| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 492.3 | 598.5 | 499.3 | 319.7 | 276.7 | 278.7 | 206.5 | 329.3 | 308.0 | 205.9 | 192.9 | 215.6 | 218.0 | 189.9 | 98.9 | 83.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 95.9 | 42.2 | 12.9 | 38.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 588.2 | 640.7 | 512.2 | 358.5 | 276.7 | 278.7 | 206.5 | 329.3 | 308.0 | 205.9 | 192.9 | 215.6 | 218.0 | 189.9 | 98.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 195.9 | 200.8 | 194.9 | 198.1 | 174.4 | 134.5 | 134.5 | 120.5 | 105.3 | 110.1 | 94.5 | 73.4 | 75.7 | 85.5 | 83.0 | |
| Current Assets | ||||||||||||||||
| Inventory | 61.8 | 56.5 | 50.0 | 50.8 | 55.2 | 57.3 | 48.2 | 29.2 | 23.7 | 24.2 | 22.5 | 18.8 | 17.7 | 22.1 | 15.5 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 2,489.3 | 2,319.4 | 2,209.5 | 2,072.6 | 2,228.1 | 2,112.1 | 1,995.4 | 1,862.7 | 1,788.2 | 1,626.5 | 1,614.7 | 1,450.5 | 1,353.8 | 1,320.3 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 84.2 | 78.7 | 84.0 | 79.6 | 81.5 | 75.4 | 91.4 | 89.1 | 50.8 | 79.1 | 77.8 | 59.2 | 42.2 | 54.8 | 77.6 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | 32.3 | 89.4 | 55.0 | 41.9 | 0.0 | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | 42.3 | 111.7 | 64.0 | 44.0 | 57.5 | - | - | - | - | - | - | - | - |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 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 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 511.5 | 544.1 | 492.3 | 530.7 | 642.2 | 598.5 | 537.3 | 493.9 | 508.5 | 499.3 | 448.5 | 367.5 | 334.8 | 319.7 | 380.8 | |||||||||||||||||||||||||
| 83.8 |
| - |
| Prepaid Expenses | 8.5 | 5.8 | 10.0 | 8.3 | 8.0 | 6.2 | 6.5 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 44.2 | 33.0 | 28.4 | 37.3 | 44.3 | 29.7 | 38.4 | 23.8 | 12.1 | 20.7 | 19.3 | 9.6 | 7.2 | 7.0 | 7.2 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 890.1 | 931.1 | 785.5 | 644.7 | 550.6 | 500.1 | 427.5 | 502.7 | 449.1 | 360.8 | 336.5 | 318.5 | 319.8 | 305.2 | 205.8 | - |
| - |
| - |
| Accumulated Depreciation | 1,634.9 | 1,574.1 | 1,500.2 | 1,428.8 | 1,531.6 | 1,480.6 | 1,362.9 | 1,290.9 | 1,253.0 | 1,079.2 | 1,064.6 | 1,027.8 | 973.0 | 951.6 | - | - |
| Property,Plant & Equipment Net | 854.4 | 745.3 | 709.2 | 643.9 | 696.6 | 631.5 | 632.4 | 571.8 | 535.2 | 547.3 | 550.1 | 422.7 | 380.8 | 368.7 | 369.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | 0.8 | 3.4 | 7.9 | 12.4 | 17.1 | 24.6 | 30.3 | 34.1 | 37.4 | 42.5 | 47.7 | - |
| Operating Lease Right Of Use Assets | 6.0 | 5.0 | 6.2 | 3.3 | 5.6 | 7.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 40.2 | 23.1 | 21.3 | 19.8 | 24.4 | 22.1 | 20.8 | 18.1 | 13.4 | 10.9 | 15.2 | 12.5 | 11.4 | 11.2 | 10.1 | - |
| Other Non-Current Assets | 19.8 | 12.7 | 10.2 | 7.5 | 22.7 | 31.1 | 30.0 | 5.0 | 3.9 | 4.6 | 8.2 | 5.1 | 6.6 | 10.3 | 9.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,804.5 | 1,712.1 | 1,526.2 | 1,315.8 | 1,294.2 | 1,188.2 | 1,118.7 | 1,110.0 | 1,020.8 | 1,043.4 | 1,029.2 | 885.9 | 849.2 | 817.9 | 703.9 | - |
| - |
| Short Term Debt | - | - | - | 10.0 | 22.2 | 9.0 | 2.1 | 57.5 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 9.5 | 12.4 | 10.0 | 18.9 | 14.7 | 8.0 | 11.5 | 7.8 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.0 | 1.9 | 1.9 | 1.4 | 2.3 | 2.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 81.7 | 87.1 | 94.6 | 104.2 | 72.4 | 53.9 | 49.7 | 44.5 | 26.3 | 39.2 | 42.2 | 24.3 | 24.7 | 35.5 | 30.1 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 165.9 | 183.8 | 185.2 | 193.8 | 176.1 | 142.9 | 152.0 | 191.1 | 81.8 | 192.7 | 139.1 | 104.6 | 85.5 | 95.9 | 119.2 | - |
| Operating Lease Liabilities Non-Current | 4.0 | 3.0 | 4.2 | 1.9 | 3.2 | 5.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.0 | 8.9 | 12.5 | - | 5.2 | 5.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 0.5 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 | 0.6 | 2.0 | 2.2 | 3.0 | 1.0 | 0.7 | 0.7 | 0.5 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 41.3 | 47.5 | 47.4 | 27.6 | 28.0 | 28.0 | 13.7 | 14.4 | 14.3 | 19.3 | 15.7 | 10.3 | 8.1 | 8.9 | 9.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 207.2 | 231.3 | 250.6 | 253.7 | 293.6 | 225.9 | 207.6 | 205.4 | 155.5 | 281.3 | 289.7 | 298.1 | 263.2 | 258.1 | 207.9 | - |
| Additional Paid In Capital | 486.9 | 514.8 | 502.0 | 493.7 | 484.7 | 507.3 | 524.3 | 555.6 | 547.6 | - | - | - | - | - | - | - |
| Retained Earnings | 772.2 | 691.8 | 561.1 | 435.6 | 317.8 | 279.0 | 253.9 | 231.4 | 189.4 | 130.1 | 85.4 | 59.4 | 41.5 | 13.6 | (2.6) | - |
| Accumulated Other Comprehensive Income | (86.1) | (86.3) | (88.7) | (98.5) | 20.6 | 18.0 | (9.0) | (5.0) | 6.9 | (10.6) | 21.8 | 26.4 | 15.9 | 10.2 | 7.1 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 423.7 | 359.9 | 300.6 | 230.6 | 176.9 | 157.3 | 141.2 | 144.9 | 120.7 | 115.5 | 111.4 | 2.5 | 34.6 | 48.7 | 54.1 | - |
| Total Stockholders Equity | 1,173.6 | 1,120.9 | 975.0 | 831.5 | 823.7 | 805.0 | 769.9 | 759.7 | 744.6 | 646.6 | 628.1 | 585.3 | 551.4 | 511.0 | 441.8 | 432.4 |
| Total Equity | 1,597.3 | 1,480.8 | 1,275.6 | 1,062.1 | 1,000.6 | 962.3 | 911.1 | 904.6 | 865.3 | 762.1 | 739.5 | 587.8 | 586.0 | 559.8 | 495.9 | 432.4 |
| Net debt | - | - | - | (316.2) | (165.0) | (214.7) | (162.5) | (271.8) | - | - | - | - | - | - | - | - |
| Working Capital | 724.2 | 747.3 | 600.2 | 450.9 | 374.5 | 357.2 | 275.6 | 311.7 | 367.3 | 168.1 | 197.4 | 213.9 | 234.3 | 209.3 | 86.6 | - |
| Book Value | 1,173.6 | 1,120.9 | 975.0 | 831.5 | 823.7 | 805.0 | 769.9 | 759.7 | 744.6 | 646.6 | 628.1 | 585.3 | 551.4 | 511.0 | 441.8 | 432.4 |
| Tangible Book Value | - | - | - | - | 822.9 | 801.5 | 762.0 | 747.3 | 727.4 | 621.9 | 597.8 | 551.2 | 514.0 | 468.6 | 394.1 | - |
| 314.2 |
| 283.2 |
| 256.0 |
| 278.5 |
| 278.7 |
| 237.8 |
| 218.3 |
| 206.5 |
| 197.2 |
| 167.1 |
| 232.4 |
| 329.3 |
| 332.7 |
| 321.2 |
| 348.6 |
| 308.0 |
| 340.6 |
| 345.7 |
| 329.7 |
| 205.9 |
| 291.7 |
| 231.4 |
| 192.9 |
| 176.1 |
| 168.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 126.2 | 92.7 | 95.9 | 27.7 | 0.0 | 42.2 | 69.0 | 66.0 | 13.0 | 12.9 | 27.3 | 45.4 | 39.2 | 38.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 637.7 | 636.9 | 588.2 | 558.4 | 642.2 | 640.7 | 606.4 | 559.9 | 521.5 | 512.2 | 475.8 | 412.9 | 374.0 | 358.5 | 380.8 | 314.2 | 283.2 | 256.0 | 278.5 | 278.7 | 237.8 | 218.3 | 206.5 | 197.2 | 167.1 | 232.4 | 329.3 | 332.7 | 321.2 | 348.6 | 308.0 | 340.6 | 345.7 | 329.7 | 205.9 | 291.7 | 231.4 | 192.9 | 176.1 | 168.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 189.0 | 199.5 | 195.9 | 196.0 | 188.4 | 200.8 | 199.9 | 197.5 | 203.6 | 194.9 | 206.1 | 214.5 | 220.7 | 198.1 | 206.5 | 170.7 | 151.2 | 143.9 | 139.7 | 134.5 | 135.0 | 141.7 | 134.5 | 134.4 | 123.4 | 131.1 | 120.5 | 118.7 | 124.3 | 104.6 | 105.3 | 91.8 | 91.2 | 86.0 | 110.1 | 107.5 | 99.9 | 94.5 | 97.6 | 99.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 67.8 | 62.7 | 61.8 | 61.2 | 57.6 | 56.5 | 55.5 | 54.3 | 50.7 | 50.0 | 55.4 | 54.9 | 52.8 | 50.8 | 50.3 | 62.0 | 53.2 | 56.4 | 56.4 | 57.3 | 57.0 | 49.7 | 48.2 | 40.0 | 34.7 | 27.9 | 29.2 | 31.8 | 31.9 | 27.0 | 23.7 | 25.7 | 24.5 | 23.6 | 24.2 | 24.6 | 21.8 | 22.5 | 23.2 | 23.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 49.5 | 47.2 | 44.2 | 40.2 | 32.6 | 33.0 | 30.9 | 32.5 | 31.9 | 28.4 | 34.9 | 37.8 | 53.3 | 37.3 | 40.4 | 50.9 | 42.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 943.9 | 946.2 | 890.1 | 855.8 | 920.8 | 931.1 | 892.6 | 844.1 | 807.7 | 785.5 | 772.2 | 720.1 | 700.8 | 644.7 | 678.1 | 597.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,584.4 | 2,539.0 | 2,489.3 | 2,424.3 | 2,304.4 | 2,319.4 | 2,267.2 | 2,258.7 | 2,289.9 | 2,209.5 | 2,235.9 | 2,212.6 | 2,250.1 | 2,072.6 | 2,124.0 | 2,228.5 | 2,229.7 | 2,253.9 | 2,192.4 | 2,112.1 | 1,996.3 | 1,998.2 | 1,995.4 | 1,965.2 | 1,974.6 | 1,971.0 | 1,862.7 | 1,834.7 | 1,866.1 | 1,862.2 | 1,788.2 | 1,741.1 | 1,715.9 | 1,666.0 | 1,626.5 | 1,662.3 | 1,588.0 | 1,614.7 | 1,688.7 | 1,648.1 |
| Accumulated Depreciation | 1,656.5 | 1,644.4 | 1,634.9 | 1,616.8 | 1,554.6 | 1,574.1 | 1,544.5 | 1,529.2 | 1,547.2 | 1,500.2 | 1,534.4 | 1,512.6 | 1,539.2 | 1,428.8 | 1,483.2 | 1,536.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 927.9 | 894.6 | 854.4 | 807.6 | 749.8 | 745.3 | 722.6 | 729.5 | 742.7 | 709.2 | 701.5 | 699.9 | 710.9 | 643.9 | 640.8 | 692.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 1.4 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 5.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 37.4 | 38.3 | 40.2 | 24.7 | 19.3 | 23.1 | 20.2 | 19.8 | 22.2 | 21.3 | 18.6 | 19.3 | 21.9 | 19.8 | 22.5 | 24.4 | 23.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 21.6 | 22.3 | 19.8 | 14.9 | 14.7 | 12.7 | 9.6 | 10.0 | 10.3 | 10.2 | 11.1 | 11.7 | 8.0 | 7.5 | 8.2 | 20.7 | 27.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,930.8 | 1,901.4 | 1,804.5 | 1,703.0 | 1,704.7 | 1,712.1 | 1,645.1 | 1,603.5 | 1,582.8 | 1,526.2 | 1,503.3 | 1,451.0 | 1,441.7 | 1,315.8 | 1,349.6 | 1,335.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 108.0 | 111.7 | 84.2 | 89.5 | 85.9 | 78.7 | 89.0 | 94.7 | 86.9 | 84.0 | 101.5 | 92.7 | 84.8 | 79.6 | 82.2 | 94.9 | 75.6 | 83.3 | 70.9 | 75.4 | 76.3 | 84.7 | 91.4 | 87.9 | 80.1 | 89.9 | 89.1 | 62.1 | 64.9 | 55.0 | 50.8 | 54.1 | 58.2 | 47.4 | 79.1 | 63.0 | 69.9 | 77.8 | 119.6 | 125.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 6.6 | 7.0 | 6.5 | 10.0 | 10.7 | 18.3 | 25.2 | 25.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.5 | 15.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 2.2 | ||||||||||||||||||||||||
| Accrued Expenses | 79.0 | 95.0 | 81.7 | 77.3 | 74.1 | 87.1 | 82.0 | 81.5 | 77.6 | 94.6 | 82.5 | 85.5 | 108.0 | 104.2 | 104.2 | 77.9 | 66.8 | 50.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 187.0 | 206.6 | 165.9 | 166.8 | 162.6 | 183.8 | 191.1 | 195.6 | 185.3 | 185.2 | 190.7 | 185.2 | 199.3 | 193.8 | 197.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 20.1 | 21.3 | 27.3 | 32.3 | 46.6 | 78.5 | 92.7 | 88.4 | 80.0 | 55.0 | 35.8 | 36.4 | 41.9 | 43.0 | 35.9 | 24.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | 5.2 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 46.5 | 44.8 | 41.3 | 39.5 | 47.8 | 47.5 | 40.5 | 37.4 | 47.8 | 47.4 | 40.7 | 39.9 | 32.3 | 27.6 | 25.9 | 26.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 237.4 | 251.5 | 207.2 | 206.3 | 210.5 | 231.3 | 231.7 | 235.4 | 235.8 | 250.6 | 251.5 | 246.3 | 259.0 | 253.7 | 269.6 | 296.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 492.9 | 488.8 | 486.9 | 489.2 | 515.7 | 514.8 | 509.9 | 506.6 | 502.9 | 502.0 | 499.9 | 497.4 | 495.0 | 493.7 | 491.9 | 487.3 | 489.4 | |||||||||||||||||||||||
| Retained Earnings | 845.8 | 814.3 | 772.2 | 698.4 | 731.7 | 691.8 | 657.9 | 623.6 | 587.3 | 561.1 | 516.5 | 489.5 | 449.6 | 435.6 | 398.6 | 339.9 | 303.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (97.9) | (92.3) | (86.1) | (87.3) | (120.3) | (86.3) | (100.5) | (95.9) | (67.9) | (88.7) | (55.8) | (59.5) | (24.4) | (98.5) | (40.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 452.2 | 438.5 | 423.7 | 395.8 | 366.5 | 359.9 | 345.4 | 333.2 | 324.1 | 300.6 | 290.7 | 276.6 | 262.0 | 230.6 | 229.6 | 200.7 | 176.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,241.3 | 1,211.4 | 1,173.6 | 1,100.9 | 1,127.7 | 1,120.9 | 1,068.0 | 1,034.9 | 1,023.0 | 975.0 | 961.2 | 928.0 | 920.8 | 831.5 | 850.3 | 838.4 | ||||||||||||||||||||||||
| Total Equity | 1,693.5 | 1,649.9 | 1,597.3 | 1,496.8 | 1,494.2 | 1,480.8 | 1,413.4 | 1,368.0 | 1,347.1 | 1,275.6 | 1,251.9 | 1,204.7 | 1,182.7 | 1,062.1 | 1,080.0 | 1,039.2 | 994.5 | 990.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 26.7 | 28.3 | 33.9 | 42.3 | 57.3 | 96.8 | 117.9 | 114.1 | 101.6 | 64.0 | 43.6 | 44.4 | 44.0 | 45.2 | 36.4 | 82.4 | 57.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (449.1) | (384.6) | (340.1) | (316.2) | (323.5) | (217.3) | (165.3) | (141.9) | ||||||||||||||||||||||
| Working Capital | 757.0 | 739.6 | 724.2 | 689.0 | 758.2 | 747.3 | 701.5 | 648.6 | 622.4 | 600.2 | 581.6 | 534.9 | 501.5 | 450.9 | 480.9 | 406.7 | 362.8 | 336.3 | ||||||||||||||||||||||
| Book Value | 1,241.3 | 1,211.4 | 1,173.6 | 1,100.9 | 1,127.7 | 1,120.9 | 1,068.0 | 1,034.9 | 1,023.0 | 975.0 | 961.2 | 928.0 | 920.8 | 831.5 | 850.3 | 838.4 | 817.9 | 821.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 817.0 | 820.0 | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 8.5 |
| 4.6 |
| 6.9 |
| 9.1 |
| 7.5 |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| 31.5 |
| 29.7 |
| 42.5 |
| 31.2 |
| 38.4 |
| 38.4 |
| 38.3 |
| 57.0 |
| 16.9 |
| 12.6 |
| 15.2 |
| 12.2 |
| 8.9 |
| 10.6 |
| 11.0 |
| 11.2 |
| 20.7 |
| 17.6 |
| 19.8 |
| 19.3 |
| 24.7 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 530.5 |
| 495.6 |
| 506.1 |
| 500.1 |
| 472.3 |
| 440.9 |
| 427.5 |
| 420.5 |
| 372.0 |
| 453.0 |
| 502.7 |
| 504.9 |
| 500.3 |
| 492.4 |
| 449.1 |
| 468.6 |
| 472.5 |
| 450.5 |
| 360.8 |
| 441.4 |
| 373.0 |
| 336.5 |
| 321.6 |
| 320.5 |
| 1,530.1 |
| 1,536.5 |
| 1,520.0 |
| 1,480.6 |
| 1,391.7 |
| 1,378.2 |
| 1,362.9 |
| 1,328.5 |
| 1,320.3 |
| 1,314.1 |
| 1,290.9 |
| 1,288.0 |
| 1,302.8 |
| 1,313.9 |
| 1,253.0 |
| 1,239.4 |
| 1,212.0 |
| 1,169.3 |
| 1,079.2 |
| 1,140.1 |
| 1,068.7 |
| 1,064.6 |
| 1,085.7 |
| 1,055.1 |
| 699.6 |
| 717.4 |
| 672.4 |
| 631.5 |
| 604.5 |
| 619.9 |
| 632.4 |
| 636.7 |
| 654.4 |
| 656.9 |
| 571.8 |
| 546.7 |
| 563.3 |
| 548.3 |
| 535.2 |
| 501.7 |
| 503.9 |
| 496.7 |
| 547.3 |
| 522.2 |
| 519.3 |
| 550.1 |
| 603.0 |
| 593.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 3.4 |
| 5.7 |
| 6.8 |
| 7.9 |
| 9.0 |
| 10.2 |
| 11.3 |
| 12.4 |
| 13.5 |
| 14.7 |
| 16.2 |
| 17.1 |
| 18.3 |
| 19.2 |
| 20.1 |
| 24.6 |
| 21.0 |
| 23.2 |
| 30.3 |
| 27.9 |
| 29.2 |
| 6.2 |
| 7.0 |
| - |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.6 |
| 21.5 |
| 22.1 |
| 19.8 |
| 17.6 |
| 20.8 |
| 17.5 |
| 15.1 |
| 15.4 |
| 18.1 |
| 18.6 |
| 19.9 |
| 20.6 |
| 15.5 |
| 16.1 |
| 16.2 |
| 16.1 |
| 10.9 |
| 12.0 |
| 10.7 |
| 15.2 |
| 11.5 |
| 10.7 |
| 29.0 |
| 29.6 |
| 31.1 |
| 31.6 |
| 40.2 |
| 30.0 |
| 30.5 |
| 33.6 |
| 9.3 |
| 5.0 |
| 4.3 |
| 4.0 |
| 4.0 |
| 3.9 |
| 3.8 |
| 3.9 |
| 4.1 |
| 4.6 |
| 3.9 |
| 4.3 |
| 8.2 |
| 6.1 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,281.8 |
| 1,266.0 |
| 1,232.1 |
| 1,188.2 |
| 1,133.9 |
| 1,125.5 |
| 1,118.7 |
| 1,114.2 |
| 1,085.2 |
| 1,145.9 |
| 1,110.0 |
| 1,088.0 |
| 1,102.3 |
| 1,081.5 |
| 1,020.8 |
| 1,008.6 |
| 1,015.6 |
| 987.5 |
| 1,043.4 |
| 1,000.4 |
| 1,023.4 |
| 1,029.2 |
| 1,063.2 |
| 1,052.9 |
| 21.6 |
| 9.0 |
| 7.8 |
| 8.0 |
| 2.1 |
| 2.2 |
| 0.5 |
| 57.9 |
| 57.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 7.5 |
| 8.0 |
| 10.7 |
| 11.8 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.3 |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| 53.9 |
| 59.4 |
| 55.0 |
| 49.7 |
| 65.2 |
| 58.7 |
| 43.0 |
| 44.5 |
| 38.8 |
| 42.3 |
| 29.8 |
| 26.3 |
| 19.6 |
| 28.3 |
| 22.4 |
| 39.2 |
| 28.2 |
| 32.5 |
| 42.2 |
| 33.0 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.1 |
| 167.6 |
| 159.3 |
| 145.5 |
| 142.9 |
| 153.4 |
| 157.7 |
| 152.0 |
| 159.3 |
| 139.3 |
| 194.5 |
| 191.1 |
| 158.8 |
| 166.5 |
| 88.1 |
| 81.8 |
| 79.3 |
| 92.0 |
| 75.3 |
| 192.7 |
| 97.1 |
| 166.4 |
| 139.1 |
| 170.2 |
| 177.0 |
| 3.8 |
| 4.3 |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.3 |
| 5.2 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.8 |
| 0.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 27.4 |
| 28.1 |
| 28.0 |
| 23.1 |
| 18.6 |
| 13.7 |
| 11.1 |
| 10.9 |
| 12.8 |
| 13.7 |
| 15.7 |
| 17.7 |
| 17.6 |
| 16.4 |
| 16.4 |
| 19.7 |
| 20.2 |
| 19.3 |
| 21.0 |
| 23.3 |
| 15.7 |
| 19.2 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 287.3 |
| 275.2 |
| 253.6 |
| 225.9 |
| 212.2 |
| 212.7 |
| 207.6 |
| 213.9 |
| 186.9 |
| 232.7 |
| 205.4 |
| 174.5 |
| 184.2 |
| 163.0 |
| 155.5 |
| 153.5 |
| 170.8 |
| 156.1 |
| 281.3 |
| 181.1 |
| 255.9 |
| 289.7 |
| 309.2 |
| 324.8 |
| 511.2 |
| 509.0 |
| 507.3 |
| 530.1 |
| 528.5 |
| 524.3 |
| 559.4 |
| 558.4 |
| 557.2 |
| 555.6 |
| 553.9 |
| 553.0 |
| 549.3 |
| 547.6 |
| 545.7 |
| 545.0 |
| 543.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.6 |
| 287.1 |
| 279.0 |
| 270.5 |
| 264.2 |
| 253.9 |
| 251.5 |
| 245.1 |
| 236.7 |
| 231.4 |
| 219.0 |
| 206.0 |
| 195.3 |
| 189.4 |
| 184.0 |
| 180.0 |
| 178.2 |
| 130.1 |
| 171.0 |
| 151.1 |
| 85.4 |
| 99.3 |
| 89.3 |
| 10.6 |
| 24.9 |
| 35.2 |
| 32.0 |
| 18.0 |
| (15.2) |
| (11.7) |
| (9.0) |
| (14.4) |
| (6.8) |
| 0.3 |
| (5.0) |
| 4.0 |
| 23.8 |
| 32.1 |
| 6.9 |
| 8.8 |
| 4.2 |
| (9.5) |
| (10.6) |
| (4.9) |
| (28.0) |
| 21.8 |
| 14.8 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.4 |
| 163.0 |
| 157.3 |
| 152.5 |
| 142.1 |
| 141.2 |
| 136.9 |
| 134.8 |
| 152.1 |
| 144.9 |
| 142.7 |
| 134.7 |
| 141.0 |
| 120.7 |
| 115.8 |
| 114.9 |
| 118.9 |
| 115.5 |
| 113.1 |
| 114.4 |
| 111.4 |
| 116.3 |
| 110.9 |
| 817.9 |
| 821.4 |
| 815.5 |
| 805.0 |
| 769.2 |
| 770.7 |
| 769.9 |
| 763.4 |
| 763.6 |
| 761.1 |
| 759.7 |
| 770.8 |
| 783.4 |
| 777.4 |
| 744.6 |
| 739.3 |
| 729.9 |
| 712.5 |
| 646.6 |
| 706.3 |
| 653.1 |
| 628.1 |
| 637.7 |
| 617.1 |
| 978.5 |
| 962.3 |
| 921.7 |
| 912.8 |
| 911.1 |
| 900.3 |
| 898.3 |
| 913.2 |
| 904.6 |
| 913.5 |
| 918.1 |
| 918.4 |
| 865.3 |
| 855.1 |
| 844.8 |
| 831.4 |
| 762.1 |
| 819.4 |
| 767.5 |
| 739.5 |
| 754.0 |
| 728.0 |
| (176.9) |
| (214.7) |
| (194.2) |
| (173.9) |
| (162.5) |
| (152.0) |
| (130.6) |
| (150.0) |
| (271.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 360.6 |
| 357.2 |
| 318.9 |
| 283.3 |
| 275.6 |
| 261.2 |
| 232.7 |
| 258.5 |
| 311.7 |
| 346.1 |
| 333.8 |
| 404.3 |
| 367.3 |
| 389.3 |
| 380.5 |
| 375.2 |
| 168.1 |
| 344.4 |
| 206.6 |
| 197.4 |
| 151.4 |
| 143.6 |
| 815.5 |
| 805.0 |
| 769.2 |
| 770.7 |
| 769.9 |
| 763.4 |
| 763.6 |
| 761.1 |
| 759.7 |
| 770.8 |
| 783.4 |
| 777.4 |
| 744.6 |
| 739.3 |
| 729.9 |
| 712.5 |
| 646.6 |
| 706.3 |
| 653.1 |
| 628.1 |
| 637.7 |
| 617.1 |
| 813.1 |
| 801.5 |
| 763.5 |
| 763.8 |
| 762.0 |
| 754.4 |
| 753.4 |
| 749.8 |
| 747.3 |
| 757.3 |
| 768.7 |
| 761.2 |
| 727.4 |
| 721.0 |
| 710.7 |
| 692.4 |
| 621.9 |
| 685.4 |
| 629.9 |
| 597.8 |
| 609.8 |
| 587.9 |