| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 38.9 | 67.6 | 31.3 | 31.7 | 55.1 | 35.8 | 31.8 | 30.9 | - | - | 14.7 | 11.9 | 13.5 | 52.5 | 28.0 | 22.8 | 16.4 | 14.8 |
| Restricted Cash | 720.1 | 741.9 | 697.0 | 702.2 | 596.6 | 609.2 | 545.5 | 419.0 | - | - | 140.7 | 107.4 | 68.2 | 40.2 | 16.4 | 12.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 38.9 | 67.6 | 31.3 | 31.7 | 55.1 | 35.8 | 31.8 | 30.9 | - | - | 14.7 | 11.9 | 13.5 | 52.5 | 28.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 80.5 | 83.5 | 101.9 | 102.8 | 102.7 | 95.4 | 88.9 | 86.6 | - | - | 77.5 | 67.0 | 75.7 | 62.7 | 59.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 135.0 | 157.5 | 172.4 | 170.8 | 170.0 | 175.2 | 139.6 | 147.6 | - | - | 117.2 | 101.5 | 89.4 | 64.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,087.0 | 1,051.1 | 760.4 | 840.2 | 937.5 | 518.2 | 459.6 | 379.6 | - | - | 276.2 | 135.8 | 205.5 | 0.0 | - | |||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,109.7 | 1,075.0 | 779.7 | 859.0 | 956.2 | 531.0 | 467.1 | 387.1 | - | - | 280.6 | 152.9 | 215.5 | 0.0 | - | 1.3 | ||
| (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 | 34.1 | 38.9 | 38.3 | 41.6 | 37.2 | 67.6 | 34.6 | 30.4 | 26.4 | 31.3 | 31.1 | 29.0 | 24.1 | 31.7 | 31.4 | |||||||||||||||||||||||||
| - |
| 22.8 |
| 16.4 |
| 14.8 |
| 50.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 89.3 | 81.6 | 99.3 | 81.7 | 95.5 | 78.4 | 67.9 | 59.8 | - | - | 40.4 | 30.1 | 40.6 | 31.0 | 32.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 4.1 | 3.5 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 930.1 | 976.6 | 929.8 | 918.6 | 851.0 | 819.1 | 734.5 | 598.0 | - | - | 287.8 | 229.8 | 213.7 | 187.9 | 141.0 | 109.7 | - | - |
| 54.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 49.9 | 65.6 | 73.7 | 63.4 | 58.6 | 70.1 | 104.1 | 107.6 | - | - | 66.8 | 52.0 | 40.3 | 30.0 | 31.5 | - | - | - |
| Property,Plant & Equipment Net | 85.1 | 91.9 | 98.7 | 107.4 | 111.4 | 105.2 | 35.5 | 40.0 | - | - | 50.4 | 49.6 | 49.1 | 34.4 | 23.0 | 22.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 4.9 | 4.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,056.8 | 1,052.5 | 1,053.7 | 1,050.3 | 1,058.6 | 635.9 | 634.1 | 545.2 | - | - | 349.0 | 264.6 | 265.1 | 90.1 | 76.2 | 73.9 | - | - |
| Intangible Assets | 106.7 | 132.9 | 581.9 | 635.1 | 698.1 | 277.5 | 317.9 | 291.6 | - | - | 229.3 | 143.4 | 168.0 | 44.7 | 38.5 | 42.0 | - | - |
| Operating Lease Right Of Use Assets | 4.6 | 26.6 | 36.9 | 45.9 | 53.9 | 22.7 | 104.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 29.4 | 42.3 | 55.6 | - | - |
| Other Non-Current Assets | 51.6 | 67.2 | 51.0 | 94.3 | 77.3 | 72.6 | 65.2 | 65.4 | - | - | 26.7 | 19.3 | 9.8 | 6.1 | 2.8 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,390.7 | 2,496.0 | 2,912.3 | 2,992.7 | 2,971.6 | 2,044.7 | 1,993.0 | 1,615.3 | - | - | 943.2 | 706.6 | 705.7 | 392.6 | 323.8 | 304.2 | - | - |
| - |
| - |
| Short Term Debt | 22.7 | 23.9 | 19.3 | 18.8 | 18.7 | 12.8 | 7.5 | 7.5 | - | - | 4.4 | 17.2 | 10.0 | 0.0 | - | 1.3 | - | - |
| Deferred Revenue Current | 369.0 | 358.5 | 392.5 | 382.4 | 374.5 | 312.2 | 314.3 | 296.0 | - | - | 212.3 | 181.5 | 173.9 | 153.7 | 143.8 | 129.4 | - | - |
| Operating Lease Liabilities Current | 1.6 | 4.5 | 6.7 | 7.7 | 9.2 | 9.4 | 19.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 10.4 | 7.7 | 3.2 | - | - | - |
| Total Current Liabilities | 1,182.1 | 1,252.1 | 1,197.1 | 1,230.6 | 1,109.6 | 1,013.4 | 988.8 | 805.7 | - | - | 421.0 | 356.7 | 311.7 | 240.0 | 198.0 | 180.2 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.6 | 34.2 | 40.1 | 44.9 | 53.4 | 17.4 | 95.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.8 | 2.0 | 2.4 | 2.8 | 4.2 | 4.7 | 1.8 | 2.6 | - | - | 9.0 | 9.1 | 11.1 | 9.8 | 6.9 | 6.2 | - | - |
| Deferred Tax Liabilities | 22.0 | 25.0 | 93.3 | 125.8 | 148.5 | 54.1 | 44.6 | 44.3 | - | - | 43.6 | 36.9 | 24.5 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.1 | 4.8 | 10.3 | 4.3 | 1.3 | 10.9 | 5.7 | 9.4 | - | - | 7.4 | 6.7 | 5.3 | 2.8 | 2.4 | 1.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,305.6 | 2,369.2 | 2,103.6 | 2,248.7 | 2,254.6 | 1,618.6 | 1,596.2 | 1,241.5 | - | - | 757.3 | 545.1 | 558.1 | 252.6 | 207.3 | 188.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 15.5 | (99.5) | 198.9 | 197.0 | 242.5 | 236.7 | 234.9 | 246.5 | - | - | 131.7 | 125.4 | 116.9 | 131.9 | 120.0 | 115.9 | - | - |
| Accumulated Other Comprehensive Income | (5.9) | (4.9) | (1.7) | 8.9 | 6.5 | (2.5) | (5.3) | (5.1) | (0.6) | (0.6) | (1.0) | (1.4) | (2.0) | (1.1) | (0.8) | (0.2) | - | - |
| Treasury Stock | 1,316.2 | 1,060.3 | 591.6 | 537.3 | 500.9 | 353.1 | 290.7 | 266.9 | - | - | 190.4 | 183.3 | 170.9 | 166.2 | 161.2 | 134.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 85.1 | 126.8 | 809.9 | 744.0 | 717.1 | 426.2 | 396.8 | 373.8 | 336.3 | 269.1 | 185.9 | 161.5 | 147.7 | 140.0 | 116.5 | 110.3 | 85.7 | 113.1 |
| Total Equity | 85.1 | 126.8 | 809.9 | 744.0 | 717.1 | 426.2 | 396.8 | 373.8 | 336.3 | 269.1 | 185.9 | 161.5 | 147.7 | 140.0 | 116.5 | 110.3 | 85.7 | 113.1 |
| - |
| - |
| Net debt | 1,070.8 | 1,007.4 | 748.4 | 827.4 | 901.0 | 495.3 | 435.3 | 356.3 | - | - | 265.8 | 141.0 | 202.0 | (52.5) | - | (21.5) | - | - |
| Working Capital | (252.0) | (275.5) | (267.4) | (312.0) | (258.7) | (194.3) | (254.3) | (207.7) | - | - | (133.2) | (126.9) | (97.9) | (52.1) | (57.1) | (70.5) | - | - |
| Book Value | 85.1 | 126.8 | 809.9 | 744.0 | 717.1 | 426.2 | 396.8 | 373.8 | 336.3 | 269.1 | 185.9 | 161.5 | 147.7 | 140.0 | 116.5 | 110.3 | 85.7 | 113.1 |
| Tangible Book Value | (1,078.4) | (1,058.5) | (825.8) | (941.4) | (1,039.6) | (487.2) | (555.2) | (463.0) | - | - | (392.4) | (246.5) | (285.4) | 5.2 | 1.7 | (5.6) | - | - |
| 29.0 |
| 33.8 |
| 55.1 |
| 27.6 |
| 28.3 |
| 27.8 |
| 35.8 |
| 30.6 |
| 30.5 |
| 25.0 |
| - |
| 29.1 |
| 32.7 |
| 25.2 |
| 30.9 |
| 25.4 |
| 29.2 |
| 25.0 |
| 29.8 |
| 17.1 |
| 17.3 |
| 13.9 |
| 16.9 |
| 16.5 |
| 15.3 |
| Restricted Cash | 418.7 | 720.1 | 419.2 | 870.2 | 419.4 | 741.9 | 428.1 | 800.7 | 356.5 | 697.0 | 359.6 | 761.3 | 364.1 | 702.2 | 343.9 | 449.5 | 279.6 | 596.6 | 216.1 | 434.6 | 255.2 | 609.2 | 203.7 | 421.9 | 232.3 | - | 243.1 | 354.1 | 219.4 | 419.0 | 179.7 | 295.5 | 170.8 | 610.3 | 139.1 | 289.2 | 164.7 | 353.8 | 138.1 | 195.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 34.1 | 38.9 | 38.3 | 41.6 | 37.2 | 67.6 | 34.6 | 30.4 | 26.4 | 31.3 | 31.1 | 29.0 | 24.1 | 31.7 | 31.4 | 29.0 | 33.8 | 55.1 | 27.6 | 28.3 | 27.8 | 35.8 | 30.6 | 30.5 | 25.0 | - | 29.1 | 32.7 | 25.2 | 30.9 | 25.4 | 29.2 | 25.0 | 29.8 | 17.1 | 17.3 | 13.9 | 16.9 | 16.5 | 15.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 75.7 | 80.5 | 82.6 | 146.0 | 78.1 | 83.5 | 98.0 | 152.8 | 96.1 | 101.9 | 102.8 | 168.9 | 100.3 | 102.8 | 86.7 | 149.2 | 91.8 | 102.7 | 105.9 | 119.3 | 83.3 | 95.4 | 96.8 | 129.7 | 89.2 | - | 90.7 | 131.3 | 90.7 | 86.6 | 95.9 | 130.5 | 88.9 | 95.7 | 100.9 | 129.9 | 90.5 | 88.9 | 86.1 | 107.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 106.2 | 89.3 | 94.8 | 91.6 | 88.3 | 81.6 | 87.7 | 92.4 | 94.7 | 99.4 | 82.4 | 81.6 | 88.8 | 81.7 | 83.6 | 98.0 | 99.9 | 95.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 642.2 | 930.1 | 638.8 | 1,155.1 | 627.6 | 976.6 | 655.8 | 1,079.3 | 577.2 | 929.9 | 579.4 | 1,044.6 | 579.3 | 918.6 | 547.5 | 727.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 85.1 | 85.1 | 85.3 | 83.1 | 85.0 | 91.9 | 95.1 | 98.1 | 96.1 | 98.7 | 100.6 | 104.7 | 105.3 | 107.4 | 109.5 | 111.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 5.3 | 5.0 | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,055.8 | 1,056.8 | 1,056.7 | 1,057.9 | 1,054.3 | 1,052.5 | 1,056.9 | 1,053.2 | 1,053.1 | 1,053.7 | 1,051.2 | 1,053.3 | 1,051.7 | 1,050.3 | 1,047.2 | 1,051.2 | 1,056.8 | 1,058.6 | ||||||||||||||||||||||
| Intangible Assets | 99.3 | 106.7 | 112.7 | 120.8 | 126.3 | 132.9 | 536.0 | 549.5 | 565.0 | 581.9 | 594.2 | 609.5 | 622.2 | 635.1 | 644.0 | 664.4 | 683.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.7 | 4.6 | 4.9 | 5.3 | 1.7 | 26.6 | 27.5 | 28.5 | 35.5 | 36.9 | 38.4 | 45.5 | 47.2 | 45.9 | 47.4 | 50.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 70.3 | 56.2 | 51.9 | 54.8 | 57.3 | 67.2 | 60.4 | 68.8 | 59.9 | 51.0 | 83.7 | 84.3 | 87.9 | 94.3 | 95.4 | 90.7 | 90.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,109.3 | 2,390.7 | 2,104.4 | 2,630.5 | 2,102.4 | 2,496.0 | 2,601.2 | 3,042.9 | 2,549.3 | 2,912.4 | 2,603.3 | 3,093.0 | 2,639.3 | 2,992.7 | 2,626.6 | 2,825.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 23.2 | 22.7 | 22.6 | 22.6 | 23.4 | 23.9 | 23.8 | 23.8 | 19.3 | 19.3 | 19.2 | 19.2 | 19.1 | 18.8 | 18.2 | 18.2 | 18.1 | 18.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 334.0 | 369.0 | 383.1 | 398.8 | 325.6 | 358.5 | 410.4 | 425.8 | 359.2 | 390.9 | 415.8 | 434.6 | 361.0 | 382.4 | 393.7 | 412.7 | 351.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 1.6 | 1.4 | 1.1 | 4.5 | 4.7 | 4.9 | 6.7 | 6.7 | 6.8 | 7.3 | 8.0 | 7.7 | 8.1 | 8.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 866.7 | 1,182.1 | 929.4 | 1,380.9 | 864.3 | 1,252.1 | 962.0 | 1,348.5 | 862.2 | 1,196.1 | 937.6 | 1,361.1 | 863.9 | 1,230.6 | 871.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,163.2 | 1,087.0 | 1,042.0 | 1,136.1 | 1,182.3 | 1,051.1 | 977.0 | 998.1 | 1,020.5 | 760.4 | 723.4 | 827.4 | 858.9 | 840.2 | 835.9 | 921.6 | 963.1 | 937.5 | 514.4 | 532.0 | 537.9 | 518.2 | 498.0 | 478.9 | 520.6 | - | 495.6 | 553.8 | 576.1 | 379.6 | 416.7 | 471.2 | 458.6 | 429.6 | 329.4 | 380.2 | 352.0 | 338.0 | 370.6 | 398.9 |
| Operating Lease Liabilities Non-Current | - | - | 5.0 | 5.5 | 2.4 | 34.2 | 35.2 | 36.3 | 38.5 | 40.1 | 41.8 | 43.5 | 45.2 | 44.9 | 46.4 | 48.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 6.1 | 2.8 | 1.8 | 2.2 | 6.0 | 2.0 | 1.7 | 2.3 | 6.8 | 2.4 | 3.0 | 3.5 | 7.0 | 2.8 | 2.9 | 3.5 | 4.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 27.3 | 22.0 | 9.2 | 25.3 | 25.1 | 25.0 | 68.2 | 75.8 | 83.0 | 93.3 | 94.3 | 91.3 | 131.5 | 125.8 | 131.8 | 135.4 | 144.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 11.5 | 11.7 | 8.8 | 7.8 | 4.8 | 4.8 | 12.3 | 4.4 | 4.2 | 10.3 | 3.0 | 4.8 | 13.2 | 4.3 | 5.8 | 1.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | 1,176.9 | 1,220.6 | 1,117.1 | 1,094.4 | 1,116.9 | 1,153.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 2,074.7 | 2,305.6 | 1,996.3 | 2,557.8 | 2,084.9 | 2,369.2 | 2,056.4 | 2,465.4 | 2,015.2 | 2,102.5 | 1,803.1 | 2,331.6 | 1,919.6 | 2,248.7 | 1,893.8 | 2,105.0 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 46.7 | 15.5 | (21.2) | (68.7) | (95.1) | (99.5) | 246.9 | 228.6 | 207.4 | 200.1 | 193.5 | 184.5 | 182.3 | 197.0 | 218.3 | 228.6 | 232.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.9) | (5.9) | (9.2) | (6.3) | (8.3) | (4.9) | (6.9) | 0.2 | 1.2 | (1.7) | 8.1 | 8.8 | 0.4 | 8.9 | 2.7 | 7.5 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 537.0 | 536.5 | 535.6 | 500.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 34.6 | 85.1 | 108.2 | 72.7 | 17.5 | 126.8 | 544.8 | 577.5 | 534.0 | 809.9 | 800.2 | 761.4 | 719.7 | 744.0 | 732.8 | 720.5 | 705.1 | |||||||||||||||||||||||
| Total Equity | 34.6 | 85.1 | 108.2 | 72.7 | 17.5 | 126.8 | 544.8 | 577.5 | 534.0 | 809.9 | 800.2 | 761.4 | 719.7 | 744.0 | 732.8 | 720.5 | 705.1 | 717.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,186.3 | 1,109.7 | 1,064.6 | 1,158.7 | 1,205.7 | 1,075.0 | 1,000.8 | 1,021.9 | 1,039.8 | 779.7 | 742.6 | 846.6 | 878.0 | 859.0 | 854.1 | 939.8 | 981.2 | 956.2 | 527.4 | 544.9 | 550.8 | 531.0 | 508.3 | 488.1 | 530.9 | - | 503.1 | 561.3 | 583.6 | 387.1 | 425.3 | 479.8 | 467.2 | 438.2 | 338.0 | 387.7 | 356.4 | 342.4 | 375.0 | 403.2 |
| Net debt | 1,152.2 | 1,070.8 | 1,026.4 | 1,117.1 | 1,168.5 | 1,007.4 | 966.2 | 991.4 | 1,013.4 | 748.4 | 711.5 | 817.5 | 854.0 | 827.4 | 822.7 | 910.7 | 947.4 | 901.0 | ||||||||||||||||||||||
| Working Capital | (224.5) | (252.0) | (290.5) | (225.8) | (236.7) | (275.5) | (306.2) | (269.2) | (285.0) | (266.2) | (358.2) | (316.6) | (284.5) | (312.0) | (323.5) | (267.3) | (251.8) | |||||||||||||||||||||||
| Book Value | 34.6 | 85.1 | 108.2 | 72.7 | 17.5 | 126.8 | 544.8 | 577.5 | 534.0 | 809.9 | 800.2 | 761.4 | 719.7 | 744.0 | 732.8 | 720.5 | 705.1 | 717.1 | ||||||||||||||||||||||
| Tangible Book Value | (1,120.5) | (1,078.4) | (1,061.2) | (1,106.0) | (1,163.2) | (1,058.5) | (1,048.1) | (1,025.3) | (1,084.1) | (825.8) | (845.2) | (901.5) | (954.2) | (941.4) | (958.4) | (995.2) | (1,035.1) | |||||||||||||||||||||||
| 102.3 |
| 103.5 |
| 98.1 |
| 78.4 |
| 76.8 |
| 83.7 |
| 81.0 |
| - |
| 75.3 |
| 76.7 |
| 73.1 |
| 59.8 |
| 68.8 |
| 75.8 |
| 68.5 |
| 62.0 |
| 50.1 |
| 51.3 |
| 49.2 |
| 48.3 |
| 52.1 |
| 53.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 507.1 |
| 851.0 |
| 458.0 |
| 691.0 |
| 465.3 |
| 819.1 |
| 412.7 |
| 667.1 |
| 428.6 |
| - |
| 445.9 |
| 600.1 |
| 413.9 |
| 598.0 |
| 375.3 |
| 536.5 |
| 359.6 |
| 799.4 |
| 307.1 |
| 487.7 |
| 318.3 |
| 507.9 |
| 292.8 |
| 371.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.7 |
| 111.4 |
| 103.3 |
| 104.9 |
| 105.1 |
| 105.2 |
| 109.5 |
| 36.5 |
| 35.7 |
| - |
| 37.3 |
| 39.6 |
| 38.8 |
| 40.0 |
| 42.9 |
| 44.5 |
| 44.6 |
| 42.2 |
| 43.9 |
| 45.7 |
| 47.2 |
| 50.3 |
| 52.5 |
| 54.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 635.9 |
| 637.5 |
| 637.1 |
| 635.9 |
| 632.8 |
| 630.7 |
| 631.0 |
| - |
| 630.6 |
| 632.3 |
| 634.8 |
| 545.2 |
| 547.3 |
| 547.3 |
| 537.4 |
| 530.2 |
| 472.8 |
| 472.6 |
| 438.3 |
| 438.2 |
| 438.5 |
| 436.0 |
| 698.1 |
| 249.5 |
| 260.1 |
| 269.1 |
| 277.5 |
| 284.4 |
| 292.2 |
| 303.1 |
| - |
| 327.1 |
| 340.6 |
| 355.8 |
| 291.6 |
| 305.4 |
| 317.2 |
| 306.8 |
| 314.7 |
| 252.7 |
| 263.3 |
| 243.3 |
| 253.7 |
| 264.4 |
| 273.4 |
| 51.8 |
| 53.9 |
| 19.7 |
| 22.6 |
| 20.1 |
| 22.7 |
| 30.2 |
| 95.6 |
| 100.6 |
| 113.4 |
| 110.8 |
| 107.2 |
| 110.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.3 |
| 69.7 |
| 70.7 |
| 74.0 |
| 72.6 |
| 72.6 |
| 68.7 |
| 66.3 |
| - |
| 64.2 |
| 66.3 |
| 67.5 |
| 65.4 |
| 65.5 |
| 64.1 |
| 62.5 |
| 57.2 |
| 21.9 |
| 24.1 |
| 22.9 |
| 22.5 |
| 18.1 |
| 21.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,628.7 |
| 2,971.6 |
| 1,654.9 |
| 1,903.4 |
| 1,684.3 |
| 2,044.7 |
| 1,651.2 |
| 1,896.8 |
| 1,670.9 |
| - |
| 1,710.0 |
| 1,874.0 |
| 1,702.4 |
| 1,615.3 |
| 1,404.7 |
| 1,571.7 |
| 1,367.9 |
| 1,797.8 |
| 1,147.0 |
| 1,338.4 |
| 1,111.1 |
| 1,310.2 |
| 1,098.8 |
| 1,185.1 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.8 |
| 10.3 |
| 9.2 |
| 10.4 |
| - |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 8.6 |
| 8.6 |
| 8.6 |
| 8.6 |
| 8.6 |
| 7.5 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 374.5 |
| 329.4 |
| 339.7 |
| 290.0 |
| 312.2 |
| 322.5 |
| 332.6 |
| 288.7 |
| - |
| 321.0 |
| 327.3 |
| 281.1 |
| 296.0 |
| 302.8 |
| 306.4 |
| 254.9 |
| 275.1 |
| 277.0 |
| 280.8 |
| 237.1 |
| 244.5 |
| 248.2 |
| 250.4 |
| 8.9 |
| 9.2 |
| 7.2 |
| 7.9 |
| 7.2 |
| 9.4 |
| 16.6 |
| 19.3 |
| 19.7 |
| - |
| 19.4 |
| 16.2 |
| 16.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 994.3 |
| 758.9 |
| 1,109.6 |
| 660.1 |
| 877.6 |
| 646.1 |
| 1,013.4 |
| 620.3 |
| 858.9 |
| 622.8 |
| - |
| 677.4 |
| 790.5 |
| 601.1 |
| 805.7 |
| 566.5 |
| 693.3 |
| 504.4 |
| 974.6 |
| 488.2 |
| 641.7 |
| 466.0 |
| 680.1 |
| 454.7 |
| 522.4 |
| 50.8 |
| 53.4 |
| 13.5 |
| 17.2 |
| 15.7 |
| 17.4 |
| 25.7 |
| 86.6 |
| 91.2 |
| - |
| 100.1 |
| 100.1 |
| 102.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.5 |
| 5.7 |
| 4.5 |
| 4.7 |
| 5.8 |
| 4.6 |
| 1.7 |
| - |
| 2.0 |
| 2.3 |
| 4.3 |
| 2.6 |
| 3.4 |
| 3.4 |
| 5.1 |
| 3.6 |
| 5.4 |
| 6.1 |
| 7.7 |
| 6.4 |
| 6.6 |
| 6.2 |
| 148.5 |
| 56.1 |
| 56.2 |
| 54.4 |
| 54.1 |
| 47.0 |
| 45.1 |
| 43.3 |
| - |
| 47.2 |
| 48.7 |
| 48.1 |
| 44.3 |
| 47.4 |
| 48.1 |
| 48.1 |
| 48.0 |
| 39.4 |
| 40.8 |
| 29.6 |
| 29.6 |
| 26.7 |
| 27.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.3 |
| 9.4 |
| 9.3 |
| 9.4 |
| 10.9 |
| 12.6 |
| 11.9 |
| 10.9 |
| - |
| 6.2 |
| 5.8 |
| 4.3 |
| 9.4 |
| 7.0 |
| 7.5 |
| 7.5 |
| 5.6 |
| 7.8 |
| 7.6 |
| 7.8 |
| 8.5 |
| 7.5 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,923.6 |
| 2,254.6 |
| 1,258.1 |
| 1,498.1 |
| 1,268.2 |
| 1,618.6 |
| 1,209.3 |
| 1,486.0 |
| 1,290.5 |
| - |
| 1,328.6 |
| 1,501.3 |
| 1,336.7 |
| 1,241.5 |
| 1,041.0 |
| 1,223.5 |
| 1,023.6 |
| 1,461.6 |
| 870.1 |
| 1,076.3 |
| 863.1 |
| 1,062.7 |
| 866.1 |
| 963.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.5 |
| 249.5 |
| 243.3 |
| 236.6 |
| 236.7 |
| 250.3 |
| 245.4 |
| 233.6 |
| - |
| 239.4 |
| 240.7 |
| 239.5 |
| 246.5 |
| 243.0 |
| 237.6 |
| 236.8 |
| 225.0 |
| 170.7 |
| 163.9 |
| 158.5 |
| 152.7 |
| 141.1 |
| 137.9 |
| 15.3 |
| 6.5 |
| 3.3 |
| 6.3 |
| 4.2 |
| (2.5) |
| (8.9) |
| (14.5) |
| (14.1) |
| - |
| (13.7) |
| (9.4) |
| (1.5) |
| (5.1) |
| 0.6 |
| (1.0) |
| 7.0 |
| (0.6) |
| (1.0) |
| (0.6) |
| (0.3) |
| (0.6) |
| (0.9) |
| (1.6) |
| 490.5 |
| 449.9 |
| 399.6 |
| 353.1 |
| 312.0 |
| 311.7 |
| 310.4 |
| - |
| 287.2 |
| 286.6 |
| 285.3 |
| 266.9 |
| 266.6 |
| 264.4 |
| 261.7 |
| 239.2 |
| 234.3 |
| 231.9 |
| 230.1 |
| 215.2 |
| 210.4 |
| 207.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 717.1 |
| 396.8 |
| 405.3 |
| 416.2 |
| 426.2 |
| 441.8 |
| 410.8 |
| 380.4 |
| - |
| 381.5 |
| 372.7 |
| 365.7 |
| 373.8 |
| 363.7 |
| 348.2 |
| 344.3 |
| 336.3 |
| 276.9 |
| 262.1 |
| 248.1 |
| 247.5 |
| 232.7 |
| 221.7 |
| 396.8 |
| 405.3 |
| 416.2 |
| 426.2 |
| 441.8 |
| 410.8 |
| 380.4 |
| - |
| 381.5 |
| 372.7 |
| 365.7 |
| 373.8 |
| 363.7 |
| 348.2 |
| 344.3 |
| 336.3 |
| 276.9 |
| 262.1 |
| 248.1 |
| 247.5 |
| 232.7 |
| 221.7 |
| 499.8 |
| 516.6 |
| 523.0 |
| 495.3 |
| 477.7 |
| 457.6 |
| 506.0 |
| - |
| 474.0 |
| 528.7 |
| 558.4 |
| 356.3 |
| 399.9 |
| 450.6 |
| 442.2 |
| 408.4 |
| 320.9 |
| 370.4 |
| 342.5 |
| 325.5 |
| 358.6 |
| 388.0 |
| (258.7) |
| (202.1) |
| (186.6) |
| (180.9) |
| (194.3) |
| (207.6) |
| (191.8) |
| (194.2) |
| - |
| (231.5) |
| (190.4) |
| (187.2) |
| (207.7) |
| (191.2) |
| (156.7) |
| (144.8) |
| (175.2) |
| (181.1) |
| (154.0) |
| (147.7) |
| (172.2) |
| (161.9) |
| (150.6) |
| 396.8 |
| 405.3 |
| 416.2 |
| 426.2 |
| 441.8 |
| 410.8 |
| 380.4 |
| - |
| 381.5 |
| 372.7 |
| 365.7 |
| 373.8 |
| 363.7 |
| 348.2 |
| 344.3 |
| 336.3 |
| 276.9 |
| 262.1 |
| 248.1 |
| 247.5 |
| 232.7 |
| 221.7 |
| (1,039.6) |
| (488.6) |
| (492.3) |
| (490.1) |
| (487.2) |
| (475.4) |
| (512.1) |
| (553.7) |
| - |
| (576.3) |
| (600.2) |
| (624.8) |
| (463.0) |
| (489.0) |
| (516.3) |
| (499.9) |
| (508.6) |
| (448.6) |
| (473.9) |
| (433.5) |
| (444.4) |
| (470.1) |
| (487.8) |