| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 74.5 | 178.4 | 264.0 | 74.1 | 32.9 | 162.7 | 6.2 | 4.8 | 11.1 | 15.3 | 14.7 | 14.1 | 84.4 | 69.5 | 38.1 | 49.9 | 112.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 74.5 | 178.4 | 264.0 | 74.1 | 32.9 | 162.7 | 6.2 | 4.8 | 11.1 | 15.3 | 14.7 | 14.1 | 84.4 | 69.5 | 38.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 182.6 | 171.2 | 181.5 | 139.4 | 137.2 | 126.9 | 143.8 | 119.5 | 113.7 | 132.0 | 106.3 | 124.6 | 91.8 | 93.3 | 77.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 7.5 | 8.2 | 12.0 | 10.3 | 10.1 | 7.1 | 7.5 | 5.7 | 5.3 | 5.8 | 6.3 | 6.2 | 6.7 | 7.1 | 8.7 | 7.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 593.8 | 582.8 | 558.7 | 535.6 | 511.6 | 481.2 | 445.9 | 410.4 | 373.1 | 332.6 | 318.5 | 291.1 | 273.5 | 256.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 64.5 | 44.1 | 64.0 | 41.9 | 73.0 | 54.2 | 51.1 | 50.2 | 48.4 | 39.6 | 43.7 | 46.8 | 41.8 | 48.5 | 48.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | 92.5 | 185.0 | - | 90.0 | 89.2 | 91.2 | 100.0 | 83.8 | 141.3 | 183.6 | 174.9 | 166.8 | 159.2 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 37.6 | 37.4 | 37.2 | 36.8 | 36.5 | 36.3 | 35.8 | 35.3 | 34.7 | 34.3 | 34.0 | 33.3 | 32.2 | 31.6 | 30.9 | 30.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | 97.5 | 185.0 | - | 90.0 | 89.2 | 101.2 | 108.8 | 91.3 | 147.5 | 367.1 | 174.9 | 166.8 | 159.2 | |||
| (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 | 16.9 | 74.5 | 129.8 | 249.9 | 173.9 | 178.4 | 238.5 | 222.9 | 313.4 | 264.0 | 173.2 | 159.9 | 58.1 | 74.1 | 7.8 | |||||||||||||||||||||||||
| 3.6 |
| 5.0 |
| - |
| - |
| - |
| 49.9 |
| 112.4 |
| 3.6 |
| 5.0 |
| 113.0 |
| 53.5 |
| - |
| - |
| 7.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | 19.2 | 16.1 | 13.1 | 12.9 | 11.5 | 17.8 | 11.4 | 11.4 | 10.3 | 10.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 302.6 | 394.7 | 500.8 | 272.6 | 230.3 | 329.4 | 190.7 | 159.8 | 176.0 | 169.9 | 150.8 | 174.6 | 224.7 | 197.7 | 150.8 | 196.8 | 198.3 | - | - |
| 229.7 |
| 212.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 388.1 | 382.0 | 354.9 | 335.9 | 317.9 | 293.4 | 270.1 | 248.4 | 230.0 | 211.3 | 201.1 | 185.7 | 180.6 | 164.6 | 146.7 | 132.7 | - | - | - |
| Property,Plant & Equipment Net | 205.7 | 200.8 | 203.8 | 199.7 | 193.7 | 187.8 | 175.8 | 162.0 | 143.0 | 121.3 | 117.4 | 105.3 | 93.0 | 91.9 | 83.0 | 79.3 | 75.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 667.0 | 666.7 | 585.0 | 581.3 | 578.6 | 578.6 | 577.4 | 510.6 | 476.9 | 472.4 | 472.3 | 466.7 | 466.9 | 465.8 | 460.6 | 458.3 | 450.0 | - | - |
| Intangible Assets | 82.8 | 92.2 | 90.3 | 99.7 | 108.1 | 118.1 | 126.4 | 68.3 | 54.9 | 55.1 | 55.1 | 56.0 | 56.6 | 57.2 | 58.3 | 57.9 | 57.9 | - | - |
| Operating Lease Right Of Use Assets | 131.2 | 127.3 | 126.4 | 135.7 | 125.0 | 123.4 | 111.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.2 | - | - | - |
| Other Non-Current Assets | 8.7 | 55.8 | 55.6 | 59.8 | 8.1 | 8.8 | 9.0 | 9.2 | 7.1 | 7.0 | 7.2 | 8.1 | 10.2 | 10.9 | 11.7 | 9.6 | 13.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,538.2 | 1,668.6 | 1,668.1 | 1,442.0 | 1,342.7 | 1,434.9 | 1,268.3 | 975.5 | 920.0 | 880.1 | 852.3 | 859.9 | 893.7 | 859.6 | 795.9 | 830.2 | 819.5 | - | - |
| 55.8 |
| 52.1 |
| - |
| - |
| Short Term Debt | - | - | - | 5.0 | - | - | - | - | 10.0 | 8.8 | 7.5 | 6.3 | 183.6 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 40.9 | 42.3 | 38.6 | 39.0 | 37.9 | 36.2 | 39.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 58.3 | 92.1 | 88.4 | 87.4 | 95.6 | 91.3 | 70.8 | 63.3 | 62.9 | 54.0 | 52.8 | 50.7 | 48.3 | 45.5 | 41.1 | 39.7 | 34.7 | - | - |
| Other Current Liabilities | 58.9 | 42.9 | 55.6 | 61.0 | 39.0 | 42.6 | 43.6 | 30.2 | 23.5 | 19.8 | 22.1 | 24.4 | 25.2 | 16.1 | 18.9 | 16.1 | 14.1 | - | - |
| Total Current Liabilities | 287.1 | 285.7 | 312.1 | 297.2 | 302.4 | 299.1 | 262.2 | 191.7 | 193.5 | 171.8 | 171.3 | 175.6 | 364.0 | 156.8 | 145.4 | 149.3 | 136.1 | - | - |
| 152.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 102.9 | 98.5 | 100.8 | 110.5 | 100.6 | 99.2 | 86.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.3 | 25.9 | 30.3 | 38.6 | 23.2 | 20.7 | 18.5 | 21.6 | 16.6 | 14.3 | 21.0 | 29.9 | 27.3 | 27.7 | 29.5 | 25.1 | 25.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.3 | 13.4 | 13.0 | 12.1 | 9.6 | 26.3 | 7.9 | 17.1 | 16.5 | 15.5 | 13.5 | 13.1 | 11.2 | 11.4 | 9.9 | 6.6 | 4.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 558.8 | 549.6 | 560.2 | 643.3 | 719.5 | 533.7 | 541.7 | 384.2 | 379.7 | 356.0 | 339.1 | 408.6 | 444.8 | 406.3 | 382.2 | 368.1 | 342.3 | - | - |
| 29.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,955.4 | 2,721.8 | 2,446.9 | 2,197.9 | 1,970.3 | 1,723.8 | 1,425.8 | 1,225.6 | 1,039.0 | 958.1 | 865.8 | 771.2 | 686.1 | 623.0 | 546.8 | 473.3 | 403.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 3,608.1 | 3,126.7 | 2,719.6 | 2,588.1 | 2,430.1 | 1,822.6 | 1,597.9 | 1,446.3 | 1,231.3 | 1,110.5 | 992.0 | 894.3 | 752.6 | 640.7 | 564.1 | 408.6 | 293.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 979.4 | 1,119.0 | 1,107.9 | 798.7 | 623.3 | 901.2 | 726.6 | 591.3 | 540.4 | 524.1 | 513.3 | 451.4 | 448.9 | 453.3 | 413.7 | 462.0 | 477.2 | 396.8 | 395.8 |
| Total Equity | 979.4 | 1,119.0 | 1,107.9 | 798.7 | 623.3 | 901.2 | 726.6 | 591.3 | 540.4 | 524.1 | 513.3 | 451.4 | 448.9 | 453.3 | 413.7 | 462.0 | 477.2 | 396.8 | 395.8 |
| 152.1 |
| - |
| - |
| Net debt | - | - | - | 23.4 | 152.1 | - | 83.8 | 84.4 | 90.1 | 93.4 | 76.5 | 133.4 | 282.7 | 105.4 | 128.7 | 109.3 | 39.7 | - | - |
| Working Capital | 15.5 | 109.1 | 188.8 | (24.6) | (72.1) | 30.3 | (71.5) | (31.8) | (17.5) | (1.9) | (20.5) | (1.0) | (139.3) | 40.8 | 5.4 | 47.5 | 62.2 | - | - |
| Book Value | 979.4 | 1,119.0 | 1,107.9 | 798.7 | 623.3 | 901.2 | 726.6 | 591.3 | 540.4 | 524.1 | 513.3 | 451.4 | 448.9 | 453.3 | 413.7 | 462.0 | 477.2 | 396.8 | 395.8 |
| Tangible Book Value | 229.6 | 360.0 | 432.6 | 117.7 | (63.4) | 204.5 | 22.9 | 12.5 | 8.6 | (3.3) | (14.2) | (71.4) | (74.5) | (69.7) | (105.2) | (54.2) | (30.8) | - | - |
| 9.6 |
| 18.2 |
| 32.9 |
| 28.7 |
| 92.1 |
| 210.2 |
| 162.7 |
| 112.8 |
| 20.4 |
| 29.0 |
| 6.2 |
| 9.1 |
| 3.3 |
| 8.8 |
| 4.8 |
| 67.5 |
| 12.7 |
| 13.7 |
| 11.1 |
| 18.9 |
| 13.8 |
| 47.0 |
| 15.3 |
| 21.3 |
| 17.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 16.9 | 74.5 | 129.8 | 249.9 | 173.9 | 178.4 | 238.5 | 222.9 | 313.4 | 264.0 | 173.2 | 159.9 | 58.1 | 74.1 | 7.8 | 9.6 | 18.2 | 32.9 | 28.7 | 92.1 | 210.2 | 162.7 | 112.8 | 20.4 | 29.0 | 6.2 | 9.1 | 3.3 | 8.8 | 4.8 | 67.5 | 12.7 | 13.7 | 11.1 | 18.9 | 13.8 | 47.0 | 15.3 | 21.3 | 17.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 215.5 | 182.6 | 215.6 | 184.9 | 285.9 | 171.2 | 196.5 | 185.0 | 177.3 | 181.5 | 168.0 | 120.3 | 153.8 | 139.4 | 121.7 | 136.6 | 117.3 | 137.2 | 118.2 | 123.3 | 104.7 | 126.9 | 110.8 | 132.5 | 134.7 | 143.8 | 114.5 | 136.1 | 119.6 | 119.5 | 109.0 | 119.2 | 111.3 | 113.7 | 91.5 | 117.9 | 109.7 | 132.0 | 86.0 | 99.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 7.2 | 7.5 | 8.2 | 9.1 | 7.8 | 8.2 | 9.9 | 10.7 | 10.7 | 12.0 | 12.5 | 11.7 | 10.7 | 10.3 | 10.5 | 10.7 | 10.5 | 10.1 | 8.4 | 7.4 | 6.8 | 7.1 | 7.5 | 7.5 | 7.3 | 7.5 | 7.4 | 6.3 | 6.3 | 5.7 | 5.8 | 5.7 | 5.3 | 5.3 | 5.7 | 5.6 | 5.4 | 5.8 | 6.1 | 6.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 274.1 | 302.6 | 395.2 | 491.4 | 502.4 | 394.7 | 490.4 | 464.6 | 539.6 | 500.8 | 394.5 | 337.2 | 262.2 | 272.6 | 198.9 | 203.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 398.4 | 388.1 | 392.4 | 395.3 | 393.3 | 382.0 | 375.8 | 373.9 | 365.1 | 354.9 | 347.9 | 341.9 | 338.4 | 335.9 | 337.5 | 330.0 | 326.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 207.7 | 205.7 | 203.9 | 202.3 | 199.7 | 200.8 | 200.9 | 202.2 | 202.8 | 203.8 | 205.5 | 208.1 | 204.2 | 199.7 | 193.7 | 192.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 687.5 | 667.0 | 667.0 | 667.0 | 666.9 | 666.7 | 666.9 | 662.1 | 591.5 | 585.0 | 585.0 | 581.5 | 581.3 | 581.3 | 579.9 | 579.7 | 579.7 | 578.6 | ||||||||||||||||||||||
| Intangible Assets | 80.4 | 82.8 | 84.9 | 87.4 | 89.9 | 92.2 | 94.8 | 97.0 | 88.1 | 90.3 | 92.8 | 94.9 | 97.3 | 99.7 | 102.1 | 103.8 | 106.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 133.6 | 131.2 | 128.4 | 131.9 | 131.2 | 127.3 | 134.1 | 132.3 | 131.8 | 126.4 | 123.4 | 127.2 | 131.2 | 135.7 | 131.4 | 128.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 8.7 | 8.7 | 8.1 | 8.3 | 8.5 | 55.8 | 55.7 | 55.9 | 56.2 | 55.6 | 56.6 | 56.7 | 57.5 | 59.8 | 60.1 | 10.0 | 8.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,535.8 | 1,538.2 | 1,623.6 | 1,717.8 | 1,726.5 | 1,668.6 | 1,769.4 | 1,735.0 | 1,727.6 | 1,668.1 | 1,562.1 | 1,505.2 | 1,431.2 | 1,442.0 | 1,356.2 | 1,313.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 65.7 | 64.5 | 48.1 | 50.9 | 47.7 | 44.1 | 44.9 | 43.0 | 56.2 | 64.0 | 56.5 | 41.1 | 40.3 | 41.9 | 77.2 | 74.0 | 64.7 | 73.0 | 60.0 | 56.0 | 55.4 | 54.2 | 39.3 | 36.7 | 37.8 | 51.1 | 44.0 | 51.1 | 39.7 | 50.2 | 37.0 | 48.2 | 42.6 | 48.4 | 34.8 | 49.2 | 29.3 | 39.6 | 42.8 | 42.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | 5.0 | 5.0 | 5.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 41.3 | 40.9 | 42.0 | 43.7 | 43.0 | 42.3 | 42.5 | 41.2 | 39.3 | 38.6 | 37.6 | 38.8 | 38.3 | 39.0 | 39.8 | 39.1 | ||||||||||||||||||||||||
| Accrued Expenses | 62.8 | 58.3 | 79.7 | 54.7 | 59.9 | 92.1 | 73.1 | 78.4 | 49.8 | 88.4 | 74.9 | 74.4 | 50.2 | 87.4 | 67.2 | 68.3 | 62.2 | 95.6 | ||||||||||||||||||||||
| Other Current Liabilities | 60.8 | 58.9 | 55.1 | 47.7 | 36.0 | 42.9 | 40.5 | 39.3 | 40.1 | 55.6 | 55.3 | 84.7 | 69.3 | 61.0 | 51.6 | 43.1 | 38.7 | |||||||||||||||||||||||
| Total Current Liabilities | 321.4 | 287.1 | 292.0 | 263.9 | 290.6 | 285.7 | 264.8 | 261.8 | 282.0 | 312.1 | 297.2 | 302.5 | 283.5 | 297.2 | 298.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 91.2 | - | - | - | - | - | - | - | - | - | - | - | 16.3 | 92.5 | 95.9 | 111.8 | 120.0 | 185.0 | - | - | - | - | - | - | 160.0 | 90.0 | 130.0 | 85.0 | 100.0 | 89.2 | 130.0 | 103.4 | 132.5 | 91.2 | 72.5 | 115.0 | 137.5 | 100.0 | 102.5 | 140.0 |
| Operating Lease Liabilities Non-Current | 104.4 | 102.9 | 99.5 | 101.9 | 102.1 | 98.5 | 105.4 | 105.2 | 106.9 | 100.8 | 99.3 | 102.1 | 106.2 | 110.5 | 105.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 14.6 | 19.3 | 9.7 | 12.7 | 11.8 | 25.9 | 28.1 | 27.9 | 24.9 | 30.3 | 30.4 | 36.7 | 35.4 | 38.6 | 33.6 | 21.1 | 19.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.5 | 13.3 | 13.4 | 13.2 | 13.1 | 13.4 | 13.2 | 13.0 | 12.9 | 13.0 | 13.1 | 12.9 | 12.5 | 12.1 | 11.7 | 11.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 687.8 | 558.8 | 546.9 | 519.4 | 544.8 | 549.6 | 533.7 | 527.7 | 544.1 | 560.2 | 542.8 | 553.1 | 551.1 | 643.3 | 634.8 | 628.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 37.6 | 37.6 | 37.6 | 37.6 | 37.5 | 37.4 | 37.4 | 37.3 | 37.3 | 37.2 | 37.0 | 37.0 | 36.9 | 36.8 | 36.7 | 36.7 | 36.6 | 36.5 | 36.4 | 36.4 | 36.3 | 36.3 | 36.1 | 36.0 | 35.9 | 35.8 | 35.7 | 35.6 | 35.5 | 35.3 | 35.2 | 35.1 | 34.9 | 34.7 | 34.5 | 34.5 | 34.4 | 34.3 | 34.2 | 34.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,013.5 | 2,955.4 | 2,887.1 | 2,831.5 | 2,786.3 | 2,721.8 | 2,639.0 | 2,570.7 | 2,505.9 | 2,446.9 | 2,362.9 | 2,294.0 | 2,246.4 | 2,197.9 | 2,141.4 | 2,090.2 | 2,029.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 3,809.2 | 3,608.1 | 3,431.5 | 3,249.1 | 3,182.7 | 3,126.7 | 2,905.4 | 2,819.1 | 2,760.5 | 2,719.6 | 2,637.1 | 2,621.7 | 2,591.6 | 2,588.1 | 2,559.1 | 2,533.3 | 2,465.7 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 848.0 | 979.4 | 1,076.7 | 1,198.5 | 1,181.8 | 1,119.0 | 1,235.8 | 1,207.3 | 1,183.5 | 1,107.9 | 1,019.2 | 952.1 | 880.1 | 798.7 | 721.4 | 685.0 | ||||||||||||||||||||||||
| Total Equity | 848.0 | 979.4 | 1,076.7 | 1,198.5 | 1,181.8 | 1,119.0 | 1,235.8 | 1,207.3 | 1,183.5 | 1,107.9 | 1,019.2 | 952.1 | 880.1 | 798.7 | 721.4 | 685.0 | 666.7 | 623.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 91.2 | - | - | - | - | - | - | - | - | - | - | - | 21.3 | 97.5 | 100.9 | 116.8 | 120.0 | 185.0 | - | - | - | - | - | - | 160.0 | 90.0 | 130.0 | 85.0 | 100.0 | 89.2 | 130.0 | 103.4 | 142.5 | 101.2 | 82.5 | 125.0 | 146.9 | 108.8 | 110.6 | 147.5 |
| Net debt | 74.3 | - | - | - | - | - | - | - | - | - | - | - | (36.8) | 23.4 | 93.1 | 107.2 | 101.8 | 152.1 | - | |||||||||||||||||||||
| Working Capital | (47.4) | 15.5 | 103.2 | 227.5 | 211.8 | 109.1 | 225.7 | 202.9 | 257.6 | 188.8 | 97.3 | 34.7 | (21.2) | (24.6) | (99.3) | (81.9) | (94.9) | (72.1) | ||||||||||||||||||||||
| Book Value | 848.0 | 979.4 | 1,076.7 | 1,198.5 | 1,181.8 | 1,119.0 | 1,235.8 | 1,207.3 | 1,183.5 | 1,107.9 | 1,019.2 | 952.1 | 880.1 | 798.7 | 721.4 | 685.0 | 666.7 | 623.3 | ||||||||||||||||||||||
| Tangible Book Value | 80.1 | 229.6 | 324.8 | 444.1 | 424.9 | 360.0 | 474.1 | 448.1 | 503.8 | 432.6 | 341.5 | 275.6 | 201.4 | 117.7 | 39.4 | 1.5 | (19.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 19.2 |
| 17.6 |
| 16.2 |
| 15.0 |
| 16.1 |
| 15.7 |
| 14.7 |
| 12.1 |
| 13.1 |
| 14.5 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.8 |
| 230.3 |
| 200.6 |
| 269.1 |
| 347.0 |
| 329.4 |
| 270.6 |
| 189.3 |
| 198.8 |
| 190.7 |
| 167.8 |
| 180.2 |
| 159.2 |
| 159.8 |
| 205.9 |
| 173.4 |
| 161.5 |
| 176.0 |
| 135.3 |
| 156.5 |
| 176.0 |
| 169.9 |
| 133.0 |
| 147.0 |
| 317.9 |
| 311.0 |
| 307.3 |
| 298.5 |
| 293.4 |
| 288.7 |
| 281.2 |
| 278.8 |
| 270.1 |
| 264.1 |
| 259.5 |
| 254.5 |
| 248.4 |
| 241.4 |
| 242.1 |
| 235.9 |
| 230.0 |
| 227.0 |
| 222.3 |
| 216.4 |
| 211.3 |
| 208.7 |
| 205.3 |
| 192.4 |
| 193.7 |
| 190.8 |
| 192.7 |
| 190.2 |
| 187.8 |
| 181.4 |
| 183.0 |
| 183.7 |
| 175.8 |
| 172.9 |
| 149.9 |
| 164.6 |
| 162.0 |
| 154.4 |
| 145.9 |
| 144.7 |
| 143.0 |
| 143.1 |
| 140.2 |
| 119.4 |
| 121.3 |
| 120.0 |
| 118.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 578.6 |
| 578.7 |
| 578.6 |
| 578.6 |
| 578.5 |
| 578.5 |
| 577.2 |
| 577.4 |
| 576.6 |
| 510.6 |
| 510.6 |
| 510.6 |
| 483.3 |
| 478.2 |
| 478.0 |
| 476.9 |
| 473.0 |
| 472.9 |
| 472.4 |
| 472.4 |
| 472.4 |
| 472.5 |
| 108.1 |
| 110.6 |
| 113.1 |
| 115.5 |
| 118.1 |
| 120.4 |
| 122.8 |
| 124.2 |
| 126.4 |
| 129.3 |
| 67.5 |
| 67.9 |
| 68.3 |
| 56.6 |
| 55.3 |
| 55.2 |
| 54.9 |
| 54.8 |
| 54.7 |
| 55.0 |
| 55.1 |
| 55.1 |
| 54.9 |
| 134.2 |
| 125.0 |
| 127.1 |
| 123.2 |
| 124.1 |
| 123.4 |
| 120.4 |
| 128.4 |
| 112.3 |
| 111.7 |
| 103.3 |
| 90.8 |
| 87.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 8.5 |
| 8.8 |
| 9.1 |
| 8.8 |
| 8.8 |
| 9.1 |
| 9.0 |
| 9.0 |
| 9.0 |
| 8.9 |
| 9.1 |
| 9.2 |
| 8.7 |
| 7.8 |
| 7.2 |
| 7.1 |
| 6.8 |
| 6.8 |
| 6.9 |
| 7.0 |
| 6.9 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,305.8 |
| 1,342.7 |
| 1,318.1 |
| 1,383.8 |
| 1,458.1 |
| 1,434.9 |
| 1,367.0 |
| 1,291.2 |
| 1,277.6 |
| 1,268.3 |
| 1,232.6 |
| 1,094.1 |
| 1,069.8 |
| 975.5 |
| 979.1 |
| 928.2 |
| 912.7 |
| 920.0 |
| 895.5 |
| 910.3 |
| 886.2 |
| 880.1 |
| 842.5 |
| 853.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 9.4 |
| 8.8 |
| 8.1 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.9 |
| 37.9 |
| 35.1 |
| 36.4 |
| 37.9 |
| 36.2 |
| 33.3 |
| 36.1 |
| 36.3 |
| 39.3 |
| 33.8 |
| 31.6 |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.3 |
| 83.6 |
| 73.9 |
| 91.3 |
| 101.9 |
| 80.6 |
| 63.6 |
| 70.8 |
| 75.2 |
| 50.1 |
| 52.5 |
| 63.3 |
| 70.7 |
| 49.4 |
| 49.7 |
| 62.9 |
| 53.9 |
| 48.1 |
| 37.4 |
| 54.0 |
| 48.4 |
| 51.3 |
| 39.0 |
| 39.3 |
| 38.0 |
| 38.6 |
| 42.6 |
| 46.4 |
| 48.5 |
| 45.4 |
| 43.8 |
| 43.5 |
| 35.4 |
| 33.6 |
| 30.2 |
| 27.6 |
| 25.2 |
| 25.0 |
| 23.5 |
| 22.4 |
| 20.1 |
| 19.1 |
| 19.8 |
| 20.4 |
| 20.3 |
| 285.1 |
| 279.7 |
| 302.4 |
| 286.1 |
| 267.4 |
| 290.2 |
| 299.1 |
| 329.2 |
| 318.5 |
| 246.7 |
| 262.2 |
| 251.5 |
| 223.7 |
| 217.1 |
| 191.7 |
| 180.2 |
| 166.4 |
| 177.3 |
| 193.5 |
| 269.4 |
| 268.6 |
| 164.4 |
| 171.8 |
| 167.5 |
| 167.5 |
| 103.4 |
| 109.1 |
| 100.6 |
| 104.2 |
| 99.1 |
| 98.8 |
| 99.2 |
| 99.2 |
| 104.4 |
| 88.3 |
| 86.7 |
| 82.0 |
| 70.0 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| 20.1 |
| 21.7 |
| 19.7 |
| 20.7 |
| 19.2 |
| 21.1 |
| 20.7 |
| 18.5 |
| 15.5 |
| 18.8 |
| 18.1 |
| 21.6 |
| 15.3 |
| 18.8 |
| 13.8 |
| 16.6 |
| - |
| - |
| 11.9 |
| 14.3 |
| 15.6 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 9.6 |
| 27.6 |
| 27.4 |
| 26.7 |
| 26.3 |
| 31.0 |
| 18.8 |
| 7.9 |
| 7.9 |
| 7.8 |
| 7.8 |
| 7.7 |
| 17.1 |
| 17.0 |
| 17.0 |
| 16.8 |
| 16.5 |
| 16.5 |
| 15.8 |
| 15.8 |
| 15.5 |
| 15.3 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 639.1 |
| 719.5 |
| 538.4 |
| 513.0 |
| 529.2 |
| 533.7 |
| 565.5 |
| 540.5 |
| 594.0 |
| 541.7 |
| 560.2 |
| 475.5 |
| 481.8 |
| 384.2 |
| 411.0 |
| 371.8 |
| 405.7 |
| 379.7 |
| 417.8 |
| 457.2 |
| 385.6 |
| 356.0 |
| 355.3 |
| 391.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,970.3 |
| 1,901.2 |
| 1,834.8 |
| 1,783.7 |
| 1,723.8 |
| 1,615.5 |
| 1,553.1 |
| 1,476.2 |
| 1,425.8 |
| 1,365.3 |
| 1,311.4 |
| 1,265.5 |
| 1,225.6 |
| 1,175.9 |
| 1,129.3 |
| 1,078.7 |
| 1,039.0 |
| 988.9 |
| 957.9 |
| 983.7 |
| 958.1 |
| 930.2 |
| 907.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,430.1 |
| 2,167.6 |
| 2,002.3 |
| 1,876.3 |
| 1,822.6 |
| 1,777.8 |
| 1,745.3 |
| 1,709.4 |
| 1,597.9 |
| 1,572.8 |
| 1,548.1 |
| 1,519.1 |
| 1,446.3 |
| 1,400.6 |
| 1,354.5 |
| 1,321.8 |
| 1,231.3 |
| 1,216.5 |
| 1,203.1 |
| 1,170.9 |
| 1,110.5 |
| 1,105.6 |
| 1,100.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 666.7 |
| 623.3 |
| 779.7 |
| 870.8 |
| 928.9 |
| 901.2 |
| 801.4 |
| 750.7 |
| 683.6 |
| 726.6 |
| 672.4 |
| 618.6 |
| 588.0 |
| 591.3 |
| 568.2 |
| 556.4 |
| 507.0 |
| 540.4 |
| 477.7 |
| 453.1 |
| 500.6 |
| 524.1 |
| 487.2 |
| 461.6 |
| 779.7 |
| 870.8 |
| 928.9 |
| 901.2 |
| 801.4 |
| 750.7 |
| 683.6 |
| 726.6 |
| 672.4 |
| 618.6 |
| 588.0 |
| 591.3 |
| 568.2 |
| 556.4 |
| 507.0 |
| 540.4 |
| 477.7 |
| 453.1 |
| 500.6 |
| 524.1 |
| 487.2 |
| 461.6 |
| - |
| - |
| - |
| - |
| - |
| 131.0 |
| 83.8 |
| 120.9 |
| 81.7 |
| 91.2 |
| 84.4 |
| 62.5 |
| 90.7 |
| 128.8 |
| 90.1 |
| 63.6 |
| 111.2 |
| 99.8 |
| 93.4 |
| 89.3 |
| 130.0 |
| (85.5) |
| 1.7 |
| 56.8 |
| 30.3 |
| (58.6) |
| (129.2) |
| (47.9) |
| (71.5) |
| (83.7) |
| (43.5) |
| (57.9) |
| (31.8) |
| 25.7 |
| 7.0 |
| (15.8) |
| (17.5) |
| (134.1) |
| (112.1) |
| 11.6 |
| (1.9) |
| (34.5) |
| (20.5) |
| 779.7 |
| 870.8 |
| 928.9 |
| 901.2 |
| 801.4 |
| 750.7 |
| 683.6 |
| 726.6 |
| 672.4 |
| 618.6 |
| 588.0 |
| 591.3 |
| 568.2 |
| 556.4 |
| 507.0 |
| 540.4 |
| 477.7 |
| 453.1 |
| 500.6 |
| 524.1 |
| 487.2 |
| 461.6 |
| (63.4) |
| 90.5 |
| 179.0 |
| 234.7 |
| 204.5 |
| 102.5 |
| 49.4 |
| (17.9) |
| 22.9 |
| (33.5) |
| 40.4 |
| 9.5 |
| 12.5 |
| 28.2 |
| 22.9 |
| (26.2) |
| 8.6 |
| (50.1) |
| (74.6) |
| (26.7) |
| (3.3) |
| (40.3) |
| (65.8) |