| (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 | 18.9 | 64.6 | 15.1 | 13.5 | 23.9 | 43.9 | 13.4 | 10.9 | 9.0 | 31.4 | 55.1 | 57.7 | 59.4 | 59.1 | 82.0 | 344.6 | 94.2 | 54.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 18.9 | 64.6 | 15.1 | 13.5 | 23.9 | 43.9 | 13.4 | 10.9 | 9.0 | 31.4 | 55.1 | 57.7 | 59.4 | 59.1 | 82.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 73.4 | 60.6 | 60.9 | 66.4 | 65.2 | 52.3 | 55.0 | 53.7 | 44.7 | 45.6 | 46.6 | 47.9 | 44.1 | 43.4 | 42.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 35.2 | 34.5 | 34.5 | 35.6 | 28.9 | 27.3 | 23.2 | 24.2 | 25.0 | 25.1 | 23.0 | 23.6 | 24.6 | 25.4 | 25.4 | 26.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,717.2 | 2,583.4 | 2,474.0 | 2,473.9 | 2,461.3 | 2,378.7 | 2,264.7 | 2,571.4 | 2,539.3 | 2,462.0 | 2,327.8 | 2,259.3 | 2,183.7 | 2,119.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 168.5 | 160.6 | 125.7 | 134.3 | 127.7 | 104.9 | 97.5 | 104.7 | 104.2 | 95.4 | 92.9 | 102.9 | 93.3 | 100.5 | 87.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 1,292.3 | 1,080.0 | 933.4 | 817.1 | 762.0 | 567.2 | 474.6 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 6.0 | 6.0 | 6.0 | 7.0 | 7.0 | 7.0 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 1,292.3 | 1,080.0 | 933.4 | 817.1 | 762.0 | 567.2 | 474.6 | - | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q2 FY 19 | Q1 FY 19 | Q4 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 | 57.1 | 15.0 | 33.6 | 18.9 | 17.5 | 14.8 | 16.2 | 64.6 | 15.5 | 22.7 | 14.4 | 15.1 | 13.8 | 14.7 | 19.5 | |||||||||||||||||||||||||
| - |
| 344.6 |
| 94.2 |
| 54.7 |
| 45.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 207.0 | 234.1 | 183.3 | 201.2 | 207.2 | 224.4 | 177.0 | 156.3 | 144.3 | 178.4 | 187.2 | 210.9 | 198.6 | 198.2 | 221.4 | 501.1 | - | - |
| 2,090.1 |
| 2,099.3 |
| - |
| - |
| Accumulated Depreciation | 1,764.5 | 1,703.7 | 1,665.7 | 1,657.2 | 1,686.5 | 1,573.4 | 1,509.6 | 1,632.5 | 1,538.7 | 1,418.8 | 1,295.8 | 1,202.8 | 1,147.9 | 1,076.2 | 1,033.9 | 970.3 | - | - |
| Property,Plant & Equipment Net | 952.7 | 879.7 | 808.3 | 816.7 | 774.8 | 805.3 | 755.1 | 938.9 | 1,000.6 | 1,043.2 | 1,032.0 | 1,056.5 | 1,035.8 | 1,043.6 | 1,056.3 | 1,129.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 10.2 | 10.3 | 11.8 | - | - | - | - | - | - | - |
| Goodwill | 194.7 | 194.8 | 195.0 | 195.1 | 188.2 | 187.6 | 165.5 | 163.8 | 164.0 | 164.0 | 132.4 | 133.4 | 142.1 | 125.6 | 124.1 | 124.1 | 124.9 | - |
| Intangible Assets | 17.4 | 19.9 | 23.9 | 27.4 | 21.1 | 23.0 | 22.3 | 24.0 | 27.5 | 30.2 | 16.6 | 18.8 | 10.7 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,149.1 | 1,095.2 | 1,134.9 | 1,160.5 | 1,007.4 | 1,054.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 101.4 | 113.9 | 93.4 | 62.5 | 50.9 | 38.2 | 112.0 | 33.6 | 37.0 | 14.3 | 33.1 | 30.1 | 24.1 | 20.2 | 30.4 | 44.2 | - | - |
| Other Non-Current Assets | 56.3 | 55.5 | 48.2 | 21.0 | 25.3 | 22.9 | 26.4 | 30.7 | 30.2 | 28.3 | 34.4 | 40.9 | 41.3 | 51.8 | 52.5 | 53.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,678.6 | 2,593.1 | 2,487.0 | 2,484.4 | 2,274.9 | 2,356.0 | 1,258.3 | 1,347.3 | 1,403.6 | 1,458.5 | 1,435.9 | 1,490.6 | 1,452.6 | 1,439.4 | 1,484.6 | 1,852.1 | - | - |
| 112.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 57.2 | 64.8 | 73.0 | 83.9 | 106.4 | 1.1 | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 114.6 | 114.1 | 112.4 | 112.7 | 97.7 | 117.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 156.2 | 130.8 | 106.1 | 111.0 | 122.4 | 65.2 | 82.1 | 74.5 | 70.3 | 71.0 | 82.9 | 328.0 | 269.5 | 273.9 | 287.4 | 300.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 675.6 | 622.3 | 535.9 | 558.0 | 571.6 | 497.9 | 421.6 | 434.3 | 436.4 | 435.7 | 418.5 | 466.1 | 391.2 | 401.7 | 405.6 | 449.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,135.3 | 1,084.5 | 1,125.8 | 1,151.1 | 1,006.7 | 1,061.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 9.2 | 10.4 | 11.6 | 14.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 70.8 | 60.6 | 57.4 | 54.3 | 82.0 | 67.1 | 153.0 | 6.0 | 6.2 | 137.7 | 125.0 | 129.1 | 131.9 | 139.9 | 137.5 | 149.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,307.7 | 2,553.7 | 2,631.3 | 2,752.5 | 2,578.2 | 2,835.1 | 2,036.5 | 2,065.6 | 1,897.2 | 1,684.0 | 1,526.7 | 1,427.5 | 1,303.2 | 1,129.5 | 1,045.7 | 1,123.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 186.5 | (196.6) | (351.9) | (148.4) | (266.1) | (397.5) | 2,771.2 | 2,683.0 | 2,627.1 | 2,545.7 | 2,431.7 | 2,306.5 | 2,217.6 | 2,112.9 | 2,013.2 | 1,923.6 | - | - |
| Accumulated Other Comprehensive Income | (6.4) | (6.3) | (6.0) | (5.3) | (4.7) | (6.2) | (5.6) | (5.8) | (11.9) | (11.6) | (8.6) | (0.9) | 0.0 | - | - | - | - | - |
| Treasury Stock | 529.7 | 471.5 | 482.4 | 812.3 | 724.9 | 751.8 | 4,083.4 | 3,924.7 | 3,628.5 | 3,272.4 | 3,009.2 | 2,744.4 | 2,563.3 | 2,287.4 | 2,055.6 | 1,678.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 370.9 | 39.4 | (144.3) | (268.1) | (303.3) | (479.1) | (778.2) | (718.3) | (493.6) | (225.5) | (90.8) | 63.1 | 149.4 | 309.9 | 438.9 | 728.7 | 646.9 | 595.1 |
| Total Equity | 370.9 | 39.4 | (144.3) | (268.1) | (303.3) | (479.1) | (778.2) | (718.3) | (493.6) | (225.5) | (90.8) | 63.1 | 149.4 | 309.9 | 438.9 | 728.7 | 646.9 | 595.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | 1,283.3 | 1,048.6 | 878.3 | 759.4 | 702.7 | 508.1 | 392.6 | - | - | - |
| Working Capital | (468.6) | (388.2) | (352.6) | (356.8) | (364.4) | (273.5) | (244.6) | (278.0) | (292.0) | (257.2) | (231.3) | (255.3) | (192.6) | (203.6) | (184.2) | 51.2 | - | - |
| Book Value | 370.9 | 39.4 | (144.3) | (268.1) | (303.3) | (479.1) | (778.2) | (718.3) | (493.6) | (225.5) | (90.8) | 63.1 | 149.4 | 309.9 | 438.9 | 728.7 | 646.9 | 595.1 |
| Tangible Book Value | 158.8 | (175.3) | (363.2) | (490.6) | (512.6) | (689.7) | (966.0) | (906.1) | (685.1) | (419.7) | (239.8) | (89.2) | (3.4) | 184.3 | 314.8 | 604.7 | 522.0 | - |
| 13.5 |
| 12.9 |
| 15.6 |
| 31.2 |
| 23.9 |
| 63.6 |
| 64.1 |
| 58.8 |
| 43.9 |
| 167.2 |
| 12.0 |
| 29.0 |
| 13.4 |
| 16.2 |
| 11.0 |
| 10.9 |
| 14.7 |
| 9.0 |
| 9.1 |
| 9.0 |
| 34.1 |
| 34.2 |
| 31.4 |
| 69.0 |
| 71.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 57.1 | 15.0 | 33.6 | 18.9 | 17.5 | 14.8 | 16.2 | 64.6 | 15.5 | 22.7 | 14.4 | 15.1 | 13.8 | 14.7 | 19.5 | 13.5 | 12.9 | 15.6 | 31.2 | 23.9 | 63.6 | 64.1 | 58.8 | 43.9 | 167.2 | 12.0 | 29.0 | 13.4 | 16.2 | 11.0 | 10.9 | 14.7 | 9.0 | 9.1 | 9.0 | 34.1 | 34.2 | 31.4 | 69.0 | 71.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 98.2 | 105.8 | 61.6 | 73.4 | 57.5 | 82.7 | 54.1 | 60.6 | 47.6 | 79.4 | 49.2 | 60.9 | 72.6 | 92.0 | 57.6 | 66.4 | 60.0 | 91.8 | 59.5 | 65.2 | 66.6 | 79.0 | 56.8 | 52.3 | 44.0 | 103.5 | 48.3 | 55.0 | 81.5 | 42.7 | 53.7 | 90.8 | 38.6 | 44.7 | 38.3 | 90.5 | 39.0 | 43.9 | 40.8 | 87.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 35.1 | 36.4 | 34.4 | 35.2 | 35.1 | 36.7 | 31.2 | 34.5 | 32.5 | 34.3 | 32.5 | 34.5 | 34.1 | 36.9 | 36.3 | 35.6 | 33.6 | 32.7 | 29.5 | 28.9 | 27.1 | 26.8 | 25.9 | 27.3 | 26.3 | 26.2 | 25.6 | 23.2 | 24.0 | 23.4 | 24.2 | 24.8 | 24.2 | 25.0 | 26.3 | 25.8 | 25.0 | 25.1 | 24.4 | 25.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 270.5 | 240.9 | 214.5 | 207.0 | 189.1 | 210.7 | 183.6 | 234.1 | 170.9 | 211.3 | 177.1 | 183.3 | 213.4 | 237.2 | 209.8 | 201.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,811.0 | 2,788.0 | 2,756.4 | 2,717.2 | 2,710.8 | 2,654.1 | 2,599.1 | 2,583.4 | 2,553.9 | 2,499.0 | 2,476.8 | 2,474.0 | 2,488.1 | 2,468.7 | 2,506.6 | 2,473.9 | 2,483.9 | 2,586.9 | 2,514.5 | 2,461.3 | 2,409.1 | 2,393.9 | 2,385.5 | 2,378.7 | 2,420.1 | 2,378.6 | 2,375.9 | 2,264.7 | 2,277.2 | 2,256.5 | 2,571.4 | 2,538.1 | 2,531.6 | 2,539.3 | 2,503.7 | 2,490.6 | 2,481.5 | 2,462.0 | 2,442.9 | 2,432.2 |
| Accumulated Depreciation | 1,844.6 | 1,816.3 | 1,789.7 | 1,764.5 | 1,771.6 | 1,760.8 | 1,717.0 | 1,703.7 | 1,704.5 | 1,680.2 | 1,660.9 | 1,665.7 | 1,668.3 | 1,641.8 | 1,683.5 | 1,657.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 966.4 | 971.7 | 966.7 | 952.7 | 939.2 | 893.3 | 882.1 | 879.7 | 849.4 | 818.8 | 815.9 | 808.3 | 819.8 | 826.9 | 823.1 | 816.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 194.7 | 194.8 | 194.7 | 194.7 | 194.5 | 194.5 | 194.9 | 194.8 | 194.8 | 195.0 | 194.8 | 195.0 | 194.8 | 194.8 | 194.8 | 195.1 | 195.1 | 194.9 | ||||||||||||||||||||||
| Intangible Assets | 15.9 | 16.3 | 16.8 | 17.4 | 18.1 | 18.7 | 19.3 | 19.9 | 21.1 | 22.1 | 23.0 | 23.9 | 25.1 | 25.9 | 26.8 | 27.4 | 28.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,193.3 | 1,183.4 | 1,166.4 | 1,149.1 | 1,075.7 | 1,082.3 | 1,084.8 | 1,095.2 | 1,096.7 | 1,099.9 | 1,115.9 | 1,134.9 | 1,124.9 | 1,142.9 | 1,152.1 | 1,160.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 76.9 | 88.6 | 98.4 | 101.4 | 101.3 | 105.6 | 112.1 | 113.9 | 106.2 | 101.7 | 95.4 | 93.4 | 81.3 | 72.6 | 66.5 | 62.5 | 54.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 54.6 | 53.5 | 54.5 | 56.3 | 54.0 | 55.2 | 56.3 | 55.5 | 56.6 | 61.9 | 52.7 | 48.2 | 18.8 | 19.3 | 20.7 | 21.0 | 21.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,772.3 | 2,749.2 | 2,712.0 | 2,678.6 | 2,571.9 | 2,560.3 | 2,533.1 | 2,593.1 | 2,495.7 | 2,510.7 | 2,474.8 | 2,487.0 | 2,478.1 | 2,519.6 | 2,493.8 | 2,484.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 187.9 | 163.9 | 160.3 | 168.5 | 185.6 | 163.5 | 152.1 | 160.6 | 150.5 | 148.9 | 141.7 | 125.7 | 163.7 | 142.2 | 146.5 | 134.3 | 131.4 | 118.8 | 112.4 | 127.7 | 121.4 | 101.7 | 99.4 | 104.9 | 101.3 | 92.1 | 105.2 | 97.5 | 112.2 | 97.2 | 104.7 | 92.2 | 93.2 | 104.2 | 85.6 | 88.4 | 93.6 | 95.4 | 94.8 | 82.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 57.0 | 76.9 | 50.8 | 57.2 | 59.5 | 80.7 | 56.6 | 64.8 | 66.0 | 90.4 | 64.9 | 73.0 | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 117.0 | 111.9 | 117.7 | 114.6 | 117.9 | 116.6 | 114.5 | 114.1 | 113.6 | 111.7 | 112.9 | 112.4 | 112.3 | 112.2 | 112.8 | 112.7 | ||||||||||||||||||||||||
| Accrued Expenses | 137.4 | 126.2 | 107.3 | 156.2 | 148.2 | 126.0 | 97.7 | 130.8 | 111.6 | 100.1 | 84.2 | 106.1 | 103.0 | 91.3 | 106.0 | 111.0 | 108.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 681.4 | 669.7 | 616.0 | 675.6 | 667.6 | 644.3 | 577.5 | 622.3 | 579.1 | 590.0 | 541.6 | 535.9 | 585.7 | 573.5 | 573.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,182.8 | 1,172.8 | 1,154.0 | 1,135.3 | 1,058.7 | 1,068.0 | 1,073.0 | 1,084.5 | 1,083.9 | 1,087.6 | 1,104.9 | 1,125.8 | 1,113.8 | 1,133.1 | 1,141.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.6 | 9.2 | 9.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 77.7 | 76.1 | 72.3 | 70.8 | 68.3 | 64.5 | 63.0 | 60.6 | 60.9 | 60.2 | 60.7 | 57.4 | 58.2 | 57.2 | 54.9 | 54.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,366.3 | 2,369.9 | 2,368.1 | 2,307.7 | 2,312.9 | 2,428.8 | 2,520.4 | 2,553.7 | 2,542.4 | 2,620.2 | 2,631.1 | 2,631.3 | 2,688.4 | 2,787.1 | 2,790.4 | 2,752.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 6.2 | 6.2 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 542.4 | 414.5 | 286.0 | 186.5 | 79.5 | (39.6) | (158.1) | (196.6) | (253.9) | (302.6) | (344.7) | (351.9) | (406.1) | (456.8) | (484.7) | (148.4) | (188.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6.5) | (6.4) | (6.5) | (6.4) | (6.6) | (6.7) | (6.2) | (6.3) | (6.2) | (6.0) | (6.2) | (6.0) | (6.1) | (6.2) | (6.3) | |||||||||||||||||||||||||
| Treasury Stock | 811.2 | 703.1 | 602.4 | 529.7 | 531.5 | 532.7 | 526.9 | 471.5 | 486.0 | 493.9 | 495.2 | 482.4 | 496.4 | 499.2 | 499.6 | 812.3 | 812.5 | 787.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 406.0 | 379.3 | 343.9 | 370.9 | 259.0 | 131.5 | 12.7 | 39.4 | (46.7) | (109.5) | (156.3) | (144.3) | (210.3) | (267.5) | (296.6) | (268.1) | ||||||||||||||||||||||||
| Total Equity | 406.0 | 379.3 | 343.9 | 370.9 | 259.0 | 131.5 | 12.7 | 39.4 | (46.7) | (109.5) | (156.3) | (144.3) | (210.3) | (267.5) | (296.6) | (268.1) | (311.2) | (327.4) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (410.9) | (428.8) | (401.5) | (468.6) | (478.5) | (433.6) | (393.9) | (388.2) | (408.2) | (378.7) | (364.5) | (352.6) | (372.3) | (336.3) | (363.8) | (356.8) | (395.1) | |||||||||||||||||||||||
| Book Value | 406.0 | 379.3 | 343.9 | 370.9 | 259.0 | 131.5 | 12.7 | 39.4 | (46.7) | (109.5) | (156.3) | (144.3) | (210.3) | (267.5) | (296.6) | (268.1) | (311.2) | (327.4) | ||||||||||||||||||||||
| Tangible Book Value | 195.4 | 168.2 | 132.4 | 158.8 | 46.4 | (81.7) | (201.5) | (175.3) | (262.6) | (326.6) | (374.1) | (363.2) | (430.2) | (488.2) | (518.2) | (490.6) | (534.8) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.0 |
| 220.6 |
| 217.3 |
| 207.2 |
| 252.4 |
| 265.8 |
| 239.6 |
| 224.4 |
| 315.3 |
| 224.3 |
| 173.7 |
| 177.0 |
| 196.0 |
| 151.0 |
| 156.3 |
| 194.5 |
| 140.9 |
| 144.3 |
| 148.2 |
| 224.3 |
| 174.5 |
| 176.8 |
| 196.7 |
| 253.9 |
| 1,665.5 |
| 1,746.6 |
| 1,715.1 |
| 1,686.5 |
| 1,657.5 |
| 1,628.0 |
| 1,603.5 |
| 1,573.4 |
| 1,588.0 |
| 1,555.6 |
| 1,535.9 |
| 1,509.6 |
| 1,507.9 |
| 1,494.3 |
| 1,632.5 |
| 1,580.0 |
| 1,556.8 |
| 1,538.7 |
| 1,506.7 |
| 1,472.4 |
| 1,453.4 |
| 1,418.8 |
| 1,389.9 |
| 1,361.0 |
| 818.4 |
| 840.3 |
| 799.4 |
| 774.8 |
| 751.6 |
| 765.9 |
| 782.0 |
| 805.3 |
| 832.1 |
| 823.0 |
| 840.0 |
| 755.1 |
| 769.3 |
| 762.2 |
| 938.9 |
| 958.1 |
| 974.8 |
| 1,000.6 |
| 997.1 |
| 1,018.2 |
| 1,028.1 |
| 1,043.2 |
| 1,053.0 |
| 1,071.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| - |
| 9.6 |
| 9.3 |
| 10.3 |
| - |
| 10.4 |
| 11.1 |
| 188.1 |
| 188.2 |
| 188.1 |
| 188.0 |
| 187.7 |
| 187.6 |
| 187.4 |
| 189.6 |
| 189.7 |
| 165.5 |
| 163.7 |
| 164.0 |
| 163.8 |
| 164.1 |
| 164.2 |
| 164.0 |
| 163.8 |
| 163.7 |
| 163.9 |
| 164.0 |
| 163.9 |
| 160.2 |
| 29.2 |
| 25.3 |
| 21.1 |
| 21.5 |
| 22.0 |
| 22.5 |
| 23.0 |
| 23.6 |
| 23.8 |
| 24.3 |
| 22.3 |
| 23.0 |
| 23.6 |
| 24.0 |
| 25.1 |
| 25.8 |
| 27.5 |
| 28.0 |
| 28.3 |
| 29.7 |
| 30.2 |
| 31.0 |
| 31.2 |
| 1,152.9 |
| 1,095.2 |
| 1,041.0 |
| 1,007.4 |
| 1,025.8 |
| 1,039.2 |
| 1,041.3 |
| 1,054.6 |
| 1,159.9 |
| 1,175.9 |
| 1,192.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.6 |
| 42.6 |
| 50.9 |
| 47.5 |
| 53.5 |
| 39.1 |
| 38.2 |
| 42.5 |
| 40.3 |
| 45.5 |
| 112.0 |
| 113.9 |
| 112.1 |
| 33.6 |
| 26.5 |
| 32.4 |
| 37.0 |
| 35.7 |
| 33.4 |
| 30.0 |
| 27.0 |
| 12.0 |
| 28.8 |
| 23.5 |
| 25.7 |
| 25.3 |
| 22.1 |
| 23.3 |
| 23.1 |
| 22.9 |
| 24.6 |
| 26.8 |
| 25.5 |
| 26.4 |
| 28.9 |
| 31.1 |
| 30.7 |
| 32.2 |
| 30.4 |
| 30.2 |
| 30.4 |
| 30.3 |
| 32.4 |
| 28.3 |
| 32.6 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,458.8 |
| 2,457.3 |
| 2,339.4 |
| 2,274.9 |
| 2,309.0 |
| 2,357.7 |
| 2,335.3 |
| 2,356.0 |
| 2,585.4 |
| 2,503.7 |
| 2,491.0 |
| 1,258.3 |
| 1,294.8 |
| 1,244.0 |
| 1,347.3 |
| 1,400.5 |
| 1,368.6 |
| 1,403.6 |
| 1,403.1 |
| 1,498.1 |
| 1,458.5 |
| 1,469.5 |
| 1,485.7 |
| 1,576.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.5 |
| 113.1 |
| 109.3 |
| 97.7 |
| 117.2 |
| 111.4 |
| 117.8 |
| 117.3 |
| 120.7 |
| 119.9 |
| 119.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.5 |
| 97.6 |
| 122.4 |
| 112.0 |
| 60.4 |
| 63.3 |
| 65.2 |
| 55.4 |
| 71.6 |
| 69.9 |
| 82.1 |
| 66.5 |
| 62.6 |
| 74.5 |
| 62.8 |
| 63.8 |
| 70.3 |
| 134.3 |
| 131.4 |
| 133.6 |
| 121.3 |
| 121.3 |
| 122.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 558.0 |
| 583.1 |
| 569.4 |
| 547.2 |
| 571.6 |
| 577.8 |
| 520.3 |
| 509.5 |
| 497.9 |
| 520.0 |
| 552.4 |
| 516.4 |
| 421.6 |
| 488.0 |
| 507.6 |
| 434.3 |
| 451.9 |
| 414.4 |
| 436.4 |
| 437.3 |
| 469.8 |
| 425.6 |
| 432.4 |
| 422.3 |
| 449.0 |
| 1,151.1 |
| 1,143.3 |
| 1,086.6 |
| 1,037.2 |
| 1,006.7 |
| 1,023.7 |
| 1,040.2 |
| 1,045.2 |
| 1,061.6 |
| 1,154.2 |
| 1,172.1 |
| 1,189.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| 10.2 |
| 10.4 |
| 10.8 |
| 10.8 |
| 11.4 |
| 11.6 |
| 11.7 |
| 11.9 |
| 11.9 |
| 14.8 |
| 15.8 |
| 16.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.7 |
| 81.4 |
| 80.8 |
| 82.0 |
| 81.1 |
| 106.7 |
| 87.4 |
| 67.1 |
| 6.3 |
| 6.1 |
| 5.8 |
| 6.4 |
| 6.0 |
| 5.7 |
| 6.0 |
| 136.3 |
| 139.6 |
| 6.2 |
| 138.9 |
| 142.7 |
| 142.0 |
| 139.4 |
| 135.9 |
| 139.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,770.0 |
| 2,784.7 |
| 2,664.9 |
| 2,578.2 |
| 2,699.6 |
| 2,801.8 |
| 2,800.4 |
| 2,835.1 |
| 3,160.1 |
| 3,072.6 |
| 3,076.1 |
| 2,036.5 |
| 2,150.0 |
| 2,059.9 |
| 2,065.6 |
| 1,953.4 |
| 1,907.6 |
| 1,897.2 |
| 1,901.8 |
| 2,028.7 |
| 2,009.6 |
| 1,682.6 |
| 1,729.4 |
| 1,741.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (225.3) |
| (252.9) |
| (266.1) |
| (340.9) |
| (374.8) |
| (386.8) |
| (397.5) |
| (347.9) |
| (364.7) |
| 2,967.4 |
| 2,771.2 |
| 2,704.0 |
| 2,686.5 |
| 2,683.0 |
| 2,625.6 |
| 2,618.2 |
| 2,627.1 |
| 2,605.6 |
| 2,579.9 |
| 2,562.4 |
| 2,558.2 |
| 2,513.8 |
| 2,474.4 |
| (5.3) |
| (4.8) |
| (5.2) |
| (5.1) |
| (4.7) |
| (5.1) |
| (5.4) |
| (5.9) |
| (6.2) |
| (6.7) |
| (5.7) |
| (5.8) |
| (5.6) |
| (6.1) |
| (5.5) |
| (5.8) |
| (5.2) |
| (10.4) |
| (11.9) |
| (13.0) |
| (13.7) |
| (12.1) |
| (11.6) |
| (11.9) |
| (11.9) |
| 753.9 |
| 724.9 |
| 729.0 |
| 738.3 |
| 742.6 |
| 751.8 |
| 752.4 |
| 732.0 |
| 4,089.4 |
| 4,083.4 |
| 4,084.9 |
| 4,018.4 |
| 3,924.7 |
| 3,696.0 |
| 3,667.5 |
| 3,628.5 |
| 3,610.1 |
| 3,572.6 |
| 3,553.2 |
| 3,272.4 |
| 3,255.7 |
| 3,133.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (311.2) |
| (327.4) |
| (325.5) |
| (303.3) |
| (390.6) |
| (444.1) |
| (465.1) |
| (479.1) |
| (574.7) |
| (568.9) |
| (585.1) |
| (778.2) |
| (855.2) |
| (815.9) |
| (718.3) |
| (552.9) |
| (539.0) |
| (493.6) |
| (498.7) |
| (530.6) |
| (551.1) |
| (213.1) |
| (243.7) |
| (164.9) |
| (325.5) |
| (303.3) |
| (390.6) |
| (444.1) |
| (465.1) |
| (479.1) |
| (574.7) |
| (568.9) |
| (585.1) |
| (778.2) |
| (855.2) |
| (815.9) |
| (718.3) |
| (552.9) |
| (539.0) |
| (493.6) |
| (498.7) |
| (530.6) |
| (551.1) |
| (213.1) |
| (243.7) |
| (164.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (348.8) |
| (329.9) |
| (364.4) |
| (325.4) |
| (254.5) |
| (269.9) |
| (273.5) |
| (204.7) |
| (328.1) |
| (342.7) |
| (244.6) |
| (292.0) |
| (356.6) |
| (278.0) |
| (257.4) |
| (273.5) |
| (292.0) |
| (289.1) |
| (245.5) |
| (251.2) |
| (255.7) |
| (225.6) |
| (195.1) |
| (325.5) |
| (303.3) |
| (390.6) |
| (444.1) |
| (465.1) |
| (479.1) |
| (574.7) |
| (568.9) |
| (585.1) |
| (778.2) |
| (855.2) |
| (815.9) |
| (718.3) |
| (552.9) |
| (539.0) |
| (493.6) |
| (498.7) |
| (530.6) |
| (551.1) |
| (213.1) |
| (243.7) |
| (164.9) |
| (551.5) |
| (538.9) |
| (512.6) |
| (600.2) |
| (654.1) |
| (675.3) |
| (689.7) |
| (785.7) |
| (782.3) |
| (799.1) |
| (966.0) |
| (1,041.9) |
| (1,003.5) |
| (906.1) |
| (742.2) |
| (729.1) |
| (685.1) |
| (690.5) |
| (722.6) |
| (744.7) |
| (407.3) |
| (438.5) |
| (356.4) |