| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 51.8 | 50.1 | 39.6 | 62.1 | 78.4 | 44.6 | 42.7 | 47.2 | 94.8 | 25.5 | 8.8 | 19.6 | 27.5 | 38.8 | 27.2 | 42.3 | 9.9 | ||
| Restricted Cash | 45.6 | 45.6 | 45.4 | 22.9 | 2.3 | 0.6 | 0.6 | 0.5 | 0.6 | 0.4 | 0.5 | 0.9 | 1.2 | 2.3 | 4.2 | 1.2 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 51.8 | 50.1 | 39.6 | 62.1 | 78.4 | 44.6 | 42.7 | 47.2 | 94.8 | 25.5 | 8.8 | 19.6 | 27.5 | 38.8 | 27.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 56.3 | 58.6 | 59.3 | 55.1 | 60.8 | 44.0 | 32.1 | 30.0 | 32.5 | 30.3 | 31.5 | 25.8 | 31.5 | 30.0 | 28.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 175.7 | 167.5 | 157.3 | 141.0 | 144.4 | 131.7 | 108.5 | 95.6 | 94.0 | 77.8 | 66.4 | 59.4 | 55.1 | 47.2 | 48.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,472.0 | 1,104.6 | 1,052.8 | 1,052.5 | 1,055.8 | 781.1 | 786.8 | 710.0 | 515.8 | 531.7 | 508.0 | 419.2 | 426.1 | 434.5 | 481.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,474.2 | 1,177.0 | 1,053.4 | 1,055.8 | 1,061.0 | 786.2 | 808.6 | 814.9 | 531.7 | 558.0 | 514.0 | 425.8 | 434.1 | 481.3 | 488.2 | 481.6 | |||
| (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 | 58.1 | 51.8 | 76.0 | 50.5 | 44.5 | 50.1 | 59.6 | 37.3 | 42.8 | 39.6 | 34.7 | 55.6 | 52.3 | 62.1 | 90.5 | |||||||||||||||||||||||||
| 13.9 |
| 6.7 |
| - |
| - |
| - |
| 42.3 |
| 9.9 |
| 13.9 |
| 6.7 |
| 25.8 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | 22.7 | 18.6 | 17.6 | 13.6 | 14.2 | 17.7 | 13.9 | 16.5 | 15.1 | 24.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 354.4 | 324.1 | 296.3 | 295.5 | 300.5 | 266.0 | 184.7 | 188.7 | 227.9 | 142.1 | 127.6 | 154.1 | 139.5 | 146.6 | 113.9 | 126.2 | 92.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 37.1 | 37.1 | 37.0 | 36.8 | 36.8 | 31.8 | 3.0 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | - | - |
| Intangible Assets | 17.3 | 16.8 | 13.5 | 9.7 | 9.3 | 8.3 | 7.1 | 8.1 | 7.2 | 8.0 | 8.7 | 8.0 | 8.8 | 9.5 | 9.5 | 9.9 | - | - | - |
| Operating Lease Right Of Use Assets | 12.2 | 13.3 | 13.4 | 14.8 | 15.3 | 15.6 | 14.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 360.2 | 303.0 | 231.3 | 175.9 | 153.4 | 120.5 | 84.3 | 60.1 | 60.8 | 51.9 | 47.4 | 45.2 | 45.1 | 39.7 | 31.0 | 32.9 | 23.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,671.2 | 5,180.3 | 4,595.5 | 4,264.8 | 3,623.3 | 3,394.2 | 3,111.3 | 2,837.7 | 2,744.7 | 2,411.7 | 2,241.3 | 2,187.4 | 1,959.9 | 1,995.9 | 1,854.6 | 1,692.1 | 1,525.6 | - | - |
| 39.5 |
| 43.7 |
| - |
| - |
| Short Term Debt | 2.3 | 72.4 | 0.7 | 3.3 | 5.2 | 5.1 | 21.9 | 104.9 | 15.9 | 26.2 | 6.0 | 6.6 | 7.9 | 46.8 | 6.5 | 2.4 | 13.0 | - | - |
| Deferred Revenue Current | 3.2 | 3.4 | 3.0 | 3.1 | 3.1 | 3.3 | 3.3 | 3.2 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.2 | 1.2 | 1.0 | 1.1 | 1.8 | 1.8 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 26.6 | 24.3 | 22.5 | 23.2 | 19.2 | 19.5 | 22.5 | 20.2 | 23.9 | 22.6 | 18.8 | 23.7 | 18.5 | 16.3 | 14.1 | 13.4 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 418.2 | 538.4 | 430.3 | 294.7 | 271.9 | 588.7 | 358.7 | 321.2 | 491.0 | 250.2 | 147.9 | 217.7 | 166.6 | 243.1 | 151.9 | 107.3 | 110.4 | - | - |
| 479.2 |
| 374.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 11.3 | 12.3 | 12.6 | 13.8 | 13.6 | 13.9 | 12.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 450.9 | 411.1 | 352.8 | 330.3 | 294.6 | 276.0 | 222.6 | 213.0 | 194.6 | 298.9 | 264.9 | 214.8 | 183.2 | 158.8 | 116.4 | 107.1 | 91.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 106.4 | 94.2 | 76.8 | 73.6 | 72.5 | 67.1 | 60.4 | 45.2 | 44.4 | 44.9 | 47.2 | 46.8 | 52.2 | 56.9 | 51.0 | 65.1 | 31.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,979.2 | 3,542.0 | 3,165.2 | 2,942.4 | 2,451.4 | 2,484.0 | 2,342.5 | 2,107.5 | 2,045.5 | 1,752.3 | 1,599.1 | 1,560.7 | 1,361.1 | 1,522.2 | 1,404.8 | 1,256.5 | 1,104.9 | - | - |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 729.3 | 674.9 | 549.6 | 556.7 | 514.9 | 461.1 | 406.1 | 392.1 | 362.5 | 324.1 | 308.5 | 295.6 | 269.9 | 252.3 | 229.8 | 217.8 | 204.9 | - | - |
| Accumulated Other Comprehensive Income | (13.9) | (7.2) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 2.6 | 3.0 | 3.6 | 4.8 | 5.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,692.0 | 1,638.3 | 1,430.3 | 1,322.4 | 1,171.9 | 921.3 | 779.9 | 730.2 | 699.2 | 659.5 | 642.2 | 626.6 | 598.8 | 473.7 | 449.8 | 435.5 | 420.6 | 402.9 | 385.7 |
| Total Equity | 1,692.0 | 1,638.3 | 1,430.3 | 1,322.4 | 1,171.9 | 910.3 | 768.8 | 730.2 | 699.2 | 659.5 | 642.2 | 626.6 | 598.8 | 473.7 | 449.8 | 435.5 | 420.6 | 402.9 | 385.7 |
| 387.2 |
| - |
| - |
| Net debt | 1,422.4 | 1,126.9 | 1,013.8 | 993.7 | 982.6 | 741.7 | 766.0 | 767.8 | 436.9 | 532.5 | 505.2 | 406.3 | 406.5 | 442.5 | 461.0 | 439.3 | 377.4 | - | - |
| Working Capital | (63.7) | (214.2) | (134.1) | 0.9 | 28.5 | (322.7) | (174.0) | (132.5) | (263.1) | (108.2) | (20.3) | (63.6) | (27.1) | (96.5) | (38.0) | 18.9 | (18.1) | - | - |
| Book Value | 1,692.0 | 1,638.3 | 1,430.3 | 1,322.4 | 1,171.9 | 921.3 | 779.9 | 730.2 | 699.2 | 659.5 | 642.2 | 626.6 | 598.8 | 473.7 | 449.8 | 435.5 | 420.6 | 402.9 | 385.7 |
| Tangible Book Value | 1,637.6 | 1,584.4 | 1,379.8 | 1,275.9 | 1,125.8 | 881.2 | 769.8 | 719.5 | 689.4 | 648.8 | 630.8 | 616.0 | 587.3 | 461.6 | 437.7 | 423.0 | 418.0 | - | - |
| 61.7 |
| 68.4 |
| 78.4 |
| 140.4 |
| 66.5 |
| 84.4 |
| 44.6 |
| 113.3 |
| 114.4 |
| 140.4 |
| 42.7 |
| 51.3 |
| 54.6 |
| 60.2 |
| 47.2 |
| 66.4 |
| 33.7 |
| - |
| 94.8 |
| 28.3 |
| 30.1 |
| 12.7 |
| 25.9 |
| 21.4 |
| 30.8 |
| Restricted Cash | 45.6 | 45.6 | 45.6 | 45.6 | 45.7 | 45.6 | 45.6 | 45.4 | 45.4 | 45.4 | 34.3 | 34.1 | 34.2 | 22.9 | 23.0 | 2.5 | 3.5 | 2.3 | 1.0 | 1.0 | 0.8 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.7 | 0.5 | 0.7 | 0.6 | - | 0.6 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 58.1 | 51.8 | 76.0 | 50.5 | 44.5 | 50.1 | 59.6 | 37.3 | 42.8 | 39.6 | 34.7 | 55.6 | 52.3 | 62.1 | 90.5 | 61.7 | 68.4 | 78.4 | 140.4 | 66.5 | 84.4 | 44.6 | 113.3 | 114.4 | 140.4 | 42.7 | 51.3 | 54.6 | 60.2 | 47.2 | 66.4 | 33.7 | - | 94.8 | 28.3 | 30.1 | 12.7 | 25.9 | 21.4 | 30.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 52.6 | 56.3 | 80.0 | 75.4 | 53.9 | 58.6 | 81.1 | 71.1 | 51.3 | 59.3 | 78.6 | 63.0 | 46.5 | 55.1 | 79.2 | 68.4 | 50.3 | 60.8 | 67.8 | 52.2 | 39.7 | 44.0 | 53.4 | 46.1 | 32.7 | 32.1 | 45.6 | 43.3 | 27.6 | 30.0 | 50.8 | 44.7 | - | 32.5 | 47.0 | 39.0 | 24.7 | 30.3 | 45.4 | 36.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 375.2 | 354.4 | 399.3 | 361.6 | 319.2 | 324.1 | 363.0 | 266.8 | 283.1 | 296.3 | 302.3 | 311.9 | 269.3 | 295.5 | 339.2 | 276.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 37.1 | 37.1 | 37.1 | 37.1 | 37.1 | 37.1 | 37.0 | 37.0 | 37.0 | 37.0 | 36.8 | 36.8 | 36.8 | 36.8 | 36.8 | 36.8 | 36.8 | 36.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 360.5 | 360.2 | 312.5 | 306.8 | 304.0 | 303.0 | 233.6 | 227.7 | 227.6 | 231.3 | 188.3 | 187.2 | 184.1 | 175.9 | 144.4 | 147.0 | 151.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,779.7 | 5,671.2 | 5,519.4 | 5,399.9 | 5,257.8 | 5,180.3 | 5,014.9 | 4,871.2 | 4,780.8 | 4,595.5 | 4,041.4 | 3,990.2 | 3,886.9 | 3,850.8 | 3,806.4 | 3,682.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 164.8 | 175.7 | 188.2 | 167.0 | 141.3 | 167.5 | 171.5 | 143.5 | 119.8 | 157.3 | 152.9 | 138.3 | 120.2 | 141.0 | 157.9 | 139.7 | 140.8 | 144.4 | 148.4 | 133.0 | 120.5 | 131.7 | 127.2 | 128.2 | 99.0 | 108.5 | 108.6 | 97.4 | 83.3 | 95.6 | 102.9 | 93.0 | - | 94.0 | 89.4 | 84.2 | 69.3 | 77.8 | 84.1 | 77.6 |
| Short Term Debt | 0.8 | 2.3 | 72.5 | 72.5 | 72.4 | 72.4 | 0.9 | 1.2 | 1.2 | 0.7 | 1.8 | 1.8 | 3.3 | 3.3 | 5.8 | 5.8 | 5.2 | 5.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 545.0 | 418.2 | 729.9 | 686.1 | 604.1 | 538.4 | 570.7 | 512.5 | 507.9 | 430.3 | 381.1 | 362.7 | 350.3 | 294.7 | 322.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 1,051.6 | 1,051.8 | 1,052.1 | 1,052.8 | 1,051.8 | 1,052.1 | 1,052.3 | 1,052.5 | 1,053.9 | 1,054.2 | 1,055.6 | 1,055.8 | 1,059.7 | 1,059.9 | 781.0 | 781.1 | 785.1 | 785.3 | 786.5 | 786.8 | 807.5 | 807.7 | 710.6 | 710.0 | 714.3 | 414.5 | - | 515.8 | 519.7 | 519.9 | 521.7 | 531.7 | 555.5 | 555.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 452.6 | 450.9 | 407.6 | 422.8 | 416.2 | 411.1 | 365.6 | 363.6 | 369.6 | 352.8 | 332.9 | 327.9 | 326.4 | 330.3 | 312.2 | 300.5 | 298.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 106.7 | 106.4 | 116.1 | 99.3 | 96.1 | 94.2 | 83.1 | 80.1 | - | 76.8 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,096.6 | 3,979.2 | 3,816.5 | 3,742.7 | 3,625.8 | 3,542.0 | 3,383.3 | 3,323.6 | 3,310.0 | 3,165.2 | 2,626.4 | 2,596.2 | 2,583.9 | 2,528.4 | 2,539.1 | 2,486.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 713.3 | 729.3 | 735.7 | 692.3 | 668.0 | 674.9 | 671.9 | 627.7 | 603.3 | 549.6 | 534.5 | 515.0 | 520.0 | 556.7 | 550.8 | 508.6 | 502.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (13.5) | (13.9) | (6.8) | (6.9) | (7.1) | (7.2) | (9.2) | (13.1) | (13.4) | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 2.6 | 2.6 | 2.4 | 2.4 | 2.7 | 3.0 | 3.0 | 3.1 | 3.4 | 3.6 | 4.3 | 4.5 | 4.8 | 4.8 | 4.9 | 4.8 | 5.2 | 5.4 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,683.1 | 1,692.0 | 1,702.9 | 1,657.3 | 1,632.0 | 1,638.3 | 1,631.6 | 1,547.7 | 1,470.8 | 1,430.3 | 1,415.0 | 1,394.0 | 1,303.0 | 1,322.4 | 1,267.3 | 1,196.2 | ||||||||||||||||||||||||
| Total Equity | 1,683.1 | 1,692.0 | 1,702.9 | 1,657.3 | 1,632.0 | 1,638.3 | 1,631.6 | 1,547.7 | 1,470.8 | 1,430.3 | 1,415.0 | 1,394.0 | 1,303.0 | 1,322.4 | 1,267.3 | 1,196.2 | 1,158.8 | 1,171.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.8 | 2.3 | 72.5 | 72.5 | 72.4 | 72.4 | 1,052.5 | 1,053.0 | 1,053.3 | 1,053.4 | 1,053.7 | 1,053.9 | 1,055.6 | 1,055.8 | 1,059.7 | 1,060.0 | 1,060.8 | 1,061.0 | 1,064.9 | 1,065.1 | 786.1 | 786.2 | 806.9 | 807.1 | 808.3 | 808.6 | 812.8 | 813.0 | 815.6 | 814.9 | 819.1 | 519.6 | - | 531.7 | 555.7 | 556.0 | 557.9 | 558.0 | 561.7 | 561.9 |
| Net debt | (57.3) | (49.6) | (3.5) | 21.9 | 28.0 | 22.3 | 992.9 | 1,015.7 | 1,010.5 | 1,013.8 | 1,018.9 | 998.3 | 1,003.4 | 993.7 | 969.3 | 998.2 | 992.5 | 982.6 | ||||||||||||||||||||||
| Working Capital | (169.8) | (63.7) | (330.6) | (324.5) | (284.9) | (214.2) | (207.8) | (245.7) | (224.8) | (134.1) | (78.9) | (50.8) | (81.0) | 0.9 | 16.6 | (9.4) | (9.3) | |||||||||||||||||||||||
| Book Value | 1,683.1 | 1,692.0 | 1,702.9 | 1,657.3 | 1,632.0 | 1,638.3 | 1,631.6 | 1,547.7 | 1,470.8 | 1,430.3 | 1,415.0 | 1,394.0 | 1,303.0 | 1,322.4 | 1,267.3 | 1,196.2 | 1,158.8 | 1,171.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,646.0 | 1,654.9 | 1,665.8 | 1,620.2 | 1,594.9 | 1,601.2 | 1,594.6 | 1,510.7 | 1,433.8 | 1,393.3 | 1,378.2 | 1,357.2 | 1,266.2 | 1,285.6 | 1,230.5 | 1,159.4 | 1,122.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 29.5 |
| 26.4 |
| 22.7 |
| 22.2 |
| 24.1 |
| 23.7 |
| 18.6 |
| 19.1 |
| 21.9 |
| - |
| 17.6 |
| 18.9 |
| 21.2 |
| 19.2 |
| 13.6 |
| 16.7 |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.5 |
| 300.5 |
| 393.4 |
| 305.6 |
| 302.4 |
| 266.0 |
| 305.8 |
| 266.9 |
| 270.1 |
| 184.7 |
| 212.1 |
| 206.0 |
| 192.7 |
| 188.7 |
| 235.5 |
| 189.6 |
| - |
| 227.9 |
| 180.5 |
| 170.6 |
| 128.2 |
| 142.1 |
| 151.1 |
| 159.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.8 |
| 36.8 |
| 31.4 |
| 31.8 |
| 30.3 |
| 31.1 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| - |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 14.2 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.4 |
| 124.6 |
| 122.6 |
| 124.4 |
| 120.5 |
| 89.6 |
| 83.1 |
| 78.4 |
| 84.3 |
| 82.8 |
| 80.1 |
| 78.8 |
| 60.1 |
| 64.7 |
| 61.8 |
| - |
| 60.8 |
| 58.2 |
| 55.4 |
| 54.0 |
| 51.9 |
| 51.0 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,639.2 |
| 3,623.3 |
| 3,679.7 |
| 3,548.8 |
| 3,471.5 |
| 3,394.2 |
| 3,506.4 |
| 3,359.9 |
| 3,240.8 |
| 3,111.3 |
| 3,023.3 |
| 2,964.6 |
| 2,900.7 |
| 2,837.7 |
| 2,876.9 |
| 2,789.5 |
| - |
| 2,740.4 |
| 2,603.1 |
| 2,533.0 |
| 2,440.3 |
| 2,411.7 |
| 2,386.0 |
| 2,358.1 |
| 5.2 |
| 5.2 |
| 5.1 |
| 5.1 |
| 21.9 |
| 21.9 |
| 21.9 |
| 21.9 |
| 5.3 |
| 5.3 |
| 105.0 |
| 104.9 |
| 104.8 |
| 105.0 |
| - |
| 15.9 |
| 36.0 |
| 36.1 |
| 36.1 |
| 26.2 |
| 6.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.1 |
| 281.8 |
| 256.6 |
| 360.9 |
| 362.4 |
| 655.5 |
| 588.7 |
| 603.8 |
| 577.6 |
| 513.1 |
| 358.7 |
| 333.9 |
| 331.4 |
| 384.0 |
| 321.2 |
| 381.9 |
| 622.3 |
| - |
| 491.0 |
| 380.4 |
| 361.0 |
| 293.4 |
| 250.2 |
| 204.0 |
| 202.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 12.9 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.9 |
| 284.2 |
| 279.0 |
| 276.0 |
| 276.0 |
| 245.5 |
| 224.0 |
| 218.5 |
| 222.6 |
| 229.2 |
| 216.9 |
| 211.4 |
| 213.0 |
| 199.1 |
| 196.1 |
| - |
| 192.9 |
| 329.5 |
| 310.9 |
| 299.5 |
| 298.9 |
| 283.0 |
| 271.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,480.4 |
| 2,451.4 |
| 2,559.0 |
| 2,546.5 |
| 2,541.7 |
| 2,472.9 |
| 2,616.2 |
| 2,577.9 |
| 2,485.7 |
| 2,331.4 |
| 2,265.5 |
| 2,241.4 |
| 2,186.5 |
| 2,107.5 |
| 2,153.7 |
| 2,094.3 |
| - |
| 2,041.2 |
| 1,915.4 |
| 1,871.2 |
| 1,789.0 |
| 1,752.3 |
| 1,734.0 |
| 1,721.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 525.9 |
| 534.7 |
| 484.1 |
| 457.6 |
| 472.2 |
| 467.3 |
| 381.4 |
| 386.5 |
| 417.1 |
| 415.3 |
| 382.4 |
| 374.9 |
| 392.1 |
| 385.7 |
| 358.5 |
| 362.5 |
| 356.8 |
| 351.7 |
| 326.5 |
| 316.6 |
| 324.1 |
| 317.3 |
| 302.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 5.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,158.8 |
| 1,171.9 |
| 1,120.7 |
| 1,002.3 |
| 929.8 |
| 921.3 |
| 890.2 |
| 782.0 |
| 755.1 |
| 779.9 |
| 757.8 |
| 723.2 |
| 714.1 |
| 730.2 |
| 723.1 |
| 695.3 |
| 699.2 |
| 699.2 |
| 687.7 |
| 661.8 |
| 651.3 |
| 659.5 |
| 652.0 |
| 636.8 |
| 1,120.7 |
| 1,002.3 |
| 929.8 |
| 921.3 |
| 890.2 |
| 782.0 |
| 755.1 |
| 779.9 |
| 757.8 |
| 723.2 |
| 714.1 |
| 730.2 |
| 723.1 |
| 695.3 |
| 699.2 |
| 699.2 |
| 687.7 |
| 661.8 |
| 651.3 |
| 659.5 |
| 652.0 |
| 636.8 |
| 924.5 |
| 998.6 |
| 701.7 |
| 741.7 |
| 693.6 |
| 692.7 |
| 667.9 |
| 766.0 |
| 761.5 |
| 758.4 |
| 755.4 |
| 767.8 |
| 752.7 |
| 485.9 |
| - |
| 436.9 |
| 527.4 |
| 525.8 |
| 545.2 |
| 532.0 |
| 540.3 |
| 531.1 |
| 43.9 |
| 32.5 |
| (56.8) |
| (353.1) |
| (322.7) |
| (298.1) |
| (310.7) |
| (243.0) |
| (174.0) |
| (121.9) |
| (125.4) |
| (191.3) |
| (132.5) |
| (146.4) |
| (432.7) |
| - |
| (263.1) |
| (199.9) |
| (190.4) |
| (165.2) |
| (108.2) |
| (52.9) |
| (43.0) |
| 1,120.7 |
| 1,002.3 |
| 929.8 |
| 921.3 |
| 890.2 |
| 782.0 |
| 755.1 |
| 779.9 |
| 757.8 |
| 723.2 |
| 714.1 |
| 730.2 |
| 723.1 |
| 695.3 |
| 699.2 |
| 699.2 |
| 687.7 |
| 661.8 |
| 651.3 |
| 659.5 |
| 652.0 |
| 636.8 |
| 1,135.1 |
| 1,083.8 |
| 965.4 |
| 898.4 |
| 889.5 |
| 859.8 |
| 750.9 |
| 752.5 |
| 777.3 |
| 755.2 |
| 720.5 |
| 711.5 |
| 727.5 |
| 720.5 |
| 692.6 |
| - |
| 696.6 |
| 685.1 |
| 659.2 |
| 648.7 |
| 656.9 |
| 649.4 |
| 634.1 |