| (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 | 233.5 | 160.6 | 218.3 | 189.7 | 219.2 | 370.5 | 160.0 | 167.2 | 169.1 | 146.4 | 149.5 | 237.7 | 147.0 | 201.3 | 157.5 | 133.8 | 159.1 | ||
| Restricted Cash | - | - | - | - | - | - | 89.2 | 73.9 | 64.8 | 51.6 | 44.2 | 40.3 | 48.0 | 41.0 | 38.1 | 37.8 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 233.5 | 160.6 | 218.3 | 189.7 | 219.2 | 370.5 | 160.0 | 167.2 | 169.1 | 146.4 | 149.5 | 237.7 | 147.0 | 201.3 | 157.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 235.0 | 235.3 | 235.5 | 229.3 | 226.9 | 215.5 | 196.1 | 170.2 | 156.4 | 151.2 | 145.4 | 134.4 | 128.7 | 152.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 32.5 | 192.5 | 400.0 | 500.0 | 694.3 | 738.1 | 786.6 | 810.5 | 781.7 | 823.2 | 636.7 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 465.0 | 463.7 | 463.3 | 462.4 | 461.8 | 460.7 | 459.4 | 358.6 | 307.7 | 305.8 | 304.0 | 303.1 | 302.7 | 302.7 | 301.2 | 301.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 81.7 | 90.4 | 328.2 | 227.3 | 238.8 | 374.7 | 423.2 | 622.0 | 891.3 | 1,089.1 | 1,132.3 | 1,063.6 | 1,052.6 | 1,125.8 | 1,086.8 | 1,300.4 | |||
| (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 | 983.1 | 233.5 | 218.9 | 193.1 | 237.6 | 160.6 | 201.7 | 261.5 | 306.1 | 218.3 | 223.6 | 230.4 | 261.9 | 189.7 | 207.4 | |||||||||||||||||||||||||
| 171.3 |
| 193.4 |
| - |
| - |
| - |
| 133.8 |
| 159.1 |
| 171.3 |
| 193.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 197.8 | 190.1 | 165.9 | 153.6 | 144.1 | 103.5 | 102.0 | 94.1 | 97.7 | 88.9 | 80.6 | 75.2 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 382.5 | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 151.2 |
| 169.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 173.4 | 165.7 | 161.3 | 147.2 | 137.9 | 126.9 | 122.7 | 110.4 | 100.5 | 93.2 | 85.9 | 78.9 | 73.4 | 98.4 | 97.4 | 99.6 | - | - | - |
| Property,Plant & Equipment Net | 61.6 | 69.5 | 74.2 | 82.1 | 89.0 | 88.7 | 73.3 | 59.8 | 55.9 | 58.0 | 59.5 | 55.5 | 55.3 | 53.8 | 53.7 | 69.6 | 69.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 3.5 | 3.5 | 0.0 | - | - | - | - | - | - | - | - |
| Goodwill | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 112.7 | 72.3 | 72.3 | 72.3 | 72.3 | 72.3 | 72.3 | 72.3 | 72.3 | 72.3 | 72.3 | - |
| Intangible Assets | 2.4 | 3.4 | 4.7 | 6.0 | 7.5 | 9.3 | 11.5 | 7.0 | 0.0 | - | - | - | 0.0 | 0.3 | 2.5 | 6.0 | 9.5 | - | - |
| Operating Lease Right Of Use Assets | 15.7 | 15.7 | 15.7 | 17.6 | 13.4 | 15.1 | 13.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,805.0 | 9,805.4 | 9,836.5 | 9,855.0 | 9,560.3 | 9,279.0 | 8,558.4 | 7,804.3 | 7,537.6 | 7,467.6 | 7,311.4 | 7,001.2 | 6,636.4 | 6,642.8 | 6,972.2 | 7,282.3 | 7,040.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | 81.7 | 90.4 | 328.2 | 227.3 | 238.8 | 342.2 | 230.7 | 222.0 | 391.3 | 394.8 | 394.2 | 277.0 | 242.0 | 344.2 | 263.6 | 663.7 | 324.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 654.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,452.2 | 8,561.5 | 8,691.2 | 8,785.8 | 8,449.5 | 8,238.8 | 7,589.4 | 6,971.8 | 6,781.5 | 6,725.3 | 6,598.0 | 6,304.7 | 5,986.6 | 5,992.4 | 6,229.9 | 6,552.6 | 6,323.1 | - | - |
| 301.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,067.8 | 977.6 | 903.9 | 847.2 | 776.3 | 704.8 | 646.8 | 614.1 | 561.9 | 535.6 | 507.5 | 484.5 | 460.6 | 441.6 | 424.6 | 406.3 | 423.9 | - | - |
| Accumulated Other Comprehensive Income | (12.7) | (46.2) | (66.2) | (102.4) | 15.2 | 5.6 | (9.6) | (49.8) | (26.5) | (17.7) | (15.6) | (13.6) | (35.4) | (17.5) | (8.8) | (1.9) | 15.7 | - | - |
| Treasury Stock | 167.3 | 151.3 | 155.7 | 138.0 | 142.5 | 130.8 | 127.6 | 90.4 | 87.1 | 81.5 | 82.5 | 77.4 | 76.1 | 76.4 | 77.0 | 77.7 | 125.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,352.8 | 1,243.8 | 1,145.3 | 1,069.2 | 1,110.8 | 1,040.3 | 969.0 | 832.5 | 756.1 | 742.2 | 713.4 | 696.5 | 649.8 | 650.4 | 742.4 | 729.7 | 717.3 | 642.7 | 580.0 |
| Total Equity | 1,352.8 | 1,243.8 | 1,145.3 | 1,069.2 | 1,110.8 | 1,040.3 | 969.0 | 832.5 | 756.1 | 742.2 | 713.4 | 696.5 | 649.8 | 650.4 | 742.4 | 729.7 | 717.3 | 642.7 | 580.0 |
| 978.6 |
| - |
| - |
| Net debt | (151.8) | (70.1) | 109.9 | 37.6 | 19.6 | 4.3 | 263.2 | 454.8 | 722.2 | 942.6 | 982.9 | 825.9 | 905.5 | 924.5 | 929.3 | 1,166.6 | 819.5 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,352.8 | 1,243.8 | 1,145.3 | 1,069.2 | 1,110.8 | 1,040.3 | 969.0 | 832.5 | 756.1 | 742.2 | 713.4 | 696.5 | 649.8 | 650.4 | 742.4 | 729.7 | 717.3 | 642.7 | 580.0 |
| Tangible Book Value | 1,190.8 | 1,080.8 | 981.0 | 903.7 | 943.7 | 871.4 | 797.9 | 712.8 | 683.8 | 669.9 | 641.0 | 624.2 | 577.5 | 577.7 | 667.5 | 651.3 | 635.5 | 570.3 | - |
| 246.4 |
| 246.9 |
| 219.2 |
| 877.4 |
| 807.4 |
| 943.3 |
| 370.5 |
| 246.7 |
| 733.5 |
| 320.9 |
| 160.0 |
| 372.7 |
| - |
| 187.5 |
| 167.2 |
| 144.6 |
| 146.2 |
| 276.6 |
| 169.1 |
| 450.4 |
| 411.1 |
| 391.8 |
| 146.4 |
| 240.0 |
| 315.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 983.1 | 233.5 | 218.9 | 193.1 | 237.6 | 160.6 | 201.7 | 261.5 | 306.1 | 218.3 | 223.6 | 230.4 | 261.9 | 189.7 | 207.4 | 246.4 | 246.9 | 219.2 | 877.4 | 807.4 | 943.3 | 370.5 | 246.7 | 733.5 | 320.9 | 160.0 | 372.7 | - | 187.5 | 167.2 | 144.6 | 146.2 | 276.6 | 169.1 | 450.4 | 411.1 | 391.8 | 146.4 | 240.0 | 315.9 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 93.1 | 61.6 | 62.2 | 64.2 | 66.3 | 69.5 | 70.9 | 72.1 | 73.8 | 74.2 | 77.3 | 78.9 | 81.2 | 82.1 | 84.7 | 85.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 263.4 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | 159.6 | ||||||||||||||||||||||
| Intangible Assets | 39.1 | 2.4 | 2.6 | 2.9 | 3.2 | 3.4 | 3.7 | 4.0 | 4.3 | 4.7 | 5.0 | 5.3 | 5.6 | 6.0 | 6.3 | 6.7 | 7.1 | 7.5 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.4 | 15.7 | 15.9 | 16.1 | 16.3 | 15.7 | 16.2 | 17.2 | 15.8 | 15.7 | 16.3 | 16.6 | 17.2 | 17.6 | 15.5 | 16.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,984.0 | 9,805.0 | 9,862.1 | 9,949.6 | 9,886.6 | 9,805.4 | 9,903.0 | 9,919.8 | 9,881.1 | 9,836.5 | 10,000.9 | 9,899.6 | 9,857.0 | 9,855.0 | 9,855.0 | 9,826.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 135.2 | 81.7 | 78.1 | 95.7 | 81.0 | 90.4 | 117.4 | 94.5 | 105.9 | 328.2 | 352.8 | 143.9 | 172.1 | 227.3 | 189.5 | 171.8 | 205.9 | 238.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 27.5 | 30.0 | 32.5 | 135.0 | 137.5 | 140.0 | 192.5 | 297.5 | 50.0 | 375.0 | 400.0 | 400.0 | 400.0 | 425.0 | 500.0 | 849.0 | 847.4 | 745.8 | 694.3 | 742.7 | 741.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,282.2 | 8,452.2 | 8,530.2 | 8,655.1 | 8,607.6 | 8,561.5 | 8,663.6 | 8,736.5 | 8,719.1 | 8,691.2 | 8,915.4 | 8,810.8 | 8,774.8 | 8,785.8 | 8,818.9 | 8,776.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 782.6 | 465.0 | 463.0 | 461.3 | 459.5 | 463.7 | 462.1 | 460.8 | 459.5 | 463.3 | 461.8 | 460.6 | 459.4 | 462.4 | 461.3 | 460.6 | 459.3 | 461.8 | 460.0 | 459.3 | 458.5 | 460.7 | 458.4 | 458.0 | 456.8 | 459.4 | 458.1 | - | 357.5 | 358.6 | 357.7 | 308.1 | 307.2 | 307.7 | 307.1 | 306.4 | 305.9 | 305.8 | 305.2 | 304.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,089.8 | 1,067.8 | 1,062.6 | 1,032.8 | 1,002.1 | 977.6 | 964.0 | 943.1 | 921.1 | 903.9 | 896.6 | 876.8 | 862.5 | 847.2 | 839.2 | 814.2 | 797.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (8.6) | (12.7) | (25.7) | (31.5) | (34.7) | (46.2) | (34.7) | (68.5) | (66.4) | (66.2) | (115.9) | (96.8) | (90.0) | (102.4) | (125.3) | |||||||||||||||||||||||||
| Treasury Stock | 164.1 | 167.3 | 168.1 | 168.1 | 147.9 | 151.3 | 152.0 | 152.3 | 152.3 | 155.7 | 157.0 | 151.9 | 149.8 | 138.0 | 139.0 | 139.5 | 139.5 | 142.5 | ||||||||||||||||||||||
| Minority Interest | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,699.8 | 1,352.8 | 1,331.8 | 1,294.5 | 1,279.0 | 1,243.8 | 1,239.4 | 1,183.3 | 1,162.0 | 1,145.3 | 1,085.6 | 1,088.8 | 1,082.2 | 1,069.2 | 1,036.2 | 1,050.0 | ||||||||||||||||||||||||
| Total Equity | 1,701.8 | 1,352.8 | 1,331.8 | 1,294.5 | 1,279.0 | 1,243.8 | 1,239.4 | 1,183.3 | 1,162.0 | 1,145.3 | 1,085.6 | 1,088.8 | 1,082.2 | 1,069.2 | 1,036.2 | 1,050.0 | 1,076.4 | 1,110.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 135.2 | 81.7 | 78.1 | 95.7 | 81.0 | 90.4 | 117.4 | 94.5 | 105.9 | 328.2 | 352.8 | 143.9 | 172.1 | 227.3 | 189.5 | 171.8 | 205.9 | 238.8 | 236.0 | 313.4 | 335.4 | 374.7 | 455.4 | 429.4 | 333.4 | 423.2 | 483.3 | 50.0 | 587.6 | 622.0 | 579.8 | 616.1 | 609.1 | 891.3 | 1,041.9 | 1,031.2 | 965.7 | 1,089.1 | 960.9 | 951.9 |
| Net debt | (848.0) | (151.8) | (140.8) | (97.4) | (156.6) | (70.1) | (84.2) | (167.0) | (200.2) | 109.9 | 129.2 | (86.5) | (89.9) | 37.6 | (17.9) | (74.6) | (41.0) | 19.6 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,699.8 | 1,352.8 | 1,331.8 | 1,294.5 | 1,279.0 | 1,243.8 | 1,239.4 | 1,183.3 | 1,162.0 | 1,145.3 | 1,085.6 | 1,088.8 | 1,082.2 | 1,069.2 | 1,036.2 | 1,050.0 | 1,076.4 | 1,110.8 | ||||||||||||||||||||||
| Tangible Book Value | 1,397.2 | 1,190.8 | 1,169.6 | 1,132.0 | 1,116.3 | 1,080.8 | 1,076.1 | 1,019.7 | 998.1 | 981.0 | 921.0 | 923.8 | 916.9 | 903.7 | 870.3 | 883.8 | 909.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.4 |
| 89.0 |
| 88.9 |
| 89.6 |
| 89.5 |
| 88.7 |
| 85.3 |
| 81.8 |
| 77.3 |
| 73.3 |
| 72.8 |
| - |
| 60.5 |
| 59.8 |
| 57.5 |
| 55.6 |
| 56.2 |
| 55.9 |
| 56.2 |
| 56.1 |
| 57.2 |
| 58.0 |
| 58.4 |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| - |
| - |
| 159.6 |
| 159.6 |
| 159.6 |
| 159.6 |
| 159.6 |
| 159.6 |
| 159.6 |
| 159.6 |
| 158.0 |
| - |
| 112.7 |
| 112.7 |
| 112.7 |
| 72.3 |
| 72.3 |
| 72.3 |
| 72.3 |
| 72.3 |
| 72.3 |
| 72.3 |
| 72.3 |
| 72.3 |
| 7.9 |
| 8.3 |
| 8.8 |
| 9.3 |
| 9.8 |
| 10.3 |
| 10.9 |
| 11.5 |
| 15.5 |
| - |
| 6.7 |
| 7.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 13.4 |
| 13.4 |
| 13.7 |
| 14.2 |
| 15.1 |
| 18.0 |
| 19.5 |
| 20.7 |
| 13.7 |
| 14.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,576.4 |
| 9,560.3 |
| 10,034.0 |
| 9,948.0 |
| 9,914.1 |
| 9,279.0 |
| 9,240.0 |
| 9,713.0 |
| 8,719.3 |
| 8,558.4 |
| 8,723.6 |
| - |
| 7,852.2 |
| 7,804.3 |
| 7,756.5 |
| 7,462.2 |
| 7,519.0 |
| 7,537.6 |
| 7,862.7 |
| 7,832.1 |
| 7,744.7 |
| 7,467.6 |
| 7,364.1 |
| 7,431.6 |
| 236.0 |
| 285.9 |
| 305.4 |
| 342.2 |
| 320.4 |
| 291.9 |
| 193.4 |
| 230.7 |
| 185.8 |
| - |
| 212.6 |
| 222.0 |
| 179.8 |
| 216.1 |
| 184.1 |
| 391.3 |
| 192.9 |
| 183.8 |
| 219.9 |
| 394.8 |
| 218.2 |
| 210.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,500.0 |
| 8,449.5 |
| 8,966.1 |
| 8,878.6 |
| 8,872.8 |
| 8,238.8 |
| 8,223.0 |
| 8,711.4 |
| 7,737.4 |
| 7,589.4 |
| 7,767.5 |
| - |
| 7,007.2 |
| 6,971.8 |
| 6,947.4 |
| 6,707.1 |
| 6,766.2 |
| 6,781.5 |
| 7,103.3 |
| 7,079.8 |
| 7,000.6 |
| 6,725.3 |
| 6,613.0 |
| 6,691.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 776.3 |
| 759.6 |
| 741.2 |
| 719.2 |
| 704.8 |
| 676.5 |
| 662.3 |
| 649.6 |
| 646.8 |
| 639.6 |
| - |
| 620.0 |
| 614.1 |
| 603.1 |
| 593.5 |
| 583.9 |
| 561.9 |
| 553.4 |
| 545.8 |
| 541.2 |
| 535.6 |
| 530.2 |
| 517.2 |
| (85.4) |
| (40.5) |
| 15.2 |
| (7.8) |
| (2.9) |
| (7.9) |
| 5.6 |
| 14.2 |
| 13.9 |
| 8.1 |
| (9.6) |
| (12.6) |
| - |
| (35.5) |
| (49.8) |
| (60.2) |
| (55.0) |
| (52.6) |
| (26.5) |
| (13.0) |
| (13.7) |
| (16.7) |
| (17.7) |
| (1.8) |
| 0.4 |
| 143.9 |
| 128.1 |
| 128.6 |
| 130.8 |
| 132.1 |
| 132.5 |
| 132.6 |
| 127.6 |
| 129.0 |
| - |
| 96.9 |
| 90.4 |
| 91.6 |
| 91.6 |
| 85.8 |
| 87.1 |
| 88.2 |
| 86.3 |
| 86.3 |
| 81.5 |
| 82.5 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,076.4 |
| 1,110.8 |
| 1,067.9 |
| 1,069.4 |
| 1,041.3 |
| 1,040.3 |
| 1,017.0 |
| 1,001.6 |
| 981.9 |
| 969.0 |
| 956.1 |
| - |
| 845.0 |
| 832.5 |
| 809.1 |
| 755.1 |
| 752.8 |
| 756.1 |
| 759.4 |
| 752.2 |
| 744.1 |
| 742.2 |
| 751.1 |
| 739.9 |
| 1,067.9 |
| 1,069.4 |
| 1,041.3 |
| 1,040.3 |
| 1,017.0 |
| 1,001.6 |
| 981.9 |
| 969.0 |
| 956.1 |
| - |
| 845.0 |
| 832.5 |
| 809.1 |
| 755.1 |
| 752.8 |
| 756.1 |
| 759.4 |
| 752.2 |
| 744.1 |
| 742.2 |
| 751.1 |
| 739.9 |
| (641.4) |
| (494.1) |
| (607.9) |
| 4.3 |
| 208.7 |
| (304.1) |
| 12.5 |
| 263.2 |
| 110.6 |
| - |
| 400.1 |
| 454.8 |
| 435.2 |
| 470.0 |
| 332.5 |
| 722.2 |
| 591.5 |
| 620.1 |
| 573.9 |
| 942.6 |
| 720.9 |
| 636.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,067.9 |
| 1,069.4 |
| 1,041.3 |
| 1,040.3 |
| 1,017.0 |
| 1,001.6 |
| 981.9 |
| 969.0 |
| 956.1 |
| - |
| 845.0 |
| 832.5 |
| 809.1 |
| 755.1 |
| 752.8 |
| 756.1 |
| 759.4 |
| 752.2 |
| 744.1 |
| 742.2 |
| 751.1 |
| 739.9 |
| 943.7 |
| 900.4 |
| 901.5 |
| 872.9 |
| 871.4 |
| 847.6 |
| 831.7 |
| 811.4 |
| 797.9 |
| 782.7 |
| - |
| 725.6 |
| 712.8 |
| 695.1 |
| 682.8 |
| 680.4 |
| 683.8 |
| 687.0 |
| 679.9 |
| 671.8 |
| 669.9 |
| 678.7 |
| 667.6 |