| (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 | 756.2 | 687.8 | 594.1 | 489.2 | 392.5 | 547.6 | 256.9 | 262.1 | 280.0 | 212.0 | 152.3 | 192.0 | 149.0 | 112.2 | 136.1 | 126.0 | 602.5 | 302.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 8.2 | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 756.2 | 687.8 | 594.1 | 489.2 | 392.5 | 547.6 | 256.9 | 270.3 | 280.0 | 212.0 | 152.3 | 192.0 | 149.0 | 112.2 | 136.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 215.8 | 198.8 | 178.9 | 186.3 | 182.2 | 158.2 | 137.3 | 111.6 | 99.1 | 94.5 | 101.4 | 91.6 | 113.1 | 96.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 374.4 | 300.0 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 374.4 | 300.0 | - | ||
| (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 |
|---|
| - |
| 126.0 |
| 602.5 |
| 302.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 91.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 176.0 | 158.1 | 141.3 | 133.7 | 115.2 | 100.5 | 91.1 | 75.6 | 71.0 | 67.0 | 72.0 | 65.2 | 88.1 | 82.6 | - | - | - | - |
| Property,Plant & Equipment Net | 39.8 | 40.7 | 37.6 | 52.7 | 67.0 | 57.7 | 46.1 | 36.0 | 28.1 | 27.5 | 29.4 | 26.5 | 25.1 | 13.4 | 12.9 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 127.7 | 127.7 | 179.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 45.3 | 45.3 | 45.3 | 185.5 | 195.8 | 45.3 | 45.3 | 48.1 | 51.5 | 54.9 | 58.3 | 61.7 | 68.9 | 69.8 | 71.9 | 75.4 | - | - |
| Operating Lease Right Of Use Assets | 41.9 | 47.0 | 51.5 | 40.5 | 47.9 | 46.6 | 47.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 132.0 | 122.7 | 116.6 | 93.6 | 81.8 | 69.3 | 69.5 | 59.3 | 48.6 | 37.4 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,012.3 | 14,582.0 | 15,027.7 | 14,641.4 | 16,196.0 | 14,905.3 | 13,688.5 | 12,595.0 | 12,460.7 | 11,438.9 | 10,610.8 | 10,735.9 | 10,329.7 | 10,337.9 | 9,851.8 | 9,769.4 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 15.5 | 15.6 | 14.9 | 15.4 | 16.4 | 17.1 | 15.5 | 15.6 | 15.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 28.3 | 57.6 | 53.6 | 167.1 | 226.0 | 202.4 | 189.0 | 164.4 | 152.6 | 198.6 | 141.6 | - | - | - | 48.1 | 53.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,566.4 | 12,323.0 | 12,961.8 | 12,610.2 | 14,033.4 | 13,069.4 | 12,036.0 | 11,133.5 | 11,041.6 | 10,217.6 | 9,465.0 | 9,492.5 | 9,107.9 | 9,062.5 | 8,525.2 | 8,412.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,416.1 | 2,231.5 | 2,276.9 | 2,153.6 | 2,004.5 | 1,705.8 | 1,593.3 | 1,489.5 | 1,375.1 | 1,138.9 | 952.8 | 795.7 | 640.8 | 503.2 | 344.1 | 194.2 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,445.9 | 2,259.0 | 2,066.0 | 2,031.3 | 925.4 | 1,835.9 | 1,652.5 | 1,461.5 | 1,419.1 | 1,221.4 | 1,145.8 | 1,245.1 | 1,222.0 | 1,275.4 | 1,326.7 | 1,356.5 | 4,767.3 | - |
| Total Equity | 2,445.9 | 2,259.0 | 2,066.0 | 2,031.3 | 925.4 | 1,835.9 | 1,652.5 | 1,461.5 | 1,419.1 | 1,221.4 | 1,145.8 | 1,245.1 | 1,222.0 | 1,275.4 | 1,326.7 | 1,356.5 | 4,767.3 | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 262.2 | 163.9 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,445.9 | 2,259.0 | 2,066.0 | 2,031.3 | 925.4 | 1,835.9 | 1,652.5 | 1,461.5 | 1,419.1 | 1,221.4 | 1,145.8 | 1,245.1 | 1,222.0 | 1,275.4 | 1,326.7 | 1,356.5 | 4,767.3 | - |
| Tangible Book Value | 2,400.6 | 2,213.8 | 1,893.0 | 1,718.0 | 550.4 | 1,790.6 | 1,607.2 | 1,413.4 | 1,367.6 | 1,166.5 | 1,087.5 | 1,183.4 | 1,153.2 | 1,205.6 | 1,254.7 | 1,281.2 | - | - |
| 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 | 645.8 | 756.2 | 644.9 | 621.2 | 625.1 | 687.8 | 550.1 | 627.3 | 593.4 | 594.1 | 468.8 | 561.6 | 515.1 | 489.2 | 438.0 | 400.1 | 359.8 | 392.5 | 325.6 | 774.6 | 439.9 | 547.6 | 330.9 | 360.4 | 273.1 | 256.9 | 237.7 | 245.0 | 279.6 | 262.1 | 225.4 | 159.3 | 190.6 | 280.0 | 177.4 | 154.5 | 185.8 | 212.0 | 195.3 | 213.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 645.8 | 756.2 | 644.9 | 621.2 | 625.1 | 687.8 | 550.1 | 627.3 | 593.4 | 594.1 | 468.8 | 561.6 | 515.1 | 489.2 | 438.0 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 400.1 |
| 359.8 |
| 392.5 |
| 325.6 |
| 774.6 |
| 439.9 |
| 547.6 |
| 330.9 |
| 360.4 |
| 273.1 |
| 256.9 |
| 237.7 |
| 245.0 |
| 279.6 |
| 262.1 |
| 225.4 |
| 159.3 |
| 190.6 |
| 280.0 |
| 177.4 |
| 154.5 |
| 185.8 |
| 212.0 |
| 195.3 |
| 213.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 0.0 | 127.7 | 127.7 | 127.7 | 127.7 | 127.7 | 127.7 | 127.7 | 187.7 | 179.2 | 179.2 | 224.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 172.4 | 45.3 | 177.7 | 180.3 | 182.9 | 185.5 | 188.2 | 190.8 | 193.4 | 195.8 | 204.6 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.6 | 46.4 | 47.3 | 48.1 | 49.0 | 49.8 | 50.7 | 51.5 | 52.4 | 53.2 | 54.1 | 54.9 | 55.8 | 56.6 |
| Operating Lease Right Of Use Assets | 40.9 | 41.9 | 43.0 | 44.1 | 45.1 | 47.0 | 48.2 | 50.6 | 52.1 | 51.5 | 55.2 | 57.0 | 38.6 | 40.5 | 42.3 | 44.4 | 46.1 | 47.9 | 48.9 | 44.0 | 45.3 | 46.6 | 47.7 | 48.5 | 49.2 | 47.3 | 48.4 | 49.4 | 50.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 106.0 | 107.7 | 106.3 | 93.6 | 90.7 | 92.4 | 89.4 | 81.8 | 74.6 | 75.1 | 74.7 | 73.3 | 72.7 | 69.4 | 66.7 | 70.5 | 67.8 | 65.8 | 62.3 | 59.3 | 53.4 | 50.9 | 49.1 | 48.6 | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,677.4 | 15,012.3 | 14,847.8 | 14,829.8 | 14,589.0 | 14,582.0 | 14,815.2 | 14,565.7 | 14,909.4 | 15,027.7 | 14,433.1 | 14,751.7 | 14,795.7 | 14,641.4 | 15,042.1 | 15,329.0 | 15,934.8 | 16,123.2 | 15,816.1 | 15,519.9 | 15,113.9 | 14,905.3 | 14,300.5 | 13,964.5 | 13,270.9 | 13,688.5 | 13,451.7 | 13,317.7 | 13,076.6 | 12,595.0 | 12,707.5 | 12,496.6 | 12,492.7 | 12,460.7 | 12,206.8 | 11,945.3 | 11,670.0 | 11,438.9 | 11,368.7 | 11,204.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 17.0 | 15.5 | 16.2 | 16.9 | 17.5 | 15.6 | 16.2 | 17.1 | 15.9 | 14.9 | 15.4 | 16.3 | 16.7 | 15.4 | 16.2 | 16.9 | 17.4 | 16.4 | 19.2 | 20.2 | 18.2 | 17.1 | 18.3 | 18.6 | 16.9 | 15.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 227.9 | 169.5 | 199.4 | 204.0 | 129.3 | 165.0 | 217.3 | 241.3 | 260.3 | 204.2 | 235.2 | 223.5 | 216.6 | 265.4 | 208.4 | 209.2 | 207.5 | 206.3 | 206.2 | 187.1 | 182.2 | 182.1 | 184.2 | 177.5 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,157.6 | 12,566.4 | 12,551.9 | 12,522.3 | 12,332.6 | 12,323.0 | 12,868.3 | 12,443.9 | 12,723.4 | 12,961.8 | 12,120.6 | 12,736.3 | 12,874.6 | 12,610.2 | 13,422.2 | 13,551.2 | 14,004.0 | 14,033.4 | 13,709.6 | 13,501.1 | 13,236.7 | 13,069.4 | 12,580.1 | 12,321.9 | 11,740.8 | 12,036.0 | 11,843.9 | 11,731.8 | 11,555.2 | 11,133.5 | 11,264.1 | 11,096.1 | 11,066.2 | 11,041.6 | 10,926.3 | 10,676.0 | 10,423.5 | 10,217.6 | 10,147.8 | 9,997.1 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 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 |
| 0.5 |
| 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,440.2 | 2,416.1 | 2,319.8 | 2,271.0 | 2,253.4 | 2,231.5 | 2,132.0 | 2,122.8 | 2,285.9 | 2,276.9 | 2,215.4 | 2,190.2 | 2,151.8 | 2,153.6 | 1,888.0 | 1,948.2 | 1,980.5 | 2,004.5 | 1,988.3 | 1,894.5 | 1,785.0 | 1,705.8 | 1,629.1 | 1,569.7 | 1,565.8 | 1,593.3 | 1,553.3 | 1,537.5 | 1,506.9 | 1,489.5 | 1,452.8 | 1,409.1 | 1,416.6 | 1,375.1 | 1,228.5 | 1,224.4 | 1,182.0 | 1,138.9 | 1,090.4 | 1,040.9 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,519.9 | 2,445.9 | 2,295.9 | 2,307.5 | 2,256.4 | 2,259.0 | 1,946.8 | 2,121.8 | 2,185.9 | 2,066.0 | 2,312.5 | 2,015.5 | 1,946.4 | 2,031.3 | 1,979.6 | 1,808.7 | 1,434.9 | 925.4 | 2,098.9 | 2,018.8 | 1,877.2 | 1,835.9 | 1,720.4 | 1,642.7 | 1,530.1 | 1,652.5 | 1,607.8 | 1,585.9 | 1,521.4 | 1,461.5 | 1,443.5 | 1,400.6 | 1,426.5 | 1,419.1 | 1,280.5 | 1,269.3 | 1,246.5 | 1,221.4 | 1,220.9 | 1,207.5 |
| Total Equity | 2,519.9 | 2,445.9 | 2,295.9 | 2,307.5 | 2,256.4 | 2,259.0 | 1,946.8 | 2,121.8 | 2,185.9 | 2,066.0 | 2,312.5 | 2,015.5 | 1,946.4 | 2,031.3 | 1,979.6 | 1,808.7 | 1,434.9 | 925.4 | 2,098.9 | 2,018.8 | 1,877.2 | 1,835.9 | 1,720.4 | 1,642.7 | 1,530.1 | 1,652.5 | 1,607.8 | 1,585.9 | 1,521.4 | 1,461.5 | 1,443.5 | 1,400.6 | 1,426.5 | 1,419.1 | 1,280.5 | 1,269.3 | 1,246.5 | 1,221.4 | 1,220.9 | 1,207.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,519.9 | 2,445.9 | 2,295.9 | 2,307.5 | 2,256.4 | 2,259.0 | 1,946.8 | 2,121.8 | 2,185.9 | 2,066.0 | 2,312.5 | 2,015.5 | 1,946.4 | 2,031.3 | 1,979.6 | 1,808.7 | 1,434.9 | 925.4 | 2,098.9 | 2,018.8 | 1,877.2 | 1,835.9 | 1,720.4 | 1,642.7 | 1,530.1 | 1,652.5 | 1,607.8 | 1,585.9 | 1,521.4 | 1,461.5 | 1,443.5 | 1,400.6 | 1,426.5 | 1,419.1 | 1,280.5 | 1,269.3 | 1,246.5 | 1,221.4 | 1,220.9 | 1,207.5 |
| Tangible Book Value | 2,474.6 | 2,400.6 | 2,250.6 | 2,262.2 | 2,211.1 | 2,213.8 | 1,901.6 | 2,076.5 | 1,885.8 | 1,893.0 | 2,007.1 | 1,707.5 | 1,635.8 | 1,718.0 | 1,663.8 | 1,430.2 | 1,062.3 | 550.4 | 1,670.2 | 1,973.5 | 1,831.9 | 1,790.6 | 1,675.2 | 1,597.4 | 1,484.8 | 1,607.2 | 1,562.3 | 1,539.5 | 1,474.1 | 1,413.4 | 1,394.5 | 1,350.8 | 1,375.8 | 1,367.6 | 1,228.2 | 1,216.0 | 1,192.4 | 1,166.5 | 1,165.1 | 1,150.8 |