| (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 | - | - | - | - | - | - | 83.4 | 99.1 | 78.0 | 108.3 | 79.7 | 66.2 | 80.1 | 83.9 | 114.3 | 96.9 | 210.1 | 120.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | 83.4 | 99.1 | 78.0 | 108.3 | 79.7 | 66.2 | 80.1 | 83.9 | 114.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 137.8 | 131.1 | 123.2 | 117.8 | 116.2 | 118.7 | 116.6 | 115.7 | 114.4 | 112.8 | 109.0 | 103.9 | 99.7 | 95.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 346.5 | 346.5 | 346.5 | 346.5 | 350.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 238.6 | 249.2 | 312.4 | 215.5 | 200.0 | 150.6 | 145.9 | 199.3 | 214.6 | 291.9 | 233.2 | 245.8 | 314.1 | 169.2 | 125.2 | 156.0 | ||
| (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 |
|---|
| - |
| 96.9 |
| 210.1 |
| 120.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 89.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 79.5 | 77.6 | 77.0 | 73.0 | 69.1 | 69.3 | 64.3 | 63.6 | 59.8 | 56.1 | 55.8 | 53.6 | 53.1 | 50.2 | 49.9 | - | - | - |
| Property,Plant & Equipment Net | 58.3 | 53.5 | 46.2 | 44.8 | 47.0 | 49.4 | 52.2 | 52.1 | 54.6 | 56.7 | 53.2 | 50.3 | 46.6 | 45.0 | 39.9 | 33.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 83.9 | 83.9 | 83.9 | 83.9 | 83.9 | 83.9 | 83.9 | 83.9 | 83.7 | 83.7 | 83.7 | 83.7 | 83.7 | 83.7 | 83.3 | - | - | - |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 1.0 | 1.7 | 2.7 | 3.8 | 4.4 | - | - | - |
| Operating Lease Right Of Use Assets | 20.1 | 21.1 | 21.7 | 20.9 | 22.1 | 23.8 | 24.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,055.3 | 8,931.9 | 8,728.0 | 8,339.4 | 8,096.3 | 7,316.4 | 6,622.8 | 6,293.7 | 5,887.3 | 5,486.3 | 5,187.9 | 4,830.0 | 4,722.8 | 4,550.7 | 4,374.1 | 4,445.3 | - | - |
| - |
| - |
| Short Term Debt | 238.6 | 249.2 | 312.4 | 215.5 | 200.0 | 150.6 | 145.9 | 199.3 | 214.6 | 291.9 | 233.2 | 245.8 | 314.1 | 169.2 | 125.2 | 156.0 | - | - |
| 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 | 7,737.2 | 7,750.4 | 7,659.7 | 7,415.7 | 7,126.8 | 6,385.7 | 5,774.1 | 5,530.2 | 5,168.7 | 4,813.6 | 4,543.9 | 4,215.5 | 4,137.4 | 3,992.0 | 3,850.2 | 3,958.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,015.2 | 890.9 | 789.8 | 694.9 | 603.8 | 514.2 | 463.3 | 399.0 | 340.0 | 290.8 | 251.8 | 302.2 | 261.6 | 223.7 | 190.3 | 157.9 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 142.0 | 129.2 | 130.5 | 119.6 | 114.2 | 82.2 | 76.7 | 62.8 | 54.6 | 56.1 | 50.9 | 43.7 | 29.4 | 31.1 | 31.4 | 32.3 | - | - |
| Minority Interest | 43.1 | 70.4 | 78.7 | 59.7 | 53.2 | 43.8 | 20.4 | 1.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,275.0 | 1,111.1 | 989.6 | 864.1 | 916.3 | 886.8 | 828.3 | 762.1 | 718.5 | 672.7 | 644.1 | 614.5 | 585.4 | 558.7 | 523.9 | 486.4 | 570.3 | 453.7 |
| Total Equity | 1,318.1 | 1,181.5 | 1,068.3 | 923.8 | 969.5 | 930.7 | 848.6 | 763.6 | 718.5 | 672.7 | 644.1 | 614.5 | 585.4 | 558.7 | 523.9 | 486.4 | 570.3 | 453.7 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 62.5 | 100.3 | 136.6 | 183.6 | 153.5 | 179.6 | 234.1 | 85.3 | 10.9 | 59.1 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,275.0 | 1,111.1 | 989.6 | 864.1 | 916.3 | 886.8 | 828.3 | 762.1 | 718.5 | 672.7 | 644.1 | 614.5 | 585.4 | 558.7 | 523.9 | 486.4 | 570.3 | 453.7 |
| Tangible Book Value | 1,191.1 | 1,027.2 | 905.6 | 780.2 | 832.3 | 802.9 | 744.3 | 678.1 | 634.8 | 588.6 | 559.4 | 529.1 | 499.0 | 471.2 | 436.2 | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 127.5 | 96.5 | 67.7 | 99.1 | 113.9 | 144.5 | 51.2 | 78.0 | 99.4 | 76.0 | 92.1 | 108.3 | 95.8 | 73.2 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | 436.5 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 289.2 | 238.6 | 73.6 | 110.1 | 61.2 | 249.2 | 165.7 | 288.2 | 249.6 | 312.4 | 272.1 | 187.7 | 303.0 | 215.5 | 340.5 | 167.8 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.5 |
| 96.5 |
| 67.7 |
| 99.1 |
| 113.9 |
| 144.5 |
| 51.2 |
| 78.0 |
| 99.4 |
| 76.0 |
| 92.1 |
| 108.3 |
| 95.8 |
| 73.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.3 | 49.4 | 49.9 | 51.5 | 52.4 | 52.2 | 51.7 | 51.6 | 51.4 | 52.1 | 53.5 | 53.4 | 54.8 | 54.6 | 53.3 | 54.8 | 55.2 | 56.7 | 54.7 | 54.5 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.8 | 9.9 | 10.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,113.4 | 9,055.3 | 9,056.7 | 9,087.2 | 8,963.1 | 8,931.9 | 8,763.9 | 8,878.0 | 8,667.8 | 8,728.0 | 8,525.1 | 8,414.8 | 8,329.8 | 8,339.4 | 8,097.5 | 8,029.4 | 8,012.5 | 8,096.3 | 7,964.1 | 7,718.7 | 7,511.9 | 7,316.4 | 7,290.9 | 7,365.1 | 6,735.1 | 6,622.8 | 6,691.1 | 6,650.1 | 6,379.1 | 6,293.7 | 6,293.2 | 6,320.1 | 6,051.5 | 5,887.3 | 5,806.7 | 5,687.2 | 5,501.5 | 5,486.3 | 5,447.9 | 5,379.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 289.2 | 238.6 | 73.6 | 110.1 | 61.2 | 249.2 | 165.7 | 288.2 | 249.6 | 312.4 | 272.1 | 187.7 | 303.0 | 215.5 | 340.5 | 167.8 | 199.2 | 200.0 | 215.7 | 172.3 | 180.6 | 150.6 | 165.6 | 177.0 | 282.8 | 145.9 | 197.2 | 186.0 | 255.4 | 199.3 | 290.7 | 277.1 | 356.0 | 214.6 | 316.8 | 306.6 | 279.7 | 291.9 | 216.0 | 206.0 |
| 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 | 7,792.6 | 7,737.2 | 7,765.3 | 7,829.7 | 7,742.6 | 7,750.4 | 7,588.7 | 7,763.1 | 7,586.3 | 7,659.7 | 7,542.1 | 7,434.7 | 7,361.4 | 7,415.7 | 7,211.1 | 7,118.7 | 7,093.0 | 7,126.8 | 7,007.7 | 6,773.2 | 6,576.2 | 6,385.7 | 6,375.9 | 6,463.5 | 5,857.8 | 5,774.1 | 5,858.0 | 5,845.4 | 5,598.0 | 5,530.2 | 5,542.7 | 5,579.8 | 5,325.9 | 5,168.7 | 5,096.2 | 4,988.0 | 4,815.6 | 4,813.6 | 4,777.7 | 4,718.2 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| 436.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,047.0 | 1,015.2 | 983.6 | 950.4 | 921.7 | 890.9 | 868.1 | 841.8 | 812.4 | 789.8 | 769.6 | 744.4 | 719.5 | 694.9 | 671.5 | 646.6 | 624.5 | 603.8 | 583.6 | 558.8 | 535.7 | 514.2 | 497.4 | 484.5 | 472.9 | 463.3 | 448.7 | 431.1 | 414.4 | 399.0 | 383.9 | 370.5 | 354.6 | 340.0 | 327.1 | 314.9 | 303.0 | 290.8 | 280.3 | 270.7 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 164.7 | 142.0 | 137.8 | 131.6 | 128.9 | 129.2 | 129.1 | 129.2 | 129.8 | 130.5 | 130.6 | 120.4 | 119.4 | 119.6 | 119.7 | 119.9 | 115.7 | 114.2 | 111.3 | 101.7 | 88.2 | 82.2 | 75.9 | 75.9 | 76.2 | 76.7 | 76.7 | 75.4 | 69.1 | 62.8 | 54.4 | 54.4 | 54.6 | 54.6 | 54.6 | 54.7 | 54.9 | 56.1 | 56.3 | 56.4 |
| Minority Interest | 42.9 | 43.1 | 55.0 | 58.8 | 59.1 | 70.4 | 71.0 | 71.3 | 71.7 | 78.7 | 58.7 | 59.1 | 59.3 | 59.7 | 60.3 | 54.4 | 54.6 | 53.2 | 45.1 | 44.2 | 44.5 | 43.8 | 37.3 | 36.7 | 26.4 | 20.4 | 19.9 | 10.0 | 2.7 | 1.5 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,278.0 | 1,275.0 | 1,236.5 | 1,198.6 | 1,161.5 | 1,111.1 | 1,104.3 | 1,043.5 | 1,009.9 | 989.6 | 924.3 | 921.0 | 909.2 | 864.1 | 826.1 | 856.3 | 864.9 | 916.3 | 911.3 | 901.2 | 891.3 | 886.8 | 877.8 | 865.0 | 850.9 | 828.3 | 813.2 | 794.7 | 778.4 | 762.1 | 750.4 | 740.3 | 725.6 | 718.5 | 710.5 | 699.2 | 685.9 | 672.7 | 670.3 | 661.8 |
| Total Equity | 1,320.8 | 1,318.1 | 1,291.4 | 1,257.4 | 1,220.5 | 1,181.5 | 1,175.2 | 1,114.9 | 1,081.5 | 1,068.3 | 983.0 | 980.1 | 968.4 | 923.8 | 886.4 | 910.7 | 919.5 | 969.5 | 956.4 | 945.5 | 935.8 | 930.7 | 915.0 | 901.7 | 877.3 | 848.6 | 833.0 | 804.7 | 781.1 | 763.6 | 750.4 | 740.3 | 725.6 | 718.5 | 710.5 | 699.2 | 685.9 | 672.7 | 670.3 | 661.8 |
| 199.2 |
| 200.0 |
| 215.7 |
| 172.3 |
| 180.6 |
| 150.6 |
| 165.6 |
| 177.0 |
| 282.8 |
| 145.9 |
| 197.2 |
| 186.0 |
| 255.4 |
| 199.3 |
| 290.7 |
| 277.1 |
| 356.0 |
| 214.6 |
| 316.8 |
| 306.6 |
| 279.7 |
| 291.9 |
| 216.0 |
| 206.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 69.7 | 89.5 | 187.7 | 100.3 | 176.8 | 132.6 | 304.8 | 136.6 | 217.3 | 230.5 | 187.6 | 183.6 | 120.2 | 132.7 |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,278.0 | 1,275.0 | 1,236.5 | 1,198.6 | 1,161.5 | 1,111.1 | 1,104.3 | 1,043.5 | 1,009.9 | 989.6 | 924.3 | 921.0 | 909.2 | 864.1 | 826.1 | 856.3 | 864.9 | 916.3 | 911.3 | 901.2 | 891.3 | 886.8 | 877.8 | 865.0 | 850.9 | 828.3 | 813.2 | 794.7 | 778.4 | 762.1 | 750.4 | 740.3 | 725.6 | 718.5 | 710.5 | 699.2 | 685.9 | 672.7 | 670.3 | 661.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |