| (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 | 102.0 | 127.4 | 262.2 | 158.3 | 76.6 | 304.0 | 201.9 | 190.2 | 120.8 | 114.3 | 165.0 | 157.0 | 105.4 | 90.7 | 141.3 | 102.6 | 39.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | 1.0 | 1.4 | - | - | - | - | - | - | - | |
| Short Term Investments | 22.2 | 29.8 | 67.8 | 167.7 | 48.3 | 65.4 | 116.6 | 106.8 | 56.4 | 56.8 | 61.6 | 45.9 | 35.9 | 29.1 | 34.0 | 39.3 | 93.9 | ||
| Cash And Short Term Investments | 124.2 | 157.2 | 330.1 | 325.9 | 125.0 | 369.4 | 318.5 | 297.0 | 177.2 | 171.1 | 226.6 | 203.0 | 141.3 | 119.8 | 175.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 371.0 | 394.8 | 430.1 | 517.5 | 582.3 | 320.9 | 282.6 | 297.1 | 279.1 | 260.6 | 236.1 | 228.1 | 202.5 | 180.6 | 149.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,363.0 | 2,252.8 | 2,103.4 | 1,929.5 | 1,775.0 | 1,671.1 | 1,632.9 | 1,545.0 | 1,456.2 | 1,351.7 | 1,271.4 | 1,161.9 | 1,094.6 | 1,079.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 154.5 | 172.8 | 214.0 | 269.9 | 311.4 | 170.9 | 134.4 | 143.8 | 129.1 | 133.3 | 130.9 | 120.3 | 89.1 | 84.3 | 66.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 136.0 | 125.2 | 162.0 | 198.4 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 223.9 | 189.1 | 228.9 | 264.6 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 64.1 | 102.0 | 120.6 | 114.9 | 74.1 | 127.4 | 150.5 | 215.6 | 172.9 | 262.2 | 251.5 | 187.3 | 203.3 | 158.3 | 155.5 | |||||||||||||||||||||||||
| 100.9 |
| 93.8 |
| - |
| - |
| - |
| 141.9 |
| 133.2 |
| 100.9 |
| 93.8 |
| 145.4 |
| 115.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 49.4 | 47.9 | 37.0 | 39.5 | 40.1 | 37.8 | 30.4 | 25.3 | 22.2 | 22.1 | 20.8 | 20.9 | 19.0 | 17.4 | 11.4 | 10.3 | 10.4 | - | - |
| Other Current Assets | 9.8 | 11.0 | 11.1 | 11.9 | 5.9 | 4.4 | 4.7 | 9.0 | 12.1 | 4.3 | 3.9 | 5.0 | 7.0 | 7.2 | 6.2 | 5.7 | 4.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 626.1 | 675.6 | 884.8 | 989.8 | 776.1 | 758.2 | 664.4 | 649.2 | 522.3 | 491.1 | 552.1 | 515.0 | 418.5 | 386.1 | 445.1 | 399.7 | 384.7 | - | - |
| 1,007.6 |
| 960.0 |
| 934.4 |
| - |
| - |
| Accumulated Depreciation | 1,219.6 | 1,186.8 | 1,188.5 | 1,129.4 | 1,079.1 | 992.4 | 949.4 | 913.8 | 865.0 | 819.2 | 788.4 | 752.1 | 700.2 | 635.3 | 592.2 | 552.8 | 505.5 | - | - |
| Property,Plant & Equipment Net | 1,143.4 | 1,066.0 | 914.8 | 800.2 | 695.9 | 678.7 | 683.6 | 631.2 | 591.2 | 532.5 | 483.0 | 409.9 | 394.4 | 444.0 | 415.4 | 407.2 | 428.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 304.8 | 304.8 | 304.8 | 304.8 | 299.7 | 88.3 | 88.3 | 108.3 | 108.3 | 108.9 | 96.5 | 77.1 | 76.4 | 73.2 | 3.7 | 3.7 | - | - | - |
| Intangible Assets | 69.4 | 88.6 | 101.2 | 113.7 | 126.6 | 55.0 | 58.8 | 68.9 | 73.5 | 80.5 | 76.8 | 72.8 | 75.4 | 79.6 | 2.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 220.2 | 192.8 | 170.0 | 166.5 | 106.7 | 115.2 | 68.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.3 | 9.5 | 8.1 | 6.3 | 5.5 | 6.2 | 7.7 | 7.5 | 6.0 | 3.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 79.6 | 92.4 | 101.4 | 101.9 | 101.6 | 77.5 | 79.9 | 74.1 | 64.4 | 66.1 | 54.5 | - | - | - | - | 54.0 | 56.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,452.7 | 2,429.7 | 2,485.1 | 2,494.3 | 2,112.7 | 1,779.0 | 1,651.2 | 1,539.2 | 1,365.6 | 1,282.1 | 1,262.9 | 1,127.6 | 1,017.3 | 1,034.5 | 916.2 | 861.0 | 869.5 | - | - |
| 62.1 |
| 59.4 |
| - |
| - |
| Short Term Debt | 87.9 | 64.0 | 66.9 | 66.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | 0.5 | 0.5 | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 36.4 | 34.4 | 32.2 | 26.2 | 22.7 | 21.5 | 20.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 378.1 | 394.9 | 378.0 | 338.5 | 305.9 | 246.7 | 232.3 | 243.1 | 210.5 | 198.7 | 188.7 | 194.7 | 173.6 | 158.7 | 151.9 | 144.5 | 150.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 656.9 | 666.0 | 701.6 | 768.5 | 702.7 | 506.5 | 444.3 | 451.3 | 402.6 | 396.2 | 364.6 | 340.8 | 309.6 | 299.7 | 263.7 | 233.9 | 236.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 204.3 | 190.0 | 176.6 | 147.8 | 88.8 | 97.8 | 52.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 111.6 | 78.6 | 55.8 | 60.5 | 64.9 | 72.4 | 66.2 | 56.4 | 49.2 | 54.7 | 78.1 | 64.4 | 64.0 | 45.3 | 19.9 | 19.4 | 31.0 | - | - |
| Pension Obligations | 13.7 | 13.4 | 13.3 | 12.2 | 16.7 | 18.6 | 20.3 | 31.5 | 39.8 | 35.8 | 51.2 | 42.4 | 26.8 | 104.7 | 106.6 | 65.4 | 67.4 | - | - |
| Other Non-Current Liabilities | 34.5 | 42.2 | 40.6 | 42.7 | 135.5 | 37.9 | 38.9 | 44.7 | 15.6 | 16.8 | 12.7 | 16.7 | 15.0 | 12.8 | 13.8 | 19.8 | 20.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,156.9 | 1,115.4 | 1,242.7 | 1,342.9 | 1,183.6 | 950.4 | 888.2 | 821.5 | 714.2 | 683.0 | 674.2 | 566.7 | 496.9 | 575.5 | 450.6 | 381.2 | 368.7 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,484.4 | 1,435.3 | 1,272.6 | 1,088.7 | 801.3 | 595.9 | 533.2 | 501.4 | 438.4 | 386.9 | 376.8 | 338.8 | 296.7 | 284.2 | 295.1 | 292.1 | 327.9 | - | - |
| Accumulated Other Comprehensive Income | (0.4) | 0.3 | 4.3 | 7.1 | 3.7 | 1.2 | 0.2 | (14.2) | (20.6) | (23.4) | (27.5) | (23.5) | (14.9) | (57.4) | (58.4) | (36.1) | (44.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 70.5 | 57.8 | 57.8 | 57.8 | 57.8 | 57.8 | 57.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,295.7 | 1,314.4 | 1,242.4 | 1,151.4 | 929.1 | 828.6 | 763.0 | 717.7 | 651.5 | 599.1 | 588.7 | 560.9 | 520.5 | 459.0 | 465.6 | 479.7 | 500.9 | 624.7 | 632.4 |
| Total Equity | 1,295.7 | 1,314.4 | 1,242.4 | 1,151.4 | 929.1 | 828.6 | 763.0 | 717.7 | 651.5 | 599.1 | 588.7 | 560.9 | 520.5 | 459.0 | 465.6 | 479.7 | 500.9 | 624.7 | 632.4 |
| - |
| - |
| - |
| Net debt | 99.6 | 31.9 | (101.1) | (61.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (30.8) | 9.7 | 183.2 | 221.3 | 73.4 | 251.6 | 220.1 | 197.9 | 119.8 | 94.9 | 187.5 | 174.2 | 108.9 | 86.3 | 181.4 | 165.8 | 148.2 | - | - |
| Book Value | 1,295.7 | 1,314.4 | 1,242.4 | 1,151.4 | 929.1 | 828.6 | 763.0 | 717.7 | 651.5 | 599.1 | 588.7 | 560.9 | 520.5 | 459.0 | 465.6 | 479.7 | 500.9 | 624.7 | 632.4 |
| Tangible Book Value | 921.6 | 921.0 | 836.5 | 732.9 | 502.8 | 685.3 | 615.9 | 540.4 | 469.7 | 409.7 | 415.5 | 411.0 | 368.6 | 306.2 | 459.1 | 476.0 | - | - | - |
| 127.1 |
| 64.1 |
| 76.6 |
| 408.2 |
| 362.6 |
| 301.5 |
| 304.0 |
| 267.6 |
| 406.3 |
| 352.2 |
| 201.9 |
| 183.8 |
| 181.7 |
| 138.4 |
| 190.2 |
| 177.4 |
| 159.3 |
| 124.7 |
| 120.8 |
| 109.0 |
| 102.6 |
| 82.3 |
| 114.3 |
| 130.4 |
| 152.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 1.0 |
| Short Term Investments | 22.4 | 22.2 | 12.0 | 24.8 | 24.6 | 29.8 | 40.6 | 44.9 | 68.1 | 67.8 | 89.3 | 153.1 | 162.5 | 167.7 | 145.8 | 76.8 | 37.0 | 48.3 | 60.3 | 60.0 | 59.3 | 65.4 | 83.4 | 167.7 | 178.8 | 116.6 | 124.3 | 117.7 | 116.2 | 106.8 | 75.9 | 68.0 | 54.7 | 56.4 | 57.1 | 54.1 | 57.0 | 56.8 | 59.3 | 64.1 |
| Cash And Short Term Investments | 86.4 | 124.2 | 132.6 | 139.7 | 98.7 | 157.2 | 191.1 | 260.5 | 240.9 | 330.1 | 340.8 | 340.4 | 365.8 | 325.9 | 301.3 | 203.9 | 101.1 | 125.0 | 468.5 | 422.6 | 360.9 | 369.4 | 351.1 | 574.0 | 531.0 | 318.5 | 308.1 | 299.4 | 254.6 | 297.0 | 253.3 | 227.3 | 179.3 | 177.2 | 166.1 | 156.7 | 139.2 | 171.1 | 189.7 | 216.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 425.5 | 371.0 | 408.6 | 402.3 | 414.1 | 394.8 | 422.9 | 429.5 | 433.7 | 430.1 | 469.5 | 429.6 | 470.4 | 517.5 | 627.1 | 659.7 | 676.2 | 582.3 | 425.0 | 360.5 | 344.2 | 320.9 | 323.8 | 273.1 | 278.8 | 282.6 | 292.9 | 296.1 | 294.9 | 297.1 | 323.2 | 309.1 | 289.4 | 279.1 | 301.9 | 282.9 | 258.9 | 260.6 | 256.3 | 238.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 49.3 | 49.4 | 35.4 | 38.1 | 46.7 | 47.9 | 32.4 | 31.8 | 39.2 | 37.0 | 31.0 | 33.2 | 41.1 | 39.5 | 32.3 | 32.4 | 42.7 | 40.1 | ||||||||||||||||||||||
| Other Current Assets | 10.7 | 9.8 | 10.9 | 11.4 | 11.6 | 11.0 | 10.9 | 11.0 | 11.1 | 11.1 | 11.3 | 11.6 | 11.9 | 11.9 | 9.9 | 10.8 | 9.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 643.2 | 626.1 | 657.1 | 638.2 | 625.2 | 675.6 | 691.9 | 767.2 | 758.5 | 884.8 | 890.1 | 865.2 | 917.0 | 989.8 | 998.0 | 935.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,370.1 | 2,363.0 | 2,360.8 | 2,311.9 | 2,262.6 | 2,252.8 | 2,256.5 | 2,183.4 | 2,131.4 | 2,103.4 | 2,033.0 | 1,988.2 | 1,956.7 | 1,929.5 | 1,866.7 | 1,825.5 | 1,790.8 | 1,775.0 | 1,742.7 | 1,704.9 | 1,678.7 | 1,671.1 | 1,665.5 | 1,635.3 | 1,625.4 | 1,632.9 | 1,628.3 | 1,599.2 | 1,555.9 | 1,545.0 | 1,531.1 | 1,488.0 | 1,459.1 | 1,456.2 | 1,419.7 | 1,396.5 | 1,361.8 | 1,351.7 | 1,352.6 | 1,319.7 |
| Accumulated Depreciation | 1,234.6 | 1,219.6 | 1,210.5 | 1,198.8 | 1,199.2 | 1,186.8 | 1,207.1 | 1,212.4 | 1,193.6 | 1,188.5 | 1,170.9 | 1,159.6 | 1,151.4 | 1,129.4 | 1,121.0 | 1,115.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,135.6 | 1,143.4 | 1,150.3 | 1,113.2 | 1,063.4 | 1,066.0 | 1,049.4 | 971.0 | 937.8 | 914.8 | 862.1 | 828.5 | 805.3 | 800.2 | 745.7 | 709.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 307.3 | 299.1 | 299.0 | 300.3 | ||||||||||||||||||||||
| Intangible Assets | 66.9 | 69.4 | 79.2 | 82.4 | 85.4 | 88.6 | 91.6 | 94.7 | 97.9 | 101.2 | 104.3 | 107.5 | 110.6 | 113.7 | 116.9 | 120.1 | 123.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 215.9 | 220.2 | 226.0 | 229.9 | 228.7 | 192.8 | 193.5 | 186.8 | 175.0 | 170.0 | 164.1 | 194.6 | 189.6 | 166.5 | 164.7 | 124.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 15.7 | 9.3 | 7.8 | 9.3 | 9.3 | 9.5 | 8.3 | 10.0 | 10.0 | 8.1 | 7.6 | 6.9 | 7.3 | 6.3 | 5.6 | 5.7 | 5.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 76.4 | 79.6 | 75.9 | 89.7 | 90.2 | 92.4 | 74.7 | 74.0 | 73.1 | 101.4 | 104.5 | 106.6 | 97.0 | 101.9 | 102.0 | 99.6 | 103.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,458.4 | 2,452.7 | 2,501.2 | 2,467.4 | 2,406.9 | 2,429.7 | 2,414.2 | 2,408.5 | 2,357.1 | 2,485.1 | 2,437.4 | 2,414.1 | 2,431.6 | 2,494.3 | 2,440.1 | 2,293.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 164.2 | 154.5 | 164.3 | 176.9 | 166.9 | 168.9 | 204.7 | 222.3 | 209.9 | 214.0 | 245.9 | 246.0 | 253.6 | 269.9 | 329.9 | 346.1 | 341.0 | 311.4 | 227.9 | 204.1 | 177.9 | 170.9 | 162.0 | 140.6 | 127.6 | 134.4 | 160.1 | 166.8 | 145.6 | 143.8 | 154.5 | 176.0 | 139.8 | 129.1 | 147.9 | 142.4 | 130.8 | 133.3 | 150.0 | 145.4 |
| Short Term Debt | 94.1 | 87.9 | 78.6 | 77.5 | 66.7 | 64.0 | 62.2 | 58.6 | 63.2 | 66.9 | 66.9 | 64.9 | - | 66.3 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 36.8 | 36.4 | 35.5 | 34.7 | 34.1 | 34.4 | 33.1 | 32.7 | 32.0 | 32.2 | 31.4 | 31.0 | 28.5 | 26.2 | 24.7 | 24.5 | ||||||||||||||||||||||||
| Accrued Expenses | 388.4 | 378.1 | 392.1 | 368.6 | 356.7 | 398.7 | 360.7 | 332.3 | 313.5 | 378.0 | 322.8 | 299.3 | 278.7 | 338.5 | 331.6 | 304.4 | 276.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 692.0 | 656.9 | 670.5 | 661.4 | 624.3 | 666.0 | 665.6 | 645.9 | 618.6 | 701.6 | 668.4 | 641.3 | 688.0 | 768.5 | 757.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 129.6 | 136.0 | 135.5 | 163.9 | 147.5 | 125.2 | 118.3 | 145.0 | 149.0 | 162.0 | 176.3 | 168.1 | 250.5 | 198.4 | 253.3 | 225.4 | 258.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 199.6 | 204.3 | 211.0 | 215.4 | 214.6 | 190.0 | 192.0 | 185.6 | 174.1 | 176.6 | 171.8 | 174.1 | 170.3 | 147.8 | 146.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 105.6 | 111.6 | 114.0 | 78.3 | 79.3 | 78.6 | 65.7 | 45.6 | 44.8 | 55.8 | 50.4 | 52.7 | 51.4 | 60.5 | 69.1 | 59.1 | 63.9 | |||||||||||||||||||||||
| Pension Obligations | 13.7 | 13.7 | 13.4 | 13.4 | 13.4 | 13.4 | 13.3 | 13.3 | 13.3 | 13.3 | 12.2 | 12.2 | 12.2 | 12.2 | 16.7 | 16.7 | 16.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 31.4 | 34.5 | 34.0 | 34.7 | 33.0 | 42.2 | 40.0 | 37.6 | 34.4 | 40.6 | 38.6 | 37.3 | 34.2 | 42.7 | 134.7 | 132.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,171.9 | 1,156.9 | 1,178.3 | 1,167.0 | 1,112.1 | 1,115.4 | 1,107.1 | 1,177.0 | 1,134.4 | 1,242.7 | 1,216.7 | 1,202.7 | 1,225.7 | 1,342.9 | 1,313.8 | 1,230.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,480.7 | 1,484.4 | 1,495.2 | 1,458.6 | 1,435.6 | 1,435.3 | 1,409.0 | 1,311.5 | 1,267.4 | 1,272.6 | 1,226.6 | 1,194.6 | 1,157.1 | 1,088.7 | 1,054.3 | 968.4 | 868.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.6) | (0.4) | 0.1 | 0.5 | (0.1) | 0.3 | 2.3 | 2.5 | 3.3 | 4.3 | 5.6 | 6.6 | 6.4 | 7.1 | 4.0 | 5.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,286.5 | 1,295.7 | 1,322.9 | 1,300.4 | 1,294.7 | 1,314.4 | 1,307.1 | 1,231.5 | 1,222.7 | 1,242.4 | 1,220.7 | 1,211.4 | 1,205.9 | 1,151.4 | 1,126.3 | 1,063.2 | ||||||||||||||||||||||||
| Total Equity | 1,286.5 | 1,295.7 | 1,322.9 | 1,300.4 | 1,294.7 | 1,314.4 | 1,307.1 | 1,231.5 | 1,222.7 | 1,242.4 | 1,220.7 | 1,211.4 | 1,205.9 | 1,151.4 | 1,126.3 | 1,063.2 | 983.2 | 929.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 223.7 | 223.9 | 214.1 | 241.4 | 214.2 | 189.1 | 180.5 | 203.6 | 212.2 | 228.9 | 243.2 | 233.0 | 250.5 | 264.6 | 253.3 | 225.4 | 258.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 137.2 | 99.6 | 81.5 | 101.7 | 115.5 | 31.9 | (10.6) | (56.9) | (28.7) | (101.1) | (97.7) | (107.4) | (115.4) | (61.3) | (48.0) | 21.5 | 157.5 | - | ||||||||||||||||||||||
| Working Capital | (48.8) | (30.8) | (13.3) | (23.2) | 0.8 | 9.7 | 26.3 | 121.4 | 139.9 | 183.2 | 221.8 | 223.9 | 229.0 | 221.3 | 240.7 | 187.4 | 120.5 | 73.4 | ||||||||||||||||||||||
| Book Value | 1,286.5 | 1,295.7 | 1,322.9 | 1,300.4 | 1,294.7 | 1,314.4 | 1,307.1 | 1,231.5 | 1,222.7 | 1,242.4 | 1,220.7 | 1,211.4 | 1,205.9 | 1,151.4 | 1,126.3 | 1,063.2 | 983.2 | 929.1 | ||||||||||||||||||||||
| Tangible Book Value | 914.9 | 921.6 | 938.9 | 913.2 | 904.5 | 921.0 | 910.7 | 832.0 | 820.0 | 836.5 | 811.7 | 799.1 | 790.5 | 732.9 | 702.1 | 644.0 | 560.8 | |||||||||||||||||||||||
| 30.1 |
| 36.4 |
| 40.4 |
| 37.8 |
| 29.6 |
| 28.9 |
| 33.8 |
| 30.4 |
| 25.4 |
| 28.5 |
| 31.1 |
| 25.3 |
| 21.3 |
| 19.9 |
| 24.9 |
| 22.2 |
| 22.2 |
| 24.7 |
| 27.0 |
| 22.1 |
| 19.6 |
| 21.6 |
| 5.9 |
| 6.4 |
| 4.9 |
| 4.9 |
| 4.4 |
| 5.2 |
| 4.9 |
| 4.5 |
| 4.7 |
| 5.3 |
| 5.0 |
| 4.5 |
| 9.0 |
| 9.0 |
| 9.5 |
| 9.0 |
| 12.1 |
| 8.8 |
| 8.3 |
| 8.2 |
| 4.3 |
| 4.3 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 860.6 |
| 776.1 |
| 953.1 |
| 843.5 |
| 768.7 |
| 758.2 |
| 730.2 |
| 902.0 |
| 869.5 |
| 664.4 |
| 658.0 |
| 651.5 |
| 606.5 |
| 649.2 |
| 631.6 |
| 590.1 |
| 532.1 |
| 522.3 |
| 519.0 |
| 501.7 |
| 464.1 |
| 491.1 |
| 532.9 |
| 547.9 |
| 1,098.4 |
| 1,079.1 |
| 1,058.3 |
| 1,039.0 |
| 1,016.0 |
| 992.4 |
| 987.4 |
| 974.5 |
| 962.0 |
| 949.4 |
| 948.2 |
| 947.3 |
| 932.9 |
| 913.8 |
| 904.2 |
| 896.7 |
| 885.0 |
| 865.0 |
| 850.1 |
| 841.2 |
| 838.1 |
| 819.2 |
| 822.6 |
| 812.3 |
| 692.4 |
| 695.9 |
| 684.3 |
| 665.9 |
| 662.7 |
| 678.7 |
| 678.1 |
| 660.8 |
| 663.5 |
| 683.6 |
| 680.1 |
| 651.9 |
| 623.0 |
| 631.2 |
| 626.9 |
| 591.2 |
| 574.2 |
| 591.2 |
| 569.7 |
| 555.2 |
| 523.6 |
| 532.5 |
| 529.9 |
| 507.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.4 |
| 86.4 |
| 88.3 |
| 88.3 |
| 88.3 |
| 88.3 |
| 88.3 |
| 88.3 |
| 108.3 |
| 108.3 |
| 108.3 |
| 108.3 |
| 108.3 |
| 108.3 |
| 108.3 |
| 108.3 |
| 109.0 |
| 109.0 |
| 109.0 |
| 108.9 |
| 110.5 |
| 96.6 |
| 126.6 |
| 52.1 |
| 53.1 |
| 54.0 |
| 55.0 |
| 56.0 |
| 56.9 |
| 57.9 |
| 58.8 |
| 65.6 |
| 66.7 |
| 67.8 |
| 68.9 |
| 70.1 |
| 71.2 |
| 72.3 |
| 73.5 |
| 77.1 |
| 78.2 |
| 79.4 |
| 80.5 |
| 82.1 |
| 75.3 |
| 126.0 |
| 106.7 |
| 105.2 |
| 109.9 |
| 111.4 |
| 115.2 |
| 112.6 |
| 81.1 |
| 73.3 |
| 68.5 |
| 67.4 |
| 68.8 |
| 68.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 6.5 |
| 6.4 |
| 6.3 |
| 6.2 |
| 7.0 |
| 7.5 |
| 8.1 |
| 7.7 |
| 6.1 |
| 6.3 |
| 6.9 |
| 7.5 |
| 6.0 |
| 6.2 |
| 6.1 |
| 6.0 |
| 2.7 |
| 2.7 |
| 3.1 |
| 3.0 |
| - |
| - |
| 101.6 |
| 74.7 |
| 76.3 |
| 76.5 |
| 77.5 |
| 74.1 |
| 74.1 |
| 73.7 |
| 79.9 |
| 85.1 |
| 80.4 |
| 78.4 |
| 74.1 |
| 74.8 |
| 65.3 |
| 65.0 |
| 64.4 |
| 66.9 |
| 65.4 |
| 65.4 |
| 66.1 |
| 65.5 |
| 56.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,209.7 |
| 2,112.7 |
| 1,962.4 |
| 1,841.5 |
| 1,768.0 |
| 1,779.0 |
| 1,746.2 |
| 1,870.8 |
| 1,834.4 |
| 1,651.2 |
| 1,670.6 |
| 1,633.9 |
| 1,559.7 |
| 1,539.2 |
| 1,517.7 |
| 1,432.3 |
| 1,358.1 |
| 1,365.6 |
| 1,344.4 |
| 1,312.3 |
| 1,244.5 |
| 1,282.1 |
| 1,320.9 |
| 1,283.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 3.6 |
| 5.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 22.7 |
| 21.8 |
| 22.0 |
| 21.6 |
| 21.5 |
| 20.4 |
| 19.8 |
| 20.5 |
| 20.3 |
| 18.5 |
| 18.3 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.9 |
| 291.6 |
| 260.2 |
| 235.2 |
| 246.7 |
| 249.2 |
| 217.0 |
| 217.7 |
| 232.3 |
| 234.9 |
| 229.0 |
| 211.5 |
| 243.1 |
| 233.1 |
| 221.9 |
| 202.7 |
| 210.5 |
| 202.4 |
| 200.1 |
| 190.8 |
| 198.7 |
| 187.8 |
| 184.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 748.2 |
| 740.1 |
| 702.7 |
| 615.7 |
| 560.3 |
| 500.7 |
| 506.5 |
| 497.5 |
| 439.7 |
| 422.9 |
| 444.3 |
| 465.7 |
| 471.5 |
| 431.8 |
| 451.3 |
| 454.9 |
| 450.0 |
| 398.6 |
| 402.6 |
| 413.3 |
| 405.0 |
| 381.6 |
| 396.2 |
| 399.0 |
| 385.0 |
| 104.3 |
| 106.5 |
| 88.8 |
| 88.2 |
| 92.8 |
| 94.5 |
| 97.8 |
| 96.5 |
| 65.2 |
| 56.7 |
| 52.3 |
| 52.8 |
| 54.0 |
| 54.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.9 |
| 64.2 |
| 65.0 |
| 67.6 |
| 72.4 |
| 67.6 |
| 60.4 |
| 63.2 |
| 66.2 |
| 70.1 |
| 61.1 |
| 55.9 |
| 56.4 |
| 53.7 |
| 41.1 |
| 48.2 |
| 49.2 |
| 60.6 |
| 58.2 |
| 50.8 |
| 54.7 |
| 92.6 |
| 87.8 |
| 16.7 |
| 18.5 |
| 18.5 |
| 18.5 |
| 18.6 |
| 20.5 |
| 20.4 |
| 20.4 |
| 20.3 |
| 32.1 |
| 31.9 |
| 31.7 |
| 31.5 |
| 27.6 |
| 36.2 |
| 37.0 |
| 39.8 |
| 40.2 |
| 37.0 |
| 37.5 |
| 35.8 |
| 42.5 |
| 45.6 |
| 130.5 |
| 135.5 |
| 38.2 |
| 35.7 |
| 34.0 |
| 37.9 |
| 35.4 |
| 36.1 |
| 35.1 |
| 38.9 |
| 38.2 |
| 37.3 |
| 36.4 |
| 44.7 |
| 40.4 |
| 38.5 |
| 12.3 |
| 15.6 |
| 16.6 |
| 15.2 |
| 15.8 |
| 16.8 |
| 15.2 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,226.5 |
| 1,183.6 |
| 1,001.4 |
| 943.3 |
| 916.1 |
| 950.4 |
| 943.6 |
| 1,095.7 |
| 1,075.2 |
| 888.2 |
| 907.0 |
| 890.8 |
| 837.9 |
| 821.5 |
| 812.6 |
| 763.8 |
| 692.6 |
| 714.2 |
| 730.9 |
| 710.2 |
| 652.8 |
| 683.0 |
| 725.7 |
| 700.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 801.3 |
| 737.8 |
| 676.2 |
| 617.3 |
| 595.9 |
| 574.1 |
| 546.7 |
| 532.9 |
| 533.2 |
| 540.8 |
| 526.6 |
| 504.2 |
| 501.4 |
| 488.2 |
| 449.4 |
| 450.3 |
| 438.4 |
| 403.9 |
| 391.1 |
| 377.4 |
| 386.9 |
| 387.6 |
| 376.8 |
| 5.3 |
| 3.7 |
| 1.9 |
| 2.7 |
| 2.0 |
| 1.2 |
| (1.4) |
| (2.1) |
| (2.3) |
| 0.2 |
| (7.6) |
| (12.4) |
| (12.4) |
| (14.2) |
| (22.6) |
| (17.8) |
| (20.1) |
| (20.6) |
| (22.2) |
| (22.0) |
| (22.8) |
| (23.4) |
| (28.4) |
| (30.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 983.2 |
| 929.1 |
| 961.0 |
| 898.1 |
| 851.9 |
| 828.6 |
| 802.6 |
| 775.1 |
| 759.2 |
| 763.0 |
| 763.6 |
| 743.2 |
| 721.8 |
| 717.7 |
| 705.1 |
| 668.5 |
| 665.5 |
| 651.5 |
| 613.6 |
| 602.1 |
| 591.7 |
| 599.1 |
| 595.2 |
| 582.5 |
| 961.0 |
| 898.1 |
| 851.9 |
| 828.6 |
| 802.6 |
| 775.1 |
| 759.2 |
| 763.0 |
| 763.6 |
| 743.2 |
| 721.8 |
| 717.7 |
| 705.1 |
| 668.5 |
| 665.5 |
| 651.5 |
| 613.6 |
| 602.1 |
| 591.7 |
| 599.1 |
| 595.2 |
| 582.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.5 |
| 283.3 |
| 268.0 |
| 251.6 |
| 232.7 |
| 462.4 |
| 446.7 |
| 220.1 |
| 192.3 |
| 180.0 |
| 174.7 |
| 197.9 |
| 176.7 |
| 140.1 |
| 133.5 |
| 119.8 |
| 105.7 |
| 96.7 |
| 82.5 |
| 94.9 |
| 133.8 |
| 162.9 |
| 961.0 |
| 898.1 |
| 851.9 |
| 828.6 |
| 802.6 |
| 775.1 |
| 759.2 |
| 763.0 |
| 763.6 |
| 743.2 |
| 721.8 |
| 717.7 |
| 705.1 |
| 668.5 |
| 665.5 |
| 651.5 |
| 613.6 |
| 602.1 |
| 591.7 |
| 599.1 |
| 595.2 |
| 582.5 |
| 502.2 |
| 822.5 |
| 758.7 |
| 709.6 |
| 685.3 |
| 658.3 |
| 629.9 |
| 613.0 |
| 615.9 |
| 589.7 |
| 568.1 |
| 545.6 |
| 540.4 |
| 526.7 |
| 489.0 |
| 484.8 |
| 469.7 |
| 427.5 |
| 414.9 |
| 403.3 |
| 409.7 |
| 402.6 |
| 410.6 |