| (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 | 59.9 | 40.8 | 61.7 | 107.2 | 54.2 | 29.3 | 26.4 | 33.9 | 13.6 | 17.0 | 31.8 | 22.6 | 23.7 | 15.4 | 12.4 | 14.0 | 18.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 59.9 | 40.8 | 61.7 | 107.2 | 54.2 | 29.3 | 26.4 | 33.9 | 13.6 | 17.0 | 31.8 | 22.6 | 23.7 | 15.4 | 12.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 394.9 | 391.7 | 444.9 | 518.8 | 460.5 | 341.1 | 322.8 | 337.9 | 304.2 | 261.4 | 251.0 | 266.7 | 231.6 | 211.1 | 218.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 12.1 | 14.2 | 18.1 | 14.5 | 11.1 | 12.1 | 9.2 | 10.1 | 11.7 | 12.8 | 16.4 | 17.8 | 15.7 | 23.3 | 30.2 | 16.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,902.0 | 2,941.5 | 2,951.7 | 2,885.6 | 2,557.8 | 2,405.3 | 2,343.5 | 2,247.6 | 2,114.3 | 2,110.0 | 1,908.6 | 1,786.2 | 1,727.7 | 1,690.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 95.1 | 112.4 | 136.0 | 124.5 | 94.0 | 83.3 | 94.6 | 97.8 | 73.8 | 66.6 | 70.6 | 64.8 | 66.7 | 56.4 | 93.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 752.0 | 630.0 | 646.3 | 687.5 | 422.5 | 175.0 | - | - | - | - | - | - | - | - | - | - | |||
| 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 752.0 | 650.0 | 648.8 | 693.8 | 427.5 | 200.0 | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 61.5 | 59.9 | 51.0 | 51.4 | 52.0 | 40.8 | 54.7 | 70.4 | 60.3 | 61.7 | 42.8 | 46.5 | 129.6 | 107.2 | 125.7 | |||||||||||||||||||||||||
| 48.6 |
| 25.1 |
| - |
| - |
| - |
| 14.0 |
| 18.4 |
| 48.6 |
| 25.1 |
| 190.3 |
| 180.7 |
| - |
| - |
| 12.7 |
| - |
| - |
| Prepaid Expenses | 57.2 | 53.7 | 54.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 35.7 | 15.3 | 30.1 | 74.5 | 63.4 | 33.7 | 38.8 | 31.6 | 28.3 | 30.0 | 27.3 | 26.5 | 24.1 | 21.3 | 29.9 | 23.4 | 22.8 | - | - |
| Assets Held For Sale | 32.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 612.8 | 541.8 | 634.6 | 762.6 | 631.2 | 456.9 | 466.3 | 456.7 | 400.2 | 373.1 | 379.5 | 426.3 | 349.7 | 319.2 | 341.3 | 297.7 | 284.5 | - | - |
| 1,625.0 |
| 1,549.6 |
| 1,580.7 |
| - |
| - |
| Accumulated Depreciation | 1,111.5 | 1,007.3 | 978.7 | 1,060.4 | 944.6 | 862.1 | 817.3 | 760.0 | 767.5 | 747.4 | 754.1 | 772.4 | 750.2 | 696.6 | 682.9 | 708.6 | 708.8 | - | - |
| Property,Plant & Equipment Net | 1,790.5 | 1,934.2 | 1,973.0 | 1,825.3 | 1,613.2 | 1,543.3 | 1,526.3 | 1,487.6 | 1,346.9 | 1,362.6 | 1,154.5 | 1,013.8 | 977.5 | 993.8 | 942.1 | 841.1 | 871.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 129.1 | 129.1 | 129.1 | 132.7 | 74.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 44.6 | 76.4 | 86.5 | 81.5 | 55.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 39.7 | 49.6 | 34.8 | 41.0 | 28.5 | 10.0 | 11.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 311.6 | 370.7 | 334.8 | 295.1 | 229.3 | 156.5 | 151.3 | 139.3 | 60.9 | 57.2 | 51.7 | 40.3 | 26.9 | 21.9 | 18.9 | 12.8 | 16.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,888.7 | 3,052.2 | 3,157.9 | 3,097.3 | 2,603.7 | 2,156.7 | 2,143.9 | 2,083.5 | 1,808.0 | 1,793.0 | 1,585.6 | 1,480.5 | 1,354.1 | 1,334.9 | 1,302.4 | 1,151.6 | 1,173.0 | - | - |
| 57.7 |
| 47.1 |
| - |
| - |
| Short Term Debt | 0.0 | 20.0 | 2.5 | 6.3 | 5.0 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.5 | 15.4 | 9.0 | 9.4 | 6.4 | 3.4 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.2 | 18.7 | 30.3 | 20.4 | 28.8 | 25.0 | 11.1 | 40.3 | 32.5 | 26.2 | 25.2 | 28.1 | 22.8 | 21.1 | 19.5 | 18.8 | 17.6 | - | - |
| Other Current Liabilities | 52.2 | 56.3 | 29.5 | 30.0 | 24.0 | 28.2 | 20.0 | 30.0 | 24.6 | 18.7 | 23.7 | 19.8 | 18.5 | 21.0 | 16.5 | 20.0 | 16.5 | - | - |
| Total Current Liabilities | 314.8 | 355.7 | 330.6 | 309.5 | 268.7 | 274.0 | 308.8 | 310.4 | 232.2 | 214.9 | 183.7 | 186.5 | 167.7 | 176.2 | 198.8 | 168.4 | 146.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 26.5 | 36.4 | 27.5 | 32.9 | 22.6 | 6.9 | 8.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 266.2 | 269.5 | 320.2 | 313.3 | 268.5 | 237.9 | 249.7 | 233.5 | 195.2 | 292.8 | 246.3 | 241.6 | 227.2 | 232.5 | 243.0 | 190.5 | 199.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 52.6 | 66.2 | 54.3 | 59.7 | 43.3 | 43.1 | 21.1 | 10.9 | 12.6 | 16.7 | 19.8 | 20.0 | 14.7 | 15.8 | 14.2 | 10.4 | 8.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,497.7 | 1,558.4 | 1,591.0 | 1,614.9 | 1,240.2 | 961.6 | 1,032.9 | 818.8 | 623.2 | 798.2 | 650.0 | 646.6 | 581.6 | 620.0 | 577.3 | 482.6 | 468.4 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,904.6 | 1,952.8 | 1,953.4 | 1,875.9 | 1,667.1 | 1,438.9 | 1,294.6 | 1,413.7 | 1,267.9 | 1,084.8 | 1,023.0 | 915.1 | 830.8 | 758.6 | 780.0 | 728.2 | 778.9 | - | - |
| Accumulated Other Comprehensive Income | (16.1) | (18.4) | (9.7) | (11.3) | (20.6) | (22.8) | (14.7) | (16.1) | (15.8) | (16.9) | (13.1) | (9.4) | (4.6) | (4.2) | (5.2) | (3.4) | (5.6) | - | - |
| Treasury Stock | - | - | - | 551.6 | 441.7 | 337.9 | 282.3 | 241.2 | 170.6 | 174.9 | 177.8 | 174.5 | 153.0 | 137.8 | 144.9 | 148.5 | 161.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,362.9 | 1,455.9 | 1,528.3 | 1,443.6 | 1,327.6 | 1,195.0 | 1,111.0 | 1,264.8 | 1,184.8 | 994.8 | 935.7 | 833.9 | 772.5 | 714.9 | 725.1 | 669.0 | 704.7 | 745.5 | 832.8 |
| Total Equity | 1,362.9 | 1,455.9 | 1,528.3 | 1,443.6 | 1,327.6 | 1,195.0 | 1,111.0 | 1,264.8 | 1,184.8 | 994.8 | 935.7 | 833.9 | 772.5 | 714.9 | 725.1 | 669.0 | 704.7 | 745.5 | 832.8 |
| - |
| - |
| - |
| Net debt | 692.1 | 609.2 | 587.0 | 586.5 | 373.3 | 170.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 298.1 | 186.0 | 304.0 | 453.1 | 362.5 | 182.9 | 157.5 | 146.3 | 168.1 | 158.3 | 195.8 | 239.8 | 181.9 | 143.0 | 142.5 | 129.3 | 137.8 | - | - |
| Book Value | 1,362.9 | 1,455.9 | 1,528.3 | 1,443.6 | 1,327.6 | 1,195.0 | 1,111.0 | 1,264.8 | 1,184.8 | 994.8 | 935.7 | 833.9 | 772.5 | 714.9 | 725.1 | 669.0 | 704.7 | 745.5 | 832.8 |
| Tangible Book Value | 1,189.2 | 1,250.4 | 1,312.8 | 1,229.4 | 1,197.6 | 1,195.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 54.4 |
| 125.9 |
| 54.2 |
| 45.4 |
| 192.1 |
| 83.1 |
| 29.3 |
| 40.5 |
| 65.4 |
| 72.2 |
| - |
| 14.4 |
| 46.4 |
| 64.7 |
| 33.9 |
| 9.7 |
| 9.9 |
| 38.8 |
| 13.6 |
| 10.7 |
| 22.6 |
| 30.8 |
| 17.0 |
| 13.7 |
| 15.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 61.5 | 59.9 | 51.0 | 51.4 | 52.0 | 40.8 | 54.7 | 70.4 | 60.3 | 61.7 | 42.8 | 46.5 | 129.6 | 107.2 | 125.7 | 54.4 | 125.9 | 54.2 | 45.4 | 192.1 | 83.1 | 29.3 | 40.5 | 65.4 | 72.2 | - | 14.4 | 46.4 | 64.7 | 33.9 | 9.7 | 9.9 | 38.8 | 13.6 | 10.7 | 22.6 | 30.8 | 17.0 | 13.7 | 15.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 485.5 | 394.9 | 437.5 | 420.5 | 387.1 | 391.7 | 384.0 | 410.0 | 417.5 | 444.9 | 449.8 | 437.6 | 461.0 | 518.8 | 493.1 | 482.0 | 449.6 | 460.5 | 426.3 | 391.1 | 347.9 | 341.1 | 337.9 | 299.4 | 310.9 | - | 323.4 | 331.2 | 313.5 | 337.9 | 324.9 | 333.1 | 302.0 | 304.2 | 279.7 | 250.4 | 247.0 | 261.4 | 252.5 | 239.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 14.4 | 12.1 | 11.5 | 13.2 | 13.0 | 14.2 | 15.4 | 16.3 | 17.2 | 18.1 | 17.3 | 16.0 | 14.9 | 14.5 | 12.8 | 12.6 | 12.1 | 11.1 | 11.8 | 11.9 | 11.9 | 12.1 | 9.4 | 8.7 | 8.2 | - | 9.8 | 10.3 | 9.7 | 10.1 | 11.8 | 11.6 | 10.6 | 11.7 | 11.6 | 11.6 | 12.3 | 12.8 | 14.4 | 14.8 |
| Prepaid Expenses | 57.2 | 57.2 | 48.0 | 34.3 | 47.6 | 53.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 45.6 | 35.7 | 34.2 | 17.4 | 14.4 | 15.3 | 60.4 | 45.0 | 64.5 | 67.9 | 100.7 | 67.2 | 60.9 | 74.5 | 65.8 | 49.4 | 51.1 | |||||||||||||||||||||||
| Assets Held For Sale | 23.2 | 32.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 702.9 | 612.8 | 604.8 | 559.5 | 538.7 | 541.8 | 547.0 | 577.7 | 597.3 | 634.6 | 644.8 | 609.3 | 709.8 | 762.6 | 730.5 | 772.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,040.3 | 2,902.0 | 2,968.6 | 2,944.0 | 2,893.1 | 2,941.5 | 3,022.3 | 2,952.3 | 2,914.0 | 2,951.7 | 2,952.4 | 2,976.3 | 2,875.1 | 2,885.6 | 2,780.7 | 2,703.6 | 2,600.9 | 2,557.8 | 2,515.4 | 2,428.3 | 2,410.8 | 2,405.3 | 2,384.5 | 2,368.5 | 2,325.6 | - | 2,384.3 | 2,312.6 | 2,290.8 | 2,247.6 | 2,249.9 | 2,187.9 | 2,126.3 | 2,114.3 | 2,078.2 | 2,077.1 | 2,067.6 | 2,110.0 | 2,011.9 | 2,058.0 |
| Accumulated Depreciation | 1,140.1 | 1,111.5 | 1,110.3 | 1,065.9 | 1,026.3 | 1,007.3 | 1,001.5 | 992.1 | 982.8 | 978.7 | 965.5 | 1,031.9 | 1,020.5 | 1,060.4 | 1,061.6 | 1,032.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,900.2 | 1,790.5 | 1,858.2 | 1,878.1 | 1,866.8 | 1,934.2 | 2,020.8 | 1,960.2 | 1,931.3 | 1,973.0 | 1,986.9 | 1,944.4 | 1,854.6 | 1,825.3 | 1,719.1 | 1,670.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 138.6 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 129.1 | 132.7 | 74.4 | 74.4 | 74.4 | 74.6 | ||||||||||||||||||||||
| Intangible Assets | 65.2 | 44.6 | 68.9 | 71.4 | 73.9 | 76.4 | 78.9 | 81.4 | 84.0 | 86.5 | 89.0 | 91.5 | 94.0 | 81.5 | 51.2 | 52.6 | 54.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 108.2 | 39.7 | 40.8 | 44.2 | 46.7 | 49.6 | 41.2 | 43.4 | 34.3 | 34.8 | 36.5 | 39.8 | 39.8 | 41.0 | 33.4 | 34.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 287.2 | 271.9 | 310.1 | 308.3 | 378.1 | 370.7 | 345.9 | 345.2 | 337.2 | 334.8 | 344.7 | 330.8 | 328.8 | 295.1 | 283.9 | 278.5 | 232.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,256.2 | 2,888.7 | 2,971.1 | 2,946.4 | 2,986.6 | 3,052.2 | 3,121.7 | 3,093.6 | 3,078.8 | 3,157.9 | 3,194.5 | 3,105.2 | 3,116.3 | 3,097.3 | 2,859.1 | 2,848.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 137.5 | 95.1 | 147.3 | 129.2 | 113.4 | 112.4 | 164.4 | 142.2 | 136.2 | 136.0 | 129.0 | 119.7 | 129.0 | 124.5 | 115.9 | 126.2 | 113.7 | 94.0 | 92.4 | 94.4 | 113.1 | 83.3 | 104.0 | 84.3 | 87.7 | - | 89.3 | 92.7 | 99.7 | 97.8 | 90.0 | 91.9 | 83.3 | 73.8 | 72.3 | 70.7 | 63.5 | 66.6 | 72.7 | 85.5 |
| Short Term Debt | 8.6 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 0.0 | 10.0 | 1.3 | 2.5 | 3.8 | 3.8 | 5.0 | 6.3 | 5.0 | 5.0 | 5.0 | 5.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 48.8 | 15.5 | 15.5 | 15.5 | 15.5 | 15.4 | 10.2 | 10.4 | 8.9 | 9.0 | 9.1 | 9.5 | 9.4 | 9.4 | 7.0 | 7.2 | ||||||||||||||||||||||||
| Accrued Expenses | 18.2 | 16.2 | 18.9 | 18.0 | 13.9 | 18.7 | 22.2 | 22.5 | 22.2 | 30.3 | 27.7 | 18.8 | 20.1 | 20.4 | 31.6 | 30.3 | 30.1 | 28.8 | ||||||||||||||||||||||
| Other Current Liabilities | 63.7 | 36.8 | 46.5 | 30.7 | 45.4 | 56.3 | 35.1 | 30.1 | 24.5 | 29.5 | 32.5 | 32.0 | 25.0 | 30.0 | 24.9 | 24.7 | 24.4 | |||||||||||||||||||||||
| Total Current Liabilities | 481.9 | 314.8 | 373.7 | 334.3 | 323.6 | 355.7 | 357.7 | 342.5 | 314.1 | 330.6 | 329.7 | 315.1 | 303.3 | 309.5 | 302.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 869.6 | 752.0 | 725.0 | 725.0 | 640.0 | 630.0 | 690.0 | 660.0 | 596.3 | 646.3 | 686.3 | 636.3 | 686.3 | 687.5 | 568.8 | 440.0 | 421.3 | 422.5 | 343.8 | - | - | 175.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 60.7 | 26.5 | 27.7 | 31.0 | 33.5 | 36.4 | 32.9 | 34.9 | 27.1 | 27.5 | 29.2 | 31.7 | 31.8 | 32.9 | 27.6 | 28.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 275.8 | 266.2 | 277.5 | 260.1 | 257.4 | 269.5 | 292.1 | 308.1 | 322.9 | 320.2 | 336.7 | 321.9 | 312.7 | 313.3 | 281.1 | 269.3 | 269.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 23.8 | 26.1 | 50.7 | 54.5 | 54.6 | 66.2 | 66.9 | 62.4 | 53.4 | 54.3 | 52.6 | 55.8 | 58.6 | 59.7 | 42.8 | 43.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,875.6 | 1,497.7 | 1,539.9 | 1,488.6 | 1,512.6 | 1,558.4 | 1,634.9 | 1,600.1 | 1,522.3 | 1,591.0 | 1,643.3 | 1,569.0 | 1,606.8 | 1,614.9 | 1,433.9 | 1,466.2 | ||||||||||||||||||||||||
| 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 | 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 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,891.9 | 1,904.6 | 1,940.7 | 1,969.7 | 1,934.0 | 1,952.8 | 1,949.5 | 1,951.6 | 1,950.8 | 1,953.4 | 1,938.7 | 1,923.9 | 1,902.9 | 1,875.9 | 1,823.9 | 1,777.1 | 1,713.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14.3) | (16.1) | (16.9) | (17.8) | (19.9) | (18.4) | (21.4) | (14.4) | (9.1) | (9.7) | (8.7) | (6.6) | (9.3) | (11.3) | (13.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 551.7 | 551.9 | 551.6 | 551.8 | 543.5 | 477.7 | 441.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,352.7 | 1,362.9 | 1,395.6 | 1,420.9 | 1,436.2 | 1,455.9 | 1,448.6 | 1,455.2 | 1,518.0 | 1,528.3 | 1,512.2 | 1,497.1 | 1,470.5 | 1,443.6 | 1,386.6 | 1,343.9 | ||||||||||||||||||||||||
| Total Equity | 1,352.7 | 1,362.9 | 1,395.6 | 1,420.9 | 1,436.2 | 1,455.9 | 1,448.6 | 1,455.2 | 1,518.0 | 1,528.3 | 1,512.2 | 1,497.1 | 1,470.5 | 1,443.6 | 1,386.6 | 1,343.9 | 1,341.5 | 1,327.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 878.2 | 752.0 | 725.0 | 725.0 | 640.0 | 650.0 | 690.0 | 670.0 | 597.5 | 648.8 | 690.0 | 640.0 | 691.3 | 693.8 | 573.8 | 445.0 | 426.3 | 427.5 | 350.0 | - | - | 200.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 816.7 | 692.1 | 674.0 | 673.6 | 588.0 | 609.2 | 635.3 | 599.6 | 537.2 | 587.0 | 647.2 | 593.5 | 561.7 | 586.5 | 448.1 | 390.6 | 300.3 | 373.3 | ||||||||||||||||||||||
| Working Capital | 221.0 | 298.1 | 231.1 | 225.1 | 215.1 | 186.0 | 189.3 | 235.2 | 283.3 | 304.0 | 315.1 | 294.2 | 406.4 | 453.1 | 427.9 | 301.4 | 388.1 | 362.5 | ||||||||||||||||||||||
| Book Value | 1,352.7 | 1,362.9 | 1,395.6 | 1,420.9 | 1,436.2 | 1,455.9 | 1,448.6 | 1,455.2 | 1,518.0 | 1,528.3 | 1,512.2 | 1,497.1 | 1,470.5 | 1,443.6 | 1,386.6 | 1,343.9 | 1,341.5 | 1,327.6 | ||||||||||||||||||||||
| Tangible Book Value | 1,149.0 | 1,189.2 | 1,197.6 | 1,220.4 | 1,233.2 | 1,250.4 | 1,240.5 | 1,244.7 | 1,304.9 | 1,312.8 | 1,294.1 | 1,276.5 | 1,247.4 | 1,229.4 | 1,260.9 | 1,216.9 | 1,213.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.4 |
| 51.6 |
| 38.3 |
| 32.7 |
| 33.7 |
| 40.1 |
| 26.1 |
| 33.0 |
| - |
| 37.1 |
| 33.7 |
| 31.9 |
| 31.6 |
| 38.6 |
| 31.8 |
| 30.8 |
| 28.3 |
| 38.9 |
| 31.0 |
| 37.3 |
| 30.0 |
| 63.6 |
| 27.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 678.4 |
| 631.2 |
| 569.8 |
| 666.5 |
| 532.9 |
| 456.9 |
| 464.1 |
| 431.6 |
| 459.6 |
| - |
| 436.3 |
| 453.3 |
| 455.5 |
| 456.7 |
| 419.8 |
| 414.0 |
| 411.3 |
| 400.2 |
| 381.5 |
| 347.1 |
| 369.8 |
| 373.1 |
| 377.9 |
| 348.6 |
| 991.3 |
| 944.6 |
| 908.9 |
| 893.5 |
| 873.4 |
| 862.1 |
| 857.1 |
| 868.4 |
| 846.9 |
| - |
| 808.9 |
| 787.2 |
| 776.9 |
| 760.0 |
| 781.3 |
| 773.3 |
| 776.1 |
| 767.5 |
| 758.3 |
| 746.8 |
| 744.2 |
| 747.4 |
| 728.5 |
| 743.8 |
| 1,609.6 |
| 1,613.2 |
| 1,606.5 |
| 1,534.8 |
| 1,537.3 |
| 1,543.3 |
| 1,527.4 |
| 1,500.2 |
| 1,478.7 |
| - |
| 1,575.3 |
| 1,525.4 |
| 1,513.9 |
| 1,487.6 |
| 1,468.6 |
| 1,414.6 |
| 1,350.2 |
| 1,346.9 |
| 1,319.9 |
| 1,330.2 |
| 1,323.4 |
| 1,362.6 |
| 1,283.4 |
| 1,314.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.3 |
| 51.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| 28.5 |
| 13.6 |
| 10.0 |
| 9.5 |
| - |
| 10.4 |
| 10.5 |
| 11.3 |
| 8.7 |
| 9.9 |
| 7.9 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.3 |
| 207.1 |
| 181.5 |
| 159.3 |
| 156.5 |
| 148.6 |
| 148.0 |
| 150.5 |
| - |
| 151.9 |
| 149.9 |
| 149.4 |
| 139.3 |
| 144.6 |
| 142.7 |
| 60.6 |
| 60.9 |
| 61.6 |
| 54.2 |
| 52.5 |
| 57.2 |
| 65.1 |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,649.0 |
| 2,603.7 |
| 2,479.1 |
| 2,382.9 |
| 2,229.5 |
| 2,156.7 |
| 2,140.1 |
| 2,079.7 |
| 2,088.9 |
| - |
| 2,163.5 |
| 2,128.6 |
| 2,118.8 |
| 2,083.5 |
| 2,033.1 |
| 1,971.3 |
| 1,822.0 |
| 1,808.0 |
| 1,762.9 |
| 1,731.5 |
| 1,745.7 |
| 1,793.0 |
| 1,726.4 |
| 1,726.9 |
| 6.3 |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 6.4 |
| 4.3 |
| 3.4 |
| 3.4 |
| - |
| 3.3 |
| 3.1 |
| 3.2 |
| - |
| 3.3 |
| 2.9 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| 26.0 |
| 25.4 |
| 25.0 |
| 42.9 |
| 42.2 |
| 37.7 |
| - |
| 38.5 |
| 37.4 |
| 33.7 |
| 40.3 |
| 37.8 |
| 36.0 |
| 30.7 |
| 32.5 |
| 31.0 |
| 30.9 |
| 27.0 |
| 26.2 |
| 29.6 |
| 28.4 |
| 24.0 |
| 21.5 |
| 20.1 |
| 17.1 |
| 28.2 |
| 28.3 |
| 26.6 |
| 31.3 |
| - |
| 28.9 |
| 27.9 |
| 26.4 |
| 30.0 |
| 26.8 |
| 21.6 |
| 24.1 |
| 24.6 |
| 22.9 |
| 22.3 |
| 17.0 |
| 18.7 |
| 18.2 |
| 18.0 |
| 471.0 |
| 290.3 |
| 268.7 |
| 261.2 |
| 259.2 |
| 307.8 |
| 274.0 |
| 256.2 |
| 249.6 |
| 304.7 |
| - |
| 331.9 |
| 228.6 |
| 322.6 |
| 310.4 |
| 297.9 |
| 228.2 |
| 211.8 |
| 232.2 |
| 214.3 |
| 198.9 |
| 207.1 |
| 214.9 |
| 194.3 |
| 211.9 |
| 30.3 |
| 22.6 |
| 9.7 |
| 7.1 |
| 6.6 |
| - |
| 7.5 |
| 7.7 |
| 8.4 |
| - |
| 7.0 |
| 5.3 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.5 |
| 253.3 |
| 253.3 |
| 241.7 |
| 237.9 |
| 245.6 |
| 244.5 |
| 244.8 |
| - |
| 241.4 |
| 234.3 |
| 233.7 |
| 233.5 |
| 221.6 |
| 212.5 |
| 201.5 |
| 195.2 |
| 301.2 |
| 300.1 |
| 296.2 |
| 292.8 |
| 271.2 |
| 269.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 43.3 |
| 43.7 |
| 42.6 |
| 41.5 |
| 43.1 |
| 48.4 |
| 39.3 |
| 28.2 |
| - |
| 20.5 |
| 17.4 |
| 17.1 |
| 10.9 |
| 11.6 |
| 11.9 |
| 12.0 |
| 12.6 |
| 14.3 |
| 15.3 |
| 16.1 |
| 16.7 |
| 18.3 |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,270.3 |
| 1,240.2 |
| 1,136.0 |
| 1,086.3 |
| 1,001.8 |
| 961.6 |
| 960.0 |
| 943.3 |
| 986.9 |
| - |
| 1,098.7 |
| 1,096.3 |
| 843.4 |
| 818.8 |
| 789.6 |
| 749.7 |
| 608.9 |
| 623.2 |
| 712.0 |
| 699.9 |
| 735.3 |
| 798.2 |
| 747.9 |
| 763.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,667.1 |
| 1,598.2 |
| 1,542.5 |
| 1,478.6 |
| 1,438.9 |
| 1,384.5 |
| 1,344.4 |
| 1,311.4 |
| - |
| 1,252.3 |
| 1,219.5 |
| 1,443.5 |
| 1,413.7 |
| 1,365.5 |
| 1,324.4 |
| 1,292.6 |
| 1,267.9 |
| 1,131.8 |
| 1,114.4 |
| 1,096.2 |
| 1,084.8 |
| 1,067.3 |
| 1,052.7 |
| (14.6) |
| (15.8) |
| (20.6) |
| (21.6) |
| (20.9) |
| (23.1) |
| (22.8) |
| (28.7) |
| (29.9) |
| (30.2) |
| - |
| (17.6) |
| (15.1) |
| (15.6) |
| (16.1) |
| (13.7) |
| (15.7) |
| (13.2) |
| (15.8) |
| (13.4) |
| (12.9) |
| (14.3) |
| (16.9) |
| (16.6) |
| (16.0) |
| 390.7 |
| 342.9 |
| 343.2 |
| 337.9 |
| 290.5 |
| 290.5 |
| 290.7 |
| - |
| 282.8 |
| 283.0 |
| 261.3 |
| 241.2 |
| 216.1 |
| 192.8 |
| 170.0 |
| 170.6 |
| 171.6 |
| 173.3 |
| 173.9 |
| 174.9 |
| 176.7 |
| 176.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,341.5 |
| 1,327.6 |
| 1,306.6 |
| 1,296.6 |
| 1,227.7 |
| 1,195.0 |
| 1,180.1 |
| 1,136.4 |
| 1,102.0 |
| - |
| 1,064.8 |
| 1,032.3 |
| 1,275.4 |
| 1,264.8 |
| 1,243.5 |
| 1,221.6 |
| 1,213.1 |
| 1,184.8 |
| 1,050.9 |
| 1,031.5 |
| 1,010.4 |
| 994.8 |
| 978.5 |
| 963.1 |
| 1,306.6 |
| 1,296.6 |
| 1,227.7 |
| 1,195.0 |
| 1,180.1 |
| 1,136.4 |
| 1,102.0 |
| - |
| 1,064.8 |
| 1,032.3 |
| 1,275.4 |
| 1,264.8 |
| 1,243.5 |
| 1,221.6 |
| 1,213.1 |
| 1,184.8 |
| 1,050.9 |
| 1,031.5 |
| 1,010.4 |
| 994.8 |
| 978.5 |
| 963.1 |
| 304.6 |
| - |
| - |
| 170.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 308.6 |
| 407.3 |
| 225.1 |
| 182.9 |
| 207.9 |
| 182.0 |
| 155.0 |
| - |
| 104.4 |
| 224.7 |
| 132.9 |
| 146.3 |
| 122.0 |
| 185.8 |
| 199.5 |
| 168.1 |
| 167.2 |
| 148.2 |
| 162.8 |
| 158.3 |
| 183.5 |
| 136.7 |
| 1,306.6 |
| 1,296.6 |
| 1,227.7 |
| 1,195.0 |
| 1,180.1 |
| 1,136.4 |
| 1,102.0 |
| - |
| 1,064.8 |
| 1,032.3 |
| 1,275.4 |
| 1,264.8 |
| 1,243.5 |
| 1,221.6 |
| 1,213.1 |
| 1,184.8 |
| 1,050.9 |
| 1,031.5 |
| 1,010.4 |
| 994.8 |
| 978.5 |
| 963.1 |
| 1,197.6 |
| 1,210.9 |
| - |
| - |
| 1,195.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |