| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,501.0 | 1,543.0 | 2,012.0 | 1,886.0 | 1,534.0 | 1,384.2 | 731.1 | 638.6 | 1,134.4 | 539.9 | 300.1 | 298.2 | 581.3 | 84.2 | 57.5 | 30.5 | 34.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 3,942.0 | 6,474.0 | 5,801.0 | 4,235.0 | 2,109.9 | 2,151.5 | 1,213.4 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,443.0 | 8,017.0 | 7,813.0 | 6,121.0 | 3,643.9 | 3,535.7 | 1,944.6 | 638.6 | 1,134.4 | 539.9 | 300.1 | 298.2 | 581.3 | 84.2 | 57.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 2,332.0 | 1,950.0 | 1,639.0 | 1,570.0 | 1,242.5 | 1,032.5 | 877.6 | 704.7 | 528.2 | 409.8 | 293.4 | 188.4 | 92.2 | 67.4 | 54.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 2,495.0 | 2,563.0 | 2,506.0 | 2,380.0 | 2,081.4 | 1,721.6 | 1,492.8 | 1,197.1 | 855.6 | 596.6 | 364.6 | 234.3 | 138.4 | 79.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 142.0 | 108.0 | 78.0 | 154.0 | 55.5 | 75.6 | 57.6 | 29.1 | 21.0 | 26.8 | 19.6 | 10.6 | 6.2 | 2.7 | 2.7 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,987.0 | 2,984.0 | 2,980.0 | 2,976.0 | 617.4 | 691.9 | 1,018.0 | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,987.0 | 2,984.0 | 2,980.0 | 2,976.0 | 1,839.8 | 1,795.0 | 1,262.3 | - | - | - | - | - | - | - | - | - | |
| (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 | 559.0 | 1,501.0 | 2,609.0 | 1,264.0 | 972.0 | 1,543.0 | 1,311.0 | 1,635.0 | 1,752.0 | 2,012.0 | 1,564.0 | 1,436.0 | 1,444.0 | 1,886.3 | 1,576.0 | |||||||||||||||||||||||||
| 30.5 |
| 34.4 |
| - |
| - |
| - |
| Prepaid Expenses | 348.0 | 311.0 | 255.0 | 226.0 | 174.4 | 111.2 | 172.0 | 136.7 | 97.9 | 66.6 | 77.6 | 41.9 | 28.4 | 16.7 | 8.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,429.0 | 10,545.0 | 9,939.0 | 8,108.0 | 5,214.1 | 4,802.1 | 3,094.6 | 2,700.6 | 3,957.0 | 2,524.4 | 2,362.3 | 2,108.4 | 2,023.7 | 884.3 | 183.2 | - | - |
| 44.7 |
| - |
| - |
| Accumulated Depreciation | 1,402.0 | 1,324.0 | 1,272.0 | 1,179.0 | 958.3 | 749.2 | 556.7 | 400.2 | 309.0 | 230.8 | 150.4 | 94.1 | 60.8 | 34.8 | 18.9 | - | - |
| Property,Plant & Equipment Net | 1,093.0 | 1,239.0 | 1,234.0 | 1,201.0 | 1,123.1 | 972.4 | 936.2 | 796.9 | 546.6 | 365.9 | 214.2 | 140.1 | 77.7 | 44.6 | 25.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.0 | 48.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,229.0 | 3,478.0 | 2,846.0 | 2,840.0 | 2,840.0 | 1,819.6 | 1,819.3 | 1,379.1 | 159.4 | 107.7 | 50.3 | 32.3 | 8.5 | 8.5 | 8.5 | - | - |
| Intangible Assets | - | - | - | - | - | - | 308.4 | 313.2 | 34.2 | 48.8 | 15.5 | 13.8 | 14.9 | - | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 719.0 | 336.0 | 289.0 | 249.0 | 247.8 | 414.1 | 290.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 829.0 | 1,039.0 | 1,065.0 | 13.0 | 11.6 | 10.0 | 6.9 | 4.5 | 1.9 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 460.0 | 418.0 | 337.0 | 348.0 | 341.3 | 189.8 | 144.6 | 147.4 | 109.7 | 53.6 | 57.7 | 45.8 | 45.7 | 3.1 | 1.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 18,074.0 | 17,977.0 | 16,452.0 | 13,486.0 | 10,498.5 | 8,718.4 | 6,816.4 | 5,520.7 | 4,947.4 | 3,268.3 | 2,730.1 | 2,350.1 | 2,176.3 | 959.1 | 232.6 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 1,222.4 | 1,103.1 | 244.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 5,010.0 | 4,467.0 | 4,057.0 | 3,559.0 | 3,110.9 | 2,556.6 | 2,223.2 | 1,837.6 | 1,426.2 | 1,086.2 | 768.7 | 547.2 | 332.7 | 199.3 | 114.7 | - | - |
| Operating Lease Liabilities Current | 130.0 | 99.0 | 89.0 | 91.0 | 80.5 | 93.0 | 66.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 454.0 | 296.0 | 287.0 | 260.0 | 195.6 | 169.3 | 130.1 | 207.9 | 148.2 | 110.6 | 91.2 | 56.2 | 55.6 | 27.2 | 13.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,378.0 | 5,548.0 | 5,055.0 | 4,628.0 | 5,067.9 | 4,282.6 | 2,969.4 | 2,430.7 | 2,058.9 | 1,285.2 | 922.7 | 641.3 | 421.9 | 254.8 | 145.2 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 704.0 | 279.0 | 227.0 | 182.0 | 182.5 | 350.1 | 241.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 71.0 | 80.0 | 70.0 | 75.0 | 71.5 | 80.1 | 86.0 | 111.7 | 110.9 | 135.3 | 131.0 | 85.6 | 80.9 | 85.9 | 73.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 129.0 | 52.0 | 38.0 | 40.0 | 24.2 | 35.9 | 15.0 | 47.7 | 47.4 | 36.7 | 32.8 | 15.3 | 14.3 | 13.1 | 10.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,269.0 | 8,943.0 | 8,370.0 | 7,901.0 | 5,963.4 | 5,440.6 | 4,329.8 | 3,562.3 | 3,367.1 | 1,991.7 | 1,593.9 | 1,224.1 | 989.0 | 366.8 | 237.3 | - | - |
| - |
| Additional Paid In Capital | 12,673.0 | 11,463.0 | 10,400.0 | 8,829.0 | 7,284.2 | 6,254.9 | 5,090.2 | 4,105.3 | 3,354.4 | 2,681.2 | 2,247.5 | 1,948.3 | 1,761.2 | 993.9 | 106.5 | - | - |
| Retained Earnings | (512.0) | (1,205.0) | (1,731.0) | (3,112.0) | (2,744.6) | (2,910.0) | (2,627.4) | (2,146.3) | (1,727.9) | (1,406.9) | (1,112.3) | (822.4) | (574.4) | (401.9) | (282.1) | - | - |
| Accumulated Other Comprehensive Income | (136.0) | 84.0 | 21.0 | 53.0 | 7.7 | (55.0) | 23.5 | (0.8) | (46.4) | 2.1 | 0.8 | (0.1) | 0.3 | 0.1 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 12.5 | 12.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,805.0 | 9,034.0 | 8,082.0 | 5,585.0 | 4,535.0 | 3,277.8 | 2,486.6 | 1,958.4 | 1,580.4 | 1,276.6 | 1,226.3 | 1,201.2 | 1,187.2 | 592.3 | (175.6) | (102.7) | (44.2) |
| Total Equity | 7,805.0 | 9,034.0 | 8,082.0 | 5,585.0 | 4,535.0 | 3,277.8 | 2,486.6 | 1,958.4 | 1,580.4 | 1,276.6 | 1,226.3 | 1,201.2 | 1,187.2 | 592.3 | (175.6) | (102.7) | (44.2) |
| - |
| Net debt | (2,456.0) | (5,033.0) | (4,833.0) | (3,145.0) | (1,804.1) | (1,740.6) | (682.3) | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,051.0 | 4,997.0 | 4,884.0 | 3,480.0 | 146.2 | 519.4 | 125.2 | 269.9 | 1,898.1 | 1,239.2 | 1,439.6 | 1,467.1 | 1,601.8 | 629.5 | 37.9 | - | - |
| Book Value | 7,805.0 | 9,034.0 | 8,082.0 | 5,585.0 | 4,535.0 | 3,277.8 | 2,486.6 | 1,958.4 | 1,580.4 | 1,276.6 | 1,226.3 | 1,201.2 | 1,187.2 | 592.3 | (175.6) | (102.7) | (44.2) |
| Tangible Book Value | 2,576.0 | 5,556.0 | 5,236.0 | 2,745.0 | 1,695.0 | 1,458.2 | 358.9 | 266.1 | 1,386.8 | 1,120.2 | 1,160.5 | 1,155.1 | 1,163.9 | 583.8 | (184.1) | - | - |
| 2,486.5 |
| 2,776.3 |
| 1,534.3 |
| 1,297.3 |
| 1,087.1 |
| 959.4 |
| 1,384.2 |
| 1,067.0 |
| 1,239.7 |
| 1,214.2 |
| 731.1 |
| 912.7 |
| 619.5 |
| 781.8 |
| 638.6 |
| 540.4 |
| 1,693.7 |
| 1,036.0 |
| 1,134.4 |
| 1,337.0 |
| 748.6 |
| 498.9 |
| 539.9 |
| 386.6 |
| 405.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 3,794.0 | 3,942.0 | 4,234.0 | 6,922.0 | 6,998.0 | 6,474.0 | 5,846.0 | 5,738.0 | 5,430.0 | 5,801.0 | 5,316.0 | 5,221.4 | 4,885.3 | 4,235.1 | 3,916.1 | 3,806.4 | 3,479.0 | 2,109.9 | 2,257.7 | 2,220.9 | 2,035.2 | 2,151.5 | 1,880.8 | - | - | 1,213.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,353.0 | 5,443.0 | 6,843.0 | 8,186.0 | 7,970.0 | 8,017.0 | 7,157.0 | 7,373.0 | 7,182.0 | 7,813.0 | 6,880.0 | 6,657.4 | 6,329.3 | 6,121.4 | 5,492.1 | 6,293.0 | 6,255.4 | 3,644.2 | 3,555.0 | 3,308.0 | 2,994.5 | 3,535.7 | 2,947.8 | 1,239.7 | 1,214.2 | 1,944.6 | 912.7 | 619.5 | 781.8 | 638.6 | 540.4 | 1,693.7 | 1,036.0 | 1,134.4 | 1,337.0 | 748.6 | 498.9 | 539.9 | 386.6 | 405.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,575.0 | 2,332.0 | 1,750.0 | 1,609.0 | 1,363.0 | 1,950.0 | 1,404.0 | 1,292.0 | 1,133.0 | 1,639.0 | 1,224.8 | 1,270.9 | 1,089.3 | 1,570.1 | 1,040.5 | 1,105.3 | 778.1 | 1,242.5 | 865.0 | 872.8 | 647.2 | 1,032.5 | 742.7 | 694.3 | 584.2 | 877.6 | 615.5 | 613.4 | 542.8 | 704.7 | 486.0 | 457.5 | 354.2 | 528.2 | 349.3 | 370.6 | 297.9 | 409.8 | 268.9 | 248.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 357.0 | 348.0 | 296.0 | 334.0 | 362.0 | 311.0 | 273.0 | 298.0 | 327.0 | 255.0 | 261.8 | 255.0 | 262.9 | 225.7 | 266.6 | 241.4 | 253.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,592.0 | 8,429.0 | 9,175.0 | 10,407.0 | 9,963.0 | 10,545.0 | 9,078.0 | 9,200.0 | 8,874.0 | 9,939.0 | 8,574.2 | 8,381.7 | 7,873.1 | 8,108.2 | 6,970.3 | 7,804.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,547.0 | 2,495.0 | 2,488.0 | 2,428.0 | 2,420.0 | 2,563.0 | 2,573.0 | 2,533.0 | 2,466.0 | 2,506.0 | 2,461.7 | 2,450.5 | 2,410.0 | 2,380.5 | 2,362.8 | 2,312.2 | 2,209.5 | 2,081.4 | 2,027.3 | 1,985.6 | 1,960.0 | 1,721.6 | 1,680.6 | 1,613.4 | 1,545.3 | 1,492.8 | 1,455.9 | 1,400.6 | 1,323.2 | 1,197.1 | 1,109.3 | 1,024.6 | 945.6 | 855.6 | 767.9 | 705.1 | 652.8 | 596.6 | 540.5 | 442.6 |
| Accumulated Depreciation | 1,426.0 | 1,402.0 | 1,356.0 | 1,307.0 | 1,280.0 | 1,324.0 | 1,310.0 | 1,274.0 | 1,228.0 | 1,272.0 | 1,255.1 | 1,228.7 | 1,191.9 | 1,179.3 | 1,143.7 | 1,079.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,121.0 | 1,093.0 | 1,132.0 | 1,121.0 | 1,140.0 | 1,239.0 | 1,263.0 | 1,259.0 | 1,238.0 | 1,234.0 | 1,206.6 | 1,221.8 | 1,218.1 | 1,201.3 | 1,219.1 | 1,233.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,228.0 | 5,229.0 | 4,263.0 | 3,478.0 | 3,478.0 | 3,478.0 | 3,479.0 | 3,257.0 | 3,257.0 | 2,846.0 | 2,846.5 | 2,840.0 | 2,840.0 | 2,840.0 | 2,840.0 | 2,840.0 | 2,840.0 | 2,840.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | 383.0 | - | - | 233.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 706.0 | 719.0 | 721.0 | 719.0 | 355.0 | 336.0 | 335.0 | 339.0 | 323.0 | 289.0 | 266.0 | 262.1 | 254.7 | 249.3 | 268.1 | 286.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 745.0 | 829.0 | 905.0 | 959.0 | 1,013.0 | 1,039.0 | 1,031.0 | 1,022.0 | 1,056.0 | 1,065.0 | 7.1 | 9.9 | 9.6 | 12.7 | 9.4 | 10.1 | 10.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 435.0 | 460.0 | 433.0 | 395.0 | 379.0 | 418.0 | 365.0 | 339.0 | 353.0 | 337.0 | 351.3 | 350.9 | 376.6 | 361.0 | 405.9 | 383.5 | 368.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,091.0 | 18,074.0 | 17,751.0 | 17,961.0 | 17,212.0 | 17,977.0 | 16,424.0 | 16,234.0 | 15,941.0 | 16,452.0 | 13,925.9 | 13,735.3 | 13,252.8 | 13,486.2 | 12,389.8 | 13,249.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 116.0 | 142.0 | 103.0 | 100.0 | 92.0 | 108.0 | 74.0 | 87.0 | 76.0 | 78.0 | 79.3 | 88.8 | 113.3 | 153.8 | 75.8 | 60.7 | 123.4 | 55.5 | 47.9 | 53.1 | 48.1 | 75.6 | 54.9 | 57.8 | 35.4 | 57.6 | 35.6 | 32.5 | 35.1 | 29.1 | 28.8 | 32.9 | 30.2 | 21.0 | 35.8 | 39.9 | 28.2 | 26.8 | 28.4 | 17.1 |
| Short Term Debt | 998.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1,149.0 | 1,148.1 | 1,222.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 4,325.0 | 5,010.0 | 3,871.0 | 3,852.0 | 3,812.0 | 4,467.0 | 3,447.0 | 3,549.0 | 3,552.0 | 4,057.0 | 3,196.6 | 3,309.0 | 3,227.6 | 3,559.4 | 2,815.6 | 2,888.8 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 131.0 | 130.0 | 117.0 | 110.0 | 98.0 | 99.0 | 102.0 | 98.0 | 95.0 | 89.0 | 98.3 | 98.8 | 95.0 | 91.3 | 90.2 | 91.5 | ||||||||||||||||||||||||
| Accrued Expenses | 457.0 | 454.0 | 352.0 | 346.0 | 271.0 | 296.0 | 323.0 | 292.0 | 254.0 | 287.0 | 234.9 | 259.4 | 227.5 | 260.1 | 335.0 | 293.6 | 246.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 6,535.0 | 6,378.0 | 5,017.0 | 4,945.0 | 4,821.0 | 5,548.0 | 4,422.0 | 4,513.0 | 4,428.0 | 5,055.0 | 4,029.4 | 4,182.0 | 4,044.1 | 4,628.2 | 3,723.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,990.0 | 2,987.0 | 2,986.0 | 2,985.0 | 2,985.0 | 2,984.0 | 2,983.0 | 2,982.0 | 2,981.0 | 2,980.0 | 2,978.8 | 2,977.8 | 2,976.9 | 2,975.9 | 2,975.0 | 2,974.0 | 2,973.1 | 617.4 | 636.0 | 654.6 | 673.3 | 691.9 | 701.2 | 1,752.0 | 1,508.8 | 1,018.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 686.0 | 704.0 | 690.0 | 681.0 | 310.0 | 279.0 | 278.0 | 284.0 | 268.0 | 227.0 | 198.8 | 192.1 | 183.0 | 181.8 | 196.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 70.0 | 71.0 | 70.0 | 65.0 | 65.0 | 80.0 | 64.0 | 62.0 | 61.0 | 70.0 | 62.1 | 60.5 | 62.2 | 74.5 | 63.7 | 53.9 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 127.0 | 129.0 | 109.0 | 113.0 | 112.0 | 52.0 | 53.0 | 48.0 | 40.0 | 38.0 | 31.8 | 48.4 | 44.7 | 40.2 | 22.5 | 22.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,408.0 | 10,269.0 | 8,872.0 | 8,789.0 | 8,293.0 | 8,943.0 | 7,800.0 | 7,889.0 | 7,778.0 | 8,370.0 | 7,301.0 | 7,460.8 | 7,310.9 | 7,900.7 | 6,980.7 | 8,121.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 12,932.0 | 12,673.0 | 12,311.0 | 12,055.0 | 11,701.0 | 11,463.0 | 11,115.0 | 10,869.0 | 10,512.0 | 10,400.0 | 9,981.8 | 9,637.3 | 9,195.2 | 8,828.6 | 8,400.8 | 7,988.1 | ||||||||||||||||||||||||
| Retained Earnings | (290.0) | (512.0) | (657.0) | (909.0) | (1,137.0) | (1,205.0) | (1,299.0) | (1,492.0) | (1,624.0) | (1,731.0) | (2,918.8) | (3,032.5) | (3,111.2) | (3,111.3) | (2,985.6) | (2,910.9) | (2,846.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (125.0) | (136.0) | (69.0) | (74.0) | (44.0) | 84.0 | 16.0 | 19.0 | 17.0 | 21.0 | 33.2 | (6.8) | 42.7 | 53.1 | 104.1 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.6 | 12.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,683.0 | 7,805.0 | 8,879.0 | 9,172.0 | 8,919.0 | 9,034.0 | 8,624.0 | 8,345.0 | 8,163.0 | 8,082.0 | 6,625.0 | 6,274.0 | 5,942.0 | 5,585.6 | 5,409.1 | 5,127.8 | ||||||||||||||||||||||||
| Total Equity | 6,683.0 | 7,805.0 | 8,879.0 | 9,172.0 | 8,919.0 | 9,034.0 | 8,624.0 | 8,345.0 | 8,163.0 | 8,082.0 | 6,625.0 | 6,274.0 | 5,942.0 | 5,585.6 | 5,409.1 | 5,127.8 | 4,780.8 | 4,535.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,988.0 | 2,987.0 | 2,986.0 | 2,985.0 | 2,985.0 | 2,984.0 | 2,983.0 | 2,982.0 | 2,981.0 | 2,980.0 | 2,978.8 | 2,977.8 | 2,976.9 | 2,975.9 | 2,975.0 | 4,123.0 | 4,121.2 | 1,839.8 | 1,848.2 | 1,856.6 | 1,865.0 | 1,795.0 | 1,792.2 | 1,789.5 | 1,774.9 | 1,262.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (1,365.0) | (2,456.0) | (3,857.0) | (5,201.0) | (4,985.0) | (5,033.0) | (4,174.0) | (4,391.0) | (4,201.0) | (4,833.0) | (3,901.2) | (3,679.6) | (3,352.4) | (3,145.5) | (2,517.1) | (2,170.0) | (2,134.2) | (1,804.4) | ||||||||||||||||||||||
| Working Capital | 57.0 | 2,051.0 | 4,158.0 | 5,462.0 | 5,142.0 | 4,997.0 | 4,656.0 | 4,687.0 | 4,446.0 | 4,884.0 | 4,544.8 | 4,199.7 | 3,829.0 | 3,480.1 | 3,246.9 | 2,946.8 | 2,661.8 | |||||||||||||||||||||||
| Book Value | 6,683.0 | 7,805.0 | 8,879.0 | 9,172.0 | 8,919.0 | 9,034.0 | 8,624.0 | 8,345.0 | 8,163.0 | 8,082.0 | 6,625.0 | 6,274.0 | 5,942.0 | 5,585.6 | 5,409.1 | 5,127.8 | 4,780.8 | 4,535.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,455.0 | 2,576.0 | 4,616.0 | 5,694.0 | 5,441.0 | 5,556.0 | 4,762.0 | 5,088.0 | 4,906.0 | 5,003.0 | 3,778.5 | 3,434.0 | 3,102.0 | 2,745.5 | 2,569.1 | 2,287.8 | 1,940.8 | |||||||||||||||||||||||
| 174.4 |
| 137.9 |
| 150.3 |
| 140.3 |
| 111.2 |
| 157.7 |
| 161.0 |
| 166.6 |
| 172.0 |
| 145.5 |
| 163.5 |
| 148.1 |
| 136.7 |
| 132.5 |
| 105.2 |
| 97.4 |
| 97.9 |
| 77.0 |
| 63.9 |
| 68.4 |
| 66.6 |
| 88.8 |
| 90.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,443.2 |
| 5,214.1 |
| 4,693.7 |
| 4,461.1 |
| 3,905.8 |
| 4,802.1 |
| 3,958.2 |
| 3,714.2 |
| 3,450.4 |
| 3,094.6 |
| 2,955.4 |
| 2,789.0 |
| 2,665.1 |
| 2,700.6 |
| 2,271.3 |
| 3,614.0 |
| 3,880.8 |
| 3,957.0 |
| 3,693.8 |
| 2,586.2 |
| 2,533.8 |
| 2,524.4 |
| 2,294.6 |
| 2,430.1 |
| 1,023.5 |
| 958.3 |
| 907.1 |
| 850.0 |
| 804.3 |
| 749.2 |
| 704.0 |
| 656.0 |
| 608.3 |
| 556.7 |
| 526.2 |
| 481.1 |
| 437.4 |
| 400.2 |
| 373.8 |
| 346.1 |
| 334.3 |
| 309.0 |
| 280.6 |
| 266.3 |
| 248.7 |
| 230.8 |
| 206.2 |
| 187.5 |
| 1,186.0 |
| 1,123.1 |
| 1,120.2 |
| 1,135.6 |
| 1,155.7 |
| 972.4 |
| 976.6 |
| 957.4 |
| 937.0 |
| 936.2 |
| 929.7 |
| 919.5 |
| 885.8 |
| 796.9 |
| 735.4 |
| 678.5 |
| 611.3 |
| 546.6 |
| 487.2 |
| 438.8 |
| 404.1 |
| 365.9 |
| 334.3 |
| 255.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 46.0 |
| 48.2 |
| 48.2 |
| 48.2 |
| 49.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,428.5 |
| 2,362.2 |
| 2,362.2 |
| 1,819.6 |
| 1,819.6 |
| 1,819.3 |
| 1,819.3 |
| 1,819.3 |
| 1,389.3 |
| 1,389.3 |
| 1,379.1 |
| 1,379.1 |
| 1,377.6 |
| 175.1 |
| 159.4 |
| 159.4 |
| 158.4 |
| 158.5 |
| 158.2 |
| 158.4 |
| 158.2 |
| 52.8 |
| - |
| - |
| - |
| - |
| - |
| 276.8 |
| 292.6 |
| 308.4 |
| 262.0 |
| 278.0 |
| 293.9 |
| 313.2 |
| 11.0 |
| 11.4 |
| 10.8 |
| 11.2 |
| - |
| - |
| - |
| - |
| 53.9 |
| 15.8 |
| 252.2 |
| 247.8 |
| 269.7 |
| 275.7 |
| 280.9 |
| 414.1 |
| 415.5 |
| 324.7 |
| 310.3 |
| 290.9 |
| 288.5 |
| 294.8 |
| 280.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 9.7 |
| 9.5 |
| 10.0 |
| 10.0 |
| 7.2 |
| 7.5 |
| 6.5 |
| 6.9 |
| 4.4 |
| 4.5 |
| 4.5 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 341.3 |
| 269.5 |
| 219.6 |
| 252.8 |
| 189.8 |
| 180.0 |
| 185.1 |
| 203.7 |
| 144.6 |
| 141.0 |
| 138.9 |
| 140.5 |
| 147.4 |
| 132.2 |
| 121.1 |
| 110.9 |
| 109.7 |
| 70.8 |
| 66.8 |
| 54.2 |
| 53.6 |
| 48.1 |
| 43.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,799.1 |
| 10,498.5 |
| 9,440.9 |
| 9,113.8 |
| 8,624.0 |
| 8,718.4 |
| 7,845.0 |
| 7,501.5 |
| 7,227.5 |
| 6,816.4 |
| 6,155.6 |
| 5,992.2 |
| 5,824.2 |
| 5,520.7 |
| 5,000.3 |
| 4,765.1 |
| 4,927.8 |
| 4,947.4 |
| 4,564.7 |
| 3,407.1 |
| 3,308.7 |
| 3,268.3 |
| 2,922.6 |
| 2,829.8 |
| 1,212.2 |
| 1,202.0 |
| 1,191.7 |
| 1,103.1 |
| 1,091.1 |
| 37.5 |
| 266.1 |
| 244.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,820.1 |
| 3,110.9 |
| 2,423.3 |
| 2,454.4 |
| 2,361.1 |
| 2,556.6 |
| 2,000.4 |
| 2,003.5 |
| 2,012.1 |
| 2,223.2 |
| 1,795.3 |
| 1,796.4 |
| 1,734.4 |
| 1,837.6 |
| 1,460.7 |
| 1,393.8 |
| 1,319.8 |
| 1,426.2 |
| 1,129.0 |
| 1,118.6 |
| 1,079.9 |
| 1,086.2 |
| 900.4 |
| 854.8 |
| 80.6 |
| 80.5 |
| 83.5 |
| 82.1 |
| 81.1 |
| 93.0 |
| 84.6 |
| 75.8 |
| 70.8 |
| 66.1 |
| 67.3 |
| 65.6 |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.6 |
| 196.3 |
| 178.9 |
| 208.6 |
| 169.3 |
| 129.8 |
| 252.8 |
| 274.9 |
| 130.1 |
| 242.1 |
| 192.1 |
| 244.8 |
| 207.9 |
| 205.6 |
| 140.3 |
| 163.4 |
| 148.2 |
| 139.7 |
| 105.2 |
| 110.2 |
| 110.6 |
| 103.2 |
| 76.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,857.9 |
| 4,781.4 |
| 5,067.9 |
| 4,275.1 |
| 4,274.1 |
| 4,210.8 |
| 4,282.6 |
| 3,625.2 |
| 2,553.1 |
| 2,771.0 |
| 2,969.4 |
| 2,491.4 |
| 3,434.3 |
| 2,443.1 |
| 2,430.7 |
| 2,055.9 |
| 1,913.9 |
| 2,196.7 |
| 2,058.9 |
| 1,749.5 |
| 1,676.6 |
| 1,289.4 |
| 1,285.2 |
| 1,098.1 |
| 1,007.6 |
| 213.5 |
| 182.2 |
| 182.5 |
| 203.0 |
| 209.2 |
| 213.6 |
| 350.1 |
| 352.9 |
| 271.6 |
| 254.2 |
| 241.4 |
| 237.4 |
| 243.9 |
| 246.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.3 |
| 71.5 |
| 70.6 |
| 64.2 |
| 64.9 |
| 80.1 |
| 68.9 |
| 64.5 |
| 78.3 |
| 86.0 |
| 85.6 |
| 89.2 |
| 95.7 |
| 111.7 |
| 109.7 |
| 89.4 |
| 95.3 |
| 110.9 |
| 100.1 |
| 104.2 |
| 120.4 |
| 135.3 |
| 123.2 |
| 124.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.3 |
| 24.2 |
| 40.4 |
| 43.7 |
| 56.1 |
| 35.9 |
| 18.8 |
| 21.8 |
| 13.3 |
| 15.0 |
| 15.8 |
| 14.5 |
| 11.1 |
| 47.7 |
| 40.4 |
| 36.4 |
| 39.4 |
| 47.4 |
| 38.3 |
| 39.9 |
| 36.7 |
| 36.7 |
| 36.3 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,018.3 |
| 5,963.4 |
| 5,225.1 |
| 5,245.9 |
| 5,218.6 |
| 5,440.6 |
| 4,767.0 |
| 4,663.0 |
| 4,625.5 |
| 4,329.8 |
| 3,836.5 |
| 3,781.9 |
| 3,779.4 |
| 3,562.3 |
| 3,167.2 |
| 2,989.8 |
| 3,270.5 |
| 3,367.1 |
| 3,024.4 |
| 2,036.7 |
| 1,987.9 |
| 1,991.7 |
| 1,785.1 |
| 1,689.0 |
| 7,596.8 |
| 7,284.2 |
| 6,920.0 |
| 6,639.1 |
| 6,298.5 |
| 6,254.9 |
| 6,184.1 |
| 5,954.7 |
| 5,330.2 |
| 5,090.2 |
| 4,793.7 |
| 4,561.3 |
| 4,294.4 |
| 4,105.3 |
| 4,049.8 |
| 3,869.1 |
| 3,489.7 |
| 3,354.4 |
| 3,195.1 |
| 2,945.6 |
| 2,791.5 |
| 2,681.2 |
| 2,549.6 |
| 2,444.2 |
| (2,744.6) |
| (2,671.3) |
| (2,714.7) |
| (2,820.5) |
| (2,910.0) |
| (2,838.3) |
| (2,813.9) |
| (2,785.9) |
| (2,627.4) |
| (2,499.4) |
| (2,383.7) |
| (2,263.0) |
| (2,146.3) |
| (2,041.8) |
| (1,888.0) |
| (1,801.8) |
| (1,727.9) |
| (1,638.8) |
| (1,553.2) |
| (1,470.7) |
| (1,406.9) |
| (1,415.0) |
| (1,300.9) |
| 63.0 |
| 43.1 |
| 7.7 |
| (20.6) |
| (44.2) |
| (60.4) |
| (55.0) |
| 1.1 |
| 0.6 |
| 57.5 |
| 23.5 |
| 24.6 |
| 32.5 |
| 13.1 |
| (0.8) |
| 3.8 |
| (12.4) |
| (30.8) |
| (46.4) |
| (16.3) |
| (22.2) |
| (0.2) |
| 2.1 |
| 2.6 |
| (2.6) |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 269.1 |
| 303.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 178.8 |
| 193.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,780.8 |
| 4,535.1 |
| 4,215.8 |
| 3,868.0 |
| 3,405.4 |
| 3,277.8 |
| 3,078.1 |
| 2,838.5 |
| 2,602.0 |
| 2,486.6 |
| 2,319.2 |
| 2,210.3 |
| 2,044.7 |
| 1,958.4 |
| 1,833.1 |
| 1,775.2 |
| 1,657.3 |
| 1,580.4 |
| 1,540.3 |
| 1,370.4 |
| 1,320.9 |
| 1,276.6 |
| 1,137.5 |
| 1,140.8 |
| 4,215.8 |
| 3,868.0 |
| 3,405.4 |
| 3,277.8 |
| 3,078.1 |
| 2,838.5 |
| 2,602.0 |
| 2,486.6 |
| 2,319.2 |
| 2,210.3 |
| 2,044.7 |
| 1,958.4 |
| 1,833.1 |
| 1,775.2 |
| 1,657.3 |
| 1,580.4 |
| 1,540.3 |
| 1,370.4 |
| 1,320.9 |
| 1,276.6 |
| 1,137.5 |
| 1,140.8 |
| (1,706.8) |
| (1,451.4) |
| (1,129.5) |
| (1,740.6) |
| (1,155.6) |
| 549.8 |
| 560.7 |
| (682.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.2 |
| 418.7 |
| 187.0 |
| (305.0) |
| 519.4 |
| 333.0 |
| 1,161.1 |
| 679.4 |
| 125.2 |
| 464.0 |
| (645.2) |
| 222.1 |
| 269.9 |
| 215.4 |
| 1,700.1 |
| 1,684.2 |
| 1,898.1 |
| 1,944.2 |
| 909.7 |
| 1,244.4 |
| 1,239.2 |
| 1,196.5 |
| 1,422.5 |
| 4,215.8 |
| 3,868.0 |
| 3,405.4 |
| 3,277.8 |
| 3,078.1 |
| 2,838.5 |
| 2,602.0 |
| 2,486.6 |
| 2,319.2 |
| 2,210.3 |
| 2,044.7 |
| 1,958.4 |
| 1,833.1 |
| 1,775.2 |
| 1,657.3 |
| 1,580.4 |
| 1,540.3 |
| 1,370.4 |
| 1,320.9 |
| 1,276.6 |
| 1,137.5 |
| 1,140.8 |
| 1,695.0 |
| 1,787.3 |
| 1,505.8 |
| 1,043.3 |
| 1,458.2 |
| 1,258.4 |
| 742.4 |
| 490.2 |
| 358.9 |
| 667.8 |
| 543.0 |
| 371.7 |
| 266.1 |
| 444.6 |
| 1,588.8 |
| 1,487.1 |
| 1,409.8 |
| 1,381.9 |
| 1,211.9 |
| 1,162.7 |
| 1,118.3 |
| 925.4 |
| 1,072.2 |