| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 17.7 | 10.6 | 9.6 | 8.5 | 11.4 | 53.0 | 47.9 | 15.7 |
| Restricted Cash | 30.3 | 29.4 | 27.2 | 18.2 | 37.3 | 26.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 17.7 | 10.6 | 9.6 | 8.5 | 11.4 | 53.0 | 47.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 90.3 | 83.6 | 103.8 | 74.3 | 78.4 | 45.2 | 57.4 | 73.4 | 48.0 | 50.0 | 41.7 | 78.8 | 81.2 | 49.0 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 4.0 | 3.9 | 5.3 | 2.3 | 1.8 | 1.8 | 1.9 | 8.2 | 7.4 | 7.5 | 7.2 | 7.8 | 37.4 | 37.7 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,314.2 | 1,278.5 | 1,228.9 | 1,133.0 | 1,132.4 | 1,176.2 | 1,190.0 | 1,605.6 | 1,563.4 | 1,519.9 | 1,516.9 | 1,529.7 | 1,562.7 | 1,602.2 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 71.1 | 69.5 | 66.3 | 29.1 | 31.1 | 37.1 | 45.0 | 40.7 | 32.1 | 31.8 | 36.9 | 94.7 | 101.2 | 63.6 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | 1,303.6 | 1,071.2 | 995.1 | 715.3 | 507.9 | 370.3 | 421.2 | 366.4 | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | 1,303.6 | 1,104.0 | 995.1 | 715.3 | 507.9 | 370.3 | 421.2 | 366.4 | - | - | - |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q4 FY 13 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 15.7 |
| - |
| Prepaid Expenses | 15.8 | 13.1 | 16.1 | 12.7 | 10.1 | 9.0 | 14.4 | 40.4 | 16.2 | 36.3 | 20.0 | 32.8 | 36.1 | 9.0 | - | - |
| Other Current Assets | 10.1 | 10.0 | 4.8 | 4.3 | 3.7 | 2.7 | 4.6 | 2.1 | 3.1 | 0.6 | 0.1 | 0.4 | 3.6 | 7.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 13.9 | 14.3 | 15.5 | - | - | - | 59.9 | 99.6 | - | - |
| Total Current Assets | 220.4 | 181.3 | 283.0 | 169.0 | 335.6 | 227.1 | 95.0 | 155.4 | 108.0 | 146.6 | 117.2 | 231.2 | 274.9 | 300.0 | - | - |
| - |
| - |
| Accumulated Depreciation | 870.6 | 848.5 | 810.8 | 810.1 | 796.4 | 784.3 | 770.4 | 886.5 | 835.1 | 797.8 | 746.1 | 708.9 | 684.7 | 666.0 | - | - |
| Property,Plant & Equipment Net | 443.6 | 430.0 | 418.2 | 322.9 | 336.0 | 391.9 | 419.7 | 719.1 | 728.3 | 722.1 | 770.9 | 820.8 | 878.0 | 936.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 136.0 | 161.2 | 366.8 | 47.8 | 47.2 | 46.7 | 46.7 | 166.0 | 149.0 | 149.1 | 149.0 | 140.6 | 85.0 | 85.8 | - | - |
| Intangible Assets | 9.9 | 10.5 | 12.3 | 0.5 | 0.3 | 0.4 | 0.6 | 14.0 | 14.8 | 15.6 | 16.4 | 17.2 | 18.0 | 18.4 | - | - |
| Operating Lease Right Of Use Assets | 1,371.5 | 1,410.1 | 1,332.1 | 934.1 | 904.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 41.3 | 0.0 | 0.0 | 51.5 | 72.3 | 85.6 | 62.1 | 117.6 | 118.2 | 50.8 | 88.8 | 115.5 | - | - | - | - |
| Other Non-Current Assets | 1,929.4 | 2,124.3 | 2,221.3 | 1,258.3 | 1,234.9 | 339.4 | 199.3 | 290.5 | 304.0 | 237.3 | 265.8 | 253.9 | 151.1 | 115.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | 339.4 | 308.8 | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,593.4 | 2,735.6 | 2,922.5 | 1,750.1 | 1,906.5 | 958.5 | 823.4 | 1,345.0 | 1,304.0 | 1,270.7 | 1,319.2 | 1,463.7 | 1,407.1 | 1,455.9 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | 32.8 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.4 | 0.0 | 18.5 | 17.9 | 1.7 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 159.3 | 162.0 | 171.3 | 150.6 | 179.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 170.8 | 166.9 | 253.9 | 148.4 | 129.4 | 120.1 | 106.9 | 181.3 | 170.6 | 163.6 | 153.9 | 164.6 | 168.2 | 206.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 430.6 | 434.3 | 521.7 | 329.1 | 340.4 | 157.9 | 183.7 | 277.9 | 229.4 | 206.3 | 211.7 | 275.3 | 283.2 | 337.7 | - | - |
| Operating Lease Liabilities Non-Current | 1,259.6 | 1,286.4 | 1,165.1 | 809.2 | 776.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 13.6 | 37.7 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.4 | 2.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 78.5 | 56.4 | 42.2 | 49.4 | 47.1 | 72.7 | 92.7 | 348.9 | 370.1 | 309.4 | 286.1 | 371.2 | 250.4 | 234.2 | - | - |
| Total Non-Current Liabilities | 3,101.1 | 3,153.2 | 3,137.0 | 2,239.0 | 2,359.5 | 1,538.1 | 1,231.4 | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,531.7 | 3,587.4 | 3,658.7 | 2,568.0 | 2,699.9 | 1,696.1 | 1,415.1 | 1,562.2 | 1,288.0 | 1,012.8 | 847.2 | 1,051.8 | 886.6 | 931.4 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,769.2 | 1,866.7 | 1,842.9 | 1,764.4 | 1,636.2 | 1,577.0 | 1,561.4 | 1,399.7 | 1,316.1 | 1,244.9 | 1,171.8 | 1,120.7 | 982.4 | 912.2 | - | - |
| Accumulated Other Comprehensive Income | (49.9) | (57.5) | (54.0) | (74.3) | (110.6) | (140.0) | (94.3) | (187.0) | (132.5) | (90.1) | (62.7) | (136.0) | (78.8) | (83.4) | - | - |
| Treasury Stock | 3,200.6 | 3,195.6 | 3,034.3 | 3,009.3 | 2,809.3 | 2,655.8 | 2,530.4 | 1,863.3 | 1,571.4 | 1,254.4 | 934.7 | 794.6 | 571.5 | 474.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (938.3) | (851.8) | (736.2) | (817.9) | (793.4) | (737.6) | (591.7) | (217.2) | 16.0 | 257.9 | 472.0 | 411.9 | 520.5 | 524.5 | 457.1 | 409.6 |
| Total Equity | (938.3) | (851.8) | (736.2) | (817.9) | (793.4) | (737.6) | (591.7) | (217.2) | 16.0 | 257.9 | 472.0 | 411.9 | 520.5 | 524.5 | 457.1 | 409.6 |
| Net debt | - | - | - | - | - | - | - | - | 697.5 | 497.3 | 360.6 | 412.8 | 355.0 | - | - | - |
| Working Capital | (210.3) | (253.0) | (238.7) | (160.1) | (4.8) | 69.2 | (88.7) | (122.5) | (121.4) | (59.7) | (94.5) | (44.1) | (8.3) | (37.6) | - | - |
| Book Value | (938.3) | (851.8) | (736.2) | (817.9) | (793.4) | (737.6) | (591.7) | (217.2) | 16.0 | 257.9 | 472.0 | 411.9 | 520.5 | 524.5 | 457.1 | 409.6 |
| Tangible Book Value | (1,084.2) | (1,023.5) | (1,115.3) | (866.1) | (840.8) | (784.8) | (639.0) | (397.3) | (147.8) | 93.2 | 306.6 | 254.1 | 417.4 | 420.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 8.8 |
| 7.1 |
| 17.7 |
| 10.4 |
| 8.8 |
| 10.6 |
| 9.9 |
| 9.9 |
| 9.6 |
| 10.2 |
| Restricted Cash | 2.0 | 2.0 | 30.3 | 29.8 | 29.7 | 29.4 | 28.8 | 28.6 | 27.2 | 27.9 | 27.8 | 18.2 | 28.9 | 18.3 | 18.2 | 18.1 | 37.3 | 37.3 | 37.0 | 18.4 | 26.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.6 | 8.8 | 7.1 | 17.7 | 10.4 | 8.8 | 10.6 | 9.9 | 9.9 | 9.6 | 10.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 120.2 | 92.4 | 73.7 | 114.7 | 68.1 | 83.6 | 102.7 | 63.3 | 103.8 | 96.7 | 57.0 | 74.3 | 52.5 | 55.2 | 68.3 | 86.7 | 54.7 | 78.4 | 66.3 | 53.6 | 45.2 | 70.2 | 61.5 | 57.4 | 102.4 | 36.3 | 73.4 | 39.7 | 54.7 | 62.0 | 71.9 | 51.7 | 54.8 | 69.5 | 43.9 | 50.0 | 56.3 | 40.7 | 41.7 | 52.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2.4 | 2.8 | 2.3 | 3.8 | 3.9 | 3.9 | 4.1 | 4.4 | 5.3 | 5.3 | 5.1 | 2.3 | 5.8 | 2.7 | 2.1 | 2.2 | 2.0 | 1.8 | 1.8 | 2.0 | 1.8 | 1.9 | 2.1 | 1.9 | 2.6 | 3.3 | 8.2 | 7.8 | 8.3 | 7.9 | 7.9 | 7.9 | 7.4 | 7.3 | 7.6 | 7.5 | 7.8 | 7.9 | 7.2 | 8.7 |
| Prepaid Expenses | 11.1 | 12.6 | 13.6 | 8.3 | 8.1 | 13.1 | 8.0 | 9.0 | 16.1 | 10.9 | 11.2 | 12.7 | 20.5 | 10.1 | 9.0 | 6.8 | 7.7 | 10.1 | ||||||||||||||||||||||
| Other Current Assets | 8.2 | 8.6 | 8.6 | 18.7 | 16.9 | 10.0 | 5.6 | 6.1 | 4.8 | 5.3 | 4.8 | 4.3 | 4.8 | 4.2 | 4.1 | 3.7 | 3.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 226.6 | 232.2 | 220.4 | 199.9 | 214.0 | 181.3 | 194.3 | 188.9 | 283.0 | 250.0 | 264.4 | 169.0 | 171.9 | 162.6 | 189.2 | 212.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,169.6 | 1,145.0 | 1,150.5 | 1,303.9 | 1,293.4 | 1,278.5 | 1,267.5 | 1,261.3 | 1,228.9 | 1,252.0 | 1,251.6 | 1,133.0 | 1,282.2 | 1,128.0 | 1,140.8 | 1,144.5 | 1,135.6 | 1,132.4 | 1,149.7 | 1,155.4 | 1,176.2 | 1,188.1 | 1,191.9 | 1,190.0 | 1,224.7 | 1,250.6 | 1,605.6 | 1,537.3 | 1,596.7 | 1,592.0 | 1,577.0 | 1,570.4 | 1,530.7 | 1,508.4 | 1,511.7 | 1,519.9 | 1,507.5 | 1,527.0 | 1,516.9 | 1,543.1 |
| Accumulated Depreciation | 836.1 | 808.6 | 806.9 | 861.6 | 856.9 | 848.5 | 850.3 | 845.4 | 810.8 | 832.1 | 826.9 | 810.1 | 819.0 | 813.3 | 809.4 | 812.5 | 807.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 333.5 | 336.4 | 343.6 | 442.3 | 436.5 | 430.0 | 417.1 | 415.9 | 418.2 | 419.9 | 424.6 | 322.9 | 463.1 | 314.6 | 331.4 | 332.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 136.0 | 136.0 | 136.0 | 136.0 | 161.3 | 161.2 | 329.6 | 329.6 | 366.8 | 353.6 | 359.5 | 47.8 | 329.8 | 48.0 | 47.2 | 47.2 | 47.2 | 47.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | 10.1 | 10.3 | 10.5 | 11.3 | 11.3 | 12.3 | 11.7 | 12.0 | 0.5 | 12.7 | 0.4 | 0.3 | 0.3 | 0.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 991.1 | 1,000.7 | 1,005.0 | 1,398.8 | 1,417.0 | 1,410.1 | 1,414.6 | 1,411.0 | 1,332.1 | 1,347.0 | 1,327.7 | 934.1 | 1,338.0 | 956.1 | 924.2 | 914.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 55.5 | 62.0 | 61.5 | 38.1 | - | 0.0 | - | - | 0.0 | - | - | 51.5 | 0.0 | 48.3 | 72.4 | 71.2 | 69.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,445.2 | 1,453.0 | 2,029.4 | 1,937.3 | 2,123.4 | 2,124.3 | 2,287.5 | 2,282.4 | 2,221.3 | 2,233.5 | 2,218.0 | 1,258.3 | 2,188.7 | 1,281.4 | 1,266.8 | 1,246.7 | 1,225.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,005.4 | 2,021.6 | 2,593.4 | 2,579.5 | 2,773.9 | 2,735.6 | 2,899.0 | 2,887.3 | 2,922.5 | 2,903.4 | 2,907.0 | 1,750.1 | 2,823.8 | 1,758.6 | 1,787.5 | 1,790.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 49.0 | 45.3 | 56.3 | 68.3 | 69.4 | 69.5 | 82.3 | 70.1 | 66.3 | 58.5 | 37.5 | 29.1 | 48.6 | 22.5 | 34.6 | 24.7 | 16.0 | 31.1 | 47.9 | 23.5 | 37.1 | 25.1 | 44.7 | 45.0 | 24.5 | 27.1 | 40.7 | 42.2 | 30.1 | 21.3 | 28.1 | 44.0 | 26.1 | 28.5 | 18.9 | 31.8 | 32.1 | 27.4 | 36.9 | 24.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.7 | 6.9 | 0.4 | 12.5 | 7.0 | 0.0 | 10.5 | 5.5 | 18.5 | 9.6 | 4.7 | 17.9 | 8.8 | 4.0 | - | - | 2.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 134.8 | 136.7 | 138.2 | 159.0 | 159.2 | 162.0 | 158.3 | 159.0 | 171.3 | 166.8 | 168.9 | 150.6 | 174.1 | 150.1 | 153.2 | 153.3 | ||||||||||||||||||||||||
| Accrued Expenses | 136.7 | 141.8 | 142.5 | 167.7 | 168.4 | 166.9 | 169.0 | 167.8 | 253.9 | 243.5 | 224.7 | 148.4 | 161.9 | 104.5 | 137.0 | 123.6 | 125.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 348.7 | 352.0 | 430.6 | 424.6 | 426.7 | 434.3 | 439.7 | 426.9 | 521.7 | 498.8 | 461.3 | 329.1 | 418.7 | 277.9 | 325.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,596.1 | 1,603.2 | - | - | - | - | - | - | - | - | - | - | 1,874.0 | - | - | - | - | - | 1,408.0 | - | 1,303.6 | - | - | - | - | - | 995.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 888.9 | 900.8 | 907.9 | 1,269.4 | 1,290.8 | 1,286.4 | 1,279.4 | 1,277.9 | 1,165.1 | 1,195.6 | 1,177.3 | 809.2 | 1,172.7 | 842.0 | 797.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | 0.0 | 11.6 | 13.6 | 26.8 | 27.9 | 37.7 | 40.5 | 42.1 | 0.0 | 43.4 | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 56.8 | 64.8 | 64.5 | 80.2 | 82.8 | 56.4 | 51.6 | 51.7 | 42.2 | 41.0 | 43.4 | 49.4 | 50.0 | 46.5 | 54.4 | 53.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,578.7 | 2,605.6 | 3,101.1 | 3,131.2 | 3,174.3 | 3,153.2 | 3,161.9 | 3,168.5 | 3,137.0 | 3,106.1 | 3,148.8 | 2,239.0 | 3,188.6 | 2,266.7 | 2,273.4 | 2,268.9 | ||||||||||||||||||||||||
| Total Liabilities | 2,927.4 | 2,957.7 | 3,531.7 | 3,555.8 | 3,601.0 | 3,587.4 | 3,601.6 | 3,595.4 | 3,658.7 | 3,604.8 | 3,610.1 | 2,568.0 | 3,607.4 | 2,544.7 | 2,599.1 | 2,571.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,777.0 | 1,766.7 | 1,769.2 | 1,741.4 | 1,892.0 | 1,866.7 | 1,983.9 | 1,967.6 | 1,842.9 | 1,904.3 | 1,887.0 | 1,764.4 | 1,792.8 | 1,794.4 | 1,735.0 | 1,704.8 | 1,677.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (48.9) | (49.3) | (49.9) | (56.4) | (56.9) | (57.5) | (50.9) | (51.3) | (54.0) | (53.1) | (53.5) | (74.3) | (73.0) | (73.5) | (107.8) | |||||||||||||||||||||||||
| Treasury Stock | 3,200.6 | 3,200.6 | 3,200.6 | 3,200.6 | 3,200.6 | 3,195.6 | 3,165.3 | 3,150.2 | 3,034.3 | 3,067.9 | 3,049.3 | 3,009.3 | 3,009.3 | 3,009.3 | 2,939.3 | 2,874.3 | 2,809.3 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (922.1) | (936.0) | (938.3) | (976.2) | (827.1) | (851.8) | (702.6) | (708.2) | (736.2) | (701.4) | (703.1) | (817.9) | (783.6) | (786.1) | (811.6) | (780.6) | ||||||||||||||||||||||||
| Total Equity | (922.1) | (936.0) | (938.3) | (976.2) | (827.1) | (851.8) | (702.6) | (708.2) | (736.2) | (701.4) | (703.1) | (817.9) | (783.6) | (786.1) | (811.6) | (780.6) | (749.1) | (793.4) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,596.1 | 1,603.2 | - | - | - | - | - | - | - | - | - | - | 1,874.0 | - | - | - | - | - | 1,408.0 | - | 1,303.6 | - | - | - | - | - | 995.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (122.1) | (119.8) | (210.3) | (224.6) | (212.7) | (253.0) | (245.4) | (238.0) | (238.7) | (248.8) | (197.0) | (160.1) | (246.8) | (115.4) | (136.4) | (90.4) | 62.7 | |||||||||||||||||||||||
| Book Value | (922.1) | (936.0) | (938.3) | (976.2) | (827.1) | (851.8) | (702.6) | (708.2) | (736.2) | (701.4) | (703.1) | (817.9) | (783.6) | (786.1) | (811.6) | (780.6) | (749.1) | (793.4) | ||||||||||||||||||||||
| Tangible Book Value | (1,058.1) | (1,072.1) | (1,074.3) | (1,122.3) | (998.7) | (1,023.5) | (1,043.5) | (1,049.0) | (1,115.3) | (1,066.8) | (1,074.5) | (866.1) | (1,126.1) | (834.5) | (859.0) | (828.0) | (796.6) | |||||||||||||||||||||||
| 18.5 |
| 13.7 |
| 9.0 |
| 13.5 |
| 10.4 |
| 14.4 |
| 11.9 |
| 16.4 |
| 40.4 |
| 20.8 |
| 12.6 |
| 38.1 |
| 24.8 |
| 20.4 |
| 40.5 |
| 29.4 |
| 37.9 |
| 36.3 |
| 45.3 |
| 28.0 |
| 20.0 |
| 32.0 |
| 3.7 |
| 4.0 |
| 3.0 |
| 2.7 |
| 5.2 |
| 5.7 |
| 4.6 |
| 3.6 |
| 6.0 |
| 2.1 |
| 2.4 |
| 2.4 |
| 2.1 |
| 2.6 |
| 3.0 |
| 1.5 |
| 2.1 |
| 1.0 |
| 0.6 |
| 1.1 |
| 0.3 |
| 0.1 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 35.2 |
| 18.4 |
| 19.5 |
| 19.7 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.8 |
| 335.6 |
| 266.0 |
| 118.4 |
| 227.1 |
| 105.3 |
| 96.5 |
| 95.0 |
| 145.1 |
| 398.1 |
| 155.4 |
| 112.1 |
| 102.5 |
| 136.3 |
| 135.7 |
| 109.4 |
| 172.7 |
| 166.0 |
| 140.9 |
| 146.6 |
| 150.0 |
| 119.1 |
| 117.2 |
| 170.0 |
| 796.4 |
| 793.4 |
| 793.9 |
| 784.3 |
| 789.5 |
| 783.6 |
| 770.4 |
| 781.4 |
| 787.4 |
| 886.5 |
| 883.1 |
| 899.1 |
| 874.6 |
| 862.6 |
| 852.4 |
| 826.7 |
| 812.9 |
| 806.9 |
| 797.8 |
| 772.6 |
| 767.1 |
| 746.1 |
| 736.9 |
| 328.2 |
| 336.0 |
| 356.2 |
| 361.5 |
| 391.9 |
| 398.6 |
| 408.3 |
| 419.7 |
| 443.3 |
| 463.2 |
| 719.1 |
| 654.2 |
| 697.6 |
| 717.5 |
| 714.4 |
| 718.0 |
| 704.0 |
| 695.5 |
| 704.8 |
| 722.1 |
| 734.9 |
| 759.9 |
| 770.9 |
| 806.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.2 |
| 46.7 |
| 46.7 |
| 46.7 |
| 46.7 |
| 46.7 |
| 47.4 |
| 51.1 |
| 166.0 |
| 175.5 |
| 166.0 |
| 149.0 |
| 149.0 |
| 149.0 |
| 149.0 |
| 149.0 |
| 149.1 |
| 149.1 |
| 149.1 |
| 149.2 |
| 149.0 |
| 148.9 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 1.3 |
| 14.0 |
| 14.2 |
| 13.8 |
| 14.2 |
| 14.4 |
| 14.6 |
| 15.0 |
| 15.1 |
| 15.3 |
| 15.6 |
| 16.0 |
| 16.2 |
| 16.4 |
| - |
| 897.4 |
| 904.5 |
| 903.0 |
| 884.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.3 |
| 77.4 |
| 66.7 |
| 85.6 |
| - |
| - |
| - |
| 62.9 |
| 67.0 |
| 117.6 |
| 105.2 |
| 104.9 |
| 101.3 |
| 122.3 |
| 120.7 |
| 47.0 |
| 49.0 |
| 47.0 |
| 50.8 |
| 82.3 |
| 89.3 |
| 88.8 |
| 108.9 |
| 1,234.9 |
| 1,239.1 |
| 1,210.5 |
| 339.4 |
| 207.4 |
| 199.5 |
| 199.3 |
| 238.4 |
| 243.9 |
| 290.5 |
| 274.8 |
| 278.6 |
| 274.6 |
| 288.0 |
| 282.1 |
| 234.9 |
| 236.7 |
| 231.4 |
| 237.3 |
| 264.4 |
| 268.4 |
| 265.8 |
| 276.5 |
| - |
| - |
| - |
| - |
| 328.2 |
| 324.0 |
| 308.8 |
| 286.5 |
| 296.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,913.6 |
| 1,906.5 |
| 1,861.3 |
| 1,690.3 |
| 958.5 |
| 832.1 |
| 828.9 |
| 823.4 |
| 875.0 |
| 1,157.6 |
| 1,345.0 |
| 1,230.9 |
| 1,258.6 |
| 1,291.5 |
| 1,301.5 |
| 1,273.0 |
| 1,275.6 |
| 1,262.4 |
| 1,241.6 |
| 1,270.7 |
| 1,314.4 |
| 1,312.8 |
| 1,319.2 |
| 1,401.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| 2.4 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.9 |
| 179.0 |
| 163.1 |
| 158.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.4 |
| 120.9 |
| 118.3 |
| 120.1 |
| 114.4 |
| 100.4 |
| 106.9 |
| 100.2 |
| 102.9 |
| 181.3 |
| 140.6 |
| 134.7 |
| 173.8 |
| 165.1 |
| 143.9 |
| 172.5 |
| 159.6 |
| 147.4 |
| 163.6 |
| 135.8 |
| 132.8 |
| 153.9 |
| 160.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.4 |
| 297.1 |
| 340.4 |
| 345.7 |
| 314.3 |
| 157.9 |
| 182.1 |
| 187.7 |
| 183.7 |
| 167.5 |
| 260.1 |
| 277.9 |
| 238.6 |
| 220.7 |
| 221.3 |
| 219.5 |
| 212.6 |
| 217.0 |
| 199.0 |
| 177.1 |
| 206.3 |
| 178.8 |
| 181.1 |
| 211.7 |
| 205.7 |
| 792.2 |
| 778.7 |
| 776.1 |
| 781.7 |
| 767.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.7 |
| 47.1 |
| 55.3 |
| 57.6 |
| 72.7 |
| 87.7 |
| 92.9 |
| 92.7 |
| 238.0 |
| 235.4 |
| 348.9 |
| 326.5 |
| 325.5 |
| 367.7 |
| 363.2 |
| 359.3 |
| 312.3 |
| 307.4 |
| 304.6 |
| 309.4 |
| 275.6 |
| 277.3 |
| 286.1 |
| 103.3 |
| 2,365.6 |
| 2,359.5 |
| 2,392.5 |
| 2,217.1 |
| 1,538.1 |
| 1,242.5 |
| 1,248.5 |
| 1,231.4 |
| 1,138.4 |
| 1,272.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,662.7 |
| 2,699.9 |
| 2,738.2 |
| 2,531.5 |
| 1,696.1 |
| 1,424.6 |
| 1,436.1 |
| 1,415.1 |
| 1,305.9 |
| 1,532.1 |
| 1,562.2 |
| 1,700.3 |
| 1,531.8 |
| 1,459.0 |
| 1,492.1 |
| 1,333.1 |
| 1,169.4 |
| 1,099.5 |
| 1,029.4 |
| 1,012.8 |
| 953.2 |
| 857.5 |
| 847.2 |
| 945.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,636.2 |
| 1,574.9 |
| 1,572.6 |
| 1,577.0 |
| 1,562.5 |
| 1,547.8 |
| 1,561.4 |
| 1,521.9 |
| 1,485.1 |
| 1,399.7 |
| 1,443.1 |
| 1,422.6 |
| 1,377.6 |
| 1,357.2 |
| 1,338.7 |
| 1,303.9 |
| 1,288.3 |
| 1,272.9 |
| 1,244.9 |
| 1,219.9 |
| 1,204.1 |
| 1,171.8 |
| 1,154.7 |
| (108.6) |
| (109.5) |
| (110.6) |
| (133.2) |
| (89.0) |
| (140.0) |
| (101.2) |
| (98.3) |
| (94.3) |
| (123.0) |
| (127.8) |
| (187.0) |
| (171.2) |
| (170.4) |
| (145.6) |
| (142.0) |
| (137.8) |
| (91.7) |
| (90.3) |
| (92.0) |
| (90.1) |
| (60.5) |
| (61.4) |
| (62.7) |
| (129.3) |
| 2,809.3 |
| 2,809.3 |
| 2,809.3 |
| 2,655.8 |
| 2,530.4 |
| 2,530.4 |
| 2,530.4 |
| 2,290.4 |
| 2,190.4 |
| 1,863.3 |
| 2,190.4 |
| 1,971.4 |
| 1,821.4 |
| 1,821.4 |
| 1,671.4 |
| 1,505.9 |
| 1,430.9 |
| 1,355.9 |
| 1,254.4 |
| 1,136.7 |
| 1,011.7 |
| 934.7 |
| 835.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (749.1) |
| (793.4) |
| (876.9) |
| (841.2) |
| (737.6) |
| (592.5) |
| (607.3) |
| (591.7) |
| (430.9) |
| (374.6) |
| (217.2) |
| (469.4) |
| (273.2) |
| (167.5) |
| (190.6) |
| (60.1) |
| 106.2 |
| 162.9 |
| 212.2 |
| 257.9 |
| 361.2 |
| 455.4 |
| 472.0 |
| 456.7 |
| (876.9) |
| (841.2) |
| (737.6) |
| (592.5) |
| (607.3) |
| (591.7) |
| (430.9) |
| (374.6) |
| (217.2) |
| (469.4) |
| (273.2) |
| (167.5) |
| (190.6) |
| (60.1) |
| 106.2 |
| 162.9 |
| 212.2 |
| 257.9 |
| 361.2 |
| 455.4 |
| 472.0 |
| 456.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.8) |
| (79.8) |
| (196.0) |
| 69.2 |
| (76.8) |
| (91.1) |
| (88.7) |
| (22.4) |
| 138.0 |
| (122.5) |
| (126.4) |
| (118.2) |
| (85.1) |
| (83.8) |
| (103.2) |
| (44.3) |
| (33.0) |
| (36.2) |
| (59.7) |
| (28.8) |
| (62.0) |
| (94.5) |
| (35.6) |
| (876.9) |
| (841.2) |
| (737.6) |
| (592.5) |
| (607.3) |
| (591.7) |
| (430.9) |
| (374.6) |
| (217.2) |
| (469.4) |
| (273.2) |
| (167.5) |
| (190.6) |
| (60.1) |
| 106.2 |
| 162.9 |
| 212.2 |
| 257.9 |
| 361.2 |
| 455.4 |
| 472.0 |
| 456.7 |
| (840.8) |
| (924.4) |
| (887.9) |
| (784.8) |
| (639.7) |
| (654.6) |
| (639.0) |
| (479.0) |
| (427.0) |
| (397.3) |
| (659.1) |
| (453.1) |
| (330.7) |
| (354.0) |
| (223.7) |
| (57.8) |
| (1.2) |
| 47.8 |
| 93.2 |
| 196.0 |
| 289.9 |
| 306.6 |
| 307.7 |