| (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 | - | - | - | - | 1,402.0 | 1,502.0 | 1,181.0 | 1,237.0 | 854.0 | 2,096.0 | 1,817.0 | 2,530.9 | 2,840.8 | 1,786.8 | 638.0 | 615.3 |
| Restricted Cash | 25.0 | 21.0 | 25.0 | 27.0 | 31.0 | 15.0 | 12.0 | 13.0 | 13.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | 1,402.0 | 1,502.0 | 1,181.0 | 1,237.0 | 854.0 | 2,096.0 | 1,817.0 | 2,530.9 | 2,840.8 | 1,786.8 | 638.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 376.0 | 373.0 | 366.6 | 408.1 | 451.5 | 463.5 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,518.0 | 2,103.0 | 2,097.0 | 2,094.0 | 2,595.0 | 3,044.0 | 3,042.0 | 3,136.0 | 3,123.0 | 3,550.0 | 3,459.8 | 3,515.7 | 3,514.7 | 3,171.1 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 3.0 | 3.0 | 3.0 | 2.7 | 2.6 | 2.6 | 2.3 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,104.0 | 2,502.0 | 2,098.0 | 2,235.0 | 2,596.0 | 3,045.0 | 3,043.0 | 3,137.0 | 3,460.0 | 3,550.0 | 3,459.8 | 3,515.7 | 3,514.7 | 4,043.7 | - | - |
| (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 |
|---|
| 615.3 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 269.0 | 261.0 | 241.5 | 282.3 | 313.0 | 305.1 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 804.0 | 748.0 | 748.0 | 327.0 | 72.0 | 48.0 | 48.0 | 48.0 | 31.0 | - | - | - | - | - | - | - |
| Intangible Assets | 874.0 | 832.0 | 857.0 | 631.0 | 97.0 | 76.0 | 87.0 | 121.0 | 155.0 | 188.0 | 219.7 | - | 292.6 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,871.0 | 2,134.0 | 2,160.0 | 2,223.0 | 986.0 | 1,186.0 | 1,449.0 | 1,614.0 | 781.0 | 1,570.0 | 2,214.8 | 1,299.9 | 162.1 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 178,859.0 | 163,889.0 | 157,085.0 | 146,606.0 | 171,262.0 | 180,518.0 | 168,990.0 | 155,382.0 | 222,532.0 | 214,585.0 | 218,223.5 | 226,930.7 | 221,023.2 | 216,394.2 | - | - |
| Short Term Debt | 586.0 | 399.0 | 1.0 | 141.0 | 1.0 | 1.0 | 1.0 | 1.0 | 337.0 | 0.0 | 0.0 | 0.0 | 0.0 | 872.6 | - | - |
| 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 | 171,820.0 | 157,882.0 | 151,032.0 | 141,609.0 | 161,441.0 | 169,340.0 | 158,829.0 | 146,437.0 | 211,493.0 | 200,617.0 | 201,947.7 | 208,369.2 | 205,509.2 | 200,333.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1,788.0) | (2,462.0) | (2,400.0) | (3,055.0) | 1,807.0 | 4,898.0 | 3,331.0 | 607.0 | 2,731.0 | 1,921.0 | 1,425.0 | 3,103.7 | 1,849.1 | 3,710.7 | 2,595.0 | - |
| Treasury Stock | 1,010.0 | 754.0 | 56.0 | 39.0 | 80.0 | 1,016.0 | 460.0 | 4,981.0 | 3,827.0 | 2,796.0 | 2,302.3 | 807.0 | 0.0 | 0.0 | - | - |
| Minority Interest | 1,864.0 | 1,783.0 | 1,685.0 | 1,482.0 | 1,568.0 | 1,068.0 | 822.0 | 792.0 | 1,030.0 | 973.0 | 2,840.0 | 2,415.3 | 2,241.8 | 2,186.3 | - | - |
| Total Stockholders Equity | 4,953.0 | 4,005.0 | 4,193.0 | 3,349.0 | 8,253.0 | 10,110.0 | 9,339.0 | 8,153.0 | 10,009.0 | 12,995.0 | 13,435.8 | 16,146.2 | 13,272.2 | 13,874.9 | 13,926.1 | 8,067.8 |
| Total Equity | 6,817.0 | 5,788.0 | 5,878.0 | 4,831.0 | 9,668.0 | 11,178.0 | 10,161.0 | 8,945.0 | 11,268.0 | 13,968.0 | 16,275.8 | 18,562.0 | 15,557.0 | 16,106.2 | 13,926.1 | 8,067.8 |
| Net debt | - | - | - | - | 1,194.0 | 1,543.0 | 1,862.0 | 1,900.0 | 2,606.0 | 1,454.0 | 1,642.8 | 984.8 | 673.9 | 2,256.9 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,953.0 | 4,005.0 | 4,193.0 | 3,349.0 | 8,253.0 | 10,110.0 | 9,339.0 | 8,153.0 | 10,009.0 | 12,995.0 | 13,435.8 | 16,146.2 | 13,272.2 | 13,874.9 | 13,926.1 | 8,067.8 |
| Tangible Book Value | 3,275.0 | 2,425.0 | 2,588.0 | 2,391.0 | 8,084.0 | 9,986.0 | 9,204.0 | 7,984.0 | 9,823.0 | 12,807.0 | 13,216.1 | - | 12,979.6 | - | - | - |
| Q4 FY 20 |
|---|
| Q4 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 |
|---|
| Q1 FY 16 |
|---|
| Q4 FY 15 |
|---|
| Q3 FY 15 |
|---|
| Q2 FY 15 |
|---|
| Q1 FY 15 |
|---|
| Q4 FY 14 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,011.0 | 1,402.0 | 1,677.0 | 1,765.0 | 1,170.0 | 1,502.0 | - | 1,538.0 | 1,789.0 | 1,534.0 | 1,411.0 | 1,218.0 | 1,471.0 | 1,528.0 | 1,366.0 | 2,910.7 | 2,766.7 | 3,799.7 | 2,526.4 | 2,512.7 | 2,511.1 | 2,495.5 | 1,875.4 | 2,530.9 |
| Restricted Cash | 19.0 | 25.0 | 28.0 | 23.0 | 22.0 | 21.0 | 22.0 | 24.0 | 15.0 | 25.0 | 27.0 | 33.0 | 29.0 | 27.0 | 31.0 | 35.0 | 28.0 | 31.0 | ||||||||||||||||||||||
| 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 | 1,913.0 | 1,518.0 | 1,518.0 | 1,657.0 | 2,103.0 | 2,103.0 | 2,103.0 | 1,707.0 | 1,707.0 | 2,097.0 | 2,095.0 | 2,095.0 | 2,094.0 | 2,094.0 | 2,094.0 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,500.0 | 2,104.0 | 2,104.0 | 2,104.0 | 2,104.0 | 2,502.0 | 2,500.0 | 2,102.0 | 2,100.0 | 2,098.0 | 2,097.0 | 2,238.0 | 2,237.0 | 2,235.0 | 2,235.0 | 2,386.0 | ||||||||||||||||||||||||
| 38.0 |
| 15.0 |
| 16.0 |
| 15.0 |
| - |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,011.0 |
| 1,402.0 |
| 1,677.0 |
| 1,765.0 |
| 1,170.0 |
| 1,502.0 |
| - |
| 1,538.0 |
| 1,789.0 |
| 1,534.0 |
| 1,411.0 |
| 1,218.0 |
| 1,471.0 |
| 1,528.0 |
| 1,366.0 |
| 2,910.7 |
| 2,766.7 |
| 3,799.7 |
| 2,526.4 |
| 2,512.7 |
| 2,511.1 |
| 2,495.5 |
| 1,875.4 |
| 2,530.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | 804.0 | 804.0 | 804.0 | 804.0 | 804.0 | 748.0 | 748.0 | 748.0 | 748.0 | 748.0 | 748.0 | 646.0 | 646.0 | 327.0 | 252.0 | - | - | 72.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 864.0 | 874.0 | 837.0 | 839.0 | 854.0 | 832.0 | 862.0 | 856.0 | 861.0 | 857.0 | 900.0 | 908.0 | 905.0 | 631.0 | 572.0 | - | - | 97.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,911.0 | 1,871.0 | 1,872.0 | 1,979.0 | 2,032.0 | 2,134.0 | 1,955.0 | 2,171.0 | 2,178.0 | 2,160.0 | 2,438.0 | 2,161.0 | 2,122.0 | 2,223.0 | 1,931.0 | 1,795.0 | 1,405.0 | 986.0 | 691.0 | 690.0 | 935.0 | 1,186.0 | 1,384.0 | 1,157.0 | 1,122.0 | 1,266.0 | 1,022.0 | 781.0 | 1,663.7 | 1,756.9 | 2,055.7 | 2,089.8 | 1,128.1 | 999.8 | 1,566.2 | 2,214.8 | 1,709.9 | 1,671.8 | 1,035.4 | 1,299.9 |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 173,433.0 | 178,859.0 | 177,448.0 | 172,436.0 | 163,950.0 | 163,889.0 | 166,933.0 | 161,280.0 | 161,631.0 | 157,085.0 | 149,265.0 | 154,616.0 | 151,208.0 | 146,606.0 | 144,048.0 | 147,520.0 | 161,806.0 | 171,262.0 | 168,417.0 | 168,194.0 | 162,861.0 | 180,518.0 | 162,661.0 | 154,682.0 | 165,036.0 | 162,740.0 | 219,824.0 | 222,532.0 | 226,643.9 | 219,838.8 | 217,025.5 | 214,235.1 | 218,622.2 | 217,065.4 | 214,007.7 | 218,223.5 | 218,711.2 | 226,585.1 | 229,048.2 | 226,930.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 587.0 | 586.0 | 586.0 | 447.0 | 1.0 | 399.0 | 397.0 | 395.0 | 393.0 | 1.0 | 2.0 | 143.0 | 143.0 | 141.0 | 141.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | 0.0 | 337.0 | 336.6 | 735.9 | 735.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,385.0 |
| 2,406.0 |
| 2,595.0 |
| 2,970.0 |
| 2,969.0 |
| 2,969.0 |
| 3,044.0 |
| - |
| 3,136.0 |
| 3,459.0 |
| 3,458.0 |
| 3,458.0 |
| 3,123.0 |
| 3,122.2 |
| 2,726.2 |
| 2,725.7 |
| 3,549.5 |
| 3,548.5 |
| 3,547.5 |
| 3,455.9 |
| 3,459.8 |
| 3,485.6 |
| 3,486.0 |
| 3,516.0 |
| 3,515.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 166,727.0 | 171,820.0 | 170,365.0 | 165,883.0 | 157,589.0 | 157,882.0 | 160,351.0 | 155,411.0 | 155,760.0 | 151,032.0 | 144,306.0 | 149,088.0 | 145,521.0 | 141,609.0 | 138,210.0 | 141,307.0 | 154,102.0 | 161,441.0 | 158,422.0 | 158,419.0 | 153,862.0 | 169,340.0 | 152,858.0 | 145,741.0 | 155,836.0 | 153,498.0 | 209,415.0 | 211,493.0 | 212,032.6 | 205,546.8 | 203,147.8 | 200,268.0 | 202,466.8 | 200,699.8 | 198,305.3 | 201,947.7 | 201,462.6 | 209,036.2 | 210,381.5 | 208,369.2 |
| 1.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| - |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (2,061.0) | (1,788.0) | (1,778.0) | (2,067.0) | (2,181.0) | (2,462.0) | (1,812.0) | (2,583.0) | (2,469.0) | (2,400.0) | (3,533.0) | (2,791.0) | (2,545.0) | (3,055.0) | (3,303.0) | (2,045.0) | (160.0) | 2,100.0 | 2,316.0 | 2,431.0 | 1,910.0 | 4,898.0 | - | 607.0 | 777.0 | 943.0 | 1,511.0 | 2,731.0 | 2,731.0 | 2,606.0 | 2,112.0 | 2,021.7 | 3,517.1 | 3,439.7 | 2,476.2 | 1,424.9 | 2,045.7 | 2,109.2 | 3,531.2 | 3,103.7 |
| Treasury Stock | 1,188.0 | 1,010.0 | 883.0 | 796.0 | 788.0 | 754.0 | 604.0 | 448.0 | 263.0 | 56.0 | 307.0 | 248.0 | 77.0 | 39.0 | 873.0 | 821.0 | 565.0 | 80.0 | 1,906.0 | 1,820.0 | 1,301.0 | 1,016.0 | - | 4,981.0 | 4,705.0 | 4,442.0 | 3,936.0 | 3,827.0 | 3,426.0 | 3,426.0 | 3,050.4 | 2,796.0 | 2,795.8 | 2,645.8 | 2,529.0 | 2,302.3 | 2,052.0 | 1,570.5 | 1,440.7 | 807.0 |
| Minority Interest | 1,822.0 | 1,864.0 | 1,905.0 | 1,709.0 | 1,764.0 | 1,783.0 | 1,665.0 | 1,643.0 | 1,544.0 | 1,685.0 | 1,659.0 | 1,660.0 | 1,567.0 | 1,482.0 | 1,590.0 | 1,697.0 | 1,506.0 | 1,568.0 | 1,606.0 | 1,413.0 | 1,068.0 | 1,068.0 | - | 728.0 | 677.0 | 782.0 | 1,031.0 | 1,030.0 | 958.3 | 939.8 | 987.3 | 973.2 | 949.4 | 1,026.7 | 1,241.1 | 2,840.0 | 2,962.5 | 2,693.1 | 2,564.7 | 2,415.3 |
| Total Stockholders Equity | 4,658.0 | 4,953.0 | 4,957.0 | 4,629.0 | 4,383.0 | 4,005.0 | 4,719.0 | 4,043.0 | 4,153.0 | 4,193.0 | 3,127.0 | 3,697.0 | 3,954.0 | 3,349.0 | 4,093.0 | 4,516.0 | 6,198.0 | 8,253.0 | 8,389.0 | 8,362.0 | 7,931.0 | 10,110.0 | 8,997.0 | 8,213.0 | 8,523.0 | 8,460.0 | 9,378.0 | 10,009.0 | 13,653.0 | 13,352.2 | 12,890.4 | 12,993.9 | 15,206.0 | 15,338.9 | 14,461.3 | 13,435.8 | 14,286.1 | 14,855.8 | 16,102.0 | 16,146.2 |
| Total Equity | 6,480.0 | 6,817.0 | 6,862.0 | 6,338.0 | 6,147.0 | 5,788.0 | 6,384.0 | 5,686.0 | 5,697.0 | 5,878.0 | 4,786.0 | 5,357.0 | 5,521.0 | 4,831.0 | 4,506.0 | 5,298.0 | 7,184.0 | 9,668.0 | 9,995.0 | 9,775.0 | 8,999.0 | 11,178.0 | 9,802.0 | 8,941.0 | 9,200.0 | 9,242.0 | 10,409.0 | 11,039.0 | 14,612.0 | 14,292.0 | 13,879.0 | 13,967.1 | 16,155.4 | 16,365.6 | 15,702.4 | 16,275.8 | 17,248.6 | 17,548.9 | 18,709.1 | 18,561.5 |
| 2,407.0 |
| 2,596.0 |
| 2,971.0 |
| 2,970.0 |
| 2,970.0 |
| 3,045.0 |
| - |
| 3,137.0 |
| 3,460.0 |
| 3,459.0 |
| 3,458.0 |
| 3,460.0 |
| 3,458.8 |
| 3,462.1 |
| 3,461.2 |
| 3,549.5 |
| 3,548.5 |
| 3,547.5 |
| 3,455.9 |
| 3,459.8 |
| 3,485.6 |
| 3,486.0 |
| 3,516.0 |
| 3,515.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,396.0 | 1,194.0 | 1,294.0 | 1,205.0 | 1,800.0 | 1,543.0 | - | 1,599.0 | 1,671.0 | 1,925.0 | 2,047.0 | 2,242.0 | 1,987.8 | 1,934.1 | 2,095.2 | 638.8 | 781.8 | (252.2) | 929.5 | 947.1 | 974.5 | 990.5 | 1,640.6 | 984.8 |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,658.0 | 4,953.0 | 4,957.0 | 4,629.0 | 4,383.0 | 4,005.0 | 4,719.0 | 4,043.0 | 4,153.0 | 4,193.0 | 3,127.0 | 3,697.0 | 3,954.0 | 3,349.0 | 4,093.0 | 4,516.0 | 6,198.0 | 8,253.0 | 8,389.0 | 8,362.0 | 7,931.0 | 10,110.0 | 8,997.0 | 8,213.0 | 8,523.0 | 8,460.0 | 9,378.0 | 10,009.0 | 13,653.0 | 13,352.2 | 12,890.4 | 12,993.9 | 15,206.0 | 15,338.9 | 14,461.3 | 13,435.8 | 14,286.1 | 14,855.8 | 16,102.0 | 16,146.2 |
| Tangible Book Value | 2,990.0 | 3,275.0 | 3,316.0 | 2,986.0 | 2,725.0 | 2,425.0 | 3,109.0 | 2,439.0 | 2,544.0 | 2,588.0 | 1,479.0 | 2,143.0 | 2,403.0 | 2,391.0 | 3,269.0 | - | - | 8,084.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |