| (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 | 196.5 | 216.4 | 164.2 | 125.0 | 122.1 | 165.4 | 121.4 | 148.5 | 69.7 | 75.8 | 102.2 | 77.3 | 95.1 | 76.3 | 197.1 | 171.3 | 125.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 196.5 | 216.4 | 164.2 | 125.0 | 122.1 | 165.4 | 121.4 | 148.5 | 69.7 | 75.8 | 102.2 | 77.3 | 95.1 | 76.3 | 197.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 445.9 | 414.4 | 452.3 | 403.8 | 320.4 | 167.6 | 150.7 | 348.2 | 262.8 | 268.2 | 219.1 | 227.1 | 203.6 | 217.3 | 93.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 160.9 | 168.7 | 175.9 | 193.3 | 188.2 | 187.8 | 206.6 | 190.1 | 182.8 | 162.1 | 135.0 | 120.9 | 105.1 | 86.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 64.9 | 45.4 | 46.0 | 48.0 | 41.3 | 41.2 | 37.0 | 39.6 | 34.7 | 42.9 | 55.4 | 50.4 | 43.7 | 33.9 | 11.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 776.7 | 889.6 | 963.6 | 1,024.4 | 1,019.9 | 1,120.7 | 1,339.0 | 651.0 | 667.9 | 653.6 | 834.4 | 804.6 | 708.1 | 356.8 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 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 | 0.2 | 0.2 | 0.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 817.6 | 924.6 | 1,038.0 | 1,089.9 | 1,065.7 | 1,155.0 | 1,373.2 | 671.8 | 685.7 | 743.9 | 924.2 | 891.9 | 755.4 | 374.3 | - | - | |||
| (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 | 161.8 | 196.5 | 199.3 | 189.7 | 230.1 | 216.4 | 177.9 | 157.0 | 183.4 | 164.2 | 139.5 | 132.4 | 142.4 | 125.0 | 134.8 | |||||||||||||||||||||||||
| 113.0 |
| 97.0 |
| - |
| - |
| - |
| 171.3 |
| 125.9 |
| 113.0 |
| 97.0 |
| 77.8 |
| 98.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 29.9 | 29.2 | 31.5 | 28.0 | 24.7 | 24.3 | 24.5 | 23.3 | 23.2 | 25.9 | 27.5 | 24.3 | 22.5 | 16.7 | 9.5 | 13.4 | 12.1 | - | - |
| Other Current Assets | 19.6 | 11.9 | 35.6 | 17.4 | 17.9 | 17.4 | 24.2 | 14.3 | 58.1 | 33.6 | 21.6 | 40.4 | 65.3 | 5.8 | 9.3 | 10.5 | 10.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,089.1 | 990.8 | 1,406.6 | 1,114.8 | 937.4 | 1,154.9 | 920.4 | 566.5 | 421.8 | 408.0 | 382.5 | 373.9 | 436.4 | 356.1 | 341.9 | 294.8 | 274.1 | - | - |
| 57.1 |
| 52.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 123.5 | 133.6 | 138.1 | 140.8 | 125.1 | 123.1 | 136.2 | 117.4 | 102.5 | 83.2 | 74.4 | 60.6 | 47.8 | 45.0 | 36.6 | 34.1 | - | - | - |
| Property,Plant & Equipment Net | 37.4 | 35.1 | 37.9 | 52.5 | 63.1 | 64.7 | 70.4 | 72.7 | 80.2 | 79.0 | 60.6 | 60.4 | 57.3 | 41.3 | 20.5 | 18.5 | 17.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,231.1 | 1,226.0 | 1,226.0 | 1,226.0 | 1,280.2 | 1,280.2 | 1,280.5 | 909.7 | 909.7 | 909.7 | 913.3 | 781.2 | 669.2 | 501.1 | 501.1 | 203.9 | 204.9 | - | - |
| Intangible Assets | 147.1 | 165.4 | 195.6 | 228.7 | 283.0 | 322.0 | 357.0 | 168.1 | 191.3 | 203.6 | 256.9 | 261.4 | 237.7 | 127.9 | 18.3 | 20.4 | 26.9 | - | - |
| Operating Lease Right Of Use Assets | 28.7 | 28.9 | 34.3 | 40.0 | 47.8 | 41.2 | 57.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 73.1 | 72.7 | 58.5 | 53.7 | 50.8 | 57.5 | 51.6 | 27.0 | 66.7 | 77.5 | 90.9 | 94.5 | 48.9 | 63.4 | 13.5 | 28.1 | 26.0 | - | - |
| Other Non-Current Assets | 29.1 | 53.5 | 63.3 | 67.2 | 62.5 | 54.1 | 72.7 | 52.1 | 36.5 | 39.1 | 33.7 | 69.8 | 40.9 | 31.7 | 33.7 | 10.3 | 10.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,104.9 | 3,025.3 | 3,444.7 | 3,209.9 | 3,158.7 | 3,386.9 | 3,257.5 | 2,122.5 | 1,861.6 | 1,902.3 | 1,975.8 | 1,850.7 | 1,681.9 | 1,250.9 | 664.6 | 601.5 | 590.0 | - | - |
| 15.3 |
| 17.6 |
| - |
| - |
| Short Term Debt | 40.9 | 34.9 | 74.4 | 65.5 | 45.9 | 34.3 | 34.1 | 20.8 | 17.8 | 90.3 | 89.7 | 87.4 | 47.3 | 17.5 | - | - | - | - | - |
| Deferred Revenue Current | 73.6 | 75.4 | 59.6 | 58.3 | 84.4 | 95.8 | 65.8 | 104.8 | 107.5 | 105.2 | 128.6 | 131.8 | 122.0 | 139.9 | 133.0 | 121.9 | 106.3 | - | - |
| Operating Lease Liabilities Current | 8.9 | 9.3 | 9.3 | 11.2 | 11.5 | 13.4 | 15.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 56.1 | 55.6 | 53.9 | 45.3 | 51.4 | 48.6 | 29.3 | 38.1 | 48.9 | 47.8 | 31.2 | 35.3 | 35.6 | 35.2 | 28.0 | 26.2 | 24.5 | - | - |
| Other Current Liabilities | 74.0 | 73.8 | 82.2 | 102.6 | 79.6 | 81.6 | 77.0 | 61.7 | 102.9 | 78.8 | 75.2 | 67.5 | 95.0 | 36.4 | 23.5 | 24.3 | 25.8 | - | - |
| Total Current Liabilities | 705.6 | 602.6 | 1,037.2 | 858.8 | 754.2 | 905.6 | 612.0 | 296.6 | 321.8 | 376.4 | 384.9 | 378.6 | 345.6 | 266.6 | 227.1 | 270.8 | 195.4 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 22.6 | 22.6 | 29.1 | 33.9 | 43.3 | 40.0 | 46.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 13.6 | 19.3 | 24.8 | 23.2 | 25.9 | 33.6 | 53.2 | 51.3 | 52.0 | 49.9 | 42.1 | 49.2 | 45.7 | 51.5 | 32.7 | 31.0 | 31.5 | - | - |
| Deferred Tax Liabilities | 38.5 | 39.9 | 40.7 | 40.4 | 36.1 | 40.5 | 32.1 | 31.7 | 16.9 | 26.3 | 28.1 | 13.4 | 11.0 | 14.9 | 8.5 | 9.4 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 28.8 | 26.9 | 25.0 | 36.0 | 34.5 | 39.9 | 44.6 | 43.6 | 38.4 | 41.2 | 31.9 | 23.5 | 27.8 | 26.7 | 12.5 | 23.4 | 30.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,585.8 | 1,601.0 | 2,120.4 | 2,016.7 | 1,914.0 | 2,180.3 | 2,127.6 | 1,074.2 | 1,097.0 | 1,147.4 | 1,321.4 | 1,269.3 | 1,138.2 | 716.5 | 347.3 | 345.9 | 354.0 | - | - |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,824.7 | 1,598.1 | 1,395.0 | 1,273.5 | 1,131.3 | 1,003.5 | 930.8 | 863.8 | 550.9 | 545.7 | 416.9 | 331.4 | 263.9 | 200.0 | 151.1 | 105.3 | 78.1 | - | - |
| Accumulated Other Comprehensive Income | (103.1) | (121.5) | (109.5) | (117.7) | (99.5) | (92.4) | (91.6) | (92.6) | (77.4) | (94.1) | (71.6) | (19.9) | (23.3) | (14.0) | (17.3) | (15.1) | (14.9) | - | - |
| Treasury Stock | - | - | - | - | 476.0 | 387.6 | 377.6 | 355.9 | 320.0 | 297.8 | 253.0 | 282.5 | 240.2 | 186.8 | 163.4 | 171.7 | 158.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,519.1 | 1,424.3 | 1,324.3 | 1,193.2 | 1,244.8 | 1,206.6 | 1,130.0 | 1,048.2 | 764.6 | 754.9 | 654.4 | 581.4 | 543.7 | 534.4 | 317.3 | 255.6 | 236.1 | 213.8 | 241.0 |
| Total Equity | 1,519.1 | 1,424.3 | 1,324.3 | 1,193.2 | 1,244.8 | 1,206.6 | 1,130.0 | 1,048.2 | 764.6 | 754.9 | 654.4 | 581.4 | 543.7 | 534.4 | 317.3 | 255.6 | 236.1 | 213.8 | 241.0 |
| - |
| - |
| - |
| Net debt | 621.1 | 708.2 | 873.8 | 964.9 | 943.7 | 989.6 | 1,251.8 | 523.3 | 616.0 | 668.2 | 821.9 | 814.6 | 660.3 | 297.9 | - | - | - | - | - |
| Working Capital | 383.5 | 388.2 | 369.4 | 256.0 | 183.3 | 249.3 | 308.4 | 269.9 | 100.0 | 31.6 | (2.4) | (4.7) | 90.8 | 89.5 | 114.8 | 24.0 | 78.7 | - | - |
| Book Value | 1,519.1 | 1,424.3 | 1,324.3 | 1,193.2 | 1,244.8 | 1,206.6 | 1,130.0 | 1,048.2 | 764.6 | 754.9 | 654.4 | 581.4 | 543.7 | 534.4 | 317.3 | 255.6 | 236.1 | 213.8 | 241.0 |
| Tangible Book Value | 140.9 | 32.9 | (97.4) | (261.5) | (318.5) | (395.6) | (507.5) | (29.6) | (336.4) | (358.4) | (515.8) | (461.2) | (363.2) | (94.7) | (202.2) | 31.2 | 4.3 | - | - |
| 119.0 |
| 114.8 |
| 122.1 |
| 141.5 |
| 146.2 |
| 184.4 |
| 165.4 |
| 133.8 |
| 129.2 |
| 119.1 |
| 121.4 |
| 121.6 |
| 139.4 |
| 176.2 |
| 148.5 |
| 76.3 |
| 59.0 |
| 74.3 |
| 69.7 |
| 67.9 |
| 95.4 |
| 99.7 |
| 75.8 |
| 50.9 |
| 52.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 161.8 | 196.5 | 199.3 | 189.7 | 230.1 | 216.4 | 177.9 | 157.0 | 183.4 | 164.2 | 139.5 | 132.4 | 142.4 | 125.0 | 134.8 | 119.0 | 114.8 | 122.1 | 141.5 | 146.2 | 184.4 | 165.4 | 133.8 | 129.2 | 119.1 | 121.4 | 121.6 | 139.4 | 176.2 | 148.5 | 76.3 | 59.0 | 74.3 | 69.7 | 67.9 | 95.4 | 99.7 | 75.8 | 50.9 | 52.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 456.8 | 445.9 | 460.5 | 398.2 | 386.1 | 414.4 | 424.5 | 369.2 | 345.1 | 452.3 | 370.8 | 350.1 | 342.8 | 403.8 | 302.3 | 326.9 | 310.8 | 320.4 | 299.3 | 289.4 | 280.4 | 342.9 | 309.5 | 324.7 | 305.6 | 359.2 | 325.3 | 286.4 | 265.8 | 348.2 | 279.6 | 273.2 | 278.4 | 262.8 | 182.3 | 195.2 | 183.5 | 268.2 | 159.4 | 168.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 35.7 | 29.9 | 33.3 | 37.2 | 35.9 | 29.2 | 31.9 | 30.5 | 34.4 | 31.5 | 32.2 | 35.6 | 34.0 | 28.0 | 29.8 | 34.0 | 33.5 | 24.7 | ||||||||||||||||||||||
| Other Current Assets | 17.8 | 19.6 | 23.9 | 20.7 | 13.4 | 11.9 | 22.9 | 31.8 | 34.9 | 35.6 | 34.8 | 57.2 | 21.5 | 17.4 | 16.3 | 17.0 | 18.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,133.0 | 1,089.1 | 1,163.5 | 1,144.8 | 1,208.7 | 990.8 | 1,085.6 | 1,381.2 | 1,298.6 | 1,406.6 | 1,226.7 | 1,028.5 | 954.0 | 1,114.8 | 1,211.0 | 1,045.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 37.5 | 37.4 | 33.3 | 33.2 | 33.7 | 35.1 | 31.4 | 34.9 | 36.9 | 37.9 | 41.1 | 45.0 | 48.3 | 52.5 | 54.3 | 56.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,231.0 | 1,231.1 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,226.0 | 1,280.2 | 1,280.2 | 1,280.2 | ||||||||||||||||||||||
| Intangible Assets | 141.4 | 147.1 | 151.2 | 156.5 | 160.7 | 165.4 | 172.3 | 178.6 | 186.8 | 195.6 | 203.1 | 212.3 | 220.5 | 228.7 | 235.1 | 261.8 | 273.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 26.5 | 28.7 | 28.9 | 29.2 | 26.5 | 28.9 | 29.2 | 31.1 | 33.2 | 34.3 | 33.6 | 34.5 | 38.4 | 40.0 | 37.9 | 40.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 66.2 | 73.1 | 84.3 | 80.8 | 76.7 | 72.7 | 64.7 | 61.2 | 56.0 | 58.5 | 75.4 | 74.4 | 63.3 | 53.7 | 55.5 | 53.9 | 51.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 27.7 | 29.1 | 30.8 | 33.6 | 33.5 | 53.5 | 54.5 | 61.0 | 60.1 | 63.3 | 64.2 | 64.7 | 66.0 | 67.2 | 60.2 | 64.7 | 64.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,104.6 | 3,104.9 | 3,160.9 | 3,138.3 | 3,203.3 | 3,025.3 | 3,093.0 | 3,364.7 | 3,300.2 | 3,444.7 | 3,254.8 | 3,068.9 | 3,006.8 | 3,209.9 | 3,263.1 | 3,218.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 61.8 | 64.9 | 55.3 | 58.1 | 52.5 | 45.4 | 47.9 | 48.8 | 44.3 | 46.0 | 41.0 | 48.1 | 47.2 | 48.0 | 38.2 | 41.1 | 38.9 | 41.3 | 35.3 | 37.9 | 37.3 | 41.2 | 38.9 | 42.8 | 32.2 | 37.0 | 36.0 | 47.0 | 28.0 | 39.6 | 27.4 | 30.8 | 33.5 | 34.7 | 29.7 | 36.1 | 36.0 | 42.9 | 38.1 | 53.3 |
| Short Term Debt | 41.0 | 40.9 | 40.9 | 40.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 74.4 | 74.4 | 74.3 | 70.4 | 65.5 | 60.6 | 55.7 | 50.8 | 45.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 79.3 | 73.6 | 65.1 | 71.7 | 72.4 | 75.4 | 68.6 | 72.7 | 77.1 | 59.6 | 61.4 | 69.4 | 70.0 | 58.3 | 53.2 | 81.1 | 92.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.7 | 8.9 | 8.6 | 8.6 | 8.4 | 9.3 | 9.0 | 9.3 | 13.7 | 9.3 | 9.7 | 10.3 | 11.0 | 11.2 | 11.1 | 11.7 | ||||||||||||||||||||||||
| Accrued Expenses | 31.7 | 56.1 | 47.3 | 40.8 | 30.8 | 55.6 | 42.8 | 33.4 | 26.9 | 53.9 | 42.0 | 40.8 | 29.8 | 45.3 | 43.6 | 40.1 | 32.3 | 51.4 | ||||||||||||||||||||||
| Other Current Liabilities | 65.7 | 74.0 | 82.5 | 64.6 | 71.7 | 73.8 | 75.0 | 62.2 | 65.8 | 82.2 | 77.9 | 96.4 | 70.7 | 102.6 | 75.1 | 78.6 | 67.9 | |||||||||||||||||||||||
| Total Current Liabilities | 739.4 | 705.6 | 737.1 | 774.6 | 804.5 | 602.6 | 697.3 | 1,044.1 | 948.8 | 1,037.2 | 945.6 | 781.9 | 700.9 | 858.8 | 998.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 766.4 | 776.7 | 826.9 | 857.1 | 810.9 | 889.6 | 959.4 | 973.1 | 981.9 | 963.6 | 987.2 | 991.8 | 1,010.9 | 1,024.4 | 947.8 | 1,031.1 | 1,036.4 | 1,019.9 | 1,033.4 | 1,071.8 | 1,097.2 | 1,120.7 | 1,234.3 | 1,282.9 | 1,321.5 | 1,339.0 | 1,373.6 | 1,352.1 | 645.8 | 651.0 | 656.2 | 654.8 | 658.9 | 667.9 | 674.4 | 674.8 | 679.1 | 653.6 | 652.4 | 633.2 |
| Operating Lease Liabilities Non-Current | 20.5 | 22.6 | 23.2 | 23.6 | 20.9 | 22.6 | 23.6 | 25.2 | 27.4 | 29.1 | 28.7 | 29.4 | 32.0 | 33.9 | 32.2 | 35.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 12.7 | 13.6 | 14.6 | 17.9 | 18.4 | 19.3 | 19.3 | 19.3 | 20.1 | 24.8 | 23.1 | 24.5 | 21.6 | 23.2 | 22.4 | 31.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 38.0 | 38.5 | 50.1 | 42.1 | 40.9 | 39.9 | 38.4 | 41.1 | 39.5 | 40.7 | 33.7 | 37.3 | 38.7 | 40.4 | 30.5 | 31.0 | 32.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 27.0 | 28.8 | 29.8 | 29.5 | 24.9 | 26.9 | 25.3 | 25.1 | 25.5 | 25.0 | 25.5 | 31.5 | 35.0 | 36.0 | 34.1 | 36.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,604.0 | 1,585.8 | 1,681.7 | 1,744.8 | 1,720.7 | 1,601.0 | 1,763.4 | 2,127.9 | 2,043.1 | 2,120.4 | 2,043.8 | 1,896.4 | 1,839.2 | 2,016.7 | 2,064.9 | 2,010.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.7 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,863.0 | 1,824.7 | 1,760.4 | 1,669.2 | 1,657.0 | 1,598.1 | 1,499.5 | 1,418.1 | 1,387.2 | 1,395.0 | 1,272.4 | 1,234.4 | 1,241.2 | 1,273.5 | 1,183.2 | 1,160.1 | 1,146.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (108.1) | (103.1) | (103.3) | (98.9) | (113.6) | (121.5) | (105.0) | (114.1) | (111.9) | (109.5) | (117.4) | (111.1) | (114.0) | (117.7) | (127.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 655.7 | - | 665.8 | - | 528.8 | 506.5 | 476.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,500.6 | 1,519.1 | 1,479.2 | 1,393.5 | 1,482.6 | 1,424.3 | 1,329.6 | 1,236.8 | 1,257.1 | 1,324.3 | 1,211.0 | 1,172.5 | 1,167.6 | 1,193.2 | 1,198.2 | 1,208.4 | ||||||||||||||||||||||||
| Total Equity | 1,500.6 | 1,519.1 | 1,479.2 | 1,393.5 | 1,482.6 | 1,424.3 | 1,329.6 | 1,236.8 | 1,257.1 | 1,324.3 | 1,211.0 | 1,172.5 | 1,167.6 | 1,193.2 | 1,198.2 | 1,208.4 | 1,224.7 | 1,244.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 807.4 | 817.6 | 867.8 | 898.0 | 845.9 | 924.6 | 994.3 | 1,008.0 | 1,016.7 | 1,038.0 | 1,061.6 | 1,066.1 | 1,081.4 | 1,089.9 | 1,008.4 | 1,086.8 | 1,087.2 | 1,065.7 | 1,074.3 | 1,107.9 | 1,131.5 | 1,155.0 | 1,268.6 | 1,317.1 | 1,355.6 | 1,373.2 | 1,407.7 | 1,386.2 | 666.6 | 671.8 | 674.9 | 677.8 | 679.2 | 685.7 | 692.2 | 692.6 | 696.8 | 743.9 | 742.7 | 723.4 |
| Net debt | 645.6 | 621.1 | 668.5 | 708.3 | 615.8 | 708.2 | 816.4 | 851.0 | 833.3 | 873.8 | 922.1 | 933.7 | 939.0 | 964.9 | 873.6 | 967.9 | 972.4 | 943.7 | ||||||||||||||||||||||
| Working Capital | 393.6 | 383.5 | 426.4 | 370.1 | 404.2 | 388.2 | 388.3 | 337.1 | 349.8 | 369.4 | 281.1 | 246.6 | 253.1 | 256.0 | 213.0 | 200.8 | 196.1 | 183.3 | ||||||||||||||||||||||
| Book Value | 1,500.6 | 1,519.1 | 1,479.2 | 1,393.5 | 1,482.6 | 1,424.3 | 1,329.6 | 1,236.8 | 1,257.1 | 1,324.3 | 1,211.0 | 1,172.5 | 1,167.6 | 1,193.2 | 1,198.2 | 1,208.4 | 1,224.7 | 1,244.8 | ||||||||||||||||||||||
| Tangible Book Value | 128.2 | 140.9 | 102.0 | 10.9 | 95.9 | 32.9 | (68.7) | (167.9) | (155.8) | (97.4) | (218.1) | (265.8) | (278.9) | (261.5) | (262.9) | (333.6) | (329.1) | |||||||||||||||||||||||
| 29.8 |
| 31.3 |
| 32.2 |
| 24.3 |
| 25.9 |
| 29.6 |
| 32.0 |
| 24.5 |
| 28.2 |
| 30.6 |
| 31.5 |
| 23.3 |
| 25.9 |
| 28.4 |
| 30.0 |
| 23.2 |
| 25.6 |
| 27.2 |
| 29.8 |
| 25.9 |
| 28.8 |
| 26.0 |
| 17.9 |
| 30.4 |
| 31.4 |
| 24.3 |
| 17.4 |
| 24.7 |
| 30.5 |
| 32.5 |
| 24.2 |
| 31.7 |
| 52.3 |
| 40.8 |
| 14.3 |
| 23.2 |
| 21.5 |
| 29.0 |
| 58.1 |
| 25.0 |
| 20.6 |
| 21.1 |
| 33.6 |
| 18.3 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,009.7 |
| 937.4 |
| 1,011.5 |
| 985.2 |
| 956.3 |
| 1,154.9 |
| 870.3 |
| 852.4 |
| 806.4 |
| 920.4 |
| 1,004.9 |
| 1,122.0 |
| 514.2 |
| 566.5 |
| 413.3 |
| 390.0 |
| 419.3 |
| 421.8 |
| 306.7 |
| 345.5 |
| 340.9 |
| 408.0 |
| 262.8 |
| 268.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.8 |
| 63.1 |
| 61.7 |
| 61.5 |
| 62.7 |
| 64.7 |
| 67.0 |
| 69.0 |
| 67.9 |
| 70.4 |
| 72.7 |
| 70.8 |
| 70.9 |
| 72.7 |
| 75.4 |
| 78.8 |
| 80.8 |
| 80.2 |
| 79.9 |
| 77.8 |
| 78.0 |
| 79.0 |
| 78.9 |
| 71.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,280.2 |
| 1,280.2 |
| 1,280.2 |
| 1,280.2 |
| 1,280.2 |
| 1,280.2 |
| 1,280.2 |
| 1,280.5 |
| 1,278.3 |
| 1,279.5 |
| 909.7 |
| 909.7 |
| 909.7 |
| 909.7 |
| 909.7 |
| 909.7 |
| 909.7 |
| 915.2 |
| 913.0 |
| 909.7 |
| 915.9 |
| 915.7 |
| 283.0 |
| 292.7 |
| 303.2 |
| 312.0 |
| 322.0 |
| 328.3 |
| 335.7 |
| 344.2 |
| 357.0 |
| 363.3 |
| 374.9 |
| 162.8 |
| 168.1 |
| 174.1 |
| 179.6 |
| 188.7 |
| 191.3 |
| 195.1 |
| 198.2 |
| 200.5 |
| 203.6 |
| 212.4 |
| 217.7 |
| 47.2 |
| 47.8 |
| 49.4 |
| 51.5 |
| 40.5 |
| 41.2 |
| 47.0 |
| 54.8 |
| 53.5 |
| 57.4 |
| 60.3 |
| 62.3 |
| 61.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 64.8 |
| 64.9 |
| 63.8 |
| 57.5 |
| 60.4 |
| 59.3 |
| 63.8 |
| 51.6 |
| 63.0 |
| 63.6 |
| 38.4 |
| 27.0 |
| 28.2 |
| 25.2 |
| 22.1 |
| 66.7 |
| 121.8 |
| 111.8 |
| 85.4 |
| 77.5 |
| 99.4 |
| 91.1 |
| 62.5 |
| 60.6 |
| 57.4 |
| 54.2 |
| 54.1 |
| 69.1 |
| 69.9 |
| 70.2 |
| 72.7 |
| 72.0 |
| 53.4 |
| 48.9 |
| 52.1 |
| 54.5 |
| 57.6 |
| 56.8 |
| 36.5 |
| 37.2 |
| 38.3 |
| 37.3 |
| 39.1 |
| 44.2 |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,210.4 |
| 3,158.7 |
| 3,184.5 |
| 3,175.2 |
| 3,160.2 |
| 3,386.9 |
| 3,132.4 |
| 3,137.6 |
| 3,109.9 |
| 3,257.5 |
| 3,340.8 |
| 3,450.3 |
| 2,114.1 |
| 2,122.5 |
| 1,984.3 |
| 1,965.7 |
| 2,015.2 |
| 1,861.6 |
| 1,814.9 |
| 1,858.3 |
| 1,830.8 |
| 1,902.3 |
| 1,802.2 |
| 1,799.9 |
| 41.0 |
| 36.1 |
| 34.3 |
| 34.3 |
| 34.2 |
| 34.2 |
| 34.2 |
| 34.1 |
| 34.1 |
| 34.1 |
| 20.8 |
| 20.8 |
| 18.8 |
| 23.0 |
| 20.4 |
| 17.8 |
| 17.8 |
| 17.8 |
| 17.7 |
| 90.3 |
| 90.3 |
| 90.2 |
| 84.4 |
| 105.7 |
| 97.5 |
| 105.8 |
| 95.8 |
| 59.4 |
| 73.7 |
| 90.7 |
| 65.8 |
| 76.7 |
| 79.3 |
| 91.4 |
| 104.8 |
| 93.7 |
| 102.3 |
| 111.6 |
| 107.5 |
| 109.2 |
| 106.1 |
| 110.0 |
| 105.2 |
| 117.0 |
| 123.1 |
| 12.2 |
| 11.5 |
| 11.2 |
| 11.2 |
| 12.9 |
| 13.4 |
| 13.6 |
| 14.0 |
| 14.6 |
| 15.0 |
| 15.1 |
| 15.2 |
| 14.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.7 |
| 39.9 |
| 35.5 |
| 48.6 |
| 42.6 |
| 36.7 |
| 35.0 |
| 29.3 |
| 41.3 |
| 39.0 |
| 29.6 |
| 38.1 |
| 48.1 |
| 42.5 |
| 34.4 |
| 48.9 |
| 47.7 |
| 44.2 |
| 35.8 |
| 47.8 |
| 48.6 |
| 42.2 |
| 79.6 |
| 61.8 |
| 65.8 |
| 68.7 |
| 81.6 |
| 65.5 |
| 79.0 |
| 66.4 |
| 77.0 |
| 69.7 |
| 81.2 |
| 90.6 |
| 61.7 |
| 60.1 |
| 58.6 |
| 64.3 |
| 102.9 |
| 53.0 |
| 103.9 |
| 54.2 |
| 78.8 |
| 55.1 |
| 61.2 |
| 845.0 |
| 813.6 |
| 754.2 |
| 803.5 |
| 766.5 |
| 716.1 |
| 905.6 |
| 590.2 |
| 580.5 |
| 556.4 |
| 612.0 |
| 734.9 |
| 870.2 |
| 260.4 |
| 296.6 |
| 249.6 |
| 260.4 |
| 270.3 |
| 321.8 |
| 265.0 |
| 313.2 |
| 264.6 |
| 376.4 |
| 352.2 |
| 376.5 |
| 41.7 |
| 43.3 |
| 45.4 |
| 48.0 |
| 37.7 |
| 40.0 |
| 40.0 |
| 46.0 |
| 43.1 |
| 46.8 |
| 48.3 |
| 50.6 |
| 50.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.8 |
| 25.9 |
| 32.9 |
| 32.5 |
| 31.4 |
| 33.6 |
| 71.9 |
| 63.7 |
| 46.1 |
| 53.2 |
| 60.5 |
| 59.1 |
| 60.9 |
| 51.3 |
| 48.8 |
| 50.9 |
| 45.4 |
| 52.0 |
| 47.7 |
| 52.2 |
| 55.4 |
| 49.9 |
| 40.7 |
| 40.6 |
| 36.1 |
| 32.0 |
| 35.2 |
| 38.0 |
| 40.5 |
| 27.3 |
| 31.1 |
| 32.0 |
| 32.1 |
| 24.4 |
| 23.2 |
| 24.7 |
| 31.7 |
| 26.4 |
| 25.2 |
| 26.6 |
| 16.9 |
| 19.8 |
| 24.5 |
| 25.1 |
| 26.3 |
| 24.1 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| 34.5 |
| 41.9 |
| 42.6 |
| 42.2 |
| 39.9 |
| 46.0 |
| 42.7 |
| 43.2 |
| 44.6 |
| 40.2 |
| 42.5 |
| 39.2 |
| 43.6 |
| 40.4 |
| 33.7 |
| 35.0 |
| 38.4 |
| 36.7 |
| 35.7 |
| 36.3 |
| 41.2 |
| 38.0 |
| 29.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,985.8 |
| 1,914.0 |
| 1,988.9 |
| 1,996.6 |
| 1,962.5 |
| 2,180.3 |
| 2,009.6 |
| 2,046.8 |
| 2,042.1 |
| 2,127.6 |
| 2,281.8 |
| 2,397.7 |
| 1,081.6 |
| 1,074.2 |
| 1,021.4 |
| 1,025.0 |
| 1,036.1 |
| 1,097.0 |
| 1,043.6 |
| 1,100.4 |
| 1,060.5 |
| 1,147.4 |
| 1,107.4 |
| 1,104.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,131.3 |
| 1,021.8 |
| 1,008.0 |
| 1,001.5 |
| 1,003.5 |
| 936.3 |
| 920.5 |
| 906.4 |
| 930.8 |
| 875.3 |
| 843.5 |
| 837.8 |
| 863.8 |
| 776.1 |
| 760.8 |
| 775.4 |
| 550.9 |
| 517.7 |
| 514.3 |
| 544.1 |
| 545.7 |
| 479.0 |
| 489.5 |
| (114.3) |
| (101.6) |
| (99.5) |
| (98.3) |
| (94.1) |
| (95.6) |
| (92.4) |
| (96.5) |
| (98.3) |
| (97.8) |
| (91.6) |
| (94.6) |
| (93.0) |
| (91.3) |
| (92.6) |
| (88.5) |
| (84.6) |
| (71.7) |
| (77.4) |
| (79.6) |
| (79.0) |
| (88.0) |
| (94.1) |
| (76.5) |
| (74.2) |
| 411.7 |
| 412.5 |
| 379.0 |
| 387.6 |
| 393.7 |
| 399.7 |
| 398.3 |
| 377.6 |
| 383.1 |
| 349.4 |
| 351.6 |
| 355.9 |
| 357.9 |
| 361.1 |
| 342.3 |
| 320.0 |
| 288.5 |
| 289.9 |
| 290.9 |
| 297.8 |
| 298.5 |
| 298.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,224.7 |
| 1,244.8 |
| 1,195.6 |
| 1,178.6 |
| 1,197.7 |
| 1,206.6 |
| 1,122.8 |
| 1,090.7 |
| 1,067.8 |
| 1,130.0 |
| 1,058.9 |
| 1,052.6 |
| 1,032.6 |
| 1,048.2 |
| 962.9 |
| 940.7 |
| 979.0 |
| 764.6 |
| 771.3 |
| 757.9 |
| 770.3 |
| 754.9 |
| 694.8 |
| 695.6 |
| 1,195.6 |
| 1,178.6 |
| 1,197.7 |
| 1,206.6 |
| 1,122.8 |
| 1,090.7 |
| 1,067.8 |
| 1,130.0 |
| 1,058.9 |
| 1,052.6 |
| 1,032.6 |
| 1,048.2 |
| 962.9 |
| 940.7 |
| 979.0 |
| 764.6 |
| 771.3 |
| 757.9 |
| 770.3 |
| 754.9 |
| 694.8 |
| 695.6 |
| 932.8 |
| 961.7 |
| 947.1 |
| 989.6 |
| 1,134.7 |
| 1,187.9 |
| 1,236.5 |
| 1,251.8 |
| 1,286.1 |
| 1,246.8 |
| 490.4 |
| 523.3 |
| 598.6 |
| 618.8 |
| 605.0 |
| 616.0 |
| 624.2 |
| 597.2 |
| 597.1 |
| 668.2 |
| 691.7 |
| 670.9 |
| 208.1 |
| 218.8 |
| 240.1 |
| 249.3 |
| 280.1 |
| 271.9 |
| 250.1 |
| 308.4 |
| 270.0 |
| 251.7 |
| 253.8 |
| 269.9 |
| 163.7 |
| 129.6 |
| 149.0 |
| 100.0 |
| 41.7 |
| 32.3 |
| 76.3 |
| 31.6 |
| (89.5) |
| (108.0) |
| 1,195.6 |
| 1,178.6 |
| 1,197.7 |
| 1,206.6 |
| 1,122.8 |
| 1,090.7 |
| 1,067.8 |
| 1,130.0 |
| 1,058.9 |
| 1,052.6 |
| 1,032.6 |
| 1,048.2 |
| 962.9 |
| 940.7 |
| 979.0 |
| 764.6 |
| 771.3 |
| 757.9 |
| 770.3 |
| 754.9 |
| 694.8 |
| 695.6 |
| (318.5) |
| (377.3) |
| (404.8) |
| (394.5) |
| (395.6) |
| (485.6) |
| (525.2) |
| (556.6) |
| (507.5) |
| (582.7) |
| (601.8) |
| (40.0) |
| (29.6) |
| (120.8) |
| (148.5) |
| (119.4) |
| (336.4) |
| (333.5) |
| (355.5) |
| (343.2) |
| (358.4) |
| (433.5) |
| (437.7) |