| (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 | 235.4 | 271.9 | 260.7 | 340.8 | 210.9 | 211.7 | 355.6 | 385.1 | 446.0 | 355.3 | 175.6 | 187.2 | 112.9 | 123.4 | 101.1 | 100.4 | 81.8 | 34.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.0 | - | - |
| Short Term Investments | 916.5 | 946.4 | 790.8 | 495.4 | 363.6 | 310.2 | 215.6 | 120.1 | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1,151.9 | 1,218.2 | 1,051.5 | 836.1 | 574.6 | 521.9 | 571.2 | 505.2 | 446.0 | 355.3 | 175.6 | 187.2 | 112.9 | 123.4 | 101.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 222.8 | 211.9 | 154.1 | 152.9 | 142.2 | 162.1 | 127.0 | 153.4 | 149.7 | 141.0 | 110.1 | 99.2 | 80.3 | 79.4 | 75.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 256.9 | 268.3 | 282.7 | 302.1 | 234.5 | 199.1 | 192.3 | 170.8 | 143.3 | 137.5 | 105.7 | 87.9 | 64.8 | 65.6 | 69.0 | 42.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 5,185.7 | 4,745.4 | 4,406.6 | 4,006.1 | 3,686.1 | 3,428.3 | 3,048.1 | 2,830.4 | 2,625.3 | 2,426.9 | 2,100.7 | 1,913.1 | 1,706.9 | 1,670.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 123.9 | 130.6 | 139.1 | 150.9 | 78.7 | 96.9 | 119.2 | 104.3 | 115.3 | 99.3 | 91.8 | 98.6 | 66.4 | 81.4 | 111.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 133.4 | 132.4 | 172.6 | 210.1 | 231.0 | 283.8 | 245.8 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 450.9 | 446.6 | 443.6 | 440.2 | 435.5 | 431.0 | 426.1 | 418.5 | 391.7 | 369.1 | 326.6 | 235.1 | 192.8 | 87.3 | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 161.5 | 180.8 | 231.6 | 272.3 | 314.8 | 390.3 | 311.8 | 10.8 | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q4 FY 20 | Q2 FY 20 | Q4 FY 19 | Q2 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q2 FY 15 | Q4 FY 14 | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q2 FY 12 | Q4 FY 11 | Q2 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 235.4 | 271.9 | 260.7 | 318.2 | 340.8 | 211.2 | 210.9 | 215.8 | 211.7 | 258.8 | 355.6 | 405.2 | 385.1 | 486.9 | 446.0 | ||||||||||||||||
| - |
| 100.4 |
| 81.8 |
| 34.9 |
| 67.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 78.1 | 61.8 | 36.0 | 34.3 | 54.8 | 30.8 | 22.0 | 22.8 | 21.5 | 30.0 | 25.4 | 14.1 | 11.5 | 14.4 | 15.6 | 8.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,709.6 | 1,760.3 | 1,709.2 | 1,495.2 | 1,196.2 | 1,102.9 | 1,088.5 | 988.0 | 874.3 | 698.0 | 446.7 | 394.1 | 290.4 | 298.1 | 266.1 | 322.1 | - | - |
| 1,588.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,722.6 | 3,458.8 | 3,250.6 | 3,043.8 | 2,809.4 | 2,589.1 | 2,366.2 | 2,173.2 | 1,990.2 | 1,810.2 | 1,641.2 | 1,494.0 | 1,356.8 | 1,236.0 | 1,090.0 | - | - | - |
| Property,Plant & Equipment Net | 1,463.1 | 1,286.6 | 1,155.9 | 962.3 | 876.7 | 839.2 | 681.9 | 657.2 | 635.1 | 616.7 | 459.5 | 419.1 | 350.0 | 434.5 | 498.7 | 375.3 | - | - |
| Long Term Investments | - | 8.7 | 8.5 | 8.8 | 39.6 | 40.7 | 40.1 | 35.9 | 26.1 | 25.6 | 11.7 | 11.9 | 14.5 | 13.0 | 12.6 | 31.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | - | - |
| Intangible Assets | 1.5 | 3.2 | 5.1 | 7.0 | 11.8 | 11.0 | 10.3 | 13.4 | 19.8 | 28.1 | 34.5 | 42.0 | 32.4 | 47.9 | 58.7 | 54.2 | - | - |
| Operating Lease Right Of Use Assets | 117.7 | 7.9 | 9.8 | 10.4 | 14.1 | 19.0 | 17.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 53.5 | 57.8 | 66.4 | 73.5 | 112.5 | 34.3 | 29.6 | 33.1 | 36.4 | 41.6 | 43.7 | - | - | - |
| Other Non-Current Assets | 141.1 | 23.4 | 32.9 | - | - | - | - | - | - | 4.4 | 5.9 | 10.0 | 11.5 | 13.8 | 14.1 | 12.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 164.2 | 65.2 | 60.0 | 71.0 | - | - | - | - | - | - |
| Total Assets | 3,322.3 | 3,080.5 | 2,918.5 | 2,547.6 | 2,231.2 | 2,094.1 | 1,932.8 | 1,790.0 | 1,673.6 | 1,379.9 | 965.4 | 884.1 | 705.9 | 814.2 | 857.2 | 801.7 | - | - |
| 48.7 |
| - |
| - |
| Short Term Debt | 28.1 | 48.4 | 59.0 | 62.3 | 83.9 | 106.5 | 65.9 | 10.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 25.6 | 21.7 | 18.4 | 38.9 | 40.0 | 10.0 | 10.3 | 20.7 | 14.3 | 26.2 | 23.4 | 5.5 | 3.2 | 1.8 | 5.7 | 40.3 | - | - |
| Operating Lease Liabilities Current | 3.1 | 3.9 | 3.5 | 3.2 | 4.5 | 6.6 | 7.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 26.0 | 28.1 | 34.5 | - | - | - |
| Other Current Liabilities | 15.8 | 19.2 | 9.3 | 76.4 | 16.0 | 7.9 | 7.3 | 17.1 | 15.9 | 24.1 | 18.0 | 16.6 | 8.0 | 36.2 | 64.7 | 38.9 | - | - |
| Total Current Liabilities | 263.7 | 285.1 | 276.8 | 387.4 | 276.3 | 272.9 | 253.1 | 203.7 | 302.4 | 247.1 | 211.1 | 300.3 | 139.9 | 169.3 | 230.3 | 250.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13.0 | 4.0 | 6.3 | 7.2 | 9.6 | 12.4 | 10.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 23.8 | 41.3 | 45.2 | 50.4 | 63.9 | 95.2 | 69.7 | 75.3 | 13.6 | 26.4 | 20.4 | 9.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.2 | 10.1 | 10.2 | - | - | - | 0.5 | 1.0 | 2.3 | 2.7 | 7.6 | 22.9 | 21.7 | 24.2 | 24.4 | 27.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | 341.6 | 450.2 | 369.5 | 388.3 | - | - | - | - | - | - |
| Total Liabilities | 417.7 | 440.3 | 491.5 | 659.1 | 615.9 | 639.2 | 586.1 | 553.8 | 643.9 | 697.3 | 579.8 | 688.6 | 564.6 | 594.2 | 682.5 | 683.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,373.6 | 1,378.0 | 1,380.9 | 1,384.4 | 1,389.1 | 1,393.1 | 1,395.4 | 1,380.4 | 1,347.9 | 1,318.7 | 1,273.5 | 1,137.9 | 1,084.0 | 937.8 | - | - | - | - |
| Retained Earnings | 895.9 | 675.5 | 467.6 | (50.9) | (315.4) | (465.5) | (547.4) | (637.4) | (773.0) | (1,071.0) | (1,273.7) | (1,244.0) | (1,248.3) | (1,140.6) | - | - | - | - |
| Accumulated Other Comprehensive Income | (66.5) | (74.2) | (52.9) | (47.5) | (27.9) | (16.5) | (18.2) | (23.4) | (22.8) | (27.8) | (26.8) | (25.7) | (16.1) | (3.5) | - | - | - | - |
| Treasury Stock | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | - | - | - | - |
| Minority Interest | (14.7) | (13.1) | (5.5) | (2.6) | (6.6) | (2.9) | (7.8) | (6.8) | (6.4) | (7.4) | (11.8) | (9.4) | - | - | - | - | - | - |
| Total Stockholders Equity | 2,919.3 | 2,653.3 | 2,432.5 | 1,891.2 | 1,622.0 | 1,457.8 | 1,354.5 | 1,243.0 | 1,029.7 | 682.6 | 385.6 | 195.6 | 141.2 | 220.0 | 174.7 | 117.8 | 56.0 | 111.6 |
| Total Equity | 2,904.6 | 2,640.2 | 2,427.0 | 1,888.5 | 1,615.4 | 1,454.9 | 1,346.7 | 1,236.2 | 1,029.7 | 682.6 | 397.3 | 205.0 | 141.2 | 220.0 | 174.7 | 117.8 | 56.0 | 111.6 |
| - |
| - |
| Net debt | (990.4) | (1,037.4) | (819.9) | (563.8) | (259.7) | (131.6) | (259.4) | (494.4) | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,445.9 | 1,475.2 | 1,432.3 | 1,107.8 | 919.9 | 830.0 | 835.4 | 784.2 | 572.0 | 450.9 | 235.6 | 93.8 | 150.5 | 128.8 | 35.8 | 72.1 | - | - |
| Book Value | 2,919.3 | 2,653.3 | 2,432.5 | 1,891.2 | 1,622.0 | 1,457.8 | 1,354.5 | 1,243.0 | 1,029.7 | 682.6 | 385.6 | 195.6 | 141.2 | 220.0 | 174.7 | 117.8 | 56.0 | 111.6 |
| Tangible Book Value | 2,910.8 | 2,643.1 | 2,420.4 | 1,877.2 | 1,603.2 | 1,439.9 | 1,337.3 | 1,222.5 | 1,002.9 | 647.5 | 344.1 | 146.5 | 101.9 | 165.1 | 109.0 | 56.5 | - | - |
| 483.6 |
| 389.4 |
| 311.1 |
| 175.6 |
| 142.5 |
| 187.2 |
| 192.2 |
| 112.9 |
| 106.6 |
| 123.4 |
| 139.1 |
| 101.1 |
| 76.4 |
| 100.4 |
| 81.8 |
| 34.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 916.5 | 946.4 | 790.8 | - | - | - | - | 189.5 | 189.0 | 195.9 | 176.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,151.9 | 1,218.2 | 1,051.5 | 318.2 | 340.8 | 211.2 | 210.9 | 405.2 | 400.7 | 454.7 | 531.6 | 405.2 | 385.1 | 486.9 | 446.0 | 483.6 | 389.4 | 311.1 | 175.6 | 142.5 | 187.2 | 192.2 | 112.9 | 106.6 | 123.4 | 139.1 | 101.1 | 76.4 | 100.4 | 81.8 | 34.9 |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 222.8 | 211.9 | 154.1 | 163.3 | 152.9 | 170.6 | 142.2 | 144.9 | 162.1 | 128.4 | 127.0 | 123.8 | 153.4 | 161.0 | 149.7 | 150.7 | 141.0 | 126.8 | 110.1 | 112.6 | 99.2 | 106.6 | 80.3 | 87.1 | 79.4 | 91.9 | 75.4 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 256.9 | 268.3 | 282.7 | 330.8 | 302.1 | 249.0 | 234.5 | 209.3 | 199.1 | 210.1 | 192.3 | 174.8 | 170.8 | 153.4 | 143.3 | 139.0 | 137.5 | 136.1 | 105.7 | 91.9 | 87.9 | 83.7 | 64.8 | 71.2 | 65.6 | 64.3 | 69.0 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Assets | 78.1 | 61.8 | 36.0 | 32.4 | 34.3 | 43.3 | 54.8 | 39.9 | 30.8 | 28.2 | 22.0 | 22.4 | 22.8 | 19.1 | 21.5 | 34.4 | 30.0 | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 1,709.6 | 1,760.3 | 1,709.2 | 1,440.1 | 1,495.2 | 1,318.8 | 1,196.2 | 1,123.1 | 1,102.9 | 1,090.6 | 1,088.5 | 1,020.1 | 988.0 | 960.5 | 874.3 | 807.7 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,185.7 | 4,745.4 | 4,406.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,722.6 | 3,458.8 | 3,250.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Property,Plant & Equipment Net | 1,463.1 | 1,286.6 | 1,155.9 | 1,018.6 | 962.3 | 879.0 | 876.7 | 859.6 | 839.2 | 765.9 | 681.9 | 707.1 | 657.2 | 648.4 | 635.1 | 628.3 | |||||||||||||||
| Long Term Investments | - | 8.7 | 8.5 | 8.8 | 8.8 | 26.5 | 39.6 | 41.5 | 40.7 | 41.2 | 40.1 | 36.9 | 35.9 | 29.0 | 26.1 | 27.3 | 25.6 | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | 7.0 | 7.0 | 7.0 | - | - | - | - | - | - | - | - | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | ||||||||||||
| Intangible Assets | 1.5 | 3.2 | 5.1 | - | - | - | - | - | - | - | - | 11.3 | 13.4 | 16.7 | 19.8 | 23.8 | 28.1 | 34.8 | |||||||||||||
| Operating Lease Right Of Use Assets | 117.7 | 7.9 | 9.8 | - | - | - | - | - | - | - | - | 36.0 | - | - | - | - | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 141.1 | 23.4 | 32.9 | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 4.4 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 153.7 | - | 62.5 | - | ||||||||||||||
| Total Assets | 3,322.3 | 3,080.5 | 2,918.5 | 2,534.1 | 2,547.6 | 2,324.4 | 2,231.2 | 2,132.4 | 2,094.1 | 2,005.9 | 1,932.8 | 1,871.5 | 1,790.0 | 1,762.6 | 1,673.6 | 1,498.5 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 123.9 | 130.6 | 139.1 | 154.5 | 150.9 | 127.8 | 78.7 | 100.4 | 96.9 | 154.5 | 119.2 | 92.7 | 104.3 | 126.1 | 115.3 | 95.3 | 99.3 | 98.8 | 91.8 | 106.7 | 98.6 | 100.5 | 66.4 | 74.7 | 81.4 | 96.7 | 111.6 | - | - | - | - |
| Short Term Debt | 28.1 | 48.4 | 59.0 | 41.3 | 62.3 | 79.5 | 83.9 | 104.1 | 106.5 | 79.7 | 65.9 | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | 25.6 | 21.7 | 18.4 | 22.4 | 38.9 | 38.6 | 40.0 | 19.6 | 10.0 | 8.5 | 10.3 | 8.0 | 20.7 | 10.3 | 14.3 | 25.7 | 26.2 | ||||||||||||||
| Operating Lease Liabilities Current | 3.1 | 3.9 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Liabilities | 15.8 | 19.2 | 9.3 | 25.2 | 76.4 | 38.4 | 16.0 | 14.8 | 7.9 | 9.1 | 7.3 | 8.4 | 17.1 | 21.2 | 15.9 | 20.2 | 24.1 | ||||||||||||||
| Total Current Liabilities | 263.7 | 285.1 | 276.8 | 301.8 | 387.4 | 346.2 | 276.3 | 302.5 | 272.9 | 310.8 | 253.1 | 211.8 | 203.7 | 312.5 | 302.4 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 133.4 | 132.4 | 172.6 | 178.9 | 210.1 | 200.7 | 231.0 | 234.5 | 283.8 | 219.8 | 245.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 13.0 | 4.0 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 40.1 | 45.2 | 46.4 | 50.4 | 54.0 | 63.9 | 86.1 | 95.2 | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 12.2 | 10.1 | 10.2 | - | - | - | - | - | - | 0.5 | 0.5 | 1.0 | 1.0 | 2.3 | 2.3 | 2.7 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 349.4 | - | 430.1 | - | ||||||||||||||
| Total Liabilities | 417.7 | 440.3 | 491.5 | 523.0 | 659.1 | 635.9 | 615.9 | 614.8 | 639.2 | 613.7 | 586.1 | 576.6 | 553.8 | 661.9 | 643.9 | 684.5 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | 450.9 | 446.6 | 443.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,373.6 | 1,378.0 | 1,380.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Retained Earnings | 895.9 | 675.5 | 467.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Accumulated Other Comprehensive Income | (66.5) | (74.2) | (52.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Treasury Stock | 9.1 | 9.1 | 9.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | (14.7) | (13.1) | (5.5) | - | - | (16.7) | (6.6) | (4.9) | (2.9) | (5.9) | (7.8) | (6.3) | (6.8) | (5.8) | (6.4) | (6.4) | (7.4) | ||||||||||||||
| Total Stockholders Equity | 2,919.3 | 2,653.3 | 2,432.5 | 2,011.1 | 1,888.5 | 1,705.3 | 1,622.0 | 1,522.5 | 1,457.8 | 1,398.0 | 1,354.5 | 1,294.9 | 1,236.2 | 1,100.7 | 1,029.7 | 1,029.7 | |||||||||||||||
| Total Equity | 2,904.6 | 2,640.2 | 2,427.0 | 2,011.1 | 1,888.5 | 1,688.6 | 1,615.4 | 1,517.6 | 1,454.9 | 1,392.1 | 1,346.7 | 1,301.1 | 1,243.0 | 1,106.5 | 1,036.1 | 820.4 | 690.0 | 563.6 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 161.5 | 180.8 | 231.6 | 220.2 | 272.3 | 280.3 | 314.8 | 338.6 | 390.3 | 299.4 | 311.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (990.4) | (1,037.4) | (819.9) | (98.0) | (68.4) | 69.1 | 103.9 | (66.7) | (10.4) | (155.2) | (219.9) | - | - | - | - | - | - | - | |||||||||||||
| Working Capital | 1,445.9 | 1,475.2 | 1,432.3 | 1,138.3 | 1,107.8 | 972.6 | 919.9 | 820.6 | 830.0 | 779.8 | 835.4 | 808.3 | 784.2 | 648.0 | 572.0 | 553.4 | 450.9 | ||||||||||||||
| Book Value | 2,919.3 | 2,653.3 | 2,432.5 | 2,011.1 | 1,888.5 | 1,705.3 | 1,622.0 | 1,522.5 | 1,457.8 | 1,398.0 | 1,354.5 | 1,294.9 | 1,236.2 | 1,100.7 | 1,029.7 | 1,029.7 | 682.6 | 558.8 | |||||||||||||
| Tangible Book Value | 2,910.8 | 2,643.1 | 2,420.4 | - | - | - | - | - | - | - | - | 1,276.6 | 1,215.8 | 1,077.0 | 1,002.9 | 998.9 | 647.5 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 18.0 |
| 18.8 |
| 14.1 |
| 38.3 |
| 11.5 |
| 15.2 |
| 14.8 |
| 14.7 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 698.0 |
| 609.6 |
| 446.7 |
| 372.1 |
| 394.1 |
| 429.2 |
| 290.4 |
| 302.2 |
| 298.5 |
| 348.4 |
| 266.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 616.7 |
| 625.2 |
| 459.5 |
| 415.1 |
| 419.1 |
| 485.2 |
| 350.0 |
| 383.8 |
| 434.5 |
| 472.6 |
| 498.7 |
| - |
| - |
| - |
| - |
| 11.9 |
| 11.7 |
| 12.4 |
| 11.9 |
| 14.4 |
| 14.5 |
| 13.4 |
| 13.0 |
| 12.6 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| 34.5 |
| 39.3 |
| 42.0 |
| 49.6 |
| 32.4 |
| 39.7 |
| 47.9 |
| 52.6 |
| 58.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 5.9 |
| 7.4 |
| 10.0 |
| 10.8 |
| 11.5 |
| 16.1 |
| 13.8 |
| 14.7 |
| 14.1 |
| - |
| - |
| - |
| - |
| 58.3 |
| - |
| 66.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,379.9 |
| 1,293.0 |
| 965.4 |
| 853.3 |
| 884.1 |
| 996.2 |
| 705.9 |
| 762.3 |
| 814.6 |
| 907.9 |
| 857.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.8 |
| 23.4 |
| 11.5 |
| 5.5 |
| 3.8 |
| 3.2 |
| 3.3 |
| 1.8 |
| 4.8 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 18.0 |
| 17.8 |
| 16.6 |
| 26.5 |
| 8.0 |
| 31.9 |
| 36.2 |
| 66.6 |
| 64.7 |
| - |
| - |
| - |
| - |
| 254.4 |
| 247.1 |
| 243.2 |
| 211.1 |
| 231.5 |
| 300.3 |
| 308.3 |
| 139.9 |
| 145.0 |
| 169.3 |
| 209.8 |
| 230.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.6 |
| 77.4 |
| 74.6 |
| 75.3 |
| 100.1 |
| 13.6 |
| 22.5 |
| 26.8 |
| 25.8 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| 9.9 |
| 22.9 |
| 33.9 |
| 21.7 |
| 22.2 |
| 24.2 |
| 23.7 |
| 24.4 |
| - |
| - |
| - |
| - |
| 491.1 |
| - |
| 321.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 697.3 |
| 734.2 |
| 579.8 |
| 553.0 |
| 688.6 |
| 804.8 |
| 564.6 |
| 578.1 |
| 594.6 |
| 756.1 |
| 682.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.8) |
| (11.8) |
| (13.8) |
| (9.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 682.6 |
| 558.8 |
| 385.6 |
| 300.3 |
| 195.6 |
| 191.5 |
| 141.2 |
| 184.2 |
| 220.0 |
| 151.7 |
| 174.7 |
| - |
| - |
| 56.0 |
| 111.6 |
| 397.3 |
| 314.0 |
| 205.0 |
| 191.5 |
| 141.2 |
| 184.2 |
| 220.0 |
| 151.7 |
| 174.7 |
| - |
| - |
| 56.0 |
| 111.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.4 |
| 235.6 |
| 140.6 |
| 93.8 |
| 120.9 |
| 150.5 |
| 157.2 |
| 129.2 |
| 138.6 |
| 35.8 |
| - |
| - |
| - |
| - |
| 385.6 |
| 300.3 |
| 195.6 |
| 191.5 |
| 141.2 |
| 184.2 |
| 220.0 |
| 151.7 |
| 174.7 |
| - |
| - |
| 56.0 |
| 111.6 |
| 517.0 |
| 344.1 |
| 254.0 |
| 146.5 |
| 134.9 |
| 101.9 |
| 137.5 |
| 165.1 |
| 92.1 |
| 109.0 |
| - |
| - |
| - |
| - |