| (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 | 24.5 | 21.9 | 12.1 | 11.8 | 20.8 | 67.2 | 11.6 | 33.1 | 16.9 | 17.0 | 58.4 | 256.9 | 58.1 | 25.2 | 5.1 | 6.3 | 5.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 24.5 | 21.9 | 12.1 | 11.8 | 20.8 | 67.2 | 11.6 | 33.1 | 16.9 | 17.0 | 58.4 | 256.9 | 58.1 | 25.2 | 5.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 186.5 | 197.8 | 162.6 | 147.9 | 122.3 | 87.7 | 116.6 | 109.7 | 101.8 | 94.2 | 85.3 | 76.5 | 123.8 | 97.5 | 107.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 70.9 | 74.9 | 84.4 | 84.2 | 94.0 | 90.2 | 118.8 | 123.4 | 115.7 | 99.9 | 93.8 | 123.6 | 130.4 | 110.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 12.4 | 11.5 | 10.1 | 14.3 | 13.6 | 0.6 | 7.9 | 10.0 | 9.2 | 7.3 | 7.2 | 10.8 | 8.2 | 8.5 | 8.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 489.7 | 342.9 | 324.0 | 290.0 | 232.2 | 202.8 | 208.3 | 53.9 | 342.5 | 292.1 | 307.4 | 327.9 | 143.8 | 192.5 | 193.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 509.7 | 356.6 | 324.0 | 290.0 | 232.8 | 203.3 | 208.9 | 297.0 | 343.0 | 292.1 | 307.4 | 356.6 | 168.8 | 192.5 | 193.5 | 257.0 | |||
| (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 | 26.5 | 24.5 | 23.9 | 61.0 | 23.4 | 21.9 | 18.5 | 17.6 | 18.6 | 12.1 | 9.4 | 16.6 | 12.0 | 11.8 | 8.8 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 5.7 |
| - |
| - |
| 88.9 |
| 75.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 33.7 | 28.1 | 28.5 | 26.1 | 15.2 | 16.6 | 14.2 | 13.9 | 11.0 | 13.3 | 27.7 | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 448.6 | 409.1 | 400.5 | 328.5 | 257.7 | 230.5 | 224.7 | 232.9 | 191.3 | 180.1 | 228.4 | 486.2 | 272.5 | 200.4 | 211.5 | 200.6 | 192.8 | - | - |
| 105.3 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 47.4 | 53.2 | 60.7 | 58.1 | 63.0 | 61.1 | 80.4 | 83.0 | 70.1 | 67.5 | 64.9 | 92.9 | 91.7 | 77.0 | 74.1 | - | - | - | - |
| Property,Plant & Equipment Net | 23.5 | 21.7 | 23.7 | 26.1 | 31.0 | 29.1 | 38.4 | 40.4 | 45.5 | 32.4 | 28.9 | 30.7 | 38.7 | 33.8 | 31.2 | 32.9 | 39.1 | - | - |
| Long Term Investments | 36.4 | 69.7 | 75.4 | 91.2 | 72.6 | 71.0 | 54.5 | 50.4 | 39.9 | 34.7 | 34.8 | 12.3 | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 786.9 | 678.7 | 625.7 | 625.0 | 620.9 | 594.2 | 646.7 | 645.3 | 645.8 | 799.9 | 751.4 | 514.6 | 483.5 | 519.5 | 512.2 | 506.2 | 464.2 | - | - |
| Intangible Assets | 72.9 | 26.1 | 18.1 | 23.4 | 31.9 | 20.5 | 31.6 | 47.9 | 72.3 | 81.3 | 95.0 | 21.7 | 21.2 | 18.9 | 16.9 | 25.6 | 22.4 | - | - |
| Operating Lease Right Of Use Assets | 20.0 | 19.2 | 24.1 | 30.3 | 35.3 | 39.4 | 55.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.6 | 2.5 | 2.3 | 1.6 | 1.8 | 4.2 | 1.1 | - | - | - | - | - | - | - | 0.0 | 12.4 | 21.3 | - | - |
| Other Non-Current Assets | 134.8 | 116.6 | 92.3 | 73.0 | 68.2 | 62.1 | 52.2 | 30.5 | 25.4 | 24.8 | 21.0 | 19.9 | 16.5 | 15.3 | 14.9 | 10.5 | 14.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,526.7 | 1,343.6 | 1,262.1 | 1,199.0 | 1,119.3 | 1,051.0 | 1,104.3 | 1,049.5 | 1,036.9 | 1,153.2 | 1,159.5 | 1,155.9 | 885.6 | 787.9 | 786.6 | 789.0 | 754.2 | - | - |
| 8.2 |
| 7.2 |
| - |
| - |
| Short Term Debt | 20.0 | 13.8 | 0.0 | 0.0 | 0.6 | 0.5 | 0.5 | 243.1 | 0.5 | - | 0.0 | 28.8 | 25.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 31.7 | 26.9 | 22.5 | 21.9 | 19.2 | 28.2 | 28.4 | 28.1 | 27.9 | 24.1 | 19.1 | 12.5 | 15.2 | 15.4 | 36.7 | 18.0 | 13.2 | - | - |
| Operating Lease Liabilities Current | 14.3 | 12.3 | 11.0 | 10.5 | 10.1 | 8.8 | 7.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.1 | 26.8 | 33.1 | 27.3 | 22.5 | 14.9 | 18.6 | 17.2 | 19.6 | 19.8 | 24.3 | 17.1 | 19.2 | 17.7 | 22.5 | 28.8 | 29.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 383.4 | 338.8 | 302.6 | 245.7 | 205.2 | 186.9 | 204.5 | 418.3 | 139.5 | 135.8 | 131.4 | 176.4 | 173.4 | 116.7 | 169.7 | 166.2 | 193.0 | - | - |
| 257.0 |
| 219.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 24.4 | 29.7 | 38.9 | 45.6 | 54.3 | 61.8 | 69.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 37.3 | 28.4 | 28.2 | 32.1 | 12.3 | 0.4 | 8.1 | 0.7 | 1.1 | 35.6 | 34.7 | 26.7 | 20.5 | 14.6 | 12.1 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 614.6 | 443.5 | 426.7 | 401.3 | 342.3 | 312.2 | 314.3 | 90.6 | 394.1 | 369.4 | 375.8 | 378.9 | 182.0 | 225.9 | 220.2 | 274.5 | 234.2 | - | - |
| Total Liabilities | 998.1 | 782.3 | 729.3 | 647.0 | 547.4 | 499.0 | 518.8 | 508.9 | 533.6 | 505.2 | 507.2 | 555.3 | 355.3 | 342.6 | 389.9 | 440.6 | 427.2 | - | - |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 636.7 | 531.7 | 415.0 | 352.5 | 277.0 | 214.0 | 237.8 | 196.1 | 180.4 | 351.5 | 313.9 | 254.8 | 175.8 | 109.3 | 72.9 | 52.4 | 43.9 | - | - |
| Accumulated Other Comprehensive Income | (6.2) | 11.9 | 22.8 | 18.1 | 16.8 | 13.1 | 14.9 | 16.5 | 10.4 | 3.6 | 3.6 | (2.7) | (0.8) | (1.4) | (1.2) | (2.0) | (0.8) | - | - |
| Treasury Stock | 190.0 | 160.1 | 142.1 | 137.6 | 136.0 | 129.9 | 128.3 | 124.8 | 122.0 | 113.2 | 103.7 | 94.1 | 88.1 | 83.7 | 75.7 | 65.7 | 51.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 528.6 | 561.3 | 532.9 | 552.0 | 571.9 | 551.9 | 585.5 | 540.6 | 503.3 | 648.0 | 652.3 | 600.6 | 530.3 | 445.3 | 396.8 | 348.4 | 327.0 | 319.0 | 183.8 |
| Total Equity | 528.6 | 561.3 | 532.9 | 552.0 | 571.9 | 551.9 | 585.5 | 540.6 | 503.3 | 648.0 | 652.3 | 600.6 | 530.3 | 445.3 | 396.8 | 348.4 | 327.0 | 319.0 | 183.8 |
| 219.0 |
| - |
| - |
| Net debt | 485.2 | 334.7 | 311.9 | 278.2 | 212.0 | 136.1 | 197.2 | 263.9 | 326.1 | 275.0 | 248.9 | 99.7 | 110.6 | 167.3 | 188.4 | 250.7 | 213.3 | - | - |
| Working Capital | 65.2 | 70.3 | 97.9 | 82.8 | 52.5 | 43.6 | 20.2 | (185.4) | 51.8 | 44.3 | 97.0 | 309.8 | 99.1 | 83.6 | 41.8 | 34.5 | (0.2) | - | - |
| Book Value | 528.6 | 561.3 | 532.9 | 552.0 | 571.9 | 551.9 | 585.5 | 540.6 | 503.3 | 648.0 | 652.3 | 600.6 | 530.3 | 445.3 | 396.8 | 348.4 | 327.0 | 319.0 | 183.8 |
| Tangible Book Value | (331.2) | (143.5) | (110.9) | (96.3) | (80.9) | (62.8) | (92.8) | (152.5) | (214.7) | (233.2) | (194.1) | 64.3 | 25.6 | (93.1) | (132.3) | (183.4) | (159.6) | - | - |
| 12.0 |
| 9.7 |
| 20.8 |
| 11.2 |
| 13.0 |
| 21.6 |
| 67.2 |
| 74.7 |
| 83.2 |
| 151.0 |
| 11.6 |
| 49.4 |
| 9.2 |
| 8.5 |
| 33.1 |
| 9.0 |
| 10.5 |
| 6.4 |
| 16.9 |
| 8.7 |
| 13.6 |
| 13.6 |
| 17.0 |
| 9.1 |
| 6.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 26.5 | 24.5 | 23.9 | 61.0 | 23.4 | 21.9 | 18.5 | 17.6 | 18.6 | 12.1 | 9.4 | 16.6 | 12.0 | 11.8 | 8.8 | 12.0 | 9.7 | 20.8 | 11.2 | 13.0 | 21.6 | 67.2 | 74.7 | 83.2 | 151.0 | 11.6 | 49.4 | 9.2 | 8.5 | 33.1 | 9.0 | 10.5 | 6.4 | 16.9 | 8.7 | 13.6 | 13.6 | 17.0 | 9.1 | 6.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 209.1 | 186.5 | 202.0 | 193.0 | 200.9 | 197.8 | 204.9 | 181.1 | 215.1 | 162.6 | 166.3 | 152.3 | 147.0 | 147.9 | 166.7 | 151.0 | 116.5 | 122.3 | 111.5 | 116.1 | 87.1 | 87.7 | 94.6 | 117.6 | 105.4 | 116.6 | 116.3 | 116.7 | 104.7 | 109.7 | 108.7 | 105.1 | 106.0 | 101.8 | 94.0 | 93.1 | 96.3 | 94.2 | 88.4 | 72.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 35.2 | 33.7 | 36.3 | 29.9 | 28.2 | 28.1 | 27.8 | 40.4 | 34.8 | 28.5 | 32.5 | 29.7 | 28.7 | 26.1 | 25.5 | 21.3 | 17.1 | 15.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 514.7 | 448.6 | 475.0 | 490.4 | 440.0 | 409.1 | 437.8 | 435.5 | 451.0 | 400.5 | 405.5 | 379.5 | 361.5 | 328.5 | 323.6 | 303.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 23.8 | 23.5 | 21.7 | 19.7 | 21.1 | 21.7 | 21.7 | 23.4 | 24.6 | 23.7 | 22.9 | 23.4 | 24.2 | 26.1 | 26.2 | 27.2 | ||||||||||||||||||||||||
| Long Term Investments | 36.4 | 36.4 | 35.1 | 35.1 | 51.3 | 69.7 | 64.3 | 64.9 | 73.5 | 75.4 | 95.4 | 97.2 | 96.5 | 91.2 | 95.9 | 97.0 | 95.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 786.9 | 786.9 | 781.8 | 739.1 | 684.9 | 678.7 | 647.5 | 647.5 | 647.1 | 625.7 | 625.7 | 625.0 | 625.0 | 625.0 | 623.8 | 623.8 | 623.8 | 620.9 | ||||||||||||||||||||||
| Intangible Assets | 69.0 | 72.9 | 72.0 | 52.0 | 27.4 | 26.1 | 22.5 | 24.1 | 25.6 | 18.1 | 20.1 | 19.2 | 21.2 | 23.4 | 25.5 | 28.3 | 31.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 19.8 | 20.0 | 21.3 | 17.0 | 17.7 | 19.2 | 21.0 | 22.4 | 22.9 | 24.1 | 23.4 | 27.8 | 28.7 | 30.3 | 32.1 | 32.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.2 | 3.6 | 2.7 | 2.5 | 2.5 | 2.5 | 2.4 | 2.3 | 2.3 | 2.3 | 1.7 | 1.4 | 1.4 | 1.6 | 1.6 | 1.8 | 1.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 135.1 | 134.8 | 134.6 | 124.9 | 118.6 | 116.6 | 111.4 | 105.8 | 100.0 | 92.3 | 87.5 | 83.8 | 80.2 | 73.0 | 66.0 | 64.1 | 69.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,589.1 | 1,526.7 | 1,544.2 | 1,480.8 | 1,363.6 | 1,343.6 | 1,328.8 | 1,325.9 | 1,347.0 | 1,262.1 | 1,282.3 | 1,257.3 | 1,238.5 | 1,199.0 | 1,194.7 | 1,177.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.0 | 12.4 | 11.8 | 11.2 | 19.8 | 11.5 | 8.2 | 9.7 | 14.0 | 10.1 | 12.0 | 9.7 | 9.6 | 14.3 | 15.1 | 11.0 | 12.4 | 13.6 | 5.9 | 6.3 | 8.2 | 0.6 | 4.8 | 5.0 | 5.8 | 7.9 | 10.4 | 9.5 | 7.5 | 10.0 | 10.0 | 9.6 | 7.9 | 9.2 | 10.3 | 8.1 | 9.4 | 7.3 | 6.7 | 5.5 |
| Short Term Debt | 20.0 | 20.0 | 20.0 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 31.6 | 31.7 | 30.9 | 29.3 | 28.0 | 26.9 | 27.7 | 28.6 | 24.7 | 22.5 | 26.2 | 24.7 | 20.5 | 21.9 | 20.4 | 19.0 | 21.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.2 | 14.3 | 14.1 | 12.2 | 12.5 | 12.3 | 12.0 | 11.6 | 11.3 | 11.0 | 11.1 | 11.2 | 10.8 | 10.5 | 10.4 | 10.2 | ||||||||||||||||||||||||
| Accrued Expenses | 43.4 | 38.1 | 37.9 | 27.9 | 28.8 | 26.8 | 26.5 | 26.5 | 36.6 | 33.1 | 31.6 | 27.5 | 28.9 | 27.3 | 32.0 | 25.5 | 19.5 | 22.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 232.2 | 383.4 | 330.1 | 246.9 | 211.5 | 338.8 | 271.3 | 225.8 | 188.1 | 302.6 | 264.8 | 199.5 | 148.2 | 245.7 | 196.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 834.7 | 489.7 | 589.6 | 643.2 | 561.5 | 342.9 | 428.2 | 496.6 | 558.9 | 324.0 | 358.0 | 395.0 | 447.0 | 290.0 | 341.0 | 342.0 | 335.0 | 232.2 | 262.4 | 267.5 | 267.6 | 202.8 | 250.9 | 331.1 | 451.2 | 208.3 | 53.5 | 59.6 | 79.7 | 53.9 | 315.7 | 352.4 | 378.2 | 342.5 | 374.3 | 400.2 | 422.3 | 292.1 | 325.9 | 334.7 |
| Operating Lease Liabilities Non-Current | 21.5 | 24.4 | 27.2 | 24.7 | 27.2 | 29.7 | 33.4 | 35.6 | 36.8 | 38.9 | 39.2 | 41.4 | 43.4 | 45.6 | 48.2 | 49.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 39.8 | 37.3 | 34.2 | 24.6 | 24.2 | 28.4 | 28.8 | 27.4 | 28.7 | 28.2 | 34.3 | 35.4 | 32.6 | 32.1 | 21.6 | 20.6 | 20.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 959.5 | 614.6 | 714.4 | 758.9 | 657.8 | 443.5 | 534.7 | 599.6 | 663.3 | 426.7 | 464.2 | 506.2 | 561.4 | 401.3 | 442.3 | 444.1 | ||||||||||||||||||||||||
| Total Liabilities | 1,191.7 | 998.1 | 1,044.4 | 1,005.8 | 869.3 | 782.3 | 806.0 | 825.3 | 851.3 | 729.3 | 728.9 | 705.7 | 709.6 | 647.0 | 638.4 | 602.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 608.3 | 636.7 | 606.0 | 575.6 | 556.2 | 531.7 | 497.7 | 470.5 | 433.0 | 415.0 | 412.2 | 390.7 | 366.0 | 352.5 | 335.5 | 317.7 | 303.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.1) | (6.2) | (7.5) | (4.9) | (0.3) | 11.9 | 9.7 | 14.0 | 21.7 | 22.8 | 20.7 | 23.1 | 19.7 | 18.1 | 21.4 | |||||||||||||||||||||||||
| Treasury Stock | 210.3 | 190.0 | 189.6 | 189.4 | 189.3 | 160.1 | 159.7 | 159.5 | 159.6 | 142.1 | 141.7 | 141.4 | 141.4 | 137.6 | 137.0 | 136.4 | 135.4 | 136.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 397.4 | 528.6 | 499.8 | 475.0 | 494.3 | 561.3 | 522.8 | 500.6 | 495.6 | 532.9 | 553.4 | 551.6 | 529.0 | 552.0 | 556.3 | 575.4 | 582.3 | |||||||||||||||||||||||
| Total Equity | 397.4 | 528.6 | 499.8 | 475.0 | 494.3 | 561.3 | 522.8 | 500.6 | 495.6 | 532.9 | 553.4 | 551.6 | 529.0 | 552.0 | 556.3 | 575.4 | 582.3 | 571.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 854.7 | 509.7 | 609.6 | 656.9 | 575.3 | 356.6 | 442.0 | 510.3 | 572.6 | 324.0 | 358.0 | 395.0 | 447.0 | 290.0 | 341.0 | 342.0 | 335.0 | 232.8 | 262.9 | 268.1 | 268.2 | 203.3 | 251.5 | 331.6 | 451.7 | 208.9 | 304.0 | 307.6 | 325.3 | 297.0 | 315.7 | 352.4 | 378.2 | 342.5 | 374.3 | 400.2 | 422.3 | 292.1 | 325.9 | 334.7 |
| Net debt | 828.3 | 485.2 | 585.7 | 595.9 | 551.9 | 334.7 | 423.5 | 492.7 | 554.0 | 311.9 | 348.6 | 378.4 | 435.0 | 278.2 | 332.2 | 330.0 | 325.3 | 212.0 | ||||||||||||||||||||||
| Working Capital | 282.6 | 65.2 | 145.0 | 243.6 | 228.5 | 70.3 | 166.5 | 209.8 | 262.9 | 97.9 | 140.7 | 180.0 | 213.3 | 82.8 | 127.5 | 145.2 | 146.3 | 52.5 | ||||||||||||||||||||||
| Book Value | 397.4 | 528.6 | 499.8 | 475.0 | 494.3 | 561.3 | 522.8 | 500.6 | 495.6 | 532.9 | 553.4 | 551.6 | 529.0 | 552.0 | 556.3 | 575.4 | 582.3 | 571.9 | ||||||||||||||||||||||
| Tangible Book Value | (458.5) | (331.2) | (353.9) | (316.1) | (218.0) | (143.5) | (147.3) | (171.0) | (177.1) | (110.9) | (92.4) | (92.5) | (117.2) | (96.3) | (93.0) | (76.8) | (72.6) | |||||||||||||||||||||||
| 13.6 |
| 14.6 |
| 15.0 |
| 16.6 |
| 11.9 |
| 13.9 |
| 13.3 |
| 14.2 |
| 14.2 |
| 14.8 |
| 13.6 |
| 13.9 |
| 13.3 |
| 13.6 |
| 13.6 |
| 11.0 |
| 15.1 |
| 16.9 |
| 14.7 |
| 13.3 |
| 12.8 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.2 |
| 257.7 |
| 233.3 |
| 235.6 |
| 205.2 |
| 230.5 |
| 259.8 |
| 298.0 |
| 359.4 |
| 224.7 |
| 280.4 |
| 233.2 |
| 216.5 |
| 232.9 |
| 208.1 |
| 209.9 |
| 206.1 |
| 191.3 |
| 187.2 |
| 188.7 |
| 196.8 |
| 180.1 |
| 184.6 |
| 173.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.8 |
| 31.0 |
| 30.7 |
| 31.3 |
| 29.7 |
| 29.1 |
| 34.9 |
| 37.1 |
| 38.3 |
| 38.4 |
| 40.0 |
| 40.2 |
| 38.4 |
| 40.4 |
| 41.2 |
| 43.0 |
| 43.8 |
| 45.5 |
| 47.1 |
| 47.0 |
| 36.1 |
| 32.4 |
| 30.1 |
| 29.5 |
| 72.6 |
| 68.2 |
| 66.6 |
| 64.7 |
| 71.0 |
| 66.1 |
| 59.5 |
| 67.2 |
| 54.5 |
| 60.9 |
| 59.4 |
| 54.0 |
| 50.4 |
| 45.9 |
| 47.1 |
| 42.8 |
| 39.9 |
| 31.9 |
| 35.5 |
| 37.6 |
| 34.7 |
| 32.9 |
| 36.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 597.6 |
| 597.6 |
| 597.6 |
| 594.2 |
| 586.7 |
| 586.2 |
| 586.2 |
| 646.7 |
| 646.0 |
| 645.3 |
| 645.5 |
| 645.3 |
| 645.5 |
| 645.7 |
| 646.4 |
| 645.8 |
| 689.4 |
| 688.8 |
| 897.8 |
| 799.9 |
| 800.0 |
| 787.4 |
| 31.9 |
| 16.7 |
| 19.0 |
| 21.2 |
| 20.5 |
| 22.3 |
| 24.9 |
| 28.1 |
| 31.6 |
| 36.1 |
| 39.0 |
| 43.5 |
| 47.9 |
| 53.7 |
| 59.7 |
| 66.5 |
| 72.3 |
| 80.9 |
| 89.5 |
| 97.5 |
| 81.3 |
| 90.1 |
| 93.4 |
| 33.7 |
| 35.3 |
| 37.4 |
| 36.6 |
| 38.2 |
| 39.4 |
| 50.5 |
| 52.3 |
| 52.8 |
| 55.0 |
| 52.3 |
| 55.0 |
| 53.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.7 |
| 4.7 |
| 5.3 |
| 4.2 |
| 11.4 |
| 12.4 |
| 8.3 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.2 |
| 64.5 |
| 64.5 |
| 62.8 |
| 62.1 |
| 58.9 |
| 55.1 |
| 49.6 |
| 52.2 |
| 45.0 |
| 41.5 |
| 38.3 |
| 30.5 |
| 32.0 |
| 30.8 |
| 30.4 |
| 25.4 |
| 26.1 |
| 28.6 |
| 26.7 |
| 24.8 |
| 23.4 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,157.2 |
| 1,119.3 |
| 1,050.0 |
| 1,055.9 |
| 1,024.7 |
| 1,051.0 |
| 1,090.7 |
| 1,125.5 |
| 1,190.0 |
| 1,104.3 |
| 1,161.9 |
| 1,114.7 |
| 1,091.4 |
| 1,049.5 |
| 1,040.6 |
| 1,050.0 |
| 1,051.3 |
| 1,036.9 |
| 1,077.8 |
| 1,093.5 |
| 1,292.3 |
| 1,153.2 |
| 1,161.1 |
| 1,142.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 250.5 |
| 248.0 |
| 245.6 |
| 243.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 17.8 |
| 19.2 |
| 18.7 |
| 28.2 |
| 31.8 |
| 35.0 |
| 30.0 |
| 28.4 |
| 31.2 |
| 27.6 |
| 30.0 |
| 28.1 |
| 30.0 |
| 29.5 |
| 24.5 |
| 27.9 |
| 25.5 |
| 24.7 |
| 24.0 |
| 24.1 |
| 22.2 |
| 21.3 |
| 10.2 |
| 10.1 |
| 10.1 |
| 9.6 |
| 9.7 |
| 8.8 |
| 9.1 |
| 8.6 |
| 8.2 |
| 7.5 |
| 10.5 |
| 10.5 |
| 10.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 19.8 |
| 16.3 |
| 14.9 |
| 23.6 |
| 23.5 |
| 21.6 |
| 18.6 |
| 22.7 |
| 20.7 |
| 16.6 |
| 17.2 |
| 21.0 |
| 20.5 |
| 21.5 |
| 20.1 |
| 22.8 |
| 28.3 |
| 24.3 |
| 19.8 |
| 23.0 |
| 23.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.5 |
| 127.8 |
| 205.2 |
| 156.4 |
| 145.6 |
| 110.2 |
| 186.9 |
| 175.1 |
| 152.8 |
| 119.5 |
| 204.5 |
| 433.5 |
| 395.4 |
| 373.9 |
| 418.3 |
| 152.1 |
| 135.9 |
| 112.6 |
| 139.5 |
| 128.8 |
| 118.7 |
| 106.0 |
| 135.8 |
| 114.2 |
| 102.7 |
| 51.8 |
| 54.3 |
| 56.9 |
| 57.3 |
| 59.7 |
| 61.8 |
| 64.3 |
| 66.5 |
| 67.3 |
| 69.2 |
| 59.5 |
| 62.1 |
| 60.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.6 |
| 8.1 |
| 1.6 |
| 1.7 |
| 0.8 |
| 0.7 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 0.0 |
| 0.0 |
| 45.4 |
| 35.6 |
| 38.7 |
| 39.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 447.1 |
| 342.3 |
| 360.2 |
| 372.1 |
| 373.6 |
| 312.2 |
| 360.5 |
| 436.7 |
| 545.9 |
| 314.3 |
| 140.8 |
| 150.9 |
| 167.8 |
| 90.6 |
| 358.6 |
| 395.3 |
| 431.2 |
| 394.1 |
| 424.6 |
| 456.8 |
| 520.6 |
| 369.4 |
| 407.9 |
| 413.9 |
| 574.9 |
| 547.4 |
| 516.6 |
| 517.7 |
| 483.7 |
| 499.0 |
| 535.6 |
| 589.5 |
| 665.4 |
| 518.8 |
| 574.4 |
| 546.3 |
| 541.7 |
| 508.9 |
| 510.7 |
| 531.3 |
| 543.8 |
| 533.6 |
| 553.4 |
| 575.5 |
| 626.6 |
| 505.2 |
| 522.1 |
| 516.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.0 |
| 245.9 |
| 232.2 |
| 219.4 |
| 214.0 |
| 220.1 |
| 209.1 |
| 195.5 |
| 237.8 |
| 223.5 |
| 209.9 |
| 199.4 |
| 196.1 |
| 193.0 |
| 184.5 |
| 179.1 |
| 180.4 |
| 210.5 |
| 206.2 |
| 356.3 |
| 351.5 |
| 347.3 |
| 335.0 |
| 19.5 |
| 18.5 |
| 16.8 |
| 13.2 |
| 12.0 |
| 10.2 |
| 13.1 |
| 10.0 |
| 4.9 |
| 12.2 |
| 14.9 |
| 22.6 |
| 22.2 |
| 19.2 |
| 16.5 |
| 14.2 |
| 15.4 |
| 13.0 |
| 10.4 |
| 3.8 |
| 5.3 |
| 5.9 |
| 3.6 |
| 2.4 |
| 4.3 |
| 135.9 |
| 135.4 |
| 134.6 |
| 129.9 |
| 129.4 |
| 128.6 |
| 128.4 |
| 128.3 |
| 128.0 |
| 127.1 |
| 127.0 |
| 124.8 |
| 124.2 |
| 123.2 |
| 123.2 |
| 122.0 |
| 121.4 |
| 120.7 |
| 117.8 |
| 113.2 |
| 112.3 |
| 109.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 571.9 |
| 533.4 |
| 538.1 |
| 541.0 |
| 551.9 |
| 555.1 |
| 536.0 |
| 524.6 |
| 585.5 |
| 587.6 |
| 568.4 |
| 549.7 |
| 540.6 |
| 529.9 |
| 518.7 |
| 507.5 |
| 503.3 |
| 524.4 |
| 518.0 |
| 665.7 |
| 648.0 |
| 639.0 |
| 626.0 |
| 533.4 |
| 538.1 |
| 541.0 |
| 551.9 |
| 555.1 |
| 536.0 |
| 524.6 |
| 585.5 |
| 587.6 |
| 568.4 |
| 549.7 |
| 540.6 |
| 529.9 |
| 518.7 |
| 507.5 |
| 503.3 |
| 524.4 |
| 518.0 |
| 665.7 |
| 648.0 |
| 639.0 |
| 626.0 |
| 251.7 |
| 255.1 |
| 246.6 |
| 136.1 |
| 176.7 |
| 248.4 |
| 300.7 |
| 197.2 |
| 254.6 |
| 298.4 |
| 316.8 |
| 263.9 |
| 306.7 |
| 342.0 |
| 371.8 |
| 325.6 |
| 365.7 |
| 386.6 |
| 408.7 |
| 275.0 |
| 316.8 |
| 328.0 |
| 76.9 |
| 90.0 |
| 95.0 |
| 43.6 |
| 84.7 |
| 145.2 |
| 239.9 |
| 20.2 |
| (153.1) |
| (162.2) |
| (157.4) |
| (185.4) |
| 56.0 |
| 73.9 |
| 93.6 |
| 51.8 |
| 58.4 |
| 69.9 |
| 90.8 |
| 44.3 |
| 70.4 |
| 70.5 |
| 533.4 |
| 538.1 |
| 541.0 |
| 551.9 |
| 555.1 |
| 536.0 |
| 524.6 |
| 585.5 |
| 587.6 |
| 568.4 |
| 549.7 |
| 540.6 |
| 529.9 |
| 518.7 |
| 507.5 |
| 503.3 |
| 524.4 |
| 518.0 |
| 665.7 |
| 648.0 |
| 639.0 |
| 626.0 |
| (80.9) |
| (80.8) |
| (78.4) |
| (77.8) |
| (62.8) |
| (53.9) |
| (75.1) |
| (89.8) |
| (92.8) |
| (94.6) |
| (115.9) |
| (139.3) |
| (152.5) |
| (169.4) |
| (186.6) |
| (205.4) |
| (214.7) |
| (245.9) |
| (260.3) |
| (329.6) |
| (233.2) |
| (251.0) |
| (254.8) |