| (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 | 120.1 | 108.7 | 433.8 | 186.3 | 462.6 | 401.4 | 403.6 | 190.3 | 127.5 | 10.2 | 11.5 | 34.8 | 30.2 | 12.9 | 75.9 | 5.5 | 4.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 49.4 | 254.4 | 330.3 | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 120.1 | 108.7 | 433.8 | 235.7 | 717.0 | 731.7 | 403.6 | 190.3 | 127.5 | 10.2 | 11.5 | 34.8 | 30.2 | 12.9 | 75.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 471.9 | 501.6 | 578.9 | 578.6 | 567.5 | 444.7 | 397.6 | 427.6 | 394.2 | 320.1 | 310.5 | 303.2 | 248.1 | 219.0 | 213.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,881.5 | 6,831.4 | 6,249.8 | 5,816.1 | 5,135.6 | 4,591.4 | 4,433.1 | 4,073.2 | 3,579.9 | 3,285.0 | 2,952.8 | 2,574.8 | 2,273.1 | 2,028.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 62.7 | 91.8 | 112.8 | 106.3 | 82.5 | 68.5 | 70.3 | 78.5 | 73.7 | 89.2 | 66.8 | 45.3 | 36.8 | 44.9 | 42.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 45.0 | 95.0 | 105.0 | 133.8 | 155.7 | 191.4 | 240.4 | 269.2 | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 20.0 | 20.0 | 20.0 | 20.0 | - | - | - | 45.0 | 95.0 | 105.0 | 133.8 | 155.7 | 191.4 | 240.4 | 269.2 | - | |||
| (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 | 288.1 | 120.1 | 46.6 | 24.1 | 97.2 | 108.7 | 74.2 | 74.3 | 581.0 | 433.8 | 206.6 | 55.1 | 207.6 | 186.3 | 216.7 | |||||||||||||||||||||||||
| 24.1 |
| 6.3 |
| - |
| - |
| - |
| 5.5 |
| 4.2 |
| 24.1 |
| 6.3 |
| 173.0 |
| 136.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 80.4 | 84.3 | 94.2 | 92.9 | 67.7 | 57.4 | 55.1 | 47.7 | 41.4 | 38.0 | 25.2 | 21.1 | 21.3 | 21.8 | 18.6 | 17.8 | 12.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 694.8 | 720.7 | 1,143.3 | 933.7 | 1,383.8 | 1,243.3 | 866.8 | 706.2 | 584.7 | 382.6 | 381.7 | 403.8 | 333.0 | 275.0 | 331.9 | 222.6 | 174.2 | - | - |
| 1,748.9 |
| 1,544.5 |
| 1,448.7 |
| - |
| - |
| Accumulated Depreciation | 2,377.3 | 2,326.0 | 2,154.4 | 2,129.0 | 1,919.9 | 1,677.4 | 1,464.2 | 1,318.2 | 1,175.5 | 1,043.6 | 929.4 | 831.5 | 730.1 | 648.9 | 622.0 | 580.3 | 509.2 | - | - |
| Property,Plant & Equipment Net | 4,504.2 | 4,505.4 | 4,095.4 | 3,687.1 | 3,215.7 | 2,914.0 | 2,968.8 | 2,754.9 | 2,404.5 | 2,241.4 | 2,023.4 | 1,743.2 | 1,543.1 | 1,379.3 | 1,127.0 | 964.2 | 939.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 96.8 | 104.2 | 116.4 | 95.2 | 100.3 | 104.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 271.1 | 265.3 | 273.7 | 217.8 | 222.1 | 212.0 | 159.9 | 64.6 | 59.8 | 52.8 | 41.9 | 40.4 | 36.6 | 38.7 | 34.8 | 33.6 | 26.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,470.2 | 5,491.4 | 5,512.4 | 4,838.6 | 4,821.5 | 4,369.4 | 3,995.6 | 3,545.3 | 3,068.4 | 2,696.2 | 2,466.5 | 2,206.9 | 1,932.1 | 1,712.5 | 1,513.1 | 1,239.9 | 1,159.3 | - | - |
| 29.2 |
| 28.1 |
| - |
| - |
| Short Term Debt | 20.0 | 20.0 | 20.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 17.2 | 15.7 | 15.6 | 17.3 | 14.0 | 13.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 70.1 | 70.4 | 69.6 | 51.9 | 62.0 | 51.5 | 46.1 | 26.5 | 24.8 | 129.2 | 124.6 | 106.2 | 97.2 | 80.0 | 66.7 | 51.4 | 37.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 483.9 | 540.5 | 544.7 | 529.8 | 464.2 | 373.1 | 366.1 | 356.7 | 351.0 | 288.6 | 285.4 | 255.6 | 232.1 | 225.1 | 204.8 | 170.0 | 148.1 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 84.2 | 92.6 | 104.8 | 80.8 | 88.8 | 93.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 370.7 | 381.9 | 363.1 | 310.5 | 248.7 | 220.2 | 262.0 | 247.7 | 190.0 | 272.6 | 235.1 | 191.4 | 189.1 | 153.2 | 134.9 | 90.8 | 80.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 284.5 | 284.4 | 286.8 | 265.4 | 328.8 | 349.9 | 241.8 | 215.4 | 205.6 | 178.9 | 154.1 | 145.8 | 123.1 | 106.8 | 87.0 | 76.3 | 68.6 | - | - |
| Total Non-Current Liabilities | 675.2 | 706.3 | 709.9 | 655.9 | 677.5 | 670.0 | 548.8 | 508.1 | 440.5 | 556.5 | 496.5 | 457.2 | 467.9 | 461.4 | 451.7 | 401.2 | 418.2 | - | - |
| Total Liabilities | 1,159.1 | 1,246.8 | 1,254.6 | 1,185.7 | 1,141.7 | 1,043.1 | 914.9 | 864.8 | 791.6 | 845.1 | 781.9 | 712.8 | 700.0 | 686.5 | 656.6 | 571.2 | 566.3 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,055.6 | 3,995.2 | 4,004.6 | 3,397.3 | 3,493.9 | 3,088.1 | 2,850.3 | 2,530.2 | 2,130.3 | 1,707.5 | 1,541.8 | 1,351.1 | 1,089.1 | 883.0 | 713.5 | 574.0 | 498.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,311.1 | 4,244.6 | 4,257.8 | 3,652.9 | 3,679.8 | 3,326.3 | 3,080.7 | 2,680.5 | 2,276.9 | 1,851.2 | 1,684.6 | 1,494.1 | 1,232.1 | 1,026.0 | 856.5 | 668.6 | 593.0 | 558.1 | 489.5 |
| Total Equity | 4,311.1 | 4,244.6 | 4,257.8 | 3,652.9 | 3,679.8 | 3,326.3 | 3,080.7 | 2,680.5 | 2,276.9 | 1,851.2 | 1,684.6 | 1,494.1 | 1,232.1 | 1,026.0 | 856.5 | 668.6 | 593.0 | 558.1 | 489.5 |
| - |
| - |
| - |
| Net debt | (100.1) | (88.7) | (413.8) | (215.7) | - | - | - | (145.3) | (32.5) | 94.8 | 122.3 | 120.9 | 161.3 | 227.6 | 193.3 | - | - | - | - |
| Working Capital | 210.9 | 180.2 | 598.7 | 403.9 | 919.6 | 870.2 | 500.7 | 349.5 | 233.6 | 94.0 | 96.3 | 148.1 | 100.9 | 49.9 | 127.0 | 52.5 | 26.1 | - | - |
| Book Value | 4,311.1 | 4,244.6 | 4,257.8 | 3,652.9 | 3,679.8 | 3,326.3 | 3,080.7 | 2,680.5 | 2,276.9 | 1,851.2 | 1,684.6 | 1,494.1 | 1,232.1 | 1,026.0 | 856.5 | 668.6 | 593.0 | 558.1 | 489.5 |
| Tangible Book Value | - | - | - | - | - | - | - | 2,661.0 | 2,257.4 | 1,831.7 | 1,665.2 | 1,474.6 | 1,212.6 | 1,006.5 | 837.1 | 649.2 | 573.5 | - | - |
| 196.1 |
| 262.1 |
| 462.6 |
| 339.8 |
| 484.2 |
| 351.9 |
| 401.4 |
| 420.4 |
| 518.6 |
| 357.0 |
| 403.6 |
| 322.3 |
| 229.0 |
| 280.6 |
| 190.3 |
| 177.5 |
| 140.6 |
| 159.9 |
| 127.5 |
| 78.1 |
| 33.8 |
| 47.6 |
| 10.2 |
| 15.0 |
| 10.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 30.3 | - | - | 0.0 | 0.0 | 24.8 | 49.4 | 158.8 | 224.4 | 279.2 | 254.4 | 224.9 | 165.3 | 310.2 | 330.3 | 205.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 288.1 | 120.1 | 46.6 | 24.1 | 97.2 | 108.7 | 74.2 | 104.6 | 581.0 | 433.8 | 206.6 | 55.1 | 232.4 | 235.7 | 375.6 | 420.5 | 541.3 | 717.0 | 564.7 | 649.5 | 662.1 | 731.7 | 625.7 | 518.6 | 357.0 | 403.6 | 322.3 | 229.0 | 280.6 | 190.3 | 177.5 | 140.6 | 159.9 | 127.5 | 78.1 | 33.8 | 47.6 | 10.2 | 15.0 | 10.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 542.2 | 471.9 | 519.0 | 530.5 | 545.6 | 501.6 | 545.7 | 578.1 | 582.2 | 578.9 | 632.9 | 543.8 | 564.5 | 578.6 | 630.4 | 680.1 | 669.0 | 567.5 | 591.8 | 548.7 | 496.1 | 444.7 | 453.3 | 387.3 | 419.1 | 397.6 | 425.9 | 450.0 | 447.2 | 427.6 | 466.5 | 456.9 | 412.9 | 394.2 | 391.9 | 363.8 | 332.2 | 320.1 | 333.0 | 319.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 71.7 | 80.4 | 77.1 | 88.2 | 68.6 | 84.3 | 84.2 | 98.2 | 79.2 | 94.2 | 83.9 | 106.7 | 84.6 | 92.9 | 81.8 | 87.2 | 58.3 | 67.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 926.2 | 694.8 | 663.8 | 698.1 | 734.4 | 720.7 | 735.1 | 807.1 | 1,263.7 | 1,143.3 | 954.2 | 730.6 | 897.0 | 933.7 | 1,111.2 | 1,209.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 6,912.1 | 6,881.5 | 6,993.5 | 6,967.2 | 6,839.8 | 6,831.4 | 6,696.7 | 6,532.8 | 6,345.1 | 6,249.8 | 6,245.4 | 6,147.2 | 6,009.9 | 5,816.1 | 5,597.0 | 5,423.9 | 5,209.0 | 5,135.6 | 4,965.5 | 4,795.7 | 4,643.2 | 4,591.4 | 4,566.9 | 4,532.9 | 4,479.8 | 4,433.1 | 4,387.6 | 4,294.5 | 4,139.1 | 4,073.2 | 4,003.7 | 3,858.5 | 3,673.6 | 3,579.9 | 3,530.0 | 3,446.3 | 3,335.2 | 3,285.0 | 3,248.4 | 3,211.1 |
| Accumulated Depreciation | 2,444.7 | 2,377.3 | 2,407.9 | 2,376.7 | 2,342.5 | 2,326.0 | 2,270.9 | 2,255.0 | 2,217.0 | 2,154.4 | 2,159.9 | 2,146.1 | 2,168.5 | 2,129.0 | 2,105.5 | 2,045.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,467.4 | 4,504.2 | 4,585.6 | 4,590.4 | 4,497.4 | 4,505.4 | 4,425.8 | 4,277.8 | 4,128.1 | 4,095.4 | 4,085.4 | 4,001.1 | 3,841.5 | 3,687.1 | 3,491.5 | 3,378.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 263.3 | 271.1 | 267.2 | 262.5 | 259.5 | 265.3 | 265.0 | 258.2 | 259.6 | 273.7 | 259.2 | 247.2 | 218.7 | 217.8 | 208.7 | 206.0 | 216.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,656.9 | 5,470.2 | 5,516.6 | 5,551.1 | 5,491.3 | 5,491.4 | 5,425.8 | 5,343.1 | 5,651.4 | 5,512.4 | 5,298.9 | 4,978.9 | 4,957.1 | 4,838.6 | 4,811.4 | 4,793.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 94.0 | 62.7 | 81.9 | 85.7 | 84.2 | 91.8 | 99.3 | 112.6 | 97.7 | 112.8 | 115.7 | 96.7 | 119.8 | 106.3 | 120.2 | 136.5 | 117.9 | 82.5 | 135.0 | 91.0 | 88.5 | 68.5 | 59.2 | 51.3 | 55.1 | 70.3 | 81.3 | 85.1 | 79.4 | 78.5 | 88.2 | 81.7 | 78.5 | 73.7 | 59.7 | 54.2 | 56.8 | 89.2 | 55.1 | 79.2 |
| Short Term Debt | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 68.1 | 70.1 | 74.0 | 69.3 | 69.2 | 70.4 | 77.2 | 73.0 | 60.9 | 69.6 | 78.0 | 75.6 | 64.6 | 51.9 | 94.2 | 92.5 | 91.1 | 62.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 591.7 | 483.9 | 551.4 | 506.9 | 557.4 | 540.5 | 553.6 | 552.8 | 550.7 | 544.7 | 552.4 | 503.0 | 569.5 | 529.8 | 639.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 20.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 370.7 | 370.7 | 354.5 | 381.9 | 381.9 | 381.9 | 374.8 | 363.1 | 363.1 | 363.1 | 347.2 | 310.5 | 310.5 | 310.5 | 268.4 | 248.7 | 248.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 274.8 | 284.5 | 282.6 | 281.7 | 276.7 | 284.4 | 281.7 | 275.3 | 275.9 | 286.8 | 276.2 | 273.4 | 250.6 | 265.4 | 265.6 | 281.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 665.5 | 675.2 | 702.1 | 813.6 | 698.6 | 706.3 | 696.5 | 678.4 | 699.0 | 709.9 | 683.4 | 643.9 | 641.1 | 655.9 | 613.9 | 609.9 | ||||||||||||||||||||||||
| Total Liabilities | 1,257.2 | 1,159.1 | 1,253.4 | 1,320.5 | 1,256.0 | 1,246.8 | 1,250.1 | 1,231.2 | 1,249.7 | 1,254.6 | 1,235.8 | 1,146.9 | 1,210.6 | 1,185.7 | 1,253.2 | 1,238.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,144.6 | 4,055.6 | 4,010.7 | 3,980.9 | 3,987.6 | 3,995.2 | 3,967.4 | 3,903.8 | 4,154.4 | 4,004.6 | 3,811.2 | 3,582.1 | 3,495.5 | 3,397.3 | 3,306.3 | 3,307.6 | 3,358.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,399.7 | 4,311.1 | 4,263.2 | 4,230.6 | 4,235.3 | 4,244.6 | 4,175.7 | 4,111.9 | 4,401.6 | 4,257.8 | 4,063.1 | 3,832.0 | 3,746.5 | 3,652.9 | 3,558.2 | 3,555.8 | ||||||||||||||||||||||||
| Total Equity | 4,399.7 | 4,311.1 | 4,263.2 | 4,230.6 | 4,235.3 | 4,244.6 | 4,175.7 | 4,111.9 | 4,401.6 | 4,257.8 | 4,063.1 | 3,832.0 | 3,746.5 | 3,652.9 | 3,558.2 | 3,555.8 | 3,503.3 | 3,679.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 40.0 | 40.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | - | - | - | - | - | - | 45.0 | 45.0 | 45.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (248.1) | (80.1) | (26.6) | (4.1) | (77.2) | (88.7) | (54.2) | (84.6) | (561.0) | (413.8) | (186.6) | (35.1) | (212.4) | (215.7) | (355.6) | (400.5) | - | - | ||||||||||||||||||||||
| Working Capital | 334.5 | 210.9 | 112.4 | 191.3 | 177.0 | 180.2 | 181.5 | 254.4 | 713.0 | 598.7 | 401.9 | 227.6 | 327.4 | 403.9 | 471.9 | 580.9 | 702.4 | 919.6 | ||||||||||||||||||||||
| Book Value | 4,399.7 | 4,311.1 | 4,263.2 | 4,230.6 | 4,235.3 | 4,244.6 | 4,175.7 | 4,111.9 | 4,401.6 | 4,257.8 | 4,063.1 | 3,832.0 | 3,746.5 | 3,652.9 | 3,558.2 | 3,555.8 | 3,503.3 | 3,679.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 60.1 |
| 61.6 |
| 55.5 |
| 57.4 |
| 49.9 |
| 54.2 |
| 46.4 |
| 55.1 |
| 46.6 |
| 54.3 |
| 47.9 |
| 47.7 |
| 36.6 |
| 42.7 |
| 37.0 |
| 41.4 |
| 35.6 |
| 40.6 |
| 39.6 |
| 38.0 |
| 31.3 |
| 33.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,281.0 |
| 1,383.8 |
| 1,278.9 |
| 1,311.1 |
| 1,223.3 |
| 1,243.3 |
| 1,138.5 |
| 968.6 |
| 831.0 |
| 866.8 |
| 807.0 |
| 741.4 |
| 783.9 |
| 706.2 |
| 696.3 |
| 647.6 |
| 615.5 |
| 584.7 |
| 513.1 |
| 444.6 |
| 425.1 |
| 382.6 |
| 389.2 |
| 371.9 |
| 1,983.7 |
| 1,919.9 |
| 1,855.4 |
| 1,797.0 |
| 1,735.5 |
| 1,677.4 |
| 1,631.4 |
| 1,577.8 |
| 1,525.8 |
| 1,464.2 |
| 1,459.7 |
| 1,436.3 |
| 1,377.2 |
| 1,318.2 |
| 1,300.5 |
| 1,272.8 |
| 1,222.8 |
| 1,175.5 |
| 1,162.6 |
| 1,125.1 |
| 1,088.9 |
| 1,043.6 |
| 1,018.8 |
| 986.2 |
| 3,225.3 |
| 3,215.7 |
| 3,110.1 |
| 2,998.7 |
| 2,907.7 |
| 2,914.0 |
| 2,935.5 |
| 2,955.1 |
| 2,954.0 |
| 2,968.8 |
| 2,927.9 |
| 2,858.2 |
| 2,761.9 |
| 2,754.9 |
| 2,703.3 |
| 2,585.7 |
| 2,450.8 |
| 2,404.5 |
| 2,367.4 |
| 2,321.2 |
| 2,246.3 |
| 2,241.4 |
| 2,229.7 |
| 2,224.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 19.5 |
| 19.5 |
| - |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.2 |
| - |
| - |
| - |
| 67.4 |
| 67.3 |
| 67.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.1 |
| 224.2 |
| 224.6 |
| 220.9 |
| 212.0 |
| 180.3 |
| 136.9 |
| 130.5 |
| 159.9 |
| 138.1 |
| 139.6 |
| 138.8 |
| 64.6 |
| 70.3 |
| 68.3 |
| 58.3 |
| 59.8 |
| 56.2 |
| 54.9 |
| 54.2 |
| 52.8 |
| 46.1 |
| 43.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,722.7 |
| 4,821.5 |
| 4,613.1 |
| 4,534.4 |
| 4,351.9 |
| 4,369.4 |
| 4,273.7 |
| 4,080.0 |
| 3,935.0 |
| 3,995.6 |
| 3,892.4 |
| 3,758.7 |
| 3,704.0 |
| 3,545.3 |
| 3,489.3 |
| 3,321.1 |
| 3,144.0 |
| 3,068.4 |
| 2,956.2 |
| 2,840.2 |
| 2,745.0 |
| 2,696.2 |
| 2,684.3 |
| 2,659.8 |
| - |
| - |
| - |
| - |
| 45.0 |
| 45.0 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| 10.7 |
| 10.5 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.8 |
| 89.7 |
| 87.0 |
| 51.5 |
| 60.1 |
| 51.5 |
| 44.6 |
| 46.1 |
| 53.7 |
| 45.9 |
| 53.8 |
| 26.5 |
| 27.0 |
| 27.5 |
| 25.9 |
| 24.8 |
| 26.7 |
| 25.8 |
| 22.3 |
| 22.8 |
| 27.0 |
| 37.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 628.2 |
| 578.6 |
| 464.2 |
| 534.3 |
| 482.0 |
| 513.9 |
| 373.1 |
| 449.3 |
| 494.2 |
| 428.3 |
| 366.1 |
| 396.9 |
| 386.1 |
| 358.2 |
| 356.7 |
| 362.5 |
| 366.4 |
| 345.3 |
| 351.0 |
| 355.6 |
| 344.4 |
| 334.8 |
| 288.6 |
| 269.0 |
| 291.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.5 |
| - |
| - |
| - |
| 57.9 |
| 57.9 |
| 58.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.7 |
| 228.7 |
| 220.2 |
| 220.2 |
| 220.2 |
| 236.8 |
| 248.6 |
| 262.0 |
| 262.0 |
| 247.7 |
| 247.7 |
| 247.7 |
| 247.7 |
| 227.5 |
| 196.9 |
| 179.4 |
| 190.0 |
| 274.4 |
| 272.6 |
| 272.6 |
| 272.6 |
| 266.3 |
| 252.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.1 |
| 328.8 |
| 330.3 |
| 329.9 |
| 325.9 |
| 349.9 |
| 316.8 |
| 254.9 |
| 228.7 |
| 241.8 |
| 293.4 |
| 281.4 |
| 282.8 |
| 215.4 |
| 237.4 |
| 230.7 |
| 215.6 |
| 205.6 |
| 194.1 |
| 185.2 |
| 183.3 |
| 178.9 |
| 162.4 |
| 155.8 |
| 640.7 |
| 677.5 |
| 658.9 |
| 650.1 |
| 646.1 |
| 670.0 |
| 653.6 |
| 603.4 |
| 490.6 |
| 548.8 |
| 586.0 |
| 574.1 |
| 575.5 |
| 508.1 |
| 509.9 |
| 472.7 |
| 440.0 |
| 440.5 |
| 513.5 |
| 502.8 |
| 500.9 |
| 556.5 |
| 621.9 |
| 626.7 |
| 1,219.3 |
| 1,141.7 |
| 1,193.2 |
| 1,132.1 |
| 1,159.9 |
| 1,043.1 |
| 1,102.9 |
| 1,097.6 |
| 918.9 |
| 914.9 |
| 982.9 |
| 960.2 |
| 933.7 |
| 864.8 |
| 872.4 |
| 839.0 |
| 785.3 |
| 791.6 |
| 869.2 |
| 847.2 |
| 835.6 |
| 845.1 |
| 890.9 |
| 918.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,493.9 |
| 3,238.1 |
| 3,230.6 |
| 3,024.2 |
| 3,088.1 |
| 2,973.1 |
| 2,788.8 |
| 2,787.0 |
| 2,850.3 |
| 2,755.5 |
| 2,645.5 |
| 2,619.1 |
| 2,530.2 |
| 2,467.9 |
| 2,334.3 |
| 2,211.6 |
| 2,130.3 |
| 1,941.2 |
| 1,848.0 |
| 1,764.9 |
| 1,707.5 |
| 1,650.2 |
| 1,598.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,503.3 |
| 3,679.8 |
| 3,419.9 |
| 3,402.4 |
| 3,191.9 |
| 3,326.3 |
| 3,170.8 |
| 2,982.5 |
| 3,016.0 |
| 3,080.7 |
| 2,909.5 |
| 2,798.5 |
| 2,770.4 |
| 2,680.5 |
| 2,616.9 |
| 2,482.1 |
| 2,358.8 |
| 2,276.9 |
| 2,087.0 |
| 1,993.0 |
| 1,909.4 |
| 1,851.2 |
| 1,793.5 |
| 1,741.8 |
| 3,419.9 |
| 3,402.4 |
| 3,191.9 |
| 3,326.3 |
| 3,170.8 |
| 2,982.5 |
| 3,016.0 |
| 3,080.7 |
| 2,909.5 |
| 2,798.5 |
| 2,770.4 |
| 2,680.5 |
| 2,616.9 |
| 2,482.1 |
| 2,358.8 |
| 2,276.9 |
| 2,087.0 |
| 1,993.0 |
| 1,909.4 |
| 1,851.2 |
| 1,793.5 |
| 1,741.8 |
| - |
| - |
| - |
| - |
| (580.7) |
| (473.6) |
| (312.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 744.6 |
| 829.1 |
| 709.4 |
| 870.2 |
| 689.2 |
| 474.4 |
| 402.7 |
| 500.7 |
| 410.1 |
| 355.3 |
| 425.7 |
| 349.5 |
| 333.9 |
| 281.2 |
| 270.2 |
| 233.6 |
| 157.4 |
| 100.2 |
| 90.3 |
| 94.0 |
| 120.2 |
| 80.5 |
| 3,419.9 |
| 3,402.4 |
| 3,191.9 |
| 3,326.3 |
| 3,170.8 |
| 2,982.5 |
| 3,016.0 |
| 3,080.7 |
| 2,909.5 |
| 2,798.5 |
| 2,770.4 |
| 2,680.5 |
| 2,616.9 |
| 2,482.1 |
| 2,358.8 |
| 2,276.9 |
| 2,087.0 |
| 1,993.0 |
| 1,909.4 |
| 1,851.2 |
| 1,793.5 |
| 1,741.8 |
| - |
| - |
| - |
| - |
| 3,151.4 |
| 2,963.0 |
| 2,996.6 |
| - |
| 2,890.1 |
| 2,779.0 |
| 2,750.9 |
| 2,661.0 |
| 2,597.5 |
| 2,462.6 |
| 2,339.3 |
| 2,257.4 |
| 2,067.6 |
| 1,973.5 |
| 1,889.9 |
| 1,831.7 |
| 1,774.0 |
| 1,722.3 |