| (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 | 33.5 | - | 38.2 | 36.8 | 44.1 | 161.5 | 152.1 | 133.1 | 143.7 | 135.8 | 94.4 | 175.4 | 281.3 | 473.7 | 69.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 31.1 | 161.5 | 135.8 | 473.7 | 854.1 | 479.9 | 387.5 | 374.7 | 126.5 | 77.3 | 67.0 | 56.1 | 76.9 | 21.0 | 34.6 |
| Restricted Cash | 0.6 | 1.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.8 | 1.8 | 1.7 | - | - |
| Short Term Investments | 41.7 | 154.2 | 194.3 | 584.0 | 691.8 | 665.6 | 381.1 | 93.3 | 81.7 | 0.0 | 17.8 | 33.3 | 37.1 | - | - |
| Cash And Short Term Investments | 72.8 | 315.7 | 330.0 | 1,057.7 | 1,545.9 | 1,145.4 | 768.6 | 468.0 | 208.2 | 77.3 | 84.8 | 89.5 | 113.9 | 21.0 | 34.6 |
| Receivables | |||||||||||||||
| Accounts Receivable | 15.6 | 23.6 | 31.4 | 23.5 | 17.9 | 12.9 | 11.5 | 12.7 | 10.9 | 10.5 | 13.2 | 14.4 | 7.1 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 400.0 | 463.7 | 417.6 | 404.4 | 315.4 | 224.4 | 155.0 | 115.1 | 87.9 | 63.1 | 37.9 | 33.6 | 31.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 3.3 | 15.2 | 28.2 | 12.4 | 12.0 | 8.5 | 7.4 | 8.2 | 7.0 | 5.2 | 5.9 | 10.9 | 4.1 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| 402.1 |
| 267.7 |
| 854.1 |
| 713.8 |
| 840.1 |
| 656.2 |
| 479.9 |
| 527.5 |
| 285.1 |
| 359.1 |
| 387.5 |
| 450.5 |
| 555.8 |
| 914.5 |
| 374.7 |
| 379.0 |
| 384.9 |
| 106.8 |
| 126.5 |
| 122.2 |
| 66.1 |
| 70.3 |
| 77.3 |
| 90.2 |
| 49.7 |
| Restricted Cash | 0.0 | - | 0.9 | 1.0 | 1.0 | 1.0 | 0.5 | 0.5 | 0.2 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | 0.0 | - | 0.3 | 0.3 | 0.3 | - | 1.3 | 1.2 | 1.0 | 1.3 | 0.7 | 0.5 | 0.5 | 0.5 | - | - | 0.0 | - | - | - |
| Short Term Investments | 32.4 | 41.7 | 58.2 | 48.8 | 44.2 | 154.2 | 209.0 | 212.4 | 247.0 | 194.3 | 166.8 | 209.7 | 277.9 | 584.0 | 871.4 | 981.3 | 915.4 | 691.8 | 1,038.3 | 1,221.7 | 1,215.9 | 665.6 | 723.3 | 417.5 | 404.8 | 381.1 | 345.4 | 259.4 | 70.1 | 93.3 | 80.9 | 80.9 | 82.3 | 81.7 | 80.9 | - | - | 0.0 | 0.0 | 0.0 |
| Cash And Short Term Investments | 65.9 | - | 96.4 | 85.6 | 88.3 | 315.7 | 361.1 | 345.5 | 390.8 | 330.0 | 261.3 | 385.1 | 559.2 | 1,057.7 | 940.8 | 1,383.4 | 1,183.2 | 1,545.9 | 1,752.2 | 2,061.7 | 1,872.1 | 1,145.4 | 1,250.9 | 702.6 | 763.9 | 768.6 | 795.8 | 815.2 | 984.6 | 468.0 | 459.9 | 465.9 | 189.1 | 208.2 | 203.1 | 66.1 | 70.3 | 77.3 | 90.2 | 49.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 17.8 | 15.6 | 15.4 | 18.1 | 28.5 | 23.6 | 23.7 | 21.0 | 24.7 | 31.4 | 30.5 | 20.7 | 22.0 | 23.5 | 22.2 | 16.8 | 19.9 | 17.9 | 9.3 | 10.1 | 11.6 | 12.9 | 12.5 | 8.8 | 6.5 | 11.5 | 13.7 | 5.9 | 8.9 | 12.7 | 8.6 | 8.1 | 8.1 | 10.9 | 9.8 | 8.8 | 8.8 | 10.5 | 9.5 | 12.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.1 | 16.3 | 18.7 | 23.7 | 14.5 | 17.1 | 24.7 | 30.8 | 20.4 | 21.0 | 30.8 | 18.6 | 25.5 | 28.5 | 33.4 | 20.1 | 28.9 | 35.1 | ||||||||||||||||||||||
| Other Current Assets | 14.9 | 16.9 | 72.8 | 76.5 | 78.4 | 81.1 | 87.0 | 36.3 | 30.0 | 32.4 | 25.2 | 22.4 | 30.8 | 34.8 | 35.2 | 31.6 | 14.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 110.8 | 121.6 | 203.4 | 203.9 | 209.8 | 437.6 | 496.5 | 433.5 | 465.9 | 414.8 | 347.7 | 446.7 | 637.5 | 1,144.4 | 1,031.6 | 1,451.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 405.4 | 401.5 | 404.8 | 463.7 | 456.9 | 440.4 | - | 417.6 | 388.9 | - | - | 404.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | 279.8 | 266.0 | 259.8 | 293.1 | 279.0 | 261.1 | - | 234.5 | 220.1 | - | - | 200.1 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 105.1 | 115.2 | 125.6 | 135.5 | 145.0 | 170.6 | 177.9 | 179.3 | 188.4 | 183.1 | 168.7 | 198.3 | 201.3 | 204.4 | 202.4 | 195.4 | ||||||||||||||||||||||||
| Long Term Investments | 2.0 | 12.4 | 15.3 | 28.5 | 38.1 | 212.7 | 270.2 | 259.9 | 221.7 | 249.5 | 412.5 | 422.8 | 613.9 | 216.2 | 286.8 | 265.7 | 435.4 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 0.0 | 189.8 | 628.8 | 632.0 | 617.7 | 629.6 | 622.7 | 615.1 | 589.7 | 616.6 | 641.3 | 289.8 | ||||||||||||||||||||||
| Intangible Assets | 5.0 | 6.0 | 7.1 | 8.2 | 9.3 | 10.3 | 11.4 | 12.8 | 48.1 | 52.4 | 56.6 | 67.6 | 73.1 | 78.3 | 80.6 | 91.5 | 102.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 12.1 | 13.2 | 18.1 | 19.4 | 21.5 | 22.3 | 29.1 | 21.5 | 23.5 | 25.1 | 26.6 | 28.3 | 29.8 | 18.8 | 18.1 | 15.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 2.3 | 2.3 | 140.2 | 141.8 | 145.8 | 146.8 | 163.8 | 167.5 | 167.0 | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 9.1 | 9.6 | 8.8 | 9.0 | 15.2 | 15.5 | 15.3 | 15.2 | 16.0 | 28.4 | 29.0 | 28.5 | 19.8 | 20.6 | 21.7 | 18.0 | 19.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 244.1 | 278.0 | 378.3 | 404.5 | 438.8 | 869.0 | 1,002.7 | 1,114.3 | 1,732.6 | 1,727.2 | 1,804.6 | 1,968.5 | 2,361.8 | 2,465.4 | 2,397.9 | 2,654.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.1 | 3.3 | 8.9 | 8.3 | 16.8 | 15.2 | 18.1 | 14.4 | 20.1 | 28.2 | 18.2 | 13.0 | 13.1 | 12.4 | 14.9 | 11.9 | 9.5 | 12.0 | 10.5 | 6.2 | 14.9 | 8.5 | 5.8 | 6.4 | 13.6 | 7.4 | 4.2 | 3.1 | 6.3 | 8.2 | 4.3 | 5.3 | 4.0 | 7.0 | 2.1 | 0.8 | 3.3 | 5.2 | 8.0 | 6.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 28.8 | 29.7 | 32.1 | 34.8 | 45.2 | 39.2 | 44.4 | 45.0 | 54.1 | 55.3 | 58.9 | 53.2 | 58.6 | 56.3 | 60.5 | 53.3 | 60.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.3 | 4.3 | 5.1 | 4.6 | 4.5 | 5.6 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 37.3 | 54.2 | 111.0 | 121.4 | 109.1 | 115.4 | 125.1 | 68.0 | 73.6 | 77.9 | 73.1 | 76.7 | 68.0 | 70.2 | 68.1 | 69.2 | 85.4 | |||||||||||||||||||||||
| Other Current Liabilities | 14.2 | 14.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 106.9 | 140.9 | 214.6 | 227.0 | 171.0 | 528.3 | 545.8 | 485.3 | 505.2 | 518.5 | 150.2 | 142.8 | 139.7 | 138.9 | 143.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 13.7 | 15.2 | 15.4 | 17.7 | 17.8 | 18.5 | 23.7 | 15.6 | 16.5 | 18.1 | 19.5 | 21.3 | 23.1 | 13.4 | 12.3 | 11.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.3 | 2.2 | 2.3 | 1.9 | 1.8 | 1.8 | 4.9 | 4.9 | 4.6 | 3.3 | 2.2 | 2.4 | 2.7 | 8.0 | 8.0 | 9.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 16.0 | 17.4 | 17.6 | 19.6 | 82.1 | 147.6 | 271.9 | 263.5 | 264.0 | 264.2 | 621.1 | 790.7 | 1,215.4 | 1,210.0 | 1,207.9 | 1,701.4 | ||||||||||||||||||||||||
| Total Liabilities | 123.0 | 158.4 | 232.2 | 246.6 | 253.1 | 676.0 | 817.7 | 748.8 | 769.2 | 782.6 | 771.3 | 933.5 | 1,355.0 | 1,348.8 | 1,351.3 | 1,835.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (992.6) | (992.9) | (960.1) | (942.6) | (906.9) | (889.4) | (883.3) | (670.7) | (53.8) | (52.4) | (62.0) | (43.8) | (68.4) | (70.6) | (72.4) | (324.0) | (331.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (33.9) | (33.0) | (33.3) | (33.4) | (33.2) | (32.2) | (30.0) | (39.9) | (40.7) | (34.7) | (56.4) | (43.2) | (45.3) | (57.5) | (101.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 121.1 | 119.6 | 146.1 | 157.9 | 185.7 | 193.0 | 185.0 | 365.5 | 963.5 | 944.6 | 1,033.3 | 1,035.0 | 1,006.8 | 1,116.6 | 1,046.5 | 818.8 | 808.5 | |||||||||||||||||||||||
| Total Equity | 121.1 | 119.6 | 146.1 | 157.9 | 185.7 | 193.0 | 185.0 | 365.5 | 963.5 | 944.6 | 1,033.3 | 1,035.0 | 1,006.8 | 1,116.6 | 1,046.5 | 818.8 | 808.5 | 1,106.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 3.8 | (19.3) | (11.2) | (23.0) | 38.7 | (90.8) | (49.3) | (51.7) | (39.2) | (103.6) | 197.5 | 303.9 | 497.8 | 1,005.5 | 888.1 | 1,317.5 | 1,091.2 | |||||||||||||||||||||||
| Book Value | 121.1 | 119.6 | 146.1 | 157.9 | 185.7 | 193.0 | 185.0 | 365.5 | 963.5 | 944.6 | 1,033.3 | 1,035.0 | 1,006.8 | 1,116.6 | 1,046.5 | 818.8 | 808.5 | 1,106.9 | ||||||||||||||||||||||
| Tangible Book Value | 116.2 | 113.6 | 138.9 | 149.7 | 176.4 | 182.6 | 173.6 | 162.9 | 286.5 | 260.2 | 359.0 | 337.8 | 311.0 | 423.2 | 376.2 | 110.7 | 64.6 | |||||||||||||||||||||||
| 16.3 |
| 17.1 |
| 21.0 |
| 28.5 |
| 35.1 |
| 12.8 |
| 10.5 |
| 4.7 |
| 2.0 |
| 2.6 |
| 3.1 |
| 3.1 |
| 2.1 |
| - |
| - |
| Other Current Assets | 16.9 | 81.1 | 32.4 | 34.8 | 23.8 | 11.8 | 16.6 | 9.5 | 7.8 | 21.0 | 31.7 | 3.9 | 1.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 121.6 | 437.6 | 414.8 | 1,144.4 | 1,622.6 | 1,183.0 | 807.3 | 494.9 | 228.9 | 111.4 | 132.8 | 110.8 | 124.3 | - | - |
| - |
| Accumulated Depreciation | 284.8 | 293.1 | 234.5 | 200.1 | 145.4 | 98.6 | 67.6 | 55.2 | 40.4 | 27.8 | 17.9 | 15.2 | 12.1 | - | - |
| Property,Plant & Equipment Net | 115.2 | 170.6 | 183.1 | 204.4 | 169.9 | 125.8 | 87.4 | 59.9 | 47.5 | 35.3 | 20.0 | 18.4 | 19.0 | - | - |
| Long Term Investments | 12.4 | 212.7 | 249.5 | 216.2 | 746.0 | 523.6 | 310.5 | 16.1 | 20.3 | 0.0 | 4.2 | 1.5 | 24.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 632.0 | 615.1 | 289.8 | 285.2 | 214.5 | 149.5 | 125.3 | 116.2 | 91.3 | 91.3 | 49.5 | - | - |
| Intangible Assets | 6.0 | 10.3 | 52.4 | 78.3 | 40.6 | 51.2 | 34.7 | 25.9 | 21.2 | 20.7 | 8.9 | 13.6 | 3.3 | - | - |
| Operating Lease Right Of Use Assets | 13.2 | 22.3 | 25.1 | 18.8 | 18.1 | 24.2 | 15.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 1.0 | 141.8 | 167.5 | 1.4 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.6 | 15.5 | 28.4 | 20.6 | 19.7 | 24.0 | 18.8 | 14.6 | 3.8 | 4.4 | 4.4 | 1.8 | 1.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 278.0 | 869.0 | 1,727.2 | 2,465.4 | 2,919.2 | 2,251.3 | 1,489.0 | 760.9 | 446.9 | 290.7 | 291.4 | 318.1 | 327.4 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 29.7 | 39.2 | 55.3 | 56.3 | 35.1 | 32.6 | 18.8 | 17.4 | 13.4 | 14.8 | 15.0 | 24.6 | 22.8 | - | - |
| Operating Lease Liabilities Current | 4.3 | 5.6 | - | 7.5 | 6.7 | 6.6 | 5.3 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 54.2 | 115.4 | 77.9 | 70.2 | 67.2 | 68.6 | 40.0 | 34.1 | 31.1 | 44.3 | 35.3 | 31.2 | 21.3 | - | - |
| Other Current Liabilities | 14.9 | 29.1 | - | 21.5 | 19.7 | 15.8 | 12.9 | 14.0 | 15.5 | 11.1 | 13.5 | 19.6 | 9.9 | - | - |
| Total Current Liabilities | 140.9 | 528.3 | 518.5 | 138.9 | 114.3 | 109.7 | 71.4 | 59.7 | 51.6 | 64.3 | 56.1 | 66.7 | 48.2 | - | - |
| Operating Lease Liabilities Non-Current |
| 15.2 |
| 18.5 |
| 18.1 |
| 13.4 |
| 12.4 |
| 19.3 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 1.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.2 | 1.8 | 3.3 | 8.0 | 7.4 | 5.7 | 4.0 | 7.0 | 4.3 | - | - | 4.4 | 5.0 | - | - |
| Total Non-Current Liabilities | 17.4 | 147.6 | 264.2 | 1,210.0 | 1,698.0 | 1,531.9 | 918.8 | 290.6 | 4.3 | 4.4 | 4.2 | 4.4 | 5.0 | - | - |
| Total Liabilities | 158.4 | 676.0 | 782.6 | 1,348.8 | 1,812.3 | 1,641.6 | 990.2 | 350.3 | 55.9 | 68.7 | 60.3 | 71.1 | 53.1 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (992.9) | (889.4) | (52.4) | (70.6) | (337.2) | (422.6) | (416.3) | (406.6) | (391.6) | (371.3) | (329.1) | (269.9) | (205.1) | - | - |
| Accumulated Other Comprehensive Income | (33.0) | (32.2) | (34.7) | (57.5) | (5.3) | 1.5 | (1.1) | (1.0) | (0.3) | (0.2) | (0.2) | (0.0) | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 119.6 | 193.0 | 944.6 | 1,116.6 | 1,106.9 | 609.6 | 498.8 | 410.6 | 391.1 | 221.9 | 231.1 | 247.0 | 274.2 | (86.1) | (51.9) |
| Total Equity | 119.6 | 193.0 | 944.6 | 1,116.6 | 1,106.9 | 609.6 | 498.8 | 410.6 | 391.1 | 221.9 | 231.1 | 247.0 | 274.2 | (86.1) | (51.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (19.3) | (90.8) | (103.6) | 1,005.5 | 1,508.3 | 1,073.2 | 735.9 | 435.3 | 177.4 | 47.0 | 76.7 | 44.1 | 76.2 | - | - |
| Book Value | 119.6 | 193.0 | 944.6 | 1,116.6 | 1,106.9 | 609.6 | 498.8 | 410.6 | 391.1 | 221.9 | 231.1 | 247.0 | 274.2 | (86.1) | (51.9) |
| Tangible Book Value | 113.6 | 182.6 | 260.2 | 423.2 | 776.6 | 273.2 | 249.6 | 235.2 | 244.6 | 85.0 | 130.9 | 142.1 | 221.4 | - | - |
| 35.2 |
| 18.8 |
| 25.3 |
| 12.8 |
| 15.1 |
| 16.1 |
| 17.9 |
| 10.5 |
| 9.7 |
| 12.2 |
| 15.7 |
| 4.7 |
| 7.1 |
| 8.7 |
| 10.8 |
| 2.0 |
| 3.9 |
| 7.0 |
| 8.2 |
| 2.6 |
| 4.0 |
| 5.6 |
| 23.8 |
| 29.3 |
| 25.6 |
| 26.6 |
| 11.8 |
| 21.1 |
| 14.7 |
| 19.5 |
| 16.6 |
| 24.9 |
| 14.6 |
| 9.7 |
| 9.5 |
| 26.7 |
| 7.7 |
| 6.9 |
| 7.8 |
| 24.0 |
| 7.6 |
| 16.6 |
| 21.0 |
| 35.6 |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,246.6 |
| 1,622.6 |
| 1,826.0 |
| 2,116.3 |
| 1,935.6 |
| 1,183.0 |
| 1,299.5 |
| 742.1 |
| 807.8 |
| 807.3 |
| 844.1 |
| 847.9 |
| 1,018.9 |
| 494.9 |
| 502.3 |
| 490.4 |
| 214.8 |
| 228.9 |
| 240.8 |
| 89.4 |
| 103.9 |
| 111.4 |
| 139.3 |
| 108.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.7 |
| 169.9 |
| 156.1 |
| 149.6 |
| 134.1 |
| 125.8 |
| 113.1 |
| 105.6 |
| 97.9 |
| 87.4 |
| 77.7 |
| 77.0 |
| 72.9 |
| 59.9 |
| 52.9 |
| 51.5 |
| 48.2 |
| 47.5 |
| 45.1 |
| 40.3 |
| 36.8 |
| 35.3 |
| 30.8 |
| 29.4 |
| 746.0 |
| 813.5 |
| 484.9 |
| 711.2 |
| 523.6 |
| 521.3 |
| 280.5 |
| 273.1 |
| 310.5 |
| 340.1 |
| 288.7 |
| 12.5 |
| 16.1 |
| 15.0 |
| 16.0 |
| 10.6 |
| 20.3 |
| 17.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 290.5 |
| 290.7 |
| 290.6 |
| 285.2 |
| 284.8 |
| 284.7 |
| 214.3 |
| 214.5 |
| 149.1 |
| 149.5 |
| 149.5 |
| 149.5 |
| 149.8 |
| 135.8 |
| 125.5 |
| 125.3 |
| 116.2 |
| 116.2 |
| 116.2 |
| 116.2 |
| 115.0 |
| 115.0 |
| 40.6 |
| 43.6 |
| 46.6 |
| 49.8 |
| 51.2 |
| 55.4 |
| 59.5 |
| 32.1 |
| 34.7 |
| 20.6 |
| 22.4 |
| 24.1 |
| 25.9 |
| 27.8 |
| 22.6 |
| 19.9 |
| 21.2 |
| 16.6 |
| 18.0 |
| 19.3 |
| 20.7 |
| 21.7 |
| 23.1 |
| 18.9 |
| 18.1 |
| 19.5 |
| 21.1 |
| 22.6 |
| 24.2 |
| 14.1 |
| 15.2 |
| 14.6 |
| 15.9 |
| 16.3 |
| 14.8 |
| 15.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| 22.5 |
| 24.1 |
| 25.6 |
| 24.0 |
| 18.9 |
| 25.1 |
| 23.6 |
| 18.8 |
| 15.8 |
| 15.5 |
| 15.4 |
| 14.6 |
| 4.5 |
| 4.3 |
| 4.4 |
| 3.8 |
| 4.4 |
| 4.3 |
| 4.7 |
| 4.4 |
| 5.6 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,662.5 |
| 2,919.2 |
| 3,187.5 |
| 3,150.9 |
| 3,193.6 |
| 2,251.3 |
| 2,341.7 |
| 1,539.9 |
| 1,495.0 |
| 1,489.0 |
| 1,463.7 |
| 1,415.7 |
| 1,309.2 |
| 760.9 |
| 752.3 |
| 720.6 |
| 423.5 |
| 446.9 |
| 440.2 |
| 268.2 |
| 281.0 |
| 290.7 |
| 316.2 |
| 292.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| 50.0 |
| 34.7 |
| 48.6 |
| 32.6 |
| 51.9 |
| 28.3 |
| 35.8 |
| 18.8 |
| 27.5 |
| 18.8 |
| 26.3 |
| 17.4 |
| 25.3 |
| 13.7 |
| 18.6 |
| 13.4 |
| 21.9 |
| 12.5 |
| 18.1 |
| 14.8 |
| 30.0 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.7 |
| 5.2 |
| 5.3 |
| 5.0 |
| 4.8 |
| 4.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.2 |
| 73.3 |
| 72.6 |
| 78.1 |
| 68.6 |
| 79.5 |
| 50.1 |
| 47.2 |
| 40.0 |
| 52.2 |
| 37.4 |
| 35.7 |
| 34.1 |
| 47.0 |
| 29.5 |
| 26.4 |
| 31.1 |
| 41.9 |
| 27.9 |
| 41.0 |
| 44.3 |
| 59.0 |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.4 |
| 155.4 |
| 114.3 |
| 133.8 |
| 113.5 |
| 251.1 |
| 109.7 |
| 143.0 |
| 90.5 |
| 101.8 |
| 71.4 |
| 88.8 |
| 64.2 |
| 73.0 |
| 59.7 |
| 76.6 |
| 48.5 |
| 49.0 |
| 51.6 |
| 66.0 |
| 41.1 |
| 62.4 |
| 64.3 |
| 97.0 |
| 67.1 |
| 12.5 |
| 12.4 |
| 14.1 |
| 15.8 |
| 17.6 |
| 19.3 |
| 11.7 |
| 12.9 |
| 13.0 |
| 14.5 |
| 15.3 |
| 14.2 |
| 15.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 7.4 |
| 8.3 |
| 8.4 |
| 7.6 |
| 5.7 |
| 4.7 |
| 11.9 |
| 4.0 |
| 4.0 |
| 3.8 |
| 3.6 |
| 3.3 |
| 7.0 |
| 7.0 |
| 6.8 |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,698.5 |
| 1,698.0 |
| 1,699.2 |
| 1,699.5 |
| 1,699.1 |
| 1,531.9 |
| 1,553.3 |
| 951.0 |
| 930.2 |
| 918.8 |
| 906.3 |
| 892.0 |
| 808.1 |
| 290.6 |
| 287.1 |
| 283.3 |
| 4.4 |
| 4.3 |
| 5.2 |
| 5.0 |
| 4.5 |
| 4.4 |
| 4.1 |
| 4.0 |
| 1,853.9 |
| 1,812.3 |
| 1,833.0 |
| 1,813.1 |
| 1,950.2 |
| 1,641.6 |
| 1,696.3 |
| 1,041.5 |
| 1,032.1 |
| 990.2 |
| 995.2 |
| 956.1 |
| 881.1 |
| 350.3 |
| 363.7 |
| 331.9 |
| 53.5 |
| 55.9 |
| 71.2 |
| 46.1 |
| 66.9 |
| 68.7 |
| 101.1 |
| 71.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (337.2) |
| (361.5) |
| (368.1) |
| (400.9) |
| (422.6) |
| (448.6) |
| (411.5) |
| (422.1) |
| (416.3) |
| (424.5) |
| (413.0) |
| (411.0) |
| (406.6) |
| (411.9) |
| (398.2) |
| (394.3) |
| (391.6) |
| (395.3) |
| (383.8) |
| (377.7) |
| (371.3) |
| (369.8) |
| (353.8) |
| (68.9) |
| (36.9) |
| (5.3) |
| (1.6) |
| (1.0) |
| (1.2) |
| 1.5 |
| 1.3 |
| 1.9 |
| (5.4) |
| (1.1) |
| (1.8) |
| (0.6) |
| (0.9) |
| (1.0) |
| (1.0) |
| (0.7) |
| 0.1 |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,106.9 |
| 1,354.5 |
| 1,337.9 |
| 1,243.3 |
| 609.6 |
| 645.4 |
| 498.4 |
| 462.9 |
| 498.8 |
| 468.5 |
| 459.6 |
| 428.1 |
| 410.6 |
| 388.6 |
| 388.7 |
| 370.0 |
| 391.1 |
| 369.0 |
| 222.1 |
| 214.1 |
| 221.9 |
| 215.1 |
| 221.7 |
| 1,354.5 |
| 1,337.9 |
| 1,243.3 |
| 609.6 |
| 645.4 |
| 498.4 |
| 462.9 |
| 498.8 |
| 468.5 |
| 459.6 |
| 428.1 |
| 410.6 |
| 388.6 |
| 388.7 |
| 370.0 |
| 391.1 |
| 369.0 |
| 222.1 |
| 214.1 |
| 221.9 |
| 215.1 |
| 221.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,508.3 |
| 1,692.1 |
| 2,002.7 |
| 1,684.5 |
| 1,073.2 |
| 1,156.5 |
| 651.6 |
| 705.9 |
| 735.9 |
| 755.2 |
| 783.7 |
| 945.9 |
| 435.3 |
| 425.7 |
| 441.9 |
| 165.8 |
| 177.4 |
| 174.8 |
| 48.2 |
| 41.5 |
| 47.0 |
| 42.3 |
| 41.3 |
| 1,354.5 |
| 1,337.9 |
| 1,243.3 |
| 609.6 |
| 645.4 |
| 498.4 |
| 462.9 |
| 498.8 |
| 468.5 |
| 459.6 |
| 428.1 |
| 410.6 |
| 388.6 |
| 388.7 |
| 370.0 |
| 391.1 |
| 369.0 |
| 222.1 |
| 214.1 |
| 221.9 |
| 215.1 |
| 221.7 |
| 776.6 |
| 1,020.4 |
| 1,000.5 |
| 902.9 |
| 273.2 |
| 305.2 |
| 154.2 |
| 216.5 |
| 249.6 |
| 298.8 |
| 287.7 |
| 254.6 |
| 235.2 |
| 211.0 |
| 230.3 |
| 224.6 |
| 244.6 |
| 236.1 |
| 87.8 |
| 78.5 |
| 85.0 |
| 78.5 |
| 83.7 |