| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 33.0 | 39.0 | 125.8 | 153.7 | 112.7 | 223.0 | 25.8 | 35.3 | 32.5 | 29.6 | 42.2 | 83.1 | 125.7 | 76.3 | 81.0 | 80.5 | 88.9 | 118.3 |
| Restricted Cash | 0.0 | 0.2 | 0.3 | 0.1 | 0.2 | 0.0 | 0.2 | 0.1 | 0.0 | 0.4 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 33.0 | 39.0 | 125.8 | 153.7 | 112.7 | 223.0 | 25.8 | 35.3 | 32.5 | 29.6 | 42.2 | 83.1 | 125.7 | 76.3 | 81.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,188.7 | 1,255.5 | 1,160.6 | 1,491.6 | 1,423.2 | 1,265.2 | 1,282.2 | 1,293.3 | 1,286.7 | 1,138.3 | 1,139.1 | 1,122.8 | 1,023.1 | 1,013.9 | 944.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 125.1 | 140.0 | 138.1 | 166.8 | 205.1 | 222.3 | 225.8 | 294.7 | 291.8 | 270.0 | 361.8 | 360.0 | 350.5 | 337.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 101.9 | 239.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 101.9 | 239.4 | 0.0 | 0.7 | 0.0 | 0.3 | 1.9 | 2.2 | 10.2 | 0.0 | 55.5 | 91.9 | 28.3 | 64.1 | 96.3 | 78.8 | ||
| (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 | 25.6 | 33.0 | 30.1 | 18.0 | 28.2 | 39.0 | 32.8 | 38.2 | 200.7 | 125.8 | 117.2 | 124.8 | 111.7 | - | 122.4 | |||||||||||||||||||||||||
| - |
| 80.5 |
| 88.9 |
| 118.3 |
| 810.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 46.6 | 71.0 | 48.9 | 69.9 | 52.8 | 61.4 | 76.5 | 71.9 | 65.1 | 46.7 | 45.8 | 47.9 | 52.2 | 57.5 | 50.6 | 44.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,268.3 | 1,365.5 | 1,626.6 | 1,715.2 | 1,588.7 | 1,549.6 | 1,405.7 | 1,400.5 | 1,384.3 | 1,214.6 | 1,227.1 | 1,288.2 | 1,236.5 | 1,192.6 | 1,114.7 | 958.6 | - | - |
| 326.9 |
| 319.3 |
| - |
| - |
| Accumulated Depreciation | 104.6 | 114.2 | 113.5 | 139.0 | 169.8 | 181.3 | 182.7 | 208.4 | 205.7 | 189.2 | 272.9 | 267.0 | 258.5 | 247.7 | 236.3 | 215.3 | - | - |
| Property,Plant & Equipment Net | 20.5 | 25.8 | 24.6 | 27.8 | 35.3 | 41.0 | 43.1 | 86.3 | 86.1 | 80.8 | 88.9 | 93.0 | 92.0 | 89.9 | 90.6 | 104.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.0 | 123.4 | 118.5 | 117.2 | 121.3 | 117.4 | 114.8 | 9.4 | 9.6 | 3.8 | 5.1 | - | - | - | - |
| Goodwill | 202.1 | 304.2 | 151.1 | 151.1 | 114.8 | 3.5 | 127.8 | 107.3 | 107.1 | 88.4 | 90.3 | 90.3 | 90.3 | 89.5 | 90.2 | 67.3 | - | - |
| Intangible Assets | 226.2 | 256.3 | 137.7 | 158.7 | 122.0 | 55.6 | 49.9 | 16.5 | 18.2 | 0.6 | 1.3 | 2.7 | 4.3 | 8.1 | 11.9 | - | - | - |
| Operating Lease Right Of Use Assets | 42.9 | 47.0 | 47.1 | 66.8 | 75.8 | 83.2 | 60.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 163.2 | 330.1 | 321.1 | 299.7 | 302.8 | 282.0 | 229.1 | - | - | - | - | 146.3 | 121.7 | 82.8 | 94.1 | 84.0 | - | - |
| Other Non-Current Assets | 37.7 | 45.3 | 43.1 | 403.2 | 389.1 | 319.9 | 324.1 | 265.2 | 271.8 | 349.4 | 334.6 | 300.1 | 258.1 | 180.9 | 152.1 | 154.5 | - | - |
| Total Non-Current Assets | 982.3 | 1,266.8 | 955.0 | 948.6 | 1,305.5 | 1,012.3 | 1,074.9 | 913.9 | 993.9 | 813.5 | 712.5 | - | - | - | - | - | - | - |
| Total Assets | 2,250.6 | 2,632.3 | 2,581.6 | 2,663.8 | 2,894.2 | 2,561.9 | 2,480.6 | 2,314.4 | 2,378.2 | 2,028.1 | 1,939.6 | 1,917.9 | 1,798.6 | 1,635.7 | 1,541.7 | 1,368.4 | - | - |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 0.7 | 0.0 | 0.3 | 1.9 | 2.2 | 10.2 | 0.0 | 55.5 | 91.9 | 28.3 | 64.1 | 96.3 | 78.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.3 | 12.3 | 8.4 | 14.7 | 17.5 | 19.6 | 20.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 140.9 | 163.9 | 156.2 | 315.8 | 318.4 | 293.0 | 267.6 | 266.0 | 287.4 | 241.5 | 268.1 | 308.5 | 294.9 | 264.5 | 271.4 | 243.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 821.8 | 826.5 | 1,019.9 | 1,128.8 | 1,095.2 | 925.6 | 884.1 | 897.5 | 926.2 | 771.1 | 815.8 | 860.1 | 762.0 | 722.3 | 697.7 | 591.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 44.9 | 50.9 | 42.9 | 55.0 | 61.4 | 67.5 | 43.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.5 | 71.6 | 39.7 | 43.1 | 31.5 | 60.6 | 34.1 | 37.1 | 23.7 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.6 | 7.2 | 6.8 | 11.0 | 86.8 | 59.3 | 55.5 | 44.0 | 72.5 | 42.1 | 47.4 | 39.4 | 33.3 | 17.9 | 23.7 | 14.6 | - | - |
| Total Non-Current Liabilities | 452.3 | 571.2 | 308.0 | 280.8 | 462.8 | 433.3 | 332.0 | 257.4 | 300.5 | 245.0 | 228.4 | 224.1 | 214.0 | 172.4 | 168.3 | 153.6 | - | - |
| Total Liabilities | 1,274.1 | 1,397.7 | 1,327.9 | 1,409.6 | 1,558.0 | 1,358.9 | 1,216.1 | 1,154.9 | 1,226.7 | 1,016.1 | 1,044.2 | 1,084.2 | 976.0 | 894.7 | 866.0 | 744.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 36.3 | 34.2 | 30.6 | 28.0 | 23.9 | 21.3 | 22.5 | 24.4 | 32.2 | 28.6 | 25.4 | 24.9 | 26.0 | 27.1 | 28.8 | - | - | - |
| Retained Earnings | 965.1 | 1,230.2 | 1,241.7 | 1,216.3 | 1,315.0 | 1,162.9 | 1,238.6 | 1,138.1 | 983.6 | 923.6 | 813.5 | 767.4 | 751.3 | 700.0 | 657.5 | 597.6 | - | - |
| Accumulated Other Comprehensive Income | 0.3 | (6.9) | 0.2 | (8.5) | (27.7) | (4.2) | (15.8) | (17.1) | 130.8 | 58.7 | 60.7 | 51.1 | 61.4 | 35.4 | 16.2 | 29.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 976.5 | 1,234.6 | 1,253.7 | 1,254.2 | 1,336.2 | 1,203.0 | 1,264.5 | 1,159.5 | 1,151.5 | 1,012.0 | 895.4 | 833.7 | 822.6 | 741.0 | 675.7 | 623.8 | 566.4 | - |
| Total Equity | 976.5 | 1,234.6 | 1,253.7 | 1,254.2 | 1,336.2 | 1,203.0 | 1,264.5 | 1,159.5 | 1,151.5 | 1,012.0 | 895.4 | 833.7 | 822.6 | 741.0 | 675.7 | 623.8 | 566.4 | - |
| - |
| - |
| Net debt | 68.9 | 200.4 | (125.8) | (153.0) | (112.7) | (222.7) | (23.9) | (33.1) | (22.3) | (29.6) | 13.3 | 8.8 | (97.4) | (12.2) | 15.3 | (1.7) | - | - |
| Working Capital | 446.5 | 539.0 | 606.7 | 586.4 | 493.5 | 624.0 | 521.6 | 503.0 | 458.1 | 443.5 | 411.3 | 428.1 | 474.5 | 470.3 | 417.0 | 367.6 | - | - |
| Book Value | 976.5 | 1,234.6 | 1,253.7 | 1,254.2 | 1,336.2 | 1,203.0 | 1,264.5 | 1,159.5 | 1,151.5 | 1,012.0 | 895.4 | 833.7 | 822.6 | 741.0 | 675.7 | 623.8 | 566.4 | - |
| Tangible Book Value | 548.2 | 674.1 | 964.9 | 944.4 | 1,099.4 | 1,143.9 | 1,086.8 | 1,035.7 | 1,026.2 | 923.0 | 803.8 | 740.7 | 728.0 | 643.4 | 573.6 | 556.5 | - | - |
| 133.9 |
| 230.3 |
| 112.7 |
| 43.5 |
| 64.4 |
| 239.4 |
| 223.0 |
| 248.2 |
| 216.2 |
| 48.3 |
| 25.8 |
| 22.8 |
| 37.2 |
| 30.9 |
| 35.3 |
| 20.8 |
| 33.9 |
| 36.6 |
| 32.5 |
| 22.2 |
| 60.8 |
| 46.0 |
| 29.6 |
| 27.6 |
| 33.3 |
| Restricted Cash | 0.2 | - | 0.6 | 0.5 | 0.4 | - | 0.7 | 0.6 | 0.6 | - | 0.9 | 0.7 | 0.5 | - | 0.8 | 0.6 | 0.4 | - | 1.0 | 0.1 | 0.2 | - | 0.9 | 0.5 | 0.2 | - | 0.8 | 0.4 | 0.2 | - | 0.5 | 4.3 | 0.1 | - | 0.6 | 0.3 | 0.2 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.6 | 33.0 | 30.1 | 18.0 | 28.2 | 39.0 | 32.8 | 38.2 | 200.7 | 125.8 | 117.2 | 124.8 | 111.7 | - | 122.4 | 133.9 | 230.3 | 112.7 | 43.5 | 64.4 | 239.4 | 223.0 | 248.2 | 216.2 | 48.3 | 25.8 | 22.8 | 37.2 | 30.9 | 35.3 | 20.8 | 33.9 | 36.6 | 32.5 | 22.2 | 60.8 | 46.0 | 29.6 | 27.6 | 33.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,216.0 | 1,188.7 | 1,195.6 | 1,181.1 | 1,250.9 | 1,255.5 | 1,248.6 | 1,193.9 | 1,152.9 | 1,160.6 | 1,388.2 | 1,423.6 | 1,438.5 | 1,491.6 | 1,519.9 | 1,497.9 | 1,523.8 | 1,423.2 | 1,423.9 | 1,362.5 | 1,279.7 | 1,265.2 | 1,111.4 | 1,085.0 | 1,236.1 | 1,282.2 | 1,262.3 | 1,273.6 | 1,283.1 | 1,293.3 | 1,294.0 | 1,248.9 | 1,290.7 | 1,286.7 | 1,271.7 | 1,188.1 | 1,164.6 | 1,138.3 | 1,125.8 | 1,079.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 57.2 | 46.6 | 54.1 | 54.0 | 71.9 | 71.0 | 76.1 | 78.7 | 83.2 | 48.9 | 86.1 | 79.8 | 82.3 | 69.9 | 83.1 | 80.6 | 72.2 | 52.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,298.8 | 1,268.3 | 1,279.8 | 1,253.1 | 1,351.0 | 1,365.5 | 1,357.5 | 1,310.8 | 1,436.8 | 1,626.6 | 1,591.5 | 1,628.2 | 1,632.5 | 1,715.2 | 1,730.1 | 1,737.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 130.0 | 142.0 | 139.9 | 140.0 | 138.9 | 142.4 | 140.7 | 138.1 | 167.0 | 166.1 | 166.0 | 166.8 | 168.7 | 173.3 | 201.9 | 205.1 | 208.2 | 207.9 | 215.4 | 222.3 | 220.6 | 219.2 | 215.4 | 225.8 | 297.3 | 300.3 | 368.2 | 294.7 | 290.7 | 292.7 | 291.3 | 291.8 | 285.0 | 280.3 | 273.5 | 270.0 | 271.6 | 345.2 |
| Accumulated Depreciation | - | - | 107.9 | 119.2 | 116.2 | 114.2 | 112.4 | 115.6 | 115.2 | 113.5 | 138.2 | 137.3 | 137.4 | 139.0 | 143.8 | 147.9 | 169.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 18.8 | 20.5 | 22.1 | 22.8 | 23.7 | 25.8 | 26.5 | 26.8 | 25.5 | 24.6 | 28.8 | 28.8 | 28.6 | 27.8 | 24.9 | 25.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Goodwill | 202.1 | 202.1 | 202.1 | 304.1 | 304.1 | 304.2 | 374.0 | 372.6 | 151.1 | 151.1 | 151.1 | 151.1 | 151.1 | 151.1 | 161.4 | 192.1 | 155.8 | 114.8 | ||||||||||||||||||||||
| Intangible Assets | 218.8 | 226.2 | 233.6 | 241.0 | 248.4 | 256.3 | 264.3 | 272.3 | 132.5 | 137.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 37.6 | 42.9 | 44.3 | 44.5 | 45.9 | 47.0 | 55.2 | 53.1 | 46.3 | 47.1 | 59.9 | 61.6 | 65.0 | 66.8 | 67.3 | 70.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 158.2 | 163.2 | 289.1 | 337.3 | 331.1 | 330.1 | 308.4 | 302.3 | 318.9 | 321.1 | 315.3 | 308.4 | 301.9 | 299.7 | 300.7 | 298.3 | 303.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 37.7 | 37.7 | 36.3 | 37.0 | 36.9 | 45.3 | 43.8 | 44.4 | 40.6 | 43.1 | 403.4 | 416.9 | 409.5 | 403.2 | 397.5 | 412.3 | 396.1 | |||||||||||||||||||||||
| Total Non-Current Assets | 956.2 | 982.3 | 1,113.3 | 1,258.8 | 1,243.9 | 1,266.8 | 1,331.4 | 1,317.4 | 958.6 | 955.0 | 958.5 | 966.8 | 956.1 | 948.6 | 951.8 | 998.2 | 959.3 | |||||||||||||||||||||||
| Total Assets | 2,255.0 | 2,250.6 | 2,393.1 | 2,511.9 | 2,594.9 | 2,632.3 | 2,688.9 | 2,628.2 | 2,395.4 | 2,581.6 | 2,550.0 | 2,595.0 | 2,588.6 | 2,663.8 | 2,681.9 | 2,735.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | 0.2 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.1 | 0.0 | 0.2 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.4 | 12.3 | 12.3 | 12.1 | 12.2 | 12.3 | 11.9 | 12.4 | 8.4 | 8.4 | 13.2 | 13.9 | 14.3 | 14.7 | 14.4 | 15.3 | ||||||||||||||||||||||||
| Accrued Expenses | 147.2 | 140.9 | 153.1 | 161.6 | 178.7 | 163.9 | 184.5 | 168.3 | 165.9 | 156.2 | 287.8 | 270.6 | 275.9 | 315.8 | 321.4 | 322.4 | 338.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 818.6 | 821.8 | 806.5 | 826.7 | 822.9 | 826.5 | 841.0 | 812.3 | 797.5 | 1,019.9 | 1,025.3 | 1,054.9 | 1,050.9 | 1,128.8 | 1,143.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 130.5 | 101.9 | 118.4 | 74.3 | 204.6 | 239.4 | 228.2 | 210.4 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 42.0 | 44.9 | 46.7 | 47.5 | 49.3 | 50.9 | 51.8 | 49.6 | 42.0 | 42.9 | 51.5 | 52.6 | 53.4 | 55.0 | 55.6 | 57.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.1 | 7.6 | 8.0 | 9.4 | 9.2 | 7.2 | 9.0 | 8.7 | 8.7 | 6.8 | 11.4 | 11.2 | 10.9 | 11.0 | 14.5 | 16.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 467.9 | 452.3 | 471.5 | 419.1 | 531.5 | 571.2 | 566.0 | 536.0 | 321.1 | 308.0 | 289.0 | 298.2 | 289.9 | 280.8 | 286.2 | 297.3 | ||||||||||||||||||||||||
| Total Liabilities | 1,286.5 | 1,274.1 | 1,278.0 | 1,245.8 | 1,354.4 | 1,397.7 | 1,407.0 | 1,348.3 | 1,118.6 | 1,327.9 | 1,314.3 | 1,353.1 | 1,340.8 | 1,409.6 | 1,429.2 | 1,458.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 31.1 | 36.3 | 35.7 | 34.0 | 30.5 | 34.2 | 32.0 | 29.5 | 27.1 | 30.6 | 29.3 | 29.0 | 26.4 | 28.0 | 26.6 | 24.9 | 22.8 | |||||||||||||||||||||||
| Retained Earnings | 956.5 | 965.1 | 1,096.6 | 1,249.5 | 1,233.2 | 1,230.2 | 1,264.7 | 1,266.7 | 1,264.8 | 1,241.7 | 1,233.0 | 1,229.1 | 1,224.4 | 1,216.3 | 1,220.1 | 1,239.2 | 1,239.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.9) | 0.3 | (0.8) | (0.6) | (5.6) | (6.9) | (1.3) | (2.5) | (0.5) | 0.2 | (7.7) | (3.4) | (6.2) | (8.5) | (20.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 968.5 | 976.5 | 1,115.1 | 1,266.1 | 1,240.5 | 1,234.6 | 1,281.9 | 1,279.9 | 1,276.8 | 1,253.7 | 1,235.7 | 1,241.9 | 1,247.8 | 1,254.2 | 1,252.7 | 1,276.9 | ||||||||||||||||||||||||
| Total Equity | 968.5 | 976.5 | 1,115.1 | 1,266.1 | 1,240.5 | 1,234.6 | 1,281.9 | 1,279.9 | 1,276.8 | 1,253.7 | 1,235.7 | 1,241.9 | 1,247.8 | 1,254.2 | 1,252.7 | 1,276.9 | 1,273.5 | 1,336.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 130.5 | 101.9 | 118.4 | 74.3 | 204.6 | 239.4 | 228.4 | 210.4 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 1.1 | 0.3 | 0.5 | 0.3 | 1.7 | 1.9 | 17.5 | 19.3 | 74.2 | 2.2 | 8.1 | 1.7 | 33.4 | 10.2 | 23.9 | 0.7 | 0.0 | 0.0 | 8.7 | 26.9 |
| Net debt | 104.9 | 68.9 | 88.3 | 56.3 | 176.4 | 200.4 | 195.6 | 172.2 | - | (125.8) | (117.2) | (124.8) | (111.7) | - | (122.3) | (133.9) | (230.1) | (112.7) | ||||||||||||||||||||||
| Working Capital | 480.2 | 446.5 | 473.3 | 426.4 | 528.1 | 539.0 | 516.5 | 498.5 | 639.3 | 606.7 | 566.2 | 573.3 | 581.6 | 586.4 | 587.1 | 576.0 | 630.0 | 493.5 | ||||||||||||||||||||||
| Book Value | 968.5 | 976.5 | 1,115.1 | 1,266.1 | 1,240.5 | 1,234.6 | 1,281.9 | 1,279.9 | 1,276.8 | 1,253.7 | 1,235.7 | 1,241.9 | 1,247.8 | 1,254.2 | 1,252.7 | 1,276.9 | 1,273.5 | 1,336.2 | ||||||||||||||||||||||
| Tangible Book Value | 547.6 | 548.2 | 679.4 | 721.0 | 688.0 | 674.1 | 643.6 | 635.0 | 993.2 | 964.9 | 1,084.6 | 1,090.8 | 1,096.7 | 1,103.1 | 1,091.3 | 1,084.8 | 1,117.7 | |||||||||||||||||||||||
| 71.0 |
| 82.4 |
| 76.5 |
| 61.4 |
| 71.4 |
| 76.0 |
| 81.4 |
| 76.5 |
| 80.7 |
| 82.1 |
| 86.2 |
| 71.9 |
| 68.0 |
| 64.5 |
| 70.4 |
| 65.1 |
| 70.0 |
| 61.8 |
| 59.0 |
| 46.7 |
| 53.0 |
| 47.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,826.3 |
| 1,588.7 |
| 1,538.4 |
| 1,509.3 |
| 1,595.6 |
| 1,549.6 |
| 1,431.0 |
| 1,377.2 |
| 1,365.8 |
| 1,405.7 |
| 1,365.8 |
| 1,392.9 |
| 1,400.2 |
| 1,400.5 |
| 1,382.8 |
| 1,347.3 |
| 1,397.7 |
| 1,384.3 |
| 1,363.9 |
| 1,310.7 |
| 1,269.6 |
| 1,214.6 |
| 1,206.4 |
| 1,254.9 |
| 169.8 |
| 172.1 |
| 170.2 |
| 176.5 |
| 181.3 |
| 179.8 |
| 177.6 |
| 177.3 |
| 182.7 |
| 214.6 |
| 216.9 |
| 212.7 |
| 208.4 |
| 205.7 |
| 208.0 |
| 207.0 |
| 205.7 |
| 203.6 |
| 198.8 |
| 194.5 |
| 189.2 |
| 191.1 |
| 263.7 |
| 32.0 |
| 35.3 |
| 36.1 |
| 37.7 |
| 38.9 |
| 41.0 |
| 40.8 |
| 41.6 |
| 38.1 |
| 43.1 |
| 82.7 |
| 83.4 |
| 155.5 |
| 86.3 |
| 85.0 |
| 84.7 |
| 84.3 |
| 86.1 |
| 81.4 |
| 81.5 |
| 79.0 |
| 80.8 |
| 80.5 |
| 81.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.4 |
| 122.0 |
| 120.0 |
| 118.7 |
| 118.5 |
| 115.6 |
| 113.6 |
| 116.3 |
| 117.2 |
| 120.4 |
| 122.0 |
| 121.2 |
| 121.3 |
| 120.3 |
| 122.0 |
| 118.9 |
| 117.4 |
| 116.4 |
| 115.2 |
| 114.9 |
| 114.8 |
| 113.6 |
| - |
| 114.8 |
| 114.8 |
| 3.5 |
| 3.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 127.8 |
| 127.8 |
| 127.8 |
| 127.8 |
| 107.3 |
| 107.3 |
| 107.3 |
| 107.3 |
| 107.1 |
| 107.1 |
| 88.4 |
| 88.4 |
| 88.4 |
| 88.4 |
| 88.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.8 |
| 75.8 |
| 79.3 |
| 83.2 |
| 79.0 |
| 83.2 |
| 84.0 |
| 85.8 |
| 89.2 |
| 60.4 |
| 62.2 |
| 66.9 |
| 69.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.8 |
| 304.0 |
| 302.9 |
| 286.4 |
| 282.0 |
| 273.3 |
| 265.9 |
| 249.5 |
| 229.1 |
| 221.0 |
| 217.5 |
| 204.6 |
| 198.7 |
| 196.5 |
| 191.7 |
| 187.8 |
| 183.4 |
| 192.0 |
| 185.8 |
| 183.5 |
| 180.1 |
| 179.8 |
| 197.0 |
| 389.1 |
| 386.3 |
| 391.3 |
| 306.3 |
| 319.9 |
| 301.2 |
| 307.4 |
| 306.1 |
| 324.1 |
| 321.5 |
| 318.1 |
| 315.7 |
| 265.2 |
| 287.6 |
| 278.4 |
| 275.4 |
| 271.8 |
| 475.9 |
| 402.5 |
| 399.7 |
| 349.4 |
| 370.6 |
| 368.4 |
| 1,305.5 |
| 1,265.1 |
| 1,237.6 |
| 1,014.5 |
| 1,012.3 |
| 960.7 |
| 941.5 |
| 896.0 |
| 1,074.9 |
| 1,110.5 |
| 1,149.4 |
| 1,072.0 |
| 913.9 |
| 1,010.3 |
| 987.3 |
| 1,038.9 |
| 993.9 |
| 972.8 |
| 873.4 |
| 865.5 |
| 813.5 |
| 832.9 |
| 735.2 |
| 2,785.6 |
| 2,894.2 |
| 2,803.5 |
| 2,746.9 |
| 2,610.1 |
| 2,561.9 |
| 2,391.7 |
| 2,318.7 |
| 2,261.8 |
| 2,480.6 |
| 2,476.3 |
| 2,542.3 |
| 2,472.2 |
| 2,314.4 |
| 2,393.1 |
| 2,334.6 |
| 2,436.6 |
| 2,378.2 |
| 2,336.7 |
| 2,184.1 |
| 2,135.1 |
| 2,028.1 |
| 2,039.3 |
| 1,990.1 |
| 0.0 |
| 0.1 |
| 1.1 |
| 0.3 |
| 0.5 |
| 0.3 |
| 1.7 |
| 1.9 |
| 17.5 |
| 19.3 |
| 74.2 |
| 2.2 |
| 8.1 |
| 1.7 |
| 33.4 |
| 10.2 |
| 23.9 |
| 0.7 |
| 0.0 |
| 0.0 |
| 8.7 |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 17.5 |
| 18.4 |
| 19.6 |
| 18.8 |
| 19.6 |
| 19.5 |
| 19.5 |
| 19.2 |
| 20.1 |
| 19.8 |
| 20.3 |
| 21.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.4 |
| 334.9 |
| 337.0 |
| 309.9 |
| 293.0 |
| 240.7 |
| 210.7 |
| 259.7 |
| 267.6 |
| 285.3 |
| 283.5 |
| 292.1 |
| 266.0 |
| 304.7 |
| 284.7 |
| 283.1 |
| 287.4 |
| 312.6 |
| 286.4 |
| 276.5 |
| 241.5 |
| 276.9 |
| 259.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,161.0 |
| 1,196.3 |
| 1,095.2 |
| 1,078.0 |
| 1,053.9 |
| 962.9 |
| 925.6 |
| 796.5 |
| 791.4 |
| 842.8 |
| 884.1 |
| 900.0 |
| 931.1 |
| 973.4 |
| 897.5 |
| 902.2 |
| 877.9 |
| 934.2 |
| 926.2 |
| 918.2 |
| 843.0 |
| 825.4 |
| 771.1 |
| 778.0 |
| 815.8 |
| 58.7 |
| 61.4 |
| 64.1 |
| 67.1 |
| 63.9 |
| 67.5 |
| 68.1 |
| 69.9 |
| 72.7 |
| 43.3 |
| 45.3 |
| 49.3 |
| 50.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 86.8 |
| 76.5 |
| 68.2 |
| 63.7 |
| 59.3 |
| 52.7 |
| 47.0 |
| 35.3 |
| 55.5 |
| 55.5 |
| 66.9 |
| 97.1 |
| 44.0 |
| 68.0 |
| 64.4 |
| 83.3 |
| 72.5 |
| 66.8 |
| 53.4 |
| 52.4 |
| 42.1 |
| 50.7 |
| 50.6 |
| 315.8 |
| 462.8 |
| 451.4 |
| 449.2 |
| 431.5 |
| 433.3 |
| 429.1 |
| 381.7 |
| 318.9 |
| 332.0 |
| 328.5 |
| 343.0 |
| 321.0 |
| 257.4 |
| 305.1 |
| 295.8 |
| 311.1 |
| 300.5 |
| 291.5 |
| 267.7 |
| 260.0 |
| 245.0 |
| 244.8 |
| 240.2 |
| 1,512.1 |
| 1,558.0 |
| 1,529.4 |
| 1,503.1 |
| 1,394.4 |
| 1,358.9 |
| 1,225.6 |
| 1,173.1 |
| 1,161.7 |
| 1,216.1 |
| 1,228.5 |
| 1,274.1 |
| 1,294.4 |
| 1,154.9 |
| 1,207.3 |
| 1,173.7 |
| 1,245.3 |
| 1,226.7 |
| 1,209.7 |
| 1,110.7 |
| 1,085.4 |
| 1,016.1 |
| 1,022.8 |
| 1,056.0 |
| 23.9 |
| 23.2 |
| 22.3 |
| 20.6 |
| 21.3 |
| 20.6 |
| 20.5 |
| 19.5 |
| 22.5 |
| 22.3 |
| 23.2 |
| 21.0 |
| 24.4 |
| 25.0 |
| 23.4 |
| 21.1 |
| 32.2 |
| 30.0 |
| 31.1 |
| 31.5 |
| 28.6 |
| 26.2 |
| 28.1 |
| 1,315.0 |
| 1,245.3 |
| 1,212.5 |
| 1,188.5 |
| 1,162.9 |
| 1,139.5 |
| 1,122.8 |
| 1,081.7 |
| 1,238.6 |
| 1,224.6 |
| 1,238.1 |
| 1,157.2 |
| 1,138.1 |
| 1,165.0 |
| 1,134.8 |
| 1,153.2 |
| 983.6 |
| 968.8 |
| 948.7 |
| 932.9 |
| 923.6 |
| 906.8 |
| 828.8 |
| (13.2) |
| (14.7) |
| (27.7) |
| (19.3) |
| (15.8) |
| (17.8) |
| (4.2) |
| (16.9) |
| (20.5) |
| (23.2) |
| (15.8) |
| (17.9) |
| (11.7) |
| (18.6) |
| (17.1) |
| (17.0) |
| (10.0) |
| 4.8 |
| 130.8 |
| 123.3 |
| 91.1 |
| 83.3 |
| 58.7 |
| 82.5 |
| 79.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,273.5 |
| 1,336.2 |
| 1,274.1 |
| 1,243.8 |
| 1,215.7 |
| 1,203.0 |
| 1,166.1 |
| 1,145.6 |
| 1,100.1 |
| 1,264.5 |
| 1,247.8 |
| 1,268.2 |
| 1,177.8 |
| 1,159.5 |
| 1,185.8 |
| 1,160.9 |
| 1,191.3 |
| 1,151.5 |
| 1,127.0 |
| 1,073.4 |
| 1,049.7 |
| 1,012.0 |
| 1,016.5 |
| 934.1 |
| 1,274.1 |
| 1,243.8 |
| 1,215.7 |
| 1,203.0 |
| 1,166.1 |
| 1,145.6 |
| 1,100.1 |
| 1,264.5 |
| 1,247.8 |
| 1,268.2 |
| 1,177.8 |
| 1,159.5 |
| 1,185.8 |
| 1,160.9 |
| 1,191.3 |
| 1,151.5 |
| 1,127.0 |
| 1,073.4 |
| 1,049.7 |
| 1,012.0 |
| 1,016.5 |
| 934.1 |
| (43.5) |
| (64.3) |
| (238.3) |
| (222.7) |
| (247.7) |
| (215.9) |
| (46.6) |
| (23.9) |
| (5.3) |
| (17.9) |
| 43.3 |
| (33.1) |
| (12.7) |
| (32.2) |
| (3.2) |
| (22.3) |
| 1.7 |
| (60.1) |
| (46.0) |
| (29.6) |
| (18.9) |
| (6.4) |
| 460.4 |
| 455.4 |
| 632.7 |
| 624.0 |
| 634.5 |
| 585.8 |
| 523.0 |
| 521.6 |
| 465.8 |
| 461.8 |
| 426.8 |
| 503.0 |
| 480.6 |
| 469.4 |
| 463.5 |
| 458.1 |
| 445.7 |
| 467.7 |
| 444.2 |
| 443.5 |
| 428.4 |
| 439.1 |
| 1,274.1 |
| 1,243.8 |
| 1,215.7 |
| 1,203.0 |
| 1,166.1 |
| 1,145.6 |
| 1,100.1 |
| 1,264.5 |
| 1,247.8 |
| 1,268.2 |
| 1,177.8 |
| 1,159.5 |
| 1,185.8 |
| 1,160.9 |
| 1,191.3 |
| 1,151.5 |
| 1,127.0 |
| 1,073.4 |
| 1,049.7 |
| 1,012.0 |
| 1,016.5 |
| 934.1 |
| 1,221.4 |
| 1,159.3 |
| 1,129.0 |
| 1,212.2 |
| 1,199.5 |
| 1,166.1 |
| 1,145.6 |
| 1,100.1 |
| 1,136.7 |
| 1,120.0 |
| 1,140.4 |
| 1,050.0 |
| 1,052.2 |
| 1,078.5 |
| 1,053.6 |
| 1,084.0 |
| 1,044.4 |
| 1,019.9 |
| 985.0 |
| 961.3 |
| 923.6 |
| 928.1 |
| 845.8 |