| (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 | 265.1 | 660.5 | 303.2 | 491.7 | 494.5 | 295.0 | 369.4 | 312.1 | 190.0 | 216.2 | 149.8 | 283.7 | 205.8 | 156.8 | 264.4 | 384.6 | 118.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.9 | 1.2 | 10.2 | 10.5 | - | - | |
| Short Term Investments | - | 0.0 | 25.5 | 0.0 | - | - | - | - | - | - | - | - | 3.3 | 0.0 | - | - | - | ||
| Cash And Short Term Investments | 265.1 | 660.5 | 328.7 | 491.7 | 494.5 | 295.0 | 369.4 | 312.1 | 190.0 | 216.2 | 149.8 | 283.7 | 209.1 | 156.8 | 264.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,037.7 | 1,020.2 | 1,102.1 | 896.2 | 754.1 | 711.4 | 693.4 | 554.6 | 522.9 | 474.9 | 499.8 | 485.1 | 476.4 | 429.2 | 429.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 348.7 | 342.9 | 336.4 | 320.3 | 290.1 | 246.4 | 260.8 | 232.6 | 212.7 | 202.0 | 235.2 | 221.9 | 218.0 | 193.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 15.0 | 26.0 | 21.7 | 20.3 | 16.2 | 13.1 | 18.3 | 17.7 | 14.1 | 15.8 | 9.9 | 9.1 | 14.5 | 10.1 | 14.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 365.0 | 0.0 | 0.0 | 315.2 | 297.2 | 286.1 | 275.6 | 265.6 | 396.3 | 365.5 | 494.8 | 688.4 | 711.0 | 717.0 | 794.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 365.0 | 0.0 | 0.0 | 315.2 | 297.2 | 286.1 | 275.6 | 265.6 | 396.3 | 365.5 | 494.8 | 699.4 | 717.0 | 723.0 | 947.7 | 7.3 | |||
| (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 | 198.3 | 265.1 | 146.0 | 152.8 | 151.1 | 660.5 | 386.3 | 226.4 | 244.0 | 303.2 | 201.1 | 203.5 | 238.5 | 491.7 | 327.0 | |||||||||||||||||||||||||
| 191.8 |
| 360.5 |
| - |
| - |
| - |
| 384.6 |
| 118.9 |
| 191.8 |
| 360.5 |
| 326.1 |
| 287.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 127.0 | 94.0 | 119.1 | 95.5 | 91.2 | 88.1 | 80.8 | 69.4 | 55.6 | 60.3 | 56.0 | 60.9 | 61.8 | 51.5 | 40.5 | 28.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | 81.3 | 92.1 | 92.1 | 88.1 | 121.6 | 88.4 | 67.2 | 69.8 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,517.6 | 1,819.5 | 1,555.5 | 1,510.6 | 1,370.0 | 1,129.7 | 1,178.7 | 965.4 | 794.2 | 783.2 | 741.6 | 856.8 | 803.9 | 674.4 | 771.0 | 791.0 | 499.9 | - | - |
| 179.6 |
| 164.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 179.4 | 192.6 | 176.7 | 166.8 | 148.0 | 144.8 | 167.1 | 148.0 | 137.7 | 140.2 | 160.5 | 139.7 | 139.0 | 124.9 | 105.2 | 91.2 | - | - | - |
| Property,Plant & Equipment Net | 169.3 | 150.3 | 159.7 | 153.5 | 142.2 | 101.6 | 93.7 | 84.6 | 75.1 | 61.9 | 74.8 | 82.2 | 79.0 | 68.2 | 74.4 | 73.2 | 80.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,242.8 | 1,226.6 | 1,234.6 | 1,227.6 | 1,232.8 | 1,234.9 | 1,202.8 | 1,172.3 | 1,204.8 | 1,180.0 | 1,198.3 | 1,211.7 | 1,218.7 | 1,260.0 | 1,309.4 | 1,269.4 | 1,195.9 | - | - |
| Intangible Assets | 13.5 | 16.8 | 18.3 | 25.5 | 32.0 | 41.6 | 38.4 | 34.6 | 44.2 | 52.1 | 63.9 | 77.0 | 97.1 | 104.2 | 118.9 | 135.0 | 176.0 | - | - |
| Operating Lease Right Of Use Assets | 201.5 | 198.3 | 208.9 | 203.8 | 216.0 | 156.6 | 159.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 95.1 | 76.3 | 73.6 | 64.5 | 54.4 | 51.8 | 40.8 | 37.8 | 40.9 | 43.7 | 43.5 | 41.7 | 57.9 | 67.0 | 55.7 | 60.3 | 55.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,490.5 | 3,596.8 | 3,325.9 | 3,241.4 | 3,100.9 | 2,777.4 | 2,783.1 | 2,379.1 | 2,257.2 | 2,225.4 | 2,229.0 | 2,391.6 | 2,364.9 | 2,275.5 | 2,411.1 | 2,405.5 | 2,077.3 | - | - |
| 11.1 |
| - |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | 6.0 | 6.0 | 153.3 | 7.3 | - | - | - |
| Deferred Revenue Current | 56.6 | 67.6 | 67.9 | 53.6 | 45.5 | 44.2 | 36.7 | 44.4 | 46.9 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 37.2 | 34.1 | 33.9 | 31.9 | 30.8 | 42.7 | 35.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 97.9 | 82.7 | 74.7 | 65.2 | 61.6 | 65.1 | 46.5 | 52.5 | 45.7 | 43.1 | 46.3 | 53.3 | 53.2 | 44.4 | 41.5 | 26.6 | 152.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | 410.3 | 378.5 | 347.1 | 367.1 | 384.3 | 304.2 | 497.8 | 286.3 | - | - | - |
| Total Current Liabilities | 975.2 | 931.8 | 892.8 | 769.5 | 718.1 | 670.2 | 612.5 | 482.6 | 410.3 | 378.5 | 347.1 | 367.1 | 384.3 | 304.2 | 497.8 | 286.3 | 406.2 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 224.5 | 208.0 | 223.8 | 221.6 | 236.0 | 161.7 | 176.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 99.6 | 111.8 | 141.0 | 162.4 | 170.6 | 158.3 | 151.4 | 155.1 | 124.5 | 173.8 | 139.8 | 134.6 | 137.7 | 105.8 | 88.1 | 86.0 | 95.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 92.5 | 86.9 | 86.9 | 91.0 | 95.7 | 100.9 | 78.1 | 127.1 | 134.2 | 100.2 | 99.8 | 98.8 | 89.7 | 80.2 | 75.4 | 80.1 | 53.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 260.7 | 227.4 | 186.0 | 163.5 | 166.0 | - | - | - |
| Total Liabilities | 1,756.8 | 1,338.5 | 1,344.5 | 1,559.7 | 1,517.6 | 1,377.2 | 1,294.0 | 1,030.3 | 1,065.3 | 1,018.0 | 1,081.4 | 1,288.9 | 1,322.7 | 1,207.2 | 1,304.9 | 1,237.9 | 973.1 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | 0.0 | 35.3 | 35.3 | 35.3 | 35.3 | - | - | - | 393.2 | 362.3 | 368.0 | 384.0 | 546.3 | 535.8 | - | - |
| Retained Earnings | 1,862.7 | 2,394.9 | 2,114.8 | 1,858.1 | 1,698.2 | 1,506.3 | 1,413.5 | 1,196.7 | 1,045.8 | 941.0 | 855.5 | 789.4 | 730.6 | 741.2 | 778.2 | 674.3 | 615.5 | - | - |
| Accumulated Other Comprehensive Income | (129.6) | (176.6) | (150.5) | (176.7) | (128.8) | (106.4) | (140.8) | (147.8) | (120.2) | (150.9) | (109.0) | (80.3) | (51.1) | (41.4) | (56.4) | (53.5) | (47.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,733.7 | 2,258.3 | 1,981.4 | 1,681.7 | 1,583.3 | 1,400.2 | 1,489.1 | 1,348.8 | 1,192.0 | 1,207.4 | 1,147.6 | 1,102.7 | 1,042.3 | 1,068.2 | 1,106.2 | 1,167.6 | 1,102.7 | 1,126.2 | 978.3 |
| Total Equity | 1,733.7 | 2,258.3 | 1,981.4 | 1,681.7 | 1,583.3 | 1,400.2 | 1,489.1 | 1,348.8 | 1,192.0 | 1,207.4 | 1,147.6 | 1,102.7 | 1,042.3 | 1,068.2 | 1,106.2 | 1,167.6 | 1,102.7 | 1,126.2 | 978.3 |
| - |
| - |
| - |
| Net debt | 99.9 | (660.5) | (328.7) | (176.5) | (197.3) | (8.8) | (93.8) | (46.5) | 206.3 | 149.4 | 345.0 | 415.7 | 507.9 | 566.2 | 683.3 | (377.3) | - | - | - |
| Working Capital | 542.4 | 887.8 | 662.7 | 741.1 | 651.9 | 459.5 | 566.1 | 482.8 | 383.9 | 404.7 | 394.5 | 489.7 | 419.5 | 370.2 | 273.1 | 504.7 | 93.7 | - | - |
| Book Value | 1,733.7 | 2,258.3 | 1,981.4 | 1,681.7 | 1,583.3 | 1,400.2 | 1,489.1 | 1,348.8 | 1,192.0 | 1,207.4 | 1,147.6 | 1,102.7 | 1,042.3 | 1,068.2 | 1,106.2 | 1,167.6 | 1,102.7 | 1,126.2 | 978.3 |
| Tangible Book Value | 477.4 | 1,015.0 | 728.6 | 428.6 | 318.5 | 123.8 | 247.9 | 141.9 | (57.0) | (24.8) | (114.6) | (186.0) | (273.6) | (296.0) | (322.0) | (236.8) | (269.2) | - | - |
| 255.7 |
| 271.1 |
| 494.5 |
| 342.5 |
| 256.9 |
| 233.4 |
| 295.0 |
| 304.7 |
| 304.2 |
| 223.1 |
| 369.4 |
| 258.5 |
| 189.1 |
| 179.2 |
| 312.1 |
| 505.9 |
| 116.6 |
| 152.0 |
| 190.0 |
| 158.0 |
| 138.5 |
| 121.0 |
| 216.2 |
| 225.2 |
| 182.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 198.3 | 265.1 | 146.0 | 152.8 | 151.1 | 660.5 | 386.3 | 226.4 | 244.0 | 303.2 | 201.1 | 203.5 | 238.5 | 491.7 | 327.0 | 255.7 | 271.1 | 494.5 | 342.5 | 256.9 | 233.4 | 295.0 | 304.7 | 304.2 | 223.1 | 369.4 | 258.5 | 189.1 | 179.2 | 312.1 | 505.9 | 116.6 | 152.0 | 190.0 | 158.0 | 138.5 | 121.0 | 216.2 | 225.2 | 182.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,148.1 | 1,037.7 | 1,140.7 | 1,126.9 | 1,096.0 | 1,020.2 | 1,184.5 | 1,190.5 | 1,157.5 | 1,102.1 | 1,207.0 | 1,138.1 | 988.1 | 896.2 | 948.0 | 905.5 | 823.9 | 754.1 | 809.9 | 846.1 | 798.5 | 711.4 | 762.8 | 714.9 | 736.9 | 693.4 | 739.5 | 743.4 | 656.1 | 554.6 | 623.4 | 607.5 | 583.6 | 522.9 | 547.1 | 553.2 | 526.2 | 474.9 | 547.6 | 547.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 119.2 | 127.0 | 123.3 | 136.7 | 105.4 | 94.0 | 100.3 | 107.1 | 98.1 | 119.1 | 127.0 | 108.1 | 97.7 | 95.5 | 91.2 | 100.7 | 97.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,556.9 | 1,517.6 | 1,498.6 | 1,503.0 | 1,428.9 | 1,819.5 | 1,716.0 | 1,569.2 | 1,544.7 | 1,555.5 | 1,567.2 | 1,480.3 | 1,352.4 | 1,510.6 | 1,393.4 | 1,291.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 166.2 | 169.3 | 170.6 | 168.7 | 162.1 | 150.3 | 150.4 | 152.3 | 152.9 | 159.7 | 164.9 | 164.9 | 163.1 | 153.5 | 144.7 | 144.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,239.8 | 1,242.8 | 1,241.4 | 1,242.9 | 1,231.7 | 1,226.6 | 1,240.3 | 1,230.9 | 1,230.6 | 1,234.6 | 1,226.4 | 1,231.8 | 1,230.1 | 1,227.6 | 1,212.5 | 1,227.8 | 1,244.0 | 1,232.8 | ||||||||||||||||||||||
| Intangible Assets | 12.9 | 13.5 | 14.2 | 14.9 | 15.8 | 16.8 | 17.5 | 18.4 | 19.5 | 18.3 | 19.2 | 20.7 | 22.2 | 25.5 | 25.7 | 28.6 | 29.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 193.8 | 201.5 | 201.4 | 195.8 | 192.3 | 198.3 | 206.9 | 202.5 | 199.6 | 208.9 | 202.5 | 206.8 | 208.9 | 203.8 | 195.3 | 198.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 91.2 | 95.1 | 94.6 | 94.1 | 86.4 | 76.3 | 77.6 | 78.1 | 80.4 | 73.6 | 64.9 | 66.5 | 62.1 | 64.5 | 56.3 | 56.8 | 53.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,506.5 | 3,490.5 | 3,489.8 | 3,494.2 | 3,347.7 | 3,596.8 | 3,517.2 | 3,357.6 | 3,324.5 | 3,325.9 | 3,318.8 | 3,246.3 | 3,101.0 | 3,241.4 | 3,082.1 | 3,003.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 53.2 | 56.6 | 60.5 | 61.6 | 68.1 | 67.6 | 64.8 | 67.6 | 68.2 | 67.9 | 57.0 | 51.5 | 52.5 | 53.6 | 50.5 | 48.2 | 40.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 37.8 | 37.2 | 33.4 | 36.0 | 33.8 | 34.1 | 36.2 | 37.5 | 34.7 | 33.9 | 33.1 | 31.0 | 31.6 | 31.9 | 33.3 | 33.3 | ||||||||||||||||||||||||
| Accrued Expenses | 369.3 | 712.3 | 561.9 | 467.1 | 333.2 | 639.7 | 556.6 | 463.7 | 332.7 | 601.1 | 481.0 | 420.9 | 308.8 | 541.9 | 423.0 | 357.2 | 296.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 676.8 | 975.2 | 809.0 | 713.5 | 637.3 | 931.8 | 823.2 | 713.9 | 627.7 | 892.8 | 708.5 | 644.7 | 538.5 | 769.5 | 649.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 754.3 | 365.0 | 510.0 | 470.0 | 160.0 | 0.0 | - | 60.0 | 205.0 | 0.0 | 285.0 | 340.5 | 360.6 | 315.2 | 314.8 | 314.3 | 328.9 | 297.2 | 319.4 | 391.6 | 458.8 | 286.1 | 308.5 | 315.8 | 328.2 | 275.6 | 273.1 | 290.5 | 268.0 | 265.6 | 263.3 | 371.7 | 441.5 | 396.3 | 461.1 | 480.9 | 402.7 | 365.5 | 470.3 | 495.2 |
| Operating Lease Liabilities Non-Current | 215.0 | 224.5 | 226.0 | 216.7 | 201.2 | 208.0 | 217.0 | 214.5 | 213.6 | 223.8 | 217.8 | 223.4 | 227.1 | 221.6 | 213.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 103.3 | 99.6 | 106.8 | 107.0 | 110.9 | 111.8 | 138.6 | 136.4 | 136.1 | 141.0 | 157.7 | 155.8 | 158.3 | 162.4 | 161.5 | 167.8 | 165.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 95.5 | 92.5 | 88.3 | 87.1 | 88.7 | 86.9 | 86.3 | 83.5 | 87.8 | 86.9 | 85.3 | 86.8 | 95.7 | 91.0 | 98.8 | 101.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,844.8 | 1,756.8 | 1,740.1 | 1,594.3 | 1,198.1 | 1,338.5 | 1,265.0 | 1,208.3 | 1,270.2 | 1,344.5 | 1,454.3 | 1,451.2 | 1,380.1 | 1,559.7 | 1,437.5 | 1,372.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Retained Earnings | 1,801.1 | 1,862.7 | 1,882.5 | 2,027.8 | 2,311.3 | 2,394.9 | 2,345.1 | 2,278.7 | 2,194.7 | 2,114.8 | 2,033.1 | 1,949.8 | 1,887.4 | 1,858.1 | 1,868.4 | 1,805.5 | 1,756.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (139.7) | (129.6) | (133.1) | (128.2) | (162.0) | (176.6) | (134.9) | (163.6) | (161.9) | (150.5) | (178.7) | (160.5) | (166.9) | (176.7) | (224.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,661.7 | 1,733.7 | 1,749.7 | 1,899.9 | 2,149.6 | 2,258.3 | 2,252.2 | 2,149.4 | 2,054.4 | 1,981.4 | 1,864.5 | 1,795.2 | 1,720.9 | 1,681.7 | 1,644.6 | 1,630.6 | ||||||||||||||||||||||||
| Total Equity | 1,661.7 | 1,733.7 | 1,749.7 | 1,899.9 | 2,149.6 | 2,258.3 | 2,252.2 | 2,149.4 | 2,054.4 | 1,981.4 | 1,864.5 | 1,795.2 | 1,720.9 | 1,681.7 | 1,644.6 | 1,630.6 | 1,622.0 | 1,583.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 754.3 | 365.0 | 510.0 | 470.0 | 160.0 | 0.0 | - | 60.0 | 205.0 | 0.0 | 285.0 | 340.5 | 360.6 | 315.2 | 314.8 | 314.3 | 328.9 | 297.2 | 319.4 | 391.6 | 458.8 | 286.1 | 308.5 | 315.8 | 328.2 | 275.6 | 273.1 | 290.5 | 268.0 | 265.6 | 560.2 | 371.7 | 441.5 | 396.3 | 461.1 | 480.9 | 402.7 | 365.5 | 470.3 | 495.2 |
| Net debt | 556.0 | 99.9 | 364.0 | 317.2 | 8.9 | (660.5) | - | (166.4) | (39.0) | (303.2) | 83.9 | 137.0 | 122.0 | (176.5) | (12.3) | 58.6 | 57.8 | (197.3) | ||||||||||||||||||||||
| Working Capital | 880.1 | 542.4 | 689.5 | 789.5 | 791.6 | 887.8 | 892.8 | 855.3 | 917.0 | 662.7 | 858.7 | 835.6 | 814.0 | 741.1 | 744.4 | 720.8 | 711.5 | 651.9 | ||||||||||||||||||||||
| Book Value | 1,661.7 | 1,733.7 | 1,749.7 | 1,899.9 | 2,149.6 | 2,258.3 | 2,252.2 | 2,149.4 | 2,054.4 | 1,981.4 | 1,864.5 | 1,795.2 | 1,720.9 | 1,681.7 | 1,644.6 | 1,630.6 | 1,622.0 | 1,583.3 | ||||||||||||||||||||||
| Tangible Book Value | 409.0 | 477.4 | 494.1 | 642.0 | 902.1 | 1,015.0 | 994.4 | 900.1 | 804.3 | 728.6 | 618.9 | 542.6 | 468.7 | 428.6 | 406.4 | 374.2 | 348.4 | |||||||||||||||||||||||
| 91.2 |
| 83.3 |
| 78.4 |
| 83.7 |
| 88.1 |
| 74.2 |
| 75.9 |
| 74.5 |
| 80.8 |
| 65.8 |
| 57.1 |
| 56.6 |
| 69.4 |
| 45.9 |
| 54.8 |
| 50.8 |
| 55.6 |
| 59.2 |
| 58.9 |
| 60.7 |
| 60.3 |
| 58.8 |
| 47.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.2 |
| 83.4 |
| 80.1 |
| 81.3 |
| 83.1 |
| 86.1 |
| 90.0 |
| 92.1 |
| 91.3 |
| 81.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,221.4 |
| 1,370.0 |
| 1,268.5 |
| 1,213.5 |
| 1,151.1 |
| 1,129.7 |
| 1,175.7 |
| 1,127.3 |
| 1,066.4 |
| 1,178.7 |
| 1,096.2 |
| 1,019.3 |
| 921.2 |
| 965.4 |
| 1,206.5 |
| 807.4 |
| 815.8 |
| 794.2 |
| 788.2 |
| 777.8 |
| 737.1 |
| 783.2 |
| 864.1 |
| 811.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.2 |
| 142.2 |
| 132.9 |
| 117.5 |
| 100.7 |
| 101.6 |
| 95.5 |
| 91.8 |
| 92.9 |
| 93.7 |
| 92.1 |
| 87.4 |
| 84.5 |
| 84.6 |
| 82.5 |
| 75.0 |
| 75.6 |
| 75.1 |
| 71.0 |
| 60.3 |
| 59.5 |
| 61.9 |
| 66.4 |
| 68.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,234.0 |
| 1,240.1 |
| 1,233.3 |
| 1,234.9 |
| 1,223.8 |
| 1,196.2 |
| 1,191.9 |
| 1,202.8 |
| 1,197.4 |
| 1,172.6 |
| 1,174.7 |
| 1,172.3 |
| 1,175.9 |
| 1,198.7 |
| 1,208.0 |
| 1,204.8 |
| 1,204.2 |
| 1,187.7 |
| 1,183.6 |
| 1,180.0 |
| 1,188.2 |
| 1,189.6 |
| 32.0 |
| 34.5 |
| 37.7 |
| 38.2 |
| 41.6 |
| 43.7 |
| 33.6 |
| 35.7 |
| 38.4 |
| 41.2 |
| 30.9 |
| 32.9 |
| 34.6 |
| 36.7 |
| 39.4 |
| 42.4 |
| 44.2 |
| 46.8 |
| 48.2 |
| 49.9 |
| 52.1 |
| 54.5 |
| 57.6 |
| 206.7 |
| 216.0 |
| 225.0 |
| 223.6 |
| 148.3 |
| 156.6 |
| 153.8 |
| 152.2 |
| 149.6 |
| 159.8 |
| 152.1 |
| 155.1 |
| 146.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| 53.0 |
| 50.5 |
| 47.5 |
| 51.8 |
| 35.8 |
| 39.2 |
| 36.9 |
| 40.8 |
| 32.5 |
| 30.0 |
| 30.0 |
| 37.8 |
| 37.8 |
| 45.9 |
| 43.5 |
| 40.9 |
| 44.0 |
| 42.2 |
| 42.1 |
| 43.7 |
| 56.0 |
| 47.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,949.3 |
| 3,100.9 |
| 3,006.9 |
| 2,938.4 |
| 2,778.2 |
| 2,777.4 |
| 2,794.4 |
| 2,704.9 |
| 2,637.2 |
| 2,783.1 |
| 2,690.3 |
| 2,571.4 |
| 2,464.9 |
| 2,379.1 |
| 2,628.8 |
| 2,257.4 |
| 2,276.5 |
| 2,257.2 |
| 2,260.6 |
| 2,224.8 |
| 2,172.6 |
| 2,225.4 |
| 2,341.6 |
| 2,287.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 296.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.5 |
| 36.3 |
| 36.9 |
| 42.4 |
| 44.2 |
| 46.6 |
| 40.3 |
| 40.2 |
| 36.7 |
| 34.3 |
| 45.0 |
| 50.4 |
| 44.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 30.8 |
| 32.9 |
| 35.2 |
| 38.5 |
| 42.7 |
| 41.9 |
| 39.6 |
| 36.2 |
| 35.7 |
| 31.9 |
| 29.7 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 507.6 |
| 451.5 |
| 368.9 |
| 285.5 |
| 455.9 |
| 397.1 |
| 314.0 |
| 240.2 |
| 416.9 |
| 354.3 |
| 280.5 |
| 212.4 |
| 333.5 |
| 286.1 |
| 224.7 |
| 191.1 |
| 268.5 |
| 232.3 |
| 191.7 |
| 172.6 |
| 261.5 |
| 229.6 |
| 193.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 440.5 |
| 352.3 |
| 343.5 |
| 410.3 |
| 366.9 |
| 314.7 |
| 293.3 |
| 378.5 |
| 365.5 |
| 325.0 |
| 570.9 |
| 509.9 |
| 718.1 |
| 645.6 |
| 562.6 |
| 495.8 |
| 670.2 |
| 608.3 |
| 517.5 |
| 451.3 |
| 612.5 |
| 546.8 |
| 463.9 |
| 391.5 |
| 482.6 |
| 737.4 |
| 352.3 |
| 343.5 |
| 410.3 |
| 366.9 |
| 314.7 |
| 293.3 |
| 378.5 |
| 365.5 |
| 325.0 |
| 218.0 |
| 225.4 |
| 236.0 |
| 232.4 |
| 230.1 |
| 153.4 |
| 161.7 |
| 162.0 |
| 161.8 |
| 163.6 |
| 176.4 |
| 171.4 |
| 177.1 |
| 173.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.6 |
| 168.2 |
| 169.0 |
| 157.9 |
| 158.3 |
| 150.6 |
| 155.3 |
| 152.3 |
| 151.4 |
| 159.4 |
| 155.8 |
| 163.3 |
| 155.1 |
| 153.0 |
| 134.1 |
| 129.3 |
| 124.5 |
| 181.3 |
| 175.7 |
| 177.3 |
| 173.8 |
| 170.8 |
| 161.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.1 |
| 95.7 |
| 97.0 |
| 95.9 |
| 96.0 |
| 100.9 |
| 90.6 |
| 75.5 |
| 73.0 |
| 78.1 |
| 78.4 |
| 65.0 |
| 66.2 |
| 127.1 |
| 123.6 |
| 123.6 |
| 124.8 |
| 134.2 |
| 120.4 |
| 114.3 |
| 102.6 |
| 100.2 |
| 103.4 |
| 102.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,327.3 |
| 1,517.6 |
| 1,462.6 |
| 1,449.2 |
| 1,361.9 |
| 1,377.2 |
| 1,319.9 |
| 1,225.8 |
| 1,168.5 |
| 1,294.0 |
| 1,229.0 |
| 1,152.4 |
| 1,062.9 |
| 1,030.3 |
| 1,277.4 |
| 981.6 |
| 1,039.0 |
| 1,065.3 |
| 1,129.7 |
| 1,085.6 |
| 976.0 |
| 1,018.0 |
| 1,110.0 |
| 1,084.2 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| 35.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,698.2 |
| 1,659.9 |
| 1,590.5 |
| 1,527.7 |
| 1,506.3 |
| 1,568.5 |
| 1,518.4 |
| 1,470.2 |
| 1,413.5 |
| 1,384.4 |
| 1,324.0 |
| 1,259.4 |
| 1,196.7 |
| 1,173.0 |
| 1,128.7 |
| 1,085.1 |
| 1,045.8 |
| 978.9 |
| 946.7 |
| 951.8 |
| 941.0 |
| 933.9 |
| 912.2 |
| (175.7) |
| (135.0) |
| (128.8) |
| (124.5) |
| (105.9) |
| (111.7) |
| (106.4) |
| (141.1) |
| (162.4) |
| (171.9) |
| (140.8) |
| (164.0) |
| (147.4) |
| (142.6) |
| (147.8) |
| (137.6) |
| (133.5) |
| (109.8) |
| (120.2) |
| (122.1) |
| (133.3) |
| (143.5) |
| (150.9) |
| (132.6) |
| (128.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,622.0 |
| 1,583.3 |
| 1,544.3 |
| 1,489.2 |
| 1,416.4 |
| 1,400.2 |
| 1,474.5 |
| 1,479.1 |
| 1,468.7 |
| 1,489.1 |
| 1,461.2 |
| 1,419.0 |
| 1,402.0 |
| 1,348.8 |
| 1,351.5 |
| 1,275.8 |
| 1,237.4 |
| 1,192.0 |
| 1,130.9 |
| 1,139.2 |
| 1,196.5 |
| 1,207.4 |
| 1,231.6 |
| 1,203.2 |
| 1,544.3 |
| 1,489.2 |
| 1,416.4 |
| 1,400.2 |
| 1,474.5 |
| 1,479.1 |
| 1,468.7 |
| 1,489.1 |
| 1,461.2 |
| 1,419.0 |
| 1,402.0 |
| 1,348.8 |
| 1,351.5 |
| 1,275.8 |
| 1,237.4 |
| 1,192.0 |
| 1,130.9 |
| 1,139.2 |
| 1,196.5 |
| 1,207.4 |
| 1,231.6 |
| 1,203.2 |
| (23.2) |
| 134.7 |
| 225.4 |
| (8.8) |
| 3.8 |
| 11.6 |
| 105.1 |
| (93.8) |
| 14.6 |
| 101.4 |
| 88.8 |
| (46.5) |
| 54.3 |
| 255.1 |
| 289.4 |
| 206.3 |
| 303.1 |
| 342.4 |
| 281.8 |
| 149.4 |
| 245.2 |
| 312.5 |
| 622.9 |
| 650.9 |
| 655.4 |
| 459.5 |
| 567.5 |
| 609.9 |
| 615.1 |
| 566.1 |
| 549.4 |
| 555.4 |
| 529.7 |
| 482.8 |
| 469.1 |
| 455.1 |
| 472.3 |
| 383.9 |
| 421.3 |
| 463.1 |
| 443.8 |
| 404.7 |
| 498.5 |
| 486.7 |
| 1,544.3 |
| 1,489.2 |
| 1,416.4 |
| 1,400.2 |
| 1,474.5 |
| 1,479.1 |
| 1,468.7 |
| 1,489.1 |
| 1,461.2 |
| 1,419.0 |
| 1,402.0 |
| 1,348.8 |
| 1,351.5 |
| 1,275.8 |
| 1,237.4 |
| 1,192.0 |
| 1,130.9 |
| 1,139.2 |
| 1,196.5 |
| 1,207.4 |
| 1,231.6 |
| 1,203.2 |
| 318.5 |
| 275.8 |
| 211.5 |
| 144.9 |
| 123.8 |
| 207.1 |
| 249.4 |
| 241.1 |
| 247.9 |
| 222.6 |
| 215.5 |
| 194.4 |
| 141.9 |
| 138.8 |
| 37.7 |
| (13.0) |
| (57.0) |
| (120.0) |
| (96.7) |
| (37.0) |
| (24.8) |
| (11.1) |
| (43.9) |