| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 346.1 | 520.1 | 573.4 | 709.1 | 983.2 | 471.6 | 418.8 | 649.6 | 768.7 | 1,035.6 | 1,103.3 | 1,014.2 | 879.2 | 831.4 | 1,036.2 | 728.8 | 718.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 727.6 | 867.5 | 1,275.0 | 1,019.7 | - | ||
| Cash And Short Term Investments | 346.1 | 520.1 | 573.4 | 709.1 | 983.2 | 471.6 | 418.8 | 649.6 | 768.7 | 1,035.6 | 1,103.3 | 1,014.2 | 1,606.8 | 1,698.9 | 2,311.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,028.4 | 944.5 | 946.8 | 866.8 | 861.0 | 987.9 | 971.5 | 865.1 | 818.5 | 714.8 | 715.8 | 678.2 | 687.2 | 565.9 | 580.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,009.8 | 1,973.4 | 1,923.3 | 1,787.3 | 1,627.7 | 1,497.5 | 1,391.9 | 1,247.5 | 1,275.5 | 1,394.8 | 1,328.8 | 1,273.5 | 1,201.9 | 1,089.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 305.9 | 293.3 | 134.4 | 121.2 | 110.1 | 176.5 | 194.7 | 126.4 | 136.7 | 112.0 | 142.6 | 132.7 | 167.6 | 127.0 | 168.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 646.3 | 645.7 | 645.1 | 644.6 | 644.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 4.6 | 4.6 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.3 | 4.3 | 4.2 | 4.1 | 4.0 | 4.0 | 3.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 646.3 | 645.7 | 645.1 | 644.6 | 744.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 | Q4 FY 07 | Q4 FY 06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 346.1 | 520.1 | 573.4 | 709.1 | 983.2 | 471.6 | 418.8 | 649.6 | 768.7 | 1,035.6 | 1,103.3 | 1,014.2 | 879.2 | 831.4 | 1,036.2 | 728.8 | 718.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 727.6 | 867.5 | 1,275.0 | 1,019.7 | - | ||
| Cash And Short Term Investments | 346.1 | 520.1 | 573.4 | 709.1 | 983.2 | 471.6 | 418.8 | 649.6 | 768.7 | 1,035.6 | 1,103.3 | 1,014.2 | 1,606.8 | 1,698.9 | 2,311.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,028.4 | 944.5 | 946.8 | 866.8 | 861.0 | 987.9 | 971.5 | 865.1 | 818.5 | 714.8 | 715.8 | 678.2 | 687.2 | 565.9 | 580.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,009.8 | 1,973.4 | 1,923.3 | 1,787.3 | 1,627.7 | 1,497.5 | 1,391.9 | 1,247.5 | 1,275.5 | 1,394.8 | 1,328.8 | 1,273.5 | 1,201.9 | 1,089.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 305.9 | 293.3 | 134.4 | 121.2 | 110.1 | 176.5 | 194.7 | 126.4 | 136.7 | 112.0 | 142.6 | 132.7 | 167.6 | 127.0 | 168.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 646.3 | 645.7 | 645.1 | 644.6 | 644.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 4.6 | 4.6 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.3 | 4.3 | 4.2 | 4.1 | 4.0 | 4.0 | 3.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 646.3 | 645.7 | 645.1 | 644.6 | 744.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| 615.5 |
| 607.2 |
| - |
| - |
| - |
| 1,748.5 |
| 718.9 |
| 615.5 |
| 607.2 |
| 455.0 |
| 573.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 228.5 | 224.6 | 238.4 | 235.1 | 229.6 | 216.1 | 230.0 | 203.8 | 186.1 | 158.6 | 135.3 | 151.6 | 126.4 | 127.3 | 112.4 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,771.2 | 1,911.6 | 2,003.1 | 2,067.5 | 2,074.6 | 1,675.6 | 1,720.7 | 2,048.5 | 2,100.4 | 2,378.2 | 2,424.0 | 2,282.1 | 2,041.1 | 1,979.3 | 2,251.8 | 1,872.6 | 2,005.6 | - | - |
| 989.5 |
| 924.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,254.2 | 1,182.5 | 1,129.1 | 1,088.5 | 1,019.7 | 972.2 | 895.4 | 891.8 | 943.8 | 1,085.5 | 1,039.8 | 997.9 | 924.0 | 830.8 | 731.3 | 644.5 | - | - | - |
| Property,Plant & Equipment Net | 755.6 | 790.9 | 794.3 | 698.8 | 608.0 | 525.3 | 496.6 | 355.7 | 331.7 | 309.3 | 289.0 | 275.5 | 277.9 | 258.4 | 258.3 | 279.7 | 317.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,844.9 | 2,749.0 | 2,662.8 | 2,622.6 | 2,578.6 | 2,462.8 | 2,444.9 | 2,221.2 | 2,211.6 | 2,049.1 | 1,925.2 | 1,818.3 | 1,741.8 | 1,739.7 | 1,637.4 | 1,539.4 | 1,526.4 | - | - |
| Intangible Assets | 160.7 | 181.5 | 178.3 | 259.0 | 296.3 | 205.2 | 265.2 | 177.3 | 281.5 | 252.5 | 181.2 | 156.7 | 141.3 | 193.4 | 218.8 | 227.3 | 270.6 | - | - |
| Operating Lease Right Of Use Assets | 149.3 | 160.9 | 176.9 | 233.2 | 295.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 1.9 | 19.8 | 42.4 | - | - | 99.3 | 114.0 | 127.3 | 123.2 | 132.4 | 137.7 | 187.2 | - | - |
| Other Non-Current Assets | 704.5 | 631.6 | 574.9 | 630.7 | 488.6 | 423.9 | 420.4 | 476.7 | 406.1 | 335.6 | 365.9 | 279.2 | 315.9 | 342.5 | 322.0 | 271.8 | 272.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,386.1 | 6,425.7 | 6,390.4 | 6,511.8 | 6,341.6 | 5,292.8 | 5,347.8 | 5,279.4 | 5,331.4 | 5,324.7 | 5,185.3 | 4,925.8 | 4,645.2 | 4,636.6 | 4,820.6 | 4,328.4 | 4,579.1 | - | - |
| 86.2 |
| 157.4 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 115.2 | 170.6 | 253.7 | 237.4 | 126.8 | 118.2 | 132.4 | 113.1 | 173.3 | 198.5 | 156.7 | 151.1 | 145.2 | 151.4 | 184.5 | 186.2 | 197.9 | - | - |
| Operating Lease Liabilities Current | 40.0 | 40.0 | 43.3 | 58.7 | 59.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 230.8 | 214.7 | 208.6 | 274.3 | 226.5 | 265.6 | 261.2 | 265.4 | 244.3 | 224.2 | 220.6 | 228.5 | 216.3 | 212.4 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,470.9 | 1,353.4 | 1,252.7 | 1,303.9 | 1,216.2 | 1,207.9 | 1,295.0 | 1,172.9 | 1,366.0 | 1,363.5 | 1,200.7 | 1,074.3 | 1,065.6 | 1,011.2 | 1,024.1 | 610.9 | 830.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 103.5 | 121.7 | 138.4 | 177.9 | 230.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.8 | 0.8 | 69.9 | 108.7 | 16.5 | 23.8 | 28.0 | - | - | - | 18.2 | 22.6 | 31.0 | 80.6 | 75.8 | 53.6 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 468.4 | 485.4 | 481.7 | 445.7 | 327.7 | 334.9 | 336.2 | 312.9 | 284.7 | 248.3 | 277.6 | 260.8 | 244.7 | 292.0 | 273.4 | 231.4 | 227.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,887.0 | 2,858.7 | 2,830.1 | 2,876.6 | 2,676.5 | 1,750.4 | 1,855.8 | 1,705.3 | 1,877.8 | 1,917.8 | 1,789.4 | 1,651.0 | 1,612.0 | 1,613.3 | 1,591.2 | 1,115.4 | 1,773.9 | - | - |
| 3.9 |
| - |
| - |
| Additional Paid In Capital | 4,413.5 | 4,244.3 | 4,105.9 | 3,951.2 | 3,807.9 | 3,667.7 | 3,587.6 | 3,458.9 | 3,322.8 | 3,182.6 | 3,054.8 | 2,878.9 | 2,625.3 | 2,495.2 | 2,402.2 | 2,334.1 | 2,264.8 | - | - |
| Retained Earnings | 6,827.7 | 6,549.5 | 6,211.6 | 5,850.9 | 5,341.9 | 5,012.8 | 4,673.9 | 4,457.1 | 4,144.8 | 3,847.8 | 3,503.8 | 3,176.1 | 2,847.4 | 2,477.1 | 2,130.5 | 1,786.6 | 1,458.6 | - | - |
| Accumulated Other Comprehensive Income | (4.4) | (53.3) | (72.5) | 9.3 | 11.7 | (2.5) | (32.7) | 18.8 | 6.1 | (16.8) | (10.0) | 0.6 | (25.5) | (19.7) | 2.0 | 8.3 | (14.8) | - | - |
| Treasury Stock | 7,784.4 | 7,221.3 | 6,731.8 | 6,223.3 | 5,543.3 | 5,182.4 | 4,784.4 | 4,365.1 | 4,024.5 | 3,611.1 | 3,157.1 | 2,785.1 | 2,418.0 | 1,933.4 | 1,309.2 | 919.9 | 907.3 | - | - |
| Minority Interest | 42.2 | 43.2 | 42.5 | 42.5 | 42.5 | 42.5 | 43.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,457.0 | 3,523.8 | 3,517.8 | 3,592.7 | 3,622.6 | 3,500.0 | 3,448.9 | 3,574.1 | 3,453.6 | 3,406.8 | 3,395.8 | 3,274.8 | 3,033.2 | 3,023.3 | 3,229.4 | 3,213.1 | 2,805.2 | 2,600.2 | 2,154.2 |
| Total Equity | 3,499.2 | 3,566.9 | 3,560.3 | 3,635.2 | 3,665.2 | 3,542.5 | 3,492.0 | 3,574.1 | 3,453.6 | 3,406.8 | 3,395.8 | 3,274.8 | 3,033.2 | 3,023.3 | 3,229.4 | 3,213.1 | 2,805.2 | 2,600.2 | 2,154.2 |
| - |
| - |
| - |
| Net debt | 300.2 | 125.6 | 71.7 | (64.5) | (239.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 300.3 | 558.3 | 750.5 | 763.6 | 858.4 | 467.6 | 425.8 | 875.5 | 734.4 | 1,014.7 | 1,223.2 | 1,207.8 | 975.5 | 968.1 | 1,227.7 | 1,261.7 | 1,175.6 | - | - |
| Book Value | 3,457.0 | 3,523.8 | 3,517.8 | 3,592.7 | 3,622.6 | 3,500.0 | 3,448.9 | 3,574.1 | 3,453.6 | 3,406.8 | 3,395.8 | 3,274.8 | 3,033.2 | 3,023.3 | 3,229.4 | 3,213.1 | 2,805.2 | 2,600.2 | 2,154.2 |
| Tangible Book Value | 451.3 | 593.2 | 676.6 | 711.0 | 747.7 | 832.0 | 738.7 | 1,175.5 | 960.4 | 1,105.2 | 1,289.4 | 1,299.7 | 1,150.1 | 1,090.1 | 1,373.2 | 1,446.3 | 1,008.3 | - | - |
| 615.5 |
| 607.2 |
| - |
| - |
| - |
| 1,748.5 |
| 718.9 |
| 615.5 |
| 607.2 |
| 455.0 |
| 573.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 228.5 | 224.6 | 238.4 | 235.1 | 229.6 | 216.1 | 230.0 | 203.8 | 186.1 | 158.6 | 135.3 | 151.6 | 126.4 | 127.3 | 112.4 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,771.2 | 1,911.6 | 2,003.1 | 2,067.5 | 2,074.6 | 1,675.6 | 1,720.7 | 2,048.5 | 2,100.4 | 2,378.2 | 2,424.0 | 2,282.1 | 2,041.1 | 1,979.3 | 2,251.8 | 1,872.6 | 2,005.6 | - | - |
| 989.5 |
| 924.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,254.2 | 1,182.5 | 1,129.1 | 1,088.5 | 1,019.7 | 972.2 | 895.4 | 891.8 | 943.8 | 1,085.5 | 1,039.8 | 997.9 | 924.0 | 830.8 | 731.3 | 644.5 | - | - | - |
| Property,Plant & Equipment Net | 755.6 | 790.9 | 794.3 | 698.8 | 608.0 | 525.3 | 496.6 | 355.7 | 331.7 | 309.3 | 289.0 | 275.5 | 277.9 | 258.4 | 258.3 | 279.7 | 317.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,844.9 | 2,749.0 | 2,662.8 | 2,622.6 | 2,578.6 | 2,462.8 | 2,444.9 | 2,221.2 | 2,211.6 | 2,049.1 | 1,925.2 | 1,818.3 | 1,741.8 | 1,739.7 | 1,637.4 | 1,539.4 | 1,526.4 | - | - |
| Intangible Assets | 160.7 | 181.5 | 178.3 | 259.0 | 296.3 | 205.2 | 265.2 | 177.3 | 281.5 | 252.5 | 181.2 | 156.7 | 141.3 | 193.4 | 218.8 | 227.3 | 270.6 | - | - |
| Operating Lease Right Of Use Assets | 149.3 | 160.9 | 176.9 | 233.2 | 295.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 1.9 | 19.8 | 42.4 | - | - | 99.3 | 114.0 | 127.3 | 123.2 | 132.4 | 137.7 | 187.2 | - | - |
| Other Non-Current Assets | 704.5 | 631.6 | 574.9 | 630.7 | 488.6 | 423.9 | 420.4 | 476.7 | 406.1 | 335.6 | 365.9 | 279.2 | 315.9 | 342.5 | 322.0 | 271.8 | 272.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,386.1 | 6,425.7 | 6,390.4 | 6,511.8 | 6,341.6 | 5,292.8 | 5,347.8 | 5,279.4 | 5,331.4 | 5,324.7 | 5,185.3 | 4,925.8 | 4,645.2 | 4,636.6 | 4,820.6 | 4,328.4 | 4,579.1 | - | - |
| 86.2 |
| 157.4 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 115.2 | 170.6 | 253.7 | 237.4 | 126.8 | 118.2 | 132.4 | 113.1 | 173.3 | 198.5 | 156.7 | 151.1 | 145.2 | 151.4 | 184.5 | 186.2 | 197.9 | - | - |
| Operating Lease Liabilities Current | 40.0 | 40.0 | 43.3 | 58.7 | 59.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 230.8 | 214.7 | 208.6 | 274.3 | 226.5 | 265.6 | 261.2 | 265.4 | 244.3 | 224.2 | 220.6 | 228.5 | 216.3 | 212.4 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,470.9 | 1,353.4 | 1,252.7 | 1,303.9 | 1,216.2 | 1,207.9 | 1,295.0 | 1,172.9 | 1,366.0 | 1,363.5 | 1,200.7 | 1,074.3 | 1,065.6 | 1,011.2 | 1,024.1 | 610.9 | 830.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 103.5 | 121.7 | 138.4 | 177.9 | 230.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.8 | 0.8 | 69.9 | 108.7 | 16.5 | 23.8 | 28.0 | - | - | - | 18.2 | 22.6 | 31.0 | 80.6 | 75.8 | 53.6 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 468.4 | 485.4 | 481.7 | 445.7 | 327.7 | 334.9 | 336.2 | 312.9 | 284.7 | 248.3 | 277.6 | 260.8 | 244.7 | 292.0 | 273.4 | 231.4 | 227.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,887.0 | 2,858.7 | 2,830.1 | 2,876.6 | 2,676.5 | 1,750.4 | 1,855.8 | 1,705.3 | 1,877.8 | 1,917.8 | 1,789.4 | 1,651.0 | 1,612.0 | 1,613.3 | 1,591.2 | 1,115.4 | 1,773.9 | - | - |
| 3.9 |
| - |
| - |
| Additional Paid In Capital | 4,413.5 | 4,244.3 | 4,105.9 | 3,951.2 | 3,807.9 | 3,667.7 | 3,587.6 | 3,458.9 | 3,322.8 | 3,182.6 | 3,054.8 | 2,878.9 | 2,625.3 | 2,495.2 | 2,402.2 | 2,334.1 | 2,264.8 | - | - |
| Retained Earnings | 6,827.7 | 6,549.5 | 6,211.6 | 5,850.9 | 5,341.9 | 5,012.8 | 4,673.9 | 4,457.1 | 4,144.8 | 3,847.8 | 3,503.8 | 3,176.1 | 2,847.4 | 2,477.1 | 2,130.5 | 1,786.6 | 1,458.6 | - | - |
| Accumulated Other Comprehensive Income | (4.4) | (53.3) | (72.5) | 9.3 | 11.7 | (2.5) | (32.7) | 18.8 | 6.1 | (16.8) | (10.0) | 0.6 | (25.5) | (19.7) | 2.0 | 8.3 | (14.8) | - | - |
| Treasury Stock | 7,784.4 | 7,221.3 | 6,731.8 | 6,223.3 | 5,543.3 | 5,182.4 | 4,784.4 | 4,365.1 | 4,024.5 | 3,611.1 | 3,157.1 | 2,785.1 | 2,418.0 | 1,933.4 | 1,309.2 | 919.9 | 907.3 | - | - |
| Minority Interest | 42.2 | 43.2 | 42.5 | 42.5 | 42.5 | 42.5 | 43.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,457.0 | 3,523.8 | 3,517.8 | 3,592.7 | 3,622.6 | 3,500.0 | 3,448.9 | 3,574.1 | 3,453.6 | 3,406.8 | 3,395.8 | 3,274.8 | 3,033.2 | 3,023.3 | 3,229.4 | 3,213.1 | 2,805.2 | 2,600.2 | 2,154.2 |
| Total Equity | 3,499.2 | 3,566.9 | 3,560.3 | 3,635.2 | 3,665.2 | 3,542.5 | 3,492.0 | 3,574.1 | 3,453.6 | 3,406.8 | 3,395.8 | 3,274.8 | 3,033.2 | 3,023.3 | 3,229.4 | 3,213.1 | 2,805.2 | 2,600.2 | 2,154.2 |
| - |
| - |
| - |
| Net debt | 300.2 | 125.6 | 71.7 | (64.5) | (239.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 300.3 | 558.3 | 750.5 | 763.6 | 858.4 | 467.6 | 425.8 | 875.5 | 734.4 | 1,014.7 | 1,223.2 | 1,207.8 | 975.5 | 968.1 | 1,227.7 | 1,261.7 | 1,175.6 | - | - |
| Book Value | 3,457.0 | 3,523.8 | 3,517.8 | 3,592.7 | 3,622.6 | 3,500.0 | 3,448.9 | 3,574.1 | 3,453.6 | 3,406.8 | 3,395.8 | 3,274.8 | 3,033.2 | 3,023.3 | 3,229.4 | 3,213.1 | 2,805.2 | 2,600.2 | 2,154.2 |
| Tangible Book Value | 451.3 | 593.2 | 676.6 | 711.0 | 747.7 | 832.0 | 738.7 | 1,175.5 | 960.4 | 1,105.2 | 1,289.4 | 1,299.7 | 1,150.1 | 1,090.1 | 1,373.2 | 1,446.3 | 1,008.3 | - | - |