| (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 | 34.0 | 10.6 | 32.9 | 64.5 | 180.9 | 29.2 | 83.0 | 13.9 | 15.1 | 10.6 | 9.6 | 13.1 | 15.6 | 5.7 | 4.0 | 1.9 | 27.1 | 11.3 |
| Restricted Cash | 21.6 | 15.0 | 22.1 | 37.2 | 29.3 | 18.6 | 18.4 | 26.3 | 25.5 | 20.3 | 12.0 | 9.1 | 8.3 | 2.5 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 34.0 | 10.6 | 32.9 | 64.5 | 180.9 | 29.2 | 83.0 | 13.9 | 15.1 | 10.6 | 9.6 | 13.1 | 15.6 | 5.7 | 4.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 382.6 | 437.8 | 623.5 | 675.7 | 789.1 | 376.1 | 352.7 | 365.9 | 350.5 | 342.0 | 278.0 | 186.3 | 147.5 | 142.5 | 146.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 551.2 | 547.1 | 476.5 | 376.9 | 317.1 | 277.9 | 237.7 | 204.8 | 171.3 | 144.8 | 126.8 | 101.7 | 84.2 | 81.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 162.0 | 184.3 | 343.8 | 476.5 | 425.3 | 167.9 | 156.1 | 149.6 | 130.3 | 137.5 | 118.8 | 79.0 | 71.3 | 52.6 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 767.1 | 1,055.9 | 1,304.7 | 843.5 | 842.3 | 858.0 | 617.2 | 440.6 | 319.8 | 359.2 | 181.0 | 144.4 | 148.7 | 158.2 | 174.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 767.1 | 1,055.9 | 1,304.7 | 843.5 | 842.3 | 862.6 | 617.2 | 440.6 | 319.8 | 362.9 | 218.5 | 151.9 | 148.7 | 158.2 | 205.3 | - | ||
| (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 | 560.7 | 34.0 | 52.6 | 41.5 | 55.8 | 10.6 | 30.6 | 48.0 | 50.6 | 32.9 | 29.4 | 7.0 | 28.5 | 64.5 | 155.7 | |||||||||||||||||||||||||
| - |
| 1.9 |
| 27.1 |
| 11.3 |
| 127.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 20.9 | 22.5 | 21.9 | 18.7 | 72.5 | 13.6 | 11.7 | 12.4 | 16.5 | 14.2 | 13.5 | 27.6 | 26.6 | 19.0 | 12.7 | 7.0 | - | - |
| Other Current Assets | 59.9 | 53.5 | 45.7 | 66.0 | 66.8 | 40.8 | 40.4 | 39.9 | 51.0 | 34.6 | 23.7 | 17.2 | 7.1 | 8.8 | 3.7 | 1.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 7.3 | 0.0 | - | - |
| Total Current Assets | 545.4 | 594.9 | 841.7 | 1,093.6 | 1,349.1 | 533.7 | 560.5 | 482.2 | 474.2 | 450.6 | 375.6 | 282.7 | 232.9 | 203.7 | 212.5 | 179.3 | - | - |
| 77.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 414.8 | 360.8 | 285.1 | 227.6 | 190.0 | 161.8 | 132.9 | 114.4 | 97.9 | 84.9 | 76.7 | 68.8 | 63.0 | 66.2 | 60.3 | - | - | - |
| Property,Plant & Equipment Net | 136.4 | 186.3 | 191.4 | 149.3 | 127.1 | 116.2 | 104.8 | 90.4 | 73.4 | 60.0 | 50.1 | 32.9 | 21.2 | 14.8 | 16.9 | 21.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 755.8 | 897.5 | 1,111.5 | 935.4 | 892.3 | 864.5 | 595.6 | 438.5 | 340.6 | 341.8 | 204.8 | 154.4 | 144.6 | 123.3 | 123.3 | 154.2 | - | - |
| Intangible Assets | 283.5 | 381.4 | 474.1 | 476.8 | 514.5 | 564.9 | 398.5 | 326.1 | 227.1 | 245.7 | 175.0 | 152.5 | 150.2 | 136.9 | 143.6 | 165.6 | - | - |
| Operating Lease Right Of Use Assets | 27.0 | 32.1 | 34.5 | 16.3 | 27.8 | 77.7 | 89.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 44.9 | 25.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 0.2 | - | - |
| Other Non-Current Assets | 282.6 | 258.1 | 236.8 | 172.0 | 156.7 | 135.1 | 120.3 | 96.2 | 74.4 | 57.5 | 47.6 | 38.7 | 32.3 | 19.7 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,094.1 | 2,415.7 | 2,924.4 | 2,888.4 | 3,131.9 | 2,353.5 | 1,931.6 | 1,492.7 | 1,254.0 | 1,186.9 | 880.4 | 680.7 | 604.3 | 517.4 | 535.6 | 562.1 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 4.7 | 0.0 | - | 0.0 | 3.8 | 37.5 | 7.5 | 0.0 | 0.0 | 31.1 | - | - | - |
| Deferred Revenue Current | 9.5 | 10.0 | 11.3 | 11.8 | 16.0 | 11.0 | 11.8 | 12.4 | 8.4 | 8.9 | 5.6 | 3.2 | 1.4 | - | 2.2 | 7.2 | - | - |
| Operating Lease Liabilities Current | 6.0 | 6.2 | 8.0 | 8.1 | 11.4 | 15.0 | 13.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 53.6 | 57.3 | 82.3 | 73.9 | 61.2 | 37.8 | 36.3 | 30.2 | 29.2 | 37.3 | 24.5 | 68.0 | 55.9 | 49.4 | 43.6 | 38.1 | - | - |
| Other Current Liabilities | 116.8 | 73.9 | 33.7 | 48.2 | 162.4 | 10.9 | 25.3 | 10.2 | 5.1 | 16.6 | 5.4 | 2.6 | 4.5 | 7.5 | 14.0 | 8.4 | - | - |
| Total Current Liabilities | 577.6 | 545.8 | 656.1 | 857.9 | 969.4 | 423.0 | 378.1 | 307.3 | 265.3 | 274.8 | 251.0 | 178.3 | 143.1 | 109.5 | 140.1 | 117.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 30.1 | 35.7 | 37.6 | 9.4 | 13.4 | 77.8 | 91.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.9 | 1.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.0 | 23.4 | 22.7 | 47.8 | 67.2 | 46.6 | 27.3 | 27.0 | 21.4 | 22.4 | 32.5 | 17.8 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 107.3 | 107.5 | 109.0 | 120.6 | 97.0 | 107.9 | 61.8 | 78.5 | 79.3 | 82.1 | 78.1 | 77.7 | 77.0 | 67.6 | 61.6 | 61.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,452.0 | 1,709.1 | 2,093.1 | 1,844.7 | 1,969.9 | 1,533.8 | 1,194.9 | 853.7 | 691.4 | 737.5 | 532.6 | 424.2 | 386.5 | 335.3 | 375.9 | 380.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 559.3 | 528.5 | 506.5 | 501.7 | 486.7 | 468.7 | 455.2 | 452.7 | 453.4 | 452.5 | 443.7 | 434.5 | 429.1 | 424.3 | 395.0 | 386.6 | - | - |
| Retained Earnings | 1,209.0 | 1,304.7 | 1,451.7 | 1,241.0 | 796.9 | 469.6 | 400.0 | 286.1 | 142.2 | 9.7 | (96.2) | (178.1) | (211.3) | (242.2) | (259.3) | (233.1) | - | - |
| Accumulated Other Comprehensive Income | 0.3 | (0.0) | (0.4) | (0.9) | (0.3) | 0.0 | 0.2 | 0.2 | (0.1) | 0.0 | (0.2) | (0.4) | (0.5) | (0.4) | (0.4) | (0.4) | - | - |
| Treasury Stock | - | - | - | - | 121.8 | 119.1 | 119.1 | 100.4 | 33.4 | 13.3 | 0.0 | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 642.1 | 706.6 | 831.3 | 1,043.6 | 1,162.0 | 819.7 | 736.7 | 639.0 | 562.5 | 449.4 | 347.9 | 256.6 | 217.7 | 182.1 | 135.7 | 153.5 | 170.8 | 284.1 |
| Total Equity | 642.1 | 706.6 | 831.3 | 1,043.6 | 1,162.0 | 819.7 | 736.7 | 639.0 | 562.5 | 449.4 | 347.9 | 256.6 | 217.7 | 182.1 | 135.7 | 153.5 | 170.8 | 284.1 |
| - |
| - |
| Net debt | 733.1 | 1,045.2 | 1,271.8 | 779.0 | 661.4 | 833.4 | 534.2 | 426.8 | 304.7 | 352.3 | 208.9 | 138.8 | 133.1 | 152.5 | 201.4 | - | - | - |
| Working Capital | (32.2) | 49.1 | 185.6 | 235.7 | 379.7 | 110.8 | 182.4 | 174.9 | 208.9 | 175.8 | 124.6 | 104.4 | 89.8 | 94.2 | 72.4 | 61.4 | - | - |
| Book Value | 642.1 | 706.6 | 831.3 | 1,043.6 | 1,162.0 | 819.7 | 736.7 | 639.0 | 562.5 | 449.4 | 347.9 | 256.6 | 217.7 | 182.1 | 135.7 | 153.5 | 170.8 | 284.1 |
| Tangible Book Value | (397.2) | (572.2) | (754.4) | (368.6) | (244.8) | (609.7) | (257.3) | (125.7) | (5.2) | (138.1) | (31.9) | (50.3) | (77.1) | (78.1) | (131.2) | (166.3) | - | - |
| 79.4 |
| 113.5 |
| 180.9 |
| 137.0 |
| 139.5 |
| 78.3 |
| 29.2 |
| 58.4 |
| 43.1 |
| 97.5 |
| - |
| 40.7 |
| 20.9 |
| 19.1 |
| 13.9 |
| 18.6 |
| 22.9 |
| 54.5 |
| 15.1 |
| 19.6 |
| 22.9 |
| 37.7 |
| 10.6 |
| 15.7 |
| 21.1 |
| Restricted Cash | 22.5 | 21.6 | 19.8 | 22.1 | 16.6 | 15.0 | 18.0 | 17.8 | 21.3 | 22.1 | 25.6 | 16.0 | 31.5 | 37.2 | 27.8 | 31.0 | 30.9 | 29.3 | 18.1 | 19.9 | 20.3 | 18.6 | 15.2 | 17.1 | 15.4 | - | 16.9 | 17.1 | 16.5 | 26.3 | 22.2 | 24.6 | 24.6 | 25.5 | 16.2 | 16.1 | 17.6 | 20.3 | 17.4 | 12.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 560.7 | 34.0 | 52.6 | 41.5 | 55.8 | 10.6 | 30.6 | 48.0 | 50.6 | 32.9 | 29.4 | 7.0 | 28.5 | 64.5 | 155.7 | 79.4 | 113.5 | 180.9 | 137.0 | 139.5 | 78.3 | 29.2 | 58.4 | 43.1 | 97.5 | - | 40.7 | 20.9 | 19.1 | 13.9 | 18.6 | 22.9 | 54.5 | 15.1 | 19.6 | 22.9 | 37.7 | 10.6 | 15.7 | 21.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 394.7 | 382.6 | 391.1 | 387.8 | 421.9 | 437.8 | 451.1 | 508.9 | 578.6 | 623.5 | 565.7 | 579.9 | 687.6 | 675.7 | 725.0 | 781.4 | 979.7 | 789.1 | 570.1 | 468.3 | 562.2 | 376.1 | 352.7 | 366.6 | 376.5 | - | 354.7 | 369.4 | 365.2 | 365.9 | 366.4 | 354.8 | 338.6 | 350.5 | 343.6 | 334.6 | 334.8 | 342.0 | 331.2 | 330.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 25.8 | 20.9 | 18.1 | 18.6 | 24.6 | 22.5 | 17.1 | 19.7 | 25.3 | 21.9 | 18.4 | 18.0 | 26.7 | 18.7 | 17.0 | 27.4 | 39.1 | 72.5 | ||||||||||||||||||||||
| Other Current Assets | 107.8 | 59.9 | 56.9 | 64.4 | 59.8 | 53.5 | 45.0 | 46.8 | 38.7 | 45.7 | 41.7 | 34.1 | 51.6 | 66.0 | 54.5 | 54.3 | 56.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,136.5 | 545.4 | 570.3 | 571.4 | 627.4 | 594.9 | 612.3 | 704.8 | 790.7 | 841.7 | 831.1 | 807.2 | 1,071.1 | 1,093.6 | 1,206.2 | 1,190.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 558.5 | 551.2 | 544.2 | 538.5 | 558.5 | 547.1 | 537.9 | 519.3 | 499.2 | 476.5 | 455.7 | 427.6 | 389.2 | 376.9 | 353.7 | 340.9 | 329.8 | 317.1 | 318.3 | 301.3 | 289.8 | 277.9 | 266.1 | 259.8 | 255.3 | - | 227.2 | 218.6 | 213.1 | 204.8 | 196.7 | 186.5 | 176.7 | 171.3 | 162.7 | 156.5 | 150.5 | 144.8 | 142.9 | 138.5 |
| Accumulated Depreciation | 432.4 | 414.8 | 397.2 | 380.3 | 380.5 | 360.8 | 341.0 | 322.3 | 304.7 | 285.1 | 268.1 | 250.2 | 233.9 | 227.6 | 212.7 | 204.4 | 200.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 126.0 | 136.4 | 147.0 | 158.2 | 178.0 | 186.3 | 196.9 | 197.1 | 194.5 | 191.4 | 187.6 | 177.4 | 155.3 | 149.3 | 141.0 | 136.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 755.8 | 755.8 | 755.8 | 755.8 | 897.5 | 897.5 | 1,116.8 | 1,116.3 | 1,114.8 | 1,111.5 | 935.8 | 935.8 | 935.3 | 935.4 | 935.7 | 935.7 | 892.4 | 892.3 | ||||||||||||||||||||||
| Intangible Assets | 265.6 | 283.5 | 302.1 | 322.5 | 361.9 | 381.4 | 402.4 | 424.5 | 449.2 | 474.1 | 409.8 | 432.4 | 454.5 | 476.8 | 499.1 | 515.8 | 494.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 25.7 | 27.0 | 28.7 | 29.5 | 31.1 | 32.1 | 33.7 | 34.9 | 35.4 | 34.5 | 26.8 | 30.1 | 14.5 | 16.3 | 18.5 | 20.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 11.2 | 44.9 | 42.6 | 59.5 | 31.6 | 25.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 263.4 | 282.6 | 276.8 | 258.0 | 253.7 | 258.1 | 267.3 | 257.0 | 252.4 | 236.8 | 220.5 | 219.8 | 197.3 | 172.0 | 153.0 | 148.6 | 166.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,604.4 | 2,094.1 | 2,139.0 | 2,212.2 | 2,395.1 | 2,415.7 | 2,667.8 | 2,771.3 | 2,873.6 | 2,924.4 | 2,654.8 | 2,644.1 | 2,881.1 | 2,888.4 | 3,018.3 | 3,008.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 197.4 | 162.0 | 171.1 | 175.6 | 196.0 | 184.3 | 213.2 | 283.2 | 316.0 | 343.8 | 362.9 | 327.5 | 473.8 | 476.5 | 459.2 | 459.0 | 497.3 | 425.3 | 284.1 | 260.9 | 271.9 | 167.9 | 152.9 | 144.8 | 175.2 | - | 139.5 | 124.7 | 153.6 | 149.6 | 142.5 | 123.1 | 122.4 | 130.3 | 117.9 | 118.9 | 136.0 | 137.5 | 118.3 | 132.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 5.1 | 9.5 | 5.9 | 10.5 | 12.1 | 10.0 | 12.7 | 11.5 | 11.7 | 11.3 | 12.7 | 12.4 | 13.9 | 11.8 | 15.1 | 15.9 | 15.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.8 | 6.0 | 6.1 | 6.3 | 6.6 | 6.2 | 6.4 | 6.2 | 6.6 | 8.0 | 8.5 | 8.6 | 7.8 | 8.1 | 8.2 | 7.4 | ||||||||||||||||||||||||
| Accrued Expenses | 73.9 | 53.6 | 56.7 | 53.4 | 66.5 | 57.3 | 75.9 | 63.4 | 86.8 | 82.3 | 87.1 | 78.3 | 82.3 | 73.9 | 89.2 | 80.2 | 84.4 | 61.2 | ||||||||||||||||||||||
| Other Current Liabilities | 529.7 | 116.8 | 77.8 | 123.4 | 116.8 | 73.9 | 23.7 | 22.4 | 27.4 | 33.7 | 80.5 | 84.5 | 60.6 | 48.2 | 69.9 | 58.6 | 178.6 | |||||||||||||||||||||||
| Total Current Liabilities | 1,044.2 | 577.6 | 542.2 | 573.6 | 582.2 | 545.8 | 518.5 | 573.9 | 623.9 | 656.1 | 707.1 | 673.7 | 803.6 | 857.9 | 891.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 28.6 | 30.1 | 32.0 | 33.0 | 34.3 | 35.7 | 37.5 | 39.2 | 39.0 | 37.6 | 28.5 | 30.2 | 7.7 | 9.4 | 10.8 | 12.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 17.3 | 20.6 | 15.5 | 23.4 | 31.3 | 7.0 | 16.1 | 22.7 | 42.2 | 51.0 | 66.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 104.9 | 107.3 | 105.6 | 107.9 | 101.7 | 107.5 | 110.8 | 109.7 | 110.0 | 109.0 | 159.8 | 163.0 | 121.8 | 120.6 | 98.2 | 105.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,891.6 | 1,452.0 | 1,494.5 | 1,604.6 | 1,680.1 | 1,709.1 | 1,777.2 | 1,894.5 | 2,019.4 | 2,093.1 | 1,837.6 | 1,877.8 | 1,925.3 | 1,844.7 | 1,885.6 | 1,969.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | 568.1 | 559.3 | 554.0 | 546.5 | 537.9 | 528.5 | 525.0 | 518.3 | 512.1 | 506.5 | 505.2 | 467.4 | 505.9 | 501.7 | 497.7 | 496.7 | 488.5 | |||||||||||||||||||||||
| Retained Earnings | 1,271.2 | 1,209.0 | 1,216.7 | 1,187.4 | 1,303.6 | 1,304.7 | 1,492.2 | 1,485.2 | 1,469.0 | 1,451.7 | 1,439.2 | 1,386.0 | 1,325.1 | 1,241.0 | 1,159.2 | 1,066.8 | 943.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | (0.0) | (0.1) | (0.2) | (0.3) | (0.4) | (0.6) | (0.7) | (0.8) | (0.9) | (1.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 523.7 | 349.9 | 121.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 712.8 | 642.1 | 644.4 | 607.6 | 715.1 | 706.6 | 890.7 | 876.9 | 854.2 | 831.3 | 817.2 | 766.3 | 955.8 | 1,043.6 | 1,132.6 | 1,039.3 | 1,080.9 | |||||||||||||||||||||||
| Total Equity | 712.8 | 642.1 | 644.4 | 607.6 | 715.1 | 706.6 | 890.7 | 876.9 | 854.2 | 831.3 | 817.2 | 766.3 | 955.8 | 1,043.6 | 1,132.6 | 1,039.3 | 1,080.9 | 1,162.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 92.3 | (32.2) | 28.2 | (2.3) | 45.1 | 49.1 | 93.7 | 130.9 | 166.8 | 185.6 | 124.0 | 133.5 | 267.5 | 235.7 | 314.9 | 232.8 | 331.2 | 379.7 | ||||||||||||||||||||||
| Book Value | 712.8 | 642.1 | 644.4 | 607.6 | 715.1 | 706.6 | 890.7 | 876.9 | 854.2 | 831.3 | 817.2 | 766.3 | 955.8 | 1,043.6 | 1,132.6 | 1,039.3 | 1,080.9 | 1,162.0 | ||||||||||||||||||||||
| Tangible Book Value | (308.6) | (397.2) | (413.5) | (470.7) | (544.3) | (572.2) | (628.6) | (664.0) | (709.8) | (754.4) | (528.4) | (601.8) | (434.0) | (368.6) | (302.1) | (412.1) | (306.3) | |||||||||||||||||||||||
| 19.4 |
| 17.9 |
| 19.8 |
| 13.6 |
| 15.6 |
| 15.5 |
| 20.0 |
| - |
| 11.3 |
| 14.0 |
| 17.7 |
| 12.4 |
| 14.5 |
| 18.9 |
| 18.9 |
| 16.5 |
| 15.8 |
| 17.2 |
| 19.5 |
| 14.2 |
| 13.9 |
| 15.7 |
| 66.8 |
| 31.4 |
| 34.0 |
| 31.7 |
| 40.8 |
| 30.6 |
| 35.0 |
| 30.7 |
| - |
| 37.4 |
| 35.5 |
| 31.2 |
| 39.9 |
| 35.4 |
| 37.3 |
| 38.4 |
| 51.0 |
| 26.2 |
| 29.8 |
| 31.4 |
| 34.6 |
| 30.7 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,478.8 |
| 1,349.1 |
| 899.5 |
| 790.1 |
| 830.4 |
| 533.7 |
| 513.7 |
| 518.6 |
| 600.6 |
| - |
| 506.9 |
| 489.9 |
| 488.9 |
| 482.2 |
| 479.8 |
| 468.5 |
| 489.4 |
| 474.2 |
| 442.5 |
| 441.0 |
| 472.2 |
| 450.6 |
| 433.7 |
| 442.6 |
| 190.0 |
| 190.6 |
| 179.8 |
| 170.3 |
| 161.8 |
| 153.4 |
| 145.9 |
| 138.6 |
| - |
| 127.0 |
| 121.4 |
| 119.5 |
| 114.4 |
| 109.8 |
| 105.3 |
| 101.2 |
| 97.9 |
| 94.5 |
| 91.2 |
| 87.8 |
| 84.9 |
| 84.9 |
| 81.9 |
| 129.7 |
| 127.1 |
| 127.8 |
| 121.5 |
| 119.6 |
| 116.2 |
| 112.8 |
| 114.0 |
| 116.7 |
| - |
| 100.2 |
| 97.2 |
| 93.6 |
| 90.4 |
| 86.8 |
| 81.2 |
| 75.5 |
| 73.4 |
| 68.2 |
| 65.4 |
| 62.6 |
| 60.0 |
| 58.0 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 893.3 |
| 892.9 |
| 865.1 |
| 864.5 |
| 869.9 |
| 870.1 |
| 851.5 |
| - |
| 586.6 |
| 588.5 |
| 464.9 |
| 438.5 |
| 438.3 |
| 439.1 |
| 340.6 |
| 340.6 |
| 340.6 |
| 340.6 |
| 340.6 |
| 341.8 |
| 342.2 |
| 342.8 |
| 514.5 |
| 530.4 |
| 546.4 |
| 549.7 |
| 564.9 |
| 580.7 |
| 599.7 |
| 638.4 |
| - |
| 400.4 |
| 409.4 |
| 326.5 |
| 326.1 |
| 332.8 |
| 339.5 |
| 222.7 |
| 227.1 |
| 231.8 |
| 236.5 |
| 241.1 |
| 245.7 |
| 250.5 |
| 255.2 |
| 21.1 |
| 27.8 |
| 36.5 |
| 72.6 |
| 74.7 |
| 77.7 |
| 81.1 |
| 85.1 |
| 87.2 |
| 99.5 |
| 92.3 |
| 95.2 |
| 97.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.7 |
| 157.9 |
| 145.5 |
| 141.3 |
| 135.1 |
| 125.8 |
| 120.9 |
| 104.8 |
| - |
| 115.5 |
| 109.9 |
| 105.6 |
| 96.2 |
| 93.2 |
| 83.0 |
| 84.1 |
| 74.4 |
| 74.0 |
| 71.6 |
| 65.4 |
| 57.5 |
| 57.3 |
| 54.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,248.7 |
| 3,131.9 |
| 2,709.0 |
| 2,632.4 |
| 2,643.1 |
| 2,353.5 |
| 2,344.9 |
| 2,364.8 |
| 2,460.1 |
| - |
| 1,861.1 |
| 1,856.1 |
| 1,637.8 |
| 1,492.7 |
| 1,490.4 |
| 1,473.3 |
| 1,272.6 |
| 1,254.0 |
| 1,191.4 |
| 1,189.0 |
| 1,211.0 |
| 1,186.9 |
| 1,169.8 |
| 1,180.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 17.9 |
| 15.1 |
| 15.0 |
| 11.0 |
| 11.9 |
| 11.8 |
| 12.6 |
| - |
| 11.2 |
| 11.1 |
| 11.5 |
| 12.4 |
| 13.1 |
| 13.6 |
| 8.7 |
| 8.4 |
| 9.6 |
| 9.6 |
| 8.8 |
| 8.9 |
| 8.4 |
| 6.1 |
| 9.0 |
| 11.4 |
| 14.4 |
| 15.8 |
| 15.2 |
| 15.0 |
| 15.3 |
| 15.5 |
| 14.6 |
| - |
| 13.4 |
| 13.1 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.4 |
| 45.1 |
| 52.5 |
| 37.8 |
| 44.2 |
| 33.0 |
| 50.2 |
| - |
| 35.1 |
| 35.1 |
| 37.8 |
| 30.2 |
| 37.8 |
| 47.5 |
| 45.5 |
| 29.2 |
| 45.7 |
| 41.3 |
| 42.2 |
| 37.3 |
| 99.6 |
| 102.5 |
| 162.4 |
| 2.9 |
| 2.6 |
| 13.9 |
| 10.9 |
| 11.9 |
| 33.7 |
| 11.4 |
| - |
| 18.1 |
| 14.3 |
| 20.1 |
| 10.2 |
| 11.8 |
| 16.3 |
| 2.6 |
| 5.1 |
| 5.4 |
| 12.4 |
| 29.4 |
| 16.6 |
| 10.0 |
| 9.7 |
| 957.4 |
| 1,147.6 |
| 969.4 |
| 641.2 |
| 582.6 |
| 599.0 |
| 423.0 |
| 386.2 |
| 384.5 |
| 373.1 |
| - |
| 343.9 |
| 316.8 |
| 333.3 |
| 307.3 |
| 303.1 |
| 283.2 |
| 251.2 |
| 265.3 |
| 245.0 |
| 266.3 |
| 277.7 |
| 274.8 |
| 240.1 |
| 301.6 |
| 12.0 |
| 13.4 |
| 15.0 |
| 71.2 |
| 74.2 |
| 77.8 |
| 81.7 |
| 85.5 |
| 88.1 |
| - |
| 94.2 |
| 97.4 |
| 99.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.3 |
| 1.8 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 61.2 |
| 63.7 |
| 68.9 |
| 67.2 |
| 79.7 |
| 87.6 |
| 104.3 |
| - |
| 46.4 |
| 39.3 |
| 20.1 |
| 27.3 |
| 24.7 |
| 19.9 |
| 21.9 |
| 27.0 |
| 11.9 |
| 12.4 |
| 16.5 |
| 21.4 |
| 28.3 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.2 |
| 97.0 |
| 107.1 |
| 106.9 |
| 110.5 |
| 107.9 |
| 95.7 |
| 73.6 |
| 61.7 |
| - |
| 59.7 |
| 59.6 |
| 63.7 |
| 78.5 |
| 77.5 |
| 78.2 |
| 80.2 |
| 79.3 |
| 82.7 |
| 82.3 |
| 81.5 |
| 82.1 |
| 86.9 |
| 84.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,167.7 |
| 1,969.9 |
| 1,666.5 |
| 1,666.1 |
| 1,749.1 |
| 1,533.8 |
| 1,537.8 |
| 1,587.4 |
| 1,711.1 |
| - |
| 1,156.0 |
| 1,175.6 |
| 987.8 |
| 853.7 |
| 875.7 |
| 856.5 |
| 673.3 |
| 691.4 |
| 659.2 |
| 680.5 |
| 734.2 |
| 737.5 |
| 736.6 |
| 777.5 |
| 486.7 |
| 480.4 |
| 478.3 |
| 472.8 |
| 468.7 |
| 465.4 |
| 461.8 |
| 455.8 |
| - |
| 451.1 |
| 450.1 |
| 447.6 |
| 452.7 |
| 449.9 |
| 448.1 |
| 445.3 |
| 453.4 |
| 451.1 |
| 448.7 |
| 447.9 |
| 452.5 |
| 449.7 |
| 447.0 |
| 796.9 |
| 680.7 |
| 606.7 |
| 539.9 |
| 469.6 |
| 460.3 |
| 434.2 |
| 411.9 |
| - |
| 372.6 |
| 349.1 |
| 320.2 |
| 286.1 |
| 250.4 |
| 222.5 |
| 187.0 |
| 142.2 |
| 101.1 |
| 72.9 |
| 41.7 |
| 9.7 |
| (16.7) |
| (44.0) |
| (0.9) |
| (1.2) |
| (0.3) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| 0.1 |
| (0.0) |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.4) |
| (0.6) |
| 119.1 |
| 119.1 |
| 119.1 |
| 119.1 |
| 119.1 |
| 119.1 |
| 119.1 |
| - |
| 119.1 |
| 119.1 |
| 118.4 |
| 100.4 |
| 86.2 |
| 54.3 |
| 33.4 |
| 33.4 |
| 20.4 |
| 13.6 |
| 13.3 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,162.0 |
| 1,042.5 |
| 966.4 |
| 894.1 |
| 819.7 |
| 807.1 |
| 777.4 |
| 749.1 |
| - |
| 705.1 |
| 680.4 |
| 650.0 |
| 639.0 |
| 614.7 |
| 616.7 |
| 599.2 |
| 562.5 |
| 532.2 |
| 508.5 |
| 476.8 |
| 449.4 |
| 433.2 |
| 402.9 |
| 1,042.5 |
| 966.4 |
| 894.1 |
| 819.7 |
| 807.1 |
| 777.4 |
| 749.1 |
| - |
| 705.1 |
| 680.4 |
| 650.0 |
| 639.0 |
| 614.7 |
| 616.7 |
| 599.2 |
| 562.5 |
| 532.2 |
| 508.5 |
| 476.8 |
| 449.4 |
| 433.2 |
| 402.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.3 |
| 207.5 |
| 231.4 |
| 110.8 |
| 127.5 |
| 134.1 |
| 227.5 |
| - |
| 163.0 |
| 173.0 |
| 155.6 |
| 174.9 |
| 176.8 |
| 185.3 |
| 238.2 |
| 208.9 |
| 197.5 |
| 174.7 |
| 194.5 |
| 175.8 |
| 193.6 |
| 141.0 |
| 1,042.5 |
| 966.4 |
| 894.1 |
| 819.7 |
| 807.1 |
| 777.4 |
| 749.1 |
| - |
| 705.1 |
| 680.4 |
| 650.0 |
| 639.0 |
| 614.7 |
| 616.7 |
| 599.2 |
| 562.5 |
| 532.2 |
| 508.5 |
| 476.8 |
| 449.4 |
| 433.2 |
| 402.9 |
| (244.8) |
| (381.2) |
| (472.9) |
| (520.8) |
| (609.7) |
| (643.5) |
| (692.4) |
| (740.8) |
| - |
| (281.9) |
| (317.5) |
| (141.4) |
| (125.7) |
| (156.4) |
| (161.9) |
| 35.9 |
| (5.2) |
| (40.2) |
| (68.6) |
| (104.9) |
| (138.1) |
| (159.5) |
| (195.1) |