| (in millions of USD) | FY2026 | 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 | 62.2 | 260.1 | 55.6 | 64.7 | 81.6 | 197.2 | 107.4 | 297.6 | 234.1 | 284.0 | 319.4 | 248.8 | 163.5 | 367.9 | 261.7 | 141.0 | 246.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 62.2 | 260.1 | 55.6 | 64.7 | 81.6 | 197.2 | 107.4 | 297.6 | 234.1 | 284.0 | 319.4 | 248.8 | 163.5 | 367.9 | 261.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 563.9 | 625.9 | 525.3 | 402.1 | 385.4 | 367.5 | 340.7 | 368.1 | 377.1 | 439.3 | 428.7 | 434.4 | 468.0 | 401.7 | 390.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,119.3 | 1,083.4 | 1,044.1 | 1,025.3 | 986.3 | 965.7 | 912.3 | 893.1 | 929.6 | 886.9 | 879.2 | 831.2 | 819.8 | 797.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 616.7 | 617.9 | 617.4 | 616.8 | 518.5 | 518.2 | 368.8 | 368.5 | 369.1 | 368.7 | 368.4 | 370.0 | 240.0 | 181.3 | 392.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 351.5 | 351.6 | 345.6 | 337.2 | 330.7 | 326.7 | 321.5 | 326.6 | 321.6 | 321.2 | 208.9 | 206.0 | 206.4 | 202.6 | 196.1 | 191.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 616.7 | 617.9 | 617.4 | 616.8 | 518.5 | 518.2 | 368.8 | 368.5 | 369.1 | 368.7 | 368.4 | 370.0 | 356.3 | 392.5 | 408.8 | 415.2 | |||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 62.2 | 85.2 | 88.7 | 178.4 | 260.1 | 215.1 | 80.1 | 101.7 | 55.6 | 74.1 | 99.7 | 80.5 | 64.7 | 71.3 | 58.9 | |||||||||||||||||||||||||
| 212.6 |
| 186.1 |
| - |
| - |
| - |
| 141.0 |
| 246.0 |
| 212.6 |
| 186.1 |
| 335.6 |
| 267.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 97.3 | 78.0 | 93.7 | 99.8 | 116.8 | 66.8 | 67.5 | 71.2 | 88.2 | 81.3 | 70.4 | 81.6 | 142.8 | 124.2 | 88.3 | 73.9 | 75.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,971.7 | 2,156.1 | 2,102.5 | 1,802.9 | 1,748.0 | 1,555.4 | 1,479.6 | 1,588.1 | 1,589.0 | 1,561.4 | 1,638.5 | 1,598.0 | 1,673.2 | 1,746.0 | 1,690.6 | 1,578.2 | 1,693.1 | - | - |
| 783.1 |
| 827.5 |
| 815.2 |
| - |
| - |
| Accumulated Depreciation | 746.4 | 710.5 | 678.2 | 674.1 | 641.2 | 616.1 | 597.1 | 590.6 | 605.8 | 569.5 | 553.3 | 525.8 | 523.2 | 509.8 | 479.9 | 510.8 | 485.7 | - | - |
| Property,Plant & Equipment Net | 373.0 | 373.0 | 365.9 | 351.2 | 345.1 | 349.5 | 315.2 | 302.5 | 323.8 | 317.3 | 325.9 | 305.4 | 296.5 | 287.5 | 303.2 | 316.7 | 329.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 76.4 | 79.2 | 89.3 | 78.1 | 81.8 | 74.9 | 93.3 | 91.8 | 89.7 | 110.8 | 101.4 | - | - |
| Goodwill | 172.7 | 213.8 | 213.9 | 213.9 | 214.0 | 173.1 | 126.8 | 97.9 | 98.8 | 98.8 | 99.0 | 99.1 | 99.1 | 98.4 | 98.3 | 98.3 | 103.9 | - | - |
| Intangible Assets | 48.6 | 57.8 | 68.9 | 80.1 | 92.6 | 72.3 | 17.9 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 37.3 | 34.3 | 32.5 | 40.5 | 40.2 | 31.2 | 39.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 15.6 | 16.5 | 15.2 | 13.1 | 11.6 | 12.1 | 21.0 | 13.4 | 17.1 | 25.4 | 23.9 | 32.9 | 14.6 | 23.8 | 23.6 | 18.2 | 30.1 | - | - |
| Other Non-Current Assets | 49.1 | 45.9 | 50.2 | 51.3 | 41.1 | 52.2 | 43.7 | 50.7 | 50.4 | 41.9 | 61.4 | 76.5 | 91.8 | 55.5 | 56.9 | 99.7 | 106.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,766.8 | 2,989.6 | 2,937.2 | 2,639.2 | 2,586.3 | 2,341.9 | 2,120.9 | 2,133.2 | 2,168.6 | 2,123.4 | 2,231.2 | 2,186.5 | 2,264.9 | 2,306.2 | 2,266.9 | 2,227.9 | 2,371.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 116.3 | 211.3 | 16.3 | 95.0 | 15.0 | - | - |
| Deferred Revenue Current | 3.4 | 3.8 | 17.2 | 3.1 | 13.7 | 8.8 | 10.2 | 21.7 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.2 | 10.7 | 10.4 | 11.4 | 10.3 | 7.9 | 9.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.2 | 44.6 | 39.8 | 33.1 | 27.3 | 29.9 | 23.7 | 31.4 | 27.9 | 32.0 | 27.6 | 28.2 | 31.8 | 36.7 | 30.7 | 30.2 | 30.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 564.2 | 750.2 | 711.4 | 442.0 | 518.7 | 293.2 | 267.4 | 253.7 | 267.7 | 268.0 | 246.3 | 268.2 | 455.0 | 622.6 | 392.7 | 512.4 | 615.0 | - | - |
| 320.2 |
| 414.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 24.4 | 20.6 | 19.3 | 25.5 | 29.6 | 19.7 | 25.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 39.9 | 42.1 | 39.1 | 42.6 | 47.3 | 45.0 | 29.5 | 28.6 | 35.7 | 48.0 | 29.5 | 19.3 | 45.5 | 42.2 | 44.6 | 42.8 | 46.1 | - | - |
| Pension Obligations | 35.5 | 35.3 | 43.3 | 42.8 | 52.9 | 57.6 | 70.7 | 59.3 | 64.8 | 80.7 | 92.2 | 97.0 | 85.1 | 135.6 | 140.5 | 102.9 | 96.9 | - | - |
| Other Non-Current Liabilities | 24.9 | 22.9 | 27.9 | 32.5 | 34.5 | 59.8 | 69.4 | 43.2 | 46.0 | 31.4 | 41.8 | 36.8 | 34.5 | 36.8 | 90.6 | 50.2 | 69.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,305.6 | 1,489.0 | 1,458.3 | 1,202.2 | 1,201.6 | 993.5 | 831.6 | 753.3 | 783.3 | 796.8 | 778.1 | 791.4 | 860.0 | 1,018.5 | 1,060.9 | 1,028.5 | 1,242.7 | - | - |
| 195.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,137.0 | 1,187.0 | 1,173.2 | 1,136.9 | 1,094.2 | 1,087.7 | 1,076.8 | 1,106.2 | 1,080.9 | 1,034.8 | 1,066.1 | 1,020.2 | 993.1 | 918.5 | 854.7 | 825.8 | 767.2 | - | - |
| Accumulated Other Comprehensive Income | (73.1) | (80.1) | (81.6) | (77.1) | (84.3) | (107.0) | (151.6) | (95.7) | (60.1) | (69.6) | (72.4) | (75.0) | (34.3) | (75.5) | (80.4) | (44.8) | (52.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 45.7 | 42.0 | 41.7 | 39.9 | 44.2 | 41.1 | 42.6 | 42.8 | 42.9 | 40.1 | 38.8 | 34.4 | 32.7 | 29.1 | 22.5 | 13.8 | 5.8 | - | - |
| Total Stockholders Equity | 1,415.4 | 1,458.6 | 1,437.2 | 1,397.1 | 1,340.5 | 1,307.3 | 1,246.7 | 1,337.1 | 1,342.4 | 1,286.5 | 1,414.2 | 1,362.7 | 1,378.2 | 1,258.6 | 1,183.5 | 1,185.6 | 1,122.6 | 1,033.2 | 1,118.8 |
| Total Equity | 1,461.1 | 1,500.5 | 1,478.9 | 1,437.0 | 1,384.8 | 1,348.4 | 1,289.3 | 1,379.9 | 1,385.3 | 1,326.6 | 1,453.1 | 1,397.1 | 1,410.9 | 1,287.7 | 1,206.0 | 1,199.4 | 1,128.4 | 1,033.2 | 1,118.8 |
| 429.8 |
| - |
| - |
| Net debt | 554.5 | 357.8 | 561.8 | 552.1 | 436.9 | 321.0 | 261.3 | 70.9 | 135.0 | 84.7 | 48.9 | 121.2 | 192.7 | 24.6 | 147.1 | 274.2 | 183.8 | - | - |
| Working Capital | 1,407.5 | 1,405.9 | 1,391.2 | 1,360.9 | 1,229.3 | 1,262.2 | 1,212.2 | 1,334.4 | 1,321.3 | 1,293.4 | 1,392.3 | 1,329.8 | 1,218.3 | 1,123.4 | 1,297.9 | 1,065.9 | 1,078.1 | - | - |
| Book Value | 1,415.4 | 1,458.6 | 1,437.2 | 1,397.1 | 1,340.5 | 1,307.3 | 1,246.7 | 1,337.1 | 1,342.4 | 1,286.5 | 1,414.2 | 1,362.7 | 1,378.2 | 1,258.6 | 1,183.5 | 1,185.6 | 1,122.6 | 1,033.2 | 1,118.8 |
| Tangible Book Value | 1,194.1 | 1,186.9 | 1,154.5 | 1,103.1 | 1,034.0 | 1,061.9 | 1,102.0 | 1,239.1 | 1,243.6 | 1,187.7 | 1,315.2 | 1,263.6 | 1,279.2 | 1,160.2 | 1,085.2 | 1,087.4 | 1,018.6 | - | - |
| 86.6 |
| 81.6 |
| 99.3 |
| 100.7 |
| 84.7 |
| 197.2 |
| 95.4 |
| 57.1 |
| 100.0 |
| 107.4 |
| 64.7 |
| 53.2 |
| 168.0 |
| 297.6 |
| 138.4 |
| 67.9 |
| 66.0 |
| 234.1 |
| 146.6 |
| 41.2 |
| 128.6 |
| 284.0 |
| 411.5 |
| 294.9 |
| 316.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 62.2 | 85.2 | 88.7 | 178.4 | 260.1 | 215.1 | 80.1 | 101.7 | 55.6 | 74.1 | 99.7 | 80.5 | 64.7 | 71.3 | 58.9 | 86.6 | 81.6 | 99.3 | 100.7 | 84.7 | 197.2 | 95.4 | 57.1 | 100.0 | 107.4 | 64.7 | 53.2 | 168.0 | 297.6 | 138.4 | 67.9 | 66.0 | 234.1 | 146.6 | 41.2 | 128.6 | 284.0 | 411.5 | 294.9 | 316.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 563.9 | 571.5 | 445.3 | 424.2 | 625.9 | 650.0 | 537.6 | 435.9 | 525.3 | 435.3 | 368.9 | 375.6 | 402.1 | 536.7 | 469.4 | 319.1 | 385.4 | 400.1 | 297.4 | 279.9 | 367.5 | 354.7 | 329.3 | 222.2 | 340.7 | 272.0 | 337.8 | 217.9 | 368.1 | 336.6 | 355.7 | 247.8 | 377.1 | 347.2 | 338.7 | 209.3 | 439.3 | 281.0 | 251.8 | 218.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 97.3 | 77.0 | 85.9 | 89.4 | 78.0 | 68.6 | 84.9 | 85.7 | 93.7 | 88.1 | 95.6 | 93.2 | 99.8 | 79.5 | 87.9 | 90.4 | 116.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,971.7 | 2,183.4 | 2,239.7 | 2,346.3 | 2,156.1 | 2,215.6 | 2,211.9 | 2,198.5 | 2,102.5 | 2,013.6 | 2,047.7 | 2,054.8 | 1,802.9 | 1,951.9 | 1,991.4 | 1,935.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,119.3 | 1,115.6 | 1,107.9 | 1,103.5 | 1,083.4 | 1,063.3 | 1,061.6 | 1,055.1 | 1,044.1 | 1,067.1 | 1,048.4 | 1,042.0 | 1,025.3 | 1,009.3 | 984.3 | 988.0 | 986.3 | 983.9 | 966.2 | 978.9 | 965.7 | 953.7 | 938.8 | 923.9 | 912.3 | 887.7 | 893.6 | 896.7 | 893.1 | 879.9 | 935.7 | 928.3 | 929.6 | 913.6 | 904.2 | 897.0 | 886.9 | 891.1 | 888.9 | 880.9 |
| Accumulated Depreciation | 746.4 | 740.9 | 735.5 | 728.2 | 710.5 | 689.4 | 685.9 | 680.0 | 678.2 | 706.6 | 691.8 | 685.0 | 674.1 | 663.3 | 643.6 | 642.9 | 641.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 373.0 | 374.7 | 372.4 | 375.3 | 373.0 | 373.9 | 375.7 | 375.1 | 365.9 | 360.4 | 356.6 | 356.9 | 351.2 | 346.0 | 340.7 | 345.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 172.7 | 213.8 | 213.8 | 213.9 | 213.8 | 213.8 | 213.9 | 213.8 | 213.9 | 213.9 | 213.9 | 213.9 | 213.9 | 213.9 | 213.8 | 213.9 | 214.0 | 214.0 | ||||||||||||||||||||||
| Intangible Assets | 48.6 | 50.6 | 52.7 | 55.2 | 57.8 | 60.4 | 63.3 | 66.1 | 68.9 | 71.7 | 74.5 | 77.3 | 80.1 | 82.9 | 86.1 | 89.4 | 92.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 37.3 | 36.9 | 37.3 | 38.4 | 34.3 | 34.0 | 32.5 | 30.6 | 32.5 | 34.9 | 36.3 | 36.9 | 40.5 | 42.3 | 43.3 | 41.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 15.6 | 15.4 | 18.2 | 20.5 | 16.5 | 17.5 | 15.5 | 18.3 | 15.2 | 14.9 | 16.2 | 15.2 | 13.1 | 10.0 | 18.2 | 14.5 | 11.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 49.1 | 44.0 | 38.4 | 38.7 | 45.9 | 42.3 | 41.7 | 43.1 | 50.2 | 37.5 | 35.3 | 48.7 | 51.3 | 32.6 | 36.8 | 52.4 | 41.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,766.8 | 3,017.5 | 3,070.4 | 3,189.3 | 2,989.6 | 3,040.4 | 3,045.6 | 3,033.0 | 2,937.2 | 2,833.9 | 2,861.8 | 2,887.7 | 2,639.2 | 2,764.9 | 2,814.0 | 2,779.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 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 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 3.4 | 1.7 | 2.8 | 4.6 | 3.8 | 3.4 | 6.8 | 15.7 | 17.2 | 19.6 | 166.5 | 103.4 | 3.1 | 5.4 | 12.6 | 19.4 | 13.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.2 | 11.3 | 11.8 | 11.2 | 10.7 | 9.8 | 10.3 | 9.6 | 10.4 | 10.4 | 10.5 | 10.7 | 11.4 | 11.2 | 10.7 | 10.6 | ||||||||||||||||||||||||
| Accrued Expenses | 33.2 | 27.4 | 30.8 | 22.6 | 44.6 | 32.2 | 29.3 | 20.9 | 39.8 | 28.0 | 26.8 | 20.9 | 33.1 | 21.7 | 20.9 | 15.9 | 27.3 | 18.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 564.2 | 751.4 | 828.6 | 942.7 | 750.2 | 819.3 | 849.4 | 846.1 | 711.4 | 624.9 | 701.1 | 717.9 | 442.0 | 598.2 | 798.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 616.7 | 616.6 | 618.2 | 618.1 | 617.9 | 617.8 | 617.6 | 617.5 | 617.4 | 617.2 | 617.1 | 616.9 | 616.8 | 616.8 | 518.9 | 518.8 | 518.5 | 518.5 | 518.4 | 518.3 | 518.2 | 518.0 | 368.9 | 368.8 | 368.8 | 368.7 | 368.6 | 368.6 | 368.5 | 368.4 | 369.3 | 369.2 | 369.1 | 369.0 | 368.9 | 368.8 | 368.7 | 368.6 | 368.6 | 368.5 |
| Operating Lease Liabilities Non-Current | 24.4 | 23.6 | 23.6 | 24.9 | 20.6 | 20.4 | 19.0 | 17.5 | 19.3 | 22.1 | 22.8 | 23.3 | 25.5 | 27.0 | 27.9 | 28.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 39.9 | 37.9 | 33.2 | 41.7 | 42.1 | 35.8 | 36.3 | 37.9 | 39.1 | 41.2 | 45.1 | 44.4 | 42.6 | 48.6 | 49.3 | 48.2 | 47.3 | |||||||||||||||||||||||
| Pension Obligations | 35.5 | 36.7 | 36.5 | 36.3 | 35.3 | 36.5 | 36.7 | 43.4 | 43.3 | 43.3 | 42.4 | 42.7 | 42.8 | 50.8 | 49.4 | 51.5 | 52.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 24.9 | 26.2 | 26.2 | 26.0 | 22.9 | 18.7 | 28.4 | 27.2 | 27.9 | 26.6 | 15.8 | 29.2 | 32.5 | 22.8 | 15.3 | 30.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,305.6 | 1,492.3 | 1,566.3 | 1,689.7 | 1,489.0 | 1,548.5 | 1,587.6 | 1,589.5 | 1,458.3 | 1,375.2 | 1,444.3 | 1,474.5 | 1,202.2 | 1,364.2 | 1,459.3 | 1,419.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 351.5 | 354.1 | 352.9 | 355.5 | 351.6 | 350.2 | 349.1 | 347.2 | 345.6 | 344.5 | 339.2 | 338.4 | 337.2 | 335.2 | 333.5 | 332.5 | 330.7 | 330.3 | 328.8 | 327.5 | 326.7 | 325.4 | 323.8 | 322.4 | 321.5 | 324.4 | 324.9 | 325.5 | 326.6 | 326.3 | 324.6 | 322.9 | 321.6 | 321.8 | 320.1 | 321.2 | 321.2 | 319.5 | 210.6 | 209.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,137.0 | 1,200.9 | 1,188.3 | 1,174.8 | 1,187.0 | 1,198.0 | 1,158.7 | 1,153.0 | 1,173.2 | 1,152.9 | 1,119.6 | 1,114.8 | 1,136.9 | 1,102.9 | 1,080.9 | 1,081.3 | 1,094.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (73.1) | (72.2) | (71.2) | (71.3) | (80.1) | (97.6) | (87.2) | (86.7) | (81.6) | (80.3) | (74.7) | (72.5) | (77.1) | (77.3) | (89.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 45.7 | 42.4 | 34.2 | 40.7 | 42.0 | 41.3 | 37.4 | 30.0 | 41.7 | 41.6 | 33.3 | 32.5 | 39.9 | 40.0 | 29.9 | 34.3 | 44.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,415.4 | 1,482.8 | 1,470.0 | 1,458.9 | 1,458.6 | 1,450.6 | 1,420.6 | 1,413.5 | 1,437.2 | 1,417.1 | 1,384.2 | 1,380.7 | 1,397.1 | 1,360.8 | 1,324.9 | 1,325.8 | ||||||||||||||||||||||||
| Total Equity | 1,461.1 | 1,525.2 | 1,504.2 | 1,499.6 | 1,500.5 | 1,491.9 | 1,458.0 | 1,443.5 | 1,478.9 | 1,458.7 | 1,417.5 | 1,413.2 | 1,437.0 | 1,400.7 | 1,354.7 | 1,360.1 | 1,384.8 | 1,359.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 616.7 | 616.6 | 618.2 | 618.1 | 617.9 | 617.8 | 617.6 | 617.5 | 617.4 | 617.2 | 617.1 | 616.9 | 616.8 | 616.8 | 518.9 | 518.8 | 518.5 | 518.5 | 518.4 | 518.3 | 518.2 | 518.0 | 368.9 | 368.8 | 368.8 | 368.7 | 368.6 | 368.6 | 368.5 | 368.4 | 369.3 | 369.2 | 369.1 | 369.0 | 368.9 | 368.8 | 368.7 | 368.6 | 368.6 | 368.5 |
| Net debt | 554.5 | 531.4 | 529.5 | 439.6 | 357.8 | 402.7 | 537.5 | 515.8 | 561.8 | 543.1 | 517.4 | 536.4 | 552.1 | 545.5 | 460.1 | 432.2 | 436.9 | 419.2 | ||||||||||||||||||||||
| Working Capital | 1,407.5 | 1,432.0 | 1,411.0 | 1,403.6 | 1,405.9 | 1,396.3 | 1,362.5 | 1,352.4 | 1,391.2 | 1,388.8 | 1,346.6 | 1,336.9 | 1,360.9 | 1,353.7 | 1,192.9 | 1,193.1 | 1,229.3 | |||||||||||||||||||||||
| Book Value | 1,415.4 | 1,482.8 | 1,470.0 | 1,458.9 | 1,458.6 | 1,450.6 | 1,420.6 | 1,413.5 | 1,437.2 | 1,417.1 | 1,384.2 | 1,380.7 | 1,397.1 | 1,360.8 | 1,324.9 | 1,325.8 | 1,340.5 | 1,316.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,194.1 | 1,218.4 | 1,203.5 | 1,189.8 | 1,186.9 | 1,176.3 | 1,143.4 | 1,133.6 | 1,154.5 | 1,131.5 | 1,095.9 | 1,089.5 | 1,103.1 | 1,064.0 | 1,024.9 | 1,022.5 | 1,034.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.3 |
| 76.1 |
| 85.0 |
| 66.8 |
| 68.9 |
| 69.6 |
| 65.7 |
| 67.5 |
| 61.5 |
| 70.3 |
| 75.7 |
| 71.2 |
| 70.3 |
| 73.9 |
| 71.5 |
| 88.2 |
| 93.0 |
| 94.3 |
| 71.8 |
| 81.3 |
| 61.9 |
| 56.0 |
| 50.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,748.0 |
| 1,745.3 |
| 1,657.9 |
| 1,604.5 |
| 1,555.4 |
| 1,604.8 |
| 1,594.7 |
| 1,462.7 |
| 1,479.6 |
| 1,578.9 |
| 1,649.6 |
| 1,602.1 |
| 1,588.1 |
| 1,684.4 |
| 1,698.9 |
| 1,598.7 |
| 1,589.0 |
| 1,577.8 |
| 1,571.9 |
| 1,539.3 |
| 1,561.4 |
| 1,665.0 |
| 1,641.0 |
| 1,633.7 |
| 636.0 |
| 630.8 |
| 627.3 |
| 616.1 |
| 621.9 |
| 617.6 |
| 608.2 |
| 597.1 |
| 592.5 |
| 598.2 |
| 597.3 |
| 590.6 |
| 572.6 |
| 613.1 |
| 604.8 |
| 605.8 |
| 596.7 |
| 587.5 |
| 580.9 |
| 569.5 |
| 569.7 |
| 566.7 |
| 557.9 |
| 345.1 |
| 347.9 |
| 335.5 |
| 351.6 |
| 349.5 |
| 331.8 |
| 321.3 |
| 315.7 |
| 315.2 |
| 295.2 |
| 295.4 |
| 299.4 |
| 302.5 |
| 307.3 |
| 322.5 |
| 323.5 |
| 323.8 |
| 316.9 |
| 316.8 |
| 316.1 |
| 317.3 |
| 321.4 |
| 322.2 |
| 323.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.0 |
| 173.0 |
| 173.1 |
| 180.7 |
| 126.9 |
| 126.9 |
| 126.8 |
| 98.0 |
| 97.9 |
| 97.9 |
| 97.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.8 |
| 67.5 |
| 69.9 |
| 72.3 |
| 74.7 |
| 16.3 |
| 17.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.2 |
| 34.1 |
| 33.8 |
| 31.3 |
| 31.2 |
| 34.7 |
| 35.7 |
| 37.6 |
| 39.3 |
| 34.2 |
| 34.8 |
| 34.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 17.2 |
| 18.0 |
| 12.1 |
| 22.3 |
| 22.6 |
| 23.1 |
| 21.0 |
| 16.4 |
| 16.3 |
| 15.6 |
| 13.4 |
| 14.0 |
| 20.5 |
| 19.2 |
| 17.1 |
| 21.0 |
| 23.1 |
| 25.5 |
| 25.4 |
| 24.3 |
| 25.7 |
| 20.9 |
| 46.2 |
| 43.1 |
| 50.9 |
| 52.2 |
| 54.1 |
| 42.2 |
| 44.7 |
| 43.7 |
| 50.2 |
| 45.1 |
| 47.3 |
| 50.7 |
| 44.4 |
| 47.5 |
| 45.6 |
| 50.4 |
| 49.0 |
| 42.4 |
| 42.5 |
| 41.9 |
| 41.8 |
| 49.1 |
| 57.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,586.3 |
| 2,593.5 |
| 2,425.8 |
| 2,396.1 |
| 2,341.9 |
| 2,388.6 |
| 2,242.3 |
| 2,106.8 |
| 2,120.9 |
| 2,150.7 |
| 2,218.2 |
| 2,177.9 |
| 2,133.2 |
| 2,228.6 |
| 2,272.2 |
| 2,169.2 |
| 2,168.6 |
| 2,150.0 |
| 2,139.5 |
| 2,105.0 |
| 2,123.4 |
| 2,226.9 |
| 2,218.5 |
| 2,213.9 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 26.3 |
| 25.2 |
| 9.3 |
| 8.8 |
| 14.5 |
| 8.0 |
| 10.6 |
| 10.2 |
| 8.2 |
| 6.5 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 9.1 |
| 9.0 |
| 8.0 |
| 7.9 |
| 9.0 |
| 9.1 |
| 9.9 |
| 9.8 |
| 8.4 |
| 8.6 |
| 8.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| 18.6 |
| 29.9 |
| 22.7 |
| 19.5 |
| 16.4 |
| 23.7 |
| 21.8 |
| 22.0 |
| 23.1 |
| 31.4 |
| 24.0 |
| 22.6 |
| 21.0 |
| 27.9 |
| 19.4 |
| 19.5 |
| 19.4 |
| 32.0 |
| 22.8 |
| 18.9 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 742.0 |
| 518.7 |
| 547.8 |
| 399.4 |
| 353.2 |
| 293.2 |
| 346.3 |
| 408.2 |
| 265.6 |
| 267.4 |
| 270.6 |
| 352.4 |
| 290.9 |
| 253.7 |
| 358.3 |
| 390.3 |
| 303.7 |
| 267.7 |
| 256.5 |
| 280.9 |
| 259.0 |
| 268.0 |
| 238.7 |
| 261.6 |
| 274.5 |
| 29.6 |
| 22.6 |
| 22.5 |
| 20.8 |
| 19.7 |
| 22.7 |
| 22.8 |
| 24.0 |
| 25.9 |
| 23.5 |
| 23.3 |
| 23.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 42.2 |
| 46.8 |
| 45.0 |
| 46.4 |
| 25.9 |
| 24.4 |
| 29.5 |
| 28.2 |
| 25.0 |
| 31.4 |
| 28.6 |
| 32.0 |
| 36.2 |
| 28.0 |
| 35.7 |
| 31.9 |
| 54.7 |
| 46.8 |
| 48.0 |
| 29.1 |
| 28.0 |
| 11.8 |
| 52.6 |
| 54.6 |
| 55.6 |
| 57.6 |
| 66.8 |
| 64.9 |
| 70.5 |
| 70.7 |
| 55.3 |
| 54.1 |
| 59.4 |
| 59.3 |
| 41.6 |
| 56.3 |
| 60.4 |
| 64.8 |
| 74.6 |
| 74.6 |
| 77.3 |
| 80.7 |
| 78.9 |
| 80.0 |
| 88.8 |
| 34.5 |
| 49.2 |
| 55.2 |
| 59.8 |
| 59.8 |
| 71.3 |
| 72.7 |
| 75.1 |
| 69.4 |
| 51.2 |
| 56.1 |
| 52.4 |
| 43.2 |
| 38.5 |
| 41.8 |
| 45.6 |
| 46.0 |
| 47.3 |
| 31.3 |
| 31.2 |
| 31.4 |
| 30.0 |
| 41.4 |
| 45.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,201.6 |
| 1,234.3 |
| 1,092.4 |
| 1,054.5 |
| 993.5 |
| 1,071.6 |
| 963.4 |
| 828.5 |
| 831.6 |
| 797.5 |
| 879.6 |
| 825.8 |
| 753.3 |
| 838.8 |
| 893.8 |
| 806.9 |
| 783.3 |
| 779.3 |
| 810.5 |
| 783.1 |
| 796.8 |
| 745.4 |
| 779.6 |
| 789.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,090.1 |
| 1,074.6 |
| 1,074.6 |
| 1,087.7 |
| 1,067.4 |
| 1,053.3 |
| 1,064.9 |
| 1,076.8 |
| 1,089.7 |
| 1,088.6 |
| 1,085.0 |
| 1,106.2 |
| 1,093.8 |
| 1,084.8 |
| 1,072.2 |
| 1,080.9 |
| 1,058.6 |
| 1,027.1 |
| 1,024.6 |
| 1,034.8 |
| 1,090.1 |
| 1,054.0 |
| 1,044.7 |
| (88.1) |
| (84.3) |
| (104.4) |
| (106.1) |
| (98.2) |
| (107.0) |
| (122.3) |
| (137.6) |
| (151.1) |
| (151.6) |
| (104.3) |
| (114.9) |
| (100.2) |
| (95.7) |
| (75.7) |
| (73.0) |
| (73.4) |
| (60.1) |
| (55.4) |
| (58.9) |
| (63.7) |
| (69.6) |
| (71.7) |
| (73.6) |
| (77.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.2 |
| 36.1 |
| 37.7 |
| 41.1 |
| 46.5 |
| 39.4 |
| 42.1 |
| 42.6 |
| 43.4 |
| 39.9 |
| 41.7 |
| 42.8 |
| 45.3 |
| 42.1 |
| 40.6 |
| 42.9 |
| 45.7 |
| 40.6 |
| 39.8 |
| 40.1 |
| 39.6 |
| 36.3 |
| 36.6 |
| 1,340.5 |
| 1,316.0 |
| 1,297.3 |
| 1,303.8 |
| 1,307.3 |
| 1,270.5 |
| 1,239.5 |
| 1,236.2 |
| 1,246.7 |
| 1,309.8 |
| 1,298.7 |
| 1,310.3 |
| 1,337.1 |
| 1,344.5 |
| 1,336.3 |
| 1,321.7 |
| 1,342.4 |
| 1,324.9 |
| 1,288.4 |
| 1,282.1 |
| 1,286.5 |
| 1,441.9 |
| 1,402.6 |
| 1,388.3 |
| 1,333.4 |
| 1,341.6 |
| 1,348.4 |
| 1,317.0 |
| 1,278.9 |
| 1,278.3 |
| 1,289.3 |
| 1,353.2 |
| 1,338.6 |
| 1,352.1 |
| 1,379.9 |
| 1,389.8 |
| 1,378.4 |
| 1,362.3 |
| 1,385.3 |
| 1,370.7 |
| 1,329.0 |
| 1,321.8 |
| 1,326.6 |
| 1,481.5 |
| 1,438.9 |
| 1,424.9 |
| 417.7 |
| 433.6 |
| 321.0 |
| 422.6 |
| 311.8 |
| 268.8 |
| 261.3 |
| 304.0 |
| 315.5 |
| 200.6 |
| 70.9 |
| 230.1 |
| 301.4 |
| 303.2 |
| 135.0 |
| 222.4 |
| 327.7 |
| 240.2 |
| 84.7 |
| (42.9) |
| 73.7 |
| 52.4 |
| 1,197.5 |
| 1,258.5 |
| 1,251.3 |
| 1,262.2 |
| 1,258.4 |
| 1,186.5 |
| 1,197.1 |
| 1,212.2 |
| 1,308.3 |
| 1,297.1 |
| 1,311.1 |
| 1,334.4 |
| 1,326.1 |
| 1,308.7 |
| 1,295.0 |
| 1,321.3 |
| 1,321.2 |
| 1,290.9 |
| 1,280.3 |
| 1,293.4 |
| 1,426.3 |
| 1,379.4 |
| 1,359.3 |
| 1,297.3 |
| 1,303.8 |
| 1,307.3 |
| 1,270.5 |
| 1,239.5 |
| 1,236.2 |
| 1,246.7 |
| 1,309.8 |
| 1,298.7 |
| 1,310.3 |
| 1,337.1 |
| 1,344.5 |
| 1,336.3 |
| 1,321.7 |
| 1,342.4 |
| 1,324.9 |
| 1,288.4 |
| 1,282.1 |
| 1,286.5 |
| 1,441.9 |
| 1,402.6 |
| 1,388.3 |
| 1,006.2 |
| 1,056.9 |
| 1,060.9 |
| 1,061.9 |
| 1,015.2 |
| 1,096.3 |
| 1,092.3 |
| 1,119.8 |
| 1,211.8 |
| 1,200.7 |
| 1,212.3 |
| 1,239.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |