| (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 | 499.8 | 74.1 | 75.8 | 35.2 | 33.9 | 42.6 | 86.5 | 29.9 | 203.4 | 125.6 | 154.7 | 123.6 | 346.1 | 383.5 | 415.2 | 391.1 | 469.5 | 279.6 |
| Restricted Cash | 3.1 | 2.8 | 2.9 | 2.9 | 2.9 | 3.1 | 3.1 | 3.8 | 7.1 | 6.1 | 15.4 | 50.8 | 45.9 | 63.9 | 63.3 | 12.3 | - | - |
| Short Term Investments | - | - | 0.0 | 3.8 | 3.8 | 3.7 | 5.8 | 3.6 | 2.9 | 14.5 | 3.5 | 4.8 | 10.7 | 88.8 | 68.8 | 0.2 | - | |
| Cash And Short Term Investments | 499.8 | 74.1 | 75.8 | 39.0 | 37.7 | 46.3 | 92.4 | 33.5 | 206.3 | 140.2 | 158.2 | 128.5 | 356.9 | 472.3 | 484.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 220.4 | 99.1 | 70.2 | 60.8 | 70.7 | 153.4 | 56.7 | 71.6 | 189.2 | 136.0 | 153.3 | 165.1 | 360.3 | 365.0 | 305.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 46.5 | 40.3 | 27.4 | 22.9 | 16.3 | 15.0 | 17.1 | 16.0 | 8.6 | 7.7 | 7.3 | 9.9 | 113.1 | 124.2 | 107.3 | 100.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,554.7 | 2,178.6 | 2,072.0 | 1,917.3 | 1,776.7 | 1,525.6 | 1,272.1 | 1,132.4 | 1,013.1 | 922.6 | 846.9 | 880.8 | 1,126.7 | 1,099.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 141.3 | 158.1 | 126.7 | 127.1 | 189.8 | 184.4 | 170.7 | 114.8 | 93.4 | 100.0 | 74.1 | 89.0 | 319.8 | 264.8 | 237.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,016.0 | 1,043.0 | 1,203.4 | 1,282.6 | 1,189.3 | 862.7 | 809.4 | 753.6 | 481.1 | 497.7 | 278.3 | 285.0 | 0.2 | 0.4 | 0.6 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,016.0 | 1,055.5 | 1,209.7 | 1,288.9 | 1,189.3 | 862.7 | 824.2 | 767.8 | 508.9 | 525.1 | 293.3 | 300.0 | 0.4 | 0.6 | 0.8 | 2.6 | ||
| (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 | 512.4 | 499.8 | 79.6 | 37.0 | 55.4 | 74.1 | 35.5 | 48.3 | 45.9 | 75.8 | 50.2 | 33.9 | 42.1 | 35.2 | 51.4 | |||||||||||||||||||||||||
| - |
| 391.4 |
| 469.5 |
| 279.6 |
| 289.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 66.1 | 49.1 | 64.3 | 55.0 | 47.7 | 44.3 | 41.5 | 43.9 | 30.4 | 29.3 | 32.2 | 32.1 | 47.8 | 41.9 | 33.9 | 34.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,560.4 | 930.0 | 817.8 | 771.6 | 773.7 | 773.6 | 629.8 | 542.4 | 873.1 | 693.6 | 647.3 | 1,473.8 | 1,437.4 | 1,521.1 | 1,487.1 | 1,209.1 | - | - |
| 1,017.4 |
| 968.7 |
| - |
| - |
| Accumulated Depreciation | 969.6 | 900.4 | 843.5 | 782.4 | 731.0 | 709.1 | 691.9 | 693.2 | 664.5 | 623.0 | 578.1 | 573.0 | 679.6 | 652.0 | 595.1 | 550.4 | - | - |
| Property,Plant & Equipment Net | 1,585.1 | 1,278.2 | 1,228.5 | 1,134.9 | 1,045.6 | 816.5 | 580.2 | 439.2 | 348.6 | 299.7 | 268.8 | 307.8 | 321.8 | 447.0 | 422.3 | 418.3 | 430.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 7.6 | 4.4 | 4.1 | 3.8 | 74.9 | - | - |
| Equity Method Investments | 150.1 | 99.4 | 88.6 | 100.2 | 85.3 | 71.8 | 70.1 | 63.7 | 43.3 | 42.9 | 32.1 | 31.3 | - | - | - | - | - | - |
| Goodwill | 500.9 | 287.4 | 297.0 | 293.2 | 285.5 | 283.7 | 275.5 | 274.1 | 218.3 | 210.8 | 168.4 | 169.9 | 177.1 | 280.8 | 276.2 | 269.4 | 262.9 | - |
| Intangible Assets | 329.9 | 165.3 | 185.5 | 193.6 | 185.6 | 192.8 | 191.4 | 228.7 | 110.4 | 114.7 | 58.3 | 60.2 | 63.3 | 65.1 | 103.0 | 105.6 | 103.4 | 111.8 |
| Operating Lease Right Of Use Assets | 65.8 | 43.5 | 46.5 | 49.6 | 46.4 | 41.3 | 41.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.3 | 6.6 | 16.3 | 20.6 | 21.4 | 49.4 | 58.7 | 63.9 | 86.7 | 194.5 | 181.4 | 132.8 | 127.1 | 227.2 | 241.7 | 236.5 | - | - |
| Other Non-Current Assets | 124.6 | 92.5 | 103.8 | 96.8 | 94.7 | 96.4 | 95.6 | 35.6 | 22.6 | 14.7 | 13.0 | 50.1 | 45.1 | 86.1 | 194.5 | 191.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,271.5 | 2,869.9 | 2,747.1 | 2,618.9 | 2,501.4 | 2,293.5 | 1,908.9 | 1,655.1 | 1,712.3 | 1,579.8 | 1,375.4 | 2,856.9 | 2,609.2 | 2,840.4 | 2,789.1 | 2,500.5 | 2,603.9 | - |
| 185.2 |
| - |
| - |
| Short Term Debt | 0.0 | 12.5 | 6.3 | 6.3 | 0.0 | 0.0 | 14.7 | 14.2 | 27.9 | 27.4 | 15.0 | 15.0 | 0.2 | 0.2 | 0.2 | 1.8 | - | - |
| Deferred Revenue Current | 305.3 | 161.3 | 107.4 | 88.7 | 111.6 | 83.6 | 75.4 | 98.5 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.8 | 3.8 | 4.0 | 4.4 | 3.9 | 3.3 | 3.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 117.6 | 77.2 | 64.5 | 61.1 | 71.8 | 89.7 | 82.6 | 77.4 | 82.5 | 81.8 | 67.6 | 97.2 | 58.2 | 58.0 | 71.1 | 71.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 672.0 | 474.2 | 375.0 | 367.9 | 459.6 | 529.7 | 404.7 | 377.3 | 528.1 | 439.9 | 353.8 | 819.6 | 927.2 | 1,079.3 | 1,154.8 | 981.8 | - | - |
| 0.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 93.6 | 79.0 | 43.5 | 53.1 | 38.9 | 28.6 | 14.5 | 9.4 | 19.8 | 34.0 | 24.6 | 43.1 | 65.3 | 60.9 | 87.9 | 100.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,038.5 | 1,789.5 | 1,813.8 | 1,870.6 | 1,864.1 | 1,675.7 | 1,504.8 | 1,419.4 | 1,426.6 | 1,429.4 | 1,095.8 | 1,842.7 | 1,426.2 | 1,837.4 | 1,954.1 | 1,787.0 | 2,483.2 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 775.4 | 747.2 | 713.3 | 677.0 | 1,067.4 | - | - |
| Retained Earnings | 2,523.6 | 2,287.2 | 2,093.9 | 1,933.0 | 1,775.8 | 1,550.0 | 1,344.4 | 1,166.8 | 990.7 | 885.1 | 739.4 | 642.5 | 656.9 | 349.1 | 130.9 | 96.7 | - | - |
| Accumulated Other Comprehensive Income | (19.4) | (48.2) | (7.5) | (21.9) | 12.1 | 8.2 | (7.4) | (10.3) | 9.5 | 3.8 | 0.8 | 3.6 | 28.3 | 32.7 | 26.8 | (450.0) | - | - |
| Treasury Stock | - | - | - | - | 1,326.3 | 1,095.5 | 1,068.2 | 1,037.8 | 814.8 | 762.2 | 498.3 | 424.0 | 269.0 | 109.8 | 10.1 | 2.4 | - | - |
| Minority Interest | 0.5 | (0.3) | (0.1) | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 13.9 | 15.5 | 18.3 | 16.5 | 9.2 | 0.7 | - | - |
| Total Stockholders Equity | 1,232.5 | 1,080.7 | 933.4 | 748.3 | 637.2 | 617.8 | 404.1 | 235.7 | 285.4 | 150.0 | 265.7 | 998.7 | 1,164.7 | 986.4 | 825.8 | 712.9 | 120.7 | - |
| Total Equity | 1,233.0 | 1,080.4 | 933.3 | 748.4 | 637.2 | 617.8 | 404.1 | 235.7 | 285.8 | 150.4 | 279.6 | 1,014.2 | 1,182.9 | 1,002.9 | 835.0 | 713.5 | 120.7 | - |
| - |
| - |
| Net debt | 1,516.2 | 981.4 | 1,133.9 | 1,249.8 | 1,151.6 | 816.4 | 731.8 | 734.4 | 302.6 | 384.9 | 135.1 | 171.5 | (356.4) | (471.7) | (483.2) | (388.8) | - | - |
| Working Capital | 888.3 | 455.8 | 442.8 | 403.8 | 314.1 | 243.9 | 225.0 | 165.1 | 345.0 | 253.7 | 293.5 | 654.2 | 510.2 | 441.8 | 332.3 | 227.3 | - | - |
| Book Value | 1,232.5 | 1,080.7 | 933.4 | 748.3 | 637.2 | 617.8 | 404.1 | 235.7 | 285.4 | 150.0 | 265.7 | 998.7 | 1,164.7 | 986.4 | 825.8 | 712.9 | 120.7 | - |
| Tangible Book Value | 401.8 | 628.0 | 450.8 | 261.5 | 166.1 | 141.3 | (62.8) | (267.1) | (43.3) | (175.5) | 39.0 | 768.6 | 924.3 | 640.6 | 446.6 | 337.8 | (245.5) | - |
| 67.4 |
| 23.6 |
| 33.9 |
| 69.4 |
| 190.8 |
| 57.7 |
| 42.6 |
| 44.7 |
| 61.6 |
| 77.6 |
| 86.5 |
| 13.6 |
| 34.4 |
| - |
| 29.9 |
| 66.1 |
| 317.6 |
| 143.3 |
| 203.4 |
| 203.1 |
| 147.9 |
| 95.9 |
| 125.6 |
| 45.2 |
| 97.8 |
| Restricted Cash | 8.0 | 3.1 | 7.4 | 7.2 | 6.5 | 2.8 | 6.4 | 6.3 | 6.1 | 2.9 | 6.0 | 5.7 | 5.5 | 2.9 | 5.5 | 5.7 | 5.7 | 2.9 | 5.9 | 5.8 | 5.7 | 3.1 | 6.0 | 6.0 | 5.9 | 3.1 | 6.4 | 7.1 | - | 3.8 | 7.0 | 8.5 | 5.4 | 7.1 | 7.1 | 7.1 | 5.9 | 6.1 | 5.8 | 5.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.3 | 3.8 | 3.7 | 3.7 | 3.7 | 3.7 | 5.8 | 3.6 | 3.6 | - | 3.6 | 2.7 | 1.8 | 1.0 | 2.9 | 3.2 | 4.4 | 12.4 | 14.5 | 14.7 | 14.9 |
| Cash And Short Term Investments | 512.4 | 499.8 | 79.6 | 37.0 | 55.4 | 74.1 | 35.5 | 48.3 | 45.9 | 75.8 | 50.2 | 33.9 | 45.9 | 39.0 | 55.2 | 71.2 | 27.4 | 37.7 | 73.2 | 194.1 | 61.5 | 46.3 | 48.4 | 65.3 | 81.3 | 92.4 | 17.3 | 38.1 | - | 33.5 | 68.9 | 319.4 | 144.4 | 206.3 | 206.4 | 152.4 | 108.3 | 140.2 | 59.9 | 112.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 185.2 | 220.4 | 181.2 | 148.8 | 89.1 | 99.1 | 90.2 | 89.4 | 85.0 | 70.2 | 100.6 | 64.3 | 71.8 | 60.8 | 72.4 | 85.9 | 58.9 | 70.7 | 57.1 | 61.1 | 58.0 | 153.4 | 85.3 | 64.8 | 63.1 | 56.7 | 71.5 | 68.1 | - | 71.6 | 194.6 | 200.9 | 174.2 | 189.2 | 160.7 | 146.0 | 188.0 | 136.0 | 157.2 | 133.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 45.6 | 46.5 | 57.8 | 51.6 | 49.6 | 40.3 | 37.5 | 32.3 | 41.4 | 27.4 | 31.6 | 30.2 | 30.0 | 22.9 | 31.8 | 26.2 | 16.6 | 16.3 | 14.9 | 14.8 | 13.9 | 15.0 | 13.0 | 12.0 | 11.6 | 17.1 | 17.8 | 16.4 | - | 16.0 | 15.5 | 11.7 | 10.6 | 8.6 | 8.7 | 7.9 | 8.0 | 7.7 | 8.0 | 7.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 56.6 | 66.1 | 48.0 | 51.7 | 50.4 | 49.1 | 84.8 | 75.1 | 86.4 | 64.3 | 65.8 | 62.8 | 64.5 | 55.0 | 63.3 | 57.6 | 49.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,616.4 | 1,560.4 | 1,104.0 | 996.9 | 975.8 | 930.0 | 982.9 | 909.8 | 864.7 | 817.8 | 877.9 | 839.2 | 851.7 | 771.6 | 849.7 | 852.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,586.7 | 2,554.7 | 2,498.3 | 2,482.1 | 2,216.6 | 2,178.6 | 2,166.6 | 2,114.3 | 2,089.0 | 2,072.0 | 2,013.7 | 1,998.9 | 1,949.7 | 1,917.3 | 1,849.2 | 1,846.6 | 1,817.5 | 1,776.7 | 1,699.8 | 1,647.1 | 1,585.2 | 1,525.6 | 1,410.4 | 1,344.3 | 1,275.3 | 1,272.1 | 1,233.2 | 1,182.0 | - | 1,132.4 | 1,073.9 | 1,034.0 | 1,023.9 | 1,013.1 | 974.6 | 946.0 | 932.0 | 922.6 | 879.0 | 867.2 |
| Accumulated Depreciation | 990.6 | 969.6 | 962.0 | 944.3 | 918.6 | 900.4 | 891.6 | 872.8 | 857.6 | 843.5 | 827.7 | 815.5 | 797.6 | 782.4 | 765.7 | 757.7 | 746.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,596.1 | 1,585.1 | 1,536.4 | 1,537.8 | 1,298.1 | 1,278.2 | 1,278.2 | 1,278.2 | 1,278.2 | 1,228.5 | 1,186.1 | 1,183.4 | 1,152.1 | 1,134.9 | 1,083.4 | 1,088.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 157.6 | 150.1 | 175.7 | 175.6 | 124.0 | 99.4 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 496.3 | 500.9 | 501.6 | 512.6 | 349.3 | 287.4 | 295.1 | 293.2 | 294.3 | 297.0 | 293.6 | 297.1 | 293.7 | 293.2 | 290.0 | 296.9 | 286.9 | 285.5 | ||||||||||||||||||||||
| Intangible Assets | 321.4 | 329.9 | 330.3 | 324.5 | 187.5 | 165.3 | 175.2 | 176.1 | 180.1 | 185.5 | 185.0 | 191.4 | 191.3 | 193.6 | 192.9 | 208.9 | 184.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.4 | 12.3 | 3.4 | 4.7 | 4.7 | 6.6 | 12.1 | 13.1 | 14.8 | 16.3 | 18.2 | 20.2 | 21.3 | 20.6 | 20.5 | 21.6 | 21.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 125.8 | 124.6 | 122.2 | 139.3 | 106.1 | 92.5 | 98.0 | 104.7 | 101.6 | 103.8 | 102.2 | 96.1 | 94.3 | 96.8 | 120.4 | 115.2 | 101.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,324.9 | 4,271.5 | 3,781.5 | 3,699.1 | 3,054.0 | 2,869.9 | 2,947.5 | 2,840.6 | 2,788.0 | 2,747.1 | 2,776.8 | 2,740.6 | 2,718.9 | 2,618.9 | 2,672.1 | 2,705.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 216.2 | 141.3 | 211.7 | 191.5 | 161.6 | 158.1 | 172.2 | 164.3 | 147.8 | 126.7 | 151.4 | 144.4 | 137.6 | 127.1 | 146.5 | 150.2 | 141.1 | 189.8 | 137.9 | 143.9 | 147.0 | 184.4 | 162.5 | 141.5 | 124.0 | 170.7 | 122.3 | 108.7 | - | 114.8 | 100.0 | 88.4 | 99.2 | 93.4 | 89.1 | 68.5 | 80.4 | 100.0 | 76.5 | 83.6 |
| Short Term Debt | - | - | 12.5 | 12.5 | 12.5 | 12.5 | 10.9 | 9.4 | 7.8 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 271.6 | 305.3 | 211.4 | 198.3 | 194.1 | 161.3 | 119.6 | 125.2 | 112.4 | 107.4 | 72.0 | 87.8 | 89.6 | 88.7 | 98.5 | 104.8 | 105.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 72.5 | 117.6 | 90.6 | 83.3 | 43.5 | 77.2 | 53.4 | 47.1 | 40.1 | 64.5 | 58.4 | 49.0 | 40.9 | 61.1 | 75.1 | 69.0 | 60.1 | 71.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 674.2 | 672.0 | 646.6 | 590.2 | 483.9 | 474.2 | 437.5 | 408.6 | 386.8 | 375.0 | 351.2 | 348.1 | 348.9 | 367.9 | 406.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,017.9 | 2,016.0 | 1,497.1 | 1,519.7 | 1,185.4 | 1,043.0 | 1,220.6 | 1,203.2 | 1,220.8 | 1,203.4 | 1,334.5 | 1,330.5 | 1,361.6 | 1,282.6 | 1,340.7 | 1,380.2 | 1,299.8 | 1,189.3 | 1,253.8 | 784.1 | 1,018.3 | 862.7 | 902.2 | 826.8 | 911.3 | 809.4 | 849.6 | 855.7 | - | 753.6 | 756.5 | 666.2 | 471.4 | 481.1 | 489.1 | 489.3 | 543.0 | 497.7 | 423.2 | 271.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 97.6 | 93.6 | 121.2 | 122.9 | 93.5 | 79.0 | 45.9 | 45.1 | 44.5 | 43.5 | 54.4 | 53.9 | 54.2 | 53.1 | 47.6 | 43.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,044.7 | 3,038.5 | 2,540.1 | 2,515.2 | 1,954.0 | 1,789.5 | 1,888.8 | 1,842.4 | 1,841.9 | 1,813.8 | 1,904.9 | 1,899.0 | 1,930.9 | 1,870.6 | 1,959.1 | 2,001.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | - | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,589.8 | 2,523.6 | 2,453.7 | 2,394.7 | 2,339.5 | 2,287.2 | 2,238.4 | 2,191.1 | 2,140.2 | 2,093.9 | 2,049.3 | 2,010.2 | 1,972.8 | 1,933.0 | 1,910.2 | 1,868.8 | 1,814.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (31.4) | (19.4) | (32.5) | (23.4) | (43.3) | (48.2) | (14.9) | (23.0) | (18.5) | (7.5) | (20.4) | (7.7) | (19.0) | (21.9) | (32.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,353.3 | 1,352.3 | 1,352.3 | 1,326.3 | ||||||||||||||||||||||
| Minority Interest | (0.2) | 0.5 | (0.3) | (0.3) | (0.3) | (0.3) | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | 0.0 | 0.2 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,280.4 | 1,232.5 | 1,241.7 | 1,184.2 | 1,100.3 | 1,080.7 | 1,058.7 | 998.5 | 946.2 | 933.4 | 872.0 | 841.7 | 788.1 | 748.3 | 712.7 | 704.3 | ||||||||||||||||||||||||
| Total Equity | 1,280.2 | 1,233.0 | 1,241.5 | 1,183.9 | 1,100.0 | 1,080.4 | 1,058.7 | 998.3 | 946.1 | 933.3 | 871.9 | 841.5 | 788.0 | 748.4 | 712.9 | 704.4 | 660.0 | 637.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,017.9 | 2,016.0 | 1,509.6 | 1,532.2 | 1,197.9 | 1,055.5 | 1,231.5 | 1,212.6 | 1,228.6 | 1,209.7 | 1,340.7 | 1,336.8 | 1,367.8 | 1,288.9 | 1,340.7 | 1,380.2 | 1,299.8 | 1,189.3 | 1,253.8 | 1,184.1 | 1,018.3 | 862.7 | 902.2 | 826.8 | 911.3 | 809.4 | 849.6 | 855.7 | - | 753.6 | 756.5 | 666.2 | 471.4 | 481.1 | 489.1 | 489.3 | 543.0 | 497.7 | 423.2 | 286.5 |
| Net debt | 1,505.6 | 1,516.2 | 1,430.0 | 1,495.2 | 1,142.4 | 981.4 | 1,196.0 | 1,164.2 | 1,182.7 | 1,133.9 | 1,290.5 | 1,302.9 | 1,321.9 | 1,249.8 | 1,285.5 | 1,309.1 | 1,272.4 | 1,151.6 | ||||||||||||||||||||||
| Working Capital | 942.2 | 888.3 | 457.5 | 406.7 | 491.8 | 455.8 | 545.5 | 501.3 | 477.8 | 442.8 | 526.7 | 491.1 | 502.9 | 403.8 | 442.9 | 443.3 | 383.8 | 314.1 | ||||||||||||||||||||||
| Book Value | 1,280.4 | 1,232.5 | 1,241.7 | 1,184.2 | 1,100.3 | 1,080.7 | 1,058.7 | 998.5 | 946.2 | 933.4 | 872.0 | 841.7 | 788.1 | 748.3 | 712.7 | 704.3 | 659.9 | 637.2 | ||||||||||||||||||||||
| Tangible Book Value | 462.7 | 401.8 | 409.9 | 347.0 | 563.4 | 628.0 | 588.4 | 529.2 | 471.8 | 450.8 | 393.4 | 353.2 | 303.1 | 261.5 | 229.9 | 198.4 | 188.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.7 |
| 45.3 |
| 44.8 |
| 39.4 |
| 44.3 |
| 40.7 |
| 38.7 |
| 37.2 |
| 41.5 |
| 41.0 |
| 40.0 |
| - |
| 43.9 |
| 44.5 |
| 32.3 |
| 33.5 |
| 30.4 |
| 29.0 |
| 29.1 |
| 30.1 |
| 29.3 |
| 24.6 |
| 32.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 792.4 |
| 773.7 |
| 813.8 |
| 922.7 |
| 759.2 |
| 773.6 |
| 709.6 |
| 624.0 |
| 687.0 |
| 629.8 |
| 621.5 |
| 587.4 |
| - |
| 542.4 |
| 684.9 |
| 890.7 |
| 702.9 |
| 873.1 |
| 830.9 |
| 745.5 |
| 743.5 |
| 693.6 |
| 617.4 |
| 664.8 |
| 731.0 |
| 715.9 |
| 705.0 |
| 701.2 |
| 709.1 |
| 695.3 |
| 688.1 |
| 681.2 |
| 691.9 |
| 719.2 |
| 708.2 |
| - |
| 693.2 |
| 684.5 |
| 676.8 |
| 674.0 |
| 664.5 |
| 661.7 |
| 647.7 |
| 635.4 |
| 623.0 |
| 615.0 |
| 604.2 |
| 1,071.4 |
| 1,045.6 |
| 984.0 |
| 942.1 |
| 884.0 |
| 816.5 |
| 715.1 |
| 656.2 |
| 594.2 |
| 580.2 |
| 514.0 |
| 473.8 |
| - |
| 439.2 |
| 389.4 |
| 357.2 |
| 349.9 |
| 348.6 |
| 313.0 |
| 298.2 |
| 296.5 |
| 299.7 |
| 264.0 |
| 263.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.1 |
| 287.9 |
| 286.0 |
| 283.7 |
| 276.0 |
| 274.3 |
| 271.6 |
| 275.5 |
| 277.1 |
| 278.6 |
| - |
| 274.1 |
| 278.9 |
| 215.5 |
| 217.0 |
| 218.3 |
| 217.5 |
| 214.9 |
| 211.4 |
| 210.8 |
| 168.7 |
| 168.7 |
| 185.6 |
| 187.4 |
| 192.9 |
| 193.0 |
| 192.8 |
| 189.0 |
| 186.4 |
| 185.7 |
| 191.4 |
| 191.3 |
| 195.1 |
| - |
| 228.7 |
| 240.1 |
| 103.0 |
| 106.7 |
| 110.4 |
| 113.4 |
| 113.0 |
| 113.3 |
| 114.7 |
| 56.9 |
| 57.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.3 |
| 44.5 |
| 45.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 25.4 |
| 31.7 |
| 47.9 |
| 49.4 |
| 55.1 |
| 55.7 |
| 55.1 |
| 58.7 |
| 60.9 |
| 61.4 |
| - |
| 63.9 |
| 45.1 |
| 84.9 |
| 84.7 |
| 86.7 |
| 176.3 |
| 182.8 |
| 182.6 |
| 194.5 |
| 175.9 |
| 176.3 |
| 94.7 |
| 99.4 |
| 100.9 |
| 98.0 |
| 96.4 |
| 98.3 |
| 96.9 |
| 95.0 |
| 95.6 |
| 81.4 |
| 82.4 |
| - |
| 35.6 |
| 26.6 |
| 24.4 |
| 22.4 |
| 22.6 |
| 23.6 |
| 19.9 |
| 17.7 |
| 14.7 |
| 27.1 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,569.1 |
| 2,501.4 |
| 2,489.7 |
| 2,566.4 |
| 2,351.9 |
| 2,293.5 |
| 2,124.3 |
| 1,971.4 |
| 1,966.6 |
| 1,908.9 |
| 1,826.4 |
| 1,756.5 |
| - |
| 1,655.1 |
| 1,735.7 |
| 1,742.5 |
| 1,539.5 |
| 1,712.3 |
| 1,723.5 |
| 1,624.7 |
| 1,617.9 |
| 1,579.8 |
| 1,365.1 |
| 1,401.3 |
| 0.0 |
| 400.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 111.6 |
| 102.4 |
| 105.2 |
| 99.2 |
| 83.6 |
| 67.1 |
| 64.8 |
| 80.1 |
| 75.4 |
| 66.5 |
| 67.4 |
| - |
| 98.5 |
| 104.6 |
| 77.8 |
| 77.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.1 |
| 70.3 |
| 59.8 |
| 89.7 |
| 79.1 |
| 66.5 |
| 54.2 |
| 82.6 |
| 70.5 |
| 63.9 |
| - |
| 77.4 |
| 74.4 |
| 67.4 |
| 57.6 |
| 82.5 |
| 76.1 |
| 60.4 |
| 52.7 |
| 81.8 |
| 56.7 |
| 54.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 409.4 |
| 408.6 |
| 459.6 |
| 397.8 |
| 801.6 |
| 404.0 |
| 529.7 |
| 382.6 |
| 375.3 |
| 343.2 |
| 404.7 |
| 333.7 |
| 315.4 |
| - |
| 377.3 |
| 359.7 |
| 309.4 |
| 327.1 |
| 528.1 |
| 459.9 |
| 392.8 |
| 382.4 |
| 439.9 |
| 381.3 |
| 387.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.9 |
| 38.9 |
| 32.2 |
| 32.2 |
| 28.5 |
| 28.6 |
| 32.1 |
| 24.6 |
| 15.9 |
| 14.5 |
| 16.7 |
| 15.2 |
| - |
| 9.4 |
| 15.4 |
| 18.6 |
| 19.4 |
| 19.8 |
| 34.4 |
| 33.8 |
| 33.8 |
| 34.0 |
| 19.5 |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,909.2 |
| 1,864.1 |
| 1,911.1 |
| 1,857.3 |
| 1,695.6 |
| 1,675.7 |
| 1,574.2 |
| 1,489.8 |
| 1,537.1 |
| 1,504.8 |
| 1,471.9 |
| 1,462.3 |
| - |
| 1,419.4 |
| 1,343.2 |
| 1,354.1 |
| 1,194.3 |
| 1,426.6 |
| 1,415.3 |
| 1,360.4 |
| 1,411.7 |
| 1,429.4 |
| 1,246.5 |
| 1,108.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,775.8 |
| 1,678.5 |
| 1,638.7 |
| 1,599.5 |
| 1,550.0 |
| 1,502.6 |
| 1,447.6 |
| 1,401.6 |
| 1,344.4 |
| 1,299.3 |
| 1,240.8 |
| - |
| 1,166.8 |
| 1,159.6 |
| 1,097.7 |
| 1,053.1 |
| 990.7 |
| 1,017.5 |
| 982.0 |
| 931.8 |
| 885.1 |
| 857.8 |
| 826.7 |
| 3.3 |
| 18.2 |
| 12.1 |
| 14.3 |
| 24.3 |
| 16.3 |
| 8.2 |
| (8.4) |
| (17.5) |
| (18.6) |
| (7.4) |
| (7.3) |
| (4.9) |
| - |
| (10.3) |
| 3.5 |
| 1.2 |
| 4.4 |
| 9.5 |
| 10.8 |
| 6.3 |
| 5.0 |
| 3.8 |
| 5.0 |
| 4.5 |
| 1,286.3 |
| 1,120.2 |
| 1,120.1 |
| 1,095.5 |
| 1,093.5 |
| 1,093.3 |
| 1,093.2 |
| 1,068.2 |
| 1,067.6 |
| 1,067.1 |
| - |
| 1,037.8 |
| 884.2 |
| 820.8 |
| 820.7 |
| 814.8 |
| 814.1 |
| 813.3 |
| 807.3 |
| 762.2 |
| 762.0 |
| 589.8 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 659.9 |
| 637.2 |
| 578.3 |
| 709.0 |
| 656.2 |
| 617.8 |
| 550.2 |
| 481.5 |
| 429.5 |
| 404.1 |
| 354.5 |
| 294.1 |
| - |
| 235.7 |
| 392.5 |
| 388.3 |
| 345.1 |
| 285.4 |
| 307.9 |
| 264.0 |
| 205.9 |
| 150.0 |
| 118.3 |
| 292.1 |
| 578.6 |
| 709.1 |
| 656.3 |
| 617.8 |
| 550.1 |
| 481.5 |
| 429.5 |
| 404.1 |
| 354.5 |
| 294.1 |
| - |
| 235.7 |
| 392.5 |
| 388.3 |
| 345.3 |
| 285.8 |
| 308.2 |
| 264.3 |
| 206.2 |
| 150.4 |
| 118.6 |
| 292.4 |
| 1,180.6 |
| 990.1 |
| 956.8 |
| 816.4 |
| 853.8 |
| 761.5 |
| 830.0 |
| 717.1 |
| 832.3 |
| 817.6 |
| - |
| 720.1 |
| 687.6 |
| 346.8 |
| 327.0 |
| 274.7 |
| 282.8 |
| 336.9 |
| 434.7 |
| 357.6 |
| 363.3 |
| 173.8 |
| 416.0 |
| 121.0 |
| 355.3 |
| 243.9 |
| 327.0 |
| 248.6 |
| 343.9 |
| 225.0 |
| 287.7 |
| 272.0 |
| - |
| 165.1 |
| 325.1 |
| 581.3 |
| 375.8 |
| 345.0 |
| 371.0 |
| 352.8 |
| 361.1 |
| 253.7 |
| 236.0 |
| 277.3 |
| 578.3 |
| 709.0 |
| 656.2 |
| 617.8 |
| 550.2 |
| 481.5 |
| 429.5 |
| 404.1 |
| 354.5 |
| 294.1 |
| - |
| 235.7 |
| 392.5 |
| 388.3 |
| 345.1 |
| 285.4 |
| 307.9 |
| 264.0 |
| 205.9 |
| 150.0 |
| 118.3 |
| 292.1 |
| 166.1 |
| 105.9 |
| 228.2 |
| 177.2 |
| 141.3 |
| 85.2 |
| 20.7 |
| (27.8) |
| (62.8) |
| (113.9) |
| (179.6) |
| - |
| (267.1) |
| (126.6) |
| 69.7 |
| 21.4 |
| (43.3) |
| (23.0) |
| (64.0) |
| (118.8) |
| (175.5) |
| (107.3) |
| 66.0 |