| (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 | 147.4 | 94.4 | 195.8 | 95.9 | 239.3 | 448.3 | 71.2 | 98.8 | 47.8 | 230.2 | 185.9 | 40.2 | 57.4 | 66.6 | 99.9 | 82.8 | 46.3 | ||
| Restricted Cash | 133.4 | 111.4 | 92.0 | 130.8 | 104.2 | 88.5 | 81.9 | 78.7 | 48.8 | 34.3 | 2.1 | 2.7 | 4.3 | 4.4 | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 18.5 | - | - | ||
| Cash And Short Term Investments | 147.4 | 94.4 | 195.8 | 95.9 | 239.3 | 448.3 | 71.2 | 98.8 | 47.8 | 230.2 | 185.9 | 40.2 | 57.4 | 69.6 | 118.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 164.8 | 164.1 | 208.7 | 128.8 | 122.9 | 149.2 | 154.5 | 137.6 | 110.4 | 80.8 | 55.3 | 48.6 | 95.4 | 55.7 | 51.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 45.3 | 38.1 | 45.0 | 22.8 | 28.4 | 35.3 | 34.9 | 45.0 | 19.6 | 12.0 | 18.1 | 16.9 | 22.3 | 20.7 | 12.5 | 12.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,011.6 | 5,605.2 | 4,883.9 | 4,183.0 | 3,843.0 | 3,494.6 | 3,225.9 | 3,097.8 | 2,717.8 | 2,436.9 | 2,344.8 | 2,126.6 | 2,053.4 | 1,797.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,660.6 | 2,344.7 | 1,989.6 | 2,052.6 | 1,925.5 | 1,474.2 | 1,167.9 | 1,129.0 | 877.1 | 956.5 | 920.5 | 1,001.4 | 965.8 | 957.3 | 811.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,660.6 | 2,344.7 | 1,989.6 | 2,052.6 | 1,925.5 | 1,474.2 | 1,167.9 | 1,288.0 | 928.6 | 956.5 | 920.5 | 1,001.4 | 965.8 | 957.3 | 811.0 | - | |||
| (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 | 654.6 | 147.4 | 79.6 | 88.5 | 112.7 | 94.4 | 88.1 | 66.3 | 201.5 | 195.8 | 78.1 | 275.1 | 414.9 | 95.9 | 154.6 | |||||||||||||||||||||||||
| 34.4 |
| 47.2 |
| - |
| - |
| - |
| 82.8 |
| 46.3 |
| 34.4 |
| 47.2 |
| 54.5 |
| 53.4 |
| - |
| - |
| 15.5 |
| - |
| - |
| Prepaid Expenses | 40.1 | 59.2 | 41.6 | 29.6 | 35.9 | 15.4 | 12.7 | 51.4 | 40.3 | 45.9 | 33.3 | 34.9 | 29.7 | 34.1 | 18.7 | 14.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 597.8 | 547.1 | 646.0 | 456.7 | 601.9 | 779.2 | 415.7 | 473.1 | 321.6 | 472.8 | 375.1 | 273.9 | 289.3 | 276.2 | 292.2 | 204.7 | 195.3 | - | - |
| 1,973.3 |
| 1,790.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,339.0 | 2,103.3 | 1,885.0 | 1,689.6 | 1,548.0 | 1,395.5 | 1,254.5 | 1,138.2 | 983.1 | 880.5 | 785.5 | 688.9 | 601.1 | 544.7 | 454.8 | 365.2 | - | - | - |
| Property,Plant & Equipment Net | 3,672.6 | 3,501.9 | 2,998.9 | 2,493.5 | 2,295.0 | 2,099.0 | 1,971.4 | 1,959.6 | 1,734.7 | 1,556.4 | 1,559.3 | 1,437.6 | 1,452.3 | 1,252.9 | 1,518.5 | 1,425.5 | 998.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 168.2 | 151.0 | 90.5 | 90.3 | 90.0 | 24.6 | 20.1 | 20.0 | 21.0 | 6.7 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 274.5 | 301.7 | 307.6 | 333.8 | 363.3 | 194.4 | 186.2 | 199.9 | 85.4 | 52.8 | 25.9 | 28.7 | 31.9 | 35.5 | 38.8 | 40.3 | 42.0 | - | - |
| Operating Lease Right Of Use Assets | 41.8 | 32.1 | 24.1 | 23.4 | 19.4 | 16.3 | 17.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 138.9 | 153.9 | 152.6 | 161.4 | 143.5 | 119.3 | 129.5 | 113.8 | 57.3 | - | - | - | 0.9 | 54.0 | - | 17.1 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,246.5 | 5,666.2 | 5,208.3 | 4,611.6 | 4,425.7 | 3,889.0 | 3,250.5 | 3,121.4 | 2,623.9 | 2,461.6 | 2,274.0 | 2,121.6 | 2,159.4 | 2,087.5 | 2,314.7 | 2,043.3 | 1,864.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 159.0 | 51.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 13.2 | 23.1 | 18.7 | 8.8 | 9.2 | 11.2 | 2.8 | 18.4 | 20.2 | - | - | - | 5.8 | 0.6 | 1.1 | 1.4 | - | - | - |
| Operating Lease Liabilities Current | 4.8 | 3.6 | 3.3 | 2.3 | 2.6 | 2.9 | 2.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 31.4 | 30.2 | 28.3 | 24.2 | 25.5 | 29.3 | 24.4 | 20.2 | 19.9 | 18.0 | 14.7 | 10.8 | 11.7 | 10.4 | 10.2 | 10.5 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 738.4 | 598.1 | 537.0 | 343.9 | 544.2 | 248.6 | 376.5 | 361.9 | 283.3 | 189.3 | 188.5 | 205.8 | 186.3 | 212.1 | 193.8 | 137.7 | 139.6 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.8 | 22.5 | 19.8 | 19.8 | 16.5 | 12.9 | 14.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 1.2 | 48.4 | 51.5 | 54.6 | 58.1 | 60.6 | 63.5 | 66.4 | 69.0 | 71.3 | 72.9 | - | - |
| Deferred Tax Liabilities | 68.7 | 68.6 | 66.7 | 83.5 | 84.7 | 88.0 | 97.1 | 61.3 | 62.0 | 36.4 | 29.0 | 66.2 | 55.0 | 45.1 | 54.7 | 30.9 | 53.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 33.6 | 29.3 | 22.1 | 3.3 | 5.0 | 6.2 | 8.0 | 16.1 | 18.9 | 21.3 | 1.8 | 3.0 | 3.5 | 5.1 | 4.3 | 5.0 | 3.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,555.2 | 3,105.8 | 2,756.7 | 2,581.0 | 2,417.9 | 1,937.7 | 1,725.8 | 1,667.7 | 1,321.7 | 1,288.5 | 1,190.1 | 1,334.8 | 1,414.3 | 1,391.9 | 1,408.1 | 1,098.1 | 952.5 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 909.3 | 814.5 | 719.9 | 623.9 | 585.2 | 550.1 | 487.9 | 422.2 | 327.3 | 215.4 | 152.3 | 44.7 | (3.1) | (44.3) | 172.3 | 221.3 | 197.0 | - | - |
| Accumulated Other Comprehensive Income | (2.1) | (6.7) | (1.3) | 2.5 | (2.2) | (6.6) | (8.7) | (3.8) | (4.7) | (8.2) | (8.2) | (9.2) | 0.5 | 0.7 | 0.6 | 1.0 | 0.6 | - | - |
| Treasury Stock | - | - | - | 18.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 136.9 | 125.8 | 125.6 | 153.4 | 143.5 | 135.5 | 123.0 | 125.3 | 84.3 | 91.6 | 93.9 | 11.8 | 12.4 | 7.1 | 7.9 | 6.1 | 4.7 | - | - |
| Total Stockholders Equity | 2,543.9 | 2,425.1 | 2,315.4 | 1,867.6 | 1,855.0 | 1,806.0 | 1,392.4 | 1,319.8 | 1,211.4 | 1,076.7 | 993.4 | 777.5 | 732.7 | 695.6 | 906.6 | 939.1 | 945.2 | 847.2 | 622.8 |
| Total Equity | 2,680.9 | 2,550.9 | 2,441.0 | 2,021.0 | 1,998.5 | 1,941.4 | 1,515.4 | 1,445.0 | 1,319.5 | 1,168.3 | 1,087.3 | 789.3 | 745.1 | 695.6 | 906.6 | 945.2 | 911.7 | 847.2 | 622.8 |
| - |
| - |
| - |
| Net debt | 2,513.1 | 2,250.4 | 1,793.7 | 1,956.7 | 1,686.3 | 1,025.9 | 1,096.7 | 1,189.2 | 880.7 | 726.3 | 734.5 | 961.2 | 908.5 | 887.7 | 692.6 | - | - | - | - |
| Working Capital | (140.6) | (51.0) | 109.0 | 112.8 | 57.8 | 530.5 | 39.2 | 111.1 | 38.3 | 283.6 | 186.6 | 68.1 | 103.0 | 64.1 | 98.4 | 66.9 | 55.7 | - | - |
| Book Value | 2,543.9 | 2,425.1 | 2,315.4 | 1,867.6 | 1,855.0 | 1,806.0 | 1,392.4 | 1,319.8 | 1,211.4 | 1,076.7 | 993.4 | 777.5 | 732.7 | 695.6 | 906.6 | 939.1 | 945.2 | 847.2 | 622.8 |
| Tangible Book Value | 2,101.2 | 1,972.4 | 1,917.3 | 1,443.4 | 1,401.7 | 1,587.0 | 1,186.1 | 1,100.0 | 1,104.9 | 1,017.3 | 967.6 | 748.8 | 700.8 | 660.1 | 867.9 | 898.9 | 903.2 | - | - |
| 263.4 |
| 130.0 |
| 239.3 |
| 267.8 |
| 250.0 |
| 376.6 |
| 448.3 |
| 197.3 |
| 173.7 |
| 231.1 |
| - |
| 97.6 |
| 110.7 |
| 79.4 |
| 98.8 |
| 72.0 |
| 66.7 |
| 54.7 |
| 47.8 |
| 77.2 |
| 118.4 |
| 174.1 |
| 230.2 |
| 90.1 |
| 192.6 |
| Restricted Cash | 108.3 | 133.4 | 126.2 | 117.6 | 112.0 | 111.4 | 88.6 | 97.5 | 97.5 | 92.0 | 108.2 | 120.3 | 107.5 | 130.8 | 98.4 | 93.0 | 111.1 | 104.2 | 88.5 | 79.9 | 88.4 | 88.5 | 92.2 | 76.1 | 88.6 | - | 82.4 | 71.0 | 93.1 | 78.7 | 83.1 | 76.0 | 50.3 | 48.8 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 654.6 | 147.4 | 79.6 | 88.5 | 112.7 | 94.4 | 88.1 | 66.3 | 201.5 | 195.8 | 78.1 | 275.1 | 414.9 | 95.9 | 154.6 | 263.4 | 130.0 | 239.3 | 267.8 | 250.0 | 376.6 | 448.3 | 197.3 | 173.7 | 231.1 | - | 97.6 | 110.7 | 79.4 | 98.8 | 72.0 | 66.7 | 54.7 | 47.8 | 77.2 | 118.4 | 174.1 | 230.2 | 90.1 | 192.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 170.9 | 164.8 | 150.1 | 154.3 | 173.6 | 164.1 | 153.1 | 147.3 | 154.6 | 208.7 | 164.7 | 148.1 | 144.2 | 128.8 | 117.3 | 123.4 | 116.6 | 122.9 | 140.3 | 137.7 | 139.7 | 149.2 | 157.5 | 179.8 | 168.9 | - | 139.2 | 135.8 | 139.9 | 137.6 | 118.7 | 109.1 | 103.6 | 110.4 | 98.4 | 79.6 | 68.9 | 80.8 | 65.2 | 59.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 45.6 | 45.3 | 44.6 | 44.9 | 42.1 | 38.1 | 47.4 | 44.6 | 53.9 | 45.0 | 44.8 | 37.9 | 45.4 | 22.8 | 29.8 | 32.2 | 32.9 | 28.4 | 27.4 | 28.5 | 38.4 | 35.3 | 34.4 | 38.9 | 34.1 | - | 39.3 | 38.9 | 43.0 | 45.0 | 37.4 | 36.7 | 20.1 | 19.6 | 18.7 | 18.6 | 17.8 | 12.0 | 13.0 | 16.7 |
| Prepaid Expenses | 35.8 | 40.1 | 42.4 | 51.5 | 94.0 | 59.2 | 81.6 | 87.0 | 44.3 | 41.6 | 56.1 | 47.3 | 45.5 | 29.6 | 36.9 | 40.9 | 42.2 | 35.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,082.2 | 597.8 | 504.7 | 508.9 | 600.9 | 547.1 | 537.5 | 517.0 | 609.2 | 646.0 | 515.7 | 686.0 | 811.0 | 456.7 | 475.0 | 585.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 168.1 | 168.2 | 167.9 | 170.4 | 151.3 | 151.0 | 151.3 | 151.1 | 151.1 | 90.5 | 90.3 | 90.5 | 90.4 | 90.3 | 89.7 | 90.2 | 90.6 | 90.0 | ||||||||||||||||||||||
| Intangible Assets | 267.2 | 274.5 | 281.8 | 289.1 | 295.2 | 301.7 | 309.9 | 316.5 | 323.7 | 307.6 | 313.7 | 320.8 | 327.5 | 333.8 | 339.0 | 347.2 | 355.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 49.0 | 41.8 | 35.6 | 35.2 | 32.2 | 32.1 | 30.2 | 26.2 | 27.3 | 24.1 | 23.9 | 23.2 | 22.8 | 23.4 | 21.0 | 19.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 127.6 | 138.9 | 159.7 | 176.9 | 166.0 | 153.9 | 199.0 | 186.2 | 173.6 | 152.6 | 166.2 | 166.5 | 156.0 | 161.4 | 134.6 | 138.0 | 138.7 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,772.4 | 6,246.5 | 6,092.9 | 6,015.6 | 5,838.9 | 5,666.2 | 5,590.3 | 5,506.8 | 5,516.8 | 5,208.3 | 5,010.8 | 5,010.6 | 5,015.3 | 4,611.6 | 4,524.5 | 4,542.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 35.0 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 5.3 | 13.2 | 32.7 | 37.7 | 52.2 | 23.1 | 10.0 | 16.3 | 21.4 | 18.7 | 10.6 | 18.7 | 24.7 | 8.8 | 14.0 | 12.7 | 11.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.4 | 4.8 | 4.3 | 4.5 | 3.7 | 3.6 | 4.2 | 4.0 | 3.9 | 3.3 | 3.2 | 2.7 | 2.4 | 2.3 | 2.3 | 2.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,012.7 | 738.4 | 654.8 | 730.7 | 619.2 | 598.1 | 566.3 | 530.7 | 546.3 | 537.0 | 540.0 | 383.2 | 391.0 | 343.9 | 372.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 36.5 | 29.8 | 25.4 | 25.3 | 22.7 | 22.5 | 22.3 | 20.5 | 22.3 | 19.8 | 19.8 | 19.7 | 19.4 | 19.8 | 18.3 | 17.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 72.5 | 68.7 | 74.4 | 72.5 | 71.5 | 68.6 | 77.5 | 78.9 | 75.0 | 66.7 | 60.8 | 74.7 | 78.6 | 83.5 | 77.8 | 81.0 | 83.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 31.3 | 33.6 | 34.9 | 37.3 | 33.5 | 29.3 | 42.8 | 33.9 | 29.0 | 22.1 | 33.7 | 23.4 | 11.0 | 3.3 | 5.7 | 4.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,053.9 | 3,555.2 | 3,440.0 | 3,385.8 | 3,243.6 | 3,105.8 | 3,065.5 | 2,999.6 | 3,030.2 | 2,756.7 | 2,595.8 | 2,593.6 | 2,668.9 | 2,581.0 | 2,523.8 | 2,553.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 945.9 | 909.3 | 885.2 | 868.4 | 847.6 | 814.5 | 781.0 | 766.1 | 751.2 | 719.9 | 691.4 | 663.2 | 646.2 | 623.9 | 612.8 | 601.4 | 596.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.3 | (2.1) | (7.3) | (2.3) | (9.4) | (6.7) | (4.6) | (1.8) | (0.8) | (1.3) | (5.2) | (0.2) | (4.2) | 2.5 | (4.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.0 | 18.0 | - | 0.0 | ||||||||||||||||||||||
| Minority Interest | 137.5 | 136.9 | 133.2 | 125.8 | 124.6 | 125.8 | 125.2 | 126.0 | 124.4 | 125.6 | 126.2 | 152.7 | 152.5 | 153.4 | 145.8 | 146.7 | 144.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,570.9 | 2,543.9 | 2,509.8 | 2,492.9 | 2,461.2 | 2,425.1 | 2,388.8 | 2,371.2 | 2,352.1 | 2,315.4 | 2,278.8 | 2,254.4 | 2,184.5 | 1,867.6 | 1,846.5 | 1,832.6 | ||||||||||||||||||||||||
| Total Equity | 2,708.5 | 2,680.9 | 2,643.0 | 2,618.8 | 2,585.8 | 2,550.9 | 2,514.0 | 2,497.3 | 2,476.5 | 2,441.0 | 2,405.0 | 2,407.0 | 2,337.0 | 2,021.0 | 1,992.3 | 1,979.3 | 2,014.8 | 1,998.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 35.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 53.1 | 60.9 | 159.0 | 209.5 | 158.6 | 38.5 | 51.5 | 33.9 | 30.0 | 30.0 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (43.1) | - | - | (95.9) | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 69.5 | (140.6) | (150.1) | (221.8) | (18.4) | (51.0) | (28.8) | (13.7) | 63.0 | 109.0 | (24.4) | 302.8 | 420.0 | 112.8 | 102.9 | 232.5 | (76.0) | |||||||||||||||||||||||
| Book Value | 2,570.9 | 2,543.9 | 2,509.8 | 2,492.9 | 2,461.2 | 2,425.1 | 2,388.8 | 2,371.2 | 2,352.1 | 2,315.4 | 2,278.8 | 2,254.4 | 2,184.5 | 1,867.6 | 1,846.5 | 1,832.6 | 1,870.7 | 1,855.0 | ||||||||||||||||||||||
| Tangible Book Value | 2,135.6 | 2,101.2 | 2,060.1 | 2,033.5 | 2,014.7 | 1,972.4 | 1,927.6 | 1,903.7 | 1,877.3 | 1,917.3 | 1,874.9 | 1,843.1 | 1,766.6 | 1,443.4 | 1,417.7 | 1,395.2 | 1,424.9 | |||||||||||||||||||||||
| 29.3 |
| 20.2 |
| 22.6 |
| 15.4 |
| 9.7 |
| 10.9 |
| 11.5 |
| 16.1 |
| 12.1 |
| 9.2 |
| 18.2 |
| 51.4 |
| 44.5 |
| 39.8 |
| 42.3 |
| 40.3 |
| 41.7 |
| 41.2 |
| 40.5 |
| 45.9 |
| 38.9 |
| 44.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 508.0 |
| 601.9 |
| 635.4 |
| 588.0 |
| 724.9 |
| 779.2 |
| 532.6 |
| 517.1 |
| 584.3 |
| - |
| 432.3 |
| 412.4 |
| 421.6 |
| 473.1 |
| 421.8 |
| 395.6 |
| 322.1 |
| 321.6 |
| 332.2 |
| 387.2 |
| 428.7 |
| 472.8 |
| 309.4 |
| 380.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,963.1 |
| 1,962.6 |
| 1,959.6 |
| 1,835.9 |
| 1,840.6 |
| 1,723.6 |
| 1,734.7 |
| 1,621.0 |
| 1,526.5 |
| 1,542.7 |
| 1,556.4 |
| 1,570.3 |
| 1,562.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.3 |
| 24.9 |
| 24.2 |
| 24.6 |
| 23.6 |
| 20.1 |
| 20.0 |
| - |
| 19.9 |
| 20.2 |
| 20.1 |
| 20.0 |
| 40.1 |
| 40.1 |
| 21.3 |
| 21.0 |
| 20.7 |
| 20.1 |
| 19.7 |
| 6.7 |
| 7.1 |
| - |
| 363.3 |
| 370.9 |
| 185.5 |
| 189.2 |
| 194.4 |
| 197.0 |
| 179.7 |
| 182.3 |
| - |
| 188.8 |
| 193.1 |
| 196.1 |
| 199.9 |
| 203.4 |
| 207.2 |
| 84.8 |
| 85.4 |
| 86.8 |
| 87.0 |
| 86.8 |
| 52.8 |
| 56.1 |
| 24.2 |
| 19.8 |
| 19.4 |
| 19.7 |
| 19.8 |
| 15.6 |
| 16.3 |
| 16.8 |
| 17.6 |
| 17.6 |
| 62.2 |
| 58.2 |
| 58.9 |
| 60.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.5 |
| 149.2 |
| 124.3 |
| 119.2 |
| 119.3 |
| 108.1 |
| 116.8 |
| 118.7 |
| - |
| 131.8 |
| 130.5 |
| 109.8 |
| 113.8 |
| 113.4 |
| 102.2 |
| 124.3 |
| 57.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,414.2 |
| 4,425.7 |
| 4,359.4 |
| 3,818.6 |
| 3,859.2 |
| 3,889.0 |
| 3,520.9 |
| 3,418.4 |
| 3,445.6 |
| - |
| 3,259.5 |
| 3,193.8 |
| 3,143.2 |
| 3,121.4 |
| 3,059.6 |
| 2,994.1 |
| 2,710.8 |
| 2,623.9 |
| 2,503.7 |
| 2,510.6 |
| 2,499.9 |
| 2,461.6 |
| 2,279.3 |
| 2,273.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.1 |
| 60.9 |
| 159.0 |
| 209.5 |
| 158.6 |
| 38.5 |
| 51.5 |
| 33.9 |
| 30.0 |
| 30.0 |
| - |
| - |
| - |
| 9.2 |
| 15.8 |
| 13.5 |
| 12.7 |
| 11.2 |
| 7.7 |
| 5.6 |
| 5.9 |
| - |
| 6.0 |
| 14.1 |
| 15.5 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.6 |
| 2.9 |
| 3.0 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 7.5 |
| 6.3 |
| 9.9 |
| 7.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.1 |
| 584.0 |
| 544.2 |
| 534.3 |
| 246.2 |
| 254.2 |
| 248.6 |
| 236.3 |
| 404.6 |
| 567.3 |
| - |
| 352.7 |
| 276.6 |
| 268.1 |
| 361.9 |
| 396.4 |
| 341.0 |
| 205.2 |
| 283.3 |
| 193.5 |
| 214.2 |
| 207.5 |
| 189.3 |
| 201.9 |
| 193.1 |
| 17.1 |
| 16.5 |
| 16.7 |
| 16.5 |
| 12.3 |
| 12.9 |
| 13.4 |
| 14.2 |
| 14.0 |
| 17.7 |
| 17.7 |
| 15.3 |
| 17.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.3 |
| 44.0 |
| 47.7 |
| 48.4 |
| 49.2 |
| 50.0 |
| 50.7 |
| 51.5 |
| 52.3 |
| 53.0 |
| 53.8 |
| 54.6 |
| 55.5 |
| 56.9 |
| 84.7 |
| 85.9 |
| 88.2 |
| 87.4 |
| 88.0 |
| 101.9 |
| 104.0 |
| 101.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.9 |
| 72.3 |
| 42.3 |
| 36.4 |
| 35.0 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 5.0 |
| 6.0 |
| 6.1 |
| 6.1 |
| 6.2 |
| 7.8 |
| 7.8 |
| 7.9 |
| 6.1 |
| 5.4 |
| 5.5 |
| 5.5 |
| 16.1 |
| 22.4 |
| 21.8 |
| 21.6 |
| 18.9 |
| 19.1 |
| 22.8 |
| 32.1 |
| 21.3 |
| 20.9 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,389.9 |
| 2,417.9 |
| 2,377.5 |
| 1,848.8 |
| 1,899.6 |
| 1,937.7 |
| 1,940.4 |
| 1,851.8 |
| 1,902.6 |
| - |
| 1,746.0 |
| 1,693.3 |
| 1,671.5 |
| 1,667.7 |
| 1,621.4 |
| 1,567.1 |
| 1,319.0 |
| 1,321.7 |
| 1,263.2 |
| 1,305.3 |
| 1,298.2 |
| 1,288.5 |
| 1,138.4 |
| 1,155.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 585.2 |
| 573.4 |
| 565.2 |
| 558.6 |
| 550.1 |
| 535.0 |
| 524.9 |
| 507.5 |
| 422.2 |
| 480.9 |
| 470.9 |
| 442.5 |
| 422.2 |
| 410.9 |
| 405.4 |
| 410.8 |
| 327.3 |
| 266.5 |
| 246.8 |
| 242.1 |
| 215.4 |
| 195.2 |
| 186.8 |
| (4.1) |
| (1.1) |
| (2.2) |
| (9.6) |
| (7.6) |
| (6.9) |
| (6.6) |
| (15.5) |
| (13.9) |
| (13.7) |
| - |
| (10.8) |
| (7.7) |
| (6.0) |
| (3.8) |
| (1.4) |
| (2.3) |
| (0.9) |
| (4.7) |
| (6.0) |
| (7.3) |
| (7.5) |
| (8.2) |
| (12.0) |
| (13.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.5 |
| 139.0 |
| 134.8 |
| 133.3 |
| 135.5 |
| 132.1 |
| 128.4 |
| 124.6 |
| - |
| 124.1 |
| 122.1 |
| 122.6 |
| 125.3 |
| 124.0 |
| 123.1 |
| 84.5 |
| 84.3 |
| 77.5 |
| 84.3 |
| 88.8 |
| 91.6 |
| 95.9 |
| 90.4 |
| 1,870.7 |
| 1,855.0 |
| 1,833.4 |
| 1,825.1 |
| 1,816.6 |
| 1,806.0 |
| 1,439.7 |
| 1,428.4 |
| 1,409.1 |
| - |
| 1,380.7 |
| 1,369.6 |
| 1,340.3 |
| 1,319.8 |
| 1,305.7 |
| 1,295.7 |
| 1,300.4 |
| 1,211.4 |
| 1,156.6 |
| 1,115.1 |
| 1,105.8 |
| 1,076.7 |
| 1,043.2 |
| 1,030.3 |
| 1,972.4 |
| 1,959.9 |
| 1,949.9 |
| 1,941.4 |
| 1,575.4 |
| 1,556.8 |
| 1,533.7 |
| - |
| 1,504.8 |
| 1,491.6 |
| 1,463.0 |
| 1,445.1 |
| 1,429.7 |
| 1,418.8 |
| 1,384.9 |
| 1,295.7 |
| 1,234.0 |
| 1,199.4 |
| 1,194.7 |
| 1,168.3 |
| 1,139.1 |
| 1,120.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (57.6) |
| (18.5) |
| 60.2 |
| 137.5 |
| 91.9 |
| (16.2) |
| 3.7 |
| (43.3) |
| (88.4) |
| (144.1) |
| - |
| - |
| - |
| 57.8 |
| 101.2 |
| 341.8 |
| 470.7 |
| 530.5 |
| 296.3 |
| 112.4 |
| 17.0 |
| - |
| 79.6 |
| 135.8 |
| 153.5 |
| 111.1 |
| 25.4 |
| 54.6 |
| 116.9 |
| 38.3 |
| 138.8 |
| 173.1 |
| 221.3 |
| 283.6 |
| 107.5 |
| 187.1 |
| 1,833.4 |
| 1,825.1 |
| 1,816.6 |
| 1,806.0 |
| 1,439.7 |
| 1,428.4 |
| 1,409.1 |
| - |
| 1,380.7 |
| 1,369.6 |
| 1,340.3 |
| 1,319.8 |
| 1,305.7 |
| 1,295.7 |
| 1,300.4 |
| 1,211.4 |
| 1,156.6 |
| 1,115.1 |
| 1,105.8 |
| 1,076.7 |
| 1,043.2 |
| 1,030.3 |
| 1,401.7 |
| 1,371.2 |
| 1,614.7 |
| 1,603.1 |
| 1,587.0 |
| 1,219.2 |
| 1,228.6 |
| 1,206.8 |
| - |
| 1,172.0 |
| 1,156.2 |
| 1,124.1 |
| 1,100.0 |
| 1,062.2 |
| 1,048.4 |
| 1,194.4 |
| 1,104.9 |
| 1,049.1 |
| 1,008.0 |
| 999.3 |
| 1,017.3 |
| 980.1 |
| 1,006.1 |