| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | ||||||||||||||
| (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 | Q4 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 |
|---|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,454.1 | 1,162.6 | 1,124.0 | 999.7 | 788.0 | 371.0 | 143.9 | 143.8 | 143.9 | 143.7 | 144.1 | 85.6 | 58.2 | - |
| Intangible Assets | 798.4 | 408.0 | 490.7 | 640.4 | 768.8 | 222.1 | 8.0 | 31.4 | 40.5 | 58.3 | 85.0 | 40.9 | 68.7 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 28,633.4 | 24,884.3 | 24,730.5 | 22,002.8 | 21,605.2 | 15,169.0 | 12,014.2 | 10,154.7 | 8,563.5 | 5,829.7 | 4,321.4 | 21,639.0 | 23,705.4 | 24,495.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 19,932.0 | 17,485.9 | 19,709.2 | 17,097.8 | 16,694.7 | 12,596.9 | 10,155.6 | 8,760.4 | 7,103.2 | 4,452.5 | 3,329.5 | 14,879.6 | 16,030.3 | - |
| 4,242.7 |
| 2,936.8 |
| 2,391.0 |
| 1,970.8 |
| 1,913.6 |
| 1,043.7 |
| 525.2 |
| 326.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,452.3) | (837.3) | (495.1) | (369.5) | (89.4) | (151.8) | (50.8) | (29.3) | 0.0 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 21.7 | (17.8) | (5.6) | (15.0) | (1.9) | 0.5 | (6.0) | (8.5) | (4.2) | (8.9) | (4.6) | (1.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,275.5 | 3,543.6 | 1,893.4 | 1,589.2 | 1,825.2 | 1,193.7 | 768.3 | 587.9 | 1,460.3 | 292.9 | 246.9 | 283.6 | 6,540.5 | - |
| Total Equity | 8,676.1 | 6,824.2 | 4,474.3 | 3,798.6 | 3,814.4 | 2,471.8 | 1,858.6 | 1,394.3 | 1,437.7 | 1,377.3 | 968.4 | 5,697.9 | 6,540.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,275.5 | 3,543.6 | 1,893.4 | 1,589.2 | 1,825.2 | 1,193.7 | 768.3 | 587.9 | 1,460.3 | 292.9 | 246.9 | 283.6 | 6,540.5 | - |
| Tangible Book Value | 22.9 | 1,973.0 | 278.7 | (50.8) | 268.4 | 600.6 | 616.5 | 412.7 | 1,275.9 | 90.8 | 17.9 | 157.1 | 6,413.6 | - |
| 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 |
|---|
| Q1 FY 16 |
|---|
| Q4 FY 15 |
|---|
| Q3 FY 15 |
|---|
| Q2 FY 15 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 152.2 | - | - | 110.2 | 122.2 | - | - | 118.9 | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.2 |
| - |
| - |
| 110.2 |
| 122.2 |
| - |
| - |
| 118.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,463.4 | 3,454.1 | 3,437.5 | 3,436.2 | 3,499.3 | 1,162.6 | 1,133.1 | 1,130.3 | 1,130.1 | 1,124.0 | 997.8 | 998.0 | 999.7 | 788.0 | 787.8 | 787.8 | 370.0 | 371.0 | 369.5 | 143.7 | 143.7 | 143.9 | 143.7 | 143.8 | 143.8 | 143.8 | 143.8 | 143.8 | 144.0 | 143.9 | 143.9 | 143.8 | 143.8 | 143.7 | - | - | - | - | 144.1 | 144.2 |
| Intangible Assets | 777.4 | 798.4 | 848.8 | 902.7 | 959.4 | 408.0 | 402.2 | 433.3 | 462.3 | 490.7 | 465.8 | 562.9 | 640.4 | 768.8 | 798.7 | 902.7 | 210.4 | 222.1 | 231.4 | 40.0 | 41.7 | 8.0 | 8.4 | 29.0 | 30.2 | 31.4 | 32.8 | 34.0 | 37.2 | 40.5 | 44.1 | 47.8 | 53.0 | 58.3 | - | - | - | - | 93.6 | 103.7 |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39.2 | 42.4 | 40.2 | 42.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 28,394.9 | 28,633.4 | 27,032.2 | 27,264.9 | 27,181.8 | 24,884.3 | 24,522.7 | 24,192.6 | 24,413.3 | 24,730.5 | 23,383.9 | 23,118.8 | 22,002.8 | 21,605.2 | 19,934.4 | 18,639.6 | 16,535.9 | 15,169.0 | 14,929.0 | 13,720.0 | 13,216.9 | 12,014.2 | 11,596.8 | 10,979.7 | 10,489.3 | 10,154.7 | 10,421.6 | 10,144.7 | 8,560.1 | 8,563.5 | 8,019.4 | 6,244.4 | 5,718.1 | 5,829.7 | 5,319.1 | 4,671.6 | 4,336.3 | 4,321.4 | 4,756.0 | 20,443.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20,011.7 | 19,932.0 | 18,400.1 | 18,425.6 | 18,389.8 | 17,485.9 | 18,643.1 | 18,435.5 | 19,382.8 | 19,709.2 | 18,339.7 | 18,103.1 | 17,097.8 | 16,694.7 | 15,295.2 | 14,181.6 | 13,084.6 | 12,596.9 | 12,458.7 | 11,716.2 | 11,241.3 | 10,155.6 | 9,754.0 | 9,377.4 | 9,009.5 | 8,760.4 | 8,930.3 | 8,609.5 | 6,994.9 | 7,103.2 | 6,641.5 | 4,996.0 | 4,540.5 | 4,452.5 | 3,971.2 | 3,357.0 | 3,375.0 | 3,329.5 | 3,737.5 | 14,149.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 4,204.7 | 4,242.7 | 4,198.9 | 4,088.1 | 4,040.7 | 2,936.8 | 2,856.9 | 2,722.0 | 2,387.4 | 2,391.0 | 2,262.7 | 2,182.2 | 1,970.8 | 1,913.6 | 1,881.9 | 1,750.1 | 1,033.7 | 1,043.7 | 1,011.7 | 800.1 | 746.6 | 525.2 | 507.5 | 379.8 | 332.3 | 326.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,656.6) | (1,452.3) | (1,218.7) | (1,221.6) | (1,074.1) | (837.3) | (792.4) | (712.9) | (612.6) | (495.1) | (515.4) | (425.5) | (369.5) | (89.4) | (129.0) | (131.4) | (173.6) | (151.8) | (164.1) | (145.0) | (138.4) | (50.8) | (44.3) | (35.2) | (25.2) | (29.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 14.0 | 21.7 | 29.8 | 32.2 | 24.3 | (17.8) | 8.5 | (10.5) | (10.5) | (5.6) | (17.3) | (9.7) | (15.0) | (1.9) | (2.6) | 0.7 | (0.1) | 0.5 | (6.8) | (11.2) | (10.8) | (6.0) | (11.0) | (8.9) | (7.2) | (8.5) | (7.4) | (6.8) | (4.0) | (4.2) | (4.5) | (7.4) | (7.7) | (8.9) | (9.4) | - | (5.6) | (4.6) | (2.3) | (1.1) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,025.4 | 4,275.5 | 4,474.0 | 4,361.8 | 4,454.1 | 3,543.6 | 2,076.1 | 2,001.8 | 1,767.5 | 1,893.4 | 1,733.2 | 1,750.0 | 1,589.2 | 1,825.2 | 1,753.3 | 1,622.3 | 1,161.5 | 1,193.7 | 1,142.2 | 945.1 | 898.6 | 768.3 | 752.1 | 635.5 | 599.7 | 587.9 | 294.3 | 343.2 | 373.2 | 274.9 | 270.9 | 270.6 | 230.5 | 292.9 | - | - | - | - | 256.0 | 285.6 |
| Total Equity | 8,359.4 | 8,676.1 | 8,606.3 | 8,257.2 | 8,211.8 | 6,824.2 | 5,310.3 | 5,197.1 | 4,477.1 | 4,474.3 | 4,018.5 | 3,992.5 | 3,798.6 | 3,814.4 | 3,540.5 | 3,441.1 | 2,420.6 | 2,471.8 | 2,370.9 | 2,003.7 | 1,975.6 | 1,858.6 | 1,842.8 | 1,602.3 | 1,479.8 | 1,394.3 | 1,491.3 | 1,535.2 | 1,565.2 | 1,460.3 | 1,377.9 | 1,248.5 | 1,177.6 | 1,377.3 | - | - | - | - | 994.9 | 5,719.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,025.4 | 4,275.5 | 4,474.0 | 4,361.8 | 4,454.1 | 3,543.6 | 2,076.1 | 2,001.8 | 1,767.5 | 1,893.4 | 1,733.2 | 1,750.0 | 1,589.2 | 1,825.2 | 1,753.3 | 1,622.3 | 1,161.5 | 1,193.7 | 1,142.2 | 945.1 | 898.6 | 768.3 | 752.1 | 635.5 | 599.7 | 587.9 | 294.3 | 343.2 | 373.2 | 274.9 | 270.9 | 270.6 | 230.5 | 292.9 | - | - | - | - | 256.0 | 285.6 |
| Tangible Book Value | (215.4) | 22.9 | 187.7 | 23.0 | (4.7) | 1,973.0 | 540.8 | 438.1 | 175.1 | 278.7 | 269.6 | 189.1 | (50.8) | 268.4 | 166.8 | (68.1) | 581.1 | 600.6 | 541.3 | 761.3 | 713.2 | 616.5 | 600.0 | 462.7 | 425.6 | 412.7 | 117.7 | 165.4 | 192.1 | 90.5 | 82.9 | 79.0 | 33.7 | 90.8 | - | - | - | - | 18.3 | 37.6 |