| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 30.8 | 19.4 | 468.7 | 538.1 | 175.7 | 136.9 | 133.1 | 86.0 | 110.7 | 49.8 | 60.7 | 52.1 | 97.6 | 88.6 | 97.0 | 5.0 |
| Restricted Cash | 75.2 | 96.2 | 23.9 | 12.8 | 19.4 | 58.4 | 11.5 | 10.5 | 31.6 | 24.5 | 18.8 | 6.8 | 26.4 | 20.7 | - | - |
| Short Term Investments | 21.7 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 52.5 | 34.5 | 468.7 | 538.1 | 175.7 | 136.9 | 133.1 | 86.0 | 110.7 | 49.8 | 60.7 | 52.1 | 97.6 | 88.6 | 97.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 2.4 | 1.8 | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 63.9 | 0.0 | 402.4 | 259.4 | 393.3 | 366.2 | 374.5 | 354.1 | 346.1 | 554.9 | 667.0 | 362.2 | 228.0 | 94.8 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 72.1 | 0.0 | 402.4 | 259.4 | 393.3 | 366.2 | 374.5 | 354.1 | 346.1 | 554.9 | 667.0 | 362.2 | 228.0 | 94.8 | - | - |
| (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 |
|---|
| 5.0 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 2.4 | 3.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 54.8 | 38.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 6.3 | 7.7 | 29.6 | 21.8 | 14.9 | 15.8 | 12.3 | 6.1 | 4.3 | 5.8 | 7.0 | 5.1 | 97.4 | 118.8 | 122.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 10.0 | 8.4 | 2.5 | - |
| Goodwill | - | 206.7 | 206.2 | 186.6 | 179.1 | 179.2 | 99.1 | 91.6 | 91.6 | 92.8 | 92.8 | 91.8 | 1.2 | 3.1 | - | - |
| Intangible Assets | - | 102.9 | 118.8 | 117.0 | 122.8 | 138.2 | 48.0 | 52.1 | 64.0 | 73.7 | 84.0 | 110.8 | 8.3 | 162.4 | 6.9 | - |
| Operating Lease Right Of Use Assets | 8.3 | 10.1 | 31.5 | 31.5 | 23.9 | 27.3 | 23.8 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.3 | 3.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,840.1 | 5,694.8 | 5,139.3 | 4,039.6 | 3,599.1 | 2,995.8 | 2,198.3 | 1,864.9 | 1,989.7 | 2,890.1 | 2,495.0 | 8,204.9 | 6,872.3 | 5,533.8 | 194.2 | - |
| Short Term Debt | 8.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.1 | 13.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 21.0 | 15.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 29.1 | 15.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | 8.7 | 11.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 80.4 | 57.1 | 139.8 | 90.4 | 40.0 | 24.2 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,087.7 | 5,038.0 | 4,562.7 | 3,506.0 | 3,199.0 | 2,622.2 | 1,786.9 | 1,465.7 | 1,593.0 | 2,499.9 | 2,097.3 | 7,803.2 | 6,475.4 | 4,998.2 | 100.6 | - |
| Additional Paid In Capital | 394.4 | 389.7 | 382.2 | 382.6 | 317.5 | 315.0 | 326.1 | 331.9 | 295.6 | 297.4 | 297.1 | 271.1 | 83.8 | 96.1 | - | - |
| Retained Earnings | 121.6 | 95.7 | 60.7 | 54.1 | 68.1 | 35.4 | 70.2 | 57.2 | 38.1 | 38.0 | 15.8 | 13.4 | 15.1 | 11.9 | 10.0 | - |
| Accumulated Other Comprehensive Income | (7.5) | (27.8) | (26.1) | (39.4) | (2.7) | 5.7 | 1.7 | (2.1) | 1.0 | 0.6 | (0.1) | (0.0) | 0.0 | 0.3 | 0.4 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 243.8 | 199.1 | 159.7 | 136.2 | 17.2 | 17.4 | - | - | - | 96.7 | 84.9 | 117.2 | 297.9 | 324.6 | - | - |
| Total Stockholders Equity | 508.6 | 457.7 | 416.9 | 397.4 | 383.0 | 356.1 | 398.1 | 387.1 | 300.1 | 293.4 | 312.8 | 284.5 | 99.0 | 108.4 | 93.6 | 81.0 |
| Total Equity | 752.4 | 656.8 | 576.6 | 533.6 | 400.2 | 373.5 | 411.4 | 399.3 | 396.8 | 390.1 | 397.7 | 401.6 | 396.9 | 535.6 | 521.4 | 81.0 |
| Net debt | 19.6 | (34.5) | (66.3) | (278.7) | 217.6 | 229.3 | 241.3 | 268.1 | 235.4 | 505.1 | 606.3 | 310.2 | 130.4 | 6.2 | - | - |
| Working Capital | 25.7 | 22.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 508.6 | 457.7 | 416.9 | 397.4 | 383.0 | 356.1 | 398.1 | 387.1 | 300.1 | 293.4 | 312.8 | 284.5 | 99.0 | 108.4 | 93.6 | 81.0 |
| Tangible Book Value | - | 148.1 | 92.0 | 93.7 | 81.1 | 38.7 | 250.9 | 243.4 | 144.5 | 127.0 | 136.0 | 81.9 | 89.5 | (57.1) | 86.6 | - |
| 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 | 33.4 | 30.8 | 366.1 | 383.8 | 342.3 | 320.1 | 396.2 | 497.3 | 474.6 | 468.7 | 514.7 | 372.4 | 412.0 | 538.1 | 503.5 | 337.9 | 178.0 | 175.7 | 150.5 | 141.7 | 123.9 | 136.9 | 103.5 | 80.6 | 108.8 | 133.1 | 136.1 | 175.8 | 88.1 | 86.0 | 82.8 | 91.5 | 81.2 | 110.7 | 111.8 | 75.8 | 67.2 | 63.0 | 66.0 | 56.2 |
| Restricted Cash | 73.7 | 75.2 | 113.5 | 91.2 | 85.7 | 96.2 | 108.2 | 108.0 | 128.4 | 23.9 | 22.7 | 25.6 | 13.9 | 12.8 | 10.3 | 13.4 | 19.6 | 19.4 | ||||||||||||||||||||||
| Short Term Investments | 0.6 | 21.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 34.0 | 52.5 | 366.1 | 383.8 | 342.3 | 320.1 | 396.2 | 497.3 | 474.6 | 468.7 | 514.7 | 372.4 | 412.0 | 538.1 | 503.5 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 64.1 | 63.9 | 507.6 | 493.0 | 495.3 | 427.1 | 388.5 | 387.3 | 405.8 | 402.4 | 323.6 | 361.2 | 347.5 | 259.4 | 266.3 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 72.1 | 72.1 | 507.6 | 493.0 | 495.3 | 427.1 | 388.5 | 387.3 | 405.8 | 402.4 | 323.6 | 361.2 | 347.5 | 259.4 | 266.3 | 261.8 | ||||||||||||||||||||||||
| 21.6 |
| 36.3 |
| 53.3 |
| 58.4 |
| 78.1 |
| 77.3 |
| 45.4 |
| 11.5 |
| 17.8 |
| 13.5 |
| 13.1 |
| 10.5 |
| 10.7 |
| 18.1 |
| 19.3 |
| 31.6 |
| 23.4 |
| 39.3 |
| 27.5 |
| 24.5 |
| 22.1 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.9 |
| 178.0 |
| 175.7 |
| 150.5 |
| 141.7 |
| 123.9 |
| 136.9 |
| 103.5 |
| 80.6 |
| 108.8 |
| 133.1 |
| 136.1 |
| 175.8 |
| 88.1 |
| 86.0 |
| 82.8 |
| 91.5 |
| 81.2 |
| 110.7 |
| 111.8 |
| 75.8 |
| 67.2 |
| 63.0 |
| 66.0 |
| 56.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 2.3 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 36.3 | 54.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 5.9 | 6.3 | 26.7 | 26.6 | 26.9 | 27.3 | 27.2 | 28.2 | 29.1 | 29.6 | 29.9 | 30.6 | 27.6 | 21.8 | 17.5 | 16.4 | 14.7 | 14.9 | 15.2 | 15.3 | 15.4 | 15.8 | 14.9 | 14.0 | 13.2 | 12.3 | 12.6 | 12.1 | 8.9 | 6.1 | 6.1 | 5.4 | 4.5 | 4.3 | 5.7 | 6.1 | 6.1 | 5.9 | 6.1 | 6.3 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 207.8 | 207.7 | 206.5 | 206.7 | 208.6 | 206.0 | 205.9 | 206.2 | 205.0 | 205.7 | 206.6 | 186.6 | 185.9 | 186.6 | 179.1 | 179.1 | 179.1 | 179.2 | 179.2 | 179.2 | 163.4 | 163.4 | 163.6 | 99.1 | 99.1 | 91.6 | 91.6 | 91.6 | 91.6 | 91.6 | 91.6 | 91.6 | 92.8 | 92.8 | 92.8 | 92.8 | 92.8 | 92.8 |
| Intangible Assets | - | - | 93.7 | 96.9 | 100.2 | 102.9 | 108.5 | 110.8 | 114.5 | 118.8 | 122.6 | 128.1 | 130.6 | 117.0 | 120.3 | 125.3 | 119.4 | 122.8 | 126.6 | 130.4 | 134.3 | 138.2 | 134.2 | 136.5 | 139.4 | 48.0 | 49.8 | 48.1 | 50.1 | 52.1 | 54.5 | 56.9 | 59.4 | 64.0 | 84.1 | 88.4 | 84.8 | 85.5 | 85.5 | 86.2 |
| Operating Lease Right Of Use Assets | 7.8 | 8.3 | 27.5 | 28.8 | 28.9 | 27.8 | 29.1 | 30.1 | 30.0 | 31.5 | 32.7 | 31.3 | 32.7 | 31.5 | 31.2 | 32.8 | 25.1 | 23.9 | 24.8 | 25.9 | 26.9 | 27.3 | 20.6 | 21.5 | 23.1 | 23.8 | 25.6 | 27.5 | 29.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.7 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,967.7 | 6,840.1 | 6,416.3 | 6,147.9 | 5,819.5 | 5,694.8 | 5,505.7 | 5,304.7 | 5,189.9 | 5,139.3 | 4,827.4 | 4,634.4 | 4,308.0 | 4,039.6 | 3,994.1 | 3,732.7 | 3,600.2 | 3,599.1 | 3,378.4 | 3,211.6 | 3,048.6 | 2,995.8 | 2,794.9 | 2,480.5 | 2,422.7 | 2,198.3 | 2,056.5 | 1,920.4 | 1,814.8 | 1,864.9 | 1,796.6 | 1,729.5 | 1,688.8 | 1,989.7 | 2,448.8 | 2,541.5 | 2,467.0 | 2,890.1 | 2,866.7 | 2,704.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 8.0 | 8.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.7 | 19.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 19.9 | 21.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 27.9 | 29.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 261.8 |
| 391.3 |
| 393.3 |
| 374.8 |
| 381.9 |
| 394.0 |
| 366.2 |
| 397.8 |
| 402.3 |
| 433.1 |
| 374.5 |
| 329.5 |
| 296.6 |
| 282.8 |
| 354.1 |
| 365.3 |
| 366.2 |
| 320.5 |
| 346.1 |
| 865.6 |
| 822.0 |
| 751.9 |
| 793.0 |
| 781.1 |
| 660.6 |
| Operating Lease Liabilities Non-Current | 8.1 | 8.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 82.7 | 80.4 | 220.4 | 201.4 | 181.3 | 170.8 | 188.9 | 167.9 | 150.8 | 139.8 | 119.2 | 112.2 | 100.8 | 90.4 | 73.4 | 74.0 | 34.3 | 40.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,217.2 | 6,087.7 | 5,674.9 | 5,424.5 | 5,136.0 | 5,038.0 | 4,849.5 | 4,686.6 | 4,591.3 | 4,562.7 | 4,283.8 | 4,088.4 | 3,766.4 | 3,506.0 | 3,474.5 | 3,207.4 | 3,217.0 | 3,199.0 | 2,976.2 | 2,806.5 | 2,651.2 | 2,622.2 | 2,433.2 | 2,133.3 | 2,078.3 | 1,786.9 | 1,649.1 | 1,513.3 | 1,420.2 | 1,465.7 | 1,400.6 | 1,328.7 | 1,281.1 | 1,593.0 | 2,057.6 | 2,150.8 | 2,073.1 | 2,499.9 | 2,485.4 | 2,323.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 390.4 | 394.4 | 392.9 | 395.6 | 394.1 | 389.7 | 389.3 | 387.5 | 385.1 | 382.2 | 381.0 | 379.7 | 382.5 | 382.6 | 380.2 | 379.4 | 323.9 | 317.5 | 314.1 | 315.0 | 313.1 | 315.0 | 319.5 | 318.8 | 323.1 | 326.1 | 325.4 | 324.3 | 323.3 | 331.9 | 331.5 | 335.7 | 294.7 | 295.6 | 296.5 | 296.3 | 297.3 | 297.4 | 297.3 | 296.4 |
| Retained Earnings | 133.6 | 121.6 | 119.9 | 115.8 | 99.1 | 95.7 | 87.8 | 78.1 | 67.5 | 60.7 | 55.6 | 55.3 | 51.2 | 54.1 | 54.7 | 42.0 | 65.8 | 68.1 | 70.0 | 69.3 | 62.7 | 35.4 | 22.5 | 11.1 | 8.7 | 70.2 | 67.5 | 70.3 | 60.0 | 57.2 | 58.3 | 60.3 | 60.7 | 38.1 | 28.9 | 32.9 | 38.2 | 38.0 | 31.0 | 25.8 |
| Accumulated Other Comprehensive Income | (19.7) | (7.5) | (7.8) | (11.6) | (19.6) | (27.8) | (15.2) | (29.2) | (27.9) | (26.1) | (40.6) | (33.2) | (33.1) | (39.4) | (47.7) | (31.0) | (23.1) | (2.7) | 1.2 | 2.7 | 2.6 | 5.7 | 5.7 | 5.8 | 2.0 | 1.7 | 1.9 | 1.4 | 0.3 | (2.1) | (3.0) | (2.4) | (1.5) | 1.0 | 1.2 | 1.3 | 1.1 | 0.6 | 1.0 | 2.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 246.2 | 243.8 | 236.2 | 223.5 | 209.7 | 199.1 | 194.3 | 181.6 | 173.9 | 159.7 | 147.5 | 144.2 | 140.9 | 136.2 | 132.3 | 134.9 | 16.5 | 17.2 | 16.9 | 18.0 | 19.0 | 17.4 | - | - | - | - | - | - | - | - | - | - | - | - | 99.2 | 99.8 | 99.1 | 96.7 | 94.6 | 92.9 |
| Total Stockholders Equity | 504.3 | 508.6 | 505.2 | 499.8 | 473.7 | 457.7 | 461.9 | 436.4 | 424.7 | 416.9 | 396.1 | 401.9 | 400.6 | 397.4 | 387.3 | 390.4 | 366.6 | 383.0 | 385.2 | 387.0 | 378.4 | 356.1 | 347.7 | 335.8 | 333.9 | 398.1 | 394.8 | 396.1 | 383.6 | 387.1 | 386.9 | 393.7 | 320.1 | 300.1 | 292.0 | 290.9 | 294.7 | 293.4 | 286.8 | 287.5 |
| Total Equity | 750.5 | 752.4 | 741.4 | 723.4 | 683.5 | 656.8 | 656.2 | 618.1 | 598.6 | 576.6 | 543.6 | 546.1 | 541.6 | 533.6 | 519.6 | 525.3 | 383.2 | 400.2 | 402.1 | 405.0 | 397.4 | 373.5 | 361.7 | 347.2 | 344.3 | 411.4 | 407.4 | 407.0 | 394.7 | 399.3 | 396.0 | 400.8 | 407.7 | 396.8 | 391.1 | 390.7 | 393.8 | 390.1 | 381.3 | 380.5 |
| 391.3 |
| 393.3 |
| 374.8 |
| 381.9 |
| 394.0 |
| 366.2 |
| 397.8 |
| 402.3 |
| 433.1 |
| 374.5 |
| 329.5 |
| 296.6 |
| 282.8 |
| 354.1 |
| 365.3 |
| 366.2 |
| 320.5 |
| 346.1 |
| 865.6 |
| 822.0 |
| 751.9 |
| 793.0 |
| 781.1 |
| 660.6 |
| Net debt | 38.1 | 19.6 | 141.5 | 109.2 | 153.0 | 107.0 | (7.7) | (110.0) | (68.8) | (66.3) | (191.1) | (11.2) | (64.5) | (278.7) | (237.2) | (76.1) | 213.4 | 217.6 | 224.3 | 240.2 | 270.1 | 229.3 | 294.3 | 321.7 | 324.4 | 241.3 | 193.4 | 120.7 | 194.7 | 268.1 | 282.5 | 274.7 | 239.3 | 235.4 | 753.9 | 746.2 | 684.7 | 730.0 | 715.1 | 604.4 |
| Working Capital | 8.3 | 25.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 504.3 | 508.6 | 505.2 | 499.8 | 473.7 | 457.7 | 461.9 | 436.4 | 424.7 | 416.9 | 396.1 | 401.9 | 400.6 | 397.4 | 387.3 | 390.4 | 366.6 | 383.0 | 385.2 | 387.0 | 378.4 | 356.1 | 347.7 | 335.8 | 333.9 | 398.1 | 394.8 | 396.1 | 383.6 | 387.1 | 386.9 | 393.7 | 320.1 | 300.1 | 292.0 | 290.9 | 294.7 | 293.4 | 286.8 | 287.5 |
| Tangible Book Value | - | - | 203.7 | 195.2 | 167.0 | 148.1 | 144.9 | 119.6 | 104.3 | 92.0 | 68.5 | 68.1 | 63.4 | 93.7 | 81.0 | 78.6 | 68.2 | 81.1 | 79.5 | 77.4 | 64.9 | 38.7 | 50.2 | 35.9 | 30.8 | 250.9 | 245.8 | 256.4 | 242.0 | 243.4 | 240.8 | 245.2 | 169.2 | 144.5 | 115.2 | 109.7 | 117.1 | 115.2 | 108.5 | 108.6 |