| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1,421.2 | 1,118.8 | 703.5 | 886.5 | 1,138.0 | 730.5 | 476.7 | 551.0 | 320.2 | 217.6 | 132.2 | 129.3 | 262.5 | 31.9 | 16.9 | 13.8 |
| Restricted Cash | 2.2 | 2.2 | 3.2 | 3.2 | 3.2 | 1.2 | 3.1 | 1.2 | 1.2 | 1.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 441.8 | 301.3 | 214.0 | 268.6 | 25.6 | 14.3 | - | - |
| Cash And Short Term Investments | 1,421.2 | 1,118.8 | 703.5 | 886.5 | 1,138.0 | 730.5 | 476.7 | 551.0 | 762.0 | 518.9 | 346.2 | 397.9 | 288.1 | 46.2 | 16.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 1,259.7 | 1,016.4 | 852.2 | 703.1 | 631.1 | 564.4 | 389.7 | 303.5 | 224.7 | 182.8 | 144.8 | 92.7 | 58.4 | 37.1 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 104.0 | 87.4 | 95.3 | 81.9 | 84.8 | 83.3 | 80.1 | 71.2 | 65.1 | 58.8 | 51.8 | 30.5 | 3.8 | 2.3 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 37.6 | 30.4 | 31.5 | 41.7 | 20.3 | 23.3 | 19.4 | 9.1 | 6.9 | 5.7 | 4.6 | 3.9 | 2.1 | 3.3 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (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 | 1,896.6 | 1,421.2 | 1,660.1 | 1,930.4 | 1,965.0 | 1,118.8 | 1,044.5 | 1,165.8 | 1,197.2 | 703.5 | 743.7 | 742.6 | 1,093.6 | 886.5 | 865.2 | |||||||||||||||||||||||||
| 13.8 |
| - |
| Prepaid Expenses | 126.5 | 101.5 | 86.9 | 81.5 | 36.7 | 35.6 | 21.9 | 21.7 | 12.4 | 10.2 | 10.0 | 6.5 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 6.5 | 5.1 | 1.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,997.6 | 6,308.8 | 5,003.2 | 3,969.3 | 3,107.2 | 2,310.8 | 1,531.1 | 1,433.4 | 1,012.4 | 711.9 | 501.0 | 501.8 | 353.7 | 86.9 | - | - |
| - |
| - |
| Accumulated Depreciation | 33.7 | 31.5 | 36.8 | 32.1 | 30.3 | 29.6 | 25.4 | 16.3 | 12.8 | 8.9 | 4.3 | 2.3 | 1.4 | 0.9 | - | - |
| Property,Plant & Equipment Net | 70.3 | 55.9 | 58.5 | 49.8 | 54.5 | 53.7 | 54.8 | 55.0 | 52.3 | 49.9 | 47.5 | 28.2 | 2.4 | 1.4 | 0.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 436.0 | 438.5 | 95.8 | 95.8 | 95.8 | 95.8 | 4.9 | 4.9 | - | - | - |
| Intangible Assets | 30.3 | 44.5 | 63.0 | 82.5 | 101.9 | 114.6 | 134.6 | 24.5 | 31.5 | 39.3 | 47.5 | 4.9 | 6.6 | - | - | - |
| Operating Lease Right Of Use Assets | 75.6 | 63.9 | 45.6 | 55.3 | 49.6 | 56.9 | 49.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 273.4 | 343.9 | 233.5 | 136.7 | 5.1 | 14.1 | 11.9 | 5.9 | 2.2 | 16.5 | 9.4 | - | - | - | - | - |
| Other Non-Current Assets | 62.3 | 56.5 | 43.3 | 39.0 | 25.1 | 17.9 | 16.2 | 8.3 | 5.8 | 4.1 | 4.7 | 3.9 | 1.1 | 0.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,979.3 | 7,339.8 | 5,910.9 | 4,804.3 | 3,816.5 | 3,046.1 | 2,271.8 | 1,653.8 | 1,230.3 | 917.4 | 705.8 | 544.9 | 370.3 | 89.8 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,488.8 | 1,274.0 | 1,049.8 | 869.3 | 731.7 | 617.0 | 468.9 | 356.4 | 266.9 | 213.6 | 157.4 | 113.0 | 67.4 | 38.8 | - | - |
| Operating Lease Liabilities Current | 12.2 | 10.0 | 9.3 | 11.3 | 11.0 | 11.3 | 9.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 45.9 | 39.4 | 43.4 | 44.3 | 33.8 | 30.4 | 25.6 | 15.3 | 17.1 | 12.0 | 12.5 | 8.9 | 7.9 | 7.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,637.1 | 1,398.4 | 1,178.9 | 1,006.8 | 840.8 | 716.0 | 551.2 | 401.0 | 306.2 | 246.8 | 186.3 | 135.5 | 86.6 | 54.3 | - | - |
| Operating Lease Liabilities Non-Current | 83.7 | 65.8 | 46.4 | 49.7 | 43.6 | 51.4 | 44.5 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.6 | 0.6 | 2.1 | 1.5 | 2.2 | 1.8 | 2.4 | 6.1 | 10.9 | 13.0 | 10.6 | 0.2 | 1.7 | 0.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 43.3 | 42.6 | 38.7 | 30.1 | 18.2 | 10.6 | 7.8 | 8.9 | 7.0 | 5.0 | 3.6 | 2.4 | 3.6 | 1.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,764.6 | 1,507.4 | 1,266.1 | 1,088.0 | 904.8 | 779.7 | 606.2 | 416.0 | 324.1 | 264.7 | 200.6 | 138.1 | 90.2 | 55.9 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 231.5 | 2.1 | - | - |
| Retained Earnings | 4,363.5 | 3,454.6 | 2,740.5 | 2,214.8 | 1,727.0 | 1,299.7 | 919.7 | 619.2 | 389.4 | 212.9 | 143.4 | 88.9 | 48.5 | 24.9 | - | - |
| Accumulated Other Comprehensive Income | 8.2 | (8.4) | (10.6) | (31.1) | (12.0) | 1.0 | 0.5 | 0.9 | 1.6 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,214.8 | 5,832.4 | 4,644.8 | 3,716.3 | 2,911.6 | 2,266.3 | 1,665.6 | 1,237.7 | 906.2 | 678.2 | 522.0 | 406.8 | 280.1 | 34.0 | 14.1 | 9.2 |
| Total Equity | 7,214.8 | 5,832.4 | 4,644.8 | 3,716.3 | 2,911.6 | 2,266.3 | 1,665.6 | 1,237.7 | 906.2 | 678.2 | 522.0 | 406.8 | 280.1 | 34.0 | 14.1 | 9.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 6,360.6 | 4,910.4 | 3,824.3 | 2,962.5 | 2,266.4 | 1,594.9 | 980.0 | 1,032.4 | 706.3 | 465.1 | 314.7 | 366.3 | 267.1 | 32.6 | - | - |
| Book Value | 7,214.8 | 5,832.4 | 4,644.8 | 3,716.3 | 2,911.6 | 2,266.3 | 1,665.6 | 1,237.7 | 906.2 | 678.2 | 522.0 | 406.8 | 280.1 | 34.0 | 14.1 | 9.2 |
| Tangible Book Value | 6,744.6 | 5,348.0 | 4,141.9 | 3,193.9 | 2,369.8 | 1,715.7 | 1,092.5 | 1,117.4 | 778.9 | 543.1 | 378.7 | 397.1 | 268.7 | - | - | - |
| 1,140.2 |
| 1,240.0 |
| 1,138.0 |
| 1,149.9 |
| 1,064.7 |
| 1,185.0 |
| 730.5 |
| 634.3 |
| 795.8 |
| 720.8 |
| 476.7 |
| 892.6 |
| 827.5 |
| 748.2 |
| 551.0 |
| 467.6 |
| 511.7 |
| 460.2 |
| 320.2 |
| 310.8 |
| 409.2 |
| 365.7 |
| 217.6 |
| 206.1 |
| 210.4 |
| Restricted Cash | 2.2 | - | 2.2 | 2.2 | 2.2 | - | 2.2 | 2.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | 3.2 | 3.2 | 1.2 | - | 1.2 | 1.2 | 3.1 | - | 1.2 | 1.2 | 1.2 | - | 1.2 | 1.2 | 1.2 | - | 1.2 | 1.2 | 1.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 584.3 | 498.7 | 458.1 | 441.8 | 447.3 | 315.4 | 298.3 | 301.3 | 304.7 | 269.2 |
| Cash And Short Term Investments | 1,896.6 | 1,421.2 | 1,660.1 | 1,930.4 | 1,965.0 | 1,118.8 | 1,044.5 | 1,165.8 | 1,197.2 | 703.5 | 743.7 | 742.6 | 1,093.6 | 886.5 | 865.2 | 1,140.2 | 1,240.0 | 1,138.0 | 1,149.9 | 1,064.7 | 1,185.0 | 730.5 | 634.3 | 795.8 | 720.8 | 476.7 | 892.6 | 827.5 | 748.2 | 551.0 | 1,051.9 | 1,010.4 | 918.3 | 762.0 | 758.1 | 724.7 | 663.9 | 518.9 | 510.8 | 479.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 568.0 | 1,259.7 | 314.2 | 422.1 | 492.8 | 1,016.4 | 255.8 | 364.7 | 362.3 | 852.2 | 255.5 | 379.1 | 412.9 | 703.1 | 242.9 | 313.2 | 329.7 | 631.1 | 211.0 | 283.6 | 262.3 | 564.4 | 183.4 | 220.8 | 235.9 | 389.7 | 116.9 | 145.5 | 164.1 | 303.5 | 90.1 | 111.8 | 154.8 | 224.7 | 76.3 | 97.2 | 113.1 | 182.8 | 65.6 | 89.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 122.8 | 126.5 | 102.8 | 118.5 | 97.8 | 101.5 | 82.9 | 78.6 | 78.8 | 86.9 | 93.1 | 76.4 | 122.2 | 81.5 | 39.0 | 46.0 | 45.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,063.3 | 7,997.6 | 7,111.9 | 6,994.6 | 6,707.5 | 6,308.8 | 5,447.2 | 5,367.8 | 5,244.9 | 5,003.2 | 4,335.8 | 4,361.8 | 4,188.1 | 3,969.3 | 3,386.5 | 3,356.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 96.7 | 96.0 | 95.8 | 95.3 | 92.7 | 91.1 | 83.2 | 81.9 | 82.5 | 84.0 | 84.2 | 84.8 | 82.8 | 82.0 | 82.9 | 83.3 | 83.8 | 81.7 | 80.1 | 80.1 | 74.3 | 73.7 | 73.0 | 71.2 | 68.8 | 65.4 | 65.4 | 65.1 | 64.4 | 64.2 | 61.6 | 58.8 | 55.8 | 53.8 |
| Accumulated Depreciation | - | - | - | - | - | - | 41.0 | 39.3 | 37.7 | 36.8 | 35.1 | 34.1 | 33.1 | 32.1 | 31.4 | 31.6 | 30.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 73.5 | 70.3 | 66.1 | 61.2 | 58.5 | 55.9 | 55.7 | 56.7 | 58.0 | 58.5 | 57.6 | 56.9 | 50.1 | 49.8 | 51.1 | 52.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 488.2 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | ||||||||||||||||||||||
| Intangible Assets | 55.5 | 30.3 | 32.7 | 36.4 | 40.5 | 44.5 | 48.5 | 53.3 | 58.2 | 63.0 | 67.9 | 72.8 | 77.7 | 82.5 | 87.4 | 92.3 | 97.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 82.1 | 75.6 | 73.8 | 71.5 | 63.7 | 63.9 | 60.3 | 43.1 | 44.6 | 45.6 | 48.1 | 51.1 | 52.2 | 55.3 | 57.2 | 58.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 272.7 | 273.4 | 287.0 | 309.6 | 366.2 | 343.9 | 322.7 | 291.0 | 266.1 | 233.5 | 218.3 | 184.3 | 156.4 | 136.7 | 98.6 | 62.1 | 40.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 65.7 | 62.3 | 60.5 | 60.2 | 62.3 | 56.5 | 56.1 | 55.5 | 51.9 | 43.3 | 38.4 | 38.9 | 35.9 | 39.0 | 34.1 | 27.4 | 25.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,129.6 | 8,979.3 | 8,097.2 | 7,999.4 | 7,765.1 | 7,339.8 | 6,452.9 | 6,330.8 | 6,187.6 | 5,910.9 | 5,225.8 | 5,228.1 | 5,023.4 | 4,804.3 | 4,182.7 | 4,116.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 40.7 | 37.6 | 32.7 | 33.6 | 37.4 | 30.4 | 31.8 | 28.3 | 31.9 | 31.5 | 36.2 | 49.9 | 44.4 | 41.7 | 40.9 | 30.9 | 25.4 | 20.3 | 25.6 | 21.3 | 18.9 | 23.3 | 21.3 | 16.5 | 15.0 | 19.4 | 9.9 | 8.6 | 8.4 | 9.1 | 10.9 | 7.7 | 9.0 | 6.9 | 7.4 | 6.3 | 5.2 | 5.7 | 5.0 | 6.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,476.5 | 1,488.8 | 822.5 | 1,107.7 | 1,246.2 | 1,274.0 | 739.7 | 956.4 | 1,029.5 | 1,049.8 | 644.5 | 836.5 | 869.9 | 869.3 | 510.1 | 684.6 | 723.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.1 | 12.2 | 10.5 | 10.7 | 10.7 | 10.0 | 9.2 | 10.2 | 10.4 | 9.3 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 52.6 | 45.9 | 41.5 | 40.6 | 39.1 | 39.4 | 34.6 | 37.2 | 38.8 | 43.4 | 38.4 | 48.3 | 44.4 | 44.3 | 40.3 | 36.6 | 33.2 | 33.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,701.8 | 1,637.1 | 944.9 | 1,255.1 | 1,456.6 | 1,398.4 | 857.0 | 1,070.4 | 1,223.3 | 1,178.9 | 768.3 | 1,002.0 | 1,006.3 | 1,006.8 | 690.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 89.9 | 83.7 | 79.3 | 74.8 | 66.6 | 65.8 | 62.5 | 43.9 | 45.4 | 46.4 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.1 | 0.6 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | 0.6 | 0.7 | 2.1 | 1.1 | 1.3 | 1.4 | 1.5 | 1.5 | 1.7 | 1.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 32.4 | 43.3 | 32.0 | 30.6 | 30.3 | 42.6 | 31.4 | 31.2 | 28.8 | 38.7 | 28.6 | 24.4 | 25.1 | 30.1 | 21.9 | 19.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,825.2 | 1,764.6 | 1,056.5 | 1,360.9 | 1,554.0 | 1,507.4 | 951.5 | 1,146.1 | 1,298.2 | 1,266.1 | 846.0 | 1,075.5 | 1,080.3 | 1,088.0 | 763.9 | 872.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,624.4 | 4,363.5 | 4,119.3 | 3,883.1 | 3,682.8 | 3,454.6 | 3,259.0 | 3,073.2 | 2,902.1 | 2,740.5 | 2,593.1 | 2,457.9 | 2,346.3 | 2,214.8 | 2,026.2 | 1,917.8 | 1,827.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (19.8) | 8.2 | 9.9 | (2.0) | 8.9 | (8.4) | (6.5) | (5.6) | (30.6) | (10.6) | (37.5) | (34.4) | (25.8) | (31.1) | (45.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,304.4 | 7,214.8 | 7,040.6 | 6,638.5 | 6,211.1 | 5,832.4 | 5,501.4 | 5,184.7 | 4,889.4 | 4,644.8 | 4,379.8 | 4,152.6 | 3,943.1 | 3,716.3 | 3,418.8 | 3,243.9 | ||||||||||||||||||||||||
| Total Equity | 7,304.4 | 7,214.8 | 7,040.6 | 6,638.5 | 6,211.1 | 5,832.4 | 5,501.4 | 5,184.7 | 4,889.4 | 4,644.8 | 4,379.8 | 4,152.6 | 3,943.1 | 3,716.3 | 3,418.8 | 3,243.9 | 3,068.3 | 2,911.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 6,361.5 | 6,360.6 | 6,167.0 | 5,739.5 | 5,250.9 | 4,910.4 | 4,590.2 | 4,297.4 | 4,021.7 | 3,824.3 | 3,567.5 | 3,359.8 | 3,181.8 | 2,962.5 | 2,696.2 | 2,556.8 | 2,396.4 | |||||||||||||||||||||||
| Book Value | 7,304.4 | 7,214.8 | 7,040.6 | 6,638.5 | 6,211.1 | 5,832.4 | 5,501.4 | 5,184.7 | 4,889.4 | 4,644.8 | 4,379.8 | 4,152.6 | 3,943.1 | 3,716.3 | 3,418.8 | 3,243.9 | 3,068.3 | 2,911.6 | ||||||||||||||||||||||
| Tangible Book Value | 6,760.7 | 6,744.6 | 6,568.1 | 6,162.2 | 5,730.7 | 5,348.0 | 5,013.0 | 4,691.5 | 4,391.3 | 4,141.9 | 3,872.0 | 3,639.9 | 3,425.5 | 3,193.9 | 2,891.5 | 2,711.8 | 2,531.2 | |||||||||||||||||||||||
| 36.7 |
| 29.3 |
| 33.6 |
| 30.9 |
| 35.6 |
| 25.9 |
| 32.5 |
| 21.1 |
| 21.9 |
| 15.4 |
| 21.8 |
| 20.7 |
| 21.7 |
| 21.2 |
| 15.4 |
| 12.0 |
| 12.4 |
| 11.7 |
| 11.6 |
| 12.1 |
| 10.2 |
| 13.4 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,275.3 |
| 3,107.2 |
| 2,659.8 |
| 2,631.8 |
| 2,495.1 |
| 2,310.8 |
| 1,853.0 |
| 1,785.4 |
| 1,675.3 |
| 1,531.1 |
| 1,658.1 |
| 1,620.8 |
| 1,537.9 |
| 1,433.4 |
| 1,183.2 |
| 1,152.4 |
| 1,102.8 |
| 1,012.4 |
| 846.1 |
| 833.4 |
| 789.1 |
| 711.9 |
| 589.8 |
| 587.1 |
| 30.3 |
| 29.3 |
| 29.2 |
| 30.6 |
| 29.6 |
| 29.4 |
| 29.1 |
| 27.2 |
| 25.4 |
| 21.0 |
| 19.4 |
| 17.7 |
| 16.3 |
| 15.2 |
| 14.7 |
| 13.9 |
| 12.8 |
| 11.7 |
| 10.7 |
| 9.7 |
| 8.9 |
| 7.7 |
| 6.6 |
| 53.8 |
| 54.5 |
| 53.5 |
| 52.8 |
| 52.2 |
| 53.7 |
| 54.4 |
| 52.6 |
| 52.9 |
| 54.8 |
| 53.3 |
| 54.4 |
| 55.3 |
| 55.0 |
| 53.6 |
| 50.7 |
| 51.5 |
| 52.3 |
| 52.7 |
| 53.5 |
| 52.0 |
| 49.9 |
| 48.2 |
| 47.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.3 |
| 437.3 |
| 436.0 |
| 436.0 |
| 436.0 |
| 438.5 |
| 438.5 |
| 438.5 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 95.8 |
| 101.9 |
| 102.6 |
| 107.3 |
| 110.2 |
| 114.6 |
| 119.2 |
| 124.4 |
| 129.4 |
| 134.6 |
| 19.9 |
| 21.4 |
| 23.0 |
| 24.5 |
| 26.2 |
| 27.9 |
| 29.6 |
| 31.5 |
| 33.4 |
| 35.3 |
| 37.3 |
| 39.3 |
| 41.3 |
| 43.4 |
| 48.9 |
| 49.6 |
| 50.5 |
| 52.9 |
| 53.8 |
| 56.9 |
| 52.8 |
| 51.3 |
| 46.9 |
| 49.1 |
| 24.1 |
| 18.9 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 4.9 |
| 7.6 |
| 13.8 |
| 14.1 |
| 15.7 |
| 12.2 |
| 11.7 |
| 11.9 |
| 6.5 |
| 6.5 |
| 6.5 |
| 5.9 |
| 3.5 |
| 3.5 |
| 2.2 |
| 2.2 |
| 12.9 |
| 13.0 |
| 16.8 |
| 16.5 |
| 9.2 |
| 9.4 |
| 25.1 |
| 24.9 |
| 24.5 |
| 21.0 |
| 17.9 |
| 17.1 |
| 17.4 |
| 15.7 |
| 16.2 |
| 12.9 |
| 11.8 |
| 11.6 |
| 8.3 |
| 7.0 |
| 6.3 |
| 6.4 |
| 5.8 |
| 5.4 |
| 4.9 |
| 4.7 |
| 4.1 |
| 4.1 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,011.2 |
| 3,816.5 |
| 3,367.5 |
| 3,351.4 |
| 3,222.1 |
| 3,046.1 |
| 2,583.6 |
| 2,516.4 |
| 2,404.6 |
| 2,271.8 |
| 1,900.4 |
| 1,859.9 |
| 1,776.1 |
| 1,653.8 |
| 1,397.3 |
| 1,364.6 |
| 1,317.7 |
| 1,230.3 |
| 1,046.2 |
| 1,035.9 |
| 995.7 |
| 917.4 |
| 788.5 |
| 787.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 731.7 |
| 417.8 |
| 558.7 |
| 608.7 |
| 617.0 |
| 331.2 |
| 421.2 |
| 470.3 |
| 468.9 |
| 250.7 |
| 329.1 |
| 363.9 |
| 356.4 |
| 196.2 |
| 259.2 |
| 289.6 |
| 266.9 |
| 173.4 |
| 222.7 |
| 238.0 |
| 213.6 |
| 137.1 |
| 176.7 |
| 11.6 |
| 11.0 |
| 10.8 |
| 11.1 |
| 11.2 |
| 11.3 |
| 10.4 |
| 10.2 |
| 9.1 |
| 9.0 |
| 6.4 |
| 5.8 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.1 |
| 33.9 |
| 31.7 |
| 30.4 |
| 28.9 |
| 27.5 |
| 27.1 |
| 25.6 |
| 16.0 |
| 18.0 |
| 15.4 |
| 15.3 |
| 14.5 |
| 14.1 |
| 15.4 |
| 17.1 |
| 12.7 |
| 12.1 |
| 12.4 |
| 12.0 |
| 9.9 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 799.4 |
| 878.9 |
| 840.8 |
| 536.9 |
| 662.8 |
| 709.5 |
| 716.0 |
| 417.4 |
| 501.5 |
| 550.3 |
| 551.2 |
| 306.9 |
| 382.9 |
| 412.6 |
| 401.0 |
| 236.7 |
| 294.7 |
| 326.2 |
| 306.2 |
| 214.4 |
| 255.6 |
| 269.0 |
| 246.8 |
| 167.6 |
| 208.1 |
| 42.5 |
| 43.6 |
| 45.2 |
| 47.6 |
| 48.7 |
| 51.4 |
| 48.0 |
| 46.2 |
| 42.3 |
| 44.5 |
| 19.3 |
| 14.7 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.9 |
| 7.5 |
| 6.5 |
| 1.8 |
| 1.0 |
| 1.8 |
| 1.7 |
| 2.4 |
| 9.0 |
| 8.4 |
| 7.3 |
| 6.1 |
| 14.1 |
| 12.3 |
| 9.7 |
| 10.9 |
| 7.2 |
| 7.6 |
| 12.2 |
| 13.0 |
| 9.5 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| 18.2 |
| 14.1 |
| 13.3 |
| 12.5 |
| 10.6 |
| 10.9 |
| 10.2 |
| 9.1 |
| 7.8 |
| 6.1 |
| 7.9 |
| 7.7 |
| 8.9 |
| 8.1 |
| 7.2 |
| 7.3 |
| 7.0 |
| 6.2 |
| 6.1 |
| 5.6 |
| 5.0 |
| 5.4 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 942.9 |
| 904.8 |
| 598.1 |
| 731.3 |
| 777.2 |
| 779.7 |
| 477.3 |
| 559.7 |
| 603.6 |
| 606.2 |
| 341.9 |
| 414.8 |
| 441.0 |
| 416.0 |
| 259.0 |
| 314.2 |
| 343.2 |
| 324.1 |
| 227.7 |
| 269.3 |
| 286.8 |
| 264.7 |
| 182.6 |
| 222.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,727.0 |
| 1,630.0 |
| 1,524.1 |
| 1,415.2 |
| 1,299.7 |
| 1,196.7 |
| 1,099.8 |
| 1,006.2 |
| 919.7 |
| 853.5 |
| 771.2 |
| 692.0 |
| 619.2 |
| 548.0 |
| 484.0 |
| 433.7 |
| 389.4 |
| 321.1 |
| 286.8 |
| 248.9 |
| 212.9 |
| 190.5 |
| 168.9 |
| (27.3) |
| (24.2) |
| (12.0) |
| (5.7) |
| (2.7) |
| (2.3) |
| 1.0 |
| 3.5 |
| 6.2 |
| 2.1 |
| 0.5 |
| 0.2 |
| (0.1) |
| 1.2 |
| 0.9 |
| (1.2) |
| (0.1) |
| 1.1 |
| 1.6 |
| 1.0 |
| 1.3 |
| 0.9 |
| 0.1 |
| 0.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,068.3 |
| 2,911.6 |
| 2,769.4 |
| 2,620.1 |
| 2,445.0 |
| 2,266.3 |
| 2,106.4 |
| 1,956.7 |
| 1,801.0 |
| 1,665.6 |
| 1,558.6 |
| 1,445.0 |
| 1,335.1 |
| 1,237.7 |
| 1,138.3 |
| 1,050.4 |
| 974.4 |
| 906.2 |
| 818.5 |
| 766.6 |
| 708.9 |
| 652.7 |
| 605.9 |
| 565.1 |
| 2,769.4 |
| 2,620.1 |
| 2,445.0 |
| 2,266.3 |
| 2,106.4 |
| 1,956.7 |
| 1,801.0 |
| 1,665.6 |
| 1,558.6 |
| 1,445.0 |
| 1,335.1 |
| 1,237.7 |
| 1,138.3 |
| 1,050.4 |
| 974.4 |
| 906.2 |
| 818.5 |
| 766.6 |
| 708.9 |
| 652.7 |
| 605.9 |
| 565.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,266.4 |
| 2,122.9 |
| 1,969.0 |
| 1,785.5 |
| 1,594.9 |
| 1,435.6 |
| 1,284.0 |
| 1,124.9 |
| 980.0 |
| 1,351.2 |
| 1,237.9 |
| 1,125.3 |
| 1,032.4 |
| 946.5 |
| 857.7 |
| 776.6 |
| 706.3 |
| 631.7 |
| 577.8 |
| 520.1 |
| 465.1 |
| 422.2 |
| 379.0 |
| 2,769.4 |
| 2,620.1 |
| 2,445.0 |
| 2,266.3 |
| 2,106.4 |
| 1,956.7 |
| 1,801.0 |
| 1,665.6 |
| 1,558.6 |
| 1,445.0 |
| 1,335.1 |
| 1,237.7 |
| 1,138.3 |
| 1,050.4 |
| 974.4 |
| 906.2 |
| 818.5 |
| 766.6 |
| 708.9 |
| 652.7 |
| 605.9 |
| 565.1 |
| 2,369.8 |
| 2,229.5 |
| 2,075.6 |
| 1,898.8 |
| 1,715.7 |
| 1,551.2 |
| 1,393.8 |
| 1,233.1 |
| 1,092.5 |
| 1,442.8 |
| 1,327.8 |
| 1,216.3 |
| 1,117.4 |
| 1,016.3 |
| 926.7 |
| 849.0 |
| 778.9 |
| 689.3 |
| 635.5 |
| 575.8 |
| 517.6 |
| 468.8 |
| 425.9 |