| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 140.1 | 110.3 | 71.6 | 36.2 | 261.0 | 384.3 | 27.9 | 15.5 | 23.2 | 14.6 | 11.5 | 87.9 | 29.6 | 34.1 | 30.4 | 15.4 | 14.4 |
| Restricted Cash | 0.5 | 11.2 | 15.8 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 140.1 | 110.3 | 71.6 | 36.2 | 261.0 | 384.3 | 27.9 | 15.5 | 23.2 | 14.6 | 11.5 | 87.9 | 29.6 | 34.1 | 30.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 294.0 | 283.3 | 281.7 | 217.2 | 211.0 | 176.6 | 148.9 | 131.2 | 117.1 | 97.2 | 97.3 | 83.1 | 78.7 | 62.7 | 60.7 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1,281.0 | 1,210.1 | 1,194.0 | 1,129.4 | 1,130.9 | 1,136.0 | 1,098.5 | 992.9 | 916.2 | 811.4 | 671.5 | 598.2 | 554.6 | 466.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 27.9 | 32.8 | 24.8 | 24.6 | 8.5 | 30.0 | 31.6 | 35.9 | 31.7 | 26.2 | 26.9 | 12.8 | 6.7 | 6.3 | 7.9 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 747.6 | 918.4 | 944.3 | 961.6 | 976.4 | 1,020.1 | 1,028.0 | 1,036.9 | 1,046.0 | 1,054.0 | 905.7 | 911.6 | 756.3 | 904.6 | 794.4 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 747.6 | 946.9 | 962.8 | 977.6 | 992.4 | 1,030.9 | 1,038.8 | 1,047.6 | 1,056.8 | 1,064.8 | 915.2 | 921.2 | 764.2 | 906.6 | 799.3 | - | |
| (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 | 133.4 | 140.1 | 116.6 | 179.2 | 112.0 | 110.3 | 109.9 | 140.2 | 63.7 | 71.6 | 40.9 | 66.0 | 44.6 | 36.2 | 32.6 | |||||||||||||||||||||||||
| 15.4 |
| 14.4 |
| - |
| - |
| - |
| Prepaid Expenses | 69.9 | 102.4 | 93.6 | 94.3 | 68.3 | 63.2 | 52.2 | 47.3 | 52.1 | 42.6 | 43.9 | 39.1 | 44.0 | 27.8 | 22.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 504.0 | 496.0 | 446.9 | 347.7 | 540.3 | 624.2 | 228.9 | 193.9 | 192.5 | 154.4 | 152.7 | 223.2 | 165.2 | 136.0 | 124.2 | - | - |
| 330.1 |
| - |
| - |
| Accumulated Depreciation | 706.8 | 637.2 | 614.7 | 557.9 | 532.7 | 507.3 | 462.3 | 395.7 | 341.0 | 282.0 | 241.8 | 199.2 | 163.7 | 125.9 | 92.9 | - | - |
| Property,Plant & Equipment Net | 574.2 | 572.9 | 579.3 | 571.5 | 598.1 | 628.8 | 636.2 | 597.1 | 575.2 | 529.4 | 429.7 | 398.9 | 390.9 | 340.4 | 237.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 6.0 | 5.5 | - | - | - | - | 6.2 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,824.2 | 1,762.7 | 1,786.4 | 1,727.9 | 1,481.7 | 1,432.0 | 1,412.9 | 1,347.6 | 1,306.8 | 1,267.7 | 1,147.8 | 1,095.7 | 1,096.3 | 997.3 | 947.4 | 887.9 | - |
| Intangible Assets | 193.5 | 197.6 | 216.6 | 245.6 | 251.0 | 274.6 | 304.7 | 323.0 | 348.5 | 374.6 | 389.3 | 406.2 | 435.1 | 432.6 | 453.1 | - | - |
| Operating Lease Right Of Use Assets | 682.1 | 725.9 | 774.7 | 801.6 | 696.4 | 717.8 | 701.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 0.1 | - | 0.0 | 0.6 | 0.2 | 0.1 | 1.8 | - | - |
| Other Non-Current Assets | 111.7 | 95.2 | 92.3 | 104.6 | 72.5 | 49.3 | 46.9 | 62.6 | 45.7 | 32.9 | 31.0 | 16.4 | 15.0 | 9.7 | 7.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,889.6 | 3,850.3 | 3,896.1 | 3,798.9 | 3,640.0 | 3,726.6 | 3,330.4 | 2,524.3 | 2,468.6 | 2,359.0 | 2,150.5 | 2,141.1 | 2,102.7 | 1,916.1 | 1,771.2 | - | - |
| - |
| - |
| Short Term Debt | 0.0 | 28.5 | 18.5 | 16.0 | 16.0 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 9.6 | 9.6 | 7.9 | 2.0 | 4.8 | - | - |
| Deferred Revenue Current | 330.6 | 305.1 | 272.9 | 223.0 | 258.4 | 197.9 | 191.1 | 170.4 | 155.7 | 146.7 | 137.3 | 133.0 | 119.3 | 90.6 | 90.8 | - | - |
| Operating Lease Liabilities Current | 110.2 | 102.1 | 100.4 | 94.1 | 87.3 | 87.2 | 83.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 150.3 | 142.0 | 125.9 | 105.7 | 102.3 | 89.6 | 76.6 | 67.6 | 56.8 | 59.3 | 46.7 | 59.4 | 58.2 | 52.3 | 48.0 | - | - |
| Other Current Liabilities | 32.9 | 39.2 | 148.6 | 138.6 | 63.0 | 40.4 | 31.2 | 30.2 | 34.2 | 28.7 | 19.7 | 20.4 | 20.3 | 12.1 | 9.0 | - | - |
| Total Current Liabilities | 966.2 | 779.4 | 799.4 | 786.3 | 622.2 | 530.8 | 483.3 | 483.8 | 460.7 | 387.6 | 305.3 | 279.4 | 255.1 | 201.9 | 193.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 702.8 | 743.6 | 796.7 | 810.4 | 703.9 | 729.8 | 685.9 | 71.8 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 14.7 | 15.7 | 8.7 | 8.9 | 9.7 | 10.2 | 10.1 | 5.7 | 8.2 | 6.3 | 4.6 | 5.5 | 5.8 | 3.7 | 3.9 | - | - |
| Deferred Tax Liabilities | 14.9 | 20.3 | 33.2 | 50.7 | 48.5 | 46.0 | 58.9 | 71.3 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 104.1 | 94.5 | 101.3 | 100.5 | 100.1 | 106.0 | 92.9 | 75.4 | 64.2 | 52.0 | 44.2 | 23.4 | 19.0 | 23.7 | 22.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,550.3 | 2,571.9 | 2,683.5 | 2,718.4 | 2,460.8 | 2,442.9 | 2,359.2 | 1,744.8 | 1,719.6 | 1,671.2 | 1,422.9 | 1,390.1 | 1,213.5 | 1,307.8 | 1,189.2 | - | - |
| - |
| Additional Paid In Capital | 425.0 | 622.6 | 645.9 | 599.4 | 745.6 | 910.3 | 648.0 | 648.7 | 747.2 | 899.1 | 983.4 | 1,083.1 | 1,270.2 | 150.1 | 126.9 | - | - |
| Retained Earnings | 959.1 | 766.0 | 625.8 | 551.6 | 471.0 | 400.5 | 373.5 | 193.1 | 35.1 | (121.8) | (216.6) | (310.5) | (382.5) | (395.2) | (318.7) | - | - |
| Accumulated Other Comprehensive Income | (44.9) | (110.3) | (59.1) | (70.6) | (37.4) | (27.1) | (50.3) | (62.4) | (33.3) | (89.4) | (39.3) | (21.7) | 1.4 | (8.8) | (14.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,339.3 | 1,278.4 | 1,212.7 | 1,080.5 | 1,179.3 | 1,283.8 | 971.3 | 779.5 | 749.1 | 687.9 | 727.6 | 751.0 | 889.1 | (253.9) | (206.0) | (135.3) | (60.0) |
| Total Equity | 1,339.3 | 1,278.4 | 1,212.7 | 1,080.5 | 1,179.3 | 1,283.8 | 971.3 | 779.5 | 749.1 | 687.9 | 727.6 | 751.0 | 889.1 | (253.9) | (206.0) | (135.3) | (60.0) |
| - |
| Net debt | 607.5 | 836.6 | 891.2 | 941.4 | 731.4 | 646.5 | 1,010.9 | 1,032.2 | 1,033.5 | 1,050.1 | 903.7 | 833.3 | 734.6 | 872.5 | 768.8 | - | - |
| Working Capital | (462.2) | (283.4) | (352.5) | (438.6) | (81.9) | 93.4 | (254.4) | (289.9) | (268.2) | (233.2) | (152.6) | (56.3) | (89.9) | (65.9) | (69.5) | - | - |
| Book Value | 1,339.3 | 1,278.4 | 1,212.7 | 1,080.5 | 1,179.3 | 1,283.8 | 971.3 | 779.5 | 749.1 | 687.9 | 727.6 | 751.0 | 889.1 | (253.9) | (206.0) | (135.3) | (60.0) |
| Tangible Book Value | (678.3) | (681.9) | (790.3) | (893.0) | (553.5) | (422.8) | (746.3) | (891.2) | (906.3) | (954.4) | (809.5) | (751.0) | (642.2) | (1,683.8) | (1,606.5) | (1,023.2) | - |
| 270.4 |
| 257.2 |
| 261.0 |
| 412.4 |
| 418.6 |
| 442.1 |
| 384.3 |
| 365.3 |
| 270.4 |
| 49.2 |
| 27.9 |
| 48.5 |
| 22.7 |
| 20.1 |
| 15.5 |
| 21.3 |
| 22.9 |
| 20.3 |
| 23.2 |
| 42.3 |
| 34.3 |
| 21.5 |
| 14.6 |
| 19.5 |
| 45.0 |
| Restricted Cash | 0.8 | - | 6.8 | 15.4 | 9.6 | - | 6.9 | 1.2 | 3.6 | - | 16.2 | 8.3 | 12.7 | - | 7.9 | 6.3 | 4.5 | - | 8.4 | 10.5 | 5.7 | - | 10.9 | 4.3 | 6.2 | - | 8.4 | 3.6 | 3.1 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 133.4 | 140.1 | 116.6 | 179.2 | 112.0 | 110.3 | 109.9 | 140.2 | 63.7 | 71.6 | 40.9 | 66.0 | 44.6 | 36.2 | 32.6 | 270.4 | 257.2 | 261.0 | 412.4 | 418.6 | 442.1 | 384.3 | 365.3 | 270.4 | 49.2 | 27.9 | 48.5 | 22.7 | 20.1 | 15.5 | 21.3 | 22.9 | 20.3 | 23.2 | 42.3 | 34.3 | 21.5 | 14.6 | 19.5 | 45.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 215.7 | 294.0 | 246.7 | 197.9 | 239.2 | 283.3 | 231.5 | 185.0 | 219.8 | 281.7 | 223.3 | 181.3 | 230.8 | 217.2 | 194.4 | 171.1 | 187.7 | 211.0 | 160.3 | 141.3 | 166.6 | 176.6 | 150.1 | 221.5 | 171.6 | 148.9 | 117.6 | 111.5 | 130.3 | 131.2 | 105.0 | 91.0 | 107.3 | 117.1 | 96.1 | 81.8 | 98.1 | 97.2 | 83.2 | 71.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 80.6 | 69.9 | 91.4 | 95.7 | 97.2 | 102.4 | 62.5 | 70.8 | 64.8 | 93.6 | 105.0 | 88.8 | 96.0 | 94.3 | 75.8 | 75.4 | 76.1 | 68.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 429.7 | 504.0 | 454.7 | 472.8 | 448.5 | 496.0 | 404.0 | 396.0 | 348.2 | 446.9 | 369.2 | 336.1 | 371.4 | 347.7 | 302.8 | 516.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 566.7 | 574.2 | 585.5 | 591.2 | 575.1 | 572.9 | 597.2 | 578.9 | 574.4 | 579.3 | 572.4 | 580.9 | 575.4 | 571.5 | 561.2 | 558.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,824.5 | 1,824.2 | 1,819.2 | 1,824.5 | 1,779.2 | 1,762.7 | 1,827.9 | 1,788.2 | 1,771.4 | 1,786.4 | 1,750.6 | 1,767.5 | 1,731.8 | 1,727.9 | 1,674.5 | 1,441.2 | 1,470.2 | 1,481.7 | ||||||||||||||||||||||
| Intangible Assets | 192.4 | 193.5 | 194.7 | 196.3 | 196.4 | 197.6 | 203.0 | 203.9 | 208.4 | 216.6 | 223.4 | 231.5 | 237.3 | 245.6 | 254.7 | 235.8 | 243.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 664.6 | 682.1 | 721.2 | 737.0 | 731.4 | 725.9 | 773.6 | 756.2 | 767.5 | 774.7 | 788.5 | 807.5 | 796.3 | 801.6 | 795.9 | 678.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 113.8 | 111.7 | 108.7 | 98.1 | 92.7 | 95.2 | 109.0 | 114.1 | 121.4 | 92.3 | 98.3 | 99.9 | 93.3 | 104.6 | 127.0 | 94.6 | 92.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,791.7 | 3,889.6 | 3,884.1 | 3,919.8 | 3,823.4 | 3,850.3 | 3,914.8 | 3,837.4 | 3,791.4 | 3,896.1 | 3,802.4 | 3,823.4 | 3,805.4 | 3,798.9 | 3,716.1 | 3,525.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | 0.0 | 0.0 | 25.0 | 28.5 | 26.0 | 23.5 | 21.0 | 18.5 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 319.8 | 330.6 | 243.4 | 282.6 | 308.6 | 305.1 | 222.2 | 258.9 | 278.6 | 272.9 | 210.0 | 240.0 | 264.0 | 223.0 | 193.2 | 213.0 | 232.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 110.5 | 110.2 | 107.3 | 106.3 | 103.3 | 102.1 | 104.7 | 100.9 | 99.8 | 100.4 | 96.4 | 97.5 | 95.7 | 94.1 | 90.7 | 87.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 45.1 | 32.9 | 40.2 | 40.7 | 33.9 | 39.2 | 35.4 | 46.4 | 49.1 | 148.6 | 150.1 | 165.7 | 157.6 | 138.6 | 45.0 | 74.8 | 54.2 | |||||||||||||||||||||||
| Total Current Liabilities | 927.8 | 966.2 | 841.1 | 839.1 | 744.3 | 779.4 | 666.9 | 712.5 | 686.4 | 799.4 | 743.4 | 757.9 | 788.4 | 786.3 | 690.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 897.7 | 747.6 | 747.5 | 797.0 | 872.7 | 918.4 | 925.7 | 931.9 | 938.1 | 944.3 | 950.5 | 954.2 | 957.9 | 961.6 | 965.3 | 969.0 | 972.7 | 976.4 | 1,013.1 | 1,015.4 | 1,017.8 | 1,020.1 | 1,022.5 | 1,024.8 | 1,025.8 | 1,028.0 | 1,030.3 | 1,032.5 | 1,034.7 | 1,036.9 | 1,039.1 | 1,041.3 | 1,043.8 | 1,046.0 | 1,048.6 | 1,050.9 | 1,051.8 | 1,054.0 | 900.4 | 901.8 |
| Operating Lease Liabilities Non-Current | 679.6 | 702.8 | 724.3 | 746.2 | 746.5 | 743.6 | 787.1 | 775.3 | 788.9 | 796.7 | 794.7 | 812.6 | 804.8 | 810.4 | 804.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 14.2 | 14.7 | 16.2 | 15.8 | 15.5 | 15.7 | 16.7 | 13.1 | 10.6 | 8.7 | 8.5 | 8.8 | 8.8 | 8.9 | 10.0 | 9.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 21.3 | 14.9 | 26.0 | 23.7 | 24.2 | 20.3 | 23.2 | 29.8 | 32.4 | 33.2 | 45.6 | 45.4 | 46.9 | 50.7 | 55.8 | 51.8 | 54.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 105.6 | 104.1 | 101.5 | 99.0 | 96.2 | 94.5 | 96.1 | 91.6 | 105.8 | 101.3 | 94.3 | 94.7 | 95.2 | 100.5 | 196.7 | 90.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,646.1 | 2,550.3 | 2,456.7 | 2,520.7 | 2,499.4 | 2,571.9 | 2,515.6 | 2,554.2 | 2,562.1 | 2,683.5 | 2,637.0 | 2,673.6 | 2,701.9 | 2,718.4 | 2,722.4 | 2,406.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 198.5 | 425.0 | 537.4 | 575.7 | 609.1 | 622.6 | 697.0 | 673.0 | 663.4 | 645.9 | 635.7 | 627.3 | 616.3 | 599.4 | 590.6 | 680.6 | 717.7 | |||||||||||||||||||||||
| Retained Earnings | 993.2 | 959.1 | 937.4 | 858.8 | 804.1 | 766.0 | 736.9 | 682.0 | 642.8 | 625.8 | 620.3 | 580.3 | 559.7 | 551.6 | 533.6 | 515.3 | 490.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (46.2) | (44.9) | (47.4) | (35.5) | (89.3) | (110.3) | (34.8) | (71.8) | (77.0) | (59.1) | (90.7) | (57.9) | (72.6) | (70.6) | (130.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,145.6 | 1,339.3 | 1,427.5 | 1,399.1 | 1,324.0 | 1,278.4 | 1,399.2 | 1,283.2 | 1,229.3 | 1,212.7 | 1,165.4 | 1,149.8 | 1,103.4 | 1,080.5 | 993.8 | 1,119.0 | ||||||||||||||||||||||||
| Total Equity | 1,145.6 | 1,339.3 | 1,427.5 | 1,399.1 | 1,324.0 | 1,278.4 | 1,399.2 | 1,283.2 | 1,229.3 | 1,212.7 | 1,165.4 | 1,149.8 | 1,103.4 | 1,080.5 | 993.8 | 1,119.0 | 1,172.5 | 1,179.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 897.7 | 747.6 | 747.5 | 797.0 | 897.7 | 946.9 | 951.7 | 955.4 | 959.1 | 962.8 | 966.5 | 970.2 | 973.9 | 977.6 | 981.3 | 985.0 | 988.7 | 992.4 | 1,023.8 | 1,026.2 | 1,028.5 | 1,030.9 | 1,033.2 | 1,035.6 | 1,036.6 | 1,038.8 | 1,041.0 | 1,043.2 | 1,045.4 | 1,047.6 | 1,049.8 | 1,052.0 | 1,054.5 | 1,056.8 | 1,059.4 | 1,061.6 | 1,062.5 | 1,064.8 | 909.9 | 911.3 |
| Net debt | 764.3 | 607.5 | 630.9 | 617.7 | 785.7 | 836.6 | 841.7 | 815.1 | 895.4 | 891.2 | 925.5 | 904.2 | 929.2 | 941.4 | 948.7 | 714.6 | 731.5 | 731.4 | ||||||||||||||||||||||
| Working Capital | (498.0) | (462.2) | (386.4) | (366.3) | (295.8) | (283.4) | (262.9) | (316.5) | (338.2) | (352.5) | (374.2) | (421.8) | (417.0) | (438.6) | (387.2) | (82.4) | (77.5) | |||||||||||||||||||||||
| Book Value | 1,145.6 | 1,339.3 | 1,427.5 | 1,399.1 | 1,324.0 | 1,278.4 | 1,399.2 | 1,283.2 | 1,229.3 | 1,212.7 | 1,165.4 | 1,149.8 | 1,103.4 | 1,080.5 | 993.8 | 1,119.0 | 1,172.5 | 1,179.3 | ||||||||||||||||||||||
| Tangible Book Value | (871.3) | (678.3) | (586.5) | (621.6) | (651.7) | (681.9) | (631.8) | (708.9) | (750.6) | (790.3) | (808.5) | (849.2) | (865.6) | (893.0) | (935.4) | (558.0) | (541.1) | |||||||||||||||||||||||
| 63.3 |
| 74.7 |
| 72.6 |
| 62.9 |
| 86.0 |
| 84.9 |
| 63.4 |
| 51.9 |
| 62.0 |
| 53.0 |
| 37.2 |
| 47.3 |
| 48.2 |
| 46.4 |
| 68.8 |
| 52.1 |
| 57.4 |
| 51.8 |
| 46.9 |
| 42.6 |
| 43.5 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 521.1 |
| 540.3 |
| 648.6 |
| 654.5 |
| 686.2 |
| 624.2 |
| 615.5 |
| 576.9 |
| 284.2 |
| 228.9 |
| 228.1 |
| 187.1 |
| 187.6 |
| 193.9 |
| 174.5 |
| 160.3 |
| 196.3 |
| 192.5 |
| 195.8 |
| 167.9 |
| 166.5 |
| 154.4 |
| 146.1 |
| 150.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 583.2 |
| 598.1 |
| 609.5 |
| 617.2 |
| 622.7 |
| 628.8 |
| 606.8 |
| 596.9 |
| 609.5 |
| 636.2 |
| 601.2 |
| 601.3 |
| 603.1 |
| 597.1 |
| 586.4 |
| 583.2 |
| 584.9 |
| 575.2 |
| 567.7 |
| 556.4 |
| 537.1 |
| 529.4 |
| 430.3 |
| 420.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,446.3 |
| 1,451.0 |
| 1,448.9 |
| 1,432.0 |
| 1,409.0 |
| 1,391.7 |
| 1,389.6 |
| 1,412.9 |
| 1,371.9 |
| 1,380.2 |
| 1,381.0 |
| 1,347.6 |
| 1,339.5 |
| 1,342.2 |
| 1,335.3 |
| 1,306.8 |
| 1,302.5 |
| 1,298.7 |
| 1,273.7 |
| 1,267.7 |
| 1,150.7 |
| 1,135.7 |
| 251.0 |
| 253.5 |
| 261.0 |
| 268.9 |
| 274.6 |
| 281.2 |
| 287.5 |
| 295.3 |
| 304.7 |
| 305.9 |
| 314.4 |
| 322.4 |
| 323.0 |
| 329.3 |
| 338.0 |
| 342.5 |
| 348.5 |
| 356.5 |
| 363.5 |
| 367.7 |
| 374.6 |
| 372.1 |
| 373.4 |
| 683.5 |
| 696.4 |
| 695.8 |
| 703.1 |
| 713.8 |
| 717.8 |
| 718.0 |
| 713.7 |
| 724.1 |
| 701.0 |
| 658.1 |
| 666.4 |
| 651.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.5 |
| 58.1 |
| 54.0 |
| 49.1 |
| 49.3 |
| 43.0 |
| 44.9 |
| 48.3 |
| 46.9 |
| 46.0 |
| 44.1 |
| 50.9 |
| 62.6 |
| 67.8 |
| 58.1 |
| 55.4 |
| 45.7 |
| 40.6 |
| 31.9 |
| 31.5 |
| 32.9 |
| 29.5 |
| 27.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,594.1 |
| 3,640.0 |
| 3,711.9 |
| 3,740.9 |
| 3,789.7 |
| 3,726.6 |
| 3,673.5 |
| 3,611.6 |
| 3,351.0 |
| 3,330.4 |
| 3,211.2 |
| 3,193.5 |
| 3,196.5 |
| 2,524.3 |
| 2,497.4 |
| 2,481.8 |
| 2,514.5 |
| 2,468.6 |
| 2,463.2 |
| 2,418.4 |
| 2,376.5 |
| 2,359.0 |
| 2,128.7 |
| 2,107.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 9.6 |
| 9.6 |
| 258.4 |
| 212.5 |
| 225.7 |
| 235.3 |
| 197.9 |
| 177.3 |
| 192.8 |
| 184.4 |
| 191.1 |
| 175.2 |
| 184.6 |
| 195.6 |
| 170.4 |
| 156.5 |
| 168.7 |
| 181.4 |
| 155.7 |
| 151.3 |
| 167.9 |
| 169.4 |
| 146.7 |
| 132.2 |
| 137.1 |
| 90.2 |
| 87.3 |
| 87.1 |
| 87.9 |
| 87.4 |
| 87.2 |
| 94.4 |
| 92.5 |
| 86.3 |
| 83.1 |
| 80.9 |
| 80.7 |
| 79.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.0 |
| 53.4 |
| 49.6 |
| 41.2 |
| 40.4 |
| 43.8 |
| 51.2 |
| 27.4 |
| 31.2 |
| 22.6 |
| 22.3 |
| 24.8 |
| 30.2 |
| 31.3 |
| 31.3 |
| 36.8 |
| 34.2 |
| 27.1 |
| 28.2 |
| 25.8 |
| 28.7 |
| 24.2 |
| 26.1 |
| 599.4 |
| 598.6 |
| 622.2 |
| 563.3 |
| 564.5 |
| 562.8 |
| 530.8 |
| 504.8 |
| 491.5 |
| 497.2 |
| 483.3 |
| 470.0 |
| 453.3 |
| 514.3 |
| 483.8 |
| 452.5 |
| 469.2 |
| 511.7 |
| 460.7 |
| 398.4 |
| 397.1 |
| 356.1 |
| 387.6 |
| 309.1 |
| 320.3 |
| 687.0 |
| 689.6 |
| 703.9 |
| 704.6 |
| 712.4 |
| 724.9 |
| 729.8 |
| 727.7 |
| 724.4 |
| 722.6 |
| 685.9 |
| 643.1 |
| 654.0 |
| 636.8 |
| 71.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.7 |
| 10.1 |
| 10.4 |
| 10.2 |
| 10.2 |
| 10.4 |
| 10.8 |
| 10.5 |
| 10.1 |
| 5.3 |
| 5.5 |
| 5.7 |
| 5.7 |
| 6.1 |
| 5.3 |
| 5.8 |
| 8.2 |
| 8.0 |
| 8.0 |
| 7.3 |
| 6.3 |
| 5.5 |
| 5.3 |
| 48.5 |
| 48.8 |
| 49.1 |
| 47.6 |
| 46.0 |
| 66.2 |
| 54.9 |
| 56.0 |
| 58.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.3 |
| 100.1 |
| 112.7 |
| 117.8 |
| 115.8 |
| 106.0 |
| 114.8 |
| 107.0 |
| 101.4 |
| 92.9 |
| 94.3 |
| 96.0 |
| 92.6 |
| 75.4 |
| 75.3 |
| 72.4 |
| 72.4 |
| 64.2 |
| 56.7 |
| 58.7 |
| 58.2 |
| 52.0 |
| 47.3 |
| 41.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,421.6 |
| 2,460.8 |
| 2,452.6 |
| 2,469.7 |
| 2,479.0 |
| 2,442.9 |
| 2,446.4 |
| 2,413.3 |
| 2,413.5 |
| 2,359.2 |
| 2,316.7 |
| 2,315.1 |
| 2,359.5 |
| 1,744.8 |
| 1,717.2 |
| 1,732.7 |
| 1,777.3 |
| 1,719.6 |
| 1,688.6 |
| 1,696.3 |
| 1,650.4 |
| 1,671.2 |
| 1,430.7 |
| 1,429.9 |
| 745.6 |
| 843.3 |
| 868.3 |
| 928.8 |
| 910.3 |
| 896.0 |
| 885.4 |
| 627.3 |
| 648.0 |
| 663.2 |
| 667.2 |
| 660.0 |
| 648.7 |
| 682.7 |
| 676.1 |
| 672.5 |
| 747.2 |
| 831.2 |
| 828.8 |
| 888.5 |
| 899.1 |
| 908.0 |
| 903.5 |
| 471.0 |
| 453.3 |
| 426.4 |
| 407.6 |
| 400.5 |
| 397.9 |
| 404.6 |
| 404.2 |
| 373.5 |
| 325.7 |
| 284.5 |
| 235.2 |
| 193.1 |
| 146.5 |
| 112.9 |
| 72.4 |
| 35.1 |
| (16.3) |
| (47.4) |
| (80.4) |
| (121.8) |
| (138.9) |
| (161.5) |
| (77.0) |
| (35.7) |
| (37.4) |
| (37.4) |
| (23.7) |
| (25.8) |
| (27.1) |
| (66.9) |
| (91.8) |
| (94.1) |
| (50.3) |
| (94.5) |
| (73.3) |
| (58.2) |
| (62.4) |
| (49.0) |
| (40.0) |
| (7.8) |
| (33.3) |
| (40.4) |
| (59.4) |
| (82.1) |
| (89.4) |
| (71.2) |
| (64.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,172.5 |
| 1,179.3 |
| 1,259.2 |
| 1,271.1 |
| 1,310.6 |
| 1,283.8 |
| 1,227.1 |
| 1,198.3 |
| 937.5 |
| 971.3 |
| 894.5 |
| 878.4 |
| 837.0 |
| 779.5 |
| 780.2 |
| 749.0 |
| 737.2 |
| 749.1 |
| 774.5 |
| 722.0 |
| 726.1 |
| 687.9 |
| 698.0 |
| 678.0 |
| 1,259.2 |
| 1,271.1 |
| 1,310.6 |
| 1,283.8 |
| 1,227.1 |
| 1,198.3 |
| 937.5 |
| 971.3 |
| 894.5 |
| 878.4 |
| 837.0 |
| 779.5 |
| 780.2 |
| 749.0 |
| 737.2 |
| 749.1 |
| 774.5 |
| 722.0 |
| 726.1 |
| 687.9 |
| 698.0 |
| 678.0 |
| 611.4 |
| 607.5 |
| 586.4 |
| 646.5 |
| 667.9 |
| 765.1 |
| 987.4 |
| 1,010.9 |
| 992.5 |
| 1,020.6 |
| 1,025.3 |
| 1,032.2 |
| 1,028.5 |
| 1,029.1 |
| 1,034.2 |
| 1,033.5 |
| 1,017.1 |
| 1,027.3 |
| 1,041.0 |
| 1,050.1 |
| 890.4 |
| 866.3 |
| (81.9) |
| 85.3 |
| 89.9 |
| 123.4 |
| 93.4 |
| 110.7 |
| 85.4 |
| (213.0) |
| (254.4) |
| (241.9) |
| (266.2) |
| (326.6) |
| (289.9) |
| (278.1) |
| (309.0) |
| (315.4) |
| (268.2) |
| (202.7) |
| (229.2) |
| (189.6) |
| (233.2) |
| (163.0) |
| (169.8) |
| 1,259.2 |
| 1,271.1 |
| 1,310.6 |
| 1,283.8 |
| 1,227.1 |
| 1,198.3 |
| 937.5 |
| 971.3 |
| 894.5 |
| 878.4 |
| 837.0 |
| 779.5 |
| 780.2 |
| 749.0 |
| 737.2 |
| 749.1 |
| 774.5 |
| 722.0 |
| 726.1 |
| 687.9 |
| 698.0 |
| 678.0 |
| (553.5) |
| (440.6) |
| (440.9) |
| (407.2) |
| (422.8) |
| (463.2) |
| (480.9) |
| (747.5) |
| (746.3) |
| (783.3) |
| (816.2) |
| (866.4) |
| (891.2) |
| (888.6) |
| (931.1) |
| (940.6) |
| (906.3) |
| (884.5) |
| (940.2) |
| (915.4) |
| (954.4) |
| (824.9) |
| (831.1) |