| (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 | 19.0 | 30.0 | 35.0 | 13.4 | 22.2 | 14.2 | 9.9 | 14.7 | 16.2 | 8.5 | 10.5 | 22.1 | 82.6 | 75.5 | 74.7 | 69.4 | 37.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 19.0 | 30.0 | 35.0 | 13.4 | 22.2 | 14.2 | 9.9 | 14.7 | 16.2 | 8.5 | 10.5 | 22.1 | 82.6 | 75.5 | 74.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 236.0 | 193.0 | 160.0 | 107.7 | 84.7 | 67.5 | 66.6 | 63.9 | 58.1 | 53.3 | 54.1 | 66.4 | 44.9 | 47.5 | 52.0 | 48.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 8,894.0 | 8,418.0 | 7,979.0 | 7,725.8 | 7,372.0 | 6,985.6 | 6,627.9 | 6,370.6 | 6,011.1 | 5,657.0 | 5,331.9 | 4,945.8 | 4,450.8 | 4,197.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 163.0 | 125.0 | 143.0 | 203.0 | 133.1 | 106.6 | 110.2 | 108.4 | 107.3 | 115.5 | 114.3 | 113.0 | 182.1 | 198.9 | 167.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | 2,281.0 | 1,898.4 | 2,008.5 | 1,843.8 | - | - | - | - | - | - | - | 1,169.8 | 1,101.5 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1,805.0 | 1,720.0 | 1,644.0 | 1,525.2 | 1,380.2 | 1,286.1 | 1,210.7 | 1,136.5 | 1,133.4 | 1,075.3 | 1,004.3 | 1,000.0 | 897.0 | 889.2 | 855.2 | 827.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 388.0 | 0.0 | 15.0 | 2,294.5 | 2,148.4 | 2,008.5 | 1,895.8 | 190.0 | 105.4 | 120.0 | - | - | - | - | 1,177.3 | 1,101.9 | |||
| (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 | 18.0 | 19.0 | 44.0 | 9.0 | 17.0 | 30.0 | 9.1 | 14.6 | 12.3 | 35.0 | 8.6 | 15.7 | 10.6 | 13.4 | 14.4 | |||||||||||||||||||||||||
| 24.3 |
| 11.8 |
| - |
| - |
| - |
| 69.4 |
| 37.0 |
| 24.3 |
| 11.8 |
| - |
| - |
| - |
| - |
| 37.3 |
| - |
| - |
| Prepaid Expenses | 56.0 | 37.0 | 53.0 | 30.2 | 24.4 | 24.4 | 19.7 | 17.5 | 11.8 | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 119.0 | 91.0 | 104.0 | 151.2 | 80.8 | 84.9 | 40.1 | 54.0 | 32.9 | 49.6 | 30.6 | 45.1 | 57.7 | 24.6 | 49.2 | 31.5 | 15.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 729.0 | 656.0 | 662.0 | 721.8 | 434.5 | 344.0 | 305.1 | 346.9 | 337.5 | 351.3 | 306.0 | 395.3 | 549.7 | 505.8 | 614.6 | 579.6 | 418.9 | - | - |
| 3,966.7 |
| 3,775.9 |
| 3,609.7 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 70.0 | 77.0 | 79.0 | 70.2 | 66.9 | - | 51.3 | 29.3 | 22.1 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 52.0 | 52.0 | 52.0 | 52.4 | 52.4 | 52.4 | 52.4 | 57.7 | 57.7 | 57.7 | 57.7 | 58.0 | 76.3 | 76.0 | 39.0 | 25.9 | 24.7 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 39.6 | 46.3 | 34.6 | 20.1 | - | - | - |
| Operating Lease Right Of Use Assets | 64.0 | 66.0 | 68.0 | 68.2 | 70.1 | 71.9 | 69.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 23.0 | 20.0 | 16.0 | 15.2 | 11.1 | 26.9 | 23.4 | 23.1 | 21.3 | 141.4 | 143.6 | 151.2 | 240.4 | 248.7 | 212.2 | 195.8 | 137.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,359.0 | 7,941.0 | 7,702.0 | 7,417.0 | 6,853.6 | 6,402.1 | 6,082.5 | 5,782.6 | 5,514.7 | 5,309.8 | 4,906.6 | 4,701.0 | 4,011.5 | 4,313.2 | 4,214.5 | 3,940.1 | 3,607.0 | - | - |
| 171.7 |
| 160.9 |
| - |
| - |
| Short Term Debt | 388.0 | 0.0 | 15.0 | 13.5 | 250.0 | 0.0 | 52.0 | 190.0 | 105.4 | 120.0 | - | - | - | - | 7.5 | 0.4 | 35.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.0 | 4.0 | 4.0 | 4.3 | 4.3 | 4.2 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 54.0 | 51.0 | 54.0 | 49.7 | 38.6 | 35.2 | 35.4 | 32.7 | 33.8 | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 201.0 | 184.0 | 192.0 | 189.4 | 168.9 | 149.8 | 131.0 | 120.4 | 159.1 | 64.6 | 73.4 | 141.4 | 145.5 | 142.5 | 153.9 | 110.5 | 107.0 | - | - |
| Total Current Liabilities | 878.0 | 771.0 | 775.0 | 964.5 | 913.1 | 505.9 | 530.7 | 639.6 | 697.5 | 407.5 | 474.7 | 385.3 | 625.3 | 576.1 | 627.2 | 579.2 | 503.4 | - | - |
| 1,036.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 60.0 | 62.0 | 64.0 | 64.3 | 66.1 | 67.7 | 65.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 778.0 | 751.0 | 718.0 | 675.0 | 642.7 | 594.7 | 528.5 | 487.6 | 466.6 | 840.9 | 747.5 | 710.3 | 535.3 | 524.9 | 506.0 | 495.5 | 494.7 | - | - |
| Pension Obligations | 65.0 | 75.0 | 90.0 | 93.9 | 153.5 | 211.9 | 212.0 | 222.5 | 203.6 | 226.6 | 201.5 | 189.5 | 122.5 | 284.0 | 246.2 | 161.2 | 123.3 | - | - |
| Other Non-Current Liabilities | 305.0 | 253.0 | 210.0 | 175.9 | 178.1 | 215.0 | 201.2 | 71.0 | 73.1 | 153.3 | 130.8 | 146.2 | 130.3 | 110.2 | 116.1 | 109.7 | 52.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,650.0 | 5,350.0 | 5,217.0 | 5,082.7 | 4,698.8 | 4,372.4 | 4,143.2 | 4,008.5 | 3,784.2 | 3,661.3 | 3,378.4 | 3,217.7 | 3,027.8 | 3,031.1 | 2,976.8 | 2,768.2 | 2,521.5 | - | - |
| 778.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 905.0 | 871.0 | 841.0 | 811.5 | 785.6 | 758.0 | 738.8 | 644.6 | 604.5 | 581.0 | 530.9 | 491.6 | 407.1 | 376.9 | 336.2 | 302.5 | 275.0 | - | - |
| Accumulated Other Comprehensive Income | (1.0) | - | (0.4) | (2.1) | (11.0) | (14.4) | (10.3) | (7.9) | (8.1) | (7.6) | (6.7) | (7.9) | (5.8) | (6.7) | (5.6) | (4.3) | (2.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.8 | 0.7 | (0.3) | 0.3 | 0.4 | 20.0 | 17.7 | 0.2 | (0.6) | (0.7) | - | - |
| Total Stockholders Equity | 2,709.0 | 2,591.0 | 2,485.0 | 2,335.0 | 2,154.7 | 2,029.7 | 1,939.3 | 1,773.2 | 1,729.8 | 1,648.7 | 1,528.6 | 1,483.2 | 1,318.3 | 1,277.1 | 1,185.9 | 1,125.2 | 1,050.6 | 996.9 | - |
| Total Equity | 2,709.0 | 2,591.0 | 2,485.0 | 2,335.0 | 2,154.7 | 2,029.7 | 1,939.3 | 1,774.0 | 1,730.5 | 1,648.5 | 1,528.3 | 1,483.7 | 1,298.3 | 1,259.5 | 1,185.7 | 1,125.8 | 1,050.6 | 996.9 | - |
| 1,071.3 |
| - |
| - |
| Net debt | 369.0 | (30.0) | (20.0) | 2,281.1 | 2,126.2 | 1,994.3 | 1,885.9 | 175.3 | 89.2 | 111.5 | - | - | - | - | 1,102.6 | 1,032.4 | 1,034.3 | - | - |
| Working Capital | (149.0) | (115.0) | (113.0) | (242.7) | (478.6) | (161.9) | (225.6) | (292.7) | (360.0) | (56.2) | (168.6) | 10.1 | (75.7) | (70.4) | (12.6) | 0.4 | (84.5) | - | - |
| Book Value | 2,709.0 | 2,591.0 | 2,485.0 | 2,335.0 | 2,154.7 | 2,029.7 | 1,939.3 | 1,773.2 | 1,729.8 | 1,648.7 | 1,528.6 | 1,483.2 | 1,318.3 | 1,277.1 | 1,185.9 | 1,125.2 | 1,050.6 | 996.9 | - |
| Tangible Book Value | 2,657.0 | 2,539.0 | 2,433.0 | 2,282.6 | 2,102.3 | 1,977.3 | 1,886.9 | 1,715.5 | 1,672.2 | 1,591.1 | 1,471.0 | 1,425.3 | 1,202.4 | 1,154.9 | 1,112.2 | 1,079.1 | 1,025.9 | - | - |
| 21.6 |
| 203.6 |
| 22.2 |
| 19.2 |
| 39.0 |
| 21.6 |
| 14.2 |
| 84.7 |
| 116.4 |
| 18.9 |
| 9.9 |
| 14.5 |
| 17.2 |
| 14.9 |
| 14.7 |
| 21.2 |
| 35.3 |
| 26.3 |
| 16.2 |
| 14.7 |
| 13.4 |
| 26.2 |
| 8.5 |
| 7.1 |
| 13.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 18.0 | 19.0 | 44.0 | 9.0 | 17.0 | 30.0 | 9.1 | 14.6 | 12.3 | 35.0 | 8.6 | 15.7 | 10.6 | 13.4 | 14.4 | 21.6 | 203.6 | 22.2 | 19.2 | 39.0 | 21.6 | 14.2 | 84.7 | 116.4 | 18.9 | 9.9 | 14.5 | 17.2 | 14.9 | 14.7 | 21.2 | 35.3 | 26.3 | 16.2 | 14.7 | 13.4 | 26.2 | 8.5 | 7.1 | 13.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 195.0 | 220.0 | 155.0 | 170.0 | 216.0 | 205.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 241.0 | 236.0 | 228.0 | 216.0 | 202.0 | 193.0 | 185.9 | 175.6 | 163.7 | 160.0 | 145.2 | 115.8 | 101.8 | 107.7 | 123.4 | 105.8 | 76.4 | 84.7 | 87.2 | 82.8 | 63.2 | 67.5 | 69.0 | 67.3 | 56.7 | 66.6 | 67.7 | 67.7 | 61.4 | 63.9 | 62.8 | 56.9 | 49.3 | 58.1 | 66.0 | 61.2 | 47.2 | 53.3 | 58.1 | 51.6 |
| Prepaid Expenses | 45.0 | 56.0 | 49.0 | 55.0 | 60.0 | 37.0 | 40.1 | 52.3 | 56.2 | 52.8 | 51.2 | 48.0 | 47.2 | 30.2 | 21.8 | 26.4 | 32.1 | 24.4 | ||||||||||||||||||||||
| Other Current Assets | 97.0 | 119.0 | 109.0 | 150.0 | 127.0 | 91.0 | 71.1 | 76.7 | 83.4 | 103.8 | 93.6 | 89.9 | 116.7 | 151.2 | 101.3 | 79.2 | 88.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 735.0 | 729.0 | 665.0 | 667.0 | 667.0 | 656.0 | 525.1 | 550.9 | 561.9 | 661.8 | 547.2 | 526.9 | 655.7 | 721.8 | 463.6 | 417.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,780.0 | 8,894.0 | 8,727.0 | 8,639.0 | 8,501.0 | 8,418.0 | 8,314.0 | 8,169.1 | 8,044.7 | 7,979.0 | 7,907.5 | 7,794.5 | 7,683.0 | 7,725.8 | 7,621.1 | 7,519.9 | 7,417.6 | 7,372.0 | 7,272.2 | 7,165.0 | 7,059.3 | 6,985.6 | 6,886.8 | 6,809.2 | 6,710.9 | 6,627.9 | 6,520.8 | 6,454.6 | 6,368.7 | 6,370.6 | 6,240.6 | 6,151.5 | 6,047.4 | 6,011.1 | 5,881.3 | 5,786.2 | 5,702.0 | 5,657.0 | 5,552.5 | 5,491.8 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 52.0 | 52.0 | 52.0 | 52.0 | 52.0 | 52.0 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 64.0 | 64.0 | 65.0 | 65.0 | 65.0 | 66.0 | 66.3 | 66.9 | 67.4 | 67.6 | 68.1 | 68.6 | 69.1 | 68.2 | 68.7 | 69.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 25.0 | 23.0 | 23.0 | 22.0 | 26.0 | 20.0 | 19.6 | 17.6 | 16.1 | 15.8 | 22.9 | 16.7 | 15.7 | 15.2 | 11.0 | 9.8 | 18.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,408.0 | 8,359.0 | 8,162.0 | 8,065.0 | 7,966.0 | 7,941.0 | 7,780.9 | 7,683.8 | 7,649.0 | 7,702.5 | 7,470.0 | 7,371.3 | 7,393.9 | 7,417.4 | 7,055.8 | 6,937.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 119.0 | 163.0 | 118.0 | 111.0 | 113.0 | 125.0 | 104.5 | 104.6 | 102.9 | 143.3 | 105.3 | 103.6 | 112.2 | 203.0 | 112.6 | 121.3 | 112.1 | 133.1 | 102.8 | 104.0 | 93.1 | 106.6 | 83.7 | 110.7 | 88.2 | 110.2 | 91.4 | 80.6 | 109.9 | 108.4 | 80.9 | 76.6 | 67.2 | 107.3 | 72.8 | 69.2 | 72.4 | 115.5 | 81.9 | 63.1 |
| Short Term Debt | 385.0 | 388.0 | 287.0 | 270.0 | 287.0 | 354.0 | 15.0 | 15.0 | 15.0 | 15.0 | 221.5 | 7.0 | 13.5 | 13.5 | 13.5 | 6.5 | 250.0 | 250.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 44.0 | 54.0 | 59.0 | 56.0 | 59.0 | 65.0 | 54.5 | 44.1 | 44.3 | 54.0 | 45.2 | 35.7 | 34.6 | 49.7 | 42.4 | 44.9 | 40.5 | 38.6 | ||||||||||||||||||||||
| Other Current Liabilities | 222.0 | 201.0 | 207.0 | 179.0 | 219.0 | 184.0 | 201.2 | 166.8 | 187.6 | 191.9 | 182.8 | 148.5 | 162.4 | 189.4 | 193.0 | 173.0 | 170.5 | |||||||||||||||||||||||
| Total Current Liabilities | 820.0 | 878.0 | 729.0 | 668.0 | 721.0 | 771.0 | 700.2 | 624.8 | 580.3 | 775.2 | 583.5 | 541.2 | 604.6 | 964.5 | 685.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 2,530.0 | 2,281.0 | 2,280.8 | 2,287.6 | 2,294.2 | 1,898.4 | 1,898.2 | 1,759.0 | 2,008.7 | 2,008.5 | 2,009.3 | 1,844.2 | 1,844.0 | 1,843.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 61.0 | 60.0 | 64.0 | 63.0 | 62.0 | 62.0 | 65.4 | 64.9 | 64.4 | 63.6 | 67.1 | 66.5 | 66.0 | 64.3 | 67.7 | 67.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 793.0 | 778.0 | 770.0 | 757.0 | 745.0 | 751.0 | 726.2 | 718.7 | 712.3 | 718.3 | 726.3 | 703.7 | 694.2 | 675.0 | 666.1 | 657.6 | 646.7 | |||||||||||||||||||||||
| Pension Obligations | 64.0 | 65.0 | 72.0 | 72.0 | 73.0 | 75.0 | 88.6 | 92.2 | 88.6 | 89.8 | 92.2 | 92.7 | 93.3 | 93.9 | 114.9 | 128.2 | 140.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 329.0 | 305.0 | 294.0 | 279.0 | 269.0 | 253.0 | 247.6 | 241.8 | 233.4 | 210.2 | 212.7 | 206.7 | 194.8 | 175.9 | 176.9 | 175.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,632.0 | 5,650.0 | 5,517.0 | 5,420.0 | 5,317.0 | 5,350.0 | 5,252.8 | 5,156.5 | 5,128.5 | 5,217.2 | 5,060.1 | 4,970.9 | 5,008.6 | 5,082.7 | 4,821.0 | 4,700.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,821.0 | 1,805.0 | 1,771.0 | 1,760.0 | 1,737.0 | 1,720.0 | 1,686.8 | 1,666.7 | 1,645.2 | 1,644.3 | 1,618.8 | 1,588.5 | 1,555.7 | 1,525.2 | 1,478.4 | 1,443.1 | 1,418.4 | 1,380.2 | 1,350.0 | 1,303.4 | 1,286.0 | 1,286.1 | 1,265.2 | 1,234.9 | 1,209.3 | 1,210.7 | 1,186.9 | 1,157.0 | 1,140.2 | 1,136.5 | 1,135.5 | 1,134.3 | 1,131.5 | 1,133.4 | 1,077.2 | 1,075.7 | 1,073.1 | 1,075.3 | 1,073.5 | 1,052.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 956.0 | 905.0 | 874.0 | 885.0 | 912.0 | 871.0 | 841.7 | 860.9 | 875.7 | 841.4 | 793.2 | 814.0 | 831.7 | 811.5 | 766.6 | 804.9 | 825.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.0) | (1.0) | - | - | - | - | (0.4) | (0.4) | (0.4) | (0.4) | (2.1) | (2.1) | (2.1) | (2.1) | (10.2) | (10.5) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,776.0 | 2,709.0 | 2,645.0 | 2,645.0 | 2,649.0 | 2,591.0 | 2,528.0 | 2,527.0 | 2,520.0 | 2,485.3 | 2,409.9 | 2,400.4 | 2,385.3 | 2,334.7 | 2,234.8 | 2,237.5 | ||||||||||||||||||||||||
| Total Equity | 2,776.0 | 2,709.0 | 2,645.0 | 2,645.0 | 2,649.0 | 2,591.0 | 2,528.0 | 2,527.0 | 2,520.0 | 2,485.3 | 2,409.9 | 2,400.4 | 2,385.3 | 2,334.7 | 2,234.8 | 2,237.5 | 2,233.3 | 2,154.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 385.0 | 388.0 | 287.0 | 270.0 | 287.0 | 354.0 | 15.0 | 15.0 | 15.0 | 15.0 | 221.5 | 7.0 | 2,543.5 | 2,294.5 | 2,294.3 | 2,294.1 | 2,544.2 | 2,148.4 | 2,148.2 | 2,009.0 | 2,201.7 | 2,008.5 | 2,061.3 | 1,896.2 | 2,029.0 | 1,895.8 | 119.3 | 169.0 | 119.0 | 190.0 | 35.0 | 0.0 | 50.0 | 105.4 | 106.3 | - | - | 120.0 | - | - |
| Net debt | 367.0 | 369.0 | 243.0 | 261.0 | 270.0 | 324.0 | 5.9 | 0.4 | 2.7 | (20.0) | 212.9 | (8.7) | 2,532.9 | 2,281.1 | 2,279.9 | 2,272.5 | 2,340.6 | 2,126.2 | ||||||||||||||||||||||
| Working Capital | (85.0) | (149.0) | (64.0) | (1.0) | (54.0) | (115.0) | (175.1) | (73.9) | (18.3) | (113.4) | (36.2) | (14.2) | 51.1 | (242.7) | (221.6) | (136.4) | (45.8) | |||||||||||||||||||||||
| Book Value | 2,776.0 | 2,709.0 | 2,645.0 | 2,645.0 | 2,649.0 | 2,591.0 | 2,528.0 | 2,527.0 | 2,520.0 | 2,485.3 | 2,409.9 | 2,400.4 | 2,385.3 | 2,334.7 | 2,234.8 | 2,237.5 | 2,233.3 | 2,154.7 | ||||||||||||||||||||||
| Tangible Book Value | 2,724.0 | 2,657.0 | 2,593.0 | 2,593.0 | 2,597.0 | 2,539.0 | 2,475.6 | 2,474.6 | 2,467.6 | 2,432.9 | 2,357.5 | 2,348.0 | 2,332.9 | 2,282.2 | 2,182.4 | 2,185.1 | 2,180.9 | |||||||||||||||||||||||
| 18.5 |
| 22.4 |
| 26.0 |
| 24.4 |
| 15.1 |
| 21.8 |
| 22.6 |
| 19.7 |
| 19.4 |
| 24.5 |
| 16.6 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.8 |
| 81.4 |
| 83.1 |
| 82.9 |
| 84.9 |
| 26.6 |
| 42.4 |
| 30.3 |
| 40.1 |
| 37.0 |
| 30.6 |
| 60.9 |
| 54.0 |
| 35.2 |
| 22.5 |
| 44.6 |
| 32.9 |
| 46.2 |
| 62.4 |
| 58.7 |
| 49.6 |
| 35.9 |
| 39.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 596.1 |
| 434.5 |
| 356.3 |
| 362.0 |
| 350.1 |
| 344.0 |
| 299.7 |
| 352.5 |
| 274.2 |
| 305.1 |
| 247.6 |
| 269.8 |
| 364.8 |
| 346.9 |
| 245.5 |
| 260.0 |
| 309.7 |
| 337.5 |
| 316.6 |
| 320.7 |
| 357.3 |
| 351.3 |
| 284.4 |
| 268.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.4 |
| 51.7 |
| 51.5 |
| 51.3 |
| 41.6 |
| 36.9 |
| 33.0 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 52.4 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| 57.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.7 |
| 70.1 |
| 70.6 |
| 70.9 |
| 71.4 |
| 71.9 |
| 72.0 |
| 72.6 |
| 65.3 |
| 69.7 |
| 70.1 |
| 70.4 |
| 70.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 23.8 |
| 19.7 |
| 27.6 |
| 26.9 |
| 29.2 |
| 25.8 |
| 25.6 |
| 23.4 |
| 21.9 |
| 20.5 |
| 22.8 |
| 23.1 |
| - |
| - |
| 160.8 |
| 153.1 |
| 149.2 |
| 148.7 |
| 145.7 |
| 141.4 |
| 136.0 |
| 148.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,036.0 |
| 6,853.6 |
| 6,731.5 |
| 6,646.3 |
| 6,399.5 |
| 6,402.1 |
| 6,283.1 |
| 6,302.6 |
| 6,174.0 |
| 6,082.5 |
| 5,964.8 |
| 5,877.9 |
| 5,890.0 |
| 5,782.6 |
| 5,557.4 |
| 5,501.8 |
| 5,485.2 |
| 5,514.7 |
| 5,452.2 |
| 5,373.0 |
| 5,340.4 |
| 5,309.8 |
| 5,215.1 |
| 5,069.0 |
| 250.0 |
| 250.0 |
| 193.0 |
| 0.0 |
| 52.0 |
| 52.0 |
| 185.0 |
| 52.0 |
| 119.3 |
| 169.0 |
| 119.0 |
| 190.0 |
| 35.0 |
| 0.0 |
| 50.0 |
| 105.4 |
| 106.3 |
| - |
| - |
| 120.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 4.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.4 |
| 38.3 |
| 28.2 |
| 35.2 |
| 30.1 |
| 27.8 |
| 27.8 |
| 35.4 |
| 30.7 |
| 29.6 |
| 33.4 |
| 32.7 |
| 27.8 |
| 31.1 |
| - |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.9 |
| 171.7 |
| 171.7 |
| 161.6 |
| 149.8 |
| 140.2 |
| 123.3 |
| 174.3 |
| 131.0 |
| 130.1 |
| 124.2 |
| 175.5 |
| 120.4 |
| 133.4 |
| 121.4 |
| 83.2 |
| 159.1 |
| 61.4 |
| 64.4 |
| 65.2 |
| 64.6 |
| 164.1 |
| 177.5 |
| 553.4 |
| 641.9 |
| 913.1 |
| 799.2 |
| 891.9 |
| 492.8 |
| 505.9 |
| 474.8 |
| 656.6 |
| 565.8 |
| 530.7 |
| 399.2 |
| 516.7 |
| 566.6 |
| 639.6 |
| 346.9 |
| 289.1 |
| 669.7 |
| 697.5 |
| 673.3 |
| 682.1 |
| 366.8 |
| 407.5 |
| 341.9 |
| 501.7 |
| 66.6 |
| 66.1 |
| 69.5 |
| 68.8 |
| 68.3 |
| 67.7 |
| 70.8 |
| 70.3 |
| 62.1 |
| 65.6 |
| 68.9 |
| 68.2 |
| 67.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 642.7 |
| 634.2 |
| 620.0 |
| 607.7 |
| 594.7 |
| 550.6 |
| 540.5 |
| 525.2 |
| 528.5 |
| 515.4 |
| 508.1 |
| 501.9 |
| 487.6 |
| 488.8 |
| 472.6 |
| 464.6 |
| 466.6 |
| 903.9 |
| 886.7 |
| 866.9 |
| 840.9 |
| 816.3 |
| 784.0 |
| 153.5 |
| 177.3 |
| 188.9 |
| 199.7 |
| 211.9 |
| 199.9 |
| 204.5 |
| 207.3 |
| 212.0 |
| 210.3 |
| 215.0 |
| 218.5 |
| 222.5 |
| 191.0 |
| 195.2 |
| 200.2 |
| 203.6 |
| 216.5 |
| 219.6 |
| 223.3 |
| 226.6 |
| 202.3 |
| 202.1 |
| 177.0 |
| 178.1 |
| 183.0 |
| 182.5 |
| 186.7 |
| 215.0 |
| 240.5 |
| 251.5 |
| 237.7 |
| 201.2 |
| 229.3 |
| 211.4 |
| 195.7 |
| 71.0 |
| 69.4 |
| 69.4 |
| 147.7 |
| 73.1 |
| 158.7 |
| 162.2 |
| 168.6 |
| 153.3 |
| 135.6 |
| 165.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,802.7 |
| 4,698.8 |
| 4,629.8 |
| 4,576.3 |
| 4,330.9 |
| 4,372.4 |
| 4,300.3 |
| 4,327.6 |
| 4,214.9 |
| 4,143.2 |
| 4,071.2 |
| 3,993.9 |
| 4,021.8 |
| 4,008.5 |
| 3,807.0 |
| 3,739.1 |
| 3,726.6 |
| 3,784.2 |
| 3,781.3 |
| 3,686.1 |
| 3,654.9 |
| 3,661.3 |
| 3,586.6 |
| 3,452.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 785.6 |
| 765.1 |
| 780.3 |
| 796.7 |
| 758.0 |
| 727.3 |
| 750.0 |
| 759.8 |
| 738.8 |
| 714.0 |
| 734.6 |
| 734.8 |
| 644.6 |
| 623.2 |
| 637.6 |
| 636.5 |
| 604.5 |
| 600.1 |
| 618.7 |
| 620.0 |
| 581.0 |
| 562.9 |
| 572.6 |
| (10.8) |
| (11.0) |
| (13.5) |
| (13.8) |
| (14.1) |
| (14.4) |
| (9.6) |
| (9.8) |
| (10.1) |
| (10.3) |
| (7.4) |
| (7.5) |
| (7.7) |
| (7.9) |
| (9.2) |
| (9.4) |
| (9.6) |
| (8.1) |
| (7.0) |
| (7.2) |
| (7.4) |
| (7.6) |
| (7.6) |
| (7.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.7 |
| (0.6) |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 2,233.3 |
| 2,154.7 |
| 2,101.6 |
| 2,070.0 |
| 2,068.6 |
| 2,029.7 |
| 1,982.9 |
| 1,975.0 |
| 1,959.1 |
| 1,939.3 |
| 1,893.6 |
| 1,884.0 |
| 1,867.3 |
| 1,773.2 |
| 1,749.6 |
| 1,762.5 |
| 1,758.4 |
| 1,729.8 |
| 1,670.3 |
| 1,687.2 |
| 1,685.7 |
| 1,648.5 |
| 1,628.5 |
| 1,616.7 |
| 2,101.6 |
| 2,070.0 |
| 2,068.6 |
| 2,029.7 |
| 1,982.9 |
| 1,975.0 |
| 1,959.1 |
| 1,939.3 |
| 1,893.6 |
| 1,884.0 |
| 1,868.2 |
| 1,774.0 |
| 1,750.4 |
| 1,762.7 |
| 1,758.6 |
| 1,730.5 |
| 1,670.9 |
| 1,686.9 |
| 1,685.4 |
| 1,648.7 |
| 1,628.8 |
| 1,617.0 |
| 2,129.0 |
| 1,969.9 |
| 2,180.1 |
| 1,994.3 |
| 1,976.6 |
| 1,779.8 |
| 2,010.1 |
| 1,885.9 |
| 104.8 |
| 151.8 |
| 104.1 |
| 175.3 |
| 13.8 |
| (35.3) |
| 23.7 |
| 89.2 |
| 91.6 |
| - |
| - |
| 111.5 |
| - |
| - |
| (478.6) |
| (442.9) |
| (530.0) |
| (142.7) |
| (161.9) |
| (175.2) |
| (304.1) |
| (291.6) |
| (225.6) |
| (151.5) |
| (247.0) |
| (201.8) |
| (292.7) |
| (101.4) |
| (29.1) |
| (360.0) |
| (360.0) |
| (356.6) |
| (361.4) |
| (9.5) |
| (56.2) |
| (57.5) |
| (233.0) |
| 2,101.6 |
| 2,070.0 |
| 2,068.6 |
| 2,029.7 |
| 1,982.9 |
| 1,975.0 |
| 1,959.1 |
| 1,939.3 |
| 1,893.6 |
| 1,884.0 |
| 1,867.3 |
| 1,773.2 |
| 1,749.6 |
| 1,762.5 |
| 1,758.4 |
| 1,729.8 |
| 1,670.3 |
| 1,687.2 |
| 1,685.7 |
| 1,648.5 |
| 1,628.5 |
| 1,616.7 |
| 2,102.3 |
| 2,049.2 |
| 2,017.5 |
| 2,016.2 |
| 1,977.3 |
| 1,930.4 |
| 1,922.6 |
| 1,906.7 |
| 1,886.9 |
| 1,841.1 |
| 1,831.6 |
| 1,814.9 |
| 1,715.5 |
| 1,691.9 |
| 1,704.8 |
| 1,700.7 |
| 1,672.2 |
| 1,612.7 |
| 1,629.5 |
| 1,628.0 |
| 1,590.8 |
| 1,570.9 |
| 1,559.1 |