| (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 | 134.7 | 245.2 | 104.2 | 173.9 | 335.6 | 363.2 | 107.9 | 210.1 | 150.9 | 112.9 | 59.3 | 86.1 | 94.9 | 81.7 | 78.8 | 78.8 | 50.7 | 5.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 134.7 | 245.2 | 104.2 | 173.9 | 335.6 | 363.2 | 107.9 | 210.1 | 150.9 | 112.9 | 59.3 | 86.1 | 94.9 | 81.7 | 78.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 214.5 | 193.2 | 175.5 | 150.3 | 161.4 | 98.4 | 99.3 | 92.1 | 76.5 | 56.1 | 45.4 | 34.0 | 25.4 | 16.4 | 11.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 45.6 | 40.8 | 38.3 | 38.0 | 31.6 | 22.4 | 20.3 | 18.8 | 16.3 | 16.1 | 15.6 | 14.3 | 12.0 | 10.9 | 10.7 | 9.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,183.0 | 2,840.7 | 2,553.6 | 2,238.4 | 2,031.8 | 1,852.3 | 1,735.6 | 1,559.1 | 1,439.9 | 1,287.2 | 1,147.2 | 996.9 | 890.7 | 800.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 163.4 | 144.8 | 131.6 | 105.6 | 95.2 | 67.0 | 61.7 | 62.1 | 57.6 | 50.8 | 51.0 | 43.6 | 38.4 | 32.4 | 32.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 0.0 | 50.0 | 100.0 | 190.0 | - | - | - | - | 25.6 | 50.7 | 51.0 | - | 61.9 | 52.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 0.0 | 50.0 | 100.0 | 240.0 | - | - | - | - | 25.7 | 50.8 | 51.2 | - | 61.9 | 52.2 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 214.6 | 134.7 | 108.2 | 221.1 | 245.2 | 189.2 | 197.5 | 213.4 | 104.2 | 69.3 | 107.3 | 156.1 | 173.9 | 185.3 | 180.4 | |||||||||||||||||||||||||
| - |
| 78.8 |
| 50.7 |
| 5.3 |
| 12.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | 10.6 | 10.3 | 7.2 | 7.0 | 7.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 451.5 | 516.6 | 356.5 | 396.8 | 563.5 | 510.7 | 247.9 | 345.0 | 257.1 | 200.3 | 133.8 | 147.7 | 145.7 | 122.5 | 112.0 | 113.9 | - | - |
| 730.0 |
| 657.0 |
| - |
| - |
| Accumulated Depreciation | 1,379.2 | 1,223.1 | 1,078.9 | 968.0 | 869.4 | 763.7 | 679.0 | 602.5 | 527.7 | 457.1 | 395.9 | 347.2 | 304.5 | 269.1 | 232.8 | 198.1 | - | - |
| Property,Plant & Equipment Net | 1,803.8 | 1,617.7 | 1,474.7 | 1,270.3 | 1,162.4 | 1,088.6 | 1,056.6 | 956.7 | 912.1 | 830.1 | 751.3 | 649.6 | 586.2 | 531.7 | 497.2 | 459.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 242.2 | 169.7 | 169.7 | 148.7 | 127.0 | 127.0 | 124.7 | 123.2 | 121.0 | 116.6 | 116.6 | 116.6 | 117.2 | 113.4 | 110.9 | 111.8 | 113.5 | - |
| Intangible Assets | 17.7 | 1.3 | 3.5 | 5.6 | 1.5 | 2.3 | 1.2 | 2.0 | 2.7 | 3.6 | 4.8 | 6.2 | 7.9 | 9.3 | 9.0 | 10.1 | 11.2 | - |
| Operating Lease Right Of Use Assets | 879.5 | 769.9 | 694.0 | 630.3 | 578.4 | 530.6 | 499.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 154.7 | 115.7 | 95.0 | 73.9 | 79.1 | 66.0 | 53.3 | 42.4 | 37.7 | 29.5 | 26.2 | 23.0 | 20.6 | 14.4 | 11.5 | 8.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,549.5 | 3,190.8 | 2,793.4 | 2,525.7 | 2,512.0 | 2,325.2 | 1,983.6 | 1,469.3 | 1,330.6 | 1,180.0 | 1,032.7 | 943.1 | 877.6 | 791.3 | 740.7 | 702.8 | - | - |
| 26.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 50.0 | - | - | - | - | 0.1 | 0.1 | 0.2 | - | - | - | - | - |
| Deferred Revenue Current | 448.7 | 401.2 | 373.9 | 335.4 | 300.7 | 232.8 | 209.3 | 192.2 | 156.6 | 129.6 | 101.3 | 79.5 | 62.7 | 53.0 | 44.1 | 39.2 | - | - |
| Operating Lease Liabilities Current | 31.0 | 28.2 | 27.4 | 25.5 | 22.0 | 19.3 | 17.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 97.4 | 102.0 | 68.1 | 54.5 | 64.7 | 52.0 | 39.7 | 34.2 | 29.7 | 26.0 | 36.2 | 30.4 | 29.0 | 25.0 | 23.7 | 21.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 908.8 | 828.1 | 745.4 | 652.0 | 602.1 | 506.3 | 417.2 | 385.1 | 330.0 | 279.5 | 256.6 | 216.0 | 175.9 | 158.7 | 136.4 | 112.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 943.1 | 826.3 | 743.5 | 677.9 | 622.9 | 572.2 | 538.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 14.7 | 8.2 | 23.1 | 21.0 | 11.7 | 2.8 | 22.7 | 17.3 | 5.3 | 12.3 | 6.4 | 6.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 191.7 | 145.2 | 115.0 | 89.2 | 93.7 | 103.3 | 65.5 | 50.4 | 42.1 | 34.0 | 28.4 | 22.5 | 22.8 | 15.6 | 12.2 | 10.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,067.8 | 1,817.1 | 1,635.9 | 1,498.0 | 1,438.5 | 1,382.1 | 1,052.4 | 508.6 | 479.2 | 421.7 | 355.5 | 328.2 | 283.8 | 260.5 | 244.8 | 203.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,460.8 | 1,358.3 | 1,141.6 | 999.4 | 943.6 | 781.9 | 775.6 | 688.3 | 602.5 | 530.7 | 468.7 | 419.4 | 374.2 | 327.5 | 288.4 | 247.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | (0.1) | (0.2) | (0.2) | (0.0) | (0.2) | (0.1) | (0.8) | (1.7) | (2.5) | (2.6) | (1.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 20.9 | 15.4 | 15.8 | 15.0 | 15.4 | 15.5 | 15.2 | 15.1 | 12.3 | 8.0 | 7.5 | 7.1 | 6.2 | 5.7 | 3.9 | 2.8 | - | - |
| Total Stockholders Equity | 1,460.8 | 1,358.3 | 1,141.7 | 1,012.6 | 1,058.1 | 927.5 | 916.0 | 945.6 | 839.1 | 750.2 | 669.7 | 607.9 | 587.7 | 525.1 | 491.9 | 496.6 | 423.0 | 362.8 |
| Total Equity | 1,481.7 | 1,373.7 | 1,157.5 | 1,027.7 | 1,073.5 | 943.1 | 931.2 | 960.7 | 851.4 | 758.2 | 677.2 | 615.0 | 593.9 | 530.7 | 495.8 | 499.4 | 423.0 | 362.8 |
| - |
| - |
| Net debt | - | - | (104.2) | (123.9) | (235.6) | (123.2) | - | - | - | - | (33.6) | (35.3) | (43.6) | - | (16.9) | (26.6) | - | - |
| Working Capital | (457.4) | (311.6) | (389.0) | (255.2) | (38.6) | 4.3 | (169.3) | (40.1) | (72.9) | (79.3) | (122.8) | (68.2) | (30.1) | (36.2) | (24.4) | 1.9 | - | - |
| Book Value | 1,460.8 | 1,358.3 | 1,141.7 | 1,012.6 | 1,058.1 | 927.5 | 916.0 | 945.6 | 839.1 | 750.2 | 669.7 | 607.9 | 587.7 | 525.1 | 491.9 | 496.6 | 423.0 | 362.8 |
| Tangible Book Value | 1,200.9 | 1,187.4 | 968.5 | 858.3 | 929.6 | 798.2 | 790.0 | 820.4 | 715.3 | 630.0 | 548.3 | 485.1 | 462.6 | 402.4 | 371.9 | 374.7 | 298.3 | - |
| 325.7 |
| 335.6 |
| 436.6 |
| 483.4 |
| 495.6 |
| 363.2 |
| 328.6 |
| 282.5 |
| 230.6 |
| 107.9 |
| 99.5 |
| 144.8 |
| 252.1 |
| 210.1 |
| 151.2 |
| 154.4 |
| 197.8 |
| 150.9 |
| 114.4 |
| 116.5 |
| 137.5 |
| 112.9 |
| 81.7 |
| 95.3 |
| 96.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 214.6 | 134.7 | 108.2 | 221.1 | 245.2 | 189.2 | 197.5 | 213.4 | 104.2 | 69.3 | 107.3 | 156.1 | 173.9 | 185.3 | 180.4 | 325.7 | 335.6 | 436.6 | 483.4 | 495.6 | 363.2 | 328.6 | 282.5 | 230.6 | 107.9 | 99.5 | 144.8 | 252.1 | 210.1 | 151.2 | 154.4 | 197.8 | 150.9 | 114.4 | 116.5 | 137.5 | 112.9 | 81.7 | 95.3 | 96.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 53.8 | 214.5 | 61.1 | 50.9 | 193.2 | 52.3 | 68.6 | 53.9 | 175.5 | 49.0 | 60.5 | 41.5 | 150.3 | 37.8 | 45.5 | 45.2 | 161.4 | 52.3 | 48.6 | 37.7 | 98.4 | 32.0 | 30.3 | 25.4 | 99.3 | 33.9 | 39.4 | 34.7 | 92.1 | 34.8 | 32.2 | 26.1 | 76.5 | 25.0 | 29.3 | 21.0 | 56.1 | 22.0 | 21.1 | 19.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 46.0 | 45.6 | 45.5 | 43.9 | 40.8 | 39.8 | 41.2 | 38.4 | 38.3 | 36.6 | 38.1 | 36.8 | 38.0 | 32.9 | 31.8 | 30.0 | 31.6 | 27.8 | 25.6 | 23.4 | 22.4 | 19.9 | 23.1 | 20.3 | 20.3 | 17.2 | 17.9 | 17.5 | 18.8 | 16.3 | 17.0 | 16.5 | 16.3 | 15.5 | 15.4 | 14.9 | 16.1 | 14.4 | 14.4 | 14.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 362.4 | 451.5 | 249.4 | 353.3 | 516.6 | 307.4 | 333.3 | 344.4 | 356.5 | 181.5 | 233.3 | 268.7 | 396.8 | 277.4 | 280.9 | 426.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,421.4 | 1,379.2 | 1,333.5 | 1,260.3 | 1,223.1 | 1,182.0 | 1,155.2 | 1,117.5 | 1,078.9 | 1,048.2 | 1,019.6 | 995.1 | 968.0 | 943.1 | 923.7 | 896.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,834.7 | 1,803.8 | 1,787.8 | 1,662.8 | 1,617.7 | 1,574.5 | 1,523.4 | 1,499.9 | 1,474.7 | 1,425.2 | 1,360.1 | 1,310.8 | 1,270.3 | 1,237.3 | 1,208.0 | 1,181.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 275.0 | 242.2 | 230.3 | 218.9 | 169.7 | 169.7 | 169.7 | 169.7 | 169.7 | 169.7 | 169.7 | 169.6 | 148.7 | 148.7 | 148.7 | 144.3 | 127.0 | 127.0 | ||||||||||||||||||||||
| Intangible Assets | 28.6 | 17.7 | 13.1 | 16.4 | 1.3 | 1.7 | 2.4 | 2.9 | 3.5 | 4.2 | 5.0 | 5.9 | 5.6 | 6.3 | 7.0 | 6.8 | 1.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 912.8 | 879.5 | 842.0 | 818.5 | 769.9 | 747.8 | 726.4 | 715.7 | 694.0 | 679.1 | 662.7 | 643.5 | 630.3 | 626.6 | 611.9 | 605.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 161.2 | 154.7 | 144.1 | 121.2 | 115.7 | 112.8 | 106.8 | 97.8 | 95.0 | 86.7 | 84.2 | 76.4 | 73.9 | 68.7 | 65.1 | 73.3 | 79.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,574.7 | 3,549.5 | 3,266.6 | 3,191.1 | 3,190.8 | 2,913.8 | 2,861.9 | 2,830.4 | 2,793.4 | 2,546.3 | 2,515.0 | 2,474.9 | 2,525.7 | 2,365.1 | 2,321.7 | 2,437.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 170.0 | 163.4 | 141.5 | 155.8 | 144.8 | 130.9 | 136.8 | 140.3 | 131.6 | 126.2 | 120.7 | 113.8 | 105.6 | 98.7 | 101.6 | 100.1 | 95.2 | 80.4 | 89.3 | 86.1 | 67.0 | 65.8 | 63.4 | 43.0 | 61.7 | 59.5 | 65.8 | 65.4 | 62.1 | 55.0 | 58.4 | 60.2 | 57.6 | 49.0 | 52.1 | 54.4 | 50.8 | 41.8 | 47.2 | 50.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 330.4 | 448.7 | 248.6 | 295.8 | 401.2 | 226.6 | 250.5 | 266.5 | 373.9 | 201.3 | 226.1 | 240.7 | 335.4 | 182.3 | 208.4 | 221.5 | 300.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 31.8 | 31.0 | 30.0 | 30.0 | 28.2 | 28.5 | 28.3 | 27.5 | 27.4 | 27.2 | 27.0 | 26.5 | 25.5 | 25.0 | 24.5 | 23.8 | ||||||||||||||||||||||||
| Accrued Expenses | 95.6 | 97.4 | 93.9 | 92.8 | 102.0 | 88.7 | 84.9 | 85.8 | 68.1 | 68.0 | 67.2 | 66.2 | 54.5 | 85.8 | 81.1 | 79.8 | 64.7 | 43.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 788.8 | 908.8 | 688.8 | 752.0 | 828.1 | 627.6 | 644.3 | 686.4 | 745.4 | 561.4 | 572.0 | 588.1 | 652.0 | 515.7 | 528.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 50.0 | - | - | - | - | - | - | - | - | 0.0 | - | - | 50.0 | 75.0 | 75.0 | 100.0 | 100.0 | 190.0 | 190.0 | 190.0 | 190.0 | 190.0 | 190.0 | 190.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.5 | 50.5 |
| Operating Lease Liabilities Non-Current | 972.5 | 943.1 | 903.8 | 877.6 | 826.3 | 802.6 | 779.5 | 766.5 | 743.5 | 730.2 | 712.8 | 692.0 | 677.9 | 672.8 | 657.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 20.7 | 14.7 | 9.7 | 3.4 | 8.2 | 12.4 | 17.7 | 23.3 | 23.1 | 23.4 | 22.5 | 23.7 | 21.0 | 16.8 | 15.4 | 14.2 | 11.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 194.9 | 191.7 | 179.2 | 153.2 | 145.2 | 138.6 | 133.0 | 121.6 | 115.0 | 103.3 | 100.9 | 92.1 | 89.2 | 84.1 | 83.1 | 88.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,036.3 | 2,067.8 | 1,791.0 | 1,795.6 | 1,817.1 | 1,590.6 | 1,584.2 | 1,607.3 | 1,635.9 | 1,427.2 | 1,416.7 | 1,404.3 | 1,498.0 | 1,372.4 | 1,367.7 | 1,402.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,516.9 | 1,460.8 | 1,460.4 | 1,380.1 | 1,358.3 | 1,308.2 | 1,262.6 | 1,207.1 | 1,141.6 | 1,103.9 | 1,082.9 | 1,048.9 | 999.4 | 970.4 | 938.8 | 987.0 | 943.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 21.4 | 20.9 | 15.1 | 15.4 | 15.4 | 15.0 | 15.1 | 15.9 | 15.8 | 15.2 | 15.3 | 15.3 | 15.0 | 15.1 | 15.1 | 15.5 | 15.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,517.0 | 1,460.8 | 1,460.5 | 1,380.1 | 1,358.3 | 1,308.3 | 1,262.6 | 1,207.2 | 1,141.7 | 1,104.0 | 1,083.0 | 1,055.2 | 1,012.6 | 977.6 | 938.9 | 1,019.8 | ||||||||||||||||||||||||
| Total Equity | 1,538.4 | 1,481.7 | 1,475.6 | 1,395.5 | 1,373.7 | 1,323.2 | 1,277.7 | 1,223.1 | 1,157.5 | 1,119.2 | 1,098.3 | 1,070.5 | 1,027.7 | 992.6 | 954.0 | 1,035.3 | 1,073.5 | 1,080.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 50.0 | - | - | - | - | - | - | - | - | 0.0 | - | - | 50.0 | 75.0 | 75.0 | 100.0 | 100.0 | 190.0 | 190.0 | 240.0 | 240.0 | 240.0 | 240.0 | 190.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.6 | 50.7 |
| Net debt | (164.6) | - | - | - | - | - | - | - | - | (69.3) | - | - | (123.9) | (110.3) | (105.4) | (225.7) | (235.6) | (246.6) | (293.4) | |||||||||||||||||||||
| Working Capital | (426.4) | (457.4) | (439.5) | (398.6) | (311.6) | (320.2) | (311.0) | (342.0) | (389.0) | (379.9) | (338.7) | (319.4) | (255.2) | (238.3) | (247.5) | (115.8) | (38.6) | |||||||||||||||||||||||
| Book Value | 1,517.0 | 1,460.8 | 1,460.5 | 1,380.1 | 1,358.3 | 1,308.3 | 1,262.6 | 1,207.2 | 1,141.7 | 1,104.0 | 1,083.0 | 1,055.2 | 1,012.6 | 977.6 | 938.9 | 1,019.8 | 1,058.1 | 1,065.2 | ||||||||||||||||||||||
| Tangible Book Value | 1,213.3 | 1,200.9 | 1,217.0 | 1,144.9 | 1,187.4 | 1,136.9 | 1,090.6 | 1,034.6 | 968.5 | 930.1 | 908.3 | 879.7 | 858.3 | 822.5 | 783.2 | 868.6 | 929.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 563.5 |
| 537.9 |
| 581.8 |
| 577.6 |
| 510.7 |
| 399.5 |
| 359.4 |
| 302.6 |
| 247.9 |
| 164.7 |
| 217.4 |
| 323.0 |
| 345.0 |
| 216.2 |
| 216.8 |
| 256.0 |
| 257.1 |
| 165.3 |
| 172.4 |
| 186.7 |
| 200.3 |
| 133.3 |
| 146.0 |
| 147.2 |
| 869.4 |
| 842.7 |
| 816.1 |
| 788.6 |
| 763.7 |
| 744.4 |
| 723.3 |
| 698.8 |
| 679.0 |
| 663.5 |
| 642.6 |
| 623.5 |
| 602.5 |
| 583.8 |
| 564.9 |
| 545.8 |
| 527.7 |
| 512.1 |
| 493.5 |
| 476.0 |
| 457.1 |
| 440.7 |
| 425.8 |
| 410.8 |
| 1,162.4 |
| 1,139.7 |
| 1,117.4 |
| 1,093.8 |
| 1,088.6 |
| 1,076.9 |
| 1,072.2 |
| 1,068.7 |
| 1,056.6 |
| 1,020.2 |
| 991.3 |
| 971.1 |
| 956.7 |
| 941.0 |
| 928.8 |
| 922.9 |
| 912.1 |
| 887.0 |
| 868.7 |
| 855.0 |
| 830.1 |
| 802.6 |
| 778.6 |
| 766.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.0 |
| 127.0 |
| 127.0 |
| 124.7 |
| 124.7 |
| 124.7 |
| 124.7 |
| 123.2 |
| 123.2 |
| 123.2 |
| 123.2 |
| 121.0 |
| 121.0 |
| 121.0 |
| 121.0 |
| 121.0 |
| 121.0 |
| 121.0 |
| 116.6 |
| 116.6 |
| 116.6 |
| 116.6 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.3 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.7 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.9 |
| 3.2 |
| 3.4 |
| 3.6 |
| 3.9 |
| 4.2 |
| 4.5 |
| 578.4 |
| 558.5 |
| 547.4 |
| 537.8 |
| 530.6 |
| 526.5 |
| 517.3 |
| 512.6 |
| 499.8 |
| 495.4 |
| 485.8 |
| 472.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.8 |
| 73.5 |
| 68.4 |
| 66.0 |
| 59.4 |
| 55.9 |
| 45.0 |
| 53.3 |
| 50.7 |
| 49.5 |
| 46.8 |
| 42.4 |
| 44.5 |
| 42.7 |
| 40.7 |
| 37.7 |
| 36.4 |
| 34.0 |
| 31.7 |
| 29.5 |
| 28.3 |
| 27.9 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,512.0 |
| 2,442.6 |
| 2,448.9 |
| 2,406.7 |
| 2,325.2 |
| 2,188.0 |
| 2,130.5 |
| 2,054.7 |
| 1,983.6 |
| 1,855.6 |
| 1,868.9 |
| 1,938.0 |
| 1,469.3 |
| 1,324.8 |
| 1,311.6 |
| 1,343.1 |
| 1,330.6 |
| 1,212.7 |
| 1,199.3 |
| 1,197.9 |
| 1,180.0 |
| 1,084.5 |
| 1,073.2 |
| 1,061.6 |
| - |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 160.7 |
| 177.9 |
| 182.4 |
| 232.8 |
| 146.5 |
| 156.4 |
| 152.3 |
| 209.3 |
| 107.2 |
| 119.6 |
| - |
| 192.2 |
| - |
| - |
| - |
| - |
| 70.6 |
| 78.8 |
| 86.1 |
| 129.6 |
| 55.1 |
| 61.8 |
| 67.5 |
| 22.0 |
| 21.3 |
| 20.6 |
| 19.9 |
| 19.3 |
| 18.6 |
| 17.9 |
| 17.9 |
| 17.3 |
| 16.7 |
| 16.5 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.8 |
| 69.9 |
| 52.0 |
| 34.8 |
| 33.9 |
| 25.6 |
| 39.7 |
| 35.7 |
| 35.9 |
| 37.3 |
| 34.2 |
| 32.9 |
| 32.7 |
| 34.2 |
| 29.7 |
| 29.6 |
| 29.1 |
| 30.8 |
| 26.0 |
| 27.8 |
| 26.1 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 541.8 |
| 602.1 |
| 443.9 |
| 479.8 |
| 508.2 |
| 506.3 |
| 396.4 |
| 402.2 |
| 310.9 |
| 417.2 |
| 332.3 |
| 359.1 |
| 362.5 |
| 385.1 |
| 272.5 |
| 280.4 |
| 299.9 |
| 330.0 |
| 238.3 |
| 246.2 |
| 277.2 |
| 279.5 |
| 207.9 |
| 218.9 |
| 233.2 |
| 649.1 |
| 622.9 |
| 604.0 |
| 590.4 |
| 580.0 |
| 572.2 |
| 567.5 |
| 557.5 |
| 553.2 |
| 538.7 |
| 532.5 |
| 521.8 |
| 507.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 5.8 |
| 3.8 |
| 2.8 |
| 7.1 |
| 11.8 |
| 23.1 |
| 22.7 |
| 12.7 |
| 13.6 |
| 15.3 |
| 17.3 |
| 7.1 |
| 8.6 |
| 8.4 |
| 5.3 |
| 4.7 |
| 6.5 |
| 5.4 |
| 12.3 |
| 6.9 |
| 6.2 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.7 |
| 113.7 |
| 112.8 |
| 107.2 |
| 103.3 |
| 100.3 |
| 77.9 |
| 58.1 |
| 65.5 |
| 61.0 |
| 60.1 |
| 56.6 |
| 50.4 |
| 48.4 |
| 46.8 |
| 45.1 |
| 42.1 |
| 39.2 |
| 37.9 |
| 35.6 |
| 34.0 |
| 31.7 |
| 31.6 |
| 30.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,438.5 |
| 1,361.9 |
| 1,386.3 |
| 1,396.7 |
| 1,382.1 |
| 1,269.5 |
| 1,247.8 |
| 1,144.0 |
| 1,052.4 |
| 946.9 |
| 963.2 |
| 949.8 |
| 508.6 |
| 383.5 |
| 390.0 |
| 456.3 |
| 479.2 |
| 381.9 |
| 389.9 |
| 416.3 |
| 421.7 |
| 341.2 |
| 348.1 |
| 362.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 918.3 |
| 893.6 |
| 846.1 |
| 781.9 |
| 762.4 |
| 733.1 |
| 766.7 |
| 775.6 |
| 753.8 |
| 738.1 |
| 714.5 |
| 688.3 |
| 675.9 |
| 664.7 |
| 638.3 |
| 602.5 |
| 588.8 |
| 572.7 |
| 550.1 |
| 530.7 |
| 523.4 |
| 511.1 |
| 490.9 |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.0) |
| 0.1 |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 15.8 |
| 16.4 |
| 15.5 |
| 15.6 |
| 14.7 |
| 14.5 |
| 15.2 |
| 14.7 |
| 14.8 |
| 14.7 |
| 15.1 |
| 15.0 |
| 13.5 |
| 12.6 |
| 12.3 |
| 12.0 |
| 12.0 |
| 12.2 |
| 8.0 |
| 7.8 |
| 7.7 |
| 7.8 |
| 1,058.1 |
| 1,065.2 |
| 1,046.8 |
| 993.6 |
| 927.5 |
| 902.9 |
| 868.0 |
| 896.3 |
| 916.0 |
| 894.0 |
| 890.9 |
| 973.5 |
| 945.6 |
| 926.3 |
| 908.0 |
| 874.2 |
| 839.1 |
| 818.7 |
| 797.4 |
| 769.5 |
| 750.2 |
| 735.6 |
| 717.4 |
| 691.5 |
| 1,062.7 |
| 1,010.0 |
| 943.1 |
| 918.5 |
| 882.7 |
| 910.7 |
| 931.2 |
| 908.7 |
| 905.6 |
| 988.1 |
| 960.7 |
| 941.3 |
| 921.6 |
| 886.9 |
| 851.4 |
| 830.8 |
| 809.4 |
| 781.6 |
| 758.2 |
| 743.4 |
| 725.1 |
| 699.3 |
| (255.6) |
| (123.2) |
| (88.6) |
| (42.5) |
| (40.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (44.7) |
| (45.3) |
| 94.1 |
| 102.0 |
| 69.5 |
| 4.3 |
| 3.1 |
| (42.9) |
| (8.3) |
| (169.3) |
| (167.6) |
| (141.6) |
| (39.5) |
| (40.1) |
| (56.3) |
| (63.6) |
| (44.0) |
| (72.9) |
| (72.9) |
| (73.8) |
| (90.5) |
| (79.3) |
| (74.7) |
| (72.9) |
| (86.0) |
| 1,046.8 |
| 993.6 |
| 927.5 |
| 902.9 |
| 868.0 |
| 896.3 |
| 916.0 |
| 894.0 |
| 890.9 |
| 973.5 |
| 945.6 |
| 926.3 |
| 908.0 |
| 874.2 |
| 839.1 |
| 818.7 |
| 797.4 |
| 769.5 |
| 750.2 |
| 735.6 |
| 717.4 |
| 691.5 |
| 936.5 |
| 918.0 |
| 864.5 |
| 798.2 |
| 777.3 |
| 742.3 |
| 770.4 |
| 790.0 |
| 769.4 |
| 766.1 |
| 848.6 |
| 820.4 |
| 803.1 |
| 784.7 |
| 750.7 |
| 715.3 |
| 694.8 |
| 673.2 |
| 645.0 |
| 630.0 |
| 615.1 |
| 596.7 |
| 570.5 |