| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 19.7 | 19.5 | 296.2 | 187.4 | 106.6 | 25.3 | 0.2 | 2.2 | 4.7 | 1.5 | 0.1 | 4.4 | 0.2 | 0.3 | 1.3 | 29.0 | 8.7 | 27.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 19.7 | 19.5 | 296.2 | 187.4 | 106.6 | 25.3 | 0.2 | 2.2 | 4.7 | 1.5 | 0.1 | 4.4 | 0.2 | 0.3 | 1.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 332.2 | 323.0 | 311.7 | 290.3 | 276.8 | 216.9 | 196.1 | 181.6 | 170.3 | 134.9 | 124.2 | 128.4 | 117.9 | 106.8 | 107.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 4,259.4 | 3,790.1 | 2,881.8 | 2,478.8 | 2,144.5 | 1,901.2 | 1,739.2 | 1,521.3 | 1,290.0 | 1,101.9 | 995.5 | 891.1 | 797.5 | 718.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 107.4 | 114.6 | 141.9 | 99.8 | 114.0 | 89.4 | 83.6 | 79.0 | 57.4 | 45.0 | 54.8 | 42.4 | 50.8 | 43.7 | 39.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 163.0 | 194.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 73.9 | 69.7 | 38.6 | 50.7 | 72.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 163.0 | 194.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 83.0 | 76.9 | 60.7 | 72.9 | 90.0 | ||
| (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 | 39.2 | 19.7 | 35.5 | 18.8 | 16.5 | 19.5 | 14.4 | 11.2 | 12.3 | 296.2 | 249.3 | 235.0 | 166.4 | 187.4 | 149.8 | |||||||||||||||||||||||||
| - |
| 29.0 |
| 8.7 |
| 27.1 |
| 94.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 35.8 | 35.5 | 32.6 | 22.5 | 20.3 | 19.5 | 18.5 | 20.6 | 17.5 | 17.4 | 14.2 | 13.7 | 13.2 | 11.5 | 11.6 | 9.0 | - | - |
| Other Current Assets | 14.3 | 13.7 | 7.1 | 7.2 | 12.6 | 9.9 | 9.2 | 7.1 | 7.0 | 5.5 | 4.7 | 5.4 | 5.1 | 4.3 | 5.1 | 4.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 434.6 | 435.8 | 648.7 | 530.9 | 416.3 | 271.7 | 232.4 | 213.4 | 203.2 | 166.3 | 159.0 | 170.2 | 170.3 | 144.2 | 142.8 | 153.5 | - | - |
| 669.3 |
| 610.6 |
| - |
| - |
| Accumulated Depreciation | 1,415.1 | 1,233.1 | 1,118.5 | 996.2 | 864.1 | 765.2 | 686.6 | 628.3 | 554.2 | 497.8 | 456.3 | 407.5 | 365.3 | 356.8 | 344.9 | 319.6 | - | - |
| Property,Plant & Equipment Net | 2,844.4 | 2,556.9 | 1,763.3 | 1,482.6 | 1,280.5 | 1,136.0 | 1,052.6 | 893.1 | 735.8 | 604.1 | 539.2 | 483.6 | 432.2 | 361.7 | 324.5 | 290.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.0 | 5.2 | 5.2 | 5.2 | - | - | - | - |
| Intangible Assets | - | - | - | - | 7.1 | 8.2 | 9.4 | 10.6 | 11.9 | 13.3 | 15.0 | 2.9 | 3.6 | 4.2 | 1.5 | 1.8 | - | - |
| Operating Lease Right Of Use Assets | 150.3 | 126.8 | 118.7 | 120.5 | 107.8 | 113.7 | 103.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 37.9 | 30.9 | 35.5 | 22.6 | 21.6 | 7.0 | 5.3 | 4.6 | 4.3 | 4.4 | 4.0 | 5.0 | 5.5 | 4.4 | 6.2 | 5.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,482.7 | 3,166.9 | 2,583.6 | 2,174.7 | 1,845.3 | 1,548.8 | 1,415.7 | 1,133.7 | 967.3 | 800.2 | 729.2 | 667.0 | 616.8 | 519.7 | 474.9 | 452.2 | - | - |
| 37.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 9.1 | 7.1 | 22.1 | 22.1 | 17.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 27.9 | 27.4 | 25.8 | 24.9 | 21.6 | 20.2 | 19.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 50.7 | 50.0 | 75.5 | 66.7 | 73.1 | 55.4 | 49.7 | 48.1 | 39.7 | 31.7 | 27.8 | 28.8 | 35.2 | 30.8 | 21.2 | 19.1 | - | - |
| Other Current Liabilities | 32.3 | 38.0 | 27.1 | 22.7 | 38.6 | 40.6 | 32.6 | 23.1 | 19.8 | 18.3 | 19.5 | 20.9 | 20.0 | 15.3 | 13.6 | 11.2 | - | - |
| Total Current Liabilities | 265.4 | 278.4 | 322.1 | 274.1 | 321.3 | 275.8 | 241.2 | 209.3 | 166.9 | 144.8 | 141.4 | 130.5 | 140.9 | 141.3 | 124.3 | 105.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 113.1 | 96.8 | 96.5 | 98.6 | 88.4 | 95.3 | 86.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 284.4 | 219.1 | 155.8 | 145.8 | 124.1 | 119.8 | 111.6 | 86.9 | 59.4 | 80.2 | 67.4 | 58.9 | 69.9 | 55.6 | 51.3 | 39.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 639.6 | 577.2 | 320.0 | 321.3 | 303.6 | 311.7 | 359.2 | 228.6 | 217.9 | 172.3 | 159.9 | 169.6 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 189.1 | 171.2 | 123.9 | 131.2 | 140.0 | - | - |
| Total Liabilities | 905.0 | 855.6 | 642.1 | 595.4 | 624.9 | 587.5 | 600.5 | 437.9 | 384.8 | 317.2 | 301.3 | 300.1 | 312.0 | 265.2 | 255.6 | 245.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,279.2 | 2,024.1 | 1,662.1 | 1,307.2 | 949.8 | 696.5 | 558.2 | 444.5 | 339.5 | 248.4 | 200.4 | 145.4 | 93.4 | 49.7 | 17.7 | 6.3 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,577.7 | 2,311.3 | 1,941.5 | 1,579.3 | 1,220.3 | 961.3 | 815.2 | 695.9 | 582.5 | 483.1 | 427.9 | 366.9 | 304.8 | 254.5 | 219.3 | 206.4 | 202.7 | 183.6 |
| Total Equity | 2,577.7 | 2,311.3 | 1,941.5 | 1,579.3 | 1,220.3 | 961.3 | 815.2 | 695.9 | 582.5 | 483.1 | 427.9 | 366.9 | 304.8 | 254.5 | 219.3 | 206.4 | 202.7 | 183.6 |
| - |
| - |
| Net debt | 143.3 | 174.5 | (296.2) | (187.4) | (106.6) | - | - | - | - | - | - | 78.7 | 76.7 | 60.4 | 71.5 | 61.0 | - | - |
| Working Capital | 169.2 | 157.4 | 326.6 | 256.8 | 94.9 | (4.1) | (8.9) | 4.1 | 36.3 | 21.5 | 17.6 | 39.7 | 29.4 | 2.9 | 18.5 | 47.7 | - | - |
| Book Value | 2,577.7 | 2,311.3 | 1,941.5 | 1,579.3 | 1,220.3 | 961.3 | 815.2 | 695.9 | 582.5 | 483.1 | 427.9 | 366.9 | 304.8 | 254.5 | 219.3 | 206.4 | 202.7 | 183.6 |
| Tangible Book Value | 2,565.6 | 2,299.2 | 1,929.4 | 1,567.2 | 1,201.2 | 941.0 | 793.7 | 673.2 | 558.5 | 457.7 | 400.9 | 358.7 | 296.0 | 245.1 | 217.9 | 204.5 | - | - |
| 137.9 |
| 141.3 |
| 106.6 |
| 121.7 |
| 52.9 |
| 53.3 |
| 25.3 |
| 25.5 |
| 29.3 |
| 46.9 |
| - |
| 0.0 |
| 0.5 |
| 0.0 |
| 2.2 |
| 0.5 |
| 1.2 |
| 0.5 |
| 4.7 |
| 0.1 |
| 0.4 |
| 0.7 |
| 1.5 |
| 0.8 |
| 0.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 39.2 | 19.7 | 35.5 | 18.8 | 16.5 | 19.5 | 14.4 | 11.2 | 12.3 | 296.2 | 249.3 | 235.0 | 166.4 | 187.4 | 149.8 | 137.9 | 141.3 | 106.6 | 121.7 | 52.9 | 53.3 | 25.3 | 25.5 | 29.3 | 46.9 | - | 0.0 | 0.5 | 0.0 | 2.2 | 0.5 | 1.2 | 0.5 | 4.7 | 0.1 | 0.4 | 0.7 | 1.5 | 0.8 | 0.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 377.0 | 332.2 | 365.3 | 347.2 | 351.1 | 323.0 | 372.4 | 375.9 | 345.8 | 311.7 | 345.9 | 299.6 | 294.9 | 290.3 | 335.6 | 357.1 | 322.3 | 276.8 | 295.9 | 261.1 | 242.9 | 216.9 | 226.7 | 205.1 | 210.9 | - | 218.0 | 227.0 | 202.1 | 181.6 | 198.0 | 200.6 | 191.4 | 170.3 | 172.1 | 167.0 | 149.0 | 135.1 | 143.5 | 142.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 62.0 | 35.8 | 34.8 | 45.8 | 55.4 | 35.5 | 35.7 | 42.8 | 51.2 | 32.6 | 28.5 | 36.5 | 38.6 | 22.5 | 54.1 | 32.0 | 47.0 | 32.9 | ||||||||||||||||||||||
| Other Current Assets | 14.9 | 14.3 | 12.5 | 14.5 | 12.6 | 13.7 | 6.5 | 9.1 | 6.9 | 7.1 | 7.5 | 6.4 | 7.1 | 7.2 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 499.4 | 434.6 | 497.0 | 451.2 | 469.6 | 435.8 | 437.3 | 446.1 | 416.3 | 648.7 | 645.6 | 578.9 | 513.5 | 530.9 | 551.4 | 536.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,303.8 | 4,259.4 | 4,181.9 | 4,133.5 | 3,995.5 | 3,790.1 | 3,704.3 | 3,535.5 | 3,336.5 | 2,881.8 | 2,789.4 | 2,683.2 | 2,603.0 | 2,478.8 | 2,403.7 | 2,277.5 | 2,162.5 | 2,144.5 | 2,048.4 | 1,983.9 | 1,918.3 | 1,901.2 | 1,903.4 | 1,862.0 | 1,834.8 | - | 1,735.0 | 1,665.6 | 1,553.9 | 1,521.3 | 1,445.0 | 1,419.4 | 1,334.6 | 1,290.0 | 1,260.9 | 1,233.9 | 1,216.7 | 1,101.9 | 1,104.5 | 1,107.0 |
| Accumulated Depreciation | 1,451.0 | 1,415.1 | 1,368.1 | 1,321.9 | 1,273.4 | 1,233.1 | 1,222.4 | 1,194.2 | 1,159.6 | 1,118.5 | 1,115.9 | 1,075.6 | 1,034.6 | 996.2 | 964.5 | 924.6 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,852.9 | 2,844.4 | 2,813.8 | 2,811.6 | 2,722.1 | 2,556.9 | 2,481.9 | 2,341.2 | 2,176.9 | 1,763.3 | 1,673.5 | 1,607.6 | 1,568.3 | 1,482.6 | 1,439.2 | 1,352.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 157.9 | 150.3 | 138.8 | 145.3 | 124.5 | 126.8 | 121.3 | 127.4 | 129.5 | 118.7 | 126.1 | 110.4 | 115.5 | 120.5 | 107.5 | 105.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 38.1 | 37.9 | 35.5 | 33.6 | 32.8 | 30.9 | 24.9 | 25.5 | 26.0 | 35.5 | 22.6 | 22.5 | 27.6 | 22.6 | 23.9 | 34.6 | 27.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,563.6 | 3,482.7 | 3,501.0 | 3,457.7 | 3,365.2 | 3,166.9 | 3,082.1 | 2,957.1 | 2,765.7 | 2,583.6 | 2,485.3 | 2,337.1 | 2,242.8 | 2,174.7 | 2,140.3 | 2,047.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 147.1 | 107.4 | 112.5 | 129.0 | 155.0 | 114.6 | 161.2 | 155.6 | 153.5 | 141.9 | 112.6 | 98.2 | 108.4 | 99.8 | 114.7 | 145.3 | 130.2 | 114.0 | 140.8 | 100.5 | 121.6 | 89.4 | 97.1 | 81.5 | 91.4 | - | 84.9 | 77.5 | 72.0 | 79.0 | 62.0 | 71.0 | 65.9 | 57.4 | 63.7 | 55.7 | 71.0 | 45.1 | 48.1 | 49.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 29.3 | 27.9 | 27.0 | 29.0 | 27.9 | 27.4 | 25.7 | 26.1 | 26.5 | 25.8 | 26.8 | 25.4 | 25.3 | 24.9 | 22.8 | 22.2 | ||||||||||||||||||||||||
| Accrued Expenses | 70.4 | 50.7 | 72.3 | 61.9 | 57.6 | 50.0 | 70.6 | 62.6 | 55.3 | 75.5 | 77.7 | 63.2 | 54.7 | 66.7 | 79.2 | 78.9 | 62.1 | 73.1 | ||||||||||||||||||||||
| Other Current Liabilities | 34.5 | 32.3 | 37.4 | 33.9 | 37.9 | 38.0 | 41.6 | 36.3 | 58.3 | 27.1 | 25.1 | 26.8 | 24.5 | 22.7 | 31.1 | 25.6 | 61.6 | |||||||||||||||||||||||
| Total Current Liabilities | 328.5 | 265.4 | 295.9 | 302.8 | 327.7 | 278.4 | 346.7 | 327.8 | 337.8 | 322.1 | 299.2 | 267.3 | 270.5 | 274.1 | 338.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 112.0 | 163.0 | 218.0 | 307.0 | 291.0 | 194.0 | 183.0 | 167.0 | 72.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 119.8 | 113.1 | 102.2 | 106.3 | 94.5 | 96.8 | 92.3 | 97.5 | 98.2 | 96.5 | 102.8 | 88.5 | 93.6 | 98.6 | 87.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 293.7 | 284.4 | 287.1 | 236.5 | 224.3 | 219.1 | 161.9 | 159.9 | 157.6 | 155.8 | 163.3 | 158.5 | 151.5 | 145.8 | 125.0 | 123.2 | 122.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 608.9 | 639.6 | 679.0 | 718.4 | 677.1 | 577.2 | 504.0 | 493.2 | 399.0 | 320.0 | 336.6 | 323.6 | 321.3 | 321.3 | 295.4 | 304.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 937.4 | 905.0 | 974.9 | 1,021.2 | 1,004.8 | 855.6 | 850.6 | 821.0 | 736.8 | 642.1 | 635.9 | 590.9 | 591.9 | 595.4 | 633.8 | 644.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,329.0 | 2,279.2 | 2,231.6 | 2,145.3 | 2,073.9 | 2,024.1 | 1,948.0 | 1,855.3 | 1,752.7 | 1,662.1 | 1,572.8 | 1,474.6 | 1,383.3 | 1,307.2 | 1,236.3 | 1,138.4 | 1,029.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,626.2 | 2,577.7 | 2,526.0 | 2,436.5 | 2,360.4 | 2,311.3 | 2,231.5 | 2,136.1 | 2,028.9 | 1,941.5 | 1,849.5 | 1,746.2 | 1,650.9 | 1,579.3 | 1,506.5 | 1,403.8 | ||||||||||||||||||||||||
| Total Equity | 2,626.2 | 2,577.7 | 2,526.0 | 2,436.5 | 2,360.4 | 2,311.3 | 2,231.5 | 2,136.1 | 2,028.9 | 1,941.5 | 1,849.5 | 1,746.2 | 1,650.9 | 1,579.3 | 1,506.5 | 1,403.8 | 1,291.5 | 1,220.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 112.0 | 163.0 | 218.0 | 307.0 | 291.0 | 194.0 | 183.0 | 167.0 | 72.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 72.8 | 143.3 | 182.5 | 288.2 | 274.5 | 174.5 | 168.6 | 155.8 | 59.7 | (296.2) | (249.3) | (235.0) | (166.4) | (187.4) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 170.9 | 169.2 | 201.1 | 148.3 | 141.9 | 157.4 | 90.7 | 118.2 | 78.5 | 326.6 | 346.4 | 311.6 | 243.0 | 256.8 | 212.9 | 197.2 | 171.5 | 94.9 | ||||||||||||||||||||||
| Book Value | 2,626.2 | 2,577.7 | 2,526.0 | 2,436.5 | 2,360.4 | 2,311.3 | 2,231.5 | 2,136.1 | 2,028.9 | 1,941.5 | 1,849.5 | 1,746.2 | 1,650.9 | 1,579.3 | 1,506.5 | 1,403.8 | 1,291.5 | 1,220.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 33.0 |
| 38.3 |
| 52.2 |
| 29.4 |
| 28.0 |
| 34.1 |
| 41.6 |
| - |
| 31.7 |
| 33.8 |
| 38.9 |
| 29.6 |
| 26.2 |
| 30.9 |
| 34.1 |
| 28.3 |
| 28.4 |
| 30.2 |
| 35.0 |
| 29.9 |
| 22.2 |
| 29.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 510.7 |
| 416.3 |
| 450.6 |
| 353.9 |
| 348.3 |
| 271.7 |
| 280.1 |
| 269.6 |
| 305.9 |
| - |
| 249.7 |
| 261.4 |
| 241.1 |
| 213.4 |
| 224.7 |
| 232.7 |
| 226.0 |
| 203.2 |
| 200.6 |
| 197.6 |
| 184.6 |
| 166.5 |
| 166.4 |
| 172.1 |
| 890.9 |
| 864.1 |
| 846.2 |
| 827.0 |
| 796.5 |
| 765.2 |
| 762.3 |
| 743.3 |
| 712.9 |
| - |
| 693.9 |
| 674.2 |
| 648.4 |
| 628.3 |
| 609.3 |
| 594.7 |
| 573.7 |
| 554.2 |
| 538.1 |
| 520.7 |
| 504.3 |
| 497.8 |
| 492.6 |
| 481.1 |
| 1,271.6 |
| 1,280.5 |
| 1,202.2 |
| 1,156.9 |
| 1,121.8 |
| 1,136.0 |
| 1,141.1 |
| 1,118.7 |
| 1,121.9 |
| - |
| 1,041.1 |
| 991.3 |
| 905.5 |
| 893.1 |
| 835.7 |
| 824.7 |
| 760.9 |
| 735.8 |
| 722.8 |
| 713.2 |
| 712.4 |
| 604.1 |
| 611.9 |
| 625.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.8 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.9 |
| 107.8 |
| 105.0 |
| 106.0 |
| 111.7 |
| 113.7 |
| 117.5 |
| 122.4 |
| 122.7 |
| 74.0 |
| 103.7 |
| 71.8 |
| 72.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 12.0 |
| 10.9 |
| 8.7 |
| 7.0 |
| 6.3 |
| 6.6 |
| 5.6 |
| - |
| 6.0 |
| 5.6 |
| 5.4 |
| 4.6 |
| 4.7 |
| 5.2 |
| 5.0 |
| 4.3 |
| 5.0 |
| 4.8 |
| 5.1 |
| 4.4 |
| 4.5 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,932.3 |
| 1,845.3 |
| 1,789.3 |
| 1,647.4 |
| 1,610.6 |
| 1,548.8 |
| 1,565.7 |
| 1,538.2 |
| 1,577.3 |
| - |
| 1,422.3 |
| 1,352.1 |
| 1,246.9 |
| 1,133.7 |
| 1,088.1 |
| 1,086.0 |
| 1,015.5 |
| 967.3 |
| 952.7 |
| 940.3 |
| 927.2 |
| 800.4 |
| 808.6 |
| 828.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 21.6 |
| 20.1 |
| 19.8 |
| 20.3 |
| 20.2 |
| 19.7 |
| 18.9 |
| 18.7 |
| - |
| 18.3 |
| 16.9 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.5 |
| 65.2 |
| 49.0 |
| 55.4 |
| 54.9 |
| 55.4 |
| 46.7 |
| - |
| 53.1 |
| 47.1 |
| 38.8 |
| 48.1 |
| 53.2 |
| 46.7 |
| 38.9 |
| 39.7 |
| 44.1 |
| 40.9 |
| 33.1 |
| 31.7 |
| 38.3 |
| 33.6 |
| 38.6 |
| 37.3 |
| 29.3 |
| 48.3 |
| 40.6 |
| 39.7 |
| 33.0 |
| 35.0 |
| - |
| 32.8 |
| 29.4 |
| 25.2 |
| 23.1 |
| 37.1 |
| 29.6 |
| 20.0 |
| 19.8 |
| 20.8 |
| 18.3 |
| 51.1 |
| 18.3 |
| 50.3 |
| 45.0 |
| 339.1 |
| 339.1 |
| 321.3 |
| 338.6 |
| 284.9 |
| 307.3 |
| 275.8 |
| 275.7 |
| 248.1 |
| 249.0 |
| - |
| 244.1 |
| 237.2 |
| 211.5 |
| 209.3 |
| 209.8 |
| 205.6 |
| 178.7 |
| 166.9 |
| 183.5 |
| 167.7 |
| 174.4 |
| 144.9 |
| 153.4 |
| 144.9 |
| 85.5 |
| 84.1 |
| 88.4 |
| 87.0 |
| 88.2 |
| 93.4 |
| 95.3 |
| 99.5 |
| 105.0 |
| 105.3 |
| - |
| 86.6 |
| 56.0 |
| 58.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.1 |
| 124.9 |
| 123.0 |
| 121.1 |
| 119.8 |
| 122.2 |
| 119.1 |
| 118.6 |
| - |
| 108.7 |
| 100.2 |
| 92.2 |
| 86.9 |
| 65.9 |
| 63.4 |
| 61.0 |
| 59.4 |
| 90.1 |
| 87.1 |
| 82.7 |
| 80.2 |
| 74.1 |
| 71.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.7 |
| 303.6 |
| 305.9 |
| 299.3 |
| 305.7 |
| 311.7 |
| 371.5 |
| 415.0 |
| 484.8 |
| - |
| 385.8 |
| 357.4 |
| 317.7 |
| 228.6 |
| 209.1 |
| 240.4 |
| 229.5 |
| 217.9 |
| 237.5 |
| 257.6 |
| 257.4 |
| 172.3 |
| 186.3 |
| 229.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 640.9 |
| 624.9 |
| 644.5 |
| 584.2 |
| 613.0 |
| 587.5 |
| 647.2 |
| 663.1 |
| 733.9 |
| - |
| 629.9 |
| 594.6 |
| 529.2 |
| 437.9 |
| 418.8 |
| 446.0 |
| 408.2 |
| 384.8 |
| 421.0 |
| 425.3 |
| 431.7 |
| 317.3 |
| 339.7 |
| 374.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.8 |
| 876.0 |
| 796.3 |
| 733.8 |
| 696.5 |
| 656.3 |
| 614.8 |
| 586.3 |
| - |
| 536.8 |
| 503.8 |
| 466.7 |
| 444.5 |
| 419.1 |
| 390.9 |
| 360.6 |
| 339.5 |
| 291.8 |
| 277.4 |
| 259.8 |
| 248.4 |
| 238.0 |
| 224.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,291.5 |
| 1,220.3 |
| 1,144.7 |
| 1,063.2 |
| 997.6 |
| 961.3 |
| 918.5 |
| 875.1 |
| 843.4 |
| - |
| 792.4 |
| 757.5 |
| 717.7 |
| 695.9 |
| 669.3 |
| 640.0 |
| 607.4 |
| 582.5 |
| 531.8 |
| 515.0 |
| 495.5 |
| 483.1 |
| 468.9 |
| 454.2 |
| 1,144.7 |
| 1,063.2 |
| 997.6 |
| 961.3 |
| 918.5 |
| 875.1 |
| 843.4 |
| - |
| 792.4 |
| 757.5 |
| 717.7 |
| 695.9 |
| 669.3 |
| 640.0 |
| 607.4 |
| 582.5 |
| 531.8 |
| 515.0 |
| 495.5 |
| 483.1 |
| 468.9 |
| 454.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.0 |
| 69.0 |
| 41.1 |
| (4.1) |
| 4.4 |
| 21.5 |
| 56.9 |
| - |
| 5.6 |
| 24.2 |
| 29.6 |
| 4.1 |
| 14.9 |
| 27.1 |
| 47.3 |
| 36.3 |
| 17.1 |
| 29.9 |
| 10.3 |
| 21.5 |
| 13.0 |
| 27.2 |
| 1,144.7 |
| 1,063.2 |
| 997.6 |
| 961.3 |
| 918.5 |
| 875.1 |
| 843.4 |
| - |
| 792.4 |
| 757.5 |
| 717.7 |
| 695.9 |
| 669.3 |
| 640.0 |
| 607.4 |
| 582.5 |
| 531.8 |
| 515.0 |
| 495.5 |
| 483.1 |
| 468.9 |
| 454.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 443.1 |
| 428.0 |