| (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 | 18.5 | 12.8 | 28.1 | 49.5 | 157.7 | 113.9 | 76.7 | 161.4 | 75.4 | 128.5 | 33.2 | 17.3 | 17.8 | 119.8 | 139.8 | 121.1 | 52.4 | ||
| Restricted Cash | 13.0 | 13.5 | 13.0 | 15.1 | 16.0 | 17.3 | 19.4 | 21.5 | 30.7 | 21.7 | 11.4 | - | 10.6 | 9.1 | 8.4 | 6.6 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 8.3 | 7.1 | ||
| Cash And Short Term Investments | 18.5 | 12.8 | 28.1 | 49.5 | 157.7 | 113.9 | 76.7 | 161.4 | 75.4 | 128.5 | 33.2 | 17.3 | 17.8 | 119.8 | 139.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 74.2 | 91.6 | 102.7 | 139.8 | 52.8 | 55.6 | 56.8 | 49.0 | 64.3 | 46.8 | 61.0 | 77.0 | 84.4 | 46.6 | 44.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,148.7 | 1,284.0 | 1,319.9 | 1,282.2 | 710.8 | 779.4 | 739.1 | 603.7 | 666.8 | 659.1 | 671.9 | 678.6 | 622.9 | 432.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 154.1 | 191.7 | 290.7 | 399.1 | 0.0 | - | - | - | - | - | 0.0 | 24.6 | 75.0 | 0.0 | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 156.0 | 193.5 | 292.5 | 401.1 | 0.0 | - | - | - | - | - | 0.0 | 24.6 | 75.0 | 0.0 | - | - | |||
| (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 | 44.5 | 18.5 | 32.7 | 22.9 | 23.9 | 12.8 | 30.7 | 23.9 | 23.8 | 28.1 | 20.1 | 46.3 | 55.5 | 49.5 | 64.8 | |||||||||||||||||||||||||
| 56.7 |
| 8.0 |
| - |
| - |
| - |
| 129.4 |
| 59.5 |
| 56.7 |
| 8.0 |
| 41.6 |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 9.2 | 12.6 | 17.6 | 26.1 | 9.4 | 15.3 | 8.9 | 12.6 | 13.8 | 13.8 | 8.3 | 9.0 | 11.1 | 2.3 | 1.9 | 1.7 | 1.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 114.6 | 129.4 | 169.3 | 229.8 | 233.2 | 193.0 | 151.8 | 232.5 | 170.8 | 202.1 | 136.4 | 150.2 | 144.3 | 191.4 | 213.4 | 193.8 | 124.5 | - | - |
| 409.7 |
| 386.2 |
| 413.6 |
| - |
| - |
| Accumulated Depreciation | 481.5 | 519.6 | 434.6 | 308.9 | 222.8 | 240.1 | 212.9 | 200.6 | 223.9 | 251.4 | 197.9 | 198.0 | 173.6 | 190.0 | 161.3 | 165.7 | 138.4 | - | - |
| Property,Plant & Equipment Net | 667.2 | 764.4 | 885.4 | 973.3 | 487.9 | 539.3 | 526.3 | 403.1 | 442.9 | 407.6 | 474.0 | 480.6 | 449.3 | 242.4 | 248.4 | 220.5 | 275.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 20.0 | 50.6 | 80.4 | 140.9 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 322.6 | 322.6 | 322.6 | 320.7 | 168.3 | 168.3 | 168.3 | 132.4 | 132.4 | 100.2 | 100.2 | 100.2 | 98.7 | 4.8 | 4.8 | 4.8 | 4.8 | - | - |
| Intangible Assets | 69.5 | 93.5 | 98.5 | 103.7 | 22.4 | 24.7 | 27.1 | 14.5 | 17.0 | 12.1 | 14.0 | 16.4 | 18.7 | 0.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.6 | 7.9 | 17.4 | 21.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.4 | 0.9 | 1.5 | 1.2 | 0.0 | 8.2 | 6.0 | 4.5 | 1.7 | 3.8 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 14.7 | 15.4 | 15.0 | 19.9 | 16.8 | 17.7 | 19.4 | 19.2 | 24.3 | 12.4 | 11.4 | 12.6 | 13.9 | 9.1 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,191.6 | 1,334.2 | 1,509.6 | 1,669.5 | 928.5 | 951.2 | 898.9 | 806.2 | 789.1 | 738.2 | 736.0 | 760.0 | 724.8 | 467.7 | 525.7 | 506.0 | 551.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | 1.9 | 1.8 | 1.8 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.3 | 6.1 | 9.3 | 12.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 25.1 | 27.0 | 28.5 | 31.0 | 21.4 | 22.4 | 24.7 | 22.6 | 26.8 | 23.3 | 24.6 | 26.3 | 28.1 | 16.4 | 15.5 | 14.8 | 13.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 110.2 | 119.6 | 123.5 | 156.8 | 71.6 | 71.0 | 63.4 | 64.7 | 75.3 | 65.5 | 66.2 | 68.3 | 88.6 | 45.4 | 45.7 | 48.9 | 47.1 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.3 | 1.8 | 8.2 | 9.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 93.7 | 71.0 | 65.5 | 94.7 | 112.1 | 101.6 | 61.9 | 51.3 | 57.7 | 40.9 | 51.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 0.0 | 12.2 | 11.3 | 13.6 | 0.0 | - | - | - | - | - |
| Total Non-Current Liabilities | 326.1 | 392.0 | 520.9 | 657.3 | 129.8 | 155.8 | 150.9 | 125.6 | 139.2 | 166.9 | 199.9 | 215.1 | 238.6 | 132.0 | 139.2 | 122.9 | 136.4 | - | - |
| Total Liabilities | 436.3 | 511.6 | 644.4 | 814.0 | 201.4 | 226.8 | 214.3 | 190.2 | 214.5 | 232.4 | 266.1 | 283.4 | 327.2 | 177.4 | 184.9 | 171.8 | 183.5 | - | - |
| 0.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 965.4 | 1,024.1 | 1,060.1 | 1,051.6 | 924.4 | 891.0 | 826.7 | 760.3 | 694.2 | 625.7 | 575.9 | 509.8 | 432.0 | 368.3 | 398.7 | 335.9 | 371.7 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (1.3) | (3.1) | (3.1) | (5.3) | - | - |
| Treasury Stock | 214.0 | 205.6 | 200.3 | 201.2 | 202.3 | 171.9 | 147.1 | 148.7 | 124.0 | 124.2 | 111.1 | 38.2 | 41.2 | 80.5 | 56.4 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 755.3 | 822.6 | 865.3 | 855.5 | 727.1 | 724.3 | 684.7 | 616.0 | 574.6 | 505.8 | 469.9 | 476.6 | 397.7 | 290.4 | 340.8 | 334.2 | 367.7 | 360.0 | 342.8 |
| Total Equity | 755.3 | 822.6 | 865.3 | 855.5 | 727.1 | 724.3 | 684.7 | 616.0 | 574.6 | 505.8 | 469.9 | 476.6 | 397.7 | 290.4 | 340.8 | 334.2 | 367.7 | 360.0 | 342.8 |
| - |
| - |
| - |
| Net debt | 137.5 | 180.7 | 264.4 | 351.6 | (157.7) | - | - | - | - | - | (33.2) | 7.3 | 57.2 | (119.8) | - | - | - | - | - |
| Working Capital | 4.4 | 9.9 | 45.8 | 73.0 | 161.6 | 122.0 | 88.4 | 167.8 | 95.5 | 136.6 | 70.3 | 81.9 | 55.7 | 146.1 | 167.8 | 144.9 | 77.5 | - | - |
| Book Value | 755.3 | 822.6 | 865.3 | 855.5 | 727.1 | 724.3 | 684.7 | 616.0 | 574.6 | 505.8 | 469.9 | 476.6 | 397.7 | 290.4 | 340.8 | 334.2 | 367.7 | 360.0 | 342.8 |
| Tangible Book Value | 363.2 | 406.5 | 444.1 | 431.1 | 536.5 | 531.3 | 489.2 | 469.1 | 425.2 | 393.5 | 355.7 | 360.0 | 280.2 | 285.5 | 336.0 | 329.4 | 362.9 | - | - |
| 171.9 |
| 187.1 |
| 157.7 |
| 180.4 |
| 167.2 |
| 148.2 |
| 113.9 |
| 81.9 |
| 82.5 |
| 64.2 |
| - |
| 111.9 |
| 205.6 |
| 176.3 |
| 161.4 |
| 120.0 |
| 106.4 |
| 105.0 |
| 75.4 |
| 51.3 |
| 171.3 |
| 159.2 |
| 128.5 |
| 100.3 |
| 77.6 |
| Restricted Cash | 13.5 | 13.0 | 12.8 | 13.7 | 13.8 | 13.5 | 13.7 | 13.3 | 13.5 | 13.0 | 13.7 | 15.2 | 15.2 | 15.1 | 15.0 | 14.8 | 15.8 | 16.0 | 16.7 | 16.6 | 17.1 | 17.3 | 17.2 | 17.7 | 18.1 | - | 18.8 | 19.3 | 20.2 | 21.5 | 22.5 | 22.9 | 24.8 | 30.7 | 32.5 | 24.4 | 25.3 | 21.7 | 12.2 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 44.5 | 18.5 | 32.7 | 22.9 | 23.9 | 12.8 | 30.7 | 23.9 | 23.8 | 28.1 | 20.1 | 46.3 | 55.5 | 49.5 | 64.8 | 171.9 | 187.1 | 157.7 | 180.4 | 167.2 | 148.2 | 113.9 | 81.9 | 82.5 | 64.2 | - | 111.9 | 205.6 | 176.3 | 161.4 | 120.0 | 106.4 | 105.0 | 75.4 | 51.3 | 171.3 | 159.2 | 128.5 | 100.3 | 77.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 77.8 | 74.2 | 80.0 | 85.7 | 95.0 | 91.6 | 100.0 | 108.9 | 107.9 | 102.7 | 113.9 | 114.5 | 126.2 | 139.8 | 163.1 | 95.7 | 61.6 | 52.8 | 58.5 | 59.3 | 60.6 | 55.6 | 62.5 | 64.1 | 62.8 | - | 60.6 | 53.6 | 53.3 | 49.0 | 55.5 | 58.5 | 61.6 | 64.3 | 70.8 | 43.8 | 46.2 | 46.8 | 51.7 | 57.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 9.7 | 9.2 | 14.1 | 15.0 | 11.3 | 12.6 | 15.8 | 17.2 | 13.8 | 17.6 | 20.7 | 18.7 | 19.8 | 26.1 | 28.2 | 20.0 | 9.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 143.2 | 114.6 | 138.1 | 136.2 | 140.4 | 129.4 | 157.1 | 164.1 | 160.1 | 169.3 | 182.1 | 198.8 | 212.3 | 229.8 | 266.2 | 296.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,105.7 | 1,148.7 | 1,196.3 | 1,262.7 | 1,299.1 | 1,284.0 | 1,297.6 | 1,317.4 | 1,316.4 | 1,319.9 | 1,329.7 | 1,291.8 | 1,279.9 | 1,282.2 | 1,234.4 | 749.8 | 705.6 | 710.8 | 725.5 | 744.9 | 760.1 | 779.4 | 820.8 | 797.7 | 784.2 | - | 737.6 | 625.4 | 621.8 | 603.7 | 635.9 | 636.3 | 662.5 | 666.8 | 696.5 | 620.2 | 640.5 | 659.1 | 679.7 | 676.2 |
| Accumulated Depreciation | 478.6 | 481.5 | 507.4 | 534.0 | 532.4 | 519.6 | 536.9 | 514.6 | 474.9 | 434.6 | 403.6 | 364.7 | 341.5 | 308.9 | 266.4 | 238.9 | 233.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 627.1 | 667.2 | 688.8 | 728.7 | 766.8 | 764.4 | 760.6 | 802.7 | 841.5 | 885.4 | 926.1 | 927.1 | 938.4 | 973.3 | 968.0 | 510.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 322.6 | 322.6 | 322.6 | 322.6 | 322.6 | 322.6 | 322.6 | 322.6 | 322.6 | 322.6 | 322.6 | 320.7 | 320.7 | 320.7 | 316.8 | 208.8 | 168.3 | 168.3 | ||||||||||||||||||||||
| Intangible Assets | 68.3 | 69.5 | 89.8 | 91.0 | 92.3 | 93.5 | 94.8 | 96.0 | 97.3 | 98.5 | 99.8 | 101.1 | 102.4 | 103.7 | 103.3 | 49.2 | 21.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.3 | 1.6 | 2.7 | 4.5 | 6.2 | 7.9 | 9.6 | 11.5 | 14.1 | 17.4 | 11.5 | 14.5 | 17.6 | 21.0 | 24.4 | 28.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.2 | 1.4 | 0.9 | 0.9 | 1.0 | 0.9 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.5 | 1.2 | 2.0 | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 15.2 | 14.7 | 14.7 | 15.5 | 15.5 | 15.4 | 15.6 | 15.2 | 15.5 | 15.0 | 32.0 | 33.0 | 19.6 | 19.9 | 20.9 | 19.5 | 16.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,180.9 | 1,191.6 | 1,257.6 | 1,299.4 | 1,344.7 | 1,334.2 | 1,361.5 | 1,413.4 | 1,452.5 | 1,509.6 | 1,575.5 | 1,596.7 | 1,612.5 | 1,669.5 | 1,701.6 | 1,113.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 5.7 | 7.8 | 11.1 | 10.7 | 9.0 | 8.7 | 8.6 | 9.0 | 9.3 | 9.1 | 12.6 | 13.3 | 13.9 | 17.6 | 2.3 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.9 | 1.3 | 2.1 | 3.5 | 4.9 | 6.1 | 6.8 | 7.0 | 7.7 | 9.3 | 7.5 | 9.4 | 10.9 | 12.0 | 12.7 | 14.3 | ||||||||||||||||||||||||
| Accrued Expenses | 25.4 | 25.1 | 26.8 | 28.0 | 27.6 | 27.0 | 29.3 | 28.4 | 29.7 | 28.5 | 29.9 | 30.3 | 31.5 | 31.0 | 32.1 | 27.8 | 24.2 | 21.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 112.6 | 110.2 | 121.4 | 143.6 | 155.5 | 119.6 | 134.7 | 133.8 | 127.5 | 123.5 | 142.1 | 147.9 | 146.6 | 156.8 | 159.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 149.9 | 154.1 | 177.5 | 182.9 | 188.8 | 191.7 | 198.1 | 228.5 | 254.6 | 290.7 | 334.8 | 336.2 | 352.6 | 399.1 | 447.4 | 8.6 | - | 0.0 | - | - | - | - | - | - | - | 70.2 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.4 | 0.3 | 0.6 | 1.0 | 1.3 | 1.8 | 2.8 | 4.5 | 6.4 | 8.2 | 3.9 | 5.0 | 6.7 | 9.0 | 11.6 | 14.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 319.3 | 326.1 | 360.5 | 369.0 | 381.5 | 392.0 | 401.0 | 442.8 | 476.2 | 520.9 | 572.3 | 575.8 | 599.3 | 657.3 | 700.9 | 168.9 | ||||||||||||||||||||||||
| Total Liabilities | 431.9 | 436.3 | 482.0 | 512.6 | 537.0 | 511.6 | 535.7 | 576.7 | 603.7 | 644.4 | 714.4 | 723.7 | 745.9 | 814.0 | 860.7 | 295.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 959.0 | 965.4 | 986.4 | 996.2 | 1,008.6 | 1,024.1 | 1,027.5 | 1,038.4 | 1,043.4 | 1,060.1 | 1,056.6 | 1,068.9 | 1,062.7 | 1,051.6 | 1,037.7 | 1,014.9 | 939.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 213.5 | 214.0 | 214.6 | 213.5 | 205.1 | 205.6 | 206.0 | 206.8 | 200.0 | 200.3 | 200.6 | 200.7 | 201.2 | 201.2 | 202.1 | 202.1 | 202.2 | 202.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 749.0 | 755.3 | 775.6 | 786.7 | 807.7 | 822.6 | 825.7 | 836.8 | 848.8 | 865.3 | 861.1 | 872.9 | 866.6 | 855.5 | 840.9 | 817.9 | 742.5 | |||||||||||||||||||||||
| Total Equity | 749.0 | 755.3 | 775.6 | 786.7 | 807.7 | 822.6 | 825.7 | 836.8 | 848.8 | 865.3 | 861.1 | 872.9 | 866.6 | 855.5 | 840.9 | 817.9 | 742.5 | 727.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 149.9 | 159.8 | 185.4 | 194.0 | 199.6 | 200.7 | 206.8 | 237.2 | 263.6 | 300.0 | 343.9 | 348.8 | 366.0 | 413.0 | 465.0 | 10.9 | - | 0.0 | - | - | - | - | - | - | - | 70.2 | 14.3 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 105.4 | 141.3 | 152.7 | 171.1 | 175.7 | 187.9 | 176.0 | 213.3 | 239.8 | 271.9 | 323.8 | 302.5 | 310.4 | 363.5 | 400.2 | (161.0) | - | (157.7) | ||||||||||||||||||||||
| Working Capital | 30.6 | 4.4 | 16.7 | (7.4) | (15.1) | 9.9 | 22.4 | 30.3 | 32.7 | 45.8 | 40.0 | 50.8 | 65.7 | 73.0 | 106.3 | 169.8 | 190.9 | 161.6 | ||||||||||||||||||||||
| Book Value | 749.0 | 755.3 | 775.6 | 786.7 | 807.7 | 822.6 | 825.7 | 836.8 | 848.8 | 865.3 | 861.1 | 872.9 | 866.6 | 855.5 | 840.9 | 817.9 | 742.5 | 727.1 | ||||||||||||||||||||||
| Tangible Book Value | 358.2 | 363.2 | 363.3 | 373.1 | 392.9 | 406.5 | 408.4 | 418.1 | 428.9 | 444.1 | 438.7 | 451.2 | 443.5 | 431.1 | 420.8 | 559.9 | 552.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 10.4 |
| 12.2 |
| 9.1 |
| 15.3 |
| 20.9 |
| 15.2 |
| 11.0 |
| - |
| 15.4 |
| 12.0 |
| 13.2 |
| 12.6 |
| 25.4 |
| 17.0 |
| 21.9 |
| 13.8 |
| 30.7 |
| 24.7 |
| 21.9 |
| 13.8 |
| 9.4 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.5 |
| 233.2 |
| 258.6 |
| 247.5 |
| 226.7 |
| 193.0 |
| 173.6 |
| 169.6 |
| 149.3 |
| - |
| 198.4 |
| 280.5 |
| 253.3 |
| 232.5 |
| 216.2 |
| 196.2 |
| 209.2 |
| 170.8 |
| 171.7 |
| 252.4 |
| 237.6 |
| 202.1 |
| 176.7 |
| 162.7 |
| 222.8 |
| 234.4 |
| 244.5 |
| 247.2 |
| 240.1 |
| 251.2 |
| 254.2 |
| 238.5 |
| - |
| 204.0 |
| 214.6 |
| 211.5 |
| 200.6 |
| 210.6 |
| 219.6 |
| 223.3 |
| 223.9 |
| 242.2 |
| 246.4 |
| 252.0 |
| 251.4 |
| 243.0 |
| 225.5 |
| 472.0 |
| 487.9 |
| 491.1 |
| 500.4 |
| 512.8 |
| 539.3 |
| 569.5 |
| 543.5 |
| 545.7 |
| - |
| 533.7 |
| 410.8 |
| 410.3 |
| 403.1 |
| 425.3 |
| 416.7 |
| 439.1 |
| 442.9 |
| 454.3 |
| 373.8 |
| 388.5 |
| 407.6 |
| 436.8 |
| 450.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.3 |
| 168.3 |
| 168.3 |
| 168.3 |
| 168.3 |
| 168.3 |
| 168.3 |
| - |
| 165.0 |
| 132.4 |
| 132.4 |
| 132.4 |
| 132.4 |
| 132.4 |
| 132.4 |
| 132.4 |
| 132.2 |
| 100.2 |
| 100.2 |
| 100.2 |
| 100.2 |
| 100.2 |
| 22.4 |
| 23.0 |
| 23.6 |
| 24.1 |
| 24.7 |
| 25.3 |
| 25.9 |
| 26.5 |
| - |
| 27.9 |
| 13.3 |
| 13.9 |
| 14.5 |
| 15.1 |
| 15.7 |
| 16.4 |
| 17.0 |
| 15.0 |
| 11.1 |
| 11.6 |
| 12.1 |
| 12.6 |
| 13.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 8.2 |
| 5.3 |
| 5.3 |
| 5.3 |
| - |
| 5.7 |
| 5.2 |
| 4.8 |
| 4.5 |
| 4.4 |
| 3.2 |
| 3.2 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.6 |
| 3.8 |
| 4.2 |
| 4.2 |
| 16.8 |
| 17.4 |
| 17.2 |
| 17.5 |
| 17.7 |
| 17.7 |
| 17.8 |
| 18.2 |
| - |
| 18.4 |
| 17.6 |
| 18.3 |
| 19.2 |
| 20.1 |
| 21.1 |
| 22.8 |
| 24.3 |
| 22.8 |
| 12.2 |
| 12.2 |
| 12.4 |
| 11.4 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 947.1 |
| 928.5 |
| 958.3 |
| 957.0 |
| 949.4 |
| 951.2 |
| 959.8 |
| 930.5 |
| 913.3 |
| - |
| 949.0 |
| 859.8 |
| 832.9 |
| 806.2 |
| 813.5 |
| 785.3 |
| 823.2 |
| 789.1 |
| 797.7 |
| 751.1 |
| 751.7 |
| 738.2 |
| 741.7 |
| 742.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 24.0 |
| 25.6 |
| 22.4 |
| 25.0 |
| 24.3 |
| 25.1 |
| - |
| 24.4 |
| 20.9 |
| 22.7 |
| 22.6 |
| 24.2 |
| 24.7 |
| 27.3 |
| 26.8 |
| 28.2 |
| 22.3 |
| 22.2 |
| 23.3 |
| 23.7 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.4 |
| 77.5 |
| 71.6 |
| 117.0 |
| 77.2 |
| 84.1 |
| 71.0 |
| 84.2 |
| 71.5 |
| 71.7 |
| - |
| 86.8 |
| 76.8 |
| 73.9 |
| 64.7 |
| 81.5 |
| 68.3 |
| 98.4 |
| 75.3 |
| 92.4 |
| 62.3 |
| 73.4 |
| 65.5 |
| 76.7 |
| 82.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.2 |
| 76.1 |
| 73.8 |
| 71.0 |
| 76.4 |
| 71.3 |
| 72.2 |
| 65.5 |
| 95.7 |
| 93.4 |
| 92.5 |
| 94.7 |
| 93.9 |
| 94.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 8.0 |
| 127.0 |
| 129.8 |
| 132.4 |
| 138.0 |
| 142.9 |
| 155.8 |
| 153.8 |
| 156.4 |
| 156.9 |
| - |
| 189.1 |
| 129.7 |
| 127.2 |
| 125.6 |
| 137.0 |
| 135.1 |
| 139.8 |
| 139.2 |
| 167.8 |
| 157.5 |
| 160.0 |
| 166.9 |
| 170.7 |
| 176.2 |
| 204.6 |
| 201.4 |
| 249.5 |
| 215.2 |
| 227.0 |
| 226.8 |
| 238.0 |
| 227.9 |
| 228.6 |
| - |
| 275.9 |
| 206.5 |
| 201.1 |
| 190.2 |
| 218.5 |
| 203.5 |
| 238.1 |
| 214.5 |
| 260.2 |
| 219.8 |
| 233.5 |
| 232.4 |
| 247.4 |
| 258.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 924.4 |
| 905.6 |
| 922.2 |
| 903.1 |
| 891.0 |
| 874.9 |
| 855.8 |
| 838.3 |
| - |
| 815.5 |
| 796.7 |
| 775.9 |
| 760.3 |
| 739.5 |
| 722.0 |
| 705.9 |
| 694.2 |
| 657.2 |
| 651.0 |
| 638.0 |
| 625.7 |
| 614.2 |
| 603.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.0 |
| 185.9 |
| 186.1 |
| 171.9 |
| 158.5 |
| 158.7 |
| 158.9 |
| - |
| 147.2 |
| 148.0 |
| 148.4 |
| 148.7 |
| 148.7 |
| 144.6 |
| 125.1 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.1 |
| 124.2 |
| 124.2 |
| 124.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.1 |
| 708.8 |
| 741.8 |
| 722.4 |
| 724.3 |
| 721.7 |
| 702.6 |
| 684.7 |
| - |
| 673.1 |
| 653.3 |
| 631.8 |
| 616.0 |
| 595.0 |
| 581.8 |
| 585.1 |
| 574.6 |
| 537.5 |
| 531.3 |
| 518.2 |
| 505.8 |
| 494.3 |
| 483.3 |
| 708.8 |
| 741.8 |
| 722.4 |
| 724.3 |
| 721.7 |
| 702.6 |
| 684.7 |
| - |
| 673.1 |
| 653.3 |
| 631.8 |
| 616.0 |
| 595.0 |
| 581.8 |
| 585.1 |
| 574.6 |
| 537.5 |
| 531.3 |
| 518.2 |
| 505.8 |
| 494.3 |
| 483.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (97.7) |
| - |
| (176.3) |
| (161.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.5 |
| 170.3 |
| 142.6 |
| 122.0 |
| 89.4 |
| 98.1 |
| 77.5 |
| - |
| 111.6 |
| 203.7 |
| 179.3 |
| 167.8 |
| 134.7 |
| 127.8 |
| 110.9 |
| 95.5 |
| 79.3 |
| 190.1 |
| 164.2 |
| 136.6 |
| 99.9 |
| 80.1 |
| 708.8 |
| 741.8 |
| 722.4 |
| 724.3 |
| 721.7 |
| 702.6 |
| 684.7 |
| - |
| 673.1 |
| 653.3 |
| 631.8 |
| 616.0 |
| 595.0 |
| 581.8 |
| 585.1 |
| 574.6 |
| 537.5 |
| 531.3 |
| 518.2 |
| 505.8 |
| 494.3 |
| 483.3 |
| 536.5 |
| 517.6 |
| 549.9 |
| 530.0 |
| 531.3 |
| 528.1 |
| 508.4 |
| 489.9 |
| - |
| 480.2 |
| 507.6 |
| 485.5 |
| 469.1 |
| 447.5 |
| 433.7 |
| 436.3 |
| 425.2 |
| 390.3 |
| 420.0 |
| 406.4 |
| 393.5 |
| 381.5 |
| 370.1 |