| (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 | 75.6 | 85.9 | 83.2 | 106.7 | 100.4 | 93.8 | 202.5 | 92.9 | 169.8 | 58.5 | 363.8 | 457.4 | 486.4 | 334.1 | 259.8 | 201.9 | 153.5 | ||
| Restricted Cash | - | - | 0.1 | 0.5 | 0.3 | 0.6 | 0.6 | 0.7 | 0.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 75.6 | 85.9 | 83.2 | 106.7 | 100.4 | 93.8 | 202.5 | 92.9 | 169.8 | 58.5 | 363.8 | 457.4 | 486.4 | 334.1 | 259.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 244.2 | 228.4 | 224.2 | 310.1 | 332.0 | 311.6 | 309.4 | 306.6 | 212.4 | 188.7 | 167.6 | 147.2 | 149.7 | 161.7 | 171.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 19.3 | 22.9 | 26.2 | 30.7 | 36.6 | 42.5 | 43.6 | 35.6 | 39.5 | 47.9 | 57.8 | 63.8 | 75.5 | 82.0 | 101.2 | 106.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 843.3 | 799.3 | 772.7 | 834.2 | 797.8 | 733.6 | 665.1 | 688.7 | 634.2 | 579.6 | 683.2 | 610.7 | 546.3 | 608.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 67.2 | 60.9 | 55.7 | 84.3 | 77.4 | 95.8 | 93.7 | 91.0 | 90.1 | 76.3 | 166.2 | 161.5 | 142.5 | 143.3 | 151.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 670.9 | 789.4 | 767.1 | 743.3 | 768.3 | 809.1 | 765.7 | 478.8 | 360.0 | 365.0 | 605.0 | 650.1 | 700.1 | 673.0 | 475.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 683.4 | 799.4 | 774.6 | 748.3 | 787.0 | 821.6 | 775.0 | 478.8 | 360.0 | 365.0 | 605.0 | 750.1 | 700.1 | 673.0 | 475.0 | 454.2 | |||
| (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 | 75.6 | 95.1 | 67.4 | 81.9 | 85.9 | 104.5 | 75.5 | 82.5 | 83.2 | 93.1 | 83.2 | 75.1 | 106.7 | 126.4 | 118.4 | |||||||||||||||||||||||||
| 102.8 |
| 59.3 |
| - |
| - |
| - |
| 201.9 |
| 153.5 |
| 102.8 |
| 59.3 |
| 168.3 |
| 164.8 |
| - |
| - |
| 108.1 |
| - |
| - |
| Prepaid Expenses | 80.6 | 102.7 | 86.0 | 93.7 | 81.9 | 78.4 | 59.5 | 67.4 | 58.3 | 64.7 | 81.5 | 72.5 | 78.1 | 57.1 | 42.0 | 50.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 419.7 | 439.9 | 454.0 | 541.3 | 550.9 | 526.3 | 614.9 | 502.5 | 480.0 | 359.7 | 670.7 | 740.9 | 789.7 | 635.0 | 574.6 | 527.5 | 478.1 | - | - |
| 564.5 |
| 507.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 707.0 | 637.2 | 580.2 | 587.0 | 526.3 | 451.3 | 367.1 | 399.7 | 344.3 | 336.6 | 468.5 | 417.7 | 357.6 | 419.2 | 376.6 | (341.9) | - | - | - |
| Property,Plant & Equipment Net | 136.3 | 162.1 | 192.4 | 247.1 | 271.6 | 282.3 | 298.0 | 289.0 | 289.9 | 243.1 | 214.8 | 193.0 | 188.7 | 189.6 | 188.0 | 165.5 | 152.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,132.4 | 1,121.5 | 1,091.4 | 1,204.1 | 1,302.1 | 1,304.3 | 1,116.8 | 1,095.7 | 1,019.8 | 982.1 | 951.7 | 962.4 | 903.7 | 835.5 | 690.6 | 642.9 | 615.5 | - | - |
| Intangible Assets | 579.0 | 595.0 | 615.7 | 854.8 | 931.4 | 1,015.3 | 807.4 | 865.6 | 848.1 | 828.1 | 877.0 | 917.6 | 984.7 | 955.0 | 915.5 | 932.7 | 911.6 | - | - |
| Operating Lease Right Of Use Assets | 57.1 | 66.1 | 69.1 | 91.2 | 111.7 | 121.4 | 142.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 58.9 | 3.6 | 9.3 | 11.4 | 8.8 | 11.9 | 8.8 | 9.2 | 4.1 | 5.3 | 2.7 | 3.0 | 6.8 | 6.6 | 7.0 | - | - | - | - |
| Other Non-Current Assets | 267.4 | 306.8 | 283.7 | 170.3 | 194.0 | 196.8 | 98.6 | 97.3 | 85.8 | 84.5 | 71.9 | 63.6 | 63.7 | 57.5 | 55.8 | 51.9 | 43.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,591.8 | 2,691.5 | 2,725.5 | 3,108.8 | 3,361.7 | 3,446.4 | 3,168.8 | 2,948.8 | 2,839.5 | 2,606.2 | 2,921.1 | 3,004.2 | 3,077.4 | 2,806.4 | 2,532.9 | 2,430.1 | 2,308.6 | - | - |
| 155.3 |
| - |
| - |
| - |
| Short Term Debt | 12.5 | 10.0 | 7.5 | 5.0 | 18.8 | 12.5 | 9.4 | 0.0 | - | - | 0.0 | 100.0 | 0.0 | - | 0.0 | 123.7 | 90.0 | - | - |
| Deferred Revenue Current | 451.4 | 462.7 | 483.8 | 504.7 | 538.1 | 545.4 | 520.2 | 519.1 | 486.4 | 436.2 | 426.5 | 372.1 | 385.7 | 363.0 | 342.0 | 321.4 | 275.7 | - | - |
| Operating Lease Liabilities Current | 16.0 | 18.3 | 18.3 | 19.7 | 20.6 | 22.4 | 21.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 71.1 | 93.1 | 97.0 | 80.5 | 117.1 | 144.7 | 108.4 | 97.2 | 116.2 | 98.2 | 97.9 | 93.9 | 118.5 | 85.3 | 60.7 | 57.9 | 63.6 | - | - |
| Other Current Liabilities | 63.0 | 66.1 | 76.3 | 88.0 | 95.8 | 89.5 | 72.6 | 75.9 | 94.7 | 86.2 | 76.3 | 62.2 | 64.9 | 55.1 | 60.7 | - | - | - | - |
| Total Current Liabilities | 778.9 | 820.9 | 873.3 | 895.6 | 969.4 | 989.0 | 927.3 | 882.3 | 874.3 | 787.9 | 781.8 | 803.7 | 729.6 | 667.2 | 640.9 | 756.4 | 666.8 | - | - |
| 330.5 |
| 559.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 69.5 | 81.5 | 94.4 | 115.5 | 132.5 | 145.8 | 159.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 17.2 | 16.7 | 14.8 | 17.4 | 19.1 | 19.6 | 14.9 | 10.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 99.0 | 105.1 | 106.1 | 144.0 | 180.1 | 172.9 | 119.1 | 143.8 | - | - | - | 198.9 | 222.5 | 197.5 | 181.7 | 192.9 | 167.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 65.7 | 70.4 | 71.8 | 79.1 | 90.5 | 92.1 | 75.4 | 96.2 | 80.8 | 75.1 | 83.1 | 86.8 | 78.3 | 76.0 | 71.9 | 80.9 | 73.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,743.6 | 1,939.3 | 1,985.8 | 2,063.8 | 2,219.4 | 2,355.1 | 2,235.2 | 1,767.4 | 1,648.9 | 1,603.1 | 1,884.0 | 1,949.2 | 1,895.1 | 1,818.0 | 1,515.4 | 1,452.3 | 1,586.2 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 487.2 | 481.9 | 474.4 | 469.8 | 459.3 | 444.4 | 431.7 | 422.3 | 407.1 | 387.9 | 368.7 | 353.0 | - | - | - | - | - | - | - |
| Retained Earnings | 1,738.2 | 1,591.2 | 1,583.3 | 1,860.9 | 1,921.2 | 1,850.1 | 1,780.1 | 1,931.1 | 1,834.1 | 1,715.4 | 1,673.3 | 1,597.4 | 1,489.1 | 1,387.5 | 1,300.7 | 1,136.2 | 1,003.1 | - | - |
| Accumulated Other Comprehensive Income | (442.2) | (478.9) | (528.4) | (528.9) | (508.1) | (490.8) | (575.5) | (508.7) | (439.6) | (507.3) | (447.7) | (406.6) | (190.3) | (278.6) | - | - | - | - | - |
| Treasury Stock | - | - | 872.8 | 839.9 | 813.2 | 795.5 | 785.9 | 746.5 | 694.2 | 676.1 | 640.4 | 572.0 | 527.3 | 494.5 | (437.7) | 360.8 | 347.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 848.2 | 752.2 | 739.7 | 1,045.0 | 1,142.3 | 1,091.3 | 933.6 | 1,181.3 | 1,190.6 | 1,003.1 | 1,037.1 | 1,055.0 | 1,182.2 | 988.4 | 1,017.6 | 977.9 | 722.4 | 513.5 | 689.1 |
| Total Equity | 848.2 | 752.2 | 739.7 | 1,045.0 | 1,142.3 | 1,091.3 | 933.6 | 1,181.3 | 1,190.6 | 1,003.1 | 1,037.1 | 1,055.0 | 1,182.2 | 988.4 | 1,017.6 | 977.9 | 722.4 | 513.5 | 689.1 |
| 649.0 |
| - |
| - |
| Net debt | 607.8 | 713.6 | 691.3 | 641.6 | 686.6 | 727.8 | 572.6 | 385.9 | 190.2 | 306.5 | 241.2 | 292.6 | 213.7 | 338.9 | 215.2 | 252.3 | 495.5 | - | - |
| Working Capital | (359.3) | (381.0) | (419.2) | (354.3) | (418.6) | (462.7) | (312.3) | (379.8) | (394.3) | (428.1) | (111.1) | (62.8) | 60.1 | (32.2) | (66.3) | (228.9) | (188.7) | - | - |
| Book Value | 848.2 | 752.2 | 739.7 | 1,045.0 | 1,142.3 | 1,091.3 | 933.6 | 1,181.3 | 1,190.6 | 1,003.1 | 1,037.1 | 1,055.0 | 1,182.2 | 988.4 | 1,017.6 | 977.9 | 722.4 | 513.5 | 689.1 |
| Tangible Book Value | (863.1) | (964.3) | (967.3) | (1,013.8) | (1,091.3) | (1,228.4) | (990.6) | (779.9) | (677.3) | (807.1) | (791.6) | (824.9) | (706.1) | (802.1) | (588.5) | (597.7) | (804.6) | - | - |
| 104.5 |
| 100.4 |
| 109.4 |
| 100.9 |
| 83.0 |
| 93.8 |
| 91.3 |
| 86.1 |
| 101.4 |
| 202.5 |
| 117.4 |
| 107.7 |
| 104.0 |
| 92.9 |
| 132.8 |
| 115.6 |
| 113.1 |
| 169.8 |
| 128.2 |
| 72.9 |
| 84.1 |
| 58.5 |
| 482.3 |
| 267.4 |
| 185.9 |
| Restricted Cash | - | - | - | - | - | - | - | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.5 | 0.6 | 0.5 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 75.6 | 95.1 | 67.4 | 81.9 | 85.9 | 104.5 | 75.5 | 82.5 | 83.2 | 93.1 | 83.2 | 75.1 | 106.7 | 126.4 | 118.4 | 104.5 | 100.4 | 109.4 | 100.9 | 83.0 | 93.8 | 91.3 | 86.1 | 101.4 | 202.5 | 117.4 | 107.7 | 104.0 | 92.9 | 132.8 | 115.6 | 113.1 | 169.8 | 128.2 | 72.9 | 84.1 | 58.5 | 482.3 | 267.4 | 185.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 244.2 | 200.2 | 209.7 | 220.3 | 228.4 | 184.7 | 183.0 | 192.2 | 224.2 | 161.0 | 147.3 | 153.4 | 310.1 | 283.7 | 260.0 | 281.4 | 332.0 | 268.0 | 291.9 | 284.6 | 311.6 | 278.9 | 273.3 | 282.4 | 309.4 | 301.5 | 235.5 | 281.1 | 306.6 | 194.8 | 236.2 | 272.1 | 212.4 | 239.6 | 193.5 | 198.6 | 188.7 | 220.8 | 212.6 | 214.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 19.3 | 19.3 | 21.4 | 22.0 | 22.9 | 25.3 | 27.1 | 25.8 | 26.2 | 28.4 | 30.1 | 30.3 | 30.7 | 33.2 | 34.4 | 33.4 | 36.6 | 39.7 | 39.7 | 40.4 | 42.5 | 40.7 | 42.2 | 45.1 | 43.6 | 43.1 | 45.0 | 44.8 | 35.6 | 35.3 | 35.1 | 36.6 | 39.5 | 43.8 | 43.5 | 47.9 | 47.9 | 49.2 | 51.8 | 54.8 |
| Prepaid Expenses | 80.6 | 96.6 | 82.8 | 96.2 | 102.7 | 80.3 | 84.7 | 87.0 | 86.0 | 68.9 | 58.6 | 79.7 | 93.7 | 87.9 | 70.1 | 81.4 | 81.9 | 74.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 419.7 | 411.3 | 381.2 | 420.3 | 439.9 | 394.8 | 370.3 | 392.8 | 454.0 | 384.0 | 425.6 | 477.8 | 541.3 | 531.2 | 483.0 | 500.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 843.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 707.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 136.3 | 141.7 | 146.8 | 152.4 | 162.1 | 164.5 | 172.4 | 185.1 | 192.4 | 208.3 | 222.5 | 223.5 | 247.1 | 248.3 | 249.9 | 258.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,132.4 | 1,138.7 | 1,116.2 | 1,117.8 | 1,121.5 | 1,079.2 | 1,102.4 | 1,099.8 | 1,091.4 | 1,096.7 | 1,081.5 | 1,102.5 | 1,204.1 | 1,203.3 | 1,268.3 | 1,289.2 | 1,302.1 | 1,326.0 | ||||||||||||||||||||||
| Intangible Assets | 579.0 | 595.1 | 582.0 | 580.3 | 595.0 | 572.1 | 598.3 | 609.2 | 615.7 | 628.9 | 630.6 | 657.1 | 854.8 | 868.3 | 860.6 | 895.8 | 931.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 57.1 | 60.4 | 62.2 | 63.6 | 66.1 | 66.9 | 70.5 | 72.4 | 69.1 | 71.3 | 79.0 | 82.4 | 91.2 | 94.7 | 93.3 | 103.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 58.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 267.4 | 214.1 | 178.4 | 189.8 | 306.8 | 322.3 | 295.0 | 292.6 | 283.7 | 298.6 | 136.8 | 141.2 | 170.3 | 204.6 | 173.2 | 181.8 | 194.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,591.8 | 2,561.3 | 2,466.7 | 2,524.3 | 2,691.5 | 2,599.9 | 2,608.9 | 2,652.1 | 2,725.5 | 2,707.3 | 2,779.0 | 2,926.0 | 3,108.8 | 3,150.3 | 3,128.4 | 3,229.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 67.2 | 50.1 | 47.7 | 36.4 | 60.9 | 53.2 | 40.4 | 38.6 | 55.7 | 45.0 | 48.5 | 43.7 | 84.3 | 32.4 | 46.3 | 56.7 | 77.4 | 76.7 | 51.3 | 62.2 | 95.8 | 72.9 | 54.9 | 52.6 | 93.7 | 63.8 | 74.4 | 60.2 | 91.0 | 85.1 | 71.6 | 43.8 | 90.1 | 204.6 | 150.9 | 141.0 | 139.2 | 210.9 | 159.0 | 138.4 |
| Short Term Debt | 12.5 | 11.3 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 8.8 | 7.5 | 6.3 | 5.0 | 5.0 | 5.0 | 5.0 | 25.0 | 21.9 | 18.8 | 15.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 451.4 | 292.8 | 218.8 | 361.7 | 462.7 | 313.3 | 241.5 | 367.3 | 483.8 | 300.7 | 235.8 | 369.6 | 504.7 | 369.3 | 263.8 | 407.1 | 538.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 16.0 | 16.2 | 16.6 | 17.5 | 18.3 | 18.0 | 18.1 | 17.6 | 18.3 | 18.2 | 17.8 | 17.9 | 19.7 | 20.1 | 19.0 | 19.8 | ||||||||||||||||||||||||
| Accrued Expenses | 71.1 | 69.8 | 52.8 | 44.7 | 93.1 | 74.3 | 60.9 | 49.0 | 97.0 | 78.2 | 82.9 | 52.3 | 80.5 | 81.1 | 84.3 | 80.2 | 117.1 | 105.3 | ||||||||||||||||||||||
| Other Current Liabilities | 63.0 | 75.0 | 68.3 | 66.0 | 66.1 | 92.2 | 71.6 | 78.2 | 76.3 | 78.8 | 72.3 | 68.5 | 88.0 | 98.9 | 94.5 | 101.6 | 95.8 | |||||||||||||||||||||||
| Total Current Liabilities | 778.9 | 692.4 | 540.4 | 648.8 | 820.9 | 717.3 | 561.5 | 688.8 | 873.3 | 712.1 | 610.3 | 705.9 | 895.6 | 761.0 | 634.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 670.9 | 796.3 | 861.7 | 818.3 | 789.4 | 877.2 | 951.0 | 909.9 | 767.1 | 900.5 | 937.6 | 890.9 | 743.3 | 940.6 | 978.7 | 917.2 | 768.3 | 902.0 | 1,032.5 | 952.0 | 809.1 | 948.2 | 825.2 | 835.8 | 765.7 | 789.6 | 788.4 | 724.3 | 478.8 | 633.5 | 537.3 | 507.5 | 360.0 | 428.2 | 563.0 | 551.6 | 365.0 | 865.7 | 884.0 | 653.0 |
| Operating Lease Liabilities Non-Current | 69.5 | 73.6 | 76.3 | 78.2 | 81.5 | 83.6 | 88.4 | 91.6 | 94.4 | 98.2 | 101.8 | 106.7 | 115.5 | 119.8 | 120.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 17.2 | 18.2 | 18.5 | 18.5 | 16.7 | 17.4 | 22.2 | 17.7 | 14.8 | 15.1 | 19.6 | 19.0 | 17.4 | 18.8 | 20.9 | 20.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 99.0 | 106.6 | 103.0 | 104.1 | 105.1 | 94.6 | 98.7 | 97.4 | 97.2 | 94.9 | 94.3 | 109.9 | 144.0 | 144.6 | 157.0 | 159.7 | 180.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 65.7 | 69.5 | 73.2 | 69.9 | 70.4 | 72.3 | 83.0 | 77.0 | 71.8 | 71.2 | 78.2 | 78.8 | 79.1 | 79.1 | 84.0 | 84.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,743.6 | 1,811.4 | 1,726.6 | 1,791.3 | 1,939.3 | 1,914.6 | 1,853.6 | 1,938.4 | 1,985.8 | 1,959.0 | 1,911.8 | 1,988.8 | 2,063.8 | 2,123.4 | 2,050.6 | 2,147.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 83.2 | 83.2 | 83.2 | 83.2 | 83.2 |
| Additional Paid In Capital | 487.2 | 490.1 | 485.0 | 479.8 | 481.9 | 482.4 | 478.7 | 473.2 | 474.4 | 474.3 | 471.2 | 465.3 | 469.8 | 469.5 | 465.2 | 458.6 | 459.3 | |||||||||||||||||||||||
| Retained Earnings | 1,738.2 | 1,620.9 | 1,609.9 | 1,583.8 | 1,591.2 | 1,542.0 | 1,584.0 | 1,562.7 | 1,583.3 | 1,577.2 | 1,710.4 | 1,749.2 | 1,860.9 | 1,811.8 | 1,902.7 | 1,883.9 | 1,921.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (442.2) | (452.9) | (481.3) | (478.4) | (478.9) | (519.4) | (496.3) | (523.6) | (528.4) | (526.8) | (542.0) | (517.0) | (528.9) | (505.5) | (546.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | 935.4 | 925.1 | 902.9 | 894.3 | 881.7 | 872.8 | 859.7 | 855.5 | 843.4 | 839.9 | 832.1 | 827.3 | 820.0 | 813.2 | 810.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 848.2 | 750.0 | 740.2 | 733.1 | 752.2 | 685.2 | 755.3 | 713.7 | 739.7 | 748.3 | 867.3 | 937.2 | 1,045.0 | 1,026.9 | 1,077.8 | 1,082.3 | 1,142.3 | |||||||||||||||||||||||
| Total Equity | 848.2 | 750.0 | 740.2 | 733.1 | 752.2 | 685.2 | 755.3 | 713.7 | 739.7 | 748.3 | 867.3 | 937.2 | 1,045.0 | 1,026.9 | 1,077.8 | 1,082.3 | 1,142.3 | 1,119.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 683.4 | 807.5 | 871.7 | 828.3 | 799.4 | 887.2 | 961.0 | 918.6 | 774.6 | 906.8 | 942.6 | 895.9 | 748.3 | 945.6 | 1,003.7 | 939.1 | 787.0 | 917.7 | 1,045.0 | 964.5 | 821.6 | 960.7 | 837.7 | 846.7 | 775.0 | 797.5 | 794.6 | 730.5 | 478.8 | 633.5 | 537.3 | 507.5 | 360.0 | 428.2 | 563.0 | 551.6 | 365.0 | 865.7 | 884.0 | 653.0 |
| Net debt | 607.8 | 712.4 | 804.3 | 746.4 | 713.6 | 782.7 | 885.5 | 836.1 | 691.3 | 813.7 | 859.4 | 820.8 | 641.6 | 819.1 | 885.3 | 834.6 | 686.6 | 808.2 | ||||||||||||||||||||||
| Working Capital | (359.3) | (281.2) | (159.1) | (228.5) | (381.0) | (322.5) | (191.2) | (296.0) | (419.2) | (328.1) | (184.7) | (228.2) | (354.3) | (229.8) | (151.6) | (280.0) | (418.6) | |||||||||||||||||||||||
| Book Value | 848.2 | 750.0 | 740.2 | 733.1 | 752.2 | 685.2 | 755.3 | 713.7 | 739.7 | 748.3 | 867.3 | 937.2 | 1,045.0 | 1,026.9 | 1,077.8 | 1,082.3 | 1,142.3 | 1,119.5 | ||||||||||||||||||||||
| Tangible Book Value | (863.1) | (983.9) | (958.0) | (965.1) | (964.3) | (966.1) | (945.4) | (995.4) | (967.3) | (977.3) | (844.8) | (822.4) | (1,013.8) | (1,044.6) | (1,051.1) | (1,102.7) | (1,091.3) | |||||||||||||||||||||||
| 68.0 |
| 70.7 |
| 78.4 |
| 84.8 |
| 75.8 |
| 59.2 |
| 59.5 |
| 71.1 |
| 58.9 |
| 61.3 |
| 67.4 |
| 68.7 |
| 62.0 |
| 66.5 |
| 58.3 |
| 64.0 |
| 54.1 |
| 66.2 |
| 64.7 |
| 124.1 |
| 147.8 |
| 119.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 550.9 |
| 491.6 |
| 500.5 |
| 478.7 |
| 526.3 |
| 495.7 |
| 477.3 |
| 488.0 |
| 614.9 |
| 533.1 |
| 447.2 |
| 491.2 |
| 502.5 |
| 431.4 |
| 448.9 |
| 488.3 |
| 480.0 |
| 475.7 |
| 364.0 |
| 396.8 |
| 359.7 |
| 876.5 |
| 679.5 |
| 574.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.6 |
| 272.0 |
| 271.8 |
| 273.3 |
| 282.3 |
| 284.6 |
| 290.1 |
| 295.5 |
| 298.0 |
| 297.1 |
| 294.8 |
| 292.5 |
| 289.0 |
| 286.2 |
| 286.3 |
| 288.1 |
| 289.9 |
| 273.6 |
| 274.6 |
| 265.3 |
| 243.1 |
| 241.4 |
| 248.3 |
| 214.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,302.2 |
| 1,301.6 |
| 1,304.3 |
| 1,297.1 |
| 1,126.9 |
| 1,133.6 |
| 1,116.8 |
| 1,226.3 |
| 1,143.2 |
| 1,121.8 |
| 1,095.7 |
| 1,103.2 |
| 986.2 |
| 997.1 |
| 1,019.8 |
| 1,028.4 |
| 999.5 |
| 996.0 |
| 982.1 |
| 981.5 |
| 974.1 |
| 916.7 |
| 970.9 |
| 970.0 |
| 995.6 |
| 1,015.3 |
| 1,024.9 |
| 819.8 |
| 829.2 |
| 807.4 |
| 925.9 |
| 880.6 |
| 878.3 |
| 865.6 |
| 892.6 |
| 787.6 |
| 811.2 |
| 848.1 |
| 868.6 |
| 828.5 |
| 833.7 |
| 828.1 |
| 834.3 |
| 823.0 |
| 831.2 |
| 111.7 |
| 118.2 |
| 121.7 |
| 122.3 |
| 121.4 |
| 125.3 |
| 137.1 |
| 139.8 |
| 142.7 |
| 142.3 |
| 145.9 |
| 147.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.5 |
| 118.3 |
| 114.6 |
| 107.7 |
| 106.5 |
| 102.0 |
| 102.1 |
| 98.6 |
| 102.1 |
| 97.3 |
| 102.1 |
| 97.3 |
| 93.3 |
| 91.7 |
| 93.0 |
| 85.8 |
| 90.3 |
| 85.5 |
| 85.0 |
| 84.5 |
| 79.2 |
| 79.7 |
| 80.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,361.7 |
| 3,378.0 |
| 3,346.0 |
| 3,362.8 |
| 3,446.4 |
| 3,426.4 |
| 3,020.4 |
| 3,068.9 |
| 3,168.8 |
| 3,324.6 |
| 3,082.8 |
| 3,120.1 |
| 2,948.8 |
| 2,911.6 |
| 2,680.8 |
| 2,772.1 |
| 2,839.5 |
| 2,858.8 |
| 2,632.8 |
| 2,667.1 |
| 2,606.2 |
| 3,103.0 |
| 2,853.5 |
| 2,743.3 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 10.9 |
| 9.4 |
| 7.8 |
| 6.3 |
| 6.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 355.8 |
| 267.9 |
| 418.5 |
| 545.4 |
| 398.5 |
| 285.2 |
| 409.0 |
| 520.2 |
| 413.1 |
| 248.7 |
| 408.6 |
| 519.1 |
| 271.5 |
| 237.2 |
| 392.3 |
| 486.4 |
| 409.0 |
| 244.3 |
| 334.6 |
| 436.2 |
| 403.3 |
| 223.3 |
| 321.6 |
| 20.6 |
| 21.6 |
| 22.4 |
| 21.5 |
| 22.4 |
| 21.0 |
| 20.1 |
| 20.6 |
| 21.8 |
| 19.0 |
| 18.4 |
| 18.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.9 |
| 66.8 |
| 144.7 |
| 103.2 |
| 88.8 |
| 70.2 |
| 108.4 |
| 88.4 |
| 74.7 |
| 64.2 |
| 97.2 |
| 81.6 |
| 69.8 |
| 55.3 |
| 116.2 |
| 99.3 |
| 79.8 |
| 81.2 |
| 98.2 |
| 83.3 |
| 69.1 |
| 55.2 |
| 88.3 |
| 89.6 |
| 81.9 |
| 80.9 |
| 80.9 |
| 77.0 |
| 70.0 |
| 72.6 |
| 77.1 |
| 68.4 |
| 75.9 |
| 75.9 |
| 83.4 |
| 78.7 |
| 92.7 |
| 94.7 |
| 95.5 |
| 83.6 |
| 83.5 |
| 86.2 |
| 78.1 |
| 77.5 |
| 69.0 |
| 780.7 |
| 969.4 |
| 821.5 |
| 644.5 |
| 763.1 |
| 989.0 |
| 842.1 |
| 634.7 |
| 716.1 |
| 927.3 |
| 814.5 |
| 585.6 |
| 732.8 |
| 882.3 |
| 678.3 |
| 570.1 |
| 675.5 |
| 874.3 |
| 833.0 |
| 582.2 |
| 670.8 |
| 787.9 |
| 790.0 |
| 542.8 |
| 593.1 |
| 127.1 |
| 132.5 |
| 139.6 |
| 143.6 |
| 145.3 |
| 145.8 |
| 153.0 |
| 153.4 |
| 156.6 |
| 159.8 |
| 160.8 |
| 164.6 |
| 166.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 21.9 |
| 20.6 |
| 18.4 |
| 19.6 |
| 18.1 |
| 18.5 |
| 15.4 |
| 14.9 |
| 15.8 |
| 19.6 |
| 13.8 |
| 10.7 |
| 14.7 |
| 12.6 |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.9 |
| 187.9 |
| 188.9 |
| 172.9 |
| 164.6 |
| 131.0 |
| 124.2 |
| 119.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.5 |
| 96.6 |
| 104.6 |
| 99.2 |
| 92.1 |
| 86.8 |
| 82.7 |
| 79.2 |
| 75.4 |
| 70.5 |
| 75.1 |
| 68.5 |
| 96.2 |
| 96.5 |
| 96.0 |
| 97.0 |
| 80.8 |
| 78.3 |
| 75.8 |
| 72.1 |
| 75.1 |
| 75.3 |
| 71.7 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,219.4 |
| 2,258.5 |
| 2,239.4 |
| 2,284.9 |
| 2,355.1 |
| 2,362.6 |
| 2,000.2 |
| 2,095.2 |
| 2,235.2 |
| 2,127.3 |
| 1,903.8 |
| 1,988.1 |
| 1,767.4 |
| 1,716.2 |
| 1,511.4 |
| 1,598.1 |
| 1,648.9 |
| 1,690.5 |
| 1,585.8 |
| 1,657.9 |
| 1,603.1 |
| 2,091.6 |
| 1,872.0 |
| 1,726.9 |
| 457.2 |
| 451.8 |
| 445.7 |
| 444.4 |
| 441.4 |
| 435.9 |
| 431.2 |
| 431.7 |
| 433.0 |
| 430.0 |
| 424.9 |
| 422.3 |
| 423.5 |
| 417.7 |
| 413.5 |
| 407.1 |
| - |
| 392.5 |
| 388.1 |
| 387.9 |
| 384.0 |
| 379.0 |
| 373.2 |
| 1,897.3 |
| 1,881.2 |
| 1,844.6 |
| 1,850.1 |
| 1,827.9 |
| 1,825.0 |
| 1,775.8 |
| 1,780.1 |
| 1,957.2 |
| 1,940.9 |
| 1,915.4 |
| 1,931.1 |
| 1,886.6 |
| 1,870.6 |
| 1,845.8 |
| 1,834.1 |
| 1,798.4 |
| 1,748.0 |
| 1,706.3 |
| 1,715.4 |
| 1,686.7 |
| 1,657.0 |
| 1,686.4 |
| (523.3) |
| (508.1) |
| (507.4) |
| (498.2) |
| (494.6) |
| (490.8) |
| (499.5) |
| (541.6) |
| (534.1) |
| (575.5) |
| (498.3) |
| (505.0) |
| (536.0) |
| (508.7) |
| (474.3) |
| (488.6) |
| (471.7) |
| (439.6) |
| (433.2) |
| (476.7) |
| (482.2) |
| (507.3) |
| (478.4) |
| (486.6) |
| (484.2) |
| 811.4 |
| 800.9 |
| 795.5 |
| 789.1 |
| 782.2 |
| 782.4 |
| 785.9 |
| 777.8 |
| 770.0 |
| 755.5 |
| 746.5 |
| 723.6 |
| 713.6 |
| 696.7 |
| 694.2 |
| 686.1 |
| 699.9 |
| 686.2 |
| 676.1 |
| 663.9 |
| 651.0 |
| 642.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,119.5 |
| 1,106.7 |
| 1,077.9 |
| 1,091.3 |
| 1,063.8 |
| 1,020.2 |
| 973.7 |
| 933.6 |
| 1,197.2 |
| 1,179.0 |
| 1,132.0 |
| 1,181.3 |
| 1,195.4 |
| 1,169.4 |
| 1,174.0 |
| 1,190.6 |
| 1,168.3 |
| 1,047.1 |
| 1,009.2 |
| 1,003.1 |
| 1,011.5 |
| 981.5 |
| 1,016.4 |
| 1,106.7 |
| 1,077.9 |
| 1,091.3 |
| 1,063.8 |
| 1,020.2 |
| 973.7 |
| 933.6 |
| 1,197.2 |
| 1,179.0 |
| 1,132.0 |
| 1,181.3 |
| 1,195.4 |
| 1,169.4 |
| 1,174.0 |
| 1,190.6 |
| 1,168.3 |
| 1,047.1 |
| 1,009.2 |
| 1,003.1 |
| 1,011.5 |
| 981.5 |
| 1,016.4 |
| 944.1 |
| 881.5 |
| 727.8 |
| 869.4 |
| 751.7 |
| 745.3 |
| 572.6 |
| 680.1 |
| 686.9 |
| 626.5 |
| 385.9 |
| 500.8 |
| 421.7 |
| 394.4 |
| 190.2 |
| 300.0 |
| 490.1 |
| 467.5 |
| 306.5 |
| 383.4 |
| 616.6 |
| 467.1 |
| (329.9) |
| (144.0) |
| (284.4) |
| (462.7) |
| (346.4) |
| (157.4) |
| (228.1) |
| (312.3) |
| (281.4) |
| (138.5) |
| (241.6) |
| (379.8) |
| (246.8) |
| (121.2) |
| (187.2) |
| (394.3) |
| (357.4) |
| (218.2) |
| (274.1) |
| (428.1) |
| 86.4 |
| 136.7 |
| (19.1) |
| 1,106.7 |
| 1,077.9 |
| 1,091.3 |
| 1,063.8 |
| 1,020.2 |
| 973.7 |
| 933.6 |
| 1,197.2 |
| 1,179.0 |
| 1,132.0 |
| 1,181.3 |
| 1,195.4 |
| 1,169.4 |
| 1,174.0 |
| 1,190.6 |
| 1,168.3 |
| 1,047.1 |
| 1,009.2 |
| 1,003.1 |
| 1,011.5 |
| 981.5 |
| 1,016.4 |
| (1,177.3) |
| (1,165.6) |
| (1,219.3) |
| (1,228.4) |
| (1,258.1) |
| (926.5) |
| (989.1) |
| (990.6) |
| (955.0) |
| (844.8) |
| (868.0) |
| (779.9) |
| (800.4) |
| (604.5) |
| (634.2) |
| (677.3) |
| (728.7) |
| (781.0) |
| (820.5) |
| (807.1) |
| (804.2) |
| (815.5) |
| (731.5) |