| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 355.8 | 339.5 | 306.3 | 177.9 | 189.3 | 145.3 | 175.3 | 232.7 | 207.7 | 197.0 | 185.6 | 204.8 | 195.9 | 173.9 | 136.1 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 339.5 | 145.3 | 197.0 | 173.9 | 350.5 | 366.7 | 167.4 | 164.3 | 122.1 | 167.2 | 160.9 | 333.7 | 272.2 | 175.1 | 156.5 | 83.3 | 66.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.2 | - |
| Short Term Investments | 151.9 | 153.1 | 109.5 | 151.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 491.4 | 298.4 | 306.5 | 325.5 | 350.5 | 366.7 | 167.4 | 164.3 | 122.1 | 167.2 | 160.9 | 333.7 | 272.2 | 175.1 | 156.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 133.7 | 175.8 | 47.3 | 50.1 | 27.0 | 28.7 | 37.2 | 36.2 | 26.3 | 54.8 | 64.2 | 27.3 | 23.7 | 24.9 | 16.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 37.9 | 35.6 | 32.6 | 31.7 | 31.4 | 38.7 | 37.5 | 31.7 | 24.3 | 19.7 | 17.4 | 10.9 | 8.4 | 13.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 107.5 | 97.3 | 39.5 | 56.4 | 41.8 | 53.3 | 35.4 | 39.9 | 100.2 | 101.9 | 46.4 | 37.7 | 22.6 | 32.7 | 29.5 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 | 2.1 | 2.0 | 2.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 143.3 |
| 192.3 |
| 350.5 |
| 391.6 |
| 451.4 |
| 396.7 |
| 366.7 |
| 353.2 |
| 382.4 |
| 262.9 |
| 167.4 |
| 252.5 |
| 170.7 |
| 132.4 |
| 164.3 |
| 155.8 |
| 165.8 |
| 151.5 |
| 122.1 |
| 149.7 |
| 153.2 |
| 167.3 |
| 167.2 |
| 170.8 |
| 162.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 172.8 | 151.9 | 117.4 | 97.7 | 115.0 | 153.1 | 124.5 | 69.3 | 84.0 | 109.5 | 108.0 | 81.6 | - | 151.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 528.7 | 491.4 | 423.7 | 275.5 | 304.3 | 298.4 | 299.8 | 302.0 | 291.8 | 306.5 | 293.6 | 286.4 | 195.9 | 325.5 | 136.1 | 143.3 | 192.3 | 350.5 | 391.6 | 451.4 | 396.7 | 366.7 | 353.2 | 382.4 | 262.9 | 167.4 | 252.5 | 170.7 | 132.4 | 164.3 | 155.8 | 165.8 | 151.5 | 122.1 | 149.7 | 153.2 | 167.3 | 167.2 | 170.8 | 162.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 130.8 | 133.7 | 170.4 | 179.2 | 106.5 | 175.8 | 131.7 | 95.3 | 60.0 | 47.3 | 49.9 | 44.5 | 60.8 | 50.1 | 37.9 | 24.9 | 36.0 | 27.0 | 35.8 | 43.1 | 32.4 | 28.7 | 30.6 | 29.7 | 22.2 | 37.2 | 34.9 | 46.0 | 48.2 | 36.2 | 43.6 | 46.1 | 35.6 | 24.8 | 83.7 | 72.5 | 71.3 | 54.8 | 42.9 | 32.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 13.6 | 5.8 | 6.3 | 7.3 | 8.4 | 5.8 | 6.6 | 8.3 | 9.6 | 6.0 | 6.1 | 6.8 | 7.9 | 4.5 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 74.8 | 60.2 | 61.6 | 53.7 | 54.8 | 51.9 | 34.6 | 48.9 | 43.6 | 39.3 | 41.2 | 43.4 | 42.4 | 38.3 | 28.9 | 25.6 | 37.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,216.1 | 1,132.3 | 997.2 | 828.8 | 738.1 | 781.3 | 717.1 | 675.0 | 574.3 | 547.2 | 514.1 | 455.1 | 425.0 | 438.7 | 365.0 | 378.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 18.3 | 16.6 | 15.8 | 15.7 | 14.5 | 14.5 | 14.1 | 12.1 | 10.8 | 11.0 | 10.8 | 10.5 | 10.7 | 10.4 | 10.5 | 9.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1.5 | 1.7 | 2.5 | 3.2 | 3.9 | 4.6 | 1.2 | 1.2 | 1.4 | 2.1 | 1.0 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 0.8 | |||||||||||||||||||||||
| Goodwill | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | ||||||||||||||||||||||
| Intangible Assets | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.6 | 2.7 | 2.9 | 3.2 | 3.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 4.1 | 4.5 | 4.6 | 4.8 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | 0.6 | 1.3 | 1.6 | 2.3 | 2.3 | 3.1 | 3.9 | 3.6 | 3.7 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,286.4 | 1,186.4 | 1,050.9 | 882.7 | 792.2 | 836.2 | 768.9 | 726.6 | 624.4 | 598.2 | 563.7 | 505.7 | 475.7 | 489.5 | 410.9 | 423.1 | 492.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 123.9 | 107.5 | 100.8 | 96.0 | 69.3 | 97.3 | 87.1 | 99.7 | 66.4 | 39.5 | 34.5 | 31.5 | 36.3 | 56.4 | 45.3 | 38.2 | 39.9 | 41.8 | 40.0 | 44.3 | 41.5 | 53.3 | 48.8 | 41.2 | 34.3 | 35.4 | 38.2 | 26.0 | 34.4 | 39.9 | 65.0 | 84.2 | 97.5 | 100.2 | 114.4 | 131.0 | 118.1 | 101.9 | 91.5 | 60.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 565.8 | 514.0 | 451.9 | 316.8 | 283.8 | 299.2 | 270.7 | 253.7 | 200.4 | 181.1 | 156.2 | 116.5 | 111.3 | 96.3 | 49.0 | 64.0 | 107.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.5 | 1.5 | - | 0.8 | 0.9 | ||||||||||||||||||||||||
| Accrued Expenses | 105.1 | 89.7 | 67.1 | 71.5 | 69.9 | 83.3 | 78.4 | 61.7 | 60.7 | 81.7 | 83.2 | 67.6 | 44.8 | 49.9 | 40.2 | 39.8 | 39.4 | 53.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 794.7 | 711.3 | 619.9 | 484.3 | 423.0 | 479.9 | 436.2 | 415.1 | 327.6 | 302.3 | 273.9 | 215.6 | 192.4 | 202.5 | 134.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 2.7 | 3.0 | 3.1 | - | 1.9 | 2.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.9 | 6.6 | 6.1 | 0.7 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.5 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | 4.0 | 3.4 | 3.7 | 5.0 | 4.9 | 5.1 | 5.3 | 6.1 | 4.6 | 4.0 | - | |||||||||||||||||||||||
| Total Liabilities | 812.9 | 724.1 | 631.2 | 489.5 | 428.3 | 484.4 | 440.2 | 418.5 | 331.3 | 307.3 | 278.8 | 220.7 | 197.7 | 208.6 | 139.2 | 146.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 445.3 | 406.2 | 364.0 | 340.3 | 310.2 | 292.7 | 266.3 | 243.5 | 229.4 | 225.5 | 217.5 | 216.0 | 206.6 | 207.8 | 197.6 | 193.2 | 192.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.4) | 0.8 | (0.1) | (1.6) | (0.2) | (6.5) | (5.7) | (4.1) | (5.4) | (3.6) | (4.7) | (3.3) | (2.5) | (2.9) | (5.1) | |||||||||||||||||||||||||
| Treasury Stock | 135.0 | 114.4 | 113.6 | 114.5 | 114.0 | 105.6 | 102.7 | 99.6 | 97.7 | 97.5 | 93.5 | 92.3 | 89.9 | 88.6 | 83.7 | 73.6 | 47.5 | 20.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.8) | (0.8) | (0.8) | (0.8) | ||||||||||||||||||||||
| Total Stockholders Equity | 473.5 | 462.3 | 419.7 | 393.2 | 363.9 | 351.9 | 328.7 | 308.1 | 293.2 | 290.9 | 284.8 | 285.0 | 277.9 | 280.9 | 272.5 | 277.8 | 302.8 | |||||||||||||||||||||||
| Total Equity | 473.5 | 462.3 | 419.7 | 393.2 | 363.9 | 351.9 | 328.7 | 308.1 | 293.2 | 290.9 | 284.8 | 285.0 | 277.9 | 280.9 | 271.7 | 277.0 | 302.0 | 325.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 421.4 | 421.0 | 377.3 | 344.5 | 315.1 | 301.4 | 281.0 | 259.8 | 246.7 | 244.9 | 240.2 | 239.5 | 232.6 | 236.2 | 230.4 | 236.2 | 261.3 | 284.3 | ||||||||||||||||||||||
| Book Value | 473.5 | 462.3 | 419.7 | 393.2 | 363.9 | 351.9 | 328.7 | 308.1 | 293.2 | 290.9 | 284.8 | 285.0 | 277.9 | 280.9 | 272.5 | 277.8 | 302.8 | 326.4 | ||||||||||||||||||||||
| Tangible Book Value | 444.1 | 432.8 | 390.1 | 363.5 | 334.1 | 322.0 | 298.7 | 278.0 | 263.0 | 260.7 | 254.5 | 254.6 | 247.4 | 250.3 | 241.8 | 246.9 | 271.6 | |||||||||||||||||||||||
| 83.3 |
| 66.2 |
| 13.1 |
| - |
| - |
| Prepaid Expenses | 5.8 | 5.8 | 6.0 | 4.5 | 3.0 | - | - | - | 12.4 | 6.9 | 7.3 | 1.1 | 2.0 | 1.6 | 4.5 | 0.5 | - |
| Other Current Assets | 60.2 | 51.9 | 39.3 | 38.3 | 34.9 | 34.1 | 23.3 | 25.3 | 10.9 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.4 | - |
| Total Current Assets | 1,132.3 | 781.3 | 547.2 | 438.7 | 507.3 | 546.2 | 421.8 | 416.3 | 485.0 | 587.9 | 350.6 | 364.4 | 298.6 | 204.1 | 180.6 | 106.0 | - |
| 6.2 |
| - |
| - |
| Accumulated Depreciation | 21.3 | 21.1 | 21.6 | 21.3 | 21.0 | 18.4 | 15.0 | 11.9 | 9.0 | 6.6 | 5.1 | 4.4 | 4.2 | 3.8 | 3.4 | - | - |
| Property,Plant & Equipment Net | 16.6 | 14.5 | 11.0 | 10.4 | 10.5 | 20.4 | 22.5 | 19.8 | 15.3 | 13.1 | 12.3 | 6.5 | 4.2 | 9.5 | 2.8 | 1.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 2.1 | 1.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 27.9 | 27.9 | 32.8 | 34.3 | 34.9 | 37.4 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | - |
| Intangible Assets | 1.5 | 1.8 | 2.2 | 2.6 | 3.3 | 4.1 | 5.0 | 6.1 | 7.1 | 8.2 | 9.3 | 1.8 | 2.1 | 2.3 | 2.6 | 2.9 | - |
| Operating Lease Right Of Use Assets | 6.3 | 5.3 | 5.3 | 4.8 | 3.6 | 3.8 | 2.4 | 0.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.6 | 2.3 | 3.7 | 0.5 | 0.2 | 7.9 | 1.3 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 0.3 | 0.4 | 0.1 | 0.1 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,186.4 | 836.2 | 598.2 | 489.5 | 553.6 | 602.6 | 487.5 | 476.6 | 542.7 | 644.5 | 409.8 | 391.2 | 323.3 | 234.7 | 205.3 | 130.5 | - |
| 8.6 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 514.0 | 299.2 | 181.1 | 96.3 | 127.9 | 172.0 | 72.7 | 8.3 | 47.7 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.5 | 2.7 | 2.7 | 1.6 | 1.4 | 2.1 | 1.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 89.7 | 83.3 | 81.7 | 49.9 | 53.3 | 50.8 | 35.9 | 33.1 | 35.4 | 39.5 | 35.5 | 16.0 | 7.9 | 9.5 | 6.8 | 13.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 711.3 | 479.9 | 302.3 | 202.5 | 223.0 | 276.1 | 144.0 | 81.3 | 183.3 | 350.7 | 187.7 | 215.4 | 165.2 | 115.5 | 104.3 | 32.9 | - |
| - |
| Operating Lease Liabilities Non-Current | 3.9 | 2.6 | 2.6 | 3.2 | 2.3 | 1.3 | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.6 | - | - | - | - | - | - | - | 1.3 | 1.2 | 0.2 | 0.8 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 5.0 | 4.1 | 2.5 | 1.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Total Non-Current Liabilities | - | 4.5 | 5.0 | 6.1 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 724.1 | 484.4 | 307.3 | 208.6 | 228.0 | 280.2 | 146.5 | 82.3 | 184.5 | 351.9 | 187.9 | 216.2 | 165.5 | 115.6 | 104.3 | 32.9 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 406.2 | 292.7 | 225.5 | 207.8 | 188.7 | 166.1 | 189.3 | 247.6 | 211.1 | 154.6 | 99.6 | 73.6 | 53.3 | 23.9 | 8.9 | 6.5 | - |
| Accumulated Other Comprehensive Income | 0.8 | (6.5) | (3.6) | (2.9) | (2.5) | (1.1) | (1.1) | (0.3) | 1.4 | (0.8) | (0.6) | - | - | - | - | - | - |
| Treasury Stock | 114.4 | 105.6 | 97.5 | 88.6 | 20.4 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Minority Interest | - | - | - | - | (0.8) | 1.7 | 1.8 | (0.2) | 0.0 | 0.9 | 3.3 | (10.5) | 1.5 | (1.7) | (0.3) | 0.0 | - |
| Total Stockholders Equity | 462.3 | 351.9 | 290.9 | 280.9 | 326.4 | 320.7 | 339.2 | 394.6 | 358.1 | 291.6 | 218.5 | 185.5 | 156.3 | 120.9 | 101.3 | 97.6 | 88.4 |
| Total Equity | 462.3 | 351.9 | 290.9 | 280.9 | 325.6 | 322.4 | 341.0 | 394.4 | 358.1 | 292.6 | 221.9 | 175.0 | 157.8 | 119.2 | 101.0 | 97.6 | 88.4 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 421.0 | 301.4 | 244.9 | 236.2 | 284.3 | 270.1 | 277.7 | 335.0 | 301.8 | 237.2 | 162.9 | 148.9 | 133.3 | 88.6 | 76.3 | 73.2 | - |
| Book Value | 462.3 | 351.9 | 290.9 | 280.9 | 326.4 | 320.7 | 339.2 | 394.6 | 358.1 | 291.6 | 218.5 | 185.5 | 156.3 | 120.9 | 101.3 | 97.6 | 88.4 |
| Tangible Book Value | 432.8 | 322.0 | 260.7 | 250.3 | 295.0 | 288.6 | 306.3 | 355.6 | 316.6 | 248.5 | 171.8 | 165.2 | 135.7 | 100.1 | 80.2 | 76.3 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 13.8 |
| 12.4 |
| 6.2 |
| 4.8 |
| 4.5 |
| 6.9 |
| 6.1 |
| 5.0 |
| 34.9 |
| 32.5 |
| 37.7 |
| 33.7 |
| 34.1 |
| 37.8 |
| 39.6 |
| 36.9 |
| 23.3 |
| 26.1 |
| 21.8 |
| 20.7 |
| 25.3 |
| 25.5 |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 447.6 |
| 507.3 |
| 559.7 |
| 597.7 |
| 559.0 |
| 546.2 |
| 538.8 |
| 503.5 |
| 455.7 |
| 421.8 |
| 405.9 |
| 353.1 |
| 373.2 |
| 416.3 |
| 439.5 |
| 453.2 |
| 465.6 |
| 485.0 |
| 583.8 |
| 642.6 |
| 643.7 |
| 587.9 |
| 500.0 |
| 423.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| 9.9 |
| 10.5 |
| 18.4 |
| 19.2 |
| 19.9 |
| 20.4 |
| 21.0 |
| 21.7 |
| 22.1 |
| 22.5 |
| 23.2 |
| 20.9 |
| 20.9 |
| 19.8 |
| 19.9 |
| 18.9 |
| 18.2 |
| 15.3 |
| 15.3 |
| 14.8 |
| 14.4 |
| 13.1 |
| 13.4 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.9 |
| 27.9 |
| 27.9 |
| 27.9 |
| 27.9 |
| 27.9 |
| 27.9 |
| 27.9 |
| 30.8 |
| 30.8 |
| 30.8 |
| 32.8 |
| 34.3 |
| 34.3 |
| 34.3 |
| 34.3 |
| 34.9 |
| 34.9 |
| 34.9 |
| 34.9 |
| 34.9 |
| 34.8 |
| 3.4 |
| 3.6 |
| 3.9 |
| 4.1 |
| 4.3 |
| 4.6 |
| 4.8 |
| 5.0 |
| 5.3 |
| 5.5 |
| 5.8 |
| 6.1 |
| 6.4 |
| 6.6 |
| 6.9 |
| 7.1 |
| 7.4 |
| 7.7 |
| 8.0 |
| 8.2 |
| 8.5 |
| 8.7 |
| - |
| - |
| 3.7 |
| 3.5 |
| 7.2 |
| 3.8 |
| 3.4 |
| 3.5 |
| 2.4 |
| 2.4 |
| 1.3 |
| 1.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 553.6 |
| 613.2 |
| 652.0 |
| 618.0 |
| 602.6 |
| 595.5 |
| 561.1 |
| 513.0 |
| 487.5 |
| 472.7 |
| 419.7 |
| 433.2 |
| 476.6 |
| 500.8 |
| 513.8 |
| 525.9 |
| 542.7 |
| 642.3 |
| 643.3 |
| 661.4 |
| 644.5 |
| 558.8 |
| 481.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.9 |
| 176.4 |
| 213.7 |
| 199.5 |
| 172.0 |
| 160.5 |
| 156.0 |
| 109.8 |
| 72.7 |
| 58.4 |
| 1.8 |
| 6.9 |
| 8.3 |
| 9.8 |
| 24.4 |
| 30.5 |
| 47.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| 1.7 |
| 1.8 |
| 2.0 |
| - |
| 2.8 |
| 2.7 |
| 1.6 |
| - |
| 0.8 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.7 |
| 49.3 |
| 42.1 |
| 50.8 |
| 51.7 |
| 36.2 |
| 29.0 |
| 35.9 |
| 22.3 |
| 30.9 |
| 29.7 |
| 33.1 |
| 25.1 |
| 31.2 |
| 37.4 |
| 35.4 |
| 31.0 |
| 33.1 |
| 32.3 |
| 39.5 |
| 38.1 |
| 42.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.0 |
| 186.3 |
| 223.0 |
| 259.0 |
| 307.3 |
| 283.1 |
| 276.1 |
| 261.0 |
| 233.4 |
| 173.1 |
| 144.0 |
| 119.0 |
| 58.7 |
| 71.0 |
| 81.3 |
| 99.9 |
| 139.8 |
| 165.3 |
| 183.2 |
| 292.3 |
| 354.7 |
| 384.7 |
| 350.7 |
| 290.5 |
| 223.7 |
| 2.1 |
| - |
| 1.2 |
| 0.6 |
| 1.2 |
| - |
| 0.5 |
| 0.5 |
| 0.6 |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.8 |
| 0.4 |
| - |
| 0.5 |
| 0.6 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 2.1 |
| 1.5 |
| 1.3 |
| 1.8 |
| 1.2 |
| 9.8 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.2 |
| 3.4 |
| 3.7 |
| 4.1 |
| 3.3 |
| 2.9 |
| 2.6 |
| 2.5 |
| 1.8 |
| 1.3 |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.8 |
| 228.0 |
| 263.4 |
| 311.5 |
| 287.2 |
| 280.2 |
| 264.8 |
| 237.0 |
| 176.1 |
| 146.5 |
| 121.3 |
| 60.7 |
| 71.7 |
| 82.3 |
| 101.3 |
| 142.0 |
| 166.8 |
| 184.5 |
| 294.1 |
| 355.9 |
| 394.5 |
| 351.9 |
| 290.5 |
| 223.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.7 |
| 190.3 |
| 181.9 |
| 172.9 |
| 166.1 |
| 176.2 |
| 170.7 |
| 184.6 |
| 189.3 |
| 200.4 |
| 211.2 |
| 213.9 |
| 247.6 |
| 253.7 |
| 225.2 |
| 212.1 |
| 211.2 |
| 204.1 |
| 202.4 |
| 175.3 |
| 154.6 |
| 134.3 |
| 131.5 |
| (4.4) |
| (3.7) |
| (2.5) |
| (1.8) |
| (1.3) |
| (1.2) |
| (1.1) |
| (1.8) |
| (1.4) |
| (1.4) |
| (1.1) |
| (1.2) |
| (1.4) |
| (1.4) |
| (0.3) |
| (0.9) |
| 0.2 |
| 0.8 |
| 1.4 |
| (0.0) |
| 0.1 |
| (0.7) |
| (0.8) |
| (0.8) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.1 |
| 0.9 |
| 2.5 |
| 1.4 |
| 326.4 |
| 348.1 |
| 338.8 |
| 329.1 |
| 320.7 |
| 328.9 |
| 322.4 |
| 335.1 |
| 339.2 |
| 349.6 |
| 359.6 |
| 361.8 |
| 394.6 |
| 399.6 |
| 371.8 |
| 359.1 |
| 358.1 |
| 348.2 |
| 345.1 |
| 314.3 |
| 291.6 |
| 265.8 |
| 256.0 |
| 349.8 |
| 340.5 |
| 330.8 |
| 322.4 |
| 330.7 |
| 324.1 |
| 336.9 |
| 341.0 |
| 351.4 |
| 359.1 |
| 361.5 |
| 394.4 |
| 399.5 |
| 371.8 |
| 359.1 |
| 358.1 |
| 348.2 |
| 345.1 |
| 315.4 |
| 292.6 |
| 268.3 |
| 257.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.7 |
| 290.3 |
| 276.0 |
| 270.1 |
| 277.8 |
| 270.0 |
| 282.6 |
| 277.7 |
| 286.9 |
| 294.4 |
| 302.1 |
| 335.0 |
| 339.6 |
| 313.4 |
| 300.3 |
| 301.8 |
| 291.5 |
| 287.9 |
| 259.0 |
| 237.2 |
| 209.4 |
| 200.2 |
| 348.1 |
| 338.8 |
| 329.1 |
| 320.7 |
| 328.9 |
| 322.4 |
| 335.1 |
| 339.2 |
| 349.6 |
| 359.6 |
| 361.8 |
| 394.6 |
| 399.6 |
| 371.8 |
| 359.1 |
| 358.1 |
| 348.2 |
| 345.1 |
| 314.3 |
| 291.6 |
| 265.8 |
| 256.0 |
| 295.0 |
| 316.7 |
| 307.2 |
| 297.3 |
| 288.6 |
| 296.7 |
| 289.9 |
| 302.4 |
| 306.3 |
| 313.6 |
| 323.2 |
| 325.2 |
| 355.6 |
| 358.9 |
| 330.8 |
| 317.8 |
| 316.6 |
| 305.9 |
| 302.5 |
| 271.4 |
| 248.5 |
| 222.4 |
| 212.5 |