| (in millions of USD) | Q4 FY 25 | Q3 FY 25 | Q4 FY 24 | Q3 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 | Q4 FY 07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 1,800.0 | 619.9 | 506.2 | - | - | 196.0 | 271.9 | 255.7 | 279.2 | 303.6 | 245.0 | 187.4 | 192.3 | 262.0 | 408.4 | ||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,800.0 | 506.2 | 537.7 | 196.0 | 271.9 | 255.7 | 279.2 | 303.6 | 245.0 | 187.4 | 192.3 | 262.0 | 408.4 | 574.8 | 493.5 | 551.8 | 414.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 695.5 | 643.5 | 537.7 | 469.9 | ||
| Cash And Short Term Investments | 1,800.0 | 506.2 | 537.7 | 196.0 | 271.9 | 255.7 | 279.2 | 303.6 | 245.0 | 187.4 | 192.3 | 262.0 | 408.4 | 1,270.3 | 1,137.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 769.1 | 728.8 | 657.7 | 644.2 | 597.8 | 540.8 | 495.8 | 495.4 | 472.2 | 478.5 | 410.8 | 366.7 | 379.6 | 373.8 | 357.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 248.1 | 232.0 | 214.0 | 195.5 | 181.2 | 175.0 | 165.2 | 147.4 | 154.0 | 137.5 | 116.7 | 102.7 | 97.3 | 109.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 27.6 | 54.8 | 48.3 | 29.6 | 9.8 | 17.5 | 15.9 | 20.7 | 12.2 | 20.0 | 17.8 | 12.6 | 10.7 | 9.4 | 4.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 574.8 |
| 493.5 |
| 551.8 |
| 414.1 |
| 543.2 |
| 509.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 695.5 | 643.5 | 537.7 | 469.9 | - | - |
| Cash And Short Term Investments | 1,800.0 | 619.9 | 506.2 | - | - | 196.0 | 271.9 | 255.7 | 279.2 | 303.6 | 245.0 | 187.4 | 192.3 | 262.0 | 408.4 | 1,270.3 | 1,137.1 | 1,089.5 | 884.0 | 543.2 | 509.7 |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 769.1 | 436.9 | 728.8 | - | - | 644.2 | 597.8 | 540.8 | 495.8 | 495.4 | 472.2 | 478.5 | 410.8 | 366.7 | 379.6 | 373.8 | 357.4 | 283.2 | 283.7 | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 180.0 | 125.2 | 92.7 | - | - | 50.0 | 46.4 | 50.1 | 58.5 | 80.2 | 81.5 | 41.0 | 40.8 | 34.5 | 53.9 | 46.7 | 53.0 | 44.2 | |||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | 3,964.0 | 2,031.1 | 2,193.4 | - | - | 2,331.8 | 2,337.9 | 2,278.6 | 2,134.2 | 2,321.9 | 1,964.4 | 1,892.5 | 1,735.8 | 1,713.7 | 1,600.3 | 1,923.8 | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | 248.1 | - | - | - | - | 195.5 | 181.2 | 175.0 | 165.2 | 147.4 | 154.0 | 137.5 | 116.7 | 102.7 | 97.3 | 109.8 | 102.8 | 98.2 | - | - | - |
| Accumulated Depreciation | 165.2 | - | - | - | - | 112.7 | 97.8 | 86.9 | 77.5 | 68.9 | 76.2 | 75.6 | 68.1 | 61.2 | 59.3 | 72.8 | 66.2 | ||||
| Property,Plant & Equipment Net | 82.9 | 83.1 | 80.8 | - | - | 82.8 | 83.4 | 88.1 | 87.7 | 78.5 | 77.8 | 61.9 | 48.7 | 41.5 | 38.0 | 37.0 | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,792.0 | 1,519.9 | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | 1,904.3 | 1,754.1 | 1,695.7 | - | - | 1,236.7 | 1,196.2 | 1,002.2 | 981.9 | 950.5 | 812.0 | 812.0 | 812.0 | 727.9 | 727.9 | 727.9 | 727.9 | 717.1 | |||
| Intangible Assets | 214.2 | 175.7 | 201.4 | - | - | 58.8 | 61.0 | 38.5 | 42.8 | 41.0 | 18.4 | 22.2 | 26.0 | 14.1 | 16.2 | 19.2 | 26.2 | ||||
| Operating Lease Right Of Use Assets | 31.4 | - | - | - | - | 20.8 | 22.0 | 29.7 | 28.9 | - | - | - | - | - | - | - | |||||
| Deferred Tax Assets | 68.3 | 62.4 | 74.7 | - | - | 77.6 | 51.7 | 34.4 | 55.3 | 84.7 | 119.4 | 94.6 | 65.7 | 48.5 | 13.6 | 19.2 | 25.3 | ||||
| Other Non-Current Assets | 86.0 | 245.0 | 96.6 | - | - | 71.5 | 80.3 | 85.5 | 94.2 | 64.3 | 33.6 | 38.5 | 45.2 | 27.1 | 20.9 | 19.8 | 16.1 | ||||
| Total Non-Current Assets | 3,842.4 | 3,668.5 | 3,561.1 | - | - | 3,393.0 | 3,562.3 | 3,560.6 | 3,630.7 | 3,506.3 | 3,498.5 | 3,325.2 | 3,334.0 | 3,235.2 | 3,286.1 | 2,621.1 | 2,358.1 | ||||
| Total Assets | 7,806.4 | 5,699.6 | 5,754.5 | - | - | 5,724.8 | 5,900.2 | 5,839.2 | 5,764.9 | 5,828.2 | 5,462.9 | 5,217.6 | 5,069.9 | 4,948.8 | 4,886.4 | 4,544.9 | |||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 27.6 | 44.5 | 54.8 | - | - | 29.6 | 9.8 | 17.5 | 15.9 | 20.7 | 12.2 | 20.0 | 17.8 | 12.6 | 10.7 | 9.4 | 4.0 | 9.9 | 8.9 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Current | 1,530.1 | 1,317.3 | 1,471.3 | - | - | 1,363.4 | 1,257.4 | 1,108.6 | 1,011.9 | 980.2 | 878.3 | 814.4 | 717.5 | 651.3 | 586.7 | 524.6 | 490.7 | ||||
| Operating Lease Liabilities Current | 11.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Accrued Expenses | 149.7 | 156.5 | 176.6 | - | - | 222.5 | 238.6 | 196.8 | 178.0 | 174.0 | 176.6 | 175.6 | 187.0 | 151.2 | 272.0 | 237.7 | 177.9 | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | 1,936.7 | 1,712.6 | 1,944.2 | - | - | 1,839.2 | 1,712.1 | 1,543.8 | 1,396.7 | 1,331.9 | 1,206.9 | 1,165.9 | 1,056.9 | 932.8 | 982.8 | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 22.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Non-Current | 650.3 | 569.5 | 529.0 | - | - | 514.4 | 449.7 | 373.3 | 374.8 | 357.8 | 308.3 | 251.2 | 188.3 | 132.7 | 84.9 | 65.1 | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.5 | 0.3 | 1.0 | 1.3 | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | 35.5 | 33.0 | 32.3 | - | - | 22.2 | 26.4 | 33.1 | 31.3 | 9.4 | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | 2,987.6 | 907.2 | 1,020.9 | - | - | 956.3 | 931.0 | 829.2 | 799.4 | 723.9 | 655.9 | 560.7 | 481.2 | 378.4 | 301.5 | 335.9 | |||||
| Total Liabilities | 4,924.3 | 2,619.8 | 2,965.1 | - | - | 2,795.5 | 2,643.1 | 2,373.0 | 2,196.1 | 2,055.8 | 1,862.8 | 1,726.5 | 1,538.0 | 1,311.3 | 1,284.3 | 1,198.6 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 859.1 | 774.9 | 693.2 | 630.5 | ||||
| Retained Earnings | 15,070.7 | 14,766.2 | 14,013.8 | - | - | 12,327.8 | 11,530.9 | 10,715.3 | 9,868.7 | 9,043.0 | 8,203.0 | 7,316.1 | 6,591.3 | 5,905.4 | 5,245.8 | 4,593.0 | 3,973.0 | ||||
| Accumulated Other Comprehensive Income | 34.8 | 32.7 | (10.3) | - | - | (97.9) | (0.6) | 40.7 | 21.7 | (24.5) | (15.6) | (9.3) | (4.3) | (1.1) | 1.8 | ||||||
| Treasury Stock | 15,555.8 | 15,144.0 | 14,264.4 | - | - | 11,802.1 | 10,550.7 | 9,319.0 | 8,092.7 | 6,844.7 | 5,893.2 | 4,956.2 | 4,043.3 | 3,126.7 | 2,421.3 | 1,955.3 | 1,543.9 | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Stockholders Equity | 2,882.1 | 3,079.8 | 2,789.4 | 2,828.6 | 2,821.0 | 2,929.3 | 3,257.1 | 3,466.2 | 3,568.8 | 3,772.4 | 3,600.1 | 3,491.1 | 3,531.9 | 3,637.6 | 3,602.1 | 3,346.3 | |||||
| Total Equity | 2,882.1 | 3,079.8 | 2,789.4 | 2,828.6 | 2,821.0 | 2,929.3 | 3,257.1 | 3,466.2 | 3,568.8 | 3,772.4 | 3,600.1 | 3,491.1 | 3,531.9 | 3,637.6 | 3,602.1 | 3,346.3 | 3,073.1 | 2,719.3 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Working Capital | 2,027.3 | 318.5 | 249.2 | - | - | 492.6 | 625.8 | 734.8 | 737.5 | 990.0 | 757.5 | 726.6 | 679.0 | 780.8 | 617.5 | 1,061.1 | 1,007.5 | 753.7 | |||
| Book Value | 2,882.1 | 3,079.8 | 2,789.4 | 2,828.6 | 2,821.0 | 2,929.3 | 3,257.1 | 3,466.2 | 3,568.8 | 3,772.4 | 3,600.1 | 3,491.1 | 3,531.9 | 3,637.6 | 3,602.1 | 3,346.3 | 3,073.1 | 2,719.3 | |||
| Tangible Book Value | 763.6 | 1,150.0 | 892.3 | - | - | 1,633.8 | 1,999.9 | 2,425.5 | 2,544.1 | 2,780.9 | 2,769.7 | 2,656.9 | 2,693.8 | 2,895.6 | 2,858.0 | 2,599.2 | 2,319.0 | ||||
| 543.2 |
| 509.7 |
| - |
| - |
| - |
| 1,089.5 |
| 884.0 |
| 543.2 |
| 509.7 |
| 283.2 |
| 283.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 180.0 | 92.7 | 70.0 | 50.0 | 46.4 | 50.1 | 58.5 | 80.2 | 81.5 | 41.0 | 40.8 | 34.5 | 53.9 | 46.7 | 53.0 | 44.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,964.0 | 2,193.4 | 2,257.7 | 2,331.8 | 2,337.9 | 2,278.6 | 2,134.2 | 2,321.9 | 1,964.4 | 1,892.5 | 1,735.8 | 1,713.7 | 1,600.3 | 1,923.8 | 1,770.0 | 1,416.9 | 1,202.2 | - | - |
| 102.8 |
| 98.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 165.2 | 151.2 | 133.6 | 112.7 | 97.8 | 86.9 | 77.5 | 68.9 | 76.2 | 75.6 | 68.1 | 61.2 | 59.3 | 72.8 | 66.2 | 61.1 | - | - | - |
| Property,Plant & Equipment Net | 82.9 | 80.8 | 80.4 | 82.8 | 83.4 | 88.1 | 87.7 | 78.5 | 77.8 | 61.9 | 48.7 | 41.5 | 38.0 | 37.0 | 36.6 | 37.1 | 38.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,792.0 | 1,519.9 | 1,325.5 | 963.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,904.3 | 1,695.7 | 1,554.4 | 1,236.7 | 1,196.2 | 1,002.2 | 981.9 | 950.5 | 812.0 | 812.0 | 812.0 | 727.9 | 727.9 | 727.9 | 727.9 | 717.1 | 708.5 | - | - |
| Intangible Assets | 214.2 | 201.4 | 194.1 | 58.8 | 61.0 | 38.5 | 42.8 | 41.0 | 18.4 | 22.2 | 26.0 | 14.1 | 16.2 | 19.2 | 26.2 | 66.8 | 114.2 | - | - |
| Operating Lease Right Of Use Assets | 31.4 | 27.1 | 21.5 | 20.8 | 22.0 | 29.7 | 28.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 68.3 | 74.7 | 81.8 | 77.6 | 51.7 | 34.4 | 55.3 | 84.7 | 119.4 | 94.6 | 65.7 | 48.5 | 13.6 | 19.2 | 25.3 | 18.1 | 16.3 | - | - |
| Other Non-Current Assets | 86.0 | 96.6 | 97.4 | 71.5 | 80.3 | 85.5 | 94.2 | 64.3 | 33.6 | 38.5 | 45.2 | 27.1 | 20.9 | 19.8 | 16.1 | 17.4 | 20.2 | - | - |
| Total Non-Current Assets | 3,842.4 | 3,561.1 | 3,437.8 | 3,393.0 | 3,562.3 | 3,560.6 | 3,630.7 | 3,506.3 | 3,498.5 | 3,325.2 | 3,334.0 | 3,235.2 | 3,286.1 | 2,621.1 | 2,358.1 | 2,188.4 | 1,867.4 | - | - |
| Total Assets | 7,806.4 | 5,754.5 | 5,695.5 | 5,724.8 | 5,900.2 | 5,839.2 | 5,764.9 | 5,828.2 | 5,462.9 | 5,217.6 | 5,069.9 | 4,948.8 | 4,886.4 | 4,544.9 | 4,128.1 | 3,605.3 | 3,069.6 | - | - |
| 9.9 |
| 8.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,530.1 | 1,471.3 | 1,413.8 | 1,363.4 | 1,257.4 | 1,108.6 | 1,011.9 | 980.2 | 878.3 | 814.4 | 717.5 | 651.3 | 586.7 | 524.6 | 490.7 | 424.2 | 384.3 | - | - |
| Operating Lease Liabilities Current | 11.9 | 8.8 | 8.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 149.7 | 176.6 | 212.2 | 222.5 | 238.6 | 196.8 | 178.0 | 174.0 | 176.6 | 175.6 | 187.0 | 151.2 | 272.0 | 237.7 | 177.9 | 148.4 | 67.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,936.7 | 1,944.2 | 1,916.1 | 1,839.2 | 1,712.1 | 1,543.8 | 1,396.7 | 1,331.9 | 1,206.9 | 1,165.9 | 1,056.9 | 932.8 | 982.8 | 862.6 | 762.5 | 663.3 | 553.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 22.7 | 21.0 | 17.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 650.3 | 529.0 | 493.9 | 514.4 | 449.7 | 373.3 | 374.8 | 357.8 | 308.3 | 251.2 | 188.3 | 132.7 | 84.9 | 65.1 | 61.5 | 40.4 | 41.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.5 | 0.3 | 1.0 | 1.3 | 1.7 | 11.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 35.5 | 32.3 | 28.4 | 22.2 | 26.4 | 33.1 | 31.3 | 9.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 2,987.6 | 1,020.9 | 958.4 | 956.3 | 931.0 | 829.2 | 799.4 | 723.9 | 655.9 | 560.7 | 481.2 | 378.4 | 301.5 | 335.9 | 292.5 | 222.7 | 196.6 | - | - |
| Total Liabilities | 4,924.3 | 2,965.1 | 2,874.5 | 2,795.5 | 2,643.1 | 2,373.0 | 2,196.1 | 2,055.8 | 1,862.8 | 1,726.5 | 1,538.0 | 1,311.3 | 1,284.3 | 1,198.6 | 1,055.0 | 886.0 | 749.9 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 859.1 | 774.9 | 693.2 | 630.5 | 580.3 | 527.9 | - | - |
| Retained Earnings | 15,070.7 | 14,013.8 | 13,168.1 | 12,327.8 | 11,530.9 | 10,715.3 | 9,868.7 | 9,043.0 | 8,203.0 | 7,316.1 | 6,591.3 | 5,905.4 | 5,245.8 | 4,593.0 | 3,973.0 | 3,429.1 | 2,978.3 | - | - |
| Accumulated Other Comprehensive Income | 34.8 | (10.3) | (39.2) | (97.9) | (0.6) | 40.7 | 21.7 | (24.5) | (15.6) | (9.3) | (4.3) | (1.1) | 1.8 | 14.6 | 12.7 | 15.6 | 12.6 | - | - |
| Treasury Stock | 15,555.8 | 14,264.4 | 13,041.2 | 11,802.1 | 10,550.7 | 9,319.0 | 8,092.7 | 6,844.7 | 5,893.2 | 4,956.2 | 4,043.3 | 3,126.7 | 2,421.3 | 1,955.3 | 1,543.9 | 1,306.4 | 1,199.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,882.1 | 2,789.4 | 2,821.0 | 2,929.3 | 3,257.1 | 3,466.2 | 3,568.8 | 3,772.4 | 3,600.1 | 3,491.1 | 3,531.9 | 3,637.6 | 3,602.1 | 3,346.3 | 3,073.1 | 2,719.3 | 2,319.7 | 2,015.9 | 1,857.0 |
| Total Equity | 2,882.1 | 2,789.4 | 2,821.0 | 2,929.3 | 3,257.1 | 3,466.2 | 3,568.8 | 3,772.4 | 3,600.1 | 3,491.1 | 3,531.9 | 3,637.6 | 3,602.1 | 3,346.3 | 3,073.1 | 2,719.3 | 2,319.7 | 2,015.9 | 1,857.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,027.3 | 249.2 | 341.6 | 492.6 | 625.8 | 734.8 | 737.5 | 990.0 | 757.5 | 726.6 | 679.0 | 780.8 | 617.5 | 1,061.1 | 1,007.5 | 753.7 | 648.9 | - | - |
| Book Value | 2,882.1 | 2,789.4 | 2,821.0 | 2,929.3 | 3,257.1 | 3,466.2 | 3,568.8 | 3,772.4 | 3,600.1 | 3,491.1 | 3,531.9 | 3,637.6 | 3,602.1 | 3,346.3 | 3,073.1 | 2,719.3 | 2,319.7 | 2,015.9 | 1,857.0 |
| Tangible Book Value | 763.6 | 892.3 | 1,072.5 | 1,633.8 | 1,999.9 | 2,425.5 | 2,544.1 | 2,780.9 | 2,769.7 | 2,656.9 | 2,693.8 | 2,895.6 | 2,858.0 | 2,599.2 | 2,319.0 | 1,935.5 | 1,497.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,770.0 |
| 1,416.9 |
| 1,202.2 |
| - |
| - |
| 61.1 |
| - |
| - |
| - |
| 36.6 |
| 37.1 |
| 38.9 |
| - |
| - |
| 1,325.5 |
| 963.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 708.5 |
| - |
| - |
| 66.8 |
| 114.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| 16.3 |
| - |
| - |
| 17.4 |
| 20.2 |
| - |
| - |
| 2,188.4 |
| 1,867.4 |
| - |
| - |
| 4,128.1 |
| 3,605.3 |
| 3,069.6 |
| - |
| - |
| - |
| - |
| - |
| 424.2 |
| 384.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.4 |
| 67.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 862.6 |
| 762.5 |
| 663.3 |
| 553.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.5 |
| 40.4 |
| 41.0 |
| - |
| - |
| 1.7 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.5 |
| 222.7 |
| 196.6 |
| - |
| - |
| 1,055.0 |
| 886.0 |
| 749.9 |
| - |
| - |
| 580.3 |
| 527.9 |
| - |
| - |
| 3,429.1 |
| 2,978.3 |
| - |
| - |
| 14.6 |
| 12.7 |
| 15.6 |
| 12.6 |
| - |
| - |
| 1,306.4 |
| 1,199.8 |
| - |
| - |
| - |
| - |
| - |
| 3,073.1 |
| 2,719.3 |
| 2,319.7 |
| 2,015.9 |
| 1,857.0 |
| 2,319.7 |
| 2,015.9 |
| 1,857.0 |
| - |
| - |
| 648.9 |
| - |
| - |
| 2,319.7 |
| 2,015.9 |
| 1,857.0 |
| 1,935.5 |
| 1,497.1 |
| - |
| - |