| (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 | 1,387.3 | 1,718.1 | 3,605.3 | 1,223.5 | 1,228.0 | 1,275.0 | 1,486.0 | 1,467.1 | 1,387.2 | 1,006.1 | 1,027.3 | 1,190.1 | 834.8 | 670.5 | 444.7 | 742.7 | 631.3 | ||
| Restricted Cash | 9.9 | 20.7 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,387.3 | 1,718.1 | 3,605.3 | 1,223.5 | 1,228.0 | 1,275.0 | 1,486.0 | 1,467.1 | 1,387.2 | 1,006.1 | 1,027.3 | 1,190.1 | 834.8 | 670.5 | 444.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,795.9 | 1,747.7 | 1,744.9 | 1,577.1 | 1,378.0 | 1,282.0 | 1,224.2 | 1,192.7 | 1,149.6 | 1,072.3 | 993.8 | 953.2 | 892.6 | 853.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total 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 | 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 | 2,436.2 | 1,387.3 | 2,911.5 | 2,031.2 | 2,045.1 | 1,718.1 | 2,953.4 | 2,048.6 | 1,506.4 | 3,605.3 | 1,579.1 | 2,245.9 | 1,983.4 | 1,223.5 | ||||||||||||||||||||||||||
| 723.7 |
| 906.4 |
| - |
| - |
| - |
| 742.7 |
| 631.3 |
| 723.7 |
| 906.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 826.0 |
| 828.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,113.6 | 1,002.6 | 995.3 | 940.2 | 872.0 | 837.0 | 782.2 | 734.9 | 710.0 | 638.2 | 583.9 | 557.9 | 531.2 | 509.6 | 488.4 | 482.2 | - | - | - |
| Property,Plant & Equipment Net | 682.3 | 745.1 | 749.6 | 636.9 | 506.0 | 445.0 | 442.0 | 457.8 | 439.6 | 434.1 | 410.0 | 395.3 | 361.3 | 343.5 | 337.6 | 345.9 | 358.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 98.0 | 102.1 | 74.6 | 78.9 | 78.0 | 69.0 | 51.9 | 54.7 | 56.6 | 102.9 | 108.6 | 106.1 | 125.0 | 130.0 | 136.7 | - | - | - | - |
| Goodwill | 1,819.3 | 1,804.3 | 1,807.5 | 1,798.2 | 1,587.6 | 1,379.0 | 1,151.0 | 1,144.2 | 1,113.0 | 1,017.4 | 964.3 | 959.9 | 846.0 | 845.9 | 818.4 | 812.0 | 801.0 | - | - |
| Intangible Assets | 100.0 | 125.2 | 153.8 | 193.8 | 218.0 | 194.0 | 91.8 | 109.4 | 99.9 | 78.9 | 48.1 | 55.8 | 46.3 | 57.1 | 60.0 | 70.1 | 78.9 | - | - |
| Operating Lease Right Of Use Assets | 205.7 | 214.7 | 229.3 | 248.0 | 249.0 | 266.0 | 291.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.4 | 43.8 | 50.1 | 54.5 | 14.0 | 14.0 | 18.3 | 16.6 | 22.8 | 20.0 | 22.0 | 19.7 | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,228.8 | 14,908.6 | 16,802.8 | 14,955.3 | 16,451.3 | 12,796.0 | 11,519.0 | 10,630.6 | 9,573.2 | 8,831.8 | 8,236.7 | 7,647.9 | 6,559.2 | 6,077.6 | 5,362.2 | 5,821.6 | 5,530.3 | - | - |
| - |
| - |
| - |
| 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 | 312.7 | 139.1 | 63.6 | 16.3 | 345.0 | 291.0 | 266.1 | 217.1 | 219.3 | 242.2 | 128.1 | 95.1 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,704.5 | 9,981.6 | 11,940.0 | 10,274.1 | 10,668.0 | 7,874.0 | 7,094.2 | 6,885.2 | 6,090.2 | 5,817.4 | 5,483.6 | 5,090.1 | 4,102.9 | 3,699.1 | 3,327.3 | 3,828.1 | 3,497.4 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 2,109.7 | 2,077.8 | 2,111.6 | 2,081.2 | 2,057.1 | - | - | - |
| Retained Earnings | 4,011.8 | 3,617.3 | 3,710.6 | 3,714.3 | 3,680.0 | 2,655.0 | 2,161.0 | 1,644.2 | 1,311.1 | 1,046.8 | 838.1 | 662.3 | 520.8 | 387.0 | 124.8 | 72.1 | - | - | - |
| Accumulated Other Comprehensive Income | (256.7) | (496.4) | (655.8) | (868.9) | (92.0) | 40.0 | (41.5) | (160.6) | (67.5) | (230.4) | (239.0) | (199.1) | (145.5) | (150.6) | (177.5) | (149.1) | (151.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 24.8 | 18.5 | 14.7 | 23.4 | 16.0 | 12.0 | 4.5 | 3.5 | 3.1 | 6.2 | 3.2 | 3.1 | 3.2 | 3.7 | 6.3 | 13.7 | 13.1 | - | - |
| Total Stockholders Equity | 5,499.5 | 4,908.5 | 4,848.1 | 4,657.8 | 5,767.0 | 4,910.0 | 4,420.5 | 3,741.9 | 3,480.0 | 3,008.2 | 2,750.0 | 2,572.9 | 2,453.0 | 2,348.1 | 2,028.6 | 1,980.0 | 2,019.8 | 1,974.3 | 2,040.5 |
| Total Equity | 5,524.3 | 4,927.0 | 4,862.8 | 4,681.2 | 5,775.8 | 4,914.6 | 4,425.0 | 3,745.0 | 3,483.0 | 3,014.3 | 2,753.1 | 2,567.5 | 2,447.7 | 2,351.8 | 2,034.9 | 1,993.7 | 2,032.9 | 1,974.3 | 2,040.5 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,499.5 | 4,908.5 | 4,848.1 | 4,657.8 | 5,767.0 | 4,910.0 | 4,420.5 | 3,741.9 | 3,480.0 | 3,008.2 | 2,750.0 | 2,572.9 | 2,453.0 | 2,348.1 | 2,028.6 | 1,980.0 | 2,019.8 | 1,974.3 | 2,040.5 |
| Tangible Book Value | 3,580.2 | 2,979.0 | 2,886.8 | 2,665.8 | 3,961.4 | 3,337.0 | 3,177.7 | 2,488.3 | 2,267.0 | 1,911.9 | 1,737.5 | 1,557.2 | 1,560.7 | 1,445.1 | 1,150.2 | 1,097.9 | 1,139.9 | - | - |
| 2,361.0 |
| 1,745.0 |
| 1,704.0 |
| 1,228.0 |
| 1,954.0 |
| 2,222.7 |
| 2,026.0 |
| 1,275.5 |
| 1,512.4 |
| 1,523.3 |
| 1,050.0 |
| 1,486.0 |
| 1,711.0 |
| 1,412.0 |
| 1,337.1 |
| 1,467.1 |
| 2,205.3 |
| 1,226.5 |
| 1,176.6 |
| 1,387.2 |
| 1,141.9 |
| 1,166.8 |
| 1,047.5 |
| 1,006.1 |
| 1,443.3 |
| 1,241.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,436.2 | 1,387.3 | 2,911.5 | 2,031.2 | 2,045.1 | 1,718.1 | 2,953.4 | 2,048.6 | 1,506.4 | 3,605.3 | 1,579.1 | 2,245.9 | 1,983.4 | 1,223.5 | 2,361.0 | 1,745.0 | 1,704.0 | 1,228.0 | 1,954.0 | 2,222.7 | 2,026.0 | 1,275.5 | 1,512.4 | 1,523.3 | 1,050.0 | 1,486.0 | 1,711.0 | 1,412.0 | 1,337.1 | 1,467.1 | 2,205.3 | 1,226.5 | 1,176.6 | 1,387.2 | 1,141.9 | 1,166.8 | 1,047.5 | 1,006.1 | 1,443.3 | 1,241.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 671.9 | 682.3 | 693.4 | 714.7 | 735.7 | 745.1 | 786.1 | 777.4 | 765.6 | 749.6 | 730.9 | 699.7 | 663.2 | 636.9 | 593.0 | 562.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 140.5 | 118.4 | 103.8 | 101.1 | 102.7 | 102.1 | 101.1 | 94.4 | 91.9 | 74.6 | 74.7 | 73.3 | 74.0 | 78.9 | 66.0 | 66.0 | 65.0 | |||||||||||||||||||||||
| Goodwill | 1,817.9 | 1,819.3 | 1,818.5 | 1,814.0 | 1,809.6 | 1,804.3 | 1,810.7 | 1,808.3 | 1,807.3 | 1,807.5 | 1,800.1 | 1,802.3 | 1,805.2 | 1,798.2 | 1,811.0 | 1,802.0 | 1,598.0 | 1,588.0 | ||||||||||||||||||||||
| Intangible Assets | 95.0 | 100.0 | 106.4 | 115.0 | 121.5 | 125.2 | 134.6 | 137.4 | 147.6 | 153.8 | 162.4 | 174.4 | 185.1 | 193.8 | 205.0 | 221.0 | 208.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 195.0 | 205.7 | 208.9 | 209.4 | 215.3 | 214.7 | 227.0 | 219.5 | 218.4 | 229.3 | 237.0 | 243.9 | 243.8 | 248.0 | 258.0 | 262.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.4 | 9.4 | 43.8 | 43.8 | 43.8 | 43.8 | 50.1 | 50.1 | 50.1 | 50.1 | 54.5 | 54.5 | 54.5 | 54.5 | 14.0 | 14.0 | 14.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,936.6 | 16,228.8 | 17,610.0 | 16,273.9 | 15,497.4 | 14,908.6 | 16,566.4 | 15,157.3 | 14,697.8 | 16,802.8 | 14,677.6 | 15,730.9 | 15,383.5 | 14,955.3 | 16,486.0 | 16,262.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 312.7 | 312.7 | 139.1 | 139.1 | 139.1 | 139.1 | 63.6 | 63.6 | 63.6 | 63.6 | 18.8 | 18.8 | 18.8 | 18.8 | 314.0 | 314.0 | 345.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,424.4 | 10,704.5 | 12,284.8 | 11,124.6 | 10,456.5 | 9,981.6 | 11,455.8 | 10,324.7 | 9,891.9 | 11,940.0 | 10,135.6 | 10,944.0 | 10,604.6 | 10,267.1 | 11,955.0 | 11,329.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,079.5 | 4,011.8 | 3,857.1 | 3,724.5 | 3,634.8 | 3,617.3 | 3,601.4 | 3,761.9 | 3,701.6 | 3,710.6 | 3,739.0 | 3,796.2 | 3,712.3 | 3,721.3 | 3,722.0 | 3,775.0 | 3,721.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (322.5) | (256.7) | (286.2) | (345.6) | (399.8) | (496.4) | (290.5) | (729.7) | (720.5) | (655.8) | (1,009.6) | (824.0) | (755.9) | (868.9) | (1,048.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 22.6 | 24.8 | 24.1 | 23.1 | 21.6 | 18.5 | 18.4 | 19.0 | 18.8 | 14.7 | 14.8 | 14.5 | 22.4 | 23.4 | 23.0 | 17.0 | 16.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,489.6 | 5,499.5 | 5,301.1 | 5,126.2 | 5,019.3 | 4,908.5 | 5,092.2 | 4,813.6 | 4,787.1 | 4,848.1 | 4,527.2 | 4,772.4 | 4,756.5 | 4,664.8 | 4,508.0 | 4,916.0 | ||||||||||||||||||||||||
| Total Equity | 5,512.2 | 5,524.3 | 5,325.2 | 5,149.3 | 5,040.9 | 4,927.0 | 5,110.6 | 4,832.6 | 4,805.9 | 4,862.8 | 4,535.0 | 4,779.9 | 4,771.9 | 4,681.2 | 4,530.9 | 4,933.0 | 5,379.2 | 5,782.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,489.6 | 5,499.5 | 5,301.1 | 5,126.2 | 5,019.3 | 4,908.5 | 5,092.2 | 4,813.6 | 4,787.1 | 4,848.1 | 4,527.2 | 4,772.4 | 4,756.5 | 4,664.8 | 4,508.0 | 4,916.0 | 5,363.0 | 5,767.0 | ||||||||||||||||||||||
| Tangible Book Value | 3,576.7 | 3,580.2 | 3,376.2 | 3,197.2 | 3,088.2 | 2,979.0 | 3,146.9 | 2,867.9 | 2,832.2 | 2,886.8 | 2,564.7 | 2,795.7 | 2,766.2 | 2,672.8 | 2,492.0 | 2,893.0 | 3,557.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.0 |
| 506.0 |
| 475.0 |
| 453.9 |
| 445.4 |
| 445.1 |
| 442.4 |
| 459.6 |
| 488.5 |
| 442.0 |
| 448.0 |
| 451.3 |
| 452.9 |
| 457.8 |
| 457.5 |
| 446.3 |
| 435.9 |
| 439.6 |
| 438.1 |
| 433.0 |
| 429.0 |
| 434.1 |
| 430.6 |
| 413.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.0 |
| 69.4 |
| 72.8 |
| - |
| 68.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,416.3 |
| 1,378.1 |
| 1,371.7 |
| 1,378.6 |
| 1,355.3 |
| 1,388.6 |
| 1,381.5 |
| 1,150.9 |
| 1,149.8 |
| 1,150.2 |
| 1,145.3 |
| 1,144.2 |
| 1,145.1 |
| 1,167.0 |
| 1,133.6 |
| 1,113.0 |
| 1,145.5 |
| 1,031.9 |
| 1,017.4 |
| 1,017.4 |
| 1,014.8 |
| 982.8 |
| 218.0 |
| 188.6 |
| 177.9 |
| 186.5 |
| 194.5 |
| 196.7 |
| 203.3 |
| 184.0 |
| 91.8 |
| 92.9 |
| 96.5 |
| 102.6 |
| 109.4 |
| 111.6 |
| 104.3 |
| 95.8 |
| 99.9 |
| 75.1 |
| 77.8 |
| 78.4 |
| 78.9 |
| 51.4 |
| 50.9 |
| 243.0 |
| 249.0 |
| 241.3 |
| 251.3 |
| 255.1 |
| 266.0 |
| 272.4 |
| 281.4 |
| 295.4 |
| 291.4 |
| 288.4 |
| 300.7 |
| 309.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 18.3 |
| 18.3 |
| 18.3 |
| 18.3 |
| 16.6 |
| 16.6 |
| 16.6 |
| 16.6 |
| 22.8 |
| 22.8 |
| 22.8 |
| 22.8 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 22.0 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,527.0 |
| 16,451.0 |
| 16,686.1 |
| 15,426.9 |
| 14,431.9 |
| 12,796.0 |
| 12,638.8 |
| 12,288.0 |
| 11,675.5 |
| 11,519.2 |
| 11,804.1 |
| 11,443.2 |
| 11,160.3 |
| 10,630.6 |
| 11,380.1 |
| 9,959.4 |
| 9,546.8 |
| 9,573.2 |
| 9,347.0 |
| 9,314.3 |
| 8,874.4 |
| 8,831.8 |
| 9,246.5 |
| 8,836.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.0 |
| 291.2 |
| 291.2 |
| 291.2 |
| 291.2 |
| 266.1 |
| 266.1 |
| 266.1 |
| 266.1 |
| 217.1 |
| 217.1 |
| 217.1 |
| 217.1 |
| 219.3 |
| 219.3 |
| 219.3 |
| 219.3 |
| 242.2 |
| 242.2 |
| 242.2 |
| 242.2 |
| 133.1 |
| 133.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,148.0 |
| 10,668.0 |
| 11,073.1 |
| 10,152.0 |
| 9,466.2 |
| 7,874.3 |
| 7,903.9 |
| 7,712.4 |
| 7,306.6 |
| 7,094.2 |
| 7,557.9 |
| 7,355.1 |
| 7,279.7 |
| 6,885.2 |
| 7,704.1 |
| 6,388.2 |
| 6,074.3 |
| 6,090.2 |
| 6,048.7 |
| 6,116.1 |
| 5,796.9 |
| 5,817.4 |
| 6,217.9 |
| 5,892.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,680.0 |
| 3,476.9 |
| 3,088.6 |
| 2,837.2 |
| 2,655.5 |
| 2,426.9 |
| 2,294.6 |
| 2,173.7 |
| 2,161.0 |
| 1,985.1 |
| 1,845.9 |
| 1,707.1 |
| 1,644.2 |
| 1,600.3 |
| 1,496.6 |
| 1,384.7 |
| 1,311.1 |
| 1,129.0 |
| 1,150.6 |
| 1,066.7 |
| 1,046.8 |
| 1,012.5 |
| 943.2 |
| (750.0) |
| (461.0) |
| (92.0) |
| (66.1) |
| (11.8) |
| (55.8) |
| 39.5 |
| 23.8 |
| 11.4 |
| (61.9) |
| (41.5) |
| (31.7) |
| (37.7) |
| (94.3) |
| (160.6) |
| (192.9) |
| (181.4) |
| (158.5) |
| (67.5) |
| (61.8) |
| (173.0) |
| (198.0) |
| (230.4) |
| (173.1) |
| (175.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 15.9 |
| 11.1 |
| 10.4 |
| 11.7 |
| 11.2 |
| 10.2 |
| 9.6 |
| 4.5 |
| 4.1 |
| 3.1 |
| 2.5 |
| 3.5 |
| 1.8 |
| 1.7 |
| 1.9 |
| 3.1 |
| 4.5 |
| 4.7 |
| 5.1 |
| 6.2 |
| 6.3 |
| 2.9 |
| 5,363.0 |
| 5,767.0 |
| 5,597.1 |
| 5,263.7 |
| 4,955.3 |
| 4,910.0 |
| 4,723.8 |
| 4,565.4 |
| 4,359.3 |
| 4,420.5 |
| 4,242.1 |
| 4,084.9 |
| 3,878.0 |
| 3,741.9 |
| 3,674.2 |
| 3,569.5 |
| 3,470.5 |
| 3,480.0 |
| 3,293.9 |
| 3,193.4 |
| 3,072.5 |
| 3,008.2 |
| 3,022.3 |
| 2,941.1 |
| 5,613.0 |
| 5,275.0 |
| 4,966.0 |
| 4,922.0 |
| 4,734.9 |
| 4,575.6 |
| 4,368.9 |
| 4,425.0 |
| 4,246.2 |
| 4,088.0 |
| 3,880.5 |
| 3,745.4 |
| 3,676.0 |
| 3,571.2 |
| 3,472.4 |
| 3,483.0 |
| 3,298.4 |
| 3,198.2 |
| 3,077.6 |
| 3,014.3 |
| 3,028.6 |
| 2,944.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,597.1 |
| 5,263.7 |
| 4,955.3 |
| 4,910.0 |
| 4,723.8 |
| 4,565.4 |
| 4,359.3 |
| 4,420.5 |
| 4,242.1 |
| 4,084.9 |
| 3,878.0 |
| 3,741.9 |
| 3,674.2 |
| 3,569.5 |
| 3,470.5 |
| 3,480.0 |
| 3,293.9 |
| 3,193.4 |
| 3,072.5 |
| 3,008.2 |
| 3,022.3 |
| 2,941.1 |
| 3,961.0 |
| 3,992.3 |
| 3,707.8 |
| 3,397.0 |
| 3,336.9 |
| 3,171.8 |
| 2,973.5 |
| 2,793.9 |
| 3,177.7 |
| 2,999.5 |
| 2,838.2 |
| 2,630.2 |
| 2,488.3 |
| 2,417.5 |
| 2,298.3 |
| 2,241.1 |
| 2,267.0 |
| 2,073.3 |
| 2,083.7 |
| 1,976.7 |
| 1,911.9 |
| 1,956.1 |
| 1,907.3 |