| (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 | - | - | - | - | - | - | - | 462.9 | 489.5 | 306.0 | 267.3 | 253.1 | 223.3 | 241.5 | 216.2 | 212.0 | 350.9 | 224.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 462.9 | 489.5 | 306.0 | 267.3 | 253.1 | 223.3 | 241.5 | 216.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 216.2 | 216.7 | 219.7 | 195.0 | 191.1 | 175.0 | 167.2 | 171.0 | 169.1 | 130.4 | 128.2 | 125.8 | 125.6 | 118.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 74.6 | 91.9 | 630.2 | 287.5 | 67.4 | 61.8 | 300.7 | 406.6 | 410.7 | - | - | - | - | 46.4 | 133.9 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 973.9 | 971.3 | 964.0 | 725.2 | 722.7 | 400.6 | 429.5 | 434.5 | 432.8 | 147.3 | 133.4 | 132.5 | 132.1 | 131.9 | 104.8 | 104.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 74.6 | 91.9 | 1,159.2 | 508.4 | 67.4 | 61.8 | 553.7 | 659.6 | 410.7 | - | - | - | - | 46.4 | 133.9 | - | ||
| (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 |
|---|
| - |
| 212.0 |
| 350.9 |
| 224.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 110.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 77.0 | 73.3 | 68.7 | 60.9 | 55.1 | 54.5 | 52.3 | 52.0 | 52.9 | 55.1 | 53.7 | 50.7 | 48.1 | (43.7) | (40.2) | - | - | - |
| Property,Plant & Equipment Net | 139.1 | 143.5 | 151.0 | 134.2 | 136.1 | 120.5 | 114.9 | 119.0 | 116.2 | 75.4 | 74.6 | 75.1 | 77.4 | 74.4 | 70.0 | 67.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 478.8 | 478.8 | 478.8 | 364.3 | 364.3 | 239.3 | 234.4 | 234.4 | 233.1 | 75.0 | 65.8 | 65.8 | 65.8 | 65.8 | 65.8 | 65.8 | - | - |
| Intangible Assets | 17.2 | 22.9 | 29.5 | 12.7 | 17.8 | 15.4 | 17.2 | 21.1 | 24.4 | 4.4 | 1.3 | 2.1 | 2.8 | 3.1 | 3.9 | 4.5 | - | - |
| Operating Lease Right Of Use Assets | 13.4 | 13.8 | 17.1 | 18.7 | 20.7 | 17.5 | 19.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,668.3 | 12,147.7 | 12,114.9 | 10,625.0 | 10,508.9 | 7,289.8 | 6,143.6 | 5,864.1 | 5,547.0 | 3,614.9 | 3,362.1 | 3,218.4 | 3,185.1 | 3,244.9 | 3,290.5 | 3,278.9 | - | - |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 529.0 | 220.9 | 0.0 | 0.0 | 253.0 | 253.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,014.2 | 10,702.1 | 10,742.6 | 9,593.5 | 9,278.3 | 6,396.3 | 5,291.2 | 5,099.9 | 4,854.1 | 3,246.8 | 3,019.9 | 2,830.7 | 2,813.1 | 2,888.8 | 2,945.3 | 2,934.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 829.7 | 756.3 | 716.4 | 648.4 | 532.9 | 478.5 | 417.8 | 341.7 | 264.3 | 225.9 | 205.1 | 185.0 | 167.1 | 153.6 | 185.5 | 183.4 | - | - |
| Accumulated Other Comprehensive Income | (149.4) | (282.0) | (308.0) | (342.0) | (25.0) | 14.4 | 5.1 | (12.0) | (4.1) | (5.1) | (3.6) | (0.6) | 1.9 | (0.2) | (8.7) | (5.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,654.2 | 1,445.6 | 1,372.4 | 1,031.6 | 1,230.6 | 893.4 | 852.4 | 764.2 | 693.0 | 368.1 | 342.2 | 387.7 | 371.9 | 356.1 | 345.2 | 344.6 | 342.4 | 219.9 |
| Total Equity | 1,654.2 | 1,445.6 | 1,372.4 | 1,031.6 | 1,230.6 | 893.4 | 852.4 | 764.2 | 693.0 | 368.1 | 342.2 | 387.7 | 371.9 | 356.1 | 345.2 | 344.6 | 342.4 | 219.9 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 196.7 | (78.8) | - | - | - | - | (195.1) | (82.3) | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,654.2 | 1,445.6 | 1,372.4 | 1,031.6 | 1,230.6 | 893.4 | 852.4 | 764.2 | 693.0 | 368.1 | 342.2 | 387.7 | 371.9 | 356.1 | 345.2 | 344.6 | 342.4 | 219.9 |
| Tangible Book Value | 1,158.2 | 944.0 | 864.1 | 654.7 | 848.5 | 638.8 | 600.8 | 508.8 | 435.5 | 288.6 | 275.0 | 319.8 | 303.3 | 287.2 | 275.4 | 274.2 | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 446.8 | 462.9 | 510.7 | 560.1 | 526.7 | 489.5 | 408.8 | 417.6 | 405.2 | 306.0 | 281.3 | 248.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 74.6 | 74.6 | 92.4 | 92.2 | 92.1 | 91.9 | 91.7 | 91.5 | 332.3 | 630.2 | 401.8 | 481.7 | 606.5 | 287.5 | 226.5 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 968.7 | 973.9 | 973.2 | 973.0 | 971.2 | 971.3 | 970.5 | 967.2 | 965.4 | 964.0 | 962.6 | 960.9 | 959.4 | 725.2 | 724.7 | 724.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 74.6 | 74.6 | 92.4 | 92.2 | 92.1 | 91.9 | 91.7 | 91.5 | 332.3 | 630.2 | 401.8 | 481.7 | 606.5 | 287.5 | 226.5 | 67.4 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 446.8 |
| 462.9 |
| 510.7 |
| 560.1 |
| 526.7 |
| 489.5 |
| 408.8 |
| 417.6 |
| 405.2 |
| 306.0 |
| 281.3 |
| 248.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 139.4 | 139.1 | 141.4 | 141.7 | 142.0 | 143.5 | 144.9 | 147.1 | 150.5 | 151.0 | 152.0 | 152.4 | 152.8 | 134.2 | 134.3 | 135.1 | 135.5 | 136.1 | 124.4 | 123.4 | 123.3 | 120.5 | 118.6 | 115.4 | 113.7 | 114.9 | 136.7 | 136.9 | 137.7 | 119.0 | 116.6 | 113.8 | 115.5 | 116.2 | 95.8 | 96.6 | 97.1 | 75.4 | 76.7 | 77.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 478.8 | 364.3 | 364.3 | 364.3 | 364.3 | 364.3 | 231.9 | 231.9 | 239.3 | 239.3 | 241.0 | 234.4 | 234.4 | 234.4 | 234.4 | 234.4 | 234.4 | 234.4 | 232.5 | 232.5 | 231.7 | 233.1 | 144.7 | 139.1 | 142.9 | 75.0 | 75.4 | 73.5 |
| Intangible Assets | 16.0 | 17.2 | 18.5 | 19.9 | 21.4 | 22.9 | 24.5 | 26.1 | 30.9 | 29.5 | 34.9 | 37.1 | 39.3 | 12.7 | 13.9 | 15.4 | 16.9 | 17.8 | 10.2 | 11.1 | 14.6 | 15.4 | 14.5 | 14.5 | 15.5 | 17.2 | 18.5 | 19.4 | 20.1 | 21.1 | 22.3 | 23.2 | 24.1 | 24.4 | 15.6 | 12.1 | 12.8 | 4.4 | 4.6 | 3.6 |
| Operating Lease Right Of Use Assets | 13.7 | 13.4 | 13.7 | 14.0 | 13.4 | 13.8 | 14.1 | 14.6 | 16.6 | 17.1 | 17.6 | 18.4 | 18.9 | 18.7 | 19.2 | 19.7 | 20.4 | 20.7 | 16.9 | 16.4 | 16.9 | 17.5 | 18.4 | 18.8 | 19.3 | 19.7 | 20.6 | 19.1 | 18.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,947.7 | 12,668.3 | 12,750.3 | 12,608.3 | 12,436.2 | 12,147.7 | 12,153.4 | 12,060.8 | 12,091.6 | 12,114.9 | 11,978.0 | 12,033.0 | 12,363.1 | 10,625.0 | 10,515.9 | 10,566.2 | 10,652.1 | 10,508.9 | 8,489.4 | 8,200.6 | 7,736.4 | 7,289.8 | 7,064.3 | 6,888.6 | 6,376.1 | 6,143.6 | 6,068.9 | 6,012.0 | 6,050.2 | 5,864.1 | 5,711.6 | 5,717.6 | 5,641.5 | 5,547.0 | 4,591.1 | 4,528.6 | 4,441.8 | 3,614.9 | 3,537.5 | 3,466.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 67.4 |
| 67.4 |
| 67.4 |
| 60.8 |
| 61.3 |
| 61.3 |
| 61.8 |
| 61.8 |
| 112.2 |
| 402.2 |
| 300.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.3 | 16.9 | 17.4 | 17.9 | 18.7 | 19.1 | 19.6 | 19.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,264.8 | 11,014.2 | 11,146.9 | 11,052.1 | 10,928.1 | 10,702.1 | 10,675.9 | 10,656.5 | 10,715.5 | 10,742.6 | 10,720.3 | 10,735.4 | 11,063.2 | 9,593.5 | 9,531.4 | 9,503.9 | 9,534.6 | 9,278.3 | 7,559.6 | 7,296.1 | 6,859.5 | 6,396.3 | 6,183.5 | 6,020.7 | 5,513.9 | 5,291.2 | 5,233.9 | 5,196.9 | 5,262.1 | 5,099.9 | 4,968.6 | 4,992.9 | 4,935.9 | 4,854.1 | 4,078.6 | 4,028.0 | 3,952.4 | 3,246.8 | 3,172.5 | 3,104.9 |
| 723.4 |
| 722.7 |
| 398.1 |
| 397.7 |
| 397.1 |
| 400.6 |
| 403.4 |
| 408.7 |
| 410.2 |
| 429.5 |
| 429.1 |
| 432.5 |
| 434.9 |
| 434.5 |
| 434.2 |
| 434.1 |
| 433.3 |
| 432.8 |
| 263.5 |
| 262.9 |
| 262.2 |
| 147.3 |
| 140.0 |
| 139.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 866.4 | 829.7 | 823.5 | 812.7 | 783.6 | 756.3 | 761.9 | 752.3 | 732.6 | 716.4 | 695.8 | 674.9 | 654.6 | 648.4 | 617.8 | 587.7 | 559.0 | 532.9 | 529.5 | 507.5 | 483.9 | 478.5 | 460.0 | 441.8 | 430.7 | 417.8 | 402.2 | 380.7 | 360.5 | 341.7 | 320.8 | 301.8 | 282.0 | 264.3 | 251.8 | 240.7 | 231.5 | 225.9 | 219.2 | 216.2 |
| Accumulated Other Comprehensive Income | (152.1) | (149.4) | (193.4) | (229.5) | (246.6) | (282.0) | (254.8) | (315.2) | (322.0) | (308.0) | (400.8) | (338.1) | (314.0) | (342.0) | (358.0) | (249.4) | (165.0) | (25.0) | 2.2 | (0.7) | (4.2) | 14.4 | 17.5 | 17.3 | 21.3 | 5.1 | 3.6 | 1.9 | (7.3) | (12.0) | (12.0) | (11.2) | (9.7) | (4.1) | (2.8) | (2.9) | (4.2) | (5.1) | (1.6) | (1.7) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,683.0 | 1,654.2 | 1,603.3 | 1,556.2 | 1,508.2 | 1,445.6 | 1,477.5 | 1,404.3 | 1,376.1 | 1,372.4 | 1,257.7 | 1,297.6 | 1,300.0 | 1,031.6 | 984.5 | 1,062.3 | 1,117.5 | 1,230.6 | 929.8 | 904.5 | 876.9 | 893.4 | 880.8 | 867.9 | 862.2 | 852.4 | 835.0 | 815.2 | 788.1 | 764.2 | 743.1 | 724.7 | 705.7 | 693.0 | 512.5 | 500.7 | 489.5 | 368.1 | 364.9 | 361.6 |
| Total Equity | 1,683.0 | 1,654.2 | 1,603.3 | 1,556.2 | 1,508.2 | 1,445.6 | 1,477.5 | 1,404.3 | 1,376.1 | 1,372.4 | 1,257.7 | 1,297.6 | 1,300.0 | 1,031.6 | 984.5 | 1,062.3 | 1,117.5 | 1,230.6 | 929.8 | 904.5 | 876.9 | 893.4 | 880.8 | 867.9 | 862.2 | 852.4 | 835.0 | 815.2 | 788.1 | 764.2 | 743.1 | 724.7 | 705.7 | 693.0 | 512.5 | 500.7 | 489.5 | 368.1 | 364.9 | 361.6 |
| 67.4 |
| 67.4 |
| 60.8 |
| 61.3 |
| 61.3 |
| 61.8 |
| 61.8 |
| 112.2 |
| 402.2 |
| 300.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,683.0 | 1,654.2 | 1,603.3 | 1,556.2 | 1,508.2 | 1,445.6 | 1,477.5 | 1,404.3 | 1,376.1 | 1,372.4 | 1,257.7 | 1,297.6 | 1,300.0 | 1,031.6 | 984.5 | 1,062.3 | 1,117.5 | 1,230.6 | 929.8 | 904.5 | 876.9 | 893.4 | 880.8 | 867.9 | 862.2 | 852.4 | 835.0 | 815.2 | 788.1 | 764.2 | 743.1 | 724.7 | 705.7 | 693.0 | 512.5 | 500.7 | 489.5 | 368.1 | 364.9 | 361.6 |
| Tangible Book Value | 1,188.2 | 1,158.2 | 1,106.0 | 1,057.5 | 1,008.0 | 944.0 | 974.3 | 899.5 | 866.5 | 864.1 | 744.1 | 781.8 | 781.9 | 654.7 | 606.3 | 682.7 | 736.3 | 848.5 | 687.7 | 661.5 | 623.0 | 638.8 | 625.3 | 619.1 | 612.4 | 600.8 | 582.2 | 561.4 | 533.7 | 508.8 | 488.3 | 469.1 | 449.9 | 435.5 | 352.2 | 349.4 | 333.8 | 288.6 | 285.0 | 284.5 |