| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,095.4 | 1,007.0 | 941.0 | 844.0 | 978.1 | 850.8 | 689.2 | 626.4 | 520.8 | 410.9 | 273.3 | 380.8 | 333.7 | 224.1 | 282.0 | 246.9 | 219.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 38.9 | 36.4 | 42.7 | 44.8 | 57.2 | 63.7 | 42.0 | 8.3 | 14.3 | 4.4 | 11.3 | 25.8 | 9.6 | 20.3 | 40.9 | 20.9 | 4.1 | ||
| Cash And Short Term Investments | 1,134.4 | 1,043.4 | 983.7 | 888.9 | 1,035.3 | 914.4 | 731.2 | 634.6 | 535.1 | 415.2 | 284.6 | 406.6 | 343.3 | 244.4 | 322.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 573.4 | 565.3 | 541.0 | 569.6 | 590.3 | 448.7 | 397.2 | 404.9 | 385.0 | 345.3 | 316.0 | 188.5 | 176.0 | 161.5 | 126.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 647.9 | 601.3 | 536.8 | 498.9 | 458.6 | 427.1 | 393.0 | 348.6 | 318.1 | 278.1 | 253.8 | 204.9 | 192.4 | 174.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 49.7 | 58.9 | 50.1 | 53.4 | 50.9 | 45.0 | 45.7 | 39.2 | 35.2 | 37.5 | 26.6 | 19.2 | 19.4 | 19.5 | 14.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 398.6 | 397.7 | 396.9 | 396.2 | 395.5 | 394.8 | 394.1 | 222.9 | 211.3 | 236.2 | 110.0 | 0.0 | 0.0 | 0.0 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 404.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 398.6 | 397.7 | 396.9 | 396.2 | 395.5 | 394.8 | 394.1 | 222.9 | 236.2 | 256.0 | 140.0 | 0.0 | 0.0 | 0.0 | - | - | |||
| (in millions of USD) | 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 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,095.4 | 938.4 | 761.6 | 684.9 | 1,007.0 | 779.3 | 694.9 | 633.4 | 941.0 | 736.8 | 620.8 | 562.2 | 844.0 | 771.9 | 593.9 | |||||||||||||||||||||||||
| 255.0 |
| 305.3 |
| - |
| - |
| - |
| 267.7 |
| 223.3 |
| 255.0 |
| 305.3 |
| 128.9 |
| 107.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 58.4 | 41.5 | 49.5 | 49.2 | 41.8 | 30.7 | 26.9 | 28.5 | 27.7 | 51.5 | 43.1 | 31.1 | 30.0 | 28.7 | 27.8 | 29.7 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,906.0 | 1,750.1 | 1,674.2 | 1,638.7 | 1,760.0 | 1,487.1 | 1,237.1 | 1,136.8 | 1,014.3 | 843.7 | 664.3 | 637.2 | 562.0 | 447.1 | 500.1 | 441.6 | 380.9 | - | - |
| 148.4 |
| 136.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 456.3 | 427.7 | 375.0 | 337.0 | 320.4 | 295.3 | 250.3 | 217.1 | 198.2 | 168.6 | 158.4 | 142.9 | 131.9 | 120.3 | 98.6 | 93.5 | - | - | - |
| Property,Plant & Equipment Net | 191.5 | 173.6 | 161.8 | 161.9 | 138.2 | 131.8 | 142.7 | 131.5 | 119.9 | 109.6 | 95.4 | 62.1 | 60.4 | 53.6 | 49.8 | 43.1 | 25.0 | - | - |
| Long Term Investments | 247.1 | 233.6 | 211.7 | 179.0 | 175.8 | 182.7 | 132.1 | 132.5 | 122.8 | 115.6 | 130.1 | 118.8 | 125.0 | 121.6 | 94.8 | 101.4 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 950.6 | 948.8 | 908.4 | 909.5 | 725.6 | 626.7 | 613.9 | 578.3 | 584.2 | 576.9 | 590.1 | 254.4 | 257.6 | 257.3 | 176.3 | 184.0 | 172.3 | - | - |
| Intangible Assets | 45.9 | 70.2 | 88.8 | 114.4 | 89.8 | 92.9 | 111.9 | 82.9 | 203.2 | 217.3 | 233.0 | 47.9 | 49.6 | 58.2 | 20.4 | 22.3 | 25.4 | - | - |
| Operating Lease Right Of Use Assets | 171.0 | 152.7 | 160.5 | 142.7 | 167.7 | 174.1 | 195.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 113.2 | 144.6 | 133.6 | 102.1 | 84.7 | 73.1 | 55.5 | 43.2 | 25.5 | 20.2 | 27.2 | 59.8 | 55.0 | 63.2 | 57.3 | 64.4 | 59.7 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,064.8 | 3,861.2 | 3,678.9 | 3,574.4 | 3,464.5 | 3,056.5 | 2,743.8 | 2,334.9 | 2,287.9 | 2,062.9 | 1,898.6 | 1,317.8 | 1,233.7 | 1,115.2 | 1,014.7 | 971.7 | 827.1 | - | - |
| 12.5 |
| 11.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 24.9 | 19.8 | 30.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.1 | 38.6 | 36.1 | 45.8 | 48.6 | 48.0 | 54.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 570.2 | 530.5 | 525.5 | 532.9 | 547.8 | 394.6 | 280.9 | 328.6 | 305.0 | 248.4 | 266.2 | 219.4 | 192.0 | 160.3 | 160.8 | 173.1 | 131.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 982.0 | 955.6 | 934.5 | 976.3 | 984.2 | 750.1 | 624.2 | 551.0 | 558.5 | 458.6 | 476.3 | 306.0 | 286.9 | 268.6 | 221.7 | 233.9 | 198.1 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 164.9 | 131.8 | 143.5 | 119.2 | 151.2 | 156.0 | 180.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.7 | 6.0 | 4.5 | 5.4 | 2.7 | 3.8 | 1.1 | 1.1 | 9.1 | 7.0 | 5.1 | - | - | - | 12.2 | 10.6 | - | - | - |
| Pension Obligations | 510.8 | 477.8 | 440.4 | 396.5 | 357.2 | 346.5 | 289.1 | 257.6 | 227.7 | 219.9 | 216.1 | 173.4 | - | - | - | 139.6 | 123.8 | - | - |
| Other Non-Current Liabilities | 23.9 | 20.2 | 21.6 | 27.9 | 24.2 | 36.6 | 30.8 | 58.9 | 61.7 | 54.1 | 43.8 | 23.1 | 22.0 | 22.5 | 20.9 | 19.9 | 13.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,085.9 | 1,989.1 | 1,941.5 | 1,921.4 | 1,915.0 | 1,687.8 | 1,520.1 | 1,091.5 | 1,068.3 | 975.9 | 851.3 | 502.6 | 478.1 | 450.8 | 385.2 | 393.3 | 335.8 | - | - |
| 388.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,761.1 | 1,588.3 | 1,425.8 | 1,311.1 | 1,134.5 | 834.9 | 743.0 | 660.8 | 572.8 | 462.0 | 401.1 | 392.0 | 308.8 | 236.1 | 202.8 | 148.5 | 90.2 | - | - |
| Accumulated Other Comprehensive Income | (72.8) | (86.2) | (107.7) | (92.8) | (92.2) | (51.8) | (107.2) | (76.7) | (40.1) | (71.1) | (57.9) | (40.6) | (2.4) | (2.6) | 7.2 | 25.7 | 12.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 6.3 | 5.7 | 4.3 | 4.9 | 5.2 | 2.4 | 2.3 | 2.7 | 3.0 | 3.6 | 2.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,972.6 | 1,866.5 | 1,733.1 | 1,648.1 | 1,544.3 | 1,366.4 | 1,221.4 | 1,240.7 | 1,216.6 | 1,083.4 | 1,045.3 | 815.2 | 755.5 | 664.5 | 629.5 | 578.3 | 491.3 | - | - |
| Total Equity | 1,978.9 | 1,872.1 | 1,737.3 | 1,653.0 | 1,549.6 | 1,368.8 | 1,223.7 | 1,243.4 | 1,219.6 | 1,087.0 | 1,047.3 | 815.2 | 756.0 | 665.0 | 629.5 | 578.3 | 491.3 | - | - |
| - |
| - |
| - |
| Net debt | (735.8) | (645.6) | (586.8) | (492.7) | (639.8) | (519.7) | (337.1) | (411.8) | (298.9) | (159.3) | (144.6) | (406.6) | (343.3) | (244.4) | - | - | - | - | - |
| Working Capital | 924.0 | 794.5 | 739.6 | 662.4 | 775.7 | 737.1 | 612.9 | 585.9 | 455.8 | 385.1 | 188.0 | 331.1 | 275.0 | 178.5 | 278.3 | 207.7 | 182.8 | - | - |
| Book Value | 1,972.6 | 1,866.5 | 1,733.1 | 1,648.1 | 1,544.3 | 1,366.4 | 1,221.4 | 1,240.7 | 1,216.6 | 1,083.4 | 1,045.3 | 815.2 | 755.5 | 664.5 | 629.5 | 578.3 | 491.3 | - | - |
| Tangible Book Value | 976.1 | 847.4 | 735.8 | 624.2 | 729.0 | 646.8 | 495.5 | 579.4 | 429.2 | 289.3 | 222.2 | 512.9 | 448.4 | 349.0 | 432.7 | 372.1 | 293.6 | - | - |
| 639.8 |
| 978.1 |
| 846.5 |
| 725.4 |
| 649.3 |
| 850.8 |
| 694.1 |
| 553.1 |
| 542.8 |
| 689.2 |
| 563.7 |
| 464.4 |
| 424.6 |
| 626.4 |
| 489.5 |
| 387.7 |
| 365.7 |
| 520.8 |
| 390.0 |
| 282.6 |
| 282.0 |
| 410.9 |
| 351.3 |
| 250.0 |
| 244.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 38.9 | 38.4 | 39.5 | 36.3 | 36.4 | 40.7 | 40.7 | 40.6 | 42.7 | 45.7 | 26.1 | 29.5 | 44.8 | 48.3 | 59.2 | 71.2 | 57.2 | 73.1 | 77.5 | 68.2 | 63.7 | 45.9 | 47.7 | 49.9 | 42.0 | 41.0 | 6.5 | 8.5 | 8.3 | 6.4 | 6.7 | 11.0 | 14.3 | 14.8 | 13.7 | 11.7 | 4.4 | 4.1 | 29.8 | 3.5 |
| Cash And Short Term Investments | 1,134.4 | 976.7 | 801.1 | 721.1 | 1,043.4 | 820.0 | 735.5 | 674.0 | 983.7 | 782.5 | 647.0 | 591.7 | 888.9 | 820.2 | 653.1 | 711.0 | 1,035.3 | 919.6 | 802.9 | 717.6 | 914.4 | 740.1 | 600.8 | 592.7 | 731.2 | 604.7 | 470.9 | 433.1 | 634.6 | 495.9 | 394.4 | 376.7 | 535.1 | 404.8 | 296.3 | 293.7 | 415.2 | 355.4 | 279.8 | 247.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 573.4 | 626.8 | 607.3 | 600.4 | 565.3 | 575.7 | 579.7 | 573.0 | 541.0 | 589.7 | 592.2 | 592.3 | 569.6 | 628.7 | 670.4 | 637.1 | 590.3 | 603.3 | 608.1 | 512.9 | 448.7 | 448.4 | 435.4 | 375.2 | 397.2 | 472.3 | 458.3 | 432.8 | 404.9 | 421.8 | 433.6 | 397.6 | 385.0 | 397.8 | 397.4 | 365.7 | 345.3 | 343.1 | 360.8 | 342.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 58.4 | 53.2 | 55.0 | 58.3 | 41.5 | 45.4 | 47.9 | 56.5 | 49.5 | 49.4 | 53.7 | 57.3 | 49.2 | 39.6 | 46.4 | 53.4 | 41.8 | 40.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,906.0 | 1,788.5 | 1,606.2 | 1,490.9 | 1,750.1 | 1,557.3 | 1,482.4 | 1,415.5 | 1,674.2 | 1,544.7 | 1,421.5 | 1,366.6 | 1,638.7 | 1,613.4 | 1,480.4 | 1,497.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 647.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 456.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 191.5 | 182.6 | 176.5 | 179.5 | 173.6 | 162.8 | 160.8 | 159.5 | 161.8 | 163.6 | 165.8 | 166.3 | 161.9 | 155.0 | 153.0 | 147.1 | ||||||||||||||||||||||||
| Long Term Investments | 247.1 | 241.7 | 237.2 | 242.2 | 233.6 | 241.0 | 232.0 | 231.2 | 211.7 | 204.3 | 196.9 | 189.4 | 179.0 | 187.6 | 178.6 | 185.5 | 175.8 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 950.6 | 952.0 | 948.3 | 948.7 | 948.8 | 942.1 | 908.7 | 908.5 | 908.4 | 909.3 | 907.6 | 910.2 | 909.5 | 793.3 | 790.1 | 724.4 | 725.6 | 699.5 | ||||||||||||||||||||||
| Intangible Assets | 45.9 | 52.0 | 57.9 | 64.0 | 70.2 | 75.8 | 76.5 | 82.6 | 88.8 | 95.2 | 101.4 | 108.0 | 114.4 | 88.9 | 94.4 | 84.2 | 89.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 171.0 | 141.1 | 131.9 | 143.3 | 152.7 | 148.2 | 162.4 | 155.9 | 160.5 | 167.4 | 122.6 | 132.6 | 142.7 | 140.8 | 151.5 | 158.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 113.2 | 134.2 | 127.3 | 139.2 | 144.6 | 130.4 | 122.3 | 124.2 | 133.6 | 121.3 | 101.1 | 94.3 | 102.1 | 93.4 | 83.9 | 81.4 | 84.7 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,064.8 | 3,949.6 | 3,722.9 | 3,630.6 | 3,861.2 | 3,649.7 | 3,526.7 | 3,447.6 | 3,678.9 | 3,556.3 | 3,361.0 | 3,313.5 | 3,574.4 | 3,406.2 | 3,261.7 | 3,204.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 49.7 | 60.0 | 53.0 | 55.1 | 58.9 | 51.7 | 44.1 | 49.6 | 50.1 | 46.4 | 46.4 | 50.7 | 53.4 | 42.0 | 48.6 | 55.0 | 50.9 | 47.2 | 41.8 | 46.9 | 45.0 | 37.9 | 37.6 | 37.0 | 45.7 | 36.0 | 30.6 | 33.2 | 39.2 | 31.2 | 34.8 | 35.3 | 35.2 | 28.4 | 34.6 | 32.7 | 37.5 | 31.5 | 27.7 | 33.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 28.1 | 29.4 | 33.0 | 36.3 | 38.6 | 36.8 | 38.5 | 35.9 | 36.1 | 36.9 | 42.8 | 43.8 | 45.8 | 45.2 | 49.0 | 46.7 | ||||||||||||||||||||||||
| Accrued Expenses | 570.2 | 457.2 | 355.3 | 266.7 | 530.5 | 416.1 | 346.4 | 270.9 | 525.5 | 423.3 | 327.1 | 241.0 | 532.9 | 405.6 | 327.9 | 250.8 | 547.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 982.0 | 889.6 | 749.2 | 674.4 | 955.6 | 817.8 | 717.8 | 658.0 | 934.5 | 842.6 | 764.1 | 655.8 | 976.3 | 856.3 | 755.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 398.6 | 398.4 | 398.1 | 397.9 | 397.7 | 397.5 | 397.3 | 397.1 | 396.9 | 396.8 | 396.6 | 396.4 | 396.2 | 396.0 | 395.8 | 395.7 | 395.5 | 395.3 | 395.1 | 395.0 | 394.8 | 394.6 | 394.5 | 394.3 | 394.1 | 394.0 | 273.3 | 223.1 | 222.9 | 222.7 | 198.0 | 204.7 | 211.3 | 218.0 | 224.6 | 231.3 | 236.2 | 241.2 | 246.1 | 251.0 |
| Operating Lease Liabilities Non-Current | 164.9 | 132.6 | 118.6 | 126.4 | 131.8 | 130.9 | 142.4 | 137.2 | 143.5 | 151.2 | 100.3 | 110.8 | 119.2 | 118.4 | 127.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.7 | 6.4 | 6.3 | 6.7 | 6.0 | 5.0 | 5.5 | 4.2 | 4.5 | 5.7 | 6.6 | 6.2 | 5.4 | 2.3 | 2.8 | 4.1 | 2.7 | |||||||||||||||||||||||
| Pension Obligations | 510.8 | 491.6 | 476.9 | 504.9 | 477.8 | 476.4 | 458.1 | 469.6 | 440.4 | 427.5 | 406.2 | 425.2 | 396.5 | 393.2 | 370.0 | 380.1 | 357.2 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 23.9 | 23.0 | 24.0 | 21.4 | 20.2 | 24.9 | 22.6 | 22.2 | 21.6 | 25.2 | 26.6 | 26.6 | 27.9 | 26.9 | 27.4 | 26.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,085.9 | 1,941.6 | 1,773.1 | 1,731.8 | 1,989.1 | 1,852.4 | 1,743.8 | 1,688.3 | 1,941.5 | 1,848.9 | 1,700.5 | 1,620.9 | 1,921.4 | 1,793.2 | 1,679.0 | 1,632.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,761.1 | 1,716.2 | 1,676.0 | 1,628.7 | 1,588.3 | 1,549.1 | 1,510.0 | 1,468.6 | 1,425.8 | 1,378.1 | 1,336.7 | 1,348.1 | 1,311.1 | 1,271.6 | 1,268.4 | 1,203.1 | 1,134.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (72.8) | (65.3) | (87.0) | (87.9) | (86.2) | (121.8) | (100.5) | (104.9) | (107.7) | (102.9) | (115.9) | (90.5) | (92.8) | (96.8) | (136.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 6.3 | 5.5 | 5.6 | 6.7 | 5.7 | 4.5 | 5.1 | 5.4 | 4.3 | 3.8 | 4.3 | 5.8 | 4.9 | 4.0 | 4.7 | 6.5 | 5.2 | 4.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,972.6 | 2,002.4 | 1,944.2 | 1,892.1 | 1,866.5 | 1,792.7 | 1,777.7 | 1,753.8 | 1,733.1 | 1,703.6 | 1,656.2 | 1,686.7 | 1,648.1 | 1,609.0 | 1,578.1 | 1,564.8 | ||||||||||||||||||||||||
| Total Equity | 1,978.9 | 2,008.0 | 1,949.8 | 1,898.8 | 1,872.1 | 1,797.3 | 1,782.9 | 1,759.2 | 1,737.3 | 1,707.4 | 1,660.5 | 1,692.5 | 1,653.0 | 1,613.0 | 1,582.7 | 1,571.2 | 1,549.6 | 1,535.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 398.6 | 398.4 | 398.1 | 397.9 | 397.7 | 397.5 | 397.3 | 397.1 | 396.9 | 396.8 | 396.6 | 396.4 | 396.2 | 396.0 | 395.8 | 395.7 | 395.5 | 395.3 | 395.1 | 395.0 | 394.8 | 394.6 | 394.5 | 394.3 | 394.1 | 394.0 | 273.3 | 223.1 | 222.9 | 222.7 | 224.6 | 231.3 | 236.2 | 241.2 | 246.1 | 251.0 | 256.0 | 260.9 | 265.9 | 270.8 |
| Net debt | (735.8) | (578.4) | (402.9) | (323.2) | (645.6) | (422.4) | (338.2) | (276.9) | (586.8) | (385.8) | (250.4) | (195.3) | (492.7) | (424.1) | (257.3) | (315.3) | (639.8) | (524.3) | ||||||||||||||||||||||
| Working Capital | 924.0 | 898.9 | 857.0 | 816.5 | 794.5 | 739.6 | 764.7 | 757.5 | 739.6 | 702.1 | 657.4 | 710.8 | 662.4 | 757.1 | 725.2 | 811.2 | 775.7 | 816.6 | ||||||||||||||||||||||
| Book Value | 1,972.6 | 2,002.4 | 1,944.2 | 1,892.1 | 1,866.5 | 1,792.7 | 1,777.7 | 1,753.8 | 1,733.1 | 1,703.6 | 1,656.2 | 1,686.7 | 1,648.1 | 1,609.0 | 1,578.1 | 1,564.8 | 1,544.3 | 1,531.3 | ||||||||||||||||||||||
| Tangible Book Value | 976.1 | 998.4 | 938.0 | 879.4 | 847.4 | 774.8 | 792.6 | 762.8 | 735.8 | 699.1 | 647.2 | 668.5 | 624.2 | 726.8 | 693.6 | 756.2 | 729.0 | |||||||||||||||||||||||
| 37.1 |
| 41.0 |
| 30.7 |
| 28.7 |
| 31.0 |
| 35.0 |
| 26.9 |
| 35.1 |
| 31.6 |
| 33.3 |
| 28.5 |
| 28.1 |
| 33.0 |
| 32.1 |
| 27.7 |
| 63.4 |
| 66.8 |
| 62.5 |
| 51.5 |
| 52.0 |
| 51.3 |
| 53.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,760.0 |
| 1,667.8 |
| 1,549.2 |
| 1,366.9 |
| 1,487.1 |
| 1,315.6 |
| 1,170.9 |
| 1,093.3 |
| 1,237.1 |
| 1,197.1 |
| 1,049.5 |
| 975.1 |
| 1,136.8 |
| 1,017.1 |
| 931.7 |
| 884.0 |
| 1,014.3 |
| 892.0 |
| 800.8 |
| 765.9 |
| 843.7 |
| 774.4 |
| 715.4 |
| 671.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.2 |
| 131.2 |
| 126.5 |
| 129.1 |
| 131.8 |
| 134.2 |
| 136.0 |
| 139.9 |
| 142.7 |
| 143.2 |
| 140.7 |
| 137.4 |
| 131.5 |
| 130.3 |
| 126.2 |
| 123.3 |
| 119.9 |
| 116.8 |
| 115.1 |
| 112.8 |
| 109.6 |
| 108.8 |
| 108.4 |
| 100.0 |
| 187.6 |
| 194.0 |
| 186.7 |
| 182.7 |
| 157.0 |
| 146.6 |
| 140.3 |
| 132.1 |
| 143.8 |
| 138.1 |
| 134.1 |
| 132.5 |
| 127.0 |
| 128.9 |
| 123.1 |
| 122.8 |
| 124.2 |
| 117.6 |
| 114.6 |
| 115.6 |
| 111.3 |
| 110.2 |
| 133.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 624.9 |
| 625.4 |
| 626.7 |
| 625.5 |
| 621.6 |
| 619.2 |
| 613.9 |
| 615.5 |
| 578.3 |
| 578.6 |
| 578.3 |
| 580.0 |
| 579.9 |
| 581.9 |
| 584.2 |
| 586.6 |
| 581.8 |
| 583.3 |
| 576.9 |
| 581.0 |
| 586.3 |
| 587.6 |
| 89.6 |
| 83.3 |
| 88.2 |
| 92.9 |
| 97.7 |
| 102.4 |
| 107.2 |
| 111.9 |
| 116.9 |
| 76.3 |
| 79.6 |
| 82.9 |
| 86.3 |
| 89.7 |
| 93.1 |
| 203.2 |
| 206.7 |
| 210.0 |
| 213.9 |
| 217.3 |
| 221.0 |
| 225.0 |
| 229.0 |
| 167.7 |
| 154.8 |
| 149.2 |
| 162.9 |
| 174.1 |
| 182.7 |
| 183.9 |
| 191.6 |
| 195.1 |
| 209.2 |
| 214.4 |
| 219.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.0 |
| 68.0 |
| 68.2 |
| 73.1 |
| 57.9 |
| 49.9 |
| 51.7 |
| 55.5 |
| 44.9 |
| 36.8 |
| 41.2 |
| 43.2 |
| 40.5 |
| 37.8 |
| 39.5 |
| 25.5 |
| 23.2 |
| 22.2 |
| 19.4 |
| 20.2 |
| 23.8 |
| 26.2 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,464.5 |
| 3,336.1 |
| 3,117.5 |
| 2,942.5 |
| 3,056.5 |
| 2,863.5 |
| 2,692.6 |
| 2,618.1 |
| 2,743.8 |
| 2,739.6 |
| 2,486.3 |
| 2,406.6 |
| 2,334.9 |
| 2,217.6 |
| 2,134.5 |
| 2,079.5 |
| 2,287.9 |
| 2,166.5 |
| 2,062.1 |
| 2,014.3 |
| 2,062.9 |
| 1,996.6 |
| 1,950.1 |
| 1,925.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.6 |
| 26.6 |
| 24.9 |
| 23.2 |
| 21.5 |
| 19.8 |
| 19.8 |
| 19.8 |
| 19.8 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.6 |
| 46.6 |
| 49.8 |
| 47.4 |
| 48.0 |
| 49.0 |
| 52.0 |
| 55.1 |
| 54.9 |
| 53.6 |
| 48.5 |
| 46.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 429.7 |
| 315.1 |
| 220.9 |
| 394.6 |
| 301.1 |
| 247.0 |
| 184.1 |
| 280.9 |
| 258.8 |
| 198.3 |
| 156.2 |
| 328.6 |
| 266.9 |
| 231.7 |
| 175.5 |
| 305.0 |
| 234.4 |
| 191.5 |
| 145.8 |
| 248.4 |
| 198.8 |
| 176.2 |
| 147.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 686.1 |
| 984.2 |
| 851.2 |
| 697.1 |
| 583.5 |
| 750.1 |
| 635.4 |
| 558.9 |
| 491.3 |
| 624.2 |
| 560.4 |
| 450.5 |
| 411.7 |
| 551.0 |
| 486.4 |
| 465.6 |
| 413.8 |
| 558.5 |
| 466.9 |
| 413.2 |
| 358.8 |
| 458.6 |
| 407.6 |
| 365.4 |
| 355.3 |
| 140.6 |
| 151.2 |
| 142.3 |
| 132.6 |
| 143.4 |
| 156.0 |
| 164.7 |
| 167.1 |
| 175.7 |
| 180.8 |
| 194.2 |
| 200.3 |
| 207.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.0 |
| 3.6 |
| 3.8 |
| 0.4 |
| 0.6 |
| 0.6 |
| 1.1 |
| 0.8 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.4 |
| 1.8 |
| 1.6 |
| 9.1 |
| 7.6 |
| 16.8 |
| 18.8 |
| 7.0 |
| 7.3 |
| 14.1 |
| - |
| 384.4 |
| 376.2 |
| 363.5 |
| 346.5 |
| 333.6 |
| 312.2 |
| 304.6 |
| 289.1 |
| 283.3 |
| 274.2 |
| 269.4 |
| 257.6 |
| 240.9 |
| 234.1 |
| 234.5 |
| 227.7 |
| 233.6 |
| 222.8 |
| 220.9 |
| 219.9 |
| 221.4 |
| 214.0 |
| 218.0 |
| 24.2 |
| 24.7 |
| 30.6 |
| 32.3 |
| 36.6 |
| 39.8 |
| 37.9 |
| 33.5 |
| 30.8 |
| 29.3 |
| 28.4 |
| 29.4 |
| 58.9 |
| 59.2 |
| 58.4 |
| 60.4 |
| 61.7 |
| 59.6 |
| 50.0 |
| 55.9 |
| 54.1 |
| 51.1 |
| 56.3 |
| 51.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,915.0 |
| 1,800.9 |
| 1,633.6 |
| 1,521.3 |
| 1,687.8 |
| 1,568.5 |
| 1,471.1 |
| 1,400.1 |
| 1,520.1 |
| 1,462.0 |
| 1,227.8 |
| 1,142.2 |
| 1,091.5 |
| 1,010.5 |
| 957.9 |
| 914.9 |
| 1,068.3 |
| 985.6 |
| 927.4 |
| 885.6 |
| 975.9 |
| 928.5 |
| 895.9 |
| 889.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,049.4 |
| 972.0 |
| 902.9 |
| 834.9 |
| 774.3 |
| 728.5 |
| 706.4 |
| 743.0 |
| 749.3 |
| 734.9 |
| 697.7 |
| 660.8 |
| 616.3 |
| 577.3 |
| 537.0 |
| 572.8 |
| 537.4 |
| 515.8 |
| 485.2 |
| 462.0 |
| 440.8 |
| 422.7 |
| 398.4 |
| (108.4) |
| (92.2) |
| (80.7) |
| (66.5) |
| (59.8) |
| (51.8) |
| (57.9) |
| (83.7) |
| (81.6) |
| (107.2) |
| (78.8) |
| (80.6) |
| (82.1) |
| (76.7) |
| (63.3) |
| (68.6) |
| (56.5) |
| (40.1) |
| (38.7) |
| (57.9) |
| (54.7) |
| (71.1) |
| (76.1) |
| (75.2) |
| (70.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.0 |
| 2.4 |
| 1.8 |
| 1.6 |
| 2.4 |
| 2.3 |
| 2.6 |
| 2.6 |
| 3.5 |
| 2.7 |
| 2.3 |
| 3.4 |
| 3.0 |
| 3.0 |
| 2.9 |
| 2.7 |
| 4.1 |
| 3.6 |
| 2.6 |
| 3.6 |
| 2.7 |
| 1,544.3 |
| 1,531.3 |
| 1,479.5 |
| 1,417.2 |
| 1,366.4 |
| 1,293.2 |
| 1,220.0 |
| 1,215.7 |
| 1,221.4 |
| 1,275.1 |
| 1,255.9 |
| 1,260.9 |
| 1,240.7 |
| 1,204.7 |
| 1,173.2 |
| 1,161.6 |
| 1,216.6 |
| 1,178.0 |
| 1,132.0 |
| 1,124.6 |
| 1,083.4 |
| 1,065.4 |
| 1,050.6 |
| 1,033.6 |
| 1,483.9 |
| 1,421.2 |
| 1,368.8 |
| 1,295.0 |
| 1,221.5 |
| 1,218.0 |
| 1,223.7 |
| 1,277.7 |
| 1,258.5 |
| 1,264.4 |
| 1,243.4 |
| 1,207.0 |
| 1,176.6 |
| 1,164.6 |
| 1,219.6 |
| 1,180.9 |
| 1,134.7 |
| 1,128.8 |
| 1,087.0 |
| 1,068.0 |
| 1,054.1 |
| 1,036.3 |
| (407.8) |
| (322.6) |
| (519.7) |
| (345.4) |
| (206.4) |
| (198.4) |
| (337.1) |
| (210.7) |
| (197.6) |
| (210.1) |
| (411.8) |
| (273.3) |
| (169.7) |
| (145.4) |
| (298.9) |
| (163.6) |
| (50.2) |
| (42.6) |
| (159.3) |
| (94.5) |
| (13.9) |
| 23.2 |
| 852.2 |
| 783.4 |
| 737.1 |
| 680.2 |
| 612.0 |
| 602.0 |
| 612.9 |
| 636.7 |
| 599.0 |
| 563.5 |
| 585.9 |
| 530.7 |
| 466.1 |
| 470.3 |
| 455.8 |
| 425.2 |
| 387.6 |
| 407.1 |
| 385.1 |
| 366.8 |
| 349.9 |
| 316.1 |
| 1,479.5 |
| 1,417.2 |
| 1,366.4 |
| 1,293.2 |
| 1,220.0 |
| 1,215.7 |
| 1,221.4 |
| 1,275.1 |
| 1,255.9 |
| 1,260.9 |
| 1,240.7 |
| 1,204.7 |
| 1,173.2 |
| 1,161.6 |
| 1,216.6 |
| 1,178.0 |
| 1,132.0 |
| 1,124.6 |
| 1,083.4 |
| 1,065.4 |
| 1,050.6 |
| 1,033.6 |
| 742.2 |
| 771.3 |
| 703.6 |
| 646.8 |
| 569.9 |
| 496.1 |
| 489.2 |
| 495.5 |
| 542.7 |
| 601.3 |
| 602.8 |
| 579.4 |
| 538.4 |
| 503.7 |
| 486.7 |
| 429.2 |
| 384.7 |
| 340.2 |
| 327.5 |
| 289.3 |
| 263.3 |
| 239.2 |
| 217.0 |