| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 858.0 | 409.0 | 334.0 | 264.0 | 260.0 | 435.0 | 520.0 | 298.4 | 127.9 | 23.3 | 54.4 | - |
| Restricted Cash | 1.0 | 1.0 | 2.0 | 0.0 | 5.0 | 5.0 | 0.5 | 1.4 | 0.0 | 0.0 | - | - |
| Short Term Investments | - | 2,114.0 | 1,868.0 | 2,316.0 | 2,242.0 | 2,121.6 | 883.0 | 265.4 | 101.8 | 14.4 | - | - |
| Cash And Short Term Investments | 858.0 | 2,523.0 | 2,202.0 | 2,580.0 | 2,502.0 | 2,556.6 | 1,403.0 | 563.8 | 229.7 | 37.7 | 54.4 | - |
| Receivables | ||||||||||||
| Accounts Receivable | 687.0 | 621.0 | 559.0 | 481.0 | 398.0 | 194.8 | 130.1 | 91.9 | 52.2 | 34.5 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 233.0 | 132.0 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 108.0 | 99.0 | 110.0 | 107.0 | 100.0 | 85.1 | 69.9 | 62.6 | 20.7 | 15.1 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 12.0 | 13.0 | 12.0 | 12.0 | 20.0 | 8.6 | 3.8 | 2.4 | 9.6 | 9.4 | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 72.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 9,553.0 | 9,219.0 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | ||||||||||
| 106.0 |
| 76.0 |
| 66.0 |
| 81.6 |
| 33.0 |
| 28.2 |
| 17.8 |
| 7.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,644.0 | 3,416.0 | 2,980.0 | 3,229.0 | 3,041.0 | 2,878.6 | 1,599.7 | 708.1 | 317.5 | 92.8 | - | - |
| 70.0 |
| 56.0 |
| 62.0 |
| 48.0 |
| 35.0 |
| 22.3 |
| 16.4 |
| 9.6 |
| 8.1 |
| 4.1 |
| - |
| - |
| Property,Plant & Equipment Net | 38.0 | 43.0 | 48.0 | 59.0 | 65.0 | 62.8 | 53.5 | 52.9 | 12.5 | 11.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,487.0 | 5,448.0 | 5,406.0 | 5,400.0 | 5,401.0 | 48.0 | 48.0 | 18.1 | 6.3 | 2.6 | - | - |
| Intangible Assets | 91.0 | 138.0 | 182.0 | 241.0 | 317.0 | 27.0 | 32.5 | 13.9 | 11.8 | 9.2 | - | - |
| Operating Lease Right Of Use Assets | 65.0 | 74.0 | 83.0 | 122.0 | 148.0 | 149.6 | 125.2 | 121.4 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 53.0 | 51.0 | 48.0 | 46.0 | 43.0 | 24.3 | 18.5 | 15.1 | 10.4 | 5.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,710.0 | 9,437.0 | 8,989.0 | 9,307.0 | 9,206.0 | 3,298.8 | 1,955.4 | 984.3 | 399.3 | 130.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 1,875.0 | 1,691.0 | 1,488.0 | 1,242.0 | 973.0 | 502.7 | 365.2 | 245.6 | 159.8 | 108.0 | - | - |
| Operating Lease Liabilities Current | - | - | 31.0 | 32.0 | 27.0 | 23.4 | 12.1 | 10.9 | - | - | - | - |
| Accrued Expenses | 213.0 | 207.0 | 48.0 | 52.0 | 48.0 | 24.7 | 22.5 | 21.2 | 3.4 | 4.3 | - | - |
| Other Current Liabilities | 104.0 | 103.0 | 115.0 | 112.0 | 90.0 | 53.7 | 36.9 | 33.7 | 6.2 | 8.4 | - | - |
| Total Current Liabilities | 2,554.0 | 2,523.0 | 1,782.0 | 1,465.0 | 1,243.0 | 1,545.6 | 547.0 | 573.1 | 187.9 | 134.5 | - | - |
| 94.0 |
| 112.0 |
| 142.0 |
| 171.0 |
| 179.5 |
| 154.5 |
| 147.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 30.0 | 27.0 | 23.0 | 18.0 | 23.0 | 10.9 | 6.2 | 8.8 | 5.0 | 5.7 | - | - |
| Deferred Tax Liabilities | - | - | 16.0 | 12.0 | 9.0 | 3.9 | 1.6 | 0.7 | 0.2 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 55.0 | 39.0 | 30.0 | 23.0 | 31.0 | 11.4 | 5.4 | 3.0 | 7.0 | 6.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,711.0 | 3,032.0 | 3,101.0 | 3,841.0 | 3,284.0 | 2,604.8 | 1,550.1 | 731.9 | 199.9 | 146.3 | - | - |
| 8,724.0 |
| 7,974.0 |
| 7,750.0 |
| 1,656.1 |
| 1,105.6 |
| 744.9 |
| 565.7 |
| 44.5 |
| - |
| - |
| Retained Earnings | (2,567.0) | (2,802.0) | (2,830.0) | (2,475.0) | (1,816.0) | (967.5) | (701.1) | (492.2) | (366.7) | (287.9) | - | - |
| Accumulated Other Comprehensive Income | 13.0 | (12.0) | (6.0) | (33.0) | (12.0) | 5.4 | 0.9 | (0.3) | 0.4 | (0.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 6,999.0 | 6,405.0 | 5,888.0 | 5,466.0 | 5,922.0 | 693.0 | 405.0 | 252.4 | 199.3 | (212.4) | (158.3) | (117.2) |
| Total Equity | 6,999.0 | 6,405.0 | 5,888.0 | 5,466.0 | 5,922.0 | 693.0 | 405.0 | 252.4 | 199.3 | (212.4) | (158.3) | (117.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 1,090.0 | 893.0 | 1,198.0 | 1,764.0 | 1,798.0 | 1,333.0 | 1,052.8 | 135.0 | 129.6 | (41.7) | - | - |
| Book Value | 6,999.0 | 6,405.0 | 5,888.0 | 5,466.0 | 5,922.0 | 693.0 | 405.0 | 252.4 | 199.3 | (212.4) | (158.3) | (117.2) |
| Tangible Book Value | 1,421.0 | 819.0 | 300.0 | (175.0) | 204.0 | 618.0 | 324.4 | 220.4 | 181.3 | (224.1) | - | - |
| (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 | 762.0 | 858.0 | 645.0 | 876.0 | 494.0 | 409.0 | 310.0 | 515.0 | 322.0 | 334.0 | 400.0 | 356.0 | 125.0 | 264.0 | 250.0 | |||||||||||||||||||||||||
| 216.0 |
| 194.0 |
| 260.1 |
| 372.4 |
| 225.3 |
| 659.9 |
| 434.6 |
| 409.8 |
| 957.2 |
| 619.2 |
| 520.0 |
| 1,039.6 |
| 206.8 |
| 208.1 |
| 298.4 |
| 195.9 |
| 192.9 |
| 211.8 |
| 127.9 |
| 137.6 |
| 126.5 |
| 221.7 |
| 23.3 |
| 20.1 |
| 28.8 |
| Restricted Cash | 1.0 | - | 0.0 | 2.0 | 0.0 | - | 2.0 | 1.0 | 1.0 | - | 2.0 | 5.0 | 1.0 | - | 2.0 | 2.0 | 2.0 | - | 5.1 | 5.0 | 4.1 | - | 2.4 | 2.2 | 2.3 | - | 0.3 | 0.3 | 0.3 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.3 | 0.3 | - | 1.0 | 3.9 |
| Short Term Investments | 1,827.0 | 1,695.0 | 1,818.0 | 1,982.0 | 2,231.0 | 2,114.0 | 1,938.0 | 1,843.0 | 1,998.0 | 1,868.0 | 1,730.0 | 1,750.0 | 2,245.0 | 2,316.0 | 2,223.5 | 2,261.0 | 2,292.9 | 2,241.7 | 2,109.7 | 2,243.6 | 2,030.2 | 2,121.6 | 2,085.4 | 1,557.3 | 827.6 | 883.0 | 326.6 | 350.7 | 339.4 | 265.4 | 350.1 | 343.4 | 335.3 | 101.8 | 86.0 | 86.8 | 2.5 | 14.4 | - | - |
| Cash And Short Term Investments | 2,589.0 | 2,553.0 | 2,463.0 | 2,858.0 | 2,725.0 | 2,523.0 | 2,248.0 | 2,358.0 | 2,320.0 | 2,202.0 | 2,130.0 | 2,106.0 | 2,370.0 | 2,580.0 | 2,473.5 | 2,477.0 | 2,486.9 | 2,501.8 | 2,482.1 | 2,468.9 | 2,690.1 | 2,556.2 | 2,495.1 | 2,514.5 | 1,446.8 | 1,403.0 | 1,366.3 | 557.5 | 547.5 | 563.8 | 546.0 | 536.3 | 547.0 | 229.7 | 223.6 | 213.2 | 224.2 | 37.7 | 20.1 | 28.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 386.0 | 687.0 | 463.0 | 417.0 | 345.0 | 621.0 | 463.0 | 377.0 | 307.0 | 559.0 | 418.0 | 388.0 | 290.0 | 481.0 | 380.8 | 323.4 | 258.9 | 397.5 | 253.6 | 238.5 | 218.5 | 194.8 | 139.5 | 110.5 | 111.0 | 130.1 | 101.8 | 87.9 | 83.3 | 91.9 | 70.1 | 59.8 | 50.4 | 52.2 | 46.9 | 35.3 | 32.2 | 34.5 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 161.0 | 233.0 | 120.0 | 141.0 | 150.0 | 132.0 | 165.0 | 181.0 | 173.0 | 106.0 | 75.0 | 91.0 | 88.0 | 76.0 | 68.6 | 64.5 | 75.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,306.0 | 3,644.0 | 3,201.0 | 3,566.0 | 3,365.0 | 3,416.0 | 3,003.0 | 3,038.0 | 2,917.0 | 2,980.0 | 2,727.0 | 2,686.0 | 2,843.0 | 3,229.0 | 3,006.9 | 2,945.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 35.0 | 38.0 | 40.0 | 39.0 | 41.0 | 43.0 | 46.0 | 47.0 | 47.0 | 48.0 | 50.0 | 49.0 | 54.0 | 59.0 | 60.9 | 67.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,487.0 | 5,487.0 | 5,487.0 | 5,448.0 | 5,448.0 | 5,448.0 | 5,448.0 | 5,448.0 | 5,448.0 | 5,406.0 | 5,406.0 | 5,406.0 | 5,406.0 | 5,400.0 | 5,400.3 | 5,400.3 | 5,401.3 | 5,401.3 | ||||||||||||||||||||||
| Intangible Assets | 78.0 | 91.0 | 106.0 | 104.0 | 120.0 | 138.0 | 151.0 | 168.0 | 184.0 | 182.0 | 197.0 | 211.0 | 227.0 | 241.0 | 261.8 | 281.5 | 298.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 59.0 | 65.0 | 64.0 | 68.0 | 73.0 | 74.0 | 79.0 | 82.0 | 81.0 | 83.0 | 91.0 | 92.0 | 114.0 | 122.0 | 125.2 | 141.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 58.0 | 53.0 | 51.0 | 57.0 | 53.0 | 51.0 | 53.0 | 54.0 | 46.0 | 48.0 | 49.0 | 51.0 | 48.0 | 46.0 | 43.5 | 46.6 | 47.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,347.0 | 9,710.0 | 9,229.0 | 9,550.0 | 9,365.0 | 9,437.0 | 9,010.0 | 9,067.0 | 8,955.0 | 8,989.0 | 8,740.0 | 8,713.0 | 8,900.0 | 9,307.0 | 9,093.7 | 9,074.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.0 | 12.0 | 13.0 | 12.0 | 12.0 | 13.0 | 12.0 | 11.0 | 12.0 | 12.0 | 11.0 | 13.0 | 10.0 | 12.0 | 49.1 | 43.7 | 33.8 | 20.2 | 11.5 | 9.4 | 9.5 | 8.6 | 5.1 | 4.7 | 8.0 | 3.8 | 4.9 | 3.5 | 4.4 | 2.4 | 12.1 | 12.6 | 11.8 | 9.6 | 12.9 | 9.8 | 15.9 | 9.4 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,729.0 | 1,875.0 | 1,557.0 | 1,550.0 | 1,562.0 | 1,691.0 | 1,415.0 | 1,394.0 | 1,391.0 | 1,488.0 | 1,256.0 | 1,225.0 | 1,173.0 | 1,242.0 | 1,044.6 | 994.1 | 952.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 120.0 | 213.0 | 173.0 | 136.0 | 117.0 | 207.0 | 147.0 | 113.0 | 117.0 | 167.0 | 168.0 | 123.0 | 88.0 | 99.0 | 110.4 | 87.1 | 83.2 | |||||||||||||||||||||||
| Other Current Liabilities | 99.0 | 104.0 | 91.0 | 90.0 | 96.0 | 103.0 | 151.0 | 142.0 | 166.0 | 115.0 | 108.0 | 95.0 | 91.0 | 112.0 | 100.1 | 106.5 | 110.9 | |||||||||||||||||||||||
| Total Current Liabilities | 2,312.0 | 2,554.0 | 2,184.0 | 2,647.0 | 2,296.0 | 2,523.0 | 2,234.0 | 1,660.0 | 1,686.0 | 1,782.0 | 1,543.0 | 1,456.0 | 1,362.0 | 1,465.0 | 1,309.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 61.0 | 72.0 | 73.0 | 81.0 | 89.0 | 94.0 | 102.0 | 107.0 | 108.0 | 112.0 | 119.0 | 122.0 | 134.0 | 142.0 | 148.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 23.0 | 30.0 | 29.0 | 24.0 | 20.0 | 27.0 | 25.0 | 21.0 | 19.0 | 23.0 | 18.0 | 17.0 | 14.0 | 18.0 | 17.8 | 17.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 52.0 | 55.0 | 50.0 | 44.0 | 44.0 | 39.0 | 35.0 | 33.0 | 34.0 | 30.0 | 28.0 | 27.0 | 25.0 | 23.0 | 18.4 | 18.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,448.0 | 2,711.0 | 2,336.0 | 2,796.0 | 2,798.0 | 3,032.0 | 2,745.0 | 2,934.0 | 3,002.0 | 3,101.0 | 3,010.0 | 3,073.0 | 3,366.0 | 3,841.0 | 3,686.1 | 3,621.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 9,383.0 | 9,553.0 | 9,519.0 | 9,426.0 | 9,302.0 | 9,219.0 | 9,093.0 | 8,981.0 | 8,840.0 | 8,724.0 | 8,534.0 | 8,359.0 | 8,148.0 | 7,974.0 | 7,785.8 | 7,607.4 | ||||||||||||||||||||||||
| Retained Earnings | (2,493.0) | (2,567.0) | (2,630.0) | (2,673.0) | (2,740.0) | (2,802.0) | (2,825.0) | (2,841.0) | (2,870.0) | (2,830.0) | (2,786.0) | (2,705.0) | (2,594.0) | (2,475.0) | (2,322.1) | (2,113.2) | (1,902.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 9.0 | 13.0 | 4.0 | 1.0 | 5.0 | (12.0) | (3.0) | (7.0) | (17.0) | (6.0) | (18.0) | (14.0) | (20.0) | (33.0) | (56.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,899.0 | 6,999.0 | 6,893.0 | 6,754.0 | 6,567.0 | 6,405.0 | 6,265.0 | 6,133.0 | 5,953.0 | 5,888.0 | 5,730.0 | 5,640.0 | 5,534.0 | 5,466.0 | 5,408.0 | 5,453.0 | ||||||||||||||||||||||||
| Total Equity | 6,899.0 | 6,999.0 | 6,893.0 | 6,754.0 | 6,567.0 | 6,405.0 | 6,265.0 | 6,133.0 | 5,953.0 | 5,888.0 | 5,730.0 | 5,640.0 | 5,534.0 | 5,466.0 | 5,408.0 | 5,453.0 | 5,473.0 | 5,921.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 994.0 | 1,090.0 | 1,017.0 | 919.0 | 1,069.0 | 893.0 | 769.0 | 1,378.0 | 1,231.0 | 1,198.0 | 1,184.0 | 1,230.0 | 1,481.0 | 1,764.0 | 1,697.5 | 1,708.9 | 1,713.4 | |||||||||||||||||||||||
| Book Value | 6,899.0 | 6,999.0 | 6,893.0 | 6,754.0 | 6,567.0 | 6,405.0 | 6,265.0 | 6,133.0 | 5,953.0 | 5,888.0 | 5,730.0 | 5,640.0 | 5,534.0 | 5,466.0 | 5,408.0 | 5,453.0 | 5,473.0 | 5,921.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,334.0 | 1,421.0 | 1,300.0 | 1,202.0 | 999.0 | 819.0 | 666.0 | 517.0 | 321.0 | 300.0 | 127.0 | 23.0 | (99.0) | (175.0) | (254.1) | (228.7) | (227.2) | |||||||||||||||||||||||
| 66.6 |
| 56.8 |
| 115.3 |
| 55.8 |
| 81.6 |
| 82.0 |
| 44.1 |
| 40.9 |
| 33.0 |
| 29.0 |
| 24.6 |
| 20.5 |
| 28.2 |
| 20.3 |
| 17.4 |
| 20.2 |
| 17.8 |
| 10.0 |
| 12.9 |
| 10.3 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,898.6 |
| 3,040.6 |
| 2,852.9 |
| 2,877.2 |
| 3,012.1 |
| 2,878.6 |
| 2,757.5 |
| 2,706.9 |
| 1,633.5 |
| 1,599.7 |
| 1,526.6 |
| 697.0 |
| 676.9 |
| 708.1 |
| 658.1 |
| 633.4 |
| 636.2 |
| 317.5 |
| 294.7 |
| 274.7 |
| 279.8 |
| 92.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.4 |
| 65.5 |
| 60.8 |
| 61.9 |
| 62.5 |
| 62.8 |
| 62.4 |
| 63.4 |
| 61.9 |
| 53.5 |
| 51.7 |
| 51.9 |
| 52.2 |
| 52.9 |
| 44.3 |
| 40.7 |
| 19.2 |
| 12.5 |
| 13.1 |
| 13.3 |
| 13.2 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,401.3 |
| 5,338.1 |
| 48.0 |
| 48.0 |
| 48.0 |
| 48.0 |
| 48.0 |
| 48.0 |
| 48.0 |
| 48.0 |
| 48.0 |
| 18.1 |
| 18.1 |
| 18.1 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 2.6 |
| - |
| - |
| 317.0 |
| 336.4 |
| 337.8 |
| 24.2 |
| 27.0 |
| 29.0 |
| 30.0 |
| 31.0 |
| 32.5 |
| 33.8 |
| 34.7 |
| 28.0 |
| 13.9 |
| 15.0 |
| 16.0 |
| 11.9 |
| 11.8 |
| 11.5 |
| 11.1 |
| 9.8 |
| 9.2 |
| - |
| - |
| 144.7 |
| 147.9 |
| 154.5 |
| 146.5 |
| 145.5 |
| 149.6 |
| 154.7 |
| 157.8 |
| 162.8 |
| 125.2 |
| 126.7 |
| 116.7 |
| 119.9 |
| 121.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.3 |
| 45.5 |
| 41.0 |
| 28.0 |
| 24.3 |
| 24.4 |
| 22.3 |
| 20.5 |
| 18.5 |
| 18.4 |
| 19.0 |
| 16.7 |
| 15.1 |
| 13.5 |
| 12.5 |
| 12.3 |
| 10.4 |
| 2.5 |
| 1.7 |
| 1.7 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,045.7 |
| 9,205.7 |
| 8,997.0 |
| 8,932.1 |
| 3,430.4 |
| 3,298.8 |
| 3,170.3 |
| 3,115.0 |
| 2,037.0 |
| 1,955.4 |
| 1,870.8 |
| 1,026.8 |
| 998.5 |
| 984.3 |
| 796.7 |
| 763.9 |
| 726.9 |
| 399.3 |
| 337.2 |
| 316.2 |
| 320.2 |
| 130.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 973.3 |
| 759.9 |
| 721.8 |
| 613.2 |
| 502.7 |
| 424.8 |
| 391.2 |
| 392.1 |
| 365.2 |
| 306.7 |
| 283.7 |
| 268.0 |
| 245.6 |
| 206.1 |
| 186.4 |
| 173.5 |
| 159.8 |
| 138.5 |
| 127.2 |
| 115.7 |
| 108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.8 |
| 109.2 |
| 85.1 |
| 48.2 |
| 71.9 |
| 61.6 |
| 39.2 |
| 31.4 |
| 40.3 |
| 34.2 |
| 21.9 |
| 21.5 |
| 19.8 |
| 20.3 |
| 12.8 |
| 12.7 |
| 12.4 |
| 14.7 |
| 11.3 |
| 6.6 |
| 9.9 |
| - |
| - |
| 89.3 |
| 91.5 |
| 80.5 |
| 108.7 |
| 53.7 |
| 47.3 |
| 54.8 |
| 36.6 |
| 36.9 |
| 33.3 |
| 31.8 |
| 32.4 |
| 33.7 |
| 6.3 |
| 6.3 |
| 4.9 |
| 6.2 |
| 5.0 |
| 4.4 |
| 4.8 |
| 8.4 |
| - |
| - |
| 1,236.6 |
| 1,185.3 |
| 1,242.8 |
| 988.2 |
| 912.5 |
| 800.5 |
| 1,545.6 |
| 573.9 |
| 533.6 |
| 570.4 |
| 547.0 |
| 478.4 |
| 620.7 |
| 601.9 |
| 573.1 |
| 244.8 |
| 218.1 |
| 202.9 |
| 187.9 |
| 171.0 |
| 152.8 |
| 143.1 |
| 135.6 |
| - |
| - |
| 158.6 |
| 163.9 |
| 170.6 |
| 179.2 |
| 171.1 |
| 173.5 |
| 179.5 |
| 185.9 |
| 189.2 |
| 194.9 |
| 154.5 |
| 154.0 |
| 143.7 |
| 146.0 |
| 147.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 22.9 |
| 18.0 |
| 15.5 |
| 11.7 |
| 10.9 |
| 7.3 |
| 5.6 |
| 6.1 |
| 6.2 |
| 7.0 |
| 7.5 |
| 7.7 |
| 8.8 |
| 5.0 |
| 5.5 |
| 4.3 |
| 5.0 |
| 3.2 |
| 4.1 |
| 4.9 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 31.8 |
| 33.1 |
| 18.2 |
| 10.7 |
| 11.4 |
| 12.7 |
| 12.0 |
| 6.7 |
| 5.4 |
| 4.8 |
| 4.2 |
| 3.5 |
| 3.0 |
| 34.8 |
| 31.4 |
| 10.1 |
| 7.0 |
| 6.6 |
| 6.5 |
| 6.3 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,573.0 |
| 3,283.8 |
| 3,012.4 |
| 2,889.9 |
| 2,747.7 |
| 2,604.8 |
| 2,489.6 |
| 2,429.8 |
| 1,623.9 |
| 1,550.1 |
| 1,472.4 |
| 776.1 |
| 759.1 |
| 731.9 |
| 552.2 |
| 518.8 |
| 477.3 |
| 199.9 |
| 180.7 |
| 163.4 |
| 154.3 |
| 146.3 |
| - |
| - |
| 7,411.6 |
| 7,749.7 |
| 7,558.8 |
| 7,391.2 |
| 1,753.8 |
| 1,656.1 |
| 1,569.7 |
| 1,498.5 |
| 1,168.1 |
| 1,105.6 |
| 1,048.9 |
| 839.5 |
| 784.1 |
| 744.9 |
| 706.8 |
| 677.5 |
| 642.5 |
| 565.7 |
| 534.3 |
| 496.8 |
| 483.0 |
| 44.5 |
| - |
| - |
| (1,815.9) |
| (1,574.7) |
| (1,353.4) |
| (1,076.7) |
| (967.5) |
| (891.7) |
| (818.9) |
| (758.8) |
| (701.1) |
| (650.7) |
| (587.2) |
| (544.2) |
| (492.2) |
| (461.4) |
| (431.9) |
| (392.7) |
| (366.7) |
| (377.8) |
| (344.0) |
| (317.0) |
| (287.9) |
| - |
| - |
| (41.2) |
| (36.1) |
| (12.0) |
| 0.4 |
| 4.4 |
| 5.6 |
| 5.4 |
| 2.6 |
| 5.5 |
| 3.7 |
| 0.9 |
| 0.1 |
| (1.7) |
| (0.5) |
| (0.3) |
| (0.9) |
| (0.5) |
| (0.2) |
| 0.4 |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,473.0 |
| 5,921.9 |
| 5,984.6 |
| 6,042.2 |
| 682.8 |
| 694.0 |
| 680.6 |
| 685.2 |
| 413.1 |
| 405.3 |
| 398.4 |
| 250.7 |
| 239.4 |
| 252.4 |
| 244.5 |
| 245.1 |
| 249.6 |
| 199.3 |
| 156.5 |
| 152.9 |
| 165.9 |
| (243.6) |
| - |
| - |
| 5,984.6 |
| 6,042.2 |
| 682.8 |
| 694.0 |
| 680.6 |
| 685.2 |
| 413.1 |
| 405.3 |
| 398.4 |
| 250.7 |
| 239.4 |
| 252.4 |
| 244.5 |
| 245.1 |
| 249.6 |
| 199.3 |
| 156.5 |
| 152.9 |
| 165.9 |
| (243.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,797.8 |
| 1,864.7 |
| 1,964.6 |
| 2,211.7 |
| 1,333.0 |
| 2,183.6 |
| 2,173.4 |
| 1,063.1 |
| 1,052.8 |
| 1,048.2 |
| 76.4 |
| 75.0 |
| 135.0 |
| 413.3 |
| 415.2 |
| 433.2 |
| 129.6 |
| 123.7 |
| 121.9 |
| 136.7 |
| (42.8) |
| - |
| - |
| 5,984.6 |
| 6,042.2 |
| 682.8 |
| 694.0 |
| 680.6 |
| 685.2 |
| 413.1 |
| 405.3 |
| 398.4 |
| 250.7 |
| 239.4 |
| 252.4 |
| 244.5 |
| 245.1 |
| 249.6 |
| 199.3 |
| 156.5 |
| 152.9 |
| 165.9 |
| (243.6) |
| - |
| - |
| 203.5 |
| 246.9 |
| 366.3 |
| 610.6 |
| 619.0 |
| 603.7 |
| 607.1 |
| 334.0 |
| 324.8 |
| 316.6 |
| 168.0 |
| 163.5 |
| 220.4 |
| 211.4 |
| 211.0 |
| 231.5 |
| 181.3 |
| 138.7 |
| 135.5 |
| 149.8 |
| (255.4) |
| - |
| - |