| (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 | 537.0 | 642.0 | 422.0 | 441.0 | 551.0 | 1,039.0 | 470.0 | 676.0 | 667.0 | 693.0 | 679.0 | 580.0 | 697.0 | 733.0 | 562.1 | |||||||||||||||||||||||||
| (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 | 642.0 | 1,039.0 | 693.0 | 733.0 | 576.0 | 554.8 | 367.3 | 326.8 | 354.3 | 286.0 | 269.5 | 276.5 | 225.8 | 264.5 | 211.2 | 234.8 | 227.1 | ||
| Restricted Cash | 82.0 | 69.0 | 57.0 | 50.0 | 47.0 | 45.5 | 49.3 | 42.2 | 41.1 | 42.6 | 37.4 | 44.0 | 51.9 | 47.1 | 44.7 | 41.2 | 36.4 | - | |
| Short Term Investments | 40.0 | 133.0 | 135.0 | 90.0 | 120.7 | 82.5 | 47.9 | 77.5 | 24.6 | 1.9 | 9.9 | 28.6 | 46.3 | 16.9 | 57.0 | 43.4 | 6.0 | ||
| Cash And Short Term Investments | 682.0 | 1,172.0 | 828.0 | 823.0 | 696.7 | 637.4 | 415.3 | 404.3 | 378.9 | 287.9 | 279.4 | 305.1 | 272.1 | 281.4 | 268.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 6.0 | 9.0 | 16.0 | 13.9 | 10.5 | 6.6 | 12.7 | 10.0 | 12.3 | 13.1 | 7.7 | 12.0 | 7.5 | 6.9 | 7.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 604.0 | 581.0 | 558.0 | 530.6 | 513.0 | 495.1 | 403.3 | 350.8 | 310.3 | 283.1 | 251.8 | 280.7 | 268.2 | 262.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 6.0 | 10.0 | 11.0 | 7.7 | 6.4 | 6.2 | 4.6 | 10.6 | 6.4 | 4.2 | 5.4 | 4.7 | 2.7 | 3.7 | 5.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 369.0 | 369.0 | 369.0 | 369.4 | 369.4 | 369.4 | 269.4 | 144.4 | 104.4 | 104.4 | 0.0 | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 369.0 | 369.0 | 369.0 | 369.4 | 369.4 | 369.4 | 269.4 | 144.4 | 104.4 | 104.4 | 0.0 | - | - | - | - | - | |||
| 510.9 |
| 576.7 |
| 575.8 |
| 467.9 |
| 455.4 |
| 494.8 |
| 554.8 |
| 372.4 |
| 459.4 |
| 404.7 |
| 367.3 |
| 243.4 |
| 324.9 |
| 398.9 |
| 326.8 |
| 398.9 |
| 308.7 |
| 354.6 |
| 354.3 |
| 285.9 |
| 241.9 |
| 303.9 |
| 286.0 |
| 223.6 |
| 271.6 |
| Restricted Cash | 80.0 | 82.0 | 79.0 | 76.0 | 74.0 | 69.0 | 67.0 | 64.0 | 61.0 | 57.0 | 51.0 | 48.0 | 48.0 | 50.0 | 51.8 | 53.3 | 49.4 | 46.9 | 47.8 | 46.1 | 46.4 | 45.5 | 45.3 | 45.2 | 48.3 | 49.3 | 45.3 | 43.3 | 44.7 | 42.2 | 44.7 | 41.8 | 41.1 | 41.1 | 41.7 | 41.7 | 42.5 | 42.6 | 41.8 | 41.2 |
| Short Term Investments | 41.0 | 40.0 | 99.0 | 70.0 | 133.0 | 133.0 | 126.0 | 174.0 | 134.0 | 135.0 | 116.7 | 135.3 | 91.1 | 90.0 | 78.0 | 75.7 | 45.7 | 120.7 | 82.6 | 82.6 | 82.6 | 82.5 | 72.9 | 75.2 | 39.0 | 47.9 | 77.0 | 74.6 | 78.1 | 77.5 | 81.6 | 7.2 | 1.9 | 24.6 | 2.0 | 1.9 | 1.8 | 1.9 | 1.8 | 1.9 |
| Cash And Short Term Investments | 578.0 | 682.0 | 521.0 | 511.0 | 684.0 | 1,172.0 | 596.0 | 850.0 | 801.0 | 828.0 | 795.7 | 715.3 | 788.1 | 823.0 | 640.1 | 586.6 | 622.3 | 696.6 | 550.5 | 538.0 | 577.3 | 637.4 | 445.2 | 534.6 | 443.7 | 415.3 | 320.5 | 399.6 | 477.0 | 404.3 | 480.5 | 315.9 | 356.6 | 378.9 | 287.9 | 243.8 | 305.7 | 287.9 | 225.4 | 273.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 607.3 | 622.8 | 558.7 | 685.9 | 670.2 | 513.3 | 579.5 | 595.8 | 561.2 | 392.7 | 528.7 | 473.9 | 520.7 | 465.8 | 483.9 | 424.1 | 421.3 | 400.6 | 3.4 | 4.1 | 3.9 | 12.3 | 3.4 | 2.8 | 4.8 | 13.1 | 2.9 | 4.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 118.0 | 119.0 | 89.0 | 90.0 | 114.0 | 107.0 | 84.0 | 91.0 | 114.0 | 128.0 | 56.0 | 60.1 | 79.9 | 61.7 | 51.5 | 71.2 | 80.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,730.0 | 1,722.0 | 1,554.0 | 1,517.0 | 1,654.0 | 2,085.0 | 1,433.0 | 1,621.0 | 1,619.0 | 1,595.0 | 1,477.7 | 1,363.6 | 1,518.1 | 1,511.9 | 1,289.0 | 1,410.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 323.2 | 315.8 | 310.3 | 304.5 | 299.9 | 292.6 | 283.1 | 272.0 | 265.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 172.0 | 177.0 | 180.0 | 182.0 | 186.0 | 192.0 | 190.0 | 186.0 | 191.0 | 197.0 | 190.7 | 192.8 | 196.4 | 200.0 | 196.6 | 199.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 60.0 | 63.0 | 65.0 | 66.0 | 67.0 | 65.0 | 66.0 | 55.0 | 56.0 | 57.0 | 53.9 | 52.2 | 53.3 | 56.5 | 56.6 | 59.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 22.0 | 3.0 | 22.0 | 10.0 | 34.0 | 19.0 | 15.0 | 6.0 | 20.0 | 10.1 | 10.8 | 0.0 | 15.5 | 0.7 | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 48.0 | 41.0 | 33.0 | 27.0 | 25.0 | 13.0 | 20.0 | 18.0 | 20.0 | 23.0 | 37.0 | 35.2 | 31.4 | 29.4 | 29.9 | 28.1 | 21.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,196.0 | 2,203.0 | 2,012.0 | 2,018.0 | 2,143.0 | 2,597.0 | 1,933.0 | 2,095.0 | 2,126.0 | 2,120.0 | 1,996.5 | 1,865.3 | 2,040.0 | 2,039.3 | 1,781.5 | 1,892.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.0 | 6.0 | 8.0 | 6.0 | 8.0 | 10.0 | 6.0 | 7.0 | 6.0 | 11.0 | 7.2 | 6.8 | 9.5 | 7.7 | 5.5 | 6.0 | 7.8 | 6.4 | 4.3 | 4.1 | 5.8 | 6.2 | 6.0 | 2.9 | 6.2 | 4.6 | 5.4 | 6.5 | 7.9 | 10.6 | 5.3 | 4.1 | 5.5 | 6.4 | 3.1 | 3.1 | 4.5 | 4.2 | 4.0 | 3.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 91.0 | 114.0 | 80.0 | 81.0 | 90.0 | 99.0 | 77.0 | 72.0 | 84.0 | 127.0 | 64.9 | 68.5 | 79.8 | 73.2 | 65.1 | 83.6 | 86.6 | 69.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,588.0 | 1,620.0 | 1,382.0 | 1,357.0 | 1,466.0 | 1,930.0 | 1,233.0 | 1,383.0 | 1,406.0 | 1,436.0 | 1,321.4 | 1,135.7 | 1,303.0 | 1,353.4 | 1,121.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 269.4 | 239.4 | 169.4 | 144.4 | 144.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 |
| Operating Lease Liabilities Non-Current | 61.0 | 66.0 | 67.0 | 67.0 | 67.0 | 66.0 | 66.0 | 55.0 | 56.0 | 58.0 | 52.0 | 50.1 | 51.6 | 55.6 | 55.7 | 58.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 1.2 | 0.0 | - | 9.2 | 5.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 541.0 | 537.0 | 543.0 | 549.0 | 558.0 | 570.0 | 575.0 | 570.0 | 580.0 | 590.0 | 592.0 | 599.1 | 603.6 | 604.6 | 599.8 | 611.2 | ||||||||||||||||||||||||
| Total Liabilities | 2,129.0 | 2,157.0 | 1,925.0 | 1,906.0 | 2,024.0 | 2,500.0 | 1,808.0 | 1,953.0 | 1,986.0 | 2,026.0 | 1,913.5 | 1,734.3 | 1,907.0 | 1,958.3 | 1,721.0 | 1,857.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 648.0 | 638.0 | 694.0 | 736.0 | 764.0 | 738.0 | 769.0 | 788.0 | 793.0 | 739.0 | 740.2 | 717.2 | 726.1 | 655.1 | 636.6 | 618.8 | 605.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 826.0 | 850.0 | 852.0 | 853.0 | 855.0 | 864.0 | 853.0 | 838.0 | 826.0 | 831.0 | 831.0 | 744.8 | 735.2 | 725.5 | 716.0 | 709.8 | 681.6 | 665.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 67.0 | 46.0 | 87.0 | 112.0 | 119.0 | 97.0 | 125.0 | 142.0 | 140.0 | 94.0 | 83.0 | 131.0 | 133.0 | 81.0 | 60.5 | 35.1 | 34.0 | |||||||||||||||||||||||
| Total Equity | 67.0 | 46.0 | 87.0 | 112.0 | 119.0 | 97.0 | 125.0 | 142.0 | 140.0 | 94.0 | 83.0 | 131.0 | 133.0 | 81.0 | 60.5 | 35.1 | 34.0 | (1.8) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.0 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 369.4 | 269.4 | 239.4 | 169.4 | 144.4 | 144.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 |
| Net debt | (209.0) | (313.0) | (152.0) | (142.0) | (315.0) | (803.0) | (227.0) | (481.0) | (432.0) | (459.0) | (426.3) | (345.9) | (418.7) | (453.6) | (270.7) | (217.2) | (252.9) | (327.2) | ||||||||||||||||||||||
| Working Capital | 142.0 | 102.0 | 172.0 | 160.0 | 188.0 | 155.0 | 200.0 | 238.0 | 213.0 | 159.0 | 156.3 | 228.0 | 215.1 | 158.5 | 167.8 | 164.0 | 145.3 | 116.3 | ||||||||||||||||||||||
| Book Value | 67.0 | 46.0 | 87.0 | 112.0 | 119.0 | 97.0 | 125.0 | 142.0 | 140.0 | 94.0 | 83.0 | 131.0 | 133.0 | 81.0 | 60.5 | 35.1 | 34.0 | (1.8) | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 252.2 |
| 135.8 |
| - |
| - |
| - |
| 278.2 |
| 233.1 |
| 252.2 |
| 135.8 |
| 1.2 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 119.0 | 107.0 | 128.0 | 61.7 | 53.3 | 39.5 | 43.5 | 27.7 | 27.0 | 19.5 | 17.1 | 17.6 | 12.1 | 9.7 | 11.5 | 8.5 | 6.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,722.0 | 2,085.0 | 1,595.0 | 1,511.9 | 1,244.8 | 1,077.3 | 974.7 | 866.5 | 778.9 | 640.3 | 542.0 | 563.2 | 565.3 | 551.5 | 522.8 | 498.1 | 418.2 | - | - |
| 252.0 |
| 230.1 |
| 226.3 |
| - |
| - |
| Accumulated Depreciation | 427.0 | 389.0 | 361.0 | 330.6 | 302.3 | 278.8 | 255.6 | 233.6 | 214.7 | 202.9 | 190.1 | 196.3 | 181.8 | 168.4 | 159.0 | 154.1 | 145.2 | - | - |
| Property,Plant & Equipment Net | 177.0 | 192.0 | 197.0 | 200.0 | 210.7 | 216.3 | 147.7 | 117.2 | 95.7 | 80.3 | 61.8 | 84.3 | 86.4 | 93.9 | 92.9 | 76.0 | 81.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | - | - | 14.4 | 17.2 | 21.2 | 14.3 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 6.6 | 28.4 | 21.3 | - | - | - |
| Operating Lease Right Of Use Assets | 63.0 | 65.0 | 57.0 | 56.5 | 62.8 | 60.7 | 56.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 22.0 | 34.0 | 20.0 | 15.5 | 4.9 | 9.6 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 41.0 | 13.0 | 23.0 | 29.4 | 15.2 | 4.5 | 6.0 | 4.9 | 3.5 | 1.8 | 1.4 | 1.7 | 1.8 | 4.8 | 4.1 | 1.1 | 1.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,203.0 | 2,597.0 | 2,120.0 | 2,039.3 | 1,753.1 | 1,584.3 | 1,395.0 | 1,191.8 | 1,063.7 | 907.2 | 784.9 | 792.6 | 766.6 | 750.2 | 712.3 | 659.8 | 576.5 | - | - |
| 3.3 |
| 1.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.0 | 19.0 | 19.8 | 19.9 | 19.2 | 16.5 | 15.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 114.0 | 117.0 | 130.0 | 80.1 | 69.3 | 60.8 | 58.7 | 28.9 | 26.0 | 22.4 | 20.3 | 22.4 | 15.0 | 12.5 | 13.8 | 14.3 | 8.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,620.0 | 1,930.0 | 1,436.0 | 1,353.4 | 1,128.6 | 904.9 | 869.0 | 772.3 | 724.7 | 601.0 | 487.7 | 496.5 | 436.7 | 435.8 | 396.2 | 353.6 | 290.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 66.0 | 66.0 | 58.0 | 55.6 | 64.2 | 64.3 | 58.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 4.1 | 7.7 | 9.0 | 10.8 | 8.9 | 10.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 0.0 | 6.3 | 0.0 | 10.0 | 1.8 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 537.0 | 570.0 | 590.0 | 604.6 | 626.3 | 635.2 | 521.9 | 341.8 | 272.6 | 245.7 | 124.7 | 92.0 | 76.6 | 73.5 | 70.8 | 65.8 | 62.7 | - | - |
| Total Liabilities | 2,157.0 | 2,500.0 | 2,026.0 | 1,958.3 | 1,755.1 | 1,540.1 | 1,390.9 | 1,114.1 | 997.4 | 846.6 | 612.5 | 588.5 | 513.3 | 509.3 | 467.1 | 419.5 | 353.3 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 638.0 | 738.0 | 739.0 | 655.2 | 553.6 | 575.0 | 499.5 | 397.9 | 296.8 | 278.2 | 232.8 | 214.5 | 256.0 | 241.3 | 243.7 | 228.9 | 220.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | 0.0 | (0.1) | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Treasury Stock | 850.0 | 864.0 | 831.0 | 725.5 | 665.1 | 627.0 | 544.1 | 357.6 | 256.4 | 227.2 | 205.3 | 148.5 | 138.7 | 134.0 | 134.6 | 124.5 | 135.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 46.0 | 97.0 | 94.0 | 81.0 | (2.0) | 44.1 | 4.1 | 77.7 | 66.3 | 60.5 | 172.5 | 204.1 | 253.3 | 240.9 | 245.2 | 240.4 | 223.2 | 208.5 | 198.7 |
| Total Equity | 46.0 | 97.0 | 94.0 | 81.0 | (2.0) | 44.1 | 4.1 | 77.7 | 66.3 | 60.5 | 172.5 | 204.1 | 253.3 | 240.9 | 245.2 | 240.4 | 223.2 | 208.5 | 198.7 |
| - |
| - |
| - |
| Net debt | (313.0) | (803.0) | (459.0) | (453.6) | (327.3) | (268.0) | (145.9) | (259.9) | (274.5) | (183.5) | (279.4) | - | - | - | - | - | - | - | - |
| Working Capital | 102.0 | 155.0 | 159.0 | 158.5 | 116.3 | 172.3 | 105.7 | 94.2 | 54.2 | 39.4 | 54.3 | 66.7 | 128.6 | 115.7 | 126.6 | 144.5 | 127.6 | - | - |
| Book Value | 46.0 | 97.0 | 94.0 | 81.0 | (2.0) | 44.1 | 4.1 | 77.7 | 66.3 | 60.5 | 172.5 | 204.1 | 253.3 | 240.9 | 245.2 | 240.4 | 223.2 | 208.5 | 198.7 |
| Tangible Book Value | - | - | - | - | (14.7) | 31.4 | (8.6) | 65.0 | 53.6 | 47.8 | - | - | 234.8 | 217.1 | 195.6 | 204.8 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.3 |
| 53.3 |
| 47.1 |
| 53.7 |
| 39.5 |
| 33.8 |
| 34.7 |
| 40.4 |
| 43.5 |
| 26.4 |
| 29.8 |
| 36.6 |
| 27.7 |
| 24.3 |
| 22.6 |
| 28.4 |
| 27.0 |
| 19.3 |
| 18.0 |
| 23.1 |
| 19.5 |
| 18.4 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,431.9 |
| 1,244.8 |
| 1,206.5 |
| 1,201.3 |
| 1,251.5 |
| 1,077.3 |
| 1,048.9 |
| 1,068.6 |
| 1,079.3 |
| 974.7 |
| 893.7 |
| 919.2 |
| 980.1 |
| 866.5 |
| 846.2 |
| 749.8 |
| 801.0 |
| 778.9 |
| 671.0 |
| 599.0 |
| 650.5 |
| 640.3 |
| 548.7 |
| 611.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 224.1 |
| 218.8 |
| 214.7 |
| 210.7 |
| 207.3 |
| 205.0 |
| 202.9 |
| 199.3 |
| 197.5 |
| 205.1 |
| 210.7 |
| 212.3 |
| 219.6 |
| 220.3 |
| 216.3 |
| 196.2 |
| 177.8 |
| 160.3 |
| 147.7 |
| 135.0 |
| 120.8 |
| 116.1 |
| 117.2 |
| 100.7 |
| 99.0 |
| 97.1 |
| 95.7 |
| 93.7 |
| 92.7 |
| 87.7 |
| 80.3 |
| 72.7 |
| 67.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.6 |
| 62.8 |
| 63.7 |
| 66.5 |
| 67.7 |
| 60.7 |
| 60.7 |
| 57.4 |
| 58.5 |
| 56.9 |
| 58.2 |
| 54.2 |
| 50.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 1.7 |
| 0.4 |
| 0.0 |
| 9.6 |
| 0.0 |
| 0.0 |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 12.1 |
| 7.1 |
| 7.0 |
| 4.5 |
| 6.3 |
| 6.2 |
| 6.0 |
| 6.0 |
| 6.7 |
| 6.2 |
| 5.5 |
| 4.9 |
| 5.7 |
| 5.5 |
| 5.5 |
| 3.5 |
| 4.5 |
| 3.7 |
| 3.0 |
| 1.8 |
| 2.2 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 290.5 |
| - |
| - |
| 284.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,940.1 |
| 1,753.1 |
| 1,734.1 |
| 1,728.1 |
| 1,769.1 |
| 1,584.3 |
| 1,523.3 |
| 1,517.7 |
| 1,522.4 |
| 1,395.0 |
| 1,292.1 |
| 1,317.0 |
| 1,351.0 |
| 1,191.8 |
| 1,136.7 |
| 1,051.1 |
| 1,091.5 |
| 1,063.7 |
| 947.4 |
| 885.9 |
| 928.5 |
| 907.2 |
| 794.9 |
| 846.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 14.2 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.8 |
| 63.0 |
| 61.1 |
| 60.8 |
| 46.4 |
| 60.7 |
| 51.7 |
| 58.7 |
| 42.2 |
| 39.8 |
| 49.2 |
| 28.9 |
| 24.6 |
| 24.1 |
| 27.7 |
| 27.7 |
| 20.9 |
| 22.7 |
| 25.6 |
| 22.4 |
| 23.2 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,246.6 |
| 1,286.6 |
| 1,128.6 |
| 1,004.2 |
| 1,002.7 |
| 1,044.4 |
| 904.9 |
| 841.1 |
| 840.6 |
| 888.5 |
| 869.0 |
| 761.2 |
| 769.8 |
| 850.4 |
| 772.3 |
| 697.3 |
| 654.8 |
| 709.6 |
| 726.5 |
| 579.3 |
| 543.4 |
| 590.9 |
| 601.0 |
| 484.9 |
| 541.5 |
| 62.1 |
| 64.2 |
| 66.0 |
| 69.7 |
| 71.7 |
| 64.3 |
| 64.4 |
| 60.8 |
| 61.6 |
| 58.9 |
| 60.1 |
| 54.6 |
| 50.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 13.3 |
| 0.0 |
| 2.8 |
| 0.7 |
| 8.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 619.5 |
| 626.3 |
| 632.9 |
| 638.1 |
| 651.1 |
| 635.2 |
| 641.6 |
| 632.5 |
| 637.3 |
| 521.9 |
| 489.9 |
| 412.3 |
| 381.4 |
| 341.8 |
| 287.5 |
| 278.4 |
| 279.0 |
| 270.9 |
| 266.1 |
| 258.8 |
| 251.2 |
| 245.7 |
| 240.4 |
| 240.1 |
| 1,906.1 |
| 1,754.9 |
| 1,637.0 |
| 1,640.8 |
| 1,695.4 |
| 1,540.1 |
| 1,482.6 |
| 1,473.1 |
| 1,525.7 |
| 1,390.9 |
| 1,251.1 |
| 1,182.1 |
| 1,231.8 |
| 1,114.1 |
| 984.8 |
| 933.2 |
| 988.6 |
| 997.4 |
| 845.4 |
| 802.2 |
| 842.1 |
| 846.6 |
| 725.3 |
| 781.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 553.6 |
| 637.9 |
| 627.9 |
| 620.2 |
| 575.0 |
| 586.1 |
| 581.6 |
| 545.3 |
| 499.5 |
| 490.9 |
| 477.2 |
| 460.9 |
| 397.9 |
| 381.5 |
| 353.7 |
| 337.5 |
| 296.8 |
| 329.2 |
| 316.2 |
| 308.5 |
| 278.2 |
| 273.9 |
| 265.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 646.0 |
| 635.6 |
| 628.4 |
| 627.0 |
| 620.6 |
| 592.3 |
| 595.5 |
| 544.1 |
| 496.9 |
| 383.8 |
| 376.1 |
| 357.6 |
| 262.2 |
| 263.8 |
| 257.9 |
| 256.4 |
| 248.0 |
| 248.3 |
| 234.2 |
| 227.2 |
| 211.7 |
| 205.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| 97.0 |
| 87.3 |
| 73.6 |
| 44.1 |
| 40.6 |
| 44.6 |
| (3.3) |
| 4.1 |
| 41.0 |
| 134.9 |
| 119.2 |
| 77.7 |
| 151.9 |
| 117.9 |
| 102.8 |
| 66.3 |
| 101.9 |
| 83.7 |
| 86.4 |
| 60.5 |
| 69.6 |
| 64.9 |
| 97.0 |
| 87.3 |
| 73.6 |
| 44.1 |
| 40.6 |
| 44.6 |
| (3.3) |
| 4.1 |
| 41.0 |
| 134.9 |
| 119.2 |
| 77.7 |
| 151.9 |
| 117.9 |
| 102.8 |
| 66.3 |
| 101.9 |
| 83.7 |
| 86.4 |
| 60.5 |
| 69.6 |
| 64.9 |
| (181.1) |
| (168.6) |
| (207.9) |
| (268.0) |
| (75.8) |
| (165.2) |
| (74.3) |
| (145.9) |
| (81.1) |
| (230.2) |
| (332.6) |
| (259.9) |
| (376.1) |
| (211.5) |
| (252.2) |
| (274.5) |
| (183.5) |
| (139.4) |
| (201.3) |
| (183.5) |
| (121.0) |
| (169.1) |
| 202.3 |
| 198.6 |
| 207.2 |
| 172.3 |
| 207.8 |
| 228.1 |
| 190.8 |
| 105.7 |
| 132.5 |
| 149.3 |
| 129.7 |
| 94.2 |
| 148.9 |
| 95.0 |
| 91.4 |
| 52.5 |
| 91.7 |
| 55.7 |
| 59.5 |
| 39.4 |
| 63.8 |
| 69.9 |
| 97.0 |
| 87.3 |
| 73.6 |
| 44.1 |
| 40.6 |
| 44.6 |
| (3.3) |
| 4.1 |
| 41.0 |
| 134.9 |
| 119.2 |
| 77.7 |
| 151.9 |
| 117.9 |
| 102.8 |
| 66.3 |
| 101.9 |
| 83.7 |
| 86.4 |
| 60.5 |
| 69.6 |
| 64.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |