| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 18.8 | 26.7 | 14.1 | 6.0 | 5.0 | 36.7 | 1.3 | 7.1 | 0.2 | 0.4 | 4.4 | 76.0 | 38.2 | 23.5 | 1.3 | 4.2 | 1.6 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 18.8 | 26.7 | 14.1 | 6.0 | 5.0 | 36.7 | 1.3 | 7.1 | 0.2 | 0.4 | 4.4 | 76.0 | 38.2 | 23.5 | 1.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 38.3 | 37.7 | 34.3 | 26.2 | 34.4 | 29.2 | 20.9 | 23.4 | 26.1 | 20.0 | 18.9 | 18.8 | 23.8 | 19.5 | 19.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,694.5 | 2,442.9 | 2,279.6 | 2,178.3 | 2,052.4 | 1,930.2 | 1,839.4 | 1,780.1 | 1,674.5 | 1,620.3 | 1,527.5 | 1,455.4 | 1,396.0 | 1,314.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 86.0 | 88.6 | 68.7 | 84.8 | 65.9 | 63.8 | 55.6 | 59.5 | 51.0 | 43.7 | 50.6 | 41.9 | 49.8 | 40.6 | 37.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 782.7 | 640.4 | 575.6 | 446.5 | 412.2 | 440.3 | 281.0 | 281.1 | 321.0 | 321.0 | 320.9 | 325.8 | 326.1 | 332.5 | 340.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 425.2 | 355.1 | 263.2 | 260.2 | 258.4 | 256.7 | 255.6 | 253.7 | 250.1 | 247.2 | 245.0 | 253.2 | 254.0 | 249.3 | 233.3 | 227.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 782.7 | 640.4 | 575.6 | 446.5 | 412.2 | 440.3 | 281.3 | 321.4 | 321.4 | 321.3 | 321.2 | 326.1 | 332.4 | 335.8 | 340.7 | 300.2 | ||
| (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 | 22.2 | 18.8 | 26.1 | 20.2 | 21.2 | 26.7 | 16.5 | 3.6 | 17.0 | 14.1 | 8.6 | 1.0 | 2.1 | 6.0 | 2.3 | |||||||||||||||||||||||||
| - |
| 4.2 |
| 1.6 |
| - |
| 17.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7.6 | 7.3 | 5.8 | 5.5 | 5.3 | 5.6 | 5.4 | 6.1 | 5.6 | 3.7 | 3.2 | 2.7 | 2.5 | 4.4 | 4.0 | 6.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 231.1 | 233.3 | 206.0 | 151.3 | 138.1 | 157.1 | 122.5 | 131.5 | 155.5 | 166.9 | 132.7 | 209.5 | 191.6 | 184.0 | 165.6 | 203.4 | - | - |
| 1,268.1 |
| 1,182.8 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 2,296.3 | 2,099.6 | 1,892.3 | 1,753.8 | 1,626.0 | 1,512.0 | 1,415.7 | 1,296.3 | 1,205.0 | 1,150.9 | 1,060.8 | 1,003.5 | 981.5 | 917.8 | 896.5 | 855.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | - | - |
| Intangible Assets | 3.1 | 4.1 | 5.1 | 5.1 | 4.0 | 5.9 | 5.7 | 6.4 | 7.9 | 9.6 | 9.5 | 11.0 | 12.9 | 14.4 | 15.9 | - | - | - |
| Operating Lease Right Of Use Assets | 6.1 | 8.0 | 8.0 | 9.5 | 10.5 | 11.1 | 13.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | - | - |
| Other Non-Current Assets | 63.9 | 41.3 | 19.9 | 13.5 | 16.2 | 10.6 | 7.7 | 5.3 | 5.7 | 5.1 | 6.8 | 12.1 | 14.2 | 15.6 | 12.5 | 11.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,715.1 | 2,500.2 | 2,246.1 | 2,034.4 | 1,901.0 | 1,791.6 | 1,641.3 | 1,501.4 | 1,416.7 | 1,470.5 | 1,344.0 | 1,378.3 | 1,310.2 | 1,280.9 | 1,238.4 | 1,192.0 | - | - |
| 36.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 0.3 | 40.3 | 0.3 | 0.3 | 0.3 | 0.3 | 6.3 | 3.3 | 0.3 | 0.4 | - | - |
| Deferred Revenue Current | 11.7 | 5.7 | 1.4 | 0.9 | 0.3 | 1.8 | 11.2 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.1 | 1.9 | 1.9 | 2.0 | 2.0 | 1.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.2 | 15.5 | 14.7 | 14.0 | 16.3 | 15.1 | 14.3 | 13.8 | 3.9 | 3.9 | 3.6 | 3.5 | 3.9 | 3.9 | 3.9 | 3.3 | - | - |
| Other Current Liabilities | 11.3 | 15.2 | 11.5 | 11.0 | 11.5 | 10.4 | 10.3 | 10.7 | 15.1 | 11.3 | 10.2 | 18.8 | 13.0 | 11.7 | 12.3 | 17.0 | - | - |
| Total Current Liabilities | 174.6 | 285.5 | 166.6 | 396.5 | 155.6 | 118.6 | 116.0 | 146.6 | 156.7 | 177.9 | 123.5 | 99.3 | 100.9 | 93.7 | 107.6 | 178.8 | - | - |
| 299.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.4 | 6.4 | 6.6 | 8.1 | 8.9 | 9.6 | 11.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 194.1 | 180.2 | 161.6 | 149.7 | 140.3 | 131.2 | 125.3 | 114.2 | 115.7 | 224.5 | 192.9 | 191.2 | 159.5 | 142.6 | 129.0 | 101.9 | - | - |
| Pension Obligations | 36.6 | 33.8 | 32.7 | 33.6 | 61.4 | 95.6 | 68.5 | 57.6 | 57.7 | 49.9 | 42.7 | 61.8 | 38.7 | 71.6 | 68.1 | 42.2 | - | - |
| Other Non-Current Liabilities | 17.8 | 14.8 | 14.4 | 14.4 | 13.9 | 15.4 | 13.9 | 11.3 | 11.0 | 11.1 | 10.6 | 6.8 | 6.5 | 6.9 | 7.0 | 7.3 | - | - |
| Total Non-Current Liabilities | 712.2 | 654.3 | 727.8 | 481.8 | 647.3 | 591.0 | 642.8 | 515.5 | 409.1 | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,669.5 | 1,580.2 | 1,470.0 | 1,324.8 | 1,215.0 | 1,149.9 | 1,039.8 | 943.2 | 886.8 | 976.2 | 878.0 | 871.5 | 817.8 | 826.4 | 829.7 | 814.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 620.4 | 564.9 | 512.9 | 449.4 | 427.5 | 385.0 | 346.0 | 304.5 | 279.8 | 247.1 | 220.9 | 253.6 | 238.4 | 205.3 | 175.4 | 150.2 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,045.6 | 920.1 | 776.1 | 709.5 | 685.9 | 641.7 | 601.5 | 558.2 | 529.9 | 494.3 | 465.9 | 506.8 | 492.4 | 454.6 | 408.7 | 377.5 | 359.4 | 310.5 |
| Total Equity | 1,045.6 | 920.1 | 776.1 | 709.5 | 685.9 | 641.7 | 601.5 | 558.2 | 529.9 | 494.3 | 465.9 | 506.8 | 492.4 | 454.6 | 408.7 | 377.5 | 359.4 | 310.5 |
| - |
| - |
| Net debt | 763.9 | 613.7 | 561.5 | 440.6 | 407.2 | 403.6 | 280.0 | 314.3 | 321.1 | 320.9 | 316.8 | 250.1 | 294.2 | 312.3 | 339.4 | 296.0 | - | - |
| Working Capital | 56.5 | (52.2) | 39.4 | (245.2) | (17.5) | 38.5 | 6.5 | (15.1) | (1.2) | (11.1) | 9.2 | 110.2 | 90.7 | 90.3 | 58.0 | 24.5 | - | - |
| Book Value | 1,045.6 | 920.1 | 776.1 | 709.5 | 685.9 | 641.7 | 601.5 | 558.2 | 529.9 | 494.3 | 465.9 | 506.8 | 492.4 | 454.6 | 408.7 | 377.5 | 359.4 | 310.5 |
| Tangible Book Value | 1,042.5 | 916.0 | 769.9 | 703.3 | 680.8 | 634.7 | 594.7 | 550.7 | 521.0 | 483.6 | 455.4 | 494.7 | 478.4 | 439.0 | 391.6 | 376.4 | - | - |
| 10.8 |
| 10.1 |
| 5.0 |
| 7.1 |
| 5.4 |
| 7.0 |
| 36.7 |
| 8.1 |
| 6.5 |
| 0.4 |
| 1.3 |
| 10.4 |
| 1.5 |
| 1.8 |
| 7.1 |
| 2.0 |
| 5.6 |
| 6.0 |
| 0.2 |
| 6.7 |
| 2.1 |
| 0.6 |
| 0.4 |
| 2.8 |
| 4.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 22.2 | 18.8 | 26.1 | 20.2 | 21.2 | 26.7 | 16.5 | 3.6 | 17.0 | 14.1 | 8.6 | 1.0 | 2.1 | 6.0 | 2.3 | 10.8 | 10.1 | 5.0 | 7.1 | 5.4 | 7.0 | 36.7 | 8.1 | 6.5 | 0.4 | 1.3 | 10.4 | 1.5 | 1.8 | 7.1 | 2.0 | 5.6 | 6.0 | 0.2 | 6.7 | 2.1 | 0.6 | 0.4 | 2.8 | 4.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 39.7 | 38.3 | 46.6 | 42.2 | 34.0 | 37.7 | 44.4 | 39.1 | 28.9 | 34.3 | 32.6 | 27.0 | 21.3 | 26.2 | 31.8 | 27.1 | 23.4 | 34.4 | 33.3 | 28.5 | 22.0 | 29.2 | 33.7 | 30.4 | 24.6 | 20.9 | 28.1 | 24.2 | 17.5 | 23.4 | 29.9 | 26.6 | 19.2 | 26.1 | 29.4 | 25.3 | 15.5 | 20.0 | 22.9 | 20.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 14.3 | 7.6 | 8.2 | 10.7 | 13.7 | 7.3 | 6.9 | 9.0 | 11.8 | 5.8 | 6.5 | 9.2 | 11.7 | 5.5 | 7.3 | 8.5 | 11.2 | 5.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 221.4 | 231.1 | 250.8 | 252.3 | 238.2 | 233.3 | 222.4 | 209.5 | 205.1 | 206.0 | 191.7 | 168.9 | 139.7 | 151.3 | 138.8 | 139.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,993.0 | 2,950.0 | 2,899.2 | 2,855.7 | 2,791.0 | 2,747.8 | 2,681.7 | 2,620.6 | 2,566.3 | 2,516.8 | 2,473.1 | 2,430.8 | 2,396.9 | 2,360.0 | 2,321.9 | 2,280.4 | 2,243.1 | 2,220.3 | 2,182.3 | 2,149.9 | 2,117.1 | 2,080.4 | 2,040.6 | 2,010.4 | 1,980.5 | 1,959.0 | 1,955.5 | 1,928.4 | 1,895.1 | 1,858.2 | 1,819.3 | 1,787.7 | 1,759.5 | 1,738.4 | 1,714.5 | 1,686.5 | 1,661.2 | 1,683.7 | 1,686.0 | 1,655.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,329.7 | 2,296.3 | 2,240.9 | 2,193.6 | 2,137.5 | 2,099.6 | 2,040.6 | 1,981.6 | 1,933.7 | 1,892.3 | 1,850.5 | 1,814.1 | 1,780.5 | 1,753.8 | 1,718.2 | 1,683.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.2 | 6.1 | 6.6 | 7.2 | 7.5 | 8.0 | 8.6 | 7.9 | 7.5 | 8.0 | 8.5 | 8.5 | 9.0 | 9.5 | 9.2 | 9.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 63.8 | 63.9 | 41.6 | 41.9 | 41.4 | 41.3 | 18.8 | 18.8 | 18.9 | 18.8 | 15.0 | 14.8 | 13.4 | 13.5 | 15.3 | 15.4 | 15.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,734.1 | 2,715.1 | 2,655.3 | 2,610.5 | 2,545.5 | 2,500.2 | 2,420.6 | 2,348.3 | 2,292.9 | 2,246.1 | 2,205.2 | 2,139.6 | 2,060.4 | 2,034.4 | 1,982.6 | 1,949.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 79.4 | 86.0 | 81.7 | 76.1 | 67.8 | 88.6 | 76.7 | 72.0 | 69.6 | 68.7 | 71.8 | 70.7 | 65.7 | 84.8 | 70.0 | 71.9 | 67.5 | 65.9 | 68.0 | 66.0 | 57.4 | 63.8 | 53.6 | 51.8 | 43.5 | 55.6 | 59.8 | 55.6 | 53.2 | 59.5 | 50.4 | 43.4 | 38.8 | 51.0 | 53.8 | 45.2 | 37.3 | 43.7 | 48.2 | 54.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.6 | 11.7 | 10.4 | 9.8 | 7.7 | 5.7 | 3.6 | 1.2 | 0.7 | 1.4 | 0.6 | 0.6 | 0.6 | 0.9 | 1.3 | 0.3 | 0.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.3 | 2.1 | 2.1 | 2.1 | 2.0 | 2.1 | 2.1 | 1.9 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | ||||||||||||||||||||||||
| Accrued Expenses | 19.9 | 16.2 | 16.3 | 13.2 | 18.6 | 15.5 | 15.7 | 13.1 | 18.4 | 14.7 | 14.8 | 12.7 | 8.4 | 5.3 | 7.2 | 4.9 | 6.3 | 4.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 10.6 | 11.0 | 12.3 | 11.9 | 12.0 | |||||||||||||||||||||||
| Total Current Liabilities | 181.6 | 174.6 | 197.5 | 162.1 | 294.3 | 285.5 | 321.4 | 299.1 | 178.6 | 166.6 | 195.0 | 140.9 | 307.7 | 396.5 | 373.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 782.7 | 782.7 | 790.3 | 789.5 | 690.2 | 640.4 | 640.2 | 640.0 | 575.5 | 575.6 | 575.5 | 576.4 | 576.4 | 446.5 | 446.8 | 446.9 | 412.2 | 412.2 | 412.1 | 412.3 | 440.3 | 440.3 | 440.3 | 280.9 | 281.0 | 281.0 | 281.0 | 281.0 | 281.1 | 281.1 | 281.0 | 281.0 | 281.1 | 321.0 | 320.9 | 321.0 | 321.0 | 321.0 | 320.9 | 320.9 |
| Operating Lease Liabilities Non-Current | 5.3 | 4.4 | 5.0 | 5.5 | 5.9 | 6.4 | 6.9 | 6.4 | 6.1 | 6.6 | 7.1 | 7.1 | 7.6 | 8.1 | 7.7 | 8.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 195.3 | 194.1 | 191.0 | 188.8 | 183.8 | 180.2 | 176.0 | 167.7 | 166.0 | 161.6 | 156.4 | 153.4 | 148.1 | 149.7 | 142.7 | 142.3 | 142.7 | |||||||||||||||||||||||
| Pension Obligations | 36.8 | 36.6 | 32.0 | 34.9 | 34.4 | 33.8 | 32.3 | 34.4 | 33.5 | 32.7 | 34.1 | 36.0 | 34.8 | 33.6 | 58.8 | 61.8 | 61.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 17.9 | 17.8 | 16.5 | 16.7 | 14.9 | 14.8 | 14.5 | 14.6 | 14.5 | 14.4 | 14.7 | 14.6 | 14.5 | 14.4 | 14.2 | 14.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,670.3 | 1,669.5 | 1,646.0 | 1,638.0 | 1,589.0 | 1,580.2 | 1,541.2 | 1,514.8 | 1,492.4 | 1,470.0 | 1,433.9 | 1,384.6 | 1,329.5 | 1,324.8 | 1,277.1 | 1,255.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 433.2 | 425.2 | 398.0 | 382.9 | 382.5 | 355.1 | 325.3 | 297.6 | 280.4 | 263.2 | 262.9 | 262.2 | 261.8 | 260.2 | 260.0 | 259.7 | 259.3 | 258.4 | 258.3 | 258.1 | 257.5 | 256.7 | 256.6 | 256.2 | 255.8 | 255.6 | 255.4 | 255.0 | 254.3 | 253.7 | 253.3 | 251.1 | 250.3 | 250.1 | 249.5 | 248.3 | 247.1 | 247.2 | 246.1 | 245.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 630.6 | 620.4 | 611.3 | 589.6 | 573.9 | 564.9 | 554.2 | 535.9 | 520.1 | 512.9 | 508.5 | 492.8 | 469.1 | 449.4 | 445.5 | 434.6 | 428.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,063.8 | 1,045.6 | 1,009.3 | 972.5 | 956.4 | 920.1 | 879.5 | 833.5 | 800.5 | 776.1 | 771.3 | 755.1 | 730.8 | 709.5 | 705.5 | 694.2 | 687.4 | |||||||||||||||||||||||
| Total Equity | 1,063.8 | 1,045.6 | 1,009.3 | 972.5 | 956.4 | 920.1 | 879.5 | 833.5 | 800.5 | 776.1 | 771.3 | 755.1 | 730.8 | 709.5 | 705.5 | 694.2 | 687.4 | 685.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 782.7 | 782.7 | 790.3 | 789.5 | 690.2 | 640.4 | 640.2 | 640.0 | 575.5 | 575.6 | 575.5 | 576.4 | 576.4 | 446.5 | 446.8 | 446.9 | 412.2 | 412.2 | 412.1 | 412.3 | 440.3 | 440.3 | 440.3 | 280.9 | 281.0 | 281.0 | 281.3 | 281.4 | 281.4 | 321.4 | 321.3 | 321.3 | 321.4 | 321.4 | 321.3 | 321.3 | 321.3 | 321.3 | 321.2 | 321.2 |
| Net debt | 760.6 | 763.9 | 764.2 | 769.2 | 669.0 | 613.7 | 623.8 | 636.4 | 558.5 | 561.5 | 566.9 | 575.4 | 574.3 | 440.6 | 444.6 | 436.1 | 402.0 | 407.2 | ||||||||||||||||||||||
| Working Capital | 39.8 | 56.5 | 53.3 | 90.2 | (56.1) | (52.2) | (99.1) | (89.6) | 26.5 | 39.4 | (3.3) | 28.0 | (168.0) | (245.2) | (234.4) | (209.8) | (29.3) | |||||||||||||||||||||||
| Book Value | 1,063.8 | 1,045.6 | 1,009.3 | 972.5 | 956.4 | 920.1 | 879.5 | 833.5 | 800.5 | 776.1 | 771.3 | 755.1 | 730.8 | 709.5 | 705.5 | 694.2 | 687.4 | 685.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | 878.4 | 832.4 | 799.4 | 775.0 | 770.2 | 754.0 | 729.7 | 708.4 | 704.4 | 693.1 | 686.3 | |||||||||||||||||||||||
| 7.0 |
| 8.4 |
| 10.0 |
| 5.6 |
| 6.5 |
| 8.0 |
| 9.4 |
| 5.4 |
| 6.4 |
| 7.0 |
| 8.4 |
| 6.1 |
| 6.9 |
| 6.8 |
| 8.8 |
| 5.6 |
| 5.2 |
| 5.0 |
| 5.2 |
| 3.7 |
| 4.5 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.9 |
| 138.1 |
| 143.7 |
| 136.3 |
| 118.9 |
| 157.1 |
| 139.4 |
| 137.0 |
| 127.4 |
| 122.5 |
| 132.5 |
| 122.0 |
| 116.8 |
| 131.5 |
| 134.9 |
| 141.2 |
| 145.7 |
| 155.5 |
| 146.7 |
| 149.5 |
| 192.1 |
| 166.9 |
| 136.9 |
| 132.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,649.9 |
| 1,626.0 |
| 1,594.5 |
| 1,570.6 |
| 1,542.4 |
| 1,512.0 |
| 1,479.1 |
| 1,456.4 |
| 1,432.4 |
| 1,415.7 |
| 1,378.4 |
| 1,355.7 |
| 1,325.5 |
| 1,296.3 |
| 1,262.9 |
| 1,238.8 |
| 1,218.8 |
| 1,205.0 |
| 1,181.6 |
| 1,155.2 |
| 1,137.2 |
| 1,150.9 |
| 1,128.6 |
| 1,107.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 10.5 |
| 11.1 |
| 10.6 |
| 10.7 |
| 11.1 |
| 11.5 |
| 12.0 |
| 12.6 |
| 13.2 |
| 13.0 |
| 11.1 |
| 6.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 10.7 |
| 10.7 |
| 10.6 |
| 10.6 |
| 10.2 |
| 7.7 |
| 7.7 |
| 7.7 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.3 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 8.5 |
| 7.4 |
| 4.9 |
| 5.1 |
| 6.8 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,913.9 |
| 1,901.0 |
| 1,874.8 |
| 1,842.4 |
| 1,792.8 |
| 1,791.6 |
| 1,726.4 |
| 1,698.0 |
| 1,660.9 |
| 1,641.3 |
| 1,604.4 |
| 1,567.3 |
| 1,526.1 |
| 1,501.4 |
| 1,465.0 |
| 1,441.1 |
| 1,423.7 |
| 1,416.7 |
| 1,486.5 |
| 1,462.7 |
| 1,480.3 |
| 1,470.5 |
| 1,440.4 |
| 1,406.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 40.3 |
| 40.3 |
| 40.3 |
| 40.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.7 |
| 1.0 |
| 1.8 |
| 8.7 |
| 10.6 |
| 10.7 |
| 11.2 |
| 12.7 |
| 11.6 |
| 10.4 |
| 7.5 |
| - |
| - |
| 6.6 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 4.5 |
| 7.3 |
| 4.8 |
| 7.2 |
| 2.9 |
| 6.4 |
| 3.1 |
| 6.5 |
| 3.1 |
| 6.5 |
| 3.9 |
| 6.6 |
| 3.8 |
| 6.6 |
| 3.9 |
| 6.6 |
| 3.8 |
| 6.6 |
| 3.9 |
| 6.6 |
| 3.9 |
| 11.5 |
| 10.7 |
| 10.9 |
| 10.5 |
| 10.4 |
| 10.8 |
| 10.5 |
| 10.2 |
| 10.3 |
| 10.7 |
| 10.0 |
| 9.8 |
| 10.7 |
| 12.8 |
| 13.3 |
| 12.7 |
| 15.1 |
| 12.4 |
| 11.7 |
| 11.4 |
| 11.3 |
| 10.4 |
| 10.2 |
| 348.7 |
| 160.2 |
| 155.6 |
| 151.1 |
| 111.4 |
| 113.0 |
| 118.6 |
| 113.5 |
| 158.7 |
| 132.5 |
| 116.0 |
| 119.8 |
| 106.3 |
| 107.6 |
| 146.6 |
| 143.2 |
| 129.8 |
| 196.5 |
| 156.7 |
| 151.9 |
| 140.5 |
| 178.7 |
| 177.9 |
| 179.8 |
| 160.2 |
| 8.5 |
| 8.9 |
| 9.4 |
| 9.0 |
| 9.2 |
| 9.6 |
| 10.2 |
| 10.6 |
| 11.2 |
| 11.7 |
| 11.5 |
| 9.5 |
| 4.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.3 |
| 136.5 |
| 134.6 |
| 131.9 |
| 131.2 |
| 129.1 |
| 128.0 |
| 126.5 |
| 125.3 |
| 118.9 |
| 114.4 |
| 112.9 |
| 114.2 |
| 114.9 |
| 115.4 |
| 116.8 |
| 115.7 |
| 234.7 |
| 231.0 |
| 231.3 |
| 224.5 |
| 205.7 |
| 200.1 |
| 61.4 |
| 93.7 |
| 96.8 |
| 96.2 |
| 95.6 |
| 66.9 |
| 70.0 |
| 69.2 |
| 68.5 |
| 57.0 |
| 59.9 |
| 58.9 |
| 57.6 |
| 54.2 |
| 59.4 |
| 58.6 |
| 57.7 |
| 46.9 |
| 52.2 |
| 50.8 |
| 49.9 |
| 44.6 |
| 48.9 |
| 14.0 |
| 13.9 |
| 15.8 |
| 15.7 |
| 15.6 |
| 15.4 |
| 16.2 |
| 15.2 |
| 14.0 |
| 13.9 |
| 11.1 |
| 11.0 |
| 10.9 |
| 11.3 |
| 11.2 |
| 11.1 |
| 11.1 |
| 11.0 |
| 13.8 |
| 12.6 |
| 10.2 |
| 11.1 |
| 10.1 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,226.5 |
| 1,215.0 |
| 1,195.9 |
| 1,178.2 |
| 1,143.4 |
| 1,149.9 |
| 1,092.6 |
| 1,078.7 |
| 1,056.3 |
| 1,039.8 |
| 1,008.4 |
| 988.5 |
| 964.6 |
| 943.2 |
| 910.9 |
| 901.9 |
| 892.1 |
| 886.8 |
| 960.7 |
| 949.6 |
| 982.3 |
| 976.2 |
| 949.6 |
| 929.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.5 |
| 420.7 |
| 406.0 |
| 391.9 |
| 385.0 |
| 377.2 |
| 363.1 |
| 348.7 |
| 346.0 |
| 340.5 |
| 323.8 |
| 307.2 |
| 304.5 |
| 300.9 |
| 288.1 |
| 281.2 |
| 279.8 |
| 276.3 |
| 264.7 |
| 250.9 |
| 247.1 |
| 244.7 |
| 231.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 685.9 |
| 678.9 |
| 664.1 |
| 649.4 |
| 641.7 |
| 633.8 |
| 619.3 |
| 604.6 |
| 601.5 |
| 595.9 |
| 578.8 |
| 561.5 |
| 558.2 |
| 554.2 |
| 539.2 |
| 531.5 |
| 529.9 |
| 525.8 |
| 513.0 |
| 497.9 |
| 494.3 |
| 490.8 |
| 476.7 |
| 678.9 |
| 664.1 |
| 649.4 |
| 641.7 |
| 633.8 |
| 619.3 |
| 604.6 |
| 601.5 |
| 595.9 |
| 578.8 |
| 561.5 |
| 558.2 |
| 554.2 |
| 539.2 |
| 531.5 |
| 529.9 |
| 525.8 |
| 513.0 |
| 497.9 |
| 494.3 |
| 490.8 |
| 476.7 |
| 405.0 |
| 407.0 |
| 433.4 |
| 403.6 |
| 432.2 |
| 274.4 |
| 280.5 |
| 279.7 |
| 270.9 |
| 279.8 |
| 279.6 |
| 314.3 |
| 319.4 |
| 315.8 |
| 315.4 |
| 321.1 |
| 314.6 |
| 319.2 |
| 320.7 |
| 320.9 |
| 318.4 |
| 316.7 |
| (17.5) |
| (7.5) |
| 25.0 |
| 5.9 |
| 38.5 |
| 26.0 |
| (21.7) |
| (5.1) |
| 6.5 |
| 12.6 |
| 15.7 |
| 9.1 |
| (15.1) |
| (8.3) |
| 11.3 |
| (50.8) |
| (1.2) |
| (5.2) |
| 9.1 |
| 13.4 |
| (11.1) |
| (43.0) |
| (27.4) |
| 678.9 |
| 664.1 |
| 649.4 |
| 641.7 |
| 633.8 |
| 619.3 |
| 604.6 |
| 601.5 |
| 595.9 |
| 578.8 |
| 561.5 |
| 558.2 |
| 554.2 |
| 539.2 |
| 531.5 |
| 529.9 |
| 525.8 |
| 513.0 |
| 497.9 |
| 494.3 |
| 490.8 |
| 476.7 |
| 684.8 |
| 677.8 |
| 663.0 |
| 648.3 |
| 640.6 |
| 632.7 |
| 618.2 |
| 603.5 |
| 600.4 |
| 594.8 |
| 577.7 |
| 560.4 |
| 557.1 |
| 553.0 |
| 538.1 |
| 530.4 |
| 528.8 |
| 524.7 |
| 511.9 |
| 496.8 |
| 493.2 |
| 489.7 |
| 475.6 |