| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 201.3 | 228.2 | 105.7 | 79.6 | 167.3 | 132.0 | 166.2 | 179.2 | 778.6 | 741.6 | 981.8 | 887.9 | 428.5 | 573.0 | 351.1 | 354.0 | 611.8 | ||
| Restricted Cash | 122.3 | 146.2 | 129.4 | 214.7 | 135.1 | 96.4 | 111.4 | 171.6 | 195.2 | 178.2 | 195.8 | 234.7 | 260.7 | 223.2 | 240.3 | 207.1 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 75.0 | 149.7 | 0.0 | - | 158.0 | 70.0 | ||
| Cash And Short Term Investments | 201.3 | 228.2 | 105.7 | 79.6 | 167.3 | 132.0 | 166.2 | 179.2 | 778.6 | 741.6 | 981.8 | 962.9 | 578.2 | 573.0 | 351.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 469.1 | 476.2 | 684.3 | 629.4 | 432.9 | 285.2 | 433.4 | 524.7 | 402.8 | 665.8 | 943.1 | 1,068.4 | 814.7 | 702.1 | 544.6 | 331.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 9,258.3 | 9,751.1 | 9,539.6 | 9,272.6 | 9,105.6 | 9,087.2 | 9,272.5 | 8,253.4 | 7,330.5 | 7,981.0 | 7,145.4 | 6,586.0 | 6,275.8 | 5,642.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.1 | 1.2 | 1.3 | 1.6 | 1.6 | 1.5 | 155.7 | 81.7 | 81.7 | 81.7 | 81.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total 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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 132.6 | 201.3 | 66.3 | 147.7 | 94.9 | 228.2 | 222.4 | 257.1 | 118.8 | 105.7 | 114.0 | 91.7 | 81.9 | 79.6 | 58.5 | |||||||||||||||||||||||||
| 161.8 |
| 289.6 |
| - |
| - |
| - |
| 512.0 |
| 681.8 |
| 161.8 |
| 289.6 |
| - |
| - |
| - |
| - |
| 231.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5,336.8 |
| 5,202.2 |
| 3,973.3 |
| - |
| - |
| Accumulated Depreciation | 2,637.0 | 2,763.0 | 2,534.8 | 2,385.8 | 2,258.7 | 2,118.4 | 2,161.9 | 1,919.0 | 1,772.7 | 2,014.2 | 1,797.4 | 1,683.1 | 1,505.2 | 1,343.0 | 1,177.7 | 1,090.2 | 935.1 | - | - |
| Property,Plant & Equipment Net | 6,621.3 | 6,988.1 | 7,004.8 | 6,886.8 | 6,846.9 | 6,968.8 | 7,110.6 | 6,334.4 | 5,557.8 | 5,966.8 | 5,348.0 | 4,902.9 | 4,770.6 | 4,299.0 | 4,159.1 | 4,112.0 | 3,038.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 4.4 | 4.0 | 3.8 | 3.4 | - | - | - | - | - | - | 95.2 | 90.4 | - | - | - |
| Goodwill | 221.5 | 221.5 | 221.5 | 195.9 | 154.2 | 147.2 | 208.8 | 208.8 | 208.8 | 754.1 | 753.8 | 773.2 | 278.2 | 240.4 | 219.5 | 197.6 | 180.8 | - | - |
| Intangible Assets | 110.4 | 99.0 | 106.7 | 79.0 | 28.1 | 8.9 | 18.7 | 22.4 | 10.4 | 79.7 | 86.9 | 58.8 | 19.5 | 21.7 | 24.7 | - | - | - | - |
| Operating Lease Right Of Use Assets | 91.2 | 97.0 | - | 93.1 | 82.8 | - | 44.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,424.4 | 8,832.2 | 8,906.5 | 8,724.3 | 8,235.9 | 8,701.8 | 8,701.4 | 7,989.2 | 9,543.2 | 9,125.3 | 8,885.9 | 8,695.3 | 7,274.5 | 6,669.9 | 6,121.0 | 5,760.0 | 4,656.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 44.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 1,106.8 | 1,047.5 | 798.3 | 731.6 | 709.0 | 1,057.0 | 734.8 | 615.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,279.1 | 7,525.0 | 7,631.0 | 7,454.7 | 6,939.1 | 6,685.8 | 6,322.5 | 5,427.2 | 4,685.2 | 4,814.2 | 4,837.2 | 5,297.9 | 4,564.3 | 4,532.3 | 4,172.7 | 3,914.3 | 2,850.1 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 0.0 | 8.8 | 15.4 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 482.5 | 534.6 | 548.5 | 463.2 | - | - | - | - | - | - | - |
| Retained Earnings | 1,081.5 | 1,054.1 | 1,010.5 | 992.6 | 1,046.6 | 1,769.4 | 2,182.9 | 2,326.1 | 4,123.4 | 3,497.3 | 3,220.3 | 2,489.9 | 1,870.0 | 1,536.7 | 1,314.7 | 1,200.5 | - | - | - |
| Accumulated Other Comprehensive Income | (4.2) | (4.2) | 11.0 | 19.7 | (17.0) | (30.9) | (153.1) | (116.8) | (104.8) | (113.5) | (115.4) | (111.9) | (78.2) | (150.1) | (134.0) | (95.5) | (98.0) | - | - |
| Treasury Stock | 0.9 | 0.6 | 0.6 | 0.7 | 0.6 | 0.8 | 0.9 | 1.0 | 1.6 | 1.5 | 1.0 | 1.0 | 158.0 | 67.9 | 25.1 | 28.0 | - | - | - |
| Minority Interest | 68.1 | 248.3 | 238.4 | 257.2 | 267.0 | 277.2 | 348.8 | 351.2 | 356.9 | 392.6 | 394.8 | 401.5 | 347.0 | 84.6 | 84.5 | 80.9 | - | - | - |
| Total Stockholders Equity | 1,077.2 | 1,058.9 | 1,037.1 | 1,012.4 | 1,029.8 | 1,738.8 | 2,030.1 | 2,210.8 | 4,501.1 | 3,918.5 | 3,653.9 | 2,995.9 | 2,402.1 | 2,053.0 | 1,863.8 | 1,764.8 | 1,830.8 | 1,912.3 | 1,812.7 |
| Total Equity | 1,145.3 | 1,307.2 | 1,275.5 | 1,269.6 | 1,296.8 | 2,016.0 | 2,378.9 | 2,562.0 | 4,858.0 | 4,311.1 | 4,048.7 | 3,397.4 | 2,749.1 | 2,137.6 | 1,948.3 | 1,845.7 | 1,830.8 | 1,912.3 | 1,812.7 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,077.2 | 1,058.9 | 1,037.1 | 1,012.4 | 1,029.8 | 1,738.8 | 2,030.1 | 2,210.8 | 4,501.1 | 3,918.5 | 3,653.9 | 2,995.9 | 2,402.1 | 2,053.0 | 1,863.8 | 1,764.8 | 1,830.8 | 1,912.3 | 1,812.7 |
| Tangible Book Value | 745.3 | 738.4 | 708.9 | 737.5 | 847.5 | 1,582.7 | 1,802.6 | 1,979.6 | 4,281.9 | 3,084.7 | 2,813.2 | 2,163.9 | 2,104.4 | 1,790.9 | 1,619.6 | 1,567.2 | 1,650.0 | - | - |
| 49.7 |
| 143.2 |
| 167.3 |
| 221.8 |
| 91.0 |
| 178.1 |
| 132.0 |
| 120.8 |
| 157.0 |
| 213.2 |
| 166.2 |
| 97.6 |
| 102.8 |
| 73.9 |
| 179.2 |
| 427.4 |
| 612.7 |
| 625.4 |
| 778.6 |
| 874.7 |
| 808.7 |
| 586.7 |
| 563.4 |
| 557.8 |
| 614.0 |
| Restricted Cash | 120.0 | 122.3 | 172.4 | 167.6 | 140.2 | 146.2 | 110.0 | 107.1 | 116.3 | 129.4 | 152.7 | 204.9 | 181.1 | 214.7 | 180.2 | 256.8 | 208.2 | 135.1 | 123.3 | 164.7 | 107.4 | 96.4 | 101.1 | 136.9 | 96.3 | 111.4 | 117.5 | 113.7 | 114.2 | 171.6 | 138.5 | 142.2 | 177.3 | 195.2 | 176.3 | 194.8 | 183.8 | 178.2 | 183.9 | 183.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 132.6 | 201.3 | 66.3 | 147.7 | 94.9 | 228.2 | 222.4 | 257.1 | 118.8 | 105.7 | 114.0 | 91.7 | 81.9 | 79.6 | 58.5 | 49.7 | 143.2 | 167.3 | 221.8 | 91.0 | 178.1 | 132.0 | 120.8 | 157.0 | 213.2 | 166.2 | 97.6 | 102.8 | 73.9 | 179.2 | 427.4 | 612.7 | 625.4 | 778.6 | 874.7 | 808.7 | 586.7 | 563.4 | 557.8 | 614.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 483.2 | 469.1 | 554.6 | 459.7 | 449.7 | 476.2 | 549.1 | 616.9 | 643.1 | 684.3 | 679.4 | 622.2 | 632.7 | 629.4 | 686.5 | 630.7 | 508.4 | 432.9 | 403.5 | 365.6 | 320.9 | 321.2 | 373.1 | 421.5 | 442.0 | 433.4 | 632.9 | 600.5 | 618.4 | 524.7 | 707.0 | 586.4 | 599.4 | 640.6 | 661.8 | 627.3 | 632.1 | 665.8 | 869.6 | 882.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,330.1 | 9,258.3 | 10,124.4 | 9,963.2 | 9,847.7 | 9,751.1 | 9,643.0 | 9,593.0 | 9,658.2 | 9,539.6 | 9,482.4 | 9,461.6 | 9,415.8 | 9,272.6 | 9,244.8 | 9,278.2 | 9,106.8 | 9,105.6 | 9,097.7 | 9,337.1 | 9,259.8 | 9,193.0 | 9,153.9 | 8,939.5 | 9,335.7 | 9,272.5 | 9,011.8 | 8,882.5 | 8,723.2 | 8,253.4 | 8,978.1 | 8,864.1 | 8,706.0 | 8,385.2 | 8,274.9 | 8,213.6 | 8,161.1 | 7,981.0 | 7,713.9 | 7,510.4 |
| Accumulated Depreciation | 2,687.1 | 2,637.0 | 2,934.9 | 2,876.4 | 2,832.3 | 2,763.0 | 2,714.4 | 2,650.7 | 2,598.6 | 2,534.8 | 2,491.2 | 2,432.4 | 2,439.3 | 2,385.8 | 2,351.0 | 2,334.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,643.0 | 6,621.3 | 7,189.5 | 7,086.8 | 7,015.4 | 6,988.1 | 6,928.6 | 6,942.3 | 7,059.6 | 7,004.8 | 6,991.2 | 7,029.2 | 6,976.5 | 6,886.8 | 6,893.8 | 6,944.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 221.5 | 221.5 | 221.5 | 221.5 | 221.5 | 221.5 | 221.5 | 221.5 | 221.5 | 221.5 | 222.7 | 222.1 | 222.3 | 195.9 | 159.5 | 159.2 | 154.2 | 154.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 97.0 | 98.7 | 100.9 | 100.6 | 91.1 | 92.1 | 91.2 | 93.1 | 89.9 | 90.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,330.7 | 8,424.4 | 8,931.3 | 8,810.0 | 8,664.7 | 8,832.2 | 8,842.9 | 8,957.8 | 9,079.8 | 8,906.5 | 8,973.4 | 9,022.0 | 8,839.2 | 8,724.3 | 8,599.1 | 8,624.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 112.6 | 115.0 | 118.0 | 118.2 | 109.5 | 110.8 | 111.5 | 114.8 | 112.1 | 113.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,185.0 | 7,279.1 | 7,680.9 | 7,552.2 | 7,365.0 | 7,525.0 | 7,544.4 | 7,653.8 | 7,791.3 | 7,631.0 | 7,720.0 | 7,773.0 | 7,588.8 | 7,454.7 | 7,338.0 | 7,368.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 |
| Additional Paid In Capital | 4.9 | 0.0 | 6.0 | 0.0 | 14.1 | 8.8 | 23.4 | 15.9 | 20.2 | 15.4 | 12.2 | 5.9 | 6.6 | 0.0 | 6.1 | 0.0 | 5.3 | |||||||||||||||||||||||
| Retained Earnings | 1,080.6 | 1,081.5 | 1,018.9 | 1,013.0 | 1,051.6 | 1,054.1 | 1,050.2 | 1,042.0 | 1,010.9 | 1,010.5 | 971.1 | 971.0 | 975.6 | 992.6 | 997.7 | 991.1 | 1,026.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.0 | (4.2) | (3.9) | (4.2) | (4.2) | (4.2) | (9.6) | 7.4 | 18.4 | 11.0 | 17.7 | 17.6 | 12.7 | 19.7 | 16.4 | |||||||||||||||||||||||||
| Treasury Stock | 8.5 | 0.9 | 20.8 | 0.5 | 9.1 | 0.6 | 7.4 | 0.6 | 1.0 | 0.6 | 1.0 | 0.7 | 1.5 | 0.7 | 15.1 | 0.7 | 0.8 | 0.6 | ||||||||||||||||||||||
| Minority Interest | 66.9 | 68.1 | 249.4 | 248.7 | 246.5 | 248.3 | 241.1 | 238.5 | 239.2 | 238.4 | 252.6 | 254.4 | 256.2 | 257.2 | 255.2 | 258.6 | 263.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,078.8 | 1,077.2 | 1,001.0 | 1,009.1 | 1,053.2 | 1,058.9 | 1,057.4 | 1,065.5 | 1,049.3 | 1,037.1 | 1,000.8 | 994.6 | 994.2 | 1,012.4 | 1,005.9 | 997.6 | ||||||||||||||||||||||||
| Total Equity | 1,145.7 | 1,145.3 | 1,250.4 | 1,257.8 | 1,299.7 | 1,307.2 | 1,298.5 | 1,304.0 | 1,288.5 | 1,275.5 | 1,253.4 | 1,249.0 | 1,250.4 | 1,269.6 | 1,261.1 | 1,256.2 | 1,295.6 | 1,296.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,078.8 | 1,077.2 | 1,001.0 | 1,009.1 | 1,053.2 | 1,058.9 | 1,057.4 | 1,065.5 | 1,049.3 | 1,037.1 | 1,000.8 | 994.6 | 994.2 | 1,012.4 | 1,005.9 | 997.6 | 1,032.0 | 1,029.8 | ||||||||||||||||||||||
| Tangible Book Value | 857.3 | 855.7 | 779.5 | 787.6 | 831.7 | 837.4 | 835.9 | 844.0 | 827.8 | 815.6 | 778.1 | 772.5 | 771.9 | 816.5 | 846.4 | 838.4 | 877.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,303.2 |
| 2,258.7 |
| 2,297.6 |
| 2,288.4 |
| 2,233.0 |
| 2,189.6 |
| 2,216.0 |
| 2,155.1 |
| 2,217.0 |
| 2,161.9 |
| 2,095.1 |
| 2,012.9 |
| 1,976.4 |
| 1,919.0 |
| 2,440.1 |
| 2,375.9 |
| 2,312.5 |
| 2,250.5 |
| 2,204.8 |
| 2,140.4 |
| 2,081.0 |
| 2,014.2 |
| 1,950.7 |
| 1,903.8 |
| 6,803.6 |
| 6,846.9 |
| 6,800.1 |
| 7,048.7 |
| 7,026.8 |
| 7,003.4 |
| 6,937.9 |
| 6,784.4 |
| 7,118.7 |
| 7,110.6 |
| 6,916.7 |
| 6,869.6 |
| 6,746.8 |
| 6,334.4 |
| 6,538.0 |
| 6,488.2 |
| 6,393.5 |
| 6,134.7 |
| 6,070.1 |
| 6,073.2 |
| 6,080.1 |
| 5,966.8 |
| 5,763.2 |
| 5,606.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.8 |
| 215.7 |
| 215.7 |
| 208.8 |
| 208.8 |
| 208.8 |
| 208.8 |
| 208.8 |
| 208.8 |
| 208.8 |
| 208.8 |
| 208.8 |
| 787.8 |
| 789.4 |
| 789.8 |
| 780.3 |
| 770.2 |
| 754.7 |
| 754.3 |
| 754.1 |
| 754.5 |
| 754.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.5 |
| 82.8 |
| 92.2 |
| 92.3 |
| 86.9 |
| 77.1 |
| 77.0 |
| 77.2 |
| 42.6 |
| 44.2 |
| 45.3 |
| 46.2 |
| 44.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,291.2 |
| 8,235.9 |
| 8,495.6 |
| 8,617.0 |
| 8,775.5 |
| 8,701.8 |
| 8,723.2 |
| 8,665.4 |
| 9,002.9 |
| 8,701.4 |
| 8,643.1 |
| 8,575.9 |
| 8,413.9 |
| 7,989.2 |
| 9,405.0 |
| 9,354.7 |
| 9,477.0 |
| 9,543.2 |
| 9,564.9 |
| 9,452.1 |
| 9,143.4 |
| 9,125.3 |
| 9,135.6 |
| 9,035.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.3 |
| 106.3 |
| 116.2 |
| 115.9 |
| 110.2 |
| 96.9 |
| 89.9 |
| 89.2 |
| 43.4 |
| 44.8 |
| 46.0 |
| 47.2 |
| 44.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 885.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,995.6 |
| 6,939.1 |
| 6,899.2 |
| 6,959.1 |
| 6,807.6 |
| 6,685.8 |
| 6,629.6 |
| 6,505.0 |
| 6,536.8 |
| 6,322.5 |
| 6,183.8 |
| 6,046.3 |
| 5,848.8 |
| 5,427.2 |
| 4,765.6 |
| 4,686.9 |
| 4,646.4 |
| 4,685.2 |
| 5,214.8 |
| 5,136.6 |
| 4,794.5 |
| 4,814.2 |
| 4,881.2 |
| 4,858.1 |
| 0.0 |
| 6.9 |
| 0.0 |
| 6.1 |
| 0.0 |
| 5.3 |
| 0.0 |
| 8.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 77.3 |
| 1.2 |
| 250.2 |
| 237.2 |
| 492.7 |
| 482.5 |
| 493.3 |
| 483.0 |
| 544.4 |
| 534.6 |
| 528.9 |
| 515.6 |
| 1,046.6 |
| 1,425.2 |
| 1,414.1 |
| 1,749.4 |
| 1,769.4 |
| 2,066.8 |
| 2,063.3 |
| 2,321.0 |
| 2,182.9 |
| 2,342.1 |
| 2,305.8 |
| 2,347.9 |
| 2,326.1 |
| 4,212.1 |
| 4,203.4 |
| 4,158.9 |
| 4,123.4 |
| 3,604.7 |
| 3,557.4 |
| 3,526.0 |
| 3,497.3 |
| 3,446.4 |
| 3,378.8 |
| 6.4 |
| 0.1 |
| (17.0) |
| (23.9) |
| (24.6) |
| (25.8) |
| (30.9) |
| (164.5) |
| (172.3) |
| (176.6) |
| (153.1) |
| (130.5) |
| (127.4) |
| (120.9) |
| (116.8) |
| (121.1) |
| (122.9) |
| (122.0) |
| (104.8) |
| (109.1) |
| (110.7) |
| (112.2) |
| (113.5) |
| (110.9) |
| (111.7) |
| 78.2 |
| 0.6 |
| 38.4 |
| 0.8 |
| 91.5 |
| 0.9 |
| 37.2 |
| 0.9 |
| 102.3 |
| 0.9 |
| 91.1 |
| 1.0 |
| 54.4 |
| 1.6 |
| 53.5 |
| 1.6 |
| 2.6 |
| 1.6 |
| 2.7 |
| 1.5 |
| 4.4 |
| 1.1 |
| 267.0 |
| 265.4 |
| 268.0 |
| 275.5 |
| 277.2 |
| 276.3 |
| 269.1 |
| 349.7 |
| 348.8 |
| 348.7 |
| 350.8 |
| 350.6 |
| 351.2 |
| 351.1 |
| 350.2 |
| 352.9 |
| 356.9 |
| 362.2 |
| 385.8 |
| 391.8 |
| 392.6 |
| 392.9 |
| 394.2 |
| 1,032.0 |
| 1,029.8 |
| 1,331.0 |
| 1,389.9 |
| 1,692.4 |
| 1,738.8 |
| 1,817.3 |
| 1,891.3 |
| 2,116.4 |
| 2,030.1 |
| 2,110.6 |
| 2,178.8 |
| 2,214.5 |
| 2,210.8 |
| 4,288.3 |
| 4,317.6 |
| 4,477.7 |
| 4,501.1 |
| 3,987.9 |
| 3,929.7 |
| 3,957.1 |
| 3,918.5 |
| 3,861.5 |
| 3,783.1 |
| 1,596.4 |
| 1,657.9 |
| 1,967.9 |
| 2,016.0 |
| 2,093.6 |
| 2,160.4 |
| 2,466.1 |
| 2,378.9 |
| 2,459.3 |
| 2,529.6 |
| 2,565.1 |
| 2,562.0 |
| 4,643.4 |
| 4,671.8 |
| 4,834.6 |
| 4,858.0 |
| 4,350.1 |
| 4,315.5 |
| 4,348.9 |
| 4,311.1 |
| 4,254.4 |
| 4,177.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,331.0 |
| 1,389.9 |
| 1,692.4 |
| 1,738.8 |
| 1,817.3 |
| 1,891.3 |
| 2,116.4 |
| 2,030.1 |
| 2,110.6 |
| 2,178.8 |
| 2,214.5 |
| 2,210.8 |
| 4,288.3 |
| 4,317.6 |
| 4,477.7 |
| 4,501.1 |
| 3,987.9 |
| 3,929.7 |
| 3,957.1 |
| 3,918.5 |
| 3,861.5 |
| 3,783.1 |
| 875.6 |
| 1,115.2 |
| 1,174.2 |
| 1,476.7 |
| 1,530.0 |
| 1,608.5 |
| 1,682.5 |
| 1,907.6 |
| 1,821.3 |
| 1,901.8 |
| 1,970.0 |
| 2,005.7 |
| 2,002.0 |
| 3,500.5 |
| 3,528.2 |
| 3,687.9 |
| 3,720.8 |
| 3,217.7 |
| 3,175.0 |
| 3,202.8 |
| 3,164.4 |
| 3,107.0 |
| 3,028.3 |