.7 | 1,748.4 | 210.0 | 634.5 | 1,101.8 | 1,586.3 | 1,160.3 | 759.6 | 894.9 | 487.9 | 468.6 | 272.4 | 229.1 | (71.5) | (65.6) |
| Tangible Book Value | 2,495.1 | 1,444.7 | (1,493.8) | (2,922.2) | (2,574.2) | (1,069.3) | (46.6) | 496.7 | 467.1 | 687.4 | 271.7 | 265.6 | 271.1 | - | - | - |
| 298.0 |
| 292.7 |
| 229.3 |
| 428.7 |
| 435.4 |
| 407.8 |
| 344.3 |
| 306.4 |
| 304.0 |
| 289.4 |
| 279.3 |
| 261.9 |
| 242.5 |
| 229.1 |
| 268.1 |
| 222.5 |
| 209.4 |
| 185.5 |
| 169.2 |
| 159.1 |
| 139.9 |
| 129.4 |
| 139.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,697.6 |
| 4,868.6 |
| 4,839.1 |
| 4,647.3 |
| 4,140.9 |
| 4,275.8 |
| 4,300.9 |
| 5,129.2 |
| 3,014.0 |
| 3,978.2 |
| 3,649.8 |
| 3,664.8 |
| 3,717.5 |
| 3,487.5 |
| 3,815.2 |
| 4,138.5 |
| 2,205.5 |
| 2,210.2 |
| 2,039.5 |
| 1,976.3 |
| 1,895.2 |
| 1,880.4 |
| 1,865.9 |
| 1,774.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.6 |
| 362.7 |
| 324.3 |
| 318.4 |
| 322.7 |
| 330.7 |
| 337.9 |
| 348.1 |
| 357.2 |
| 311.4 |
| 316.4 |
| 296.0 |
| 275.0 |
| 273.2 |
| 276.5 |
| 273.1 |
| 264.2 |
| 264.7 |
| 256.9 |
| 211.1 |
| 192.3 |
| 154.1 |
| 125.0 |
| 117.2 |
| 851.0 |
| 898.8 |
| 888.3 |
| 885.4 |
| 857.1 |
| 873.2 |
| 554.4 |
| 151.2 |
| 317.9 |
| 467.6 |
| 575.4 |
| 669.9 |
| 808.6 |
| 565.5 |
| 547.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,732.3 |
| 2,710.1 |
| 2,713.1 |
| 2,583.5 |
| 1,968.6 |
| 1,812.9 |
| 1,812.9 |
| 1,511.7 |
| 1,400.4 |
| 1,352.3 |
| 1,027.3 |
| 636.4 |
| 636.4 |
| 522.8 |
| 522.2 |
| 238.8 |
| 238.8 |
| 238.8 |
| 238.8 |
| 163.5 |
| 163.5 |
| 163.5 |
| 443.9 |
| 471.3 |
| 498.6 |
| 530.3 |
| 541.1 |
| 388.8 |
| 358.2 |
| 380.6 |
| 290.0 |
| 284.1 |
| 280.6 |
| 234.2 |
| 171.8 |
| 186.2 |
| 140.8 |
| 147.7 |
| 48.3 |
| 51.0 |
| 53.7 |
| 56.5 |
| 39.5 |
| 41.7 |
| 44.0 |
| 239.9 |
| 238.8 |
| 251.8 |
| 262.9 |
| 258.7 |
| 252.1 |
| 251.2 |
| 258.7 |
| 263.8 |
| 270.0 |
| 282.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.1 |
| 432.7 |
| 421.4 |
| 711.0 |
| 648.1 |
| 605.9 |
| 603.9 |
| 522.1 |
| 504.9 |
| 423.9 |
| 423.1 |
| 337.9 |
| 330.0 |
| 321.7 |
| 326.2 |
| 175.8 |
| 143.2 |
| 122.9 |
| 169.1 |
| 148.2 |
| 146.6 |
| 102.0 |
| 106.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,100.0 |
| 10,400.5 |
| 10,426.4 |
| 10,241.6 |
| 9,562.1 |
| 9,488.4 |
| 8,726.5 |
| 9,065.4 |
| 6,501.8 |
| 7,184.1 |
| 6,824.8 |
| 6,592.2 |
| 6,261.8 |
| 5,707.5 |
| 5,801.5 |
| 5,948.9 |
| 3,908.3 |
| 3,627.5 |
| 3,486.5 |
| 3,438.3 |
| 3,250.1 |
| 3,174.6 |
| 3,006.5 |
| 2,858.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,152.9 |
| 2,958.2 |
| 2,801.6 |
| 2,741.9 |
| 2,421.2 |
| 2,289.7 |
| 2,137.5 |
| 2,049.1 |
| 1,854.6 |
| 1,757.7 |
| 1,658.9 |
| 1,582.1 |
| 1,449.6 |
| 1,369.2 |
| 1,269.8 |
| 1,213.6 |
| 1,165.5 |
| 1,088.8 |
| 1,017.9 |
| 968.4 |
| 885.0 |
| 828.0 |
| 758.1 |
| 703.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.3 |
| 54.8 |
| 61.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 324.0 |
| 324.6 |
| 329.4 |
| 261.5 |
| 255.3 |
| 260.7 |
| 256.8 |
| 253.9 |
| 251.2 |
| 192.3 |
| 162.4 |
| 178.5 |
| 171.4 |
| 163.6 |
| 124.6 |
| 106.0 |
| 83.6 |
| 80.8 |
| 79.9 |
| 60.1 |
| 58.8 |
| 48.4 |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,306.3 |
| 7,677.2 |
| 7,406.4 |
| 7,144.4 |
| 5,116.7 |
| 3,007.3 |
| 4,376.3 |
| 2,635.1 |
| 2,691.7 |
| 2,335.7 |
| 2,239.5 |
| 2,051.6 |
| 2,053.3 |
| 1,998.8 |
| 1,868.2 |
| 1,815.7 |
| 2,101.7 |
| 1,943.1 |
| 1,856.4 |
| 1,743.0 |
| 1,201.3 |
| 1,054.7 |
| 993.6 |
| 1,400.9 |
| 846.8 |
| 276.1 |
| 275.7 |
| 282.4 |
| 299.5 |
| 313.4 |
| 317.7 |
| 317.9 |
| 323.9 |
| 336.6 |
| 344.6 |
| 353.5 |
| 371.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,706.5 |
| 2,491.0 |
| 2,356.6 |
| 2,282.1 |
| 1,953.8 |
| 1,872.7 |
| 1,809.3 |
| 1,761.1 |
| 1,516.0 |
| 1,440.8 |
| 1,357.1 |
| 1,306.6 |
| 1,182.6 |
| 1,156.5 |
| 1,114.6 |
| 1,065.7 |
| 989.4 |
| 907.9 |
| 846.6 |
| 805.1 |
| 726.8 |
| 670.6 |
| 601.5 |
| 536.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.0 |
| 102.9 |
| 107.0 |
| 97.7 |
| 95.5 |
| 93.9 |
| 92.0 |
| 90.1 |
| 83.8 |
| 80.6 |
| 82.6 |
| 216.0 |
| 211.1 |
| 208.7 |
| 226.8 |
| 229.6 |
| 226.0 |
| 196.6 |
| 192.2 |
| 147.6 |
| 137.1 |
| 127.5 |
| 85.8 |
| 79.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,762.4 |
| 10,282.7 |
| 9,907.5 |
| 9,607.1 |
| 8,564.9 |
| 8,451.1 |
| 7,979.5 |
| 7,963.6 |
| 5,757.1 |
| 5,575.6 |
| 5,308.4 |
| 5,005.9 |
| 4,808.3 |
| 4,635.7 |
| 4,548.5 |
| 4,788.6 |
| 3,001.6 |
| 2,816.1 |
| 2,652.0 |
| 2,510.5 |
| 2,437.0 |
| 2,304.0 |
| 2,149.6 |
| 1,963.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,597.2) |
| (1,503.7) |
| (1,666.8) |
| (1,547.5) |
| (1,402.4) |
| (1,260.1) |
| (1,167.9) |
| (1,109.0) |
| (1,034.2) |
| (960.5) |
| (900.9) |
| (880.1) |
| (859.9) |
| (857.3) |
| (790.7) |
| (982.3) |
| (935.6) |
| (900.7) |
| (836.7) |
| (798.5) |
| (737.6) |
| (683.4) |
| (621.6) |
| (55.6) |
| (58.3) |
| (30.2) |
| (11.3) |
| (9.9) |
| 3.6 |
| 9.9 |
| 3.2 |
| 10.5 |
| (2.0) |
| (1.8) |
| (0.6) |
| (3.7) |
| (7.2) |
| (9.8) |
| (19.0) |
| (16.4) |
| (13.2) |
| (7.2) |
| (7.0) |
| (3.4) |
| (4.2) |
| (5.1) |
| (1.9) |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.6 |
| 117.8 |
| 518.9 |
| 634.5 |
| 997.2 |
| 1,037.3 |
| 747.0 |
| 1,101.8 |
| 744.7 |
| 1,608.5 |
| 1,516.4 |
| 1,586.3 |
| 1,453.5 |
| 1,071.8 |
| 1,253.0 |
| 1,160.3 |
| 722.1 |
| 633.1 |
| 665.5 |
| 759.6 |
| 813.1 |
| 870.6 |
| 856.9 |
| 894.9 |
| 518.9 |
| 634.5 |
| 997.2 |
| 1,037.3 |
| 747.0 |
| 1,101.8 |
| 744.7 |
| 1,608.5 |
| 1,516.4 |
| 1,586.3 |
| 1,453.5 |
| 1,071.8 |
| 1,253.0 |
| 1,160.3 |
| 906.7 |
| 811.4 |
| 834.5 |
| 927.8 |
| 813.1 |
| 870.6 |
| 856.9 |
| 894.9 |
| 324.9 |
| 245.2 |
| (16.5) |
| (98.5) |
| (663.7) |
| - |
| - |
| - |
| - |
| (1,475.3) |
| (1,274.2) |
| (1,579.4) |
| (1,483.3) |
| (1,077.4) |
| (1,098.3) |
| (972.2) |
| (850.3) |
| (853.6) |
| (842.1) |
| (883.8) |
| (785.4) |
| (2,537.8) |
| (2,305.3) |
| (469.4) |
| 1,133.6 |
| (100.5) |
| 1,665.8 |
| 2,437.5 |
| 678.3 |
| 1,738.7 |
| 1,598.2 |
| 1,611.5 |
| 1,718.7 |
| 1,619.3 |
| 1,999.5 |
| 2,036.8 |
| 262.4 |
| 353.8 |
| 296.5 |
| 775.0 |
| 840.5 |
| 886.8 |
| 465.0 |
| 927.2 |
| 518.9 |
| 634.5 |
| 997.2 |
| 1,037.3 |
| 747.0 |
| 1,101.8 |
| 744.7 |
| 1,608.5 |
| 1,516.4 |
| 1,586.3 |
| 1,453.5 |
| 1,071.8 |
| 1,253.0 |
| 1,160.3 |
| 722.1 |
| 633.1 |
| 665.5 |
| 759.6 |
| 813.1 |
| 870.6 |
| 856.9 |
| 894.9 |
| (3,057.4) |
| (2,684.7) |
| (2,574.2) |
| (2,246.2) |
| (2,087.3) |
| (1,610.4) |
| (1,069.3) |
| (1,448.8) |
| (193.2) |
| (168.1) |
| (46.6) |
| 192.0 |
| 263.6 |
| 430.4 |
| 496.7 |
| 52.2 |
| 346.0 |
| 375.7 |
| 467.1 |
| 517.8 |
| 667.6 |
| 651.7 |
| 687.4 |