| (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 | 503.9 | 464.6 | 509.6 | 316.3 | 262.2 | 236.6 | 59.2 | 31.0 | 42.3 | 57.7 | 41.6 | 50.4 | 65.8 | 40.7 | 29.6 | 72.1 | 38.9 | 41.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 68.5 | 62.3 | 17.2 | 15.4 | 13.8 | 13.4 | 17.8 | 8.7 | 13.1 | 11.6 | 2.0 | 6.1 | 5.5 | 5.2 | 0.0 | - | - | |
| Cash And Short Term Investments | 572.4 | 526.9 | 526.9 | 331.7 | 276.0 | 250.0 | 76.9 | 39.7 | 55.4 | 69.3 | 43.6 | 56.5 | 71.3 | 45.9 | 29.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 637.0 | 569.9 | 485.0 | 408.4 | 328.7 | 305.1 | 309.0 | 251.9 | 265.1 | 244.4 | 209.0 | 130.1 | 111.4 | 94.2 | 86.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,247.8 | 1,750.8 | 1,487.0 | 1,331.8 | 1,184.2 | 1,027.2 | 971.9 | 782.3 | 681.2 | 594.5 | 382.3 | 213.9 | 611.7 | 548.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 97.3 | 98.9 | 92.8 | 77.1 | 58.1 | 50.9 | 45.0 | 39.8 | 39.0 | 39.0 | 36.0 | 33.2 | 23.8 | 26.1 | 21.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 137.5 | 141.6 | 145.5 | 149.3 | 152.9 | 117.6 | 330.4 | 233.1 | 303.0 | 275.5 | 99.1 | 68.3 | 251.9 | 200.5 | 181.6 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 141.8 | 145.7 | 149.4 | 153.2 | 156.6 | 120.6 | 333.1 | 243.2 | 312.9 | 283.6 | 99.7 | 68.4 | 259.3 | 207.7 | 187.9 | 142.5 | ||
| (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 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 539.5 | 503.9 | 443.7 | 364.0 | 282.7 | 464.6 | 532.1 | 477.3 | 511.8 | 509.6 | 467.9 | 420.0 | 327.0 | 316.3 | 308.9 | |||||||||||||||||||||||||
| - |
| 72.1 |
| 38.9 |
| 41.3 |
| 69.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 62.9 | 60.9 | 35.0 | 41.0 | 29.6 | 26.7 | 24.4 | 19.6 | 28.1 | 19.9 | 18.8 | 8.4 | 9.2 | 8.6 | 7.7 | 7.2 | - | - |
| Other Current Assets | - | - | 12.7 | 14.1 | 11.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 1.9 | 0.0 | - | - | - | 0.0 | 0.3 | - | - | - | - |
| Total Current Assets | 1,272.3 | 1,157.6 | 1,046.9 | 781.1 | 639.7 | 583.0 | 411.1 | 348.1 | 368.1 | 333.9 | 279.6 | 213.6 | 211.0 | 167.6 | 140.6 | 160.0 | - | - |
| 476.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 550.9 | 459.5 | 396.2 | 339.8 | 295.8 | 249.0 | 204.4 | 173.9 | 144.1 | 110.0 | 82.7 | 64.2 | 132.0 | 100.1 | 72.4 | - | - | - |
| Property,Plant & Equipment Net | 1,696.9 | 1,291.4 | 1,090.8 | 992.0 | 888.4 | 778.2 | 767.6 | 608.4 | 537.1 | 484.5 | 299.6 | 149.7 | 479.8 | 447.9 | 403.9 | 262.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.2 | 0.0 | - | - | - |
| Goodwill | 98.0 | 98.0 | 76.9 | 76.9 | 60.5 | 54.5 | 54.5 | 49.6 | 53.1 | 46.0 | 40.9 | 30.3 | 23.9 | 22.7 | 17.2 | 10.3 | 7.4 | - |
| Intangible Assets | 6.4 | 7.3 | 6.5 | 6.4 | 2.7 | 2.9 | 3.4 | 30.9 | 32.8 | 35.1 | 45.4 | 35.6 | 5.7 | 6.1 | 2.3 | 4.1 | - | - |
| Operating Lease Right Of Use Assets | 2,097.9 | 1,861.1 | 1,756.4 | 1,451.0 | 1,138.9 | 1,025.5 | 1,046.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 83.1 | 66.3 | 67.1 | 39.6 | 33.1 | 32.4 | 4.6 | 11.7 | - | 23.1 | 20.9 | 11.5 | 4.5 | 2.2 | 3.5 | 5.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 20.8 | 16.5 | 12.6 | 9.6 | 6.8 | 9.8 | 8.6 | 10.4 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,463.0 | 4,669.4 | 4,177.5 | 3,452.0 | 2,850.6 | 2,545.6 | 2,361.9 | 1,182.0 | 1,102.4 | 1,001.0 | 747.8 | 493.9 | 760.3 | 690.9 | 596.3 | 479.9 | - | - |
| 17.9 |
| - |
| - |
| Short Term Debt | 4.2 | 4.1 | 4.0 | 3.9 | 3.8 | 3.0 | 2.7 | 10.1 | 9.9 | 8.1 | 0.6 | 0.1 | 7.4 | 7.2 | 6.3 | 3.1 | - | - |
| Deferred Revenue Current | - | 18.8 | 10.8 | 9.7 | 9.3 | 8.6 | 8.9 | 7.0 | 7.1 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 114.8 | 93.5 | 82.5 | 65.8 | 52.2 | 48.2 | 45.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 422.3 | 347.5 | 332.6 | 289.8 | 278.8 | 236.6 | 151.0 | 106.9 | 90.5 | 84.7 | 78.9 | 56.7 | 40.1 | 35.8 | 42.0 | 37.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | 69.8 | 63.8 | 58.8 | 46.2 | 24.6 | 25.7 | 20.9 | 18.6 | 13.6 | - | - |
| Total Current Liabilities | 894.3 | 743.4 | 734.7 | 582.1 | 523.1 | 562.4 | 343.2 | 269.2 | 225.8 | 211.9 | 179.9 | 130.4 | 112.5 | 121.3 | 100.4 | 83.4 | - | - |
| 139.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,949.2 | 1,735.3 | 1,639.3 | 1,355.1 | 1,056.5 | 950.3 | 974.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 18.6 | 18.5 | 17.9 | 13.0 | 18.4 | 11.1 | 9.9 | 7.1 | 8.6 | 5.9 | 4.9 | 3.1 | 4.0 | 3.2 | 2.9 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,228.1 | 2,828.9 | 2,680.2 | 2,203.2 | 1,828.9 | 1,727.4 | 1,705.8 | 579.6 | 602.4 | 540.5 | 320.8 | 236.1 | 403.1 | 363.0 | 318.9 | 251.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,756.1 | 1,426.8 | 1,142.7 | 946.3 | 734.0 | 551.1 | 391.5 | 344.9 | 264.7 | 235.0 | 193.4 | 145.8 | 257.5 | 239.3 | 204.1 | 161.2 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (1.1) | (1.7) | (1.3) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 83.0 | 71.2 | 45.3 | 38.4 | 38.4 | 31.1 | 1.2 | 1.3 | 1.7 | 2.1 | 2.6 | 3.8 | - | - |
| Minority Interest | 3.1 | 3.3 | 5.5 | 1.5 | 0.9 | 0.2 | 1.9 | 11.4 | 7.7 | 4.0 | (0.3) | (1.0) | 1.2 | 1.4 | 0.0 | - | - | - |
| Total Stockholders Equity | 2,231.7 | 1,837.1 | 1,491.9 | 1,247.3 | 1,020.8 | 818.1 | 654.2 | 590.9 | 492.4 | 456.4 | 427.3 | 258.9 | 356.1 | 326.5 | 277.5 | 228.2 | 187.6 | 156.0 |
| Total Equity | 2,234.8 | 1,840.4 | 1,497.3 | 1,248.8 | 1,021.7 | 818.2 | 656.1 | 602.3 | 500.1 | 460.5 | 427.0 | 257.8 | 357.3 | 327.9 | 277.5 | 228.2 | 187.6 | 156.0 |
| - |
| - |
| Net debt | (430.6) | (381.2) | (377.4) | (178.6) | (119.3) | (129.4) | 256.1 | 203.5 | 257.5 | 214.4 | 56.1 | 11.9 | 188.0 | 161.8 | 158.3 | 70.4 | - | - |
| Working Capital | 378.0 | 414.2 | 312.2 | 199.1 | 116.6 | 20.6 | 67.9 | 78.8 | 142.3 | 121.9 | 99.7 | 83.2 | 98.5 | 46.3 | 40.3 | 76.6 | - | - |
| Book Value | 2,231.7 | 1,837.1 | 1,491.9 | 1,247.3 | 1,020.8 | 818.1 | 654.2 | 590.9 | 492.4 | 456.4 | 427.3 | 258.9 | 356.1 | 326.5 | 277.5 | 228.2 | 187.6 | 156.0 |
| Tangible Book Value | 2,127.4 | 1,731.8 | 1,408.5 | 1,164.0 | 957.6 | 760.7 | 596.3 | 510.4 | 406.5 | 375.4 | 341.0 | 193.0 | 326.4 | 297.7 | 258.0 | 213.8 | 180.1 | - |
| 285.6 |
| 248.5 |
| 262.2 |
| 304.6 |
| 198.4 |
| 155.5 |
| 236.6 |
| 175.4 |
| 201.7 |
| 63.2 |
| 59.2 |
| 44.4 |
| 39.0 |
| 37.8 |
| 31.1 |
| 45.7 |
| 27.2 |
| 35.1 |
| 42.3 |
| 40.1 |
| 33.5 |
| 31.5 |
| 57.7 |
| 40.4 |
| 33.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 55.7 | 68.5 | 62.6 | 54.5 | 61.8 | 62.3 | 39.0 | 24.1 | 14.5 | 17.2 | 16.4 | 20.0 | 20.1 | 15.4 | 12.2 | 9.0 | 12.1 | 13.8 | 12.8 | 10.6 | 14.6 | 13.4 | 17.6 | 16.4 | 15.0 | 17.8 | 13.0 | 8.0 | 4.0 | 8.7 | 9.7 | 13.0 | 13.6 | 13.1 | 9.1 | 13.6 | 9.8 | 11.6 | 7.5 | 2.0 |
| Cash And Short Term Investments | 595.2 | 572.4 | 506.3 | 418.4 | 344.5 | 526.9 | 571.0 | 501.5 | 526.3 | 526.9 | 484.3 | 440.0 | 347.1 | 331.7 | 321.1 | 294.6 | 260.6 | 276.0 | 317.5 | 209.0 | 170.2 | 250.0 | 193.0 | 218.1 | 78.2 | 76.9 | 57.4 | 47.0 | 41.9 | 39.8 | 55.3 | 40.1 | 48.7 | 55.4 | 49.2 | 47.1 | 41.3 | 69.3 | 47.9 | 35.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 663.2 | 637.0 | 612.7 | 578.1 | 584.0 | 569.9 | 554.1 | 547.1 | 519.4 | 485.0 | 472.1 | 446.0 | 444.2 | 408.4 | 354.0 | 339.0 | 339.9 | 328.7 | 313.9 | 313.7 | 312.6 | 305.1 | 294.2 | 302.1 | 329.5 | 309.0 | 308.1 | 296.9 | 291.7 | 276.1 | 261.5 | 251.0 | 258.5 | 265.1 | 255.1 | 243.2 | 242.9 | 244.4 | 232.5 | 217.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 61.7 | 62.9 | 87.5 | 70.7 | 57.9 | 60.9 | 45.8 | 47.7 | 42.5 | 31.2 | 37.9 | 41.6 | 39.2 | 41.0 | 36.5 | 32.8 | 32.6 | 29.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 14.7 | 11.8 | 12.8 | 12.7 | 11.4 | 10.1 | 8.1 | 14.1 | 13.0 | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,320.1 | 1,272.3 | 1,206.6 | 1,067.2 | 986.4 | 1,157.6 | 1,196.9 | 1,115.1 | 1,088.2 | 1,046.9 | 994.3 | 927.6 | 830.5 | 781.1 | 726.8 | 682.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,299.4 | 2,247.8 | 2,132.3 | 2,042.9 | 1,942.2 | 1,750.8 | 1,666.7 | 1,609.4 | 1,514.7 | 1,487.0 | 1,459.4 | 1,382.4 | 1,358.5 | 1,331.8 | 1,301.4 | 1,230.7 | 1,216.6 | 1,184.2 | 1,079.1 | 1,063.1 | 1,040.8 | 1,027.2 | 1,025.6 | 1,010.2 | 1,000.2 | 971.9 | 925.8 | 881.3 | 821.8 | 801.6 | 769.9 | 757.3 | 696.1 | 681.2 | 668.2 | 617.1 | 610.2 | 594.5 | 454.8 | 401.2 |
| Accumulated Depreciation | 579.2 | 550.9 | 533.9 | 507.7 | 482.8 | 459.5 | 449.0 | 431.6 | 413.1 | 396.2 | 391.5 | 373.7 | 356.5 | 339.8 | 337.9 | 322.5 | 309.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,720.2 | 1,696.9 | 1,598.4 | 1,535.2 | 1,459.4 | 1,291.4 | 1,217.7 | 1,177.8 | 1,101.6 | 1,090.8 | 1,067.9 | 1,008.7 | 1,002.1 | 992.0 | 963.5 | 908.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 98.0 | 98.0 | 98.0 | 98.0 | 106.3 | 98.0 | 77.2 | 77.2 | 77.2 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 60.5 | ||||||||||||||||||||||
| Intangible Assets | 6.3 | 6.4 | 6.4 | 6.5 | 6.9 | 7.3 | 6.7 | 6.7 | 6.6 | 6.5 | 6.3 | 6.3 | 2.4 | 6.4 | 2.5 | 2.5 | 2.7 | 2.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,137.3 | 2,097.9 | 2,048.0 | 1,930.7 | 1,896.4 | 1,861.1 | 1,904.2 | 1,842.6 | 1,821.0 | 1,756.4 | 1,773.8 | 1,771.9 | 1,790.5 | 1,451.0 | 1,349.4 | 1,305.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 83.2 | 83.1 | 56.1 | 66.3 | 66.3 | 66.3 | 65.2 | 66.6 | 66.5 | 67.1 | 40.0 | 39.6 | 39.6 | 39.6 | 33.7 | 32.9 | 32.9 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,611.8 | 5,463.0 | 5,226.4 | 4,930.3 | 4,759.8 | 4,669.4 | 4,629.2 | 4,437.3 | 4,308.4 | 4,177.5 | 4,082.0 | 3,952.4 | 3,862.2 | 3,452.0 | 3,265.3 | 3,124.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 116.1 | 97.3 | 105.8 | 102.8 | 95.3 | 98.9 | 90.3 | 88.7 | 82.6 | 92.8 | 77.1 | 78.2 | 81.5 | 77.1 | 63.5 | 60.4 | 56.9 | 58.1 | 57.2 | 58.7 | 53.9 | 50.9 | 51.0 | 42.7 | 40.9 | 45.0 | 40.0 | 44.7 | 44.6 | 44.2 | 41.3 | 39.0 | 32.0 | 39.0 | 39.4 | 32.9 | 33.8 | 39.0 | 38.0 | 35.7 |
| Short Term Debt | 4.3 | 4.2 | 4.2 | 4.2 | 4.1 | 4.1 | 4.1 | 4.0 | 4.0 | 4.0 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.7 | 3.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | 14.6 | 18.8 | 9.5 | 7.2 | 8.6 | 10.8 | 5.9 | 5.5 | 8.1 | 9.7 | 4.8 | 6.3 | 6.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 116.5 | 114.8 | 110.8 | 103.8 | 97.2 | 93.5 | 93.9 | 89.2 | 85.9 | 82.5 | 81.0 | 78.7 | 77.4 | 65.8 | 61.0 | 58.8 | ||||||||||||||||||||||||
| Accrued Expenses | 313.5 | 422.3 | 370.5 | 334.4 | 284.8 | 347.5 | 353.6 | 322.9 | 294.2 | 332.6 | 311.5 | 287.2 | 261.3 | 289.8 | 291.4 | 273.3 | 251.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 848.0 | 894.3 | 825.2 | 755.5 | 705.2 | 743.4 | 768.9 | 730.8 | 709.7 | 734.7 | 671.8 | 619.0 | 585.3 | 582.1 | 567.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 136.5 | 137.5 | 138.6 | 139.6 | 140.6 | 141.6 | 142.6 | 143.6 | 144.5 | 145.5 | 146.5 | 147.4 | 148.3 | 149.3 | 150.2 | - | - | 152.9 | - | - | - | - | - | - | - | - | - | 268.2 | 240.7 | 233.1 | 245.6 | 268.1 | 280.4 | 303.0 | 287.5 | 284.5 | 258.5 | 275.5 | 162.5 | 145.6 |
| Operating Lease Liabilities Non-Current | 1,987.4 | 1,949.2 | 1,902.9 | 1,792.2 | 1,767.2 | 1,735.3 | 1,777.6 | 1,720.3 | 1,701.7 | 1,639.3 | 1,658.0 | 1,657.8 | 1,677.0 | 1,355.1 | 1,259.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 19.5 | 18.6 | 17.5 | 17.9 | 19.6 | 18.5 | 20.0 | 18.7 | 21.7 | 17.9 | 17.0 | 16.5 | 14.3 | 13.0 | 20.3 | 11.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,242.1 | 3,228.1 | 3,103.5 | 2,909.3 | 2,829.7 | 2,828.9 | 2,878.2 | 2,774.3 | 2,724.9 | 2,680.2 | 2,616.5 | 2,559.0 | 2,542.5 | 2,203.2 | 2,083.5 | 2,004.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,852.0 | 1,756.1 | 1,664.5 | 1,584.2 | 1,503.4 | 1,426.8 | 1,350.7 | 1,275.7 | 1,208.1 | 1,142.7 | 1,124.4 | 1,063.7 | 1,003.0 | 946.3 | 889.1 | 835.9 | 781.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 114.6 | 92.9 | 83.0 | ||||||||||||||||||||||
| Minority Interest | 3.4 | 3.1 | 3.4 | 3.3 | 3.3 | 3.3 | 3.7 | 5.7 | 5.6 | 5.5 | 5.7 | 5.6 | 1.6 | 1.5 | 1.7 | 0.5 | 0.4 | 0.9 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,366.3 | 2,231.7 | 2,119.5 | 2,017.7 | 1,926.8 | 1,837.1 | 1,747.3 | 1,657.4 | 1,577.9 | 1,491.9 | 1,459.7 | 1,387.8 | 1,318.2 | 1,247.3 | 1,180.1 | 1,120.2 | ||||||||||||||||||||||||
| Total Equity | 2,369.7 | 2,234.8 | 2,122.9 | 2,021.0 | 1,930.2 | 1,840.4 | 1,750.9 | 1,663.1 | 1,583.5 | 1,497.3 | 1,465.4 | 1,393.4 | 1,319.8 | 1,248.8 | 1,181.7 | 1,120.7 | 1,072.0 | 1,021.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 140.8 | 141.8 | 142.7 | 143.7 | 144.7 | 145.7 | 146.6 | 147.6 | 148.5 | 149.4 | 150.4 | 151.3 | 152.2 | 153.2 | 154.1 | 3.9 | 3.7 | 156.6 | 3.5 | 3.0 | 2.8 | 3.0 | 3.1 | 3.3 | 2.7 | 2.7 | 10.2 | 278.3 | 250.8 | 243.2 | 255.7 | 278.1 | 290.5 | 312.9 | 295.6 | 292.6 | 266.6 | 283.6 | 170.6 | 146.3 |
| Net debt | (454.4) | (430.6) | (363.6) | (274.7) | (199.8) | (381.2) | (424.4) | (353.9) | (377.8) | (377.4) | (333.9) | (288.7) | (194.9) | (178.6) | (167.0) | (290.6) | (256.9) | (119.3) | ||||||||||||||||||||||
| Working Capital | 472.1 | 378.0 | 381.3 | 311.7 | 281.2 | 414.2 | 428.0 | 384.3 | 378.5 | 312.2 | 322.6 | 308.6 | 245.2 | 199.1 | 159.8 | 150.8 | 119.6 | 116.6 | ||||||||||||||||||||||
| Book Value | 2,366.3 | 2,231.7 | 2,119.5 | 2,017.7 | 1,926.8 | 1,837.1 | 1,747.3 | 1,657.4 | 1,577.9 | 1,491.9 | 1,459.7 | 1,387.8 | 1,318.2 | 1,247.3 | 1,180.1 | 1,120.2 | 1,071.6 | 1,020.8 | ||||||||||||||||||||||
| Tangible Book Value | 2,261.9 | 2,127.4 | 2,015.0 | 1,913.2 | 1,813.6 | 1,731.8 | 1,663.4 | 1,573.4 | 1,494.1 | 1,408.5 | 1,376.5 | 1,304.6 | 1,238.9 | 1,164.0 | 1,100.7 | 1,040.8 | 992.1 | |||||||||||||||||||||||
| 32.7 |
| 35.6 |
| 30.6 |
| 26.7 |
| 26.0 |
| 27.2 |
| 25.6 |
| 24.4 |
| 25.2 |
| 25.6 |
| 24.0 |
| 24.1 |
| 25.1 |
| 27.8 |
| 24.7 |
| 28.1 |
| 21.4 |
| 23.1 |
| 21.4 |
| 19.9 |
| 18.6 |
| 19.4 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 633.1 |
| 639.7 |
| 668.1 |
| 567.1 |
| 513.3 |
| 583.0 |
| 526.6 |
| 547.3 |
| 433.3 |
| 411.1 |
| 393.2 |
| 375.5 |
| 357.7 |
| 348.1 |
| 348.4 |
| 327.6 |
| 344.7 |
| 368.1 |
| 339.8 |
| 323.8 |
| 305.6 |
| 333.9 |
| 308.8 |
| 293.2 |
| 295.8 |
| 287.8 |
| 274.5 |
| 261.5 |
| 249.0 |
| 242.4 |
| 229.7 |
| 216.9 |
| 204.4 |
| 217.6 |
| 206.4 |
| 194.4 |
| 182.7 |
| 176.8 |
| 165.8 |
| 155.1 |
| 144.1 |
| 137.2 |
| 126.8 |
| 119.6 |
| 110.0 |
| 104.5 |
| 89.7 |
| 906.8 |
| 888.4 |
| 791.2 |
| 788.6 |
| 779.3 |
| 778.2 |
| 783.2 |
| 780.4 |
| 783.3 |
| 767.6 |
| 708.2 |
| 674.9 |
| 627.4 |
| 618.9 |
| 593.1 |
| 591.6 |
| 541.0 |
| 537.1 |
| 531.1 |
| 490.4 |
| 490.6 |
| 484.5 |
| 350.3 |
| 311.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| 60.5 |
| 54.5 |
| 54.5 |
| 54.5 |
| 54.5 |
| 54.5 |
| 54.5 |
| 96.2 |
| 97.4 |
| 87.1 |
| 80.5 |
| 78.6 |
| 81.0 |
| 81.0 |
| 81.1 |
| 77.7 |
| 73.2 |
| 68.9 |
| 67.1 |
| 67.1 |
| 41.0 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.4 |
| 3.5 |
| 3.8 |
| 4.1 |
| 31.0 |
| 31.6 |
| 32.6 |
| 32.2 |
| 32.8 |
| 33.6 |
| 34.2 |
| 34.5 |
| 35.1 |
| 43.0 |
| 44.4 |
| 1,294.9 |
| 1,138.9 |
| 1,175.7 |
| 1,112.7 |
| 1,050.5 |
| 1,025.5 |
| 1,027.4 |
| 1,032.7 |
| 1,044.1 |
| 1,046.9 |
| 1,062.2 |
| 1,074.4 |
| 1,045.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.1 |
| 32.0 |
| 32.4 |
| 32.4 |
| 32.4 |
| 3.4 |
| 3.6 |
| 3.6 |
| 4.6 |
| 8.1 |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| 23.0 |
| 23.0 |
| 23.1 |
| 21.4 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.9 |
| 16.4 |
| 20.8 |
| 20.5 |
| 21.0 |
| 17.7 |
| 16.5 |
| 14.4 |
| 13.3 |
| 13.2 |
| 12.6 |
| 14.9 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,044.6 |
| 2,850.6 |
| 2,813.4 |
| 2,648.6 |
| 2,512.5 |
| 2,545.6 |
| 2,465.0 |
| 2,488.2 |
| 2,388.0 |
| 2,361.9 |
| 2,359.5 |
| 2,321.5 |
| 2,218.4 |
| 1,182.0 |
| 1,143.6 |
| 1,125.8 |
| 1,092.7 |
| 1,102.4 |
| 1,070.8 |
| 1,032.2 |
| 984.5 |
| 1,001.0 |
| 853.4 |
| 773.7 |
| 3.5 |
| 3.0 |
| 2.8 |
| 3.0 |
| 3.1 |
| 3.3 |
| 2.7 |
| 2.7 |
| 10.2 |
| 10.2 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.0 |
| 9.9 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.1 |
| 8.1 |
| 0.6 |
| 9.3 |
| 4.1 |
| 4.3 |
| 6.0 |
| 8.6 |
| 9.7 |
| 4.7 |
| 6.2 |
| 8.9 |
| 10.2 |
| 4.6 |
| 7.2 |
| 8.5 |
| 9.3 |
| 0.0 |
| 0.0 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.9 |
| 52.2 |
| 52.1 |
| 51.8 |
| 50.1 |
| 48.2 |
| 47.3 |
| 47.0 |
| 46.1 |
| 45.0 |
| 60.8 |
| 59.7 |
| 58.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.8 |
| 246.1 |
| 225.5 |
| 203.4 |
| 236.6 |
| 177.1 |
| 155.0 |
| 134.5 |
| 151.0 |
| 132.7 |
| 116.0 |
| 103.2 |
| 119.7 |
| 99.0 |
| 89.5 |
| 84.0 |
| 90.5 |
| 76.0 |
| 72.7 |
| 75.3 |
| 84.7 |
| 71.6 |
| 67.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.8 |
| 70.0 |
| 69.8 |
| 74.3 |
| 67.0 |
| 63.1 |
| 63.8 |
| 66.3 |
| 58.8 |
| 61.2 |
| 58.8 |
| 57.5 |
| 46.0 |
| 531.9 |
| 513.6 |
| 523.1 |
| 483.1 |
| 461.0 |
| 443.0 |
| 562.4 |
| 525.2 |
| 581.0 |
| 330.1 |
| 343.2 |
| 354.6 |
| 327.3 |
| 311.4 |
| 269.2 |
| 247.9 |
| 230.3 |
| 211.3 |
| 225.8 |
| 222.5 |
| 204.6 |
| 209.9 |
| 211.9 |
| 199.1 |
| 168.1 |
| 1,216.3 |
| 1,207.1 |
| 1,056.5 |
| 1,093.2 |
| 1,034.5 |
| 973.7 |
| 950.3 |
| 952.9 |
| 958.2 |
| 970.4 |
| 974.0 |
| 974.5 |
| 988.1 |
| 963.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 18.4 |
| 12.5 |
| 10.9 |
| 11.1 |
| 11.1 |
| 9.2 |
| 10.8 |
| 8.6 |
| 9.9 |
| 13.8 |
| 11.3 |
| 12.5 |
| 9.4 |
| 10.8 |
| 11.3 |
| 7.8 |
| 8.6 |
| 7.8 |
| 7.3 |
| 5.4 |
| 5.9 |
| 4.8 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,972.5 |
| 1,828.9 |
| 1,834.1 |
| 1,719.9 |
| 1,636.9 |
| 1,727.4 |
| 1,699.4 |
| 1,770.4 |
| 1,711.2 |
| 1,705.8 |
| 1,657.7 |
| 1,644.2 |
| 1,573.4 |
| 579.6 |
| 571.2 |
| 575.6 |
| 566.8 |
| 602.4 |
| 583.7 |
| 561.2 |
| 526.2 |
| 540.5 |
| 415.8 |
| 363.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 734.0 |
| 688.3 |
| 643.9 |
| 597.4 |
| 551.1 |
| 507.6 |
| 467.2 |
| 429.7 |
| 391.5 |
| 426.4 |
| 402.0 |
| 378.4 |
| 344.9 |
| 321.4 |
| 303.2 |
| 285.4 |
| 264.7 |
| 255.9 |
| 244.0 |
| 235.7 |
| 235.0 |
| 218.9 |
| 200.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.9 |
| 72.8 |
| 71.2 |
| 71.2 |
| 71.2 |
| 71.0 |
| 70.3 |
| 45.3 |
| 43.9 |
| 38.9 |
| 38.4 |
| 38.4 |
| 38.4 |
| 38.4 |
| 38.4 |
| 38.4 |
| 38.4 |
| 38.4 |
| 37.2 |
| 31.1 |
| 31.1 |
| 31.2 |
| 0.1 |
| 0.1 |
| (0.5) |
| 0.2 |
| 0.8 |
| 1.8 |
| 1.6 |
| 1.9 |
| 15.5 |
| 15.3 |
| 12.3 |
| 11.4 |
| 10.5 |
| 10.5 |
| 7.9 |
| 7.7 |
| 7.2 |
| 6.6 |
| 4.5 |
| 4.0 |
| 1.0 |
| (0.2) |
| 1,071.6 |
| 1,020.8 |
| 979.2 |
| 928.6 |
| 876.0 |
| 818.1 |
| 764.8 |
| 716.0 |
| 675.2 |
| 654.2 |
| 686.3 |
| 662.1 |
| 632.7 |
| 590.9 |
| 561.9 |
| 539.8 |
| 518.0 |
| 492.4 |
| 480.0 |
| 464.3 |
| 453.9 |
| 456.4 |
| 436.6 |
| 410.4 |
| 979.3 |
| 928.6 |
| 875.6 |
| 818.2 |
| 765.5 |
| 717.8 |
| 676.8 |
| 656.1 |
| 701.8 |
| 677.3 |
| 645.0 |
| 602.3 |
| 572.4 |
| 550.3 |
| 525.9 |
| 500.1 |
| 487.2 |
| 471.0 |
| 458.3 |
| 460.5 |
| 437.6 |
| 410.2 |
| (313.9) |
| (206.0) |
| (167.3) |
| (247.1) |
| (189.8) |
| (214.8) |
| (75.5) |
| (74.2) |
| (47.2) |
| 231.3 |
| 208.9 |
| 203.5 |
| 200.3 |
| 238.0 |
| 241.8 |
| 257.5 |
| 246.5 |
| 245.5 |
| 225.3 |
| 214.4 |
| 122.7 |
| 110.7 |
| 185.0 |
| 106.1 |
| 70.3 |
| 20.6 |
| 1.4 |
| (33.7) |
| 103.2 |
| 67.9 |
| 38.6 |
| 48.2 |
| 46.3 |
| 78.8 |
| 100.6 |
| 97.2 |
| 133.4 |
| 142.3 |
| 117.4 |
| 119.3 |
| 95.7 |
| 121.9 |
| 109.7 |
| 125.1 |
| 979.2 |
| 928.6 |
| 876.0 |
| 818.1 |
| 764.8 |
| 716.0 |
| 675.2 |
| 654.2 |
| 686.3 |
| 662.1 |
| 632.7 |
| 590.9 |
| 561.9 |
| 539.8 |
| 518.0 |
| 492.4 |
| 480.0 |
| 464.3 |
| 453.9 |
| 456.4 |
| 436.6 |
| 410.4 |
| 957.6 |
| 916.0 |
| 865.3 |
| 818.8 |
| 760.7 |
| 707.3 |
| 658.5 |
| 617.6 |
| 596.3 |
| 586.5 |
| 560.8 |
| 541.5 |
| 479.5 |
| 451.7 |
| 426.2 |
| 404.8 |
| 378.5 |
| 368.7 |
| 357.0 |
| 350.4 |
| 354.3 |
| 326.5 |
| 324.9 |