| (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 | 423.3 | 347.6 | 286.5 | 193.6 | 235.2 | 298.3 | 225.7 | 484.5 | 707.4 | 389.5 | 527.8 | 444.8 | 344.4 | 211.9 | 494.2 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 347.6 | 298.3 | 389.5 | 211.9 | 923.0 | 1,168.6 | 943.8 | 456.6 | 239.8 | 315.5 | 156.0 | 0.9 | 0.4 |
| Restricted Cash | 3.9 | 0.0 | 0.0 | - | - | - | - | 3.2 | 3.2 | 3.2 | - | - | - |
| Short Term Investments | 1,628.3 | 1,605.6 | 1,304.2 | 1,603.4 | 1,456.1 | 521.7 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,975.8 | 1,903.8 | 1,693.7 | 1,815.3 | 2,379.1 | 1,690.3 | 943.8 | 456.6 | 239.8 | 315.5 | 156.0 | 0.9 | 0.4 |
| Receivables | |||||||||||||
| Accounts Receivable | 0.0 | 25.0 | 200.0 | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | 2.6 | 3.2 | 0.3 | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 9.8 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 206.9 | 206.4 | 205.4 | 197.5 | 175.4 | 63.3 | 43.4 | 25.9 | 22.8 | 22.0 | 1.4 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 11.1 | 14.7 | 38.1 | 27.4 | 14.8 | 9.1 | 5.9 | 5.1 | 1.6 | 4.6 | 1.6 | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 188.2 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 3.1 | 2.7 | 2.5 | 2.4 | 2.4 | 2.3 | 1.8 | 1.6 | 1.2 | 1.2 | 0.2 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | ||||||||||||
| 496.9 |
| 683.9 |
| 923.0 |
| 1,011.5 |
| 1,646.6 |
| 1,126.1 |
| 1,168.6 |
| 1,041.4 |
| 945.1 |
| 889.7 |
| 943.8 |
| 629.7 |
| 427.9 |
| 437.5 |
| 456.6 |
| 487.3 |
| 319.7 |
| 341.8 |
| - |
| 253.5 |
| 272.3 |
| 288.9 |
| 315.5 |
| 228.6 |
| 246.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 2,018.5 | 1,628.3 | 1,629.2 | 1,527.6 | 1,620.1 | 1,605.6 | 1,710.0 | 1,517.1 | 1,400.7 | 1,304.2 | 1,212.1 | 1,323.3 | 1,538.8 | 1,603.4 | 1,401.8 | 1,568.4 | 1,537.4 | 1,456.1 | 1,465.8 | 942.8 | 680.1 | 521.7 | 324.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,441.8 | 1,975.8 | 1,915.7 | 1,721.2 | 1,855.3 | 1,903.8 | 1,935.6 | 2,001.6 | 2,108.1 | 1,693.7 | 1,739.8 | 1,768.1 | 1,883.2 | 1,815.3 | 1,896.0 | 2,065.3 | 2,221.3 | 2,379.1 | 2,477.4 | 2,589.4 | 1,806.2 | 1,690.3 | 1,366.0 | 945.1 | 889.7 | 943.8 | 629.7 | 427.9 | 437.5 | 456.6 | 487.3 | 319.7 | 341.8 | - | 253.5 | 272.3 | 288.9 | 315.5 | 228.6 | 246.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | 0.0 | 0.0 | 0.0 | 25.0 | 0.0 | 0.0 | 0.0 | 200.0 | - | 70.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 25.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.1 | 0.6 | 0.9 | 1.3 | 2.6 | 3.2 | 6.8 | 5.7 | 3.2 | 2.1 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.6 | 9.8 | 13.4 | 12.4 | 12.3 | 8.3 | 8.2 | 8.8 | 11.5 | 14.4 | 20.8 | 21.5 | 24.8 | 37.7 | 36.7 | 41.7 | 39.2 | 38.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,448.4 | 1,985.7 | 1,929.1 | 1,733.7 | 1,867.6 | 1,937.1 | 1,943.9 | 2,010.4 | 2,119.6 | 1,908.1 | 1,760.6 | 1,859.6 | 1,908.0 | 1,853.0 | 1,932.7 | 2,107.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 207.5 | 206.9 | 206.4 | 206.5 | 206.4 | 206.4 | 206.3 | 206.1 | 205.5 | 205.4 | 204.7 | 203.0 | 201.1 | 197.5 | 194.1 | 216.3 | 201.3 | 175.4 | 138.7 | 102.9 | 75.8 | 63.3 | 56.5 | 50.7 | 45.9 | 43.4 | 31.7 | 29.5 | 27.2 | 25.9 | 24.5 | 24.0 | 23.6 | 22.8 | 22.7 | 22.3 | 23.8 | 22.0 | 4.4 | - |
| Accumulated Depreciation | 95.3 | 91.1 | 85.6 | 81.6 | 77.0 | 72.3 | 67.8 | 63.1 | 58.3 | 53.4 | 48.5 | 43.8 | 38.9 | 33.8 | 28.0 | 51.1 | 43.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 112.2 | 115.9 | 120.8 | 124.9 | 129.4 | 134.1 | 138.5 | 143.0 | 147.3 | 151.9 | 156.1 | 159.2 | 162.2 | 163.6 | 166.1 | 165.2 | ||||||||||||||||||||||||
| Long Term Investments | 0.0 | 0.0 | 28.4 | 0.0 | 0.0 | 0.0 | 0.0 | 11.2 | 0.0 | 2.0 | 0.0 | 4.9 | 6.3 | 53.1 | 77.1 | 8.4 | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 128.7 | 131.7 | 134.7 | 137.6 | 140.3 | 143.5 | 146.3 | 148.5 | 151.3 | 154.0 | 156.2 | 159.4 | 153.3 | 156.9 | 161.5 | 166.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 29.0 | 24.4 | 24.3 | 25.5 | 20.8 | 15.8 | 15.9 | 15.1 | 9.4 | 2.0 | 2.0 | 2.2 | 2.8 | 4.6 | 3.7 | 3.8 | 4.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,725.8 | 2,265.2 | 2,245.3 | 2,029.7 | 2,166.1 | 2,242.0 | 2,256.1 | 2,339.9 | 2,439.0 | 2,229.6 | 2,086.8 | 2,197.0 | 2,244.4 | 2,243.1 | 2,353.4 | 2,463.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 13.6 | 11.1 | 11.8 | 9.8 | 13.1 | 14.7 | 15.6 | 9.5 | 16.5 | 38.1 | 26.2 | 27.6 | 45.2 | 27.4 | 32.1 | 25.2 | 27.1 | 14.8 | 10.2 | 10.1 | 13.1 | 9.1 | 19.0 | 13.2 | 11.3 | 5.9 | 3.4 | 7.1 | 7.1 | 5.1 | 5.2 | 4.5 | 2.5 | 1.6 | 2.1 | 2.6 | 3.9 | 4.6 | 1.9 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 15.3 | 15.8 | 1.3 | 2.1 | 3.0 | 3.8 | 4.5 | 4.8 | 4.1 | 4.1 | 3.5 | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.6 | 18.6 | 18.3 | 18.0 | 17.5 | 17.3 | 16.9 | 16.5 | 16.0 | 15.6 | 15.0 | 14.8 | 15.7 | 15.8 | 11.3 | 8.3 | ||||||||||||||||||||||||
| Accrued Expenses | 74.9 | 89.4 | 84.2 | 73.7 | 84.6 | 41.1 | 47.2 | 91.9 | 76.4 | 45.3 | 66.4 | 89.8 | 85.6 | 77.7 | 103.0 | 82.2 | 72.6 | 91.0 | ||||||||||||||||||||||
| Other Current Liabilities | 13.1 | 13.1 | 0.0 | 0.0 | 0.0 | 10.4 | 4.8 | 4.8 | 4.8 | 5.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | |||||||||||||||||||||||
| Total Current Liabilities | 136.3 | 149.1 | 119.0 | 104.4 | 119.4 | 87.8 | 89.8 | 127.8 | 119.0 | 108.8 | 111.2 | 132.8 | 146.8 | 121.1 | 150.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 585.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 183.6 | 188.2 | 192.8 | 197.4 | 201.9 | 206.4 | 210.7 | 214.9 | 218.9 | 223.0 | 226.6 | 230.3 | 224.6 | 228.2 | 230.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.6 | 13.5 | 14.0 | 15.8 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.9 | 6.1 | 5.3 | 4.5 | 3.3 | 3.4 | 3.7 | 3.6 | 3.6 | 1.0 | 5.4 | 5.5 | 5.8 | 6.0 | 5.3 | 6.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 911.3 | 343.4 | 329.3 | 318.6 | 336.9 | 310.0 | 316.5 | 358.9 | 355.1 | 346.8 | 359.0 | 381.0 | 389.5 | 367.6 | 399.4 | 372.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.0 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.2 | 1.9 | 1.9 | 1.8 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.4 | 1.4 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0.2 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (2,070.5) | (1,947.6) | (1,816.9) | (1,710.5) | (1,501.9) | (1,366.0) | (1,328.6) | (1,242.7) | (1,116.3) | (999.7) | (1,089.0) | (976.9) | (899.2) | (846.1) | (735.5) | (561.0) | (375.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.9) | 4.8 | 5.0 | 4.0 | 4.1 | 1.8 | 10.6 | (2.9) | (1.6) | 1.9 | (6.8) | (8.9) | (9.4) | (15.6) | (22.3) | |||||||||||||||||||||||||
| Treasury 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 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,814.6 | 1,921.8 | 1,916.0 | 1,711.1 | 1,829.2 | 1,932.1 | 1,939.7 | 1,980.9 | 2,083.9 | 1,882.8 | 1,727.8 | 1,816.0 | 1,854.9 | 1,875.5 | 1,954.0 | 2,090.8 | ||||||||||||||||||||||||
| Total Equity | 1,814.6 | 1,921.8 | 1,916.0 | 1,711.1 | 1,829.2 | 1,932.1 | 1,939.7 | 1,980.9 | 2,083.9 | 1,882.8 | 1,727.8 | 1,816.0 | 1,854.9 | 1,875.5 | 1,954.0 | 2,090.8 | 2,244.9 | 2,399.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 585.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (1,856.3) | (1,975.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,312.1 | 1,836.6 | 1,810.1 | 1,629.3 | 1,748.2 | 1,849.4 | 1,854.1 | 1,882.6 | 2,000.6 | 1,799.3 | 1,649.4 | 1,726.7 | 1,761.2 | 1,731.9 | 1,781.8 | 1,987.1 | 2,146.9 | |||||||||||||||||||||||
| Book Value | 1,814.6 | 1,921.8 | 1,916.0 | 1,711.1 | 1,829.2 | 1,932.1 | 1,939.7 | 1,980.9 | 2,083.9 | 1,882.8 | 1,727.8 | 1,816.0 | 1,854.9 | 1,875.5 | 1,954.0 | 2,090.8 | 2,244.9 | 2,399.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | 1,939.7 | 1,980.9 | 2,083.9 | 1,882.8 | 1,727.8 | 1,816.0 | 1,854.8 | 1,875.4 | 1,953.9 | 2,090.7 | 2,244.8 | |||||||||||||||||||||||
| 8.3 |
| 14.4 |
| 37.7 |
| 38.1 |
| 26.1 |
| 43.7 |
| 9.7 |
| 6.0 |
| 1.5 |
| 0.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,985.7 | 1,937.1 | 1,908.1 | 1,853.0 | 2,417.5 | 1,716.6 | 987.5 | 466.4 | 248.4 | 320.2 | 156.8 | - | - |
| 91.1 |
| 72.3 |
| 53.4 |
| 33.8 |
| 37.8 |
| 21.2 |
| 12.0 |
| 7.4 |
| 3.9 |
| 0.9 |
| 0.1 |
| - |
| - |
| Property,Plant & Equipment Net | 115.9 | 134.1 | 151.9 | 163.6 | 137.6 | 42.2 | 31.3 | 18.5 | 18.9 | 21.0 | 1.3 | - | - |
| Long Term Investments | 0.0 | 0.0 | 2.0 | 53.1 | 0.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | 36.5 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | - | - |
| Operating Lease Right Of Use Assets | 131.7 | 143.5 | 154.0 | 156.9 | 174.5 | 50.9 | 41.5 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 24.4 | 15.8 | 2.0 | 4.6 | 5.3 | 1.3 | 1.1 | 0.7 | 0.6 | 0.2 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,265.2 | 2,242.0 | 2,229.6 | 2,243.1 | 2,751.9 | 1,828.0 | 1,066.8 | 489.0 | 271.3 | 345.0 | 159.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 15.8 | 3.8 | 4.1 | 0.0 | 1.0 | 2.3 | 1.0 | 0.1 | - | - | - | - | - |
| Operating Lease Liabilities Current | 18.6 | 17.3 | 15.6 | 15.8 | 12.2 | 11.4 | 8.5 | - | - | - | - | - | - |
| Accrued Expenses | 89.4 | 41.1 | 45.3 | 77.7 | 91.0 | 53.8 | 30.2 | 20.9 | 11.4 | 16.3 | 8.4 | - | - |
| Other Current Liabilities | 13.1 | 10.4 | 5.1 | 0.0 | 0.2 | 7.2 | 11.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Total Current Liabilities | 149.1 | 87.8 | 108.8 | 121.1 | 119.9 | 94.3 | 57.1 | 27.7 | 14.5 | 22.0 | 10.2 | - | - |
| 206.4 |
| 223.0 |
| 228.2 |
| 212.9 |
| 50.1 |
| 44.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.0 | 12.3 | 14.0 | 12.3 | 12.3 | 11.8 | 11.8 | 57.8 | 56.9 | 77.6 | 75.1 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.1 | 3.4 | 1.0 | 6.0 | 7.3 | 7.6 | 14.4 | 0.2 | 0.3 | 0.2 | 0.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 343.4 | 310.0 | 346.8 | 367.6 | 352.4 | 163.7 | 127.3 | 96.8 | 83.5 | 112.1 | 124.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,947.6) | (1,366.0) | (999.7) | (846.1) | (195.9) | (573.6) | (224.7) | (291.6) | (125.4) | (57.1) | (33.9) | - | - |
| Accumulated Other Comprehensive Income | 4.8 | 1.8 | 1.9 | (15.6) | (5.1) | (0.1) | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | - | - |
| Treasury Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - |
| Total Stockholders Equity | 1,921.8 | 1,932.1 | 1,882.8 | 1,875.5 | 2,399.5 | 1,664.2 | 939.4 | 392.2 | 187.8 | 232.8 | (29.1) | (7.0) | (0.6) |
| Total Equity | 1,921.8 | 1,932.1 | 1,882.8 | 1,875.5 | 2,399.5 | 1,664.2 | 939.4 | 392.2 | 187.8 | 232.8 | (29.1) | (7.0) | (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 1,836.6 | 1,849.4 | 1,799.3 | 1,731.9 | 2,297.6 | 1,622.4 | 930.4 | 438.6 | 233.9 | 298.2 | 146.7 | - | - |
| Book Value | 1,921.8 | 1,932.1 | 1,882.8 | 1,875.5 | 2,399.5 | 1,664.2 | 939.4 | 392.2 | 187.8 | 232.8 | (29.1) | (7.0) | (0.6) |
| Tangible Book Value | - | 1,932.1 | 1,882.8 | 1,875.4 | 2,399.3 | 1,664.1 | 939.2 | 391.9 | 187.5 | 232.4 | (29.6) | - | - |
| 41.4 |
| 31.3 |
| 26.0 |
| 26.1 |
| 24.8 |
| 20.5 |
| 14.5 |
| 43.7 |
| 34.3 |
| 10.3 |
| 11.9 |
| 9.7 |
| 8.8 |
| 9.9 |
| 8.5 |
| 6.0 |
| 1.9 |
| 2.2 |
| 1.9 |
| 1.5 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,260.6 |
| 2,417.5 |
| 2,518.9 |
| 2,620.9 |
| 1,832.4 |
| 1,716.6 |
| 1,390.9 |
| 965.6 |
| 929.3 |
| 987.5 |
| 664.1 |
| 438.5 |
| 449.8 |
| 466.4 |
| 496.7 |
| 330.5 |
| 351.5 |
| 248.4 |
| 258.6 |
| 281.3 |
| 296.5 |
| 320.2 |
| 231.7 |
| - |
| 37.8 |
| 32.8 |
| 27.5 |
| 23.9 |
| 21.2 |
| 18.6 |
| 16.3 |
| 14.1 |
| 12.0 |
| 10.6 |
| 9.4 |
| 8.3 |
| 7.4 |
| 6.4 |
| 5.6 |
| 4.7 |
| 3.9 |
| 3.1 |
| 2.3 |
| 1.6 |
| 0.9 |
| 0.5 |
| - |
| 157.5 |
| 137.6 |
| 105.9 |
| 75.4 |
| 51.9 |
| 42.2 |
| 37.9 |
| 34.4 |
| 31.8 |
| 31.3 |
| 21.1 |
| 20.2 |
| 18.9 |
| 18.5 |
| 18.1 |
| 18.4 |
| 18.9 |
| 18.9 |
| 19.6 |
| 19.9 |
| 22.2 |
| 21.0 |
| 3.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 36.5 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 171.5 |
| 174.5 |
| 175.1 |
| 179.4 |
| 50.1 |
| 50.9 |
| 38.5 |
| 39.3 |
| 40.3 |
| 41.5 |
| 30.6 |
| 30.8 |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 4.8 |
| 5.6 |
| 6.5 |
| 1.3 |
| 0.7 |
| 0.7 |
| 0.7 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,606.2 |
| 2,751.9 |
| 2,821.7 |
| 2,899.5 |
| 1,957.9 |
| 1,828.0 |
| 1,485.0 |
| 1,046.5 |
| 1,007.3 |
| 1,066.8 |
| 720.6 |
| 494.2 |
| 497.9 |
| 489.0 |
| 518.9 |
| 353.1 |
| 374.5 |
| 271.3 |
| 282.3 |
| 305.0 |
| 322.3 |
| 345.0 |
| 278.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.6 |
| 2.1 |
| 1.8 |
| 2.3 |
| 0.6 |
| 0.8 |
| 0.8 |
| 1.0 |
| 47.7 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.6 |
| - |
| 11.1 |
| 12.2 |
| 12.6 |
| 15.9 |
| 12.1 |
| 11.4 |
| 10.6 |
| 9.9 |
| 9.0 |
| 8.5 |
| 4.8 |
| 4.9 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.3 |
| 67.1 |
| 49.9 |
| 53.8 |
| 35.4 |
| 36.7 |
| 21.9 |
| 30.2 |
| 22.4 |
| 18.6 |
| 15.7 |
| 20.9 |
| 25.8 |
| 12.7 |
| 10.2 |
| 11.4 |
| 8.5 |
| 11.9 |
| 11.7 |
| 16.3 |
| 12.4 |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| 2.9 |
| 7.2 |
| 12.1 |
| 12.4 |
| 11.8 |
| 11.0 |
| - |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 120.0 |
| 113.7 |
| 119.9 |
| 96.2 |
| 99.9 |
| 83.1 |
| 94.3 |
| 84.1 |
| 74.5 |
| 55.1 |
| 57.1 |
| 79.8 |
| 31.4 |
| 28.4 |
| 27.7 |
| 32.3 |
| 18.5 |
| 14.4 |
| 14.5 |
| 12.1 |
| 15.8 |
| 16.9 |
| 22.0 |
| 78.1 |
| - |
| 234.2 |
| 227.9 |
| 212.9 |
| 192.7 |
| 175.3 |
| 49.4 |
| 50.1 |
| 38.6 |
| 40.3 |
| 42.4 |
| 44.1 |
| 36.8 |
| 37.2 |
| 31.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 12.3 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.9 |
| 57.7 |
| 57.8 |
| 57.8 |
| 57.8 |
| 57.8 |
| 57.9 |
| 56.9 |
| 79.7 |
| 79.2 |
| 78.3 |
| 77.6 |
| 76.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 7.3 |
| 8.1 |
| 8.7 |
| 8.1 |
| 7.6 |
| 7.2 |
| 9.3 |
| 12.0 |
| 14.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 361.3 |
| 352.4 |
| 308.8 |
| 295.7 |
| 152.4 |
| 163.7 |
| 141.7 |
| 135.9 |
| 121.2 |
| 127.3 |
| 128.7 |
| 126.6 |
| 118.1 |
| 96.8 |
| 101.6 |
| 88.0 |
| 84.1 |
| 83.5 |
| 103.4 |
| 107.2 |
| 107.2 |
| 112.1 |
| 155.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (195.9) |
| (54.7) |
| 72.5 |
| (686.7) |
| (573.6) |
| (466.5) |
| (374.1) |
| (294.4) |
| (224.7) |
| (255.3) |
| (393.7) |
| (340.0) |
| (291.6) |
| (244.0) |
| (193.3) |
| (154.9) |
| (125.4) |
| (125.6) |
| (100.9) |
| (78.6) |
| (57.1) |
| (74.2) |
| - |
| (20.3) |
| (16.9) |
| (5.1) |
| (0.8) |
| (0.6) |
| (0.5) |
| (0.1) |
| (0.1) |
| (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) |
| - |
| 0.1 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| 2,244.9 |
| 2,399.5 |
| 2,512.9 |
| 2,603.8 |
| 1,805.5 |
| 1,664.2 |
| 1,343.3 |
| 910.7 |
| 886.1 |
| 939.4 |
| 591.9 |
| 367.7 |
| 379.8 |
| 392.2 |
| 417.3 |
| 265.2 |
| 290.3 |
| 187.8 |
| 179.0 |
| 197.8 |
| 215.2 |
| 232.8 |
| (62.5) |
| - |
| 2,512.9 |
| 2,603.8 |
| 1,805.5 |
| 1,664.2 |
| 1,343.3 |
| 910.7 |
| 886.1 |
| 939.4 |
| 591.9 |
| 367.7 |
| 379.8 |
| 392.2 |
| 417.3 |
| 265.2 |
| 290.3 |
| 187.8 |
| 179.0 |
| 197.8 |
| 215.2 |
| 232.8 |
| (62.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,297.6 |
| 2,422.7 |
| 2,521.0 |
| 1,749.3 |
| 1,622.4 |
| 1,306.8 |
| 891.1 |
| 874.2 |
| 930.4 |
| 584.3 |
| 407.1 |
| 421.4 |
| 438.6 |
| 464.4 |
| 312.1 |
| 337.1 |
| 233.9 |
| 246.5 |
| 265.5 |
| 279.5 |
| 298.2 |
| 153.6 |
| - |
| 2,512.9 |
| 2,603.8 |
| 1,805.5 |
| 1,664.2 |
| 1,343.3 |
| 910.7 |
| 886.1 |
| 939.4 |
| 591.9 |
| 367.7 |
| 379.8 |
| 392.2 |
| 417.3 |
| 265.2 |
| 290.3 |
| 187.8 |
| 179.0 |
| 197.8 |
| 215.2 |
| 232.8 |
| (62.5) |
| - |
| 2,399.3 |
| 2,512.8 |
| 2,603.6 |
| 1,805.3 |
| 1,664.1 |
| 1,343.1 |
| 910.5 |
| 885.9 |
| 939.2 |
| 591.6 |
| 367.4 |
| 379.5 |
| 391.9 |
| 417.0 |
| 264.8 |
| 290.0 |
| 187.5 |
| 178.6 |
| 197.4 |
| 214.8 |
| 232.4 |
| (62.9) |
| - |