| (in millions of USD) | FY2026 | 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 | 900.0 | 302.1 | 312.8 | 287.8 | 267.5 | 397.2 | 288.1 | 328.0 | 330.8 | 329.5 | 288.1 | 337.7 | 457.7 | 434.0 | 297.1 | 217.2 | 169.5 | ||
| Restricted Cash | - | - | - | - | - | 0.0 | 8.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | 0.0 | 43.6 | 130.3 | 131.6 | 120.7 | 99.1 | 49.9 | 25.0 | 1.9 | 3.1 | 1.2 | 5.0 | ||
| Cash And Short Term Investments | 900.0 | 302.1 | 312.8 | 287.8 | 267.5 | 397.2 | 331.7 | 458.3 | 462.4 | 450.2 | 387.2 | 387.6 | 482.7 | 435.9 | 300.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 330.5 | 252.0 | 222.7 | 210.4 | 194.2 | 188.1 | 147.0 | 176.8 | 162.1 | 140.1 | 113.4 | 117.7 | 118.5 | 85.0 | 67.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 62.3 | 60.4 | 59.5 | 56.8 | 186.8 | 183.8 | 180.6 | 180.2 | 177.0 | 172.4 | 168.6 | 168.3 | 120.6 | 48.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 0.7 | 0.4 | 0.3 | 0.1 | 0.4 | 0.4 | 0.3 | 2.2 | 0.8 | 0.1 | 0.3 | 0.9 | 1.2 | 3.9 | 1.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 900.0 | 1,026.3 | 1,063.6 | 363.2 | 302.1 | 243.6 | 303.1 | 287.9 | 312.8 | 284.3 | 283.3 | 274.6 | 287.8 | 273.5 | 262.5 | |||||||||||||||||||||||||
| 105.2 |
| 91.7 |
| - |
| - |
| - |
| 218.3 |
| 174.6 |
| 105.2 |
| 91.7 |
| 73.9 |
| 58.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 56.0 | 46.2 | 21.0 | 14.0 | 22.3 | 22.2 | 27.0 | 19.8 | 22.2 | 15.8 | 16.8 | 20.1 | 11.3 | 15.2 | 12.6 | 8.5 | 4.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,286.5 | 635.1 | 595.1 | 550.9 | 484.1 | 607.6 | 513.7 | 655.0 | 646.8 | 606.1 | 517.4 | 525.4 | 630.5 | 555.5 | 395.4 | 312.7 | 253.9 | - | - |
| 32.2 |
| 26.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 52.5 | 52.1 | 51.6 | 48.5 | 80.2 | 71.1 | 66.0 | 57.5 | 48.4 | 40.1 | 32.7 | 28.1 | 31.7 | 27.0 | 23.1 | 20.1 | - | - | - |
| Property,Plant & Equipment Net | 9.8 | 8.3 | 8.0 | 8.3 | 106.5 | 112.8 | 114.5 | 122.7 | 128.6 | 132.3 | 135.9 | 140.2 | 88.9 | 21.1 | 9.1 | 6.4 | 6.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 0.0 | 3.6 | 4.6 | 0.0 | - | - | - | - | - | - | - |
| Goodwill | 209.3 | 185.3 | 127.8 | 127.8 | 127.8 | 112.4 | 112.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 19.7 | 20.7 | 1.0 | 2.3 | 3.5 | 0.0 | 46.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 34.9 | 10.1 | 10.5 | 11.8 | 14.9 | 20.8 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 153.8 | 133.4 | 111.2 | 0.0 | - | - | - | - | 0.0 | 50.2 | 50.0 | 41.0 | 28.7 | 21.2 | 23.9 | 21.7 | 24.5 | - | - |
| Other Non-Current Assets | 68.4 | 46.1 | 27.4 | 21.9 | 26.3 | 12.1 | 11.7 | 11.1 | 10.2 | 7.3 | 6.7 | 6.8 | 7.2 | 7.1 | 4.3 | 1.6 | 1.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,886.3 | 1,118.3 | 943.9 | 782.6 | 816.1 | 904.2 | 845.1 | 822.5 | 818.6 | 829.9 | 714.6 | 713.5 | 755.4 | 604.9 | 432.7 | 342.5 | 286.0 | - | - |
| 1.7 |
| 1.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 485.0 | 402.9 | 362.5 | 307.6 | 267.0 | 253.2 | 233.5 | 238.4 | 241.1 | 209.1 | 195.0 | 184.3 | 166.1 | 153.0 | 125.3 | 98.2 | 83.1 | - | - |
| Operating Lease Liabilities Current | 7.0 | 4.6 | 4.9 | 4.5 | 4.8 | 7.5 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 165.6 | 147.1 | 117.2 | 97.9 | 121.8 | 112.1 | 87.1 | 85.7 | 82.3 | 78.7 | 69.7 | 72.8 | 76.2 | 55.6 | 45.9 | 33.5 | 25.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 658.2 | 555.1 | 484.9 | 410.1 | 394.1 | 373.2 | 328.6 | 326.3 | 324.2 | 287.9 | 265.0 | 257.9 | 243.5 | 212.4 | 173.0 | 133.4 | 110.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.7 | 6.3 | 7.2 | 8.3 | 11.3 | 15.4 | 8.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 293.7 | 223.3 | 168.5 | 174.4 | 150.2 | 119.2 | 92.7 | 99.3 | 84.7 | 70.8 | 49.9 | 45.4 | 43.4 | 31.3 | 22.1 | 14.7 | 9.1 | - | - |
| Deferred Tax Liabilities | 1.6 | 1.4 | 1.7 | 0.1 | 0.8 | 0.8 | 0.8 | 2.6 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.8 | 7.1 | 3.6 | 3.6 | 3.9 | 1.5 | 2.2 | 3.0 | 3.3 | 4.2 | 3.5 | 3.1 | 5.8 | 7.1 | 7.6 | 6.3 | 7.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,878.8 | 793.1 | 665.8 | 596.5 | 560.3 | 510.1 | 433.2 | 431.2 | 414.6 | 362.9 | 293.0 | 282.7 | 292.8 | 250.8 | 202.7 | 154.4 | 127.7 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,472.1) | (1,134.1) | (1,056.0) | (1,062.9) | (898.7) | (665.8) | (553.8) | (485.5) | (373.7) | (215.7) | (198.0) | (125.5) | (18.1) | (37.9) | (91.1) | (84.2) | (81.0) | - | - |
| Accumulated Other Comprehensive Income | (16.4) | (15.6) | (15.9) | (16.1) | (11.9) | (10.4) | (13.4) | (11.6) | (5.5) | (12.3) | (9.2) | (7.5) | (0.9) | (0.3) | 0.2 | 0.3 | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7.5 | 325.1 | 278.1 | 186.1 | 255.8 | 394.0 | 411.9 | 391.3 | 404.1 | 466.9 | 421.6 | 430.8 | 462.6 | 354.0 | 230.0 | 188.1 | 158.3 | 111.3 | 109.5 |
| Total Equity | 7.5 | 325.1 | 278.1 | 186.1 | 255.8 | 394.0 | 411.9 | 391.3 | 404.1 | 466.9 | 421.6 | 430.8 | 462.6 | 354.0 | 230.0 | 188.1 | 158.3 | 111.3 | 109.5 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 628.3 | 80.0 | 110.2 | 140.8 | 90.0 | 234.4 | 185.1 | 328.7 | 322.6 | 318.1 | 252.4 | 267.5 | 387.0 | 343.1 | 222.3 | 179.4 | 143.2 | - | - |
| Book Value | 7.5 | 325.1 | 278.1 | 186.1 | 255.8 | 394.0 | 411.9 | 391.3 | 404.1 | 466.9 | 421.6 | 430.8 | 462.6 | 354.0 | 230.0 | 188.1 | 158.3 | 111.3 | 109.5 |
| Tangible Book Value | (221.5) | 119.1 | 149.3 | 56.0 | 124.5 | 281.6 | 253.1 | 391.3 | 404.1 | - | - | - | - | - | - | - | - | - | - |
| 258.7 |
| 267.5 |
| 233.7 |
| 295.8 |
| 359.1 |
| 397.2 |
| 377.6 |
| 383.2 |
| 345.4 |
| 288.1 |
| 272.0 |
| 377.6 |
| 320.8 |
| 328.0 |
| 327.4 |
| 353.2 |
| 351.9 |
| 330.8 |
| 314.5 |
| 363.3 |
| 349.5 |
| 329.5 |
| 316.4 |
| 321.8 |
| 302.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 8.0 | 8.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 900.0 | 1,026.3 | 1,063.6 | 363.2 | 302.1 | 243.6 | 303.1 | 287.9 | 312.8 | 284.3 | 283.3 | 274.6 | 287.8 | 273.5 | 262.5 | 258.7 | 267.5 | 233.7 | 295.8 | 359.1 | 397.2 | 377.6 | 383.2 | 345.4 | 288.1 | 272.0 | 377.6 | 320.8 | 328.0 | 327.4 | 353.2 | 351.9 | 330.8 | 314.5 | 363.3 | 349.5 | 329.5 | 316.4 | 321.8 | 302.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 330.5 | 361.8 | 234.8 | 255.4 | 252.0 | 271.4 | 194.9 | 203.2 | 222.7 | 223.7 | 196.4 | 176.5 | 210.4 | 215.5 | 170.2 | 181.5 | 194.2 | 213.0 | 166.3 | 158.9 | 188.1 | 190.7 | 139.0 | 149.8 | 147.0 | 161.6 | 127.6 | 137.6 | 176.8 | 170.5 | 137.3 | 151.3 | 162.1 | 146.8 | 129.7 | 131.4 | 140.1 | 115.9 | 105.7 | 100.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 56.0 | 56.9 | 54.6 | 48.4 | 46.2 | 27.0 | 30.2 | 22.4 | 21.0 | 19.8 | 21.6 | 18.7 | 14.0 | 17.7 | 23.2 | 24.8 | 22.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,286.5 | 1,445.1 | 1,353.0 | 667.1 | 635.1 | 576.7 | 563.0 | 551.1 | 595.1 | 566.5 | 540.0 | 508.4 | 550.9 | 506.7 | 455.9 | 465.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 62.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 178.3 | 175.4 | 174.1 | 172.4 | 171.5 | 169.8 | 169.0 |
| Accumulated Depreciation | 52.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 9.8 | 11.1 | 9.7 | 9.8 | 8.3 | 7.3 | 8.3 | 8.5 | 8.0 | 7.9 | 7.5 | 8.2 | 8.3 | 100.9 | 102.6 | 104.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 209.3 | 210.8 | 210.3 | 185.3 | 185.3 | 186.4 | 150.1 | 150.1 | 127.8 | 127.8 | 127.8 | 127.8 | 127.8 | 127.8 | 127.8 | 127.8 | 127.8 | 112.4 | ||||||||||||||||||||||
| Intangible Assets | 19.7 | 21.0 | 22.2 | 19.7 | 20.7 | 21.9 | 5.2 | 5.8 | 1.0 | 1.4 | 1.7 | 2.0 | 2.3 | 2.6 | 2.9 | 3.2 | 3.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 34.9 | 37.8 | 29.0 | 29.0 | 10.1 | 10.9 | 11.9 | 10.9 | 10.5 | 11.7 | 13.0 | 11.3 | 11.8 | 11.2 | 11.9 | 13.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 153.8 | 151.9 | 151.9 | 130.1 | 133.4 | 117.6 | 120.0 | 116.0 | 111.2 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 68.4 | 65.5 | 55.6 | 52.5 | 46.1 | 35.1 | 34.1 | 29.0 | 27.4 | 27.7 | 24.0 | 25.2 | 21.9 | 23.2 | 26.5 | 26.2 | 26.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,886.3 | 2,038.1 | 1,916.9 | 1,176.4 | 1,118.3 | 1,023.8 | 958.5 | 934.9 | 943.9 | 804.1 | 772.7 | 741.7 | 782.6 | 829.9 | 779.8 | 792.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.7 | 0.3 | 0.4 | 0.1 | 0.4 | 0.1 | 0.1 | 0.4 | 0.3 | 0.2 | 0.1 | 0.3 | 0.1 | 0.5 | 0.2 | 0.9 | 0.4 | 0.2 | 0.2 | 0.1 | 0.4 | 0.6 | 0.3 | 0.2 | 0.3 | 1.1 | 1.7 | 1.0 | 2.2 | 1.3 | 0.3 | 0.4 | 0.8 | 0.2 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 485.0 | 456.7 | 422.9 | 423.2 | 402.9 | 377.7 | 355.3 | 347.1 | 362.5 | 325.5 | 305.0 | 302.6 | 307.6 | 282.6 | 259.0 | 264.5 | 267.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.0 | 7.0 | 5.5 | 5.6 | 4.6 | 5.0 | 5.3 | 4.7 | 4.9 | 5.2 | 4.8 | 4.8 | 4.5 | 4.0 | 3.9 | 4.1 | ||||||||||||||||||||||||
| Accrued Expenses | 165.6 | 152.6 | 106.5 | 107.2 | 147.1 | 129.0 | 107.6 | 94.3 | 117.2 | 101.9 | 93.8 | 78.1 | 97.9 | 104.1 | 86.3 | 86.4 | 121.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 658.2 | 616.6 | 535.3 | 536.0 | 555.1 | 511.7 | 468.3 | 446.5 | 484.9 | 432.8 | 403.7 | 385.8 | 410.1 | 391.2 | 349.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 29.7 | 31.8 | 24.0 | 24.1 | 6.3 | 6.6 | 7.2 | 7.1 | 7.2 | 7.9 | 9.2 | 7.6 | 8.3 | 8.2 | 8.7 | 9.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 293.7 | 276.1 | 252.6 | 241.7 | 223.3 | 210.5 | 198.1 | 192.7 | 168.5 | 184.3 | 174.1 | 172.2 | 174.4 | 166.1 | 152.0 | 152.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 3.3 | 3.4 | 3.3 | 1.7 | 0.7 | 0.5 | 0.5 | 0.1 | 0.7 | 0.7 | 0.8 | 0.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.8 | 15.4 | 14.1 | 8.4 | 7.1 | 3.7 | 3.7 | 3.6 | 3.6 | 3.7 | 3.7 | 3.6 | 3.6 | 3.8 | 3.7 | 3.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,878.8 | 1,821.4 | 1,706.5 | 811.7 | 793.1 | 735.9 | 680.7 | 653.1 | 665.8 | 629.5 | 591.2 | 569.7 | 596.5 | 569.9 | 514.5 | 522.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,472.1) | (1,254.6) | (1,234.6) | (1,124.9) | (1,134.1) | (1,136.9) | (1,117.8) | (1,084.7) | (1,056.0) | (1,136.6) | (1,108.7) | (1,094.3) | (1,062.9) | (967.5) | (940.4) | (911.3) | (898.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.4) | (14.8) | (15.1) | (14.6) | (15.6) | (16.3) | (15.6) | (16.0) | (15.9) | (15.7) | (17.2) | (16.4) | (16.1) | (15.6) | (15.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7.5 | 216.7 | 210.5 | 364.7 | 325.1 | 287.8 | 277.8 | 281.8 | 278.1 | 174.6 | 181.5 | 172.0 | 186.1 | 260.0 | 265.3 | 270.5 | 255.8 | |||||||||||||||||||||||
| Total Equity | 7.5 | 216.7 | 210.5 | 364.7 | 325.1 | 287.8 | 277.8 | 281.8 | 278.1 | 174.6 | 181.5 | 172.0 | 186.1 | 260.0 | 265.3 | 270.5 | 255.8 | 253.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 628.3 | 828.4 | 817.6 | 131.1 | 80.0 | 65.0 | 94.6 | 104.6 | 110.2 | 133.7 | 136.2 | 122.7 | 140.8 | 115.5 | 106.5 | 109.1 | 90.0 | 101.3 | ||||||||||||||||||||||
| Book Value | 7.5 | 216.7 | 210.5 | 364.7 | 325.1 | 287.8 | 277.8 | 281.8 | 278.1 | 174.6 | 181.5 | 172.0 | 186.1 | 260.0 | 265.3 | 270.5 | 255.8 | 253.5 | ||||||||||||||||||||||
| Tangible Book Value | (221.5) | (15.1) | (22.1) | 159.8 | 119.1 | 79.5 | 122.5 | 126.0 | 149.3 | 45.5 | 52.1 | 42.3 | 56.0 | 129.6 | 134.6 | 139.5 | 124.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| 20.7 |
| 23.9 |
| 22.2 |
| 27.6 |
| 26.0 |
| 27.4 |
| 27.0 |
| 18.8 |
| 21.9 |
| 23.8 |
| 19.8 |
| 18.5 |
| 21.0 |
| 20.7 |
| 22.2 |
| 24.2 |
| 28.9 |
| 24.5 |
| 15.8 |
| 15.8 |
| 20.7 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 484.1 |
| 467.0 |
| 482.7 |
| 541.9 |
| 607.6 |
| 606.6 |
| 559.0 |
| 533.5 |
| 513.7 |
| 525.4 |
| 624.8 |
| 612.5 |
| 655.0 |
| 647.0 |
| 642.5 |
| 633.7 |
| 646.8 |
| 616.4 |
| 653.2 |
| 636.8 |
| 606.1 |
| 568.8 |
| 566.0 |
| 530.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.6 |
| 45.7 |
| 42.9 |
| 40.1 |
| 38.7 |
| 36.7 |
| 34.6 |
| 106.5 |
| 108.1 |
| 109.6 |
| 111.8 |
| 112.8 |
| 113.1 |
| 113.0 |
| 113.7 |
| 114.5 |
| 116.0 |
| 118.0 |
| 120.6 |
| 122.7 |
| 124.2 |
| 126.3 |
| 128.8 |
| 128.6 |
| 129.6 |
| 129.7 |
| 131.2 |
| 132.3 |
| 132.9 |
| 133.1 |
| 134.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.5 |
| 3.7 |
| 3.6 |
| 4.0 |
| 4.3 |
| 4.5 |
| 112.4 |
| 112.4 |
| 112.4 |
| 112.4 |
| 112.4 |
| 112.4 |
| 112.4 |
| 112.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 43.5 |
| 46.4 |
| 49.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 16.5 |
| 17.9 |
| 19.7 |
| 20.8 |
| 23.7 |
| 18.7 |
| 13.4 |
| 15.0 |
| 15.2 |
| 16.3 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 52.9 |
| 51.4 |
| 50.2 |
| 58.0 |
| 57.0 |
| 54.4 |
| 18.0 |
| 14.8 |
| 13.3 |
| 12.1 |
| 14.4 |
| 16.1 |
| 16.4 |
| 11.7 |
| 12.3 |
| 11.4 |
| 9.7 |
| 11.1 |
| 10.8 |
| 9.0 |
| 9.3 |
| 10.2 |
| 8.5 |
| 8.2 |
| 7.7 |
| 7.3 |
| 6.1 |
| 6.1 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 816.1 |
| 768.6 |
| 779.8 |
| 839.4 |
| 904.2 |
| 905.6 |
| 852.0 |
| 865.8 |
| 845.1 |
| 862.6 |
| 801.8 |
| 793.3 |
| 822.5 |
| 814.7 |
| 810.0 |
| 804.5 |
| 818.6 |
| 789.3 |
| 877.9 |
| 860.8 |
| 829.9 |
| 769.7 |
| 766.5 |
| 730.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.2 |
| 247.5 |
| 227.8 |
| 234.3 |
| 233.5 |
| 235.5 |
| 226.9 |
| 235.2 |
| 238.4 |
| 228.9 |
| 223.2 |
| 234.1 |
| 241.1 |
| 227.5 |
| 216.8 |
| 217.5 |
| 209.1 |
| 191.1 |
| 193.2 |
| 193.8 |
| 4.8 |
| 5.6 |
| 6.5 |
| 7.3 |
| 7.5 |
| 8.3 |
| 7.6 |
| 7.1 |
| 7.7 |
| 7.7 |
| 7.8 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.4 |
| 85.6 |
| 87.1 |
| 112.1 |
| 102.9 |
| 79.1 |
| 81.2 |
| 87.1 |
| 89.5 |
| 83.6 |
| 76.1 |
| 85.7 |
| 87.4 |
| 71.4 |
| 79.5 |
| 82.3 |
| 79.2 |
| 63.2 |
| 69.2 |
| 78.7 |
| 76.0 |
| 71.6 |
| 66.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.9 |
| 394.1 |
| 365.8 |
| 339.8 |
| 347.3 |
| 373.2 |
| 359.4 |
| 314.7 |
| 322.8 |
| 328.6 |
| 333.8 |
| 320.1 |
| 320.2 |
| 326.3 |
| 317.7 |
| 295.0 |
| 313.9 |
| 324.2 |
| 306.9 |
| 280.1 |
| 287.2 |
| 287.9 |
| 267.2 |
| 264.9 |
| 260.5 |
| 11.3 |
| 12.1 |
| 13.0 |
| 14.4 |
| 15.4 |
| 17.6 |
| 12.6 |
| 7.8 |
| 8.8 |
| 9.2 |
| 10.5 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.2 |
| - |
| - |
| - |
| 119.2 |
| 108.3 |
| 97.5 |
| 95.6 |
| 92.7 |
| 97.7 |
| 94.4 |
| 96.6 |
| 99.3 |
| 96.4 |
| 92.5 |
| 88.1 |
| 84.7 |
| 80.0 |
| 78.9 |
| 75.0 |
| 70.8 |
| 63.8 |
| 59.2 |
| 54.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.7 |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.5 |
| 5.4 |
| 7.0 |
| 4.7 |
| 2.2 |
| 2.5 |
| 2.4 |
| 2.5 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.7 |
| 3.6 |
| 3.6 |
| 4.2 |
| 3.6 |
| 3.8 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 560.3 |
| 515.1 |
| 480.0 |
| 484.9 |
| 510.1 |
| 491.5 |
| 432.5 |
| 431.6 |
| 433.2 |
| 444.9 |
| 429.7 |
| 433.5 |
| 431.2 |
| 419.7 |
| 392.9 |
| 407.7 |
| 414.6 |
| 393.2 |
| 362.7 |
| 365.8 |
| 362.9 |
| 334.5 |
| 327.9 |
| 318.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (872.3) |
| (808.7) |
| (730.9) |
| (665.8) |
| (618.1) |
| (592.8) |
| (551.6) |
| (553.8) |
| (533.2) |
| (532.5) |
| (525.4) |
| (485.5) |
| (448.3) |
| (415.1) |
| (404.4) |
| (373.7) |
| (354.3) |
| (227.0) |
| (216.2) |
| (215.7) |
| (222.0) |
| (200.6) |
| (200.0) |
| (13.6) |
| (11.9) |
| (11.6) |
| (11.7) |
| (10.9) |
| (10.4) |
| (9.4) |
| (11.7) |
| (12.5) |
| (13.4) |
| (11.8) |
| (12.7) |
| (11.6) |
| (11.6) |
| (12.0) |
| (11.8) |
| (10.6) |
| (5.5) |
| (6.6) |
| (7.7) |
| (9.3) |
| (12.3) |
| (14.0) |
| (10.7) |
| (10.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.5 |
| 299.8 |
| 354.5 |
| 394.0 |
| 414.1 |
| 419.5 |
| 434.2 |
| 411.9 |
| 417.6 |
| 372.1 |
| 359.8 |
| 391.3 |
| 395.0 |
| 417.1 |
| 396.7 |
| 404.1 |
| 396.1 |
| 515.3 |
| 495.0 |
| 466.9 |
| 435.2 |
| 438.5 |
| 411.6 |
| 299.8 |
| 354.5 |
| 394.0 |
| 414.1 |
| 419.5 |
| 434.2 |
| 411.9 |
| 417.6 |
| 372.1 |
| 359.8 |
| 391.3 |
| 395.0 |
| 417.1 |
| 396.7 |
| 404.1 |
| 396.1 |
| 515.3 |
| 495.0 |
| 466.9 |
| 435.2 |
| 438.5 |
| 411.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.9 |
| 194.6 |
| 234.4 |
| 247.2 |
| 244.3 |
| 210.7 |
| 185.1 |
| 191.6 |
| 304.6 |
| 292.3 |
| 328.7 |
| 329.3 |
| 347.5 |
| 319.7 |
| 322.6 |
| 309.5 |
| 373.1 |
| 349.6 |
| 318.1 |
| 301.6 |
| 301.1 |
| 270.1 |
| 299.8 |
| 354.5 |
| 394.0 |
| 414.1 |
| 419.5 |
| 434.2 |
| 411.9 |
| 417.6 |
| 372.1 |
| 359.8 |
| 391.3 |
| 395.0 |
| 417.1 |
| 396.7 |
| 404.1 |
| 396.1 |
| 515.3 |
| 495.0 |
| 466.9 |
| 435.2 |
| 438.5 |
| 411.6 |
| 141.0 |
| 187.3 |
| 242.1 |
| 281.6 |
| 301.6 |
| 307.0 |
| 278.3 |
| 253.1 |
| 256.0 |
| - |
| - |
| 391.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |