| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 1,030.4 | 1,046.5 | 1,780.4 | 1,423.1 | 1,993.8 | 545.6 | 520.3 | 387.1 | 334.1 | 150.1 | 640.8 | 398.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,910.1 | 2,329.7 | 1,763.7 | 2,516.0 | 1,699.1 | 1,991.9 | 1,592.5 | 891.9 | 1,709.0 | 837.2 | - | - |
| Cash And Short Term Investments | 2,940.6 | 3,376.3 | 3,544.1 | 3,939.1 | 3,692.9 | 2,537.5 | 2,112.8 | 1,279.1 | 2,043.0 | 987.4 | 640.8 | 398.0 |
| Receivables | ||||||||||||
| Accounts Receivable | 1,372.2 | 1,348.5 | 1,278.2 | 1,183.1 | 1,068.9 | 744.3 | 492.2 | 355.0 | 279.5 | 162.7 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 272.1 | 182.0 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 948.5 | 818.0 | 674.7 | 490.4 | 377.9 | 313.2 | 286.2 | 279.6 | 204.5 | 118.4 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 219.8 | 173.2 | 279.0 | 181.8 | 125.3 | 71.9 | 46.9 | 30.9 | 71.2 | 8.4 | - | - |
| Short Term Debt | 47.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 3,489.9 | 3,607.7 | 3,749.4 | 3,742.5 | 2,253.1 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 557.8 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 16,637.3 | 15,644.1 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 3,536.8 | 3,643.9 | 3,749.4 | 3,742.5 | 2,253.1 | - | - | - | - | - | - | - |
| Net debt | 596.3 | 267.7 | ||||||||||
| (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 | 1,061.9 | 1,030.4 | 953.3 | 926.0 | 911.2 | 1,046.5 | 965.0 | 1,060.6 | 1,060.4 | 1,780.4 | 1,199.4 | 1,228.6 | 1,578.5 | 1,423.1 | 1,918.8 | |||||||||||||||||||||||||
| 153.6 |
| 134.4 |
| 92.2 |
| 56.1 |
| 39.0 |
| 41.9 |
| 44.3 |
| 30.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,584.9 | 4,906.8 | 4,975.8 | 5,256.6 | 4,854.0 | 3,338.0 | 2,644.0 | 1,675.9 | 2,366.8 | 1,180.0 | - | - |
| 370.4 |
| 328.9 |
| 264.4 |
| 218.6 |
| 175.3 |
| 134.5 |
| 112.6 |
| 67.0 |
| 37.8 |
| 17.8 |
| - |
| - |
| Property,Plant & Equipment Net | 578.1 | 489.1 | 410.3 | 271.8 | 202.6 | 178.7 | 173.7 | 212.6 | 166.8 | 100.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 169.5 | 55.0 | 43.6 | 22.7 | 11.8 | - | - |
| Goodwill | 1,720.8 | 1,689.8 | 1,691.8 | 1,646.1 | 1,588.5 | 939.3 | 761.2 | 632.4 | 639.9 | 319.1 | 133.9 | - |
| Intangible Assets | 66.6 | 86.4 | 146.3 | 204.5 | 277.7 | 105.9 | 92.1 | 126.1 | 166.5 | 76.0 | - | - |
| Operating Lease Right Of Use Assets | 506.2 | 530.4 | 516.9 | 371.0 | 322.3 | 269.7 | 275.4 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 221.3 | 233.9 | 226.6 | 279.6 | 291.3 | 192.6 | 65.6 | 67.2 | 81.7 | 47.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,677.8 | 7,936.3 | 7,967.8 | 8,029.5 | 7,536.3 | 5,024.2 | 4,011.9 | 2,714.1 | 3,421.6 | 1,722.8 | - | - |
| 36.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 145.2 | 112.8 | 93.7 | 50.8 | 44.5 | 27.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 48.5 | 24.9 | 49.3 | 46.5 | 52.4 | 41.1 | 42.2 | - | - | - | - | - |
| Accrued Expenses | 971.6 | 1,009.3 | 805.8 | 987.3 | 674.1 | 554.3 | 410.6 | 261.8 | 275.1 | 148.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,286.9 | 1,243.5 | 1,134.1 | 1,215.6 | 851.8 | 667.3 | 499.7 | 292.7 | 346.3 | 156.7 | - | - |
| 575.1 |
| 546.3 |
| 386.3 |
| 325.5 |
| 287.3 |
| 303.2 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 61.8 | 59.2 | 123.8 | 104.5 | 315.8 | 64.5 | 57.4 | 110.4 | 83.0 | 47.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,396.3 | 5,485.6 | 5,553.6 | 5,448.8 | 3,746.1 | 2,694.3 | 1,752.0 | 403.1 | 429.2 | 203.9 | - | - |
| 14,613.4 |
| 13,309.8 |
| 12,069.1 |
| 10,200.1 |
| 9,205.3 |
| 8,220.4 |
| 7,634.8 |
| 2,728.8 |
| - |
| - |
| Retained Earnings | (13,946.8) | (12,735.5) | (11,726.5) | (10,214.7) | (8,284.5) | (7,891.5) | (6,945.9) | (5,912.6) | (4,656.7) | (1,207.9) | - | - |
| Accumulated Other Comprehensive Income | 26.7 | 2.7 | 7.1 | (14.0) | 5.5 | 21.4 | 0.6 | 3.1 | 14.2 | (2.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,281.5 | 2,450.8 | 2,414.1 | 2,580.7 | 3,790.2 | 2,330.0 | 2,259.9 | 2,311.0 | 2,992.3 | 1,518.9 | 764.1 | - |
| Total Equity | 2,281.5 | 2,450.8 | 2,414.1 | 2,580.7 | 3,790.2 | 2,330.0 | 2,259.9 | 2,311.0 | 2,992.3 | 1,518.9 | 764.1 | - |
| 205.3 |
| (196.6) |
| (1,439.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 3,298.0 | 3,663.2 | 3,841.7 | 4,041.0 | 4,002.2 | 2,670.6 | 2,144.3 | 1,383.2 | 2,020.5 | 1,023.2 | - | - |
| Book Value | 2,281.5 | 2,450.8 | 2,414.1 | 2,580.7 | 3,790.2 | 2,330.0 | 2,259.9 | 2,311.0 | 2,992.3 | 1,518.9 | 764.1 | - |
| Tangible Book Value | 494.1 | 674.6 | 576.0 | 730.1 | 1,924.1 | 1,284.8 | 1,406.6 | 1,552.6 | 2,186.0 | 1,123.8 | 630.2 | - |
| 2,298.1 |
| 2,412.4 |
| 1,993.8 |
| 1,972.4 |
| 2,052.0 |
| 967.5 |
| 545.6 |
| 824.1 |
| 1,251.7 |
| 901.3 |
| 520.3 |
| 728.8 |
| 335.7 |
| 245.6 |
| 387.1 |
| 350.4 |
| 393.2 |
| 466.3 |
| 334.1 |
| 317.6 |
| 501.7 |
| 1,427.1 |
| 150.1 |
| 203.5 |
| 588.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,761.0 | 1,910.1 | 2,040.1 | 1,967.1 | 2,295.7 | 2,329.7 | 2,227.2 | 2,020.7 | 1,850.6 | 1,763.7 | 2,414.1 | 2,460.6 | 2,524.9 | 2,516.0 | 2,510.1 | 2,574.4 | 2,588.6 | 1,699.1 | 1,509.5 | 1,415.4 | 1,589.2 | 1,991.9 | 1,900.9 | 1,577.8 | 1,180.5 | 1,592.5 | 1,531.9 | 849.1 | 963.1 | 891.9 | 1,064.0 | 1,176.8 | 1,355.0 | 1,709.0 | 1,980.5 | 2,295.9 | 1,815.4 | 837.2 | - | - |
| Cash And Short Term Investments | 2,822.9 | 2,940.6 | 2,993.4 | 2,893.0 | 3,206.9 | 3,376.3 | 3,192.1 | 3,081.3 | 2,911.0 | 3,544.1 | 3,613.5 | 3,689.3 | 4,103.4 | 3,939.1 | 4,429.0 | 4,872.5 | 5,001.0 | 3,692.9 | 3,481.8 | 3,467.3 | 2,556.7 | 2,537.5 | 2,725.0 | 2,829.6 | 2,081.9 | 2,112.8 | 2,260.7 | 1,184.8 | 1,208.7 | 1,279.1 | 1,414.4 | 1,570.0 | 1,821.4 | 2,043.0 | 2,298.1 | 2,797.6 | 3,242.6 | 987.4 | 203.5 | 588.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,187.2 | 1,372.2 | 1,248.0 | 1,164.9 | 1,157.6 | 1,348.5 | 1,195.7 | 1,141.8 | 1,108.4 | 1,278.2 | 1,116.5 | 996.1 | 892.5 | 1,183.1 | 992.7 | 1,015.6 | 941.7 | 1,068.9 | 913.5 | 797.1 | 612.8 | 744.3 | 529.9 | 379.0 | 394.1 | 492.2 | 374.1 | 313.5 | 282.4 | 355.0 | 261.8 | 244.8 | 231.4 | 279.5 | 195.0 | 171.5 | 147.7 | 162.7 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 269.4 | 272.1 | 235.1 | 226.3 | 212.5 | 182.0 | 200.9 | 198.1 | 167.4 | 153.6 | 144.3 | 154.2 | 147.0 | 134.4 | 116.0 | 127.2 | 117.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,279.5 | 4,584.9 | 4,476.5 | 4,284.2 | 4,577.0 | 4,906.8 | 4,588.7 | 4,421.2 | 4,186.8 | 4,975.8 | 4,874.3 | 4,839.5 | 5,142.9 | 5,256.6 | 5,537.7 | 6,015.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 580.8 | 578.1 | 557.4 | 544.2 | 501.4 | 489.1 | 466.4 | 444.5 | 426.4 | 410.3 | 377.3 | 330.0 | 303.0 | 271.8 | 240.8 | 232.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,753.8 | 1,720.8 | 1,720.6 | 1,720.8 | 1,691.9 | 1,689.8 | 1,693.9 | 1,691.3 | 1,691.5 | 1,691.8 | 1,691.5 | 1,692.1 | 1,649.1 | 1,646.1 | 1,632.8 | 1,634.1 | 1,645.3 | 1,588.5 | ||||||||||||||||||||||
| Intangible Assets | 93.9 | 66.6 | 77.3 | 88.8 | 74.8 | 86.4 | 98.9 | 112.8 | 127.7 | 146.3 | 183.9 | 202.7 | 186.7 | 204.5 | 229.1 | 234.3 | 292.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 563.8 | 506.2 | 520.2 | 534.1 | 528.3 | 530.4 | 517.0 | 521.1 | 511.1 | 516.9 | 344.7 | 349.0 | 355.1 | 371.0 | 383.0 | 416.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 229.8 | 221.3 | 226.0 | 226.9 | 215.8 | 233.9 | 226.5 | 229.1 | 224.0 | 226.6 | 251.2 | 253.0 | 251.6 | 279.6 | 261.8 | 258.6 | 307.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,501.6 | 7,677.8 | 7,578.0 | 7,399.0 | 7,589.2 | 7,936.3 | 7,591.4 | 7,420.0 | 7,167.4 | 7,967.8 | 7,722.9 | 7,666.2 | 7,888.4 | 8,029.5 | 8,285.2 | 8,790.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 238.3 | 219.8 | 153.7 | 116.9 | 209.4 | 173.2 | 157.5 | 179.6 | 246.2 | 279.0 | 128.5 | 163.6 | 141.8 | 181.8 | 188.6 | 184.1 | 180.4 | 125.3 | 91.8 | 79.1 | 126.1 | 71.9 | 62.0 | 58.6 | 54.1 | 46.9 | 56.6 | 51.9 | 31.8 | 30.9 | 20.2 | 22.6 | 28.6 | 71.2 | 15.2 | 17.8 | 13.8 | 8.4 | - | - |
| Short Term Debt | 47.0 | 47.0 | 47.0 | 0.0 | 36.2 | 36.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 169.4 | 145.2 | 152.8 | 140.2 | 132.0 | 112.8 | 122.6 | 108.5 | 98.4 | 93.7 | 75.2 | - | - | 50.8 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 33.3 | 48.5 | 43.5 | 32.2 | 22.5 | 24.9 | 21.3 | 21.3 | 36.6 | 49.3 | 62.1 | 57.9 | 50.8 | 46.5 | 57.9 | 49.0 | ||||||||||||||||||||||||
| Accrued Expenses | 895.4 | 971.6 | 976.5 | 954.0 | 796.3 | 1,009.3 | 921.4 | 875.1 | 829.6 | 805.8 | 818.9 | 716.2 | 898.9 | 987.3 | 893.4 | 830.8 | 610.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,214.0 | 1,286.9 | 1,220.6 | 1,103.0 | 1,064.4 | 1,243.5 | 1,136.4 | 1,112.2 | 1,112.4 | 1,134.1 | 1,009.6 | 937.7 | 1,091.5 | 1,215.6 | 1,139.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,488.7 | 3,489.9 | 3,490.9 | 3,576.0 | 3,576.7 | 3,607.7 | 3,641.3 | 3,638.7 | 3,301.5 | 3,749.4 | 3,747.7 | 3,746.0 | 3,744.2 | 3,742.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 632.5 | 557.8 | 572.2 | 583.9 | 575.4 | 575.1 | 577.9 | 579.9 | 553.7 | 546.3 | 346.5 | 356.9 | 368.5 | 386.3 | 384.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 82.0 | 61.8 | 66.8 | 66.8 | 61.3 | 59.2 | 61.9 | 58.7 | 68.4 | 123.8 | 126.1 | 120.7 | 105.7 | 104.5 | 119.7 | 127.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,417.3 | 5,396.3 | 5,350.6 | 5,329.6 | 5,277.9 | 5,485.6 | 5,381.3 | 5,353.3 | 5,036.1 | 5,553.6 | 5,229.9 | 5,161.3 | 5,310.0 | 5,448.8 | 5,384.9 | 5,347.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 16,887.6 | 16,637.3 | 16,383.6 | 16,127.3 | 15,879.4 | 15,644.1 | 15,391.3 | 15,126.2 | 14,873.3 | 14,613.4 | 14,287.7 | 13,934.2 | 13,620.3 | 13,309.8 | 12,859.7 | 12,529.7 | ||||||||||||||||||||||||
| Retained Earnings | (14,386.3) | (13,946.8) | (13,741.7) | (13,638.2) | (13,132.1) | (12,735.5) | (12,744.6) | (12,591.3) | (12,266.7) | (11,726.5) | (11,288.9) | (10,920.6) | (10,543.3) | (10,214.7) | (9,425.7) | (9,066.2) | (8,644.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 14.7 | 26.7 | 26.0 | 24.8 | 12.6 | 2.7 | 28.8 | 2.8 | 0.8 | 7.1 | (17.8) | (16.2) | (1.7) | (14.0) | (33.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,084.3 | 2,281.5 | 2,227.4 | 2,069.4 | 2,311.3 | 2,450.8 | 2,210.1 | 2,066.7 | 2,131.3 | 0.0 | 2,493.0 | 2,505.0 | 2,578.4 | 2,580.7 | 2,900.3 | 3,443.8 | ||||||||||||||||||||||||
| Total Equity | 2,084.3 | 2,281.5 | 2,227.4 | 2,069.4 | 2,311.3 | 2,450.8 | 2,210.1 | 2,066.7 | 2,131.3 | 0.0 | 2,493.0 | 2,505.0 | 2,578.4 | 2,580.7 | 2,900.3 | 3,443.8 | 3,563.0 | 3,790.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,535.7 | 3,536.8 | 3,537.9 | 3,576.0 | 3,612.9 | 3,643.9 | 3,641.3 | 3,638.7 | 3,301.5 | 3,749.4 | 3,747.7 | 3,746.0 | 3,744.2 | 3,742.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 712.9 | 596.3 | 544.5 | 682.9 | 406.0 | 267.7 | 449.2 | 557.5 | 390.5 | 205.3 | 134.2 | 56.7 | (359.2) | (196.6) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 3,065.5 | 3,298.0 | 3,255.8 | 3,181.2 | 3,512.6 | 3,663.2 | 3,452.4 | 3,309.0 | 3,074.3 | 3,841.7 | 3,864.7 | 3,901.9 | 4,051.4 | 4,041.0 | 4,397.7 | 4,951.3 | 5,217.0 | |||||||||||||||||||||||
| Book Value | 2,084.3 | 2,281.5 | 2,227.4 | 2,069.4 | 2,311.3 | 2,450.8 | 2,210.1 | 2,066.7 | 2,131.3 | 0.0 | 2,493.0 | 2,505.0 | 2,578.4 | 2,580.7 | 2,900.3 | 3,443.8 | 3,563.0 | 3,790.2 | ||||||||||||||||||||||
| Tangible Book Value | 236.6 | 494.1 | 429.5 | 259.7 | 544.6 | 674.6 | 417.2 | 262.6 | 312.2 | (1,838.1) | 617.6 | 610.2 | 742.6 | 730.1 | 1,038.3 | 1,575.4 | 1,625.4 | |||||||||||||||||||||||
| 92.2 |
| 76.7 |
| 72.5 |
| 69.2 |
| 56.1 |
| 60.8 |
| 49.7 |
| 51.9 |
| 39.0 |
| 42.2 |
| 41.5 |
| 41.7 |
| 41.9 |
| 48.9 |
| 54.0 |
| 58.5 |
| 44.3 |
| 54.7 |
| 77.8 |
| 73.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,059.8 |
| 4,854.0 |
| 4,472.0 |
| 4,337.0 |
| 3,238.7 |
| 3,338.0 |
| 3,315.7 |
| 3,258.3 |
| 2,527.9 |
| 2,644.0 |
| 2,677.1 |
| 1,539.8 |
| 1,532.8 |
| 1,675.9 |
| 1,725.1 |
| 1,868.9 |
| 2,111.2 |
| 2,366.8 |
| 2,547.7 |
| 3,046.9 |
| 3,463.2 |
| 1,180.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.4 |
| 202.6 |
| 189.9 |
| 183.2 |
| 177.1 |
| 178.7 |
| 175.2 |
| 175.1 |
| 173.8 |
| 173.7 |
| 177.1 |
| 185.4 |
| 195.3 |
| 212.6 |
| 216.6 |
| 214.2 |
| 191.0 |
| 166.8 |
| 143.1 |
| 128.0 |
| 116.1 |
| 100.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,484.1 |
| 1,453.8 |
| 1,025.7 |
| 939.3 |
| 816.1 |
| 775.2 |
| 756.4 |
| 761.2 |
| 621.8 |
| 628.5 |
| 629.6 |
| 632.4 |
| 634.2 |
| 635.5 |
| 645.7 |
| 639.9 |
| 612.8 |
| 502.8 |
| 332.2 |
| 319.1 |
| - |
| - |
| 277.7 |
| 261.1 |
| 264.2 |
| 132.5 |
| 105.9 |
| 91.8 |
| 87.3 |
| 83.9 |
| 92.1 |
| 72.4 |
| 79.8 |
| 115.4 |
| 126.1 |
| 136.5 |
| 147.2 |
| 156.5 |
| 166.5 |
| 164.6 |
| 136.0 |
| 79.8 |
| 76.0 |
| - |
| - |
| 426.0 |
| 322.3 |
| 291.2 |
| 295.3 |
| 269.0 |
| 269.7 |
| 269.1 |
| 259.6 |
| 267.5 |
| 275.4 |
| 250.2 |
| 271.7 |
| 284.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.3 |
| 412.8 |
| 287.4 |
| 215.8 |
| 192.6 |
| 149.8 |
| 148.5 |
| 89.1 |
| 65.6 |
| 65.9 |
| 70.8 |
| 68.1 |
| 67.2 |
| 71.4 |
| 85.0 |
| 77.5 |
| 81.7 |
| 74.1 |
| 61.7 |
| 50.5 |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,944.9 |
| 7,536.3 |
| 7,111.2 |
| 6,820.8 |
| 5,058.8 |
| 5,024.2 |
| 4,817.8 |
| 4,704.0 |
| 3,898.5 |
| 4,011.9 |
| 3,864.4 |
| 2,776.0 |
| 2,825.7 |
| 2,714.1 |
| 2,783.8 |
| 2,950.7 |
| 3,182.0 |
| 3,421.6 |
| 3,542.4 |
| 3,875.5 |
| 4,041.8 |
| 1,722.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.7 |
| 52.4 |
| 56.2 |
| 54.1 |
| 44.9 |
| 41.1 |
| 41.0 |
| 42.8 |
| 40.2 |
| 42.2 |
| 49.7 |
| 47.1 |
| 46.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 674.1 |
| 660.5 |
| 614.9 |
| 580.9 |
| 554.3 |
| 507.1 |
| 442.2 |
| 428.9 |
| 410.6 |
| 262.8 |
| 240.9 |
| 245.0 |
| 261.8 |
| 265.3 |
| 256.7 |
| 272.8 |
| 275.1 |
| 281.0 |
| 240.5 |
| 228.4 |
| 148.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,064.0 |
| 842.8 |
| 851.8 |
| 808.5 |
| 748.1 |
| 751.9 |
| 667.3 |
| 610.1 |
| 543.6 |
| 523.2 |
| 499.7 |
| 369.1 |
| 339.9 |
| 322.9 |
| 292.7 |
| 285.5 |
| 279.3 |
| 301.4 |
| 346.3 |
| 296.2 |
| 258.3 |
| 242.3 |
| 156.7 |
| - |
| - |
| 416.5 |
| 426.8 |
| 325.5 |
| 292.5 |
| 301.6 |
| 281.8 |
| 287.3 |
| 287.1 |
| 278.1 |
| 289.8 |
| 303.2 |
| 284.8 |
| 311.7 |
| 329.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.4 |
| 315.8 |
| 318.0 |
| 312.3 |
| 73.6 |
| 64.5 |
| 71.5 |
| 61.9 |
| 57.3 |
| 57.4 |
| 5.7 |
| 7.7 |
| 7.7 |
| 110.4 |
| 114.2 |
| 87.3 |
| 88.8 |
| 83.0 |
| 70.9 |
| 76.3 |
| 64.0 |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,381.9 |
| 3,746.1 |
| 3,671.0 |
| 3,912.8 |
| 3,352.6 |
| 2,694.3 |
| 2,619.0 |
| 2,509.4 |
| 1,773.6 |
| 1,752.0 |
| 1,540.0 |
| 659.3 |
| 659.9 |
| 403.1 |
| 399.7 |
| 366.6 |
| 390.2 |
| 429.2 |
| 367.1 |
| 334.6 |
| 306.3 |
| 203.9 |
| - |
| - |
| 12,211.1 |
| 12,069.1 |
| 11,737.3 |
| 11,129.2 |
| 9,777.6 |
| 10,200.1 |
| 9,968.7 |
| 9,773.9 |
| 9,380.4 |
| 9,205.3 |
| 9,036.8 |
| 8,592.4 |
| 8,388.6 |
| 8,220.4 |
| 8,098.5 |
| 7,971.6 |
| 7,813.3 |
| 7,634.8 |
| 7,470.3 |
| 7,400.8 |
| 7,157.6 |
| 2,728.8 |
| - |
| - |
| (8,284.5) |
| (8,307.0) |
| (8,235.1) |
| (8,083.4) |
| (7,891.5) |
| (7,778.4) |
| (7,578.6) |
| (7,252.6) |
| (6,945.9) |
| (6,705.2) |
| (6,477.9) |
| (6,222.7) |
| (5,912.6) |
| (5,720.9) |
| (5,395.8) |
| (5,042.5) |
| (4,656.7) |
| (4,306.7) |
| (3,863.5) |
| (3,420.4) |
| (1,207.9) |
| - |
| - |
| (19.8) |
| (4.0) |
| 5.5 |
| 9.8 |
| 13.8 |
| 11.9 |
| 21.4 |
| 8.5 |
| (0.6) |
| (2.9) |
| 0.6 |
| (7.2) |
| 2.1 |
| (0.1) |
| 3.1 |
| 6.5 |
| 8.2 |
| 21.0 |
| 14.2 |
| 11.7 |
| 3.6 |
| (1.6) |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,563.0 |
| 3,790.2 |
| 3,440.1 |
| 2,908.0 |
| 1,706.2 |
| 2,330.0 |
| 2,198.8 |
| 2,194.7 |
| 2,124.9 |
| 2,259.9 |
| 2,324.4 |
| 2,116.7 |
| 2,165.9 |
| 2,311.0 |
| 2,384.1 |
| 2,584.1 |
| 2,791.8 |
| 2,992.3 |
| 3,175.3 |
| 3,540.9 |
| 3,735.5 |
| 1,518.9 |
| - |
| - |
| 3,440.1 |
| 2,908.0 |
| 1,706.2 |
| 2,330.0 |
| 2,198.8 |
| 2,194.7 |
| 2,124.9 |
| 2,259.9 |
| 2,324.4 |
| 2,116.7 |
| 2,165.9 |
| 2,311.0 |
| 2,384.1 |
| 2,584.1 |
| 2,791.8 |
| 2,992.3 |
| 3,175.3 |
| 3,540.9 |
| 3,735.5 |
| 1,518.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,002.2 |
| 3,663.5 |
| 3,588.8 |
| 2,486.8 |
| 2,670.6 |
| 2,705.6 |
| 2,714.7 |
| 2,004.7 |
| 2,144.3 |
| 2,308.0 |
| 1,199.8 |
| 1,209.9 |
| 1,383.2 |
| 1,439.6 |
| 1,589.5 |
| 1,809.9 |
| 2,020.5 |
| 2,251.6 |
| 2,788.6 |
| 3,220.9 |
| 1,023.2 |
| - |
| - |
| 3,440.1 |
| 2,908.0 |
| 1,706.2 |
| 2,330.0 |
| 2,198.8 |
| 2,194.7 |
| 2,124.9 |
| 2,259.9 |
| 2,324.4 |
| 2,116.7 |
| 2,165.9 |
| 2,311.0 |
| 2,384.1 |
| 2,584.1 |
| 2,791.8 |
| 2,992.3 |
| 3,175.3 |
| 3,540.9 |
| 3,735.5 |
| 1,518.9 |
| - |
| - |
| 1,924.1 |
| 1,694.9 |
| 1,190.1 |
| 548.0 |
| 1,284.8 |
| 1,290.9 |
| 1,332.2 |
| 1,284.6 |
| 1,406.6 |
| 1,630.3 |
| 1,408.4 |
| 1,420.9 |
| 1,552.6 |
| 1,613.4 |
| 1,801.4 |
| 1,989.6 |
| 2,186.0 |
| 2,397.8 |
| 2,902.1 |
| 3,323.5 |
| 1,123.8 |
| - |
| - |