| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 960.6 | 1,220.7 | 697.0 | 622.2 | 710.6 | 253.5 | 119.6 | 146.1 | 96.3 | 140.6 | 128.4 | 42.6 | 33.6 | 41.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 960.6 | 1,220.7 | 697.0 | 622.2 | 710.6 | 253.5 | 119.6 | 146.1 | 96.3 | 140.6 | 128.4 | 42.6 | 33.6 | 41.9 |
| Receivables | ||||||||||||||
| Accounts Receivable | 141.9 | 126.1 | 130.6 | 124.3 | 105.5 | 83.3 | 76.4 | 49.5 | 40.6 | 29.8 | 21.3 | 17.3 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 94.4 | 87.4 | 96.1 | 115.6 | 75.3 | 44.3 | 34.2 | 23.0 | 14.2 | 10.5 | 6.5 | 6.9 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 149.4 | 143.7 | 125.6 | 117.0 | 89.5 | 80.2 | 66.1 | 48.7 | 38.3 | 29.5 | 24.0 | 13.6 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 22.2 | 65.6 | 39.0 | 53.1 | 64.8 | 38.2 | 32.9 | 20.2 | 17.0 | 18.3 | 12.8 | 11.2 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | 110.0 | 63.0 | 67.0 | 71.0 | 6.7 | 6.7 | 6.7 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | 110.0 | 63.0 | 67.0 | 71.0 | 6.7 | 6.7 | 6.7 | - | - |
| Net debt | ||||||||||||||
| (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 | 497.4 | 960.6 | 1,066.6 | 1,024.9 | 1,186.2 | 1,220.7 | 1,170.6 | 1,104.5 | 747.9 | 697.0 | 680.0 | 627.0 | 606.4 | 622.2 | 621.3 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 75.6 | 47.4 | 33.0 | 29.1 | 26.2 | 16.3 | 13.5 | 9.5 | 12.8 | 9.2 | 4.9 | 1.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,272.5 | 1,481.6 | 956.8 | 891.1 | 917.6 | 397.4 | 243.7 | 228.1 | 163.9 | 190.2 | 161.1 | 68.6 | - | - |
| Accumulated Depreciation | 84.6 | 80.5 | 71.4 | 59.8 | 47.8 | 35.4 | 27.5 | 21.0 | 14.9 | 9.3 | 8.5 | 5.4 | - | - |
| Property,Plant & Equipment Net | 64.8 | 63.2 | 54.2 | 57.2 | 41.7 | 44.8 | 38.5 | 27.8 | 23.5 | 20.2 | 15.4 | 8.1 | - | - |
| Long Term Investments | 226.9 | 17.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 225.0 | 154.2 | 154.5 | 148.2 | 112.9 | 112.8 | 105.0 | 63.6 | 63.6 | 24.7 | 24.7 | 21.4 | 18.5 | - |
| Intangible Assets | 99.4 | 63.2 | 78.6 | 82.5 | 91.4 | 103.3 | 103.4 | 79.1 | 94.3 | 4.6 | 6.3 | 5.1 | 6.0 | - |
| Operating Lease Right Of Use Assets | 52.6 | 53.4 | 24.2 | 28.9 | 30.5 | 33.5 | 30.5 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 152.3 | 181.3 | 131.8 | 84.2 | 13.5 | 21.7 | 19.1 | 29.0 | 18.4 | 16.8 | 11.9 | 8.4 | - | - |
| Other Non-Current Assets | 43.1 | 24.2 | 39.5 | 37.4 | 24.3 | 18.2 | 17.5 | 13.6 | 7.9 | 4.8 | 6.6 | 9.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,136.6 | 2,038.2 | 1,439.6 | 1,329.4 | 1,232.0 | 731.7 | 557.8 | 441.0 | 371.6 | 261.2 | 226.1 | 120.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 16.4 | 12.9 | 10.2 | 7.5 | 5.7 | 4.0 | 3.0 | 3.4 | 3.3 | 2.6 | 2.3 | 1.7 | - | - |
| Operating Lease Liabilities Current | 8.5 | 7.7 | 12.0 | 12.2 | 10.3 | 10.0 | 7.7 | - | - | - | - | - | - | - |
| Accrued Expenses | 51.4 | 29.4 | 21.6 | 17.5 | 19.9 | 11.4 | 10.1 | 34.6 | 4.3 | 5.3 | 4.2 | 1.9 | - | - |
| Other Current Liabilities | 16.9 | 15.1 | 14.0 | 5.4 | 5.2 | 4.3 | 5.8 | 3.5 | 5.0 | 2.2 | 2.2 | 2.1 | - | - |
| Total Current Liabilities | 663.1 | 188.8 | 175.3 | 164.9 | 129.3 | 90.2 | 75.8 | 75.3 | 44.5 | 39.7 | 29.1 | 22.7 | - | - |
| 67.6 |
| 65.5 |
| 20.5 |
| 27.4 |
| 32.6 |
| 37.7 |
| 37.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 13.5 | 13.6 | 12.7 | 10.8 | 9.1 | 8.5 | 7.5 | 7.8 | 9.4 | 10.0 | 9.7 | 9.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.7 | 15.5 | 12.7 | 13.1 | 9.5 | 6.8 | 7.5 | 13.3 | 13.9 | 13.6 | 10.5 | 1.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,245.6 | 1,266.9 | 714.7 | 706.5 | 606.0 | 253.2 | 190.9 | 163.4 | 138.8 | 70.0 | 56.0 | 40.3 | - | - |
| 549.9 |
| 521.2 |
| 531.7 |
| 497.2 |
| 499.0 |
| 405.8 |
| 365.6 |
| 341.1 |
| 321.0 |
| 308.7 |
| 297.8 |
| 7.2 |
| - |
| - |
| Retained Earnings | 522.9 | 390.3 | 266.2 | 185.1 | 118.8 | 66.6 | (10.5) | (64.0) | (88.7) | (117.9) | (128.1) | (129.0) | - | - |
| Accumulated Other Comprehensive Income | 2.7 | 0.8 | 1.4 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 5.1 | 5.1 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 848.2 | 726.5 | 688.5 | 598.9 | 613.2 | 467.8 | 355.7 | 277.6 | 232.8 | 191.2 | 170.1 | (121.8) | (140.7) | (147.1) |
| Total Equity | 848.2 | 726.5 | 688.5 | 598.9 | 613.2 | 467.8 | 355.7 | 277.6 | 232.8 | 191.2 | 170.1 | (121.8) | (140.7) | (147.1) |
| - |
| - |
| - |
| - |
| - |
| (143.5) |
| (56.6) |
| (79.1) |
| (25.3) |
| (133.9) |
| (121.7) |
| (35.9) |
| - |
| - |
| Working Capital | 609.4 | 1,292.8 | 781.4 | 726.2 | 788.3 | 307.2 | 167.9 | 152.8 | 119.4 | 150.5 | 132.0 | 45.9 | - | - |
| Book Value | 848.2 | 726.5 | 688.5 | 598.9 | 613.2 | 467.8 | 355.7 | 277.6 | 232.8 | 191.2 | 170.1 | (121.8) | (140.7) | (147.1) |
| Tangible Book Value | 523.8 | 509.2 | 455.5 | 368.2 | 408.9 | 251.7 | 147.3 | 134.9 | 75.0 | 162.0 | 139.1 | (148.3) | (165.1) | - |
| 643.4 |
| 671.8 |
| 710.6 |
| 700.3 |
| 662.7 |
| 642.2 |
| 253.5 |
| 247.2 |
| 205.8 |
| 171.7 |
| 119.6 |
| 164.3 |
| 150.9 |
| 122.4 |
| 146.1 |
| 124.2 |
| 106.0 |
| 96.8 |
| 96.3 |
| 84.6 |
| 68.9 |
| 63.2 |
| 140.6 |
| 135.1 |
| 134.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 497.4 | 960.6 | 1,066.6 | 1,024.9 | 1,186.2 | 1,220.7 | 1,170.6 | 1,104.5 | 747.9 | 697.0 | 680.0 | 627.0 | 606.4 | 622.2 | 621.3 | 643.4 | 671.8 | 710.6 | 700.3 | 662.7 | 642.2 | 253.5 | 247.2 | 205.8 | 171.7 | 119.6 | 164.3 | 150.9 | 122.4 | 146.1 | 124.2 | 106.0 | 96.8 | 96.3 | 84.6 | 68.9 | 63.2 | 140.6 | 135.1 | 134.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 141.2 | 141.9 | 111.0 | 122.3 | 118.8 | 126.1 | 121.0 | 123.6 | 128.5 | 130.6 | 110.3 | 123.3 | 125.9 | 124.3 | 118.8 | 108.3 | 103.1 | 105.5 | 90.6 | 92.6 | 88.4 | 83.3 | 81.9 | 76.6 | 81.9 | 76.4 | 64.9 | 60.0 | 56.1 | 49.5 | 55.5 | 52.6 | 43.6 | 40.6 | 41.2 | 42.0 | 38.9 | 29.8 | 28.7 | 27.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 95.1 | 94.4 | 92.3 | 90.0 | 90.1 | 87.4 | 75.0 | 79.6 | 85.7 | 96.1 | 114.2 | 117.8 | 117.9 | 115.6 | 112.3 | 108.3 | 86.4 | 75.3 | 56.5 | 59.6 | 47.2 | 44.3 | 40.2 | 50.4 | 36.8 | 34.2 | 21.0 | 23.9 | 25.7 | 23.0 | 16.9 | 14.7 | 12.9 | 14.2 | 13.6 | 10.3 | 7.3 | 10.5 | 11.5 | 9.5 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 67.2 | 75.6 | 75.8 | 55.4 | 57.7 | 47.4 | 46.3 | 35.1 | 35.8 | 33.0 | 26.7 | 29.7 | 30.7 | 29.1 | 27.5 | 26.0 | 27.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 801.0 | 1,272.5 | 1,345.7 | 1,292.6 | 1,452.8 | 1,481.6 | 1,412.9 | 1,342.7 | 997.9 | 956.8 | 931.2 | 897.8 | 880.9 | 891.1 | 880.0 | 886.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 62.8 | 64.8 | 67.4 | 70.8 | 68.7 | 63.2 | 64.2 | 54.8 | 55.4 | 54.2 | 55.9 | 56.8 | 57.1 | 57.2 | 59.5 | 60.7 | ||||||||||||||||||||||||
| Long Term Investments | 219.9 | 226.9 | 197.7 | 198.6 | - | 17.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 224.7 | 225.0 | 181.7 | 178.7 | 178.2 | 154.2 | 154.7 | 154.4 | 154.4 | 154.5 | 153.8 | 154.0 | 155.3 | 148.2 | 150.8 | 112.9 | 112.9 | 112.9 | ||||||||||||||||||||||
| Intangible Assets | 93.4 | 99.4 | 71.2 | 66.2 | 70.1 | 63.2 | 66.0 | 69.9 | 74.4 | 78.6 | 82.5 | 87.8 | 85.6 | 82.5 | 87.2 | 82.3 | 86.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 51.9 | 52.6 | 55.5 | 53.2 | 55.3 | 53.4 | 54.1 | 22.0 | 24.3 | 24.2 | 26.8 | 28.1 | 30.5 | 28.9 | 30.9 | 31.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 149.5 | 152.3 | 160.9 | 195.3 | 188.4 | 181.3 | 180.2 | 172.4 | 145.3 | 131.8 | 126.8 | 121.2 | 111.2 | 84.2 | 69.1 | 51.6 | 39.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 40.5 | 43.1 | 43.4 | 42.8 | 64.1 | 24.2 | 38.9 | 39.0 | 35.4 | 39.5 | 34.5 | 36.9 | 36.9 | 37.4 | 32.3 | 30.2 | 26.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,643.6 | 2,136.6 | 2,123.6 | 2,098.1 | 2,077.4 | 2,038.2 | 1,971.0 | 1,855.2 | 1,487.0 | 1,439.6 | 1,411.5 | 1,382.7 | 1,357.5 | 1,329.4 | 1,309.8 | 1,255.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 28.0 | 22.2 | 28.2 | 55.4 | 57.1 | 65.6 | 53.7 | 50.9 | 42.5 | 39.0 | 52.8 | 57.5 | 59.1 | 53.1 | 49.5 | 64.2 | 47.7 | 64.8 | 40.5 | 50.3 | 44.7 | 38.2 | 32.3 | 48.6 | 39.0 | 32.9 | 20.7 | 22.1 | 20.3 | 20.2 | 19.6 | 21.5 | 16.5 | 17.0 | 23.1 | 23.6 | 20.1 | 18.3 | 20.0 | 21.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 18.1 | 16.4 | 14.4 | 13.7 | 13.9 | 12.9 | 13.1 | 12.2 | 11.1 | 10.2 | 10.3 | 9.7 | 8.8 | 7.5 | 7.9 | 7.0 | 5.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.6 | 8.5 | 10.2 | 9.0 | 8.5 | 7.7 | 7.3 | 12.0 | 12.1 | 12.0 | 12.5 | 12.2 | 12.2 | 12.2 | 12.0 | 11.8 | ||||||||||||||||||||||||
| Accrued Expenses | 44.3 | 51.4 | 41.7 | 17.9 | 16.7 | 29.4 | 21.2 | 19.1 | 16.6 | 21.6 | 18.3 | 16.9 | 16.7 | 17.5 | 16.9 | 14.8 | 13.2 | 19.9 | ||||||||||||||||||||||
| Other Current Liabilities | 19.0 | 16.9 | 18.6 | 14.1 | 17.5 | 15.1 | 16.1 | 11.3 | 9.9 | 14.0 | 8.0 | 9.1 | 7.2 | 5.4 | 7.3 | 6.1 | 4.9 | |||||||||||||||||||||||
| Total Current Liabilities | 155.3 | 663.1 | 654.0 | 662.3 | 677.4 | 188.8 | 163.1 | 145.2 | 181.2 | 175.3 | 171.9 | 165.9 | 161.2 | 164.9 | 151.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 111.0 | 112.0 | 113.0 | 63.0 | 64.0 | 65.0 | 66.0 | 67.0 | 68.0 | 69.0 | 70.0 | 71.0 | 72.0 | 72.7 | 73.7 | 6.7 | 6.7 | 6.7 |
| Operating Lease Liabilities Non-Current | 68.7 | 67.6 | 69.1 | 67.7 | 69.9 | 65.5 | 66.3 | 18.1 | 20.9 | 20.5 | 23.2 | 25.5 | 28.3 | 27.4 | 30.1 | 31.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 13.8 | 13.5 | 13.6 | 13.5 | 13.6 | 13.6 | 13.9 | 13.7 | 13.1 | 12.7 | 12.5 | 11.8 | 11.5 | 10.8 | 10.6 | 10.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 11.7 | 11.7 | 14.7 | 14.5 | 16.8 | 15.5 | 14.9 | 14.3 | 11.7 | 12.7 | 13.1 | 15.5 | 13.3 | 13.1 | 11.6 | 6.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 739.8 | 1,245.6 | 1,240.3 | 1,246.1 | 1,265.2 | 1,266.9 | 1,240.1 | 1,171.8 | 721.2 | 714.7 | 713.5 | 710.6 | 706.3 | 706.5 | 693.0 | 678.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | 558.5 | 549.9 | 544.7 | 537.9 | 530.5 | 521.2 | 514.3 | 506.9 | 547.8 | 531.7 | 529.1 | 518.2 | 509.1 | 497.2 | 483.2 | 468.7 | 453.1 | |||||||||||||||||||||||
| Retained Earnings | 546.5 | 522.9 | 488.1 | 452.8 | 418.3 | 390.3 | 360.0 | 323.3 | 289.8 | 266.2 | 234.9 | 215.4 | 199.6 | 185.1 | 167.1 | 148.7 | 137.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.1 | 2.7 | 2.5 | 2.6 | 1.6 | 0.8 | 1.8 | 1.1 | 1.3 | 1.4 | 0.1 | 0.8 | 0.2 | 0.0 | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.6 | 28.5 | 5.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 859.8 | 848.2 | 827.2 | 797.3 | 759.6 | 726.5 | 690.3 | 645.5 | 728.1 | 688.5 | 667.7 | 644.2 | 625.4 | 598.9 | 593.8 | 561.3 | 563.0 | |||||||||||||||||||||||
| Total Equity | 859.8 | 848.2 | 827.2 | 797.3 | 759.6 | 726.5 | 690.3 | 645.5 | 728.1 | 688.5 | 667.7 | 644.2 | 625.4 | 598.9 | 593.8 | 561.3 | 563.0 | 613.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 111.0 | 112.0 | 113.0 | 63.0 | 64.0 | 65.0 | 66.0 | 67.0 | 68.0 | 69.0 | 70.0 | 71.0 | 72.0 | 72.7 | 73.7 | 6.7 | 6.7 | 6.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 645.7 | 609.4 | 691.7 | 630.3 | 775.3 | 1,292.8 | 1,249.8 | 1,197.5 | 816.7 | 781.4 | 759.3 | 731.9 | 719.6 | 726.2 | 728.9 | 744.6 | 781.1 | |||||||||||||||||||||||
| Book Value | 859.8 | 848.2 | 827.2 | 797.3 | 759.6 | 726.5 | 690.3 | 645.5 | 728.1 | 688.5 | 667.7 | 644.2 | 625.4 | 598.9 | 593.8 | 561.3 | 563.0 | 613.2 | ||||||||||||||||||||||
| Tangible Book Value | 541.7 | 523.8 | 574.3 | 552.5 | 511.3 | 509.2 | 469.6 | 421.2 | 499.3 | 455.5 | 431.4 | 402.4 | 384.4 | 368.2 | 355.8 | 366.1 | 363.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| 23.3 |
| 22.9 |
| 18.0 |
| 16.3 |
| 17.9 |
| 15.3 |
| 18.8 |
| 13.5 |
| 13.5 |
| 33.7 |
| 36.3 |
| 9.5 |
| 16.9 |
| 20.7 |
| 20.8 |
| 12.8 |
| 15.8 |
| 16.0 |
| 9.9 |
| 9.2 |
| 8.3 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 888.6 |
| 917.6 |
| 870.8 |
| 837.8 |
| 795.8 |
| 397.4 |
| 387.1 |
| 348.1 |
| 309.3 |
| 243.7 |
| 263.7 |
| 268.5 |
| 240.6 |
| 228.1 |
| 213.5 |
| 193.9 |
| 174.2 |
| 163.9 |
| 155.2 |
| 137.2 |
| 119.3 |
| 190.2 |
| 183.5 |
| 177.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 41.7 |
| 42.4 |
| 44.5 |
| 45.1 |
| 44.8 |
| 42.6 |
| 40.6 |
| 39.5 |
| 38.5 |
| 32.3 |
| 29.8 |
| 29.4 |
| 27.8 |
| 28.3 |
| 26.6 |
| 25.2 |
| 23.5 |
| 23.4 |
| 22.6 |
| 20.8 |
| 20.2 |
| 17.6 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.9 |
| 112.9 |
| 112.8 |
| 112.8 |
| 105.7 |
| 105.7 |
| 105.0 |
| 105.0 |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 64.1 |
| 64.1 |
| 24.7 |
| 24.7 |
| 24.7 |
| 91.4 |
| 90.5 |
| 94.7 |
| 99.0 |
| 103.3 |
| 91.4 |
| 95.4 |
| 99.4 |
| 103.4 |
| 68.8 |
| 72.2 |
| 75.6 |
| 79.1 |
| 82.9 |
| 86.7 |
| 90.5 |
| 94.3 |
| 97.9 |
| 101.1 |
| 104.7 |
| 4.6 |
| 5.0 |
| 5.4 |
| 30.1 |
| 30.5 |
| 29.9 |
| 30.6 |
| 31.7 |
| 33.5 |
| 33.9 |
| 33.8 |
| 34.9 |
| 30.5 |
| 27.5 |
| 27.7 |
| 28.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 11.4 |
| 12.0 |
| 7.1 |
| 21.7 |
| 20.7 |
| 21.6 |
| 18.0 |
| 19.1 |
| 27.5 |
| 29.6 |
| 28.8 |
| 29.0 |
| 26.6 |
| - |
| - |
| 18.4 |
| 27.3 |
| 23.7 |
| - |
| 16.8 |
| - |
| - |
| 24.3 |
| 23.9 |
| 24.3 |
| 23.0 |
| 18.2 |
| 16.6 |
| 17.5 |
| 18.0 |
| 17.5 |
| 17.6 |
| 14.1 |
| 13.6 |
| 13.6 |
| 12.5 |
| 13.2 |
| 9.3 |
| 7.9 |
| 7.3 |
| 7.5 |
| 4.8 |
| 4.8 |
| 5.2 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,224.8 |
| 1,232.0 |
| 1,181.8 |
| 1,156.8 |
| 1,114.5 |
| 731.7 |
| 698.0 |
| 662.6 |
| 624.1 |
| 557.8 |
| 501.0 |
| 505.4 |
| 479.9 |
| 441.0 |
| 427.4 |
| 402.8 |
| 380.0 |
| 371.6 |
| 374.7 |
| 356.2 |
| 335.6 |
| 261.2 |
| 250.3 |
| 241.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 7.0 |
| 6.3 |
| 5.3 |
| 4.0 |
| 4.4 |
| 3.5 |
| 4.0 |
| 3.0 |
| 3.1 |
| 3.6 |
| 3.7 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.3 |
| 3.3 |
| 3.1 |
| 2.9 |
| 2.9 |
| 2.6 |
| 2.1 |
| 2.4 |
| 10.5 |
| 10.3 |
| 10.2 |
| 10.1 |
| 10.0 |
| 10.0 |
| 9.5 |
| 9.2 |
| 8.8 |
| 7.7 |
| 6.7 |
| 6.5 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 13.0 |
| 11.7 |
| 11.4 |
| 12.6 |
| 9.6 |
| 8.2 |
| 10.1 |
| 9.2 |
| 35.8 |
| 34.7 |
| 34.6 |
| 35.0 |
| 7.6 |
| 5.4 |
| 4.3 |
| 4.4 |
| 5.5 |
| 4.9 |
| 5.3 |
| 3.0 |
| 3.6 |
| 5.2 |
| 4.6 |
| 4.9 |
| 4.5 |
| 4.3 |
| 5.2 |
| 5.5 |
| 5.9 |
| 5.8 |
| 3.5 |
| 3.3 |
| 2.1 |
| 3.5 |
| 3.1 |
| 2.8 |
| 4.7 |
| 5.0 |
| 4.9 |
| 4.7 |
| 4.2 |
| 2.2 |
| 4.5 |
| 2.2 |
| 141.4 |
| 107.5 |
| 129.3 |
| 101.7 |
| 104.1 |
| 91.1 |
| 90.2 |
| 82.8 |
| 92.8 |
| 77.7 |
| 75.8 |
| 56.7 |
| 83.2 |
| 75.6 |
| 75.3 |
| 73.0 |
| 45.6 |
| 37.3 |
| 44.5 |
| 49.1 |
| 48.2 |
| 41.0 |
| 39.7 |
| 37.2 |
| 35.8 |
| 31.8 |
| 32.6 |
| 32.3 |
| 33.7 |
| 35.5 |
| 37.7 |
| 38.6 |
| 38.5 |
| 40.3 |
| 37.2 |
| 35.3 |
| 35.5 |
| 36.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| 9.1 |
| 9.0 |
| 8.7 |
| 8.4 |
| 8.5 |
| 8.5 |
| 8.0 |
| 8.1 |
| 7.5 |
| 7.0 |
| 7.4 |
| 7.8 |
| 7.8 |
| 8.3 |
| 8.5 |
| 8.9 |
| 9.4 |
| 9.6 |
| 9.8 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| 9.5 |
| 8.5 |
| 8.6 |
| 7.5 |
| 6.8 |
| 7.7 |
| 7.4 |
| 7.9 |
| 7.5 |
| 1.9 |
| 1.9 |
| 1.6 |
| 13.3 |
| 13.3 |
| 13.4 |
| 13.6 |
| 13.9 |
| 14.0 |
| 14.2 |
| 12.5 |
| 13.6 |
| 12.1 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 646.5 |
| 606.0 |
| 572.7 |
| 572.0 |
| 555.2 |
| 253.2 |
| 248.6 |
| 258.7 |
| 246.9 |
| 190.9 |
| 164.8 |
| 193.0 |
| 187.4 |
| 163.4 |
| 162.6 |
| 136.6 |
| 129.8 |
| 138.8 |
| 144.7 |
| 145.0 |
| 137.2 |
| 70.0 |
| 66.0 |
| 64.3 |
| 499.0 |
| 492.1 |
| 481.9 |
| 471.7 |
| 405.8 |
| 392.8 |
| 383.4 |
| 373.3 |
| 365.6 |
| 359.2 |
| 353.1 |
| 347.0 |
| 341.1 |
| 336.2 |
| 330.0 |
| 324.8 |
| 321.0 |
| 318.4 |
| 314.9 |
| 311.9 |
| 308.7 |
| 304.7 |
| 300.6 |
| 118.8 |
| 109.7 |
| 96.1 |
| 81.4 |
| 66.6 |
| 50.6 |
| 14.5 |
| (2.5) |
| (10.5) |
| (23.5) |
| (41.2) |
| (55.0) |
| (64.0) |
| (72.0) |
| (64.3) |
| (75.0) |
| (88.7) |
| (89.0) |
| (104.1) |
| (114.0) |
| (117.9) |
| (120.9) |
| (123.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 613.2 |
| 597.2 |
| 573.4 |
| 548.5 |
| 467.8 |
| 438.7 |
| 393.3 |
| 366.2 |
| 355.7 |
| 336.2 |
| 312.4 |
| 292.5 |
| 277.6 |
| 264.7 |
| 266.2 |
| 250.3 |
| 232.8 |
| 229.9 |
| 211.3 |
| 198.4 |
| 191.2 |
| 184.3 |
| 177.6 |
| 597.2 |
| 573.4 |
| 548.5 |
| 467.8 |
| 438.7 |
| 393.3 |
| 366.2 |
| 355.7 |
| 336.2 |
| 312.4 |
| 292.5 |
| 277.6 |
| 264.7 |
| 266.2 |
| 250.3 |
| 232.8 |
| 229.9 |
| 211.3 |
| 198.4 |
| 191.2 |
| 184.3 |
| 177.6 |
| - |
| - |
| - |
| (136.2) |
| (93.8) |
| (58.7) |
| (56.6) |
| (100.3) |
| (85.9) |
| (56.4) |
| (79.1) |
| (56.2) |
| (37.0) |
| (26.8) |
| (25.3) |
| (12.6) |
| 3.8 |
| 10.6 |
| (133.9) |
| (128.4) |
| (127.5) |
| 788.3 |
| 769.1 |
| 733.7 |
| 704.7 |
| 307.2 |
| 304.3 |
| 255.3 |
| 231.6 |
| 167.9 |
| 207.0 |
| 185.3 |
| 164.9 |
| 152.8 |
| 140.5 |
| 148.3 |
| 136.8 |
| 119.4 |
| 106.1 |
| 89.0 |
| 78.3 |
| 150.5 |
| 146.3 |
| 141.8 |
| 597.2 |
| 573.4 |
| 548.5 |
| 467.8 |
| 438.7 |
| 393.3 |
| 366.2 |
| 355.7 |
| 336.2 |
| 312.4 |
| 292.5 |
| 277.6 |
| 264.7 |
| 266.2 |
| 250.3 |
| 232.8 |
| 229.9 |
| 211.3 |
| 198.4 |
| 191.2 |
| 184.3 |
| 177.6 |
| 408.9 |
| 393.8 |
| 365.8 |
| 336.7 |
| 251.7 |
| 241.7 |
| 192.2 |
| 161.8 |
| 147.3 |
| 203.8 |
| 176.7 |
| 153.3 |
| 134.9 |
| 118.3 |
| 115.9 |
| 96.2 |
| 75.0 |
| 68.5 |
| 46.1 |
| 29.6 |
| 162.0 |
| 154.6 |
| 147.5 |