| (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 | 241.6 | 26.9 | 106.4 | 104.7 | 210.0 | 129.8 | 62.5 | 27.4 | 186.1 | - | 155.2 | 209.7 | 212.2 | 191.0 | 266.5 | 283.6 | 104.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | 1.0 | 1.0 | - | 1.0 | - | - | - | - | - | - | - | |
| Short Term Investments | 59.6 | 0.0 | - | - | - | - | - | - | 33.8 | - | - | - | - | - | - | 1.5 | 1.1 | ||
| Cash And Short Term Investments | 301.2 | 26.9 | 106.4 | 104.7 | 210.0 | 129.8 | 62.5 | 27.4 | 219.9 | - | 155.2 | 209.7 | 212.2 | 191.0 | 266.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 170.2 | 31.5 | 19.4 | 45.1 | 36.4 | 27.9 | 12.0 | 4.2 | 14.8 | - | 13.5 | 17.7 | 17.7 | 17.6 | 11.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 38.1 | 35.0 | 28.8 | 37.3 | - | 57.6 | 30.1 | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 5,007.8 | 4,704.1 | 4,528.5 | 4,315.7 | 3,909.0 | 3,824.4 | 3,734.1 | 3,634.9 | 2,974.1 | - | 2,627.1 | 2,455.3 | 2,307.0 | 1,433.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 504.7 | 532.8 | 502.2 | - | 500.2 | 498.5 | 490.7 | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 169.7 | 160.1 | 156.1 | 151.8 | 136.4 | 134.6 | 132.3 | 122.0 | 100.9 | - | 95.2 | 92.4 | 85.9 | 71.5 | 71.4 | 64.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.0 | 33.6 | 0.0 | - | - | - | 504.7 | 532.8 | 502.2 | - | 502.9 | 498.5 | 490.7 | - | - | - | |||
| (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 | 587.6 | 241.6 | 133.9 | 296.6 | 23.7 | 26.9 | 22.3 | 24.6 | 80.2 | 106.4 | 100.7 | 106.8 | 95.9 | 104.7 | 144.7 | |||||||||||||||||||||||||
| 36.5 |
| 373.1 |
| - |
| - |
| - |
| 285.1 |
| 105.8 |
| 36.5 |
| 373.1 |
| 36.3 |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 26.0 | 33.3 | 27.1 | 16.5 | 19.3 | 19.1 | 12.0 | 11.2 | 10.9 | - | 9.5 | 12.3 | 8.3 | 8.9 | 22.0 | 3.7 | 4.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 629.3 | 214.2 | 260.3 | 267.7 | 341.6 | 284.3 | 178.8 | 164.2 | 321.2 | - | 269.5 | 316.4 | 343.6 | 282.9 | 362.7 | 432.0 | 166.5 | - | - |
| 1,313.4 |
| 1,176.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,167.0 | 2,010.0 | 1,862.3 | 1,745.9 | 1,598.2 | 1,446.3 | 1,310.4 | 1,114.9 | 974.8 | - | 730.3 | 623.7 | 515.4 | 436.5 | 390.2 | 343.3 | - | - | - |
| Property,Plant & Equipment Net | 2,840.8 | 2,694.1 | 2,666.3 | 2,569.8 | 2,310.8 | 2,378.1 | 2,447.5 | 2,520.0 | 1,999.3 | - | 1,896.8 | 1,831.6 | 1,791.6 | 996.7 | 923.2 | 833.3 | 819.5 | - | - |
| Long Term Investments | 47.8 | 33.9 | 33.7 | 24.0 | 10.8 | 15.1 | 6.2 | 6.6 | 7.6 | - | 1.5 | 4.9 | 7.0 | 9.6 | 3.9 | 1.2 | 2.2 | - | - |
| Equity Method Investments | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.9 | 7.5 | 8.3 | 11.1 | 12.4 | 10.6 | 16.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 2.9 | 21.1 | 45.6 | 2.9 | 3.5 | 2.0 | 1.5 | - | 36.6 | 98.9 | 78.8 | 86.4 | 88.0 | 100.1 | 38.5 | - | - |
| Other Non-Current Assets | 32.6 | 30.2 | 38.5 | 32.3 | 6.5 | 8.1 | 7.3 | 10.2 | 14.5 | - | 2.8 | 9.4 | 5.9 | 1.9 | 17.3 | 5.6 | 9.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,560.6 | 2,981.1 | 3,011.1 | 2,927.2 | 2,728.8 | 2,700.2 | 2,660.8 | 2,703.9 | 2,345.2 | - | 2,221.9 | 2,262.1 | 2,232.1 | 1,378.3 | 1,396.1 | 1,382.5 | 1,046.8 | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 33.6 | 0.0 | - | - | - | - | - | - | - | 2.7 | - | - | - | - | - | 66.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 0.9 | 0.8 | 2.5 | 2.5 | 3.0 | 5.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.1 | 22.8 | 28.2 | 37.6 | 28.7 | 31.8 | 26.9 | 30.0 | 31.3 | - | 27.6 | 28.0 | 18.8 | 10.8 | 12.9 | 10.8 | 14.2 | - | - |
| Other Current Liabilities | 1.9 | 1.7 | 9.2 | 3.5 | 2.6 | 0.1 | 0.0 | 5.9 | 10.4 | - | 6.9 | 5.8 | 6.8 | 3.3 | - | - | - | - | - |
| Total Current Liabilities | 231.6 | 197.8 | 157.5 | 178.5 | 160.4 | 147.2 | 117.0 | 136.2 | 112.1 | - | 127.1 | 91.0 | 151.5 | 95.0 | 107.3 | 256.5 | 41.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 8.2 | 7.1 | 7.8 | 8.6 | 10.0 | 7.6 | 10.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 246.4 | 110.3 | 104.8 | 125.8 | 149.7 | 156.1 | 157.6 | 173.5 | 124.4 | - | 119.6 | 153.3 | 164.9 | - | - | - | - | - | - |
| Pension Obligations | 0.0 | 1.6 | 0.9 | 0.0 | 4.7 | 44.1 | 56.2 | 47.7 | 46.6 | - | 46.5 | 43.3 | 31.8 | 30.5 | - | - | - | - | - |
| Other Non-Current Liabilities | 33.9 | 11.3 | 16.5 | 11.7 | 14.9 | 4.3 | 6.9 | 9.9 | 13.0 | - | 52.7 | 9.7 | 37.5 | 40.0 | 30.8 | 16.6 | 10.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 969.0 | 941.5 | 1,043.0 | 948.2 | 968.0 | 986.4 | 964.2 | 1,013.0 | 883.9 | - | 883.0 | 865.1 | 905.7 | 240.3 | 256.0 | 420.2 | 181.3 | - | - |
| 59.6 |
| - |
| - |
| Additional Paid In Capital | 2,643.2 | 2,418.1 | 2,343.7 | 2,260.3 | 2,034.5 | 2,003.6 | 1,973.7 | 1,880.5 | 1,619.8 | - | 1,519.6 | 1,486.8 | 1,426.8 | 1,218.3 | 1,215.2 | 1,179.8 | 1,121.1 | - | - |
| Retained Earnings | (182.1) | (493.5) | (503.9) | (403.9) | (353.7) | (368.1) | (349.2) | (248.3) | (218.1) | (242.2) | (232.6) | (141.3) | (155.0) | (123.3) | (120.6) | (265.6) | (300.9) | - | - |
| Accumulated Other Comprehensive Income | (3.3) | (10.3) | 5.8 | 2.4 | (28.5) | (32.9) | (37.3) | (42.5) | (23.4) | - | (32.6) | (32.0) | (26.3) | (23.9) | (23.5) | (15.1) | (14.2) | - | - |
| Treasury Stock | 35.8 | 34.9 | 33.7 | 31.7 | 28.0 | 23.5 | 23.0 | 20.7 | 18.0 | - | 10.7 | 8.9 | 5.1 | 4.7 | 2.5 | 2.1 | 0.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,591.6 | 2,039.5 | 1,968.1 | 1,979.0 | 1,760.8 | 1,713.8 | 1,696.5 | 1,690.4 | 1,461.3 | 1,329.3 | 1,329.3 | 1,397.0 | 1,326.4 | 1,138.0 | 1,140.1 | 962.3 | 865.5 | 649.5 | 492.5 |
| Total Equity | 2,591.6 | 2,039.5 | 1,968.1 | 1,979.0 | 1,760.8 | 1,713.8 | 1,696.5 | 1,690.4 | 1,461.3 | 1,329.3 | 1,329.3 | 1,397.0 | 1,326.4 | 1,138.0 | 1,140.1 | 962.3 | 865.5 | 649.5 | 492.5 |
| 66.7 |
| - |
| - |
| Net debt | (301.2) | 6.7 | (106.4) | - | - | - | 442.3 | 505.4 | 282.4 | - | 347.7 | 288.8 | 278.6 | - | - | - | (39.1) | - | - |
| Working Capital | 397.8 | 16.3 | 102.8 | 89.3 | 181.2 | 137.1 | 61.9 | 28.0 | 209.1 | - | 142.4 | 225.4 | 192.2 | 187.9 | 255.4 | 175.5 | 124.7 | - | - |
| Book Value | 2,591.6 | 2,039.5 | 1,968.1 | 1,979.0 | 1,760.8 | 1,713.8 | 1,696.5 | 1,690.4 | 1,461.3 | 1,329.3 | 1,329.3 | 1,397.0 | 1,326.4 | 1,138.0 | 1,140.1 | 962.3 | 865.5 | 649.5 | 492.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 198.2 |
| 212.0 |
| 210.0 |
| 190.9 |
| 181.5 |
| - |
| 129.8 |
| 98.7 |
| 75.9 |
| 215.7 |
| 62.5 |
| 33.0 |
| 9.4 |
| - |
| 27.4 |
| 60.9 |
| 239.7 |
| 212.6 |
| 186.1 |
| 174.0 |
| 165.2 |
| 176.8 |
| - |
| 167.8 |
| 143.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 2.2 | - | - | - |
| Short Term Investments | 19.6 | 59.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33.0 | 37.8 | 36.5 | - | 24.5 | 15.1 |
| Cash And Short Term Investments | 607.1 | 301.2 | 133.9 | 296.6 | 23.7 | 26.9 | 22.3 | 24.6 | 80.2 | 106.4 | 100.7 | 106.8 | 95.9 | 104.7 | 144.7 | 198.2 | 212.0 | 210.0 | 190.9 | 181.5 | - | 129.8 | 98.7 | 75.9 | 215.7 | 62.5 | 33.0 | 9.4 | - | 27.4 | 60.9 | 239.7 | 212.6 | 186.1 | 207.0 | 203.0 | 213.3 | - | 192.4 | 158.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 215.5 | 170.2 | 102.7 | 48.0 | 59.5 | 31.5 | 40.7 | 30.2 | 30.5 | 19.4 | 16.7 | 15.6 | 28.9 | 45.1 | 12.5 | 17.8 | 33.3 | 36.4 | 32.8 | 41.3 | - | 27.9 | 28.5 | 26.0 | 6.1 | 12.0 | 6.2 | 6.9 | - | 4.2 | 12.9 | 9.7 | 19.7 | 14.8 | 7.0 | 9.2 | 17.2 | - | 26.6 | 25.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 24.2 | 26.5 | 40.4 | 58.2 | 45.2 | 35.0 | 34.8 | 44.8 | 37.4 | 28.8 | - | - | - | - | - | - | - | - | - | - | - | 57.6 | - | - | - | 30.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 28.0 | 23.4 | 15.4 | 24.1 | 25.2 | 33.3 | 22.2 | 16.6 | 22.7 | 27.1 | 18.4 | 27.0 | 22.5 | 16.5 | 14.7 | 13.4 | 16.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 957.6 | 629.3 | 387.5 | 514.9 | 246.3 | 214.2 | 206.0 | 200.2 | 255.3 | 260.3 | 248.4 | 259.2 | 245.0 | 267.7 | 283.9 | 322.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,123.2 | 2,130.6 | 2,733.0 | 2,714.4 | 2,700.9 | 2,694.1 | 2,665.3 | 2,658.0 | 2,663.2 | 2,666.3 | 2,648.3 | 2,615.7 | 2,587.6 | 2,569.8 | 2,554.0 | 2,296.0 | ||||||||||||||||||||||||
| Long Term Investments | 158.5 | 47.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 18.4 | 8.9 | 8.7 | 8.8 | 9.4 | 7.5 | 5.2 | 8.3 | 9.2 | 8.3 | 9.2 | 9.9 | 10.6 | 11.1 | 11.6 | 11.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.9 | 3.3 | 2.7 | 13.3 | 21.1 | 45.6 | 45.6 | 45.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 117.4 | 31.9 | 24.0 | 25.9 | 28.3 | 30.2 | 36.0 | 33.9 | 32.6 | 38.5 | 34.2 | 36.0 | 41.4 | 32.3 | 4.2 | 3.7 | 7.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,376.3 | 3,560.6 | 3,221.8 | 3,309.4 | 3,023.6 | 2,981.1 | 2,955.7 | 2,939.8 | 2,994.3 | 3,011.1 | 2,961.2 | 2,945.5 | 2,925.6 | 2,927.2 | 2,934.6 | 2,717.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | 0.0 | 35.4 | 33.6 | 33.6 | 35.9 | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 13.6 | 30.2 | 27.9 | 25.9 | 19.0 | 22.8 | 26.4 | 25.9 | 28.8 | 28.2 | 22.7 | 26.0 | 41.1 | 37.6 | 26.4 | 26.9 | 34.9 | 28.7 | ||||||||||||||||||||||
| Other Current Liabilities | 3.5 | 1.9 | 10.8 | 4.5 | 9.6 | 9.9 | 12.0 | 14.1 | 13.5 | 10.3 | 5.7 | 4.3 | 11.4 | 19.6 | 5.8 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Current Liabilities | 193.8 | 231.6 | 180.0 | 193.0 | 172.7 | 197.8 | 188.6 | 155.5 | 152.6 | 157.5 | 145.4 | 151.3 | 165.4 | 178.5 | 161.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 584.6 | 586.7 | - | 532.8 | 534.1 | 533.2 | 533.6 | 502.2 | 501.9 | 501.6 | 501.3 | - | 500.7 | 500.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 194.1 | 157.6 | 196.5 | 155.1 | 124.4 | 110.3 | 111.3 | 100.7 | 98.0 | 104.8 | 109.3 | 118.6 | 121.1 | 125.8 | 154.2 | 143.2 | 140.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 40.9 | 33.9 | 11.1 | 10.3 | 10.3 | 13.4 | 12.6 | 11.1 | 10.8 | 16.8 | 14.2 | 12.6 | 20.3 | 17.7 | 2.0 | 2.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 805.5 | 969.0 | 772.2 | 999.3 | 949.6 | 941.5 | 917.4 | 959.7 | 1,035.6 | 1,043.0 | 983.4 | 952.6 | 933.5 | 948.2 | 979.9 | 934.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 169.8 | 169.7 | 169.7 | 167.9 | 160.2 | 160.1 | 159.2 | 156.7 | 156.4 | 156.1 | 154.4 | 153.3 | 152.5 | 151.8 | 150.8 | 137.2 | 136.7 | 136.4 | 136.4 | 136.1 | - | 134.6 | 134.4 | 133.7 | 132.4 | 132.3 | 124.1 | 123.7 | - | 122.0 | 121.3 | 101.6 | 101.3 | 100.9 | 100.9 | 100.7 | 100.0 | - | 99.8 | 97.2 |
| Additional Paid In Capital | 2,647.3 | 2,643.2 | 2,638.6 | 2,594.5 | 2,423.6 | 2,418.1 | 2,413.5 | 2,354.0 | 2,350.2 | 2,343.7 | 2,311.3 | 2,289.6 | 2,273.8 | 2,260.3 | 2,241.6 | 2,043.6 | ||||||||||||||||||||||||
| Retained Earnings | (203.8) | (182.1) | (313.9) | (412.0) | (467.2) | (493.5) | (496.7) | (489.7) | (513.6) | (503.9) | (457.0) | (430.6) | (411.0) | (403.9) | (397.1) | (370.0) | (353.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.5) | (3.3) | (9.0) | (4.6) | (7.8) | (10.3) | (2.9) | (6.1) | 0.4 | 5.8 | 2.8 | 14.2 | 9.0 | 2.4 | (9.0) | |||||||||||||||||||||||||
| Treasury Stock | 37.0 | 35.8 | 35.8 | 35.8 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 33.7 | 33.7 | 33.7 | 32.2 | 31.7 | 31.7 | 31.7 | 29.9 | 28.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,570.8 | 2,591.6 | 2,449.6 | 2,310.0 | 2,074.0 | 2,039.5 | 2,038.3 | 1,980.1 | 1,958.6 | 1,968.1 | 1,977.8 | 1,992.8 | 1,992.2 | 1,979.0 | 1,954.8 | 1,782.9 | ||||||||||||||||||||||||
| Total Equity | 2,570.8 | 2,591.6 | 2,449.6 | 2,310.0 | 2,074.0 | 2,039.5 | 2,038.3 | 1,980.1 | 1,958.6 | 1,968.1 | 1,977.8 | 1,992.8 | 1,992.2 | 1,979.0 | 1,954.8 | 1,782.9 | 1,728.5 | 1,760.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 0.0 | 35.4 | 33.6 | 33.6 | 35.9 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 584.6 | 586.7 | - | 532.8 | 534.1 | 533.2 | 533.6 | 502.2 | 501.9 | 501.6 | 501.3 | - | 502.1 | 502.2 |
| Net debt | - | - | (133.9) | (261.2) | 9.9 | 6.7 | 13.6 | - | - | (106.4) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 763.8 | 397.8 | 207.5 | 321.9 | 73.6 | 16.3 | 17.4 | 44.7 | 102.6 | 102.8 | 103.0 | 107.8 | 79.6 | 89.3 | 122.5 | 164.2 | 155.7 | 181.2 | ||||||||||||||||||||||
| Book Value | 2,570.8 | 2,591.6 | 2,449.6 | 2,310.0 | 2,074.0 | 2,039.5 | 2,038.3 | 1,980.1 | 1,958.6 | 1,968.1 | 1,977.8 | 1,992.8 | 1,992.2 | 1,979.0 | 1,954.8 | 1,782.9 | 1,728.5 | 1,760.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| 12.7 |
| 10.2 |
| - |
| 15.6 |
| 7.3 |
| 9.6 |
| 18.8 |
| 11.9 |
| 10.4 |
| 15.5 |
| - |
| 11.2 |
| 21.5 |
| 17.0 |
| 17.4 |
| 13.7 |
| 16.3 |
| 9.0 |
| 8.3 |
| - |
| 10.5 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 344.0 |
| 341.6 |
| 310.3 |
| 331.2 |
| - |
| 284.3 |
| 235.2 |
| 214.9 |
| 342.5 |
| 178.8 |
| 178.9 |
| 145.4 |
| - |
| 164.2 |
| 198.3 |
| 352.4 |
| 366.1 |
| 321.2 |
| 311.3 |
| 291.8 |
| 315.2 |
| - |
| 310.0 |
| 311.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,298.9 |
| 2,310.8 |
| 2,331.0 |
| 2,305.4 |
| - |
| 2,378.1 |
| 2,342.0 |
| 2,354.9 |
| 2,393.2 |
| 2,447.5 |
| 2,455.5 |
| 2,485.9 |
| - |
| 2,520.0 |
| 2,487.4 |
| 2,006.6 |
| 2,008.7 |
| 1,999.3 |
| 2,025.6 |
| 2,033.5 |
| 2,033.0 |
| - |
| 2,023.1 |
| 1,926.2 |
| - |
| 8.0 |
| 11.1 |
| - |
| 15.1 |
| 17.4 |
| 12.2 |
| 4.9 |
| 6.2 |
| 7.3 |
| 5.8 |
| - |
| 6.6 |
| 7.2 |
| 7.4 |
| 7.7 |
| 7.6 |
| 7.1 |
| 4.7 |
| 5.1 |
| - |
| 6.4 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 12.4 |
| 8.2 |
| 8.9 |
| - |
| 10.6 |
| 11.9 |
| 13.2 |
| 14.9 |
| 16.4 |
| 17.3 |
| 19.0 |
| 22.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.6 |
| 5.6 |
| 5.1 |
| - |
| 2.9 |
| 3.4 |
| 3.2 |
| 3.0 |
| 3.5 |
| 3.7 |
| 3.4 |
| - |
| 2.0 |
| 1.6 |
| 1.2 |
| 0.7 |
| 1.5 |
| 44.7 |
| 44.6 |
| 48.4 |
| - |
| 19.5 |
| 24.4 |
| 4.0 |
| 3.5 |
| 3.7 |
| - |
| 3.5 |
| 4.2 |
| 4.0 |
| 4.5 |
| 7.3 |
| 9.4 |
| 10.2 |
| - |
| 10.2 |
| 14.7 |
| 24.0 |
| 14.0 |
| 14.5 |
| 6.4 |
| 3.4 |
| 2.6 |
| - |
| 2.6 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,738.9 |
| 2,728.8 |
| 2,674.4 |
| 2,671.2 |
| - |
| 2,700.2 |
| 2,615.2 |
| 2,603.4 |
| 2,615.2 |
| 2,660.8 |
| 2,673.2 |
| 2,670.7 |
| - |
| 2,703.9 |
| 2,710.3 |
| 2,392.6 |
| 2,398.1 |
| 2,345.2 |
| 2,396.2 |
| 2,379.2 |
| 2,406.5 |
| - |
| 2,363.7 |
| 2,270.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.5 |
| - |
| 3.0 |
| 3.6 |
| 4.2 |
| 4.8 |
| 5.6 |
| 5.9 |
| 6.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.5 |
| 24.3 |
| - |
| 31.8 |
| 29.2 |
| 24.6 |
| 34.5 |
| 26.9 |
| 23.1 |
| 21.4 |
| - |
| 30.0 |
| 29.5 |
| 23.7 |
| 21.4 |
| 31.3 |
| 29.1 |
| 25.9 |
| 38.6 |
| - |
| 28.7 |
| 23.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 7.7 |
| 0.0 |
| 8.5 |
| 0.9 |
| - |
| 5.9 |
| 1.2 |
| 1.4 |
| 7.1 |
| 10.4 |
| 8.0 |
| 11.3 |
| 18.2 |
| - |
| 17.0 |
| 10.3 |
| 158.2 |
| 188.2 |
| 160.4 |
| 126.2 |
| 129.4 |
| - |
| 147.2 |
| 125.4 |
| 115.6 |
| 117.2 |
| 117.0 |
| 145.8 |
| 117.9 |
| - |
| 136.2 |
| 132.5 |
| 105.3 |
| 115.9 |
| 112.1 |
| 115.8 |
| 113.8 |
| 132.7 |
| - |
| 135.1 |
| 129.8 |
| - |
| - |
| 5.8 |
| 6.4 |
| - |
| 7.6 |
| 8.4 |
| 9.1 |
| 10.1 |
| 10.8 |
| 11.5 |
| 12.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.7 |
| 142.8 |
| 143.2 |
| - |
| 156.1 |
| 129.5 |
| 128.7 |
| 126.2 |
| 157.6 |
| 143.4 |
| 148.3 |
| - |
| 173.5 |
| 164.9 |
| 112.5 |
| 116.9 |
| 124.4 |
| 122.7 |
| 121.3 |
| 121.0 |
| - |
| 124.4 |
| 127.4 |
| - |
| 26.2 |
| 30.2 |
| - |
| 44.1 |
| 48.3 |
| 58.8 |
| 57.3 |
| 56.2 |
| 50.7 |
| 48.4 |
| - |
| 47.7 |
| 44.1 |
| 49.0 |
| 48.5 |
| 46.6 |
| 43.5 |
| 47.2 |
| 46.4 |
| - |
| 43.7 |
| 47.9 |
| 7.1 |
| 9.6 |
| 4.8 |
| 4.1 |
| - |
| 4.3 |
| 6.2 |
| 2.4 |
| 14.0 |
| 6.9 |
| 8.1 |
| 6.0 |
| - |
| 9.9 |
| 4.7 |
| 4.4 |
| 2.8 |
| 13.0 |
| 11.2 |
| 6.4 |
| 5.3 |
| - |
| 7.6 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,010.4 |
| 968.0 |
| 931.4 |
| 950.6 |
| - |
| 986.4 |
| 921.5 |
| 944.7 |
| 1,107.2 |
| 964.2 |
| 1,056.5 |
| 1,031.5 |
| - |
| 1,013.0 |
| 988.2 |
| 891.3 |
| 903.6 |
| 883.9 |
| 883.2 |
| 876.8 |
| 892.2 |
| - |
| 901.7 |
| 891.1 |
| 2,036.4 |
| 2,034.5 |
| 2,032.3 |
| 2,024.6 |
| - |
| 2,003.6 |
| 1,998.3 |
| 1,982.4 |
| 1,976.0 |
| 1,973.7 |
| 1,897.4 |
| 1,895.6 |
| - |
| 1,880.5 |
| 1,872.9 |
| 1,628.4 |
| 1,626.3 |
| 1,619.8 |
| 1,617.7 |
| 1,614.7 |
| 1,603.3 |
| - |
| 1,594.8 |
| 1,538.1 |
| (353.7) |
| (362.0) |
| (382.6) |
| 365.2 |
| (368.1) |
| (375.5) |
| (387.7) |
| (372.0) |
| (349.2) |
| (344.0) |
| (323.1) |
| - |
| (248.3) |
| (223.3) |
| (176.2) |
| (187.1) |
| (218.1) |
| (166.6) |
| (166.9) |
| (141.7) |
| (242.2) |
| (186.6) |
| (211.3) |
| 3.7 |
| (61.6) |
| (28.5) |
| (35.7) |
| (29.4) |
| - |
| (32.9) |
| (40.1) |
| (46.3) |
| (56.6) |
| (37.3) |
| (38.0) |
| (34.7) |
| - |
| (42.5) |
| (28.2) |
| (31.9) |
| (26.8) |
| (23.4) |
| (20.9) |
| (28.5) |
| (31.4) |
| - |
| (30.9) |
| (30.3) |
| 28.0 |
| 28.0 |
| - |
| 23.5 |
| 23.5 |
| 23.5 |
| 23.0 |
| 23.0 |
| 23.0 |
| 22.4 |
| - |
| 20.7 |
| 20.7 |
| 20.7 |
| 19.3 |
| 18.0 |
| 18.2 |
| 17.6 |
| 15.9 |
| - |
| 15.1 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,728.5 |
| 1,760.8 |
| 1,743.0 |
| 1,748.4 |
| - |
| 1,713.8 |
| 1,702.8 |
| 1,666.2 |
| 1,645.0 |
| 1,696.5 |
| 1,616.6 |
| 1,639.2 |
| - |
| 1,691.0 |
| 1,722.1 |
| 1,478.7 |
| 1,471.9 |
| 1,461.3 |
| 1,512.9 |
| 1,502.4 |
| 1,514.3 |
| 1,329.3 |
| 1,462.0 |
| 1,379.7 |
| 1,743.0 |
| 1,748.4 |
| - |
| 1,713.8 |
| 1,702.8 |
| 1,666.2 |
| 1,645.0 |
| 1,696.5 |
| 1,616.6 |
| 1,639.2 |
| - |
| 1,691.0 |
| 1,722.1 |
| 1,478.7 |
| 1,471.9 |
| 1,461.3 |
| 1,512.9 |
| 1,502.4 |
| 1,514.3 |
| 1,329.3 |
| 1,462.0 |
| 1,379.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 551.6 |
| 577.2 |
| - |
| 505.4 |
| 473.2 |
| 293.5 |
| 321.0 |
| 316.1 |
| 294.9 |
| 298.6 |
| 288.0 |
| - |
| 309.7 |
| 343.5 |
| 184.1 |
| 201.8 |
| - |
| 137.1 |
| 109.8 |
| 99.2 |
| 225.4 |
| 61.9 |
| 33.1 |
| 27.6 |
| - |
| 28.0 |
| 65.9 |
| 247.0 |
| 250.2 |
| 209.1 |
| 195.5 |
| 178.0 |
| 182.5 |
| - |
| 174.9 |
| 181.3 |
| 1,743.0 |
| 1,748.4 |
| - |
| 1,713.8 |
| 1,702.8 |
| 1,666.2 |
| 1,645.0 |
| 1,696.5 |
| 1,616.6 |
| 1,639.2 |
| - |
| 1,691.0 |
| 1,722.1 |
| 1,478.7 |
| 1,471.9 |
| 1,461.3 |
| 1,512.9 |
| 1,502.4 |
| 1,514.3 |
| 1,329.3 |
| 1,462.0 |
| 1,379.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |