| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | - | - | - | 385.7 | 244.8 | 395.5 | 551.6 | 378.7 | 238.5 | 130.8 | 160.7 | 149.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 41.8 | 47.9 | 57.2 | 45.9 | 49.3 | 47.1 | 48.3 | 51.3 | 41.6 | 52.5 | - | - |
| Cash And Short Term Investments | - | - | - | 431.6 | 294.1 | 442.6 | 599.9 | 430.0 | 280.1 | 183.3 | 160.7 | 149.9 |
| Receivables | ||||||||||||
| Accounts Receivable | 578.3 | 600.0 | 575.7 | 643.7 | 705.4 | 537.7 | 465.8 | 593.1 | 527.9 | 444.0 | - | - |
| Current Assets | ||||||||||||
| Inventory | 99.8 | 89.8 | 117.9 | 53.0 | 27.4 | 44.9 | 71.9 | 60.8 | 83.1 | 74.1 | - | - |
| Prepaid Expenses | 108.0 | 120.5 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 4,559.3 | 4,538.9 | 4,187.3 | 3,803.8 | 3,447.0 | 3,249.3 | 3,152.1 | 3,235.0 | 3,129.6 | 2,967.2 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 8.6 | 98.7 | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 388.4 | 416.3 | 190.0 | 135.0 | - | 305.0 | 304.6 | 359.4 | 413.7 | 428.8 | - | - |
| Operating Lease Liabilities Non-Current | 63.6 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,619.4 | 1,605.3 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 397.0 | 515.0 | 290.0 | 205.0 | - | 305.0 | 359.6 | 404.4 | 428.9 | 683.2 | - | - |
| Net debt | - | - | ||||||||||
| (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 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 227.8 | 201.5 | 194.1 | 160.7 | 106.2 | 117.6 | 179.0 | 103.2 | 67.3 | 102.4 | 58.5 | 249.2 | 389.8 | 385.7 | 349.7 | |||||||||||||||||||||||||
| 102.5 |
| 89.5 |
| 75.1 |
| 77.9 |
| 117.7 |
| 79.5 |
| 75.6 |
| 80.2 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 21.9 | 35.9 | 37.6 | - | - |
| Total Current Assets | 1,181.2 | 1,115.3 | 1,110.9 | 1,350.3 | 1,248.5 | 1,220.7 | 1,405.7 | 1,324.3 | 1,094.0 | 923.6 | - | - |
| 1,839.7 |
| 1,669.5 |
| 1,605.6 |
| 1,523.8 |
| 1,396.0 |
| 1,417.4 |
| 1,300.5 |
| 1,312.8 |
| 1,271.5 |
| 1,209.2 |
| - |
| - |
| Property,Plant & Equipment Net | 2,719.6 | 2,869.4 | 2,581.7 | 2,280.0 | 2,051.0 | 1,831.9 | 1,851.6 | 1,922.2 | 1,858.1 | 1,758.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 4.1 | 4.5 | 4.9 | - | - | - | - | - | - | - | - | - |
| Goodwill | 337.4 | 377.9 | 331.7 | 228.2 | 240.5 | 128.1 | 127.5 | 162.2 | 164.8 | 164.0 | - | - |
| Intangible Assets | 73.0 | 51.1 | 56.1 | 9.0 | - | - | 0.0 | 7.2 | 8.7 | - | - | - |
| Operating Lease Right Of Use Assets | 90.3 | 79.0 | 82.9 | 63.5 | 68.6 | 69.4 | 75.5 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 470.0 | 438.0 | 402.7 | 296.6 | 237.2 | 204.2 | 165.9 | 82.6 | 74.7 | 76.9 | - | - |
| Total Non-Current Assets | 3,658.9 | 3,818.4 | 3,446.3 | 2,967.9 | 2,688.8 | 2,295.5 | 2,254.4 | 2,300.2 | 2,236.5 | 2,131.0 | - | - |
| Total Assets | 4,840.1 | 4,933.7 | 4,557.2 | 4,318.2 | 3,937.3 | 3,516.2 | 3,660.1 | 3,624.5 | 3,330.5 | 3,054.6 | - | - |
| 100.0 |
| 70.0 |
| - |
| - |
| 55.0 |
| 45.0 |
| 15.2 |
| 254.4 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 31.2 | 31.9 | 30.4 | 27.4 | 24.4 | - | 26.7 | - | - | - | - | - |
| Accrued Expenses | 78.0 | 90.6 | 66.7 | 97.8 | 104.5 | 110.7 | 63.8 | 94.8 | 85.8 | 81.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 555.8 | 704.5 | 606.2 | 636.9 | 690.2 | 534.6 | 465.2 | 522.6 | 462.0 | 677.3 | - | - |
| 52.1 |
| 57.6 |
| 41.5 |
| 50.1 |
| - |
| 55.9 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 593.8 | 565.6 | 595.7 | 538.2 | 451.0 | 450.4 | 449.0 | 450.6 | 386.6 | 538.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 104.7 | 104.7 | 108.2 | 68.9 | 74.9 | 79.4 | 85.0 | 46.1 | 68.6 | 101.2 | - | - |
| Total Non-Current Liabilities | 1,259.6 | 1,242.3 | 994.2 | 844.1 | 823.3 | 926.1 | 958.5 | 969.6 | 978.3 | 1,190.9 | - | - |
| Total Liabilities | 1,815.4 | 1,946.8 | 1,600.4 | 1,481.0 | 1,513.5 | 1,460.7 | 1,423.7 | 1,492.2 | 1,440.3 | 3,054.6 | - | - |
| 1,595.2 |
| 1,584.4 |
| 1,566.0 |
| 1,552.2 |
| 1,542.7 |
| 1,544.0 |
| 1,534.6 |
| 0.0 |
| - |
| - |
| Retained Earnings | 1,518.2 | 1,481.8 | 1,431.9 | 1,257.8 | 857.8 | 502.5 | 693.6 | 589.3 | 355.6 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (1.9) | (3.8) | (3.4) | (5.0) | 0.0 | 0.8 | 0.1 | (1.0) | 0.0 | 0.0 | - | - |
| Treasury Stock | 111.0 | 96.4 | 66.9 | 0.0 | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,024.7 | 2,986.9 | 2,956.8 | 2,837.2 | 2,423.8 | 2,055.5 | 2,236.4 | 2,132.3 | 1,890.2 | 0.0 | 0.0 | 0.0 |
| Total Equity | 3,024.7 | 2,986.9 | 2,956.8 | 2,837.2 | 2,423.8 | 2,055.5 | 2,236.4 | 2,132.3 | 1,890.2 | 0.0 | 0.0 | 0.0 |
| - |
| (226.6) |
| - |
| (137.6) |
| (240.3) |
| (25.6) |
| 148.8 |
| 499.9 |
| - |
| - |
| Working Capital | 625.4 | 410.8 | 504.7 | 713.4 | 558.3 | 686.1 | 940.5 | 801.7 | 632.0 | 246.3 | - | - |
| Book Value | 3,024.7 | 2,986.9 | 2,956.8 | 2,837.2 | 2,423.8 | 2,055.5 | 2,236.4 | 2,132.3 | 1,890.2 | 0.0 | 0.0 | 0.0 |
| Tangible Book Value | 2,614.3 | 2,557.9 | 2,569.0 | 2,600.0 | 2,183.3 | 1,927.4 | 2,108.9 | 1,962.9 | 1,716.7 | (164.0) | - | - |
| 331.0 |
| 272.6 |
| 244.8 |
| 504.2 |
| 490.5 |
| 472.2 |
| 395.5 |
| 768.5 |
| 713.8 |
| 600.6 |
| 551.6 |
| 437.1 |
| 377.7 |
| 441.0 |
| 378.7 |
| 359.8 |
| 333.7 |
| 300.1 |
| 238.5 |
| 202.2 |
| 259.9 |
| 79.3 |
| 130.8 |
| 85.0 |
| 153.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 37.3 | 41.8 | 41.6 | 44.4 | 48.1 | 47.9 | 52.6 | 54.0 | 56.9 | 57.2 | 56.4 | 54.8 | 53.3 | 45.9 | 44.6 | 46.4 | 48.5 | 49.3 | 45.7 | 49.1 | 49.4 | 47.1 | 45.6 | 46.8 | 49.2 | 48.3 | 47.4 | 47.5 | 47.1 | 51.3 | 45.0 | 39.2 | 40.3 | 41.6 | 44.0 | 45.3 | 49.4 | 52.5 | - | - |
| Cash And Short Term Investments | 265.1 | 243.3 | 235.7 | 205.1 | 154.3 | 165.5 | 231.6 | 157.2 | 124.2 | 159.6 | 114.9 | 304.0 | 443.1 | 431.6 | 394.3 | 377.4 | 321.1 | 294.1 | 549.9 | 539.6 | 521.6 | 442.6 | 814.1 | 760.6 | 649.8 | 599.9 | 484.5 | 425.2 | 488.1 | 430.0 | 404.8 | 372.9 | 340.4 | 280.1 | 246.2 | 305.2 | 128.7 | 183.3 | 85.0 | 153.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 639.7 | 578.3 | 612.0 | 604.5 | 621.9 | 600.0 | 541.1 | 551.7 | 573.9 | 575.7 | 612.1 | 611.0 | 591.7 | 643.7 | 729.7 | 770.6 | 754.4 | 705.4 | 650.5 | 598.3 | 560.0 | 537.7 | 489.0 | 434.9 | 475.8 | 465.8 | 498.8 | 525.0 | 536.8 | 593.1 | 588.7 | 568.0 | 530.4 | 527.9 | 500.8 | 449.2 | 435.9 | 444.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 78.1 | 99.8 | 101.4 | 82.4 | 93.7 | 89.8 | 83.3 | 91.1 | 91.9 | 117.9 | 113.8 | 84.8 | 59.5 | 53.0 | 43.1 | 32.8 | 31.3 | 27.4 | 25.1 | 22.4 | 25.6 | 44.9 | 57.2 | 56.5 | 60.9 | 71.9 | 57.7 | 57.6 | 49.6 | 60.8 | 60.9 | 70.3 | 73.2 | 83.1 | 94.0 | 83.0 | 87.2 | 74.1 | - | - |
| Prepaid Expenses | 147.6 | 108.0 | 131.0 | 138.5 | 151.3 | 120.5 | 113.4 | 124.1 | 144.3 | 102.5 | 130.7 | 140.6 | 138.6 | 89.5 | 97.2 | 118.4 | 119.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,327.6 | 1,181.2 | 1,222.0 | 1,165.0 | 1,165.0 | 1,115.3 | 1,087.8 | 1,050.4 | 1,071.1 | 1,110.9 | 1,147.0 | 1,296.9 | 1,366.3 | 1,350.3 | 1,408.3 | 1,452.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,598.3 | 4,559.3 | 4,594.7 | 4,599.3 | 4,579.4 | 4,538.9 | 4,266.3 | 4,261.6 | 4,290.7 | 4,187.3 | 4,114.8 | 3,954.2 | 3,894.6 | 3,803.8 | 3,739.7 | 3,632.5 | 3,504.0 | 3,447.0 | 3,274.8 | 3,266.9 | 3,225.6 | 3,249.3 | 3,246.9 | 3,207.6 | 3,180.3 | 3,152.1 | 3,165.5 | 3,334.5 | 3,313.0 | 3,235.0 | 3,217.8 | 3,137.4 | 3,122.8 | 3,129.6 | 3,102.6 | 3,035.1 | - | 2,967.2 | - | - |
| Accumulated Depreciation | 1,898.5 | 1,839.7 | 1,783.3 | 1,752.6 | 1,703.9 | 1,669.5 | 1,685.1 | 1,670.9 | 1,649.7 | 1,605.6 | 1,557.2 | 1,520.7 | 1,518.4 | 1,523.8 | 1,538.6 | 1,509.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,699.8 | 2,719.6 | 2,811.4 | 2,846.7 | 2,875.5 | 2,869.4 | 2,581.2 | 2,590.7 | 2,641.0 | 2,581.7 | 2,557.6 | 2,433.5 | 2,376.2 | 2,280.0 | 2,201.1 | 2,123.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 4.2 | 4.1 | 4.2 | 4.3 | 4.4 | 4.5 | 4.7 | 4.8 | 4.9 | 4.9 | 4.5 | 4.5 | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 337.4 | 337.4 | 338.9 | 338.7 | 339.6 | 377.9 | 331.7 | 331.7 | 331.7 | 331.7 | 332.8 | 228.2 | 228.2 | 228.2 | 228.3 | 233.2 | 245.0 | 240.5 | ||||||||||||||||||||||
| Intangible Assets | 71.3 | 73.0 | 74.7 | 76.4 | 78.2 | 51.1 | 52.3 | 53.5 | 54.8 | 56.1 | 57.3 | - | - | 9.0 | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 420.7 | 470.0 | 465.5 | 466.6 | 464.2 | 438.0 | 431.3 | 442.9 | 401.1 | 402.7 | 400.6 | 340.7 | 335.9 | 296.6 | 299.4 | 246.5 | 235.2 | |||||||||||||||||||||||
| Total Non-Current Assets | 3,595.4 | 3,658.9 | 3,757.0 | 3,791.4 | 3,813.5 | 3,818.4 | 3,486.9 | 3,497.5 | 3,507.7 | 3,446.3 | 3,433.3 | 3,156.3 | 3,104.4 | 2,967.9 | 2,897.6 | 2,769.6 | 2,689.3 | |||||||||||||||||||||||
| Total Assets | 4,923.0 | 4,840.1 | 4,979.0 | 4,956.4 | 4,978.5 | 4,933.7 | 4,574.7 | 4,547.9 | 4,578.8 | 4,557.2 | 4,580.3 | 4,453.2 | 4,470.7 | 4,318.2 | 4,305.9 | 4,222.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 8.5 | 8.6 | 9.8 | 9.9 | 7.5 | 98.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 85.3 | 78.0 | 103.6 | 89.5 | 82.9 | 90.6 | 91.1 | 79.1 | 68.4 | 66.7 | 74.0 | 65.1 | 64.6 | 97.8 | 96.5 | 74.4 | 67.4 | 104.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 681.8 | 555.8 | 579.6 | 610.1 | 614.2 | 704.5 | 657.2 | 659.3 | 743.7 | 606.2 | 610.6 | 594.1 | 666.5 | 636.9 | 734.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 386.0 | 388.4 | 507.1 | 509.5 | 561.9 | 416.3 | - | - | - | - | 185.0 | - | - | 205.0 | - | - | - | - | - | - | - | - | - | - | - | - | 304.6 | 334.5 | 334.5 | 359.4 | 407.4 | 409.5 | 410.8 | 413.7 | 414.9 | 419.0 | 422.8 | 428.8 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 594.1 | 593.8 | 590.1 | 555.3 | 559.8 | 565.6 | 569.0 | 577.3 | 587.4 | 595.7 | 589.8 | 567.7 | 557.0 | 538.2 | 528.9 | 500.0 | 480.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 107.3 | 104.7 | 97.8 | 95.2 | 99.5 | 104.7 | 97.2 | 103.5 | 106.8 | 108.2 | 107.4 | 104.7 | 89.4 | 68.9 | 70.4 | 68.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,220.8 | 1,259.6 | 1,378.4 | 1,333.4 | 1,376.1 | 1,242.3 | 950.3 | 937.0 | 893.1 | 994.2 | 1,012.6 | 910.7 | 885.4 | 844.1 | 833.8 | 872.2 | ||||||||||||||||||||||||
| Total Liabilities | 1,902.6 | 1,815.4 | 1,958.0 | 1,943.5 | 1,990.3 | 1,946.8 | 1,607.5 | 1,596.3 | 1,636.8 | 1,600.4 | 1,623.2 | 1,504.8 | 1,551.9 | 1,481.0 | 1,568.0 | 1,598.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,617.7 | 1,619.4 | 1,615.1 | 1,610.0 | 1,605.1 | 1,605.3 | 1,600.5 | 1,596.1 | 1,591.8 | 1,595.2 | 1,592.8 | 1,588.0 | 1,583.6 | 1,584.4 | 1,579.8 | 1,575.7 | ||||||||||||||||||||||||
| Retained Earnings | 1,521.0 | 1,518.2 | 1,512.9 | 1,510.2 | 1,491.1 | 1,481.8 | 1,466.0 | 1,452.1 | 1,433.7 | 1,431.9 | 1,420.3 | 1,400.8 | 1,339.4 | 1,257.8 | 1,162.0 | 1,050.6 | 935.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.1) | (1.9) | (2.3) | (2.6) | (3.3) | (3.8) | (2.9) | (3.9) | (3.6) | (3.4) | (5.0) | (4.3) | (4.2) | (5.0) | (3.9) | |||||||||||||||||||||||||
| Treasury Stock | 116.2 | 111.0 | 104.7 | 104.7 | 104.7 | 96.4 | 96.4 | 92.7 | 79.9 | 66.9 | 51.0 | 36.1 | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,020.4 | 3,024.7 | 3,021.0 | 3,012.9 | 2,988.2 | 2,986.9 | 2,967.2 | 2,951.6 | 2,942.0 | 2,956.8 | 2,957.1 | 2,948.4 | 2,918.8 | 2,837.2 | 2,737.9 | 2,623.8 | ||||||||||||||||||||||||
| Total Equity | 3,020.4 | 3,024.7 | 3,021.0 | 3,012.9 | 2,988.2 | 2,986.9 | 2,967.2 | 2,951.6 | 2,942.0 | 2,956.8 | 2,957.1 | 2,948.4 | 2,918.8 | 2,837.2 | 2,737.9 | 2,623.8 | 2,504.9 | 2,423.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 394.5 | 397.0 | 516.9 | 519.4 | 569.4 | 515.0 | - | - | - | - | 185.0 | - | - | 205.0 | - | - | - | - | - | - | - | - | - | - | - | - | 400.8 | 402.2 | 404.1 | 404.4 | 414.7 | 415.8 | 423.0 | 428.9 | 433.1 | 435.7 | 589.4 | 683.2 | - | - |
| Net debt | 129.4 | 153.7 | 281.2 | 314.3 | 415.1 | 349.5 | - | - | - | - | 70.1 | - | - | (226.6) | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 645.8 | 625.4 | 642.4 | 554.9 | 550.8 | 410.8 | 430.6 | 391.1 | 327.4 | 504.7 | 536.4 | 702.8 | 699.8 | 713.4 | 674.1 | 726.4 | 671.4 | 558.3 | ||||||||||||||||||||||
| Book Value | 3,020.4 | 3,024.7 | 3,021.0 | 3,012.9 | 2,988.2 | 2,986.9 | 2,967.2 | 2,951.6 | 2,942.0 | 2,956.8 | 2,957.1 | 2,948.4 | 2,918.8 | 2,837.2 | 2,737.9 | 2,623.8 | 2,504.9 | 2,423.8 | ||||||||||||||||||||||
| Tangible Book Value | 2,611.7 | 2,614.3 | 2,607.4 | 2,597.8 | 2,570.4 | 2,557.9 | 2,583.2 | 2,566.4 | 2,555.5 | 2,569.0 | 2,567.0 | 2,720.2 | 2,690.6 | 2,600.0 | 2,509.6 | 2,390.6 | 2,259.9 | |||||||||||||||||||||||
| 75.1 |
| 96.9 |
| 106.8 |
| 108.6 |
| 77.9 |
| 104.2 |
| 125.1 |
| 127.7 |
| 117.7 |
| 200.9 |
| 147.0 |
| 122.3 |
| 79.5 |
| 96.6 |
| 108.5 |
| 115.0 |
| 75.6 |
| 95.2 |
| 92.4 |
| 104.6 |
| 80.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,397.3 |
| 1,248.5 |
| 1,455.3 |
| 1,398.3 |
| 1,335.1 |
| 1,220.7 |
| 1,583.0 |
| 1,518.2 |
| 1,459.3 |
| 1,405.7 |
| 1,527.6 |
| 1,428.9 |
| 1,365.0 |
| 1,324.3 |
| 1,301.6 |
| 1,261.4 |
| 1,193.0 |
| 1,094.0 |
| 1,060.4 |
| 1,046.6 |
| 877.8 |
| 923.6 |
| - |
| - |
| 1,455.9 |
| 1,396.0 |
| 1,386.4 |
| 1,414.0 |
| 1,435.0 |
| 1,417.4 |
| 1,423.2 |
| 1,382.1 |
| 1,342.5 |
| 1,300.5 |
| 1,270.7 |
| 1,318.9 |
| 1,344.8 |
| 1,312.8 |
| 1,300.2 |
| 1,275.8 |
| 1,275.6 |
| 1,271.5 |
| 1,242.2 |
| 1,222.7 |
| - |
| 1,209.2 |
| - |
| - |
| 2,048.1 |
| 2,051.0 |
| 1,888.4 |
| 1,852.9 |
| 1,790.6 |
| 1,831.9 |
| 1,823.7 |
| 1,825.5 |
| 1,837.8 |
| 1,851.6 |
| 1,894.8 |
| 2,015.6 |
| 1,968.2 |
| 1,922.2 |
| 1,917.6 |
| 1,861.6 |
| 1,847.2 |
| 1,858.1 |
| 1,860.4 |
| 1,812.4 |
| 1,747.6 |
| 1,758.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.3 |
| 128.3 |
| 128.1 |
| 128.1 |
| 127.7 |
| 127.3 |
| 127.3 |
| 127.5 |
| 127.3 |
| 127.6 |
| 162.4 |
| 162.2 |
| 164.2 |
| 164.6 |
| 165.3 |
| 164.8 |
| 164.5 |
| 164.3 |
| 164.2 |
| 164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 6.6 |
| 6.9 |
| - |
| 7.6 |
| 7.9 |
| 8.3 |
| - |
| - |
| 9.4 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.5 |
| 92.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.2 |
| 232.0 |
| 234.8 |
| 213.3 |
| 204.2 |
| 200.6 |
| 197.2 |
| 178.1 |
| 165.9 |
| 155.0 |
| 186.9 |
| 237.7 |
| 82.6 |
| 79.8 |
| 76.6 |
| 73.8 |
| 74.7 |
| 76.0 |
| 75.8 |
| - |
| 76.9 |
| - |
| - |
| 2,688.8 |
| 2,414.8 |
| 2,369.5 |
| 2,278.2 |
| 2,295.5 |
| 2,270.6 |
| 2,259.5 |
| 2,255.6 |
| 2,254.4 |
| 2,303.4 |
| 2,463.8 |
| 2,506.4 |
| 2,300.2 |
| 2,292.3 |
| 2,232.0 |
| 2,219.8 |
| 2,236.5 |
| 2,242.4 |
| 2,190.6 |
| 2,117.0 |
| 2,131.0 |
| - |
| - |
| 4,086.6 |
| 3,937.3 |
| 3,870.1 |
| 3,767.8 |
| 3,613.3 |
| 3,516.2 |
| 3,853.6 |
| 3,777.7 |
| 3,714.9 |
| 3,660.1 |
| 3,831.0 |
| 3,892.7 |
| 3,871.4 |
| 3,624.5 |
| 3,593.9 |
| 3,493.4 |
| 3,412.8 |
| 3,330.5 |
| 3,302.8 |
| 3,237.2 |
| 2,994.8 |
| 3,054.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.2 |
| 67.7 |
| 69.6 |
| 45.0 |
| 7.3 |
| 6.3 |
| 12.2 |
| 15.2 |
| 18.2 |
| 16.7 |
| 166.7 |
| 254.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 28.4 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.2 |
| 106.2 |
| 95.7 |
| 110.7 |
| 77.2 |
| 66.7 |
| 57.9 |
| 63.8 |
| 60.2 |
| 67.6 |
| 62.0 |
| 94.8 |
| 85.0 |
| 75.4 |
| 65.9 |
| 85.8 |
| 78.9 |
| 74.1 |
| 63.6 |
| 81.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 726.1 |
| 725.9 |
| 690.2 |
| 716.0 |
| 719.5 |
| 667.1 |
| 534.6 |
| 516.6 |
| 482.2 |
| 474.6 |
| 465.2 |
| 698.4 |
| 721.9 |
| 650.3 |
| 522.6 |
| 557.0 |
| 523.6 |
| 492.7 |
| 462.0 |
| 499.9 |
| 467.7 |
| 598.4 |
| 677.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.8 |
| 68.6 |
| 58.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 451.0 |
| 471.8 |
| 469.5 |
| 457.9 |
| 450.4 |
| 446.2 |
| 451.8 |
| 453.4 |
| 449.0 |
| 446.5 |
| 448.9 |
| 458.0 |
| 450.6 |
| 423.3 |
| 416.7 |
| 403.0 |
| 386.6 |
| 587.5 |
| 575.0 |
| 553.8 |
| 538.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.1 |
| 74.9 |
| 75.6 |
| 76.2 |
| 78.4 |
| 79.4 |
| 99.8 |
| 93.5 |
| 80.3 |
| 85.0 |
| 85.7 |
| 100.4 |
| 91.6 |
| 46.1 |
| 49.3 |
| 47.6 |
| 62.1 |
| 68.6 |
| 75.1 |
| 72.8 |
| 100.3 |
| 101.2 |
| - |
| - |
| 855.8 |
| 823.3 |
| 855.0 |
| 849.9 |
| 846.3 |
| 926.1 |
| 994.5 |
| 989.7 |
| 971.8 |
| 958.5 |
| 940.4 |
| 985.4 |
| 1,061.1 |
| 969.6 |
| 983.7 |
| 977.3 |
| 985.7 |
| 978.3 |
| 1,186.1 |
| 1,183.1 |
| 1,195.2 |
| 1,190.9 |
| - |
| - |
| 1,581.7 |
| 1,513.5 |
| 1,571.0 |
| 1,569.4 |
| 1,513.4 |
| 1,460.7 |
| 1,511.1 |
| 1,471.9 |
| 1,446.4 |
| 1,423.7 |
| 1,638.8 |
| 1,707.3 |
| 1,711.4 |
| 1,492.2 |
| 1,540.7 |
| 1,500.9 |
| 1,478.4 |
| 1,440.3 |
| 1,686.0 |
| 1,650.7 |
| 2,994.8 |
| 3,054.6 |
| - |
| - |
| 1,571.4 |
| 1,566.0 |
| 1,562.6 |
| 1,559.1 |
| 1,555.1 |
| 1,552.2 |
| 1,548.8 |
| 1,545.4 |
| 1,543.8 |
| 1,542.7 |
| 1,544.5 |
| 1,546.6 |
| 1,544.8 |
| 1,544.0 |
| 1,539.3 |
| 1,537.6 |
| 1,535.2 |
| 1,534.6 |
| 1,535.9 |
| 1,533.7 |
| - |
| 0.0 |
| - |
| - |
| 857.8 |
| 736.2 |
| 638.7 |
| 544.7 |
| 502.5 |
| 793.7 |
| 760.8 |
| 725.7 |
| 693.6 |
| 648.2 |
| 639.0 |
| 615.5 |
| 589.3 |
| 515.0 |
| 455.1 |
| 399.8 |
| 355.6 |
| 80.5 |
| 52.4 |
| 13.3 |
| 0.0 |
| - |
| - |
| (2.5) |
| (1.5) |
| 0.0 |
| 0.3 |
| 0.6 |
| 0.1 |
| 0.8 |
| 0.0 |
| (0.4) |
| (1.0) |
| 0.1 |
| (0.5) |
| (0.2) |
| (0.3) |
| (1.0) |
| (1.1) |
| (0.2) |
| (0.6) |
| 0.0 |
| 0.4 |
| 0.5 |
| 0.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,504.9 |
| 2,423.8 |
| 2,299.1 |
| 2,198.4 |
| 2,099.9 |
| 2,055.5 |
| 2,342.5 |
| 2,305.8 |
| 2,268.5 |
| 2,236.4 |
| 2,192.2 |
| 2,185.4 |
| 2,160.0 |
| 2,132.3 |
| 2,053.2 |
| 1,992.5 |
| 1,934.4 |
| 1,890.2 |
| 1,616.8 |
| 1,586.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| 2,299.1 |
| 2,198.4 |
| 2,099.9 |
| 2,055.5 |
| 2,342.5 |
| 2,305.8 |
| 2,268.5 |
| 2,236.4 |
| 2,192.2 |
| 2,185.4 |
| 2,160.0 |
| 2,132.3 |
| 2,053.2 |
| 1,992.5 |
| 1,934.4 |
| 1,890.2 |
| 1,616.8 |
| 1,586.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (83.7) |
| (23.0) |
| (84.0) |
| (25.6) |
| 9.9 |
| 42.9 |
| 82.6 |
| 148.8 |
| 186.9 |
| 130.5 |
| 460.7 |
| 499.9 |
| - |
| - |
| 739.3 |
| 678.8 |
| 668.0 |
| 686.1 |
| 1,066.4 |
| 1,036.0 |
| 984.7 |
| 940.5 |
| 829.2 |
| 707.0 |
| 714.7 |
| 801.7 |
| 744.6 |
| 737.8 |
| 700.3 |
| 632.0 |
| 560.5 |
| 578.9 |
| 279.4 |
| 246.3 |
| - |
| - |
| 2,299.1 |
| 2,198.4 |
| 2,099.9 |
| 2,055.5 |
| 2,342.5 |
| 2,305.8 |
| 2,268.5 |
| 2,236.4 |
| 2,192.2 |
| 2,185.4 |
| 2,160.0 |
| 2,132.3 |
| 2,053.2 |
| 1,992.5 |
| 1,934.4 |
| 1,890.2 |
| 1,616.8 |
| 1,586.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| 2,183.3 |
| 2,170.8 |
| 2,070.1 |
| 1,971.8 |
| 1,927.4 |
| 2,214.8 |
| 2,178.5 |
| 2,141.2 |
| 2,108.9 |
| 2,064.9 |
| 2,051.2 |
| 1,990.7 |
| 1,970.1 |
| 1,881.4 |
| 1,820.0 |
| 1,760.8 |
| 1,725.4 |
| 1,452.3 |
| 1,412.8 |
| (174.0) |
| (164.0) |
| - |
| - |