| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 318.9 | 295.9 | 404.0 | 254.3 | 225.4 | 328.8 | 191.7 | 361.5 | 199.5 | 140.0 | 83.6 | 111.0 | 13.9 | 5.9 | 5.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 318.9 | 295.9 | 404.0 | 254.3 | 225.4 | 328.8 | 191.7 | 361.5 | 199.5 | 140.0 | 83.6 | 111.0 | 13.9 | 5.9 | 5.1 |
| Receivables | |||||||||||||||
| Accounts Receivable | 123.7 | 118.0 | 104.9 | 96.8 | 87.4 | 72.8 | 70.9 | 25.7 | 21.6 | 17.0 | 14.3 | 9.1 | 5.7 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | 0.2 | 0.6 | 0.6 | 0.6 | 0.4 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 40.5 | 39.9 | 47.0 | 54.7 | 59.0 | 60.1 | 49.2 | 17.3 | 15.3 | 11.2 | 8.1 | 5.8 | 4.5 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 12.2 | 14.4 | 12.0 | 13.9 | 27.5 | 1.6 | 4.0 | 3.5 | 2.4 | 3.2 | 2.4 | 1.3 | 2.4 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 957.4 | 1,056.3 | 875.0 | 907.8 | 922.1 | 924.2 | 1,181.6 | 0.0 | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 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 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 957.4 | 1,056.3 | 875.0 | 925.3 | 930.8 | 986.7 | 1,220.7 | 0.0 | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 265.4 | 318.9 | 309.3 | 304.5 | 287.9 | 295.9 | 322.2 | 326.9 | 251.2 | 404.0 | 334.1 | 290.3 | 225.6 | 254.3 | 210.2 | |||||||||||||||||||||||||
| 69.7 |
| 63.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 0.7 |
| - |
| - |
| Other Current Assets | - | 63.8 | 48.6 | 31.8 | 38.5 | 58.6 | 34.7 | 7.5 | 3.5 | 2.9 | 1.7 | 2.3 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 512.3 | 477.7 | 557.4 | 382.9 | 351.3 | 460.2 | 297.3 | 394.7 | 265.4 | 200.8 | 143.0 | 124.7 | 23.8 | - | - |
| - |
| Accumulated Depreciation | 37.3 | 36.7 | 41.0 | 41.8 | 35.6 | 31.0 | 15.8 | 9.1 | 7.4 | 6.0 | 4.6 | 3.3 | 2.5 | - | - |
| Property,Plant & Equipment Net | 3.2 | 3.2 | 6.0 | 12.9 | 23.4 | 29.1 | 33.5 | 8.2 | 7.8 | 5.2 | 3.5 | 2.6 | 2.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,645.8 | 1,327.2 | 1,332.6 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | - | - |
| Intangible Assets | 1,097.2 | 1,204.7 | 835.9 | 936.4 | 973.1 | 767.0 | 783.3 | 79.7 | 83.6 | 65.0 | 66.8 | 26.5 | 24.7 | - | - |
| Operating Lease Right Of Use Assets | 36.3 | 43.2 | 48.4 | 56.5 | 63.6 | 89.5 | 83.2 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 0.0 | 1.7 | 5.5 | - | - | - | - | - | - |
| Other Non-Current Assets | 83.2 | 71.6 | 67.9 | 52.2 | 49.8 | 37.4 | 35.1 | 21.1 | 2.2 | 1.9 | 1.8 | 0.3 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,380.3 | 3,448.6 | 3,163.8 | 3,088.9 | 3,107.1 | 2,710.4 | 2,565.0 | 510.0 | 369.2 | 279.1 | 219.8 | 158.8 | 55.1 | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 17.5 | 8.8 | 62.5 | 39.1 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.9 | 10.0 | 9.4 | 10.2 | 12.2 | 14.0 | 12.4 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 74.4 | 62.6 | 46.0 | 43.7 | 57.6 | 75.9 | 46.4 | 8.6 | 5.5 | 3.8 | 1.9 | 2.2 | 2.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 156.9 | 156.3 | 117.1 | 131.1 | 153.2 | 204.7 | 151.9 | 29.1 | 20.5 | 15.7 | 12.1 | 8.8 | 9.4 | - | - |
| Operating Lease Liabilities Non-Current |
| 34.2 |
| 42.2 |
| 48.8 |
| 59.0 |
| 65.2 |
| 74.2 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 93.7 | 55.8 | 68.7 | 82.7 | 99.8 | 119.7 | 130.5 | 0.9 | 0.0 | 0.0 | 4.0 | 5.3 | 5.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 31.0 | 23.0 | 19.3 | 12.7 | 14.2 | 8.8 | 2.6 | 3.0 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1,116.3 | 1,177.3 | 1,011.7 | 1,062.2 | 1,101.3 | 1,127.0 | 1,382.7 | 3.9 | 2.4 | 1.5 | 4.2 | 5.8 | 11.7 | - | - |
| Total Liabilities | 1,273.1 | 1,333.6 | 1,128.8 | 1,193.3 | 1,254.5 | 1,331.7 | 1,534.7 | 32.9 | 22.9 | 17.2 | 16.3 | 14.7 | 21.1 | - | - |
| Additional Paid In Capital |
| 1,917.0 |
| 1,905.6 |
| 1,829.4 |
| 1,745.7 |
| 1,676.5 |
| 1,158.4 |
| 818.8 |
| 305.2 |
| 261.2 |
| 232.1 |
| 199.9 |
| 157.1 |
| 0.0 |
| - |
| - |
| Retained Earnings | 195.9 | 209.3 | 205.6 | 149.9 | 176.1 | 220.3 | 211.5 | 171.9 | 85.3 | 30.0 | 3.6 | (13.0) | (23.2) | - | - |
| Accumulated Other Comprehensive Income | (5.7) | 0.0 | - | - | - | - | - | 0.0 | (0.3) | (0.2) | (0.1) | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,107.2 | 2,114.9 | 2,035.0 | 1,895.6 | 1,852.6 | 1,378.7 | 1,030.3 | 477.1 | 346.3 | 261.9 | 203.5 | 144.1 | (12.7) | (6.4) | (16.6) |
| Total Equity | 2,107.2 | 2,114.9 | 2,035.0 | 1,895.6 | 1,852.6 | 1,378.7 | 1,030.3 | 477.1 | 346.3 | 261.9 | 203.5 | 144.1 | (12.7) | (6.4) | (16.6) |
| 638.5 |
| 760.4 |
| 471.0 |
| 671.1 |
| 705.4 |
| 657.9 |
| 1,029.0 |
| (361.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 355.4 | 321.4 | 440.3 | 251.8 | 198.2 | 255.5 | 145.4 | 365.6 | 244.9 | 185.1 | 130.9 | 115.9 | 14.3 | - | - |
| Book Value | 2,107.2 | 2,114.9 | 2,035.0 | 1,895.6 | 1,852.6 | 1,378.7 | 1,030.3 | 477.1 | 346.3 | 261.9 | 203.5 | 144.1 | (12.7) | (6.4) | (16.6) |
| Tangible Book Value | (638.1) | (737.9) | (449.1) | (688.9) | (766.4) | (715.5) | (1,085.6) | 392.8 | 258.0 | 192.3 | 132.0 | 112.9 | (42.0) | - | - |
| 176.9 |
| 161.2 |
| 225.4 |
| 649.1 |
| 753.8 |
| 736.8 |
| 328.8 |
| 299.4 |
| 268.9 |
| 171.1 |
| 191.7 |
| 174.6 |
| 815.2 |
| 329.3 |
| 361.5 |
| 289.0 |
| 261.8 |
| 228.9 |
| 199.5 |
| 184.4 |
| 169.7 |
| 155.1 |
| 140.0 |
| 125.3 |
| 109.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 265.4 | 318.9 | 309.3 | 304.5 | 287.9 | 295.9 | 322.2 | 326.9 | 251.2 | 404.0 | 334.1 | 290.3 | 225.6 | 254.3 | 210.2 | 176.9 | 161.2 | 225.4 | 649.1 | 753.8 | 736.8 | 328.8 | 299.4 | 268.9 | 171.1 | 191.7 | 174.6 | 815.2 | 329.3 | 361.5 | 289.0 | 261.8 | 228.9 | 199.5 | 184.4 | 169.7 | 155.1 | 140.0 | 125.3 | 109.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 122.0 | 123.7 | 111.2 | 111.2 | 116.3 | 118.0 | 106.7 | 108.5 | 106.2 | 104.9 | 96.2 | 92.6 | 98.4 | 96.8 | 87.7 | 90.4 | 86.0 | 87.4 | 84.1 | 74.2 | 74.5 | 72.8 | 64.3 | 70.2 | 69.8 | 70.9 | 66.6 | 27.4 | 27.0 | 25.7 | 24.5 | 24.9 | 23.0 | 21.6 | 21.5 | 20.9 | 19.0 | 17.0 | 14.1 | 16.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.6 | 0.9 | 0.7 |
| Prepaid Expenses | 79.2 | 69.7 | 78.2 | 77.2 | 68.6 | 63.8 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 66.4 | 60.3 | 47.5 | 48.6 | 44.2 | 39.6 | 34.4 | 31.8 | 34.2 | 41.3 | 31.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 466.5 | 512.3 | 498.7 | 492.8 | 472.8 | 477.7 | 495.2 | 495.6 | 404.9 | 557.4 | 474.4 | 422.6 | 358.4 | 382.9 | 332.2 | 308.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 41.5 | 40.5 | 40.4 | 39.6 | 39.5 | 39.9 | 43.5 | 45.0 | 46.5 | 47.0 | 53.5 | 54.3 | 54.0 | 54.7 | 56.6 | 57.8 | 59.2 | 59.0 | 63.9 | 63.5 | 60.3 | 60.1 | 58.9 | 57.9 | 55.3 | 49.2 | 49.2 | 20.8 | 18.4 | 17.3 | 18.1 | 17.4 | 16.3 | 15.3 | 14.8 | 13.4 | 12.7 | 11.2 | 11.4 | 9.7 |
| Accumulated Depreciation | 37.7 | 37.3 | 37.0 | 36.6 | 36.3 | 36.7 | 39.6 | 40.4 | 41.4 | 41.0 | 45.9 | 45.1 | 43.5 | 41.8 | 41.0 | 39.8 | 38.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.8 | 3.2 | 3.4 | 3.1 | 3.2 | 3.2 | 3.9 | 4.6 | 5.1 | 6.0 | 7.7 | 9.1 | 10.5 | 12.9 | 15.6 | 18.0 | 21.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,648.1 | 1,645.8 | 1,646.0 | 1,645.8 | 1,645.8 | ||||||||||||||||||||||
| Intangible Assets | 1,073.0 | 1,097.2 | 1,124.8 | 1,152.5 | 1,179.4 | 1,204.7 | 1,228.5 | 1,254.2 | 1,071.4 | 835.9 | 860.5 | 881.9 | 907.7 | 936.4 | 964.5 | 991.9 | 1,007.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 34.6 | 36.3 | 38.0 | 39.8 | 41.4 | 43.2 | 44.8 | 46.5 | 48.1 | 48.4 | 50.3 | 52.0 | 56.7 | 56.5 | 58.5 | 60.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 80.1 | 83.2 | 85.0 | 80.4 | 71.3 | 71.6 | 67.7 | 65.4 | 68.9 | 67.9 | 52.4 | 52.7 | 53.5 | 52.2 | 48.2 | 48.9 | 48.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,306.2 | 3,380.3 | 3,398.1 | 3,416.7 | 3,416.3 | 3,448.6 | 3,488.3 | 3,514.5 | 3,246.5 | 3,163.8 | 3,093.5 | 3,066.5 | 3,035.0 | 3,088.9 | 3,064.8 | 3,074.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.2 | 12.2 | 19.5 | 9.6 | 13.5 | 14.4 | 10.4 | 10.6 | 18.2 | 12.0 | 13.4 | 12.5 | 13.4 | 13.9 | 15.8 | 15.8 | 13.7 | 27.5 | 5.2 | 4.7 | 9.6 | 1.6 | 6.7 | 11.7 | 7.3 | 4.0 | 8.0 | 2.7 | 2.0 | 3.5 | 1.5 | 1.8 | 3.1 | 2.4 | 3.3 | 1.6 | 1.5 | 3.2 | 1.6 | 1.8 |
| 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 | 17.5 | 15.3 | 13.1 | 10.9 | 8.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.9 | 9.9 | 9.9 | 10.0 | 10.0 | 10.0 | 9.9 | 9.9 | 9.8 | 9.4 | 9.8 | 10.0 | 10.6 | 10.2 | 10.7 | 11.3 | ||||||||||||||||||||||||
| Accrued Expenses | 84.9 | 74.4 | 47.4 | 64.5 | 68.4 | 62.6 | 86.7 | 63.4 | 41.2 | 46.0 | 41.8 | 49.3 | 45.6 | 43.7 | 33.4 | 43.3 | 47.8 | 57.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 135.7 | 156.9 | 120.6 | 116.6 | 116.3 | 156.3 | 154.5 | 120.9 | 92.2 | 117.1 | 96.2 | 103.3 | 89.7 | 131.1 | 110.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 942.7 | 957.4 | 982.1 | 1,006.8 | 1,056.6 | 1,056.3 | 1,081.0 | 1,101.4 | 925.7 | 875.0 | 874.3 | 873.6 | 872.9 | 907.8 | 911.4 | 915.0 | 918.5 | 922.1 | 923.5 | 895.4 | 909.8 | 924.2 | 938.6 | 952.9 | 1,167.2 | 1,181.6 | 1,196.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 32.1 | 34.2 | 36.2 | 38.2 | 40.2 | 42.2 | 44.2 | 46.2 | 48.3 | 48.8 | 50.6 | 52.4 | 58.6 | 59.0 | 60.8 | 62.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 95.4 | 93.7 | 101.6 | 86.6 | 57.2 | 55.8 | 58.6 | 63.5 | 63.3 | 68.7 | 66.7 | 74.5 | 81.9 | 82.7 | 89.3 | 92.3 | 95.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 52.9 | 31.0 | 23.5 | 22.0 | 22.2 | 23.0 | 25.3 | 25.5 | 19.3 | 19.3 | 17.7 | 13.1 | 13.3 | 12.7 | 9.8 | 13.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,123.1 | 1,116.3 | 1,143.4 | 1,153.7 | 1,176.1 | 1,177.3 | 1,209.1 | 1,236.5 | 1,056.5 | 1,011.7 | 1,009.3 | 1,013.6 | 1,026.8 | 1,062.2 | 1,071.3 | 1,083.6 | ||||||||||||||||||||||||
| Total Liabilities | 1,258.8 | 1,273.1 | 1,264.0 | 1,270.3 | 1,292.5 | 1,333.6 | 1,363.7 | 1,357.4 | 1,148.7 | 1,128.8 | 1,105.5 | 1,116.8 | 1,116.4 | 1,193.3 | 1,181.6 | 1,209.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 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 | 0.0 |
| Additional Paid In Capital | 1,901.9 | 1,917.0 | 1,917.2 | 1,919.3 | 1,905.4 | 1,905.6 | 1,893.1 | 1,886.8 | 1,863.3 | 1,829.4 | 1,808.7 | 1,785.0 | 1,764.6 | 1,745.7 | 1,733.0 | 1,713.1 | ||||||||||||||||||||||||
| Retained Earnings | 177.2 | 195.9 | 207.9 | 226.9 | 218.4 | 209.3 | 231.6 | 270.3 | 234.4 | 205.6 | 179.3 | 164.6 | 154.0 | 149.9 | 150.1 | 151.8 | 162.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (31.8) | (5.7) | 8.8 | 0.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,047.4 | 2,107.2 | 2,134.0 | 2,146.4 | 2,123.8 | 2,114.9 | 2,124.7 | 2,157.0 | 2,097.8 | 2,035.0 | 1,988.0 | 1,949.6 | 1,918.6 | 1,895.6 | 1,883.1 | 1,864.9 | ||||||||||||||||||||||||
| Total Equity | 2,047.4 | 2,107.2 | 2,134.0 | 2,146.4 | 2,123.8 | 2,114.9 | 2,124.7 | 2,157.0 | 2,097.8 | 2,035.0 | 1,988.0 | 1,949.6 | 1,918.6 | 1,895.6 | 1,883.1 | 1,864.9 | 1,855.3 | 1,852.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 942.7 | 957.4 | 982.1 | 1,006.8 | 1,056.6 | 1,056.3 | 1,081.0 | 1,101.4 | 925.7 | 875.0 | 874.3 | 873.6 | 872.9 | 925.3 | 926.7 | 928.1 | 929.5 | 930.8 | 930.1 | 973.6 | 972.3 | 986.7 | 1,001.1 | 1,007.6 | 1,214.1 | 1,220.7 | 1,227.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 677.3 | 638.5 | 672.8 | 702.4 | 768.7 | 760.4 | 758.9 | 774.5 | 674.4 | 471.0 | 540.2 | 583.2 | 647.3 | 671.1 | 716.5 | 751.2 | 768.2 | 705.4 | ||||||||||||||||||||||
| Working Capital | 330.8 | 355.4 | 378.1 | 376.3 | 356.5 | 321.4 | 340.7 | 374.7 | 312.7 | 440.3 | 378.2 | 319.3 | 268.8 | 251.8 | 221.8 | 183.1 | 161.3 | 198.2 | ||||||||||||||||||||||
| Book Value | 2,047.4 | 2,107.2 | 2,134.0 | 2,146.4 | 2,123.8 | 2,114.9 | 2,124.7 | 2,157.0 | 2,097.8 | 2,035.0 | 1,988.0 | 1,949.6 | 1,918.6 | 1,895.6 | 1,883.1 | 1,864.9 | 1,855.3 | 1,852.6 | ||||||||||||||||||||||
| Tangible Book Value | (673.8) | (638.1) | (638.9) | (654.2) | (703.8) | (737.9) | (751.9) | (745.3) | (621.7) | (449.1) | (520.7) | (580.5) | (637.3) | (688.9) | (727.2) | (773.0) | (798.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 8.1 |
| 4.1 |
| 2.9 |
| 5.4 |
| 6.9 |
| 38.5 |
| 30.9 |
| 32.6 |
| 53.9 |
| 58.6 |
| 32.4 |
| 44.0 |
| 42.9 |
| 34.7 |
| 29.1 |
| 11.0 |
| 8.2 |
| 7.5 |
| 9.0 |
| 11.7 |
| 10.7 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.9 |
| 351.3 |
| 764.1 |
| 860.6 |
| 865.1 |
| 460.2 |
| 396.0 |
| 383.1 |
| 283.8 |
| 297.3 |
| 270.3 |
| 853.5 |
| 364.6 |
| 394.7 |
| 363.8 |
| 339.7 |
| 303.8 |
| 265.4 |
| 252.8 |
| 239.6 |
| 219.1 |
| 200.8 |
| 186.1 |
| 173.7 |
| 35.6 |
| 39.0 |
| 36.2 |
| 32.8 |
| 31.0 |
| 27.1 |
| 23.4 |
| 19.5 |
| 15.8 |
| 14.0 |
| 10.9 |
| 9.9 |
| 9.1 |
| 9.4 |
| 8.5 |
| 7.7 |
| 7.4 |
| 8.0 |
| 7.3 |
| 6.6 |
| 6.0 |
| 6.0 |
| 5.5 |
| 23.4 |
| 24.9 |
| 27.4 |
| 27.5 |
| 29.1 |
| 31.8 |
| 34.5 |
| 35.8 |
| 33.5 |
| 35.2 |
| 9.9 |
| 8.5 |
| 8.2 |
| 8.7 |
| 8.9 |
| 8.6 |
| 7.8 |
| 6.8 |
| 6.1 |
| 6.1 |
| 5.2 |
| 5.4 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.8 |
| 78.1 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.3 |
| 0.3 |
| 1,363.5 |
| 1,363.6 |
| 1,363.6 |
| 1,327.2 |
| 1,326.8 |
| 1,333.8 |
| 1,332.6 |
| 1,332.6 |
| 1,335.2 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 973.1 |
| 820.9 |
| 770.3 |
| 780.8 |
| 767.0 |
| 776.3 |
| 783.1 |
| 777.5 |
| 783.3 |
| 796.2 |
| 88.8 |
| 81.4 |
| 79.7 |
| 80.7 |
| 82.3 |
| 82.1 |
| 83.6 |
| 85.5 |
| 73.8 |
| 64.7 |
| 65.0 |
| 65.7 |
| 65.7 |
| 62.6 |
| 63.6 |
| 81.2 |
| 83.8 |
| 86.1 |
| 89.5 |
| 92.3 |
| 95.1 |
| 97.6 |
| 83.2 |
| 88.5 |
| 36.7 |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.6 |
| 1.7 |
| 1.4 |
| 1.0 |
| 0.6 |
| 5.5 |
| 4.7 |
| 5.1 |
| - |
| 1.6 |
| - |
| - |
| 49.8 |
| 44.9 |
| 43.0 |
| 38.8 |
| 37.4 |
| 34.0 |
| 34.7 |
| 35.2 |
| 35.1 |
| 34.5 |
| 22.3 |
| 21.5 |
| 21.1 |
| 18.3 |
| 18.1 |
| 18.2 |
| 2.2 |
| 1.8 |
| 1.7 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,065.1 |
| 3,107.1 |
| 3,099.6 |
| 3,148.6 |
| 3,161.9 |
| 2,710.4 |
| 2,657.3 |
| 2,664.4 |
| 2,562.5 |
| 2,565.0 |
| 2,559.9 |
| 1,098.3 |
| 596.6 |
| 510.0 |
| 477.7 |
| 454.6 |
| 418.0 |
| 369.2 |
| 356.1 |
| 330.9 |
| 302.8 |
| 279.1 |
| 264.5 |
| 250.6 |
| 6.6 |
| 78.1 |
| 62.5 |
| 62.5 |
| 62.5 |
| 54.7 |
| 46.9 |
| 39.1 |
| 31.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 12.2 |
| 12.7 |
| 13.1 |
| 13.7 |
| 14.0 |
| 13.9 |
| 13.5 |
| 13.2 |
| 12.4 |
| 10.8 |
| 4.0 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.9 |
| 49.1 |
| 73.4 |
| 75.9 |
| 33.4 |
| 37.4 |
| 40.0 |
| 46.4 |
| 54.3 |
| 19.4 |
| 9.1 |
| 8.6 |
| 6.0 |
| 5.6 |
| 6.4 |
| 5.5 |
| 9.7 |
| 4.8 |
| 4.4 |
| 3.8 |
| 4.2 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.5 |
| 117.7 |
| 153.2 |
| 107.1 |
| 185.1 |
| 192.3 |
| 204.7 |
| 151.4 |
| 153.8 |
| 134.6 |
| 151.9 |
| 141.9 |
| 37.1 |
| 23.4 |
| 29.1 |
| 17.4 |
| 17.1 |
| 17.2 |
| 20.5 |
| 19.5 |
| 12.9 |
| 10.3 |
| 15.7 |
| 10.4 |
| 8.9 |
| 64.3 |
| 65.2 |
| 67.8 |
| 70.0 |
| 71.9 |
| 74.2 |
| 76.7 |
| 79.3 |
| 82.0 |
| 68.0 |
| 73.1 |
| 35.7 |
| 36.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.8 |
| 110.4 |
| 115.3 |
| 124.7 |
| 119.7 |
| 124.0 |
| 129.9 |
| 134.3 |
| 130.5 |
| 128.6 |
| 7.8 |
| 7.3 |
| 0.9 |
| 0.7 |
| 2.2 |
| 1.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 14.2 |
| 19.0 |
| 20.1 |
| 14.8 |
| 8.8 |
| 11.4 |
| 8.2 |
| 3.8 |
| 2.6 |
| 2.6 |
| 0.7 |
| 0.4 |
| 3.0 |
| 2.8 |
| 2.7 |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,092.2 |
| 1,101.3 |
| 1,120.7 |
| 1,100.8 |
| 1,121.3 |
| 1,127.0 |
| 1,150.6 |
| 1,170.3 |
| 1,387.2 |
| 1,382.7 |
| - |
| - |
| - |
| - |
| 3.5 |
| 4.9 |
| 3.9 |
| 2.4 |
| 2.2 |
| 2.1 |
| 1.7 |
| 1.5 |
| 1.4 |
| 2.2 |
| 1,209.8 |
| 1,254.5 |
| 1,227.8 |
| 1,286.0 |
| 1,313.6 |
| 1,331.7 |
| 1,302.0 |
| 1,324.0 |
| 1,521.8 |
| 1,534.7 |
| 1,542.2 |
| 81.3 |
| 67.3 |
| 32.9 |
| 20.9 |
| 22.0 |
| 21.1 |
| 22.9 |
| 21.7 |
| 15.0 |
| 12.0 |
| 17.2 |
| 11.9 |
| 11.1 |
| 1,692.8 |
| 1,676.5 |
| 1,663.0 |
| 1,648.7 |
| 1,630.5 |
| 1,158.4 |
| 1,140.3 |
| 1,127.1 |
| 827.3 |
| 818.8 |
| 806.1 |
| 784.0 |
| 315.6 |
| 305.2 |
| 298.1 |
| 289.6 |
| 276.4 |
| 261.2 |
| 255.2 |
| 247.3 |
| 239.0 |
| 232.1 |
| 226.8 |
| 219.6 |
| 176.1 |
| 208.9 |
| 213.9 |
| 217.7 |
| 220.3 |
| 215.0 |
| 213.2 |
| 213.3 |
| 211.5 |
| 211.7 |
| 233.0 |
| 213.7 |
| 171.9 |
| 158.7 |
| 143.0 |
| 120.5 |
| 85.3 |
| 79.4 |
| 68.9 |
| 52.1 |
| 30.0 |
| 25.9 |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,855.3 |
| 1,852.6 |
| 1,871.9 |
| 1,862.7 |
| 1,848.3 |
| 1,378.7 |
| 1,355.3 |
| 1,340.3 |
| 1,040.7 |
| 1,030.3 |
| 1,017.8 |
| 1,017.0 |
| 529.3 |
| 477.1 |
| 456.8 |
| 432.6 |
| 397.0 |
| 346.3 |
| 334.4 |
| 315.9 |
| 290.8 |
| 261.9 |
| 252.6 |
| 239.5 |
| 1,871.9 |
| 1,862.7 |
| 1,848.3 |
| 1,378.7 |
| 1,355.3 |
| 1,340.3 |
| 1,040.7 |
| 1,030.3 |
| 1,017.8 |
| 1,017.0 |
| 529.3 |
| 477.1 |
| 456.8 |
| 432.6 |
| 397.0 |
| 346.3 |
| 334.4 |
| 315.9 |
| 290.8 |
| 261.9 |
| 252.6 |
| 239.5 |
| 280.9 |
| 219.8 |
| 235.5 |
| 657.9 |
| 701.7 |
| 738.7 |
| 1,043.0 |
| 1,029.0 |
| 1,052.7 |
| - |
| - |
| (361.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 657.1 |
| 675.5 |
| 672.8 |
| 255.5 |
| 244.7 |
| 229.4 |
| 149.2 |
| 145.4 |
| 128.5 |
| 816.4 |
| 341.2 |
| 365.6 |
| 346.4 |
| 322.6 |
| 286.6 |
| 244.9 |
| 233.3 |
| 226.7 |
| 208.8 |
| 185.1 |
| 175.6 |
| 164.8 |
| 1,871.9 |
| 1,862.7 |
| 1,848.3 |
| 1,378.7 |
| 1,355.3 |
| 1,340.3 |
| 1,040.7 |
| 1,030.3 |
| 1,017.8 |
| 1,017.0 |
| 529.3 |
| 477.1 |
| 456.8 |
| 432.6 |
| 397.0 |
| 346.3 |
| 334.4 |
| 315.9 |
| 290.8 |
| 261.9 |
| 252.6 |
| 239.5 |
| (766.4) |
| (312.6) |
| (271.2) |
| (296.1) |
| (715.5) |
| (747.8) |
| (776.6) |
| (1,069.5) |
| (1,085.6) |
| (1,113.7) |
| 923.6 |
| 443.2 |
| 392.8 |
| 371.4 |
| 345.7 |
| 310.2 |
| 258.0 |
| 244.3 |
| 237.5 |
| 221.5 |
| 192.3 |
| 182.3 |
| 169.1 |