| (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 | 1,035.0 | 1,064.0 | 1,067.0 | 1,021.0 | 723.0 | 418.0 | 319.0 | 655.0 | 673.0 | 612.0 | 614.0 | 455.0 | 351.0 | 367.0 | 183.0 | 93.1 | 31.4 | 8.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.0 | 35.0 | 118.0 | 47.0 | 108.0 | 131.2 | 119.0 | 0.0 | 20.3 | - | |
| Cash And Short Term Investments | 1,035.0 | 1,064.0 | 1,067.0 | 1,021.0 | 723.0 | 418.0 | 319.0 | 670.0 | 708.0 | 730.0 | 661.0 | 563.0 | 482.2 | 486.0 | 183.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 209.0 | 207.0 | 192.0 | 205.0 | 105.0 | 70.0 | 176.0 | 205.0 | 230.0 | 189.0 | 180.0 | 151.0 | 113.0 | 81.5 | 67.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 830.0 | 767.0 | 742.0 | 706.0 | 675.0 | 626.0 | 589.0 | 493.0 | 440.0 | 371.0 | 335.0 | 186.0 | 122.0 | 81.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 23.0 | 49.0 | 28.0 | 39.0 | 27.0 | 18.0 | 11.0 | 15.0 | 8.0 | 14.0 | 10.0 | 19.0 | 10.0 | 12.8 | 5.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 819.0 | 831.0 | 839.0 | 836.0 | 833.0 | 491.0 | - | - | 230.0 | 91.0 | 200.0 | 259.0 | 300.0 | 340.0 | 380.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,172.0 | 836.0 | 839.0 | 836.0 | 833.0 | 491.0 | - | - | 237.0 | 171.0 | 201.0 | 337.0 | 340.0 | 380.0 | 380.0 | 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 | 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 | 1,120.4 | 1,034.9 | 1,218.0 | 1,212.0 | 1,154.0 | - | 1,112.0 | 1,176.0 | 1,171.0 | - | 1,124.0 | 1,141.0 | 1,132.0 | - | 1,066.0 | |||||||||||||||||||||||||
| - |
| 113.4 |
| 31.4 |
| 8.0 |
| 51.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 47.0 | 49.0 | 38.0 | 44.0 | 26.0 | 22.0 | 27.0 | 33.0 | 25.0 | 31.0 | 24.0 | 23.0 | 35.0 | 10.4 | 6.3 | 4.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,291.0 | 1,320.0 | 1,297.0 | 1,270.0 | 940.0 | 573.0 | 533.0 | 915.0 | 993.0 | 950.0 | 865.0 | 737.0 | 630.0 | 632.5 | 278.3 | 176.8 | - | - |
| 76.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 620.0 | 567.0 | 551.0 | 512.0 | 460.0 | 386.0 | 319.0 | 240.0 | 177.0 | 111.0 | 88.0 | 77.0 | 48.0 | 37.6 | 43.4 | - | - | - |
| Property,Plant & Equipment Net | 210.0 | 200.0 | 191.0 | 194.0 | 215.0 | 240.0 | 270.0 | 253.0 | 263.0 | 260.0 | 247.0 | 195.0 | 82.0 | 43.8 | 34.8 | 30.7 | - | - |
| Long Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 27.0 | 16.0 | 37.0 | 31.0 | 188.3 | 99.2 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 844.0 | 814.0 | 829.0 | 822.0 | 843.0 | 862.0 | 840.0 | 756.0 | 758.0 | 736.0 | 732.0 | 734.0 | 502.0 | 472.0 | 466.9 | 460.6 | - | - |
| Intangible Assets | 33.0 | 36.0 | 43.0 | 51.0 | 65.0 | 86.0 | 110.0 | 118.0 | 142.0 | 167.0 | 176.0 | 214.0 | 52.0 | 38.2 | 44.0 | 50.1 | - | - |
| Operating Lease Right Of Use Assets | 35.0 | 17.0 | 15.0 | 27.0 | 42.0 | 54.0 | 74.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 137.0 | 101.0 | 86.0 | 78.0 | 54.0 | 10.0 | 7.0 | 27.0 | 16.0 | 42.0 | 25.0 | 1.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 47.0 | 43.0 | 44.0 | 93.0 | 94.0 | 104.0 | 95.0 | 86.0 | 73.0 | 67.0 | 46.0 | 37.0 | 19.0 | 13.3 | 11.9 | 4.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,625.0 | 2,561.0 | 2,537.0 | 2,569.0 | 2,289.0 | 1,969.0 | 1,984.0 | 2,167.0 | 2,272.0 | 2,238.0 | 2,128.0 | 1,948.0 | 1,473.0 | 1,299.2 | 835.9 | 722.9 | - | - |
| 6.8 |
| - |
| - |
| Short Term Debt | 353.0 | 5.0 | 0.0 | - | - | - | - | - | 7.0 | 80.0 | 1.0 | 78.0 | 40.0 | 40.0 | - | - | - | - |
| Deferred Revenue Current | 53.0 | 47.0 | 49.0 | 44.0 | 36.0 | 28.0 | 62.0 | 63.0 | 60.0 | 64.0 | 64.0 | 57.0 | 44.0 | 31.6 | 19.4 | 12.1 | - | - |
| Operating Lease Liabilities Current | 7.0 | 6.0 | 10.0 | 14.0 | 20.0 | 21.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 249.0 | 249.0 | 252.0 | 247.0 | 181.0 | 160.0 | 203.0 | 151.0 | 148.0 | 127.0 | 123.0 | 114.0 | 86.0 | 63.2 | 37.3 | 38.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 998.0 | 628.0 | 572.0 | 533.0 | 357.0 | 242.0 | 435.0 | 393.0 | 372.0 | 423.0 | 312.0 | 381.0 | 243.0 | 195.6 | 126.5 | 142.7 | - | - |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.0 | 11.0 | 6.0 | 15.0 | 29.0 | 46.0 | 64.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 10.0 | 8.0 | 21.0 | 14.0 | 12.0 | 15.0 | 29.0 | 13.0 | 11.0 | 16.0 | 28.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 97.0 | 104.0 | 197.0 | 265.0 | 215.0 | 223.0 | 238.0 | 282.0 | 293.0 | 210.0 | 189.0 | 154.0 | 52.0 | 25.6 | 16.0 | 11.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 412.0 | 40.6 | - | - |
| Total Liabilities | 1,980.0 | 1,618.0 | 1,666.0 | 1,708.0 | 1,500.0 | 1,083.0 | 823.0 | 696.0 | 909.0 | 736.0 | 716.0 | 823.0 | 608.0 | 572.2 | 538.5 | 183.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 293.7 | 0.0 | - | - |
| Retained Earnings | 316.0 | 276.0 | 271.0 | 261.0 | 241.0 | 389.0 | 681.0 | 1,043.0 | 926.0 | 945.0 | 826.0 | 628.0 | 402.0 | 196.4 | 2.4 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (41.0) | (91.0) | (71.0) | (82.0) | (56.0) | (34.0) | (63.0) | (62.0) | (42.0) | (77.0) | (63.0) | (31.0) | (0.3) | (0.9) | (2.7) | (1.9) | - | - |
| Treasury Stock | 90.0 | 847.0 | 822.0 | 722.0 | 722.0 | 722.0 | 607.0 | 547.0 | 447.0 | 197.0 | 92.0 | 145.0 | 145.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 645.0 | 943.0 | 871.0 | 861.0 | 789.0 | 886.0 | 1,161.0 | 1,471.0 | 1,363.0 | 1,502.0 | 1,412.0 | 1,125.0 | 865.0 | 727.0 | 294.0 | 539.6 | 389.9 | 242.9 |
| Total Equity | 645.0 | 943.0 | 871.0 | 861.0 | 789.0 | 886.0 | 1,161.0 | 1,471.0 | 1,363.0 | 1,502.0 | 1,412.0 | 1,125.0 | 865.0 | 727.0 | 294.0 | 539.6 | 389.9 | 242.9 |
| - |
| - |
| Net debt | 137.0 | (228.0) | (228.0) | (185.0) | 110.0 | 73.0 | - | - | (471.0) | (559.0) | (460.0) | (226.0) | (142.2) | (106.0) | 197.0 | (113.4) | - | - |
| Working Capital | 293.0 | 692.0 | 725.0 | 737.0 | 583.0 | 331.0 | 98.0 | 522.0 | 621.0 | 527.0 | 553.0 | 356.0 | 387.0 | 436.9 | 151.8 | 34.1 | - | - |
| Book Value | 645.0 | 943.0 | 871.0 | 861.0 | 789.0 | 886.0 | 1,161.0 | 1,471.0 | 1,363.0 | 1,502.0 | 1,412.0 | 1,125.0 | 865.0 | 727.0 | 294.0 | 539.6 | 389.9 | 242.9 |
| Tangible Book Value | (232.0) | 93.0 | (1.0) | (12.0) | (119.0) | (62.0) | 211.0 | 597.0 | 463.0 | 599.0 | 504.0 | 177.0 | 311.0 | 216.8 | (216.9) | 28.9 | - | - |
| 1,045.0 |
| 781.0 |
| - |
| 682.0 |
| 775.0 |
| 674.0 |
| - |
| 446.0 |
| 698.0 |
| 798.0 |
| - |
| 838.0 |
| 901.0 |
| 771.0 |
| - |
| 663.0 |
| 666.0 |
| 635.0 |
| 673.0 |
| 750.0 |
| 887.0 |
| 731.0 |
| 612.0 |
| 611.0 |
| 766.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 828.0 | 870.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 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 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 95.0 | 65.0 | 40.0 | - | - | 12.0 | 15.0 | 35.0 | 13.0 | 17.0 | 15.0 | 118.0 | 116.0 | 87.0 |
| Cash And Short Term Investments | 1,120.4 | 1,034.9 | 1,218.0 | 1,212.0 | 1,154.0 | - | 1,112.0 | 1,176.0 | 1,171.0 | - | 1,124.0 | 1,141.0 | 1,132.0 | - | 1,066.0 | 1,045.0 | 781.0 | - | 682.0 | 775.0 | 674.0 | - | 446.0 | 698.0 | 798.0 | - | 933.0 | 966.0 | 811.0 | - | 663.0 | 678.0 | 650.0 | 708.0 | 763.0 | 904.0 | 746.0 | 730.0 | 727.0 | 853.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 225.0 | 208.6 | 258.0 | 284.0 | 263.0 | - | 243.0 | 253.0 | 248.0 | - | 214.0 | 211.0 | 175.0 | - | 150.0 | 186.0 | 132.0 | - | 151.0 | 114.0 | 73.0 | - | 80.0 | 69.0 | 154.0 | - | 212.0 | 261.0 | 227.0 | - | 227.0 | 285.0 | 269.0 | 230.0 | 254.0 | 252.0 | 232.0 | 189.0 | 221.0 | 230.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 61.4 | 47.2 | 48.0 | 51.0 | 67.0 | - | 62.0 | 65.0 | 48.0 | - | 43.0 | 46.0 | 49.0 | - | 38.0 | 34.0 | 33.0 | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,406.8 | 1,290.7 | 1,524.0 | 1,547.0 | 1,484.0 | - | 1,463.0 | 1,539.0 | 1,511.0 | - | 1,401.0 | 1,478.0 | 1,439.0 | - | 1,309.0 | 1,337.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 561.0 | 537.0 | 509.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 634.6 | 620.2 | 627.0 | 612.0 | 586.0 | - | 576.0 | 569.0 | 563.0 | - | 537.0 | 538.0 | 529.0 | - | 512.0 | 497.0 | 481.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 204.3 | 210.4 | 213.0 | 214.0 | 204.0 | - | 197.0 | 189.0 | 189.0 | - | 193.0 | 194.0 | 194.0 | - | 195.0 | 201.0 | ||||||||||||||||||||||||
| Long Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 840.1 | 843.9 | 843.0 | 843.0 | 825.0 | - | 834.0 | 822.0 | 822.0 | - | 817.0 | 824.0 | 825.0 | - | 803.0 | 820.0 | 839.0 | - | ||||||||||||||||||||||
| Intangible Assets | 32.9 | 33.4 | 34.0 | 35.0 | 35.0 | - | 37.0 | 39.0 | 40.0 | - | 45.0 | 47.0 | 49.0 | - | 55.0 | 58.0 | 62.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.5 | 35.2 | 36.0 | 38.0 | 34.0 | - | 18.0 | 19.0 | 21.0 | - | 18.0 | 22.0 | 24.0 | - | 28.0 | 33.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 134.5 | 137.4 | 123.0 | 116.0 | 100.0 | - | 110.0 | 95.0 | 78.0 | - | 86.0 | 87.0 | 70.0 | - | 51.0 | 40.0 | 54.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 45.8 | 46.5 | 44.0 | 45.0 | 44.0 | - | 43.0 | 45.0 | 45.0 | - | 44.0 | 49.0 | 50.0 | - | 90.0 | 88.0 | 90.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,725.5 | 2,625.4 | 2,845.0 | 2,867.0 | 2,756.0 | - | 2,733.0 | 2,779.0 | 2,738.0 | - | 2,636.0 | 2,734.0 | 2,684.0 | - | 2,565.0 | 2,612.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 61.5 | 23.3 | 65.0 | 80.0 | 61.0 | - | 75.0 | 39.0 | 60.0 | - | 70.0 | 47.0 | 34.0 | - | 67.0 | 50.0 | 12.0 | - | 22.0 | 15.0 | 13.0 | - | 14.0 | 13.0 | 34.0 | - | 16.0 | 13.0 | 11.0 | - | 22.0 | 10.0 | 7.0 | 8.0 | 15.0 | 7.0 | 12.0 | 14.0 | 11.0 | 25.0 |
| Short Term Debt | 353.5 | 353.2 | 353.0 | 353.0 | 9.0 | - | 5.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 86.4 | 53.3 | 65.0 | 85.0 | 82.0 | 49.0 | 61.0 | 86.0 | 82.0 | 44.0 | 64.0 | 87.0 | 81.0 | 36.0 | 51.0 | 70.0 | 59.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.3 | 7.3 | 7.0 | 7.0 | 5.0 | - | 6.0 | 7.0 | 8.0 | - | 12.0 | 13.0 | 13.0 | - | 15.0 | 17.0 | ||||||||||||||||||||||||
| Accrued Expenses | 212.8 | 248.9 | 247.0 | 237.0 | 212.8 | - | 251.0 | 304.0 | 236.0 | - | 230.0 | 259.0 | 211.0 | - | 215.0 | 213.0 | 199.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,126.2 | 998.4 | 1,150.0 | 1,249.0 | 783.0 | - | 792.0 | 916.0 | 892.0 | - | 719.0 | 854.0 | 763.0 | - | 573.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 817.5 | 819.0 | 821.0 | 822.0 | 1,167.0 | - | 832.0 | 841.0 | 840.0 | - | 839.0 | 838.0 | 837.0 | - | 836.0 | 835.0 | 834.0 | - | 832.0 | 832.0 | 831.0 | - | 490.0 | 700.0 | 700.0 | - | - | - | - | - | - | - | - | 230.0 | 265.0 | 260.0 | 210.0 | 91.0 | 20.0 | 91.0 |
| Operating Lease Liabilities Non-Current | 27.1 | 29.2 | 31.0 | 33.0 | 29.0 | - | 13.0 | 13.0 | 14.0 | - | 7.0 | 10.0 | 13.0 | - | 16.0 | 20.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 96.4 | 97.2 | 97.0 | 95.0 | 91.0 | - | 105.0 | 104.0 | 117.0 | - | 194.0 | 195.0 | 206.0 | - | 266.0 | 243.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,101.8 | 1,980.5 | 2,138.0 | 2,240.0 | 2,113.0 | - | 1,789.0 | 1,922.0 | 1,913.0 | - | 1,813.0 | 1,953.0 | 1,876.0 | - | 1,752.0 | 1,816.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 284.2 | 316.6 | 354.0 | 301.0 | 265.0 | - | 275.0 | 236.0 | 212.0 | - | 239.0 | 212.0 | 188.0 | - | 263.0 | 238.0 | 207.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (48.5) | (41.9) | (47.0) | (46.0) | (75.0) | - | (61.0) | (78.0) | (78.0) | - | (89.0) | (79.0) | (78.0) | - | (108.0) | |||||||||||||||||||||||||
| Treasury Stock | 90.2 | 90.2 | 40.0 | 40.0 | 847.0 | - | 847.0 | 847.0 | 822.0 | - | 797.0 | 797.0 | 722.0 | - | 722.0 | 722.0 | 722.0 | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 623.7 | 644.9 | 707.0 | 627.0 | 642.9 | - | 944.0 | 857.0 | 825.0 | - | 823.0 | 781.0 | 808.0 | - | 813.0 | 796.0 | 767.0 | |||||||||||||||||||||||
| Total Equity | 623.7 | 644.9 | 707.0 | 627.0 | 642.9 | - | 944.0 | 857.0 | 825.0 | - | 823.0 | 781.0 | 808.0 | - | 813.0 | 796.0 | 767.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,171.0 | 1,172.2 | 1,174.0 | 1,175.0 | 1,176.0 | - | 837.0 | 841.0 | 840.0 | - | 839.0 | 838.0 | 837.0 | - | 836.0 | 835.0 | 834.0 | - | 832.0 | 832.0 | 831.0 | - | 490.0 | 700.0 | 700.0 | - | - | - | - | - | - | - | 7.0 | 237.0 | 272.0 | 267.0 | 217.0 | 171.0 | 96.0 | 92.0 |
| Net debt | 50.6 | 137.3 | (44.0) | (37.0) | 22.0 | - | (275.0) | (335.0) | (331.0) | - | (285.0) | (303.0) | (295.0) | - | (230.0) | (210.0) | 53.0 | - | ||||||||||||||||||||||
| Working Capital | 280.6 | 292.3 | 374.0 | 298.0 | 701.0 | - | 671.0 | 623.0 | 619.0 | - | 682.0 | 624.0 | 676.0 | - | 736.0 | 681.0 | 576.0 | - | ||||||||||||||||||||||
| Book Value | 623.7 | 644.9 | 707.0 | 627.0 | 642.9 | - | 944.0 | 857.0 | 825.0 | - | 823.0 | 781.0 | 808.0 | - | 813.0 | 796.0 | 767.0 | - | ||||||||||||||||||||||
| Tangible Book Value | (249.3) | (232.4) | (170.0) | (251.0) | (217.1) | - | 73.0 | (4.0) | (37.0) | - | (39.0) | (90.0) | (66.0) | - | (45.0) | (82.0) | (134.0) | |||||||||||||||||||||||
| 28.0 |
| 25.0 |
| 24.0 |
| - |
| 26.0 |
| 26.0 |
| 29.0 |
| - |
| 30.0 |
| 35.0 |
| 35.0 |
| - |
| 26.0 |
| 62.0 |
| 52.0 |
| 25.0 |
| 25.0 |
| 24.0 |
| 25.0 |
| 31.0 |
| 18.0 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,043.0 |
| - |
| 960.0 |
| 1,006.0 |
| 845.0 |
| - |
| 613.0 |
| 853.0 |
| 1,012.0 |
| - |
| 1,181.0 |
| 1,271.0 |
| 1,082.0 |
| - |
| 926.0 |
| 1,040.0 |
| 983.0 |
| 993.0 |
| 1,042.0 |
| 1,180.0 |
| 1,003.0 |
| 950.0 |
| 966.0 |
| 1,107.0 |
| - |
| 441.0 |
| 420.0 |
| 398.0 |
| - |
| 365.0 |
| 347.0 |
| 338.0 |
| - |
| 296.0 |
| 275.0 |
| 252.0 |
| - |
| 227.0 |
| 216.0 |
| 198.0 |
| 177.0 |
| 166.0 |
| 147.0 |
| 128.0 |
| 111.0 |
| 137.0 |
| 120.0 |
| 209.0 |
| - |
| 220.0 |
| 225.0 |
| 229.0 |
| - |
| 250.0 |
| 259.0 |
| 268.0 |
| - |
| 265.0 |
| 262.0 |
| 257.0 |
| - |
| 256.0 |
| 258.0 |
| 261.0 |
| 263.0 |
| 266.0 |
| 266.0 |
| 262.0 |
| 260.0 |
| 262.0 |
| 256.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 5.0 |
| 27.0 |
| 6.0 |
| 4.0 |
| 3.0 |
| 16.0 |
| 29.0 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 846.0 |
| 855.0 |
| 852.0 |
| - |
| 843.0 |
| 837.0 |
| 826.0 |
| - |
| 746.0 |
| 754.0 |
| 754.0 |
| - |
| 760.0 |
| 763.0 |
| 763.0 |
| 758.0 |
| 756.0 |
| 750.0 |
| 741.0 |
| 736.0 |
| 744.0 |
| 733.0 |
| - |
| 69.0 |
| 74.0 |
| 80.0 |
| - |
| 91.0 |
| 95.0 |
| 101.0 |
| - |
| 92.0 |
| 102.0 |
| 109.0 |
| - |
| 129.0 |
| 138.0 |
| 136.0 |
| 142.0 |
| 150.0 |
| 156.0 |
| 161.0 |
| 167.0 |
| 178.0 |
| 169.0 |
| 39.0 |
| - |
| 43.0 |
| 46.0 |
| 50.0 |
| - |
| 60.0 |
| 63.0 |
| 67.0 |
| - |
| 76.0 |
| 75.0 |
| 73.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 39.0 |
| 33.0 |
| - |
| 5.0 |
| 6.0 |
| 7.0 |
| - |
| 2.0 |
| 1.0 |
| 20.0 |
| - |
| 28.0 |
| 21.0 |
| 18.0 |
| 16.0 |
| 58.0 |
| 47.0 |
| 37.0 |
| 42.0 |
| 44.0 |
| - |
| - |
| 99.0 |
| 104.0 |
| 104.0 |
| - |
| 94.0 |
| 95.0 |
| 92.0 |
| - |
| 106.0 |
| 101.0 |
| 100.0 |
| - |
| 93.0 |
| 82.0 |
| 74.0 |
| 100.0 |
| 70.0 |
| 69.0 |
| 67.0 |
| 67.0 |
| 54.0 |
| 82.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,372.0 |
| - |
| 2,312.0 |
| 2,387.0 |
| 2,232.0 |
| - |
| 1,996.0 |
| 2,249.0 |
| 2,427.0 |
| - |
| 2,468.0 |
| 2,566.0 |
| 2,395.0 |
| - |
| 2,192.0 |
| 2,304.0 |
| 2,240.0 |
| 2,272.0 |
| 2,348.0 |
| 2,472.0 |
| 2,274.0 |
| 2,238.0 |
| 2,277.0 |
| 2,385.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 80.0 |
| 76.0 |
| 1.0 |
| 28.0 |
| 39.0 |
| 49.0 |
| 38.0 |
| 62.0 |
| 31.0 |
| 38.0 |
| 60.0 |
| 63.0 |
| 72.0 |
| 98.0 |
| 101.0 |
| 59.0 |
| 73.0 |
| 104.0 |
| 101.0 |
| 60.0 |
| 65.0 |
| 90.0 |
| 87.0 |
| 64.0 |
| 69.0 |
| 97.0 |
| 19.0 |
| - |
| - |
| 19.0 |
| - |
| - |
| 22.0 |
| 20.0 |
| 20.0 |
| - |
| 19.0 |
| 18.0 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.0 |
| 207.0 |
| 155.0 |
| - |
| 148.0 |
| 141.0 |
| 146.0 |
| - |
| 184.0 |
| 181.0 |
| 155.0 |
| - |
| 154.0 |
| 163.0 |
| 150.0 |
| 141.0 |
| 128.0 |
| 165.0 |
| 122.0 |
| 127.0 |
| 126.0 |
| 153.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 656.0 |
| 467.0 |
| - |
| 363.0 |
| 444.0 |
| 277.0 |
| - |
| 231.0 |
| 249.0 |
| 311.0 |
| - |
| 468.0 |
| 638.0 |
| 530.0 |
| - |
| 453.0 |
| 631.0 |
| 534.0 |
| 372.0 |
| 422.0 |
| 621.0 |
| 452.0 |
| 423.0 |
| 450.0 |
| 575.0 |
| 25.0 |
| - |
| 33.0 |
| 37.0 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| 67.0 |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 2.0 |
| - |
| 10.0 |
| 13.0 |
| 16.0 |
| - |
| 8.0 |
| 12.0 |
| 22.0 |
| - |
| 20.0 |
| 19.0 |
| 16.0 |
| 14.0 |
| 16.0 |
| 15.0 |
| 13.0 |
| 12.0 |
| 20.0 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.0 |
| - |
| 222.0 |
| 225.0 |
| 226.0 |
| - |
| 357.0 |
| 375.0 |
| 373.0 |
| - |
| 344.0 |
| 341.0 |
| 336.0 |
| - |
| 277.0 |
| 307.0 |
| 300.0 |
| 293.0 |
| 228.0 |
| 222.0 |
| 215.0 |
| 210.0 |
| 207.0 |
| 196.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,605.0 |
| - |
| 1,518.0 |
| 1,608.0 |
| 1,447.0 |
| - |
| 1,088.0 |
| 1,337.0 |
| 1,400.0 |
| - |
| 820.0 |
| 991.0 |
| 888.0 |
| - |
| 750.0 |
| 957.0 |
| 850.0 |
| 909.0 |
| 931.0 |
| 1,118.0 |
| 890.0 |
| 736.0 |
| 697.0 |
| 880.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.0 |
| 269.0 |
| 309.0 |
| - |
| 461.0 |
| 509.0 |
| 662.0 |
| - |
| 1,156.0 |
| 1,106.0 |
| 1,072.0 |
| - |
| 1,035.0 |
| 966.0 |
| 935.0 |
| 926.0 |
| 1,010.0 |
| 985.0 |
| 958.0 |
| 945.0 |
| 944.0 |
| 888.0 |
| (84.0) |
| (60.0) |
| - |
| (51.0) |
| (43.0) |
| (46.0) |
| - |
| (55.0) |
| (68.0) |
| (80.0) |
| - |
| (75.0) |
| (65.0) |
| (64.0) |
| - |
| (56.0) |
| (51.0) |
| (34.0) |
| (42.0) |
| (47.0) |
| (57.0) |
| (70.0) |
| (77.0) |
| (59.0) |
| (62.0) |
| 722.0 |
| 722.0 |
| 722.0 |
| - |
| 722.0 |
| 722.0 |
| 722.0 |
| - |
| 547.0 |
| 547.0 |
| 547.0 |
| - |
| 547.0 |
| 547.0 |
| 457.0 |
| 447.0 |
| 447.0 |
| 447.0 |
| 347.0 |
| 197.0 |
| 113.0 |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 794.0 |
| 779.0 |
| 785.0 |
| - |
| 908.0 |
| 912.0 |
| 1,027.0 |
| - |
| 1,648.0 |
| 1,575.0 |
| 1,507.0 |
| - |
| 1,442.0 |
| 1,347.0 |
| 1,389.0 |
| 1,363.0 |
| 1,417.0 |
| 1,354.0 |
| 1,384.0 |
| 1,502.0 |
| 1,580.0 |
| 1,505.0 |
| 794.0 |
| 779.0 |
| 785.0 |
| - |
| 908.0 |
| 912.0 |
| 1,027.0 |
| - |
| 1,648.0 |
| 1,575.0 |
| 1,507.0 |
| - |
| 1,442.0 |
| 1,347.0 |
| 1,389.0 |
| 1,363.0 |
| 1,417.0 |
| 1,354.0 |
| 1,384.0 |
| 1,502.0 |
| 1,580.0 |
| 1,505.0 |
| 150.0 |
| 57.0 |
| 157.0 |
| - |
| 44.0 |
| 2.0 |
| (98.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (643.0) |
| (471.0) |
| (491.0) |
| (637.0) |
| (529.0) |
| (559.0) |
| (631.0) |
| (761.0) |
| 597.0 |
| 562.0 |
| 568.0 |
| - |
| 382.0 |
| 604.0 |
| 701.0 |
| - |
| 713.0 |
| 633.0 |
| 552.0 |
| - |
| 473.0 |
| 409.0 |
| 449.0 |
| 621.0 |
| 620.0 |
| 559.0 |
| 551.0 |
| 527.0 |
| 516.0 |
| 532.0 |
| 794.0 |
| 779.0 |
| 785.0 |
| - |
| 908.0 |
| 912.0 |
| 1,027.0 |
| - |
| 1,648.0 |
| 1,575.0 |
| 1,507.0 |
| - |
| 1,442.0 |
| 1,347.0 |
| 1,389.0 |
| 1,363.0 |
| 1,417.0 |
| 1,354.0 |
| 1,384.0 |
| 1,502.0 |
| 1,580.0 |
| 1,505.0 |
| - |
| (121.0) |
| (150.0) |
| (147.0) |
| - |
| (26.0) |
| (20.0) |
| 100.0 |
| - |
| 810.0 |
| 719.0 |
| 644.0 |
| - |
| 553.0 |
| 446.0 |
| 490.0 |
| 463.0 |
| 511.0 |
| 448.0 |
| 482.0 |
| 599.0 |
| 658.0 |
| 603.0 |