| (in millions of USD) | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 18.3 | 17.0 | 39.8 | 8.9 | 13.8 | 1.1 | 1.1 | 1.4 | 8.1 | 1.4 | 3.7 | 2.3 | 4.7 | 2.0 | 3.9 | |||||||||||||||||||||||||
| (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 | 18.3 | 13.8 | 8.1 | 4.7 | 2.0 | 4.7 | 0.6 | 0.6 | 0.4 | 3.5 | 0.9 | 1.0 | 0.8 | 0.9 | 1.6 | 0.7 | 7.2 | 7.4 |
| Restricted Cash | 38.2 | 38.7 | 30.4 | 28.5 | 30.4 | 24.0 | 29.6 | 27.5 | 33.0 | 27.9 | 24.9 | 28.3 | 22.1 | 19.6 | 19.8 | 20.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 18.3 | 13.8 | 8.1 | 4.7 | 2.0 | 4.7 | 0.6 | 0.6 | 0.4 | 3.5 | 0.9 | 1.0 | 0.8 | 0.9 | 1.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 556.0 | 534.9 | 380.2 | 334.5 | 242.2 | 216.2 | 222.0 | 207.3 | 188.3 | 175.4 | 153.6 | 143.0 | 138.1 | 135.0 | 137.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 211.5 | 204.2 | 168.6 | 145.3 | 133.2 | 123.0 | 119.1 | 111.3 | 102.4 | 91.9 | 88.6 | 88.4 | 85.8 | 82.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 90.9 | 90.6 | 82.8 | 80.7 | 65.8 | 64.1 | 68.5 | 58.6 | 51.4 | 45.8 | 35.6 | 36.8 | 37.3 | 35.4 | 35.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,389.6 | 1,333.8 | 310.8 | 263.7 | 154.9 | 107.2 | 104.3 | 134.0 | 177.7 | 190.0 | 204.7 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,455.9 | 1,399.9 | 310.8 | 263.7 | 154.9 | 107.2 | 104.3 | 134.0 | 177.7 | 190.0 | 204.7 | - | - | - | - | - | ||
| 0.6 |
| 2.0 |
| 2.7 |
| 4.7 |
| 6.8 |
| 4.7 |
| 6.1 |
| 9.6 |
| 216.9 |
| 0.6 |
| 2.7 |
| 2.6 |
| 2.1 |
| 0.6 |
| 3.5 |
| 1.9 |
| 0.3 |
| 0.4 |
| 1.3 |
| 1.2 |
| 2.4 |
| 3.5 |
| 0.5 |
| 8.5 |
| 1.6 |
| Restricted Cash | 38.2 | 44.5 | 49.1 | 40.8 | 38.7 | 43.1 | 44.9 | 27.7 | 30.4 | 38.2 | 52.3 | 25.1 | 28.5 | 39.6 | 42.2 | 33.4 | 30.4 | 37.3 | 39.3 | 27.6 | 24.0 | 25.3 | 42.4 | 28.9 | 29.6 | 35.7 | 30.1 | 27.7 | 27.5 | 32.6 | 39.5 | 29.8 | 33.0 | 32.1 | 34.9 | 26.7 | 27.9 | 33.0 | 31.9 | 26.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 18.3 | 17.0 | 39.8 | 8.9 | 13.8 | 1.1 | 1.1 | 1.4 | 8.1 | 1.4 | 3.7 | 2.3 | 4.7 | 2.0 | 3.9 | 0.6 | 2.0 | 2.7 | 4.7 | 6.8 | 4.7 | 6.1 | 9.6 | 216.9 | 0.6 | 2.7 | 2.6 | 2.1 | 0.6 | 3.5 | 1.9 | 0.3 | 0.4 | 1.3 | 1.2 | 2.4 | 3.5 | 0.5 | 8.5 | 1.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 556.0 | 719.6 | 676.1 | 735.4 | 534.9 | 476.6 | 477.8 | 504.1 | 380.2 | 465.8 | 456.4 | 442.8 | 334.5 | 399.0 | 410.5 | 365.8 | 242.2 | 293.9 | 292.5 | 270.6 | 216.2 | 248.9 | 267.2 | 263.2 | 222.0 | 261.0 | 271.8 | 264.4 | 207.3 | 234.9 | 245.6 | 261.3 | 188.3 | 213.4 | 218.3 | 220.9 | 175.4 | 194.4 | 193.2 | 197.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 79.7 | 96.7 | 82.1 | 76.8 | 72.5 | 42.9 | 38.9 | 41.6 | 34.9 | 37.9 | 42.4 | 31.5 | 29.4 | 17.1 | 12.2 | 12.8 | 19.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 899.2 | 1,005.4 | 966.0 | 1,002.8 | 835.7 | 675.8 | 693.9 | 722.2 | 612.7 | 665.9 | 686.2 | 649.9 | 568.4 | 583.1 | 654.0 | 611.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 211.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 130.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 81.2 | 83.7 | 88.5 | 92.1 | 88.2 | 55.7 | 56.7 | 58.0 | 57.0 | 55.3 | 50.9 | 46.9 | 45.2 | 45.5 | 45.7 | 43.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,329.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 334.0 | 349.1 | 367.5 | 382.1 | 393.5 | 199.8 | 204.0 | 209.2 | 211.0 | 193.6 | 186.2 | 193.9 | 184.0 | 191.7 | 199.2 | 195.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 38.3 | 40.0 | 38.8 | 39.9 | 40.8 | 6.5 | 8.9 | 11.5 | 10.8 | 14.9 | 14.3 | 12.7 | 10.9 | 11.1 | 8.4 | 7.9 | 4.6 | |||||||||||||||||||||||
| Total Non-Current Assets | 3,510.3 | 3,539.7 | 3,571.9 | 3,582.7 | 3,635.2 | 1,457.6 | 1,466.9 | 1,474.8 | 1,430.9 | 1,408.6 | 1,402.6 | 1,388.3 | 1,310.7 | 1,316.5 | 1,318.6 | 1,330.9 | 1,176.3 | |||||||||||||||||||||||
| Total Assets | 4,409.5 | 4,545.1 | 4,538.0 | 4,585.5 | 4,470.9 | 2,133.4 | 2,160.8 | 2,197.0 | 2,043.6 | 2,074.5 | 2,088.8 | 2,038.2 | 1,879.1 | 1,899.6 | 1,972.6 | 1,942.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 90.9 | 99.7 | 119.3 | 102.6 | 90.6 | 87.2 | 109.3 | 93.5 | 82.8 | 80.6 | 126.4 | 82.7 | 80.7 | 74.2 | 125.9 | 70.4 | 65.8 | 75.6 | 99.0 | 60.2 | 64.1 | 50.6 | 86.5 | 62.3 | 68.5 | 63.7 | 87.7 | 61.5 | 58.6 | 57.8 | 80.8 | 63.2 | 51.4 | 47.6 | 62.0 | 47.1 | 45.8 | 42.5 | 54.8 | 36.6 |
| Short Term Debt | 66.4 | 66.3 | 66.3 | 66.2 | 66.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 64.7 | 64.2 | 62.2 | 61.7 | 60.5 | 38.9 | 38.1 | 37.2 | 36.3 | 36.5 | 36.3 | 37.3 | 36.4 | 36.5 | 36.1 | 34.9 | ||||||||||||||||||||||||
| Accrued Expenses | 197.5 | 149.4 | 106.6 | 87.9 | 172.8 | 116.9 | 95.3 | 71.4 | 133.6 | 118.3 | 90.0 | 68.9 | 130.5 | 125.3 | 94.8 | 66.7 | 114.0 | |||||||||||||||||||||||
| Other Current Liabilities | 68.3 | 62.4 | 68.0 | 111.7 | 78.6 | 30.7 | 31.4 | 28.6 | 30.9 | 28.8 | 31.0 | 31.9 | 26.5 | 19.0 | 19.2 | 18.1 | 18.8 | |||||||||||||||||||||||
| Total Current Liabilities | 735.6 | 641.8 | 602.3 | 660.1 | 705.8 | 452.9 | 467.8 | 470.1 | 511.9 | 474.4 | 501.0 | 461.2 | 512.4 | 458.6 | 531.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,389.6 | 1,502.6 | 1,488.2 | 1,462.5 | 1,333.8 | 335.8 | 379.7 | 436.3 | 310.8 | 393.0 | 408.8 | 401.8 | 263.7 | 268.9 | 263.7 | 298.5 | 154.9 | 189.7 | 162.7 | 161.3 | 107.2 | 109.1 | 119.0 | 381.9 | 104.3 | 158.7 | 157.7 | 180.6 | 134.0 | 165.5 | 178.5 | 214.0 | 177.7 | 205.0 | 209.5 | 211.5 | 190.0 | 218.1 | 233.9 | 232.9 |
| Operating Lease Liabilities Non-Current | 307.9 | 322.2 | 345.6 | 360.1 | 372.6 | 190.1 | 194.7 | 201.1 | 203.9 | 181.8 | 174.6 | 183.4 | 174.5 | 181.8 | 189.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.1 | 5.2 | 13.2 | 1.0 | 10.9 | 33.6 | 32.7 | 31.7 | 29.3 | 31.7 | 29.5 | 27.0 | 24.8 | 22.6 | 20.9 | 19.0 | 15.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.2 | 6.7 | 5.7 | 3.2 | 62.7 | 2.0 | 1.2 | 1.3 | 1.9 | 0.7 | 0.5 | 1.1 | 0.6 | 0.6 | 0.8 | 0.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,911.9 | 2,031.6 | 2,043.8 | 2,010.7 | 1,985.1 | 752.5 | 801.6 | 859.9 | 740.1 | 789.5 | 811.7 | 805.1 | 653.3 | 666.9 | 676.7 | 724.2 | ||||||||||||||||||||||||
| Total Liabilities | 2,647.5 | 2,673.3 | 2,646.1 | 2,670.8 | 2,690.9 | 1,205.5 | 1,269.4 | 1,329.9 | 1,252.0 | 1,263.9 | 1,312.7 | 1,266.3 | 1,165.7 | 1,125.5 | 1,208.1 | 1,182.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,011.6 | 1,091.0 | 1,060.8 | 1,018.9 | 896.1 | 986.8 | 951.8 | 932.0 | 855.1 | 867.8 | 834.1 | 807.3 | 734.1 | 745.6 | 718.1 | 686.9 | 628.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.3) | (3.4) | (2.1) | (0.0) | 1.2 | 0.2 | 2.7 | 2.8 | 1.8 | 4.4 | 3.9 | 2.4 | 3.6 | 3.6 | 1.4 | 1.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 707.1 | 694.7 | 683.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,762.1 | 1,871.8 | 1,891.8 | 1,914.7 | 1,780.0 | 927.9 | 891.4 | 867.1 | 791.6 | 810.6 | 776.0 | 771.9 | 713.5 | 774.1 | 764.5 | 759.8 | 704.5 | |||||||||||||||||||||||
| Total Equity | 1,762.1 | 1,871.8 | 1,891.8 | 1,914.7 | 1,780.0 | 927.9 | 891.4 | 867.1 | 791.6 | 810.6 | 776.0 | 771.9 | 713.5 | 774.1 | 764.5 | 759.8 | 704.5 | 720.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,455.9 | 1,569.0 | 1,554.5 | 1,528.7 | 1,399.9 | 335.8 | 379.7 | 436.3 | 310.8 | 393.0 | 408.8 | 401.8 | 263.7 | 268.9 | 263.7 | 298.5 | 154.9 | 189.7 | 162.7 | 161.3 | 107.2 | 109.1 | 119.0 | 381.9 | 104.3 | 158.7 | 157.7 | 180.6 | 134.0 | 165.5 | 178.5 | 214.0 | 177.7 | 205.0 | 209.5 | 211.5 | 190.0 | 218.1 | 233.9 | 232.9 |
| Net debt | 1,437.6 | 1,552.0 | 1,514.7 | 1,519.9 | 1,386.1 | 334.8 | 378.5 | 434.9 | 302.7 | 391.6 | 405.1 | 399.5 | 259.0 | 266.9 | 259.8 | 298.0 | 152.9 | 186.9 | ||||||||||||||||||||||
| Working Capital | 163.7 | 363.7 | 363.7 | 342.8 | 129.9 | 222.9 | 226.2 | 252.1 | 100.8 | 191.5 | 185.2 | 188.7 | 56.0 | 124.5 | 122.7 | 153.2 | 28.4 | 93.3 | ||||||||||||||||||||||
| Book Value | 1,762.1 | 1,871.8 | 1,891.8 | 1,914.7 | 1,780.0 | 927.9 | 891.4 | 867.1 | 791.6 | 810.6 | 776.0 | 771.9 | 713.5 | 774.1 | 764.5 | 759.8 | 704.5 | 720.6 | ||||||||||||||||||||||
| Tangible Book Value | (567.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 0.7 |
| 7.2 |
| 7.4 |
| 138.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 79.7 | 72.5 | 34.9 | 29.4 | 19.2 | 24.2 | 24.3 | 26.8 | 23.4 | 21.4 | 15.9 | 15.3 | 14.3 | 10.9 | 11.4 | 12.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 899.2 | 835.7 | 612.7 | 568.4 | 451.7 | 436.4 | 456.0 | 423.5 | 448.2 | 441.6 | 372.5 | 379.3 | 352.1 | 433.9 | 292.3 | 253.5 | - | - |
| 105.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 130.3 | 116.1 | 111.6 | 100.1 | 89.7 | 81.7 | 79.7 | 77.1 | 76.3 | 72.5 | 68.5 | 69.9 | 66.8 | 64.5 | 84.1 | - | - | - |
| Property,Plant & Equipment Net | 81.2 | 88.2 | 57.0 | 45.2 | 43.4 | 41.3 | 39.4 | 34.2 | 26.1 | 19.5 | 20.2 | 18.5 | 19.0 | 17.8 | 21.8 | 23.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,329.8 | 2,331.5 | 865.2 | 819.9 | 740.7 | 683.1 | 588.2 | 564.3 | 528.4 | 487.5 | 447.7 | 435.2 | 384.7 | 375.1 | 317.4 | 344.1 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 334.0 | 393.5 | 211.0 | 184.0 | 151.1 | 147.8 | 140.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.6 | 0.0 | 0.8 | - | - |
| Other Non-Current Assets | 38.3 | 40.8 | 10.8 | 10.9 | 4.6 | 4.1 | 3.0 | 3.8 | 3.2 | 2.0 | 2.0 | 4.0 | 3.4 | 8.6 | 6.3 | 8.1 | - | - |
| Total Non-Current Assets | 3,510.3 | 3,635.2 | 1,430.9 | 1,310.7 | 1,176.3 | 1,077.3 | 944.8 | 759.5 | 728.1 | 677.0 | 623.9 | 611.9 | - | - | - | - | - | - |
| Total Assets | 4,409.5 | 4,470.9 | 2,043.6 | 1,879.1 | 1,627.9 | 1,513.8 | 1,400.8 | 1,183.0 | 1,176.2 | 1,118.6 | 996.3 | 991.2 | 897.5 | 970.2 | 812.4 | 756.3 | - | - |
| 30.8 |
| - |
| - |
| Short Term Debt | 66.4 | 66.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 64.7 | 60.5 | 36.3 | 36.4 | 30.6 | 30.5 | 29.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 197.5 | 172.8 | 133.6 | 130.5 | 114.0 | 80.0 | 59.9 | 64.0 | 45.3 | 45.2 | 39.6 | 39.9 | 37.7 | 34.9 | 33.7 | 33.0 | - | - |
| Other Current Liabilities | 68.3 | 78.6 | 30.9 | 26.5 | 18.8 | 13.6 | 13.2 | 13.7 | 18.9 | 16.2 | 11.7 | 13.4 | 12.8 | 14.9 | 19.9 | 27.3 | - | - |
| Total Current Liabilities | 735.6 | 705.8 | 511.9 | 512.4 | 423.3 | 378.3 | 365.9 | 321.3 | 334.2 | 339.4 | 271.1 | 295.2 | 267.9 | 273.1 | 226.2 | 229.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 307.9 | 372.6 | 203.9 | 174.5 | 145.8 | 142.0 | 132.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.1 | 10.9 | 29.3 | 24.8 | 15.4 | 8.8 | 11.7 | 6.8 | 3.3 | 3.5 | 4.9 | 2.9 | - | 2.3 | 1.9 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.2 | 62.7 | 1.9 | 0.6 | 1.2 | 11.7 | 1.7 | 22.3 | 17.6 | 12.1 | 7.5 | 8.3 | 10.3 | 9.6 | 9.6 | 23.2 | - | - |
| Total Non-Current Liabilities | 1,911.9 | 1,985.1 | 740.1 | 653.3 | 500.1 | 432.9 | 375.6 | 268.1 | 311.1 | 299.1 | 297.3 | 296.2 | - | - | - | - | - | - |
| Total Liabilities | 2,647.5 | 2,690.9 | 1,252.0 | 1,165.7 | 923.4 | 811.1 | 741.5 | 589.4 | 645.4 | 638.6 | 568.4 | 591.4 | 523.0 | 675.0 | 552.2 | 526.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,011.6 | 896.1 | 855.1 | 734.1 | 628.8 | 557.9 | 479.6 | 409.0 | 345.3 | 294.9 | 254.9 | 220.8 | 191.0 | 105.1 | 74.0 | 46.0 | - | - |
| Accumulated Other Comprehensive Income | (3.3) | 1.2 | 1.8 | 3.6 | (1.0) | (2.3) | (0.7) | (0.5) | (0.2) | (0.5) | (0.6) | (0.7) | (0.7) | (0.8) | (0.8) | (0.9) | - | - |
| Treasury Stock | - | - | - | - | 694.7 | 595.3 | 535.7 | 508.5 | 491.0 | 471.3 | 462.2 | 425.7 | 397.5 | 371.1 | 365.4 | 355.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,762.1 | 1,780.0 | 791.6 | 713.5 | 704.5 | 702.6 | 659.2 | 593.7 | 530.9 | 480.0 | 427.9 | 399.8 | 374.4 | 295.2 | 260.2 | 229.7 | 270.6 | 241.6 |
| Total Equity | 1,762.1 | 1,780.0 | 791.6 | 713.5 | 704.5 | 702.6 | 659.2 | 593.7 | 530.9 | 480.0 | 427.9 | 399.8 | 374.4 | 295.2 | 260.2 | 229.7 | 270.6 | 241.6 |
| - |
| - |
| Net debt | 1,437.6 | 1,386.1 | 302.7 | 259.0 | 152.9 | 102.5 | 103.8 | 133.3 | 177.2 | 186.6 | 203.8 | - | - | - | - | - | - | - |
| Working Capital | 163.7 | 129.9 | 100.8 | 56.0 | 28.4 | 58.2 | 90.1 | 102.2 | 113.9 | 102.1 | 101.4 | 84.2 | 84.2 | 160.8 | 66.1 | 24.1 | - | - |
| Book Value | 1,762.1 | 1,780.0 | 791.6 | 713.5 | 704.5 | 702.6 | 659.2 | 593.7 | 530.9 | 480.0 | 427.9 | 399.8 | 374.4 | 295.2 | 260.2 | 229.7 | 270.6 | 241.6 |
| Tangible Book Value | (567.7) | (551.5) | (73.6) | (106.5) | (36.2) | 19.5 | 71.0 | 29.4 | 2.5 | (7.5) | (19.7) | (35.4) | (10.3) | (79.9) | (57.3) | (114.4) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.7 |
| 33.3 |
| 25.7 |
| 24.2 |
| 21.9 |
| 22.5 |
| 24.5 |
| 24.3 |
| 25.0 |
| 26.1 |
| 24.8 |
| 26.8 |
| 26.6 |
| 27.9 |
| 24.5 |
| 22.5 |
| 23.0 |
| 25.5 |
| 24.0 |
| 21.4 |
| 21.7 |
| 18.7 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 451.7 |
| 535.1 |
| 509.2 |
| 471.5 |
| 436.4 |
| 425.9 |
| 472.2 |
| 675.6 |
| 456.0 |
| 447.9 |
| 458.0 |
| 457.9 |
| 423.5 |
| 423.8 |
| 446.3 |
| 463.6 |
| 448.2 |
| 403.9 |
| 428.6 |
| 432.6 |
| 441.6 |
| 383.3 |
| 458.1 |
| 392.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| 42.5 |
| 40.1 |
| 39.9 |
| 41.3 |
| 41.7 |
| 40.2 |
| 39.9 |
| 39.4 |
| 38.1 |
| 36.8 |
| 37.3 |
| 34.2 |
| 31.4 |
| 28.6 |
| 27.3 |
| 26.1 |
| 24.4 |
| 23.7 |
| 19.9 |
| 19.5 |
| 19.4 |
| 19.7 |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 588.2 |
| 566.0 |
| 566.0 |
| 564.3 |
| 560.7 |
| 560.7 |
| 551.4 |
| 528.4 |
| 527.2 |
| 527.0 |
| 489.0 |
| 487.5 |
| 478.6 |
| 474.1 |
| 448.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.1 |
| 152.1 |
| 153.5 |
| 146.8 |
| 147.8 |
| 143.9 |
| 143.1 |
| 138.5 |
| 140.8 |
| 148.9 |
| 145.3 |
| 145.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.7 |
| 3.5 |
| 4.1 |
| 4.3 |
| 3.2 |
| 3.9 |
| 3.0 |
| 3.2 |
| 4.0 |
| 4.7 |
| 3.8 |
| 4.2 |
| 4.0 |
| 4.0 |
| 2.6 |
| 2.2 |
| 2.0 |
| 2.1 |
| 2.0 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1,177.7 |
| 1,147.5 |
| 1,080.4 |
| 1,077.3 |
| 999.2 |
| 955.4 |
| 941.0 |
| 944.8 |
| 949.2 |
| 918.9 |
| 919.5 |
| 759.5 |
| 766.0 |
| 763.9 |
| 750.8 |
| 728.1 |
| 724.8 |
| 722.1 |
| 678.6 |
| 677.0 |
| 669.6 |
| 664.5 |
| 624.1 |
| 1,627.9 |
| 1,712.8 |
| 1,656.6 |
| 1,551.8 |
| 1,513.8 |
| 1,425.1 |
| 1,427.6 |
| 1,616.6 |
| 1,400.8 |
| 1,397.1 |
| 1,376.9 |
| 1,377.3 |
| 1,183.0 |
| 1,189.9 |
| 1,210.1 |
| 1,214.4 |
| 1,176.2 |
| 1,128.7 |
| 1,150.7 |
| 1,111.2 |
| 1,118.6 |
| 1,052.9 |
| 1,122.6 |
| 1,016.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 31.4 |
| 30.9 |
| 30.6 |
| 30.5 |
| 29.2 |
| 28.3 |
| 28.7 |
| 29.0 |
| 29.5 |
| 29.1 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.9 |
| 72.9 |
| 50.2 |
| 80.0 |
| 55.3 |
| 40.2 |
| 29.8 |
| 59.9 |
| 54.8 |
| 42.3 |
| 34.0 |
| 64.0 |
| 55.0 |
| 42.8 |
| 30.8 |
| 45.3 |
| 38.5 |
| 36.3 |
| 26.4 |
| 45.2 |
| 39.5 |
| 33.0 |
| 24.1 |
| 21.8 |
| 57.0 |
| 14.3 |
| 13.6 |
| 14.1 |
| 14.9 |
| 15.8 |
| 13.2 |
| 15.9 |
| 12.5 |
| 12.5 |
| 13.7 |
| 12.7 |
| 13.6 |
| 14.1 |
| 17.0 |
| 14.9 |
| 16.6 |
| 11.7 |
| 16.2 |
| 11.4 |
| 13.9 |
| 12.7 |
| 458.4 |
| 423.3 |
| 441.8 |
| 423.8 |
| 333.7 |
| 378.3 |
| 298.1 |
| 333.3 |
| 309.4 |
| 365.9 |
| 310.1 |
| 324.7 |
| 311.1 |
| 321.3 |
| 281.8 |
| 305.4 |
| 288.3 |
| 334.2 |
| 262.5 |
| 290.2 |
| 277.8 |
| 339.4 |
| 251.4 |
| 329.8 |
| 250.9 |
| 185.1 |
| 145.8 |
| 145.2 |
| 146.1 |
| 140.2 |
| 142.0 |
| 139.3 |
| 135.0 |
| 129.6 |
| 132.0 |
| 139.8 |
| 137.0 |
| 138.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 14.4 |
| 12.4 |
| 8.8 |
| 9.3 |
| 12.3 |
| 11.5 |
| 11.7 |
| 9.9 |
| 8.5 |
| 6.8 |
| 6.8 |
| 5.6 |
| 4.0 |
| 2.8 |
| 3.3 |
| 2.2 |
| 4.5 |
| 2.9 |
| 3.5 |
| 1.8 |
| 0.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 9.4 |
| 9.9 |
| 10.3 |
| 11.7 |
| 15.6 |
| 10.0 |
| 2.9 |
| 1.7 |
| 2.0 |
| 1.9 |
| 1.6 |
| 22.3 |
| 17.9 |
| 18.0 |
| 16.3 |
| 15.5 |
| 16.2 |
| 15.7 |
| 14.9 |
| 12.1 |
| 12.8 |
| 7.6 |
| 7.2 |
| 500.1 |
| 550.3 |
| 520.5 |
| 490.4 |
| 432.9 |
| 409.1 |
| 399.1 |
| 636.9 |
| 375.6 |
| 430.7 |
| 418.1 |
| 442.7 |
| 268.1 |
| 306.1 |
| 315.9 |
| 354.4 |
| 311.1 |
| 335.7 |
| 337.1 |
| 326.2 |
| 299.1 |
| 326.9 |
| 332.3 |
| 320.2 |
| 923.4 |
| 992.1 |
| 944.3 |
| 824.1 |
| 811.1 |
| 707.1 |
| 732.4 |
| 946.3 |
| 741.5 |
| 740.8 |
| 742.9 |
| 753.8 |
| 589.4 |
| 587.9 |
| 621.3 |
| 642.7 |
| 645.4 |
| 598.2 |
| 627.3 |
| 603.9 |
| 638.6 |
| 578.3 |
| 662.1 |
| 571.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 638.4 |
| 616.7 |
| 608.1 |
| 557.9 |
| 558.0 |
| 537.9 |
| 516.4 |
| 479.6 |
| 480.7 |
| 462.9 |
| 446.3 |
| 409.0 |
| 409.5 |
| 395.9 |
| 382.8 |
| 345.3 |
| 340.5 |
| 330.8 |
| 319.8 |
| 294.9 |
| 295.6 |
| 284.8 |
| 276.6 |
| (1.0) |
| (1.2) |
| (1.4) |
| (1.4) |
| (2.3) |
| (2.5) |
| (2.3) |
| (1.9) |
| (0.7) |
| (0.9) |
| (0.7) |
| (0.3) |
| (0.5) |
| 0.2 |
| 0.1 |
| (0.5) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.5) |
| (0.9) |
| (1.1) |
| (0.9) |
| 661.8 |
| 629.4 |
| 595.3 |
| 570.5 |
| 566.8 |
| 565.2 |
| 535.7 |
| 531.4 |
| 530.3 |
| 520.1 |
| 508.5 |
| 499.2 |
| 495.5 |
| 491.6 |
| 491.0 |
| 481.6 |
| 477.0 |
| 473.6 |
| 471.3 |
| 470.1 |
| 470.0 |
| 468.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 720.6 |
| 712.3 |
| 727.8 |
| 702.6 |
| 718.0 |
| 695.2 |
| 670.3 |
| 659.2 |
| 656.3 |
| 634.1 |
| 623.5 |
| 593.7 |
| 601.9 |
| 588.8 |
| 571.6 |
| 530.9 |
| 530.5 |
| 523.4 |
| 507.3 |
| 480.0 |
| 474.7 |
| 460.4 |
| 445.9 |
| 712.3 |
| 727.8 |
| 702.6 |
| 718.0 |
| 695.2 |
| 670.3 |
| 659.2 |
| 656.3 |
| 634.1 |
| 623.5 |
| 593.7 |
| 601.9 |
| 588.8 |
| 571.6 |
| 530.9 |
| 530.5 |
| 523.4 |
| 507.3 |
| 480.0 |
| 474.7 |
| 460.4 |
| 445.9 |
| 158.0 |
| 154.5 |
| 102.5 |
| 103.0 |
| 109.4 |
| 165.0 |
| 103.8 |
| 156.0 |
| 155.0 |
| 178.4 |
| 133.3 |
| 162.0 |
| 176.6 |
| 213.7 |
| 177.2 |
| 203.8 |
| 208.3 |
| 209.1 |
| 186.6 |
| 217.6 |
| 225.4 |
| 231.3 |
| 85.4 |
| 137.8 |
| 58.2 |
| 127.8 |
| 138.9 |
| 366.1 |
| 90.1 |
| 137.8 |
| 133.3 |
| 146.7 |
| 102.2 |
| 142.0 |
| 140.9 |
| 175.2 |
| 113.9 |
| 141.4 |
| 138.3 |
| 154.9 |
| 102.1 |
| 131.9 |
| 128.3 |
| 141.9 |
| 712.3 |
| 727.8 |
| 702.6 |
| 718.0 |
| 695.2 |
| 670.3 |
| 659.2 |
| 656.3 |
| 634.1 |
| 623.5 |
| 593.7 |
| 601.9 |
| 588.8 |
| 571.6 |
| 530.9 |
| 530.5 |
| 523.4 |
| 507.3 |
| 480.0 |
| 474.7 |
| 460.4 |
| 445.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.1 |
| 68.1 |
| 57.5 |
| 29.4 |
| 41.2 |
| 28.1 |
| 20.2 |
| 2.5 |
| 3.3 |
| (3.6) |
| 18.2 |
| (7.5) |
| (3.9) |
| (13.7) |
| (2.7) |