| (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 | 104.1 | 64.6 | 69.5 | 73.0 | 62.8 | 394.2 | 58.5 | 39.1 | 62.8 | 53.5 | 55.5 | 36.7 | 32.6 | 43.5 | 26.5 | 39.4 | 34.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 104.1 | 64.6 | 69.5 | 73.0 | 62.8 | 394.2 | 58.5 | 39.1 | 62.8 | 53.5 | 55.5 | 36.7 | 32.6 | 43.5 | 26.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 1,014.1 | 1,038.1 | 803.7 | 742.9 | 687.3 | 690.8 | 561.3 | 552.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 557.1 | 502.0 | 458.0 | 422.2 | 386.6 | 375.0 | 349.8 | 294.0 | 279.5 | 245.2 | 222.7 | 220.1 | 204.7 | 167.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 401.2 | 324.3 | 299.1 | 315.5 | 289.4 | 273.3 | 280.7 | 221.9 | 230.8 | 174.3 | 179.1 | 173.7 | 157.3 | 130.4 | 130.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,537.1 | 1,302.2 | 1,279.8 | 1,086.3 | 852.8 | 603.0 | 744.2 | 902.0 | 1,161.3 | 268.3 | - | - | - | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,566.5 | 1,333.8 | 1,311.3 | 1,267.8 | 884.2 | 719.7 | 801.4 | 939.0 | 1,178.2 | 268.3 | - | - | - | - | - | - | |||
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 94.9 | 100.4 | 104.1 | 69.3 | 58.7 | 59.0 | 64.6 | 86.3 | 60.7 | 58.0 | 69.5 | 97.7 | 71.2 | 87.9 | 73.0 | |||||||||||||||||||||||||
| 26.7 |
| 147.7 |
| - |
| - |
| - |
| 39.4 |
| 34.2 |
| 26.7 |
| 147.7 |
| 450.5 |
| 445.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 91.2 | 103.2 | 78.5 | 82.1 | 88.7 | 85.4 | 75.7 | 80.8 | 101.8 | 68.0 | 68.6 | 63.4 | 64.7 | 50.3 | 41.8 | - | - | - | - |
| Other Current Assets | 78.6 | 74.8 | 58.6 | 51.6 | 60.0 | 55.9 | 55.5 | 37.0 | 32.8 | 30.0 | 27.0 | 29.8 | 29.4 | 40.3 | 54.7 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,938.7 | 1,788.7 | 1,710.7 | 1,561.2 | 1,401.2 | 1,441.9 | 1,275.4 | 1,171.0 | 1,235.5 | 991.3 | 894.0 | 927.2 | 864.6 | 749.3 | 733.8 | 608.8 | 621.0 | - | - |
| 157.8 |
| 157.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 379.8 | 351.3 | 326.5 | 296.9 | 274.7 | 241.3 | 199.5 | 153.9 | 136.4 | 163.4 | 148.7 | 137.1 | 127.5 | 107.8 | 97.8 | 98.9 | 92.6 | - | - |
| Property,Plant & Equipment Net | 177.2 | 150.7 | 131.5 | 125.4 | 111.9 | 133.7 | 150.3 | 140.1 | 143.1 | 81.8 | 74.0 | 83.0 | 77.2 | 59.9 | 60.0 | 58.1 | 56.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 48.6 | 30.8 | 28.8 | 14.5 | 11.7 | 11.0 | 8.9 | 11.3 | 9.3 | 17.1 | 22.6 | - | 18.0 | 14.9 | 14.4 | - | - | - | - |
| Goodwill | 2,591.1 | 2,575.9 | 2,491.3 | 2,485.6 | 2,228.9 | 1,671.4 | 1,835.4 | 1,834.8 | 1,864.2 | 912.8 | 867.5 | 854.7 | 822.5 | 751.6 | 750.9 | 594.0 | 547.2 | - | - |
| Intangible Assets | 243.2 | 282.4 | 302.9 | 378.5 | 424.8 | 239.7 | 297.2 | 355.7 | 430.1 | 103.8 | 111.4 | 127.5 | 144.4 | 109.1 | 129.0 | 65.8 | 60.2 | - | - |
| Operating Lease Right Of Use Assets | 95.1 | 101.2 | 113.4 | 115.2 | 126.5 | 143.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 0.0 | 37.4 | - | - | - | 17.6 | 30.9 | 51.1 | 63.4 | - | - |
| Other Non-Current Assets | 175.5 | 167.5 | 155.0 | 188.5 | 131.2 | 136.1 | 120.3 | 109.6 | 122.1 | 134.3 | 114.0 | 115.0 | 128.3 | 38.9 | 43.4 | 37.9 | 32.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,269.5 | 5,097.2 | 4,933.7 | 4,868.9 | 4,436.2 | 3,776.9 | 3,692.6 | 3,627.5 | 3,812.6 | 2,278.8 | 2,130.7 | 2,192.9 | 2,119.2 | 1,851.2 | 1,879.6 | 1,548.7 | 1,521.2 | - | - |
| 78.9 |
| 84.7 |
| - |
| - |
| Short Term Debt | 29.4 | 31.6 | 31.5 | 181.5 | 31.4 | 116.7 | 57.2 | 37.0 | 16.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 74.7 | 63.7 | 90.1 | 46.3 | 58.5 | 36.4 | 38.0 | 41.7 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.2 | 26.6 | 32.5 | 30.3 | 31.8 | 35.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 195.0 | 295.6 | 249.7 | 246.6 | 238.0 | 187.6 | 189.3 | 172.1 | 159.9 | 130.7 | 128.8 | 119.2 | 138.4 | 121.9 | 112.2 | 89.1 | 93.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,305.7 | 1,348.4 | 1,217.9 | 1,353.2 | 1,285.8 | 986.9 | 902.4 | 792.5 | 757.8 | 596.8 | 568.2 | 526.4 | 508.5 | 455.8 | 443.2 | 333.9 | 342.7 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 83.7 | 92.0 | 98.8 | 104.5 | 116.6 | 131.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 39.9 | 60.2 | 85.0 | 89.7 | 22.5 | 10.8 | 47.7 | 37.8 | 57.3 | 3.5 | 0.0 | 16.4 | 13.1 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 54.3 | 86.8 | 61.1 | 126.0 | 123.5 | 168.1 | 78.8 | 62.9 | 61.3 | 71.2 | 46.4 | 38.1 | 41.4 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,483.8 | 3,315.2 | 3,133.8 | 3,151.7 | 2,827.0 | 2,276.6 | 2,150.6 | 2,172.9 | 2,436.9 | 1,304.8 | 1,123.2 | 1,224.1 | 1,201.7 | 1,000.8 | 1,083.7 | 809.6 | 834.1 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,368.1 | 1,272.9 | 1,249.6 | 1,057.2 | 880.2 | 806.4 | 856.3 | 771.2 | 720.1 | 756.4 | 736.5 | 696.9 | 656.8 | 617.4 | 586.6 | 547.9 | 512.5 | - | - |
| Accumulated Other Comprehensive Income | (20.5) | (19.1) | (9.2) | (16.2) | (22.5) | (30.8) | (23.9) | (9.0) | (20.3) | (31.6) | (5.1) | (2.8) | (1.7) | (2.2) | (2.7) | (1.9) | (2.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,785.6 | 1,781.9 | 1,799.9 | 1,717.2 | 1,609.2 | 1,500.3 | 1,542.0 | 1,454.6 | 1,375.7 | 974.0 | 1,007.5 | 968.8 | 917.5 | 850.4 | 795.9 | 739.0 | 687.1 | 644.1 | 605.8 |
| Total Equity | 1,785.6 | 1,781.9 | 1,799.9 | 1,717.2 | 1,609.2 | 1,500.3 | 1,542.0 | 1,454.6 | 1,375.7 | 974.0 | 1,007.5 | 968.8 | 917.5 | 850.4 | 795.9 | 739.0 | 687.1 | 644.1 | 605.8 |
| - |
| - |
| - |
| Net debt | 1,462.4 | 1,269.2 | 1,241.8 | 1,194.8 | 821.4 | 325.5 | 742.9 | 899.9 | 1,115.4 | 214.8 | - | - | - | - | - | - | - | - | - |
| Working Capital | 633.0 | 440.3 | 492.8 | 208.0 | 115.4 | 455.0 | 373.0 | 378.5 | 477.7 | 394.5 | 325.8 | 400.8 | 356.1 | 293.5 | 290.6 | 274.9 | 278.3 | - | - |
| Book Value | 1,785.6 | 1,781.9 | 1,799.9 | 1,717.2 | 1,609.2 | 1,500.3 | 1,542.0 | 1,454.6 | 1,375.7 | 974.0 | 1,007.5 | 968.8 | 917.5 | 850.4 | 795.9 | 739.0 | 687.1 | 644.1 | 605.8 |
| Tangible Book Value | (1,048.7) | (1,076.4) | (994.3) | (1,146.9) | (1,044.5) | (410.8) | (590.6) | (735.9) | (918.6) | (42.6) | 28.6 | (13.4) | (49.4) | (10.3) | (84.0) | 79.3 | 79.6 | - | - |
| 63.9 |
| 48.9 |
| 46.6 |
| 62.8 |
| 505.4 |
| 435.7 |
| 378.3 |
| 394.2 |
| 229.4 |
| 555.9 |
| 69.8 |
| 58.5 |
| 60.5 |
| 53.7 |
| 30.6 |
| 39.1 |
| 46.0 |
| 69.7 |
| 68.6 |
| 62.8 |
| 47.7 |
| 55.7 |
| 42.6 |
| 53.5 |
| 51.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 94.9 | 100.4 | 104.1 | 69.3 | 58.7 | 59.0 | 64.6 | 86.3 | 60.7 | 58.0 | 69.5 | 97.7 | 71.2 | 87.9 | 73.0 | 63.9 | 48.9 | 46.6 | 62.8 | 505.4 | 435.7 | 378.3 | 394.2 | 229.4 | 555.9 | 69.8 | 58.5 | 60.5 | 53.7 | 30.6 | 39.1 | 46.0 | 69.7 | 68.6 | 62.8 | 47.7 | 55.7 | 42.6 | 53.5 | 51.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,046.0 | 1,005.7 | 1,020.0 | 1,038.1 | 875.3 | 851.8 | 855.9 | 803.7 | 774.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 169.9 | 117.1 | 91.2 | 155.7 | 141.7 | 97.5 | 103.2 | 86.4 | 90.7 | 92.6 | 78.5 | 87.2 | 110.8 | 104.6 | 82.1 | 90.7 | 98.2 | |||||||||||||||||||||||
| Other Current Assets | 77.2 | 86.4 | 78.6 | 72.5 | 78.7 | 79.8 | 74.8 | 75.7 | 80.9 | 70.9 | 58.6 | 65.4 | 63.1 | 57.4 | 51.6 | 66.7 | 64.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,034.0 | 1,958.9 | 1,938.7 | 1,951.6 | 2,014.1 | 1,921.5 | 1,788.7 | 1,723.4 | 1,697.9 | 1,723.9 | 1,710.7 | 1,729.2 | 1,693.0 | 1,656.3 | 1,561.2 | 1,539.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 337.5 | 326.5 | 323.6 | 314.3 | 304.4 | 296.9 | 294.0 | 288.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | 142.1 | 131.5 | 126.1 | 126.1 | 127.8 | 125.4 | 115.2 | 106.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,738.4 | 2,595.3 | 2,591.1 | 2,588.6 | 2,576.6 | 2,568.8 | 2,575.9 | 2,574.2 | 2,493.3 | 2,494.3 | 2,491.3 | 2,495.6 | 2,494.3 | 2,491.8 | 2,485.6 | 2,295.0 | 2,292.2 | 2,237.1 | ||||||||||||||||||||||
| Intangible Assets | 350.0 | 231.9 | 243.2 | 255.6 | 256.2 | 268.9 | 282.4 | 296.1 | 274.8 | 288.5 | 302.9 | 321.5 | 340.8 | 360.1 | 378.5 | 381.5 | 399.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 90.0 | 90.5 | 95.1 | 96.3 | 100.4 | 102.1 | 101.2 | 106.2 | 108.4 | 109.0 | 113.4 | 107.2 | 111.7 | 113.1 | 115.2 | 116.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 194.1 | 184.9 | 175.5 | 180.4 | 176.3 | 170.8 | 167.5 | 163.0 | 180.1 | 169.3 | 155.0 | 162.3 | 152.5 | 153.3 | 188.5 | 144.8 | 148.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,647.0 | 5,289.0 | 5,269.5 | 5,270.5 | 5,310.7 | 5,217.4 | 5,097.2 | 5,040.4 | 4,929.5 | 4,955.4 | 4,933.7 | 4,970.0 | 4,932.9 | 4,918.0 | 4,868.9 | 4,607.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 416.5 | 382.2 | 401.2 | 357.1 | 319.9 | 314.0 | 324.3 | 278.7 | 253.6 | 243.5 | 299.1 | 304.4 | 263.6 | 279.9 | 315.5 | 299.8 | 263.3 | 261.5 | 289.4 | 224.8 | 222.9 | 217.5 | 273.3 | 221.9 | 249.4 | 242.6 | 280.7 | 249.0 | 232.7 | 209.1 | 221.9 | 224.8 | 213.9 | 203.5 | 230.8 | 202.5 | 191.1 | 187.3 | 174.3 | 177.5 |
| Short Term Debt | 41.8 | 29.4 | 29.4 | 29.3 | 29.3 | 31.6 | 31.6 | 31.6 | 31.6 | 31.6 | 31.5 | 31.5 | 31.5 | 181.5 | 181.5 | 181.5 | 181.5 | 31.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 99.8 | 107.1 | 74.7 | 79.0 | 53.7 | 60.1 | 63.7 | 79.4 | 101.2 | 104.6 | 90.1 | 137.7 | 118.2 | 112.4 | 79.6 | 58.6 | 72.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 28.3 | 28.1 | 28.2 | 28.6 | 29.2 | 27.7 | 26.6 | 26.9 | 28.2 | 30.4 | 32.5 | 31.7 | 32.6 | 30.3 | 30.3 | 30.2 | ||||||||||||||||||||||||
| Accrued Expenses | 217.0 | 145.4 | 195.0 | 243.3 | 212.5 | 184.3 | 295.6 | 239.1 | 223.6 | 201.6 | 249.7 | 212.7 | 207.7 | 199.9 | 246.6 | 188.5 | 205.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,391.6 | 1,306.1 | 1,305.7 | 1,313.4 | 1,299.8 | 1,261.0 | 1,348.4 | 1,246.1 | 1,179.1 | 1,165.3 | 1,217.9 | 1,176.5 | 1,109.5 | 1,276.3 | 1,353.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,821.6 | 1,600.8 | 1,537.1 | 1,500.4 | 1,521.8 | 1,509.3 | 1,302.2 | 1,305.1 | 1,239.0 | 1,296.9 | 1,279.8 | 1,292.7 | 1,352.5 | 1,203.4 | 1,086.3 | 1,009.2 | 986.6 | 971.9 | 852.8 | 623.8 | 524.2 | 573.8 | 603.0 | 664.2 | 1,105.7 | 786.3 | 744.2 | 872.2 | 905.5 | 945.8 | 902.0 | 998.4 | 1,090.3 | 1,173.4 | 1,161.3 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 78.7 | 80.3 | 83.7 | 84.1 | 88.1 | 91.4 | 92.0 | 95.8 | 97.0 | 95.9 | 98.8 | 93.7 | 98.0 | 101.8 | 104.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 71.5 | 53.8 | 39.9 | 55.7 | 58.6 | 60.0 | 60.2 | 66.1 | 80.9 | 84.5 | 85.0 | 87.0 | 88.8 | 95.8 | 89.7 | 64.9 | 65.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 59.1 | 54.8 | 54.3 | 55.3 | 85.1 | 85.9 | 86.8 | 67.9 | 68.1 | 69.0 | 61.1 | 55.1 | 94.2 | 103.7 | 126.0 | 64.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,898.7 | 3,564.7 | 3,483.8 | 3,439.6 | 3,486.3 | 3,438.2 | 3,315.2 | 3,205.3 | 3,085.9 | 3,132.7 | 3,133.8 | 3,109.8 | 3,150.1 | 3,181.5 | 3,151.7 | 2,927.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 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 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,414.4 | 1,388.6 | 1,368.1 | 1,349.7 | 1,324.7 | 1,299.3 | 1,272.9 | 1,299.1 | 1,308.8 | 1,279.3 | 1,249.6 | 1,201.0 | 1,117.5 | 1,080.3 | 1,057.2 | 1,021.4 | 977.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.4) | (12.3) | (20.5) | (18.1) | (17.2) | (27.5) | (19.1) | (16.3) | (9.8) | (15.7) | (9.2) | (2.2) | (14.6) | (15.1) | (16.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,748.4 | 1,724.3 | 1,785.6 | 1,830.9 | 1,824.4 | 1,779.2 | 1,781.9 | 1,835.0 | 1,843.6 | 1,822.7 | 1,799.9 | 1,860.1 | 1,860.1 | 1,782.8 | 1,717.2 | 1,680.3 | ||||||||||||||||||||||||
| Total Equity | 1,748.4 | 1,724.3 | 1,785.6 | 1,830.9 | 1,824.4 | 1,779.2 | 1,781.9 | 1,835.0 | 1,843.6 | 1,822.7 | 1,799.9 | 1,860.1 | 1,860.1 | 1,782.8 | 1,717.2 | 1,680.3 | 1,669.6 | 1,655.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,863.4 | 1,630.2 | 1,566.5 | 1,529.7 | 1,551.1 | 1,540.9 | 1,333.8 | 1,336.7 | 1,270.6 | 1,328.5 | 1,311.3 | 1,324.2 | 1,384.0 | 1,384.9 | 1,267.8 | 1,190.7 | 1,168.1 | 1,003.3 | 884.2 | 655.2 | 641.2 | 690.7 | 719.7 | 750.8 | 1,193.1 | 858.6 | 801.4 | 924.4 | 952.6 | 987.9 | 939.0 | 1,025.4 | 1,107.3 | 1,180.4 | 1,178.2 | - | - | - | - | - |
| Net debt | 1,768.5 | 1,529.8 | 1,462.4 | 1,460.4 | 1,492.4 | 1,481.9 | 1,269.2 | 1,250.4 | 1,209.9 | 1,270.5 | 1,241.8 | 1,226.5 | 1,312.8 | 1,297.0 | 1,194.8 | 1,126.8 | 1,119.2 | 956.7 | ||||||||||||||||||||||
| Working Capital | 642.4 | 652.8 | 633.0 | 638.2 | 714.3 | 660.5 | 440.3 | 477.3 | 518.8 | 558.6 | 492.8 | 552.7 | 583.5 | 380.0 | 208.0 | 266.0 | 227.5 | 209.7 | ||||||||||||||||||||||
| Book Value | 1,748.4 | 1,724.3 | 1,785.6 | 1,830.9 | 1,824.4 | 1,779.2 | 1,781.9 | 1,835.0 | 1,843.6 | 1,822.7 | 1,799.9 | 1,860.1 | 1,860.1 | 1,782.8 | 1,717.2 | 1,680.3 | 1,669.6 | 1,655.2 | ||||||||||||||||||||||
| Tangible Book Value | (1,340.0) | (1,102.9) | (1,048.7) | (1,013.3) | (1,008.4) | (1,058.5) | (1,076.4) | (1,035.3) | (924.5) | (960.1) | (994.3) | (957.0) | (975.0) | (1,069.1) | (1,146.9) | (996.2) | (1,022.1) | |||||||||||||||||||||||
| 88.0 |
| 88.7 |
| 87.8 |
| 88.8 |
| 85.1 |
| 85.4 |
| 95.8 |
| 75.0 |
| 75.3 |
| 75.7 |
| 75.5 |
| 74.5 |
| 77.4 |
| 80.8 |
| 110.4 |
| 107.0 |
| 97.4 |
| 101.8 |
| 94.7 |
| 72.1 |
| 78.4 |
| 68.0 |
| 92.7 |
| 63.8 |
| 60.0 |
| 54.0 |
| 58.5 |
| 55.5 |
| 55.9 |
| 69.1 |
| 64.2 |
| 59.5 |
| 55.5 |
| 53.5 |
| 50.9 |
| 43.7 |
| 37.0 |
| 38.2 |
| 33.3 |
| 32.1 |
| 32.8 |
| 31.3 |
| 30.6 |
| 29.3 |
| 30.0 |
| 27.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,508.2 |
| 1,477.5 |
| 1,401.2 |
| 1,600.3 |
| 1,499.0 |
| 1,474.6 |
| 1,441.9 |
| 1,312.2 |
| 1,715.0 |
| 1,284.9 |
| 1,275.4 |
| 1,319.2 |
| 1,280.9 |
| 1,231.1 |
| 1,171.0 |
| 1,240.6 |
| 1,215.7 |
| 1,218.1 |
| 1,235.5 |
| 1,049.0 |
| 1,061.3 |
| 1,059.5 |
| 991.3 |
| 946.0 |
| 283.6 |
| 274.7 |
| 266.5 |
| 260.0 |
| 251.6 |
| 241.3 |
| 231.3 |
| 220.4 |
| 210.4 |
| 199.5 |
| 188.7 |
| 176.6 |
| 165.1 |
| 153.9 |
| 163.8 |
| 156.2 |
| 147.6 |
| 136.4 |
| 185.0 |
| 177.9 |
| 168.8 |
| 163.4 |
| 170.9 |
| 110.9 |
| 111.9 |
| 111.8 |
| 124.3 |
| 127.3 |
| 133.7 |
| 137.1 |
| 140.9 |
| 146.7 |
| 150.3 |
| 147.1 |
| 143.6 |
| 140.0 |
| 140.1 |
| 142.8 |
| 140.7 |
| 141.6 |
| 143.1 |
| 100.9 |
| 96.4 |
| 87.5 |
| 81.8 |
| 76.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,228.9 |
| 1,675.5 |
| 1,675.5 |
| 1,674.6 |
| 1,671.4 |
| 1,672.1 |
| 1,669.4 |
| 1,836.1 |
| 1,835.4 |
| 1,832.0 |
| 1,836.0 |
| 1,836.4 |
| 1,834.8 |
| 1,864.3 |
| 1,867.5 |
| 1,871.2 |
| 1,864.2 |
| 926.9 |
| 924.8 |
| 924.7 |
| 912.8 |
| 910.6 |
| 407.3 |
| 424.8 |
| 207.7 |
| 218.3 |
| 229.0 |
| 239.7 |
| 251.2 |
| 262.9 |
| 284.6 |
| 297.2 |
| 310.4 |
| 325.8 |
| 340.7 |
| 355.7 |
| 369.6 |
| 387.1 |
| 404.3 |
| 430.1 |
| 95.9 |
| 101.5 |
| 104.4 |
| 103.8 |
| 111.5 |
| 115.4 |
| 124.2 |
| 126.5 |
| 129.5 |
| 131.9 |
| 136.2 |
| 143.1 |
| 156.6 |
| 158.8 |
| 163.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.2 |
| 11.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.7 |
| 131.2 |
| 123.2 |
| 119.2 |
| 128.7 |
| 136.1 |
| 128.2 |
| 121.6 |
| 121.4 |
| 120.3 |
| 120.2 |
| 129.1 |
| 122.7 |
| 109.6 |
| 105.8 |
| 119.4 |
| 143.1 |
| 122.1 |
| 111.6 |
| 114.3 |
| 140.7 |
| 134.3 |
| 132.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,586.3 |
| 4,504.9 |
| 4,436.2 |
| 3,897.4 |
| 3,792.0 |
| 3,782.2 |
| 3,776.9 |
| 3,668.3 |
| 4,079.2 |
| 3,847.1 |
| 3,692.6 |
| 3,744.0 |
| 3,729.9 |
| 3,686.4 |
| 3,627.5 |
| 3,740.4 |
| 3,749.9 |
| 3,797.0 |
| 3,812.6 |
| 2,352.9 |
| 2,394.2 |
| 2,411.9 |
| 2,278.8 |
| 2,239.4 |
| 31.4 |
| 31.4 |
| 117.0 |
| 116.9 |
| 116.7 |
| 86.6 |
| 87.4 |
| 72.3 |
| 57.2 |
| 52.2 |
| 47.1 |
| 42.1 |
| 37.0 |
| 27.0 |
| 17.0 |
| 7.0 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 58.5 |
| 55.6 |
| 47.6 |
| 53.1 |
| 36.4 |
| 42.3 |
| 34.6 |
| 36.9 |
| 38.0 |
| 42.3 |
| 50.5 |
| 42.6 |
| 41.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 31.1 |
| 31.8 |
| 32.4 |
| 33.3 |
| 33.9 |
| 35.0 |
| 37.2 |
| 36.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.6 |
| 238.0 |
| 171.3 |
| 169.9 |
| 145.9 |
| 187.6 |
| 153.7 |
| 152.0 |
| 144.7 |
| 189.3 |
| 165.7 |
| 156.2 |
| 142.1 |
| 172.1 |
| 170.6 |
| 142.5 |
| 143.1 |
| 159.9 |
| 132.0 |
| 116.5 |
| 127.1 |
| 130.7 |
| 128.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,273.7 |
| 1,280.7 |
| 1,267.8 |
| 1,285.8 |
| 1,105.5 |
| 1,064.4 |
| 1,017.8 |
| 986.9 |
| 877.4 |
| 941.2 |
| 871.1 |
| 902.4 |
| 877.4 |
| 851.1 |
| 798.0 |
| 792.5 |
| 769.8 |
| 704.2 |
| 699.6 |
| 757.8 |
| 690.1 |
| 740.1 |
| 741.3 |
| 596.8 |
| 588.0 |
| 106.5 |
| 106.0 |
| 114.4 |
| 116.6 |
| 119.4 |
| 121.4 |
| 125.3 |
| 131.4 |
| 141.1 |
| 144.8 |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 22.5 |
| 0.0 |
| 0.0 |
| 3.7 |
| 10.8 |
| 25.9 |
| 32.4 |
| 46.4 |
| 47.7 |
| 31.6 |
| 32.6 |
| 29.2 |
| 37.8 |
| 43.5 |
| 39.9 |
| 32.8 |
| 57.3 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.5 |
| 56.6 |
| 123.5 |
| 111.6 |
| 110.5 |
| 122.2 |
| 168.1 |
| 118.3 |
| 77.5 |
| 58.1 |
| 78.8 |
| 75.6 |
| 70.9 |
| 70.4 |
| 62.9 |
| 60.2 |
| 62.9 |
| 63.5 |
| 61.3 |
| 55.2 |
| 54.8 |
| 80.7 |
| 71.2 |
| 65.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,916.7 |
| 2,849.7 |
| 2,827.0 |
| 2,317.1 |
| 2,192.2 |
| 2,213.1 |
| 2,276.6 |
| 2,217.0 |
| 2,684.0 |
| 2,287.4 |
| 2,150.6 |
| 2,240.4 |
| 2,248.5 |
| 2,225.3 |
| 2,172.9 |
| 2,283.9 |
| 2,313.3 |
| 2,380.2 |
| 2,436.9 |
| 1,384.3 |
| 1,456.6 |
| 1,504.5 |
| 1,304.8 |
| 1,241.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 942.1 |
| 880.2 |
| 859.0 |
| 885.6 |
| 867.5 |
| 806.4 |
| 765.9 |
| 722.3 |
| 871.6 |
| 856.3 |
| 820.5 |
| 795.9 |
| 778.6 |
| 771.2 |
| 773.2 |
| 751.2 |
| 736.2 |
| 720.1 |
| 734.9 |
| 711.5 |
| 689.9 |
| 756.4 |
| 757.9 |
| (33.3) |
| (25.2) |
| (24.6) |
| (22.5) |
| (22.9) |
| (23.6) |
| (25.9) |
| (30.8) |
| (30.1) |
| (34.9) |
| (24.3) |
| (23.9) |
| (24.4) |
| (15.7) |
| (12.2) |
| (9.0) |
| (5.7) |
| 1.6 |
| 2.7 |
| (20.3) |
| (20.4) |
| (23.7) |
| (26.7) |
| (31.6) |
| (22.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,669.6 |
| 1,655.2 |
| 1,609.2 |
| 1,580.3 |
| 1,599.8 |
| 1,569.1 |
| 1,500.3 |
| 1,451.3 |
| 1,395.2 |
| 1,559.7 |
| 1,542.0 |
| 1,503.6 |
| 1,481.4 |
| 1,461.1 |
| 1,454.6 |
| 1,456.4 |
| 1,436.6 |
| 1,416.8 |
| 1,375.7 |
| 968.6 |
| 937.6 |
| 907.4 |
| 974.0 |
| 997.9 |
| 1,609.2 |
| 1,580.3 |
| 1,599.8 |
| 1,569.1 |
| 1,500.3 |
| 1,451.3 |
| 1,395.2 |
| 1,559.7 |
| 1,542.0 |
| 1,503.6 |
| 1,481.4 |
| 1,461.1 |
| 1,454.6 |
| 1,456.4 |
| 1,436.6 |
| 1,416.8 |
| 1,375.7 |
| 968.6 |
| 937.6 |
| 907.4 |
| 974.0 |
| 997.9 |
| 821.4 |
| 149.8 |
| 205.5 |
| 312.4 |
| 325.5 |
| 521.4 |
| 637.2 |
| 788.8 |
| 742.9 |
| 863.9 |
| 898.9 |
| 957.3 |
| 899.9 |
| 979.4 |
| 1,037.6 |
| 1,111.8 |
| 1,115.4 |
| - |
| - |
| - |
| - |
| - |
| 115.4 |
| 494.8 |
| 434.6 |
| 456.8 |
| 455.0 |
| 434.8 |
| 773.8 |
| 413.8 |
| 373.0 |
| 441.8 |
| 429.8 |
| 433.1 |
| 378.5 |
| 470.8 |
| 511.5 |
| 518.5 |
| 477.7 |
| 358.9 |
| 321.2 |
| 318.2 |
| 394.5 |
| 358.0 |
| 1,609.2 |
| 1,580.3 |
| 1,599.8 |
| 1,569.1 |
| 1,500.3 |
| 1,451.3 |
| 1,395.2 |
| 1,559.7 |
| 1,542.0 |
| 1,503.6 |
| 1,481.4 |
| 1,461.1 |
| 1,454.6 |
| 1,456.4 |
| 1,436.6 |
| 1,416.8 |
| 1,375.7 |
| 968.6 |
| 937.6 |
| 907.4 |
| 974.0 |
| 997.9 |
| (989.2) |
| (1,044.5) |
| (302.9) |
| (294.0) |
| (334.5) |
| (410.8) |
| (472.0) |
| (537.1) |
| (561.0) |
| (590.6) |
| (638.8) |
| (680.4) |
| (716.0) |
| (735.9) |
| (777.5) |
| (818.0) |
| (858.7) |
| (918.6) |
| (54.2) |
| (88.7) |
| (121.7) |
| (42.6) |
| (24.2) |