| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 97.7 | 117.1 | 190.3 | 149.8 | 163.5 | 136.2 | - | 64.3 | 113.6 | 158.0 | 144.6 | 70.7 | 93.1 | 86.0 | 172.6 | |||||||||||||||||||||||||
| (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 | 117.1 | 190.3 | - | 158.0 | 86.0 | 136.6 | 66.9 | 37.8 | 47.9 | 46.8 | 52.3 | 23.0 | 18.0 | 14.4 | 30.5 | 102.4 | 67.1 | 59.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 97.1 | 192.0 | - | 186.4 | 205.7 | 111.9 | 63.5 | 54.3 | 63.7 | 67.2 | 91.6 | 74.0 | 63.1 | 82.5 | 89.3 | 25.8 | - | |
| Cash And Short Term Investments | 214.2 | 382.3 | - | 344.4 | 291.8 | 248.5 | 130.4 | 92.1 | 111.6 | 114.0 | 143.9 | 96.9 | 81.1 | 96.9 | 119.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 95.4 | 81.6 | 65.1 | 50.9 | 52.1 | 56.8 | 55.8 | 57.3 | 56.3 | 96.2 | 88.1 | 70.6 | 57.2 | 53.8 | 52.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 287.5 | 292.0 | - | 285.8 | 269.6 | 269.0 | 279.8 | 280.8 | 279.5 | 276.8 | 229.4 | 239.6 | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,966.1 | 2,766.8 | - | 2,512.5 | 2,421.1 | 2,302.3 | 2,188.7 | 2,140.4 | 2,090.9 | 2,029.8 | 1,833.3 | 1,752.6 | 1,684.7 | 1,592.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 237.4 | 234.3 | - | 206.8 | 218.8 | 221.6 | 180.7 | 191.1 | 216.3 | 199.2 | 160.4 | 144.8 | 133.6 | 126.3 | 132.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 0.0 | 35.0 | 64.5 | 0.0 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 9.9 | 9.9 | - | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 0.0 | 35.0 | 64.5 | 0.0 | - | - | - | - | - | ||
| 141.2 |
| 101.2 |
| 136.6 |
| 117.4 |
| 108.7 |
| 158.3 |
| 66.9 |
| 76.6 |
| 51.6 |
| 31.8 |
| 37.8 |
| 38.3 |
| 34.6 |
| 50.2 |
| 47.9 |
| 42.4 |
| 37.6 |
| 46.8 |
| 12.5 |
| 34.3 |
| 30.4 |
| 17.6 |
| 15.9 |
| 23.9 |
| 17.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 101.1 | 97.1 | 192.0 | 231.4 | 235.1 | 261.3 | - | 219.7 | 214.2 | 186.4 | 171.1 | 229.4 | 198.8 | 205.7 | 117.5 | 115.5 | 114.7 | 111.9 | 102.4 | 97.3 | 62.0 | 63.5 | 60.5 | 57.4 | 59.1 | 54.3 | 55.3 | 58.7 | 61.2 | 63.7 | 63.9 | 64.3 | 67.2 | 81.3 | 78.4 | 78.6 | 91.6 | 89.7 | 79.6 | 80.5 |
| Cash And Short Term Investments | 198.8 | 214.2 | 382.3 | 381.2 | 398.7 | 397.5 | - | 284.0 | 327.8 | 344.4 | 315.7 | 300.1 | 291.8 | 291.8 | 290.1 | 256.7 | 215.9 | 248.5 | 219.9 | 205.9 | 220.3 | 130.4 | 137.1 | 109.0 | 90.9 | 92.1 | 93.7 | 93.4 | 111.4 | 111.6 | 106.4 | 101.9 | 114.0 | 93.8 | 112.6 | 109.0 | 109.2 | 105.6 | 103.5 | 97.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 98.2 | 95.4 | 81.6 | 93.2 | 79.1 | 66.1 | 65.1 | 64.5 | 49.9 | 50.9 | 53.4 | 50.1 | 47.3 | 52.1 | 45.4 | 42.1 | 44.6 | 56.8 | 50.7 | 48.5 | 57.0 | 55.8 | 53.1 | 54.4 | 48.0 | 57.3 | 56.1 | 52.8 | 48.5 | 56.3 | 71.6 | 77.5 | 96.2 | 73.4 | 69.8 | 83.0 | 88.1 | 67.1 | 69.1 | 66.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 298.7 | 287.5 | 308.9 | 304.3 | 296.5 | 295.8 | - | 303.7 | 307.8 | 293.3 | 300.1 | 303.4 | 285.4 | 269.6 | 257.9 | 263.0 | 276.7 | 269.0 | 266.0 | 278.5 | 233.4 | 279.8 | 263.2 | 266.3 | 280.6 | 280.8 | 280.9 | 273.4 | 267.1 | 279.5 | 268.2 | 275.2 | 276.8 | 229.4 | 223.8 | 226.0 | 229.4 | 231.2 | 231.0 | - |
| Prepaid Expenses | 45.6 | 44.1 | 41.0 | 37.3 | 32.2 | 35.0 | - | 42.6 | 29.4 | 29.9 | 33.5 | 28.9 | 29.6 | 31.1 | 29.2 | 26.3 | 25.6 | 29.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 674.6 | 681.2 | 844.9 | 847.0 | 836.3 | 823.5 | - | 719.0 | 738.8 | 741.2 | 724.2 | 705.3 | 678.6 | 671.7 | 649.0 | 614.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,095.1 | 1,089.9 | 1,011.5 | 983.5 | 970.6 | 970.1 | - | 963.3 | 961.7 | 970.9 | 963.5 | 962.5 | 954.5 | 977.8 | 956.3 | 946.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 65.7 | 65.7 | 61.3 | 52.3 | 52.3 | 52.3 | - | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 166.7 | 165.1 | 165.8 | 167.9 | 175.0 | 166.1 | - | 181.4 | 173.8 | 176.0 | 181.7 | 189.0 | 193.6 | 191.2 | 197.1 | 195.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,026.9 | 2,027.4 | 2,107.4 | 2,070.6 | 2,054.6 | 2,032.8 | - | 1,934.8 | 1,944.7 | 1,959.2 | 1,940.7 | 1,926.4 | 1,896.9 | 1,910.5 | 1,872.1 | 1,825.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 237.5 | 237.4 | 234.3 | 223.3 | 217.2 | 224.8 | - | 144.7 | 198.9 | 206.8 | 206.5 | 206.1 | 193.2 | 218.8 | 197.7 | 187.0 | 184.5 | 221.6 | 188.7 | 181.1 | 208.0 | 180.7 | 183.4 | 168.1 | 177.5 | 191.1 | 191.8 | 192.2 | 200.2 | 216.3 | 186.6 | 170.9 | 199.2 | 163.9 | 136.5 | 138.7 | 160.4 | 141.7 | 133.4 | 137.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 10.8 | 14.1 | 13.0 | 9.1 | 9.5 | 9.7 | - | 8.9 | 9.4 | 11.8 | 8.1 | 8.0 | 8.5 | 11.9 | 7.6 | 7.4 | 7.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 39.7 | 39.6 | 39.3 | 39.8 | 39.9 | 40.4 | - | 38.6 | 43.2 | 43.5 | 42.2 | 44.6 | 44.1 | 39.9 | 39.9 | 39.6 | ||||||||||||||||||||||||
| Accrued Expenses | 25.7 | 41.5 | 34.2 | 33.4 | 30.2 | 25.0 | - | 38.0 | 32.6 | 57.4 | 52.5 | 48.2 | 49.0 | 48.7 | 44.6 | 39.2 | 35.4 | 50.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 330.6 | 352.7 | 343.3 | 327.6 | 319.6 | 327.1 | - | 253.8 | 315.4 | 345.4 | 344.7 | 341.4 | 328.8 | 345.2 | 326.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 17.9 | 35.0 | 52.1 | 70.9 | 64.5 | 40.1 | - | - | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 134.1 | 132.5 | 134.1 | 136.1 | 143.4 | 134.2 | - | 148.3 | 140.3 | 142.4 | 149.0 | 154.1 | 159.6 | 161.7 | 165.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 129.6 | 126.9 | 112.1 | 111.4 | 117.1 | 117.5 | - | 115.9 | 114.4 | 111.2 | 110.0 | 114.0 | 116.6 | 115.1 | 110.9 | 107.1 | 105.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.6 | 4.9 | 15.0 | 14.8 | 12.6 | 10.3 | - | 8.6 | 5.2 | 9.3 | 8.7 | 5.5 | 4.5 | 15.4 | 13.3 | 11.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 656.3 | 675.4 | 661.4 | 647.9 | 649.4 | 644.9 | - | 576.5 | 624.5 | 657.3 | 659.6 | 663.3 | 659.5 | 690.7 | 665.5 | 638.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | - | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,655.4 | 1,636.0 | 1,589.8 | 1,564.3 | 1,547.6 | 1,530.5 | - | 1,505.1 | 1,465.9 | 1,449.2 | 1,429.5 | 1,409.4 | 1,381.7 | 1,359.0 | 1,345.0 | 1,324.8 | 1,299.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 150.9 | 150.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,370.6 | 1,351.9 | 1,433.6 | 1,422.7 | 1,405.2 | 1,387.9 | - | 1,358.3 | 1,320.2 | 1,301.8 | 1,281.1 | 1,263.1 | 1,237.5 | 1,219.7 | 1,206.7 | 1,186.6 | ||||||||||||||||||||||||
| Total Equity | 1,370.6 | 1,351.9 | 1,433.6 | 1,422.7 | 1,405.2 | 1,387.9 | - | 1,358.3 | 1,320.2 | 1,301.8 | 1,281.1 | 1,263.1 | 1,237.5 | 1,219.7 | 1,206.7 | 1,186.6 | 1,161.3 | 1,146.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 17.9 | 35.0 | 52.1 | 70.9 | 64.5 | 40.1 | - | - | 0.0 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 344.0 | 328.5 | 501.6 | 519.4 | 516.7 | 496.4 | - | 465.2 | 423.4 | 395.8 | 379.5 | 363.9 | 349.8 | 326.5 | 322.0 | 306.6 | 289.0 | 279.9 | ||||||||||||||||||||||
| Book Value | 1,370.6 | 1,351.9 | 1,433.6 | 1,422.7 | 1,405.2 | 1,387.9 | - | 1,358.3 | 1,320.2 | 1,301.8 | 1,281.1 | 1,263.1 | 1,237.5 | 1,219.7 | 1,206.7 | 1,186.6 | 1,161.3 | 1,146.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,304.9 | 1,286.2 | 1,372.4 | 1,370.4 | 1,352.9 | 1,335.6 | - | 1,306.0 | 1,267.9 | 1,249.5 | 1,228.8 | 1,210.7 | 1,185.1 | 1,167.4 | 1,154.3 | 1,134.3 | 1,108.9 | |||||||||||||||||||||||
| - |
| 128.1 |
| 67.1 |
| 59.4 |
| 53.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 44.1 | 41.0 | - | 29.9 | 31.1 | 29.2 | 23.4 | 24.3 | 19.4 | 16.3 | 17.2 | 17.4 | 17.3 | 10.1 | 9.0 | 6.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 681.2 | 828.0 | - | 733.7 | 671.7 | 626.2 | 508.3 | 469.1 | 483.3 | 483.9 | 454.7 | 434.4 | 404.7 | 413.2 | 415.6 | 428.4 | - | - |
| 1,488.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,876.2 | 1,755.3 | - | 1,541.6 | 1,443.4 | 1,377.9 | 1,301.8 | 1,252.8 | 1,204.6 | 1,151.6 | 1,094.3 | 1,035.7 | 979.7 | 954.1 | 913.9 | - | - | - |
| Property,Plant & Equipment Net | 1,089.9 | 1,011.5 | - | 970.9 | 977.8 | 924.4 | 886.9 | 887.6 | 886.2 | 878.2 | 739.0 | 716.9 | 705.0 | 638.6 | 575.0 | 525.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 65.7 | 61.3 | - | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | - | - |
| Intangible Assets | 21.5 | 21.5 | - | 17.0 | 16.5 | 16.8 | 17.1 | 21.1 | 19.2 | 16.7 | 7.2 | 4.7 | 3.3 | 3.5 | 3.3 | 3.5 | - | - |
| Operating Lease Right Of Use Assets | 165.1 | 165.8 | - | 176.0 | 191.2 | 199.9 | 210.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,027.4 | 2,090.6 | - | 1,951.7 | 1,910.5 | 1,820.4 | 1,675.6 | 1,432.0 | 1,441.7 | 1,431.3 | 1,236.0 | 1,191.1 | 1,148.2 | 1,090.4 | 1,029.0 | 992.1 | - | - |
| 134.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 14.1 | 13.0 | - | 11.8 | 11.9 | 10.6 | 8.7 | 8.0 | 7.2 | 6.7 | 6.9 | 6.7 | 7.1 | 6.6 | 6.2 | 6.9 | - | - |
| Operating Lease Liabilities Current | 39.6 | 39.3 | - | 43.5 | 39.9 | 39.2 | 39.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 41.5 | 34.2 | - | 57.4 | 48.7 | 50.6 | 39.5 | 45.4 | 33.4 | 50.9 | 37.8 | 34.6 | 27.4 | 27.2 | 31.3 | 28.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 352.7 | 343.3 | - | 345.4 | 345.2 | 346.3 | 291.9 | 267.2 | 274.3 | 276.2 | 221.9 | 204.8 | 193.2 | 183.4 | 191.8 | 195.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 132.5 | 134.1 | - | 142.4 | 161.7 | 169.1 | 179.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 126.9 | 107.7 | - | 109.2 | 115.1 | 103.4 | 97.0 | 90.8 | 87.4 | 119.4 | 97.0 | 97.3 | 97.9 | 89.1 | 73.1 | 54.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.9 | 15.0 | - | 9.3 | 15.4 | 9.5 | 8.4 | 15.2 | 13.6 | 7.9 | 8.1 | 3.2 | 5.9 | 7.0 | 3.8 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 675.4 | 656.9 | - | 655.3 | 690.7 | 674.3 | 616.8 | 409.1 | 448.9 | 504.6 | 364.2 | 346.4 | 314.2 | 294.8 | 283.1 | 264.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,636.0 | 1,577.4 | - | 1,443.7 | 1,359.0 | 1,283.7 | 1,198.2 | 1,163.5 | 1,127.9 | 1,062.8 | 1,007.9 | 980.8 | 971.0 | 931.6 | 881.3 | 864.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | 150.9 | 150.9 | 150.9 | 150.9 | 150.9 | 150.9 | 150.9 | 150.9 | 150.9 | 150.9 | 150.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,351.9 | 1,433.6 | - | 1,296.3 | 1,219.7 | 1,146.1 | 1,058.7 | 1,022.9 | 992.8 | 926.7 | 871.7 | 844.8 | 821.8 | 781.9 | 745.9 | 728.1 | 690.8 | 661.1 |
| Total Equity | 1,351.9 | 1,433.6 | - | 1,296.3 | 1,219.7 | 1,146.1 | 1,058.7 | 1,022.9 | 992.8 | 926.7 | 871.7 | 844.8 | 821.8 | 781.9 | 745.9 | 728.1 | 690.8 | 661.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | (92.1) | (76.6) | (49.5) | (143.9) | - | - | - | - | - | - | - |
| Working Capital | 328.5 | 484.7 | - | 388.3 | 326.5 | 279.9 | 216.4 | 201.9 | 209.0 | 207.7 | 232.7 | 229.6 | 211.5 | 229.7 | 223.7 | 233.4 | - | - |
| Book Value | 1,351.9 | 1,433.6 | - | 1,296.3 | 1,219.7 | 1,146.1 | 1,058.7 | 1,022.9 | 992.8 | 926.7 | 871.7 | 844.8 | 821.8 | 781.9 | 745.9 | 728.1 | 690.8 | 661.1 |
| Tangible Book Value | 1,264.7 | 1,350.9 | - | 1,227.0 | 1,150.9 | 1,077.0 | 989.3 | 949.4 | 921.3 | 857.7 | 829.4 | 804.9 | 783.3 | 743.3 | 707.4 | 689.5 | - | - |
| 29.8 |
| 26.2 |
| 24.7 |
| 23.4 |
| 21.3 |
| 16.4 |
| 23.7 |
| 24.3 |
| 21.7 |
| 17.4 |
| 19.6 |
| 19.4 |
| 20.1 |
| 16.9 |
| 16.3 |
| 22.0 |
| 15.7 |
| 16.6 |
| 17.2 |
| 19.1 |
| 14.7 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 587.0 |
| 626.2 |
| 586.7 |
| 578.4 |
| 551.7 |
| 508.3 |
| 492.6 |
| 464.3 |
| 460.6 |
| 469.1 |
| 468.4 |
| 452.9 |
| 462.0 |
| 483.3 |
| 459.4 |
| 458.8 |
| 483.9 |
| 431.0 |
| 432.3 |
| 444.5 |
| 454.7 |
| 432.8 |
| 428.8 |
| 427.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 932.6 |
| 924.4 |
| 897.8 |
| 887.3 |
| 886.9 |
| 886.9 |
| 880.6 |
| 877.2 |
| 883.3 |
| 887.6 |
| 881.0 |
| 886.2 |
| 883.4 |
| 886.2 |
| 874.8 |
| 870.1 |
| 878.2 |
| 793.8 |
| 753.5 |
| 745.7 |
| 739.0 |
| 728.5 |
| 717.9 |
| 719.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 52.3 |
| 48.4 |
| 35.2 |
| 35.2 |
| 35.2 |
| 35.2 |
| 35.2 |
| 35.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 7.8 |
| 7.7 |
| 7.2 |
| 6.4 |
| 6.1 |
| 5.3 |
| 195.6 |
| 199.9 |
| 202.1 |
| 202.8 |
| 207.7 |
| 210.2 |
| 194.1 |
| 190.0 |
| 193.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,784.9 |
| 1,820.4 |
| 1,756.7 |
| 1,739.1 |
| 1,716.4 |
| 1,675.6 |
| 1,637.4 |
| 1,601.9 |
| 1,607.8 |
| 1,432.0 |
| 1,424.3 |
| 1,412.3 |
| 1,418.6 |
| 1,441.7 |
| 1,405.9 |
| 1,399.4 |
| 1,431.3 |
| 1,300.0 |
| 1,228.8 |
| 1,233.0 |
| 1,236.0 |
| 1,202.9 |
| 1,187.9 |
| 1,187.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 6.5 |
| 6.2 |
| 6.3 |
| 8.7 |
| 5.6 |
| 5.8 |
| 5.9 |
| 8.0 |
| 5.2 |
| 5.2 |
| 5.3 |
| 7.2 |
| 4.9 |
| 5.3 |
| 6.7 |
| 4.2 |
| 4.2 |
| 4.4 |
| 6.9 |
| 4.3 |
| 4.2 |
| 4.6 |
| 39.4 |
| 39.2 |
| 39.3 |
| 38.0 |
| 38.7 |
| 39.1 |
| 38.2 |
| 37.6 |
| 37.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.3 |
| 35.8 |
| 35.4 |
| 39.5 |
| 31.7 |
| 24.9 |
| 28.1 |
| 45.4 |
| 42.3 |
| 37.9 |
| 34.6 |
| 33.4 |
| 34.7 |
| 34.9 |
| 50.9 |
| 46.9 |
| 43.6 |
| 43.6 |
| 37.8 |
| 36.0 |
| 32.8 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 307.8 |
| 298.0 |
| 346.3 |
| 300.7 |
| 311.3 |
| 321.8 |
| 291.9 |
| 284.7 |
| 260.8 |
| 277.2 |
| 267.2 |
| 261.6 |
| 258.6 |
| 261.6 |
| 274.3 |
| 240.4 |
| 226.3 |
| 276.2 |
| 231.5 |
| 205.7 |
| 215.1 |
| 221.9 |
| 209.5 |
| 203.3 |
| 203.3 |
| 163.8 |
| 164.5 |
| 169.1 |
| 171.1 |
| 173.0 |
| 177.4 |
| 179.7 |
| 164.9 |
| 161.4 |
| 165.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.4 |
| 100.9 |
| 96.4 |
| 97.1 |
| 97.0 |
| 92.8 |
| 90.7 |
| 90.0 |
| 90.8 |
| 90.9 |
| 88.6 |
| 86.4 |
| 87.4 |
| 128.4 |
| 126.9 |
| 119.4 |
| 94.9 |
| 93.1 |
| 96.3 |
| 97.0 |
| 85.5 |
| 91.7 |
| 97.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 9.5 |
| 8.6 |
| 7.6 |
| 6.6 |
| 8.4 |
| 8.2 |
| 8.2 |
| 8.0 |
| 15.2 |
| 14.7 |
| 14.2 |
| 13.5 |
| 13.6 |
| 9.7 |
| 8.4 |
| 7.9 |
| 1.8 |
| 1.0 |
| 1.0 |
| 8.1 |
| 6.7 |
| 5.5 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 623.7 |
| 674.3 |
| 622.0 |
| 627.8 |
| 639.2 |
| 616.8 |
| 589.3 |
| 559.8 |
| 578.3 |
| 409.1 |
| 406.7 |
| 400.7 |
| 418.0 |
| 448.9 |
| 468.5 |
| 468.8 |
| 504.6 |
| 405.7 |
| 336.6 |
| 348.5 |
| 364.2 |
| 339.9 |
| 316.8 |
| 324.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,283.7 |
| 1,272.7 |
| 1,249.7 |
| 1,216.5 |
| 1,198.2 |
| 1,187.6 |
| 1,181.6 |
| 1,169.5 |
| 1,163.5 |
| 1,158.6 |
| 1,152.5 |
| 1,141.5 |
| 1,127.9 |
| 1,073.3 |
| 1,066.5 |
| 1,062.8 |
| 1,029.7 |
| 1,027.1 |
| 1,020.0 |
| 1,007.9 |
| 999.4 |
| 1,007.3 |
| 999.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| 150.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,161.3 |
| 1,146.1 |
| 1,134.7 |
| 1,111.3 |
| 1,077.2 |
| 1,058.7 |
| 1,048.2 |
| 1,042.1 |
| 1,029.5 |
| 1,022.9 |
| 1,017.5 |
| 1,011.6 |
| 1,000.6 |
| 992.8 |
| 937.4 |
| 930.6 |
| 926.7 |
| 894.3 |
| 892.2 |
| 884.5 |
| 871.7 |
| 863.0 |
| 871.1 |
| 862.9 |
| 1,134.7 |
| 1,111.3 |
| 1,077.2 |
| 1,058.7 |
| 1,048.2 |
| 1,042.1 |
| 1,029.5 |
| 1,022.9 |
| 1,017.5 |
| 1,011.6 |
| 1,000.6 |
| 992.8 |
| 937.4 |
| 930.6 |
| 926.7 |
| 894.3 |
| 892.2 |
| 884.5 |
| 871.7 |
| 863.0 |
| 871.1 |
| 862.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (93.7) |
| (93.4) |
| (93.5) |
| (76.6) |
| (54.3) |
| (31.0) |
| (49.5) |
| (53.7) |
| - |
| - |
| (109.2) |
| - |
| - |
| - |
| 286.1 |
| 267.1 |
| 229.9 |
| 216.4 |
| 207.9 |
| 203.5 |
| 183.4 |
| 201.9 |
| 206.8 |
| 194.3 |
| 200.3 |
| 209.0 |
| 219.0 |
| 232.5 |
| 207.7 |
| 199.5 |
| 226.6 |
| 229.4 |
| 232.7 |
| 223.3 |
| 225.5 |
| 224.3 |
| 1,134.7 |
| 1,111.3 |
| 1,077.2 |
| 1,058.7 |
| 1,048.2 |
| 1,042.1 |
| 1,029.5 |
| 1,022.9 |
| 1,017.5 |
| 1,011.6 |
| 1,000.6 |
| 992.8 |
| 937.4 |
| 930.6 |
| 926.7 |
| 894.3 |
| 892.2 |
| 884.5 |
| 871.7 |
| 863.0 |
| 871.1 |
| 862.9 |
| 1,093.8 |
| 1,082.4 |
| 1,059.0 |
| 1,024.9 |
| 1,006.4 |
| 995.9 |
| 989.7 |
| 977.2 |
| 970.6 |
| 965.2 |
| 959.3 |
| 948.3 |
| 940.5 |
| 885.1 |
| 878.2 |
| 874.4 |
| 819.1 |
| 849.2 |
| 841.6 |
| 829.4 |
| 821.3 |
| 829.9 |
| 822.4 |