| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 388.6 | 291.1 | 457.5 | 292.5 | 337.5 | 273.0 | 203.8 | 266.8 | 191.3 | 186.4 | 181.1 | 224.1 | 167.6 | 83.6 | 38.4 | 79.3 | 86.9 |
| Restricted Cash | 731.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 198.8 | 362.1 | 331.2 | 272.5 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 388.6 | 291.1 | 457.5 | 292.5 | 536.3 | 635.0 | 535.0 | 539.3 | 191.3 | 186.4 | 181.1 | 224.1 | 167.6 | 83.6 | 38.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 334.0 | 384.5 | 332.5 | 288.0 | 313.2 | 275.1 | 257.1 | 292.2 | 233.6 | 191.1 | 155.5 | 151.6 | 134.2 | 96.4 | 23.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 196.6 | 182.9 | 186.4 | 181.4 | 150.3 | 125.7 | 101.8 | 90.2 | 93.3 | 63.0 | 38.4 | 51.4 | 46.2 | 39.8 | 20.4 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 488.7 | 480.6 | 457.1 | 437.7 | 736.6 | 706.1 | 679.2 | 587.5 | 524.8 | 470.7 | 429.6 | 435.9 | 428.1 | 416.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 108.0 | 45.6 | 65.6 | 32.8 | 55.7 | 46.0 | 54.3 | 39.8 | 55.5 | 46.3 | 37.4 | 32.3 | 19.5 | 18.4 | 9.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | 287.7 | 290.3 | 292.8 | 272.1 | 274.3 | 276.5 | 278.4 | 280.7 | 284.2 | 349.0 | 357.5 | 441.4 | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.1 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | 290.7 | 293.3 | 295.8 | 275.0 | 277.1 | 279.3 | 281.4 | 283.7 | 349.9 | 355.8 | 364.3 | 444.5 | - | - | |
| (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 | 351.6 | 388.6 | 616.4 | 521.2 | 399.8 | 291.1 | 396.3 | 535.2 | 420.8 | 457.5 | 647.7 | 665.8 | 321.4 | 292.5 | 264.0 | |||||||||||||||||||||||||
| 79.3 |
| 86.9 |
| - |
| - |
| - |
| Prepaid Expenses | 79.1 | 91.3 | 98.2 | 41.2 | 49.0 | 60.7 | 59.7 | 53.3 | 48.5 | 39.3 | 26.3 | 29.3 | 14.8 | 12.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | 94.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,929.2 | 1,415.4 | 1,485.5 | 1,130.3 | 1,062.2 | 1,111.0 | 962.0 | 983.3 | 808.8 | 790.7 | 755.0 | 876.8 | 570.1 | 339.2 | 253.0 | - | - |
| 186.7 |
| - |
| - |
| Accumulated Depreciation | 267.0 | 253.0 | 230.2 | 214.8 | 395.6 | 356.1 | 317.0 | 277.5 | 240.1 | 205.9 | 174.7 | 170.2 | 153.6 | 113.3 | 91.7 | - | - |
| Property,Plant & Equipment Net | 221.7 | 227.6 | 226.9 | 222.9 | 341.1 | 350.0 | 362.2 | 310.0 | 284.7 | 264.8 | 254.8 | 265.7 | 274.5 | 303.0 | 95.0 | - | - |
| Long Term Investments | 0.1 | 73.1 | 39.9 | 131.6 | 229.4 | 24.8 | 79.4 | 80.7 | 157.2 | 121.9 | 264.1 | 170.5 | 87.8 | 55.7 | 93.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 83.0 | 83.0 | 83.0 | 83.0 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 94.2 | 92.7 | 92.7 | - | - | - |
| Intangible Assets | 0.8 | 0.9 | 2.0 | 37.7 | 74.0 | 111.2 | 150.6 | 191.0 | 256.2 | 318.2 | 379.2 | 479.4 | 537.6 | 617.8 | - | - | - |
| Operating Lease Right Of Use Assets | 77.2 | 84.2 | 91.5 | 97.5 | 115.6 | 131.7 | 12.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 125.8 | 154.8 | 195.9 | 114.6 | 81.8 | 86.2 | 96.6 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 49.1 | 16.5 | 11.5 | 14.7 | 27.5 | 17.3 | 17.0 | 16.1 | 14.0 | 27.0 | 13.7 | 24.1 | 14.9 | 26.8 | 11.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,487.0 | 2,055.6 | 2,136.2 | 1,964.0 | 2,024.5 | 1,949.7 | 1,805.4 | 1,825.0 | 1,797.2 | 1,726.4 | 1,855.7 | 1,919.1 | 1,577.6 | 1,435.2 | 452.4 | - | - |
| - |
| - |
| Short Term Debt | - | - | 3.0 | 3.0 | 3.0 | 2.8 | 2.8 | 2.8 | 3.0 | 3.0 | 65.7 | 6.8 | 6.8 | 3.1 | - | - | - |
| Deferred Revenue Current | 0.0 | 1.2 | 2.7 | 6.8 | 6.3 | 7.5 | 6.8 | 3.2 | 2.0 | 1.9 | 1.7 | 2.6 | 3.0 | 6.9 | 3.1 | - | - |
| Operating Lease Liabilities Current | 6.7 | 6.2 | 5.7 | 9.9 | 16.2 | 15.7 | 8.5 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 82.5 | 71.0 | 83.1 | 79.1 | 77.3 | 71.2 | 72.1 | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 543.4 | 465.2 | 520.2 | 497.7 | 471.3 | 438.3 | 391.1 | 339.8 | 291.1 | 212.0 | 236.2 | 130.6 | 100.9 | 89.2 | 48.1 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 63.3 | 69.4 | 75.7 | 76.3 | 104.2 | 119.5 | 5.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | 11.5 | 16.4 | 22.1 | 9.5 | 5.7 | 7.1 | 8.0 | 11.8 | 12.2 | 7.6 | 4.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 0.5 | 18.9 | 29.2 | 34.5 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 61.0 | 56.0 | 49.9 | 42.4 | 43.6 | 36.5 | 27.1 | 28.0 | 19.2 | 17.2 | 13.1 | 11.9 | 12.6 | 8.8 | 7.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 667.7 | 590.6 | 933.5 | 920.2 | 911.9 | 882.7 | 720.0 | 653.7 | 594.4 | 516.9 | 541.5 | 522.2 | 512.4 | 581.4 | 60.4 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (734.8) | (976.5) | (1,343.5) | (1,699.3) | (1,541.0) | (1,492.8) | (1,382.0) | (1,185.4) | (1,044.4) | (947.9) | (739.5) | (512.3) | (482.3) | (524.9) | (411.2) | - | - |
| Accumulated Other Comprehensive Income | (2.1) | (2.0) | (3.1) | (10.9) | (3.7) | (1.3) | (1.8) | (3.3) | (3.8) | (3.3) | (3.8) | (3.1) | 10.6 | (2.7) | (3.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 58.7 | 32.1 | 17.8 | 0.6 | 131.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,819.3 | 1,465.0 | 1,202.7 | 1,043.8 | 1,112.6 | 1,067.0 | 1,085.4 | 1,171.3 | 1,202.8 | 1,209.5 | 1,314.3 | 1,396.8 | 1,065.2 | 853.9 | 392.0 | 412.6 | 434.9 |
| Total Equity | 1,819.3 | 1,465.0 | 1,202.7 | 1,043.8 | 1,112.6 | 1,067.0 | 1,085.4 | 1,171.3 | 1,202.8 | 1,209.5 | 1,314.3 | 1,396.8 | 1,065.2 | 853.9 | 392.0 | 412.6 | 434.9 |
| - |
| Net debt | - | - | (166.7) | 0.8 | (240.5) | (360.1) | (257.8) | (260.0) | 90.1 | 97.3 | 168.8 | 131.7 | 196.7 | 360.9 | - | - | - |
| Working Capital | 1,385.7 | 950.2 | 965.3 | 632.6 | 590.9 | 672.7 | 570.9 | 643.5 | 517.7 | 578.7 | 518.8 | 746.2 | 469.2 | 250.0 | 204.9 | - | - |
| Book Value | 1,819.3 | 1,465.0 | 1,202.7 | 1,043.8 | 1,112.6 | 1,067.0 | 1,085.4 | 1,171.3 | 1,202.8 | 1,209.5 | 1,314.3 | 1,396.8 | 1,065.2 | 853.9 | 392.0 | 412.6 | 434.9 |
| Tangible Book Value | 1,735.5 | 1,381.1 | 1,117.7 | 923.0 | 945.7 | 862.9 | 841.9 | 887.4 | 853.8 | 798.4 | 842.2 | 823.2 | 434.9 | 143.3 | - | - | - |
| 254.6 |
| 282.6 |
| 337.5 |
| 310.4 |
| 258.3 |
| 205.0 |
| 273.0 |
| 240.9 |
| 189.0 |
| 176.1 |
| 203.8 |
| 261.4 |
| 196.0 |
| 225.2 |
| 266.8 |
| 216.0 |
| 155.8 |
| 186.5 |
| 191.3 |
| 165.1 |
| 158.1 |
| 181.3 |
| 186.4 |
| 202.2 |
| 196.4 |
| Restricted Cash | 0.0 | 731.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 249.9 | 280.0 | 336.0 | 362.1 | 328.5 | 343.6 | 319.9 | 331.2 | - | - | - | 272.5 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 351.6 | 388.6 | 616.4 | 521.2 | 399.8 | 291.1 | 396.3 | 535.2 | 420.8 | 457.5 | 647.7 | 665.8 | 321.4 | 292.5 | 264.0 | 254.6 | 282.6 | 337.5 | 560.3 | 538.3 | 541.0 | 635.0 | 569.4 | 532.6 | 496.0 | 535.0 | 261.4 | 196.0 | 225.2 | 539.3 | 216.0 | 155.8 | 186.5 | 191.3 | 165.1 | 158.1 | 181.3 | 186.4 | 202.2 | 196.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 407.6 | 334.0 | 354.4 | 354.9 | 318.7 | 384.5 | 367.2 | 366.4 | 315.8 | 332.5 | 337.7 | 334.5 | 269.2 | 288.0 | 257.2 | 245.8 | 249.9 | 313.2 | 289.2 | 297.4 | 243.5 | 275.1 | 265.6 | 237.4 | 246.7 | 257.1 | 250.2 | 261.2 | 222.8 | 292.2 | 250.9 | 255.2 | 214.2 | 233.6 | 207.5 | 199.7 | 176.5 | 191.1 | 177.4 | 185.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 336.7 | 196.6 | 191.0 | 191.9 | 183.4 | 182.9 | 191.1 | 194.7 | 198.4 | 186.4 | 192.2 | 189.4 | 185.0 | 181.4 | 166.3 | 155.6 | 154.8 | 150.3 | 138.7 | 136.1 | 134.2 | 125.7 | 122.8 | 116.5 | 109.3 | 101.8 | 101.0 | 94.8 | 92.9 | 90.2 | 88.0 | 87.2 | 84.9 | 93.3 | 85.0 | 77.4 | 63.7 | 63.0 | 54.2 | 49.9 |
| Prepaid Expenses | 102.4 | 79.1 | 84.4 | 71.3 | 89.8 | 91.3 | 94.0 | 101.4 | 111.5 | 98.2 | 43.0 | 44.5 | 47.0 | 43.5 | 40.0 | 47.1 | 61.0 | 49.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | 96.8 | 94.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,358.6 | 1,929.2 | 1,741.7 | 1,635.3 | 1,479.1 | 1,415.4 | 1,564.2 | 1,542.2 | 1,468.8 | 1,485.5 | 1,464.8 | 1,397.4 | 1,110.1 | 1,130.3 | 1,053.8 | 1,046.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 495.8 | 488.7 | 510.6 | 504.3 | 494.3 | 480.6 | 474.5 | 464.9 | 463.1 | 457.1 | 790.2 | 777.4 | 764.7 | 759.0 | 751.7 | 752.7 | 742.0 | 736.6 | 724.8 | 718.8 | 712.2 | 706.1 | 704.0 | 700.1 | 690.4 | 679.2 | 648.3 | 623.0 | 607.1 | 587.5 | 571.6 | 555.4 | 539.0 | 524.8 | 502.9 | 489.4 | 479.2 | 470.7 | 460.5 | 448.2 |
| Accumulated Depreciation | 275.2 | 267.0 | 263.6 | 264.9 | 260.4 | 253.0 | 249.1 | 242.2 | 238.5 | 230.2 | 462.7 | 453.6 | 443.6 | 433.7 | 425.4 | 415.6 | 405.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 220.6 | 221.7 | 247.0 | 239.4 | 233.9 | 227.6 | 225.4 | 222.7 | 224.6 | 226.9 | 327.5 | 323.8 | 321.1 | 325.4 | 326.4 | 337.1 | ||||||||||||||||||||||||
| Long Term Investments | 26.4 | 0.1 | 27.9 | 38.3 | 32.2 | 73.1 | 18.9 | 86.4 | 62.8 | 39.9 | 106.4 | 78.1 | 92.1 | 131.6 | 166.9 | 179.0 | 229.8 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 596.0 | 83.0 | - | - | - | - | 83.0 | 83.0 | 83.0 | 83.0 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | ||||||||||||||||||||||
| Intangible Assets | 1,784.0 | 0.8 | - | - | - | - | 0.9 | 0.9 | 0.9 | 2.0 | 11.0 | 20.0 | 28.9 | 37.7 | 46.8 | 56.0 | 65.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 78.2 | 77.2 | 79.1 | 80.5 | 82.4 | 84.2 | 86.1 | 87.9 | 89.7 | 91.5 | 103.2 | 107.4 | 111.6 | 115.9 | 107.0 | 111.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 134.8 | 125.8 | 130.3 | 155.5 | 152.1 | 154.8 | 160.0 | 167.4 | 182.5 | 195.9 | 162.2 | 153.2 | 151.2 | 115.6 | 137.1 | 123.7 | 112.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 59.4 | 49.1 | 19.7 | 19.9 | 18.4 | 16.5 | 16.8 | 16.3 | 11.5 | 11.5 | 11.3 | 14.5 | 14.9 | 14.7 | 11.0 | 11.6 | 10.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,258.1 | 2,487.0 | 2,329.5 | 2,252.8 | 2,082.0 | 2,055.6 | 2,155.3 | 2,206.8 | 2,123.9 | 2,136.2 | 2,279.2 | 2,187.2 | 1,922.7 | 1,964.0 | 1,941.9 | 1,957.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 102.4 | 108.0 | 68.0 | 99.2 | 59.8 | 45.6 | 37.0 | 104.7 | 77.1 | 65.6 | 87.0 | 84.6 | 37.1 | 32.8 | 33.2 | 40.0 | 27.7 | 55.7 | 36.9 | 32.8 | 36.1 | 46.0 | 82.8 | 50.9 | 43.2 | 54.3 | 81.4 | 42.9 | 49.0 | 39.8 | 44.1 | 57.9 | 65.4 | 55.5 | 52.7 | 54.7 | 56.7 | 46.3 | 43.8 | 36.3 |
| Short Term Debt | 26.5 | 0.0 | - | - | - | - | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 0.0 | 0.6 | 1.6 | 1.2 | 2.3 | 3.3 | 3.3 | 2.7 | 3.3 | 3.3 | 2.2 | 6.8 | 4.0 | 3.8 | 4.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.6 | 6.7 | 6.6 | 6.5 | 6.3 | 6.2 | 6.2 | 6.0 | 5.9 | 5.7 | 15.1 | 15.2 | 15.3 | 15.7 | 15.8 | 15.9 | ||||||||||||||||||||||||
| Accrued Expenses | 53.4 | 82.5 | 67.2 | 56.5 | 43.1 | 71.0 | 55.9 | 49.4 | 47.2 | 83.1 | 67.8 | 60.0 | 47.7 | 79.1 | 60.9 | 52.9 | 54.4 | 77.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 599.5 | 543.4 | 474.4 | 506.0 | 443.7 | 465.2 | 453.7 | 515.5 | 459.0 | 520.2 | 503.1 | 487.2 | 492.9 | 497.7 | 469.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,483.8 | 0.0 | - | - | - | - | 285.8 | 286.5 | 287.1 | 287.7 | 288.4 | 289.0 | 289.6 | 290.3 | 290.9 | 291.5 | 292.2 | 292.8 | 293.4 | 294.1 | 294.7 | 272.1 | 272.7 | 273.2 | 273.8 | 274.3 | 274.8 | 275.4 | 275.9 | 276.5 | 277.0 | 277.5 | 278.1 | 278.4 | 279.0 | 279.6 | 280.1 | 280.7 | 282.6 | 283.1 |
| Operating Lease Liabilities Non-Current | 63.7 | 63.3 | 65.0 | 66.2 | 67.8 | 69.4 | 71.0 | 72.5 | 74.1 | 75.7 | 78.6 | 82.3 | 86.1 | 89.8 | 95.7 | 99.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 181.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 68.0 | 61.0 | 56.8 | 56.0 | 58.9 | 56.0 | 52.6 | 48.3 | 49.0 | 49.9 | 53.6 | 48.2 | 48.5 | 42.4 | 42.9 | 45.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,506.5 | 667.7 | 596.1 | 628.2 | 570.4 | 590.6 | 863.2 | 922.8 | 869.1 | 933.5 | 923.6 | 906.7 | 917.2 | 920.2 | 899.0 | 875.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (801.3) | (734.8) | (784.1) | (866.9) | (954.0) | (976.5) | (1,123.0) | (1,215.3) | (1,306.7) | (1,343.5) | (1,456.3) | (1,504.1) | (1,741.1) | (1,699.3) | (1,671.0) | (1,607.1) | (1,576.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.9) | (2.1) | (1.1) | (1.4) | (1.5) | (2.0) | 0.4 | (3.6) | (3.6) | (3.1) | (6.1) | (7.4) | (8.1) | (10.9) | (12.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,751.5 | 1,819.3 | 1,733.4 | 1,624.6 | 1,511.6 | 1,465.0 | 1,292.1 | 1,284.0 | 1,254.8 | 1,202.7 | 1,355.6 | 1,280.4 | 1,005.6 | 1,043.8 | 1,042.9 | 1,082.3 | ||||||||||||||||||||||||
| Total Equity | 1,751.5 | 1,819.3 | 1,733.4 | 1,624.6 | 1,511.6 | 1,465.0 | 1,292.1 | 1,284.0 | 1,254.8 | 1,202.7 | 1,355.6 | 1,280.4 | 1,005.6 | 1,043.8 | 1,042.9 | 1,082.3 | 1,075.4 | 1,112.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,510.3 | 0.0 | - | - | - | - | 288.8 | 289.5 | 290.1 | 290.7 | 291.4 | 292.0 | 292.6 | 293.3 | 293.9 | 294.5 | 295.2 | 295.8 | 296.4 | 297.1 | 297.7 | 275.0 | 275.5 | 276.1 | 276.6 | 277.1 | 277.7 | 278.2 | 278.8 | 279.3 | 279.9 | 280.4 | 280.9 | 281.4 | 282.0 | 282.6 | 283.1 | 283.7 | 285.6 | 347.0 |
| Net debt | 1,158.8 | (388.6) | - | - | - | - | (107.5) | (245.7) | (130.7) | (166.7) | (356.3) | (373.8) | (28.8) | 0.8 | 29.9 | 39.9 | 12.6 | (41.7) | ||||||||||||||||||||||
| Working Capital | 759.1 | 1,385.7 | 1,267.3 | 1,129.3 | 1,035.3 | 950.2 | 1,110.5 | 1,026.6 | 1,009.8 | 965.3 | 961.7 | 910.2 | 617.1 | 632.6 | 584.2 | 607.5 | 552.5 | |||||||||||||||||||||||
| Book Value | 1,751.5 | 1,819.3 | 1,733.4 | 1,624.6 | 1,511.6 | 1,465.0 | 1,292.1 | 1,284.0 | 1,254.8 | 1,202.7 | 1,355.6 | 1,280.4 | 1,005.6 | 1,043.8 | 1,042.9 | 1,082.3 | 1,075.4 | 1,112.6 | ||||||||||||||||||||||
| Tangible Book Value | (628.5) | 1,735.5 | - | - | - | - | 1,208.2 | 1,200.1 | 1,170.8 | 1,117.7 | 1,251.7 | 1,167.6 | 883.8 | 913.2 | 903.1 | 933.4 | 917.4 | |||||||||||||||||||||||
| 61.3 |
| 57.2 |
| 78.0 |
| 60.7 |
| 52.7 |
| 51.7 |
| 46.4 |
| 59.7 |
| 54.5 |
| 55.6 |
| 56.5 |
| 53.3 |
| 50.3 |
| 49.6 |
| 46.5 |
| 48.5 |
| 38.9 |
| 43.5 |
| 42.3 |
| 39.3 |
| 26.2 |
| 38.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,014.8 |
| 1,062.2 |
| 1,053.0 |
| 1,037.8 |
| 1,006.0 |
| 1,111.0 |
| 1,024.9 |
| 947.4 |
| 912.6 |
| 962.0 |
| 997.9 |
| 994.6 |
| 962.7 |
| 983.3 |
| 869.8 |
| 840.1 |
| 776.1 |
| 808.8 |
| 781.6 |
| 795.6 |
| 758.9 |
| 790.7 |
| 807.3 |
| 929.3 |
| 395.6 |
| 384.2 |
| 374.8 |
| 365.9 |
| 356.1 |
| 348.8 |
| 338.3 |
| 327.9 |
| 317.0 |
| 306.9 |
| 296.7 |
| 287.1 |
| 277.5 |
| 268.6 |
| 258.7 |
| 249.4 |
| 240.1 |
| 232.2 |
| 222.9 |
| 214.3 |
| 205.9 |
| 198.3 |
| 189.9 |
| 336.7 |
| 341.1 |
| 340.6 |
| 343.9 |
| 346.3 |
| 350.0 |
| 355.2 |
| 361.8 |
| 362.5 |
| 362.2 |
| 341.4 |
| 326.2 |
| 320.0 |
| 310.0 |
| 303.1 |
| 296.6 |
| 289.6 |
| 284.7 |
| 270.7 |
| 266.5 |
| 264.9 |
| 264.8 |
| 262.2 |
| 258.4 |
| 229.4 |
| 187.9 |
| 131.0 |
| 86.4 |
| 24.8 |
| 27.8 |
| 7.0 |
| 53.7 |
| 79.4 |
| 21.4 |
| 23.3 |
| 43.0 |
| 80.7 |
| 111.5 |
| 127.0 |
| 137.5 |
| 157.2 |
| 118.8 |
| 85.7 |
| 113.0 |
| 121.9 |
| 75.1 |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 92.9 |
| 74.0 |
| 83.7 |
| 93.3 |
| 101.8 |
| 111.2 |
| 121.1 |
| 131.0 |
| 140.9 |
| 150.6 |
| 160.8 |
| 171.0 |
| 181.0 |
| 191.0 |
| 207.4 |
| 223.9 |
| 240.1 |
| 256.2 |
| 271.8 |
| 287.5 |
| 302.9 |
| 318.2 |
| 333.6 |
| 348.9 |
| 115.3 |
| 115.6 |
| 118.8 |
| 123.0 |
| 127.4 |
| 131.7 |
| 106.7 |
| 111.3 |
| 114.5 |
| 12.4 |
| 13.8 |
| 15.9 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.8 |
| 84.5 |
| 75.6 |
| 81.1 |
| 86.2 |
| 86.3 |
| 88.5 |
| - |
| 96.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 16.8 |
| 17.4 |
| 16.8 |
| 17.3 |
| 15.7 |
| 17.4 |
| 16.8 |
| 17.0 |
| 14.8 |
| 14.9 |
| 13.7 |
| 16.1 |
| 16.3 |
| 14.6 |
| 17.0 |
| 14.0 |
| 16.1 |
| 25.4 |
| 25.8 |
| 27.0 |
| 27.7 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,977.8 |
| 2,024.5 |
| 1,995.4 |
| 1,937.6 |
| 1,878.2 |
| 1,949.7 |
| 1,876.8 |
| 1,802.3 |
| 1,825.9 |
| 1,805.4 |
| 1,758.0 |
| 1,751.8 |
| 1,756.5 |
| 1,825.0 |
| 1,760.7 |
| 1,751.5 |
| 1,736.6 |
| 1,797.2 |
| 1,748.3 |
| 1,731.3 |
| 1,729.8 |
| 1,726.4 |
| 1,707.4 |
| 1,785.3 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 63.9 |
| 6.3 |
| 6.4 |
| 6.6 |
| 7.9 |
| 7.5 |
| 7.2 |
| 7.6 |
| 6.8 |
| 6.8 |
| 1.8 |
| 2.1 |
| 2.1 |
| 3.2 |
| 6.9 |
| 4.9 |
| 3.5 |
| 2.0 |
| 1.8 |
| 1.8 |
| 2.4 |
| 1.9 |
| 1.5 |
| 1.8 |
| 16.1 |
| 16.2 |
| 15.5 |
| 15.8 |
| 15.8 |
| 15.7 |
| 13.4 |
| 15.3 |
| 16.6 |
| 8.5 |
| 8.6 |
| 8.7 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 52.6 |
| 49.4 |
| 71.2 |
| 72.8 |
| 56.2 |
| - |
| 72.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 438.5 |
| 462.4 |
| 471.3 |
| 453.0 |
| 383.4 |
| 365.8 |
| 438.3 |
| 378.2 |
| 321.4 |
| 339.8 |
| 391.1 |
| 370.4 |
| 334.1 |
| 327.7 |
| 339.8 |
| 304.8 |
| 287.5 |
| 274.5 |
| 291.1 |
| 256.0 |
| 224.6 |
| 210.7 |
| 212.0 |
| 190.2 |
| 236.3 |
| 104.0 |
| 104.2 |
| 107.9 |
| 111.7 |
| 115.5 |
| 119.5 |
| 96.7 |
| 99.4 |
| 101.0 |
| 5.3 |
| 6.7 |
| 8.9 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 14.2 |
| 14.7 |
| 16.4 |
| 18.6 |
| 18.9 |
| 21.2 |
| 22.1 |
| 11.2 |
| 11.6 |
| 11.3 |
| 9.5 |
| 5.0 |
| 5.9 |
| 6.2 |
| 5.7 |
| 6.1 |
| 6.8 |
| 6.5 |
| 7.1 |
| 7.7 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 43.6 |
| 32.1 |
| 36.3 |
| 36.3 |
| 36.5 |
| 26.3 |
| 27.6 |
| 27.2 |
| 27.1 |
| 26.7 |
| 30.6 |
| 28.4 |
| 28.0 |
| 23.2 |
| 22.5 |
| 21.9 |
| 19.2 |
| 19.9 |
| 18.3 |
| 15.8 |
| 17.2 |
| 17.2 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 902.5 |
| 911.9 |
| 899.3 |
| 839.7 |
| 827.1 |
| 882.7 |
| 792.5 |
| 740.5 |
| 762.9 |
| 720.0 |
| 689.8 |
| 660.6 |
| 654.4 |
| 653.7 |
| 610.0 |
| 593.3 |
| 580.7 |
| 594.4 |
| 561.0 |
| 529.3 |
| 513.1 |
| 516.9 |
| 497.7 |
| 541.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,541.0) |
| (1,541.9) |
| (1,512.9) |
| (1,515.3) |
| (1,492.8) |
| (1,450.2) |
| (1,450.1) |
| (1,420.6) |
| (1,382.0) |
| (1,376.6) |
| (1,323.8) |
| (1,281.8) |
| (1,185.4) |
| (1,175.7) |
| (1,141.2) |
| (1,108.6) |
| (1,044.4) |
| (1,034.6) |
| (998.3) |
| (955.3) |
| (947.9) |
| (926.8) |
| (864.1) |
| (10.5) |
| (8.2) |
| (3.7) |
| (2.5) |
| (2.2) |
| (2.0) |
| (1.3) |
| (0.8) |
| (0.1) |
| (1.5) |
| (1.8) |
| (1.6) |
| (1.6) |
| (2.5) |
| (3.3) |
| (3.7) |
| (4.0) |
| (4.1) |
| (3.8) |
| (3.3) |
| (3.3) |
| (3.2) |
| (3.3) |
| (2.8) |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,075.4 |
| 1,112.6 |
| 1,096.2 |
| 1,097.9 |
| 1,051.2 |
| 1,067.0 |
| 1,084.4 |
| 1,061.8 |
| 1,063.0 |
| 1,085.4 |
| 1,068.2 |
| 1,091.2 |
| 1,102.1 |
| 1,171.3 |
| 1,150.7 |
| 1,158.2 |
| 1,155.9 |
| 1,202.8 |
| 1,187.3 |
| 1,202.1 |
| 1,216.7 |
| 1,209.5 |
| 1,209.7 |
| 1,243.5 |
| 1,096.2 |
| 1,097.9 |
| 1,051.2 |
| 1,067.0 |
| 1,084.4 |
| 1,061.8 |
| 1,063.0 |
| 1,085.4 |
| 1,068.2 |
| 1,091.2 |
| 1,102.1 |
| 1,171.3 |
| 1,150.7 |
| 1,158.2 |
| 1,155.9 |
| 1,202.8 |
| 1,187.3 |
| 1,202.1 |
| 1,216.7 |
| 1,209.5 |
| 1,209.7 |
| 1,243.5 |
| (263.9) |
| (241.3) |
| (243.3) |
| (360.1) |
| (293.9) |
| (256.5) |
| (219.4) |
| (257.8) |
| 16.3 |
| 82.3 |
| 53.5 |
| (260.0) |
| 63.8 |
| 124.5 |
| 94.4 |
| 90.1 |
| 116.9 |
| 124.4 |
| 101.8 |
| 97.3 |
| 83.3 |
| 150.6 |
| 590.9 |
| 600.0 |
| 654.3 |
| 640.2 |
| 672.7 |
| 646.8 |
| 625.9 |
| 572.7 |
| 570.9 |
| 627.5 |
| 660.5 |
| 635.1 |
| 643.5 |
| 565.0 |
| 552.7 |
| 501.6 |
| 517.7 |
| 525.5 |
| 571.0 |
| 548.1 |
| 578.7 |
| 617.0 |
| 693.0 |
| 1,096.2 |
| 1,097.9 |
| 1,051.2 |
| 1,067.0 |
| 1,084.4 |
| 1,061.8 |
| 1,063.0 |
| 1,085.4 |
| 1,068.2 |
| 1,091.2 |
| 1,102.1 |
| 1,171.3 |
| 1,150.7 |
| 1,158.2 |
| 1,155.9 |
| 1,202.8 |
| 1,187.3 |
| 1,202.1 |
| 1,216.7 |
| 1,209.5 |
| 1,209.7 |
| 1,243.5 |
| 945.7 |
| 919.6 |
| 911.8 |
| 856.5 |
| 862.9 |
| 870.4 |
| 837.9 |
| 829.2 |
| 841.9 |
| 814.5 |
| 827.3 |
| 828.2 |
| 887.4 |
| 850.4 |
| 841.4 |
| 822.9 |
| 853.8 |
| 822.6 |
| 821.8 |
| 820.9 |
| 798.4 |
| 783.3 |
| 801.8 |