| (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 | 2,899.4 | 2,253.8 | 3,184.9 | 1,857.7 | 2,726.0 | 2,648.3 | 1,915.8 | 2,615.7 | 3,408.5 | 3,361.8 | 2,768.4 | 1,907.9 | 2,765.7 | 2,200.0 | ||||||||||||||||||||||||||
| (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 | 2,253.8 | 2,648.3 | 3,361.8 | 2,200.0 | 1,963.3 | 2,279.3 | 1,142.6 | 1,936.6 | 696.3 | 912.9 | 811.0 | 689.8 | 716.6 | 403.9 | 167.7 | 253.5 | 161.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 4.3 | 4.4 | 6.9 | 0.0 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 2,253.8 | 2,648.3 | 3,361.8 | 2,200.0 | 1,963.3 | 2,279.3 | 1,142.6 | 1,936.6 | 696.3 | 912.9 | 811.0 | 689.8 | 716.6 | 403.9 | 167.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 646.4 | 394.2 | 436.1 | 406.1 | 318.9 | 276.8 | 286.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 617.4 | 616.6 | 1,115.6 | 1,114.6 | 1,113.5 | 1,112.4 | 1,017.0 | 1,016.0 | 1,014.9 | 795.9 | 740.1 | 625.0 | 325.0 | 384.0 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 11.2 | 10.7 | 10.4 | 10.4 | 10.0 | 9.6 | 8.2 | 8.0 | 7.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 617.4 | 616.6 | 1,115.6 | 1,114.6 | 1,113.5 | 1,112.4 | 1,017.0 | 1,196.6 | 1,270.9 | 1,172.9 | 829.2 | 625.0 | 380.7 | 688.7 | 199.4 | 109.6 | |||
| 1,414.5 |
| 1,577.7 |
| 1,555.1 |
| 1,963.3 |
| 2,054.3 |
| 1,361.5 |
| 1,425.5 |
| 2,279.3 |
| 1,716.6 |
| 1,791.8 |
| 1,382.9 |
| 1,142.6 |
| 868.9 |
| 797.4 |
| 777.8 |
| 1,936.6 |
| 694.3 |
| 472.2 |
| 450.3 |
| 696.3 |
| 588.9 |
| 678.1 |
| 658.4 |
| 912.9 |
| 675.1 |
| 326.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,899.4 | 2,253.8 | 3,184.9 | 1,857.7 | 2,726.0 | 2,648.3 | 1,915.8 | 2,615.7 | 3,408.5 | 3,361.8 | 2,768.4 | 1,907.9 | 2,765.7 | 2,200.0 | 1,414.5 | 1,577.7 | 1,555.1 | 1,963.3 | 2,054.3 | 1,361.5 | 1,425.5 | 2,279.3 | 1,716.6 | 1,791.8 | 1,382.9 | 1,142.6 | 868.9 | 797.4 | 777.8 | 1,936.6 | 694.3 | 472.2 | 450.3 | 696.3 | 588.9 | 678.1 | 658.4 | 912.9 | 675.1 | 326.0 |
| 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 | 229.7 | 197.1 | 198.2 | 197.1 | 194.8 | 193.2 | 190.6 | 325.7 | 300.8 | 191.5 | 196.0 | 198.1 | 200.5 | 200.0 | 176.5 | 171.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,463.9 | 1,463.9 | 1,482.3 | 1,478.9 | 1,395.2 | 1,395.2 | 1,394.1 | 1,388.4 | 1,388.3 | 1,388.2 | 1,399.1 | 1,382.4 | 1,380.2 | 1,326.5 | 1,320.0 | 1,309.3 | 1,309.3 | 1,306.9 | ||||||||||||||||||||||
| Intangible Assets | 97.4 | 108.0 | 110.4 | 115.5 | 108.1 | 113.6 | 117.2 | 121.2 | 127.3 | 133.3 | 127.4 | 127.0 | 132.2 | 130.6 | 134.6 | 134.9 | 140.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 780.4 | 788.5 | 794.4 | 815.0 | 786.3 | 809.2 | 812.7 | 821.9 | 804.1 | 778.2 | 786.5 | 732.2 | 748.5 | 775.9 | 772.3 | 762.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 135.5 | 151.2 | 191.0 | 185.2 | 174.4 | 152.4 | 156.4 | 146.0 | 127.3 | 121.5 | 198.4 | 162.4 | 138.3 | 159.2 | 169.6 | 147.1 | 109.8 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 42,893.2 | 41,270.8 | 41,687.4 | 39,859.7 | 40,383.7 | 39,895.5 | 38,934.5 | 37,809.3 | 38,258.3 | 37,727.5 | 37,877.6 | 37,298.2 | 38,597.7 | 37,196.1 | 37,612.1 | 36,476.4 | ||||||||||||||||||||||||
| 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 | 617.6 | 617.4 | 617.2 | 617.0 | 616.8 | 616.6 | 616.4 | 1,116.2 | 1,115.9 | 1,115.6 | 1,115.4 | 1,115.1 | 1,114.8 | 1,114.6 | 1,114.3 | 1,114.0 | 1,113.7 | 1,113.5 | 1,113.2 | 1,112.9 | 1,112.7 | 1,112.4 | 1,412.0 | 1,411.9 | 1,017.3 | 1,017.0 | 1,016.8 | 1,016.5 | 1,016.1 | 1,016.0 | 1,015.7 | 1,015.5 | 1,015.2 | 1,014.9 | 796.6 | 796.3 | 795.2 | 795.9 | 795.8 | 740.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 36,908.7 | 35,293.5 | 35,931.2 | 34,262.7 | 34,845.5 | 34,208.8 | 33,377.4 | 32,411.1 | 32,984.3 | 32,433.0 | 32,635.0 | 31,955.3 | 33,270.3 | 31,867.7 | 32,384.7 | 31,351.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 25.1 | 25.1 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 16.7 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 10.9 | 10.9 | 10.7 | 10.4 | 10.5 | 10.5 | 10.4 | 10.4 | 10.4 |
| Additional Paid In Capital | 1,821.3 | 1,907.9 | 1,870.0 | 1,837.8 | 1,811.5 | 1,895.6 | 1,872.5 | 1,836.6 | 1,805.7 | 1,905.1 | 1,885.4 | 1,856.6 | 1,830.6 | 1,928.1 | 1,914.3 | 1,884.5 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (27.2) | (17.8) | (25.8) | (34.2) | (51.8) | (75.6) | (40.4) | (84.8) | (84.2) | (74.3) | (134.2) | (104.5) | (91.8) | (118.0) | (143.6) | |||||||||||||||||||||||||
| Treasury Stock | 789.7 | 786.3 | 750.9 | 721.6 | 643.8 | 629.5 | 594.2 | 576.3 | 564.1 | 636.7 | 509.6 | 397.6 | 323.0 | 352.5 | 296.6 | 299.7 | 271.3 | 351.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,984.5 | 5,977.3 | 5,756.1 | 5,597.0 | 5,538.2 | 5,686.8 | 5,557.1 | 5,398.2 | 5,273.9 | 5,294.4 | 5,242.6 | 5,343.0 | 5,327.4 | 5,328.5 | 5,227.4 | 5,124.7 | ||||||||||||||||||||||||
| Total Equity | 5,984.5 | 5,977.3 | 5,756.1 | 5,597.0 | 5,538.2 | 5,686.8 | 5,557.1 | 5,398.2 | 5,273.9 | 5,294.4 | 5,242.6 | 5,343.0 | 5,327.4 | 5,328.5 | 5,227.4 | 5,124.7 | 5,054.3 | 5,035.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 617.6 | 617.4 | 617.2 | 617.0 | 616.8 | 616.6 | 616.4 | 1,116.2 | 1,115.9 | 1,115.6 | 1,115.4 | 1,115.1 | 1,114.8 | 1,114.6 | 1,114.3 | 1,114.0 | 1,113.7 | 1,113.5 | 1,113.2 | 1,112.9 | 1,112.7 | 1,112.4 | 1,412.0 | 1,411.9 | 1,215.4 | 1,017.0 | 1,016.8 | 1,134.3 | 1,415.1 | 1,196.6 | 1,155.7 | 1,258.5 | 1,331.2 | 1,270.9 | 874.6 | 901.3 | 994.2 | 1,172.9 | 1,030.0 | 1,075.9 |
| Net debt | (2,281.7) | (1,636.3) | (2,567.7) | (1,240.6) | (2,109.2) | (2,031.7) | (1,299.4) | (1,499.5) | (2,292.6) | (2,246.2) | (1,653.0) | (792.8) | (1,650.9) | (1,085.4) | (300.3) | (463.7) | (441.4) | (849.8) | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,984.5 | 5,977.3 | 5,756.1 | 5,597.0 | 5,538.2 | 5,686.8 | 5,557.1 | 5,398.2 | 5,273.9 | 5,294.4 | 5,242.6 | 5,343.0 | 5,327.4 | 5,328.5 | 5,227.4 | 5,124.7 | 5,054.3 | 5,035.0 | ||||||||||||||||||||||
| Tangible Book Value | 4,423.2 | 4,405.4 | 4,163.4 | 4,002.6 | 4,034.8 | 4,178.0 | 4,045.8 | 3,888.6 | 3,758.4 | 3,772.9 | 3,716.0 | 3,833.6 | 3,815.0 | 3,871.3 | 3,772.8 | 3,680.6 | 3,604.4 | |||||||||||||||||||||||
| 239.7 |
| 48.0 |
| - |
| - |
| - |
| 253.5 |
| 161.8 |
| 239.7 |
| 48.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 224.4 |
| 167.7 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 273.4 | 239.1 | 263.3 | 224.1 | 194.7 | 170.4 | 145.3 | 119.7 | 96.2 | - | - | - |
| Property,Plant & Equipment Net | 197.1 | 193.2 | 191.5 | 200.0 | 168.2 | 167.9 | 1,107.9 | 372.9 | 155.1 | 172.8 | 182.0 | 124.2 | 106.4 | 141.4 | 104.7 | 71.5 | 62.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,463.9 | 1,395.2 | 1,388.2 | 1,326.5 | 1,306.9 | 1,182.0 | 1,194.1 | 1,034.7 | 1,034.7 | 962.3 | 915.6 | 795.0 | 727.3 | 419.4 | 359.0 | 301.9 | 166.7 | - | - |
| Intangible Assets | 108.0 | 113.6 | 133.3 | 130.6 | 148.2 | 141.0 | 161.8 | 119.7 | 119.7 | 116.3 | 63.2 | 54.6 | 49.9 | 29.0 | 33.9 | 0.0 | 24.6 | - | - |
| Operating Lease Right Of Use Assets | 788.5 | 809.2 | 778.2 | 775.9 | 750.7 | 793.2 | 725.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 151.2 | 152.4 | 121.5 | 159.2 | 111.3 | 136.5 | 104.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 41,270.8 | 39,895.5 | 37,727.5 | 37,196.1 | 34,049.7 | 26,604.3 | 24,610.2 | 24,519.6 | 21,384.0 | 19,129.4 | 13,326.1 | 9,518.2 | 9,008.9 | 6,966.1 | 4,951.9 | 4,213.1 | 3,167.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 180.7 | 256.0 | 377.0 | 89.1 | - | 55.7 | 304.7 | 199.4 | 109.6 | 90.8 | - | - |
| 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 | 35,293.5 | 34,208.8 | 32,433.0 | 31,867.7 | 29,014.8 | 22,365.5 | 20,940.4 | 21,322.0 | 18,522.4 | 16,390.9 | 10,833.6 | 7,196.1 | 6,946.9 | 5,466.2 | 3,642.8 | 2,951.0 | 2,283.8 | - | - |
| 4.6 |
| - |
| - |
| Additional Paid In Capital | 1,916.3 | 1,895.6 | 1,905.1 | 1,928.1 | 1,922.4 | 1,889.0 | 1,903.7 | 1,893.3 | 1,733.3 | 1,840.6 | - | 1,634.1 | 1,544.1 | 1,100.1 | 1,078.7 | 1,082.8 | 623.9 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (17.8) | (75.6) | (74.3) | (118.0) | 4.7 | 27.6 | (11.7) | (72.5) | (26.7) | (39.0) | (39.5) | (38.3) | (35.0) | 4.9 | (7.9) | 0.4 | 0.1 | - | - |
| Treasury Stock | 786.3 | 629.5 | 636.7 | 352.5 | 351.1 | 307.7 | 319.7 | 180.9 | 39.3 | 100.5 | 104.9 | - | 0.1 | 2.5 | 53.6 | 69.2 | 0.2 | - | - |
| Minority Interest | - | - | - | - | - | - | 55.0 | 30.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,977.3 | 5,686.8 | 5,294.4 | 5,328.5 | 5,035.0 | 4,238.8 | 3,614.8 | 3,167.6 | 2,861.6 | 2,738.4 | 2,492.4 | 2,322.0 | 2,058.8 | 1,494.7 | 1,302.1 | 1,253.9 | 873.4 | 593.2 | 424.6 |
| Total Equity | 5,977.3 | 5,686.8 | 5,294.4 | 5,328.5 | 5,035.0 | 4,238.8 | 3,669.8 | 3,197.6 | 2,861.6 | 2,738.4 | 2,492.4 | 2,322.0 | 2,058.8 | 1,494.7 | 1,302.1 | 1,253.9 | 873.4 | 593.2 | 424.6 |
| 90.8 |
| - |
| - |
| Net debt | (1,636.3) | (2,031.7) | (2,246.2) | (1,085.4) | (849.8) | (1,166.9) | (125.6) | (739.9) | 574.7 | 260.0 | 18.2 | (64.8) | (335.9) | 284.8 | 31.7 | (143.9) | (71.0) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,977.3 | 5,686.8 | 5,294.4 | 5,328.5 | 5,035.0 | 4,238.8 | 3,614.8 | 3,167.6 | 2,861.6 | 2,738.4 | 2,492.4 | 2,322.0 | 2,058.8 | 1,494.7 | 1,302.1 | 1,253.9 | 873.4 | 593.2 | 424.6 |
| Tangible Book Value | 4,405.4 | 4,178.0 | 3,772.9 | 3,871.3 | 3,579.9 | 2,915.8 | 2,258.9 | 2,013.3 | 1,707.2 | 1,659.8 | 1,513.6 | 1,472.4 | 1,281.6 | 1,046.3 | 909.3 | 951.9 | 682.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.2 |
| 168.2 |
| 307.6 |
| 166.6 |
| 165.7 |
| 167.9 |
| 936.9 |
| 840.0 |
| 829.8 |
| 1,107.9 |
| 1,043.3 |
| 1,155.1 |
| 1,077.9 |
| 372.9 |
| 297.8 |
| 154.2 |
| 153.3 |
| 155.1 |
| 174.6 |
| 180.6 |
| 172.9 |
| 172.8 |
| 173.9 |
| 176.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,182.3 |
| 1,182.3 |
| 1,182.3 |
| 1,182.0 |
| 1,182.0 |
| 1,180.7 |
| 1,184.5 |
| 1,194.1 |
| 1,158.1 |
| 1,056.4 |
| 1,056.1 |
| 1,034.7 |
| 1,025.7 |
| 984.5 |
| 984.3 |
| 968.8 |
| 968.6 |
| 969.8 |
| 977.7 |
| 962.3 |
| 989.1 |
| 975.9 |
| 148.2 |
| 127.7 |
| 127.7 |
| 136.8 |
| 141.0 |
| 145.5 |
| 149.8 |
| 154.6 |
| 161.8 |
| 116.4 |
| 119.7 |
| 123.8 |
| 119.7 |
| 118.9 |
| 115.8 |
| 119.0 |
| 109.6 |
| 112.0 |
| 115.3 |
| 113.3 |
| 116.3 |
| 92.6 |
| 95.2 |
| 759.6 |
| 750.7 |
| 756.9 |
| 763.8 |
| 774.8 |
| 793.2 |
| 771.2 |
| 674.1 |
| 668.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.3 |
| 179.7 |
| 118.0 |
| 95.0 |
| 136.5 |
| 107.8 |
| 101.1 |
| - |
| 104.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,087.7 |
| 34,049.7 |
| 30,820.3 |
| 29,744.8 |
| 28,141.6 |
| 26,604.3 |
| 25,549.2 |
| 25,624.2 |
| 25,896.0 |
| 24,610.2 |
| 24,160.8 |
| 24,343.6 |
| 24,183.6 |
| 24,519.6 |
| 23,760.0 |
| 22,608.2 |
| 21,715.3 |
| 21,384.0 |
| 20,484.1 |
| 19,533.6 |
| 19,135.9 |
| 19,129.4 |
| 17,204.9 |
| 15,385.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 198.2 |
| - |
| - |
| 117.8 |
| 399.0 |
| 180.7 |
| 140.0 |
| 243.0 |
| 316.0 |
| 256.0 |
| 78.0 |
| 105.0 |
| 199.0 |
| 377.0 |
| 234.2 |
| 335.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,033.4 |
| 29,014.8 |
| 26,029.0 |
| 25,236.0 |
| 23,822.7 |
| 22,365.5 |
| 21,518.5 |
| 21,740.2 |
| 22,425.7 |
| 20,940.4 |
| 20,603.0 |
| 20,858.2 |
| 20,750.4 |
| 21,322.0 |
| 20,598.5 |
| 19,653.8 |
| 18,797.8 |
| 18,522.4 |
| 17,551.7 |
| 16,688.3 |
| 16,358.0 |
| 16,390.9 |
| 14,513.2 |
| 12,894.7 |
| 1,852.3 |
| 1,922.4 |
| 1,864.0 |
| 1,847.0 |
| 1,814.6 |
| 1,889.0 |
| 1,878.0 |
| 1,853.2 |
| 1,838.0 |
| 1,909.3 |
| 1,889.8 |
| 1,867.2 |
| 1,826.6 |
| 1,893.3 |
| 1,873.2 |
| 1,736.9 |
| 1,719.7 |
| 1,733.3 |
| 1,800.4 |
| 1,784.7 |
| 1,767.6 |
| 1,840.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (110.0) |
| (62.6) |
| 4.7 |
| 21.6 |
| 27.3 |
| 7.3 |
| 27.6 |
| 8.1 |
| (16.0) |
| (96.5) |
| (11.7) |
| (23.6) |
| (35.4) |
| (46.4) |
| (72.5) |
| (59.4) |
| (53.4) |
| (36.4) |
| (26.7) |
| (17.5) |
| (25.5) |
| (31.4) |
| (39.0) |
| (34.1) |
| (43.5) |
| 324.7 |
| 283.1 |
| 257.5 |
| 307.7 |
| 315.3 |
| 317.6 |
| 321.2 |
| 319.7 |
| 289.5 |
| 236.6 |
| 168.4 |
| 180.9 |
| 79.0 |
| 65.1 |
| 29.6 |
| 39.3 |
| 58.7 |
| 64.7 |
| 58.7 |
| 100.5 |
| 111.1 |
| 101.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 56.0 |
| 56.3 |
| 56.6 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,054.3 |
| 5,035.0 |
| 4,791.3 |
| 4,508.8 |
| 4,318.9 |
| 4,238.8 |
| 4,030.7 |
| 3,884.1 |
| 3,470.3 |
| 3,614.8 |
| 3,501.7 |
| 3,429.1 |
| 3,376.6 |
| 3,167.6 |
| 3,161.6 |
| 2,954.4 |
| 2,917.5 |
| 2,861.6 |
| 2,932.4 |
| 2,845.3 |
| 2,777.9 |
| 2,738.4 |
| 2,691.7 |
| 2,490.9 |
| 4,791.3 |
| 4,508.8 |
| 4,318.9 |
| 4,238.8 |
| 4,030.7 |
| 3,884.1 |
| 3,470.3 |
| 3,669.8 |
| 3,557.7 |
| 3,485.4 |
| 3,433.2 |
| 3,197.6 |
| 3,161.6 |
| 2,954.4 |
| 2,917.5 |
| 2,861.6 |
| 2,932.4 |
| 2,845.3 |
| 2,777.9 |
| 2,738.4 |
| 2,691.7 |
| 2,490.9 |
| (941.1) |
| (248.6) |
| (312.8) |
| (1,166.9) |
| (304.6) |
| (379.9) |
| (167.5) |
| (125.6) |
| 147.9 |
| 337.0 |
| 637.3 |
| (739.9) |
| 461.4 |
| 786.2 |
| 880.9 |
| 574.7 |
| 285.7 |
| 223.2 |
| 335.8 |
| 260.0 |
| 354.9 |
| 749.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,791.3 |
| 4,508.8 |
| 4,318.9 |
| 4,238.8 |
| 4,030.7 |
| 3,884.1 |
| 3,470.3 |
| 3,614.8 |
| 3,501.7 |
| 3,429.1 |
| 3,376.6 |
| 3,167.6 |
| 3,161.6 |
| 2,954.4 |
| 2,917.5 |
| 2,861.6 |
| 2,932.4 |
| 2,845.3 |
| 2,777.9 |
| 2,738.4 |
| 2,691.7 |
| 2,490.9 |
| 3,579.9 |
| 3,481.3 |
| 3,198.8 |
| 2,999.8 |
| 2,915.8 |
| 2,703.2 |
| 2,553.5 |
| 2,131.2 |
| 2,258.9 |
| 2,227.2 |
| 2,253.0 |
| 2,196.7 |
| 2,013.3 |
| 2,016.9 |
| 1,854.1 |
| 1,814.3 |
| 1,783.1 |
| 1,851.8 |
| 1,760.3 |
| 1,686.9 |
| 1,659.8 |
| 1,609.9 |
| 1,419.8 |