| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 582.5 | 504.4 | 383.2 | 336.8 | 233.3 | 301.8 | 249.2 | 156.8 | 316.3 | 104.8 | 172.6 | 115.3 | 104.4 | 67.6 | 49.3 | 198.8 | 90.5 | ||
| Restricted Cash | 1.3 | 2.7 | 3.5 | 3.8 | 4.4 | 6.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 130.8 | 141.7 | 143.2 | 129.4 | 136.0 | 159.5 | 134.9 | 31.5 | ||
| Cash And Short Term Investments | 582.5 | 504.4 | 383.2 | 336.8 | 233.3 | 301.8 | 249.2 | 156.8 | 316.3 | 235.6 | 314.4 | 258.5 | 233.9 | 203.6 | 208.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | 58.1 | 65.3 | 64.9 | 64.5 | 60.1 | 26.0 | 44.8 | 33.5 | 28.0 | 29.3 | 24.1 | 21.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 111.8 | 143.7 | 150.6 | 155.4 | 160.6 | 158.9 | 146.5 | 143.2 | 108.2 | 103.5 | 91.8 | 96.1 | 94.9 | 89.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 348.4 | 348.1 | 347.8 | 347.6 | 223.4 | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 348.4 | 348.1 | 347.8 | 347.6 | 223.4 | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 513.9 | 582.5 | 506.3 | 371.0 | 387.6 | 504.4 | 375.0 | 307.4 | 359.8 | 383.2 | 377.0 | 342.8 | 324.0 | 336.8 | 304.5 | |||||||||||||||||||||||||
| 45.4 |
| 120.4 |
| - |
| - |
| - |
| 333.6 |
| 122.0 |
| 45.4 |
| 120.4 |
| 21.2 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 36.8 | 29.3 | 29.7 | 27.0 | 29.3 | 22.1 | 16.7 | 16.5 | 11.7 | 10.0 | 10.7 | 12.9 | 12.9 | 13.0 | 17.4 | 15.9 | 27.1 | - | - |
| Other Current Assets | 12.9 | 4.8 | 5.9 | 8.3 | 7.2 | 8.5 | 1.8 | 2.0 | 2.5 | 3.8 | 4.8 | 3.8 | 5.0 | 4.3 | 5.2 | 2.4 | 4.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 863.8 | 781.4 | 720.7 | 651.0 | 559.4 | 575.3 | 461.3 | 304.1 | 437.3 | 359.8 | 395.8 | 342.1 | 339.3 | 300.1 | 366.5 | 373.2 | 184.8 | - | - |
| 85.5 |
| 80.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 87.0 | 118.1 | 119.9 | 119.6 | 113.6 | 106.3 | 94.8 | 89.9 | 70.6 | 64.2 | 56.0 | 57.4 | 54.8 | 50.9 | 47.2 | 42.0 | 35.5 | - | - |
| Property,Plant & Equipment Net | 24.8 | 25.6 | 30.7 | 35.7 | 47.0 | 52.6 | 51.7 | 53.2 | 37.7 | 39.3 | 35.7 | 38.6 | 40.1 | 38.9 | 38.2 | 38.5 | 40.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | - | - | - | - | - |
| Goodwill | 852.1 | 804.8 | 807.2 | 800.4 | 798.9 | 800.3 | 774.5 | 809.6 | 660.0 | 659.2 | 659.3 | 658.8 | 658.7 | 648.8 | 642.3 | 635.3 | 581.7 | - | - |
| Intangible Assets | 331.5 | 327.9 | 409.4 | 409.2 | 471.2 | 481.8 | 446.2 | 339.6 | 76.9 | - | 2.7 | 4.1 | 6.1 | 8.7 | 12.1 | 19.1 | - | - | - |
| Operating Lease Right Of Use Assets | 95.8 | 104.7 | 99.3 | 92.9 | 108.3 | 122.1 | 100.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 61.3 | 40.4 | 34.5 | 31.3 | 33.4 | 28.8 | 45.8 | 37.1 | 19.6 | 22.9 | 21.1 | 26.0 | 21.0 | 23.2 | 25.2 | 21.0 | 9.3 | - | - |
| Total Non-Current Assets | 1,365.5 | 1,303.3 | 1,381.1 | 1,369.4 | 1,458.7 | 1,485.5 | 1,418.8 | 1,239.6 | 794.1 | 795.3 | 791.4 | 798.5 | 796.5 | 790.0 | 784.3 | 780.3 | 727.6 | - | - |
| Total Assets | 2,229.3 | 2,084.7 | 2,101.8 | 2,020.5 | 2,018.2 | 2,060.8 | 1,880.1 | 1,543.7 | 1,231.4 | 1,155.1 | 1,187.2 | 1,140.5 | 1,135.8 | 1,090.1 | 1,150.9 | 1,153.5 | 912.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 20.1 | 16.7 | 16.3 | 18.4 | 17.4 | 15.8 | 13.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 176.3 | 157.1 | 158.4 | 149.8 | 162.2 | 170.6 | 137.4 | 113.9 | 74.6 | 74.7 | 75.7 | 75.7 | 70.3 | 68.2 | 60.0 | 61.1 | 64.4 | - | - |
| Other Current Liabilities | 18.6 | 15.4 | 24.4 | 15.4 | 27.0 | 17.2 | 10.7 | 11.2 | 6.7 | 8.1 | 14.5 | 13.2 | 29.7 | 25.2 | 34.3 | 24.5 | 61.2 | - | - |
| Total Current Liabilities | 314.1 | 289.2 | 287.3 | 257.4 | 270.7 | 265.4 | 230.7 | 181.2 | 128.8 | 162.5 | 159.2 | 149.3 | 214.2 | 181.1 | 178.5 | 214.4 | 197.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 88.5 | 97.2 | 93.8 | 86.8 | 105.3 | 121.9 | 107.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 183.5 | 171.0 | 186.3 | 180.4 | 205.2 | 187.9 | 165.4 | 148.2 | 117.6 | 176.7 | 158.9 | 140.8 | 121.2 | 99.4 | 73.2 | 51.4 | 39.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 31.3 | 28.5 | 32.5 | 40.8 | 36.4 | 36.6 | 23.1 | 39.7 | 23.6 | 23.0 | 20.1 | 20.3 | 20.2 | 29.3 | 37.2 | 32.8 | 14.9 | - | - |
| Total Non-Current Liabilities | 651.7 | 644.8 | 660.4 | 655.6 | 570.3 | 421.4 | 396.1 | 322.9 | 311.2 | 365.4 | 370.3 | 377.8 | 339.7 | 405.0 | 429.2 | 445.4 | 172.7 | - | - |
| Total Liabilities | 965.9 | 934.0 | 947.7 | 913.0 | 841.0 | 686.9 | 626.8 | 504.0 | 440.0 | 528.0 | 529.5 | 527.2 | 553.9 | 586.1 | 607.7 | 659.8 | 369.7 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,531.1 | 1,256.6 | 1,194.6 | 1,015.6 | 1,187.0 | 1,027.7 | 930.4 | 791.8 | 697.4 | 529.7 | 545.8 | 505.4 | 1,022.6 | 984.5 | 1,069.9 | 1,036.6 | 1,105.1 | - | - |
| Accumulated Other Comprehensive Income | 6.5 | (32.1) | (19.9) | (45.7) | 16.4 | 15.2 | (0.2) | (14.6) | (0.8) | 0.5 | 4.6 | 1.7 | 1.2 | 2.9 | 8.6 | 3.7 | 1.5 | 0.3 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 255.4 | 191.9 | 165.3 | 751.2 | 760.0 | 772.5 | 778.6 | 795.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 1.2 | 0.7 | 0.4 | 0.6 | - | - |
| Total Stockholders Equity | 1,196.9 | 1,095.2 | 1,128.3 | 1,045.7 | 1,114.0 | 1,137.0 | 1,041.3 | 857.1 | 761.2 | 594.8 | 647.8 | 609.5 | 566.1 | 495.4 | 542.0 | 491.8 | 528.2 | 423.8 | 574.3 |
| Total Equity | 1,196.9 | 1,095.2 | 1,128.3 | 1,045.7 | 1,114.0 | 1,137.0 | 1,041.3 | 857.1 | 761.2 | 595.8 | 649.0 | 609.7 | 566.3 | 496.7 | 542.7 | 492.2 | 528.8 | 423.8 | 574.3 |
| - |
| - |
| - |
| Net debt | (234.2) | (156.3) | (35.3) | 10.8 | (10.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 549.7 | 492.2 | 433.4 | 393.6 | 288.7 | 309.9 | 230.6 | 122.9 | 308.4 | 197.2 | 236.6 | 192.7 | 125.1 | 118.9 | 188.0 | 158.8 | (12.2) | - | - |
| Book Value | 1,196.9 | 1,095.2 | 1,128.3 | 1,045.7 | 1,114.0 | 1,137.0 | 1,041.3 | 857.1 | 761.2 | 594.8 | 647.8 | 609.5 | 566.1 | 495.4 | 542.0 | 491.8 | 528.2 | 423.8 | 574.3 |
| Tangible Book Value | 13.3 | (37.5) | (88.4) | (163.9) | (156.1) | (145.0) | (179.5) | (292.1) | 24.3 | (64.4) | (14.2) | (53.5) | (98.7) | (162.1) | (112.5) | (162.6) | (53.5) | - | - |
| 248.7 |
| 262.0 |
| 233.3 |
| 201.7 |
| 253.7 |
| 222.6 |
| 301.8 |
| 322.8 |
| 277.8 |
| 308.3 |
| 249.2 |
| 196.5 |
| 180.0 |
| 134.5 |
| 156.8 |
| 116.9 |
| 375.2 |
| 325.6 |
| 316.3 |
| 161.4 |
| 115.2 |
| 94.6 |
| 104.8 |
| 185.1 |
| 153.9 |
| Restricted Cash | - | - | 0.0 | 0.0 | 0.0 | - | 3.2 | 3.0 | 3.4 | - | 3.9 | 4.0 | 3.9 | - | 3.5 | 4.0 | 4.3 | - | 4.4 | 4.6 | 6.5 | - | 6.1 | 5.8 | 5.9 | - | 1.7 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 117.0 | 122.1 | 130.8 | 129.2 | 134.4 |
| Cash And Short Term Investments | 513.9 | 582.5 | 506.3 | 371.0 | 387.6 | 504.4 | 375.0 | 307.4 | 359.8 | 383.2 | 377.0 | 342.8 | 324.0 | 336.8 | 304.5 | 248.7 | 262.0 | 233.3 | 201.7 | 253.7 | 222.6 | 301.8 | 322.8 | 277.8 | 308.3 | 249.2 | 196.5 | 180.0 | 134.5 | 156.8 | 116.9 | 375.2 | 325.6 | 316.3 | 161.4 | 232.2 | 216.8 | 235.6 | 314.3 | 288.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 75.2 | 58.1 | 48.6 | 53.9 | 55.5 | 65.3 | 67.4 | 64.7 | 67.2 | 64.9 | 72.0 | 88.0 | 49.8 | 64.5 | 59.8 | 46.7 | 48.7 | 60.1 | 94.9 | 44.7 | 50.1 | 53.5 | 45.5 | 45.1 | 44.7 | 44.8 | 39.0 | 39.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 36.7 | 36.8 | 41.0 | 34.8 | 31.6 | 29.3 | 33.6 | 37.9 | 34.1 | 29.7 | 25.7 | 29.2 | 31.5 | 27.0 | 26.1 | 34.2 | 32.3 | 29.3 | ||||||||||||||||||||||
| Other Current Assets | 12.8 | 12.9 | 11.5 | 15.9 | 2.2 | 4.8 | 6.3 | 6.0 | 6.1 | 5.9 | 6.3 | 6.5 | 6.6 | 8.3 | 41.4 | 7.1 | 7.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 788.6 | 863.8 | 802.3 | 760.7 | 678.6 | 781.4 | 723.2 | 613.3 | 719.7 | 720.7 | 711.7 | 694.3 | 636.3 | 651.0 | 630.3 | 561.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 87.2 | 87.0 | 101.7 | 124.0 | 120.6 | 118.1 | 122.1 | 122.4 | 121.2 | 119.9 | 117.2 | 119.9 | 117.0 | 119.6 | 114.5 | 112.4 | 116.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 28.2 | 24.8 | 27.4 | 23.4 | 24.5 | 25.6 | 27.6 | 32.2 | 28.6 | 30.7 | 31.4 | 31.5 | 32.5 | 35.7 | 37.9 | 41.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 848.9 | 852.1 | 861.0 | 864.8 | 808.9 | 804.8 | 813.5 | 806.1 | 805.9 | 807.2 | 801.6 | 806.7 | 802.9 | 800.4 | 774.6 | 784.9 | 794.8 | 798.9 | ||||||||||||||||||||||
| Intangible Assets | 325.1 | 331.5 | 335.0 | 342.3 | 329.9 | 327.9 | 342.6 | 335.6 | 404.1 | 409.4 | 402.0 | 415.1 | 411.0 | 409.2 | 406.8 | 433.1 | 458.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 89.3 | 95.8 | 101.6 | 101.3 | 99.4 | 104.7 | 90.5 | 92.5 | 95.6 | 99.3 | 101.2 | 80.8 | 84.2 | 92.9 | 93.3 | 99.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 63.7 | 61.3 | 54.9 | 59.1 | 60.8 | 40.4 | 40.2 | 31.9 | 33.1 | 34.5 | 32.6 | 31.4 | 32.1 | 31.3 | 29.7 | 31.7 | 33.1 | |||||||||||||||||||||||
| Total Non-Current Assets | 1,355.2 | 1,365.5 | 1,379.9 | 1,390.9 | 1,323.5 | 1,303.3 | 1,314.4 | 1,298.2 | 1,367.3 | 1,381.1 | 1,368.7 | 1,365.4 | 1,362.7 | 1,369.4 | 1,342.3 | 1,390.5 | 1,436.7 | |||||||||||||||||||||||
| Total Assets | 2,143.8 | 2,229.3 | 2,182.3 | 2,151.6 | 2,002.1 | 2,084.7 | 2,037.6 | 1,911.5 | 2,087.0 | 2,101.8 | 2,080.3 | 2,059.7 | 1,999.0 | 2,020.5 | 1,972.6 | 1,951.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.9 | 20.1 | 18.2 | 17.6 | 16.9 | 16.7 | 16.2 | 16.4 | 16.1 | 16.3 | 15.9 | 19.1 | 18.9 | 18.4 | 17.8 | 17.8 | ||||||||||||||||||||||||
| Accrued Expenses | 72.2 | 176.3 | 136.3 | 102.0 | 68.9 | 157.1 | 127.2 | 93.2 | 66.5 | 158.4 | 124.6 | 99.9 | 69.0 | 149.8 | 118.1 | 93.9 | 73.4 | |||||||||||||||||||||||
| Other Current Liabilities | 18.8 | 17.6 | 10.5 | 17.9 | 15.0 | 15.4 | 21.6 | 21.2 | 17.7 | 24.4 | 35.4 | 33.3 | 6.8 | 15.4 | 30.9 | 21.7 | 13.1 | |||||||||||||||||||||||
| Total Current Liabilities | 240.7 | 314.1 | 256.4 | 225.7 | 223.0 | 289.2 | 263.1 | 223.4 | 212.5 | 287.3 | 255.6 | 234.5 | 212.2 | 257.4 | 238.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 348.4 | 348.4 | 348.3 | 348.2 | 348.2 | 348.1 | 348.0 | 348.0 | 347.9 | 347.8 | 347.8 | 347.7 | 347.6 | 347.6 | 397.5 | 397.4 | 397.4 | 223.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 83.2 | 88.5 | 94.4 | 94.7 | 94.1 | 97.2 | 83.6 | 85.7 | 89.6 | 93.8 | 96.0 | 73.3 | 76.9 | 86.8 | 88.4 | 94.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 184.3 | 183.5 | 192.7 | 172.4 | 172.2 | 171.0 | 176.4 | 181.4 | 188.6 | 186.3 | 176.7 | 180.4 | 180.9 | 180.4 | 188.9 | 197.5 | 204.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 24.3 | 31.3 | 39.7 | 33.5 | 21.2 | 28.5 | 29.4 | 25.5 | 27.8 | 32.5 | 33.6 | 32.0 | 35.1 | 40.8 | 32.8 | 32.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 640.3 | 651.7 | 675.1 | 648.8 | 635.7 | 644.8 | 637.5 | 640.6 | 653.9 | 660.4 | 654.1 | 633.4 | 640.6 | 655.6 | 707.6 | 722.1 | ||||||||||||||||||||||||
| Total Liabilities | 881.0 | 965.9 | 931.5 | 874.5 | 858.7 | 934.0 | 900.6 | 864.0 | 866.4 | 947.7 | 909.7 | 867.9 | 852.8 | 913.0 | 946.6 | 929.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | 3.5 | 3.5 | |||||||||||||||||||||||
| Retained Earnings | 1,591.4 | 1,531.1 | 1,461.8 | 1,384.0 | 1,320.0 | 1,256.6 | 1,207.8 | 1,145.8 | 1,234.9 | 1,194.6 | 1,148.5 | 1,098.1 | 1,051.1 | 1,015.6 | 1,002.2 | 1,224.5 | 1,191.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.4) | 6.5 | 5.4 | 15.7 | (16.9) | (32.1) | 0.9 | (24.6) | (25.1) | (19.9) | (43.4) | (21.6) | (36.1) | (45.7) | (87.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,204.3 | 1,196.9 | 1,187.3 | 1,114.1 | 1,076.1 | 1,095.2 | 1,083.5 | 1,017.0 | 1,147.4 | 1,128.3 | 1,100.0 | 1,133.9 | 1,106.7 | 1,045.7 | 971.4 | 967.9 | ||||||||||||||||||||||||
| Total Equity | 1,204.3 | 1,196.9 | 1,187.3 | 1,114.1 | 1,076.1 | 1,095.2 | 1,083.5 | 1,017.0 | 1,147.4 | 1,128.3 | 1,100.0 | 1,133.9 | 1,106.7 | 1,045.7 | 971.4 | 967.9 | 1,057.9 | 1,114.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 348.4 | 348.4 | 348.3 | 348.2 | 348.2 | 348.1 | 348.0 | 348.0 | 347.9 | 347.8 | 347.8 | 347.7 | 347.6 | 347.6 | 397.5 | 397.4 | 397.4 | 223.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (165.5) | (234.2) | (158.0) | (22.8) | (39.4) | (156.3) | (26.9) | 40.5 | (11.9) | (35.3) | (29.2) | 5.0 | 23.7 | 10.8 | 93.0 | 148.7 | 135.3 | (10.0) | ||||||||||||||||||||||
| Working Capital | 547.9 | 549.7 | 545.9 | 535.0 | 455.6 | 492.2 | 460.0 | 389.9 | 507.2 | 433.4 | 456.1 | 459.9 | 424.1 | 393.6 | 391.4 | 354.3 | 400.9 | 288.7 | ||||||||||||||||||||||
| Book Value | 1,204.3 | 1,196.9 | 1,187.3 | 1,114.1 | 1,076.1 | 1,095.2 | 1,083.5 | 1,017.0 | 1,147.4 | 1,128.3 | 1,100.0 | 1,133.9 | 1,106.7 | 1,045.7 | 971.4 | 967.9 | 1,057.9 | 1,114.0 | ||||||||||||||||||||||
| Tangible Book Value | 30.3 | 13.3 | (8.7) | (92.9) | (62.7) | (37.5) | (72.6) | (124.6) | (62.6) | (88.4) | (103.5) | (87.9) | (107.2) | (163.9) | (210.0) | (250.1) | (195.5) | |||||||||||||||||||||||
| 27.4 |
| 34.1 |
| 27.4 |
| 22.1 |
| 17.7 |
| 20.4 |
| 18.6 |
| 16.7 |
| 15.6 |
| 20.0 |
| 17.2 |
| 16.5 |
| 18.2 |
| 19.9 |
| 11.4 |
| 11.7 |
| 9.7 |
| 14.4 |
| 10.8 |
| 10.0 |
| 9.7 |
| 11.2 |
| 7.2 |
| 6.8 |
| 8.4 |
| 10.3 |
| 8.5 |
| 7.8 |
| 7.8 |
| 8.1 |
| 1.8 |
| 3.4 |
| 2.3 |
| 2.3 |
| 2.0 |
| 1.5 |
| 2.0 |
| 2.0 |
| 2.5 |
| 2.2 |
| 2.1 |
| 2.2 |
| 3.8 |
| 3.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 581.8 |
| 559.4 |
| 478.0 |
| 564.2 |
| 520.3 |
| 575.3 |
| 569.4 |
| 521.4 |
| 504.1 |
| 461.3 |
| 420.9 |
| 338.4 |
| 278.4 |
| 304.1 |
| 271.6 |
| 484.2 |
| 441.0 |
| 437.3 |
| 385.7 |
| 344.4 |
| 335.5 |
| 359.8 |
| 432.5 |
| 406.4 |
| 113.6 |
| 110.3 |
| 113.8 |
| 109.9 |
| 106.3 |
| 101.8 |
| 101.4 |
| 97.4 |
| 94.8 |
| 90.7 |
| 91.6 |
| 89.4 |
| 89.9 |
| 86.5 |
| 75.8 |
| 73.3 |
| 70.6 |
| 69.1 |
| 68.6 |
| 66.2 |
| 64.2 |
| 61.9 |
| 60.4 |
| 44.6 |
| 47.0 |
| 49.4 |
| 48.4 |
| 51.0 |
| 52.6 |
| 51.1 |
| 50.7 |
| 51.5 |
| 51.7 |
| 51.6 |
| 54.1 |
| 54.0 |
| 53.2 |
| 52.6 |
| 39.3 |
| 38.7 |
| 37.7 |
| 38.7 |
| 37.8 |
| 38.7 |
| 39.3 |
| 39.7 |
| 38.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 798.3 |
| 801.9 |
| 801.5 |
| 800.3 |
| 792.4 |
| 787.0 |
| 789.8 |
| 774.5 |
| 766.2 |
| 769.7 |
| 813.9 |
| 809.6 |
| 819.1 |
| 660.0 |
| 660.0 |
| 660.0 |
| 660.0 |
| 660.0 |
| 660.0 |
| 659.2 |
| 659.2 |
| 659.2 |
| 471.2 |
| 472.9 |
| 479.5 |
| 481.5 |
| 481.8 |
| 465.2 |
| 454.8 |
| 458.7 |
| 446.2 |
| 367.2 |
| 378.4 |
| 342.9 |
| 339.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.6 |
| 108.3 |
| 111.7 |
| 116.4 |
| 119.0 |
| 122.1 |
| 101.7 |
| 98.2 |
| 101.3 |
| 100.5 |
| 102.5 |
| 105.9 |
| 109.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| 36.1 |
| 34.5 |
| 36.7 |
| 28.8 |
| 24.0 |
| 21.7 |
| 20.5 |
| 45.8 |
| 45.7 |
| 41.6 |
| 36.9 |
| 37.1 |
| 38.6 |
| 16.2 |
| 18.8 |
| 19.6 |
| 20.1 |
| 21.4 |
| 21.7 |
| 22.9 |
| 25.0 |
| 21.5 |
| 1,458.7 |
| 1,468.4 |
| 1,480.7 |
| 1,489.6 |
| 1,485.5 |
| 1,434.3 |
| 1,412.5 |
| 1,421.8 |
| 1,418.8 |
| 1,333.1 |
| 1,349.7 |
| 1,356.8 |
| 1,239.6 |
| 1,252.0 |
| 792.1 |
| 794.3 |
| 794.1 |
| 795.8 |
| 796.4 |
| 797.7 |
| 795.3 |
| 798.0 |
| 793.4 |
| 2,018.5 |
| 2,018.2 |
| 1,946.4 |
| 2,044.9 |
| 2,010.0 |
| 2,060.8 |
| 2,003.7 |
| 1,933.9 |
| 1,925.9 |
| 1,880.1 |
| 1,754.0 |
| 1,688.1 |
| 1,635.2 |
| 1,543.7 |
| 1,523.7 |
| 1,276.3 |
| 1,235.3 |
| 1,231.4 |
| 1,181.5 |
| 1,140.8 |
| 1,133.2 |
| 1,155.1 |
| 1,230.5 |
| 1,199.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 17.4 |
| 17.2 |
| 17.1 |
| 16.5 |
| 15.8 |
| 14.9 |
| 13.8 |
| 14.8 |
| 13.6 |
| 13.4 |
| 13.4 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.2 |
| 133.1 |
| 101.7 |
| 74.7 |
| 170.6 |
| 119.9 |
| 86.5 |
| 56.1 |
| 137.4 |
| 100.8 |
| 65.1 |
| 40.8 |
| 113.9 |
| 91.0 |
| 43.4 |
| 27.1 |
| 74.6 |
| 56.9 |
| 39.9 |
| 24.9 |
| 74.7 |
| 61.8 |
| 43.6 |
| 27.0 |
| 21.8 |
| 28.9 |
| 30.8 |
| 17.2 |
| 20.1 |
| 17.8 |
| 35.7 |
| 10.7 |
| 13.4 |
| 7.8 |
| 16.0 |
| 11.2 |
| 16.2 |
| 40.3 |
| 18.4 |
| 6.7 |
| 7.9 |
| 6.3 |
| 28.4 |
| 8.1 |
| 10.6 |
| 13.3 |
| 207.1 |
| 181.0 |
| 270.7 |
| 234.7 |
| 213.2 |
| 199.3 |
| 265.4 |
| 234.4 |
| 249.0 |
| 187.2 |
| 230.7 |
| 194.4 |
| 151.8 |
| 131.7 |
| 181.2 |
| 164.3 |
| 135.1 |
| 99.6 |
| 128.8 |
| 115.8 |
| 94.7 |
| 127.6 |
| 162.5 |
| 152.3 |
| 135.1 |
| 101.4 |
| 105.3 |
| 109.3 |
| 114.5 |
| 117.9 |
| 121.9 |
| 106.7 |
| 103.9 |
| 107.3 |
| 107.5 |
| 109.2 |
| 113.1 |
| 116.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.2 |
| 205.3 |
| 206.0 |
| 191.8 |
| 187.9 |
| 179.7 |
| 173.1 |
| 169.4 |
| 165.4 |
| 161.8 |
| 162.2 |
| 153.6 |
| 148.2 |
| 143.7 |
| 122.8 |
| 121.8 |
| 117.6 |
| 185.4 |
| 184.2 |
| 183.0 |
| 176.7 |
| 172.9 |
| 170.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 36.4 |
| 34.6 |
| 32.9 |
| 30.2 |
| 36.6 |
| 27.1 |
| 26.6 |
| 24.8 |
| 23.1 |
| 18.6 |
| 21.4 |
| 19.1 |
| 39.7 |
| 35.6 |
| 20.3 |
| 20.6 |
| 23.6 |
| 22.5 |
| 21.1 |
| 20.4 |
| 23.0 |
| 22.4 |
| 17.2 |
| 731.1 |
| 570.3 |
| 451.4 |
| 418.4 |
| 409.8 |
| 421.4 |
| 403.5 |
| 393.6 |
| 496.5 |
| 396.1 |
| 409.6 |
| 421.7 |
| 419.5 |
| 322.9 |
| 339.2 |
| 321.1 |
| 307.4 |
| 311.2 |
| 382.9 |
| 383.8 |
| 362.8 |
| 365.4 |
| 367.3 |
| 366.0 |
| 912.0 |
| 841.0 |
| 686.1 |
| 631.5 |
| 609.1 |
| 686.9 |
| 637.8 |
| 642.6 |
| 683.7 |
| 626.8 |
| 604.0 |
| 573.5 |
| 551.2 |
| 504.0 |
| 503.5 |
| 456.2 |
| 407.1 |
| 440.0 |
| 498.7 |
| 478.5 |
| 490.3 |
| 528.0 |
| 519.7 |
| 501.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,187.0 |
| 1,153.5 |
| 1,092.0 |
| 1,062.8 |
| 1,027.7 |
| 1,066.8 |
| 1,004.5 |
| 949.2 |
| 930.4 |
| 871.8 |
| 826.1 |
| 807.3 |
| 791.8 |
| 765.2 |
| 732.8 |
| 721.8 |
| 697.4 |
| 598.9 |
| 567.8 |
| 540.2 |
| 529.7 |
| 607.2 |
| 577.9 |
| (43.7) |
| (0.8) |
| 16.4 |
| 13.0 |
| 20.2 |
| 18.7 |
| 15.2 |
| (9.6) |
| (25.8) |
| (25.1) |
| (0.2) |
| (28.3) |
| (16.5) |
| (7.0) |
| (14.6) |
| (5.3) |
| (1.5) |
| (0.8) |
| (0.8) |
| 0.2 |
| 0.1 |
| (0.1) |
| (0.5) |
| 0.6 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.4 |
| 255.2 |
| 255.4 |
| 242.7 |
| 219.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,057.9 |
| 1,114.0 |
| 1,204.9 |
| 1,161.9 |
| 1,155.1 |
| 1,137.0 |
| 1,151.6 |
| 1,086.7 |
| 1,042.9 |
| 1,041.3 |
| 950.5 |
| 912.5 |
| 897.7 |
| 857.1 |
| 827.4 |
| 799.1 |
| 799.6 |
| 761.2 |
| 653.8 |
| 631.6 |
| 612.7 |
| 594.8 |
| 679.7 |
| 667.8 |
| 1,204.9 |
| 1,161.9 |
| 1,155.1 |
| 1,137.0 |
| 1,151.6 |
| 1,086.7 |
| 1,042.9 |
| 1,041.3 |
| 950.5 |
| 912.5 |
| 897.7 |
| 857.1 |
| 827.4 |
| 799.1 |
| 799.6 |
| 761.2 |
| 653.8 |
| 631.6 |
| 612.7 |
| 595.8 |
| 680.9 |
| 669.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 243.3 |
| 351.0 |
| 321.0 |
| 309.9 |
| 335.0 |
| 272.4 |
| 316.9 |
| 230.6 |
| 226.5 |
| 186.6 |
| 146.7 |
| 122.9 |
| 107.3 |
| 349.1 |
| 341.4 |
| 308.4 |
| 269.9 |
| 249.7 |
| 207.9 |
| 197.2 |
| 280.2 |
| 271.4 |
| 1,204.9 |
| 1,161.9 |
| 1,155.1 |
| 1,137.0 |
| 1,151.6 |
| 1,086.7 |
| 1,042.9 |
| 1,041.3 |
| 950.5 |
| 912.5 |
| 897.7 |
| 857.1 |
| 827.4 |
| 799.1 |
| 799.6 |
| 761.2 |
| 653.8 |
| 631.6 |
| 612.7 |
| 594.8 |
| 679.7 |
| 667.8 |
| (156.1) |
| (66.3) |
| (119.5) |
| (127.9) |
| (145.0) |
| (106.0) |
| (155.1) |
| (205.6) |
| (179.5) |
| (182.9) |
| (235.5) |
| (259.1) |
| (292.1) |
| 8.3 |
| 139.1 |
| 139.6 |
| 101.2 |
| (6.2) |
| (28.4) |
| (47.4) |
| (64.4) |
| 20.5 |
| 8.6 |