| (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 | 255.4 | 199.4 | 289.5 | 221.4 | 320.0 | 286.1 | 230.4 | 241.5 | 182.9 | 100.7 | 105.8 | 176.6 | 482.7 | 820.5 | 175.2 | 369.7 | 36.5 | ||
| Restricted Cash | - | - | - | - | 0.0 | 0.7 | 0.5 | 0.6 | 0.4 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 386.7 | 366.5 | 162.1 | 126.0 | 341.1 | 309.1 | 201.8 | 371.3 | 308.6 | 449.5 | 507.6 | 636.7 | 364.9 | 134.8 | 104.8 | 30.0 | - | ||
| Cash And Short Term Investments | 642.2 | 565.9 | 451.6 | 347.4 | 661.0 | 595.2 | 432.2 | 612.8 | 491.5 | 550.2 | 613.4 | 813.4 | 847.6 | 955.3 | 280.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 290.8 | 249.5 | 242.5 | 217.5 | 232.9 | 183.7 | 213.4 | 222.5 | 184.9 | 197.4 | 207.2 | 212.7 | 202.3 | 197.6 | 247.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 17.8 | 16.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 1,480.7 | 1,578.0 | 1,550.7 | 1,586.3 | 1,500.5 | 1,489.4 | 1,519.1 | 1,584.3 | 1,581.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 135.6 | 123.6 | 116.9 | 114.6 | 127.1 | 123.2 | 116.6 | 111.6 | 125.5 | 104.5 | 96.1 | 94.4 | 91.0 | 89.0 | 98.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 247.0 | 243.0 | 240.2 | 236.0 | 420.0 | 677.0 | 690.0 | 692.0 | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 0.0 | 500.6 | 243.0 | 240.2 | 236.0 | 420.0 | 677.0 | 690.2 | 766.9 | 0.0 | |||
| (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 | 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 | 186.7 | 255.4 | 249.3 | 198.2 | 182.6 | 199.4 | 204.6 | 222.9 | 206.8 | 289.5 | 235.6 | 245.6 | 235.4 | 221.4 | 190.1 | |||||||||||||||||||||||||
| 56.8 |
| 51.5 |
| - |
| - |
| - |
| 399.6 |
| 36.5 |
| 56.8 |
| 51.5 |
| 302.2 |
| 342.1 |
| - |
| - |
| 16.3 |
| - |
| - |
| Prepaid Expenses | 60.0 | 49.9 | 59.7 | 54.9 | 33.2 | 29.5 | 29.1 | 25.3 | 22.9 | 15.9 | 19.4 | 25.6 | 20.3 | 42.1 | - | - | - | - | - |
| Other Current Assets | 35.1 | 71.0 | 27.9 | 35.9 | 25.6 | 27.5 | 42.1 | 33.3 | 50.5 | 32.6 | 22.5 | 32.8 | 36.2 | 26.3 | 55.7 | 70.3 | 60.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 137.1 | 590.0 | - | - | - | - |
| Total Current Assets | 1,028.1 | 936.3 | 781.7 | 655.7 | 952.7 | 835.8 | 716.8 | 893.9 | 749.7 | 796.2 | 862.5 | 1,148.1 | 1,172.3 | 1,397.6 | 1,263.9 | 857.2 | 500.6 | - | - |
| 1,799.8 |
| 2,205.7 |
| 2,256.7 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 886.1 | 950.9 | 911.8 | 945.4 | 903.7 | 857.0 | 853.4 | 871.0 | 808.0 | 862.7 | 1,049.0 | 1,006.7 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 594.5 | 627.1 | 638.8 | 640.9 | 596.7 | 632.4 | 665.8 | 713.4 | 773.5 | 937.1 | 1,156.8 | 1,250.0 | - | - |
| Long Term Investments | 525.7 | 345.9 | 257.6 | 138.9 | 413.4 | 286.8 | 251.7 | 213.6 | 241.4 | 187.3 | 291.1 | 167.8 | 176.2 | 4.4 | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 409.2 | 412.2 | 416.1 | 414.0 | 166.4 | 171.7 | 138.7 | 140.3 | 143.5 | 134.5 | 109.1 | 116.4 | 125.9 | 122.7 | 121.6 | 122.4 | 652.2 | - | - |
| Intangible Assets | 229.4 | 258.0 | 285.5 | 317.3 | 14.2 | - | - | - | - | - | - | - | - | - | 17.6 | 35.4 | 43.5 | - | - |
| Operating Lease Right Of Use Assets | 33.4 | 32.3 | 35.4 | 57.6 | 62.6 | 52.3 | 53.5 | 36.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 72.8 | 111.4 | 114.5 | 96.4 | 95.8 | 99.5 | 115.2 | - | - | 301.3 | 309.1 | 252.6 | 180.0 | 302.2 | 280.3 | 255.7 | 318.1 | - | - |
| Other Non-Current Assets | 160.2 | 185.2 | 226.6 | 230.6 | 196.5 | 319.3 | 239.6 | 182.1 | 171.1 | 153.7 | 190.5 | 193.7 | 164.7 | 166.2 | 198.5 | 201.5 | 192.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,997.1 | 2,841.5 | 2,714.6 | 2,533.8 | 2,564.1 | 2,307.7 | 2,089.1 | 2,197.1 | 2,099.8 | 2,185.4 | 2,417.7 | 2,566.5 | 2,572.6 | 2,807.5 | 2,883.5 | 3,285.7 | 3,088.6 | - | - |
| 114.0 |
| 119.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 253.6 | 0.0 | - | - | - | - | 0.2 | 74.9 | 0.0 | - | - | - |
| Deferred Revenue Current | 207.6 | 187.1 | 172.8 | 155.9 | 119.3 | 105.3 | 88.4 | 84.0 | 75.1 | 66.7 | 60.2 | 58.7 | 58.0 | 57.3 | 63.1 | 72.9 | 77.5 | - | - |
| Operating Lease Liabilities Current | 12.1 | 10.5 | 10.1 | 9.9 | 9.1 | 9.1 | 7.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 137.3 | 125.0 | 147.5 | 136.1 | 146.3 | 137.1 | 123.8 | 119.5 | 110.5 | 131.1 | 120.7 | 124.7 | 107.7 | 118.8 | 165.6 | 173.6 | 181.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 666.7 | 613.5 | 611.6 | 571.2 | 559.2 | 486.7 | 437.7 | 673.3 | 415.7 | 398.7 | 563.6 | 600.5 | 348.5 | 423.2 | 514.0 | 504.4 | 500.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.6 | 37.3 | 42.9 | 59.1 | 63.6 | 52.7 | 55.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 780.0 | 679.1 | - | - | - |
| Other Non-Current Liabilities | 78.2 | 86.1 | 101.0 | 110.8 | 133.0 | 127.6 | 126.2 | 77.8 | 82.3 | 78.6 | 92.2 | 107.8 | 158.4 | 173.7 | 177.0 | 217.5 | 245.0 | - | - |
| Total Non-Current Liabilities | 289.0 | 300.7 | 339.8 | 362.6 | 464.2 | 492.8 | 477.6 | 481.2 | 786.8 | 942.4 | 1,025.7 | 1,237.6 | 1,377.5 | 1,718.7 | 1,860.0 | 2,117.3 | 1,980.8 | - | - |
| Total Liabilities | 955.7 | 914.3 | 951.4 | 933.8 | 1,023.4 | 979.6 | 915.3 | 1,154.5 | 1,202.4 | 1,341.2 | 1,589.2 | 1,838.1 | 1,726.0 | 2,141.8 | 2,346.6 | 2,601.2 | 2,481.3 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,550.5 | 2,325.1 | 2,117.8 | 1,958.9 | 1,845.3 | 1,672.6 | 1,612.7 | 1,506.0 | 1,310.1 | 1,331.9 | 1,328.7 | 1,291.9 | 1,283.5 | 1,230.5 | 1,086.6 | 6.0 | 1,018.6 | - | - |
| Accumulated Other Comprehensive Income | (365.8) | (365.8) | (352.9) | (357.8) | (383.2) | (410.2) | (495.0) | (517.7) | (423.0) | (479.8) | (509.1) | (533.8) | (402.6) | (512.6) | (516.4) | 14.5 | (323.8) | - | - |
| Treasury Stock | - | - | - | - | 171.2 | 171.2 | 171.2 | 171.2 | 171.2 | 171.2 | 156.2 | 86.3 | 86.3 | 96.3 | (111.0) | (134.5) | 149.3 | - | - |
| Minority Interest | - | - | 0.0 | 2.0 | 2.0 | 2.6 | 1.9 | 1.9 | 0.1 | (3.6) | 1.7 | 2.0 | 3.6 | 3.3 | 3.1 | 4.1 | 3.2 | - | - |
| Total Stockholders Equity | 2,041.4 | 1,927.2 | 1,763.2 | 1,598.0 | 1,538.7 | 1,325.5 | 1,172.0 | 1,040.8 | 897.3 | 847.8 | 826.8 | 726.3 | 842.9 | 662.3 | 506.4 | 659.9 | 604.0 | 507.0 | 984.1 |
| Total Equity | 2,041.4 | 1,927.2 | 1,763.2 | 1,600.0 | 1,540.7 | 1,328.1 | 1,173.9 | 1,042.6 | 897.4 | 844.2 | 828.5 | 728.3 | 846.5 | 665.6 | 536.8 | 684.5 | 607.2 | 507.0 | 984.1 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | (432.2) | (112.2) | (248.5) | (310.0) | (377.4) | (393.4) | (170.6) | (265.1) | 486.9 | (399.6) | - | - | - |
| Working Capital | 361.4 | 322.8 | 170.1 | 84.5 | 393.6 | 349.1 | 279.1 | 220.6 | 334.0 | 397.4 | 298.9 | 547.6 | 823.8 | 974.4 | 750.0 | 352.9 | 0.1 | - | - |
| Book Value | 2,041.4 | 1,927.2 | 1,763.2 | 1,598.0 | 1,538.7 | 1,325.5 | 1,172.0 | 1,040.8 | 897.3 | 847.8 | 826.8 | 726.3 | 842.9 | 662.3 | 506.4 | 659.9 | 604.0 | 507.0 | 984.1 |
| Tangible Book Value | 1,402.8 | 1,257.0 | 1,061.6 | 866.6 | 1,358.1 | 1,153.9 | 1,033.3 | 900.5 | 753.7 | 713.3 | 717.7 | 609.9 | 717.0 | 539.6 | 367.1 | 502.1 | (91.6) | - | - |
| 161.3 |
| 169.2 |
| 320.0 |
| 324.0 |
| 320.9 |
| 275.2 |
| 286.1 |
| 215.8 |
| 249.3 |
| 218.3 |
| 230.4 |
| 283.8 |
| 255.8 |
| 235.7 |
| 241.5 |
| 206.2 |
| 213.8 |
| 182.9 |
| 244.7 |
| 204.1 |
| 151.0 |
| 100.7 |
| 156.9 |
| 400.1 |
| 185.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.4 | 0.4 | - | - | - | - | - | - | - |
| Short Term Investments | 407.8 | 386.7 | 368.0 | 342.0 | 339.5 | 366.5 | 288.3 | 188.4 | 172.2 | 162.1 | 162.7 | 171.2 | 139.4 | 126.0 | 102.6 | 61.9 | 52.8 | 341.1 | 357.8 | 338.5 | 297.5 | 309.1 | 308.7 | 240.4 | 216.7 | 201.8 | 376.9 | 427.8 | 388.1 | 371.3 | 348.2 | 299.8 | 308.6 | 336.4 | 382.6 | 392.2 | 449.5 | 589.1 | 327.6 | 436.4 |
| Cash And Short Term Investments | 594.5 | 642.2 | 617.4 | 540.2 | 522.1 | 565.9 | 492.9 | 411.4 | 379.1 | 451.6 | 398.3 | 416.9 | 374.7 | 347.4 | 292.7 | 223.3 | 222.0 | 661.0 | 681.8 | 659.3 | 572.7 | 595.2 | 524.5 | 489.7 | 435.0 | 432.2 | 660.7 | 683.6 | 623.8 | 612.8 | 554.4 | 513.6 | 491.5 | 581.1 | 586.7 | 543.2 | 550.2 | 746.0 | 727.7 | 622.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 234.9 | 290.8 | 204.1 | 211.1 | 192.5 | 249.5 | 188.9 | 181.3 | 177.7 | 242.5 | 164.0 | 159.0 | 166.0 | 217.5 | 163.6 | 176.0 | 197.5 | 232.9 | 164.6 | 153.5 | 145.2 | 183.7 | 125.3 | 122.1 | 157.7 | 213.4 | 167.1 | 162.8 | 180.1 | 222.5 | 157.9 | 151.4 | 184.9 | 142.3 | 149.6 | 176.9 | 197.4 | 152.6 | 150.0 | 170.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 58.7 | 60.0 | 53.1 | 58.0 | 49.9 | 49.9 | 44.9 | 50.4 | 59.0 | 59.7 | 56.7 | 60.9 | 58.4 | 54.9 | 58.7 | 46.2 | 41.8 | 33.2 | ||||||||||||||||||||||
| Other Current Assets | 39.1 | 35.1 | 63.8 | 45.7 | 37.1 | 71.0 | 68.2 | 73.1 | 65.4 | 27.9 | 39.1 | 38.0 | 35.4 | 35.9 | 28.3 | 27.9 | 25.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 927.2 | 1,028.1 | 938.3 | 855.0 | 801.6 | 936.3 | 795.0 | 716.2 | 681.2 | 781.7 | 658.1 | 674.8 | 634.4 | 655.7 | 543.2 | 473.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 958.8 | 945.3 | 940.7 | 929.6 | 920.2 | 905.5 | 903.9 | 889.8 | 882.6 | 870.3 | 862.9 | 848.8 | 836.6 | 823.0 | 813.3 | 804.1 | 790.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 495.1 | 502.7 | 507.7 | 514.2 | 523.8 | 531.1 | 546.3 | 553.7 | 561.1 | 566.4 | ||||||||||||||||||||||||
| Long Term Investments | 512.7 | 525.7 | 479.4 | 411.3 | 380.2 | 345.9 | 327.4 | 312.6 | 307.2 | 257.6 | 189.5 | 93.5 | 99.7 | 138.9 | 175.9 | 230.2 | 252.8 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 407.8 | 409.2 | 409.2 | 409.2 | 414.8 | 412.2 | 416.8 | 414.2 | 414.6 | 416.1 | 413.3 | 415.2 | 415.1 | 414.0 | 406.4 | 411.5 | 414.2 | 166.4 | ||||||||||||||||||||||
| Intangible Assets | 222.4 | 229.4 | 236.4 | 243.3 | 251.2 | 258.0 | 264.8 | 271.6 | 278.4 | 285.5 | 292.8 | 302.7 | 310.0 | 317.3 | 328.7 | 336.1 | 343.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 61.6 | 72.8 | 72.9 | 128.1 | 123.0 | 111.4 | 131.5 | 128.2 | 120.7 | 114.5 | 116.1 | 115.9 | 105.9 | 96.4 | 111.7 | 107.7 | 110.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 268.0 | 269.5 | 280.0 | 280.1 | 281.5 | 288.8 | 331.5 | 328.0 | 313.0 | 345.0 | 353.0 | 345.9 | 360.8 | 357.7 | 388.4 | 387.6 | 350.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,859.4 | 2,997.1 | 2,887.1 | 2,805.0 | 2,735.1 | 2,841.5 | 2,762.1 | 2,673.4 | 2,622.8 | 2,714.6 | 2,546.5 | 2,479.1 | 2,472.3 | 2,533.8 | 2,515.4 | 2,512.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 137.8 | 135.6 | 130.9 | 120.2 | 121.6 | 123.6 | 137.1 | 120.9 | 120.7 | 116.9 | 119.8 | 110.8 | 122.0 | 114.6 | 119.5 | 114.0 | 146.2 | 127.1 | 118.9 | 94.5 | 102.7 | 123.2 | 97.7 | 70.7 | 99.2 | 116.6 | 106.9 | 101.3 | 106.2 | 111.6 | 113.8 | 114.2 | 125.5 | 116.7 | 94.3 | 101.9 | 104.5 | 92.5 | 75.3 | 85.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 215.8 | 207.6 | 197.9 | 190.0 | 193.7 | 187.1 | 177.2 | 174.9 | 178.2 | 172.8 | 156.6 | 157.0 | 163.6 | 155.9 | 152.4 | 148.5 | 154.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 123.5 | 137.3 | 124.4 | 134.5 | 143.7 | 125.0 | 129.2 | 122.9 | 157.3 | 147.5 | 139.6 | 125.3 | 155.0 | 136.1 | 138.6 | 149.1 | 180.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 577.9 | 666.7 | 615.5 | 578.0 | 554.9 | 613.5 | 589.6 | 543.1 | 544.7 | 611.6 | 554.0 | 532.1 | 540.5 | 571.2 | 555.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 246.0 | 247.0 | 248.0 | 247.0 | 246.0 | 244.3 | 243.0 | 242.6 | 241.8 | 241.0 | 240.2 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 73.0 | 78.2 | 82.7 | 79.0 | 79.9 | 86.1 | 90.3 | 92.4 | 93.7 | 101.0 | 97.4 | 93.3 | 106.4 | 110.8 | 113.0 | 117.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 280.0 | 289.0 | 291.4 | 291.3 | 295.4 | 300.7 | 320.5 | 325.3 | 330.1 | 339.8 | 337.3 | 339.8 | 355.0 | 362.6 | 417.3 | 438.5 | ||||||||||||||||||||||||
| Total Liabilities | 857.9 | 955.7 | 906.9 | 869.3 | 850.2 | 914.3 | 910.0 | 868.4 | 874.9 | 951.4 | 891.3 | 871.8 | 895.5 | 933.8 | 973.0 | 972.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,600.7 | 2,550.5 | 2,450.1 | 2,398.1 | 2,345.0 | 2,325.1 | 2,223.0 | 2,180.4 | 2,136.5 | 2,117.8 | 2,026.3 | 1,991.0 | 1,962.8 | 1,958.9 | 1,918.2 | 1,896.6 | 1,834.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (366.3) | (365.8) | (356.8) | (360.2) | (360.0) | (365.8) | (341.8) | (350.3) | (352.4) | (352.9) | (350.9) | (351.7) | (354.1) | (357.8) | (390.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 225.7 | 200.2 | 171.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,001.5 | 2,041.4 | 1,980.3 | 1,935.7 | 1,884.9 | 1,927.2 | 1,852.1 | 1,805.0 | 1,748.0 | 1,763.2 | 1,653.2 | 1,605.2 | 1,574.8 | 1,598.0 | 1,540.4 | 1,538.1 | ||||||||||||||||||||||||
| Total Equity | 2,001.5 | 2,041.4 | 1,980.3 | 1,935.7 | 1,884.9 | 1,927.2 | 1,852.1 | 1,805.0 | 1,748.0 | 1,763.2 | 1,655.2 | 1,607.2 | 1,576.8 | 1,600.0 | 1,542.4 | 1,540.1 | 1,495.1 | 1,540.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 492.2 | 501.4 | 502.5 | 500.6 | 246.0 | 244.3 | 243.0 | 242.6 | 241.8 | 241.0 | 240.2 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 349.3 | 361.4 | 322.8 | 277.0 | 246.7 | 322.8 | 205.4 | 173.0 | 136.4 | 170.1 | 104.1 | 142.7 | 94.0 | 84.5 | (12.6) | (60.9) | (106.0) | 393.6 | ||||||||||||||||||||||
| Book Value | 2,001.5 | 2,041.4 | 1,980.3 | 1,935.7 | 1,884.9 | 1,927.2 | 1,852.1 | 1,805.0 | 1,748.0 | 1,763.2 | 1,653.2 | 1,605.2 | 1,574.8 | 1,598.0 | 1,540.4 | 1,538.1 | 1,493.1 | 1,538.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,371.3 | 1,402.8 | 1,334.7 | 1,283.1 | 1,218.9 | 1,257.0 | 1,170.5 | 1,119.2 | 1,054.9 | 1,061.6 | 947.1 | 887.4 | 849.7 | 866.6 | 805.2 | 790.5 | 735.5 | |||||||||||||||||||||||
| 38.8 |
| 36.3 |
| 33.5 |
| 29.5 |
| 32.1 |
| 28.4 |
| 29.8 |
| 29.1 |
| 31.4 |
| 28.9 |
| 24.2 |
| 25.3 |
| 26.7 |
| 23.4 |
| 22.9 |
| 17.9 |
| 13.5 |
| 16.8 |
| 15.9 |
| 14.1 |
| 15.2 |
| 21.5 |
| 25.6 |
| 40.4 |
| 32.1 |
| 35.3 |
| 27.5 |
| 39.1 |
| 42.3 |
| 31.2 |
| 42.1 |
| 50.1 |
| 47.5 |
| 56.1 |
| 33.3 |
| 43.7 |
| 51.6 |
| 50.5 |
| 26.5 |
| 25.7 |
| 31.0 |
| 32.6 |
| 50.1 |
| 46.3 |
| 32.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 487.0 |
| 952.7 |
| 925.7 |
| 881.2 |
| 786.7 |
| 835.8 |
| 721.0 |
| 682.5 |
| 653.7 |
| 716.8 |
| 909.3 |
| 922.7 |
| 884.1 |
| 893.9 |
| 782.6 |
| 740.0 |
| 749.7 |
| 767.8 |
| 775.4 |
| 767.9 |
| 796.2 |
| 962.8 |
| 939.1 |
| 846.1 |
| 777.6 |
| 903.7 |
| 891.6 |
| 900.3 |
| 886.1 |
| 916.1 |
| 978.8 |
| 963.7 |
| 950.9 |
| 939.2 |
| 940.0 |
| 926.3 |
| 911.8 |
| 944.5 |
| 956.2 |
| 945.4 |
| 945.4 |
| 932.0 |
| 917.6 |
| 903.7 |
| 893.2 |
| 886.0 |
| 870.5 |
| 570.8 |
| 575.0 |
| 579.4 |
| 582.3 |
| 587.5 |
| 594.5 |
| 604.3 |
| 612.0 |
| 622.1 |
| 627.1 |
| 627.1 |
| 633.0 |
| 635.4 |
| 638.8 |
| 646.0 |
| 645.5 |
| 640.9 |
| 618.8 |
| 595.1 |
| 588.5 |
| 596.7 |
| 602.1 |
| 611.1 |
| 621.7 |
| 413.4 |
| 360.7 |
| 287.3 |
| 318.0 |
| 286.8 |
| 275.6 |
| 266.9 |
| 251.9 |
| 251.7 |
| 217.3 |
| 162.9 |
| 185.1 |
| 213.6 |
| 240.1 |
| 235.6 |
| 241.4 |
| 241.8 |
| 220.7 |
| 209.3 |
| 187.3 |
| 198.9 |
| 187.7 |
| 252.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.9 |
| 170.2 |
| 169.3 |
| 171.7 |
| 168.7 |
| 144.8 |
| 138.5 |
| 138.7 |
| 137.3 |
| 139.9 |
| 138.9 |
| 140.3 |
| 141.3 |
| 145.6 |
| 143.5 |
| 143.2 |
| 138.8 |
| 136.4 |
| 134.5 |
| 122.9 |
| 119.8 |
| 110.3 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.9 |
| 36.8 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.8 |
| 95.8 |
| 96.9 |
| 98.9 |
| 99.5 |
| 109.2 |
| 111.4 |
| 113.5 |
| 115.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 290.5 |
| 294.6 |
| 298.4 |
| 301.3 |
| 301.6 |
| 303.4 |
| 305.8 |
| 346.7 |
| 338.9 |
| 330.1 |
| 322.5 |
| 319.3 |
| 260.7 |
| 240.8 |
| 243.8 |
| 239.6 |
| 239.7 |
| 222.7 |
| 223.9 |
| 182.1 |
| 184.8 |
| 179.2 |
| 171.1 |
| 156.5 |
| 153.9 |
| 153.2 |
| 153.7 |
| 154.3 |
| 155.1 |
| 152.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,529.3 |
| 2,564.1 |
| 2,469.4 |
| 2,348.0 |
| 2,282.8 |
| 2,307.7 |
| 2,139.5 |
| 2,058.4 |
| 2,023.5 |
| 2,089.1 |
| 2,255.0 |
| 2,206.4 |
| 2,194.6 |
| 2,197.1 |
| 2,141.4 |
| 2,097.1 |
| 2,099.8 |
| 2,239.0 |
| 2,195.2 |
| 2,170.2 |
| 2,185.4 |
| 2,356.9 |
| 2,329.2 |
| 2,312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.2 |
| 254.4 |
| 254.5 |
| 253.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.3 |
| 115.7 |
| 114.7 |
| 114.8 |
| 105.3 |
| 100.1 |
| 99.7 |
| 99.1 |
| 88.4 |
| 86.7 |
| 87.7 |
| 92.7 |
| 84.0 |
| 81.9 |
| 85.4 |
| 75.1 |
| 76.9 |
| 79.1 |
| 82.5 |
| 66.7 |
| 63.6 |
| 62.8 |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.1 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.3 |
| 145.7 |
| 135.7 |
| 136.3 |
| 137.1 |
| 133.9 |
| 134.7 |
| 112.2 |
| 123.8 |
| 120.9 |
| 114.2 |
| 114.7 |
| 119.5 |
| 116.1 |
| 103.5 |
| 110.5 |
| 134.4 |
| 140.4 |
| 141.7 |
| 131.1 |
| 152.9 |
| 130.3 |
| 122.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 534.3 |
| 593.0 |
| 559.2 |
| 526.6 |
| 446.5 |
| 440.7 |
| 486.7 |
| 425.9 |
| 371.1 |
| 371.0 |
| 437.7 |
| 659.8 |
| 631.6 |
| 636.3 |
| 673.3 |
| 403.0 |
| 370.4 |
| 415.7 |
| 418.7 |
| 398.5 |
| 387.8 |
| 398.7 |
| 572.8 |
| 526.2 |
| 513.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.2 |
| 35.8 |
| 34.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.7 |
| 133.0 |
| 126.1 |
| 129.4 |
| 126.9 |
| 127.6 |
| 135.5 |
| 125.8 |
| 118.1 |
| 126.2 |
| 126.5 |
| 107.5 |
| 105.8 |
| 77.8 |
| 76.8 |
| 76.6 |
| 82.3 |
| 78.7 |
| 74.9 |
| 74.4 |
| 78.6 |
| 85.9 |
| 85.5 |
| 85.0 |
| 441.2 |
| 464.2 |
| 473.3 |
| 482.7 |
| 486.6 |
| 492.8 |
| 456.4 |
| 456.2 |
| 458.9 |
| 477.6 |
| 497.4 |
| 489.5 |
| 498.4 |
| 481.2 |
| 731.8 |
| 768.6 |
| 786.8 |
| 901.6 |
| 912.7 |
| 925.4 |
| 942.4 |
| 990.9 |
| 1,003.9 |
| 1,005.8 |
| 1,034.2 |
| 1,023.4 |
| 999.9 |
| 929.2 |
| 927.3 |
| 979.6 |
| 882.3 |
| 827.3 |
| 829.9 |
| 915.3 |
| 1,157.2 |
| 1,121.2 |
| 1,134.7 |
| 1,154.5 |
| 1,134.7 |
| 1,139.0 |
| 1,202.4 |
| 1,320.3 |
| 1,311.1 |
| 1,313.3 |
| 1,341.2 |
| 1,563.7 |
| 1,530.1 |
| 1,518.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,845.3 |
| 1,799.0 |
| 1,756.2 |
| 1,701.9 |
| 1,672.6 |
| 1,672.6 |
| 1,659.2 |
| 1,635.5 |
| 1,612.7 |
| 1,552.8 |
| 1,544.7 |
| 1,527.9 |
| 1,506.0 |
| 1,457.5 |
| 1,422.1 |
| 1,310.1 |
| 1,373.5 |
| 1,354.2 |
| 1,338.6 |
| 1,331.9 |
| 1,301.3 |
| 1,313.8 |
| 1,314.0 |
| (387.0) |
| (386.9) |
| (383.2) |
| (400.5) |
| (403.4) |
| (408.3) |
| (410.2) |
| (475.9) |
| (482.0) |
| (490.0) |
| (495.0) |
| (506.5) |
| (508.0) |
| (513.8) |
| (517.7) |
| (501.6) |
| (509.3) |
| (423.0) |
| (460.5) |
| (468.3) |
| (474.3) |
| (479.8) |
| (495.8) |
| (500.1) |
| (504.0) |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 171.2 |
| 2.0 |
| 2.0 |
| 2.6 |
| 2.6 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| (3.7) |
| (3.6) |
| (3.6) |
| (4.0) |
| (3.9) |
| (3.6) |
| 1,493.1 |
| 1,538.7 |
| 1,467.5 |
| 1,416.8 |
| 1,352.9 |
| 1,325.5 |
| 1,255.4 |
| 1,229.2 |
| 1,191.7 |
| 1,172.0 |
| 1,095.9 |
| 1,083.3 |
| 1,058.0 |
| 1,040.8 |
| 1,006.6 |
| 958.0 |
| 897.3 |
| 918.7 |
| 887.7 |
| 860.6 |
| 847.8 |
| 797.2 |
| 803.0 |
| 796.7 |
| 1,469.5 |
| 1,418.8 |
| 1,355.5 |
| 1,328.1 |
| 1,257.3 |
| 1,231.0 |
| 1,193.6 |
| 1,173.9 |
| 1,097.8 |
| 1,085.2 |
| 1,059.8 |
| 1,042.6 |
| 1,006.7 |
| 958.1 |
| 897.4 |
| 918.7 |
| 884.0 |
| 857.0 |
| 844.2 |
| 793.2 |
| 799.2 |
| 793.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (168.5) |
| (182.2) |
| (121.2) |
| (112.2) |
| (308.4) |
| (269.4) |
| (248.5) |
| (338.5) |
| (344.9) |
| (302.2) |
| (310.0) |
| - |
| - |
| - |
| 399.1 |
| 434.7 |
| 345.9 |
| 349.1 |
| 295.1 |
| 311.4 |
| 282.7 |
| 279.1 |
| 249.5 |
| 291.1 |
| 247.8 |
| 220.6 |
| 379.7 |
| 369.6 |
| 334.0 |
| 349.1 |
| 377.0 |
| 380.1 |
| 397.4 |
| 389.9 |
| 412.9 |
| 333.0 |
| 1,467.5 |
| 1,416.8 |
| 1,352.9 |
| 1,325.5 |
| 1,255.4 |
| 1,229.2 |
| 1,191.7 |
| 1,172.0 |
| 1,095.9 |
| 1,083.3 |
| 1,058.0 |
| 1,040.8 |
| 1,006.6 |
| 958.0 |
| 897.3 |
| 918.7 |
| 887.7 |
| 860.6 |
| 847.8 |
| 797.2 |
| 803.0 |
| 796.7 |
| 1,358.1 |
| 1,298.7 |
| 1,246.6 |
| 1,183.6 |
| 1,153.9 |
| 1,086.7 |
| 1,079.9 |
| 1,053.3 |
| 1,033.3 |
| 958.7 |
| 943.5 |
| 919.0 |
| 900.5 |
| 865.3 |
| 812.4 |
| 753.7 |
| 775.5 |
| 748.9 |
| 724.2 |
| 713.3 |
| 674.2 |
| 683.3 |
| 674.2 |