| (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 | Q4 FY 19 | Q3 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 542.0 | 682.3 | 734.8 | 969.2 | 467.1 | 421.3 | 584.0 | 755.1 | 672.6 | 655.9 | 677.9 | 675.1 | 634.8 | 651.8 | 632.8 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 682.3 | 421.3 | 655.9 | 651.8 | 1,479.5 | 933.9 | 253.7 | 487.2 | 115.3 | 305.7 | 108.8 | 32.6 | 54.7 |
| Restricted Cash | 0.2 | 0.0 | 0.0 | 4.3 | 1.5 | 0.0 | 0.0 | 18.1 | 5.5 | 8.6 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 682.3 | 421.3 | 655.9 | 651.8 | 1,479.5 | 933.9 | 253.7 | 487.2 | 115.3 | 305.7 | 108.8 | 32.6 | 54.7 |
| Receivables | |||||||||||||
| Accounts Receivable | 636.7 | 588.5 | 562.8 | 547.5 | 388.2 | 251.2 | 154.1 | 97.7 | 43.1 | 26.2 | 19.1 | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 469.7 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 222.4 | 108.3 | 76.7 | 51.0 | 20.4 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 85.1 | 100.2 | 119.6 | 124.6 | 93.3 | 60.0 | 39.1 | 18.5 | 11.1 | 4.2 | 2.3 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 992.3 | 990.6 | 989.0 | 987.4 | 985.9 | 302.1 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 992.3 | 990.6 | 989.0 | 987.4 | 985.9 | 302.1 | - | - | - | - | - | - | - |
| Net debt | 310.0 | ||||||||||||
| 798.6 |
| 1,617.0 |
| 1,479.5 |
| 1,497.5 |
| 1,799.6 |
| 2,331.8 |
| 933.9 |
| 1,127.1 |
| - |
| 330.6 |
| 487.2 |
| 469.1 |
| 493.5 |
| 117.7 |
| 115.3 |
| 91.9 |
| 92.2 |
| 118.4 |
| 305.7 |
| 252.2 |
| 261.4 |
| 103.3 |
| 108.8 |
| 116.0 |
| 121.8 |
| Restricted Cash | - | - | 0.0 | 0.0 | - | - | 7.6 | 7.6 | 0.0 | - | 0.0 | 0.0 | 3.9 | - | 4.4 | 2.2 | 2.0 | - | 2.7 | 2.6 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | 7.4 | 7.4 | - | 8.6 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 542.0 | 682.3 | 734.8 | 969.2 | 467.1 | 421.3 | 584.0 | 755.1 | 672.6 | 655.9 | 677.9 | 675.1 | 634.8 | 651.8 | 632.8 | 798.6 | 1,617.0 | 1,479.5 | 1,497.5 | 1,799.6 | 2,331.8 | 933.9 | 1,127.1 | - | 330.6 | 487.2 | 469.1 | 493.5 | 117.7 | 115.3 | 91.9 | 92.2 | 118.4 | 305.7 | 252.2 | 261.4 | 103.3 | 108.8 | 116.0 | 121.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 710.5 | 636.7 | 613.1 | 588.0 | 577.6 | 588.5 | 550.9 | 537.3 | 540.9 | 562.8 | 557.2 | 599.8 | 575.7 | 547.5 | 487.8 | 471.9 | 406.7 | 388.2 | 345.8 | 301.5 | 257.9 | 251.2 | 203.8 | - | 131.2 | 97.7 | 80.2 | 67.6 | 57.3 | 43.1 | 37.3 | 37.3 | 30.0 | 26.2 | 29.4 | 23.0 | - | 19.1 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 390.0 | 469.7 | 405.3 | 401.1 | 442.2 | 474.4 | 299.2 | 310.3 | 310.1 | 329.2 | 327.0 | 315.1 | 335.6 | 281.5 | 266.0 | 240.2 | 201.1 | |||||||||||||||||||||||
| Other Current Assets | 112.5 | 162.4 | 124.7 | 138.7 | 120.8 | 140.4 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,446.8 | 3,576.7 | 3,477.3 | 3,531.6 | 3,467.9 | 3,447.3 | 3,548.3 | 3,963.7 | 4,677.6 | 4,904.0 | 4,741.6 | 4,664.5 | 4,856.5 | 4,984.1 | 4,962.3 | 5,104.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 188.8 | 108.3 | 98.7 | 91.4 | 84.0 | 76.7 | 70.4 | 63.4 | 57.2 | 51.0 | 37.1 | 29.9 | - | 20.4 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 275.1 | 301.6 | 413.0 | 439.0 | 464.6 | 485.8 | 515.0 | 541.1 | 568.1 | 593.6 | 623.1 | 656.9 | 684.1 | 699.9 | 732.5 | 750.0 | - | |||||||||||||||||||||||
| Goodwill | 5,292.5 | 5,291.8 | 5,243.3 | 5,243.3 | 5,243.3 | 5,243.3 | 5,243.3 | 5,243.3 | 5,243.3 | 5,243.3 | 5,243.3 | 5,243.3 | 5,284.4 | 5,284.2 | 5,284.6 | 5,285.6 | 5,286.7 | 5,263.2 | ||||||||||||||||||||||
| Intangible Assets | 125.4 | 142.1 | 157.4 | 184.3 | 211.3 | 238.5 | 265.8 | 293.3 | 321.5 | 350.5 | 678.7 | 727.6 | 797.7 | 849.9 | 901.2 | 953.5 | 1,006.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 29.6 | 39.0 | 46.9 | 53.2 | 48.9 | 53.4 | 58.5 | 63.9 | 68.9 | 74.0 | 79.1 | 86.2 | 103.5 | 121.3 | 127.6 | 213.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 226.1 | 242.7 | 198.7 | 219.0 | 195.2 | 206.1 | 211.7 | 203.8 | 208.6 | 234.8 | 269.7 | 290.6 | 318.5 | 360.9 | 340.7 | 297.5 | 281.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,576.8 | 9,770.9 | 9,712.3 | 9,848.3 | 9,814.7 | 9,865.5 | 10,037.3 | 10,507.7 | 11,289.3 | 11,609.7 | 11,857.7 | 11,904.5 | 12,298.9 | 12,564.3 | 12,612.7 | 12,869.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 91.7 | 85.1 | 40.3 | 76.2 | 107.7 | 100.2 | 71.3 | 61.8 | 82.2 | 119.6 | 104.4 | 93.5 | 121.2 | 124.6 | 103.2 | 102.0 | 93.4 | 93.3 | 76.3 | 106.0 | 66.5 | 60.0 | 39.9 | - | 25.9 | 18.5 | 12.8 | 23.8 | 17.9 | 11.1 | 7.1 | 4.3 | 6.2 | 4.2 | 6.2 | 8.7 | - | 2.3 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 159.6 | 158.7 | 159.2 | 148.0 | 154.0 | 155.7 | 138.8 | 138.7 | 142.4 | 144.5 | 146.0 | 139.4 | 136.5 | 139.1 | 135.6 | 137.7 | 139.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 32.1 | 35.1 | 35.0 | 34.3 | 31.9 | 33.7 | 38.3 | 43.5 | 47.9 | 49.9 | 51.9 | 53.1 | 54.9 | 54.2 | 52.5 | 50.7 | ||||||||||||||||||||||||
| Accrued Expenses | 77.8 | 95.8 | 67.9 | 72.2 | 56.7 | 76.7 | 63.7 | 69.3 | 51.7 | 77.6 | 67.7 | 83.0 | 60.2 | 79.7 | 76.4 | 86.5 | 84.3 | 78.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 740.3 | 887.0 | 742.3 | 720.1 | 725.9 | 820.2 | 700.7 | 711.5 | 714.6 | 738.3 | 726.1 | 759.8 | 788.4 | 808.2 | 864.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 992.7 | 992.3 | 991.9 | 991.4 | 991.0 | 990.6 | 990.2 | 989.8 | 989.4 | 989.0 | 988.6 | 988.2 | 987.8 | 987.4 | 987.0 | 986.6 | 986.2 | 985.9 | 985.5 | 985.2 | 1,218.0 | 302.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 43.3 | 54.2 | 68.0 | 76.8 | 78.0 | 85.9 | 94.8 | 102.6 | 110.3 | 120.8 | 133.9 | 146.3 | 162.1 | 164.6 | 176.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.4 | 15.9 | 14.9 | 16.1 | 15.4 | 15.8 | 22.7 | 19.4 | 20.4 | 29.1 | 18.3 | 19.2 | 23.9 | 23.9 | 29.4 | 37.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,792.7 | 1,949.3 | 1,817.0 | 1,804.4 | 1,810.4 | 1,912.5 | 1,808.4 | 1,828.2 | 1,841.6 | 1,877.2 | 1,878.4 | 1,927.9 | 1,980.0 | 2,005.3 | 2,081.8 | 2,027.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (8,506.3) | (8,342.5) | (8,098.6) | (7,786.1) | (7,631.8) | (7,522.0) | (7,094.9) | (6,446.8) | (5,508.3) | (5,066.0) | (4,579.0) | (4,382.3) | (3,843.0) | (3,375.8) | (3,146.4) | (2,664.1) | (2,341.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.3) | 15.7 | 22.6 | 24.7 | 10.4 | (1.3) | 24.4 | (10.7) | (4.9) | 0.6 | (52.7) | (60.3) | (71.9) | (121.2) | (165.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,784.1 | 7,821.5 | 7,895.3 | 8,043.9 | 8,004.3 | 7,953.0 | 8,228.9 | 8,679.5 | 9,447.7 | 9,732.6 | 9,979.4 | 9,976.6 | 10,318.9 | 10,559.0 | 10,530.9 | 10,842.0 | ||||||||||||||||||||||||
| Total Equity | 7,784.1 | 7,821.5 | 7,895.3 | 8,043.9 | 8,004.3 | 7,953.0 | 8,228.9 | 8,679.5 | 9,447.7 | 9,732.6 | 9,979.4 | 9,976.6 | 10,318.9 | 10,559.0 | 10,530.9 | 10,842.0 | 10,917.4 | 11,031.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 992.7 | 992.3 | 991.9 | 991.4 | 991.0 | 990.6 | 990.2 | 989.8 | 989.4 | 989.0 | 988.6 | 988.2 | 987.8 | 987.4 | 987.0 | 986.6 | 986.2 | 985.9 | 985.5 | 985.2 | 1,218.0 | 302.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 450.7 | 310.0 | 257.0 | 22.2 | 523.9 | 569.3 | 406.2 | 234.7 | 316.8 | 333.0 | 310.6 | 313.1 | 352.9 | 335.6 | 354.2 | 188.0 | (630.8) | (493.5) | ||||||||||||||||||||||
| Working Capital | 2,706.5 | 2,689.7 | 2,735.0 | 2,811.6 | 2,741.9 | 2,627.1 | 2,847.6 | 3,252.2 | 3,963.0 | 4,165.7 | 4,015.5 | 3,904.7 | 4,068.1 | 4,175.9 | 4,098.1 | 4,309.1 | 5,111.4 | |||||||||||||||||||||||
| Book Value | 7,784.1 | 7,821.5 | 7,895.3 | 8,043.9 | 8,004.3 | 7,953.0 | 8,228.9 | 8,679.5 | 9,447.7 | 9,732.6 | 9,979.4 | 9,976.6 | 10,318.9 | 10,559.0 | 10,530.9 | 10,842.0 | 10,917.4 | 11,031.5 | ||||||||||||||||||||||
| Tangible Book Value | 2,366.2 | 2,387.7 | 2,494.7 | 2,616.4 | 2,549.7 | 2,471.2 | 2,719.8 | 3,142.9 | 3,883.0 | 4,138.8 | 4,057.4 | 4,005.6 | 4,236.8 | 4,425.0 | 4,345.1 | 4,602.9 | 4,624.1 | |||||||||||||||||||||||
| 474.4 |
| 329.2 |
| 281.5 |
| 186.1 |
| 81.4 |
| 54.6 |
| 26.9 |
| 19.3 |
| 21.5 |
| 8.5 |
| - |
| - |
| Other Current Assets | 162.4 | 140.4 | 132.4 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,576.7 | 3,447.3 | 4,904.0 | 4,984.1 | 5,932.2 | 3,372.3 | 2,061.3 | 872.9 | 353.3 | 353.4 | 136.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.1 |
| 44.7 |
| 26.2 |
| 13.4 |
| 6.4 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 141.3 | 63.5 | 50.5 | 37.6 | 14.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 301.6 | 485.8 | 593.6 | 699.9 | 0.0 | - | - | - | - | - | - | - | - |
| Goodwill | 5,291.8 | 5,243.3 | 5,243.3 | 5,284.2 | 5,263.2 | 4,595.4 | 2,296.8 | 38.2 | 17.9 | 3.6 | 3.2 | - | - |
| Intangible Assets | 142.1 | 238.5 | 350.5 | 849.9 | 1,050.0 | 966.6 | 460.8 | 27.6 | 20.1 | 10.3 | 2.3 | - | - |
| Operating Lease Right Of Use Assets | 39.0 | 53.4 | 74.0 | 121.3 | 234.6 | 258.6 | 156.7 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 242.7 | 206.1 | 234.8 | 360.9 | 263.3 | 111.3 | 33.6 | 8.4 | 2.6 | 0.5 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,770.9 | 9,865.5 | 11,609.7 | 12,564.3 | 12,998.6 | 9,487.4 | 5,150.5 | 1,028.7 | 449.8 | 412.7 | 157.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 158.7 | 155.7 | 144.5 | 139.1 | 140.4 | 87.0 | 26.4 | 23.0 | 13.8 | 10.2 | 6.1 | - | - |
| Operating Lease Liabilities Current | 35.1 | 33.7 | 49.9 | 54.2 | 52.3 | 48.3 | 27.2 | - | - | - | - | - | - |
| Accrued Expenses | 95.8 | 76.7 | 77.6 | 79.7 | 78.8 | 54.7 | 20.5 | 9.9 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | 25.6 | 27.0 | 22.6 | - | - | - | - | - |
| Total Current Liabilities | 887.0 | 820.2 | 738.3 | 808.2 | 703.6 | 448.3 | 247.2 | 137.8 | 78.5 | 73.7 | 40.4 | - | - |
| 54.2 |
| 85.9 |
| 120.8 |
| 164.6 |
| 211.3 |
| 229.9 |
| 139.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 13.7 | 7.5 | 5.2 | 2.5 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.9 | 15.8 | 29.1 | 23.9 | 41.3 | 36.6 | 17.7 | 18.2 | 11.4 | 9.5 | 0.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | 11.4 | 9.5 | - | - | - |
| Total Liabilities | 1,949.3 | 1,912.5 | 1,877.2 | 2,005.3 | 1,967.1 | 1,034.8 | 871.1 | 590.5 | 89.9 | 83.2 | 40.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (8,342.5) | (7,522.0) | (5,066.0) | (3,375.8) | (2,119.7) | (1,169.8) | (678.8) | (371.7) | (250.4) | (186.7) | (145.4) | - | - |
| Accumulated Other Comprehensive Income | 15.7 | (1.3) | 0.6 | (121.2) | (18.1) | 9.0 | 5.1 | 1.3 | 2.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,821.5 | 7,953.0 | 9,732.6 | 10,559.0 | 11,031.5 | 8,452.7 | 4,279.4 | 438.2 | 359.8 | 329.4 | 116.6 | 31.2 | 52.9 |
| Total Equity | 7,821.5 | 7,953.0 | 9,732.6 | 10,559.0 | 11,031.5 | 8,452.7 | 4,279.4 | 438.2 | 359.8 | 329.4 | 116.6 | 31.2 | 52.9 |
| 569.3 |
| 333.0 |
| 335.6 |
| (493.5) |
| (631.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 2,689.7 | 2,627.1 | 4,165.7 | 4,175.9 | 5,228.7 | 2,924.0 | 1,814.1 | 735.1 | 274.7 | 279.7 | 96.0 | - | - |
| Book Value | 7,821.5 | 7,953.0 | 9,732.6 | 10,559.0 | 11,031.5 | 8,452.7 | 4,279.4 | 438.2 | 359.8 | 329.4 | 116.6 | 31.2 | 52.9 |
| Tangible Book Value | 2,387.7 | 2,471.2 | 4,138.8 | 4,425.0 | 4,718.3 | 2,890.7 | 1,521.8 | 372.5 | 321.9 | 315.6 | 111.2 | - | - |
| 186.1 |
| 165.8 |
| 147.0 |
| 129.1 |
| 81.4 |
| 66.5 |
| - |
| 55.5 |
| 26.9 |
| 25.2 |
| 21.8 |
| 16.8 |
| 19.3 |
| 26.4 |
| 19.1 |
| 23.2 |
| 21.5 |
| 18.3 |
| 16.8 |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,831.2 |
| 5,932.2 |
| 5,905.8 |
| 6,373.7 |
| 6,094.0 |
| 3,372.3 |
| 3,569.0 |
| - |
| 2,068.4 |
| 872.9 |
| 850.7 |
| 884.0 |
| 382.1 |
| 353.3 |
| 347.6 |
| 345.6 |
| 341.7 |
| 353.4 |
| 299.8 |
| 301.2 |
| - |
| 136.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.3 |
| 44.7 |
| 39.5 |
| 34.7 |
| 30.3 |
| 26.2 |
| 22.7 |
| 19.3 |
| 16.2 |
| 13.4 |
| 11.2 |
| 9.3 |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.5 |
| 63.5 |
| 59.2 |
| 56.7 |
| 53.7 |
| 50.5 |
| 47.7 |
| 44.1 |
| 40.9 |
| 37.6 |
| 26.0 |
| 20.5 |
| - |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,263.1 |
| 4,664.2 |
| 4,635.2 |
| 4,595.4 |
| 2,291.6 |
| - |
| 2,283.4 |
| 38.2 |
| 37.1 |
| 17.5 |
| 18.3 |
| 17.9 |
| 17.4 |
| 17.0 |
| 16.2 |
| 3.6 |
| 3.2 |
| 3.2 |
| - |
| 3.2 |
| - |
| - |
| 1,050.0 |
| 1,102.6 |
| 913.3 |
| 951.9 |
| 966.6 |
| 404.4 |
| - |
| 465.3 |
| 27.6 |
| 29.8 |
| 17.1 |
| 19.0 |
| 20.1 |
| 21.3 |
| 22.3 |
| 22.8 |
| 10.3 |
| 2.6 |
| 2.6 |
| - |
| 2.3 |
| - |
| - |
| 226.0 |
| 234.6 |
| 248.6 |
| 233.4 |
| 241.3 |
| 258.6 |
| 192.7 |
| 123.5 |
| 148.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.3 |
| 219.6 |
| 142.6 |
| 123.9 |
| 111.3 |
| 92.6 |
| - |
| 26.5 |
| 8.4 |
| 6.8 |
| 5.0 |
| 4.2 |
| 2.6 |
| 2.1 |
| 1.5 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.5 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,890.8 |
| 12,998.6 |
| 12,976.8 |
| 12,533.6 |
| 12,242.2 |
| 9,487.4 |
| 6,723.7 |
| - |
| 5,110.2 |
| 1,028.7 |
| 1,003.8 |
| 985.8 |
| 482.8 |
| 449.8 |
| 443.5 |
| 437.9 |
| 429.8 |
| 412.7 |
| 340.6 |
| 336.6 |
| - |
| 157.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.4 |
| 121.3 |
| 98.7 |
| 93.5 |
| 87.0 |
| 33.9 |
| - |
| 26.0 |
| 23.0 |
| 10.2 |
| 9.1 |
| 7.3 |
| 13.8 |
| 13.6 |
| 12.6 |
| 11.1 |
| 10.2 |
| 9.5 |
| 8.7 |
| - |
| 6.1 |
| - |
| - |
| 53.1 |
| 52.3 |
| 50.8 |
| 46.8 |
| 46.2 |
| 48.3 |
| 37.9 |
| - |
| 22.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.1 |
| 63.2 |
| 55.7 |
| 54.7 |
| 35.4 |
| - |
| 21.9 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.8 |
| 26.6 |
| 25.6 |
| 25.3 |
| - |
| 26.2 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 795.3 |
| 719.8 |
| 703.6 |
| 617.1 |
| 583.3 |
| 499.9 |
| 448.3 |
| 326.3 |
| - |
| 216.2 |
| 137.8 |
| 125.4 |
| 122.8 |
| 109.3 |
| 78.5 |
| 76.0 |
| 67.4 |
| 79.6 |
| 73.7 |
| 66.3 |
| 59.6 |
| - |
| 40.4 |
| - |
| - |
| 189.1 |
| 201.4 |
| 211.3 |
| 223.0 |
| 206.0 |
| 214.5 |
| 229.9 |
| 166.4 |
| - |
| 134.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 19.4 |
| 19.0 |
| 13.7 |
| 9.0 |
| - |
| 7.7 |
| 5.2 |
| 4.9 |
| 1.9 |
| 2.3 |
| 2.5 |
| 2.8 |
| 2.7 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 41.3 |
| 49.2 |
| 47.2 |
| 42.6 |
| 36.6 |
| 20.0 |
| - |
| 14.3 |
| 18.2 |
| 15.2 |
| 10.2 |
| - |
| 11.4 |
| - |
| - |
| 12.3 |
| 9.5 |
| 10.0 |
| 9.8 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 11.4 |
| 12.5 |
| 12.4 |
| - |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,973.4 |
| 1,967.1 |
| 1,895.1 |
| 1,839.5 |
| 1,995.0 |
| 1,034.8 |
| 961.4 |
| - |
| 825.7 |
| 590.5 |
| 569.4 |
| 556.2 |
| 120.3 |
| 89.9 |
| 88.5 |
| 79.8 |
| 91.9 |
| 83.2 |
| 76.3 |
| 69.3 |
| - |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,119.7) |
| (1,828.3) |
| (1,604.2) |
| (1,376.3) |
| (1,169.8) |
| (990.4) |
| - |
| (588.5) |
| (371.7) |
| (324.5) |
| (297.5) |
| (273.5) |
| (250.4) |
| (231.5) |
| (208.1) |
| (201.0) |
| (186.7) |
| (174.1) |
| (162.9) |
| - |
| (145.4) |
| - |
| - |
| (117.4) |
| (85.0) |
| (18.1) |
| (0.4) |
| 0.7 |
| 4.7 |
| 9.0 |
| 10.6 |
| - |
| 4.6 |
| 1.3 |
| 1.4 |
| 2.0 |
| 2.4 |
| 2.0 |
| 2.0 |
| 1.3 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,917.4 |
| 11,031.5 |
| 11,081.7 |
| 10,694.1 |
| 10,247.2 |
| 8,452.7 |
| 5,762.3 |
| - |
| 4,284.5 |
| 438.2 |
| 434.4 |
| 429.7 |
| 362.5 |
| 359.8 |
| 355.0 |
| 358.1 |
| 337.9 |
| 329.4 |
| 264.3 |
| 267.2 |
| - |
| 116.6 |
| - |
| - |
| 11,081.7 |
| 10,694.1 |
| 10,247.2 |
| 8,452.7 |
| 5,762.3 |
| - |
| 4,284.5 |
| 438.2 |
| 434.4 |
| 429.7 |
| 362.5 |
| 359.8 |
| 355.0 |
| 358.1 |
| 337.9 |
| 329.4 |
| 264.3 |
| 267.2 |
| - |
| 116.6 |
| - |
| - |
| (512.0) |
| (814.4) |
| (1,113.7) |
| (631.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,228.7 |
| 5,288.7 |
| 5,790.4 |
| 5,594.1 |
| 2,924.0 |
| 3,242.7 |
| - |
| 1,852.2 |
| 735.1 |
| 725.3 |
| 761.2 |
| 272.8 |
| 274.7 |
| 271.6 |
| 278.2 |
| 262.1 |
| 279.7 |
| 233.6 |
| 241.6 |
| - |
| 96.0 |
| - |
| - |
| 11,081.7 |
| 10,694.1 |
| 10,247.2 |
| 8,452.7 |
| 5,762.3 |
| - |
| 4,284.5 |
| 438.2 |
| 434.4 |
| 429.7 |
| 362.5 |
| 359.8 |
| 355.0 |
| 358.1 |
| 337.9 |
| 329.4 |
| 264.3 |
| 267.2 |
| - |
| 116.6 |
| - |
| - |
| 4,718.3 |
| 4,716.1 |
| 5,116.6 |
| 4,660.1 |
| 2,890.7 |
| 3,066.2 |
| - |
| 1,535.8 |
| 372.5 |
| 367.5 |
| 395.1 |
| 325.3 |
| 321.9 |
| 316.3 |
| 318.8 |
| 298.9 |
| 315.6 |
| 258.5 |
| 261.5 |
| - |
| 111.2 |
| - |
| - |