| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 405.4 | 358.2 | 338.4 | 323.9 | 307.1 | 216.5 | - | 182.8 | 171.2 | 146.8 | 138.1 | 119.9 | 115.7 | 102.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 359.3 | 62.9 | 112.8 | 112.7 | 126.7 | 145.3 | - | 110.9 | 107.8 | 107.7 | 107.9 | 188.7 | 153.9 | 154.1 | 181.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 359.3 | 62.9 | 112.8 | 112.7 | 126.7 | 145.3 | - | 110.9 | 107.8 | 107.7 | 107.9 | 336.6 | 308.2 | 319.5 | 537.7 | 316.2 | ||
| (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 |
|---|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 90.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 187.2 | 164.9 | 145.4 | 127.4 | 111.5 | 100.1 | - | 85.2 | 76.5 | 68.3 | 62.5 | 55.8 | 50.7 | 46.9 | 42.3 | - | - | - |
| Property,Plant & Equipment Net | 218.2 | 193.3 | 193.0 | 196.5 | 195.6 | 116.4 | - | 97.6 | 94.7 | 78.5 | 75.7 | 64.1 | 65.0 | 55.2 | 48.3 | 45.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,090.6 | 985.1 | 985.1 | 985.1 | 985.1 | 506.2 | - | 506.2 | 256.1 | 221.5 | 201.1 | 170.4 | 170.4 | 150.4 | 130.1 | 129.6 | 129.3 | - |
| Intangible Assets | 133.6 | 12.3 | 18.2 | 25.1 | 32.8 | 23.1 | - | 15.3 | 9.3 | 9.8 | 11.8 | 9.9 | 12.2 | 11.8 | 10.6 | 12.3 | - | - |
| Operating Lease Right Of Use Assets | 73.2 | 54.5 | 54.1 | 58.9 | 60.2 | 49.7 | 32.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 24,912.9 | 19,373.6 | 19,347.4 | 19,294.2 | 20,423.4 | 13,204.3 | - | 8,851.6 | 8,082.0 | 7,709.4 | 7,209.5 | 6,364.9 | 6,099.2 | 5,757.0 | 4,970.2 | 4,695.7 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 147.9 | 154.3 | 165.4 | 356.2 | 316.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 21,347.2 | 16,380.4 | 16,452.1 | 16,407.5 | 17,405.0 | 11,501.6 | - | 7,778.1 | 7,138.2 | 6,844.7 | 6,438.0 | 5,724.4 | 5,507.7 | 5,227.7 | 4,501.2 | 4,259.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,335.9 | 1,910.0 | 1,932.2 | 2,114.9 | 2,249.1 | 945.6 | - | 527.6 | 479.4 | 451.7 | 405.5 | 312.0 | 305.2 | 270.0 | 233.9 | 226.7 | - | - |
| Retained Earnings | 1,269.1 | 1,172.7 | 1,077.5 | 934.4 | 766.7 | 716.0 | - | 546.7 | 465.9 | 414.1 | 368.2 | 330.4 | 293.6 | 263.7 | 239.5 | 210.3 | - | - |
| Accumulated Other Comprehensive Income | (39.8) | (90.0) | (114.8) | (163.1) | 2.2 | 40.7 | - | (1.2) | (1.8) | (1.3) | (2.5) | (2.1) | (7.4) | (4.5) | (4.5) | (0.8) | 2.8 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,565.7 | 2,993.1 | 2,895.3 | 2,886.7 | 3,018.4 | 1,702.7 | - | 1,073.5 | 943.8 | 864.7 | 771.5 | 640.5 | 591.5 | 529.3 | 469.1 | 436.5 | 412.6 | 305.3 |
| Total Equity | 3,565.7 | 2,993.1 | 2,895.3 | 2,886.7 | 3,018.4 | 1,702.7 | - | 1,073.5 | 943.8 | 864.7 | 771.5 | 640.5 | 591.5 | 529.3 | 469.1 | 436.5 | 412.6 | 305.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,565.7 | 2,993.1 | 2,895.3 | 2,886.7 | 3,018.4 | 1,702.7 | - | 1,073.5 | 943.8 | 864.7 | 771.5 | 640.5 | 591.5 | 529.3 | 469.1 | 436.5 | 412.6 | 305.3 |
| Tangible Book Value | 2,341.5 | 1,995.8 | 1,892.0 | 1,876.6 | 2,000.6 | 1,173.4 | - | 552.0 | 678.4 | 633.3 | 558.6 | 460.2 | 408.9 | 367.2 | 328.3 | 294.5 | 283.3 | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 112.8 | 112.8 | - | 112.7 | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 112.8 | 112.8 | - | 112.7 | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 217.7 | 218.2 | 221.2 | 188.9 | 190.0 | 193.3 | 192.2 | 191.3 | 192.6 | 193.0 | 191.6 | 193.6 | 195.9 | 196.5 | 198.4 | 202.2 | 199.1 | 195.6 | 123.5 | 117.4 | 115.9 | 116.4 | 121.8 | 122.2 | 121.9 | - | 125.0 | 123.4 | 98.8 | 97.6 | 95.9 | 95.8 | 95.2 | 94.7 | 94.9 | 92.7 | 82.0 | 78.5 | 76.4 | 76.2 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,090.6 | 1,090.6 | 1,083.4 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 985.1 | 506.2 | 506.2 | 506.2 | 506.2 | 506.2 | 506.2 | 506.2 | - | 504.6 | 504.6 | 256.1 | 256.1 | 231.8 | 231.8 | 231.8 | 231.8 | 231.8 | 231.8 | 221.5 | 221.5 | 201.1 | 201.1 |
| Intangible Assets | 126.7 | 133.6 | 141.7 | 9.7 | 10.9 | 12.3 | 13.7 | 15.2 | 16.6 | 18.2 | 19.8 | 21.5 | 23.3 | 25.1 | 26.9 | 28.8 | 30.8 | 32.8 | 19.1 | 20.4 | 21.7 | 23.1 | 24.5 | 26.0 | 27.5 | - | 31.3 | 33.3 | 14.3 | 15.3 | 7.4 | 7.9 | 8.5 | 9.3 | 10.3 | 11.2 | 9.1 | 9.8 | 9.8 | 10.4 |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.8 | 51.8 | 51.5 | 33.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 24,783.6 | 24,912.9 | 24,993.2 | 20,048.9 | 19,888.2 | 19,373.6 | 19,408.1 | 19,411.0 | 19,324.6 | 19,347.4 | 19,368.1 | 19,400.9 | 19,442.4 | 19,294.2 | 19,703.3 | 19,982.5 | 20,159.2 | 20,423.4 | 14,533.3 | 14,194.2 | 13,773.9 | 13,204.3 | 13,173.7 | 13,022.5 | 11,980.2 | - | 11,538.6 | 11,603.2 | 8,997.5 | 8,851.6 | 8,375.5 | 8,381.0 | 8,090.4 | 8,082.0 | 8,052.9 | 8,017.3 | 7,738.1 | 7,709.4 | 7,502.0 | 7,418.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 14.1 |
| 18.8 |
| 23.4 |
| 28.1 |
| 32.8 |
| 37.4 |
| 37.4 |
| 74.9 |
| - |
| 74.9 |
| 74.9 |
| 74.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 21,241.5 | 21,347.2 | 21,446.4 | 16,974.1 | 16,854.8 | 16,380.4 | 16,431.0 | 16,491.8 | 16,440.4 | 16,452.1 | 16,482.7 | 16,546.0 | 16,611.5 | 16,407.5 | 16,886.1 | 17,111.3 | 17,193.7 | 17,405.0 | 12,777.4 | 12,452.6 | 12,058.5 | 11,501.6 | 11,483.9 | 11,350.8 | 10,300.6 | - | 9,856.3 | 9,967.2 | 7,892.9 | 7,778.1 | 7,377.2 | 7,403.9 | 7,134.4 | 7,138.2 | 7,121.7 | 7,102.7 | 6,860.6 | 6,844.7 | 6,683.8 | 6,615.0 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| Additional Paid In Capital | 2,272.9 | 2,335.9 | 2,371.1 | 1,914.6 | 1,911.2 | 1,910.0 | 1,907.0 | 1,904.9 | 1,902.1 | 1,932.2 | 1,999.4 | 1,997.7 | 1,995.1 | 2,114.9 | 2,113.3 | 2,146.3 | 2,247.5 | 2,249.1 | 949.3 | 948.1 | 946.0 | 945.6 | 944.2 | 942.7 | 962.5 | - | 1,033.9 | 1,029.6 | 527.8 | 527.6 | 483.2 | 482.0 | 479.7 | 479.4 | 477.9 | 476.7 | 452.0 | 451.7 | 409.7 | 408.2 |
| Retained Earnings | 1,317.9 | 1,269.1 | 1,222.8 | 1,218.0 | 1,192.0 | 1,172.7 | 1,146.9 | 1,128.2 | 1,101.1 | 1,077.5 | 1,046.3 | 1,009.7 | 971.3 | 934.4 | 882.5 | 833.9 | 795.7 | 766.7 | 787.7 | 763.6 | 741.9 | 716.0 | 696.5 | 676.8 | 667.1 | - | 621.8 | 585.1 | 569.6 | 546.7 | 527.5 | 504.9 | 484.3 | 465.9 | 452.7 | 437.6 | 425.8 | 414.1 | 404.8 | 391.9 |
| Accumulated Other Comprehensive Income | (49.3) | (39.8) | (47.6) | (58.1) | (70.2) | (90.0) | (77.2) | (114.2) | (119.3) | (114.8) | (160.7) | (152.9) | (135.9) | (163.1) | (179.1) | (109.5) | (78.2) | 2.2 | 18.6 | 29.6 | 27.2 | 40.7 | 48.6 | 51.8 | 49.7 | - | 26.2 | 21.0 | 6.9 | (1.2) | (12.7) | (10.1) | (8.2) | (1.8) | 0.4 | 0.0 | (0.6) | (1.3) | 3.5 | 3.6 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,542.0 | 3,565.7 | 3,546.9 | 3,074.9 | 3,033.4 | 2,993.1 | 2,977.1 | 2,919.2 | 2,884.2 | 2,895.3 | 2,885.4 | 2,854.9 | 2,830.9 | 2,886.7 | 2,817.2 | 2,871.2 | 2,965.4 | 3,018.4 | 1,756.0 | 1,741.6 | 1,715.4 | 1,702.7 | 1,689.7 | 1,671.7 | 1,679.7 | - | 1,682.3 | 1,636.0 | 1,104.5 | 1,073.5 | 998.3 | 977.1 | 956.1 | 943.8 | 931.2 | 914.6 | 877.5 | 864.7 | 818.2 | 803.9 |
| Total Equity | 3,542.0 | 3,565.7 | 3,546.9 | 3,074.9 | 3,033.4 | 2,993.1 | 2,977.1 | 2,919.2 | 2,884.2 | 2,895.3 | 2,885.4 | 2,854.9 | 2,830.9 | 2,886.7 | 2,817.2 | 2,871.2 | 2,965.4 | 3,018.4 | 1,756.0 | 1,741.6 | 1,715.4 | 1,702.7 | 1,689.7 | 1,671.7 | 1,679.7 | - | 1,682.3 | 1,636.0 | 1,104.5 | 1,073.5 | 998.3 | 977.1 | 956.1 | 943.8 | 931.2 | 914.6 | 877.5 | 864.7 | 818.2 | 803.9 |
| - |
| 14.1 |
| 18.8 |
| 23.4 |
| 28.1 |
| 32.8 |
| 37.4 |
| 37.4 |
| 74.9 |
| - |
| 74.9 |
| 74.9 |
| 124.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,542.0 | 3,565.7 | 3,546.9 | 3,074.9 | 3,033.4 | 2,993.1 | 2,977.1 | 2,919.2 | 2,884.2 | 2,895.3 | 2,885.4 | 2,854.9 | 2,830.9 | 2,886.7 | 2,817.2 | 2,871.2 | 2,965.4 | 3,018.4 | 1,756.0 | 1,741.6 | 1,715.4 | 1,702.7 | 1,689.7 | 1,671.7 | 1,679.7 | - | 1,682.3 | 1,636.0 | 1,104.5 | 1,073.5 | 998.3 | 977.1 | 956.1 | 943.8 | 931.2 | 914.6 | 877.5 | 864.7 | 818.2 | 803.9 |
| Tangible Book Value | 2,324.7 | 2,341.5 | 2,321.8 | 2,080.0 | 2,037.4 | 1,995.8 | 1,978.4 | 1,919.0 | 1,882.5 | 1,892.0 | 1,880.5 | 1,848.3 | 1,822.6 | 1,876.6 | 1,805.2 | 1,857.3 | 1,949.6 | 2,000.6 | 1,230.7 | 1,215.0 | 1,187.5 | 1,173.4 | 1,159.0 | 1,139.5 | 1,146.0 | - | 1,146.5 | 1,098.1 | 834.1 | 802.1 | 759.1 | 737.3 | 715.8 | 702.7 | 689.1 | 671.6 | 646.9 | 633.3 | 607.4 | 592.4 |