| (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 | 0.6 | 1.0 | 1.0 | 1.1 | 4.7 | 117.0 | 2.7 | 1.5 | 2.2 | 37.5 | 4.9 | 2.2 | 3.0 | 4.5 | 7.4 | 0.9 | 36.2 | ||
| Restricted Cash | - | - | - | - | - | - | 1.4 | 0.3 | 0.2 | 1.6 | 2.5 | 1.0 | 1.1 | 1.2 | 0.4 | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 0.6 | 1.0 | 1.0 | 1.1 | 4.7 | 117.0 | 2.7 | 1.5 | 2.2 | 37.5 | 4.9 | 2.2 | 3.0 | 4.5 | 7.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 3,782.4 | 3,304.5 | 3,211.1 | 2,955.1 | 2,622.3 | 2,333.5 | 2,055.2 | 1,906.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 204.5 | 169.2 | 151.8 | 156.6 | 223.5 | 141.5 | 129.7 | 135.2 | 96.9 | 107.2 | 99.7 | 104.0 | 60.3 | 66.8 | 66.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 428.9 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 250.7 | 248.2 | 243.5 | 241.6 | 240.6 | 240.2 | 226.6 | 226.2 | 222.3 | 221.7 | 220.8 | 218.2 | 112.6 | 111.0 | 110.3 | 109.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 195.6 | 291.8 | 252.1 | 424.0 | 377.3 | 125.4 | 25.5 | 152.0 | 266.0 | 121.7 | 66.4 | 301.0 | 365.6 | 279.8 | 159.4 | 460.2 | |||
| (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 | 125.3 | 2.4 | 0.6 | 0.9 | 83.7 | 1.9 | 1.0 | 22.4 | 5.0 | 2.7 | 1.0 | 0.5 | 27.1 | 2.4 | 1.1 | |||||||||||||||||||||||||
| 42.6 |
| 5.1 |
| - |
| - |
| - |
| 0.9 |
| 36.2 |
| 42.6 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 39.5 | 26.9 | 21.1 | 22.3 | 20.2 | 21.0 | 22.4 | 33.7 | 33.3 | 35.4 | 41.0 | 25.9 | 21.0 | 33.2 | 14.7 | 12.7 | 18.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 206.9 | 0.0 | 7.7 | 0.0 | - | 5.4 | 0.0 | - | - | - | - | - |
| Total Current Assets | 569.9 | 554.6 | 532.1 | 756.1 | 634.3 | 622.3 | 511.6 | 770.1 | 579.4 | 607.3 | 488.2 | 682.7 | 745.9 | 647.3 | 732.4 | 785.0 | 684.2 | - | - |
| 1,706.2 |
| 1,558.8 |
| 1,469.1 |
| - |
| - |
| Accumulated Depreciation | 1,144.3 | 1,093.3 | 968.5 | 865.8 | 783.5 | 742.2 | 691.8 | 653.4 | 601.3 | 547.5 | 494.0 | 449.4 | 412.0 | 421.7 | 410.2 | 423.1 | 404.7 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 3,041.2 | 2,651.0 | 2,609.7 | 2,407.7 | 2,128.3 | 1,884.1 | 1,643.1 | 1,484.9 | 1,295.9 | 1,135.7 | 1,064.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 101.2 | 101.7 | 104.1 | 106.6 | 114.5 | 208.4 | 200.3 | 190.9 | 172.6 | 141.1 | 132.0 | 153.0 | 152.8 | 155.8 | 159.1 | 158.9 | 160.5 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | 0.1 | 2.3 | 5.0 | 10.1 | 14.6 | 23.4 | 41.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 185.6 | 184.5 | 175.7 | 168.5 | 173.9 | 131.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 20.8 | 20.8 | 28.4 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 121.8 | 71.7 | 61.7 | 57.5 | 49.9 | 85.7 | 116.1 | 96.2 | 74.8 | 60.2 | 61.9 | 45.1 | 42.9 | 29.6 | 21.4 | 20.9 | 11.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 820.2 | 722.5 | 739.3 | 703.7 | 667.9 | 592.0 | 615.8 | 637.8 | 621.2 | 642.4 | 572.4 | - | - |
| Total Assets | 7,578.8 | 6,981.6 | 6,537.5 | 6,261.4 | 5,722.3 | 5,316.5 | 4,157.9 | 3,986.3 | 3,928.5 | 3,718.6 | 3,284.4 | 3,125.4 | 3,004.8 | 2,770.0 | 2,649.4 | 2,563.1 | 2,321.0 | - | - |
| 47.3 |
| 44.4 |
| - |
| - |
| Short Term Debt | 195.6 | 291.8 | 252.1 | 424.0 | 377.3 | 125.4 | 25.5 | 152.0 | 266.0 | 121.7 | 66.4 | 301.0 | 365.6 | 279.8 | 159.4 | 31.3 | 6.5 | - | - |
| Deferred Revenue Current | 22.6 | 21.6 | 61.4 | 35.5 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.4 | 4.9 | 4.8 | 4.6 | 4.3 | 6.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 780.9 | 887.8 | 806.6 | 1,104.2 | 1,051.4 | 533.7 | 446.4 | 751.0 | 802.9 | 571.6 | 436.1 | 791.1 | 851.8 | 653.1 | 703.4 | 705.8 | 563.9 | - | - |
| 455.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 159.1 | 159.3 | 148.0 | 138.4 | 141.4 | 95.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 9.1 | 27.7 | 28.5 | 29.3 | 4.0 | 4.8 | 5.5 | 7.6 | 7.7 | 8.2 | - | - |
| Deferred Tax Liabilities | 438.4 | 358.8 | 285.4 | 238.9 | 163.5 | 138.1 | 145.5 | 242.4 | 514.7 | 473.8 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 108.8 | 64.6 | 102.5 | 82.9 | 169.3 | 237.2 | 246.5 | 137.0 | 128.9 | 141.6 | 137.4 | 86.7 | 67.9 | 124.2 | 114.3 | 93.7 | - | - | - |
| Other Non-Current Liabilities | 11.1 | 10.3 | 13.3 | 9.1 | 12.0 | 10.6 | 11.9 | 9.0 | 10.0 | 9.7 | 8.5 | 8.6 | 7.2 | 6.7 | 5.8 | 7.2 | - | - | - |
| Total Non-Current Liabilities | 1,155.9 | 1,014.0 | 972.1 | 854.7 | 877.8 | 879.4 | 792.6 | 793.1 | 891.9 | 925.3 | 897.7 | 803.3 | 752.7 | 777.8 | 743.0 | 702.9 | 611.9 | - | - |
| Total Liabilities | 5,187.1 | 4,781.2 | 4,546.8 | 4,444.2 | 4,091.4 | 3,672.6 | 2,776.1 | 2,691.6 | 2,813.8 | 2,552.0 | 2,177.4 | 2,159.2 | 2,117.4 | 1,956.1 | 1,873.2 | 1,837.7 | 1,631.3 | - | - |
| 689.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,451.4 | 1,298.8 | 1,177.8 | 1,067.5 | 934.6 | 947.5 | 906.1 | 1,007.1 | 868.0 | 825.6 | 777.7 | 674.8 | 604.9 | 557.7 | 528.8 | 487.0 | 425.8 | - | - |
| Accumulated Other Comprehensive Income | (11.5) | (6.5) | (10.0) | (4.8) | (34.5) | (44.3) | (31.8) | (12.6) | (3.3) | (15.2) | (9.4) | (5.6) | (1.6) | (10.8) | (10.6) | (12.0) | (10.1) | - | - |
| Treasury Stock | - | - | - | - | 12.4 | (8.5) | 10.4 | 76.5 | 70.0 | 81.0 | 92.2 | 121.0 | 128.6 | 116.6 | 117.7 | 110.4 | 84.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,391.7 | 2,200.4 | 1,990.7 | 1,817.2 | 1,630.9 | 1,643.9 | 1,381.8 | 1,294.7 | 1,114.8 | 1,166.6 | 1,107.0 | 966.2 | 887.4 | 813.9 | 776.3 | 725.5 | 689.7 | 728.1 | 650.6 |
| Total Equity | 2,391.7 | 2,200.4 | 1,990.7 | 1,817.2 | 1,630.9 | 1,643.9 | 1,381.8 | 1,294.7 | 1,114.8 | 1,166.6 | 1,107.0 | 966.2 | 887.4 | 813.9 | 776.3 | 725.5 | 689.7 | 728.1 | 650.6 |
| 462.0 |
| - |
| - |
| Net debt | 195.0 | 290.8 | 251.1 | 422.8 | 372.6 | 8.3 | 22.8 | 150.5 | 263.8 | 84.2 | 61.4 | 298.8 | 362.6 | 275.3 | 151.9 | 459.2 | 425.8 | - | - |
| Working Capital | (211.0) | (333.2) | (274.5) | (348.1) | (417.1) | 88.6 | 65.2 | 19.1 | (223.5) | 35.7 | 52.1 | (108.4) | (105.9) | (5.8) | 29.0 | 79.2 | 120.3 | - | - |
| Book Value | 2,391.7 | 2,200.4 | 1,990.7 | 1,817.2 | 1,630.9 | 1,643.9 | 1,381.8 | 1,294.7 | 1,114.8 | 1,166.6 | 1,107.0 | 966.2 | 887.4 | 813.9 | 776.3 | 725.5 | 689.7 | 728.1 | 650.6 |
| Tangible Book Value | - | - | 1,990.7 | 1,814.9 | 1,625.8 | 1,633.8 | 1,367.2 | 1,271.3 | 1,073.7 | 1,166.6 | - | - | - | - | - | - | - | - | - |
| 27.7 |
| 13.9 |
| 1.3 |
| 4.7 |
| 4.7 |
| 57.7 |
| 22.4 |
| 117.0 |
| 42.8 |
| 26.0 |
| 15.7 |
| 2.7 |
| 26.3 |
| 83.2 |
| 7.7 |
| 1.5 |
| 1.1 |
| 4.9 |
| 4.7 |
| 2.2 |
| 62.2 |
| 92.7 |
| 46.9 |
| 37.5 |
| 94.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 125.3 | 2.4 | 0.6 | 0.9 | 83.7 | 1.9 | 1.0 | 22.4 | 5.0 | 2.7 | 1.0 | 0.5 | 27.1 | 2.4 | 1.1 | 27.7 | 13.9 | 1.3 | 4.7 | 4.7 | 57.7 | 22.4 | 117.0 | 42.8 | 26.0 | 15.7 | 2.7 | 26.3 | 83.2 | 7.7 | 1.5 | 1.1 | 4.9 | 4.7 | 2.2 | 62.2 | 92.7 | 46.9 | 37.5 | 94.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 45.4 | 39.6 | 39.5 | 34.0 | 31.2 | 32.6 | 26.9 | 28.3 | 25.7 | 23.9 | 21.1 | 24.2 | 22.8 | 25.3 | 22.3 | 21.9 | 22.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 730.3 | 781.3 | 569.9 | 562.3 | 678.6 | 730.7 | 554.6 | 534.4 | 553.7 | 677.0 | 532.1 | 520.4 | 616.0 | 1,011.8 | 756.1 | 740.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,617.7 | 3,483.7 | 3,380.5 | 3,304.5 | 3,199.1 | 3,091.8 | 3,272.2 | 3,211.1 | 3,141.6 | 3,066.4 | 3,009.2 | 2,955.1 | 2,844.5 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 102.8 | 101.6 | 101.2 | 101.0 | 101.4 | 101.6 | 101.7 | 100.8 | 101.8 | 103.3 | 104.1 | 104.4 | 105.1 | 106.2 | 106.6 | 108.3 | 110.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 1.1 | 1.8 | 2.3 | 2.9 | 3.4 | 4.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 188.2 | 188.9 | 185.6 | 191.9 | 187.5 | 183.3 | 184.5 | 185.5 | 177.2 | 175.9 | 175.7 | 164.1 | 165.8 | 167.1 | 168.5 | 169.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 20.9 | 20.4 | 20.8 | 22.5 | 22.0 | 23.3 | 20.8 | 22.6 | 22.8 | 22.9 | 28.4 | 25.5 | - | - | 2.9 | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 98.8 | 90.9 | 121.8 | 91.7 | 88.3 | 78.8 | 71.7 | 68.8 | 62.0 | 62.7 | 61.7 | 67.2 | 72.8 | 68.7 | 61.9 | 58.3 | 59.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,943.3 | 7,906.2 | 7,578.8 | 7,274.2 | 7,265.6 | 7,194.0 | 6,981.6 | 6,784.1 | 6,647.4 | 6,749.0 | 6,537.5 | 6,312.6 | 6,296.1 | 6,610.1 | 6,261.4 | 6,161.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 170.0 | 136.5 | 204.5 | 138.7 | 121.6 | 112.5 | 169.2 | 144.6 | 127.2 | 105.6 | 151.8 | 122.2 | 121.8 | 110.5 | 156.6 | 129.4 | 123.2 | 168.2 | 223.5 | 161.9 | 126.2 | 110.5 | 141.5 | 110.0 | 93.4 | 91.6 | 129.7 | 96.9 | 91.8 | 75.1 | 135.2 | 97.9 | 63.9 | 75.9 | 96.9 | 88.6 | 71.0 | 72.8 | 107.2 | 70.4 |
| Short Term Debt | 150.0 | 369.0 | 195.6 | 306.7 | 162.5 | 337.0 | 291.8 | 254.8 | 196.2 | 268.7 | 252.1 | 145.2 | 187.7 | 464.5 | 424.0 | 370.4 | 302.2 | 488.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 21.1 | 21.4 | 22.6 | 23.5 | 22.2 | 22.2 | 21.6 | 99.6 | 109.7 | 118.5 | 61.4 | 42.5 | 41.3 | 39.6 | 35.5 | 46.0 | 54.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.2 | 4.7 | 4.4 | 6.0 | 5.5 | 5.2 | 4.9 | 5.1 | 4.8 | 4.8 | 4.8 | 5.3 | 5.3 | 4.7 | 4.6 | 4.9 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - | 0.9 | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 777.0 | 937.9 | 780.9 | 739.1 | 732.0 | 818.7 | 887.8 | 894.3 | 789.1 | 962.0 | 806.6 | 669.0 | 711.5 | 1,066.2 | 1,104.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 163.0 | 163.0 | 159.1 | 168.6 | 163.4 | 158.6 | 159.3 | 160.0 | 151.0 | 148.8 | 148.0 | 135.9 | 136.8 | 137.6 | 138.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 490.8 | 468.7 | 438.4 | 414.9 | 406.4 | 383.4 | 358.8 | 331.8 | 330.8 | 299.5 | 285.4 | 275.2 | 280.7 | 255.1 | 238.9 | 202.1 | 181.9 | |||||||||||||||||||||||
| Pension Obligations | 110.0 | 109.5 | 108.8 | 72.1 | 71.7 | 71.1 | 64.6 | 42.3 | 42.3 | 102.5 | 102.5 | 88.8 | 87.6 | 83.9 | 82.9 | 166.6 | 166.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.5 | 10.8 | 11.1 | 10.3 | 10.1 | 10.2 | 10.3 | 10.4 | 13.1 | 13.2 | 13.3 | 11.2 | 11.2 | 11.3 | 9.1 | 8.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,235.9 | 1,221.9 | 1,155.9 | 1,090.9 | 1,085.5 | 1,073.1 | 1,014.0 | 953.1 | 952.8 | 981.8 | 972.1 | 919.7 | 941.6 | 930.2 | 854.7 | 899.2 | ||||||||||||||||||||||||
| Total Liabilities | 5,294.7 | 5,433.9 | 5,187.1 | 4,850.5 | 4,787.7 | 4,881.3 | 4,781.2 | 4,641.1 | 4,468.2 | 4,682.8 | 4,546.8 | 4,317.3 | 4,295.3 | 4,687.3 | 4,444.2 | 4,393.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 251.7 | 251.4 | 250.7 | 250.5 | 250.3 | 250.0 | 248.2 | 247.2 | 246.4 | 245.0 | 243.5 | 243.2 | 241.9 | 241.8 | 241.6 | 241.6 | 241.6 | 241.3 | 240.6 | 240.6 | 240.5 | 240.4 | 240.2 | 240.2 | 240.2 | 240.2 | 226.6 | 226.6 | 226.6 | 226.5 | 226.2 | 226.2 | 225.2 | 225.1 | 222.3 | 222.2 | 222.2 | 222.2 | 221.7 | 221.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,697.0 | 1,526.0 | 1,451.4 | 1,484.0 | 1,544.2 | 1,385.1 | 1,298.8 | 1,252.4 | 1,305.6 | 1,226.1 | 1,177.8 | 1,181.8 | 1,218.2 | 1,145.8 | 1,067.5 | 1,050.5 | 1,072.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.9) | (11.2) | (11.5) | (6.3) | (6.4) | (6.5) | (6.5) | 0.2 | 0.3 | (9.6) | (10.0) | (3.9) | (4.2) | (4.5) | (4.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,648.6 | 2,472.3 | 2,391.7 | 2,423.6 | 2,477.9 | 2,312.7 | 2,200.4 | 2,143.0 | 2,179.2 | 2,066.2 | 1,990.7 | 1,995.2 | 2,000.8 | 1,922.8 | 1,817.2 | 1,768.7 | ||||||||||||||||||||||||
| Total Equity | 2,648.6 | 2,472.3 | 2,391.7 | 2,423.6 | 2,477.9 | 2,312.7 | 2,200.4 | 2,143.0 | 2,179.2 | 2,066.2 | 1,990.7 | 1,995.2 | 2,000.8 | 1,922.8 | 1,817.2 | 1,768.7 | 1,784.3 | 1,717.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 150.0 | 369.0 | 195.6 | 306.7 | 162.5 | 337.0 | 291.8 | 254.8 | 196.2 | 268.7 | 252.1 | 145.2 | 187.7 | 464.5 | 424.0 | 370.4 | 302.2 | 488.0 | 377.3 | 176.3 | 8.5 | 134.4 | 125.4 | 553.1 | 466.6 | 390.7 | 25.5 | 99.3 | 45.9 | 371.7 | 152.0 | 57.1 | 150.9 | 373.2 | 266.0 | 263.4 | 237.9 | 284.6 | 121.7 | 244.6 |
| Net debt | 24.7 | 366.6 | 195.0 | 305.7 | 78.7 | 335.1 | 290.8 | 232.4 | 191.1 | 265.9 | 251.1 | 144.7 | 160.6 | 462.0 | 422.8 | 342.7 | 288.3 | 486.7 | ||||||||||||||||||||||
| Working Capital | (46.7) | (156.7) | (211.0) | (176.7) | (53.4) | (88.0) | (333.2) | (360.0) | (235.4) | (285.1) | (274.5) | (148.6) | (95.5) | (54.4) | (348.1) | (229.4) | (326.1) | |||||||||||||||||||||||
| Book Value | 2,648.6 | 2,472.3 | 2,391.7 | 2,423.6 | 2,477.9 | 2,312.7 | 2,200.4 | 2,143.0 | 2,179.2 | 2,066.2 | 1,990.7 | 1,995.2 | 2,000.8 | 1,922.8 | 1,817.2 | 1,768.7 | 1,784.3 | 1,717.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | 1,994.7 | 1,999.8 | 1,921.0 | 1,814.9 | 1,765.8 | 1,780.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 20.2 |
| 19.5 |
| 17.0 |
| 19.3 |
| 21.0 |
| 24.3 |
| 23.5 |
| 21.9 |
| 22.4 |
| 30.6 |
| 36.6 |
| 40.3 |
| 33.7 |
| 31.4 |
| 34.7 |
| 34.2 |
| 33.3 |
| 35.4 |
| 35.5 |
| 35.2 |
| 35.4 |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 207.7 |
| 206.9 |
| 206.9 |
| 224.9 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 7.7 |
| 7.7 |
| - |
| 556.0 |
| 760.3 |
| 634.3 |
| 518.3 |
| 535.2 |
| 609.2 |
| 622.3 |
| 521.1 |
| 500.9 |
| 692.6 |
| 511.6 |
| 510.0 |
| 605.2 |
| 1,049.9 |
| 770.1 |
| 736.9 |
| 814.6 |
| 826.1 |
| 579.4 |
| 637.6 |
| 678.0 |
| 815.1 |
| 607.3 |
| 604.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,901.4 |
| 2,789.3 |
| 2,710.1 |
| 2,651.0 |
| 2,573.4 |
| 2,475.5 |
| 2,649.3 |
| 2,609.7 |
| 2,557.0 |
| 2,496.3 |
| 2,451.7 |
| 2,407.7 |
| 2,304.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.2 |
| 114.5 |
| 117.0 |
| 214.5 |
| 211.6 |
| 208.4 |
| 205.8 |
| 204.2 |
| 202.2 |
| 200.3 |
| 197.7 |
| 195.2 |
| 192.2 |
| 190.9 |
| 187.8 |
| 183.9 |
| 179.4 |
| 172.6 |
| 166.5 |
| 152.9 |
| 145.2 |
| 141.1 |
| 139.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.8 |
| 6.5 |
| 9.4 |
| 10.1 |
| 11.0 |
| 11.4 |
| 15.8 |
| 14.6 |
| 15.3 |
| 15.8 |
| 23.0 |
| 23.4 |
| 23.6 |
| 23.2 |
| 37.7 |
| 41.1 |
| - |
| - |
| - |
| - |
| - |
| 171.2 |
| 173.6 |
| 173.9 |
| 142.8 |
| 144.3 |
| 138.6 |
| 131.8 |
| 101.7 |
| 102.4 |
| 87.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| 49.9 |
| 48.5 |
| 80.0 |
| 81.4 |
| 85.7 |
| 81.1 |
| 80.7 |
| 104.7 |
| 96.5 |
| 95.8 |
| 94.8 |
| 92.9 |
| 96.2 |
| 70.7 |
| 69.5 |
| 70.8 |
| 74.8 |
| 62.4 |
| 61.1 |
| 60.9 |
| 60.2 |
| 69.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 906.4 |
| 820.2 |
| 712.0 |
| 695.5 |
| 717.3 |
| 722.5 |
| 667.1 |
| 670.6 |
| 711.6 |
| 739.3 |
| 683.4 |
| 683.1 |
| 682.7 |
| 703.7 |
| 724.0 |
| 5,870.0 |
| 5,981.2 |
| 5,722.3 |
| 5,408.6 |
| 5,425.1 |
| 5,396.9 |
| 5,316.5 |
| 5,282.1 |
| 5,155.2 |
| 5,095.2 |
| 4,373.0 |
| 4,123.4 |
| 4,090.0 |
| 4,477.3 |
| 4,143.7 |
| 3,977.4 |
| 3,960.7 |
| 4,186.9 |
| 3,928.5 |
| 3,877.9 |
| 3,857.4 |
| 3,949.5 |
| 3,718.6 |
| 3,632.8 |
| 377.3 |
| 176.3 |
| 8.5 |
| 134.4 |
| 125.4 |
| 553.1 |
| 466.6 |
| 390.7 |
| 25.5 |
| 99.3 |
| 45.9 |
| 371.7 |
| 152.0 |
| 57.1 |
| 150.9 |
| 373.2 |
| 266.0 |
| 263.4 |
| 237.9 |
| 284.6 |
| 121.7 |
| 244.6 |
| 52.9 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 29.6 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.5 |
| 4.3 |
| 4.6 |
| 4.0 |
| 4.4 |
| 6.7 |
| 4.5 |
| 4.2 |
| 3.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 969.4 |
| 882.1 |
| 1,097.8 |
| 1,051.4 |
| 613.6 |
| 416.1 |
| 518.7 |
| 533.7 |
| 902.3 |
| 824.3 |
| 805.5 |
| 446.4 |
| 582.0 |
| 583.8 |
| 998.9 |
| 751.0 |
| 506.9 |
| 694.5 |
| 991.0 |
| 802.9 |
| 775.9 |
| 626.3 |
| 822.9 |
| 571.6 |
| 601.5 |
| 139.3 |
| 140.0 |
| 141.4 |
| 141.4 |
| 110.0 |
| 111.0 |
| 105.0 |
| 95.0 |
| 96.1 |
| 96.7 |
| 82.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 9.5 |
| 27.5 |
| 27.7 |
| 27.9 |
| 28.1 |
| 28.3 |
| 28.5 |
| 28.7 |
| 178.7 |
| 163.5 |
| 145.0 |
| 166.2 |
| 166.1 |
| 138.1 |
| 187.5 |
| 187.9 |
| 194.3 |
| 190.7 |
| 219.3 |
| 208.5 |
| 233.1 |
| 242.4 |
| 244.2 |
| 237.8 |
| 238.4 |
| 514.7 |
| 523.4 |
| - |
| - |
| 473.8 |
| - |
| 167.3 |
| 169.3 |
| 236.6 |
| 236.4 |
| 235.8 |
| 237.2 |
| 196.7 |
| 195.4 |
| 245.5 |
| 246.5 |
| 141.2 |
| 143.3 |
| 141.5 |
| 137.0 |
| 131.0 |
| 129.5 |
| 128.6 |
| 128.9 |
| 140.1 |
| 141.8 |
| 141.0 |
| 141.6 |
| 108.7 |
| 8.0 |
| 7.9 |
| 12.0 |
| 12.3 |
| 12.3 |
| 11.7 |
| 10.6 |
| 8.6 |
| 7.1 |
| 7.6 |
| 11.9 |
| 7.1 |
| 7.4 |
| 9.6 |
| 9.0 |
| 9.4 |
| 8.5 |
| 8.9 |
| 10.0 |
| 9.6 |
| 9.0 |
| 9.3 |
| 9.7 |
| 9.2 |
| 884.1 |
| 892.2 |
| 877.8 |
| 891.3 |
| 922.0 |
| 915.0 |
| 879.4 |
| 876.4 |
| 865.0 |
| 924.3 |
| 837.7 |
| 757.4 |
| 757.3 |
| 796.5 |
| 793.1 |
| 800.3 |
| 801.0 |
| 847.0 |
| 891.9 |
| 919.7 |
| 920.9 |
| 914.5 |
| 925.3 |
| 892.6 |
| 4,085.7 |
| 4,264.2 |
| 4,091.4 |
| 3,726.6 |
| 3,603.3 |
| 3,698.7 |
| 3,672.6 |
| 3,669.6 |
| 3,500.5 |
| 3,487.1 |
| 3,027.4 |
| 2,551.2 |
| 2,520.8 |
| 2,980.3 |
| 2,724.7 |
| 2,527.4 |
| 2,493.4 |
| 2,839.2 |
| 2,691.9 |
| 2,593.3 |
| 2,571.1 |
| 2,764.1 |
| 2,552.0 |
| 2,461.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,011.1 |
| 934.6 |
| 970.5 |
| 1,114.4 |
| 996.6 |
| 947.5 |
| 1,136.9 |
| 1,194.1 |
| 1,135.5 |
| 1,076.0 |
| 1,086.0 |
| 1,120.7 |
| 1,073.1 |
| 1,007.1 |
| 1,045.9 |
| 1,084.2 |
| 967.9 |
| 868.0 |
| 928.1 |
| 931.2 |
| 838.5 |
| 825.6 |
| 822.1 |
| (31.4) |
| (32.5) |
| (33.5) |
| (34.5) |
| (41.1) |
| (42.2) |
| (43.3) |
| (44.3) |
| (34.6) |
| (34.6) |
| (31.0) |
| (31.8) |
| (15.2) |
| (15.5) |
| (15.8) |
| (12.6) |
| (15.9) |
| (13.8) |
| (8.5) |
| (3.3) |
| (10.9) |
| (7.6) |
| (9.3) |
| (15.2) |
| (5.7) |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| 4.5 |
| 11.1 |
| 10.4 |
| 15.6 |
| 46.1 |
| 65.1 |
| 76.5 |
| 80.4 |
| 84.4 |
| 91.9 |
| 70.0 |
| 74.1 |
| 78.6 |
| 84.5 |
| 81.0 |
| 82.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,784.3 |
| 1,717.0 |
| 1,630.9 |
| 1,682.1 |
| 1,821.8 |
| 1,698.2 |
| 1,643.9 |
| 1,612.5 |
| 1,654.7 |
| 1,608.1 |
| 1,345.6 |
| 1,572.2 |
| 1,569.2 |
| 1,497.1 |
| 1,419.0 |
| 1,450.0 |
| 1,467.4 |
| 1,347.8 |
| 1,236.6 |
| 1,284.6 |
| 1,286.3 |
| 1,185.4 |
| 1,166.6 |
| 1,170.9 |
| 1,630.9 |
| 1,682.1 |
| 1,821.8 |
| 1,698.2 |
| 1,643.9 |
| 1,612.5 |
| 1,654.7 |
| 1,608.1 |
| 1,345.6 |
| 1,572.2 |
| 1,569.2 |
| 1,497.1 |
| 1,419.0 |
| 1,450.0 |
| 1,467.4 |
| 1,347.8 |
| 1,236.6 |
| 1,284.6 |
| 1,286.3 |
| 1,185.4 |
| 1,166.6 |
| 1,170.9 |
| 372.6 |
| 171.6 |
| (49.2) |
| 112.0 |
| 8.3 |
| 510.3 |
| 440.6 |
| 375.0 |
| 22.8 |
| 73.0 |
| (37.3) |
| 364.0 |
| 150.5 |
| 56.0 |
| 146.0 |
| 368.5 |
| 263.8 |
| 201.2 |
| 145.2 |
| 237.7 |
| 84.2 |
| 149.8 |
| (337.5) |
| (417.1) |
| (95.4) |
| 119.2 |
| 90.5 |
| 88.6 |
| (381.2) |
| (323.5) |
| (112.9) |
| 65.2 |
| (72.1) |
| 21.4 |
| 51.0 |
| 19.1 |
| 229.9 |
| 120.2 |
| (164.9) |
| (223.5) |
| (138.3) |
| 51.7 |
| (7.9) |
| 35.7 |
| 3.2 |
| 1,630.9 |
| 1,682.1 |
| 1,821.8 |
| 1,698.2 |
| 1,643.9 |
| 1,612.5 |
| 1,654.7 |
| 1,608.1 |
| 1,345.6 |
| 1,572.2 |
| 1,569.2 |
| 1,497.1 |
| 1,419.0 |
| 1,450.0 |
| 1,467.4 |
| 1,347.8 |
| 1,236.6 |
| 1,284.6 |
| 1,286.3 |
| 1,185.4 |
| 1,166.6 |
| 1,170.9 |
| 1,712.6 |
| 1,625.8 |
| 1,676.3 |
| 1,815.4 |
| 1,688.8 |
| 1,633.8 |
| 1,601.5 |
| 1,643.3 |
| 1,592.3 |
| 1,331.0 |
| 1,556.9 |
| 1,553.4 |
| 1,474.0 |
| 1,395.6 |
| 1,426.4 |
| 1,444.2 |
| 1,310.1 |
| 1,195.6 |
| - |
| - |
| - |
| - |
| - |