| (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 | 1,020.7 | 1,469.4 | 1,172.0 | 978.3 | 908.6 | 1,308.2 | 1,165.7 | 847.6 | 923.2 | 971.3 | 653.4 | 697.8 | 596.6 | 1,234.8 | 1,000.1 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,469.4 | 1,308.2 | 971.3 | 1,234.8 | 1,465.0 | 1,389.9 | 1,231.6 | 1,246.5 | 1,483.8 | 1,158.8 | 1,132.1 | 1,066.6 | 841.5 | 850.2 | 1,003.8 | 1,209.7 | 917.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,469.4 | 1,308.2 | 971.3 | 1,234.8 | 1,465.0 | 1,389.9 | 1,231.6 | 1,246.5 | 1,483.8 | 1,158.8 | 1,132.1 | 1,066.6 | 841.5 | 850.2 | 1,003.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 454.2 | 493.2 | 647.1 | 645.2 | 617.5 | 660.1 | 587.4 | 552.7 | 523.1 | 495.0 | 472.7 | 478.9 | 502.7 | 450.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,688.1 | 1,687.1 | 1,690.2 | 1,687.7 | 1,685.2 | 1,682.7 | 1,679.6 | 1,434.3 | 1,190.4 | 1,188.6 | 989.4 | - | - | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.3 | 1.3 | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,688.1 | 1,687.1 | 1,690.2 | 1,687.7 | 1,685.2 | 1,682.7 | 1,679.6 | 1,434.3 | 1,190.4 | 1,188.6 | 989.4 | - | - | - | - | - | |||
| 907.5 |
| 878.2 |
| 1,465.0 |
| 1,184.8 |
| 979.9 |
| 974.7 |
| 1,389.9 |
| 1,109.7 |
| 896.8 |
| 793.5 |
| 1,231.6 |
| 959.0 |
| 919.2 |
| 1,011.4 |
| 1,246.5 |
| 1,132.4 |
| 845.2 |
| 962.3 |
| 1,483.8 |
| 1,254.0 |
| 955.6 |
| 891.5 |
| 1,158.8 |
| 853.9 |
| 646.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,020.7 | 1,469.4 | 1,172.0 | 978.3 | 908.6 | 1,308.2 | 1,165.7 | 847.6 | 923.2 | 971.3 | 653.4 | 697.8 | 596.6 | 1,234.8 | 1,000.1 | 907.5 | 878.2 | 1,465.0 | 1,184.8 | 979.9 | 974.7 | 1,389.9 | 1,109.7 | 896.8 | 793.5 | 1,231.6 | 959.0 | 919.2 | 1,011.4 | 1,246.5 | 1,132.4 | 845.2 | 962.3 | 1,483.8 | 1,254.0 | 955.6 | 891.5 | 1,158.8 | 853.9 | 646.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 450.8 | 454.2 | 500.8 | 535.7 | 512.6 | 493.2 | 491.4 | 644.8 | 647.2 | 647.1 | 635.4 | 640.7 | 647.8 | 645.2 | 589.0 | 603.0 | 622.8 | 617.5 | 610.9 | 660.9 | 649.5 | 660.1 | 631.8 | 610.2 | 590.6 | 587.4 | 569.1 | 557.6 | 552.5 | 552.7 | 546.2 | 541.2 | 543.0 | 523.1 | 515.5 | 507.4 | 502.4 | 495.0 | 493.7 | 484.7 |
| Accumulated Depreciation | 290.7 | 286.2 | 327.5 | 359.5 | 344.5 | 332.8 | 332.9 | 424.1 | 419.7 | 414.5 | 405.8 | 403.9 | 402.1 | 395.1 | 370.5 | 371.5 | 373.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 160.1 | 168.0 | 173.3 | 176.2 | 168.2 | 160.4 | 158.4 | 220.7 | 227.5 | 232.5 | 229.6 | 236.7 | 245.7 | 250.1 | 218.6 | 231.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 26.5 | 18.8 | 18.6 | 18.5 | 17.6 | 16.9 | 17.9 | - | - | 0.0 | 0.0 | 0.0 | - | 15.5 | - | 15.9 | 16.2 | |||||||||||||||||||||||
| Goodwill | 394.6 | 395.3 | 395.3 | 395.2 | 394.1 | 393.6 | 394.6 | 394.0 | 394.1 | 394.9 | 394.0 | 394.6 | 394.2 | 377.2 | 375.8 | 377.9 | 379.5 | 379.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 402.5 | 412.6 | 437.0 | 443.4 | 430.5 | 434.9 | 450.5 | 451.7 | 389.9 | 407.2 | 413.2 | 426.4 | 428.9 | 431.6 | 420.0 | 435.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 463.5 | 449.5 | 473.9 | 492.3 | 496.8 | 479.6 | 526.8 | 507.6 | 506.2 | 497.3 | 508.0 | 524.1 | 367.7 | 407.7 | 390.5 | 408.2 | 429.2 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,240.6 | 4,936.3 | 4,633.9 | 4,493.4 | 4,232.1 | 4,794.0 | 4,820.0 | 4,527.2 | 4,587.0 | 4,635.8 | 4,295.5 | 4,602.9 | 4,567.5 | 5,852.6 | 6,207.9 | 6,711.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,688.8 | 1,688.1 | 1,687.3 | 1,688.6 | 1,687.8 | 1,687.1 | 1,852.8 | 1,852.1 | 1,851.4 | 1,690.2 | 1,689.6 | 1,689.0 | 1,688.3 | 1,687.7 | 1,687.1 | 1,686.5 | 1,685.8 | 1,685.2 | 1,684.6 | 1,684.0 | 1,683.4 | 1,682.7 | 1,681.5 | 1,680.8 | 1,680.2 | 1,679.6 | 1,678.9 | 1,678.1 | 1,759.3 | 1,434.3 | 1,433.7 | 1,191.3 | 1,190.8 | 1,190.4 | 1,189.9 | 1,189.5 | 1,189.0 | 1,188.6 | 990.5 | 990.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.1 | 1.4 | 1.0 | 0.6 | 1.1 | 1.1 | 2.2 | 3.9 | 2.2 | 3.9 | 5.4 | 6.6 | 4.8 | 3.9 | 9.0 | 13.6 | 15.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,286.8 | 3,951.6 | 3,676.8 | 3,623.3 | 3,499.7 | 4,029.2 | 4,055.5 | 3,932.1 | 4,050.0 | 4,065.9 | 3,794.2 | 4,103.5 | 3,969.6 | 4,593.7 | 4,952.1 | 5,309.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,559.3 | 1,517.6 | 1,493.3 | 1,477.6 | 1,477.7 | 1,472.1 | 1,437.7 | 1,382.7 | 1,384.8 | 1,402.6 | 1,388.5 | 1,431.2 | 1,604.7 | 1,676.7 | 1,682.4 | 1,628.2 | 1,583.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (276.7) | (271.5) | (273.0) | (268.9) | (306.8) | (326.7) | (271.8) | (306.3) | (304.0) | (290.0) | (293.1) | (281.9) | (283.0) | (295.9) | (334.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (8.8) | 37.1 | 37.1 | 44.9 | 45.5 | 48.9 | 55.7 | 55.5 | 55.8 | 58.4 | 58.2 | 55.9 | 57.0 | 118.9 | 116.7 | 111.3 | 119.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 881.3 | 869.2 | 841.5 | 741.6 | 603.0 | 636.2 | 624.3 | 458.7 | 392.7 | 423.8 | 361.3 | 360.0 | 451.4 | 556.5 | 560.6 | 715.7 | 849.8 | |||||||||||||||||||||||
| Total Equity | 872.5 | 906.3 | 878.6 | 786.5 | 644.1 | 680.7 | 680.0 | 514.2 | 448.5 | 482.2 | 419.6 | 415.9 | 508.4 | 675.4 | 677.3 | 827.0 | 969.6 | 1,078.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,688.8 | 1,688.1 | 1,687.3 | 1,688.6 | 1,687.8 | 1,687.1 | 1,852.8 | 1,852.1 | 1,851.4 | 1,690.2 | 1,689.6 | 1,689.0 | 1,688.3 | 1,687.7 | 1,687.1 | 1,686.5 | 1,685.8 | 1,685.2 | 1,684.6 | 1,684.0 | 1,683.4 | 1,682.7 | 1,681.5 | 1,680.8 | 1,680.2 | 1,679.6 | 1,678.9 | 1,678.1 | 1,759.3 | 1,434.3 | 1,433.7 | 1,191.3 | 1,190.8 | 1,190.4 | 1,189.9 | 1,189.5 | 1,189.0 | 1,188.6 | 990.5 | 990.1 |
| Net debt | 668.1 | 218.7 | 515.3 | 710.4 | 779.3 | 378.8 | 687.1 | 1,004.6 | 928.2 | 718.9 | 1,036.2 | 991.2 | 1,091.7 | 452.9 | 687.0 | 779.0 | 807.7 | 220.2 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 881.3 | 869.2 | 841.5 | 741.6 | 603.0 | 636.2 | 624.3 | 458.7 | 392.7 | 423.8 | 361.3 | 360.0 | 451.4 | 556.5 | 560.6 | 715.7 | 849.8 | 975.2 | ||||||||||||||||||||||
| Tangible Book Value | 486.7 | 473.9 | 446.3 | 346.4 | 208.9 | 242.7 | 229.7 | 64.7 | (1.4) | 28.9 | (32.7) | (34.6) | 57.2 | 179.2 | 184.9 | 337.8 | 470.3 | |||||||||||||||||||||||
| 909.7 |
| 1,055.8 |
| - |
| - |
| - |
| 1,209.7 |
| 917.3 |
| 909.7 |
| 1,055.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 46.1 | 45.3 | 50.7 | 38.9 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 435.1 |
| 401.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 286.2 | 332.8 | 414.5 | 395.1 | 367.5 | 402.5 | 367.5 | 339.8 | 317.8 | 286.0 | 265.5 | 256.3 | 253.9 | 225.9 | 266.7 | 250.9 | 239.6 | - | - |
| Property,Plant & Equipment Net | 168.0 | 160.4 | 232.5 | 250.1 | 250.0 | 257.6 | 219.8 | 212.9 | 205.3 | 209.0 | 207.2 | 222.6 | 248.8 | 225.0 | 168.4 | 150.5 | 166.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 18.8 | 16.9 | 0.0 | 15.5 | 16.3 | - | - | - | - | 0.2 | 8.9 | 7.8 | 9.5 | 7.0 | 11.1 | 11.3 | - | - | - |
| Goodwill | 395.3 | 393.6 | 394.9 | 377.2 | 379.4 | 383.9 | 371.8 | 371.6 | 385.3 | 373.1 | 320.8 | 335.4 | 345.5 | 364.3 | 356.7 | 313.2 | 261.7 | 170.3 | - |
| Intangible Assets | - | - | - | - | 0.2 | 0.2 | 1.8 | 3.8 | 6.1 | 8.9 | 6.2 | 12.0 | 18.4 | 28.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 412.6 | 434.9 | 407.2 | 431.6 | 466.1 | 513.9 | 551.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 459.1 | 479.6 | 497.3 | 407.7 | 435.3 | 538.4 | 586.8 | 597.8 | 650.3 | 1,075.8 | 1,130.6 | 59.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,940.7 | 4,794.0 | 4,635.8 | 5,852.6 | 7,147.2 | 5,971.9 | 5,639.6 | 4,997.2 | 4,928.7 | 4,556.5 | 4,477.8 | 3,325.3 | 3,011.1 | 2,986.9 | 3,081.9 | 3,422.5 | 3,147.8 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 24.4 | 32.1 | 32.1 | 85.3 | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.4 | 1.1 | 3.9 | 3.9 | 1.8 | 1.0 | 3.5 | 5.6 | 9.4 | 9.2 | 11.1 | 29.9 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,951.6 | 4,029.2 | 4,065.9 | 4,593.7 | 5,494.2 | 4,972.4 | 4,958.0 | 4,027.1 | 3,669.8 | 3,262.7 | 3,110.5 | 2,562.2 | 2,381.1 | 2,335.4 | 2,215.1 | 2,626.4 | 2,624.7 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 702.8 | 737.9 | 846.1 | 659.0 | 758.8 | 549.9 | - | - |
| Retained Earnings | 1,488.1 | 1,472.1 | 1,402.6 | 1,676.7 | 1,560.6 | 1,295.4 | 1,193.6 | 1,195.6 | 1,080.4 | 1,134.2 | 1,123.7 | 464.7 | 203.2 | 182.6 | 258.6 | 166.5 | 52.7 | - | - |
| Accumulated Other Comprehensive Income | (271.5) | (326.7) | (290.0) | (295.9) | (223.8) | (238.4) | (293.6) | (273.8) | (232.5) | (314.2) | (234.4) | (200.8) | (133.0) | (110.5) | (88.4) | (46.2) | (57.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 37.1 | 48.9 | 58.4 | 118.9 | 102.7 | 87.7 | 71.6 | 53.2 | 59.1 | 57.8 | 53.9 | 63.3 | 69.8 | 81.9 | 140.7 | 143.7 | 167.7 | - | - |
| Total Stockholders Equity | 873.7 | 636.2 | 423.8 | 556.5 | 975.2 | 911.8 | 610.0 | 916.9 | 1,199.8 | 1,236.0 | 1,313.5 | 706.7 | 560.2 | 569.7 | 726.1 | 652.4 | 355.4 | 311.8 | 123.1 |
| Total Equity | 910.8 | 685.2 | 482.2 | 675.4 | 1,078.0 | 999.4 | 681.6 | 970.1 | 1,258.9 | 1,293.8 | 1,367.3 | 770.1 | 630.0 | 651.5 | 866.9 | 796.1 | 523.1 | 311.8 | 123.1 |
| - |
| - |
| - |
| Net debt | 218.7 | 378.8 | 718.9 | 452.9 | 220.2 | 292.9 | 448.0 | 187.7 | (293.5) | 29.8 | (142.7) | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 873.7 | 636.2 | 423.8 | 556.5 | 975.2 | 911.8 | 610.0 | 916.9 | 1,199.8 | 1,236.0 | 1,313.5 | 706.7 | 560.2 | 569.7 | 726.1 | 652.4 | 355.4 | 311.8 | 123.1 |
| Tangible Book Value | 478.4 | 242.7 | 28.9 | 179.2 | 595.6 | 527.7 | 236.4 | 541.5 | 808.4 | 854.0 | 986.5 | 359.3 | 196.3 | 176.8 | 369.5 | 339.2 | 93.7 | 141.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 367.5 |
| 363.3 |
| 408.9 |
| 399.0 |
| 402.5 |
| 398.3 |
| 381.5 |
| 370.2 |
| 367.5 |
| 352.1 |
| 351.1 |
| 342.9 |
| 339.8 |
| 331.9 |
| 325.0 |
| 329.1 |
| 317.8 |
| 314.7 |
| 307.1 |
| 296.3 |
| 286.0 |
| 289.4 |
| 282.7 |
| 249.4 |
| 250.0 |
| 247.6 |
| 252.0 |
| 250.5 |
| 257.6 |
| 233.5 |
| 228.6 |
| 220.3 |
| 219.8 |
| 217.0 |
| 206.5 |
| 209.6 |
| 212.9 |
| 214.3 |
| 216.2 |
| 213.9 |
| 205.3 |
| 200.8 |
| 200.3 |
| 206.1 |
| 209.0 |
| 204.3 |
| 201.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| 379.7 |
| 380.7 |
| 381.8 |
| 383.9 |
| 373.2 |
| 368.1 |
| 355.7 |
| 371.8 |
| 366.9 |
| 371.5 |
| 372.4 |
| 371.6 |
| 375.0 |
| 377.3 |
| 383.1 |
| 385.3 |
| 385.5 |
| 381.9 |
| 379.8 |
| 373.1 |
| 346.0 |
| 322.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.6 |
| 1.1 |
| 1.5 |
| - |
| 2.1 |
| 2.9 |
| 3.3 |
| - |
| 4.2 |
| 5.1 |
| 5.2 |
| - |
| 6.6 |
| 7.3 |
| 8.1 |
| - |
| 7.8 |
| - |
| 452.2 |
| 466.1 |
| 468.5 |
| 479.2 |
| 492.1 |
| 513.9 |
| 517.6 |
| 525.2 |
| 533.3 |
| 551.5 |
| 558.7 |
| 477.4 |
| 489.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.3 |
| 480.5 |
| 492.4 |
| 506.8 |
| 538.4 |
| 557.1 |
| 563.2 |
| 569.5 |
| 586.8 |
| 601.2 |
| 589.1 |
| 591.7 |
| 597.8 |
| 610.4 |
| 618.5 |
| 638.4 |
| 650.3 |
| 1,099.9 |
| 1,113.5 |
| 1,135.1 |
| 1,075.8 |
| 1,107.0 |
| 1,123.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,848.3 |
| 7,147.2 |
| 6,726.6 |
| 6,406.8 |
| 6,209.6 |
| 5,971.9 |
| 5,467.0 |
| 5,312.1 |
| 5,095.1 |
| 5,639.6 |
| 5,551.9 |
| 5,507.5 |
| 5,499.5 |
| 4,997.2 |
| 4,944.8 |
| 4,628.0 |
| 4,485.1 |
| 4,928.7 |
| 4,836.4 |
| 4,769.8 |
| 4,385.3 |
| 4,556.5 |
| 4,302.3 |
| 4,215.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.3 |
| 1.3 |
| 2.2 |
| 1.0 |
| 2.6 |
| 2.9 |
| 1.0 |
| 3.5 |
| 2.0 |
| 2.7 |
| 1.0 |
| 5.6 |
| 6.5 |
| 7.2 |
| 9.5 |
| 9.4 |
| 4.3 |
| 9.0 |
| 8.8 |
| 9.2 |
| 9.4 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,303.7 |
| 5,494.2 |
| 5,173.9 |
| 4,899.9 |
| 4,767.9 |
| 4,972.4 |
| 4,688.3 |
| 4,628.2 |
| 4,535.5 |
| 4,958.0 |
| 4,865.7 |
| 4,789.6 |
| 4,728.1 |
| 4,027.1 |
| 3,823.2 |
| 3,514.9 |
| 3,428.9 |
| 3,669.8 |
| 3,467.9 |
| 3,467.0 |
| 3,172.1 |
| 3,262.7 |
| 3,001.2 |
| 3,011.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,560.6 |
| 1,402.2 |
| 1,348.1 |
| 1,278.9 |
| 1,295.4 |
| 1,160.3 |
| 1,140.0 |
| 1,119.2 |
| 1,193.6 |
| 1,168.4 |
| 1,179.9 |
| 1,171.8 |
| 1,195.6 |
| 1,140.6 |
| 1,092.4 |
| 1,005.5 |
| 1,080.4 |
| 1,219.3 |
| 1,166.0 |
| 1,102.0 |
| 1,134.2 |
| 1,058.2 |
| 998.1 |
| (290.0) |
| (237.6) |
| (223.8) |
| (246.5) |
| (226.6) |
| (255.7) |
| (238.4) |
| (279.8) |
| (308.9) |
| (333.4) |
| (293.6) |
| (288.6) |
| (272.0) |
| (268.9) |
| (273.8) |
| (260.4) |
| (253.5) |
| (219.1) |
| (232.5) |
| (261.7) |
| (277.8) |
| (296.7) |
| (314.2) |
| (236.1) |
| (237.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.7 |
| 99.9 |
| 105.0 |
| 101.7 |
| 87.7 |
| 84.9 |
| 83.4 |
| 73.2 |
| 71.6 |
| 72.8 |
| 99.1 |
| 70.2 |
| 53.2 |
| 54.5 |
| 57.9 |
| 59.6 |
| 59.1 |
| 60.6 |
| 59.7 |
| 60.1 |
| 57.8 |
| 58.0 |
| 58.1 |
| 975.2 |
| 877.8 |
| 826.9 |
| 765.0 |
| 911.8 |
| 693.8 |
| 600.6 |
| 486.4 |
| 610.0 |
| 613.4 |
| 618.8 |
| 701.2 |
| 916.9 |
| 1,067.1 |
| 1,055.2 |
| 996.6 |
| 1,199.8 |
| 1,307.8 |
| 1,243.0 |
| 1,153.1 |
| 1,236.0 |
| 1,243.2 |
| 1,146.2 |
| 977.7 |
| 931.9 |
| 866.7 |
| 999.4 |
| 778.7 |
| 684.0 |
| 559.6 |
| 681.6 |
| 686.2 |
| 717.9 |
| 771.4 |
| 970.1 |
| 1,121.6 |
| 1,113.1 |
| 1,056.2 |
| 1,258.9 |
| 1,368.5 |
| 1,302.7 |
| 1,213.2 |
| 1,293.8 |
| 1,301.1 |
| 1,204.3 |
| 499.8 |
| 704.1 |
| 708.7 |
| 292.9 |
| 571.7 |
| 784.0 |
| 886.7 |
| 448.0 |
| 719.9 |
| 758.9 |
| 747.9 |
| 187.7 |
| 301.3 |
| 346.1 |
| 228.6 |
| (293.5) |
| (64.1) |
| 233.9 |
| 297.6 |
| 29.8 |
| 136.6 |
| 343.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 877.8 |
| 826.9 |
| 765.0 |
| 911.8 |
| 693.8 |
| 600.6 |
| 486.4 |
| 610.0 |
| 613.4 |
| 618.8 |
| 701.2 |
| 916.9 |
| 1,067.1 |
| 1,055.2 |
| 996.6 |
| 1,199.8 |
| 1,307.8 |
| 1,243.0 |
| 1,153.1 |
| 1,236.0 |
| 1,243.2 |
| 1,146.2 |
| 595.8 |
| 498.0 |
| 446.0 |
| 383.1 |
| 527.9 |
| 320.0 |
| 231.4 |
| 129.2 |
| 238.2 |
| 244.4 |
| 244.4 |
| 325.5 |
| 545.3 |
| 687.9 |
| 672.8 |
| 608.2 |
| 814.5 |
| 915.8 |
| 853.8 |
| 765.2 |
| 862.9 |
| 889.3 |
| 823.3 |