| (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 | 128.2 | 186.7 | - | 269.7 | 361.4 | 383.4 | 116.0 | 137.2 | - | 140.5 | 144.8 | 104.0 | 106.0 | 64.5 | 60.7 | 102.3 | 82.3 | 114.4 |
| Restricted Cash | 51.5 | 42.4 | - | 38.9 | 47.5 | 39.9 | 40.7 | 48.5 | - | 30.3 | 32.5 | 52.3 | 0.7 | 1.9 | 1.2 | 1.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 128.2 | 186.7 | - | 269.7 | 361.4 | 383.4 | 116.0 | 137.2 | - | 140.5 | 144.8 | 104.0 | 106.0 | 64.5 | 60.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 10.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 548.5 | 564.1 | - | 515.1 | 513.9 | 518.9 | 544.3 | 545.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | 52.1 | 56.0 | 37.4 | 40.9 | 43.5 | - | 50.5 | 55.0 | 41.8 | 40.1 | 30.8 | 29.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,188.2 | 1,086.6 | - | 1,241.9 | 1,279.6 | 1,492.0 | 1,288.2 | 1,274.1 | - | 1,282.7 | 1,279.5 | 1,276.5 | 1,203.5 | 1,202.1 | 1,411.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | - | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,188.2 | 1,186.6 | - | 1,341.9 | 1,279.6 | 1,505.0 | 1,288.2 | 1,299.1 | - | 1,282.7 | 1,279.5 | 1,276.5 | 1,208.2 | 1,209.5 | 1,418.9 | 1,640.5 | ||
| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 104.2 | 128.2 | 168.0 | 194.2 | - | - | 169.6 | 153.5 | 145.0 | - | 98.2 | 98.0 | 181.6 | 269.7 | 355.3 | |||||||||||||||||||||||||
| - |
| 102.3 |
| 82.3 |
| 114.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 57.6 | 79.5 | 70.6 | 77.0 | - | - |
| Other Current Assets | 4.1 | 2.4 | - | 17.9 | 6.7 | 6.1 | 3.9 | 3.4 | - | 4.4 | 4.2 | 9.2 | 3.0 | 13.2 | 11.3 | 15.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 9.4 | 37.9 | - | - |
| Total Current Assets | 351.8 | 386.0 | - | 479.8 | 574.4 | 586.5 | 346.9 | 382.2 | - | 366.1 | 372.7 | 382.0 | 331.6 | 294.5 | 276.9 | 351.1 | - | - |
| 746.2 |
| 879.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 332.1 | 323.8 | - | 310.0 | 294.3 | 277.7 | 270.0 | 251.3 | 272.0 | 266.9 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 216.4 | 240.3 | - | 205.1 | 219.6 | 241.2 | 274.3 | 294.4 | 474.2 | 612.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 249.6 | 248.6 | - | 254.0 | 251.6 | 251.6 | 343.8 | 345.3 | - | 697.4 | 697.4 | 697.5 | 697.5 | 697.5 | 697.5 | 697.5 | 697.5 | - |
| Intangible Assets | 534.1 | 575.7 | - | 597.0 | 539.4 | 549.7 | 575.1 | 585.9 | 2.4 | 763.4 | 772.9 | 782.3 | 794.1 | 806.1 | 822.4 | 835.9 | 849.6 | 956.0 |
| Operating Lease Right Of Use Assets | 328.7 | 323.5 | - | 289.1 | 335.4 | 346.1 | 366.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 57.1 | 45.3 | - | 17.9 | 10.0 | 9.3 | 28.3 | 26.2 | - | 18.3 | 18.4 | 18.7 | 18.7 | 110.7 | 116.8 | 120.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,737.7 | 1,790.6 | - | 1,881.5 | 1,999.4 | 2,074.9 | 2,049.5 | 1,774.7 | - | 2,278.6 | 2,331.9 | 2,393.7 | 2,366.8 | 2,415.4 | 2,614.3 | 2,856.6 | 3,100.9 | - |
| 32.7 |
| - |
| - |
| Short Term Debt | 0.0 | 100.0 | - | 100.0 | 0.0 | 13.0 | 0.0 | 25.0 | - | 0.0 | - | 0.0 | 4.7 | 7.4 | 7.4 | 9.0 | - | - |
| Deferred Revenue Current | 5.6 | 6.0 | - | - | 7.2 | 7.7 | 10.1 | 10.1 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 67.6 | 65.3 | - | 59.1 | 72.1 | 69.7 | 72.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 182.7 | 177.6 | - | 172.0 | 165.5 | 144.2 | 159.0 | 27.5 | - | 14.6 | 25.1 | 25.7 | 25.0 | 22.4 | 26.2 | 32.8 | - | - |
| Other Current Liabilities | - | - | - | 24.4 | 25.0 | 22.5 | 17.0 | - | - | - | - | - | 42.6 | 45.5 | 48.1 | 65.5 | - | - |
| Total Current Liabilities | 365.6 | 445.3 | - | 470.7 | 410.7 | 348.6 | 357.9 | 316.2 | - | 286.3 | 298.4 | 313.0 | 284.3 | 267.8 | 257.6 | 265.1 | - | - |
| 1,631.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 305.3 | 310.5 | - | 275.1 | 320.8 | 345.2 | 359.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 34.2 | 36.7 | - | 42.3 | 46.1 | 52.2 | 56.9 | 64.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 51.2 | 54.6 | - | 74.7 | 76.2 | 78.3 | 98.5 | 105.8 | - | 253.9 | 269.5 | 288.3 | 341.6 | 362.2 | 383.8 | 368.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 35.0 | 38.7 | - | 19.1 | 17.1 | 11.5 | 15.6 | 90.1 | - | 19.2 | 20.7 | 20.9 | 22.7 | 98.2 | 109.1 | 119.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,011.5 | 2,006.6 | - | 2,182.6 | 2,242.2 | 2,429.6 | 2,291.3 | 1,977.0 | - | 2,025.8 | 2,064.6 | 2,114.7 | 2,089.5 | 2,106.6 | 2,459.1 | 2,773.1 | 3,031.0 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 175.1 | 183.6 | - | 84.5 | 35.4 | (55.6) | 61.7 | 10.4 | - | 382.1 | 351.9 | 313.6 | 336.6 | 322.0 | 196.9 | 124.3 | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | - | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | - | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.3) | (0.3) | - | - |
| Treasury Stock | - | - | - | - | 534.6 | 556.9 | 549.8 | 450.6 | - | 422.3 | 371.8 | 314.7 | 295.7 | 277.7 | 291.8 | 274.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (273.9) | (216.0) | (301.1) | (301.1) | (242.8) | (354.7) | (241.8) | (202.3) | - | 196.1 | 267.2 | 279.1 | 315.2 | 308.8 | 155.2 | 83.6 | 69.9 | 42.8 |
| Total Equity | (273.9) | (216.0) | (301.1) | (301.1) | (242.8) | (354.7) | (241.8) | (202.3) | - | 196.1 | 267.2 | 279.1 | 315.2 | 308.8 | 155.2 | 83.6 | 69.9 | 42.8 |
| - |
| - |
| Net debt | 1,060.0 | 999.9 | - | 1,072.3 | 918.2 | 1,121.6 | 1,172.2 | 1,161.9 | - | 1,142.2 | 1,134.7 | 1,172.5 | 1,102.2 | 1,144.9 | 1,358.2 | 1,538.2 | - | - |
| Working Capital | (13.8) | (59.3) | - | 9.0 | 163.6 | 237.9 | (11.0) | 66.0 | - | 79.8 | 74.3 | 69.0 | 47.3 | 26.7 | 19.3 | 86.0 | - | - |
| Book Value | (273.9) | (216.0) | (301.1) | (301.1) | (242.8) | (354.7) | (241.8) | (202.3) | - | 196.1 | 267.2 | 279.1 | 315.2 | 308.8 | 155.2 | 83.6 | 69.9 | 42.8 |
| Tangible Book Value | (1,057.6) | (1,040.3) | - | (1,152.0) | (1,033.8) | (1,156.0) | (1,160.7) | (1,133.5) | - | (1,264.7) | (1,203.1) | (1,200.7) | (1,176.4) | (1,194.8) | (1,364.7) | (1,449.8) | (1,477.2) | (913.2) |
| 263.5 |
| 294.7 |
| 361.4 |
| 304.2 |
| 259.5 |
| 179.6 |
| 383.4 |
| 309.3 |
| 278.5 |
| 344.6 |
| 116.0 |
| 100.5 |
| 127.6 |
| 132.9 |
| 137.2 |
| 102.7 |
| 95.7 |
| 96.4 |
| - |
| 104.2 |
| 129.2 |
| 140.5 |
| 107.8 |
| 118.3 |
| 140.3 |
| Restricted Cash | 46.7 | 51.5 | 61.2 | 47.0 | - | - | 46.0 | 45.4 | 47.6 | - | 41.9 | 39.4 | 37.1 | 38.9 | 52.5 | 49.8 | 47.2 | 47.5 | 64.7 | 72.1 | 60.1 | 39.9 | 47.5 | 31.2 | 34.2 | 40.7 | 36.7 | 34.4 | 36.7 | 48.5 | 41.9 | 39.4 | 32.4 | - | 31.3 | 31.3 | 30.3 | 35.0 | 42.8 | 36.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 104.2 | 128.2 | 168.0 | 194.2 | - | - | 169.6 | 153.5 | 145.0 | - | 98.2 | 98.0 | 181.6 | 269.7 | 355.3 | 263.5 | 294.7 | 361.4 | 304.2 | 259.5 | 179.6 | 383.4 | 309.3 | 278.5 | 344.6 | 116.0 | 100.5 | 127.6 | 132.9 | 137.2 | 102.7 | 95.7 | 96.4 | - | 104.2 | 129.2 | 140.5 | 107.8 | 118.3 | 140.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2.3 | 4.1 | 4.3 | 18.3 | - | - | 8.1 | 11.3 | 10.6 | - | 11.3 | 13.4 | 12.8 | 17.9 | 11.1 | 12.7 | 10.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 283.7 | 351.8 | 358.5 | 370.7 | - | - | 331.4 | 319.6 | 317.2 | - | 263.8 | 269.8 | 348.4 | 479.8 | 645.8 | 449.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 249.6 | 249.6 | 249.6 | 250.3 | - | - | 254.1 | 254.1 | 254.1 | - | 254.1 | 254.1 | 254.1 | 254.0 | 247.0 | 251.6 | 251.6 | 251.6 | ||||||||||||||||||||||
| Intangible Assets | 530.6 | 534.1 | 566.2 | 568.7 | - | - | 578.3 | 580.8 | 583.4 | - | 588.7 | 591.4 | 594.3 | 597.0 | 527.0 | 534.2 | 536.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 347.9 | 328.7 | 331.8 | 341.5 | - | - | 282.2 | 280.6 | 278.1 | - | 283.9 | 283.9 | 290.9 | 289.1 | 298.1 | 355.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 57.7 | 57.1 | 36.9 | 26.9 | - | - | 18.9 | 18.2 | 16.7 | - | 16.4 | 16.7 | 17.7 | 17.9 | 14.8 | 9.9 | 10.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,688.7 | 1,737.7 | 1,773.9 | 1,789.9 | - | - | 1,699.5 | 1,693.5 | 1,695.2 | - | 1,659.6 | 1,666.6 | 1,758.1 | 1,881.5 | 1,972.0 | 1,881.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | 34.3 | 30.5 | - | - | 35.5 | 31.5 | 43.0 | - | 28.9 | 33.5 | 39.1 | 52.1 | 40.8 | 38.5 | 38.4 | 56.0 | 42.6 | 40.1 | 33.5 | 37.4 | 28.9 | 19.2 | 25.4 | 40.9 | 33.7 | 44.0 | 37.7 | 43.5 | 34.9 | 47.7 | 45.2 | - | 26.5 | 39.3 | 50.5 | 32.6 | 46.6 | 34.4 |
| Short Term Debt | - | - | 0.0 | 100.0 | - | - | 100.0 | 100.0 | 100.0 | - | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 5.4 | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 7.1 | 7.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 67.9 | 67.6 | 63.6 | 64.7 | - | - | 61.2 | 62.2 | 63.1 | - | 58.8 | 58.7 | 57.7 | 59.1 | 65.2 | 71.7 | ||||||||||||||||||||||||
| Accrued Expenses | 156.4 | 182.7 | 143.2 | 148.2 | - | - | 137.0 | 142.2 | 146.7 | - | 131.5 | 137.5 | 140.8 | 172.0 | 126.2 | 133.9 | 137.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | 37.6 | 44.5 | - | - | 23.0 | 29.1 | 28.5 | - | 23.9 | 29.0 | 27.9 | 24.4 | 23.0 | 19.0 | 14.1 | |||||||||||||||||||||||
| Total Current Liabilities | 320.3 | 365.5 | 340.1 | 431.2 | - | - | 386.9 | 394.2 | 410.0 | - | 384.3 | 400.2 | 405.2 | 470.7 | 519.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,188.8 | 1,188.2 | 1,187.6 | 1,087.0 | - | - | 1,086.0 | 1,085.5 | 1,085.0 | - | 1,084.0 | 1,083.5 | 1,174.6 | 1,241.9 | 1,281.3 | 1,280.7 | 1,280.2 | 1,279.6 | 1,279.1 | 1,278.5 | 1,271.4 | 1,492.0 | 1,494.5 | 1,497.1 | 1,506.2 | 1,288.2 | 1,287.7 | 1,287.2 | 1,274.9 | 1,274.1 | 1,273.3 | 1,265.1 | 1,267.5 | - | 1,282.0 | 1,283.5 | 1,282.7 | 1,281.9 | 1,281.1 | 1,280.3 |
| Operating Lease Liabilities Non-Current | 323.3 | 305.3 | 314.6 | 325.5 | - | - | 271.3 | 271.1 | 269.9 | - | 276.8 | 276.0 | 279.8 | 275.1 | 279.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 33.5 | 34.2 | 33.9 | 34.3 | - | - | 37.7 | 37.2 | 37.3 | - | 40.1 | 41.0 | 41.2 | 42.3 | 42.6 | 43.9 | 45.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 49.1 | 51.2 | 58.8 | 50.4 | - | - | 57.5 | 58.9 | 58.8 | - | 70.2 | 70.0 | 67.4 | 74.7 | 74.7 | 75.1 | 73.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 33.1 | 35.0 | 15.8 | 17.3 | - | - | 16.2 | 15.9 | 16.9 | - | 17.8 | 17.4 | 17.4 | 19.1 | 16.3 | 15.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,978.7 | 2,011.6 | 2,005.8 | 2,002.5 | - | - | 1,916.2 | 1,925.2 | 1,940.0 | - | 1,933.3 | 1,947.6 | 2,046.8 | 2,182.6 | 2,273.6 | 2,190.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | - | - | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 180.0 | 175.1 | 189.8 | 189.8 | - | - | 186.2 | 175.0 | 159.6 | - | 124.8 | 114.2 | 103.9 | 84.5 | 81.2 | 68.3 | 52.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | (0.1) | (0.1) | - | - | (0.1) | (0.1) | (0.1) | - | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 639.5 | 630.3 | 568.0 | 534.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (290.0) | (273.9) | (231.9) | (212.5) | (215.7) | (216.0) | (216.7) | (231.7) | (244.8) | (301.1) | (273.7) | (281.0) | (288.7) | (301.1) | (301.6) | (308.7) | ||||||||||||||||||||||||
| Total Equity | (290.0) | (273.9) | (231.9) | (212.5) | (215.7) | (216.0) | (216.7) | (231.7) | (244.8) | (301.1) | (273.7) | (281.0) | (288.7) | (301.1) | (301.6) | (308.7) | (265.2) | (242.8) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,188.8 | 1,188.2 | 1,187.6 | 1,187.0 | - | - | 1,186.0 | 1,185.5 | 1,185.0 | - | 1,184.0 | 1,183.5 | 1,274.6 | 1,341.9 | 1,381.3 | 1,280.7 | 1,280.2 | 1,279.6 | 1,279.1 | 1,281.8 | 1,284.4 | 1,505.0 | 1,507.5 | 1,506.9 | 1,506.2 | 1,288.2 | 1,287.7 | 1,287.2 | 1,274.9 | 1,299.1 | 1,296.5 | 1,298.1 | 1,280.4 | - | 1,282.0 | 1,283.5 | 1,282.7 | 1,281.9 | 1,281.1 | 1,280.3 |
| Net debt | 1,084.6 | 1,060.0 | 1,019.6 | 992.8 | - | - | 1,016.4 | 1,032.0 | 1,040.0 | - | 1,085.8 | 1,085.6 | 1,093.0 | 1,072.3 | 1,026.0 | 1,017.2 | 985.4 | 918.2 | ||||||||||||||||||||||
| Working Capital | (36.6) | (13.7) | 18.4 | (60.5) | - | - | (55.4) | (74.6) | (92.8) | - | (120.5) | (130.4) | (56.8) | 9.0 | 126.7 | 106.0 | 142.1 | 163.6 | ||||||||||||||||||||||
| Book Value | (290.0) | (273.9) | (231.9) | (212.5) | (215.7) | (216.0) | (216.7) | (231.7) | (244.8) | (301.1) | (273.7) | (281.0) | (288.7) | (301.1) | (301.6) | (308.7) | (265.2) | (242.8) | ||||||||||||||||||||||
| Tangible Book Value | (1,070.2) | (1,057.6) | (1,047.7) | (1,031.5) | - | - | (1,049.0) | (1,066.6) | (1,082.2) | - | (1,116.5) | (1,126.5) | (1,137.1) | (1,152.1) | (1,075.6) | (1,094.5) | (1,053.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 8.7 |
| 8.1 |
| 9.2 |
| 6.1 |
| 5.9 |
| 6.4 |
| 6.3 |
| 3.9 |
| 6.9 |
| 7.0 |
| 6.0 |
| 3.4 |
| 3.4 |
| 6.8 |
| 6.9 |
| - |
| 5.7 |
| 5.1 |
| 4.4 |
| 5.0 |
| 5.6 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 476.9 |
| 574.4 |
| 493.6 |
| 461.2 |
| 385.7 |
| 586.5 |
| 524.4 |
| 486.0 |
| 500.0 |
| 346.9 |
| 276.0 |
| 304.3 |
| 322.8 |
| 382.2 |
| 314.8 |
| 316.5 |
| 308.8 |
| - |
| 283.3 |
| 299.0 |
| 366.1 |
| 280.4 |
| 304.3 |
| 317.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.3 |
| 178.6 |
| 182.7 |
| 188.0 |
| 195.1 |
| 203.5 |
| 211.8 |
| 216.4 |
| 220.7 |
| 222.8 |
| 225.4 |
| 240.3 |
| 195.7 |
| 197.2 |
| 198.6 |
| - |
| 199.9 |
| 203.1 |
| 205.1 |
| 205.2 |
| 209.3 |
| 214.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.6 |
| 251.6 |
| 251.6 |
| 251.6 |
| 251.6 |
| 251.6 |
| 343.9 |
| 343.9 |
| 343.9 |
| 343.9 |
| 343.9 |
| 345.3 |
| 339.2 |
| 339.2 |
| 339.2 |
| - |
| 339.2 |
| 697.5 |
| 697.5 |
| 697.5 |
| 697.5 |
| 697.5 |
| 539.4 |
| 542.0 |
| 544.6 |
| 547.1 |
| 549.7 |
| 552.9 |
| 555.5 |
| 572.4 |
| 575.1 |
| 577.4 |
| 580.2 |
| 583.0 |
| 585.9 |
| 576.8 |
| 579.4 |
| 581.6 |
| 2.4 |
| 585.2 |
| 761.0 |
| 763.4 |
| 765.8 |
| 768.1 |
| 770.4 |
| 329.9 |
| 335.4 |
| 334.6 |
| 331.8 |
| 338.6 |
| 346.1 |
| 355.8 |
| 349.1 |
| 364.9 |
| 366.9 |
| 370.5 |
| 378.5 |
| 384.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 10.5 |
| 10.9 |
| 11.5 |
| 9.3 |
| 25.9 |
| 25.6 |
| 25.6 |
| 28.3 |
| 27.7 |
| 27.6 |
| 27.2 |
| 26.2 |
| 9.0 |
| 4.8 |
| 4.0 |
| - |
| 3.8 |
| 3.7 |
| 3.6 |
| 18.4 |
| 18.4 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,888.3 |
| 1,999.4 |
| 1,922.5 |
| 1,895.9 |
| 1,856.3 |
| 2,074.9 |
| 2,070.9 |
| 2,043.3 |
| 2,185.5 |
| 2,049.5 |
| 1,997.5 |
| 2,040.7 |
| 2,076.1 |
| 1,774.7 |
| 1,649.7 |
| 1,650.3 |
| 1,651.0 |
| - |
| 1,641.2 |
| 2,201.5 |
| 2,278.6 |
| 2,200.4 |
| 2,237.3 |
| 2,262.2 |
| 0.0 |
| 3.3 |
| 13.0 |
| 13.0 |
| 13.0 |
| 9.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 25.0 |
| 23.2 |
| 33.0 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.4 |
| 7.4 |
| 9.0 |
| 7.7 |
| 7.9 |
| 8.9 |
| 9.6 |
| 10.1 |
| 10.3 |
| 10.2 |
| 10.4 |
| 10.1 |
| 10.6 |
| 10.8 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.5 |
| 72.1 |
| 71.2 |
| 70.5 |
| 70.3 |
| 69.7 |
| 75.5 |
| 71.8 |
| 72.5 |
| 72.8 |
| 67.8 |
| 67.7 |
| 67.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.5 |
| 115.9 |
| 120.8 |
| 121.8 |
| 144.2 |
| 114.5 |
| 122.0 |
| 120.2 |
| 159.0 |
| 21.4 |
| 17.6 |
| 15.3 |
| 27.5 |
| 19.3 |
| 12.1 |
| 10.1 |
| - |
| 13.5 |
| 12.4 |
| 14.6 |
| 15.8 |
| 14.1 |
| 14.1 |
| 25.0 |
| 12.7 |
| 16.3 |
| 17.4 |
| 22.5 |
| 22.4 |
| 23.4 |
| 25.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.8 |
| 334.8 |
| 410.7 |
| 345.0 |
| 344.9 |
| 335.1 |
| 348.6 |
| 321.1 |
| 300.7 |
| 290.6 |
| 357.9 |
| 290.7 |
| 296.4 |
| 303.1 |
| 316.2 |
| 232.3 |
| 250.9 |
| 236.0 |
| - |
| 203.4 |
| 223.9 |
| 286.3 |
| 206.4 |
| 235.7 |
| 246.0 |
| 338.2 |
| 313.6 |
| 320.8 |
| 323.9 |
| 325.3 |
| 334.4 |
| 345.2 |
| 351.9 |
| 350.4 |
| 355.2 |
| 359.0 |
| 369.2 |
| 379.1 |
| 386.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.1 |
| 46.7 |
| 47.8 |
| 49.4 |
| 52.2 |
| 54.1 |
| 53.3 |
| 56.0 |
| 56.9 |
| 58.0 |
| 60.3 |
| 62.5 |
| 64.6 |
| 65.9 |
| 67.2 |
| 68.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.2 |
| 69.0 |
| 67.8 |
| 70.0 |
| 78.3 |
| 83.5 |
| 86.2 |
| 87.9 |
| 98.5 |
| 100.5 |
| 98.3 |
| 102.1 |
| 105.8 |
| 113.3 |
| 112.1 |
| 114.5 |
| - |
| 178.8 |
| 251.7 |
| 253.9 |
| 252.9 |
| 254.8 |
| 262.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 17.1 |
| 19.5 |
| 18.0 |
| 14.6 |
| 11.5 |
| 15.3 |
| 15.4 |
| 15.6 |
| 15.6 |
| 11.9 |
| 12.0 |
| 12.1 |
| 90.1 |
| 20.5 |
| 20.9 |
| 19.8 |
| - |
| 24.0 |
| 19.0 |
| 19.2 |
| 18.0 |
| 18.2 |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,153.5 |
| 2,242.2 |
| 2,176.8 |
| 2,178.7 |
| 2,173.7 |
| 2,429.6 |
| 2,427.3 |
| 2,411.8 |
| 2,421.8 |
| 2,291.3 |
| 2,237.3 |
| 2,255.8 |
| 2,266.9 |
| 1,977.0 |
| 1,863.1 |
| 1,873.6 |
| 1,867.9 |
| - |
| 1,857.9 |
| 1,956.2 |
| 2,025.8 |
| 1,943.9 |
| 1,981.1 |
| 2,001.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.4 |
| 22.5 |
| (0.6) |
| (30.0) |
| (55.6) |
| (54.0) |
| (64.0) |
| 70.8 |
| 61.7 |
| 45.9 |
| 33.8 |
| 24.6 |
| 10.4 |
| (16.6) |
| (40.2) |
| (52.9) |
| - |
| (86.6) |
| 379.0 |
| 382.1 |
| 378.2 |
| 370.5 |
| 360.5 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| 530.8 |
| 532.9 |
| 535.1 |
| 556.9 |
| 558.5 |
| 559.2 |
| 559.8 |
| 549.8 |
| 529.3 |
| 489.7 |
| 455.2 |
| 450.6 |
| 443.6 |
| 438.2 |
| 429.2 |
| - |
| 422.4 |
| 425.3 |
| 422.3 |
| 412.2 |
| 402.8 |
| 387.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (265.2) |
| (242.8) |
| (254.3) |
| (282.8) |
| (317.4) |
| (354.7) |
| (356.4) |
| (368.6) |
| (236.4) |
| (241.8) |
| (239.8) |
| (215.1) |
| (190.8) |
| (202.3) |
| (213.4) |
| (223.3) |
| (216.9) |
| - |
| (216.7) |
| 245.3 |
| 252.8 |
| 256.5 |
| 256.2 |
| 260.3 |
| (254.3) |
| (282.8) |
| (317.4) |
| (354.7) |
| (356.4) |
| (368.6) |
| (236.4) |
| (241.8) |
| (239.8) |
| (215.1) |
| (190.8) |
| (202.3) |
| (213.4) |
| (223.3) |
| (216.9) |
| - |
| (216.7) |
| 245.3 |
| 252.8 |
| 256.5 |
| 256.2 |
| 260.3 |
| 974.9 |
| 1,022.3 |
| 1,104.9 |
| 1,121.6 |
| 1,198.3 |
| 1,228.4 |
| 1,161.6 |
| 1,172.2 |
| 1,187.2 |
| 1,159.7 |
| 1,142.0 |
| 1,161.9 |
| 1,193.9 |
| 1,202.3 |
| 1,184.0 |
| - |
| 1,177.7 |
| 1,154.3 |
| 1,142.2 |
| 1,174.1 |
| 1,162.8 |
| 1,139.9 |
| 148.7 |
| 116.3 |
| 50.6 |
| 237.9 |
| 203.3 |
| 185.3 |
| 209.4 |
| (11.0) |
| (14.7) |
| 7.9 |
| 19.7 |
| 66.0 |
| 82.5 |
| 65.6 |
| 72.8 |
| - |
| 79.9 |
| 75.1 |
| 79.8 |
| 74.1 |
| 68.6 |
| 71.0 |
| (254.3) |
| (282.8) |
| (317.4) |
| (354.7) |
| (356.4) |
| (368.6) |
| (236.4) |
| (241.8) |
| (239.8) |
| (215.1) |
| (190.8) |
| (202.3) |
| (213.4) |
| (223.3) |
| (216.9) |
| - |
| (216.7) |
| 245.3 |
| 252.8 |
| 256.5 |
| 256.2 |
| 260.3 |
| (1,033.8) |
| (1,047.9) |
| (1,079.0) |
| (1,116.1) |
| (1,156.0) |
| (1,160.9) |
| (1,175.7) |
| (1,152.7) |
| (1,160.7) |
| (1,161.0) |
| (1,139.2) |
| (1,117.7) |
| (1,133.5) |
| (1,129.4) |
| (1,141.9) |
| (1,137.8) |
| - |
| (1,141.1) |
| (1,213.2) |
| (1,208.1) |
| (1,206.7) |
| (1,209.4) |
| (1,207.6) |