| (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 | 375.2 | 229.9 | 73.3 | 9.8 | 387.4 | 1,123.8 | 107.9 | 40.8 | 40.4 | 55.7 | 51.6 | 47.9 | 31.1 | 21.3 | 18.6 | 26.3 | 26.5 | ||
| Restricted Cash | - | - | - | - | - | - | 0.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 21.9 | - | - | - | - | - | 6.6 | 4.1 | 17.4 | 5.4 | ||
| Cash And Short Term Investments | 375.2 | 229.9 | 73.3 | 9.8 | 387.4 | 1,123.8 | 107.9 | 62.7 | 40.4 | 55.7 | 51.6 | 47.9 | 31.1 | 27.9 | 22.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 229.7 | 260.0 | 272.3 | 296.8 | 301.8 | 241.9 | 434.3 | 506.7 | 504.0 | 495.3 | 444.7 | 352.2 | 285.4 | 248.1 | 230.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 171.5 | 165.7 | 218.4 | 245.5 | 234.8 | 236.6 | 225.6 | 271.0 | 293.2 | 246.8 | 203.0 | 162.9 | 146.9 | 133.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 37.2 | 46.4 | 34.6 | 31.9 | 36.6 | 59.8 | 35.4 | 31.1 | 34.6 | 28.5 | 22.0 | 32.8 | 18.6 | 13.8 | 12.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 611.2 | 622.2 | 637.2 | 989.7 | 1,700.0 | 1,700.0 | 1,969.8 | 1,846.1 | 1,678.7 | 1,260.4 | 557.5 | 27.0 | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.8 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 611.2 | 622.2 | 637.2 | 989.7 | 1,700.0 | 1,700.0 | 1,969.8 | 1,846.1 | 1,698.7 | 1,270.4 | 567.5 | 27.0 | - | - | - | |||
| (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 | 205.8 | 375.2 | 340.1 | 224.7 | 99.0 | 229.9 | 103.8 | 19.4 | 8.0 | 73.3 | 21.2 | 5.8 | 6.1 | 9.8 | 8.7 | |||||||||||||||||||||||||
| 14.3 |
| 102.8 |
| - |
| - |
| - |
| 43.6 |
| 31.9 |
| 14.3 |
| 102.8 |
| 181.4 |
| 164.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.6 | 13.4 | 13.5 | 14.9 | 18.5 | 16.9 | 17.1 | 17.1 | 15.6 | 11.1 | 9.6 | 7.0 | 6.4 | 4.9 | 6.3 | 5.2 | 5.1 | - | - |
| Other Current Assets | 8.9 | 5.1 | 12.3 | 13.3 | 18.9 | 61.8 | 11.8 | 17.2 | 37.2 | 13.8 | 13.0 | 7.9 | 8.0 | 9.2 | 7.5 | 5.2 | 13.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 23.5 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 763.5 | 639.6 | 483.5 | 428.0 | 840.6 | 1,549.3 | 731.5 | 660.0 | 627.2 | 587.1 | 527.8 | 467.1 | 368.1 | 359.0 | 337.3 | 296.0 | 292.7 | - | - |
| 125.7 |
| 99.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 132.3 | 126.5 | 142.7 | 172.2 | 164.7 | 160.4 | 152.9 | 180.6 | 169.6 | 143.7 | 119.3 | 96.9 | 87.0 | 74.1 | 65.2 | 56.2 | - | - | - |
| Property,Plant & Equipment Net | 39.2 | 39.2 | 75.6 | 73.3 | 70.2 | 76.2 | 72.7 | 90.4 | 123.5 | 103.1 | 83.6 | 66.0 | 59.9 | 59.7 | 60.5 | 42.8 | 43.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | 0.0 | 69.7 | - | - | - | - | - | 47.6 | 45.0 | 27.4 | 28.5 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,260.7 | 1,242.6 | 1,384.2 | 1,532.1 | 1,505.4 | 1,478.0 | 1,479.9 | 4,061.4 | 4,284.0 | 3,845.2 | 3,366.2 | 2,776.2 | 2,393.7 | 2,165.7 | 1,746.8 | 1,601.3 | 1,270.1 | - | - |
| Intangible Assets | 16.9 | 11.6 | 21.2 | 18.5 | 21.6 | 26.6 | 28.6 | 313.2 | 639.9 | 668.5 | 424.2 | 198.1 | 23.8 | 25.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 31.1 | 34.1 | 61.7 | 55.8 | 51.3 | 44.9 | 56.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 73.9 | 103.9 | 102.9 | 105.9 | 88.3 | 54.5 | 86.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 58.2 | 76.6 | 82.2 | 123.2 | 131.0 | 107.4 | 48.6 | 81.2 | 91.9 | 56.5 | 82.2 | 36.7 | 129.4 | 118.3 | 83.1 | 70.2 | 54.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,246.7 | 2,152.7 | 2,219.8 | 2,347.9 | 2,722.5 | 3,347.9 | 4,145.9 | 5,937.5 | 5,867.3 | 5,339.4 | 4,547.2 | 3,608.2 | 3,008.7 | 2,750.3 | 2,272.6 | 2,037.6 | 1,689.4 | - | - |
| 9.6 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 20.0 | 10.0 | 10.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.6 | 12.7 | 21.1 | 21.6 | 19.7 | 18.9 | 18.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 49.9 | 43.4 | 160.5 | 147.6 | 132.2 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 458.9 | 434.1 | 388.9 | 427.0 | 427.4 | 444.3 | 541.8 | 502.8 | 531.4 | 448.9 | 428.8 | 416.3 | 326.8 | 268.3 | 254.3 | 221.1 | 346.7 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 25.7 | 31.9 | 47.2 | 44.2 | 41.4 | 41.0 | 44.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 57.0 | 34.2 | 34.3 | 33.6 | 41.4 | 61.7 | 56.5 | 95.6 | 147.8 | 227.8 | 189.0 | 160.5 | 111.4 | 125.9 | 93.8 | 74.1 | 59.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 30.3 | 32.9 | 30.6 | 39.4 | 42.3 | 45.3 | 22.8 | 31.8 | 57.9 | 45.2 | 52.3 | 59.0 | 61.0 | 57.0 | 54.5 | 48.7 | 42.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,380.8 | 1,387.8 | 1,370.7 | 1,456.3 | 1,825.9 | 2,600.2 | 2,646.9 | 2,849.6 | 2,800.8 | 2,578.6 | 2,109.4 | 1,342.7 | 665.7 | 715.0 | 541.6 | 590.2 | 499.3 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 886.9 | 858.0 | 787.6 | 724.6 | 659.1 | 604.4 | - | - |
| Retained Earnings | (83.2) | (248.5) | (149.5) | (89.1) | (155.4) | (286.4) | 510.1 | 2,094.4 | 2,048.2 | 1,785.5 | 1,510.4 | 1,376.8 | 1,484.0 | 1,246.8 | 1,005.9 | 787.9 | 585.2 | - | - |
| Accumulated Other Comprehensive Income | 0.6 | (1.1) | (2.2) | (3.7) | 1.3 | 3.5 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | 0.0 | 0.2 | 0.2 | 0.0 | - | - | - | 0.3 | 0.9 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 865.9 | 764.9 | 849.1 | 891.6 | 896.5 | 747.5 | 1,499.0 | 3,087.9 | 3,066.5 | 2,760.8 | 2,437.5 | 2,264.6 | 2,343.0 | 2,035.4 | 1,731.0 | 1,447.5 | 1,190.1 | 965.1 | 959.1 |
| Total Equity | 865.9 | 764.9 | 849.1 | 891.6 | 896.7 | 747.7 | 1,499.0 | 3,087.9 | 3,066.5 | 2,760.8 | 2,437.8 | 2,265.6 | 2,343.0 | 2,035.4 | 1,731.0 | 1,447.5 | 1,190.1 | 965.1 | 959.1 |
| - |
| - |
| - |
| Net debt | - | 381.3 | 548.9 | 627.4 | 602.3 | 576.2 | 1,592.1 | 1,907.1 | 1,805.7 | 1,643.0 | 1,218.8 | 519.5 | (4.1) | - | - | - | - | - | - |
| Working Capital | 304.6 | 205.5 | 94.5 | 1.0 | 413.2 | 1,105.0 | 189.7 | 157.2 | 95.8 | 138.2 | 99.0 | 50.8 | 41.3 | 90.7 | 83.0 | 74.9 | (54.0) | - | - |
| Book Value | 865.9 | 764.9 | 849.1 | 891.6 | 896.5 | 747.5 | 1,499.0 | 3,087.9 | 3,066.5 | 2,760.8 | 2,437.5 | 2,264.6 | 2,343.0 | 2,035.4 | 1,731.0 | 1,447.5 | 1,190.1 | 965.1 | 959.1 |
| Tangible Book Value | (411.7) | (489.3) | (556.3) | (659.0) | (630.5) | (757.1) | (9.4) | (1,286.7) | (1,857.4) | (1,752.9) | (1,352.8) | (709.7) | (74.5) | (155.3) | (15.7) | (153.9) | (80.0) | - | - |
| 14.1 |
| 7.2 |
| 387.4 |
| 357.9 |
| 338.2 |
| 269.6 |
| 1,123.8 |
| 294.5 |
| 132.2 |
| 311.8 |
| 107.9 |
| 25.1 |
| 35.9 |
| 46.5 |
| 25.5 |
| 34.5 |
| 38.1 |
| 40.9 |
| 60.2 |
| 48.4 |
| 40.4 |
| 41.8 |
| 55.7 |
| 52.8 |
| 51.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 15.8 | 20.0 | 20.0 | 20.0 | 19.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.4 | 82.8 | 0.0 | 21.9 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 205.8 | 375.2 | 340.1 | 224.7 | 99.0 | 229.9 | 103.8 | 19.4 | 8.0 | 73.3 | 21.2 | 5.8 | 6.1 | 9.8 | 8.7 | 14.1 | 7.2 | 387.4 | 357.9 | 338.2 | 269.6 | 1,123.8 | 294.5 | 132.2 | 311.8 | 107.9 | 103.5 | 118.8 | 46.5 | 47.4 | 34.5 | 38.1 | 40.9 | 60.2 | 48.4 | 40.4 | 41.8 | 55.7 | 52.8 | 51.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 224.8 | 229.7 | 231.1 | 239.0 | 242.5 | 260.0 | 286.9 | 274.2 | 283.7 | 272.3 | 277.4 | 270.9 | 278.7 | 296.8 | 294.4 | 307.2 | 317.6 | 301.8 | 262.0 | 248.1 | 245.7 | 241.9 | 267.1 | 345.7 | 477.0 | 434.3 | 494.7 | 504.2 | 522.6 | 506.7 | 522.8 | 528.0 | 542.6 | 504.0 | 520.0 | 480.4 | 487.7 | 495.3 | 487.0 | 461.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.9 | 12.6 | 8.9 | 10.4 | 12.1 | 13.4 | 10.2 | 11.9 | 12.5 | 13.5 | 10.6 | 12.5 | 15.0 | 14.9 | 9.7 | 14.2 | 16.3 | 18.5 | ||||||||||||||||||||||
| Other Current Assets | 8.2 | 8.9 | 10.2 | 7.7 | 7.6 | 5.1 | 9.5 | 9.9 | 9.6 | 12.3 | 7.9 | 10.1 | 12.1 | 13.3 | 9.9 | 8.9 | 9.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 587.0 | 763.5 | 717.2 | 613.1 | 491.7 | 639.6 | 528.2 | 429.2 | 426.5 | 483.5 | 420.5 | 397.8 | 408.6 | 428.0 | 423.7 | 459.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 41.1 | 39.2 | 38.6 | 38.9 | 38.2 | 39.2 | 41.9 | 47.9 | 74.3 | 75.6 | 75.1 | 73.3 | 72.9 | 73.3 | 71.7 | 72.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,268.2 | 1,260.7 | 1,255.4 | 1,242.6 | 1,242.6 | 1,242.6 | 1,239.0 | 1,239.0 | 1,393.2 | 1,384.2 | 1,532.1 | 1,532.1 | 1,532.1 | 1,532.1 | 1,532.1 | 1,532.1 | 1,528.7 | 1,505.4 | ||||||||||||||||||||||
| Intangible Assets | 15.9 | 16.9 | 14.8 | 9.3 | 10.4 | 11.6 | 13.2 | 10.2 | 18.8 | 21.2 | 15.5 | 16.8 | 17.5 | 18.5 | 19.5 | 21.0 | 21.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 65.7 | 73.9 | 79.8 | 88.7 | 99.4 | 103.9 | 119.4 | 124.1 | 101.9 | 102.9 | 102.6 | 101.6 | 102.8 | 105.9 | 97.9 | 93.2 | 84.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 55.4 | 58.2 | 57.9 | 70.8 | 71.3 | 76.6 | 78.6 | 79.5 | 83.1 | 82.2 | 108.0 | 116.8 | 119.4 | 123.2 | 117.7 | 124.4 | 128.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,070.3 | 2,246.7 | 2,199.4 | 2,102.1 | 1,993.5 | 2,152.7 | 2,076.9 | 1,995.4 | 2,168.2 | 2,219.8 | 2,326.3 | 2,305.5 | 2,320.1 | 2,347.9 | 2,332.0 | 2,369.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 31.5 | 37.2 | 38.7 | 42.1 | 44.1 | 46.4 | 47.4 | 32.0 | 31.6 | 34.6 | 31.7 | 31.0 | 35.3 | 31.9 | 27.1 | 30.2 | 30.3 | 36.6 | 34.4 | 40.7 | 59.1 | 59.8 | 61.0 | 49.0 | 47.5 | 35.4 | 38.3 | 32.4 | 32.1 | 31.1 | 30.7 | 28.4 | 31.7 | 34.6 | 27.3 | 30.4 | 23.9 | 28.5 | 23.3 | 27.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.9 | 11.6 | 12.2 | 12.0 | 12.2 | 12.7 | 17.0 | 18.8 | 21.0 | 21.1 | 21.8 | 21.6 | 21.1 | 21.6 | 22.7 | 20.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 442.6 | 458.9 | 392.5 | 341.0 | 271.1 | 434.1 | 373.1 | 310.2 | 247.3 | 388.9 | 350.4 | 320.3 | 284.2 | 427.0 | 351.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 27.1 | 25.7 | 27.5 | 30.0 | 30.5 | 31.9 | 39.9 | 49.2 | 47.9 | 47.2 | 48.5 | 43.1 | 44.0 | 44.2 | 45.6 | 42.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 57.0 | 57.0 | 38.3 | 36.0 | 34.4 | 34.2 | 35.6 | 30.6 | 34.1 | 34.3 | 41.0 | 37.8 | 32.7 | 33.6 | 39.9 | 43.1 | 39.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 29.7 | 30.3 | 33.5 | 33.3 | 30.9 | 32.9 | 33.0 | 31.5 | 33.5 | 30.6 | 31.2 | 31.9 | 37.6 | 39.4 | 42.5 | 48.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,191.7 | 1,380.8 | 1,308.7 | 1,268.3 | 1,204.3 | 1,387.8 | 1,344.4 | 1,288.9 | 1,312.0 | 1,370.7 | 1,358.4 | 1,363.1 | 1,410.3 | 1,456.3 | 1,473.3 | 1,524.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (53.6) | (83.2) | (116.8) | (188.5) | (227.8) | (248.5) | (279.0) | (298.5) | (145.4) | (149.5) | (25.2) | (46.6) | (74.9) | (89.1) | (118.7) | (149.5) | (176.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.6 | 0.4 | 0.1 | (0.3) | (1.1) | (0.2) | (2.0) | (2.2) | (2.2) | (3.5) | (3.5) | (3.1) | (3.7) | (4.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 878.6 | 865.9 | 890.7 | 833.8 | 789.2 | 764.9 | 732.5 | 706.5 | 856.2 | 849.1 | 968.0 | 942.4 | 909.8 | 891.6 | 858.7 | 845.4 | 877.1 | |||||||||||||||||||||||
| Total Equity | 878.6 | 865.9 | 890.7 | 833.8 | 789.2 | 764.9 | 732.5 | 706.5 | 856.2 | 849.1 | 968.0 | 942.4 | 909.8 | 891.6 | 858.7 | 845.4 | 877.1 | 896.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 144.4 | 304.6 | 324.6 | 272.0 | 220.6 | 205.5 | 155.1 | 119.1 | 179.2 | 94.5 | 70.1 | 77.4 | 124.4 | 1.0 | 72.0 | 129.9 | 170.1 | 413.2 | ||||||||||||||||||||||
| Book Value | 878.6 | 865.9 | 890.7 | 833.8 | 789.2 | 764.9 | 732.5 | 706.5 | 856.2 | 849.1 | 968.0 | 942.4 | 909.8 | 891.6 | 858.7 | 845.4 | 877.1 | 896.5 | ||||||||||||||||||||||
| Tangible Book Value | (405.6) | (411.7) | (379.6) | (418.1) | (463.8) | (489.3) | (519.7) | (542.7) | (555.8) | (556.3) | (579.6) | (606.5) | (639.8) | (659.0) | (693.0) | (707.6) | (672.7) | |||||||||||||||||||||||
| 12.6 |
| 18.9 |
| 19.4 |
| 16.9 |
| 13.3 |
| 14.3 |
| 19.4 |
| 17.1 |
| 20.9 |
| 14.8 |
| 12.9 |
| 17.1 |
| 17.8 |
| 15.8 |
| 11.7 |
| 15.6 |
| 13.3 |
| 12.3 |
| 9.8 |
| 11.1 |
| 13.2 |
| 11.5 |
| 18.9 |
| 39.7 |
| 17.4 |
| 10.4 |
| 61.8 |
| 20.3 |
| 41.1 |
| 20.9 |
| 11.8 |
| 19.9 |
| 17.7 |
| 16.7 |
| 17.2 |
| 16.3 |
| 14.2 |
| 16.6 |
| 37.2 |
| 60.6 |
| 13.3 |
| 12.0 |
| 13.8 |
| 12.0 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 439.8 |
| 840.6 |
| 788.0 |
| 752.3 |
| 665.4 |
| 1,549.3 |
| 1,651.2 |
| 688.3 |
| 940.9 |
| 731.5 |
| 965.3 |
| 985.5 |
| 1,057.4 |
| 660.0 |
| 625.4 |
| 624.9 |
| 622.7 |
| 627.2 |
| 653.3 |
| 557.6 |
| 562.4 |
| 587.1 |
| 575.5 |
| 548.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.5 |
| 70.2 |
| 72.6 |
| 68.5 |
| 80.8 |
| 76.2 |
| 78.6 |
| 98.5 |
| 100.2 |
| 72.7 |
| 93.7 |
| 92.7 |
| 89.0 |
| 90.4 |
| 137.8 |
| 131.9 |
| 127.1 |
| 123.5 |
| 114.8 |
| 110.5 |
| 108.3 |
| 103.1 |
| 98.5 |
| 89.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 69.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,496.8 |
| 1,487.1 |
| 1,482.5 |
| 1,478.0 |
| 1,480.7 |
| 2,165.0 |
| 2,710.3 |
| 1,479.9 |
| 2,634.9 |
| 4,069.6 |
| 4,065.5 |
| 4,061.4 |
| 4,303.4 |
| 4,304.7 |
| 4,301.5 |
| 4,284.0 |
| 4,118.2 |
| 3,948.3 |
| 3,946.1 |
| 3,845.2 |
| 3,828.8 |
| 3,510.4 |
| 21.6 |
| 21.6 |
| 20.0 |
| 21.5 |
| 26.6 |
| 27.7 |
| 200.4 |
| 263.3 |
| 28.6 |
| 279.6 |
| 286.1 |
| 300.7 |
| 313.2 |
| 595.4 |
| 614.2 |
| 629.3 |
| 639.9 |
| 643.2 |
| 643.0 |
| 660.4 |
| 668.5 |
| 671.7 |
| 446.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 75.8 |
| 79.8 |
| 56.4 |
| 84.3 |
| 89.9 |
| 91.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.3 |
| 71.9 |
| 56.3 |
| 70.9 |
| 54.5 |
| 63.0 |
| 61.2 |
| - |
| 86.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.0 |
| 130.1 |
| 114.4 |
| 110.1 |
| 107.4 |
| 64.8 |
| 97.9 |
| 92.3 |
| 48.6 |
| 90.6 |
| 115.0 |
| 102.7 |
| 81.2 |
| 95.4 |
| 92.6 |
| 92.2 |
| 91.9 |
| 68.6 |
| 61.7 |
| 60.5 |
| 56.5 |
| 90.2 |
| 101.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,341.0 |
| 2,722.5 |
| 2,646.1 |
| 2,555.1 |
| 2,483.7 |
| 3,347.9 |
| 3,424.8 |
| 3,387.2 |
| 4,319.7 |
| 4,145.9 |
| 4,290.7 |
| 5,638.8 |
| 5,706.3 |
| 5,937.5 |
| 5,838.7 |
| 5,859.6 |
| 5,883.1 |
| 5,867.3 |
| 5,680.5 |
| 5,407.4 |
| 5,424.9 |
| 5,339.4 |
| 5,343.9 |
| 4,771.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| 19.7 |
| 19.2 |
| 18.8 |
| 18.2 |
| 18.9 |
| 18.7 |
| 21.6 |
| 22.3 |
| 18.3 |
| 23.5 |
| 24.5 |
| 24.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 329.4 |
| 269.7 |
| 427.4 |
| 397.6 |
| 351.1 |
| 327.0 |
| 444.3 |
| 488.4 |
| 383.9 |
| 346.4 |
| 541.8 |
| 500.8 |
| 441.0 |
| 415.2 |
| 502.8 |
| 435.9 |
| 411.2 |
| 357.0 |
| 531.4 |
| 476.0 |
| 350.1 |
| 328.6 |
| 448.9 |
| 413.0 |
| 332.1 |
| 41.0 |
| 41.4 |
| 41.1 |
| 40.0 |
| 37.9 |
| 41.0 |
| 40.2 |
| 56.9 |
| 62.2 |
| 44.6 |
| 65.3 |
| 70.5 |
| 71.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.4 |
| 50.7 |
| 48.4 |
| 61.7 |
| 61.7 |
| 63.6 |
| 68.7 |
| 62.0 |
| 56.5 |
| 61.2 |
| 84.6 |
| 90.5 |
| 95.6 |
| 129.6 |
| 126.5 |
| 147.9 |
| 147.8 |
| 245.4 |
| 250.7 |
| 234.5 |
| 227.8 |
| 267.8 |
| 220.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 42.3 |
| 42.1 |
| 42.5 |
| 26.1 |
| 45.3 |
| 43.0 |
| 53.0 |
| 21.3 |
| 22.8 |
| 21.9 |
| 22.4 |
| 21.6 |
| 31.8 |
| 40.9 |
| 36.2 |
| 56.5 |
| 57.9 |
| 42.3 |
| 45.7 |
| 47.5 |
| 45.2 |
| 46.5 |
| 58.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,463.9 |
| 1,825.9 |
| 1,800.4 |
| 1,746.0 |
| 1,716.8 |
| 2,600.2 |
| 2,619.8 |
| 2,560.6 |
| 2,832.3 |
| 2,646.9 |
| 2,811.3 |
| 2,913.8 |
| 2,926.4 |
| 2,849.6 |
| 2,823.4 |
| 2,672.7 |
| 2,739.6 |
| 2,800.8 |
| 2,763.9 |
| 2,569.1 |
| 2,662.4 |
| 2,578.6 |
| 2,676.5 |
| 2,213.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (155.4) |
| (202.9) |
| (233.7) |
| (268.7) |
| (286.4) |
| (222.1) |
| (179.1) |
| 491.3 |
| 510.1 |
| 500.8 |
| 1,756.7 |
| 1,801.3 |
| 2,094.4 |
| 2,015.7 |
| 2,153.4 |
| 2,111.6 |
| 2,048.2 |
| 1,912.1 |
| 1,846.2 |
| 1,782.5 |
| 1,785.5 |
| 1,707.4 |
| 1,610.9 |
| (2.6) |
| (1.4) |
| 1.3 |
| 2.2 |
| 2.5 |
| 2.4 |
| 3.5 |
| 2.0 |
| - |
| - |
| 0.1 |
| - |
| 0.0 |
| (0.2) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 896.5 |
| 845.5 |
| 808.9 |
| 766.8 |
| 747.5 |
| 804.8 |
| 826.6 |
| 1,487.4 |
| 1,499.0 |
| 1,479.4 |
| 2,725.0 |
| 2,779.8 |
| 3,087.9 |
| 3,015.3 |
| 3,186.9 |
| 3,143.5 |
| 3,066.5 |
| 2,916.6 |
| 2,838.2 |
| 2,762.5 |
| 2,760.8 |
| 2,667.3 |
| 2,558.0 |
| 845.7 |
| 809.1 |
| 767.0 |
| 747.7 |
| 805.0 |
| 826.6 |
| 1,487.4 |
| 1,499.0 |
| 1,479.4 |
| 2,725.0 |
| 2,779.8 |
| 3,087.9 |
| 3,015.3 |
| 3,186.9 |
| 3,143.5 |
| 3,066.5 |
| 2,916.6 |
| 2,838.2 |
| 2,762.5 |
| 2,760.8 |
| 2,667.3 |
| 2,558.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 390.5 |
| 401.2 |
| 338.4 |
| 1,105.0 |
| 1,162.8 |
| 304.4 |
| 594.5 |
| 189.7 |
| 464.5 |
| 544.5 |
| 642.2 |
| 157.2 |
| 189.5 |
| 213.7 |
| 265.7 |
| 95.8 |
| 177.3 |
| 207.4 |
| 233.8 |
| 138.2 |
| 162.4 |
| 216.4 |
| 845.5 |
| 808.9 |
| 766.8 |
| 747.5 |
| 804.8 |
| 826.6 |
| 1,487.4 |
| 1,499.0 |
| 1,479.4 |
| 2,725.0 |
| 2,779.8 |
| 3,087.9 |
| 3,015.3 |
| 3,186.9 |
| 3,143.5 |
| 3,066.5 |
| 2,916.6 |
| 2,838.2 |
| 2,762.5 |
| 2,760.8 |
| 2,667.3 |
| 2,558.0 |
| (630.5) |
| (672.9) |
| (698.2) |
| (737.2) |
| (757.1) |
| (703.6) |
| (1,538.9) |
| (1,486.2) |
| (9.4) |
| (1,435.1) |
| (1,630.6) |
| (1,586.4) |
| (1,286.7) |
| (1,883.5) |
| (1,732.0) |
| (1,787.3) |
| (1,857.4) |
| (1,844.9) |
| (1,753.1) |
| (1,844.0) |
| (1,752.9) |
| (1,833.2) |
| (1,398.6) |