| (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 | 734.6 | 455.1 | 380.6 | 259.4 | 202.2 | 374.3 | 193.7 | 116.1 | 192.9 | 146.1 | 75.5 | 135.6 | 119.9 | 168.1 | 204.2 | 471.4 | 348.3 | 386.2 |
| Restricted Cash | 35.6 | 9.1 | 14.1 | 14.5 | 9.2 | 77.6 | 8.4 | 3.8 | 4.8 | 50.5 | 45.9 | 44.4 | 42.6 | 38.7 | 35.4 | 23.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 734.6 | 455.1 | 380.6 | 259.4 | 202.2 | 374.3 | 193.7 | 116.1 | 192.9 | 146.1 | 75.5 | 135.6 | 119.9 | 168.1 | 204.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,218.6 | 986.9 | 1,054.0 | 1,171.1 | 1,454.3 | 1,415.1 | 1,354.5 | 1,261.1 | 1,265.7 | 1,743.3 | 1,473.6 | 1,479.5 | 1,291.2 | 1,224.6 | 1,275.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,118.2 | 989.3 | 975.5 | 940.6 | 913.1 | 923.5 | 897.8 | 834.4 | 826.7 | 791.4 | 778.0 | 747.6 | 681.9 | 631.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 724.9 | 631.5 | 466.5 | 495.3 | 512.1 | 794.6 | 682.7 | 621.7 | 700.0 | 994.0 | 937.5 | 798.2 | 758.2 | 696.5 | 785.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 392.8 | 510.0 | 782.3 | 888.2 | 969.2 | 925.3 | 710.4 | 744.7 | 705.5 | 673.6 | 728.8 | 784.1 | 619.2 | 669.4 | 612.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 52.8 | 52.5 | 52.0 | 51.5 | 51.1 | 50.8 | 50.3 | 50.0 | 49.8 | 49.2 | 49.1 | 48.7 | 48.4 | 47.6 | 47.3 | 47.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 407.4 | 534.1 | 899.7 | 958.4 | 993.7 | 1,025.5 | 834.5 | 761.5 | 736.3 | 759.5 | 817.7 | 865.4 | 733.9 | 737.1 | 672.5 | 395.7 | ||
| (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 | 803.0 | 734.6 | 695.7 | 526.1 | 276.5 | 455.1 | 287.4 | 267.1 | 358.3 | 380.6 | 290.0 | 263.5 | 282.7 | 259.4 | 323.2 | |||||||||||||||||||||||||
| - |
| 471.4 |
| 348.3 |
| 386.2 |
| 880.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 411.0 | 192.9 | 217.6 | 179.2 | 186.8 | 249.5 | 197.5 | 115.5 | 89.3 | 66.0 | 108.8 | 68.7 | 50.7 | 75.4 | 76.9 | 42.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,116.9 | 3,286.7 | 3,521.4 | 3,678.8 | 3,862.5 | 4,080.5 | 3,511.0 | 3,175.6 | 3,074.4 | 2,837.8 | 2,608.9 | 2,472.6 | 2,085.9 | 1,981.8 | 1,950.0 | 1,561.0 | - | - |
| 595.9 |
| 442.4 |
| - |
| - |
| Accumulated Depreciation | 570.2 | 566.3 | 534.2 | 505.5 | 483.4 | 434.3 | 388.1 | 343.7 | 359.2 | 313.8 | 254.5 | 220.0 | 183.8 | 146.6 | 104.5 | 79.9 | - | - |
| Property,Plant & Equipment Net | 548.0 | 423.0 | 441.3 | 435.1 | 429.6 | 489.2 | 509.7 | 490.7 | 467.5 | 477.6 | 523.5 | 527.6 | 498.1 | 485.1 | 491.4 | 362.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 585.0 | 585.0 | 585.0 | 585.0 | 585.0 | 577.8 | 570.6 | 1,058.6 | 788.8 | - | - |
| Intangible Assets | 63.8 | 66.1 | 68.3 | 70.5 | 85.1 | 123.1 | 155.3 | 85.9 | 89.5 | 93.0 | 96.5 | 100.3 | 113.7 | 126.8 | 198.0 | 132.6 | - | - |
| Operating Lease Right Of Use Assets | 58.6 | 41.7 | 48.9 | 50.8 | 53.5 | 55.9 | 40.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 96.6 | 143.3 | 74.1 | 15.9 | 2.1 | 1.7 | 0.6 | 0.1 | 0.1 | 1.3 | 149.1 | 36.9 | 22.9 | 29.8 | - | - | - | - |
| Other Non-Current Assets | 130.0 | 118.6 | 119.7 | 137.3 | 142.6 | 147.7 | 104.7 | 50.5 | 47.8 | 45.2 | 47.3 | 87.9 | 75.6 | 85.7 | 18.8 | 13.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,160.4 | 4,242.7 | 4,429.9 | 4,542.8 | 4,724.9 | 5,045.6 | 4,485.8 | 4,387.8 | 4,264.1 | 4,038.6 | 3,861.3 | 3,773.3 | 3,397.4 | 3,296.4 | 3,613.1 | 2,779.2 | - | - |
| 653.5 |
| - |
| - |
| Short Term Debt | 14.6 | 24.1 | 117.4 | 70.3 | 24.4 | 100.2 | 124.1 | 16.8 | 30.7 | 85.9 | 88.9 | 81.3 | 114.7 | 67.7 | 60.0 | 21.3 | - | - |
| Deferred Revenue Current | 1,838.6 | 1,216.6 | 1,103.5 | 975.8 | 761.7 | 839.2 | 844.4 | 573.2 | 456.9 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.8 | 7.1 | 6.3 | 6.7 | 7.5 | 7.7 | 11.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 396.1 | 219.5 | 214.3 | 179.5 | 210.0 | 215.2 | 206.5 | 174.3 | 132.4 | 107.9 | 134.1 | 159.8 | 158.0 | 168.3 | 163.3 | 93.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,239.5 | 2,332.7 | 2,125.0 | 1,967.5 | 1,777.1 | 2,264.4 | 2,109.9 | 1,598.0 | 1,581.8 | 1,518.9 | 1,448.8 | 1,358.6 | 1,298.5 | 1,234.3 | 1,393.2 | 968.1 | - | - |
| 374.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 51.8 | 38.6 | 47.8 | 49.2 | 50.1 | 51.3 | 31.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 0.0 | 1.0 | 4.6 | 71.0 | 83.0 | 35.7 | 105.5 | - | - | - | - | - | 109.9 | 97.9 | 79.1 | - | - |
| Pension Obligations | 9.1 | 11.0 | 19.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 265.5 | 241.4 | 237.7 | 240.5 | 233.8 | 230.1 | 199.3 | 151.6 | 163.5 | 162.0 | 140.7 | 114.8 | 117.9 | 139.0 | 109.6 | 44.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,897.8 | 3,084.1 | 3,145.9 | 3,100.8 | 3,051.2 | 3,502.7 | 3,055.3 | 2,599.9 | 2,559.3 | 2,485.6 | 2,441.1 | 2,407.8 | 2,149.9 | 2,152.5 | 2,213.3 | 1,466.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 46.4 | (30.6) | 133.1 | 304.3 | 514.3 | 422.4 | 314.0 | 701.7 | 622.0 | 473.6 | 377.8 | 332.5 | 224.6 | 137.3 | 402.7 | 316.5 | - | - |
| Accumulated Other Comprehensive Income | (29.2) | (34.0) | (39.8) | (47.0) | (43.6) | (46.7) | (42.1) | (45.4) | (42.7) | (45.4) | (42.2) | (41.6) | (33.4) | (43.6) | (43.6) | (36.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 44.0 | 23.9 | (7.7) | (7.7) | 18.8 | (10.9) | (9.6) | (21.3) | (8.5) | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,218.6 | 1,134.7 | 1,291.6 | 1,449.7 | 1,654.9 | 1,553.9 | 1,440.1 | 1,809.2 | 1,713.3 | 1,553.0 | 1,420.2 | 1,365.5 | 1,247.5 | 1,143.9 | 1,399.8 | 1,313.0 | 1,288.4 | 1,138.2 |
| Total Equity | 1,262.7 | 1,158.6 | 1,283.9 | 1,442.0 | 1,673.7 | 1,542.9 | 1,430.5 | 1,787.9 | 1,704.8 | 1,553.0 | 1,420.2 | 1,365.5 | 1,247.5 | 1,143.9 | 1,399.8 | 1,313.0 | 1,288.4 | 1,138.2 |
| - |
| - |
| Net debt | (327.2) | 79.1 | 519.2 | 699.1 | 791.5 | 651.2 | 640.8 | 645.4 | 543.4 | 613.4 | 742.2 | 729.8 | 614.0 | 569.0 | 468.3 | (75.7) | - | - |
| Working Capital | 877.4 | 954.0 | 1,396.4 | 1,711.2 | 2,085.4 | 1,816.1 | 1,401.1 | 1,577.7 | 1,492.5 | 1,318.8 | 1,160.1 | 1,114.0 | 787.4 | 747.6 | 556.8 | 592.9 | - | - |
| Book Value | 1,218.6 | 1,134.7 | 1,291.6 | 1,449.7 | 1,654.9 | 1,553.9 | 1,440.1 | 1,809.2 | 1,713.3 | 1,553.0 | 1,420.2 | 1,365.5 | 1,247.5 | 1,143.9 | 1,399.8 | 1,313.0 | 1,288.4 | 1,138.2 |
| Tangible Book Value | 949.7 | 863.5 | 1,018.1 | 1,174.0 | 1,364.7 | 1,225.6 | 1,079.7 | 1,138.3 | 1,038.8 | 875.0 | 738.7 | 680.3 | 556.0 | 446.4 | 143.2 | 391.6 | - | - |
| 309.3 |
| 316.5 |
| 202.2 |
| 187.5 |
| 231.1 |
| 318.7 |
| 374.3 |
| 348.4 |
| 182.6 |
| 198.1 |
| 193.7 |
| 207.1 |
| 149.9 |
| 101.5 |
| 116.1 |
| 118.3 |
| 138.6 |
| 174.3 |
| 192.9 |
| 221.9 |
| 172.9 |
| 104.8 |
| 146.1 |
| 170.7 |
| 93.6 |
| Restricted Cash | 23.8 | 35.6 | 62.4 | 21.0 | 40.3 | 9.1 | 14.0 | 12.4 | 14.7 | 14.1 | 41.9 | 10.9 | 19.9 | 14.5 | 21.8 | 4.5 | 4.9 | 9.2 | 6.9 | 2.9 | 82.1 | 77.6 | 81.0 | 8.9 | 6.0 | 8.4 | 6.3 | 4.7 | 5.1 | 3.8 | 3.4 | 3.4 | 4.1 | 4.8 | 17.4 | 52.1 | 60.2 | 50.5 | 48.7 | 49.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 803.0 | 734.6 | 695.7 | 526.1 | 276.5 | 455.1 | 287.4 | 267.1 | 358.3 | 380.6 | 290.0 | 263.5 | 282.7 | 259.4 | 323.2 | 309.3 | 316.5 | 202.2 | 187.5 | 231.1 | 318.7 | 374.3 | 348.4 | 182.6 | 198.1 | 193.7 | 207.1 | 149.9 | 101.5 | 116.1 | 118.3 | 138.6 | 174.3 | 192.9 | 221.9 | 172.9 | 104.8 | 146.1 | 170.7 | 93.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,137.8 | 1,218.6 | 1,299.9 | 1,337.7 | 1,298.3 | 986.9 | 1,310.7 | 1,087.4 | 1,057.2 | 1,054.0 | 1,161.0 | 1,226.6 | 1,140.6 | 1,171.1 | 1,252.9 | 1,337.0 | 1,413.2 | 1,454.3 | 1,426.7 | 1,372.1 | 1,368.9 | 1,415.1 | 1,565.9 | 1,586.6 | 1,501.6 | 1,354.5 | 1,460.5 | 1,469.2 | 1,347.9 | 1,261.1 | 1,325.5 | 1,272.9 | 1,236.8 | 1,265.7 | 1,857.9 | 1,838.4 | 1,749.6 | 1,743.3 | 1,718.7 | 1,739.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 371.2 | 411.0 | 431.2 | 370.0 | 199.3 | 192.9 | 188.2 | 187.8 | 199.1 | 217.6 | 239.7 | 165.8 | 132.3 | 179.2 | 196.4 | 207.9 | 216.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,099.1 | 4,116.9 | 4,172.3 | 3,898.2 | 3,489.1 | 3,286.7 | 3,451.8 | 3,396.2 | 3,466.7 | 3,521.4 | 3,568.7 | 3,546.2 | 3,527.5 | 3,678.8 | 3,906.1 | 3,868.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 579.3 | 570.2 | 567.7 | 560.0 | 577.8 | 566.3 | 559.3 | 548.9 | 546.7 | 534.2 | 524.8 | 520.1 | 510.6 | 505.5 | 500.7 | 507.4 | 496.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 554.8 | 548.0 | 491.0 | 454.6 | 440.6 | 423.0 | 427.1 | 434.4 | 438.6 | 441.3 | 447.3 | 444.6 | 441.6 | 435.1 | 429.9 | 427.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | ||||||||||||||||||||||
| Intangible Assets | 63.3 | 63.8 | 64.4 | 65.0 | 65.5 | 66.1 | 66.6 | 67.2 | 67.7 | 68.3 | 68.9 | 69.4 | 70.0 | 70.5 | 71.1 | 74.9 | 79.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 62.0 | 58.6 | 55.2 | 55.6 | 44.2 | 41.7 | 51.4 | 51.5 | 51.3 | 48.9 | 47.7 | 47.7 | 49.1 | 50.8 | 61.7 | 56.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 82.2 | 96.6 | 102.8 | 117.2 | 133.8 | 143.3 | 111.4 | 67.3 | 69.7 | 74.1 | 72.0 | - | - | 15.9 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 133.1 | 130.0 | 129.6 | 130.0 | 120.1 | 118.6 | 124.5 | 123.5 | 122.5 | 119.7 | 123.7 | 203.2 | 232.5 | 137.3 | 148.8 | 143.3 | 146.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,137.6 | 5,160.4 | 5,165.3 | 4,870.1 | 4,454.3 | 4,242.7 | 4,386.5 | 4,293.7 | 4,370.4 | 4,429.9 | 4,485.7 | 4,468.5 | 4,476.8 | 4,542.8 | 4,761.0 | 4,719.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 679.1 | 724.9 | 647.1 | 716.4 | 757.7 | 631.5 | 651.7 | 622.8 | 600.2 | 466.5 | 558.8 | 487.8 | 471.9 | 495.3 | 589.7 | 555.4 | 559.2 | 512.1 | 656.1 | 692.8 | 716.3 | 794.6 | 812.0 | 770.5 | 744.2 | 682.7 | 670.5 | 685.7 | 597.5 | 621.7 | 611.1 | 625.4 | 659.3 | 700.0 | 949.7 | 899.3 | 965.9 | 994.0 | 949.6 | 968.2 |
| Short Term Debt | 8.1 | 14.6 | 20.1 | 26.1 | 13.8 | 24.1 | 25.7 | 18.6 | 21.1 | 117.4 | 28.0 | 20.6 | 66.2 | 70.3 | 26.9 | 30.6 | 23.3 | 24.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,893.5 | 1,838.6 | 1,904.6 | 1,684.4 | 1,375.6 | 1,216.6 | 1,052.0 | 987.4 | 1,002.3 | 1,103.5 | 1,029.0 | 1,025.3 | 978.5 | 975.8 | 966.1 | 956.7 | 844.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.3 | 11.8 | 11.0 | 10.4 | 7.6 | 7.1 | 6.9 | 6.8 | 6.6 | 6.3 | 6.0 | 5.7 | 6.3 | 6.7 | 7.1 | 7.4 | ||||||||||||||||||||||||
| Accrued Expenses | 353.0 | 396.1 | 377.7 | 274.9 | 239.0 | 219.5 | 276.7 | 207.9 | 191.9 | 214.3 | 199.2 | 196.5 | 171.6 | 179.5 | 216.9 | 192.9 | 199.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,209.6 | 3,239.5 | 3,208.3 | 2,955.9 | 2,628.2 | 2,332.7 | 2,232.1 | 2,060.7 | 2,043.2 | 2,125.0 | 2,036.6 | 1,956.1 | 1,934.2 | 1,967.5 | 2,041.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 390.8 | 392.8 | 393.0 | 393.3 | 391.8 | 510.0 | 655.7 | 657.8 | 780.1 | 782.3 | 876.8 | 905.6 | 914.5 | 888.2 | 934.3 | 937.7 | 979.8 | 969.2 | 940.0 | 933.3 | 924.7 | 925.3 | 921.5 | 515.6 | 717.4 | 710.4 | 825.4 | 941.8 | 886.7 | 744.7 | 780.7 | 794.5 | 790.1 | 705.5 | 855.3 | 832.3 | 753.2 | 673.6 | 684.2 | 680.3 |
| Operating Lease Liabilities Non-Current | 54.9 | 51.8 | 48.9 | 49.7 | 40.8 | 38.6 | 50.0 | 50.1 | 50.0 | 47.8 | 46.9 | 47.2 | 48.0 | 49.2 | 59.4 | 53.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.8 | 6.8 | 69.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 272.2 | 265.5 | 310.5 | 281.0 | 246.8 | 241.4 | 267.0 | 259.1 | 243.9 | 238.7 | 238.4 | 238.6 | 238.4 | 245.1 | 252.5 | 243.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,872.6 | 3,897.8 | 3,911.8 | 3,630.3 | 3,266.7 | 3,084.1 | 3,154.8 | 2,977.6 | 3,067.2 | 3,145.9 | 3,151.8 | 3,100.3 | 3,087.1 | 3,100.8 | 3,241.6 | 3,151.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 52.6 | 52.8 | 52.7 | 52.7 | 52.7 | 52.5 | 52.4 | 52.4 | 52.3 | 52.0 | 52.0 | 52.0 | 51.6 | 51.5 | 51.5 | 51.4 | 51.2 | 51.1 | 51.1 | 51.1 | 50.9 | 50.8 | 50.8 | 50.8 | 50.6 | 50.3 | 50.3 | 50.3 | 50.2 | 50.0 | 50.0 | 50.0 | 49.9 | 49.8 | 49.8 | 49.8 | 49.7 | 49.2 | 49.2 | 49.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 55.0 | 46.4 | 21.0 | 17.4 | (2.6) | (30.6) | 48.9 | 149.7 | 148.9 | 133.1 | 180.7 | 217.6 | 255.1 | 304.3 | 397.2 | 429.7 | 492.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (31.0) | (29.2) | (29.9) | (30.2) | (32.2) | (34.0) | (36.0) | (40.2) | (40.2) | (39.8) | (46.0) | (45.5) | (45.3) | (47.0) | (52.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 50.9 | 44.0 | 61.8 | 54.6 | 27.4 | 23.9 | 18.2 | 6.2 | (3.8) | (7.7) | 2.5 | 0.6 | (13.8) | (7.7) | (17.2) | (2.1) | 14.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,214.1 | 1,218.6 | 1,191.6 | 1,185.2 | 1,160.2 | 1,134.7 | 1,213.5 | 1,310.0 | 1,307.0 | 1,291.6 | 1,331.5 | 1,367.6 | 1,403.5 | 1,449.7 | 1,536.6 | 1,570.0 | ||||||||||||||||||||||||
| Total Equity | 1,265.0 | 1,262.7 | 1,253.4 | 1,239.8 | 1,187.6 | 1,158.6 | 1,231.7 | 1,316.1 | 1,303.2 | 1,283.9 | 1,334.0 | 1,368.2 | 1,389.7 | 1,442.0 | 1,519.4 | 1,567.9 | 1,646.5 | 1,673.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 398.9 | 407.4 | 413.1 | 419.4 | 405.6 | 534.1 | 681.4 | 676.4 | 801.2 | 899.7 | 904.8 | 926.3 | 980.7 | 958.4 | 961.1 | 968.3 | 1,003.1 | 993.7 | 968.0 | 970.2 | 1,025.7 | 1,025.5 | 1,021.0 | 836.4 | 902.3 | 834.5 | 836.2 | 956.2 | 898.6 | 761.5 | 801.3 | 822.6 | 817.3 | 736.3 | 886.3 | 862.7 | 780.8 | 759.5 | 793.1 | 800.5 |
| Net debt | (404.1) | (327.2) | (282.6) | (106.7) | 129.1 | 79.1 | 394.0 | 409.4 | 442.9 | 519.2 | 614.8 | 662.7 | 698.0 | 699.1 | 637.9 | 659.0 | 686.6 | 791.5 | ||||||||||||||||||||||
| Working Capital | 889.5 | 877.4 | 964.0 | 942.3 | 860.9 | 954.0 | 1,219.7 | 1,335.6 | 1,423.5 | 1,396.4 | 1,532.1 | 1,590.0 | 1,593.3 | 1,711.2 | 1,865.0 | 1,905.2 | 2,079.8 | |||||||||||||||||||||||
| Book Value | 1,214.1 | 1,218.6 | 1,191.6 | 1,185.2 | 1,160.2 | 1,134.7 | 1,213.5 | 1,310.0 | 1,307.0 | 1,291.6 | 1,331.5 | 1,367.6 | 1,403.5 | 1,449.7 | 1,536.6 | 1,570.0 | 1,631.8 | 1,654.9 | ||||||||||||||||||||||
| Tangible Book Value | 945.7 | 949.7 | 922.1 | 915.1 | 889.6 | 863.5 | 941.7 | 1,037.6 | 1,034.1 | 1,018.1 | 1,057.5 | 1,093.0 | 1,128.4 | 1,174.0 | 1,260.3 | 1,290.0 | 1,347.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.8 |
| 204.6 |
| 252.7 |
| 236.9 |
| 249.5 |
| 239.6 |
| 222.4 |
| 211.5 |
| 197.5 |
| 162.4 |
| 165.7 |
| 124.3 |
| 115.5 |
| 130.0 |
| 141.5 |
| 132.3 |
| 89.3 |
| 70.8 |
| 77.7 |
| 58.5 |
| 66.0 |
| 65.5 |
| 77.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,935.0 |
| 3,862.5 |
| 3,937.4 |
| 3,975.3 |
| 3,998.1 |
| 4,080.5 |
| 4,112.0 |
| 3,806.4 |
| 3,720.9 |
| 3,511.0 |
| 3,605.6 |
| 3,528.6 |
| 3,301.5 |
| 3,175.6 |
| 3,208.9 |
| 3,144.3 |
| 3,112.5 |
| 3,074.4 |
| 3,119.0 |
| 2,991.7 |
| 2,813.8 |
| 2,837.8 |
| 2,849.9 |
| 2,789.9 |
| 483.4 |
| 477.6 |
| 475.2 |
| 452.9 |
| 434.3 |
| 424.1 |
| 417.6 |
| 401.8 |
| 388.1 |
| 375.7 |
| 362.4 |
| 355.9 |
| 343.7 |
| 345.4 |
| 337.1 |
| 328.4 |
| 359.2 |
| 345.5 |
| 339.0 |
| 333.5 |
| 313.8 |
| 296.8 |
| 280.1 |
| 426.0 |
| 429.6 |
| 441.0 |
| 456.7 |
| 478.3 |
| 489.2 |
| 485.9 |
| 504.7 |
| 502.6 |
| 509.7 |
| 510.0 |
| 502.7 |
| 492.9 |
| 490.7 |
| 494.5 |
| 490.6 |
| 473.2 |
| 467.5 |
| 447.6 |
| 456.0 |
| 462.7 |
| 477.6 |
| 492.3 |
| 507.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.1 |
| 205.1 |
| 205.1 |
| 205.1 |
| 205.1 |
| 205.1 |
| 205.1 |
| 205.1 |
| 205.1 |
| 205.1 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 585.0 |
| 85.1 |
| 96.5 |
| 105.8 |
| 116.5 |
| 123.1 |
| 131.4 |
| 140.7 |
| 149.5 |
| 155.3 |
| 83.3 |
| 84.1 |
| 85.0 |
| 85.9 |
| 86.8 |
| 87.7 |
| 88.6 |
| 89.5 |
| 90.3 |
| 91.2 |
| 92.1 |
| 93.0 |
| 93.9 |
| 94.8 |
| 57.5 |
| 53.5 |
| 55.8 |
| 57.3 |
| 56.0 |
| 55.9 |
| 37.4 |
| 38.9 |
| 37.3 |
| 40.2 |
| 41.2 |
| 43.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.6 |
| 147.7 |
| 149.2 |
| 148.0 |
| 147.7 |
| 107.9 |
| 106.6 |
| 108.3 |
| 104.7 |
| 90.9 |
| 92.9 |
| 91.8 |
| 50.5 |
| 50.0 |
| 50.2 |
| 48.9 |
| 47.8 |
| 40.8 |
| 40.9 |
| 44.9 |
| 45.2 |
| 199.8 |
| 218.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,792.2 |
| 4,724.9 |
| 4,827.8 |
| 4,892.1 |
| 4,946.0 |
| 5,045.6 |
| 5,042.3 |
| 4,763.6 |
| 4,686.4 |
| 4,485.8 |
| 4,494.9 |
| 4,413.5 |
| 4,556.3 |
| 4,387.8 |
| 4,425.2 |
| 4,357.8 |
| 4,308.1 |
| 4,264.1 |
| 4,282.8 |
| 4,164.9 |
| 3,998.5 |
| 4,038.6 |
| 4,221.0 |
| 4,195.6 |
| 28.0 |
| 36.9 |
| 101.0 |
| 100.2 |
| 99.5 |
| 320.8 |
| 185.0 |
| 124.1 |
| 10.9 |
| 14.4 |
| 11.9 |
| 16.8 |
| 20.6 |
| 28.1 |
| 27.2 |
| 30.7 |
| 31.0 |
| 30.3 |
| 27.6 |
| 85.9 |
| 108.9 |
| 120.3 |
| 761.7 |
| 754.9 |
| 764.0 |
| 818.8 |
| 839.2 |
| 911.4 |
| 962.4 |
| 891.2 |
| 844.4 |
| 818.8 |
| 635.9 |
| 579.0 |
| 573.2 |
| 648.3 |
| - |
| - |
| 456.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.5 |
| 8.1 |
| 8.3 |
| 7.8 |
| 7.7 |
| 9.8 |
| 10.3 |
| 10.5 |
| 11.4 |
| 11.3 |
| 12.0 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.0 |
| 207.9 |
| 200.1 |
| 176.3 |
| 215.2 |
| 233.2 |
| 209.6 |
| 197.6 |
| 206.5 |
| 188.4 |
| 175.5 |
| 173.8 |
| 174.3 |
| 162.1 |
| 134.3 |
| 118.3 |
| 132.4 |
| 124.4 |
| 176.1 |
| 112.4 |
| 107.9 |
| 209.3 |
| 171.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,963.3 |
| 1,855.2 |
| 1,777.1 |
| 1,933.0 |
| 2,025.3 |
| 2,131.1 |
| 2,264.4 |
| 2,352.3 |
| 2,541.4 |
| 2,290.5 |
| 2,109.9 |
| 1,920.7 |
| 1,739.5 |
| 1,583.3 |
| 1,598.0 |
| 1,655.5 |
| 1,598.7 |
| 1,559.4 |
| 1,581.8 |
| 1,508.6 |
| 1,445.6 |
| 1,394.8 |
| 1,518.9 |
| 1,601.9 |
| 1,584.9 |
| 53.9 |
| 50.1 |
| 51.7 |
| 52.7 |
| 51.8 |
| 51.3 |
| 30.7 |
| 31.9 |
| 29.9 |
| 31.9 |
| 33.0 |
| 34.0 |
| 33.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.0 |
| 83.1 |
| 85.4 |
| 83.0 |
| 83.0 |
| 58.4 |
| 41.3 |
| 37.6 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.8 |
| 233.8 |
| 241.1 |
| 237.7 |
| 235.3 |
| 230.1 |
| 200.7 |
| 201.1 |
| 198.1 |
| 199.3 |
| 187.0 |
| 186.4 |
| 185.0 |
| 151.6 |
| 148.9 |
| 145.8 |
| 166.2 |
| 163.5 |
| 155.6 |
| 155.8 |
| 159.8 |
| 162.0 |
| 127.0 |
| 140.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,145.6 |
| 3,051.2 |
| 3,197.1 |
| 3,281.7 |
| 3,373.9 |
| 3,502.7 |
| 3,533.0 |
| 3,299.5 |
| 3,243.5 |
| 3,055.3 |
| 2,991.4 |
| 2,923.9 |
| 2,761.1 |
| 2,599.9 |
| 2,691.8 |
| 2,645.3 |
| 2,622.5 |
| 2,559.3 |
| 2,651.9 |
| 2,565.0 |
| 2,438.4 |
| 2,485.6 |
| 2,696.9 |
| 2,702.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 514.3 |
| 485.0 |
| 469.6 |
| 438.4 |
| 422.4 |
| 386.9 |
| 350.1 |
| 331.4 |
| 314.0 |
| 400.1 |
| 380.8 |
| 701.3 |
| 701.7 |
| 652.3 |
| 631.0 |
| 606.2 |
| 622.0 |
| 541.1 |
| 517.5 |
| 487.4 |
| 473.6 |
| 443.4 |
| 414.6 |
| (49.0) |
| (46.7) |
| (43.6) |
| (47.2) |
| (46.5) |
| (47.4) |
| (46.7) |
| (39.8) |
| (40.6) |
| (43.1) |
| (42.1) |
| (42.3) |
| (42.5) |
| (44.2) |
| (45.4) |
| (44.2) |
| (44.8) |
| (43.6) |
| (42.7) |
| (43.3) |
| (44.3) |
| (45.2) |
| (45.4) |
| (41.3) |
| (41.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.8 |
| 9.3 |
| 5.9 |
| 2.5 |
| (10.9) |
| (14.1) |
| (20.8) |
| (16.4) |
| (9.6) |
| (18.5) |
| (9.5) |
| (17.3) |
| (21.3) |
| (23.4) |
| (17.6) |
| (14.1) |
| (8.5) |
| 3.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| 1,631.8 |
| 1,654.9 |
| 1,621.3 |
| 1,604.5 |
| 1,569.6 |
| 1,553.9 |
| 1,523.4 |
| 1,484.9 |
| 1,459.3 |
| 1,440.1 |
| 1,522.1 |
| 1,499.0 |
| 1,812.5 |
| 1,809.2 |
| 1,756.7 |
| 1,730.1 |
| 1,699.7 |
| 1,713.3 |
| 1,627.9 |
| 1,598.6 |
| 1,560.1 |
| 1,553.0 |
| 1,524.0 |
| 1,492.8 |
| 1,630.6 |
| 1,610.4 |
| 1,572.1 |
| 1,542.9 |
| 1,509.3 |
| 1,464.1 |
| 1,442.9 |
| 1,430.5 |
| 1,503.5 |
| 1,489.6 |
| 1,795.2 |
| 1,787.9 |
| 1,733.4 |
| 1,712.5 |
| 1,685.5 |
| 1,704.8 |
| 1,630.9 |
| 1,599.9 |
| 1,560.1 |
| 1,553.0 |
| 1,524.0 |
| 1,492.8 |
| 780.4 |
| 739.1 |
| 707.0 |
| 651.2 |
| 672.7 |
| 653.8 |
| 704.2 |
| 640.8 |
| 629.1 |
| 806.3 |
| 797.1 |
| 645.4 |
| 683.1 |
| 684.0 |
| 642.9 |
| 543.4 |
| 664.4 |
| 689.7 |
| 676.0 |
| 613.4 |
| 622.4 |
| 706.9 |
| 2,085.4 |
| 2,004.4 |
| 1,950.0 |
| 1,867.0 |
| 1,816.1 |
| 1,759.7 |
| 1,265.1 |
| 1,430.4 |
| 1,401.1 |
| 1,684.9 |
| 1,789.2 |
| 1,718.2 |
| 1,577.7 |
| 1,553.4 |
| 1,545.5 |
| 1,553.1 |
| 1,492.5 |
| 1,610.4 |
| 1,546.1 |
| 1,419.0 |
| 1,318.8 |
| 1,248.0 |
| 1,205.0 |
| 1,621.3 |
| 1,604.5 |
| 1,569.6 |
| 1,553.9 |
| 1,523.4 |
| 1,484.9 |
| 1,459.3 |
| 1,440.1 |
| 1,522.1 |
| 1,499.0 |
| 1,812.5 |
| 1,809.2 |
| 1,756.7 |
| 1,730.1 |
| 1,699.7 |
| 1,713.3 |
| 1,627.9 |
| 1,598.6 |
| 1,560.1 |
| 1,553.0 |
| 1,524.0 |
| 1,492.8 |
| 1,364.7 |
| 1,319.7 |
| 1,293.6 |
| 1,248.0 |
| 1,225.6 |
| 1,186.8 |
| 1,139.1 |
| 1,104.7 |
| 1,079.7 |
| 1,233.7 |
| 1,209.8 |
| 1,142.5 |
| 1,138.3 |
| 1,084.9 |
| 1,057.4 |
| 1,026.1 |
| 1,038.8 |
| 952.6 |
| 922.3 |
| 883.0 |
| 875.0 |
| 845.2 |
| 813.1 |