| (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 | - | - | - | - | - | - | 42.1 | 10.5 | 23.9 | 5.7 | 7.5 | 8.6 | 16.8 | 4.7 | 12.4 | 57.9 | 59.5 | 4.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 5.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | 42.1 | 10.5 | 23.9 | 5.7 | 7.5 | 8.6 | 16.8 | 4.7 | 12.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 106.4 | 78.3 | 107.6 | 97.2 | 95.1 | - | 72.0 | 70.1 | 66.3 | 61.7 | 66.3 | 61.0 | 59.9 | 61.5 | 56.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 483.0 | 462.1 | 493.9 | 457.9 | 390.0 | - | 374.1 | 372.2 | 349.3 | 343.9 | 338.6 | 329.5 | 329.7 | 329.6 | 303.2 | 286.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,346.7 | 3,282.4 | 3,111.2 | 2,988.0 | 2,893.2 | - | 2,727.2 | 2,613.0 | 2,506.8 | 2,414.4 | 2,300.7 | 2,234.5 | 2,151.8 | 2,073.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 497.3 | 515.1 | 532.6 | 554.3 | 571.9 | - | 839.6 | 852.7 | 865.7 | 866.5 | 874.7 | 924.8 | 893.5 | 785.2 | 820.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 514.8 | 532.6 | 550.2 | 571.9 | 589.5 | - | 852.2 | 865.6 | 877.9 | 876.5 | 886.1 | 937.3 | 912.5 | 835.2 | 855.1 | 817.5 | ||
| (in millions of USD) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 57.9 |
| 59.5 |
| 4.2 |
| 53.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 20.0 | 31.5 | 22.6 | 15.8 | 15.1 | - | 8.9 | 44.0 | 6.3 | 7.2 | 11.3 | 14.8 | 28.1 | 30.4 | 16.9 | 19.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 975.6 | 925.5 | 952.6 | 838.1 | 575.4 | - | 497.1 | 496.7 | 445.8 | 418.5 | 423.7 | 413.9 | 434.5 | 426.2 | 389.4 | 423.0 | - | - |
| 2,005.9 |
| 1,893.0 |
| - |
| - |
| Accumulated Depreciation | 1,831.7 | 1,755.7 | 1,679.3 | 1,614.0 | 1,522.4 | - | 1,382.9 | 1,310.0 | 1,241.7 | 1,166.5 | 1,089.2 | 1,015.8 | 939.7 | 876.6 | 872.7 | 803.7 | - | - |
| Property,Plant & Equipment Net | 1,515.1 | 1,526.7 | 1,431.9 | 1,374.0 | 1,370.8 | - | 1,344.3 | 1,303.0 | 1,265.1 | 1,247.9 | 1,211.5 | 1,218.6 | 1,212.1 | 1,197.1 | 1,133.2 | 1,089.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 25.1 | 27.2 | 39.6 | 38.6 | 40.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 7.3 | 7.3 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 50.3 | 48.4 | 49.8 | 44.8 | 32.0 | - | 26.0 | 25.1 | 22.4 | 20.1 | 19.6 | 24.4 | 22.7 | 18.8 | 20.1 | 20.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,566.1 | 2,527.9 | 2,473.8 | 2,295.5 | 2,018.3 | - | 1,867.3 | 1,824.9 | 1,733.3 | 1,686.5 | 1,654.8 | 1,638.8 | 1,669.3 | 1,642.1 | 1,618.4 | 1.5 | - | - |
| - |
| - |
| Short Term Debt | 17.5 | 17.5 | 17.5 | 17.6 | 17.6 | - | 12.6 | 12.8 | 12.2 | 10.0 | 11.4 | 12.5 | 19.0 | 49.9 | 34.4 | 92.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.0 | 5.0 | 7.6 | 7.8 | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 100.5 | 99.1 | 100.7 | 95.0 | 90.4 | - | 83.6 | 82.1 | 82.5 | 76.3 | 74.6 | 70.9 | 72.0 | 92.7 | - | - | - | - |
| Other Current Liabilities | 2.7 | 1.4 | 1.0 | 0.7 | 1.1 | - | 1.1 | 1.2 | 1.0 | 0.9 | 1.0 | 1.6 | 1.3 | 1.2 | 1.1 | - | - | - |
| Total Current Liabilities | 302.9 | 320.6 | 330.5 | 333.8 | 306.1 | - | 247.6 | 260.1 | 245.6 | 241.6 | 252.0 | 250.7 | 251.3 | 306.2 | 290.5 | 319.0 | - | - |
| 725.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 21.5 | 24.3 | 34.0 | 32.8 | 33.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 65.0 | 63.8 | 67.2 | 73.6 | 72.8 | - | 75.5 | 74.5 | 69.9 | 71.4 | 64.6 | 70.0 | 86.1 | 84.1 | 67.9 | 72.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 61.7 | 56.0 | 47.4 | 41.5 | 50.4 | - | 41.9 | 42.2 | 41.1 | 36.8 | 34.6 | 28.8 | 27.8 | 9.2 | 7.2 | 6.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 950.1 | 982.1 | 1,014.9 | 1,035.9 | 1,035.1 | - | 1,204.6 | 1,229.5 | 1,222.3 | 1,216.3 | 1,225.8 | 1,274.3 | 1,258.7 | 1,184.7 | 1,186.4 | 1,123.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 77.2 | 114.2 | 116.8 | 117.6 | - | - |
| Retained Earnings | 1,609.4 | 1,538.1 | 1,444.8 | 1,246.2 | 985.7 | - | 650.7 | 582.1 | 497.7 | 456.9 | 415.7 | 369.3 | 332.3 | 342.0 | 313.9 | 290.3 | - | - |
| Accumulated Other Comprehensive Income | 5.6 | 6.7 | 13.2 | 12.4 | (3.4) | - | (1.3) | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,615.9 | 1,545.7 | 1,459.0 | 1,259.6 | 983.3 | 819.3 | 662.7 | 595.4 | 511.1 | 470.2 | 429.0 | 382.6 | 410.6 | 457.4 | 431.9 | 409.1 | 394.3 | 381.8 |
| Total Equity | 1,615.9 | 1,545.7 | 1,459.0 | 1,259.6 | 983.3 | 819.3 | 662.7 | 595.4 | 511.1 | 470.2 | 429.0 | 382.6 | 410.6 | 457.4 | 431.9 | 409.1 | 394.3 | 381.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 810.1 | 855.1 | 854.0 | 870.8 | 878.5 | 928.6 | 895.6 | 830.5 | 842.7 | 759.6 | - | - |
| Working Capital | 672.7 | 604.9 | 622.0 | 504.4 | 269.3 | - | 249.5 | 236.6 | 200.3 | 176.9 | 171.8 | 163.2 | 183.3 | 120.1 | 98.9 | 104.0 | - | - |
| Book Value | 1,615.9 | 1,545.7 | 1,459.0 | 1,259.6 | 983.3 | 819.3 | 662.7 | 595.4 | 511.1 | 470.2 | 429.0 | 382.6 | 410.6 | 457.4 | 431.9 | 409.1 | 394.3 | 381.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 10.0 |
| - |
| 152.1 |
| 145.0 |
| 23.0 |
| 42.1 |
| 18.6 |
| 16.7 |
| 14.1 |
| 10.5 |
| 11.6 |
| 6.9 |
| 13.8 |
| 23.9 |
| 8.0 |
| 6.1 |
| 15.2 |
| 5.7 |
| 5.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 115.2 | 115.0 | 115.0 | 5.0 | 295.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.9 | 10.0 | - | 152.1 | 145.0 | 23.0 | 42.1 | 18.6 | 16.7 | 14.1 | 10.5 | 11.6 | 6.9 | 13.8 | 23.9 | 8.0 | 6.1 | 15.2 | 5.7 | 5.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 101.2 | 109.3 | 106.4 | 102.3 | 99.2 | 104.7 | 78.3 | 99.6 | 109.4 | 116.7 | 107.6 | 100.8 | 96.8 | 120.8 | 97.2 | 99.4 | 98.0 | 103.0 | 95.1 | 90.2 | 88.8 | 100.9 | - | 77.0 | 82.3 | 75.5 | 72.0 | 77.8 | 73.6 | 73.2 | 70.1 | 73.7 | 73.7 | 71.5 | 66.3 | 63.5 | 63.5 | 80.7 | 61.7 | 72.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 479.4 | 485.3 | 483.0 | 487.5 | 491.2 | 490.8 | 462.1 | 483.5 | 479.1 | 501.0 | 493.9 | 482.0 | 474.2 | 464.8 | 457.9 | 418.6 | 397.9 | 389.5 | 390.0 | 380.5 | 386.6 | 373.5 | - | 355.5 | 315.3 | 371.6 | 374.1 | 368.1 | 365.8 | 374.9 | 372.2 | 363.5 | 358.8 | 361.6 | 349.3 | 348.3 | 348.1 | 352.6 | 343.9 | 341.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 20.2 | 20.8 | 20.0 | 21.8 | 21.5 | 25.0 | 31.5 | 24.8 | 26.5 | 18.2 | 22.6 | 33.2 | 32.3 | 17.3 | 15.8 | 19.9 | 24.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,018.8 | 977.1 | 975.6 | 947.7 | 909.2 | 890.0 | 925.5 | 962.7 | 917.1 | 911.0 | 952.6 | 896.7 | 853.7 | 858.6 | 838.1 | 779.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,503.0 | 1,518.6 | 1,515.1 | 1,524.3 | 1,521.9 | 1,526.5 | 1,526.7 | 1,497.2 | 1,480.0 | 1,462.4 | 1,431.9 | 1,422.0 | 1,404.0 | 1,399.7 | 1,374.0 | 1,357.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 23.3 | 23.9 | 25.1 | 26.2 | 27.4 | 24.8 | 27.2 | 34.5 | 37.7 | 37.4 | 39.6 | 41.0 | 40.1 | 41.5 | 38.6 | 38.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 49.8 | 51.1 | 50.3 | 48.9 | 48.0 | 51.9 | 48.4 | 51.3 | 51.4 | 48.1 | 49.8 | 47.5 | 43.3 | 45.5 | 44.8 | 40.8 | 37.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,594.9 | 2,570.7 | 2,566.1 | 2,547.1 | 2,506.4 | 2,493.3 | 2,527.9 | 2,545.7 | 2,486.3 | 2,458.9 | 2,473.8 | 2,407.2 | 2,341.1 | 2,345.3 | 2,295.5 | 2,215.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.6 | 17.6 | 17.6 | 17.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.6 | 4.9 | 5.0 | 4.9 | 4.8 | 4.8 | 5.0 | 6.0 | 6.7 | 6.8 | 7.6 | 7.2 | 7.0 | 7.4 | 7.8 | 8.0 | ||||||||||||||||||||||||
| Accrued Expenses | 101.0 | 98.4 | 100.5 | 88.7 | 83.5 | 68.8 | 99.1 | 89.8 | 80.4 | 77.5 | 100.7 | 84.6 | 75.7 | 88.3 | 95.0 | 81.9 | 73.9 | 77.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 304.9 | 291.0 | 302.9 | 301.4 | 285.4 | 274.5 | 320.6 | 322.4 | 287.0 | 283.0 | 330.5 | 313.2 | 292.5 | 321.9 | 333.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 486.3 | 494.1 | 497.3 | 500.6 | 504.1 | 511.9 | 515.1 | 518.3 | 521.6 | 529.4 | 532.6 | 535.9 | 539.2 | 546.9 | 554.3 | 557.6 | 560.8 | 568.5 | 571.9 | 586.7 | 628.4 | 568.6 | - | 650.3 | 804.0 | 829.8 | 839.6 | 841.8 | 844.6 | 867.1 | 852.7 | 874.9 | 876.1 | 877.9 | 865.7 | 833.6 | 866.4 | 890.1 | 866.5 | 887.6 |
| Operating Lease Liabilities Non-Current | 20.1 | 20.4 | 21.5 | 22.7 | 23.9 | 21.3 | 24.3 | 30.6 | 33.0 | 32.5 | 34.0 | 35.8 | 35.1 | 36.1 | 32.8 | 32.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 60.0 | 60.4 | 65.0 | 67.6 | 62.2 | 64.1 | 63.8 | 65.2 | 63.6 | 64.6 | 67.2 | 69.3 | 69.7 | 71.8 | 73.6 | 75.3 | 74.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 60.4 | 63.0 | 61.7 | 59.2 | 57.0 | 57.7 | 56.0 | 52.9 | 53.0 | 51.0 | 47.4 | 45.7 | 44.4 | 43.9 | 41.5 | 41.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 932.9 | 930.3 | 950.1 | 953.3 | 934.6 | 931.7 | 982.1 | 991.9 | 960.9 | 963.4 | 1,014.9 | 999.8 | 980.9 | 1,020.6 | 1,035.9 | 1,026.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,655.6 | 1,634.4 | 1,609.4 | 1,586.8 | 1,563.6 | 1,551.6 | 1,538.1 | 1,542.6 | 1,513.9 | 1,485.1 | 1,444.8 | 1,395.2 | 1,350.0 | 1,312.5 | 1,246.2 | 1,179.1 | 1,114.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.4 | 5.1 | 5.6 | 6.2 | 7.2 | 9.1 | 6.7 | 10.3 | 10.5 | 9.4 | 13.2 | 11.2 | 9.2 | 11.3 | 12.4 | 8.7 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,662.0 | 1,640.5 | 1,615.9 | 1,593.9 | 1,571.8 | 1,561.6 | 1,545.7 | 1,553.8 | 1,525.4 | 1,495.5 | 1,459.0 | 1,407.3 | 1,360.2 | 1,324.8 | 1,259.6 | 1,188.8 | ||||||||||||||||||||||||
| Total Equity | 1,662.0 | 1,640.5 | 1,615.9 | 1,593.9 | 1,571.8 | 1,561.6 | 1,545.7 | 1,553.8 | 1,525.4 | 1,495.5 | 1,459.0 | 1,407.3 | 1,360.2 | 1,324.8 | 1,259.6 | 1,188.8 | 1,120.9 | 1,047.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 503.8 | 511.5 | 514.8 | 518.0 | 521.6 | 529.4 | 532.6 | 535.9 | 539.1 | 546.9 | 550.2 | 553.4 | 556.7 | 564.5 | 571.9 | 575.2 | 578.5 | 586.1 | 589.5 | 901.2 | 647.8 | 587.9 | - | 819.3 | 842.1 | 850.0 | 852.2 | 854.7 | 857.5 | 879.9 | 865.6 | 887.8 | 888.9 | 890.5 | 877.9 | 870.7 | 876.5 | 900.2 | 876.5 | 898.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 713.9 | 686.1 | 672.7 | 646.3 | 623.8 | 615.5 | 604.9 | 640.3 | 630.2 | 628.0 | 622.0 | 583.5 | 561.2 | 536.7 | 504.4 | 459.7 | 413.5 | 341.3 | ||||||||||||||||||||||
| Book Value | 1,662.0 | 1,640.5 | 1,615.9 | 1,593.9 | 1,571.8 | 1,561.6 | 1,545.7 | 1,553.8 | 1,525.4 | 1,495.5 | 1,459.0 | 1,407.3 | 1,360.2 | 1,324.8 | 1,259.6 | 1,188.8 | 1,120.9 | 1,047.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 15.1 |
| 10.3 |
| 12.7 |
| 13.5 |
| - |
| 11.6 |
| 13.5 |
| 11.0 |
| 8.9 |
| 11.2 |
| 24.9 |
| 26.5 |
| 44.0 |
| 40.2 |
| 14.5 |
| 8.7 |
| 6.3 |
| 11.6 |
| 12.7 |
| 8.1 |
| 7.2 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 701.4 |
| 649.2 |
| 575.4 |
| 800.4 |
| 497.0 |
| 498.0 |
| - |
| 596.2 |
| 556.0 |
| 481.1 |
| 497.1 |
| 475.7 |
| 480.9 |
| 488.8 |
| 496.7 |
| 489.1 |
| 454.0 |
| 455.6 |
| 445.8 |
| 431.4 |
| 430.4 |
| 456.5 |
| 418.5 |
| 429.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,343.4 |
| 1,358.1 |
| 1,370.8 |
| 1,372.6 |
| 1,359.3 |
| 1,354.6 |
| - |
| 1,341.4 |
| 1,342.7 |
| 1,345.6 |
| 1,344.3 |
| 1,335.2 |
| 1,333.9 |
| 1,341.2 |
| 1,303.0 |
| 1,297.4 |
| 1,296.3 |
| 1,292.5 |
| 1,265.1 |
| 1,252.7 |
| 1,251.4 |
| 1,247.7 |
| 1,247.9 |
| 1,240.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.7 |
| 38.1 |
| 40.1 |
| 42.2 |
| 44.5 |
| 44.9 |
| - |
| 45.9 |
| 39.7 |
| 42.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.6 |
| 32.0 |
| 32.3 |
| 31.8 |
| 31.0 |
| - |
| 27.6 |
| 25.8 |
| 28.4 |
| 26.0 |
| 28.2 |
| 27.7 |
| 0.4 |
| 25.1 |
| 24.1 |
| 24.3 |
| 25.6 |
| 22.4 |
| 21.9 |
| 21.4 |
| 20.5 |
| 20.1 |
| 18.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,124.2 |
| 2,078.0 |
| 2,018.3 |
| 2,247.5 |
| 1,932.6 |
| 1,928.5 |
| - |
| 2,011.1 |
| 1,964.2 |
| 1,897.9 |
| 1,867.3 |
| 1,839.0 |
| 1,842.5 |
| 1,855.8 |
| 1,824.9 |
| 1,810.6 |
| 1,774.6 |
| 1,773.7 |
| 1,733.3 |
| 1,706.1 |
| 1,703.2 |
| 1,724.7 |
| 1,686.5 |
| 1,689.7 |
| 17.6 |
| 314.5 |
| 19.4 |
| 19.3 |
| - |
| 168.9 |
| 38.1 |
| 20.2 |
| 12.6 |
| 12.9 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.7 |
| 12.2 |
| 37.1 |
| 10.1 |
| 10.2 |
| 10.0 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 8.3 |
| 8.6 |
| 8.6 |
| 8.6 |
| 8.3 |
| - |
| 8.1 |
| 7.7 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.4 |
| 82.3 |
| 71.3 |
| 81.7 |
| - |
| 83.9 |
| 80.9 |
| 64.9 |
| 83.6 |
| 71.6 |
| 72.7 |
| 62.5 |
| 82.1 |
| 66.4 |
| 68.9 |
| 63.4 |
| 82.5 |
| 61.1 |
| 64.8 |
| 60.7 |
| 76.3 |
| 62.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.4 |
| 288.0 |
| 307.8 |
| 306.1 |
| 585.6 |
| 294.0 |
| 318.4 |
| - |
| 428.0 |
| 294.9 |
| 235.2 |
| 247.6 |
| 231.3 |
| 248.5 |
| 254.7 |
| 260.1 |
| 249.2 |
| 250.6 |
| 252.0 |
| 245.6 |
| 265.3 |
| 240.2 |
| 244.5 |
| 241.6 |
| 235.2 |
| 35.5 |
| 32.1 |
| 33.9 |
| 36.1 |
| 38.5 |
| 39.2 |
| - |
| 40.6 |
| 34.9 |
| 37.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 72.8 |
| 74.2 |
| 76.5 |
| 74.4 |
| - |
| 72.9 |
| 73.3 |
| 76.7 |
| 75.5 |
| 79.1 |
| 81.6 |
| 78.8 |
| 74.5 |
| 65.1 |
| 46.9 |
| 47.1 |
| 69.9 |
| 71.5 |
| 71.4 |
| 71.4 |
| 71.4 |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.1 |
| 49.6 |
| 50.4 |
| 50.6 |
| 4.0 |
| 55.8 |
| - |
| 55.1 |
| 51.3 |
| 39.8 |
| 41.9 |
| 41.4 |
| 41.8 |
| 40.5 |
| 42.2 |
| 41.1 |
| 42.0 |
| 43.7 |
| 41.1 |
| 40.7 |
| 38.5 |
| 37.9 |
| 36.8 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,003.3 |
| 1,030.2 |
| 1,035.1 |
| 1,333.2 |
| 1,086.5 |
| 1,056.5 |
| - |
| 1,247.0 |
| 1,258.4 |
| 1,218.6 |
| 1,204.6 |
| 1,193.6 |
| 1,216.6 |
| 1,241.1 |
| 1,229.5 |
| 1,230.3 |
| 1,215.6 |
| 1,220.7 |
| 1,222.3 |
| 1,211.1 |
| 1,216.5 |
| 1,243.9 |
| 1,216.3 |
| 1,230.4 |
| - |
| - |
| - |
| - |
| 12.3 |
| - |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 1,048.9 |
| 985.7 |
| 917.1 |
| 848.1 |
| 866.8 |
| - |
| 761.6 |
| 702.1 |
| 665.1 |
| 650.7 |
| 633.0 |
| 612.7 |
| 601.0 |
| 582.1 |
| 566.9 |
| 545.7 |
| 539.6 |
| 497.7 |
| 481.6 |
| 473.3 |
| 467.4 |
| 456.9 |
| 445.9 |
| 5.5 |
| (2.0) |
| (3.4) |
| (3.7) |
| (3.1) |
| (8.2) |
| - |
| (10.8) |
| (9.6) |
| 0.9 |
| (1.3) |
| (0.9) |
| (0.1) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,120.9 |
| 1,047.8 |
| 983.3 |
| 914.3 |
| 846.0 |
| 872.0 |
| 819.3 |
| 764.2 |
| 705.8 |
| 679.3 |
| 662.7 |
| 645.4 |
| 625.9 |
| 614.7 |
| 595.4 |
| 580.2 |
| 559.0 |
| 552.9 |
| 511.1 |
| 494.9 |
| 486.7 |
| 480.8 |
| 470.2 |
| 459.2 |
| 983.3 |
| 914.3 |
| 846.0 |
| 872.0 |
| 819.3 |
| 764.2 |
| 705.8 |
| 679.3 |
| 662.7 |
| 645.4 |
| 625.9 |
| 614.7 |
| 595.4 |
| 580.2 |
| 559.0 |
| 552.9 |
| 511.1 |
| 494.9 |
| 486.7 |
| 480.8 |
| 470.2 |
| 459.2 |
| - |
| 638.9 |
| 577.9 |
| - |
| 667.2 |
| 697.1 |
| 827.0 |
| 810.1 |
| 836.2 |
| 840.8 |
| 865.8 |
| 855.1 |
| 876.1 |
| 882.0 |
| 876.8 |
| 854.0 |
| 862.7 |
| 870.4 |
| 885.1 |
| 870.8 |
| 892.8 |
| 269.3 |
| 214.8 |
| 203.0 |
| 179.6 |
| - |
| 168.2 |
| 261.2 |
| 245.9 |
| 249.5 |
| 244.4 |
| 232.4 |
| 234.1 |
| 236.6 |
| 239.9 |
| 203.4 |
| 203.5 |
| 200.3 |
| 166.2 |
| 190.3 |
| 212.0 |
| 176.9 |
| 194.7 |
| 983.3 |
| 914.3 |
| 846.0 |
| 872.0 |
| 819.3 |
| 764.2 |
| 705.8 |
| 679.3 |
| 662.7 |
| 645.4 |
| 625.9 |
| 614.7 |
| 595.4 |
| 580.2 |
| 559.0 |
| 552.9 |
| 511.1 |
| 494.9 |
| 486.7 |
| 480.8 |
| 470.2 |
| 459.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |