| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 768.0 | 1,082.0 | 1,492.0 | 1,466.0 | 2,315.0 | 1,703.1 | 1,141.3 | 651.1 | 352.1 | 243.6 | 125.8 | 125.8 | 201.8 | 150.0 |
| Restricted Cash | 5.0 | 3.0 | 3.0 | 2.0 | 1.0 | 75.8 | 89.6 | 12.4 | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 246.8 | - | - |
| Cash And Short Term Investments | 768.0 | 1,082.0 | 1,492.0 | 1,466.0 | 2,315.0 | 1,703.1 | 1,141.3 | 651.1 | 352.1 | 243.6 | 125.8 | 372.6 | 201.8 | 150.0 |
| Receivables | ||||||||||||||
| Accounts Receivable | 149.0 | 104.0 | 96.0 | 72.0 | 77.0 | 69.9 | 67.0 | 66.1 | 54.4 | 40.5 | - | 18.7 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 654.0 | 643.0 | 539.0 | 430.0 | 334.0 | 309.9 | 345.5 | 305.9 | 258.5 | 207.0 | - | 108.3 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 36.0 | 30.0 | 28.0 | 20.0 | 11.0 | 19.0 | 8.3 | 7.5 | 3.6 | 4.3 | - | 9.4 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | 1,319.2 | 1,613.5 | 1,543.4 | 699.0 | 385.4 | 367.4 | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | 1,319.2 | 1,613.5 | 1,543.4 | 699.0 | 385.4 | 367.4 | - | - | - | - |
| Net debt | ||||||||||||||
| (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 | 678.0 | 768.0 | 874.0 | 587.0 | 914.0 | 1,082.0 | 1,072.0 | 1,181.0 | 1,439.0 | 1,492.0 | 1,846.0 | 1,566.0 | 1,394.0 | 1,466.0 | 1,973.0 | |||||||||||||||||||||||||
| 287.0 |
| 210.0 |
| 140.0 |
| 126.0 |
| 140.0 |
| 75.8 |
| 58.1 |
| 61.1 |
| 24.6 |
| 34.8 |
| - |
| 10.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,122.0 | 2,334.0 | 3,149.0 | 3,603.0 | 7,680.0 | 4,964.9 | 3,510.2 | 1,892.7 | 841.5 | 582.9 | - | 401.3 | - | - |
| Accumulated Depreciation | 304.0 | 283.0 | 211.0 | 159.0 | 119.0 | 113.8 | 175.0 | 170.8 | 146.2 | 108.7 | - | 66.7 | - | - |
| Property,Plant & Equipment Net | 350.0 | 360.0 | 328.0 | 271.0 | 215.0 | 196.2 | 170.5 | 135.2 | 112.3 | 98.3 | - | 41.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 83.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,823.0 | 2,823.0 | 2,817.0 | 2,374.0 | 2,374.0 | 1,984.9 | 1,984.9 | 1,984.9 | 1,931.1 | 1,923.5 | - | 96.4 | - | - |
| Intangible Assets | 279.0 | 207.0 | 241.0 | 154.0 | 176.0 | 94.8 | 190.6 | 215.9 | 319.7 | 527.5 | - | 26.8 | - | - |
| Operating Lease Right Of Use Assets | 56.0 | 59.0 | 73.0 | 126.0 | 130.0 | 188.0 | 212.2 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 28.0 | 21.0 | 21.0 | 12.0 | 3.0 | 7.2 | 18.5 | 16.6 | 25.9 | 17.6 | - | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,685.0 | 5,829.0 | 6,652.0 | 6,563.0 | 10,695.0 | 7,486.6 | 6,132.0 | 4,291.1 | 3,230.5 | 3,149.7 | - | 649.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 69.0 | 62.0 | 52.0 | 44.0 | 51.0 | 49.0 | 39.7 | 34.1 | 31.9 | 29.2 | - | 15.4 | - | - |
| Operating Lease Liabilities Current | 14.0 | 14.0 | 37.0 | 31.0 | 24.0 | 28.3 | 17.6 | - | - | - | - | - | - | - |
| Accrued Expenses | 134.0 | 105.0 | 107.0 | 90.0 | 89.0 | 94.5 | 85.4 | 63.1 | 61.4 | 38.4 | - | 16.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 679.0 | 831.0 | 971.0 | 270.0 | 3,882.0 | 908.6 | 920.5 | 287.5 | 118.4 | 97.2 | - | 49.2 | - | - |
| 79.0 |
| 83.0 |
| 95.0 |
| 139.0 |
| 148.0 |
| 207.7 |
| 220.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 43.0 | 67.0 | 60.0 | 12.0 | 5.0 | 14.9 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 801.0 | 981.0 | 2,126.0 | 2,081.0 | 5,354.0 | 2,744.7 | 2,696.6 | 1,023.9 | 569.7 | 616.1 | - | 61.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,859.0) | (1,882.0) | (1,770.0) | (1,612.0) | (1,667.0) | (1,139.3) | (977.1) | (671.8) | (592.2) | (497.0) | - | (127.7) | - | - |
| Accumulated Other Comprehensive Income | 2.0 | (3.0) | (5.0) | (15.0) | 7.0 | 0.2 | 0.3 | (0.9) | (1.1) | (0.2) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,884.0 | 4,848.0 | 4,526.0 | 4,482.0 | 5,341.0 | 4,742.0 | 3,435.0 | 3,267.2 | 2,660.8 | 2,533.6 | 588.8 | 588.8 | 567.8 | 280.3 |
| Total Equity | 4,884.0 | 4,848.0 | 4,526.0 | 4,482.0 | 5,341.0 | 4,742.0 | 3,435.0 | 3,267.2 | 2,660.8 | 2,533.6 | 588.8 | 588.8 | 567.8 | 280.3 |
| - |
| - |
| - |
| - |
| (995.8) |
| (89.6) |
| 402.1 |
| 48.0 |
| 33.3 |
| 123.8 |
| - |
| - |
| - |
| - |
| Working Capital | 1,443.0 | 1,503.0 | 2,178.0 | 3,333.0 | 3,798.0 | 4,056.2 | 2,589.6 | 1,605.2 | 723.1 | 485.6 | - | 352.1 | - | - |
| Book Value | 4,884.0 | 4,848.0 | 4,526.0 | 4,482.0 | 5,341.0 | 4,742.0 | 3,435.0 | 3,267.2 | 2,660.8 | 2,533.6 | 588.8 | 588.8 | 567.8 | 280.3 |
| Tangible Book Value | 1,782.0 | 1,818.0 | 1,468.0 | 1,954.0 | 2,791.0 | 2,662.3 | 1,259.5 | 1,066.4 | 410.0 | 82.6 | - | 465.7 | - | - |
| 2,181.0 |
| 2,594.0 |
| 2,315.0 |
| 2,195.4 |
| 3,713.2 |
| 3,401.8 |
| 1,703.1 |
| 1,904.8 |
| 2,045.5 |
| 1,567.7 |
| 1,141.3 |
| 1,791.9 |
| 766.7 |
| 736.5 |
| 651.1 |
| 643.8 |
| 431.0 |
| 397.4 |
| 352.1 |
| 319.9 |
| 276.5 |
| 261.5 |
| 243.6 |
| 190.8 |
| 155.2 |
| Restricted Cash | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | 3.0 | 3.0 | 2.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 92.0 | 1.0 | 331.0 | 141.0 | 120.7 | 75.8 | 44.1 | 33.6 | 56.4 | 89.6 | 75.0 | 43.9 | 27.6 | 12.4 | 3.2 | - | - | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 678.0 | 768.0 | 874.0 | 587.0 | 914.0 | 1,082.0 | 1,072.0 | 1,181.0 | 1,439.0 | 1,492.0 | 1,846.0 | 1,566.0 | 1,394.0 | 1,466.0 | 1,973.0 | 2,181.0 | 2,594.0 | 2,315.0 | 2,195.4 | 3,713.2 | 3,401.8 | 1,703.1 | 1,904.8 | 2,045.5 | 1,567.7 | 1,141.3 | 1,791.9 | 766.7 | 736.5 | 651.1 | 643.8 | 431.0 | 397.4 | 352.1 | 319.9 | 276.5 | 261.5 | 243.6 | 190.8 | 155.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 153.0 | 149.0 | 157.0 | 151.0 | 115.0 | 104.0 | 117.0 | 115.0 | 100.0 | 96.0 | 97.0 | 90.0 | 75.0 | 72.0 | 78.0 | 74.0 | 99.0 | 77.0 | 161.1 | 101.9 | 82.5 | 69.9 | 79.6 | 66.9 | 71.8 | 67.0 | 77.7 | 82.3 | 70.6 | 66.1 | 66.3 | 64.1 | 54.6 | 54.4 | 54.0 | 47.7 | 41.9 | 40.5 | 39.9 | 35.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 357.0 | 287.0 | 277.0 | 257.0 | 247.0 | 210.0 | 212.0 | 189.0 | 170.0 | 140.0 | 149.0 | 155.0 | 152.0 | 126.0 | 153.0 | 141.0 | 386.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,659.0 | 2,122.0 | 2,119.0 | 1,821.0 | 2,154.0 | 2,334.0 | 2,669.0 | 3,129.0 | 3,322.0 | 3,149.0 | 3,612.0 | 3,631.0 | 3,646.0 | 3,603.0 | 3,771.0 | 3,844.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 643.0 | 654.0 | 670.0 | 662.0 | 645.0 | 643.0 | 619.0 | 622.0 | 581.0 | 539.0 | 545.0 | 510.0 | 468.0 | 430.0 | 399.0 | 376.0 | 357.0 | 334.0 | 317.8 | 302.5 | 300.9 | 309.9 | 399.8 | 390.1 | 373.8 | 345.5 | 325.2 | 325.4 | 315.5 | 305.9 | 289.0 | 277.2 | 267.0 | 258.5 | 245.6 | 230.1 | 212.9 | 207.0 | 191.8 | 189.2 |
| Accumulated Depreciation | 291.0 | 304.0 | 299.0 | 289.0 | 281.0 | 283.0 | 263.0 | 266.0 | 238.0 | 211.0 | 221.0 | 201.0 | 178.0 | 159.0 | 138.0 | 130.0 | 123.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 352.0 | 350.0 | 371.0 | 373.0 | 364.0 | 360.0 | 356.0 | 356.0 | 343.0 | 328.0 | 324.0 | 309.0 | 290.0 | 271.0 | 261.0 | 246.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,823.0 | 2,823.0 | 2,823.0 | 2,823.0 | 2,823.0 | 2,823.0 | 2,818.0 | 2,818.0 | 2,817.0 | 2,817.0 | 2,416.0 | 2,374.0 | 2,374.0 | 2,374.0 | 2,374.0 | 2,374.0 | 2,374.0 | 2,374.0 | ||||||||||||||||||||||
| Intangible Assets | 272.0 | 279.0 | 273.0 | 285.0 | 297.0 | 207.0 | 211.0 | 222.0 | 232.0 | 241.0 | 162.0 | 153.0 | 154.0 | 154.0 | 149.0 | 153.0 | 165.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 59.0 | 56.0 | 58.0 | 62.0 | 57.0 | 59.0 | 61.0 | 63.0 | 66.0 | 73.0 | 103.0 | 108.0 | 114.0 | 126.0 | 127.0 | 133.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 34.0 | 28.0 | 27.0 | 24.0 | 24.0 | 21.0 | 20.0 | 17.0 | 20.0 | 21.0 | 16.0 | 20.0 | 13.0 | 12.0 | 11.0 | 6.0 | 86.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,226.0 | 5,685.0 | 5,698.0 | 5,416.0 | 5,746.0 | 5,829.0 | 6,159.0 | 6,628.0 | 6,823.0 | 6,652.0 | 6,656.0 | 6,618.0 | 6,614.0 | 6,563.0 | 6,718.0 | 6,783.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 68.0 | 36.0 | 38.0 | 56.0 | 35.0 | 30.0 | 53.0 | 39.0 | 34.0 | 28.0 | 28.0 | 21.0 | 21.0 | 20.0 | 19.0 | 16.0 | 24.0 | 11.0 | 30.9 | 15.6 | 17.0 | 19.0 | 19.4 | 14.3 | 17.8 | 8.3 | 9.7 | 8.0 | 7.7 | 7.5 | 5.8 | 5.9 | 5.2 | 3.6 | 4.9 | 2.0 | 4.2 | 4.3 | 6.7 | 17.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 74.0 | 69.0 | 69.0 | 70.0 | 70.0 | 62.0 | 57.0 | 59.0 | 58.0 | 52.0 | 49.0 | 49.0 | 49.0 | 44.0 | 50.0 | 52.0 | 56.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.0 | 14.0 | 13.0 | 12.0 | 15.0 | 14.0 | 15.0 | 16.0 | 27.0 | 37.0 | 28.0 | 29.0 | 29.0 | 31.0 | 30.0 | 28.0 | ||||||||||||||||||||||||
| Accrued Expenses | 163.0 | 134.0 | 133.0 | 121.0 | 111.0 | 105.0 | 114.0 | 111.0 | 104.0 | 107.0 | 87.0 | 118.0 | 101.0 | 90.0 | 112.0 | 92.0 | 119.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 724.0 | 679.0 | 584.0 | 546.0 | 875.0 | 831.0 | 854.0 | 1,478.0 | 1,001.0 | 971.0 | 941.0 | 333.0 | 287.0 | 270.0 | 312.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,766.2 | - | - | 1,613.5 | 1,838.0 | 1,810.3 | 1,565.9 | 1,543.4 | 1,478.7 | 716.8 | 707.9 | 699.0 | 690.3 | 394.4 | 389.6 | 385.4 | 380.8 | 376.3 | 371.8 | 367.4 | 230.0 | 230.0 |
| Operating Lease Liabilities Non-Current | 80.0 | 79.0 | 82.0 | 86.0 | 80.0 | 83.0 | 86.0 | 89.0 | 92.0 | 95.0 | 119.0 | 126.0 | 133.0 | 139.0 | 141.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.0 | 43.0 | 40.0 | 38.0 | 37.0 | 67.0 | 66.0 | 63.0 | 64.0 | 60.0 | 10.0 | 10.0 | 13.0 | 12.0 | 11.0 | 5.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 818.0 | 801.0 | 706.0 | 670.0 | 992.0 | 981.0 | 1,503.0 | 2,127.0 | 2,158.0 | 2,126.0 | 2,127.0 | 2,132.0 | 2,094.0 | 2,081.0 | 2,123.0 | 2,116.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,813.0) | (1,859.0) | (1,862.0) | (1,872.0) | (1,874.0) | (1,882.0) | (1,830.0) | (1,810.0) | (1,793.0) | (1,770.0) | (1,697.0) | (1,669.0) | (1,634.0) | (1,612.0) | (1,540.0) | (1,487.0) | (1,495.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 2.0 | 2.0 | 1.0 | 0.0 | (3.0) | 4.0 | (11.0) | (11.0) | (5.0) | (21.0) | (19.0) | (3.0) | (15.0) | (19.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,408.0 | 4,884.0 | 4,992.0 | 4,746.0 | 4,754.0 | 4,848.0 | 4,656.0 | 4,501.0 | 4,665.0 | 4,526.0 | 4,529.0 | 4,486.0 | 4,520.0 | 4,482.0 | 4,595.0 | 4,667.0 | ||||||||||||||||||||||||
| Total Equity | 4,408.0 | 4,884.0 | 4,992.0 | 4,746.0 | 4,754.0 | 4,848.0 | 4,656.0 | 4,501.0 | 4,665.0 | 4,526.0 | 4,529.0 | 4,486.0 | 4,520.0 | 4,482.0 | 4,595.0 | 4,667.0 | 4,802.0 | 5,341.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,766.2 | - | - | 1,613.5 | 1,838.0 | 1,810.3 | 1,565.9 | 1,543.4 | 1,478.7 | 716.8 | 707.9 | 699.0 | 690.3 | 394.4 | 389.6 | 385.4 | 380.8 | 376.3 | 371.8 | 367.4 | 230.0 | 230.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (429.1) | |||||||||||||||||||||
| Working Capital | 935.0 | 1,443.0 | 1,535.0 | 1,275.0 | 1,279.0 | 1,503.0 | 1,815.0 | 1,651.0 | 2,321.0 | 2,178.0 | 2,671.0 | 3,298.0 | 3,359.0 | 3,333.0 | 3,459.0 | 3,540.0 | 3,588.0 | |||||||||||||||||||||||
| Book Value | 4,408.0 | 4,884.0 | 4,992.0 | 4,746.0 | 4,754.0 | 4,848.0 | 4,656.0 | 4,501.0 | 4,665.0 | 4,526.0 | 4,529.0 | 4,486.0 | 4,520.0 | 4,482.0 | 4,595.0 | 4,667.0 | 4,802.0 | 5,341.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,313.0 | 1,782.0 | 1,896.0 | 1,638.0 | 1,634.0 | 1,818.0 | 1,627.0 | 1,461.0 | 1,616.0 | 1,468.0 | 1,951.0 | 1,959.0 | 1,992.0 | 1,954.0 | 2,072.0 | 2,140.0 | 2,263.0 | |||||||||||||||||||||||
| 140.0 |
| 143.8 |
| 107.7 |
| 107.9 |
| 75.8 |
| 73.6 |
| 56.4 |
| 57.6 |
| 58.1 |
| 66.4 |
| 62.1 |
| 69.3 |
| 61.1 |
| 38.9 |
| 38.2 |
| 44.7 |
| 24.6 |
| 30.0 |
| 40.0 |
| 29.6 |
| 34.8 |
| 17.2 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,790.0 |
| 7,680.0 |
| 7,830.9 |
| 6,285.7 |
| 5,753.6 |
| 4,964.9 |
| 4,306.1 |
| 3,903.9 |
| 3,317.7 |
| 3,510.2 |
| 3,458.8 |
| 2,219.4 |
| 2,039.6 |
| 1,892.7 |
| 1,794.7 |
| 1,007.5 |
| 922.2 |
| 841.5 |
| 764.9 |
| 686.6 |
| 630.5 |
| 581.8 |
| 501.8 |
| 471.4 |
| 119.0 |
| 115.3 |
| 112.6 |
| 110.7 |
| 113.8 |
| 201.6 |
| 194.4 |
| 185.7 |
| 175.0 |
| 170.9 |
| 179.5 |
| 173.4 |
| 170.8 |
| 164.8 |
| 158.9 |
| 152.2 |
| 146.2 |
| 134.9 |
| 127.1 |
| 117.9 |
| 108.7 |
| 97.7 |
| 90.4 |
| 234.0 |
| 215.0 |
| 202.5 |
| 190.0 |
| 190.2 |
| 196.2 |
| 198.2 |
| 195.7 |
| 188.0 |
| 170.5 |
| 154.3 |
| 145.9 |
| 142.1 |
| 135.2 |
| 124.3 |
| 118.2 |
| 114.8 |
| 112.3 |
| 110.7 |
| 103.0 |
| 94.9 |
| 98.3 |
| 94.0 |
| 98.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,374.8 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,984.9 |
| 1,931.1 |
| 1,931.1 |
| 1,931.1 |
| 1,931.1 |
| 1,931.3 |
| 1,927.5 |
| 1,927.5 |
| 1,923.5 |
| 1,923.5 |
| 1,919.8 |
| 176.0 |
| 195.0 |
| 81.4 |
| 87.7 |
| 94.8 |
| 100.6 |
| 107.0 |
| 112.3 |
| 190.6 |
| 197.5 |
| 202.8 |
| 207.9 |
| 215.9 |
| 290.9 |
| 299.2 |
| 307.9 |
| 319.7 |
| 505.7 |
| 514.5 |
| 525.8 |
| 527.5 |
| 537.2 |
| 540.0 |
| 140.0 |
| 130.0 |
| 158.8 |
| 175.1 |
| 180.6 |
| 188.0 |
| 193.8 |
| 199.4 |
| 205.7 |
| 212.2 |
| 218.6 |
| 210.1 |
| 102.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 9.5 |
| 10.5 |
| 8.7 |
| 7.2 |
| 9.4 |
| 11.0 |
| 16.6 |
| 18.5 |
| 15.9 |
| 16.5 |
| 16.8 |
| 16.6 |
| 16.2 |
| 26.7 |
| 25.6 |
| 25.9 |
| 27.0 |
| 27.4 |
| 17.4 |
| 17.6 |
| 7.0 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,820.0 |
| 10,695.0 |
| 10,837.6 |
| 8,775.4 |
| 8,255.9 |
| 7,486.6 |
| 6,843.6 |
| 6,449.8 |
| 5,871.7 |
| 6,132.0 |
| 6,076.0 |
| 4,825.9 |
| 4,539.6 |
| 4,291.1 |
| 4,202.5 |
| 3,426.2 |
| 3,344.1 |
| 3,230.5 |
| 3,340.7 |
| 3,260.1 |
| 3,197.1 |
| 3,149.7 |
| 3,064.5 |
| 3,037.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 54.2 |
| 53.5 |
| 54.2 |
| 49.0 |
| 49.2 |
| 44.5 |
| 35.3 |
| 39.7 |
| 42.0 |
| 37.1 |
| 36.1 |
| 34.1 |
| 36.0 |
| 35.9 |
| 35.3 |
| 31.9 |
| 31.1 |
| 30.9 |
| 30.9 |
| 29.2 |
| 27.0 |
| 25.7 |
| 23.0 |
| 24.0 |
| 29.4 |
| 28.0 |
| 28.5 |
| 28.3 |
| 28.3 |
| 22.8 |
| 20.3 |
| 17.6 |
| 17.9 |
| 18.8 |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.0 |
| 261.5 |
| 175.9 |
| 121.7 |
| 94.5 |
| 93.9 |
| 74.6 |
| 88.9 |
| 85.4 |
| 76.1 |
| 68.5 |
| 63.2 |
| 63.1 |
| 58.5 |
| 55.4 |
| 55.0 |
| 61.4 |
| 55.6 |
| 43.3 |
| 43.7 |
| 38.4 |
| 34.7 |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.0 |
| 1,202.0 |
| 3,882.0 |
| 3,110.3 |
| 1,646.5 |
| 933.4 |
| 908.6 |
| 466.2 |
| 387.4 |
| 671.5 |
| 920.5 |
| 907.6 |
| 604.3 |
| 430.9 |
| 287.5 |
| 153.2 |
| 123.2 |
| 120.7 |
| 118.4 |
| 118.8 |
| 102.5 |
| 106.8 |
| 97.2 |
| 94.3 |
| 116.8 |
| 150.0 |
| 156.0 |
| 148.0 |
| 174.4 |
| 193.9 |
| 200.8 |
| 207.7 |
| 214.5 |
| 214.8 |
| 216.1 |
| 220.4 |
| 224.0 |
| 211.6 |
| 102.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 5.0 |
| 15.7 |
| 14.4 |
| 14.5 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,018.0 |
| 5,354.0 |
| 5,066.7 |
| 3,131.3 |
| 2,745.9 |
| 2,744.7 |
| 2,540.2 |
| 2,426.7 |
| 2,456.0 |
| 2,696.6 |
| 2,624.1 |
| 1,547.8 |
| 1,256.4 |
| 1,023.9 |
| 883.4 |
| 572.5 |
| 575.7 |
| 569.7 |
| 651.7 |
| 629.6 |
| 628.1 |
| 616.1 |
| 472.8 |
| 494.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,667.0) |
| (1,405.8) |
| (1,077.7) |
| (1,087.3) |
| (1,139.3) |
| (1,185.3) |
| (1,224.9) |
| (1,140.4) |
| (977.1) |
| (875.9) |
| (811.3) |
| (739.3) |
| (671.8) |
| (574.1) |
| (573.6) |
| (570.5) |
| (592.2) |
| (515.1) |
| (524.3) |
| (502.4) |
| (497.0) |
| (473.6) |
| (480.4) |
| (13.0) |
| (1.0) |
| 7.0 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.5 |
| 1.5 |
| 4.3 |
| 0.3 |
| 0.8 |
| 0.9 |
| 0.2 |
| (0.9) |
| (1.7) |
| (1.3) |
| (1.5) |
| (1.1) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| 0.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,802.0 |
| 5,341.0 |
| 5,771.0 |
| 5,644.0 |
| 5,510.0 |
| 4,742.0 |
| 4,303.4 |
| 4,023.1 |
| 3,415.8 |
| 3,435.4 |
| 3,451.9 |
| 3,278.1 |
| 3,283.1 |
| 3,267.2 |
| 3,319.0 |
| 2,853.7 |
| 2,768.4 |
| 2,660.8 |
| 2,689.0 |
| 2,630.5 |
| 2,569.0 |
| 2,533.6 |
| 2,591.7 |
| 2,542.8 |
| 5,771.0 |
| 5,644.0 |
| 5,510.0 |
| 4,742.0 |
| 4,303.4 |
| 4,023.1 |
| 3,415.8 |
| 3,435.4 |
| 3,451.9 |
| 3,278.1 |
| 3,283.1 |
| 3,267.2 |
| 3,319.0 |
| 2,853.7 |
| 2,768.4 |
| 2,660.8 |
| 2,689.0 |
| 2,630.5 |
| 2,569.0 |
| 2,533.6 |
| 2,591.7 |
| 2,542.8 |
| - |
| - |
| (89.6) |
| (66.8) |
| (235.1) |
| (1.8) |
| 402.1 |
| (313.2) |
| (49.9) |
| (28.6) |
| 48.0 |
| 46.5 |
| (36.6) |
| (7.8) |
| 33.3 |
| 60.9 |
| 99.8 |
| 110.2 |
| 123.8 |
| 39.2 |
| 74.8 |
| 3,798.0 |
| 4,720.6 |
| 4,639.2 |
| 4,820.2 |
| 4,056.2 |
| 3,840.0 |
| 3,516.5 |
| 2,646.2 |
| 2,589.6 |
| 2,551.2 |
| 1,615.1 |
| 1,608.7 |
| 1,605.2 |
| 1,641.5 |
| 884.3 |
| 801.6 |
| 723.1 |
| 646.2 |
| 584.1 |
| 523.7 |
| 484.6 |
| 407.5 |
| 354.6 |
| 5,771.0 |
| 5,644.0 |
| 5,510.0 |
| 4,742.0 |
| 4,303.4 |
| 4,023.1 |
| 3,415.8 |
| 3,435.4 |
| 3,451.9 |
| 3,278.1 |
| 3,283.1 |
| 3,267.2 |
| 3,319.0 |
| 2,853.7 |
| 2,768.4 |
| 2,660.8 |
| 2,689.0 |
| 2,630.5 |
| 2,569.0 |
| 2,533.6 |
| 2,591.7 |
| 2,542.8 |
| 2,791.0 |
| 3,201.2 |
| 3,577.7 |
| 3,437.4 |
| 2,662.3 |
| 2,217.8 |
| 1,931.2 |
| 1,318.6 |
| 1,259.9 |
| 1,269.4 |
| 1,090.4 |
| 1,090.3 |
| 1,066.4 |
| 1,097.1 |
| 623.4 |
| 529.4 |
| 410.0 |
| 252.0 |
| 188.5 |
| 115.8 |
| 82.6 |
| 131.0 |
| 83.0 |