| (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 | 372.3 | 242.1 | 399.3 | 276.5 | 869.2 | 397.7 | 683.3 | 278.8 | 129.6 | 84.7 | 128.8 | 143.0 | 160.0 | 124.5 | 65.5 | 70.1 | 105.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 2,305.2 | 2,055.6 | 1,931.9 | 1,710.4 | 1,245.8 | - | - | - | - | - | - | - | - | - | - | 402.3 | 469.1 | ||
| Cash And Short Term Investments | 2,677.4 | 2,297.7 | 2,331.2 | 1,986.9 | 2,115.0 | 397.7 | 683.3 | 278.8 | 129.6 | 84.7 | 128.8 | 143.0 | 160.0 | 124.5 | 65.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 10.0 | 12.5 | 7.4 | 22.0 | 24.8 | 22.0 | 18.2 | 8.6 | 10.0 | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 28.1 | 43.0 | 26.0 | 17.9 | 11.9 | 17.2 | 16.1 | 28.7 | 24.9 | 21.1 | 28.4 | 18.0 | 11.0 | 10.2 | 8.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,328.0 | 1,202.4 | 1,241.0 | 1,175.7 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,760.1 | 1,202.6 | 1,241.2 | 1,175.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 173.4 | 372.3 | 338.3 | 297.3 | 264.2 | 242.1 | 334.6 | 294.0 | 348.9 | 399.3 | 352.1 | 424.8 | 309.0 | 276.5 | 315.0 | |||||||||||||||||||||||||
| 224.0 |
| 138.6 |
| - |
| - |
| - |
| 472.4 |
| 574.3 |
| 224.0 |
| 138.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 237.1 | 217.9 | 205.4 | 168.3 | 143.4 | 140.2 | 139.8 | 102.5 | 73.1 | 17.2 | 14.8 | 15.7 | 7.5 | 8.7 | 5.4 | 7.1 | 8.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,990.6 | 2,620.3 | 2,641.9 | 2,202.7 | 2,345.0 | 2,130.7 | 2,720.6 | 2,207.9 | 1,168.7 | 797.9 | 837.0 | 836.6 | 735.5 | 423.4 | 360.1 | 483.1 | 596.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 109.1 | 106.3 | 96.8 | 87.7 | 102.7 | 87.4 | 74.0 | 61.5 | 87.7 | 80.1 | 72.7 | 66.1 | 60.4 | 54.5 | 47.4 | 40.8 | - | - | - |
| Property,Plant & Equipment Net | 123.0 | 94.3 | 71.0 | 74.3 | 178.1 | 181.1 | 153.7 | 132.2 | 121.9 | 92.8 | 90.2 | 89.0 | 86.2 | 91.1 | 96.6 | 35.7 | 27.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (4.4) | (0.9) | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | 29.0 | 27.9 | 25.7 | 24.0 | 22.0 | 20.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 238.5 | 161.9 | 171.9 | 181.5 | 18.0 | 13.1 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 305.6 | 290.8 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 171.6 | 127.3 | 105.3 | 75.3 | 70.6 | 50.0 | 27.6 | 12.9 | 10.1 | 1.3 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,523.8 | 3,003.7 | 2,990.1 | 2,533.9 | 2,611.7 | 2,389.8 | 3,233.1 | 2,667.8 | 1,322.8 | 912.5 | 947.9 | 955.8 | 847.2 | 545.7 | 484.9 | 550.5 | 657.2 | - | - |
| 6.5 |
| 4.7 |
| - |
| - |
| Short Term Debt | 432.1 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 73.8 | 79.0 | 151.1 | 90.6 | 97.7 | 108.4 | 118.3 | 160.3 | 125.3 | 51.3 | 67.3 | 51.7 | 48.1 | 35.9 | 36.6 | 74.5 | 75.7 | - | - |
| Operating Lease Liabilities Current | 9.5 | 9.1 | 8.1 | 7.2 | 2.6 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 106.1 | 108.4 | 147.9 | 140.1 | 88.6 | 90.2 | 66.8 | 47.5 | 66.6 | 36.0 | 28.1 | 30.5 | 22.1 | 15.4 | 18.7 | 12.4 | 12.3 | - | - |
| Other Current Liabilities | 22.7 | 9.3 | 8.8 | 7.5 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 781.6 | 309.3 | 448.1 | 311.6 | 240.6 | 598.9 | 273.0 | 280.3 | 243.6 | 133.8 | 148.9 | 115.3 | 97.8 | 74.3 | 76.1 | 105.9 | 111.4 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 262.4 | 161.8 | 170.9 | 178.9 | 19.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 92.0 | 156.5 | 241.2 | 287.8 | 351.9 | 424.0 | 490.1 | 567.4 | 108.0 | 91.2 | 134.3 | 127.8 | 142.8 | 66.7 | 17.5 | 50.4 | 107.1 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 7.1 | 6.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,034.7 | 2,415.3 | 2,603.4 | 1,961.0 | 1,840.0 | 1,646.5 | 1,548.6 | 1,480.6 | 957.5 | 812.9 | 747.1 | 698.0 | 468.8 | 362.9 | 313.5 | 305.9 | 355.1 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (2,631.2) | (2,249.8) | (1,795.9) | (1,429.6) | (1,159.9) | (1,131.3) | (707.5) | (967.3) | (1,241.0) | (1,181.4) | (1,094.9) | (1,006.6) | (967.6) | (907.0) | (841.5) | (756.7) | (696.2) | - | - |
| Accumulated Other Comprehensive Income | (25.3) | (30.8) | (32.6) | (57.5) | (32.7) | (21.1) | (25.3) | (32.0) | (31.8) | (30.4) | (13.6) | 39.7 | 21.1 | 12.5 | (0.8) | 0.9 | 2.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 213.5 | 139.1 | 84.3 | 0.0 | - | - | - | - | - | - | 10.3 | - | - |
| Total Stockholders Equity | 489.1 | 588.4 | 386.7 | 572.9 | 771.7 | 743.3 | 1,471.1 | 1,048.1 | 281.0 | 99.6 | 200.8 | 257.8 | 378.4 | 182.8 | 171.4 | 244.5 | 291.7 | 147.4 | 59.6 |
| Total Equity | 489.1 | 588.4 | 386.7 | 572.9 | 771.7 | 743.3 | 1,577.5 | 1,100.6 | 365.3 | 39.6 | 200.8 | 257.8 | 378.4 | 182.8 | 171.4 | 244.5 | 302.1 | 147.4 | 59.6 |
| - |
| - |
| - |
| Net debt | (917.3) | (1,095.1) | (1,090.0) | (811.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,209.1 | 2,311.0 | 2,193.8 | 1,891.1 | 2,104.5 | 1,531.8 | 2,447.6 | 1,927.6 | 925.1 | 664.1 | 688.1 | 721.3 | 637.7 | 349.1 | 284.0 | 377.2 | 484.7 | - | - |
| Book Value | 489.1 | 588.4 | 386.7 | 572.9 | 771.7 | 743.3 | 1,471.1 | 1,048.1 | 281.0 | 99.6 | 200.8 | 257.8 | 378.4 | 182.8 | 171.4 | 244.5 | 291.7 | 147.4 | 59.6 |
| Tangible Book Value | - | - | - | - | 742.7 | 715.3 | 1,445.4 | 1,024.0 | 259.0 | 79.2 | - | - | - | - | - | - | - | - | - |
| 521.9 |
| 542.5 |
| 869.2 |
| 633.0 |
| 565.1 |
| 414.2 |
| 397.7 |
| 633.1 |
| 530.2 |
| 486.2 |
| 683.3 |
| 247.9 |
| 272.5 |
| 375.8 |
| 278.8 |
| 479.9 |
| 805.5 |
| 227.5 |
| 129.6 |
| 159.2 |
| 133.0 |
| 114.2 |
| 84.7 |
| 84.3 |
| 112.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,745.7 | 2,305.2 | 1,901.8 | 1,992.7 | 1,881.0 | 2,055.6 | 2,148.7 | 1,784.7 | 1,857.3 | 1,931.9 | 1,883.5 | 1,960.6 | 2,037.8 | 1,710.4 | 1,666.7 | 1,499.9 | - | 1,245.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,919.1 | 2,677.4 | 2,240.2 | 2,290.0 | 2,145.2 | 2,297.7 | 2,483.3 | 2,078.7 | 2,206.2 | 2,331.2 | 2,235.6 | 2,385.4 | 2,346.8 | 1,986.9 | 1,981.7 | 2,021.8 | 542.5 | 2,115.0 | 633.0 | 565.1 | 414.2 | 397.7 | 633.1 | 530.2 | 486.2 | 683.3 | 247.9 | 272.5 | 375.8 | 278.8 | 479.9 | 805.5 | 227.5 | 129.6 | 159.2 | 133.0 | 114.2 | 84.7 | 84.3 | 112.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5.6 | 10.0 | 10.5 | 8.5 | 11.5 | 12.5 | 28.5 | 28.7 | 30.3 | 28.4 | 25.6 | 25.5 | 22.2 | 22.0 | 20.6 | 19.8 | 24.0 | 24.8 | 22.9 | 24.1 | 22.2 | 22.0 | 22.2 | 23.7 | 22.9 | 18.2 | 19.4 | 18.5 | 11.1 | 8.6 | 8.4 | - | - | 10.0 | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 306.1 | 237.1 | 243.7 | 226.1 | 222.6 | 217.9 | 184.2 | 194.7 | 174.1 | 184.4 | 181.1 | 177.9 | 159.7 | 168.3 | 143.2 | 142.8 | 150.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,936.9 | 2,990.6 | 2,519.0 | 2,577.2 | 2,418.9 | 2,620.3 | 2,713.9 | 2,329.4 | 2,415.7 | 2,641.9 | 2,584.7 | 2,616.8 | 2,542.6 | 2,202.7 | 2,152.1 | 2,191.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 142.4 | 123.0 | 106.1 | 112.0 | 102.9 | 94.3 | 82.5 | 75.9 | 72.8 | 71.0 | 70.9 | 91.6 | 85.2 | 74.3 | 180.8 | 177.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.6 | 29.1 | 29.3 | 29.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 235.1 | 238.5 | 242.0 | 163.9 | 159.3 | 161.9 | 164.4 | 166.9 | 169.4 | 171.9 | 174.3 | 176.7 | 179.1 | 181.5 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 135.6 | 171.6 | 166.0 | 132.1 | 131.8 | 127.3 | 120.3 | 118.9 | 106.0 | 105.3 | 104.1 | 86.0 | 78.3 | 75.3 | 59.4 | 58.9 | 58.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,450.0 | 3,523.8 | 3,033.1 | 2,985.1 | 2,812.9 | 3,003.7 | 3,081.1 | 2,691.1 | 2,763.9 | 2,990.1 | 2,934.0 | 2,971.1 | 2,885.2 | 2,533.9 | 2,422.0 | 2,456.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 26.0 | 28.1 | 14.3 | 22.8 | 17.5 | 43.0 | 9.1 | 9.2 | 13.1 | 26.0 | 5.6 | 24.0 | 10.5 | 17.9 | 20.5 | 10.4 | 16.1 | 11.9 | 8.4 | 14.7 | 9.5 | 17.2 | 16.2 | 7.4 | 21.2 | 16.1 | 13.1 | 15.6 | 13.3 | 28.7 | 13.6 | 13.3 | 13.8 | 24.9 | 23.5 | 13.3 | 23.2 | 21.1 | 15.7 | 17.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 69.2 | 73.8 | 77.0 | 75.9 | 81.1 | 79.0 | 76.0 | 94.1 | 130.4 | 151.1 | 204.8 | 96.3 | 92.3 | 90.6 | 99.5 | 93.4 | 91.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 126.5 | 106.1 | 99.3 | 99.0 | 102.7 | 108.4 | 124.4 | 114.3 | 106.0 | 147.9 | 119.0 | 104.7 | 112.7 | 140.1 | 128.0 | 134.3 | 99.3 | |||||||||||||||||||||||
| Other Current Liabilities | 23.4 | 22.7 | 24.8 | 22.8 | 22.3 | 9.3 | 10.0 | 8.8 | 10.0 | 8.8 | 10.0 | 8.9 | 8.2 | 7.5 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 716.6 | 781.6 | 903.5 | 897.2 | 250.3 | 309.3 | 304.6 | 306.2 | 327.6 | 448.1 | 404.2 | 288.0 | 259.2 | 311.6 | 283.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 259.2 | 262.4 | 262.7 | 164.4 | 159.4 | 161.8 | 168.4 | 166.4 | 168.7 | 170.9 | 173.0 | 175.0 | 177.0 | 178.9 | - | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 75.7 | 92.0 | 107.9 | 125.1 | 140.7 | 156.5 | 173.8 | 188.7 | 215.1 | 241.2 | 249.3 | 254.4 | 273.0 | 287.8 | 294.7 | 315.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 28.3 | 28.1 | 28.8 | 59.1 | 55.7 | 51.9 | 41.7 | 41.8 | 41.8 | 41.8 | 48.8 | 16.4 | 7.5 | 16.0 | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,958.6 | 3,034.7 | 2,415.1 | 2,353.4 | 2,337.2 | 2,415.3 | 2,418.6 | 2,427.4 | 2,467.4 | 2,603.4 | 2,618.5 | 2,542.8 | 2,398.7 | 1,961.0 | 1,827.6 | 1,831.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (2,723.7) | (2,631.2) | (2,401.8) | (2,273.2) | (2,396.7) | (2,249.8) | (2,145.5) | (2,005.0) | (1,938.7) | (1,795.9) | (1,786.6) | (1,639.2) | (1,553.9) | (1,429.6) | (1,377.2) | (1,330.2) | (1,225.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (31.0) | (25.3) | (26.0) | (28.0) | (28.9) | (30.8) | (24.2) | (34.8) | (35.0) | (32.6) | (46.0) | (50.9) | (49.0) | (57.5) | (63.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 491.4 | 489.1 | 618.0 | 631.7 | 475.7 | 588.4 | 662.5 | 263.7 | 296.5 | 386.7 | 315.5 | 428.3 | 486.6 | 572.9 | 594.4 | 624.7 | 709.6 | |||||||||||||||||||||||
| Total Equity | 491.4 | 489.1 | 618.0 | 631.7 | 475.7 | 588.4 | 662.5 | 263.7 | 296.5 | 386.7 | 315.5 | 428.3 | 486.6 | 572.9 | 594.4 | 624.7 | 709.6 | 771.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,220.4 | 2,209.1 | 1,615.5 | 1,679.9 | 2,168.6 | 2,311.0 | 2,409.3 | 2,023.2 | 2,088.0 | 2,193.8 | 2,180.4 | 2,328.8 | 2,283.4 | 1,891.1 | 1,868.7 | 1,923.3 | 2,024.7 | |||||||||||||||||||||||
| Book Value | 491.4 | 489.1 | 618.0 | 631.7 | 475.7 | 588.4 | 662.5 | 263.7 | 296.5 | 386.7 | 315.5 | 428.3 | 486.6 | 572.9 | 594.4 | 624.7 | 709.6 | 771.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 564.8 | 595.7 | 680.3 | 742.7 | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.4 |
| 136.6 |
| 131.0 |
| 123.8 |
| 140.2 |
| 146.6 |
| 131.0 |
| 122.5 |
| 139.8 |
| 118.8 |
| 102.1 |
| 98.7 |
| 102.5 |
| 97.1 |
| 77.0 |
| 62.1 |
| 73.1 |
| 48.9 |
| 51.5 |
| 25.9 |
| 17.2 |
| 15.2 |
| 17.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,253.1 |
| 2,345.0 |
| 2,155.7 |
| 2,238.4 |
| 1,989.4 |
| 2,130.7 |
| 2,537.0 |
| 2,531.2 |
| 2,558.0 |
| 2,720.6 |
| 2,408.1 |
| 2,414.2 |
| 2,373.9 |
| 2,207.9 |
| 2,079.2 |
| 2,083.3 |
| 1,143.3 |
| 1,168.7 |
| 1,111.1 |
| 964.4 |
| 962.4 |
| 797.9 |
| 730.3 |
| 698.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.7 |
| 178.1 |
| 180.1 |
| 179.3 |
| 180.4 |
| 181.1 |
| 181.5 |
| 172.6 |
| 164.0 |
| 153.7 |
| 148.7 |
| 135.3 |
| 133.5 |
| 132.2 |
| 132.0 |
| 127.9 |
| 123.2 |
| 121.9 |
| 116.6 |
| 99.7 |
| 95.4 |
| 92.8 |
| 91.0 |
| 90.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 29.4 |
| 28.8 |
| 27.9 |
| 28.3 |
| 27.7 |
| 26.8 |
| 25.7 |
| 27.0 |
| 26.1 |
| 25.2 |
| 24.0 |
| 24.0 |
| 23.5 |
| 22.9 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 12.9 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 307.7 |
| 306.0 |
| 309.6 |
| 305.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.6 |
| 49.0 |
| 50.0 |
| 49.9 |
| 50.0 |
| 41.2 |
| 41.5 |
| 32.6 |
| 27.6 |
| 26.2 |
| 25.8 |
| 26.0 |
| 12.9 |
| 12.7 |
| 12.7 |
| 10.2 |
| 10.1 |
| 2.9 |
| 5.4 |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,519.1 |
| 2,611.7 |
| 2,414.9 |
| 2,497.1 |
| 2,248.6 |
| 2,389.8 |
| 3,095.7 |
| 3,079.0 |
| 3,090.9 |
| 3,233.1 |
| 2,895.0 |
| 2,877.8 |
| 2,835.9 |
| 2,667.8 |
| 2,247.9 |
| 2,247.3 |
| 1,299.6 |
| 1,322.8 |
| 1,252.6 |
| 1,090.8 |
| 1,084.0 |
| 912.5 |
| 843.6 |
| 811.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.7 |
| 97.9 |
| 102.1 |
| 106.7 |
| 108.4 |
| 104.4 |
| 100.4 |
| 120.8 |
| 118.3 |
| 137.6 |
| 137.4 |
| 144.8 |
| 160.3 |
| 157.1 |
| 160.6 |
| 120.1 |
| 125.3 |
| 104.9 |
| 110.8 |
| 108.2 |
| 51.3 |
| 56.5 |
| 58.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.9 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.6 |
| 75.7 |
| 75.2 |
| 78.8 |
| 90.2 |
| 80.8 |
| 67.8 |
| 62.5 |
| 66.8 |
| 52.6 |
| 49.7 |
| 45.1 |
| 47.5 |
| 50.8 |
| 58.5 |
| 66.5 |
| 66.6 |
| 34.0 |
| 35.9 |
| 30.9 |
| 36.0 |
| 23.6 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 267.8 |
| 228.5 |
| 240.6 |
| 279.8 |
| 293.8 |
| 295.1 |
| 598.9 |
| 244.6 |
| 231.3 |
| 258.0 |
| 273.0 |
| 231.8 |
| 241.2 |
| 252.5 |
| 280.3 |
| 260.2 |
| 248.6 |
| 212.6 |
| 243.6 |
| 177.6 |
| 191.8 |
| 170.6 |
| 133.8 |
| 106.9 |
| 111.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.1 |
| 351.9 |
| 362.9 |
| 379.9 |
| 402.0 |
| 424.0 |
| 429.9 |
| 448.6 |
| 467.8 |
| 490.1 |
| 493.0 |
| 516.6 |
| 542.4 |
| 567.4 |
| 523.4 |
| 556.6 |
| 85.4 |
| 108.0 |
| 79.7 |
| 100.8 |
| 115.8 |
| 91.2 |
| 101.8 |
| 112.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,809.5 |
| 1,840.0 |
| 1,884.4 |
| 1,914.4 |
| 1,568.0 |
| 1,646.5 |
| 1,489.3 |
| 1,484.2 |
| 1,520.5 |
| 1,548.6 |
| 1,397.0 |
| 1,420.6 |
| 1,448.5 |
| 1,480.6 |
| 1,407.8 |
| 1,429.9 |
| 912.5 |
| 957.5 |
| 854.9 |
| 875.3 |
| 882.2 |
| 812.9 |
| 703.9 |
| 699.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,159.9) |
| (1,384.5) |
| (1,302.1) |
| (1,221.2) |
| (1,131.3) |
| (909.1) |
| (878.2) |
| (846.3) |
| (707.5) |
| (857.6) |
| (883.7) |
| (882.9) |
| (967.3) |
| (1,287.4) |
| (1,282.8) |
| (1,242.5) |
| (1,241.0) |
| (1,190.1) |
| (1,189.2) |
| (1,178.0) |
| (1,181.4) |
| (1,207.3) |
| (1,214.6) |
| (54.0) |
| (48.6) |
| (32.7) |
| (27.4) |
| (25.8) |
| (24.2) |
| (21.1) |
| (19.6) |
| (16.4) |
| (27.2) |
| (25.3) |
| (25.4) |
| (24.3) |
| (27.6) |
| (32.0) |
| (32.5) |
| (32.6) |
| (33.2) |
| (31.8) |
| (30.2) |
| (30.4) |
| (30.5) |
| (30.4) |
| (26.5) |
| (26.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 223.2 |
| 217.6 |
| 210.2 |
| 213.5 |
| 161.7 |
| 187.8 |
| 179.8 |
| 139.1 |
| 129.6 |
| 121.2 |
| 85.7 |
| 84.3 |
| 89.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| 771.7 |
| 530.5 |
| 582.7 |
| 680.6 |
| 743.3 |
| 1,383.1 |
| 1,377.2 |
| 1,360.2 |
| 1,471.1 |
| 1,336.3 |
| 1,269.4 |
| 1,207.7 |
| 1,048.1 |
| 710.6 |
| 696.3 |
| 301.4 |
| 281.0 |
| 308.0 |
| 215.6 |
| 201.8 |
| 99.6 |
| 139.6 |
| 111.2 |
| 530.5 |
| 582.7 |
| 680.6 |
| 743.3 |
| 1,520.6 |
| 1,502.5 |
| 1,471.9 |
| 1,577.5 |
| 1,498.0 |
| 1,457.2 |
| 1,387.4 |
| 1,187.2 |
| 840.1 |
| 817.4 |
| 387.1 |
| 365.3 |
| 397.7 |
| 215.6 |
| 201.8 |
| 99.6 |
| 139.6 |
| 111.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,104.5 |
| 1,876.0 |
| 1,944.6 |
| 1,694.3 |
| 1,531.8 |
| 2,292.4 |
| 2,299.8 |
| 2,300.0 |
| 2,447.6 |
| 2,176.3 |
| 2,173.0 |
| 2,121.5 |
| 1,927.6 |
| 1,819.0 |
| 1,834.7 |
| 930.6 |
| 925.1 |
| 933.5 |
| 772.6 |
| 791.8 |
| 664.1 |
| 623.4 |
| 586.9 |
| 530.5 |
| 582.7 |
| 680.6 |
| 743.3 |
| 1,383.1 |
| 1,377.2 |
| 1,360.2 |
| 1,471.1 |
| 1,336.3 |
| 1,269.4 |
| 1,207.7 |
| 1,048.1 |
| 710.6 |
| 696.3 |
| 301.4 |
| 281.0 |
| 308.0 |
| 215.6 |
| 201.8 |
| 99.6 |
| 139.6 |
| 111.2 |
| 500.5 |
| 553.3 |
| 651.8 |
| 715.3 |
| 1,354.9 |
| 1,349.5 |
| 1,333.5 |
| 1,445.4 |
| 1,309.3 |
| 1,243.3 |
| 1,182.4 |
| 1,024.0 |
| 686.5 |
| 672.8 |
| 278.5 |
| 259.0 |
| - |
| - |
| - |
| - |
| - |
| - |