| (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 | 4.5 | 3.8 | 11.4 | 5.5 | 5.0 | 1.3 | 12.8 | 1.2 | 3.1 | 2.0 | 4.6 | 4.2 | 3.9 | 12.3 | 5.9 | |||||||||||||||||||||||||
| (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 | 3.8 | 1.3 | 2.0 | 12.3 | 141.1 | 121.7 | 148.8 | 105.7 | 30.5 | 18.7 | 6.0 | 9.5 | 3.8 | 2.2 | 4.5 | 27.3 | 19.5 | 23.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 3.8 | 1.3 | 2.0 | 12.3 | 141.1 | 121.7 | 148.8 | 105.7 | 30.5 | 18.7 | 6.0 | 9.5 | 3.8 | 2.2 | 4.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 48.1 | 88.4 | 41.1 | 98.1 | 151.1 | 106.7 | 78.5 | 91.2 | 66.9 | 48.0 | 47.4 | 36.4 | 37.3 | 26.5 | 29.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 238.7 | 257.0 | 107.1 | 141.4 | 83.8 | 68.2 | 56.1 | 57.8 | 34.5 | 28.5 | 23.1 | 23.7 | 22.4 | 17.5 | 28.9 | 29.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,447.5 | 1,271.2 | 1,020.3 | 882.9 | 719.8 | 573.0 | 393.8 | 334.2 | 316.0 | 310.3 | 297.1 | 285.9 | 277.7 | 301.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 34.8 | 61.3 | 24.0 | 19.9 | 24.9 | 38.6 | 15.2 | 31.1 | 10.0 | 10.8 | 17.7 | 20.1 | 14.9 | 11.2 | 11.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 84.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.7 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 86.4 | 84.8 | ||
| 16.6 |
| 115.2 |
| 141.1 |
| 54.0 |
| 5.5 |
| 8.2 |
| 121.7 |
| 20.1 |
| 12.2 |
| 5.3 |
| 148.8 |
| 133.3 |
| 106.1 |
| 7.9 |
| 105.7 |
| 107.3 |
| 2.9 |
| 2.7 |
| 30.5 |
| 25.5 |
| 8.6 |
| 1.8 |
| 18.7 |
| 22.9 |
| 2.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.5 | 3.8 | 11.4 | 5.5 | 5.0 | 1.3 | 12.8 | 1.2 | 3.1 | 2.0 | 4.6 | 4.2 | 3.9 | 12.3 | 5.9 | 16.6 | 115.2 | 141.1 | 54.0 | 5.5 | 8.2 | 121.7 | 20.1 | 12.2 | 5.3 | 148.8 | 133.3 | 106.1 | 7.9 | 105.7 | 107.3 | 2.9 | 2.7 | 30.5 | 25.5 | 8.6 | 1.8 | 18.7 | 22.9 | 2.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 326.9 | 48.1 | 164.0 | 291.2 | 391.1 | 88.4 | 140.1 | 270.0 | 373.5 | 41.1 | 200.9 | 266.8 | 302.1 | 98.1 | 88.8 | 178.1 | 200.9 | 151.1 | 265.6 | 263.9 | 309.5 | 106.7 | 253.4 | 249.7 | 241.2 | 78.5 | 117.4 | 117.9 | 219.3 | 91.2 | 87.9 | 171.1 | 206.5 | 66.9 | 70.8 | 129.9 | 171.3 | 48.0 | 45.8 | 95.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 229.6 | 238.7 | 149.6 | 141.8 | 176.4 | 207.3 | 187.9 | 148.9 | 123.9 | 107.1 | 60.4 | 74.0 | 127.8 | 141.4 | 132.1 | 100.9 | 98.2 | 83.8 | 73.6 | 77.2 | 75.0 | 68.2 | 51.6 | 49.6 | 58.7 | 56.1 | 43.9 | 42.9 | 50.2 | 57.8 | 35.5 | 36.2 | 42.5 | 34.5 | 26.0 | 26.9 | 30.1 | 28.5 | 16.5 | 18.8 |
| Prepaid Expenses | 19.0 | 19.8 | 12.9 | 14.9 | 19.7 | 19.8 | 11.9 | 13.7 | 13.0 | 22.1 | 7.1 | 24.4 | 25.7 | 35.1 | 18.6 | 23.6 | 22.9 | 25.2 | ||||||||||||||||||||||
| Other Current Assets | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.8 | 0.5 | 0.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 580.0 | 310.4 | 337.8 | 453.5 | 592.2 | 318.9 | 352.7 | 433.8 | 513.4 | 172.3 | 273.1 | 369.4 | 459.5 | 286.8 | 245.4 | 319.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,054.8 | 1,049.7 | 1,029.1 | 1,000.9 | 967.3 | 922.9 | 852.9 | 774.0 | 730.0 | 709.4 | 671.0 | 645.7 | 617.5 | 589.9 | 536.4 | 505.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 51.4 | 52.6 | 45.9 | 47.9 | 50.0 | 52.2 | 36.1 | 38.0 | 25.0 | 26.2 | 27.3 | 29.1 | 30.7 | 31.0 | 34.9 | 36.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 10.6 | 9.1 | 9.3 | 8.3 | 8.2 | 8.3 | 6.1 | 6.2 | 6.5 | 6.8 | 7.2 | 7.2 | 7.0 | 7.4 | 6.5 | 7.6 | 6.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,729.8 | 1,453.4 | 1,452.5 | 1,537.9 | 1,641.2 | 1,324.3 | 1,267.2 | 1,269.9 | 1,293.0 | 932.9 | 996.8 | 1,069.8 | 1,133.1 | 933.7 | 841.9 | 887.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 65.9 | 34.8 | 47.5 | 66.9 | 45.6 | 61.3 | 61.5 | 59.3 | 49.4 | 24.0 | 31.8 | 32.2 | 23.1 | 19.9 | 21.9 | 57.8 | 61.7 | 24.9 | 45.4 | 42.9 | 39.2 | 38.6 | 33.3 | 28.1 | 28.9 | 15.2 | 24.6 | 27.3 | 23.5 | 31.1 | 18.2 | 24.8 | 23.7 | 10.0 | 16.0 | 15.1 | 13.6 | 10.8 | 11.0 | 17.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.6 | 12.1 | 11.3 | 11.3 | 11.1 | 10.8 | 9.6 | 9.8 | 7.6 | 7.7 | 7.4 | 7.5 | 7.7 | 7.5 | 7.6 | 7.6 | ||||||||||||||||||||||||
| Accrued Expenses | 17.7 | 21.4 | 20.4 | 16.6 | 14.6 | 16.1 | 21.5 | 17.9 | 16.7 | 25.9 | 24.5 | 15.6 | 10.4 | 8.6 | 9.1 | 15.7 | 12.7 | 25.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 566.4 | 250.7 | 282.2 | 419.4 | 601.6 | 342.5 | 251.2 | 244.4 | 369.2 | 91.1 | 182.3 | 322.8 | 447.8 | 290.6 | 180.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 40.1 | 41.8 | 35.7 | 37.7 | 39.8 | 42.0 | 26.8 | 28.3 | 17.6 | 18.8 | 20.2 | 21.9 | 23.3 | 24.0 | 27.9 | 29.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 85.8 | 85.8 | 56.0 | 56.0 | 56.0 | 56.0 | 67.2 | 67.2 | 67.2 | 72.4 | 68.2 | 68.2 | 68.2 | 68.2 | 44.0 | 44.0 | 44.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 734.1 | 419.2 | 410.0 | 548.6 | 731.1 | 474.2 | 379.3 | 375.0 | 488.8 | 216.2 | 305.2 | 446.3 | 572.9 | 415.4 | 285.4 | 245.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.7 | 0.7 | 1.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,851.3 | 1,789.8 | 1,750.6 | 1,698.8 | 1,622.9 | 1,562.5 | 1,552.7 | 1,512.1 | 1,425.1 | 1,336.1 | 1,314.1 | 1,248.8 | 1,171.8 | 1,130.7 | 1,120.6 | 1,106.2 | 1,017.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 993.1 | 912.3 | 861.9 | 861.9 | 861.9 | 861.9 | 811.4 | 761.0 | 761.0 | 761.0 | 761.0 | 761.0 | 745.3 | 745.3 | 695.3 | 595.2 | 425.2 | 350.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 995.8 | 1,034.3 | 1,042.5 | 989.3 | 947.1 | 887.1 | 887.9 | 894.9 | 804.1 | 716.7 | 691.7 | 623.5 | 560.2 | 518.3 | 556.5 | 641.5 | 721.1 | |||||||||||||||||||||||
| Total Equity | 995.8 | 1,034.3 | 1,042.5 | 989.3 | 947.1 | 887.1 | 887.9 | 894.9 | 804.1 | 716.7 | 691.7 | 623.5 | 560.2 | 518.3 | 556.5 | 641.5 | 721.1 | 725.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 13.6 | 59.7 | 55.6 | 34.1 | (9.4) | (23.6) | 101.5 | 189.4 | 144.2 | 81.2 | 90.8 | 46.6 | 11.7 | (3.8) | 64.7 | 180.4 | 294.1 | 312.4 | ||||||||||||||||||||||
| Book Value | 995.8 | 1,034.3 | 1,042.5 | 989.3 | 947.1 | 887.1 | 887.9 | 894.9 | 804.1 | 716.7 | 691.7 | 623.5 | 560.2 | 518.3 | 556.5 | 641.5 | 721.1 | 725.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 27.3 |
| 19.5 |
| 23.2 |
| 53.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 19.8 | 22.0 | 22.1 | 35.1 | 25.2 | 25.3 | 19.8 | 15.6 | 16.9 | 10.4 | 13.4 | 6.3 | 3.1 | 2.2 | 2.1 | 1.5 | - | - |
| Other Current Assets | 0.5 | 0.6 | 0.6 | 0.3 | 0.6 | 1.3 | 0.4 | 1.2 | 0.9 | 0.2 | 0.2 | 1.9 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 6.2 | - | - | - | - | - | - | - |
| Total Current Assets | 310.4 | 368.6 | 172.3 | 286.8 | 401.1 | 322.0 | 303.2 | 270.2 | 148.8 | 105.6 | 99.0 | 85.2 | 76.2 | 52.6 | 102.1 | 112.2 | - | - |
| 306.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 397.8 | 348.3 | 310.9 | 293.0 | 259.4 | 236.5 | 222.5 | 217.0 | 212.9 | 207.0 | 196.1 | 187.1 | 176.9 | 196.8 | 191.5 | - | - | - |
| Property,Plant & Equipment Net | 1,049.7 | 922.9 | 709.4 | 589.9 | 460.4 | 336.5 | 171.3 | 117.1 | 103.1 | 103.3 | 100.9 | 98.7 | 100.8 | 104.4 | 115.2 | 126.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 14.2 | 14.2 | - | - | 14.2 | 68.5 | 68.5 | 68.5 | 68.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.6 | 6.8 | - | - |
| Intangible Assets | 17.3 | 7.8 | - | - | - | - | - | 6.0 | 2.9 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 52.6 | 52.2 | 26.2 | 31.0 | 34.6 | 34.4 | 40.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 4.5 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.1 | 8.3 | 6.8 | 7.4 | 5.3 | 3.9 | 3.6 | 3.3 | 3.0 | 2.0 | 1.5 | 1.3 | 0.7 | 1.0 | 0.3 | 1.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,453.4 | 1,374.0 | 932.9 | 933.7 | 920.3 | 770.5 | 592.2 | 465.1 | 326.2 | 221.4 | 212.0 | 195.8 | 188.2 | 168.6 | 228.1 | 247.8 | - | - |
| 15.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 86.4 | 0.6 | - | - |
| Deferred Revenue Current | - | - | - | 0.0 | 0.0 | 1.2 | 2.9 | 2.1 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.1 | 10.8 | 7.7 | 7.5 | 7.1 | 6.7 | 7.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 21.4 | 16.1 | 25.9 | 8.6 | 25.5 | 21.2 | 13.5 | 19.1 | 14.8 | 13.3 | 11.2 | 20.7 | 23.3 | 18.8 | 16.2 | 23.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 250.7 | 342.5 | 91.1 | 290.6 | 88.7 | 106.4 | 78.7 | 92.8 | 62.5 | 51.4 | 60.4 | 49.5 | 47.2 | 42.5 | 120.6 | 46.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 41.8 | 42.0 | 18.8 | 24.0 | 28.3 | 28.6 | 34.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 85.8 | 68.7 | 72.4 | 68.2 | 44.0 | 23.0 | 9.8 | 2.1 | 1.1 | 0.9 | 4.6 | 3.7 | 0.4 | 7.4 | 2.8 | 3.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 16.6 | 16.6 | 16.6 | 11.6 | 11.6 | 0.0 | 0.0 | 1.9 | 2.5 | 3.2 | 3.8 | 4.2 | 2.2 | 3.3 | 1.8 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 419.2 | 486.8 | 216.2 | 415.4 | 195.3 | 182.0 | 143.1 | 122.2 | 95.0 | 87.3 | 95.5 | 82.4 | 81.5 | 74.6 | 135.6 | 144.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 116.7 | 101.5 | 98.6 | 99.9 | 98.9 | - | - |
| Retained Earnings | 1,789.8 | 1,599.4 | 1,336.1 | 1,130.7 | 946.0 | 737.3 | 561.7 | 416.9 | 282.4 | 187.2 | 119.4 | 71.3 | 29.8 | (4.8) | (7.5) | 4.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.2) | - | - |
| Treasury Stock | 912.3 | 861.9 | 761.0 | 745.3 | 350.2 | 276.3 | 237.2 | 198.9 | 173.5 | 173.5 | 120.2 | 75.0 | 25.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,034.3 | 887.1 | 741.6 | 544.5 | 725.0 | 588.5 | 449.2 | 343.0 | 231.3 | 134.2 | 116.5 | 113.4 | 106.6 | 94.0 | 92.5 | 102.9 | 110.2 | 122.9 |
| Total Equity | 1,034.3 | 887.1 | 741.6 | 544.5 | 725.0 | 588.5 | 449.2 | 343.0 | 231.3 | 134.2 | 116.5 | 113.4 | 106.6 | 94.0 | 92.5 | 102.9 | 110.2 | 122.9 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 81.9 | 57.5 | - | - |
| Working Capital | 59.7 | 26.1 | 81.2 | (3.8) | 312.4 | 215.6 | 224.5 | 177.5 | 86.3 | 54.3 | 38.6 | 35.8 | 29.0 | 10.2 | (18.6) | 66.1 | - | - |
| Book Value | 1,034.3 | 887.1 | 741.6 | 544.5 | 725.0 | 588.5 | 449.2 | 343.0 | 231.3 | 134.2 | 116.5 | 113.4 | 106.6 | 94.0 | 92.5 | 102.9 | 110.2 | 122.9 |
| Tangible Book Value | 1,002.8 | 865.1 | - | - | 710.8 | 520.1 | 380.7 | 268.4 | 159.9 | 123.6 | 106.0 | 102.9 | 96.1 | 83.5 | 81.9 | 96.1 | - | - |
| 19.8 |
| 30.4 |
| 17.3 |
| 25.3 |
| 17.8 |
| 19.5 |
| 16.6 |
| 19.8 |
| 13.3 |
| 19.3 |
| 13.9 |
| 15.6 |
| 18.1 |
| 18.1 |
| 15.6 |
| 16.9 |
| 3.9 |
| 2.7 |
| 4.1 |
| 10.4 |
| 4.9 |
| 4.2 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.3 |
| 1.3 |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.5 |
| 1.2 |
| 2.4 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.4 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 437.2 |
| 401.1 |
| 413.0 |
| 377.0 |
| 410.1 |
| 322.0 |
| 342.9 |
| 331.1 |
| 321.9 |
| 303.2 |
| 307.8 |
| 286.2 |
| 291.3 |
| 270.2 |
| 248.8 |
| 228.4 |
| 267.3 |
| 148.8 |
| 132.9 |
| 168.1 |
| 207.2 |
| 105.6 |
| 99.3 |
| 130.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472.5 |
| 460.4 |
| 425.0 |
| 405.0 |
| 378.2 |
| 336.5 |
| 260.5 |
| 224.9 |
| 193.1 |
| 171.3 |
| 143.9 |
| 129.6 |
| 122.5 |
| 117.1 |
| 108.2 |
| 107.7 |
| 105.0 |
| 103.1 |
| 102.8 |
| 101.6 |
| 103.6 |
| 103.3 |
| 98.8 |
| 98.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| 68.5 |
| - |
| 68.5 |
| 68.5 |
| - |
| - |
| 68.5 |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.8 |
| 5.9 |
| 6.0 |
| 6.1 |
| 6.6 |
| 1.6 |
| 2.9 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| 37.5 |
| 34.6 |
| 36.1 |
| 37.9 |
| 33.7 |
| 34.4 |
| 37.1 |
| 36.9 |
| 38.3 |
| 40.0 |
| 41.3 |
| 42.6 |
| 44.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 6.0 |
| 5.5 |
| 4.8 |
| 3.9 |
| 4.0 |
| 4.2 |
| 3.6 |
| 3.6 |
| 3.5 |
| 3.6 |
| 3.2 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.3 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 972.4 |
| 920.3 |
| 953.5 |
| 898.8 |
| 900.3 |
| 770.5 |
| 718.2 |
| 671.0 |
| 630.9 |
| 592.2 |
| 570.8 |
| 536.2 |
| 535.6 |
| 465.1 |
| 434.9 |
| 414.4 |
| 445.4 |
| 326.2 |
| 311.2 |
| 282.5 |
| 323.3 |
| 221.4 |
| 210.7 |
| 241.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 1.1 |
| 1.2 |
| 3.2 |
| 4.1 |
| 3.2 |
| 2.9 |
| 2.5 |
| 2.9 |
| 2.7 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.1 |
| 7.2 |
| 7.3 |
| 7.1 |
| 6.7 |
| 8.0 |
| 7.3 |
| 7.1 |
| 7.1 |
| 7.0 |
| 6.9 |
| 6.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 18.5 |
| 10.9 |
| 21.2 |
| 14.5 |
| 13.1 |
| 7.7 |
| 13.5 |
| 10.1 |
| 8.3 |
| 5.2 |
| 19.1 |
| 14.1 |
| 10.3 |
| 5.1 |
| 14.8 |
| 10.7 |
| 7.2 |
| 3.7 |
| 13.3 |
| 9.4 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.8 |
| 143.0 |
| 88.7 |
| 156.0 |
| 171.6 |
| 235.6 |
| 106.4 |
| 110.1 |
| 111.8 |
| 117.0 |
| 78.7 |
| 87.5 |
| 81.5 |
| 106.6 |
| 92.8 |
| 75.8 |
| 85.7 |
| 151.5 |
| 62.5 |
| 66.3 |
| 57.3 |
| 127.7 |
| 51.4 |
| 48.9 |
| 96.9 |
| 30.7 |
| 28.3 |
| 29.7 |
| 31.4 |
| 27.4 |
| 28.6 |
| 30.2 |
| 30.8 |
| 32.4 |
| 34.2 |
| 35.7 |
| 37.1 |
| 38.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.0 |
| 23.0 |
| 23.0 |
| 23.0 |
| 23.0 |
| - |
| - |
| 9.8 |
| 9.8 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 4.6 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.4 |
| 2.5 |
| 2.7 |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.7 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.3 |
| 195.3 |
| 232.6 |
| 250.0 |
| 310.1 |
| 182.0 |
| 174.2 |
| 171.3 |
| 179.1 |
| 143.1 |
| 147.2 |
| 144.7 |
| 172.5 |
| 122.2 |
| 106.3 |
| 116.4 |
| 183.5 |
| 95.0 |
| 99.6 |
| 91.8 |
| 162.4 |
| 87.3 |
| 90.1 |
| 129.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 946.0 |
| 921.0 |
| 847.2 |
| 785.9 |
| 737.3 |
| 694.0 |
| 651.3 |
| 604.1 |
| 561.7 |
| 526.2 |
| 484.2 |
| 448.5 |
| 416.9 |
| 391.8 |
| 362.3 |
| 319.5 |
| 282.4 |
| 264.1 |
| 244.0 |
| 215.2 |
| 187.2 |
| 173.0 |
| 166.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.6 |
| 325.6 |
| 321.8 |
| 276.3 |
| 276.3 |
| 276.3 |
| 276.3 |
| 237.2 |
| 226.2 |
| 216.1 |
| 207.6 |
| 198.9 |
| 186.5 |
| 186.5 |
| 178.7 |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 725.0 |
| 720.8 |
| 648.8 |
| 590.1 |
| 588.5 |
| 544.1 |
| 499.7 |
| 451.7 |
| 449.2 |
| 423.6 |
| 391.5 |
| 363.2 |
| 343.0 |
| 328.7 |
| 298.0 |
| 261.9 |
| 231.3 |
| 211.6 |
| 190.7 |
| 160.9 |
| 134.2 |
| 120.5 |
| 112.3 |
| 720.8 |
| 648.8 |
| 590.1 |
| 588.5 |
| 544.1 |
| 499.7 |
| 451.7 |
| 449.2 |
| 423.6 |
| 391.5 |
| 363.2 |
| 343.0 |
| 328.7 |
| 298.0 |
| 261.9 |
| 231.3 |
| 211.6 |
| 190.7 |
| 160.9 |
| 134.2 |
| 120.5 |
| 112.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.0 |
| 205.4 |
| 174.5 |
| 215.6 |
| 232.8 |
| 219.3 |
| 204.9 |
| 224.5 |
| 220.3 |
| 204.7 |
| 184.7 |
| 177.5 |
| 172.9 |
| 142.6 |
| 115.7 |
| 86.3 |
| 66.6 |
| 110.7 |
| 79.6 |
| 54.3 |
| 50.4 |
| 33.4 |
| 720.8 |
| 648.8 |
| 590.1 |
| 588.5 |
| 544.1 |
| 499.7 |
| 451.7 |
| 449.2 |
| 423.6 |
| 391.5 |
| 363.2 |
| 343.0 |
| 328.7 |
| 298.0 |
| 261.9 |
| 231.3 |
| 211.6 |
| 190.7 |
| 160.9 |
| 134.2 |
| 120.5 |
| 112.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 417.8 |
| 317.2 |
| 288.7 |
| 336.9 |
| 254.0 |
| 222.9 |
| 260.2 |
| 228.4 |
| 139.0 |
| - |
| - |
| 123.6 |
| - |
| - |