| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 85.5 | 92.8 | 130.6 | 111.0 | 90.4 | 76.1 | 136.2 | 94.0 | 107.1 | 100.3 | 78.5 | 46.1 | 58.7 | 44.5 | 75.8 | |||||||||||||||||||||||||
| (in millions of USD) | 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 | 92.8 | 76.1 | 107.1 | 58.7 | 107.6 | 147.1 | 50.3 | 43.2 | 59.1 | 26.3 | 38.2 | 69.8 | 81.7 | 66.7 | 61.0 | 28.5 | 39.0 | 49.0 |
| Restricted Cash | 19.4 | 20.8 | 18.9 | 16.2 | 12.1 | 11.4 | 10.7 | 11.7 | 8.3 | 5.3 | 11.1 | 10.7 | 13.9 | 11.6 | 50.6 | 52.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | 152.5 | 140.2 | 139.1 | 138.0 | 116.2 | 132.5 | 105.0 | 107.3 | 85.1 | 85.1 | - | |
| Cash And Short Term Investments | 92.8 | 76.1 | 107.1 | 58.7 | 107.6 | 147.1 | 202.8 | 183.5 | 198.2 | 164.3 | 154.4 | 202.3 | 186.7 | 174.0 | 146.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 139.0 | 135.3 | 108.5 | 100.0 | 96.1 | 89.7 | 93.0 | 97.3 | 86.8 | 82.5 | 84.1 | 78.8 | 79.9 | 77.0 | 71.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 7.8 | 9.0 | 7.4 | 7.1 | 8.6 | 8.8 | 7.4 | 7.5 | 7.2 | 7.5 | 7.6 | 7.1 | 7.1 | 6.7 | 7.4 | 7.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,308.9 | 1,281.7 | 1,101.7 | 1,081.2 | 1,064.3 | 1,030.4 | 1,017.2 | 979.1 | 958.7 | 933.1 | 875.3 | 821.8 | 734.7 | 675.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 32.5 | 129.5 | 0.0 | - | - | - | 0.0 | 55.0 | 100.0 | 120.0 | 120.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 40.0 | 137.0 | 0.0 | - | - | 0.0 | 10.0 | 55.0 | 100.0 | 120.0 | 120.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | ||
| 57.0 |
| 107.6 |
| 112.5 |
| 134.7 |
| 134.1 |
| 147.1 |
| 183.8 |
| 149.5 |
| 69.5 |
| 50.3 |
| 59.3 |
| 29.7 |
| 38.2 |
| 43.2 |
| 55.6 |
| 59.3 |
| 55.0 |
| 59.1 |
| 69.8 |
| 60.8 |
| 47.1 |
| 26.3 |
| 19.2 |
| 37.5 |
| 49.2 |
| Restricted Cash | 20.8 | 18.1 | 20.9 | 19.4 | 25.8 | 19.6 | 29.4 | 27.2 | 17.7 | 19.9 | 24.4 | 28.5 | 15.1 | 27.7 | 15.8 | 18.9 | 10.4 | 14.3 | 15.9 | 22.0 | 9.7 | 12.4 | 21.3 | 14.7 | 8.9 | 8.8 | 36.2 | 16.5 | 10.0 | 12.1 | 9.5 | 11.8 | 6.4 | 12.0 | 5.7 | 16.7 | 3.1 | 17.2 | 16.7 | 14.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 111.9 | 112.1 | 92.1 | 152.5 | 156.3 | 147.0 | 147.1 | 140.2 | 139.5 | 136.0 | 123.6 | 139.1 | 143.8 | 148.1 | 136.3 | 138.0 | 147.0 | 141.8 | 125.9 |
| Cash And Short Term Investments | 85.5 | 92.8 | 130.6 | 111.0 | 90.4 | 76.1 | 136.2 | 94.0 | 107.1 | 100.3 | 78.5 | 46.1 | 58.7 | 44.5 | 75.8 | 57.0 | 107.6 | 112.5 | 134.7 | 134.1 | 147.1 | 295.6 | 261.6 | 161.6 | 202.8 | 215.6 | 176.8 | 185.3 | 183.5 | 195.1 | 195.3 | 178.5 | 198.2 | 213.6 | 209.0 | 183.4 | 164.3 | 166.2 | 179.3 | 175.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 137.7 | 139.0 | 132.4 | 142.1 | 141.7 | 135.3 | 109.4 | 125.7 | 108.5 | 102.6 | 101.3 | 103.1 | 100.0 | 99.0 | 100.4 | 101.7 | 96.1 | 99.0 | 97.8 | 94.3 | 89.7 | 84.6 | 85.8 | 100.4 | 93.0 | 92.0 | 97.4 | 100.6 | 97.3 | 87.3 | 82.2 | 85.0 | 86.8 | 80.3 | 79.6 | 83.3 | 82.5 | 76.7 | 77.2 | 81.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 9.2 | 7.8 | 7.8 | 7.9 | 8.1 | 9.0 | 6.6 | 6.8 | 7.4 | 7.4 | 7.0 | 6.9 | 7.1 | 7.3 | 7.4 | 8.6 | 8.6 | 8.7 | 7.9 | 8.1 | 8.8 | 7.2 | 7.2 | 7.9 | 7.4 | 7.8 | 7.3 | 7.0 | 7.5 | 7.6 | 7.3 | 7.3 | 7.2 | 7.1 | 7.2 | 7.3 | 7.5 | 7.4 | 7.1 | 7.3 |
| Prepaid Expenses | 7.1 | 5.8 | 5.9 | 7.4 | 8.9 | 9.6 | 8.8 | 6.8 | 8.9 | 7.6 | 10.6 | 8.2 | 10.5 | 10.3 | 14.7 | 11.5 | 7.8 | 5.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 465.6 | 461.8 | 493.5 | 463.2 | 455.2 | 424.4 | 447.9 | 417.6 | 406.2 | 382.6 | 368.7 | 337.9 | 353.9 | 344.5 | 394.8 | 384.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,318.2 | 1,308.9 | 1,305.6 | 1,296.0 | 1,287.8 | 1,281.7 | 1,073.4 | 1,065.5 | 1,101.7 | 1,102.5 | 1,096.7 | 1,087.8 | 1,081.2 | 1,076.1 | 1,077.0 | 1,073.3 | 1,064.3 | 1,062.6 | 1,050.0 | 1,034.7 | 1,030.4 | 1,041.8 | 1,038.6 | 1,032.8 | 1,017.2 | 1,010.6 | 1,009.8 | 987.8 | 979.1 | 977.4 | 974.0 | 965.8 | 958.7 | 954.7 | 949.8 | 941.2 | 933.1 | 921.5 | 911.3 | 888.7 |
| Accumulated Depreciation | 646.4 | 635.1 | 630.5 | 619.4 | 608.4 | 597.4 | 586.2 | 576.8 | 608.4 | 604.2 | 594.8 | 584.7 | 574.7 | 564.7 | 561.2 | 553.1 | 543.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 671.8 | 673.8 | 675.2 | 676.6 | 679.4 | 684.3 | 487.2 | 488.7 | 493.3 | 498.3 | 501.9 | 503.1 | 506.5 | 511.4 | 515.8 | 520.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 170.5 | 170.5 | 170.5 | 170.5 | 170.5 | 170.5 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | 168.3 | ||||||||||||||||||||||
| Intangible Assets | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 39.8 | 47.8 | 55.8 | 63.7 | 70.1 | 79.2 | 80.8 | 87.4 | 94.2 | 100.8 | 107.0 | 113.8 | 120.5 | 126.5 | 143.8 | 150.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 386.7 | 390.8 | 403.5 | 422.4 | 414.2 | 415.7 | 404.6 | 413.4 | 411.2 | 401.1 | 410.1 | 424.3 | 415.0 | 439.7 | 439.9 | 452.8 | 455.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,524.1 | 1,526.4 | 1,572.1 | 1,562.2 | 1,548.8 | 1,524.4 | 1,339.7 | 1,319.6 | 1,310.8 | 1,281.9 | 1,280.7 | 1,265.4 | 1,275.5 | 1,295.6 | 1,350.5 | 1,357.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | 7.7 | 0.0 | - | - | - | - | 0.1 | 0.6 | 5.0 | 15.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 26.0 | 33.6 | 33.2 | 32.7 | 32.1 | 31.8 | 30.2 | 29.7 | 29.4 | 29.2 | 29.1 | 29.1 | 29.1 | 28.6 | 28.4 | 28.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 33.2 | 26.0 | 51.6 | 38.5 | 27.3 | 21.4 | 24.3 | 24.3 | 23.0 | 31.7 | 27.4 | 23.0 | 17.6 | 24.1 | 20.4 | 21.8 | 20.1 | |||||||||||||||||||||||
| Total Current Liabilities | 250.8 | 253.6 | 282.4 | 268.7 | 239.2 | 234.8 | 216.9 | 206.4 | 214.5 | 204.7 | 197.8 | 183.2 | 197.9 | 210.2 | 224.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 32.5 | 65.6 | 102.5 | 126.5 | 129.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 30.0 | 55.0 | 55.0 | 55.0 | 75.0 | 85.0 | 100.0 | 100.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 |
| Operating Lease Liabilities Non-Current | 13.3 | 13.5 | 21.7 | 29.9 | 36.8 | 45.9 | 49.0 | 56.0 | 63.2 | 70.2 | 76.9 | 84.0 | 91.0 | 97.9 | 115.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 45.3 | 42.7 | 38.8 | 34.6 | 37.1 | 35.6 | 23.5 | 19.6 | 17.2 | 9.8 | 12.2 | 11.5 | 10.9 | 9.8 | 9.3 | 8.1 | 6.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 22.2 | 18.0 | 17.7 | 18.0 | 17.8 | 16.9 | 18.1 | 27.9 | 26.4 | 26.6 | 26.8 | 26.5 | 20.0 | 15.3 | 17.4 | 18.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 427.5 | 451.9 | 513.9 | 536.8 | 540.8 | 541.3 | 391.9 | 393.1 | 400.3 | 394.6 | 394.3 | 385.5 | 397.9 | 414.2 | 447.9 | 446.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 233.6 | 236.4 | 235.9 | 234.9 | 233.1 | 232.5 | 229.4 | 226.9 | 227.6 | 226.9 | 225.9 | 225.1 | 227.0 | 228.5 | 234.5 | 232.7 | 232.2 | |||||||||||||||||||||||
| Retained Earnings | 858.9 | 833.0 | 818.1 | 788.8 | 775.0 | 752.2 | 722.2 | 704.7 | 687.6 | 668.2 | 666.9 | 659.7 | 656.7 | 659.1 | 670.3 | 675.9 | 669.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.7) | (0.8) | (1.1) | (1.9) | (3.3) | (4.7) | (5.9) | (7.0) | (6.6) | (10.1) | (9.1) | (7.9) | (9.5) | (10.4) | (7.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 5.7 | 5.7 | 5.2 | 3.5 | 3.1 | 3.0 | 2.0 | 1.8 | 1.7 | 2.2 | 2.4 | 2.8 | 3.2 | 4.0 | 4.7 | 5.7 | 5.5 | 6.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,090.9 | 1,068.8 | 1,053.0 | 1,021.9 | 1,004.9 | 980.2 | 945.8 | 924.7 | 908.8 | 885.2 | 883.9 | 877.1 | 874.3 | 877.3 | 897.9 | 905.3 | 903.0 | |||||||||||||||||||||||
| Total Equity | 1,096.6 | 1,074.5 | 1,058.2 | 1,025.4 | 1,008.0 | 983.2 | 947.8 | 926.5 | 910.5 | 887.3 | 886.4 | 879.9 | 877.5 | 881.3 | 902.6 | 911.1 | 908.5 | 901.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 40.0 | 73.1 | 110.0 | 134.0 | 137.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 50.0 | 10.0 | 30.0 | 55.0 | 55.0 | 55.0 | 75.0 | 85.0 | 100.0 | 100.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 |
| Net debt | (85.5) | (52.8) | (57.5) | (1.0) | 43.6 | 60.9 | - | - | (107.1) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 214.8 | 208.2 | 211.2 | 194.5 | 216.0 | 189.6 | 230.9 | 211.2 | 191.8 | 177.9 | 170.9 | 154.7 | 156.0 | 134.4 | 170.4 | 167.5 | 163.4 | 167.2 | ||||||||||||||||||||||
| Book Value | 1,090.9 | 1,068.8 | 1,053.0 | 1,021.9 | 1,004.9 | 980.2 | 945.8 | 924.7 | 908.8 | 885.2 | 883.9 | 877.1 | 874.3 | 877.3 | 897.9 | 905.3 | 903.0 | 895.7 | ||||||||||||||||||||||
| Tangible Book Value | 900.6 | 878.4 | 862.6 | 831.6 | 814.6 | 789.8 | 770.5 | 749.4 | 733.4 | 709.8 | 708.6 | 701.8 | 698.9 | 702.0 | 722.6 | 730.0 | 727.7 | |||||||||||||||||||||||
| - |
| 113.6 |
| 39.0 |
| 49.0 |
| 77.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.8 | 9.6 | 8.9 | 10.2 | 7.4 | 3.0 | 6.6 | 3.9 | 2.9 | 2.6 | 2.2 | 2.3 | 1.2 | 1.1 | 1.1 | 1.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 461.8 | 424.4 | 406.2 | 353.9 | 426.6 | 456.8 | 341.1 | 322.0 | 329.3 | 290.9 | 278.9 | 322.5 | 299.7 | 417.2 | 368.2 | 322.6 | - | - |
| 659.5 |
| 640.2 |
| - |
| - |
| Accumulated Depreciation | 635.1 | 597.4 | 608.4 | 574.7 | 543.3 | 510.1 | 481.8 | 444.4 | 409.4 | 373.5 | 339.2 | 307.0 | 277.9 | 254.5 | 229.9 | 203.8 | - | - |
| Property,Plant & Equipment Net | 673.8 | 684.3 | 493.3 | 506.5 | 521.0 | 520.3 | 535.4 | 534.7 | 549.3 | 559.6 | 536.0 | 514.7 | 456.8 | 420.9 | 429.7 | 436.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 170.5 | 170.5 | 168.3 | 168.3 | 168.3 | 21.3 | 21.0 | 21.0 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 20.3 | 20.3 | - | - |
| Intangible Assets | 19.9 | 19.9 | 7.0 | 7.0 | 7.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 47.8 | 79.2 | 94.2 | 120.5 | 156.1 | 179.1 | 202.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 18.7 | 18.2 | 12.8 | 10.2 | 12.0 | - | - |
| Other Non-Current Assets | 390.8 | 415.7 | 411.2 | 415.0 | 455.8 | 385.1 | 410.2 | 224.3 | 217.9 | 237.0 | 230.3 | 236.9 | 227.9 | 86.5 | 72.6 | 70.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,526.4 | 1,524.4 | 1,310.8 | 1,275.5 | 1,403.4 | 1,362.1 | 1,286.6 | 1,080.9 | 1,096.5 | 1,087.4 | 1,045.3 | 1,074.1 | 984.4 | 924.7 | 870.4 | 829.5 | - | - |
| - |
| - |
| Short Term Debt | 7.5 | 7.5 | 0.0 | - | - | 0.0 | 10.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | 0.0 | 15.0 | 51.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 33.6 | 31.8 | 29.4 | 29.1 | 27.6 | 25.5 | 24.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 26.0 | 21.4 | 23.0 | 17.6 | 20.1 | 21.3 | 15.0 | 14.2 | 16.2 | 13.2 | 12.2 | 12.5 | 13.8 | 20.4 | 20.3 | 17.9 | - | - |
| Total Current Liabilities | 253.6 | 234.8 | 214.5 | 197.9 | 263.2 | 281.2 | 194.8 | 157.9 | 155.1 | 150.9 | 150.7 | 183.6 | 167.8 | 228.8 | 220.7 | 224.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13.5 | 45.9 | 63.2 | 91.0 | 128.5 | 153.6 | 178.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 3.1 | 3.1 | 3.2 | 3.4 | 3.3 | 3.4 | 3.3 | 3.4 | 11.8 | 14.0 | - | - |
| Deferred Tax Liabilities | 42.7 | 35.6 | 17.2 | 10.9 | 6.9 | 14.1 | 24.0 | 18.6 | 18.4 | 22.1 | 9.1 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 18.0 | 16.9 | 26.4 | 20.0 | 16.6 | 28.4 | 21.2 | 15.2 | 15.8 | 16.3 | 16.3 | 16.0 | 14.5 | 13.9 | 16.2 | 18.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 451.9 | 541.3 | 400.3 | 397.9 | 494.9 | 563.9 | 507.6 | 346.5 | 393.1 | 417.8 | 414.3 | 340.0 | 296.2 | 268.6 | 263.6 | 274.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 236.4 | 232.5 | 227.6 | 227.0 | 232.2 | 226.9 | 222.8 | 219.4 | 215.7 | 211.5 | 209.5 | 155.0 | 153.1 | 154.7 | 139.2 | 128.1 | - | - |
| Retained Earnings | 833.0 | 752.2 | 687.6 | 656.7 | 669.1 | 563.0 | 553.1 | 516.4 | 419.4 | 391.9 | 368.0 | 343.9 | 318.2 | 280.0 | 265.2 | 226.1 | - | - |
| Accumulated Other Comprehensive Income | (0.8) | (4.7) | (6.6) | (9.5) | 1.6 | 5.1 | 2.6 | (2.7) | 67.5 | 66.1 | 53.4 | 64.6 | 46.2 | 50.8 | 36.7 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.7 | 3.0 | 1.7 | 3.2 | 5.5 | 3.1 | 0.5 | 1.2 | 0.7 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,068.8 | 980.2 | 908.8 | 874.3 | 903.0 | 795.2 | 778.6 | 733.3 | 702.7 | 669.6 | 631.0 | 734.1 | 688.1 | 656.1 | 606.9 | 555.4 | 525.8 | 480.8 |
| Total Equity | 1,074.5 | 983.2 | 910.5 | 877.5 | 908.5 | 798.3 | 779.1 | 734.5 | 703.4 | 669.6 | 631.0 | 734.1 | 688.1 | 656.1 | 606.9 | 555.4 | 525.8 | 480.8 |
| - |
| - |
| Net debt | (52.8) | 60.9 | (107.1) | - | - | (147.1) | (192.8) | (128.5) | (98.2) | (44.3) | (34.4) | (192.3) | (176.7) | (164.0) | (136.1) | (103.6) | - | - |
| Working Capital | 208.2 | 189.6 | 191.8 | 156.0 | 163.4 | 175.5 | 146.3 | 164.1 | 174.2 | 139.9 | 128.3 | 139.0 | 131.9 | 188.5 | 147.5 | 98.3 | - | - |
| Book Value | 1,068.8 | 980.2 | 908.8 | 874.3 | 903.0 | 795.2 | 778.6 | 733.3 | 702.7 | 669.6 | 631.0 | 734.1 | 688.1 | 656.1 | 606.9 | 555.4 | 525.8 | 480.8 |
| Tangible Book Value | 878.4 | 789.8 | 733.4 | 698.9 | 727.7 | 773.8 | 757.6 | 712.3 | 685.1 | 652.0 | 613.4 | 716.5 | 670.5 | 638.5 | 586.5 | 535.0 | - | - |
| 6.2 |
| 3.5 |
| 3.0 |
| 3.7 |
| 4.3 |
| 5.4 |
| 6.6 |
| 3.7 |
| 4.2 |
| 4.6 |
| 3.9 |
| 3.2 |
| 3.4 |
| 3.5 |
| 2.9 |
| 2.6 |
| 3.6 |
| 3.9 |
| 2.6 |
| 2.9 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.6 |
| 424.8 |
| 465.9 |
| 464.6 |
| 456.8 |
| 422.2 |
| 390.2 |
| 306.7 |
| 341.1 |
| 351.2 |
| 321.6 |
| 327.1 |
| 322.0 |
| 324.5 |
| 317.5 |
| 305.2 |
| 329.3 |
| 336.1 |
| 328.7 |
| 304.5 |
| 290.9 |
| 287.2 |
| 297.3 |
| 296.3 |
| 540.6 |
| 530.4 |
| 520.3 |
| 510.1 |
| 511.2 |
| 502.6 |
| 492.2 |
| 481.8 |
| 471.0 |
| 465.3 |
| 455.0 |
| 444.4 |
| 436.4 |
| 430.0 |
| 419.7 |
| 409.4 |
| 402.4 |
| 394.2 |
| 383.8 |
| 373.5 |
| 363.8 |
| 358.0 |
| 348.6 |
| 521.0 |
| 522.0 |
| 519.6 |
| 514.5 |
| 520.3 |
| 530.6 |
| 536.0 |
| 540.6 |
| 535.4 |
| 539.6 |
| 544.6 |
| 532.8 |
| 534.7 |
| 540.9 |
| 544.0 |
| 546.1 |
| 549.3 |
| 552.3 |
| 555.5 |
| 557.4 |
| 559.6 |
| 557.7 |
| 553.3 |
| 540.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.3 |
| 168.3 |
| 168.3 |
| 21.3 |
| 21.3 |
| 21.3 |
| 21.0 |
| 21.0 |
| 21.0 |
| 21.0 |
| 21.0 |
| 21.0 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.6 |
| 7.0 |
| 7.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.1 |
| 162.6 |
| 168.6 |
| 172.8 |
| 179.1 |
| 185.0 |
| 191.0 |
| 197.0 |
| 202.9 |
| 208.8 |
| 214.4 |
| 220.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 469.0 |
| 471.8 |
| 376.2 |
| 385.1 |
| 385.9 |
| 409.1 |
| 409.0 |
| 410.2 |
| 416.4 |
| 448.5 |
| 452.4 |
| 224.3 |
| 219.3 |
| 209.2 |
| 208.0 |
| 217.9 |
| 222.4 |
| 216.0 |
| 217.1 |
| 237.0 |
| 243.5 |
| 237.0 |
| 231.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,403.4 |
| 1,415.8 |
| 1,457.4 |
| 1,355.3 |
| 1,362.1 |
| 1,338.8 |
| 1,335.2 |
| 1,256.3 |
| 1,286.6 |
| 1,307.2 |
| 1,314.6 |
| 1,312.3 |
| 1,080.9 |
| 1,084.7 |
| 1,070.7 |
| 1,059.2 |
| 1,096.5 |
| 1,110.8 |
| 1,100.2 |
| 1,079.0 |
| 1,087.4 |
| 1,088.4 |
| 1,087.6 |
| 1,068.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 50.0 |
| 10.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 40.1 |
| 51.3 |
| 51.3 |
| 51.3 |
| 51.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| 27.3 |
| 26.9 |
| 25.8 |
| 25.5 |
| 25.1 |
| 24.9 |
| 24.6 |
| 24.2 |
| 24.0 |
| 23.6 |
| 23.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 19.6 |
| 25.7 |
| 21.3 |
| 23.4 |
| 27.4 |
| 18.8 |
| 15.0 |
| 22.6 |
| 18.3 |
| 22.4 |
| 14.2 |
| 16.6 |
| 14.8 |
| 14.3 |
| 16.2 |
| 20.3 |
| 14.6 |
| 17.9 |
| 13.2 |
| 18.0 |
| 12.8 |
| 15.8 |
| 216.5 |
| 263.2 |
| 257.7 |
| 273.0 |
| 265.8 |
| 281.2 |
| 259.7 |
| 262.1 |
| 218.0 |
| 194.8 |
| 181.1 |
| 171.7 |
| 170.0 |
| 157.9 |
| 151.5 |
| 143.0 |
| 131.7 |
| 155.1 |
| 147.6 |
| 137.0 |
| 132.1 |
| 150.9 |
| 142.8 |
| 140.8 |
| 138.8 |
| 122.2 |
| 128.5 |
| 135.3 |
| 141.7 |
| 147.0 |
| 153.6 |
| 159.9 |
| 166.2 |
| 172.4 |
| 178.7 |
| 184.8 |
| 190.7 |
| 196.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 3.1 |
| 3.8 |
| 4.4 |
| 5.1 |
| 3.1 |
| 3.9 |
| 4.6 |
| 5.3 |
| 3.2 |
| 4.0 |
| 4.9 |
| 5.6 |
| 3.4 |
| 4.2 |
| 4.7 |
| 5.5 |
| 8.0 |
| 13.5 |
| 15.2 |
| 14.1 |
| 14.2 |
| 13.0 |
| 8.5 |
| 24.0 |
| 26.2 |
| 21.1 |
| 20.8 |
| 18.6 |
| 18.6 |
| 15.2 |
| 12.6 |
| 18.4 |
| 26.0 |
| 25.2 |
| 20.0 |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| 26.5 |
| 29.3 |
| 30.0 |
| 28.4 |
| 32.7 |
| 29.1 |
| 14.6 |
| 21.2 |
| 13.8 |
| 15.4 |
| 15.3 |
| 15.2 |
| 14.7 |
| 16.3 |
| 16.1 |
| 15.8 |
| 15.5 |
| 17.4 |
| 16.8 |
| 16.3 |
| 16.2 |
| 17.4 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 494.9 |
| 513.9 |
| 544.1 |
| 545.1 |
| 563.9 |
| 561.6 |
| 566.0 |
| 513.0 |
| 507.6 |
| 535.2 |
| 554.4 |
| 561.6 |
| 346.5 |
| 363.5 |
| 364.0 |
| 367.6 |
| 393.1 |
| 419.3 |
| 410.8 |
| 402.3 |
| 417.8 |
| 417.5 |
| 416.0 |
| 413.5 |
| 231.0 |
| 230.2 |
| 227.5 |
| 226.9 |
| 225.6 |
| 225.0 |
| 223.6 |
| 222.8 |
| 221.4 |
| 221.1 |
| 219.6 |
| 219.4 |
| 217.7 |
| 217.3 |
| 216.3 |
| 215.7 |
| 214.3 |
| 213.8 |
| 212.4 |
| 211.5 |
| 210.7 |
| 218.9 |
| 217.9 |
| 661.8 |
| 673.2 |
| 576.3 |
| 563.0 |
| 543.5 |
| 538.6 |
| 518.3 |
| 553.1 |
| 547.3 |
| 535.8 |
| 530.1 |
| 516.4 |
| 505.9 |
| 492.4 |
| 477.5 |
| 419.4 |
| 405.3 |
| 401.2 |
| 397.8 |
| 391.9 |
| 384.9 |
| 380.6 |
| 375.6 |
| (3.5) |
| 1.6 |
| 2.8 |
| 3.3 |
| 3.1 |
| 5.1 |
| 4.7 |
| 4.3 |
| 0.5 |
| 2.6 |
| 2.7 |
| 2.1 |
| (0.2) |
| (2.7) |
| (3.7) |
| (3.6) |
| (2.9) |
| 67.5 |
| 71.1 |
| 73.5 |
| 65.5 |
| 66.1 |
| 75.1 |
| 71.9 |
| 60.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 3.1 |
| 3.1 |
| 3.2 |
| 1.2 |
| 0.8 |
| 0.5 |
| 0.5 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| 895.7 |
| 906.8 |
| 807.1 |
| 795.2 |
| 774.0 |
| 768.1 |
| 742.6 |
| 778.6 |
| 771.6 |
| 759.2 |
| 749.6 |
| 733.3 |
| 720.0 |
| 706.3 |
| 691.1 |
| 702.7 |
| 690.9 |
| 688.7 |
| 675.9 |
| 669.6 |
| 670.8 |
| 671.5 |
| 654.6 |
| 913.3 |
| 810.2 |
| 798.3 |
| 777.2 |
| 769.3 |
| 743.4 |
| 779.1 |
| 772.0 |
| 760.2 |
| 750.7 |
| 734.5 |
| 721.2 |
| 706.8 |
| 691.6 |
| 703.4 |
| 691.5 |
| 689.5 |
| 676.7 |
| 669.6 |
| 670.8 |
| 671.5 |
| 654.6 |
| - |
| - |
| (295.6) |
| (261.6) |
| (111.6) |
| (192.8) |
| (185.6) |
| (121.8) |
| (130.3) |
| (128.5) |
| (120.1) |
| (110.3) |
| (78.5) |
| (98.2) |
| (93.6) |
| (89.0) |
| (63.4) |
| (44.3) |
| (46.2) |
| (59.3) |
| (55.1) |
| 192.9 |
| 198.8 |
| 175.5 |
| 162.6 |
| 128.1 |
| 88.7 |
| 146.3 |
| 170.1 |
| 149.9 |
| 157.2 |
| 164.1 |
| 172.9 |
| 174.5 |
| 173.5 |
| 174.2 |
| 188.5 |
| 191.7 |
| 172.4 |
| 139.9 |
| 144.4 |
| 156.4 |
| 157.5 |
| 906.8 |
| 807.1 |
| 795.2 |
| 774.0 |
| 768.1 |
| 742.6 |
| 778.6 |
| 771.6 |
| 759.2 |
| 749.6 |
| 733.3 |
| 720.0 |
| 706.3 |
| 691.1 |
| 702.7 |
| 690.9 |
| 688.7 |
| 675.9 |
| 669.6 |
| 670.8 |
| 671.5 |
| 654.6 |
| 720.3 |
| 731.5 |
| 638.8 |
| 626.9 |
| 752.6 |
| 746.7 |
| 721.2 |
| 757.6 |
| 750.6 |
| 738.2 |
| 728.6 |
| 712.3 |
| 699.0 |
| 688.7 |
| 673.5 |
| 685.1 |
| 673.3 |
| 671.1 |
| 658.3 |
| 652.0 |
| 653.2 |
| 653.9 |
| 637.0 |