| (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 | 697.9 | 548.0 | 401.8 | 606.3 | 384.9 | 367.0 | 254.1 | 437.1 | 263.2 | 223.6 | 212.4 | 148.1 | 79.8 | 205.7 | 59.6 | 37.4 | 27.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 3.7 | 2.2 | - | - |
| Short Term Investments | 451.5 | 455.6 | 396.9 | 369.9 | 734.5 | 766.5 | 870.1 | 630.0 | 310.0 | 404.7 | 359.3 | 296.2 | 76.9 | 0.0 | - | - | - |
| Cash And Short Term Investments | 1,149.4 | 1,003.6 | 798.7 | 976.2 | 1,119.4 | 1,133.5 | 1,124.2 | 1,067.1 | 573.2 | 628.2 | 571.6 | 444.3 | 156.7 | 205.7 | 59.6 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 140.6 | 137.3 | 151.0 | 143.8 | 104.1 | 114.2 | 138.4 | 124.8 | 79.4 | 62.8 | 62.1 | 49.8 | 40.9 | 32.3 | 23.3 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 145.6 | 121.1 | 103.6 | 137.1 | 130.9 | 101.3 | 98.7 | 48.5 | 37.8 | 36.2 | 31.1 | 26.3 | 22.5 | 19.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 28.8 | 15.2 | 34.6 | 40.4 | 27.8 | 22.6 | 34.3 | 30.6 | 13.4 | 9.9 | 8.8 | 7.0 | 6.5 | 9.8 | 4.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | 398.9 | 397.2 | 358.2 | 343.8 | 330.2 | 317.3 | 305.1 | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | 398.9 | 397.2 | 358.2 | 343.8 | 330.2 | 317.3 | 305.1 | - | - | - | - | - | - | - | - | |
| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 294.6 | 407.9 | 492.0 | 697.9 | 510.3 | 697.5 | 823.6 | 548.0 | 359.6 | 350.0 | 301.4 | 401.8 | 266.6 | 274.9 | 263.2 | |||||||||||||||||||||||||
| 37.4 |
| 27.6 |
| - |
| - |
| - |
| Prepaid Expenses | 86.4 | 67.6 | 62.1 | 61.2 | 52.7 | 46.0 | 35.6 | 30.5 | 26.6 | 16.6 | 14.1 | 10.8 | 9.6 | 7.3 | 3.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 3.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,507.4 | 1,295.5 | 1,099.6 | 1,252.7 | 1,355.3 | 1,343.2 | 1,335.0 | 1,222.5 | 679.2 | 707.7 | 661.6 | 516.4 | 210.1 | 262.5 | 94.8 | - | - |
| 10.5 |
| - |
| - |
| Accumulated Depreciation | 85.1 | 65.7 | 49.1 | 56.4 | 50.9 | 36.0 | 32.9 | 29.9 | 23.5 | 23.3 | 18.9 | 13.7 | 9.6 | 7.3 | 6.0 | - | - |
| Property,Plant & Equipment Net | 60.4 | 55.4 | 54.5 | 80.7 | 80.1 | 65.2 | 65.8 | 18.6 | 14.4 | 13.0 | 12.2 | 12.6 | 12.9 | 11.9 | 4.5 | - | - |
| Long Term Investments | 333.8 | 125.9 | 128.8 | 187.5 | 227.2 | 300.8 | 213.5 | 191.0 | 114.6 | 107.6 | 106.1 | 203.4 | 51.0 | 0.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 394.0 | 372.2 | 372.2 | 372.2 | 340.9 | 340.9 | 340.9 | 340.9 | 141.9 | 30.1 | 9.2 | 9.2 | 9.0 | 0.0 | - | - | - |
| Intangible Assets | 12.0 | 9.0 | 14.5 | 21.4 | 19.7 | 39.7 | 66.5 | 95.7 | 71.3 | 14.2 | 4.0 | 5.4 | 6.9 | 0.0 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | 39.3 | 43.8 | 52.4 | 90.3 | 97.4 | 103.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 297.2 | 253.1 | 226.9 | 191.5 | 138.4 | 101.6 | 90.3 | 90.4 | 37.4 | 31.4 | 5.9 | 8.7 | 14.5 | 9.3 | 22.1 | - | - |
| Other Non-Current Assets | 76.3 | 67.3 | 68.0 | 56.7 | 38.5 | 34.9 | 45.6 | 22.5 | 20.1 | 12.3 | 0.9 | 1.4 | 1.2 | 0.5 | 1.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,721.1 | 2,226.3 | 2,027.9 | 2,266.9 | 2,321.8 | 2,364.9 | 2,167.0 | 1,981.4 | 1,078.9 | 916.2 | 799.9 | 757.2 | 305.7 | 284.2 | 126.5 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 340.3 | 281.9 | 206.9 | 170.8 | 138.7 | 118.3 | 108.3 | 127.1 | 96.0 | 60.3 | 50.8 | 48.9 | 37.4 | 52.9 | 48.5 | - | - |
| Operating Lease Liabilities Current | 10.4 | 9.3 | 8.4 | 12.2 | 11.6 | 10.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 140.6 | 109.1 | 104.0 | 91.0 | 102.1 | 58.5 | 73.4 | 60.1 | 48.9 | 41.3 | 37.2 | 34.9 | 26.3 | 26.5 | 18.1 | - | - |
| Other Current Liabilities | 35.1 | 32.6 | 27.7 | 35.3 | 31.6 | 25.7 | 16.3 | 20.3 | 10.1 | 7.6 | 7.6 | 4.5 | 4.6 | 4.0 | 1.4 | - | - |
| Total Current Liabilities | 544.8 | 837.6 | 373.3 | 337.5 | 300.3 | 225.2 | 232.3 | 238.2 | 168.4 | 119.1 | 104.4 | 95.4 | 74.8 | 93.2 | 82.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 30.7 | 34.7 | 43.0 | 105.1 | 115.4 | 119.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.5 | 3.6 | 6.0 | 7.5 | 7.2 | 14.7 | 23.5 | 23.8 | 19.9 | 9.7 | 1.8 | 6.4 | 3.8 | 2.6 | 25.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.3 | 7.6 | 9.0 | 6.9 | 10.2 | 18.6 | 19.6 | 0.8 | 2.1 | 3.4 | 4.4 | 4.8 | 5.2 | 4.5 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,263.9 | 883.6 | 828.4 | 815.2 | 777.0 | 708.1 | 592.8 | 567.8 | 190.4 | 132.2 | 110.6 | 106.5 | 83.8 | 100.3 | 108.4 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (554.2) | (624.1) | (618.0) | (284.0) | (66.1) | 163.0 | 190.0 | 125.0 | 65.9 | 47.8 | 32.9 | 23.0 | 8.2 | (23.2) | (38.4) | - | - |
| Accumulated Other Comprehensive Income | (8.9) | (12.2) | (13.9) | (19.8) | (6.2) | (5.2) | (7.8) | (7.7) | (5.8) | (6.6) | (6.3) | (1.4) | (1.6) | (0.5) | (0.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,457.2 | 1,342.7 | 1,199.5 | 1,451.7 | 1,544.9 | 1,656.8 | 1,574.2 | 1,413.6 | 888.5 | 783.9 | 689.4 | 650.7 | 221.8 | 181.0 | 17.1 | (25.1) | (44.6) |
| Total Equity | 1,457.2 | 1,342.7 | 1,199.5 | 1,451.7 | 1,544.9 | 1,656.8 | 1,574.2 | 1,413.6 | 888.5 | 783.9 | 689.4 | 650.7 | 221.8 | 181.0 | 17.1 | (25.1) | (44.6) |
| - |
| Net debt | - | (604.7) | (401.5) | (618.0) | (775.6) | (803.3) | (806.9) | (762.0) | - | - | - | - | - | - | - | - | - |
| Working Capital | 962.6 | 457.9 | 726.3 | 915.2 | 1,055.0 | 1,118.0 | 1,102.7 | 984.3 | 510.9 | 588.6 | 557.2 | 421.0 | 135.3 | 169.3 | 12.5 | - | - |
| Book Value | 1,457.2 | 1,342.7 | 1,199.5 | 1,451.7 | 1,544.9 | 1,656.8 | 1,574.2 | 1,413.6 | 888.5 | 783.9 | 689.4 | 650.7 | 221.8 | 181.0 | 17.1 | (25.1) | (44.6) |
| Tangible Book Value | 1,051.2 | 961.5 | 812.8 | 1,058.1 | 1,184.3 | 1,276.2 | 1,166.8 | 977.1 | 675.4 | 739.7 | 676.2 | 636.0 | 205.9 | 181.0 | 16.3 | - | - |
| - |
| 326.9 |
| 257.4 |
| 239.6 |
| 384.9 |
| - |
| - |
| 293.8 |
| - |
| - |
| - |
| 179.1 |
| - |
| 368.9 |
| 360.2 |
| 391.3 |
| 437.1 |
| 476.1 |
| 205.3 |
| 255.4 |
| 263.2 |
| 180.2 |
| 225.4 |
| 131.1 |
| 223.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.1 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 454.9 | 511.2 | 519.9 | 451.5 | 410.1 | 471.5 | 514.8 | 455.6 | 422.7 | 427.6 | 411.5 | 396.9 | 421.2 | 439.8 | 442.0 | - | 481.1 | 562.8 | 602.2 | 734.5 | 803.9 | - | 856.4 | 766.5 | 740.4 | 836.9 | 832.1 | 870.1 | 636.3 | 706.2 | 693.3 | 630.0 | 518.2 | 299.9 | 305.7 | 310.0 | 297.3 | 357.4 | 399.3 | 404.7 |
| Cash And Short Term Investments | 749.5 | 919.2 | 1,011.9 | 1,149.4 | 920.4 | 1,169.0 | 1,338.3 | 1,003.6 | 782.3 | 777.6 | 712.9 | 798.7 | 687.8 | 714.7 | 705.2 | - | 807.9 | 820.1 | 841.8 | 1,119.4 | - | - | 1,150.2 | - | - | - | 1,011.2 | - | 1,005.2 | 1,066.4 | 1,084.6 | 1,067.1 | 994.3 | 505.2 | 561.1 | 573.2 | 477.5 | 582.8 | 530.3 | 628.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 138.9 | 162.9 | 94.6 | 140.6 | 147.3 | 123.0 | 97.5 | 137.3 | 104.3 | 128.2 | 93.1 | 151.0 | 129.1 | 127.6 | 88.3 | - | 85.7 | 111.7 | 80.4 | 104.1 | 71.8 | - | 78.3 | 114.2 | 79.6 | 101.2 | 79.5 | 138.4 | 108.8 | 119.7 | 84.9 | 124.8 | 101.1 | 100.0 | 78.4 | 79.4 | 95.0 | 64.6 | 55.1 | 62.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 102.3 | 89.4 | 87.5 | 86.4 | 78.3 | 71.7 | 72.1 | 67.6 | 69.3 | 63.8 | 61.5 | 62.1 | 61.5 | 63.6 | 59.4 | - | 58.3 | 61.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,215.4 | 1,346.2 | 1,357.0 | 1,507.4 | 1,313.0 | 1,478.1 | 1,637.3 | 1,295.5 | 1,081.5 | 1,060.6 | 976.8 | 1,099.6 | 1,006.5 | 1,006.3 | 943.6 | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 100.7 | - | - | - | 132.9 | 130.2 | 137.0 | 130.9 | 123.4 | - | 107.6 | 101.3 | 105.3 | 105.4 | 103.4 | 98.7 | 90.9 | 63.7 | 50.1 | 48.5 | 44.8 | 43.3 | 38.6 | 37.8 | 37.5 | 37.7 | 37.4 | 36.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 47.2 | - | - | - | 52.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 66.6 | 65.3 | 65.2 | 60.4 | 55.6 | 54.1 | 55.2 | 55.4 | 55.0 | 55.1 | 55.3 | 54.5 | 53.6 | 78.5 | 79.0 | - | ||||||||||||||||||||||||
| Long Term Investments | 397.3 | 432.3 | 397.4 | 333.8 | 323.3 | 243.5 | 142.1 | 125.9 | 151.9 | 155.1 | 140.6 | 128.8 | 119.1 | 155.3 | 163.3 | - | 281.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | 17.7 | 17.7 | 28.0 | 27.8 | 26.0 | 23.9 | 18.2 | - | - | |||||||||||||||||||||||
| Goodwill | 421.1 | 422.1 | 394.3 | 394.0 | 393.6 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 31.3 | 372.2 | 372.1 | ||||||||||||||||||||||
| Intangible Assets | 17.7 | 19.8 | 10.7 | 12.0 | 13.5 | 6.4 | 7.6 | 9.0 | 10.4 | 11.7 | 13.1 | 14.5 | 15.8 | 17.2 | 18.6 | - | 24.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 36.4 | 37.4 | 37.6 | 39.3 | 41.8 | 43.1 | 42.0 | 43.8 | 46.3 | 48.3 | 50.4 | 52.4 | 44.7 | 85.5 | 86.5 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 293.9 | 292.8 | 305.5 | 297.2 | 281.3 | 281.0 | 274.9 | 253.1 | 255.5 | 243.4 | 239.8 | 226.9 | 230.5 | 218.3 | 218.8 | - | 184.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 86.5 | 75.7 | 71.5 | 76.3 | 65.3 | 63.6 | 64.7 | 67.3 | 59.9 | 60.2 | 64.4 | 68.0 | 59.5 | 56.1 | 51.2 | - | 51.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,535.1 | 2,691.7 | 2,639.3 | 2,721.1 | 2,488.1 | 2,542.8 | 2,596.7 | 2,226.3 | 2,040.0 | 2,013.5 | 1,919.6 | 2,027.9 | 1,916.5 | 2,003.9 | 1,948.5 | - | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 35.0 | 28.9 | 33.6 | 28.8 | 29.0 | 24.9 | 31.4 | 15.2 | 23.5 | 22.0 | 19.2 | 34.6 | 35.6 | 38.0 | 41.6 | - | 30.3 | 24.7 | 27.4 | 27.8 | 25.2 | - | 21.9 | 22.6 | 18.3 | 26.0 | 25.7 | 34.3 | 33.1 | 21.0 | 22.7 | 30.6 | 19.4 | 18.6 | 14.2 | 13.4 | 11.8 | 8.3 | 10.6 | 9.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 300.6 | 307.6 | 253.5 | 340.3 | 258.8 | 264.9 | 224.2 | 281.9 | 181.7 | 195.1 | 171.1 | 206.9 | 143.2 | 146.0 | 137.5 | - | 111.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | 9.1 | - | - | 8.4 | 6.3 | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 117.5 | 84.7 | 70.3 | 140.6 | 89.2 | 60.6 | 51.9 | 109.1 | 76.5 | 62.7 | 46.7 | 104.0 | 72.5 | 58.1 | 43.2 | - | 27.2 | 29.7 | ||||||||||||||||||||||
| Other Current Liabilities | 44.0 | 37.7 | 32.5 | 35.1 | 28.9 | 29.3 | 29.2 | 32.6 | 24.6 | 27.3 | 25.4 | 27.7 | 24.1 | 33.2 | 30.4 | - | 27.2 | |||||||||||||||||||||||
| Total Current Liabilities | 497.2 | 459.0 | 389.9 | 544.8 | 405.9 | 558.7 | 615.2 | 837.6 | 704.8 | 307.1 | 262.4 | 373.3 | 275.4 | 275.2 | 252.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 27.0 | 28.7 | 29.1 | 30.7 | 33.0 | 34.0 | 32.9 | 34.7 | 37.1 | 39.1 | 40.9 | 43.0 | 36.5 | 99.0 | 100.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3.7 | 5.0 | 2.5 | 4.5 | 4.9 | 3.1 | 3.2 | 3.6 | 3.2 | 4.1 | 3.9 | 6.0 | 5.7 | 6.0 | 7.2 | - | 3.8 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 12.9 | 12.2 | 9.1 | 9.3 | 7.9 | 5.5 | 5.5 | 7.6 | 9.5 | 9.2 | 9.2 | 9.0 | 7.0 | 7.2 | 6.9 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,218.0 | 1,181.1 | 1,105.9 | 1,263.9 | 1,125.5 | 1,274.1 | 1,328.7 | 883.6 | 754.7 | 757.4 | 713.9 | 828.4 | 721.4 | 783.8 | 763.3 | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (845.5) | (611.0) | (522.9) | (554.2) | (606.2) | (652.2) | (614.9) | (624.1) | (640.8) | (635.3) | (645.0) | (618.0) | (584.4) | (482.8) | (473.6) | - | (253.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.1) | (3.0) | (7.9) | (8.9) | (8.6) | (15.4) | (12.0) | (12.2) | (14.5) | (12.4) | (16.8) | (13.9) | (15.1) | (16.1) | (24.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,317.1 | 1,510.6 | 1,533.4 | 1,457.2 | 1,362.6 | 1,268.7 | 1,268.0 | 1,342.7 | 1,285.4 | 1,256.1 | 1,205.6 | 1,199.5 | 1,195.1 | 1,220.2 | 1,185.2 | - | ||||||||||||||||||||||||
| Total Equity | 1,317.1 | 1,510.6 | 1,533.4 | 1,457.2 | 1,362.6 | 1,268.7 | 1,268.0 | 1,342.7 | 1,285.4 | 1,256.1 | 1,205.6 | 1,199.5 | 1,195.1 | 1,220.2 | 1,185.2 | - | 1,185.2 | 1,480.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 718.2 | 887.2 | 967.2 | 962.6 | 907.1 | 919.4 | 1,022.1 | 457.9 | 376.7 | 753.6 | 714.4 | 726.3 | 731.1 | 731.1 | 690.8 | - | 819.2 | 846.4 | ||||||||||||||||||||||
| Book Value | 1,317.1 | 1,510.6 | 1,533.4 | 1,457.2 | 1,362.6 | 1,268.7 | 1,268.0 | 1,342.7 | 1,285.4 | 1,256.1 | 1,205.6 | 1,199.5 | 1,195.1 | 1,220.2 | 1,185.2 | - | 1,185.2 | 1,480.5 | ||||||||||||||||||||||
| Tangible Book Value | 878.3 | 1,068.7 | 1,128.4 | 1,051.2 | 955.5 | 890.2 | 888.2 | 961.5 | 902.8 | 872.2 | 820.3 | 812.8 | 807.1 | 830.8 | 794.4 | - | 788.8 | |||||||||||||||||||||||
| 71.4 |
| 52.7 |
| 49.0 |
| - |
| 45.8 |
| 46.0 |
| 41.6 |
| 41.1 |
| 39.3 |
| 35.6 |
| 35.5 |
| 30.2 |
| 28.0 |
| 30.5 |
| 31.2 |
| 33.7 |
| 28.1 |
| 26.6 |
| 30.7 |
| 23.9 |
| 20.0 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,056.3 |
| 1,077.6 |
| 1,080.7 |
| 1,355.3 |
| 1,307.9 |
| - |
| 1,349.1 |
| 1,343.2 |
| 1,224.3 |
| 1,248.0 |
| 1,189.7 |
| 1,335.0 |
| 1,209.2 |
| 1,263.8 |
| 1,252.0 |
| 1,222.5 |
| 1,126.6 |
| 638.9 |
| 667.6 |
| 679.2 |
| 603.2 |
| 671.3 |
| 605.5 |
| 707.7 |
| 48.5 |
| 54.2 |
| 50.9 |
| 46.7 |
| - |
| 40.2 |
| 36.0 |
| 39.8 |
| 38.7 |
| 35.9 |
| 32.9 |
| 35.6 |
| 33.7 |
| 31.1 |
| 29.9 |
| 28.9 |
| 27.1 |
| 24.8 |
| 23.5 |
| 25.6 |
| 25.9 |
| 24.4 |
| 23.3 |
| 80.1 |
| 81.7 |
| 82.8 |
| 80.1 |
| 76.7 |
| - |
| 67.4 |
| 65.2 |
| 65.5 |
| 66.7 |
| 67.4 |
| 65.8 |
| 55.4 |
| 30.0 |
| 19.0 |
| 18.6 |
| 15.9 |
| 16.2 |
| 13.8 |
| 14.4 |
| 11.9 |
| 11.7 |
| 13.0 |
| 13.0 |
| 293.5 |
| 297.8 |
| 227.2 |
| 200.5 |
| - |
| 255.0 |
| 300.8 |
| 291.8 |
| 274.6 |
| 300.8 |
| 213.5 |
| 243.0 |
| 171.9 |
| 144.4 |
| 191.0 |
| 164.2 |
| 64.3 |
| 92.4 |
| 114.6 |
| 113.9 |
| 146.1 |
| 155.9 |
| 107.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.1 |
| 340.9 |
| 340.9 |
| - |
| 340.9 |
| 340.9 |
| 340.9 |
| 340.9 |
| 340.9 |
| 340.9 |
| 340.9 |
| 340.9 |
| 340.9 |
| 340.9 |
| 342.5 |
| 343.2 |
| 141.9 |
| 141.9 |
| 142.0 |
| 45.6 |
| 46.3 |
| 30.1 |
| 27.9 |
| 31.7 |
| 19.7 |
| 23.1 |
| - |
| 33.4 |
| 39.7 |
| 46.0 |
| 52.6 |
| 59.4 |
| 66.5 |
| 73.8 |
| 81.0 |
| 88.3 |
| 95.7 |
| 103.0 |
| 110.7 |
| 66.5 |
| 71.3 |
| 76.1 |
| 26.5 |
| 28.2 |
| 14.2 |
| 89.4 |
| 91.8 |
| 94.6 |
| 97.4 |
| 100.8 |
| (3.1) |
| 108.4 |
| 103.8 |
| 85.9 |
| 88.5 |
| 90.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.6 |
| 153.4 |
| 138.4 |
| 132.9 |
| - |
| 113.7 |
| 101.6 |
| 100.9 |
| - |
| - |
| 90.3 |
| - |
| - |
| - |
| - |
| 58.6 |
| 89.7 |
| 146.0 |
| 37.4 |
| 43.0 |
| 41.5 |
| 45.6 |
| 31.4 |
| 52.8 |
| 42.7 |
| 38.5 |
| 33.8 |
| - |
| 36.5 |
| 34.9 |
| 31.7 |
| 43.1 |
| 43.3 |
| 45.6 |
| 35.2 |
| 45.6 |
| 32.7 |
| 22.5 |
| 21.7 |
| 20.7 |
| 21.9 |
| 20.1 |
| 13.2 |
| 9.1 |
| 9.0 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,157.3 |
| 2,183.6 |
| 2,178.3 |
| 2,321.8 |
| 2,250.0 |
| - |
| 2,339.0 |
| 2,364.9 |
| 2,208.9 |
| 2,221.6 |
| 2,199.0 |
| 2,167.0 |
| 2,058.7 |
| 2,018.3 |
| 1,968.8 |
| 1,981.4 |
| 1,832.5 |
| 1,283.7 |
| 1,150.1 |
| 1,078.9 |
| 1,003.2 |
| 951.9 |
| 903.4 |
| 916.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.2 |
| 110.4 |
| 138.7 |
| 85.8 |
| - |
| 95.9 |
| 118.3 |
| 89.1 |
| 89.0 |
| 85.8 |
| 108.3 |
| 90.7 |
| 91.0 |
| 84.8 |
| 127.1 |
| 113.9 |
| 109.0 |
| 86.7 |
| 91.2 |
| 104.3 |
| 86.6 |
| 63.0 |
| 60.3 |
| 11.4 |
| 11.2 |
| 11.3 |
| 11.6 |
| 11.5 |
| - |
| 11.6 |
| 10.9 |
| 9.9 |
| 9.8 |
| 6.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 31.6 |
| 26.2 |
| - |
| 22.8 |
| 25.7 |
| 21.8 |
| 23.1 |
| 19.7 |
| 16.3 |
| 54.5 |
| 44.4 |
| 30.5 |
| 60.1 |
| 43.4 |
| 33.7 |
| 24.6 |
| 48.9 |
| 37.5 |
| 25.8 |
| 19.6 |
| 41.3 |
| 29.7 |
| 28.0 |
| 31.6 |
| 26.2 |
| - |
| 22.8 |
| 25.7 |
| 21.8 |
| 23.1 |
| 19.7 |
| 16.3 |
| 11.2 |
| 13.3 |
| 11.1 |
| 20.3 |
| 12.0 |
| 11.4 |
| 10.0 |
| 10.1 |
| 10.5 |
| 8.0 |
| 6.9 |
| 7.6 |
| - |
| 237.1 |
| 231.2 |
| 204.2 |
| 300.3 |
| 214.3 |
| - |
| 185.6 |
| 225.2 |
| 176.7 |
| 182.6 |
| 164.7 |
| 232.3 |
| 189.4 |
| 169.7 |
| 149.1 |
| 238.2 |
| 188.7 |
| 172.7 |
| 135.4 |
| 163.6 |
| 164.1 |
| 128.6 |
| 100.1 |
| 119.1 |
| - |
| 105.7 |
| 108.9 |
| 112.3 |
| 115.4 |
| 118.9 |
| - |
| 125.5 |
| 119.4 |
| 99.1 |
| 102.1 |
| 105.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.9 |
| 7.2 |
| 9.1 |
| - |
| 13.4 |
| 14.7 |
| 17.0 |
| 19.2 |
| 21.3 |
| 23.5 |
| 21.2 |
| 21.4 |
| 22.6 |
| 23.8 |
| 20.7 |
| 21.8 |
| 24.5 |
| 19.9 |
| 2.8 |
| 2.8 |
| 5.8 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 6.5 |
| 10.3 |
| 10.2 |
| 10.9 |
| - |
| 21.0 |
| 18.6 |
| 3.1 |
| 1.5 |
| 1.4 |
| 19.6 |
| 7.9 |
| 1.7 |
| 1.2 |
| 0.8 |
| 1.1 |
| 1.6 |
| 1.8 |
| 2.1 |
| 2.4 |
| 2.9 |
| 3.3 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 707.7 |
| 703.2 |
| 680.0 |
| 777.0 |
| 693.5 |
| - |
| 679.1 |
| 708.1 |
| 622.9 |
| 629.0 |
| 613.5 |
| 592.8 |
| 532.7 |
| 503.9 |
| 481.1 |
| 567.8 |
| 512.7 |
| 196.2 |
| 161.7 |
| 185.6 |
| 169.3 |
| 134.2 |
| 109.2 |
| 132.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (195.5) |
| (143.6) |
| (66.1) |
| (26.3) |
| - |
| 137.8 |
| 163.0 |
| 124.2 |
| 155.2 |
| 175.2 |
| 190.0 |
| 167.0 |
| 175.3 |
| 174.6 |
| 125.0 |
| 50.1 |
| 98.7 |
| 144.3 |
| 69.1 |
| 42.1 |
| 43.9 |
| 40.0 |
| 47.8 |
| - |
| (18.6) |
| (12.0) |
| (7.7) |
| (6.2) |
| (5.3) |
| - |
| (7.1) |
| (5.2) |
| (9.5) |
| (7.3) |
| (6.7) |
| (7.8) |
| (7.9) |
| (7.6) |
| (8.7) |
| (7.7) |
| (6.6) |
| (4.8) |
| (6.6) |
| (5.8) |
| (7.7) |
| (7.9) |
| (7.7) |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,185.2 |
| 1,480.5 |
| 1,498.4 |
| 1,544.9 |
| 1,556.5 |
| - |
| 1,659.9 |
| 1,656.8 |
| 1,586.0 |
| 1,592.6 |
| 1,585.5 |
| 1,574.2 |
| 1,526.0 |
| 1,513.1 |
| 1,487.2 |
| 1,413.6 |
| 1,334.4 |
| 1,084.5 |
| 988.4 |
| 888.5 |
| 833.9 |
| 817.7 |
| 794.2 |
| 783.9 |
| 1,498.4 |
| 1,544.9 |
| 1,556.5 |
| - |
| 1,659.9 |
| 1,656.8 |
| 1,586.0 |
| 1,592.6 |
| 1,585.5 |
| 1,574.2 |
| 1,526.0 |
| 1,513.1 |
| 1,487.2 |
| 1,413.6 |
| 1,334.4 |
| 1,084.5 |
| 988.4 |
| 888.5 |
| 833.9 |
| 817.7 |
| 794.2 |
| 783.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 876.5 |
| 1,055.0 |
| 1,093.6 |
| - |
| 1,163.5 |
| 1,118.0 |
| 1,047.6 |
| 1,065.4 |
| 1,025.0 |
| 1,102.7 |
| 1,019.8 |
| 1,094.1 |
| 1,102.8 |
| 984.3 |
| 937.9 |
| 466.2 |
| 532.2 |
| 515.6 |
| 439.1 |
| 542.7 |
| 505.4 |
| 588.6 |
| 1,498.4 |
| 1,544.9 |
| 1,556.5 |
| - |
| 1,659.9 |
| 1,656.8 |
| 1,586.0 |
| 1,592.6 |
| 1,585.5 |
| 1,574.2 |
| 1,526.0 |
| 1,513.1 |
| 1,487.2 |
| 1,413.6 |
| 1,334.4 |
| 1,084.5 |
| 988.4 |
| 888.5 |
| 833.9 |
| 817.7 |
| 794.2 |
| 783.9 |
| 1,080.5 |
| 1,094.6 |
| 1,184.3 |
| 1,192.5 |
| - |
| 1,285.6 |
| 1,276.2 |
| 1,199.1 |
| 1,199.1 |
| 1,185.3 |
| 1,166.8 |
| 1,111.4 |
| 1,091.2 |
| 1,058.0 |
| 977.1 |
| 888.9 |
| 630.6 |
| 779.9 |
| 675.4 |
| 615.8 |
| 745.6 |
| 719.7 |
| 739.7 |