| (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 | 279.8 | 280.0 | 649.5 | 658.3 | 227.4 | 250.6 | 256.6 | 197.7 | 101.6 | 85.1 | 80.7 | 94.1 | 83.0 | 54.6 | 58.8 | 59.8 | 60.0 | 110.3 |
| Restricted Cash | 2.4 | 2.1 | 4.7 | 382.6 | 7.1 | 3.6 | 3.5 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 46.3 | 0.0 | 0.0 | 70.0 | 68.1 | 45.9 | 85.6 | 65.7 | 49.0 | - | |
| Cash And Short Term Investments | 279.8 | 280.0 | 649.5 | 658.3 | 227.4 | 250.6 | 256.6 | 244.0 | 101.7 | 85.1 | 150.7 | 162.2 | 128.9 | 140.3 | 124.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 142.2 | 154.2 | 156.5 | 163.8 | 119.9 | 94.8 | 165.6 | 125.2 | 93.5 | 106.4 | 86.4 | 80.1 | 77.5 | 78.9 | 76.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 75.0 | 71.3 | 128.2 | 85.5 | 60.4 | 37.1 | 99.4 | 97.0 | 73.4 | 92.6 | 100.6 | 93.6 | 94.4 | 103.0 | 107.7 | 115.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 251.4 | 190.6 | 175.4 | 194.9 | 169.0 | 173.8 | 186.2 | 210.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 37.7 | 33.3 | 35.8 | 38.7 | 42.4 | 25.7 | 58.9 | 44.7 | 49.1 | 41.1 | 44.9 | 33.7 | 35.4 | 29.0 | 40.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 49.7 | 49.6 | 50.3 | 194.1 | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 49.7 | 50.4 | 51.1 | 196.1 | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 234.0 | 336.6 | 279.8 | 280.0 | 336.5 | 353.5 | 702.9 | 678.9 | 733.4 | 667.4 | 608.3 | 658.3 | 1,474.2 | 1,936.3 | 215.2 | |||||||||||||||||||||||||
| - |
| 108.8 |
| 60.0 |
| 110.3 |
| 92.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 64.7 | 51.4 | 98.8 | 132.6 | 51.1 | 44.0 | 46.3 | 31.7 | 22.6 | 15.3 | 15.2 | 19.4 | 9.0 | 9.1 | 10.3 | 10.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 0.0 | 2.9 | 0.0 | - | - | - | - | - | - |
| Total Current Assets | 708.3 | 833.0 | 1,419.0 | 2,459.3 | 777.4 | 649.5 | 647.1 | 564.1 | 351.8 | 299.3 | 355.9 | 374.3 | 354.6 | 347.5 | 320.5 | 327.3 | - | - |
| 201.6 |
| 198.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 150.7 | 130.6 | 118.5 | 140.0 | 127.2 | 123.6 | 138.7 | 145.9 | 133.0 | 134.3 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 100.7 | 60.0 | 57.0 | 54.9 | 41.9 | 50.2 | 47.5 | 64.5 | 68.6 | 63.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 28.6 | 27.3 | 24.3 | 28.9 | 25.7 | 31.4 | 35.0 | 31.7 | - | - |
| Goodwill | 702.4 | 691.4 | 675.4 | 513.6 | 469.4 | 453.2 | 440.8 | 255.9 | 207.2 | 175.7 | 121.4 | 109.5 | 97.9 | 88.4 | 84.7 | 48.1 | - | - |
| Intangible Assets | 101.8 | 125.0 | 294.3 | 178.4 | 186.5 | 212.3 | 251.2 | 100.0 | 83.5 | 81.8 | 55.4 | 59.6 | 60.1 | 39.4 | 44.3 | 11.1 | - | - |
| Operating Lease Right Of Use Assets | 54.0 | 60.4 | 66.6 | 54.1 | 49.7 | 23.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.7 | 0.8 | 0.7 | 1.2 | 10.0 | 4.0 | 5.1 | 43.8 | - | 2.0 | 87.1 | 67.6 | 99.1 | 104.6 | - | - | - | - |
| Other Non-Current Assets | 6.1 | 10.7 | 3.9 | 57.1 | 58.1 | 49.8 | 20.5 | 5.3 | 6.3 | 12.4 | 9.4 | 4.8 | 7.3 | 6.2 | 2.6 | 2.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,059.6 | 2,100.3 | 2,885.3 | 3,716.1 | 1,819.5 | 1,559.3 | 1,516.0 | 1,095.3 | 766.6 | 685.9 | 758.7 | 778.0 | 736.8 | 742.0 | 637.0 | 518.2 | - | - |
| 65.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.8 | 0.8 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 31.6 | 30.5 | 34.6 | 39.7 | 25.7 | 25.8 | 29.4 | 25.9 | 22.6 | 15.0 | 17.9 | 26.3 | 19.6 | 10.0 | 14.1 | 4.4 | - | - |
| Operating Lease Liabilities Current | 7.2 | 8.1 | 9.5 | 6.9 | 5.3 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 35.8 | 29.2 | 33.9 | 41.9 | 33.2 | 28.7 | 31.4 | 29.3 | 23.9 | 21.3 | 20.4 | 21.7 | 14.2 | 14.1 | 17.3 | 13.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | - | - | - | - |
| Total Current Liabilities | 237.7 | 206.1 | 210.9 | 230.5 | 345.1 | 211.1 | 272.3 | 164.6 | 146.8 | 119.8 | 113.0 | 113.8 | 92.6 | 81.2 | 95.7 | 108.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 51.2 | 56.7 | 60.4 | 49.2 | 45.1 | 18.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 18.2 | 18.2 | 67.3 | 64.6 | 13.0 | 17.8 | 20.6 | 7.1 | 3.7 | 2.9 | 3.5 | 2.6 | 0.9 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | 5.9 | 5.0 | 3.6 | 1.2 | 2.0 | 2.5 | 1.8 | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.1 | 9.3 | 12.2 | 6.7 | 6.2 | 1.3 | 10.2 | 5.5 | 4.3 | 4.3 | 3.4 | 3.8 | 3.7 | 3.4 | 3.4 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 332.6 | 332.4 | 351.2 | 352.7 | 494.2 | 345.7 | 377.0 | 377.4 | 159.0 | 132.2 | 126.7 | 135.1 | 104.1 | 92.7 | 118.0 | 128.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 529.6 | 506.0 | 1,156.2 | - | - | - | - | - | - | 1,855.7 | 1,846.4 | 1,834.6 | 1,825.5 | 1,817.7 | 1,809.3 | 1,803.1 | - | - |
| Retained Earnings | 1,420.0 | 1,475.7 | 1,641.0 | 1,655.4 | (470.1) | (551.1) | (586.4) | (994.1) | (1,082.4) | (1,117.0) | (1,020.1) | (1,007.3) | (1,016.0) | (992.5) | (1,108.1) | (1,233.6) | - | - |
| Accumulated Other Comprehensive Income | (22.2) | (13.5) | (62.4) | (83.9) | 19.4 | 21.9 | 3.5 | 13.6 | 15.2 | 15.2 | 5.9 | 15.7 | 22.6 | 23.6 | 17.3 | 17.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 201.0 | 201.0 | 201.0 | 201.0 | 201.0 | 201.0 | 201.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.7 | 0.6 | 0.6 | 0.5 | - | - |
| Total Stockholders Equity | 1,727.0 | 1,767.8 | 2,534.1 | 3,363.4 | 1,325.3 | 1,213.6 | 1,139.0 | 717.8 | 607.6 | 553.7 | 632.0 | 642.9 | 632.0 | 648.7 | 518.3 | 388.8 | 317.9 | 542.4 |
| Total Equity | 1,727.0 | 1,767.8 | 2,534.5 | 3,363.4 | 1,325.3 | 1,213.6 | 1,139.0 | 717.8 | 607.6 | 553.7 | 632.0 | 642.9 | 632.7 | 649.3 | 518.9 | 388.2 | 317.9 | 542.4 |
| - |
| - |
| Net debt | - | - | - | - | (177.8) | (200.2) | (205.5) | (47.9) | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 470.7 | 626.9 | 1,208.0 | 2,228.8 | 432.3 | 438.3 | 374.9 | 399.4 | 205.0 | 179.5 | 242.9 | 260.5 | 262.0 | 266.3 | 224.8 | 219.2 | - | - |
| Book Value | 1,727.0 | 1,767.8 | 2,534.1 | 3,363.4 | 1,325.3 | 1,213.6 | 1,139.0 | 717.8 | 607.6 | 553.7 | 632.0 | 642.9 | 632.0 | 648.7 | 518.3 | 388.8 | 317.9 | 542.4 |
| Tangible Book Value | 922.8 | 951.4 | 1,564.4 | 2,671.4 | 669.4 | 548.1 | 447.0 | 362.0 | 317.0 | 296.2 | 455.2 | 473.8 | 473.9 | 520.8 | 389.3 | 329.6 | - | - |
| 227.4 |
| 269.9 |
| 320.1 |
| 263.5 |
| 295.6 |
| 256.6 |
| 242.3 |
| 335.3 |
| 301.6 |
| 156.8 |
| 137.2 |
| 135.7 |
| 197.7 |
| 179.4 |
| 194.0 |
| 202.3 |
| 101.6 |
| 117.1 |
| 103.9 |
| 82.9 |
| 85.1 |
| 66.1 |
| 62.2 |
| 55.6 |
| 80.7 |
| Restricted Cash | 2.4 | 2.4 | 2.4 | 2.1 | 2.8 | 3.1 | 4.8 | 4.7 | 2.3 | 4.0 | 7.1 | 382.6 | 11.6 | 3.6 | 3.6 | 7.1 | 3.6 | 3.6 | 3.6 | - | 3.6 | 3.5 | 3.5 | - | 0.1 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.1 | 40.7 | 15.7 | 0.0 | 0.0 | 1.5 | 0.9 | 0.0 | 0.0 | 0.1 | 0.0 | 70.0 |
| Cash And Short Term Investments | 234.0 | 336.6 | 279.8 | 280.0 | 336.5 | 353.5 | 702.9 | 678.9 | 733.4 | 667.4 | 608.3 | 658.3 | 1,474.2 | 1,936.3 | 215.2 | 227.4 | 269.9 | 320.1 | 263.5 | 295.6 | 256.6 | 242.3 | 335.3 | 301.6 | 156.8 | 137.2 | 135.7 | 197.7 | 221.5 | 234.7 | 218.0 | 101.7 | 117.1 | 105.4 | 83.8 | 85.1 | 66.1 | 62.2 | 55.6 | 150.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 131.3 | 142.3 | 142.2 | 156.3 | 167.6 | 154.7 | 155.9 | 156.5 | 163.0 | 168.0 | 201.9 | 163.8 | 150.3 | 137.6 | 126.0 | 119.9 | 234.1 | 225.4 | 196.7 | 188.3 | 183.2 | 179.0 | 165.2 | 165.6 | 163.1 | 163.7 | 164.5 | 125.2 | 156.7 | 141.5 | 139.0 | 120.8 | 120.8 | 115.2 | 114.4 | 106.4 | 101.1 | 104.2 | 102.9 | 86.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 78.5 | 82.5 | 75.0 | 78.9 | 115.3 | 122.4 | 127.2 | 128.2 | 142.1 | 150.7 | 145.9 | 85.5 | 81.2 | 77.8 | 70.1 | 60.4 | 154.7 | 128.0 | 123.9 | 114.8 | 117.7 | 107.7 | 105.2 | 99.4 | 104.8 | 108.5 | 110.1 | 97.0 | 132.3 | 126.6 | 115.0 | 106.4 | 105.3 | 99.1 | 92.5 | 92.6 | 98.2 | 100.7 | 99.9 | 100.6 |
| Prepaid Expenses | 50.2 | 60.5 | 64.7 | 75.5 | 88.1 | 87.9 | 110.8 | 103.4 | 78.6 | 80.7 | 85.9 | 132.6 | 160.6 | 75.0 | 60.8 | 58.2 | 58.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 727.0 | 779.9 | 708.3 | 832.8 | 967.7 | 1,190.1 | 1,382.8 | 1,419.0 | 1,510.8 | 1,585.7 | 1,620.0 | 2,459.3 | 2,575.3 | 3,043.1 | 796.7 | 777.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 553.1 | 702.6 | 702.4 | 691.4 | 679.7 | 681.1 | 800.2 | 784.3 | 793.6 | 790.5 | 761.2 | 513.6 | 464.9 | 467.7 | 468.6 | 469.4 | 551.3 | 513.1 | ||||||||||||||||||||||
| Intangible Assets | 91.4 | 96.6 | 101.8 | 125.0 | 253.5 | 267.6 | 290.2 | 294.3 | 312.1 | 323.9 | 327.1 | 178.4 | 160.7 | 170.5 | 178.6 | 186.5 | 254.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 59.5 | 57.8 | 54.0 | 60.4 | - | 69.7 | - | 66.6 | 67.4 | 63.1 | 57.0 | 54.1 | 50.7 | 53.3 | 48.0 | 49.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.5 | 0.5 | 0.7 | 0.8 | 1.2 | 0.9 | 1.3 | 0.6 | 0.6 | 0.5 | 0.3 | 1.2 | 1.9 | 1.8 | 13.8 | 10.0 | 4.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 8.8 | 7.7 | 6.1 | 10.7 | 77.0 | 10.2 | 77.2 | 70.5 | 71.9 | 67.7 | 61.9 | 57.1 | 53.3 | 65.2 | 60.0 | 58.1 | 85.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,903.9 | 2,074.4 | 2,059.6 | 2,100.0 | 2,323.3 | 2,563.5 | 2,824.3 | 2,885.7 | 3,069.4 | 3,249.8 | 3,292.4 | 3,716.1 | 3,722.7 | 4,159.0 | 1,854.9 | 1,819.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 33.1 | 38.8 | 37.7 | 33.3 | 39.1 | 37.3 | 40.2 | 35.8 | 38.0 | 45.3 | 55.3 | 38.7 | 34.6 | 35.9 | 46.9 | 42.4 | 98.2 | 77.7 | 67.8 | 61.8 | 70.3 | 64.0 | 65.3 | 58.9 | 47.8 | 56.9 | 70.8 | 44.7 | 67.6 | 65.1 | 54.2 | 49.1 | 50.0 | 49.8 | 52.1 | 41.1 | 41.5 | 39.3 | 38.8 | 44.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 39.0 | 32.9 | 31.6 | 30.5 | 33.3 | 38.3 | 34.8 | 34.6 | 45.2 | 46.0 | 42.6 | 39.7 | 33.1 | 30.7 | 28.5 | 25.7 | 35.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | 10.7 | 10.8 | - | 9.5 | 8.7 | 8.8 | 7.3 | 6.9 | 5.9 | 6.1 | 5.3 | 5.3 | ||||||||||||||||||||||||
| Accrued Expenses | 29.1 | 30.4 | 35.8 | 27.8 | 31.2 | 28.0 | 33.4 | 33.9 | 33.8 | 27.6 | 34.5 | 41.9 | 44.3 | 41.7 | 24.9 | 33.2 | 43.8 | 38.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 257.2 | 267.2 | 237.7 | 204.8 | 202.6 | 203.0 | 235.6 | 210.9 | 203.6 | 212.6 | 249.0 | 230.5 | 194.9 | 618.0 | 341.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.7 | 49.7 | 49.7 | 49.7 | 49.6 | 49.6 | 49.6 | 50.0 | 49.9 | 50.3 | 534.7 | 535.4 | 531.3 | 194.1 | 194.5 | 194.9 | 195.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 55.7 | 54.5 | 51.2 | 56.7 | 60.7 | 63.4 | 66.5 | 60.4 | 61.8 | 57.1 | 52.5 | 49.2 | 46.7 | 48.7 | 43.8 | 45.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 15.7 | 15.2 | 18.2 | 18.1 | 58.1 | 62.3 | 65.9 | 67.3 | 65.7 | 70.1 | 85.9 | 64.6 | 44.3 | 17.5 | 13.1 | 13.0 | 16.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.9 | 11.5 | 11.1 | 8.9 | 11.6 | 11.6 | 12.3 | 12.6 | 12.8 | 12.7 | 13.2 | 6.5 | 6.6 | 7.2 | 4.4 | 6.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 349.2 | 359.6 | 332.6 | 331.1 | 332.9 | 340.6 | 380.7 | 351.2 | 345.9 | 354.6 | 421.0 | 352.7 | 294.9 | 694.1 | 487.5 | 494.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | 538.8 | 531.2 | 529.6 | 506.0 | 758.3 | - | - | 1,156.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,243.7 | 1,404.5 | 1,420.0 | 1,476.8 | 1,481.8 | 1,488.4 | 1,625.3 | 1,641.0 | 1,637.6 | 1,639.1 | 1,644.0 | 1,655.4 | 1,676.1 | 1,685.6 | (434.2) | (470.1) | (484.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (27.5) | (20.6) | (22.2) | (13.5) | (44.9) | (41.7) | (26.8) | (62.4) | (37.1) | (38.9) | (62.1) | (83.9) | (38.5) | (7.4) | 24.1 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,554.7 | 1,714.8 | 1,727.0 | 1,767.8 | 1,990.4 | 2,222.9 | 2,443.7 | 2,534.5 | 2,723.5 | 2,895.2 | 2,871.4 | 3,363.4 | 3,427.8 | 3,465.0 | 1,367.4 | 1,325.3 | ||||||||||||||||||||||||
| Total Equity | 1,554.7 | 1,714.8 | 1,727.0 | 1,767.8 | 1,990.4 | 2,222.9 | 2,443.7 | 2,534.5 | 2,723.5 | 2,895.2 | 2,871.4 | 3,363.4 | 3,427.8 | 3,465.0 | 1,367.4 | 1,325.3 | 1,307.8 | 1,266.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.7 | 49.7 | 49.7 | 50.1 | 50.0 | 50.4 | 50.4 | 50.8 | 50.7 | 51.1 | 541.1 | 543.5 | 540.8 | 196.1 | 196.5 | 196.9 | 197.3 | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (165.5) | (177.8) | (220.2) | (270.0) | (213.5) | |||||||||||||||||||||
| Working Capital | 469.8 | 512.7 | 470.7 | 628.0 | 765.1 | 987.1 | 1,147.2 | 1,208.0 | 1,307.2 | 1,373.1 | 1,371.0 | 2,228.8 | 2,380.4 | 2,425.1 | 454.9 | 432.3 | 406.2 | |||||||||||||||||||||||
| Book Value | 1,554.7 | 1,714.8 | 1,727.0 | 1,767.8 | 1,990.4 | 2,222.9 | 2,443.7 | 2,534.5 | 2,723.5 | 2,895.2 | 2,871.4 | 3,363.4 | 3,427.8 | 3,465.0 | 1,367.4 | 1,325.3 | 1,307.8 | 1,266.0 | ||||||||||||||||||||||
| Tangible Book Value | 910.2 | 915.7 | 922.8 | 951.4 | 1,057.2 | 1,274.1 | 1,353.3 | 1,455.9 | 1,617.8 | 1,780.8 | 1,783.1 | 2,671.4 | 2,802.2 | 2,826.7 | 720.2 | 669.4 | 501.6 | |||||||||||||||||||||||
| 50.9 |
| 46.0 |
| 50.6 |
| 44.4 |
| 43.4 |
| 46.6 |
| 46.3 |
| 40.4 |
| 35.1 |
| 42.1 |
| 31.7 |
| 31.4 |
| 26.8 |
| 24.8 |
| 23.1 |
| 22.2 |
| 17.5 |
| 15.4 |
| 15.3 |
| 21.1 |
| 21.8 |
| 16.9 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.9 |
| 2.9 |
| 2.9 |
| 717.2 |
| 724.5 |
| 675.2 |
| 649.5 |
| 602.0 |
| 572.5 |
| 663.5 |
| 647.1 |
| 526.9 |
| 509.5 |
| 520.8 |
| 564.1 |
| 541.9 |
| 529.6 |
| 496.9 |
| 352.0 |
| 365.4 |
| 337.2 |
| 306.2 |
| 299.3 |
| 293.2 |
| 295.7 |
| 297.0 |
| 373.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.7 |
| 105.3 |
| 100.7 |
| 98.3 |
| 97.9 |
| 96.1 |
| 60.0 |
| 61.5 |
| 60.7 |
| 60.3 |
| 58.5 |
| 52.9 |
| 53.3 |
| 54.4 |
| 54.9 |
| 54.8 |
| 55.0 |
| 54.7 |
| 41.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 35.1 |
| 30.9 |
| 28.6 |
| 32.6 |
| 29.8 |
| 25.3 |
| 27.3 |
| 26.5 |
| 25.1 |
| 23.8 |
| 24.3 |
| 513.0 |
| 501.5 |
| 500.1 |
| 498.5 |
| 490.4 |
| 488.6 |
| 490.5 |
| 492.5 |
| 490.5 |
| 255.9 |
| 282.2 |
| 275.2 |
| 272.7 |
| 233.6 |
| 210.6 |
| 210.6 |
| 210.6 |
| 202.1 |
| 202.4 |
| 202.3 |
| 202.3 |
| 121.4 |
| 209.9 |
| 219.9 |
| 218.3 |
| 226.6 |
| 236.1 |
| 242.2 |
| 251.2 |
| 262.2 |
| 270.8 |
| 279.2 |
| 100.0 |
| 106.2 |
| 102.2 |
| 105.8 |
| 83.5 |
| 75.5 |
| 79.4 |
| 83.4 |
| 81.8 |
| 85.6 |
| 89.5 |
| 93.3 |
| 55.4 |
| 52.2 |
| 40.2 |
| 42.1 |
| 39.1 |
| 36.2 |
| 34.7 |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 4.8 |
| 5.0 |
| 3.5 |
| 5.1 |
| 6.0 |
| 5.1 |
| 25.3 |
| - |
| - |
| 43.8 |
| 46.3 |
| 47.6 |
| 1.6 |
| 1.7 |
| 1.5 |
| 1.5 |
| 1.7 |
| 2.0 |
| 1.1 |
| 0.8 |
| 58.6 |
| 70.5 |
| 70.8 |
| 71.6 |
| 64.1 |
| 57.4 |
| 55.8 |
| 48.5 |
| 20.5 |
| 21.1 |
| 23.3 |
| 22.3 |
| 5.3 |
| 5.7 |
| 5.6 |
| 5.6 |
| 6.1 |
| 5.7 |
| 5.7 |
| 5.5 |
| 12.4 |
| 12.6 |
| 10.0 |
| 9.6 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,763.3 |
| 1,664.1 |
| 1,614.7 |
| 1,559.1 |
| 1,503.9 |
| 1,479.3 |
| 1,559.0 |
| 1,516.0 |
| 1,492.9 |
| 1,487.9 |
| 1,496.7 |
| 1,095.3 |
| 1,091.4 |
| 1,066.5 |
| 987.7 |
| 766.6 |
| 746.8 |
| 722.2 |
| 692.3 |
| 685.9 |
| 682.3 |
| 684.4 |
| 749.0 |
| 759.7 |
| 0.4 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 6.3 |
| 8.1 |
| 9.5 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.8 |
| 35.7 |
| 31.4 |
| 31.2 |
| 29.1 |
| 29.0 |
| 29.4 |
| 30.6 |
| 31.2 |
| 31.1 |
| 25.9 |
| 24.6 |
| 22.1 |
| 25.7 |
| 24.3 |
| 33.1 |
| 29.1 |
| 24.8 |
| 15.0 |
| 25.5 |
| 34.4 |
| 28.2 |
| 17.9 |
| 7.5 |
| 7.5 |
| 7.9 |
| 7.0 |
| 6.5 |
| 6.8 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.7 |
| 43.3 |
| 33.8 |
| 31.2 |
| 25.8 |
| 31.4 |
| 28.6 |
| 24.1 |
| 20.8 |
| 29.3 |
| 25.7 |
| 23.1 |
| 16.0 |
| 27.1 |
| 21.7 |
| 19.5 |
| 14.3 |
| 21.3 |
| 18.0 |
| 17.3 |
| 14.5 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.1 |
| 311.1 |
| 265.6 |
| 225.8 |
| 211.1 |
| 205.8 |
| 197.0 |
| 283.0 |
| 272.3 |
| 175.0 |
| 178.3 |
| 191.1 |
| 164.6 |
| 164.9 |
| 158.4 |
| 149.4 |
| 146.8 |
| 145.3 |
| 139.8 |
| 128.3 |
| 119.8 |
| 122.0 |
| 128.4 |
| 116.2 |
| 114.3 |
| 45.0 |
| 32.7 |
| 34.2 |
| 31.9 |
| 29.3 |
| 27.2 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 15.1 |
| 17.8 |
| 10.6 |
| 12.2 |
| 13.6 |
| 20.6 |
| 16.0 |
| 16.0 |
| 15.6 |
| 7.1 |
| 6.5 |
| 6.3 |
| 8.3 |
| 3.7 |
| 3.0 |
| 2.8 |
| 2.3 |
| 2.9 |
| 7.0 |
| 8.1 |
| 2.9 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 8.5 |
| 11.7 |
| 9.6 |
| 8.5 |
| 7.4 |
| 9.3 |
| 10.2 |
| 9.0 |
| 8.0 |
| 9.0 |
| 5.5 |
| 5.7 |
| 5.6 |
| 5.3 |
| 4.8 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.3 |
| 4.3 |
| 3.9 |
| 3.7 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 455.4 |
| 398.1 |
| 362.6 |
| 345.5 |
| 329.1 |
| 318.2 |
| 400.3 |
| 377.0 |
| 754.7 |
| 758.0 |
| 766.5 |
| 377.4 |
| 378.3 |
| 368.7 |
| 361.7 |
| 159.0 |
| 157.0 |
| 151.6 |
| 139.4 |
| 132.2 |
| 139.3 |
| 146.4 |
| 128.8 |
| 127.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,863.4 |
| 1,858.1 |
| 1,855.7 |
| 1,851.3 |
| 1,849.7 |
| 1,846.9 |
| 1,846.4 |
| (516.2) |
| (532.5) |
| (551.1) |
| (572.7) |
| (579.0) |
| (580.7) |
| (586.4) |
| (991.5) |
| (991.5) |
| (987.7) |
| (994.1) |
| (997.3) |
| (1,013.0) |
| (1,072.9) |
| (1,082.4) |
| (1,092.7) |
| (1,103.1) |
| (1,110.1) |
| (1,117.0) |
| (1,120.7) |
| (1,122.4) |
| (1,031.6) |
| (1,020.1) |
| 19.4 |
| 26.6 |
| 22.6 |
| 35.1 |
| 21.9 |
| 11.0 |
| 7.3 |
| 13.2 |
| 3.5 |
| 14.6 |
| 11.9 |
| 15.1 |
| 13.6 |
| 18.4 |
| 24.5 |
| 19.3 |
| 15.2 |
| 15.0 |
| 10.4 |
| 5.1 |
| 15.2 |
| 12.6 |
| 10.8 |
| 5.1 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.0 |
| 201.0 |
| 201.0 |
| 201.0 |
| 201.0 |
| 201.0 |
| 201.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,307.8 |
| 1,266.0 |
| 1,252.2 |
| 1,213.6 |
| 1,174.9 |
| 1,161.1 |
| 1,158.7 |
| 1,139.0 |
| 738.1 |
| 729.9 |
| 730.2 |
| 717.8 |
| 712.2 |
| 697.8 |
| 626.0 |
| 607.6 |
| 589.8 |
| 570.6 |
| 552.9 |
| 553.7 |
| 543.1 |
| 538.0 |
| 620.2 |
| 632.0 |
| 1,252.2 |
| 1,213.6 |
| 1,174.9 |
| 1,161.1 |
| 1,158.7 |
| 1,139.0 |
| 738.1 |
| 729.9 |
| 730.2 |
| 717.8 |
| 712.1 |
| 697.8 |
| 626.0 |
| 607.6 |
| 589.8 |
| 570.6 |
| 552.9 |
| 553.7 |
| 543.1 |
| 538.0 |
| 620.2 |
| 632.0 |
| (245.2) |
| (206.2) |
| (191.5) |
| (284.6) |
| (250.5) |
| 384.3 |
| 406.3 |
| 405.1 |
| (1.6) |
| (25.0) |
| (37.8) |
| (20.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.8 |
| 449.4 |
| 438.3 |
| 396.2 |
| 375.5 |
| 380.5 |
| 374.9 |
| 351.9 |
| 331.2 |
| 329.7 |
| 399.4 |
| 377.0 |
| 371.2 |
| 347.5 |
| 205.2 |
| 220.1 |
| 197.5 |
| 177.9 |
| 179.5 |
| 171.2 |
| 167.4 |
| 180.9 |
| 259.2 |
| 1,252.2 |
| 1,213.6 |
| 1,174.9 |
| 1,161.1 |
| 1,158.7 |
| 1,139.0 |
| 738.1 |
| 729.9 |
| 730.2 |
| 717.8 |
| 712.2 |
| 697.8 |
| 626.0 |
| 607.6 |
| 589.8 |
| 570.6 |
| 552.9 |
| 553.7 |
| 543.1 |
| 538.0 |
| 620.2 |
| 632.0 |
| 543.0 |
| 519.3 |
| 493.8 |
| 448.2 |
| 426.5 |
| 426.1 |
| 399.2 |
| (14.6) |
| (33.4) |
| (39.6) |
| 362.0 |
| 323.8 |
| 320.4 |
| 247.5 |
| 290.5 |
| 303.7 |
| 280.6 |
| 258.9 |
| 269.7 |
| 255.0 |
| 246.1 |
| 324.6 |
| 455.2 |