| (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 | 379.4 | 481.7 | 511.8 | 529.6 | 378.7 | 442.3 | 228.3 | 242.1 | 328.3 | 157.0 | 325.9 | 187.5 | 119.5 | 98.6 | 204.4 | 109.5 | 214.8 | ||
| Restricted Cash | 2.6 | 3.3 | 1.5 | 3.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 38.0 | 1,140.0 | 896.0 | 1,041.9 | 1,046.1 | 1,021.6 | 210.8 | 243.7 | 64.0 | 30.3 | 99.2 | 65.7 | 82.8 | 200.0 | 144.0 | 242.6 | 68.6 | ||
| Cash And Short Term Investments | 417.4 | 1,621.7 | 1,407.8 | 1,571.5 | 1,424.8 | 1,463.9 | 439.1 | 485.8 | 392.3 | 187.3 | 425.1 | 253.2 | 202.4 | 298.6 | 348.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 738.0 | 644.0 | 585.2 | 518.5 | 395.6 | 303.1 | 319.6 | 288.0 | 230.7 | 260.2 | 177.3 | 155.6 | 189.3 | 155.4 | 127.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | 3.4 | 3.4 | 3.9 | 4.7 | 6.2 | 7.0 | 13.4 | 13.9 | 13.4 | 10.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 500.2 | 401.2 | 604.1 | 545.7 | 463.0 | 406.2 | 358.2 | 393.3 | 315.7 | 254.2 | 157.3 | 149.4 | 149.9 | 144.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 100.8 | 110.6 | 66.0 | 56.0 | 36.1 | 33.1 | 30.4 | 29.6 | 29.4 | 25.6 | 11.7 | 9.1 | 26.0 | 20.6 | 19.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 0.0 | 457.1 | 455.4 | 429.3 | 421.3 | 213.3 | 456.0 | 447.6 | 444.0 | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 18.8 | 18.6 | 18.3 | 18.0 | 17.6 | 17.2 | 16.7 | 16.3 | 15.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.0 | 458.8 | 666.3 | 664.7 | 825.2 | 681.2 | 464.9 | 456.0 | 447.6 | 465.2 | - | - | - | - | - | - | |||
| (in millions of USD) | Q4 FY 25 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 379.4 | 481.7 | 511.8 | 529.6 | 378.7 | 442.3 | 228.3 | 242.1 | 328.3 | 157.0 | 325.9 | 187.5 | 119.5 | 98.6 | 204.4 | 109.5 | 214.8 | ||
| Restricted Cash | 2.6 | 3.3 | 1.5 | 3.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 38.0 | 1,140.0 | 896.0 | 1,041.9 | 1,046.1 | 1,021.6 | 210.8 | 243.7 | 64.0 | 30.3 | 99.2 | 65.7 | 82.8 | 200.0 | 144.0 | 242.6 | 68.6 | ||
| Cash And Short Term Investments | 417.4 | 1,621.7 | 1,407.8 | 1,571.5 | 1,424.8 | 1,463.9 | 439.1 | 485.8 | 392.3 | 187.3 | 425.1 | 253.2 | 202.4 | 298.6 | 348.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 738.0 | 644.0 | 585.2 | 518.5 | 395.6 | 303.1 | 319.6 | 288.0 | 230.7 | 260.2 | 177.3 | 155.6 | 189.3 | 155.4 | 127.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | 3.4 | 3.4 | 3.9 | 4.7 | 6.2 | 7.0 | 13.4 | 13.9 | 13.4 | 10.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 500.2 | 401.2 | 604.1 | 545.7 | 463.0 | 406.2 | 358.2 | 393.3 | 315.7 | 254.2 | 157.3 | 149.4 | 149.9 | 144.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 100.8 | 110.6 | 66.0 | 56.0 | 36.1 | 33.1 | 30.4 | 29.6 | 29.4 | 25.6 | 11.7 | 9.1 | 26.0 | 20.6 | 19.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 0.0 | 457.1 | 455.4 | 429.3 | 421.3 | 213.3 | 456.0 | 447.6 | 444.0 | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 18.8 | 18.6 | 18.3 | 18.0 | 17.6 | 17.2 | 16.7 | 16.3 | 15.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.0 | 458.8 | 666.3 | 664.7 | 825.2 | 681.2 | 464.9 | 456.0 | 447.6 | 465.2 | - | - | - | - | - | - | |||
| 144.4 |
| 116.6 |
| - |
| - |
| - |
| 352.1 |
| 283.4 |
| 144.4 |
| 116.6 |
| 99.3 |
| 102.1 |
| - |
| - |
| 14.4 |
| - |
| - |
| Prepaid Expenses | 223.8 | 239.1 | 198.0 | 204.8 | 184.6 | 175.3 | 117.0 | 87.5 | 70.1 | 61.7 | 43.6 | 40.3 | 39.8 | 37.6 | 9.9 | 11.0 | - | - | - |
| Other Current Assets | 19.2 | 17.4 | 16.4 | 20.0 | 9.4 | 7.0 | 7.6 | 5.1 | 4.0 | 4.3 | 1.8 | 2.3 | 6.7 | 4.8 | 5.0 | 6.4 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,379.1 | 2,504.8 | 2,312.9 | 2,417.1 | 2,297.9 | 1,942.3 | 875.7 | 861.2 | 693.1 | 509.2 | 655.2 | 485.5 | 460.6 | 521.1 | 543.2 | 501.0 | 472.3 | - | - |
| 116.7 |
| 100.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 310.8 | 215.9 | 429.7 | 386.4 | 317.3 | 268.4 | 216.6 | 253.0 | 197.4 | 166.5 | 116.8 | 109.3 | 105.6 | 103.0 | 88.4 | 78.2 | - | - | - |
| Property,Plant & Equipment Net | 189.4 | 185.3 | 174.4 | 159.3 | 145.7 | 137.8 | 141.6 | 140.3 | 118.3 | 87.7 | 40.6 | 40.2 | 44.3 | 41.3 | 28.3 | 22.0 | 22.1 | - | - |
| Long Term Investments | - | - | - | - | - | 0.0 | 542.4 | 245.0 | 132.8 | 98.7 | 403.2 | 246.7 | 240.8 | 146.2 | 214.1 | 311.1 | 224.8 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,440.5 | 1,849.7 | 1,822.0 | 1,617.1 | 1,606.8 | 1,503.3 | 1,378.4 | 1,366.2 | 1,318.2 | 1,284.7 | 651.1 | 659.7 | 670.2 | 695.0 | 609.2 | 527.6 | 494.5 | - | - |
| Intangible Assets | 587.6 | 231.3 | 305.5 | 209.6 | 295.4 | 366.0 | 411.0 | 508.2 | 551.3 | 618.7 | 68.2 | 109.8 | 170.1 | 228.7 | 158.2 | 141.6 | 156.7 | - | - |
| Operating Lease Right Of Use Assets | 78.1 | 93.1 | 104.6 | 102.9 | 85.1 | 97.2 | 106.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 198.2 | 219.2 | 179.0 | 116.9 | 55.2 | 32.7 | 30.5 | 12.3 | 11.9 | 14.1 | (0.9) | 4.7 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.4 | 3.3 | 3.4 | 5.8 | 6.0 | 6.2 | 3.6 | 74.0 | 19.5 | 18.7 | 17.2 | 18.9 | 33.3 | 28.7 | 28.9 | 31.1 | 29.3 | - | - |
| Total Non-Current Assets | 3,726.9 | 2,791.1 | 2,804.8 | 2,437.3 | 2,412.5 | 2,290.6 | 2,734.2 | 2,346.1 | 2,152.0 | 2,122.6 | 1,194.5 | 1,147.5 | 1,196.4 | 1,139.9 | 1,038.7 | 1,033.5 | 927.4 | - | - |
| Total Assets | 5,106.0 | 5,295.9 | 5,117.6 | 4,854.4 | 4,710.4 | 4,232.9 | 3,609.9 | 3,207.4 | 2,845.1 | 2,631.9 | 1,849.6 | 1,633.0 | 1,657.1 | 1,660.9 | 1,581.8 | 1,534.4 | 1,399.7 | - | - |
| 20.0 |
| 26.3 |
| - |
| - |
| Short Term Debt | 0.0 | 458.8 | 209.2 | 209.3 | 395.9 | 259.9 | 251.6 | 0.0 | - | 21.2 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 13.7 | 12.6 | 13.7 | 13.5 | 19.5 | 22.4 | 21.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 196.2 | 157.9 | 163.0 | 141.1 | 112.9 | 96.0 | 107.9 | 104.6 | 80.9 | 86.2 | 62.0 | 46.9 | 64.1 | 83.6 | 71.0 | 74.5 | - | - | - |
| Other Current Liabilities | 1.9 | 2.8 | 2.6 | 13.6 | 1.7 | 3.8 | 3.3 | 15.6 | 6.6 | 1.1 | 1.3 | 5.6 | 4.4 | 3.0 | - | - | - | - | - |
| Total Current Liabilities | 887.6 | 1,474.4 | 1,120.3 | 1,141.2 | 1,269.6 | 1,044.5 | 941.0 | 624.9 | 523.4 | 472.8 | 378.8 | 378.4 | 384.2 | 383.4 | 369.6 | 327.1 | 287.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 75.1 | 92.3 | 102.9 | 99.3 | 81.2 | 92.3 | 103.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 110.0 | 2.0 | 8.6 | 7.3 | 7.4 | 32.1 | 52.5 | 44.1 | 45.9 | 132.9 | 0.9 | 14.2 | 37.8 | 58.3 | 27.8 | 19.7 | 25.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 71.6 | 37.5 | 4.7 | 22.1 | 1.9 | 1.8 | 1.7 | 14.6 | 11.9 | 17.2 | - | 2.4 | 3.6 | 3.8 | 2.1 | 2.1 | 0.2 | - | - |
| Total Non-Current Liabilities | 341.9 | 218.3 | 642.8 | 657.8 | 602.9 | 600.0 | 411.7 | 565.8 | 572.2 | 647.7 | 55.6 | 41.1 | 68.1 | 86.4 | 53.6 | 46.6 | 49.1 | - | - |
| Total Liabilities | 1,229.5 | 1,692.7 | 1,763.1 | 1,799.0 | 1,872.5 | 1,644.4 | 1,352.6 | 1,190.8 | 1,095.5 | 1,120.5 | 434.5 | 419.5 | 452.3 | 469.9 | 423.2 | 373.7 | 336.9 | - | - |
| 15.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,314.5 | 2,702.4 | 2,262.9 | 1,926.4 | 1,654.0 | 1,454.4 | 1,257.7 | 1,071.8 | 850.8 | 710.9 | 632.2 | 411.6 | 346.7 | 320.4 | 252.5 | 195.2 | 146.5 | - | - |
| Accumulated Other Comprehensive Income | (35.7) | (71.1) | (59.1) | (111.3) | (39.7) | (16.7) | (33.3) | (46.6) | (32.9) | (46.8) | (24.2) | (10.5) | 12.4 | 12.2 | (1.9) | 10.6 | 8.6 | - | - |
| Treasury Stock | - | - | 1,005.1 | 743.1 | 625.8 | 574.4 | 554.1 | 527.4 | 507.7 | 488.6 | 445.0 | 376.6 | 283.9 | 203.9 | 96.3 | - | - | - | - |
| Minority Interest | 0.0 | 13.4 | 13.4 | 13.3 | 12.9 | 24.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,876.5 | 3,589.7 | 3,341.1 | 3,042.1 | 2,825.1 | 2,563.9 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 | 1,062.8 | 970.8 | 903.8 |
| Total Equity | 3,876.5 | 3,603.2 | 3,354.5 | 3,055.4 | 2,838.0 | 2,588.5 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 | 1,062.8 | 970.8 | 903.8 |
| - |
| - |
| - |
| Net debt | (417.4) | (1,162.9) | (741.5) | (906.9) | (599.5) | (782.7) | 25.8 | (29.8) | 55.4 | 277.9 | - | - | - | - | - | - | - | - | - |
| Working Capital | 491.5 | 1,030.3 | 1,192.6 | 1,275.9 | 1,028.3 | 897.9 | (65.3) | 236.3 | 169.7 | 36.4 | 276.3 | 107.1 | 76.4 | 137.6 | 173.5 | 173.9 | 184.5 | - | - |
| Book Value | 3,876.5 | 3,589.7 | 3,341.1 | 3,042.1 | 2,825.1 | 2,563.9 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 | 1,062.8 | 970.8 | 903.8 |
| Tangible Book Value | 848.4 | 1,508.7 | 1,213.7 | 1,215.4 | 923.0 | 694.7 | 467.8 | 142.2 | (120.0) | (392.1) | 695.8 | 444.0 | 364.5 | 267.3 | 391.3 | 491.5 | 411.6 | - | - |
| 144.4 |
| 116.6 |
| - |
| - |
| - |
| 352.1 |
| 283.4 |
| 144.4 |
| 116.6 |
| 99.3 |
| 102.1 |
| - |
| - |
| 14.4 |
| - |
| - |
| Prepaid Expenses | 223.8 | 239.1 | 198.0 | 204.8 | 184.6 | 175.3 | 117.0 | 87.5 | 70.1 | 61.7 | 43.6 | 40.3 | 39.8 | 37.6 | 9.9 | 11.0 | - | - | - |
| Other Current Assets | 19.2 | 17.4 | 16.4 | 20.0 | 9.4 | 7.0 | 7.6 | 5.1 | 4.0 | 4.3 | 1.8 | 2.3 | 6.7 | 4.8 | 5.0 | 6.4 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,379.1 | 2,504.8 | 2,312.9 | 2,417.1 | 2,297.9 | 1,942.3 | 875.7 | 861.2 | 693.1 | 509.2 | 655.2 | 485.5 | 460.6 | 521.1 | 543.2 | 501.0 | 472.3 | - | - |
| 116.7 |
| 100.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 310.8 | 215.9 | 429.7 | 386.4 | 317.3 | 268.4 | 216.6 | 253.0 | 197.4 | 166.5 | 116.8 | 109.3 | 105.6 | 103.0 | 88.4 | 78.2 | - | - | - |
| Property,Plant & Equipment Net | 189.4 | 185.3 | 174.4 | 159.3 | 145.7 | 137.8 | 141.6 | 140.3 | 118.3 | 87.7 | 40.6 | 40.2 | 44.3 | 41.3 | 28.3 | 22.0 | 22.1 | - | - |
| Long Term Investments | - | - | - | - | - | 0.0 | 542.4 | 245.0 | 132.8 | 98.7 | 403.2 | 246.7 | 240.8 | 146.2 | 214.1 | 311.1 | 224.8 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,440.5 | 1,849.7 | 1,822.0 | 1,617.1 | 1,606.8 | 1,503.3 | 1,378.4 | 1,366.2 | 1,318.2 | 1,284.7 | 651.1 | 659.7 | 670.2 | 695.0 | 609.2 | 527.6 | 494.5 | - | - |
| Intangible Assets | 587.6 | 231.3 | 305.5 | 209.6 | 295.4 | 366.0 | 411.0 | 508.2 | 551.3 | 618.7 | 68.2 | 109.8 | 170.1 | 228.7 | 158.2 | 141.6 | 156.7 | - | - |
| Operating Lease Right Of Use Assets | 78.1 | 93.1 | 104.6 | 102.9 | 85.1 | 97.2 | 106.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 198.2 | 219.2 | 179.0 | 116.9 | 55.2 | 32.7 | 30.5 | 12.3 | 11.9 | 14.1 | (0.9) | 4.7 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.4 | 3.3 | 3.4 | 5.8 | 6.0 | 6.2 | 3.6 | 74.0 | 19.5 | 18.7 | 17.2 | 18.9 | 33.3 | 28.7 | 28.9 | 31.1 | 29.3 | - | - |
| Total Non-Current Assets | 3,726.9 | 2,791.1 | 2,804.8 | 2,437.3 | 2,412.5 | 2,290.6 | 2,734.2 | 2,346.1 | 2,152.0 | 2,122.6 | 1,194.5 | 1,147.5 | 1,196.4 | 1,139.9 | 1,038.7 | 1,033.5 | 927.4 | - | - |
| Total Assets | 5,106.0 | 5,295.9 | 5,117.6 | 4,854.4 | 4,710.4 | 4,232.9 | 3,609.9 | 3,207.4 | 2,845.1 | 2,631.9 | 1,849.6 | 1,633.0 | 1,657.1 | 1,660.9 | 1,581.8 | 1,534.4 | 1,399.7 | - | - |
| 20.0 |
| 26.3 |
| - |
| - |
| Short Term Debt | 0.0 | 458.8 | 209.2 | 209.3 | 395.9 | 259.9 | 251.6 | 0.0 | - | 21.2 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 13.7 | 12.6 | 13.7 | 13.5 | 19.5 | 22.4 | 21.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 196.2 | 157.9 | 163.0 | 141.1 | 112.9 | 96.0 | 107.9 | 104.6 | 80.9 | 86.2 | 62.0 | 46.9 | 64.1 | 83.6 | 71.0 | 74.5 | - | - | - |
| Other Current Liabilities | 1.9 | 2.8 | 2.6 | 13.6 | 1.7 | 3.8 | 3.3 | 15.6 | 6.6 | 1.1 | 1.3 | 5.6 | 4.4 | 3.0 | - | - | - | - | - |
| Total Current Liabilities | 887.6 | 1,474.4 | 1,120.3 | 1,141.2 | 1,269.6 | 1,044.5 | 941.0 | 624.9 | 523.4 | 472.8 | 378.8 | 378.4 | 384.2 | 383.4 | 369.6 | 327.1 | 287.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 75.1 | 92.3 | 102.9 | 99.3 | 81.2 | 92.3 | 103.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 110.0 | 2.0 | 8.6 | 7.3 | 7.4 | 32.1 | 52.5 | 44.1 | 45.9 | 132.9 | 0.9 | 14.2 | 37.8 | 58.3 | 27.8 | 19.7 | 25.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 71.6 | 37.5 | 4.7 | 22.1 | 1.9 | 1.8 | 1.7 | 14.6 | 11.9 | 17.2 | - | 2.4 | 3.6 | 3.8 | 2.1 | 2.1 | 0.2 | - | - |
| Total Non-Current Liabilities | 341.9 | 218.3 | 642.8 | 657.8 | 602.9 | 600.0 | 411.7 | 565.8 | 572.2 | 647.7 | 55.6 | 41.1 | 68.1 | 86.4 | 53.6 | 46.6 | 49.1 | - | - |
| Total Liabilities | 1,229.5 | 1,692.7 | 1,763.1 | 1,799.0 | 1,872.5 | 1,644.4 | 1,352.6 | 1,190.8 | 1,095.5 | 1,120.5 | 434.5 | 419.5 | 452.3 | 469.9 | 423.2 | 373.7 | 336.9 | - | - |
| 15.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,314.5 | 2,702.4 | 2,262.9 | 1,926.4 | 1,654.0 | 1,454.4 | 1,257.7 | 1,071.8 | 850.8 | 710.9 | 632.2 | 411.6 | 346.7 | 320.4 | 252.5 | 195.2 | 146.5 | - | - |
| Accumulated Other Comprehensive Income | (35.7) | (71.1) | (59.1) | (111.3) | (39.7) | (16.7) | (33.3) | (46.6) | (32.9) | (46.8) | (24.2) | (10.5) | 12.4 | 12.2 | (1.9) | 10.6 | 8.6 | - | - |
| Treasury Stock | - | - | 1,005.1 | 743.1 | 625.8 | 574.4 | 554.1 | 527.4 | 507.7 | 488.6 | 445.0 | 376.6 | 283.9 | 203.9 | 96.3 | - | - | - | - |
| Minority Interest | 0.0 | 13.4 | 13.4 | 13.3 | 12.9 | 24.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,876.5 | 3,589.7 | 3,341.1 | 3,042.1 | 2,825.1 | 2,563.9 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 | 1,062.8 | 970.8 | 903.8 |
| Total Equity | 3,876.5 | 3,603.2 | 3,354.5 | 3,055.4 | 2,838.0 | 2,588.5 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 | 1,062.8 | 970.8 | 903.8 |
| - |
| - |
| - |
| Net debt | (417.4) | (1,162.9) | (741.5) | (906.9) | (599.5) | (782.7) | 25.8 | (29.8) | 55.4 | 277.9 | - | - | - | - | - | - | - | - | - |
| Working Capital | 491.5 | 1,030.3 | 1,192.6 | 1,275.9 | 1,028.3 | 897.9 | (65.3) | 236.3 | 169.7 | 36.4 | 276.3 | 107.1 | 76.4 | 137.6 | 173.5 | 173.9 | 184.5 | - | - |
| Book Value | 3,876.5 | 3,589.7 | 3,341.1 | 3,042.1 | 2,825.1 | 2,563.9 | 2,257.3 | 2,016.6 | 1,749.6 | 1,511.3 | 1,415.1 | 1,213.5 | 1,204.8 | 1,191.1 | 1,158.6 | 1,160.8 | 1,062.8 | 970.8 | 903.8 |
| Tangible Book Value | 848.4 | 1,508.7 | 1,213.7 | 1,215.4 | 923.0 | 694.7 | 467.8 | 142.2 | (120.0) | (392.1) | 695.8 | 444.0 | 364.5 | 267.3 | 391.3 | 491.5 | 411.6 | - | - |