| (in millions of USD) | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 119.7 | 137.0 | 112.7 | 98.2 | 186.1 | 220.2 | 195.4 | 187.3 | 400.7 | 342.4 | 342.6 | 286.6 | 211.9 | 298.5 | 206.9 | |||||||||||||||||||||||||
| (in millions of USD) | 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 | 98.2 | 187.3 | 286.6 | 159.8 | 124.5 | 168.7 | 61.4 | 28.6 | 127.4 | 207.7 | 109.8 | 69.0 | 70.8 | 49.1 | 115.1 | 126.9 | 85.8 | 38.0 |
| Restricted Cash | 28.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 98.2 | 187.3 | 286.6 | 159.8 | 124.5 | 168.7 | 61.4 | 28.6 | 127.4 | 207.7 | 109.8 | 69.0 | 70.8 | 49.1 | 115.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | 443.5 | 477.1 | 424.7 | 473.6 | 380.0 | 401.8 | 371.5 | 346.9 | 326.5 | 185.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,363.2 | 1,366.1 | 1,294.3 | 1,149.4 | 1,124.6 | 1,033.7 | 990.4 | 807.8 | 644.2 | 546.0 | 479.0 | 373.7 | 257.7 | 208.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 280.0 | 349.4 | 344.8 | 424.9 | 285.3 | 257.2 | 272.9 | 238.2 | 266.6 | 230.4 | 256.3 | 232.4 | 206.5 | 204.7 | 121.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 164.4 | 245.6 | 240.7 | 177.5 | 176.8 | 186.9 | 229.1 | 214.8 | 115.5 | 100.9 | 72.5 | 6.5 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 264.4 | 350.7 | 342.5 | 274.8 | 270.4 | 281.6 | 330.8 | 292.1 | 160.7 | 133.3 | 92.1 | 8.2 | - | - | - | - | ||
| 159.8 |
| 230.7 |
| 246.0 |
| 226.3 |
| 124.5 |
| 185.3 |
| 203.2 |
| 276.9 |
| 168.7 |
| 89.6 |
| 149.9 |
| 112.4 |
| - |
| 267.5 |
| 26.8 |
| 17.9 |
| 28.6 |
| 18.6 |
| 151.7 |
| 154.0 |
| 127.4 |
| 135.2 |
| 164.2 |
| 200.3 |
| 207.7 |
| Restricted Cash | 26.8 | 26.6 | 28.4 | 28.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 119.7 | 137.0 | 112.7 | 98.2 | 186.1 | 220.2 | 195.4 | 187.3 | 400.7 | 342.4 | 342.6 | 286.6 | 211.9 | 298.5 | 206.9 | 159.8 | 230.7 | 246.0 | 226.3 | 124.5 | 185.3 | 203.2 | 276.9 | 168.7 | 89.6 | 149.9 | 112.4 | - | 267.5 | 26.8 | 17.9 | 28.6 | 18.6 | 151.7 | 154.0 | 127.4 | 135.2 | 164.2 | 200.3 | 207.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 434.6 | 421.1 | 445.2 | - | 457.7 | 615.7 | 573.7 | 424.7 | 532.5 | 448.9 | 418.4 | 473.6 | 445.6 | 399.2 | 365.1 | 380.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 23.2 | 17.3 | 23.6 | 33.9 | 26.2 | 16.1 | 28.6 | 41.1 | 26.6 | 15.4 | 19.3 | 32.9 | 22.6 | 18.1 | 24.4 | 27.8 | 32.8 | 14.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 788.3 | 745.4 | 752.8 | 768.3 | 805.4 | 836.7 | 828.0 | 849.2 | 1,082.8 | 989.9 | 1,072.3 | 1,056.7 | 1,022.9 | 1,118.7 | 1,002.7 | 894.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 764.4 | 725.2 | 731.9 | 739.9 | 741.8 | 759.8 | 777.2 | 791.7 | 789.8 | 783.1 | 776.7 | 783.7 | 755.6 | 712.6 | 689.8 | 681.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 818.2 | 804.0 | 812.2 | 814.3 | 772.5 | 771.9 | 735.5 | 733.7 | 629.8 | 629.4 | 629.4 | 629.4 | 628.1 | 577.3 | 576.8 | 576.9 | 522.4 | 522.4 | ||||||||||||||||||||||
| Intangible Assets | 251.9 | 259.3 | 258.7 | 267.4 | 240.2 | 248.4 | 295.9 | 304.6 | 177.0 | 183.6 | 190.2 | 197.4 | 204.5 | 183.9 | 190.3 | 196.7 | 142.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 231.6 | 219.9 | 221.9 | 233.7 | 228.1 | 196.5 | 209.2 | 210.7 | 193.7 | 167.7 | 174.2 | 102.1 | 101.6 | 46.0 | 44.1 | 44.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 25.1 | 25.4 | 24.5 | 22.1 | 22.6 | 22.9 | 23.0 | 22.8 | 22.0 | 22.3 | 21.6 | 21.5 | 21.4 | 19.5 | 19.2 | 18.4 | 18.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,900.7 | 2,800.1 | 2,821.5 | 2,868.3 | 2,833.1 | 2,858.7 | 2,891.3 | 2,936.0 | 2,918.1 | 2,800.0 | 2,888.0 | 2,810.1 | 2,752.7 | 2,679.2 | 2,547.1 | 2,437.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 243.4 | 235.3 | 263.3 | 280.0 | 305.8 | 325.6 | 320.9 | 349.4 | 345.5 | 293.0 | 330.3 | 344.8 | 403.5 | 423.6 | 418.5 | 424.9 | 355.7 | 331.8 | 317.8 | 285.3 | 307.4 | 257.8 | 270.4 | 257.2 | 180.5 | 233.4 | 252.2 | - | 247.3 | 348.2 | 319.0 | 238.2 | 313.5 | 262.5 | 249.2 | 266.6 | 265.7 | 251.8 | 234.2 | 230.4 |
| Short Term Debt | 94.5 | 97.6 | 99.6 | 100.0 | 99.9 | 103.2 | 104.0 | 105.1 | 102.8 | 98.4 | 97.9 | 101.7 | 102.1 | 98.8 | 97.6 | 97.3 | 92.6 | 86.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 46.2 | 44.0 | 44.4 | 45.5 | 42.9 | 40.1 | 45.8 | 44.7 | 39.7 | 35.7 | 35.2 | 29.5 | 27.8 | 12.2 | 12.1 | 11.4 | ||||||||||||||||||||||||
| Accrued Expenses | 34.5 | 26.8 | 27.6 | 32.8 | 34.4 | 29.4 | 32.0 | 21.7 | 26.1 | 23.3 | 28.7 | 66.7 | 68.3 | 54.9 | 47.5 | 56.9 | 56.4 | 35.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 535.0 | 525.9 | 555.4 | 579.5 | 617.9 | 635.2 | 648.6 | 658.2 | 656.3 | 593.7 | 637.7 | 691.8 | 740.7 | 718.6 | 707.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 160.5 | 134.3 | 152.5 | 164.4 | 187.2 | 209.9 | 230.8 | 245.6 | 243.8 | 238.2 | 236.2 | 240.7 | 217.8 | 188.1 | 174.7 | 177.5 | 165.7 | 143.1 | 154.3 | 176.8 | 149.0 | 167.9 | 284.1 | 186.9 | 192.4 | 199.2 | 215.2 | - | 207.6 | 179.4 | 194.6 | 214.8 | 214.0 | - | - | 115.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 197.1 | 186.0 | 188.1 | 197.7 | 193.9 | 163.7 | 175.5 | 177.7 | 165.2 | 141.5 | 145.6 | 78.6 | 79.8 | 36.4 | 34.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 172.2 | 147.6 | 150.6 | 152.9 | 152.4 | 155.0 | 160.4 | 163.8 | 174.2 | 165.8 | 159.8 | 155.9 | 152.4 | 157.7 | 160.9 | 155.9 | 149.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 51.8 | 51.6 | 50.1 | 51.0 | 54.9 | 53.2 | 52.9 | 55.3 | 48.5 | 48.8 | 47.7 | 43.5 | 44.7 | 43.1 | 42.2 | 41.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,145.2 | 1,073.8 | 1,125.3 | 1,176.4 | 1,206.9 | 1,217.6 | 1,269.1 | 1,301.4 | 1,289.1 | 1,189.3 | 1,228.9 | 1,210.5 | 1,235.3 | 1,144.1 | 1,120.2 | 1,097.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,080.2 | 2,059.2 | 2,041.6 | 2,022.3 | 2,005.5 | 1,989.6 | 1,968.4 | 1,949.1 | 1,920.3 | 1,889.9 | 1,843.4 | 1,781.6 | 1,702.3 | 1,615.0 | 1,512.1 | 1,424.6 | 1,340.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.3 | 2.7 | (1.6) | (1.5) | (0.2) | (0.2) | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | |||||||||||||||||||||||||
| Treasury Stock | 605.2 | 603.8 | 600.9 | 598.6 | 596.4 | 560.3 | 555.7 | 524.9 | 496.3 | 478.3 | 375.2 | 374.9 | 372.3 | 260.2 | 259.1 | 258.3 | 261.7 | 260.9 | ||||||||||||||||||||||
| Minority Interest | 53.1 | 51.2 | 47.7 | 47.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,702.4 | 1,675.0 | 1,648.5 | 1,645.0 | 1,626.3 | 1,641.1 | 1,622.2 | 1,634.6 | 1,629.1 | 1,610.7 | 1,659.0 | 1,599.6 | 1,517.4 | 1,535.2 | 1,427.0 | 1,340.3 | ||||||||||||||||||||||||
| Total Equity | 1,755.6 | 1,726.2 | 1,696.2 | 1,692.0 | 1,626.3 | 1,641.1 | 1,622.2 | 1,634.6 | 1,629.1 | 1,610.7 | 1,659.0 | 1,599.6 | 1,517.4 | 1,535.2 | 1,427.0 | 1,340.3 | 1,255.1 | 1,207.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 255.0 | 231.9 | 252.1 | 264.4 | 287.1 | 313.1 | 334.8 | 350.7 | 346.6 | 336.6 | 334.1 | 342.5 | 319.9 | 286.8 | 272.2 | 274.8 | 258.3 | 230.0 | 243.9 | 270.4 | 236.0 | 258.8 | 378.7 | 281.6 | 288.2 | 297.8 | 315.5 | - | 303.5 | 266.2 | 274.6 | 292.1 | 287.1 | - | - | 160.7 | - | - | - | - |
| Net debt | 135.3 | 94.9 | 139.4 | 166.1 | 101.0 | 92.8 | 139.4 | 163.4 | (54.1) | (5.9) | (8.5) | 55.8 | 107.9 | (11.6) | 65.3 | 115.0 | 27.6 | (16.1) | ||||||||||||||||||||||
| Working Capital | 253.3 | 219.5 | 197.4 | 188.8 | 187.5 | 201.6 | 179.4 | 191.0 | 426.5 | 396.2 | 434.6 | 364.9 | 282.3 | 400.0 | 295.1 | 207.2 | 236.8 | 207.5 | ||||||||||||||||||||||
| Book Value | 1,702.4 | 1,675.0 | 1,648.5 | 1,645.0 | 1,626.3 | 1,641.1 | 1,622.2 | 1,634.6 | 1,629.1 | 1,610.7 | 1,659.0 | 1,599.6 | 1,517.4 | 1,535.2 | 1,427.0 | 1,340.3 | 1,255.1 | 1,207.1 | ||||||||||||||||||||||
| Tangible Book Value | 632.4 | 611.6 | 577.5 | 563.3 | 613.6 | 620.8 | 590.8 | 596.3 | 822.3 | 797.7 | 839.4 | 772.8 | 684.8 | 774.0 | 659.9 | 566.7 | 590.2 | |||||||||||||||||||||||
| - |
| 126.9 |
| 85.8 |
| 38.0 |
| 145.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 33.9 | 41.1 | 32.9 | 27.8 | 26.8 | 24.1 | 27.5 | 25.4 | 16.7 | 17.8 | 14.4 | 12.7 | 10.6 | 9.1 | 6.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 768.3 | 849.2 | 1,056.7 | 894.3 | 672.8 | 640.2 | 588.7 | 656.1 | 622.3 | 624.6 | 570.6 | 486.0 | 459.3 | 415.8 | 329.2 | 294.4 | - | - |
| 118.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 623.3 | 574.5 | 510.7 | 468.0 | 453.5 | 370.5 | 308.6 | 246.6 | 205.6 | 171.2 | 140.7 | 113.3 | 100.1 | 83.6 | 70.3 | - | - | - |
| Property,Plant & Equipment Net | 739.9 | 791.7 | 783.7 | 681.5 | 671.1 | 663.2 | 681.9 | 561.2 | 438.6 | 374.8 | 338.3 | 260.4 | 157.6 | 124.6 | 47.8 | 28.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 814.3 | 733.7 | 629.4 | 576.9 | 508.6 | 484.5 | 483.6 | 319.3 | 262.4 | 262.6 | 262.8 | 263.0 | 263.3 | 263.5 | 233.0 | 232.9 | - | - |
| Intangible Assets | 267.4 | 304.6 | 197.4 | 196.7 | 164.0 | 121.0 | 134.8 | 64.7 | 11.8 | 13.1 | 14.4 | 15.7 | 20.1 | 21.7 | 5.9 | 6.2 | - | - |
| Operating Lease Right Of Use Assets | 233.7 | 210.7 | 102.1 | 44.0 | 43.6 | 35.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 9.5 | 8.9 | 7.2 | 6.6 | 6.1 | - | - | - | - |
| Other Non-Current Assets | 22.1 | 22.8 | 21.5 | 18.4 | 18.5 | 18.7 | 16.7 | 5.5 | 4.3 | 4.8 | 4.0 | 2.0 | 2.4 | 2.8 | 2.1 | 1.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,868.3 | 2,936.0 | 2,810.1 | 2,437.3 | 2,105.4 | 1,991.6 | 1,924.9 | 1,670.9 | 1,360.3 | 1,301.1 | 1,212.1 | 1,047.9 | 919.9 | 842.7 | 629.4 | 573.3 | - | - |
| 110.6 |
| - |
| - |
| Short Term Debt | 100.0 | 105.1 | 101.7 | 97.3 | 93.6 | 94.7 | 101.7 | 77.3 | 45.2 | 32.4 | 19.6 | 1.8 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 45.5 | 44.7 | 29.5 | 11.4 | 10.1 | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 32.8 | 21.7 | 66.7 | 56.9 | 23.0 | 45.5 | 55.5 | 26.7 | 36.2 | 33.0 | 16.2 | 17.0 | 17.2 | 16.7 | 14.4 | 8.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 579.5 | 658.2 | 691.8 | 687.1 | 529.1 | 507.4 | 526.8 | 519.5 | 417.7 | 358.7 | 359.5 | 321.3 | 277.4 | 270.9 | 167.4 | 145.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 197.7 | 177.7 | 78.6 | 34.9 | 36.3 | 28.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 152.9 | 163.8 | 155.9 | 155.9 | 162.3 | 155.3 | 153.9 | 121.1 | 164.7 | 160.2 | 140.5 | 117.8 | 100.4 | 91.8 | 71.7 | 62.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 51.0 | 55.3 | 43.5 | 41.6 | 42.9 | 36.4 | 29.6 | 33.6 | 23.6 | 20.2 | 22.9 | 22.3 | 20.0 | 17.7 | 14.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,176.4 | 1,301.4 | 1,210.5 | 1,097.0 | 947.5 | 916.3 | 944.1 | 901.1 | 732.1 | 653.3 | 611.3 | 486.4 | 419.0 | 403.8 | 253.1 | 219.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 168.8 | 169.7 | 171.5 | - | - |
| Retained Earnings | 2,022.3 | 1,949.1 | 1,781.6 | 1,424.6 | 1,253.2 | 1,179.6 | 1,072.5 | 870.7 | 735.6 | 660.8 | 589.8 | 538.3 | 469.1 | 401.2 | 343.0 | 299.6 | - | - |
| Accumulated Other Comprehensive Income | (1.5) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.2) | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | (0.0) | - | - |
| Treasury Stock | 598.6 | 524.9 | 374.9 | 258.3 | 266.1 | 268.7 | 248.6 | 258.6 | 265.6 | 172.0 | 145.1 | 129.0 | 121.0 | 116.1 | 121.4 | 102.1 | - | - |
| Minority Interest | 47.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,645.0 | 1,634.6 | 1,599.6 | 1,340.3 | 1,157.9 | 1,075.3 | 980.8 | 769.9 | 628.2 | 647.8 | 600.8 | 561.5 | 500.9 | 438.9 | 376.3 | 353.8 | 315.2 | 250.9 |
| Total Equity | 1,692.0 | 1,634.6 | 1,599.6 | 1,340.3 | 1,157.9 | 1,075.3 | 980.8 | 769.9 | 628.2 | 647.8 | 600.8 | 561.5 | 500.9 | 438.9 | 376.3 | 353.8 | 315.2 | 250.9 |
| - |
| - |
| Net debt | 166.1 | 163.4 | 55.8 | 115.0 | 145.9 | 112.9 | 269.3 | 263.5 | 33.3 | (74.4) | (17.7) | (60.7) | - | - | - | - | - | - |
| Working Capital | 188.8 | 191.0 | 364.9 | 207.2 | 143.7 | 132.9 | 61.9 | 136.5 | 204.6 | 265.9 | 211.1 | 164.7 | 182.0 | 144.9 | 161.7 | 148.8 | - | - |
| Book Value | 1,645.0 | 1,634.6 | 1,599.6 | 1,340.3 | 1,157.9 | 1,075.3 | 980.8 | 769.9 | 628.2 | 647.8 | 600.8 | 561.5 | 500.9 | 438.9 | 376.3 | 353.8 | 315.2 | 250.9 |
| Tangible Book Value | 563.3 | 596.3 | 772.8 | 566.7 | 485.4 | 469.9 | 362.5 | 385.9 | 354.0 | 372.1 | 323.5 | 282.8 | 217.6 | 153.7 | 137.4 | 114.8 | - | - |
| 17.9 |
| 26.8 |
| 13.7 |
| 13.7 |
| 15.0 |
| 24.1 |
| 26.2 |
| 11.6 |
| 15.0 |
| - |
| 25.0 |
| 15.8 |
| 19.0 |
| 25.4 |
| 21.2 |
| 12.2 |
| 13.9 |
| 16.7 |
| 16.5 |
| 15.1 |
| 16.3 |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 881.0 |
| 799.7 |
| 755.9 |
| 672.8 |
| 753.5 |
| 666.7 |
| 748.9 |
| 640.2 |
| 559.6 |
| 586.9 |
| 575.4 |
| - |
| 754.9 |
| 667.3 |
| 627.3 |
| 656.1 |
| 594.5 |
| 619.3 |
| 591.7 |
| 622.3 |
| 606.3 |
| 585.7 |
| 585.9 |
| 624.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 661.3 |
| 632.2 |
| 641.9 |
| 671.1 |
| 638.9 |
| 651.0 |
| 668.4 |
| 663.2 |
| 657.8 |
| 651.1 |
| 663.3 |
| - |
| 662.8 |
| 618.9 |
| 568.0 |
| 561.2 |
| 547.9 |
| 440.8 |
| 443.2 |
| 438.6 |
| 406.9 |
| 381.5 |
| 379.5 |
| 374.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 520.6 |
| 508.6 |
| 484.3 |
| 484.4 |
| 484.4 |
| 484.5 |
| 484.5 |
| 484.6 |
| 484.5 |
| 483.6 |
| 318.7 |
| 348.1 |
| 348.2 |
| 319.3 |
| 348.5 |
| 262.3 |
| 262.3 |
| 262.4 |
| 262.4 |
| 262.5 |
| 262.5 |
| 262.6 |
| 146.7 |
| 150.9 |
| 164.0 |
| 110.9 |
| 114.1 |
| 117.5 |
| 121.0 |
| 124.4 |
| 127.9 |
| 131.3 |
| - |
| 61.1 |
| 71.5 |
| 72.9 |
| 64.7 |
| 75.8 |
| 11.2 |
| 11.5 |
| 11.8 |
| 12.2 |
| 12.5 |
| 12.8 |
| 13.1 |
| 41.3 |
| 42.2 |
| 42.9 |
| 43.6 |
| 34.4 |
| 35.9 |
| 33.3 |
| 35.5 |
| 37.5 |
| 32.2 |
| 30.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 18.0 |
| 18.5 |
| 17.3 |
| 21.4 |
| 18.6 |
| 18.7 |
| 19.0 |
| 18.5 |
| 17.3 |
| - |
| 3.6 |
| 3.5 |
| 3.6 |
| 5.5 |
| 9.2 |
| 6.9 |
| 3.9 |
| 4.3 |
| 3.9 |
| 4.3 |
| 4.4 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,291.5 |
| 2,186.2 |
| 2,154.8 |
| 2,105.4 |
| 2,065.0 |
| 1,999.2 |
| 2,094.6 |
| 1,991.6 |
| 1,910.7 |
| 1,930.1 |
| 1,931.3 |
| - |
| 1,823.2 |
| 1,733.5 |
| 1,643.3 |
| 1,670.9 |
| 1,599.9 |
| 1,363.8 |
| 1,334.9 |
| 1,360.3 |
| 1,312.2 |
| 1,266.5 |
| 1,264.6 |
| 1,301.1 |
| 89.5 |
| 93.6 |
| 87.0 |
| 90.9 |
| 94.6 |
| 94.7 |
| 95.8 |
| 98.6 |
| 100.2 |
| - |
| 95.9 |
| 86.7 |
| 80.0 |
| 77.3 |
| 73.1 |
| - |
| - |
| 45.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 10.4 |
| 10.2 |
| 10.1 |
| 9.0 |
| 8.8 |
| 8.2 |
| 8.6 |
| 8.7 |
| 8.5 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| 23.0 |
| 25.5 |
| 29.8 |
| 23.7 |
| 45.5 |
| 46.9 |
| 41.4 |
| 27.8 |
| - |
| 46.4 |
| 36.5 |
| 22.6 |
| 26.7 |
| 25.2 |
| 20.9 |
| 12.9 |
| 36.2 |
| 24.0 |
| 22.9 |
| 14.4 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 687.1 |
| 644.3 |
| 592.2 |
| 580.9 |
| 529.1 |
| 542.7 |
| 496.1 |
| 502.8 |
| 507.4 |
| 444.9 |
| 477.1 |
| 486.9 |
| - |
| 491.1 |
| 565.3 |
| 492.8 |
| 519.5 |
| 498.3 |
| 402.4 |
| 389.4 |
| 417.7 |
| 401.3 |
| 375.6 |
| 361.3 |
| 358.7 |
| 34.9 |
| 33.1 |
| 33.9 |
| 35.0 |
| 36.3 |
| 27.2 |
| 28.7 |
| 26.6 |
| 28.5 |
| 30.4 |
| 25.4 |
| 24.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.9 |
| 166.9 |
| 162.3 |
| 161.8 |
| 159.0 |
| 155.8 |
| 155.3 |
| 160.7 |
| 158.0 |
| 160.1 |
| - |
| 154.5 |
| 132.5 |
| 125.6 |
| 121.1 |
| 182.5 |
| 171.4 |
| 169.2 |
| 164.7 |
| 164.7 |
| 159.3 |
| 154.0 |
| 160.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 42.8 |
| 41.1 |
| 42.9 |
| 49.2 |
| 41.4 |
| 35.6 |
| 36.4 |
| 35.0 |
| 34.5 |
| 33.4 |
| - |
| 36.6 |
| 39.1 |
| 37.7 |
| 33.6 |
| 29.2 |
| 24.8 |
| 24.3 |
| 23.6 |
| 22.6 |
| 21.5 |
| 20.8 |
| 20.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,036.4 |
| 979.1 |
| 978.3 |
| 947.5 |
| 930.0 |
| 893.3 |
| 1,005.9 |
| 916.3 |
| 866.1 |
| 897.5 |
| 924.2 |
| - |
| 895.2 |
| 922.4 |
| 857.6 |
| 901.1 |
| 932.4 |
| 713.9 |
| 696.9 |
| 732.1 |
| 704.4 |
| 663.4 |
| 641.4 |
| 653.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,297.0 |
| 1,270.4 |
| 1,253.2 |
| 1,230.8 |
| 1,206.0 |
| 1,192.8 |
| 1,179.6 |
| 1,151.6 |
| 1,125.5 |
| 1,096.3 |
| - |
| 1,023.5 |
| 908.9 |
| 886.9 |
| 870.7 |
| 770.8 |
| 755.4 |
| 745.9 |
| 735.6 |
| 717.3 |
| 699.4 |
| 678.7 |
| 660.8 |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| - |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| 260.7 |
| 266.1 |
| 263.6 |
| 263.7 |
| 264.1 |
| 268.7 |
| 267.6 |
| 248.4 |
| 237.4 |
| - |
| 255.8 |
| 251.3 |
| 251.1 |
| 258.6 |
| 258.4 |
| 258.8 |
| 257.2 |
| 265.6 |
| 265.6 |
| 250.3 |
| 207.1 |
| 172.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,255.1 |
| 1,207.1 |
| 1,176.5 |
| 1,157.9 |
| 1,135.0 |
| 1,105.8 |
| 1,088.7 |
| 1,075.3 |
| 1,044.6 |
| 1,032.6 |
| 1,007.1 |
| - |
| 928.0 |
| 811.1 |
| 785.7 |
| 769.9 |
| 667.5 |
| 649.8 |
| 638.0 |
| 628.2 |
| 607.9 |
| 603.1 |
| 623.2 |
| 647.8 |
| 1,176.5 |
| 1,157.9 |
| 1,135.0 |
| 1,105.8 |
| 1,088.7 |
| 1,075.3 |
| 1,044.6 |
| 1,032.6 |
| 1,007.1 |
| - |
| 928.0 |
| 811.1 |
| 785.7 |
| 769.9 |
| 667.5 |
| 649.8 |
| 638.0 |
| 628.2 |
| 607.9 |
| 603.1 |
| 623.2 |
| 647.8 |
| 17.6 |
| 145.9 |
| 50.6 |
| 55.6 |
| 101.8 |
| 112.9 |
| 198.6 |
| 147.9 |
| 203.1 |
| - |
| 36.0 |
| 239.4 |
| 256.6 |
| 263.5 |
| 268.5 |
| - |
| - |
| 33.3 |
| - |
| - |
| - |
| - |
| 174.9 |
| 143.7 |
| 210.7 |
| 170.6 |
| 246.1 |
| 132.9 |
| 114.7 |
| 109.8 |
| 88.5 |
| - |
| 263.9 |
| 102.1 |
| 134.5 |
| 136.5 |
| 96.2 |
| 216.8 |
| 202.3 |
| 204.6 |
| 205.0 |
| 210.1 |
| 224.6 |
| 265.9 |
| 1,176.5 |
| 1,157.9 |
| 1,135.0 |
| 1,105.8 |
| 1,088.7 |
| 1,075.3 |
| 1,044.6 |
| 1,032.6 |
| 1,007.1 |
| - |
| 928.0 |
| 811.1 |
| 785.7 |
| 769.9 |
| 667.5 |
| 649.8 |
| 638.0 |
| 628.2 |
| 607.9 |
| 603.1 |
| 623.2 |
| 647.8 |
| 538.0 |
| 505.1 |
| 485.4 |
| 539.8 |
| 507.4 |
| 486.8 |
| 469.9 |
| 435.6 |
| 420.1 |
| 391.2 |
| - |
| 548.2 |
| 391.5 |
| 364.6 |
| 385.9 |
| 243.2 |
| 376.4 |
| 364.2 |
| 354.0 |
| 333.3 |
| 328.1 |
| 347.9 |
| 372.1 |