| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,296.1 | 1,286.3 | 2,036.2 | 1,681.3 | 1,446.6 | 1,322.1 | 936.6 | 770.6 | 582.6 | 362.0 | 199.4 | 220.5 | 169.2 | 118.1 | 88.8 | 54.0 | 52.9 |
| Restricted Cash | 5.3 | 4.1 | 6.9 | 2.3 | 2.7 | 1.4 | 1.1 | 1.2 | 0.3 | 2.6 | 0.0 | - | 0.3 | 0.7 | - | - | - |
| Short Term Investments | - | 1.7 | 60.7 | 60.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,296.1 | 1,288.0 | 2,097.0 | 1,741.7 | 1,446.6 | 1,322.1 | 936.6 | 770.6 | 582.6 | 362.0 | 199.4 | 220.5 | 169.2 | 118.1 | 88.8 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 0.0 | 265.6 | 200.0 | 174.6 | 124.5 | 95.4 | 78.9 | 59.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 447.2 | 428.3 | 432.6 | 440.4 | 402.9 | 297.3 | 259.6 | 181.0 | 148.1 | 120.2 | 100.3 | 89.7 | 83.5 | 75.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 55.3 | 44.7 | 32.0 | 30.9 | 24.8 | 10.2 | 7.8 | 7.4 | 5.6 | 3.2 | 2.6 | 4.6 | 2.8 | 6.1 | 2.7 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 25.0 | 25.2 | 26.1 | 27.7 | 30.2 | 25.0 | - | - | - | - | 35.0 | 0.0 | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 25.0 | 25.2 | 26.1 | 30.6 | 46.3 | 25.0 | - | - | - | - | 35.0 | 0.0 | - | - | - | - | |
| (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 | 1,037.0 | 1,296.1 | 1,239.1 | 1,041.3 | 1,173.6 | 1,286.3 | 2,036.4 | 1,787.2 | 1,983.7 | 2,036.2 | 1,873.0 | 1,776.9 | 1,749.4 | 1,681.3 | ||||||||||||||||||||||||||
| 54.0 |
| 52.9 |
| - |
| - |
| - |
| Prepaid Expenses | 129.6 | 137.8 | 97.4 | 85.3 | 53.9 | 29.6 | 39.9 | 26.2 | 25.3 | 18.5 | 14.3 | 9.3 | 14.4 | 11.8 | 6.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | 5.1 | 7.0 | 0.4 | 1.6 | 0.5 | 0.2 | 0.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,533.9 | 2,426.2 | 3,091.4 | 2,759.6 | 2,269.5 | 1,912.8 | 1,474.2 | 1,199.1 | 960.0 | 646.6 | 528.9 | 415.1 | 331.0 | 251.0 | 183.6 | - | - |
| 51.4 |
| - |
| - |
| Accumulated Depreciation | 244.9 | 220.6 | 197.5 | 167.1 | 166.6 | 127.8 | 94.3 | 78.4 | 61.7 | 46.6 | 39.8 | 34.5 | 30.2 | 21.9 | 15.9 | - | - |
| Property,Plant & Equipment Net | 202.4 | 207.7 | 235.1 | 273.3 | 236.2 | 169.5 | 165.3 | 102.6 | 86.4 | 73.6 | 60.5 | 55.1 | 53.3 | 53.1 | 35.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,210.6 | 1,181.6 | 562.5 | 529.1 | 530.7 | 212.0 | 195.0 | 166.8 | 119.5 | 109.3 | 115.9 | 57.4 | 22.3 | 22.7 | 8.2 | 10.0 | - |
| Intangible Assets | 406.6 | 436.4 | 71.1 | 77.7 | 101.1 | 52.0 | 56.3 | 57.1 | 44.5 | 51.3 | 46.9 | 47.7 | 13.7 | 16.8 | 1.3 | - | - |
| Operating Lease Right Of Use Assets | 114.9 | 128.2 | 134.9 | 148.8 | 184.8 | 228.7 | 239.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 295.1 | 269.8 | 197.9 | 172.8 | 143.9 | 92.5 | 75.0 | - | - | - | - | - | 4.6 | 6.1 | 1.9 | - | - |
| Other Non-Current Assets | 138.7 | 100.5 | 59.6 | 47.9 | 56.9 | 54.0 | 39.4 | 16.2 | 14.8 | 10.8 | 4.1 | 3.4 | 3.4 | 0.6 | 2.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,902.1 | 4,750.5 | 4,352.4 | 4,009.2 | 3,523.2 | 2,721.3 | 2,244.2 | 1,611.8 | 1,250.3 | 925.8 | 778.5 | 594.0 | 432.9 | 350.8 | 235.6 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | 2.9 | 16.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 104.2 | 59.3 | - | - | - | - | - | - | - | - | 3.0 | 3.2 | 4.5 | 6.4 | 6.9 | - | - |
| Operating Lease Liabilities Current | 37.2 | 39.6 | 36.6 | 40.4 | 50.1 | 60.8 | 57.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 608.2 | 485.0 | 412.7 | 475.9 | 503.0 | 294.7 | 230.0 | 127.9 | 67.0 | 33.4 | 60.4 | 32.2 | 20.2 | 19.8 | 24.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 976.9 | 821.0 | 644.9 | 747.5 | 763.4 | 466.0 | 386.9 | 262.8 | 181.0 | 116.2 | 127.9 | 125.4 | 54.7 | 59.4 | 53.1 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 81.5 | 98.4 | 109.3 | 122.3 | 142.8 | 180.6 | 180.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.7 | 0.7 | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.3 | - | - | - |
| Deferred Tax Liabilities | 77.0 | 92.4 | 8.7 | - | - | - | - | - | - | 3.0 | 2.4 | 4.6 | 0.4 | 2.7 | 0.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 63.9 | 82.3 | 91.8 | 108.6 | 90.9 | 23.3 | 9.3 | 17.7 | 9.4 | 3.1 | 2.4 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,224.3 | 1,119.3 | 880.9 | 1,006.1 | 1,027.4 | 738.3 | 648.1 | 349.2 | 275.3 | 144.4 | 165.3 | 130.0 | 56.8 | 64.5 | 54.6 | - | - |
| - |
| Additional Paid In Capital | 1,390.4 | 1,190.2 | 1,008.8 | 848.0 | 711.9 | 660.8 | 607.1 | 544.7 | 473.9 | 374.9 | 303.4 | 229.5 | 195.6 | 167.0 | 40.0 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 18.5 | (116.9) | (39.0) | (95.3) | (54.2) | (25.5) | (31.4) | (41.5) | (17.6) | (37.7) | (35.2) | (22.1) | (1.8) | (1.0) | (3.5) | - | - |
| Treasury Stock | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 4.0 | 8.7 | 8.7 | 16.0 | - | - |
| Minority Interest | 0.6 | 1.9 | 0.6 | 1.5 | 8.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,677.2 | 3,629.2 | 3,470.9 | 3,001.5 | 2,487.1 | 1,983.0 | 1,596.1 | 1,262.6 | 974.9 | 781.4 | 613.2 | 464.1 | 376.1 | 286.3 | 95.1 | 66.2 | 16.5 |
| Total Equity | 3,677.8 | 3,631.2 | 3,471.5 | 3,003.0 | 2,495.8 | 1,983.0 | 1,596.1 | 1,262.6 | 974.9 | 781.4 | 613.2 | 464.1 | 376.1 | 286.3 | 95.1 | 66.2 | 16.5 |
| - |
| Net debt | (1,271.0) | (1,262.8) | (2,070.8) | (1,711.1) | (1,400.4) | (1,297.1) | - | - | - | - | (164.4) | (220.5) | - | - | - | - | - |
| Working Capital | 1,556.9 | 1,605.2 | 2,446.4 | 2,012.1 | 1,506.1 | 1,446.8 | 1,087.3 | 936.2 | 779.1 | 530.3 | 401.0 | 289.7 | 276.3 | 191.6 | 130.4 | - | - |
| Book Value | 3,677.2 | 3,629.2 | 3,470.9 | 3,001.5 | 2,487.1 | 1,983.0 | 1,596.1 | 1,262.6 | 974.9 | 781.4 | 613.2 | 464.1 | 376.1 | 286.3 | 95.1 | 66.2 | 16.5 |
| Tangible Book Value | 2,060.1 | 2,011.2 | 2,837.3 | 2,394.8 | 1,855.3 | 1,719.1 | 1,344.8 | 1,038.7 | 810.9 | 620.9 | 450.4 | 358.9 | 340.1 | 246.7 | 85.6 | 56.2 | - |
| 1,487.6 |
| 1,293.5 |
| 1,276.5 |
| 1,446.6 |
| 1,266.6 |
| 1,283.2 |
| 1,372.8 |
| 1,322.1 |
| 1,161.1 |
| 993.7 |
| 916.3 |
| 936.6 |
| 853.2 |
| 777.4 |
| 762.5 |
| 770.6 |
| 685.1 |
| 584.1 |
| 535.9 |
| 582.6 |
| 512.5 |
| 443.5 |
| 398.4 |
| 362.0 |
| 330.6 |
| 280.7 |
| Restricted Cash | 5.7 | 5.3 | 4.4 | 5.1 | 4.9 | 4.1 | 4.3 | 4.4 | 6.7 | 6.9 | 6.8 | 1.9 | 2.6 | 2.3 | 2.1 | 2.1 | 31.5 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.6 | 0.3 | 2.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | 22.3 | 61.5 | 61.6 | 60.7 | 60.4 | 71.4 | 60.4 | 60.3 | 60.2 | 60.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,037.0 | 1,296.1 | 1,239.1 | 1,041.3 | 1,173.6 | 1,286.3 | 2,058.7 | 1,848.7 | 2,045.3 | 2,097.0 | 1,933.4 | 1,848.3 | 1,809.8 | 1,741.7 | 1,547.8 | 1,353.6 | 1,276.5 | 1,446.6 | 1,266.6 | 1,283.2 | 1,372.8 | 1,322.1 | 1,161.1 | 993.7 | 916.3 | 936.6 | 853.2 | 777.4 | 762.5 | 770.6 | 685.1 | 584.1 | 535.9 | 582.6 | 512.5 | 443.5 | 398.4 | 362.0 | 330.6 | 280.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 339.1 | 343.9 | 307.2 | 297.7 | 282.3 | 283.0 | 262.3 | 265.6 | 230.1 | 208.3 | 176.7 | 200.0 | 187.8 | 178.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 145.8 | 129.6 | 154.4 | 170.2 | 152.0 | 137.8 | 113.1 | 106.1 | 106.4 | 97.4 | 78.9 | 106.1 | 86.8 | 85.3 | 63.0 | 76.8 | 89.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,357.4 | 2,533.9 | 2,524.0 | 2,370.5 | 2,415.7 | 2,426.2 | 3,106.9 | 2,915.6 | 3,083.2 | 3,091.4 | 2,925.3 | 2,872.0 | 2,830.8 | 2,759.6 | 2,528.0 | 2,359.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 202.8 | 202.4 | 198.8 | 201.6 | 203.2 | 207.7 | 207.5 | 210.4 | 222.2 | 235.1 | 239.7 | 255.8 | 267.1 | 273.3 | 209.7 | 211.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,204.6 | 1,210.6 | 1,208.9 | 1,209.5 | 1,187.0 | 1,181.6 | 621.9 | 608.1 | 595.2 | 562.5 | 548.2 | 534.5 | 533.7 | 529.1 | 505.5 | 521.3 | 534.1 | 530.7 | ||||||||||||||||||||||
| Intangible Assets | 385.7 | 406.6 | 419.8 | 435.9 | 426.7 | 436.4 | 74.5 | 78.2 | 80.8 | 71.1 | 69.7 | 68.1 | 73.1 | 77.7 | 79.2 | 89.0 | 97.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 118.4 | 114.9 | 123.4 | 129.3 | 124.4 | 128.2 | 129.9 | 130.0 | 135.8 | 134.9 | 136.3 | 145.8 | 146.8 | 148.8 | 148.2 | 159.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 283.0 | 295.1 | 235.3 | 240.9 | 255.1 | 269.8 | 218.3 | 213.1 | 197.5 | 197.9 | 187.5 | 164.5 | 167.7 | 172.8 | 214.2 | 172.8 | 161.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 151.4 | 138.7 | 133.0 | 123.1 | 111.4 | 100.5 | 98.2 | 68.0 | 60.0 | 59.6 | 55.6 | 53.0 | 52.2 | 47.9 | 50.7 | 50.3 | 52.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,703.5 | 4,902.1 | 4,843.3 | 4,710.7 | 4,723.6 | 4,750.5 | 4,457.2 | 4,223.3 | 4,374.6 | 4,352.4 | 4,162.3 | 4,093.7 | 4,071.3 | 4,009.2 | 3,735.6 | 3,564.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 40.1 | 55.3 | 43.0 | 45.3 | 44.5 | 44.7 | 30.8 | 31.0 | 27.2 | 32.0 | 25.4 | 27.3 | 28.9 | 30.9 | 28.3 | 22.5 | 19.4 | 24.8 | 8.1 | 9.7 | 7.2 | 10.2 | 10.8 | 7.6 | 5.2 | 7.8 | 6.9 | 6.0 | 4.4 | 7.4 | 8.4 | 6.7 | 8.5 | 5.6 | 5.6 | 4.3 | 3.3 | 3.2 | 4.7 | 3.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.8 | 6.7 | 9.9 | 16.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 36.8 | 37.2 | 40.5 | 40.4 | 39.5 | 39.6 | 37.6 | 36.8 | 36.2 | 36.6 | 38.3 | 39.0 | 40.9 | 40.4 | 38.6 | 41.1 | ||||||||||||||||||||||||
| Accrued Expenses | 567.7 | 608.2 | 543.7 | 458.6 | 495.6 | 485.0 | 422.5 | 367.7 | 438.2 | 412.7 | 392.4 | 359.3 | 444.7 | 475.9 | 457.0 | 414.7 | 408.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 884.3 | 976.9 | 835.3 | 747.4 | 789.1 | 821.0 | 681.0 | 602.5 | 658.5 | 644.9 | 613.6 | 584.1 | 682.9 | 747.5 | 728.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 165.0 | 25.0 | 25.0 | 25.0 | 25.1 | 25.2 | 25.3 | 25.5 | 25.8 | 26.1 | 27.5 | 25.9 | 28.3 | 27.7 | 28.2 | 30.2 | 30.6 | 30.2 | 25.0 | 0.0 | 25.0 | 25.0 | 25.0 | 25.0 | - | 25.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 86.2 | 81.5 | 89.7 | 97.2 | 93.6 | 98.4 | 102.6 | 103.7 | 110.4 | 109.3 | 108.3 | 116.0 | 117.9 | 122.3 | 122.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 73.8 | 77.0 | 97.0 | 98.1 | 94.2 | 92.4 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 62.4 | 63.9 | 69.5 | 74.6 | 78.4 | 82.3 | 93.6 | 93.8 | 104.2 | 100.6 | 112.8 | 104.5 | 111.9 | 108.6 | 40.7 | 48.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,271.7 | 1,224.3 | 1,116.5 | 1,042.3 | 1,080.4 | 1,119.3 | 902.6 | 825.4 | 898.9 | 880.9 | 862.3 | 830.4 | 940.9 | 1,006.1 | 977.0 | 940.0 | ||||||||||||||||||||||||
| 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 | 1,360.3 | 1,390.4 | 1,329.5 | 1,286.1 | 1,235.5 | 1,190.2 | 1,129.2 | 1,087.4 | 1,039.6 | 1,008.8 | 951.1 | 913.6 | 864.3 | 848.0 | 802.0 | 761.0 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (13.8) | 18.5 | 12.4 | 21.3 | (61.9) | (116.9) | (40.5) | (69.4) | (61.4) | (39.0) | (91.6) | (72.1) | (78.0) | (95.3) | (138.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Minority Interest | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.9 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.5 | 1.5 | 1.5 | 1.7 | 1.7 | 8.7 | ||||||||||||||||||||||
| Total Stockholders Equity | 3,431.1 | 3,677.2 | 3,726.3 | 3,667.8 | 3,642.6 | 3,629.2 | 3,554.0 | 3,397.4 | 3,475.1 | 3,470.9 | 3,299.4 | 3,262.8 | 3,129.0 | 3,001.5 | 2,757.2 | 2,622.4 | ||||||||||||||||||||||||
| Total Equity | 3,431.7 | 3,677.8 | 3,726.8 | 3,668.4 | 3,643.2 | 3,631.2 | 3,554.6 | 3,398.0 | 3,475.7 | 3,471.5 | 3,300.0 | 3,263.3 | 3,130.4 | 3,003.0 | 2,758.6 | 2,624.0 | 2,553.8 | 2,495.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 165.0 | 25.0 | 25.0 | 25.0 | 25.1 | 25.2 | 25.3 | 25.5 | 25.8 | 26.1 | 27.5 | 25.9 | 28.3 | 27.7 | 36.0 | 36.9 | 40.5 | 46.3 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | - | 25.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (872.0) | (1,271.0) | (1,214.1) | (1,016.3) | (1,148.6) | (1,261.1) | (2,033.4) | (1,823.2) | (2,019.6) | (2,070.8) | (1,905.9) | (1,822.4) | (1,781.5) | (1,714.0) | (1,511.8) | (1,316.7) | (1,236.0) | (1,400.4) | ||||||||||||||||||||||
| Working Capital | 1,473.1 | 1,556.9 | 1,688.8 | 1,623.0 | 1,626.6 | 1,605.2 | 2,425.8 | 2,313.2 | 2,424.6 | 2,446.4 | 2,311.7 | 2,287.9 | 2,147.9 | 2,012.1 | 1,800.0 | 1,675.0 | 1,583.5 | |||||||||||||||||||||||
| Book Value | 3,431.1 | 3,677.2 | 3,726.3 | 3,667.8 | 3,642.6 | 3,629.2 | 3,554.0 | 3,397.4 | 3,475.1 | 3,470.9 | 3,299.4 | 3,262.8 | 3,129.0 | 3,001.5 | 2,757.2 | 2,622.4 | 2,552.1 | 2,487.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,840.8 | 2,060.1 | 2,097.5 | 2,022.4 | 2,028.9 | 2,011.2 | 2,857.7 | 2,711.1 | 2,799.1 | 2,837.3 | 2,681.5 | 2,660.1 | 2,522.1 | 2,394.8 | 2,172.4 | 2,012.1 | 1,920.4 | |||||||||||||||||||||||
| 53.9 |
| 70.0 |
| 72.5 |
| 46.8 |
| 29.6 |
| 37.8 |
| 37.7 |
| 48.8 |
| 39.9 |
| 29.4 |
| 28.8 |
| 30.9 |
| 26.2 |
| 29.6 |
| 31.9 |
| 33.2 |
| 23.2 |
| 31.6 |
| 23.3 |
| 26.7 |
| 15.7 |
| 32.2 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,266.8 |
| 2,269.5 |
| 2,092.2 |
| 2,038.0 |
| 2,004.7 |
| 1,912.8 |
| 1,752.2 |
| 1,598.3 |
| 1,507.7 |
| 1,474.2 |
| 1,364.7 |
| 1,285.8 |
| 1,244.7 |
| 1,199.1 |
| 1,129.0 |
| 1,024.5 |
| 970.2 |
| 960.0 |
| 883.7 |
| 788.5 |
| 708.0 |
| 646.6 |
| 635.7 |
| 573.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.6 |
| 236.2 |
| 176.9 |
| 173.5 |
| 164.7 |
| 169.5 |
| 163.7 |
| 167.4 |
| 164.7 |
| 165.3 |
| 115.3 |
| 111.2 |
| 105.8 |
| 102.6 |
| 99.5 |
| 98.5 |
| 96.8 |
| 86.4 |
| 77.9 |
| 77.1 |
| 76.0 |
| 73.6 |
| 70.3 |
| 66.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 386.5 |
| 335.5 |
| 210.9 |
| 212.0 |
| 207.8 |
| 199.0 |
| 198.5 |
| 195.0 |
| 186.3 |
| 179.2 |
| 167.7 |
| 166.8 |
| 145.0 |
| 144.7 |
| 150.3 |
| 119.5 |
| 119.5 |
| 116.2 |
| 110.3 |
| 109.3 |
| 111.7 |
| 110.7 |
| 101.1 |
| 74.6 |
| 65.1 |
| 48.5 |
| 52.0 |
| 54.3 |
| 55.9 |
| 58.7 |
| 56.3 |
| 56.5 |
| 53.8 |
| 50.1 |
| 57.1 |
| 52.7 |
| 55.2 |
| 59.5 |
| 44.5 |
| 46.2 |
| 50.0 |
| 49.7 |
| 51.3 |
| 53.9 |
| 56.0 |
| 175.5 |
| 184.8 |
| 192.6 |
| 196.6 |
| 207.4 |
| 228.7 |
| 232.8 |
| 234.8 |
| 243.7 |
| 239.0 |
| 207.1 |
| 210.4 |
| 173.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.9 |
| 104.1 |
| 96.1 |
| 90.2 |
| 92.5 |
| 90.1 |
| 78.1 |
| 79.0 |
| 75.0 |
| 75.1 |
| 69.7 |
| 69.3 |
| 70.0 |
| 61.9 |
| 54.8 |
| 48.2 |
| 25.0 |
| 30.3 |
| 33.0 |
| 29.2 |
| 31.0 |
| 26.6 |
| 26.0 |
| 56.9 |
| 56.9 |
| 56.8 |
| 54.1 |
| 52.7 |
| 54.6 |
| 55.6 |
| 59.5 |
| 39.4 |
| 35.1 |
| 21.2 |
| 20.7 |
| 16.2 |
| 14.5 |
| 12.9 |
| 16.5 |
| 12.7 |
| 12.6 |
| 11.5 |
| 10.6 |
| 10.6 |
| 7.5 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,507.6 |
| 3,523.2 |
| 3,242.2 |
| 2,961.6 |
| 2,780.5 |
| 2,721.3 |
| 2,555.4 |
| 2,389.1 |
| 2,311.9 |
| 2,244.2 |
| 2,040.2 |
| 1,931.5 |
| 1,831.4 |
| 1,611.8 |
| 1,504.0 |
| 1,392.2 |
| 1,343.4 |
| 1,250.3 |
| 1,173.0 |
| 1,079.4 |
| 987.0 |
| 925.8 |
| 909.2 |
| 843.9 |
| - |
| 25.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.4 |
| 47.0 |
| 50.1 |
| 51.2 |
| 52.8 |
| 56.2 |
| 60.8 |
| 61.1 |
| 60.9 |
| 60.1 |
| 57.5 |
| 51.4 |
| 48.4 |
| 39.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 503.0 |
| 412.1 |
| 309.3 |
| 316.0 |
| 294.7 |
| 263.9 |
| 223.4 |
| 250.6 |
| 230.0 |
| 128.6 |
| 96.0 |
| 72.8 |
| 127.9 |
| 98.4 |
| 72.4 |
| 56.7 |
| 89.8 |
| 71.8 |
| 47.8 |
| 32.5 |
| 49.9 |
| 34.9 |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 684.7 |
| 683.3 |
| 763.4 |
| 632.5 |
| 522.9 |
| 463.8 |
| 466.0 |
| 414.8 |
| 365.6 |
| 389.3 |
| 386.9 |
| 311.5 |
| 272.6 |
| 282.6 |
| 262.8 |
| 221.0 |
| 181.4 |
| 179.9 |
| 181.0 |
| 159.0 |
| 130.2 |
| 122.9 |
| 116.2 |
| 122.4 |
| 92.0 |
| 130.9 |
| 140.8 |
| 142.8 |
| 149.6 |
| 152.0 |
| 162.0 |
| 180.6 |
| 183.9 |
| 181.7 |
| 189.3 |
| 180.8 |
| 154.0 |
| 158.1 |
| 127.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.1 |
| 48.5 |
| 53.8 |
| 33.0 |
| 21.9 |
| 23.3 |
| 28.1 |
| 20.3 |
| 14.9 |
| 9.3 |
| 13.9 |
| 9.8 |
| 14.0 |
| 17.7 |
| 11.8 |
| 16.4 |
| 21.1 |
| 9.4 |
| 3.8 |
| 4.4 |
| 4.0 |
| 3.1 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 953.8 |
| 1,027.4 |
| 903.1 |
| 748.9 |
| 716.6 |
| 738.3 |
| 695.2 |
| 636.0 |
| 664.4 |
| 648.1 |
| 548.0 |
| 509.2 |
| 493.2 |
| 349.2 |
| 308.0 |
| 279.4 |
| 288.1 |
| 275.3 |
| 187.9 |
| 159.7 |
| 151.9 |
| 144.4 |
| 159.1 |
| 134.9 |
| 719.1 |
| 711.9 |
| 693.9 |
| 670.3 |
| 647.9 |
| 660.8 |
| 648.7 |
| 630.7 |
| 610.6 |
| 607.1 |
| 589.8 |
| 574.6 |
| 553.5 |
| 544.7 |
| 530.8 |
| 511.1 |
| 486.0 |
| 473.9 |
| 456.6 |
| 439.5 |
| 396.8 |
| 374.9 |
| 363.2 |
| 348.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (76.4) |
| (86.2) |
| (54.2) |
| (41.9) |
| (29.1) |
| (40.8) |
| (25.5) |
| (50.7) |
| (50.4) |
| (69.3) |
| (31.4) |
| (43.6) |
| (31.3) |
| (35.5) |
| (41.5) |
| (34.3) |
| (32.2) |
| (14.2) |
| (17.6) |
| (21.0) |
| (26.8) |
| (31.3) |
| (37.7) |
| (32.5) |
| (32.8) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,552.1 |
| 2,487.1 |
| 2,339.1 |
| 2,212.7 |
| 2,063.9 |
| 1,983.0 |
| 1,860.2 |
| 1,753.1 |
| 1,647.5 |
| 1,596.1 |
| 1,492.1 |
| 1,422.2 |
| 1,338.2 |
| 1,262.6 |
| 1,195.9 |
| 1,112.8 |
| 1,055.3 |
| 974.9 |
| 985.1 |
| 919.7 |
| 835.1 |
| 781.4 |
| 750.1 |
| 709.0 |
| 2,339.1 |
| 2,212.7 |
| 2,063.9 |
| 1,983.0 |
| 1,860.2 |
| 1,753.1 |
| 1,647.5 |
| 1,596.1 |
| 1,492.1 |
| 1,422.2 |
| 1,338.2 |
| 1,262.6 |
| 1,195.9 |
| 1,112.8 |
| 1,055.3 |
| 974.9 |
| 985.1 |
| 919.7 |
| 835.1 |
| 781.4 |
| 750.1 |
| 709.0 |
| (1,241.6) |
| (1,258.2) |
| (1,347.8) |
| (1,297.1) |
| (1,136.0) |
| (968.7) |
| - |
| (911.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,506.1 |
| 1,459.6 |
| 1,515.1 |
| 1,541.0 |
| 1,446.8 |
| 1,337.4 |
| 1,232.8 |
| 1,118.4 |
| 1,087.3 |
| 1,053.2 |
| 1,013.2 |
| 962.2 |
| 936.2 |
| 908.0 |
| 843.1 |
| 790.3 |
| 779.1 |
| 724.8 |
| 658.3 |
| 585.1 |
| 530.3 |
| 513.3 |
| 481.5 |
| 2,339.1 |
| 2,212.7 |
| 2,063.9 |
| 1,983.0 |
| 1,860.2 |
| 1,753.1 |
| 1,647.5 |
| 1,596.1 |
| 1,492.1 |
| 1,422.2 |
| 1,338.2 |
| 1,262.6 |
| 1,195.9 |
| 1,112.8 |
| 1,055.3 |
| 974.9 |
| 985.1 |
| 919.7 |
| 835.1 |
| 781.4 |
| 750.1 |
| 709.0 |
| 1,855.3 |
| 1,878.0 |
| 1,812.1 |
| 1,804.5 |
| 1,719.1 |
| 1,598.1 |
| 1,498.2 |
| 1,390.3 |
| 1,344.8 |
| 1,249.3 |
| 1,189.2 |
| 1,120.4 |
| 1,038.7 |
| 998.3 |
| 912.9 |
| 845.5 |
| 810.9 |
| 819.5 |
| 753.5 |
| 675.1 |
| 620.9 |
| 584.5 |
| 542.3 |