| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1,201.1 | 454.8 | 598.5 | 353.7 | 356.3 | 155.4 | 172.3 | 349.5 | 75.1 | 40.7 | 59.5 | 48.4 | 42.3 | 36.1 | 21.3 | 42.7 | 45.5 | 46.9 |
| Restricted Cash | 12.2 | 11.9 | 2.1 | 1.9 | 0.1 | 0.1 | 0.1 | 1.6 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 505.4 | 333.2 | 644.1 | 581.8 | 14.5 | 406.5 | 178.5 | 0.0 | 6.9 | 48.4 | 50.3 | 32.8 | 9.1 | 1.7 | 5.1 | 0.0 | - | |
| Cash And Short Term Investments | 1,706.6 | 788.1 | 1,242.6 | 935.5 | 370.8 | 562.0 | 350.8 | 349.5 | 82.0 | 89.1 | 109.8 | 81.1 | 51.4 | 37.8 | 26.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.1 | 11.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 341.8 | 265.3 | 269.9 | 202.5 | 108.7 | 90.0 | 38.8 | 33.8 | 45.5 | 34.8 | 15.8 | 18.3 | 11.1 | 11.0 | 11.5 | 17.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 512.2 | 383.3 | 305.8 | 247.7 | 197.2 | 152.7 | 85.6 | 77.8 | 67.6 | 61.8 | 57.9 | 51.4 | 50.4 | 50.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 139.1 | 72.0 | 65.9 | 59.9 | 32.2 | 24.1 | 25.9 | 15.2 | 8.6 | 10.7 | 7.3 | 7.7 | 6.2 | 6.2 | 4.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,730.2 | 0.0 | 677.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,810.7 | 680.3 | 677.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 458.9 | 1,201.1 | 1,423.9 | 615.5 | 1,092.9 | 454.8 | 566.5 | - | 598.5 | 406.0 | 474.2 | 263.4 | 353.7 | 147.7 | 212.8 | |||||||||||||||||||||||||
| - |
| 42.7 |
| 45.5 |
| 46.9 |
| 13.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 277.3 | 130.3 | 103.1 | 73.0 | 56.5 | 36.9 | 34.9 | 30.4 | 21.7 | 13.9 | 8.2 | 4.4 | 5.4 | 2.8 | 2.1 | 2.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,713.1 | 2,297.5 | 2,393.6 | 1,805.3 | 1,109.5 | 982.0 | 609.5 | 558.2 | 205.2 | 177.2 | 161.4 | 134.6 | 97.5 | 79.1 | 61.7 | 82.3 | - | - |
| 51.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 181.2 | 136.0 | 105.2 | 77.9 | 58.8 | 47.2 | 41.8 | 39.9 | 36.5 | 37.8 | 36.0 | 33.9 | 31.4 | 28.9 | 24.5 | - | - | - |
| Property,Plant & Equipment Net | 331.0 | 247.3 | 200.5 | 169.8 | 138.5 | 105.5 | 43.8 | 37.9 | 31.2 | 24.0 | 21.8 | 17.5 | 19.0 | 22.0 | 26.8 | 35.9 | - | - |
| Long Term Investments | - | - | - | 156.2 | 31.2 | 90.7 | 45.5 | 0.0 | 0.0 | 0.2 | 8.5 | 9.3 | 12.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,370.2 | 756.8 | 57.9 | 45.0 | 43.6 | 25.2 | 25.0 | 25.0 | 14.9 | 10.4 | 9.6 | 2.2 | 2.2 | 0.0 | - | - | - | - |
| Intangible Assets | 197.0 | 175.2 | 19.5 | 12.2 | 15.5 | 9.4 | 12.8 | 15.9 | 18.8 | 15.2 | 7.6 | 3.1 | 3.3 | 3.3 | 3.2 | 3.1 | - | - |
| Operating Lease Right Of Use Assets | 99.5 | 44.6 | 36.2 | 38.4 | 23.3 | 22.3 | 9.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 359.8 | 304.3 | 227.8 | 156.9 | 127.2 | 45.8 | 27.7 | 19.3 | 15.8 | 19.5 | 13.7 | 16.1 | 13.7 | 11.6 | 12.7 | 13.9 | - | - |
| Other Non-Current Assets | 428.2 | 237.6 | 191.0 | 159.6 | 98.2 | 68.2 | 40.2 | 23.0 | 15.4 | 13.9 | 6.0 | 2.5 | 0.6 | 0.3 | 0.4 | 0.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,000.3 | 4,474.6 | 3,409.2 | 2,851.9 | 1,688.2 | 1,381.0 | 845.6 | 719.5 | 338.1 | 278.2 | 229.9 | 185.4 | 148.4 | 116.2 | 105.0 | 136.2 | - | - |
| 4.6 |
| - |
| - |
| Short Term Debt | 80.6 | 680.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 714.7 | 613.0 | 470.4 | 360.0 | 265.6 | 164.0 | 117.9 | 107.0 | 70.4 | 45.1 | 20.9 | 14.0 | 6.9 | 4.3 | 3.3 | 3.3 | - | - |
| Operating Lease Liabilities Current | 7.0 | 9.5 | 7.9 | 6.4 | 6.5 | 5.4 | 3.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 510.5 | 279.2 | 193.6 | 155.9 | 103.7 | 59.8 | 45.0 | 41.1 | 23.5 | 18.2 | 8.6 | 9.2 | 8.8 | 7.1 | 7.6 | 3.8 | - | - |
| Other Current Liabilities | 9.1 | 12.9 | 9.8 | 6.4 | 6.5 | 5.4 | 3.9 | 0.0 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,470.1 | 1,677.9 | 761.5 | 602.6 | 418.5 | 256.3 | 195.6 | 166.0 | 108.0 | 78.0 | 38.1 | 32.0 | 23.1 | 18.1 | 15.9 | 11.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 98.9 | 41.4 | 33.6 | 37.1 | 20.4 | 19.0 | 6.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 359.9 | 360.7 | 270.9 | 248.0 | 185.7 | 111.2 | 87.9 | 74.4 | 54.9 | 40.1 | 30.2 | 21.7 | 13.3 | 7.8 | 4.6 | 4.4 | - | - |
| Deferred Tax Liabilities | 1.6 | 2.4 | 0.0 | 0.0 | 0.8 | 0.6 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 50.4 | 26.1 | 20.9 | 4.6 | 5.4 | 27.3 | 10.5 | 5.7 | 1.2 | 2.3 | 0.1 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,757.7 | 2,146.9 | 1,793.4 | 1,583.4 | 640.4 | 404.8 | 302.1 | 252.2 | 170.7 | 127.3 | 72.9 | 56.3 | 40.0 | 29.0 | 22.5 | 18.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 936.7 | 812.0 | 435.0 | 257.0 | 109.9 | 169.9 | 172.3 | 171.4 | 123.2 | 118.3 | 101.0 | 81.0 | 61.1 | 42.9 | 28.1 | 35.2 | - | - |
| Accumulated Other Comprehensive Income | (11.8) | (18.2) | (10.7) | (7.2) | (1.3) | 0.1 | (1.1) | (1.5) | (1.5) | 0.9 | 0.1 | 0.1 | (0.0) | (0.1) | (0.1) | (0.0) | - | - |
| Treasury Stock | - | - | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 122.2 | 114.6 | 92.2 | 67.2 | 47.2 | 14.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,242.7 | 2,327.7 | 1,615.8 | 1,270.7 | 1,050.2 | 976.3 | 543.5 | 467.3 | 167.4 | 150.9 | 157.0 | 129.1 | 108.3 | 87.3 | 82.5 | 117.6 | 117.7 | 112.5 |
| Total Equity | 3,242.7 | 2,327.7 | 1,615.8 | 1,270.7 | 1,050.2 | 976.3 | 543.5 | 467.3 | 167.4 | 150.9 | 157.0 | 129.1 | 108.3 | 87.3 | 82.5 | 117.6 | 117.7 | 112.5 |
| - |
| - |
| Net debt | 104.2 | (107.8) | (565.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,242.9 | 619.6 | 1,632.1 | 1,202.6 | 691.0 | 725.6 | 413.9 | 392.1 | 97.2 | 99.2 | 123.3 | 102.7 | 74.3 | 60.9 | 45.8 | 70.4 | - | - |
| Book Value | 3,242.7 | 2,327.7 | 1,615.8 | 1,270.7 | 1,050.2 | 976.3 | 543.5 | 467.3 | 167.4 | 150.9 | 157.0 | 129.1 | 108.3 | 87.3 | 82.5 | 117.6 | 117.7 | 112.5 |
| Tangible Book Value | 1,675.5 | 1,395.7 | 1,538.3 | 1,213.5 | 991.2 | 941.6 | 505.7 | 426.4 | 133.7 | 125.2 | 139.8 | 123.8 | 102.8 | 84.0 | 79.2 | 114.5 | - | - |
| 386.4 |
| 356.3 |
| 281.7 |
| 266.4 |
| 154.8 |
| 155.4 |
| 176.0 |
| 319.3 |
| 156.5 |
| 172.3 |
| 202.6 |
| 219.7 |
| 223.6 |
| 349.5 |
| 324.4 |
| 307.5 |
| 92.3 |
| 75.1 |
| 43.5 |
| 28.0 |
| 42.0 |
| 40.7 |
| 50.6 |
| 37.3 |
| 53.4 |
| Restricted Cash | 12.2 | - | 12.3 | 12.0 | 11.8 | - | 2.2 | - | - | 2.0 | 2.0 | 1.9 | - | 1.7 | 1.9 | 2.1 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 1.6 | 1.6 | 1.6 | - | 2.5 | 2.5 | 2.5 | - | - | - | - | - | - | - | - |
| Short Term Investments | 260.0 | 505.4 | 952.8 | 1,471.3 | 1,099.2 | 333.2 | 402.5 | - | 644.1 | 715.7 | 594.9 | 775.1 | 581.8 | 194.6 | 118.5 | 20.0 | 14.5 | 216.6 | 388.9 | 440.8 | 406.5 | 330.9 | 238.0 | 188.7 | 178.5 | 108.9 | 116.6 | 105.3 | 0.0 | 0.5 | 4.1 | 4.5 | 6.9 | 18.4 | 33.8 | 29.6 | 48.4 | 45.6 | 49.7 | 50.7 |
| Cash And Short Term Investments | 718.9 | 1,706.6 | 2,376.7 | 2,086.8 | 2,192.2 | 788.1 | 968.9 | - | 1,242.6 | 1,121.7 | 1,069.1 | 1,038.5 | 935.5 | 342.3 | 331.3 | 406.4 | 370.8 | 498.2 | 655.3 | 595.7 | 562.0 | 506.9 | 557.2 | 345.2 | 350.8 | 311.5 | 336.3 | 329.0 | 349.5 | 324.9 | 311.6 | 96.8 | 82.0 | 61.8 | 61.8 | 71.6 | 89.1 | 96.2 | 87.0 | 104.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 408.0 | 341.8 | 317.5 | 308.5 | 279.7 | 265.3 | 277.8 | - | 269.9 | 260.1 | 249.8 | 220.3 | 202.5 | 173.0 | 154.3 | 122.2 | 108.7 | 93.3 | 91.7 | 89.7 | 90.0 | 97.6 | 81.0 | 46.9 | 38.8 | 40.7 | 41.0 | 37.6 | 33.8 | 39.2 | 44.0 | 43.1 | 45.5 | 52.7 | 60.7 | 48.7 | 34.8 | 25.5 | 21.9 | 20.2 |
| Prepaid Expenses | 178.6 | 149.8 | 216.4 | 197.7 | 155.8 | 130.3 | 122.0 | - | 103.1 | 103.8 | 101.6 | 142.3 | 73.0 | 68.1 | 61.8 | 67.2 | 56.5 | |||||||||||||||||||||||
| Other Current Assets | 104.3 | 127.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,744.1 | 3,713.1 | 4,216.7 | 3,828.4 | 3,776.6 | 2,297.5 | 2,205.7 | - | 2,393.6 | 2,257.8 | 2,112.7 | 2,052.7 | 1,805.3 | 1,205.7 | 1,169.8 | 1,146.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 236.9 | 225.9 | 213.0 | 197.2 | 183.6 | - | - | 152.7 | 147.4 | - | - | 85.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 72.7 | 68.0 | 63.5 | 58.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 336.4 | 331.0 | 283.2 | 271.2 | 259.9 | 247.3 | 215.3 | - | 200.5 | 187.0 | 179.1 | 172.7 | 169.8 | 164.2 | 157.9 | 149.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 15.5 | 31.1 | 156.2 | 28.5 | 24.9 | 17.7 | 31.2 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,894.4 | 1,370.2 | 773.4 | 762.2 | 755.9 | 756.8 | 307.8 | 250.1 | 57.9 | 57.3 | 57.7 | 45.0 | 45.0 | 44.8 | 45.0 | 43.6 | 43.6 | 25.6 | ||||||||||||||||||||||
| Intangible Assets | 295.1 | 197.0 | 159.0 | 162.6 | 168.8 | 175.2 | 85.6 | - | 19.5 | 20.3 | 21.8 | 11.3 | 12.2 | 13.0 | 13.9 | 14.4 | 15.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 339.5 | 359.8 | 344.8 | 357.4 | 335.7 | 304.3 | 226.8 | - | 227.8 | 213.8 | 198.6 | 171.1 | 156.9 | 96.4 | 100.5 | 108.8 | 127.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 421.4 | 428.2 | 326.4 | 266.4 | 235.7 | 237.6 | 227.8 | - | 191.0 | 194.5 | 177.9 | 168.2 | 159.6 | 110.6 | 101.0 | 98.0 | 98.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,066.8 | 7,000.3 | 6,657.4 | 6,215.3 | 6,083.2 | 4,474.6 | 3,742.4 | - | 3,409.2 | 3,254.2 | 3,077.4 | 3,007.9 | 2,851.9 | 2,010.4 | 1,932.0 | 1,772.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 175.1 | 139.1 | 115.0 | 118.1 | 97.7 | 72.0 | 104.1 | - | 65.9 | 90.0 | 73.0 | 66.0 | 59.9 | 50.2 | 60.7 | 49.3 | 32.2 | 27.4 | 7.8 | 19.8 | 24.1 | 22.4 | 40.1 | 31.6 | 25.9 | 14.6 | 9.1 | 9.9 | 15.2 | 9.0 | 9.2 | 11.7 | 8.6 | 12.4 | 18.0 | 15.6 | 10.7 | 9.0 | 8.1 | 9.5 |
| Short Term Debt | 0.0 | 80.6 | 279.6 | 279.2 | 278.9 | 680.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 690.4 | 714.7 | 639.1 | 603.4 | 661.1 | 613.0 | 485.9 | - | 470.4 | 454.9 | 412.2 | 408.1 | 360.0 | 246.4 | 253.2 | 326.6 | 265.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 312.4 | 510.5 | 293.3 | 265.8 | 266.6 | 279.2 | 141.6 | - | 193.6 | 146.9 | 118.2 | 120.6 | 155.9 | 112.8 | 101.0 | 69.4 | 103.7 | |||||||||||||||||||||||
| Other Current Liabilities | 12.2 | 9.1 | 7.7 | 11.1 | 10.7 | 12.9 | 11.5 | - | 9.8 | 9.5 | 7.4 | 7.5 | 6.4 | 6.8 | 6.8 | 6.9 | 6.5 | |||||||||||||||||||||||
| Total Current Liabilities | 1,208.3 | 1,470.1 | 1,349.7 | 1,297.1 | 1,336.6 | 1,677.9 | 766.1 | - | 761.5 | 717.8 | 625.2 | 616.1 | 602.6 | 431.5 | 433.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,731.0 | 1,730.2 | 1,729.4 | 1,728.6 | 1,727.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 97.2 | 98.9 | 90.2 | 43.6 | 40.0 | 41.4 | 41.7 | - | 33.6 | 35.3 | 34.0 | 35.0 | 37.1 | 16.3 | 18.2 | 20.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 362.2 | 359.9 | 364.5 | 329.0 | 348.6 | 360.7 | 291.4 | - | 270.9 | 270.1 | 265.5 | 250.4 | 248.0 | 313.8 | 269.5 | 140.9 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 2.5 | 2.8 | - | 0.0 | 0.0 | 0.0 | 0.3 | 0.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 77.5 | 50.4 | 50.8 | 31.9 | 27.1 | 26.1 | 2.6 | - | 20.9 | 3.0 | 2.8 | 4.5 | 4.6 | 4.8 | 4.5 | 4.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,532.7 | 3,757.7 | 3,629.6 | 3,482.9 | 3,527.3 | 2,146.9 | 1,813.5 | - | 1,793.4 | 1,733.1 | 1,632.4 | 1,605.0 | 1,583.4 | 779.1 | 738.4 | 647.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,106.0 | 936.7 | 933.9 | 936.1 | 900.0 | 812.0 | 605.3 | - | 435.0 | 374.0 | 314.6 | 302.2 | 257.0 | 227.8 | 215.7 | 164.8 | 109.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.3) | (11.8) | (12.5) | (12.7) | (18.0) | (18.2) | (14.2) | - | (10.7) | (12.9) | (6.7) | (5.3) | (7.2) | (7.8) | (5.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | 155.9 | - | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | 155.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,534.1 | 3,242.7 | 3,027.8 | 2,732.4 | 2,555.9 | 2,327.7 | 1,933.4 | - | 1,615.8 | 1,525.1 | 1,447.0 | 1,405.9 | 1,270.7 | 1,231.3 | 1,193.7 | 1,124.8 | ||||||||||||||||||||||||
| Total Equity | 3,534.1 | 3,242.7 | 3,027.8 | 2,732.4 | 2,555.9 | 2,327.7 | 1,933.4 | - | 1,615.8 | 1,525.1 | 1,447.0 | 1,405.9 | 1,270.7 | 1,231.3 | 1,193.7 | 1,124.8 | 1,047.8 | 1,113.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,731.0 | 1,810.7 | 2,008.9 | 2,007.8 | 2,006.7 | 680.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,012.1 | 104.2 | (367.7) | (79.0) | (185.5) | (107.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,535.8 | 2,242.9 | 2,867.0 | 2,531.3 | 2,440.0 | 619.6 | 1,439.6 | - | 1,632.1 | 1,540.0 | 1,487.4 | 1,436.6 | 1,202.6 | 774.2 | 736.8 | 675.4 | 691.0 | |||||||||||||||||||||||
| Book Value | 3,534.1 | 3,242.7 | 3,027.8 | 2,732.4 | 2,555.9 | 2,327.7 | 1,933.4 | - | 1,615.8 | 1,525.1 | 1,447.0 | 1,405.9 | 1,270.7 | 1,231.3 | 1,193.7 | 1,124.8 | 1,047.8 | 1,113.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,344.7 | 1,675.5 | 2,095.3 | 1,807.6 | 1,631.1 | 1,395.7 | 1,540.1 | - | 1,538.3 | 1,447.4 | 1,367.4 | 1,349.7 | 1,213.5 | 1,173.5 | 1,134.7 | 1,066.8 | 988.8 | |||||||||||||||||||||||
| 52.7 |
| 45.5 |
| 43.1 |
| 36.9 |
| 35.4 |
| 42.4 |
| 34.7 |
| 34.9 |
| 41.3 |
| 36.4 |
| 33.3 |
| 30.4 |
| 30.5 |
| 26.6 |
| 21.9 |
| 21.7 |
| 23.0 |
| 22.9 |
| 15.7 |
| 13.9 |
| 13.9 |
| 14.3 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,109.5 |
| 1,123.8 |
| 1,080.9 |
| 986.2 |
| 982.0 |
| 875.9 |
| 885.7 |
| 618.7 |
| 609.5 |
| 576.0 |
| 575.1 |
| 566.9 |
| 558.2 |
| 524.4 |
| 487.0 |
| 259.0 |
| 205.2 |
| 188.7 |
| 191.0 |
| 180.3 |
| 177.2 |
| 168.4 |
| 153.8 |
| 164.4 |
| 54.8 |
| - |
| - |
| 47.2 |
| 44.6 |
| - |
| - |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.5 |
| 128.8 |
| 119.9 |
| 112.1 |
| 105.5 |
| 102.7 |
| 45.4 |
| 43.1 |
| 43.8 |
| 42.6 |
| 40.5 |
| 41.3 |
| 37.9 |
| 35.6 |
| 34.5 |
| 31.2 |
| 31.2 |
| 31.3 |
| 29.6 |
| 26.4 |
| 24.0 |
| 23.0 |
| 22.2 |
| 22.2 |
| 49.4 |
| 48.7 |
| 78.5 |
| 90.7 |
| 120.6 |
| 129.6 |
| 50.2 |
| 45.5 |
| 41.4 |
| - |
| - |
| 0.0 |
| 41.4 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 6.3 |
| 4.6 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.0 |
| 24.9 |
| 24.8 |
| 25.0 |
| 24.9 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 24.7 |
| 14.9 |
| 14.9 |
| 14.9 |
| 13.2 |
| 13.0 |
| 10.4 |
| 8.9 |
| 9.1 |
| 9.2 |
| 7.4 |
| 7.9 |
| 8.6 |
| 9.4 |
| 10.3 |
| 11.1 |
| 11.9 |
| 12.8 |
| 13.5 |
| 14.4 |
| 15.1 |
| 15.9 |
| 17.0 |
| 20.4 |
| 17.5 |
| 18.8 |
| 20.8 |
| 19.3 |
| 20.3 |
| 15.2 |
| 7.1 |
| 7.2 |
| 7.4 |
| 23.3 |
| 24.7 |
| 26.9 |
| 23.2 |
| 22.3 |
| 22.4 |
| 23.7 |
| 21.9 |
| 9.7 |
| 10.6 |
| 10.8 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.2 |
| 52.4 |
| 46.4 |
| 45.8 |
| 39.8 |
| 34.1 |
| 29.4 |
| 27.7 |
| 23.3 |
| 20.7 |
| 18.8 |
| 19.3 |
| 18.1 |
| 15.8 |
| 14.2 |
| 15.8 |
| 22.8 |
| 20.3 |
| 20.1 |
| 19.5 |
| 16.8 |
| 15.6 |
| 14.9 |
| 91.6 |
| 84.2 |
| 102.9 |
| 68.2 |
| 67.3 |
| 63.8 |
| 59.5 |
| 40.2 |
| 37.1 |
| 35.6 |
| 35.8 |
| 23.0 |
| 23.4 |
| 22.8 |
| 21.6 |
| 15.4 |
| 16.5 |
| 15.2 |
| 14.8 |
| 13.9 |
| 21.8 |
| 16.2 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,688.2 |
| 1,645.4 |
| 1,526.9 |
| 1,404.9 |
| 1,381.0 |
| 1,279.1 |
| 1,232.9 |
| 877.5 |
| 845.6 |
| 792.3 |
| 746.4 |
| 739.2 |
| 719.5 |
| 681.7 |
| 642.4 |
| 393.0 |
| 338.1 |
| 327.6 |
| 316.3 |
| 299.5 |
| 278.2 |
| 252.2 |
| 228.7 |
| 237.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.7 |
| 186.9 |
| 165.1 |
| 164.0 |
| 154.7 |
| 129.5 |
| 119.8 |
| 117.9 |
| 127.2 |
| 113.4 |
| 110.1 |
| 107.0 |
| 89.6 |
| 76.6 |
| 76.1 |
| 70.4 |
| 60.5 |
| 52.6 |
| 49.9 |
| 45.1 |
| 41.3 |
| 31.7 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.8 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.9 |
| 66.9 |
| 41.1 |
| 59.8 |
| 74.1 |
| 64.5 |
| 36.4 |
| 45.0 |
| 35.7 |
| 34.0 |
| 36.3 |
| 41.1 |
| 36.9 |
| 30.0 |
| 34.9 |
| 23.5 |
| 22.4 |
| 19.9 |
| 20.3 |
| 18.2 |
| 16.1 |
| 10.4 |
| 12.6 |
| 6.8 |
| 6.4 |
| 5.7 |
| 5.4 |
| 5.1 |
| 4.9 |
| 3.9 |
| 3.9 |
| 4.0 |
| 3.9 |
| 3.9 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.1 |
| - |
| - |
| - |
| 470.7 |
| 418.5 |
| 379.9 |
| 272.9 |
| 239.8 |
| 256.3 |
| 258.6 |
| 242.8 |
| 195.0 |
| 195.6 |
| 183.8 |
| 163.7 |
| 163.8 |
| 166.0 |
| 141.5 |
| 120.9 |
| 128.7 |
| 108.0 |
| 100.1 |
| 94.8 |
| 90.5 |
| 78.0 |
| 67.8 |
| 52.2 |
| 48.4 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 8.0 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.7 |
| 111.9 |
| 113.8 |
| 116.1 |
| 111.2 |
| 87.7 |
| 83.2 |
| 91.9 |
| 87.9 |
| 82.1 |
| 74.6 |
| 74.8 |
| 74.4 |
| 69.4 |
| 61.5 |
| 58.0 |
| 54.9 |
| 51.6 |
| 47.6 |
| 41.6 |
| 40.1 |
| 36.0 |
| 35.1 |
| 31.5 |
| 0.2 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.4 |
| 3.4 |
| 3.5 |
| 3.2 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 29.8 |
| 32.4 |
| 27.9 |
| 27.3 |
| 28.6 |
| 28.2 |
| 23.0 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 640.4 |
| 531.5 |
| 429.2 |
| 394.0 |
| 404.8 |
| 384.0 |
| 363.1 |
| 317.9 |
| 302.1 |
| 284.7 |
| 257.4 |
| 258.7 |
| 252.2 |
| 222.0 |
| 193.6 |
| 193.7 |
| 170.7 |
| 161.5 |
| 152.9 |
| 142.1 |
| 127.3 |
| 110.9 |
| 94.3 |
| 83.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.4 |
| 74.9 |
| 122.0 |
| 169.9 |
| 144.1 |
| 144.9 |
| 175.7 |
| 172.3 |
| 184.6 |
| 178.5 |
| 177.8 |
| 171.4 |
| 169.3 |
| 163.6 |
| 155.1 |
| 123.2 |
| 125.3 |
| 124.8 |
| 122.6 |
| 118.3 |
| 111.9 |
| 108.1 |
| 104.4 |
| (2.9) |
| (1.3) |
| (1.0) |
| (0.2) |
| 0.1 |
| 0.1 |
| (1.6) |
| (2.8) |
| (3.5) |
| (1.1) |
| (1.8) |
| (1.6) |
| (1.5) |
| (1.5) |
| (1.6) |
| (1.5) |
| (2.2) |
| (1.5) |
| (1.2) |
| 0.4 |
| 1.1 |
| 0.9 |
| 0.4 |
| 0.3 |
| 0.3 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 155.9 |
| 131.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,047.8 |
| 1,113.9 |
| 1,097.7 |
| 1,010.9 |
| 976.3 |
| 895.2 |
| 869.8 |
| 559.6 |
| 543.5 |
| 507.6 |
| 488.9 |
| 480.5 |
| 467.3 |
| 459.7 |
| 448.8 |
| 199.3 |
| 167.4 |
| 166.1 |
| 163.5 |
| 157.4 |
| 150.9 |
| 141.3 |
| 134.4 |
| 153.2 |
| 1,097.7 |
| 1,010.9 |
| 976.3 |
| 895.2 |
| 869.8 |
| 559.6 |
| 543.5 |
| 507.6 |
| 488.9 |
| 480.5 |
| 467.3 |
| 459.7 |
| 448.8 |
| 199.3 |
| 167.4 |
| 166.1 |
| 163.5 |
| 157.4 |
| 150.9 |
| 141.3 |
| 134.4 |
| 153.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 743.9 |
| 808.1 |
| 746.5 |
| 725.6 |
| 617.3 |
| 642.9 |
| 423.7 |
| 413.9 |
| 392.2 |
| 411.4 |
| 403.1 |
| 392.1 |
| 382.9 |
| 366.1 |
| 130.3 |
| 97.2 |
| 88.7 |
| 96.1 |
| 89.9 |
| 99.2 |
| 100.7 |
| 101.6 |
| 116.0 |
| 1,097.7 |
| 1,010.9 |
| 976.3 |
| 895.2 |
| 869.8 |
| 559.6 |
| 543.5 |
| 507.6 |
| 488.9 |
| 480.5 |
| 467.3 |
| 459.7 |
| 448.8 |
| 199.3 |
| 167.4 |
| 166.1 |
| 163.5 |
| 157.4 |
| 150.9 |
| 141.3 |
| 134.4 |
| 153.2 |
| 1,080.9 |
| 1,064.7 |
| 977.1 |
| 941.6 |
| 859.9 |
| 833.8 |
| 522.9 |
| 505.7 |
| 469.2 |
| 449.5 |
| 440.5 |
| 426.4 |
| 417.7 |
| 403.7 |
| 166.9 |
| 133.7 |
| 130.4 |
| 130.9 |
| 124.1 |
| 125.2 |
| 125.3 |
| 118.1 |
| 136.6 |