| (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 | 4.7 | 1.8 | 1.8 | 1.5 | 0.7 | 7.9 | 1.6 | 6.4 | 1.7 | 4.9 | 1.8 | 4.2 | 1.7 | 6.2 | 2.5 | |||||||||||||||||||||||||
| (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 | 1.8 | 7.9 | 4.9 | 6.2 | 5.0 | 3.5 | 7.0 | 6.1 | 5.6 | 4.2 | 2.9 | 4.6 | 3.4 | 3.4 | 3.4 | 1.6 | 2.8 | 1.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1.8 | 7.9 | 4.9 | 6.2 | 5.0 | 3.5 | 7.0 | 6.1 | 5.6 | 4.2 | 2.9 | 4.6 | 3.4 | 3.4 | 3.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 101.5 | 76.7 | 71.8 | 62.9 | 58.5 | 56.9 | 49.6 | 53.8 | 77.2 | 62.8 | 41.0 | 53.3 | 75.3 | 53.8 | 76.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,472.3 | 3,155.4 | 2,859.6 | 2,226.1 | 2,113.0 | 1,909.0 | 1,746.5 | 1,568.4 | 1,312.1 | 1,175.6 | 1,007.5 | 870.1 | 788.8 | 675.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 115.2 | 78.3 | 77.5 | 61.5 | 52.6 | 60.3 | 54.1 | 98.7 | 74.7 | 56.9 | 39.3 | 44.6 | 53.5 | 42.0 | 55.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,327.1 | 1,261.7 | 1,187.1 | 578.4 | 549.9 | 508.5 | 440.2 | 316.0 | 197.4 | 137.0 | 149.0 | 158.5 | 117.6 | 101.9 | 110.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 11.6 | 11.1 | 10.8 | 8.6 | 8.6 | 8.5 | 8.0 | 8.0 | 8.0 | 7.9 | 7.4 | 7.1 | 4.7 | 4.7 | 4.7 | 4.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,461.7 | 1,287.2 | 1,205.6 | 599.9 | 567.9 | 522.1 | 485.8 | 328.0 | 206.8 | 149.1 | 158.2 | 167.6 | 128.9 | 110.1 | 118.5 | 9.2 | ||
| 4.2 |
| 5.2 |
| 5.0 |
| 5.9 |
| 5.0 |
| 5.6 |
| 3.5 |
| 3.1 |
| 3.6 |
| 4.0 |
| 7.0 |
| 4.3 |
| 7.3 |
| 8.0 |
| 6.1 |
| 6.2 |
| 4.5 |
| 6.0 |
| 5.6 |
| 3.4 |
| 2.4 |
| 5.7 |
| 4.2 |
| 1.5 |
| 3.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.7 | 1.8 | 1.8 | 1.5 | 0.7 | 7.9 | 1.6 | 6.4 | 1.7 | 4.9 | 1.8 | 4.2 | 1.7 | 6.2 | 2.5 | 4.2 | 5.2 | 5.0 | 5.9 | 5.0 | 5.6 | 3.5 | 3.1 | 3.6 | 4.0 | 7.0 | 4.3 | 7.3 | 8.0 | 6.1 | 6.2 | 4.5 | 6.0 | 5.6 | 3.4 | 2.4 | 5.7 | 4.2 | 1.5 | 3.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 113.9 | 101.5 | 78.1 | 84.1 | 97.0 | 76.7 | 54.4 | 54.2 | 68.3 | 71.8 | 45.0 | 45.4 | 62.3 | 62.9 | 34.3 | 40.1 | 51.8 | 58.5 | 44.6 | 41.3 | 58.1 | 56.9 | 49.0 | 46.7 | 45.3 | 49.6 | 34.5 | 48.9 | 74.1 | 53.8 | 52.7 | 53.4 | 69.4 | 77.2 | 52.8 | 41.1 | 58.4 | 62.8 | 47.1 | 41.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 17.0 | 19.7 | 21.4 | 16.4 | 15.5 | 17.3 | 19.0 | 12.5 | 13.7 | 15.4 | 17.2 | 12.5 | 13.0 | 15.9 | 17.8 | 11.4 | 13.8 | 17.1 | ||||||||||||||||||||||
| Other Current Assets | 3.2 | 3.0 | 3.0 | 2.9 | 3.2 | 2.6 | 2.2 | 3.2 | 3.2 | 2.7 | 1.8 | 1.9 | 0.6 | 0.4 | 1.6 | 1.0 | 0.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 239.1 | 237.0 | 218.8 | 192.3 | 199.6 | 204.3 | 166.5 | 156.3 | 169.7 | 185.7 | 137.5 | 136.8 | 159.5 | 194.0 | 169.2 | 145.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,555.5 | 3,472.3 | 3,368.8 | 3,309.1 | 3,247.4 | 3,155.4 | 3,058.4 | 2,968.4 | 2,918.6 | 2,859.6 | 2,350.3 | 2,300.3 | 2,260.0 | 2,226.1 | 2,200.7 | 2,178.3 | 2,152.9 | 2,113.0 | 2,048.2 | 1,987.8 | 1,936.5 | 1,909.0 | 1,873.7 | 1,816.4 | 1,761.4 | 1,746.5 | 1,688.8 | 1,656.7 | 1,617.6 | 1,568.4 | 1,498.5 | 1,420.7 | 1,324.7 | 1,312.1 | 1,283.7 | 1,267.3 | 1,206.5 | 1,175.6 | 1,124.4 | 1,076.7 |
| Accumulated Depreciation | 652.1 | 637.6 | 617.7 | 600.3 | 585.8 | 567.6 | 556.4 | 546.6 | 530.8 | 516.4 | 503.9 | 489.7 | 476.4 | 462.9 | 449.0 | 438.6 | 428.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,223.9 | 3,118.4 | 3,005.5 | 2,908.0 | 2,828.2 | 2,735.9 | 2,658.1 | 2,579.2 | 2,511.1 | 2,456.4 | 1,908.3 | 1,871.2 | 1,836.7 | 1,810.5 | 1,794.0 | 1,773.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 507.5 | 507.5 | 507.5 | 507.7 | 507.7 | 507.7 | 507.9 | 507.9 | 507.6 | 508.2 | 46.2 | 46.2 | 46.2 | 46.2 | 45.2 | 45.2 | 44.7 | 44.7 | ||||||||||||||||||||||
| Intangible Assets | 12.9 | 13.2 | 13.7 | 14.0 | 14.6 | 15.0 | 15.5 | 15.9 | 16.4 | 16.9 | 16.5 | 17.0 | 17.4 | 17.9 | 13.8 | 14.1 | 12.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.4 | 9.9 | 9.6 | 9.6 | 9.7 | 10.5 | 10.9 | 11.2 | 11.7 | 12.4 | 12.8 | 13.4 | 14.3 | 14.4 | 14.9 | 15.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,095.9 | 3,994.8 | 3,861.4 | 3,737.8 | 3,664.6 | 3,577.0 | 3,467.2 | 3,380.8 | 3,331.9 | 3,304.7 | 2,240.7 | 2,204.5 | 2,197.6 | 2,215.0 | 2,157.4 | 2,117.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 101.1 | 115.2 | 89.2 | 69.1 | 76.6 | 78.3 | 70.1 | 69.0 | 63.1 | 77.5 | 53.7 | 44.2 | 38.2 | 61.5 | 46.8 | 38.1 | 30.3 | 52.6 | 53.0 | 49.4 | 58.2 | 60.3 | 46.5 | 46.4 | 52.6 | 54.1 | 53.2 | 50.6 | 75.3 | 98.7 | 60.2 | 60.8 | 57.5 | 74.7 | 53.3 | 52.1 | 49.5 | 56.9 | 41.3 | 35.5 |
| Short Term Debt | 134.6 | 134.6 | 34.5 | 25.5 | 25.5 | 25.5 | 18.5 | 18.6 | 18.5 | 18.5 | 20.0 | 20.0 | 21.5 | 21.5 | 21.5 | 21.5 | 19.7 | 18.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1.0 | 1.3 | 1.4 | 0.7 | 0.8 | 1.2 | 1.2 | 0.6 | 0.7 | 1.0 | 1.2 | 0.6 | 0.7 | 1.0 | 1.1 | 0.7 | 0.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 1.9 | 1.8 | 1.9 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.6 | 2.6 | 2.5 | 2.5 | ||||||||||||||||||||||||
| Accrued Expenses | 10.5 | 21.6 | 12.1 | 12.2 | 9.5 | 23.9 | 14.5 | 12.5 | 7.1 | 16.5 | 9.8 | 9.8 | 6.4 | 14.7 | 10.4 | 9.5 | 9.3 | 15.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 553.7 | 529.9 | 351.2 | 459.8 | 433.7 | 419.4 | 434.8 | 410.2 | 371.7 | 386.4 | 288.4 | 255.2 | 246.8 | 369.0 | 328.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,325.3 | 1,327.1 | 1,437.9 | 1,249.6 | 1,260.0 | 1,261.7 | 1,173.0 | 1,174.8 | 1,185.2 | 1,187.1 | 643.8 | 645.7 | 656.3 | 578.4 | 583.8 | 585.8 | 597.9 | 549.9 | 505.5 | 498.5 | 508.5 | 508.5 | 520.0 | 430.1 | 440.2 | 440.2 | 375.8 | 275.9 | 286.0 | 316.0 | 241.6 | 241.6 | 222.0 | 197.4 | 201.2 | 201.6 | 136.5 | 137.0 | 143.5 | 143.9 |
| Operating Lease Liabilities Non-Current | 7.5 | 7.9 | 8.0 | 8.0 | 8.4 | 8.7 | 9.2 | 9.3 | 9.8 | 10.6 | 11.0 | 11.6 | 12.1 | 12.4 | 13.0 | 13.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 333.7 | 313.3 | 338.8 | 315.7 | 312.3 | 296.1 | 289.2 | 283.3 | 271.3 | 259.1 | 264.5 | 261.2 | 258.4 | 256.2 | 248.7 | 245.0 | 241.1 | |||||||||||||||||||||||
| Pension Obligations | 13.1 | 14.0 | 15.0 | 14.3 | 13.0 | 13.2 | 16.3 | 16.1 | 16.0 | 15.3 | 17.1 | 17.9 | 17.2 | 17.0 | 20.2 | 21.5 | 23.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 18.6 | 12.5 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.8 | 2.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,444.2 | 2,396.3 | 2,342.7 | 2,238.7 | 2,217.3 | 2,186.8 | 2,118.9 | 2,090.2 | 2,051.0 | 2,058.6 | 1,374.1 | 1,340.3 | 1,339.0 | 1,382.2 | 1,343.0 | 1,301.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 11.7 | 11.6 | 11.5 | 11.4 | 11.2 | 11.1 | 11.1 | 10.9 | 10.8 | 10.8 | 8.7 | 8.7 | 8.7 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.5 | 8.5 | 8.1 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 7.9 | 7.9 | 7.9 | 7.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 669.3 | 626.8 | 597.2 | 594.1 | 586.4 | 550.3 | 528.4 | 525.5 | 521.7 | 488.7 | 476.6 | 477.8 | 472.2 | 445.5 | 428.9 | 428.8 | 421.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.5) | (2.7) | (3.2) | (2.8) | (2.3) | (1.7) | (4.1) | (1.6) | (1.8) | (2.8) | (1.1) | (3.1) | (2.0) | (1.4) | (1.4) | |||||||||||||||||||||||||
| Treasury Stock | 17.4 | 12.6 | 12.5 | 12.5 | 12.2 | 9.8 | 9.8 | 9.7 | 9.6 | 9.1 | 9.0 | 9.0 | 8.8 | 7.1 | 7.0 | 7.0 | 6.5 | 7.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,651.7 | 1,598.5 | 1,518.7 | 1,499.1 | 1,447.3 | 1,390.2 | 1,348.3 | 1,290.6 | 1,280.9 | 1,246.1 | 866.7 | 864.2 | 858.6 | 832.8 | 814.4 | 815.7 | ||||||||||||||||||||||||
| Total Equity | 1,651.7 | 1,598.5 | 1,518.7 | 1,499.1 | 1,447.3 | 1,390.2 | 1,348.3 | 1,290.6 | 1,280.9 | 1,246.1 | 866.7 | 864.2 | 858.6 | 832.8 | 814.4 | 815.7 | 805.5 | 774.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,459.9 | 1,461.7 | 1,472.4 | 1,275.1 | 1,285.5 | 1,287.2 | 1,191.5 | 1,193.4 | 1,203.7 | 1,205.6 | 663.8 | 665.7 | 677.8 | 599.9 | 605.3 | 607.3 | 617.6 | 567.9 | 521.7 | 512.1 | 522.1 | 522.1 | 535.6 | 445.7 | 455.8 | 485.8 | 451.4 | 351.5 | 357.5 | 328.0 | 251.2 | 251.6 | 231.4 | 206.8 | 213.4 | 213.7 | 148.6 | 149.1 | 155.6 | 155.9 |
| Net debt | 1,455.2 | 1,459.9 | 1,470.6 | 1,273.6 | 1,284.8 | 1,279.3 | 1,189.9 | 1,187.0 | 1,202.0 | 1,200.7 | 662.0 | 661.6 | 676.1 | 593.7 | 602.8 | 603.1 | 612.4 | 562.9 | ||||||||||||||||||||||
| Working Capital | (314.6) | (292.9) | (132.4) | (267.5) | (234.1) | (215.1) | (268.3) | (253.9) | (202.0) | (200.7) | (150.9) | (118.4) | (87.3) | (175.0) | (159.6) | (142.2) | (126.7) | |||||||||||||||||||||||
| Book Value | 1,651.7 | 1,598.5 | 1,518.7 | 1,499.1 | 1,447.3 | 1,390.2 | 1,348.3 | 1,290.6 | 1,280.9 | 1,246.1 | 866.7 | 864.2 | 858.6 | 832.8 | 814.4 | 815.7 | 805.5 | 774.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,131.3 | 1,077.8 | 997.5 | 977.4 | 925.0 | 867.5 | 825.0 | 766.8 | 756.9 | 721.1 | 803.9 | 801.1 | 795.0 | 768.7 | 755.5 | 756.5 | 748.0 | |||||||||||||||||||||||
| - |
| 1.6 |
| 2.8 |
| 1.6 |
| 88.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 19.7 | 17.3 | 15.4 | 15.9 | 17.1 | 13.2 | 13.9 | 10.1 | 13.6 | 6.8 | 7.1 | 6.7 | 6.9 | 6.0 | 5.1 | 4.6 | - | - |
| Other Current Assets | 3.0 | 2.6 | 2.8 | 0.4 | 1.0 | 0.4 | 2.9 | 5.7 | 7.3 | 2.5 | 1.0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 237.0 | 204.3 | 185.7 | 194.0 | 170.3 | 136.4 | 134.8 | 191.5 | 178.6 | 141.2 | 111.7 | 122.4 | 126.4 | 100.6 | 127.8 | 137.3 | - | - |
| 616.1 |
| 579.0 |
| - |
| - |
| Accumulated Depreciation | 637.6 | 567.6 | 516.4 | 462.9 | 417.5 | 368.7 | 336.9 | 294.1 | 270.6 | 245.2 | 215.3 | 193.4 | 174.1 | 155.4 | 137.8 | 121.6 | - | - |
| Property,Plant & Equipment Net | 3,118.4 | 2,735.9 | 2,456.4 | 1,810.5 | 1,744.9 | 1,601.2 | 1,463.8 | 1,353.5 | 1,126.0 | 986.7 | 855.0 | 689.8 | 631.2 | 541.8 | 487.7 | 462.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 507.5 | 507.7 | 508.2 | 46.2 | 44.7 | 38.7 | 32.7 | 21.6 | 19.6 | 15.1 | 14.5 | 5.0 | 4.4 | 4.1 | 4.1 | 35.6 | - | - |
| Intangible Assets | 13.2 | 15.0 | 16.9 | 17.9 | 13.2 | 8.3 | 8.1 | 3.9 | 4.7 | 1.8 | 2.2 | 2.4 | 3.0 | 2.8 | 3.1 | 3.5 | - | - |
| Operating Lease Right Of Use Assets | 9.9 | 10.5 | 12.4 | 14.4 | 10.1 | 11.2 | 11.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,994.8 | 3,577.0 | 3,304.7 | 2,215.0 | 2,114.9 | 1,932.5 | 1,783.2 | 1,693.7 | 1,414.9 | 1,229.2 | 1,067.4 | 904.5 | 837.5 | 733.7 | 709.1 | 671.0 | - | - |
| 65.5 |
| - |
| - |
| Short Term Debt | 134.6 | 25.5 | 18.5 | 21.5 | 18.0 | 13.6 | 45.6 | 11.9 | 9.4 | 12.1 | 9.2 | 9.1 | 11.4 | 8.2 | 8.2 | 9.2 | - | - |
| Deferred Revenue Current | 1.3 | 1.2 | 1.0 | 1.0 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 2.4 | 2.4 | 2.6 | 2.0 | 1.7 | 1.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 21.6 | 23.9 | 16.5 | 14.7 | 15.5 | 14.0 | 16.2 | 13.9 | 13.1 | 10.5 | 10.0 | 10.1 | 8.4 | 7.4 | 6.9 | 6.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 529.9 | 419.4 | 386.4 | 369.0 | 376.4 | 329.0 | 423.3 | 528.2 | 413.0 | 334.1 | 279.6 | 194.2 | 221.9 | 162.2 | 157.5 | 197.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 7.9 | 8.7 | 10.6 | 12.4 | 8.6 | 9.9 | 9.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 313.3 | 296.1 | 259.1 | 256.2 | 233.6 | 205.4 | 180.7 | 156.8 | 135.9 | 222.9 | 192.6 | 161.1 | 142.6 | 125.2 | 115.6 | 80.0 | - | - |
| Pension Obligations | 14.0 | 13.2 | 15.3 | 17.0 | 24.1 | 30.7 | 30.6 | 28.5 | 29.7 | 32.8 | 33.5 | 35.0 | 21.0 | 33.5 | 33.8 | 18.2 | - | - |
| Other Non-Current Liabilities | 12.5 | 1.4 | 1.3 | 1.4 | 2.1 | 4.9 | 2.8 | 3.0 | 3.5 | 4.8 | 2.6 | 3.8 | 2.6 | 1.6 | 1.3 | 9.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,396.3 | 2,186.8 | 2,058.6 | 1,382.3 | 1,340.7 | 1,235.4 | 1,221.6 | 1,175.2 | 928.6 | 783.1 | 709.3 | 604.1 | 558.7 | 477.1 | 468.3 | 444.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 626.8 | 550.3 | 488.7 | 445.5 | 393.1 | 343.0 | 300.6 | 261.5 | 229.1 | 192.1 | 166.2 | 142.3 | 124.3 | 106.2 | 91.2 | 76.8 | - | - |
| Accumulated Other Comprehensive Income | (2.7) | (1.7) | (2.8) | (1.4) | 1.3 | (2.9) | (6.3) | (6.7) | (4.3) | (4.9) | (5.8) | (5.7) | (2.5) | (5.1) | 4.5 | (3.4) | - | - |
| Treasury Stock | 12.6 | 9.8 | 9.1 | 7.1 | 7.2 | 5.7 | 4.5 | 3.9 | 3.4 | 2.4 | 1.9 | 1.3 | 1.1 | 1.0 | 0.8 | 0.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,598.5 | 1,390.2 | 1,246.1 | 832.7 | 774.2 | 697.1 | 561.6 | 518.4 | 486.3 | 446.1 | 358.1 | 300.3 | 278.8 | 256.6 | 240.8 | 226.2 | 209.8 | 123.1 |
| Total Equity | 1,598.5 | 1,390.2 | 1,246.1 | 832.7 | 774.2 | 697.1 | 561.6 | 518.4 | 486.3 | 446.1 | 358.1 | 300.3 | 278.8 | 256.6 | 240.8 | 226.2 | 209.8 | 123.1 |
| - |
| - |
| Net debt | 1,459.9 | 1,279.3 | 1,200.7 | 593.7 | 562.9 | 518.6 | 478.8 | 321.9 | 201.2 | 144.9 | 155.3 | 163.0 | 125.6 | 106.7 | 115.1 | 7.6 | - | - |
| Working Capital | (292.9) | (215.1) | (200.7) | (175.0) | (206.1) | (192.6) | (288.5) | (336.7) | (234.4) | (192.9) | (167.9) | (71.9) | (95.5) | (61.6) | (29.7) | (60.4) | - | - |
| Book Value | 1,598.5 | 1,390.2 | 1,246.1 | 832.7 | 774.2 | 697.1 | 561.6 | 518.4 | 486.3 | 446.1 | 358.1 | 300.3 | 278.8 | 256.6 | 240.8 | 226.2 | 209.8 | 123.1 |
| Tangible Book Value | 1,077.8 | 867.5 | 721.0 | 768.6 | 716.3 | 650.1 | 520.8 | 493.0 | 462.0 | 429.2 | 341.4 | 293.0 | 271.4 | 249.7 | 233.6 | 187.2 | - | - |
| 15.6 |
| 9.5 |
| 11.5 |
| 13.2 |
| 14.8 |
| 9.2 |
| 10.7 |
| 13.9 |
| 10.6 |
| 5.9 |
| 7.2 |
| 10.1 |
| 9.8 |
| 5.2 |
| 8.2 |
| 13.6 |
| 10.9 |
| 3.9 |
| 4.5 |
| 6.8 |
| 7.6 |
| 4.2 |
| 1.0 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.8 |
| 1.0 |
| 3.7 |
| 2.9 |
| 2.5 |
| 4.0 |
| 1.1 |
| 5.7 |
| 2.6 |
| 4.6 |
| 6.7 |
| 7.3 |
| 4.8 |
| 2.3 |
| 1.8 |
| 2.5 |
| 0.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.0 |
| 173.1 |
| 133.0 |
| 110.6 |
| 128.6 |
| 136.4 |
| 119.3 |
| 98.6 |
| 111.9 |
| 134.8 |
| 114.9 |
| 124.2 |
| 153.6 |
| 191.5 |
| 129.0 |
| 116.0 |
| 137.8 |
| 178.6 |
| 149.0 |
| 102.4 |
| 118.8 |
| 141.2 |
| 102.2 |
| 86.9 |
| 417.5 |
| 405.3 |
| 393.1 |
| 380.8 |
| 368.7 |
| 358.9 |
| 357.3 |
| 345.2 |
| 336.9 |
| 330.5 |
| 321.3 |
| 312.9 |
| 294.1 |
| 295.4 |
| 287.9 |
| 279.8 |
| 270.6 |
| 267.1 |
| 260.4 |
| 250.6 |
| 245.2 |
| 237.4 |
| 229.8 |
| 1,755.4 |
| 1,744.9 |
| 1,699.7 |
| 1,672.9 |
| 1,635.7 |
| 1,601.2 |
| 1,567.4 |
| 1,525.4 |
| 1,491.7 |
| 1,463.8 |
| 1,461.0 |
| 1,421.0 |
| 1,395.1 |
| 1,382.9 |
| 1,263.3 |
| 1,234.7 |
| 1,176.5 |
| 1,126.0 |
| 1,085.6 |
| 1,051.4 |
| 1,018.3 |
| 986.7 |
| 936.0 |
| 908.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.8 |
| 38.8 |
| 38.7 |
| 38.7 |
| 36.9 |
| 32.7 |
| 32.7 |
| 32.7 |
| 21.5 |
| 25.8 |
| 25.8 |
| 21.6 |
| 19.6 |
| 19.6 |
| 22.1 |
| 19.6 |
| 21.9 |
| 15.1 |
| 15.1 |
| 15.1 |
| 15.1 |
| 15.1 |
| 13.2 |
| 7.3 |
| 7.6 |
| 8.0 |
| 8.3 |
| 7.2 |
| 7.5 |
| 7.8 |
| 8.1 |
| 3.3 |
| 5.6 |
| 5.9 |
| 3.9 |
| 4.1 |
| 4.3 |
| 4.5 |
| 4.7 |
| 4.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 2.0 |
| 16.2 |
| 10.1 |
| 9.6 |
| 10.0 |
| 10.5 |
| 11.2 |
| 11.1 |
| 11.5 |
| 11.7 |
| 11.6 |
| 12.0 |
| 12.4 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,109.6 |
| 2,114.9 |
| 2,021.8 |
| 1,972.3 |
| 1,954.0 |
| 1,932.5 |
| 1,888.1 |
| 1,822.2 |
| 1,788.2 |
| 1,783.2 |
| 1,714.2 |
| 1,681.0 |
| 1,682.8 |
| 1,693.7 |
| 1,505.6 |
| 1,462.9 |
| 1,427.5 |
| 1,414.9 |
| 1,346.8 |
| 1,257.0 |
| 1,238.3 |
| 1,229.2 |
| 1,140.5 |
| 1,097.0 |
| 16.2 |
| 13.6 |
| 13.6 |
| 13.6 |
| 15.6 |
| 15.6 |
| 15.6 |
| 45.6 |
| 75.6 |
| 75.6 |
| 71.5 |
| 11.9 |
| 9.6 |
| 10.0 |
| 9.4 |
| 9.4 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 0.7 |
| 0.9 |
| 0.3 |
| 0.4 |
| 0.6 |
| 1.0 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.0 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 10.8 |
| 9.0 |
| 14.0 |
| 10.9 |
| 9.3 |
| 7.5 |
| 16.2 |
| 10.4 |
| 8.7 |
| 8.5 |
| 13.9 |
| 10.4 |
| 8.0 |
| 5.4 |
| 13.1 |
| 8.5 |
| 6.7 |
| 5.6 |
| 10.5 |
| 7.8 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 287.3 |
| 279.7 |
| 376.4 |
| 354.5 |
| 322.3 |
| 316.0 |
| 329.0 |
| 360.0 |
| 429.8 |
| 402.5 |
| 423.3 |
| 446.2 |
| 512.4 |
| 508.6 |
| 528.2 |
| 427.1 |
| 388.5 |
| 374.3 |
| 413.0 |
| 339.3 |
| 272.1 |
| 320.7 |
| 334.1 |
| 263.1 |
| 283.9 |
| 14.2 |
| 8.6 |
| 8.4 |
| 8.7 |
| 9.1 |
| 9.9 |
| 9.7 |
| 10.1 |
| 10.2 |
| 9.9 |
| 10.4 |
| 10.7 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.6 |
| 225.4 |
| 219.5 |
| 211.8 |
| 205.4 |
| 202.6 |
| 193.6 |
| 186.4 |
| 180.7 |
| 165.5 |
| 164.4 |
| 160.9 |
| 156.8 |
| 146.8 |
| 143.1 |
| 141.5 |
| 135.9 |
| 252.3 |
| 234.7 |
| 231.0 |
| 222.9 |
| 205.6 |
| 199.6 |
| 24.1 |
| 28.1 |
| 29.5 |
| 29.9 |
| 30.7 |
| 27.5 |
| 28.2 |
| 28.0 |
| 30.6 |
| 27.9 |
| 29.7 |
| 29.8 |
| 28.5 |
| 28.8 |
| 29.0 |
| 29.0 |
| 29.7 |
| 32.1 |
| 31.9 |
| 33.1 |
| 32.8 |
| 32.5 |
| 32.7 |
| 2.1 |
| 2.1 |
| 2.1 |
| 4.8 |
| 4.9 |
| 4.9 |
| 4.9 |
| 2.4 |
| 2.7 |
| 2.8 |
| 3.0 |
| 2.7 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.1 |
| 5.8 |
| 3.5 |
| 6.8 |
| 4.1 |
| 4.7 |
| 4.8 |
| 5.5 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,304.1 |
| 1,340.7 |
| 1,270.9 |
| 1,230.8 |
| 1,227.6 |
| 1,235.4 |
| 1,271.4 |
| 1,228.9 |
| 1,204.1 |
| 1,221.6 |
| 1,169.5 |
| 1,136.7 |
| 1,139.1 |
| 1,175.2 |
| 997.3 |
| 955.0 |
| 922.2 |
| 928.6 |
| 882.9 |
| 795.3 |
| 777.5 |
| 783.1 |
| 702.2 |
| 717.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 393.1 |
| 378.9 |
| 374.9 |
| 369.6 |
| 343.0 |
| 328.4 |
| 326.5 |
| 322.8 |
| 300.6 |
| 284.7 |
| 285.8 |
| 284.1 |
| 261.5 |
| 249.8 |
| 250.4 |
| 250.0 |
| 229.1 |
| 208.4 |
| 206.9 |
| 206.2 |
| 192.1 |
| 185.2 |
| 185.5 |
| 1.4 |
| 1.9 |
| 1.3 |
| 2.4 |
| 0.6 |
| (2.6) |
| (2.9) |
| (3.6) |
| (4.5) |
| (6.2) |
| (6.3) |
| (5.4) |
| (5.7) |
| (3.7) |
| (6.7) |
| (5.0) |
| (5.7) |
| (6.9) |
| (4.3) |
| (5.3) |
| (5.2) |
| (4.5) |
| (4.9) |
| (5.0) |
| (5.2) |
| 7.2 |
| 7.2 |
| 7.0 |
| 5.7 |
| 5.6 |
| 5.7 |
| 5.5 |
| 4.5 |
| 4.5 |
| 4.7 |
| 4.4 |
| 3.9 |
| 3.8 |
| 3.8 |
| 3.6 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.1 |
| 2.4 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 805.5 |
| 774.1 |
| 751.0 |
| 741.6 |
| 726.4 |
| 697.1 |
| 616.7 |
| 593.3 |
| 584.1 |
| 561.6 |
| 544.7 |
| 544.4 |
| 543.7 |
| 518.4 |
| 508.3 |
| 508.0 |
| 505.2 |
| 486.3 |
| 463.8 |
| 461.7 |
| 460.8 |
| 446.1 |
| 438.3 |
| 379.6 |
| 751.0 |
| 741.6 |
| 726.4 |
| 697.1 |
| 616.7 |
| 593.3 |
| 584.1 |
| 561.6 |
| 544.7 |
| 544.4 |
| 543.7 |
| 518.4 |
| 508.3 |
| 508.0 |
| 505.2 |
| 486.3 |
| 463.8 |
| 461.7 |
| 460.8 |
| 446.1 |
| 438.3 |
| 379.6 |
| 515.8 |
| 507.0 |
| 516.6 |
| 518.6 |
| 532.5 |
| 442.1 |
| 451.8 |
| 478.8 |
| 447.1 |
| 344.3 |
| 349.5 |
| 321.9 |
| 245.0 |
| 247.1 |
| 225.4 |
| 201.2 |
| 210.0 |
| 211.3 |
| 142.9 |
| 144.9 |
| 154.1 |
| 152.7 |
| (203.3) |
| (221.5) |
| (211.7) |
| (187.5) |
| (192.6) |
| (240.7) |
| (331.3) |
| (290.6) |
| (288.5) |
| (331.4) |
| (388.2) |
| (354.9) |
| (336.7) |
| (298.2) |
| (272.5) |
| (236.5) |
| (234.4) |
| (190.3) |
| (169.6) |
| (201.9) |
| (192.9) |
| (160.9) |
| (197.0) |
| 751.0 |
| 741.6 |
| 726.4 |
| 697.1 |
| 616.7 |
| 593.3 |
| 584.1 |
| 561.6 |
| 544.7 |
| 544.4 |
| 543.7 |
| 518.4 |
| 508.3 |
| 508.0 |
| 505.2 |
| 486.3 |
| 463.8 |
| 461.7 |
| 460.8 |
| 446.1 |
| 438.3 |
| 379.6 |
| 716.2 |
| 704.9 |
| 695.1 |
| 679.7 |
| 650.1 |
| 572.5 |
| 553.1 |
| 543.6 |
| 520.8 |
| 519.9 |
| 513.0 |
| 512.0 |
| 493.0 |
| 484.6 |
| 484.1 |
| 478.7 |
| 462.0 |
| 437.3 |
| 444.9 |
| 444.0 |
| 429.2 |
| 421.3 |
| 362.5 |