| (in millions of USD) | 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 | 1,421.7 | 1,592.4 | 682.3 | 813.9 | 1,322.3 | 1,491.8 | 1,063.4 | 1,094.7 | 919.2 | 732.7 | 772.1 | 724.2 | 423.5 | 293.6 | 223.0 | 167.5 | 26.6 | 39.3 |
| Restricted Cash | 0.0 | 0.0 | 4.2 | 5.9 | 3.3 | 4.9 | 2.7 | 0.5 | 90.9 | 12.1 | 5.8 | 2.0 | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 11.9 | 46.7 | 49.1 | 46.7 | 116.2 | 115.2 | 20.6 | 0.0 | - | |
| Cash And Short Term Investments | 1,421.7 | 1,592.4 | 682.3 | 813.9 | 1,322.3 | 1,491.8 | 1,063.4 | 1,094.7 | 931.1 | 779.4 | 821.2 | 770.8 | 539.7 | 408.8 | 243.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 197.2 | 132.0 | 110.1 | 74.4 | 80.4 | 67.8 | 59.5 | 40.9 | 35.3 | 40.2 | 42.2 | 48.9 | 46.4 | 40.4 | 41.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 573.7 | 511.2 | 442.5 | 383.0 | 366.6 | 335.9 | 334.8 | 289.0 | 246.5 | 215.3 | 186.9 | 164.9 | 118.7 | 94.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 114.7 | 103.8 | 119.9 | 113.9 | 51.4 | 34.8 | 37.9 | 38.6 | 34.9 | 22.9 | 37.2 | 36.4 | 34.9 | 31.4 | 15.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 1,646.4 | 1,421.7 | 1,637.3 | 2,312.5 | 1,772.8 | 1,592.4 | 1,453.5 | 1,317.0 | 1,118.8 | 682.3 | 711.4 | 661.5 | 722.0 | 813.9 | 813.2 | |||||||||||||||||||||||||
| - |
| 167.5 |
| 26.6 |
| 39.3 |
| 33.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 73.3 | 63.4 | 69.4 | 78.2 | 81.4 | 66.7 | 66.2 | 57.1 | 47.1 | 32.2 | 30.5 | 22.5 | 27.3 | 32.0 | 11.8 | 8.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,640.3 | 2,428.2 | 1,637.9 | 1,465.8 | 1,809.2 | 2,413.4 | 1,442.0 | 1,376.0 | 1,321.2 | 1,013.4 | 975.3 | 1,009.7 | 666.1 | 530.2 | 336.6 | 249.9 | - | - |
| 56.0 |
| 43.9 |
| - |
| - |
| Accumulated Depreciation | 375.3 | 322.9 | 263.1 | 222.7 | 231.3 | 202.5 | 189.3 | 168.7 | 149.2 | 132.7 | 108.0 | 87.6 | 58.2 | 36.6 | 28.8 | 25.9 | - | - |
| Property,Plant & Equipment Net | 198.4 | 188.4 | 179.4 | 160.2 | 135.3 | 133.4 | 145.5 | 120.3 | 97.3 | 82.6 | 78.9 | 77.3 | 60.5 | 58.4 | 27.3 | 18.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 208.4 | 208.1 | 144.7 | 27.3 | 27.3 | 10.8 | 0.0 | - | - |
| Intangible Assets | 72.6 | 96.2 | 118.7 | 143.3 | 165.2 | 190.0 | 219.2 | 249.3 | 280.6 | 242.7 | 265.7 | 272.5 | 3.4 | 3.6 | 0.7 | - | - | - |
| Operating Lease Right Of Use Assets | 1.1 | 10.8 | 5.3 | 8.3 | 11.0 | 13.1 | 26.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 92.2 | 124.4 | 117.1 | 117.2 | 15.0 | 12.7 | 9.0 | 7.9 | 6.5 | 4.6 | 3.9 | 4.3 | 3.4 | 4.6 | 0.0 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,985.2 | 5,434.3 | 4,817.1 | 4,789.2 | 4,725.5 | 4,115.3 | 2,460.6 | 2,287.1 | 2,197.5 | 1,740.3 | 1,691.4 | 1,614.3 | 875.5 | 725.7 | 425.9 | 285.8 | - | - |
| 17.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 4.2 | 6.3 | 6.3 | 25.0 | 28.9 | 28.6 | 28.4 | 34.6 | 30.9 | 25.0 | 22.9 | 24.4 | 24.5 | 19.6 | 21.5 | 17.2 | - | - |
| Operating Lease Liabilities Current | 0.3 | 2.4 | 3.4 | 3.2 | 6.9 | 8.2 | 8.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 153.8 | 87.7 | 91.2 | 98.6 | 128.3 | 145.4 | 107.8 | 134.0 | 123.4 | 102.4 | 87.6 | 79.1 | 35.9 | 29.5 | 16.2 | 21.6 | - | - |
| Total Current Liabilities | 5,029.6 | 4,502.5 | 3,953.2 | 3,961.7 | 3,643.1 | 3,077.6 | 1,445.1 | 1,337.3 | 1,336.0 | 960.8 | 888.3 | 830.1 | 438.8 | 379.4 | 161.7 | 111.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.6 | 8.6 | 2.7 | 5.2 | 8.2 | 16.4 | 24.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | 0.0 | 7.2 | 17.8 | 9.0 | 7.8 | - | - | - | - | 0.0 | 4.8 | 5.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 1.0 | 1.9 | 5.8 | 3.5 | 4.3 | 10.9 | 30.9 | 30.5 | 12.3 | 37.9 | 31.5 | 34.1 | 18.6 | 6.2 | 3.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,095.0 | 4,560.7 | 3,957.8 | 4,007.7 | 3,654.8 | 3,105.4 | 1,533.2 | 1,377.3 | 1,433.0 | 1,056.6 | 1,028.1 | 985.3 | 473.2 | 398.0 | 172.7 | 120.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 427.5 | 408.0 | 376.0 | 340.6 | 401.1 | 354.5 | 296.2 | 380.8 | 354.8 | 358.2 | 379.4 | 383.3 | 199.3 | 158.7 | 131.4 | 95.4 | - | - |
| Retained Earnings | 644.7 | 743.6 | 770.3 | 763.6 | 699.4 | 651.9 | 629.0 | 529.1 | 410.4 | 325.7 | 284.1 | 245.7 | 203.0 | 169.0 | 121.7 | 69.7 | - | - |
| Accumulated Other Comprehensive Income | (182.0) | (278.1) | (287.0) | (322.7) | (29.8) | 3.4 | 2.0 | (0.1) | (0.7) | (0.2) | (0.2) | (0.1) | (0.0) | 0.1 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 890.2 | 873.6 | 859.4 | 781.5 | 1,070.7 | 1,009.8 | 927.4 | 909.8 | 764.6 | 683.7 | 663.3 | 629.0 | 402.2 | 327.8 | 253.2 | 165.1 | 42.2 | 4.5 |
| Total Equity | 890.2 | 873.6 | 859.4 | 781.5 | 1,070.7 | 1,009.8 | 927.4 | 909.8 | 764.6 | 683.7 | 663.3 | 629.0 | 402.2 | 327.8 | 253.2 | 165.1 | 42.2 | 4.5 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (2,389.2) | (2,074.3) | (2,315.3) | (2,495.8) | (1,833.9) | (664.1) | (3.1) | 38.6 | (14.8) | 52.6 | 87.0 | 179.5 | 227.2 | 150.8 | 174.9 | 138.4 | - | - |
| Book Value | 890.2 | 873.6 | 859.4 | 781.5 | 1,070.7 | 1,009.8 | 927.4 | 909.8 | 764.6 | 683.7 | 663.3 | 629.0 | 402.2 | 327.8 | 253.2 | 165.1 | 42.2 | 4.5 |
| Tangible Book Value | 515.8 | 475.6 | 438.9 | 336.4 | 603.7 | 518.1 | 406.4 | 358.7 | 182.2 | 232.7 | 189.5 | 211.8 | 371.6 | 297.0 | 241.7 | 165.1 | - | - |
| 776.3 |
| 1,320.7 |
| 1,322.3 |
| 1,804.8 |
| 1,891.1 |
| 2,711.8 |
| 1,491.8 |
| 2,136.4 |
| 1,931.5 |
| 1,563.7 |
| 1,063.4 |
| 861.3 |
| 1,096.5 |
| 1,676.5 |
| 1,094.7 |
| 1,037.6 |
| 1,117.9 |
| 1,268.1 |
| 919.2 |
| 708.3 |
| 594.5 |
| 785.8 |
| 732.7 |
| 597.5 |
| 570.1 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 4.2 | 4.0 | 4.0 | 4.0 | 5.9 | 5.9 | 6.2 | 5.9 | 3.3 | 4.2 | 4.2 | 4.9 | 4.9 | 5.7 | 5.9 | 2.6 | 2.7 | 3.1 | 4.1 | 4.4 | 0.5 | 0.6 | 0.8 | 86.6 | 90.9 | 62.4 | 49.4 | 20.1 | 12.1 | 40.1 | 8.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.0 | 15.9 | 11.9 | 22.3 | 31.1 | 24.6 | 46.7 | 39.4 | 48.9 |
| Cash And Short Term Investments | 1,646.4 | 1,421.7 | 1,637.3 | 2,312.5 | 1,772.8 | 1,592.4 | 1,453.5 | 1,317.0 | 1,118.8 | 682.3 | 711.4 | 661.5 | 722.0 | 813.9 | 813.2 | 776.3 | 1,320.7 | 1,322.3 | 1,804.8 | 1,891.1 | 2,711.8 | 1,491.8 | 2,136.4 | 1,931.5 | 1,563.7 | 1,063.4 | 861.3 | 1,096.5 | 1,676.5 | 1,094.7 | 1,037.6 | 1,132.9 | 1,284.0 | 931.1 | 730.6 | 625.6 | 810.4 | 779.4 | 636.9 | 619.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 196.3 | 197.2 | 145.8 | 103.1 | 128.6 | 132.0 | 84.6 | 75.9 | 89.3 | 110.1 | 66.0 | 61.1 | 57.2 | 74.4 | 67.4 | 67.4 | 68.6 | 80.4 | 74.5 | 58.3 | 76.3 | 67.8 | 44.2 | 46.6 | 61.6 | 59.5 | 34.9 | 28.2 | 34.1 | 40.9 | 27.4 | 24.8 | 29.3 | 35.3 | 21.5 | 15.8 | 21.3 | 40.2 | 24.9 | 28.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 106.9 | 73.3 | 55.5 | 52.4 | 62.7 | 63.4 | 49.5 | 51.7 | 79.9 | 69.4 | 64.9 | 57.1 | 63.9 | 78.2 | 64.7 | 62.9 | 65.9 | 81.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,829.6 | 2,640.3 | 2,569.5 | 3,155.0 | 2,746.3 | 2,428.2 | 2,219.4 | 2,424.8 | 2,224.4 | 1,637.9 | 1,539.9 | 1,322.8 | 1,345.8 | 1,465.8 | 1,361.0 | 1,411.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 199.0 | 198.4 | 200.7 | 198.1 | 194.6 | 188.4 | 181.4 | 175.2 | 175.1 | 179.4 | 174.6 | 171.6 | 166.0 | 160.2 | 150.3 | 138.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.0 | 1.1 | 2.9 | 9.4 | 10.1 | 10.8 | 3.8 | 3.9 | 4.6 | 5.3 | 6.0 | 6.7 | 7.7 | 8.3 | 8.9 | 9.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 79.6 | 92.2 | 90.5 | 96.2 | 102.6 | 124.4 | 128.3 | 148.3 | 129.3 | 117.1 | 132.2 | 118.8 | 111.0 | 117.2 | 107.5 | 73.4 | 49.1 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,650.6 | 5,985.2 | 5,767.2 | 5,583.5 | 5,727.9 | 5,434.3 | 5,285.3 | 5,517.4 | 5,321.0 | 4,817.1 | 4,663.6 | 4,572.9 | 4,686.3 | 4,789.2 | 4,692.5 | 4,707.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 101.4 | 114.7 | 107.1 | 111.6 | 116.4 | 103.8 | 95.0 | 99.5 | 107.8 | 119.9 | 109.4 | 106.1 | 112.1 | 113.9 | 115.6 | 87.1 | 66.6 | 51.4 | 42.0 | 39.0 | 56.2 | 34.8 | 28.8 | 27.4 | 37.4 | 37.9 | 47.3 | 35.0 | 47.1 | 38.6 | 30.2 | 39.7 | 32.4 | 34.9 | 26.7 | 27.5 | 27.7 | 22.9 | 15.5 | 15.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4.4 | 4.2 | 4.8 | 4.7 | 4.8 | 6.3 | 7.2 | 6.1 | 5.6 | 6.3 | 6.3 | 8.0 | 15.3 | 25.0 | 14.4 | 15.1 | 20.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.4 | 0.3 | 1.4 | 2.9 | 2.3 | 2.4 | 2.1 | 2.7 | 3.4 | 3.4 | 3.3 | 3.2 | 3.2 | 3.2 | 3.1 | 4.5 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 150.9 | 153.8 | 159.1 | 86.7 | 91.2 | 87.7 | 94.8 | 124.6 | 110.4 | 91.2 | 88.2 | 91.9 | 89.9 | 98.6 | 91.5 | 97.8 | 109.2 | |||||||||||||||||||||||
| Total Current Liabilities | 5,644.8 | 5,029.6 | 4,788.4 | 4,591.5 | 4,708.3 | 4,502.5 | 4,306.1 | 4,644.3 | 4,446.9 | 3,953.2 | 3,816.4 | 3,725.3 | 3,815.6 | 3,961.7 | 3,902.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.5 | 1.6 | 1.7 | 7.2 | 7.9 | 8.6 | 2.1 | 1.7 | 1.8 | 2.7 | 3.5 | 3.4 | 4.5 | 5.2 | 5.9 | 6.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.2 | 0.3 | 0.4 | 0.6 | 0.8 | 1.0 | 1.2 | 1.4 | 1.7 | 1.9 | 21.6 | 2.9 | 5.5 | 5.8 | 4.1 | 3.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,710.1 | 5,095.0 | 4,853.9 | 4,662.6 | 4,780.2 | 4,560.7 | 4,353.0 | 4,647.4 | 4,450.4 | 3,957.8 | 3,868.5 | 3,731.7 | 3,825.7 | 4,007.7 | 3,912.4 | 3,800.3 | ||||||||||||||||||||||||
| 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 | - | - |
| Additional Paid In Capital | 427.9 | 427.5 | 421.9 | 416.8 | 408.6 | 408.0 | 400.8 | 392.8 | 383.2 | 376.0 | 368.2 | 360.8 | 347.4 | 340.6 | 357.1 | 376.9 | 388.3 | |||||||||||||||||||||||
| Retained Earnings | 698.5 | 644.7 | 691.6 | 722.4 | 769.4 | 743.6 | 738.5 | 746.3 | 775.1 | 770.3 | 793.9 | 800.2 | 799.6 | 763.6 | 757.7 | 753.0 | 738.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (186.0) | (182.0) | (200.2) | (218.3) | (230.4) | (278.1) | (207.1) | (269.3) | (287.7) | (287.0) | (367.1) | (319.8) | (286.4) | (322.7) | (334.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 940.5 | 890.2 | 913.3 | 920.9 | 947.7 | 873.6 | 932.2 | 870.0 | 870.6 | 859.4 | 795.1 | 841.2 | 860.6 | 781.5 | 780.1 | 907.6 | 983.9 | |||||||||||||||||||||||
| Total Equity | 940.5 | 890.2 | 913.3 | 920.9 | 947.7 | 873.6 | 932.2 | 870.0 | 870.6 | 859.4 | 795.1 | 841.2 | 860.6 | 781.5 | 780.1 | 907.6 | 983.9 | 1,070.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (2,815.2) | (2,389.2) | (2,218.9) | (1,436.5) | (1,962.0) | (2,074.3) | (2,086.7) | (2,219.5) | (2,222.4) | (2,315.3) | (2,276.4) | (2,402.5) | (2,469.9) | (2,495.8) | (2,541.4) | (2,379.2) | (2,072.6) | |||||||||||||||||||||||
| Book Value | 940.5 | 890.2 | 913.3 | 920.9 | 947.7 | 873.6 | 932.2 | 870.0 | 870.6 | 859.4 | 795.1 | 841.2 | 860.6 | 781.5 | 780.1 | 907.6 | 983.9 | 1,070.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 62.8 |
| 61.8 |
| 69.4 |
| 66.7 |
| 54.3 |
| 57.7 |
| 57.1 |
| 66.2 |
| 46.6 |
| 49.5 |
| 49.0 |
| 57.1 |
| 46.2 |
| 42.1 |
| 53.2 |
| 47.1 |
| 36.1 |
| 32.7 |
| 32.3 |
| 32.2 |
| 27.8 |
| 30.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,961.4 |
| 1,809.2 |
| 2,399.8 |
| 2,400.2 |
| 3,279.2 |
| 2,413.4 |
| 2,585.8 |
| 2,355.4 |
| 1,977.8 |
| 1,442.0 |
| 1,154.0 |
| 1,533.2 |
| 2,123.1 |
| 1,376.0 |
| 1,422.9 |
| 1,408.7 |
| 1,632.7 |
| 1,321.2 |
| 1,014.4 |
| 854.9 |
| 1,000.4 |
| 1,013.4 |
| 823.6 |
| 808.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.3 |
| 135.3 |
| 132.3 |
| 130.8 |
| 130.7 |
| 133.4 |
| 145.9 |
| 148.3 |
| 147.5 |
| 145.5 |
| 139.2 |
| 131.7 |
| 127.0 |
| 120.3 |
| 110.2 |
| 104.7 |
| 100.4 |
| 97.3 |
| 91.6 |
| 88.0 |
| 88.4 |
| 82.6 |
| 81.6 |
| 80.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 11.0 |
| 11.3 |
| 12.0 |
| 13.1 |
| 13.1 |
| 21.7 |
| 23.5 |
| 25.0 |
| 26.4 |
| 28.9 |
| 31.3 |
| 15.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 18.7 |
| 17.5 |
| 20.0 |
| 12.7 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.0 |
| 10.9 |
| 11.0 |
| 11.3 |
| 7.9 |
| 6.7 |
| 6.6 |
| 6.6 |
| 6.5 |
| 4.7 |
| 4.6 |
| 4.6 |
| 4.6 |
| 3.5 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,028.6 |
| 4,725.5 |
| 4,391.3 |
| 4,288.6 |
| 5,035.4 |
| 4,115.3 |
| 3,638.9 |
| 3,352.7 |
| 3,046.4 |
| 2,460.6 |
| 2,127.9 |
| 2,502.0 |
| 3,066.1 |
| 2,287.1 |
| 2,344.1 |
| 2,301.0 |
| 2,489.0 |
| 2,197.5 |
| 1,895.3 |
| 1,744.9 |
| 1,880.1 |
| 1,740.3 |
| 1,569.3 |
| 1,528.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.9 |
| 14.6 |
| 16.3 |
| 21.5 |
| 28.6 |
| 13.6 |
| 13.4 |
| 19.1 |
| 28.4 |
| 15.6 |
| 16.1 |
| 24.0 |
| 34.6 |
| 18.2 |
| 19.6 |
| 23.0 |
| 30.9 |
| 14.2 |
| 13.7 |
| 18.8 |
| 25.0 |
| 10.4 |
| 10.2 |
| 5.8 |
| 6.9 |
| 7.5 |
| 7.3 |
| 8.4 |
| 8.2 |
| 8.1 |
| 8.1 |
| 8.1 |
| 8.8 |
| 7.8 |
| 8.0 |
| 5.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.3 |
| 120.5 |
| 120.4 |
| 143.2 |
| 145.4 |
| 137.5 |
| 133.3 |
| 118.6 |
| 107.8 |
| 91.3 |
| 82.3 |
| 120.1 |
| 134.0 |
| 137.5 |
| 108.6 |
| 105.6 |
| 123.4 |
| 92.9 |
| 94.7 |
| 93.0 |
| 102.4 |
| 96.5 |
| 102.3 |
| 3,790.6 |
| 4,034.0 |
| 3,643.1 |
| 3,290.8 |
| 3,200.0 |
| 3,986.9 |
| 3,077.6 |
| 2,587.0 |
| 2,302.2 |
| 1,906.3 |
| 1,445.1 |
| 1,146.9 |
| 1,522.5 |
| 2,040.2 |
| 1,337.3 |
| 1,374.5 |
| 1,347.1 |
| 1,560.8 |
| 1,336.0 |
| 1,058.7 |
| 923.2 |
| 1,085.6 |
| 960.8 |
| 784.1 |
| 752.0 |
| 7.4 |
| 8.2 |
| 9.2 |
| 11.3 |
| 14.6 |
| 16.4 |
| 18.6 |
| 20.9 |
| 23.1 |
| 24.4 |
| 27.2 |
| 29.4 |
| 15.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.2 |
| 7.2 |
| 7.2 |
| 18.0 |
| 17.8 |
| 19.0 |
| 17.8 |
| 12.8 |
| 12.8 |
| 12.8 |
| 9.0 |
| 7.8 |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.5 |
| 2.2 |
| 2.3 |
| 3.2 |
| 4.3 |
| 6.4 |
| 7.5 |
| 10.0 |
| 10.9 |
| 13.8 |
| 15.4 |
| 18.5 |
| 30.9 |
| 27.0 |
| 21.1 |
| 31.6 |
| 30.5 |
| 29.0 |
| 30.5 |
| 32.3 |
| 12.3 |
| 24.7 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,044.6 |
| 3,654.8 |
| 3,309.4 |
| 3,220.9 |
| 4,011.9 |
| 3,105.4 |
| 2,630.0 |
| 2,348.5 |
| 2,058.4 |
| 1,533.2 |
| 1,200.7 |
| 1,580.1 |
| 2,087.4 |
| 1,377.3 |
| 1,452.3 |
| 1,424.3 |
| 1,653.7 |
| 1,433.0 |
| 1,155.3 |
| 1,026.6 |
| 1,196.1 |
| 1,056.6 |
| 894.9 |
| 864.6 |
| 401.1 |
| 386.5 |
| 375.6 |
| 364.9 |
| 354.5 |
| 330.0 |
| 323.1 |
| 306.2 |
| 296.2 |
| 297.6 |
| 292.0 |
| 384.4 |
| 380.8 |
| 378.1 |
| 367.5 |
| 356.1 |
| 354.8 |
| 342.8 |
| 334.4 |
| 319.5 |
| 358.2 |
| 347.0 |
| 338.6 |
| 699.4 |
| 709.9 |
| 702.6 |
| 677.6 |
| 651.9 |
| 675.9 |
| 678.9 |
| 675.6 |
| 629.0 |
| 627.3 |
| 627.9 |
| 593.2 |
| 529.1 |
| 514.9 |
| 510.3 |
| 480.5 |
| 410.4 |
| 397.6 |
| 383.9 |
| 364.7 |
| 325.7 |
| 327.1 |
| 325.0 |
| (222.4) |
| (142.4) |
| (29.8) |
| (14.5) |
| (10.5) |
| (19.1) |
| 3.4 |
| 2.9 |
| 2.2 |
| 6.2 |
| 2.0 |
| 2.2 |
| 2.0 |
| 1.0 |
| (0.1) |
| (1.3) |
| (1.1) |
| (1.3) |
| (0.7) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.2) |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,070.7 |
| 1,081.9 |
| 1,067.7 |
| 1,023.5 |
| 1,009.8 |
| 1,008.9 |
| 1,004.2 |
| 988.0 |
| 927.4 |
| 927.2 |
| 921.9 |
| 978.7 |
| 909.8 |
| 891.7 |
| 876.7 |
| 835.3 |
| 764.6 |
| 740.0 |
| 718.2 |
| 684.0 |
| 683.7 |
| 674.5 |
| 664.1 |
| 1,081.9 |
| 1,067.7 |
| 1,023.5 |
| 1,009.8 |
| 1,008.9 |
| 1,004.2 |
| 988.0 |
| 927.4 |
| 927.2 |
| 921.9 |
| 978.7 |
| 909.8 |
| 891.7 |
| 876.7 |
| 835.3 |
| 764.6 |
| 740.0 |
| 718.2 |
| 684.0 |
| 683.7 |
| 674.5 |
| 664.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,833.9) |
| (891.0) |
| (799.8) |
| (707.8) |
| (664.1) |
| (1.2) |
| 53.2 |
| 71.4 |
| (3.1) |
| 7.1 |
| 10.7 |
| 82.9 |
| 38.6 |
| 48.3 |
| 61.6 |
| 71.9 |
| (14.8) |
| (44.3) |
| (68.3) |
| (85.2) |
| 52.6 |
| 39.5 |
| 56.4 |
| 1,081.9 |
| 1,067.7 |
| 1,023.5 |
| 1,009.8 |
| 1,008.9 |
| 1,004.2 |
| 988.0 |
| 927.4 |
| 927.2 |
| 921.9 |
| 978.7 |
| 909.8 |
| 891.7 |
| 876.7 |
| 835.3 |
| 764.6 |
| 740.0 |
| 718.2 |
| 684.0 |
| 683.7 |
| 674.5 |
| 664.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |