| (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 | 163.1 | 115.7 | 114.9 | 231.7 | 78.2 | 67.3 | 14.0 | 82.2 | 145.4 | 106.7 | 33.6 | 44.9 | 19.7 | 0.0 | 0.5 | 1.3 | 0.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 133.9 | 208.1 | 165.0 | 240.1 | 426.2 | 562.1 | 293.1 | 386.4 | 0.0 | 59.8 | 70.1 | 0.0 | - | - | - | - | - | ||
| Cash And Short Term Investments | 297.0 | 323.8 | 279.9 | 471.8 | 504.4 | 629.4 | 307.1 | 468.5 | 145.4 | 166.5 | 103.7 | 44.9 | 19.7 | 0.0 | 0.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 82.4 | 69.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 51.7 | 51.5 | 10.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 179.9 | 145.1 | 141.9 | 122.0 | 109.6 | 64.7 | 13.0 | 6.6 | 5.5 | 4.5 | 2.8 | 1.6 | 0.0 | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 22.2 | 27.5 | 33.1 | 26.6 | 27.4 | 13.5 | 15.6 | 2.7 | 1.2 | 0.9 | 1.0 | 1.2 | 0.4 | 1.1 | 0.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 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 | |||
| 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 | 196.5 | 163.1 | 158.1 | 132.5 | 171.7 | 115.7 | 164.2 | 228.7 | 134.2 | 114.9 | 267.7 | 230.0 | 543.5 | 231.7 | 118.4 | |||||||||||||||||||||||||
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 1.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 11.6 | 12.4 | 17.5 | 7.3 | 3.5 | 6.7 | 9.4 | 6.9 | 3.9 | 3.0 | 0.3 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 442.7 | 457.0 | 307.8 | 479.1 | 508.0 | 636.1 | 316.5 | 475.4 | 149.3 | 169.5 | 104.0 | 45.0 | 19.8 | 0.0 | 0.5 | 1.3 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 48.8 | 36.0 | 27.9 | 16.7 | 8.7 | 5.6 | 4.5 | 4.0 | 3.0 | 2.1 | 1.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Property,Plant & Equipment Net | 131.1 | 109.1 | 114.0 | 105.2 | 100.9 | 59.2 | 8.5 | 2.7 | 2.5 | 2.4 | 1.7 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Long Term Investments | - | - | - | - | 91.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 279.3 | 282.4 | 229.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 45.9 | 55.2 | 62.5 | 73.0 | 69.0 | 54.8 | 10.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.2 | 0.4 | 0.3 | 0.2 | 1.8 | 12.9 | 3.5 | 2.8 | 3.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 913.2 | 910.4 | 780.4 | 664.0 | 777.3 | 768.5 | 344.7 | 480.8 | 155.4 | 171.9 | 105.7 | 46.5 | 19.9 | 0.0 | 0.6 | 1.5 | - | - | - |
| 0.0 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.0 | 12.9 | 7.8 | 12.6 | 5.1 | 6.3 | 7.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 111.2 | 81.9 | 69.4 | 52.3 | 56.8 | 35.1 | 16.3 | 11.7 | 8.4 | 4.1 | 0.7 | 0.3 | 1.5 | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 138.4 | 122.3 | 110.3 | 91.5 | 89.2 | 54.9 | 39.1 | 14.4 | 9.6 | 5.0 | 1.6 | 1.7 | 2.3 | 11.3 | 13.3 | 0.8 | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 44.4 | 44.4 | 67.1 | 71.9 | 65.5 | 45.4 | 4.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 31.8 | 32.3 | 17.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 11.7 | 2.4 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 76.2 | 77.7 | 85.4 | 72.9 | 66.5 | 57.1 | 6.6 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 214.6 | 200.0 | 195.7 | 164.3 | 155.7 | 112.0 | 45.7 | 14.6 | 9.9 | 5.0 | 1.6 | 1.7 | 2.3 | 11.3 | 13.3 | 0.8 | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 3,457.7 | 3,096.0 | 2,594.4 | 2,068.9 | 1,794.7 | 1,486.7 | 869.4 | 839.0 | 394.7 | 324.0 | 208.2 | 121.2 | 81.9 | - | - | - | - | - | - |
| Retained Earnings | (2,775.5) | (2,384.6) | (2,012.4) | (1,568.3) | (1,172.4) | (830.2) | (570.6) | (372.8) | (249.2) | (157.1) | (104.2) | (76.6) | (64.5) | (30.7) | (27.4) | (1.7) | - | - | - |
| Accumulated Other Comprehensive Income | 16.4 | (1.0) | 2.5 | (0.9) | (0.6) | 0.0 | 0.2 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 698.6 | 710.4 | 584.6 | 499.6 | 621.7 | 656.5 | 299.0 | 466.2 | 145.5 | 166.9 | 104.0 | 44.8 | 17.6 | (11.3) | (12.8) | 0.6 | (0.0) | 0.0 | - |
| Total Equity | 698.6 | 710.4 | 584.6 | 499.6 | 621.7 | 656.5 | 299.0 | 466.2 | 145.5 | 166.9 | 104.0 | 44.8 | 17.6 | (11.3) | (12.8) | 0.6 | (0.0) | 0.0 | - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 304.3 | 334.7 | 197.5 | 387.6 | 418.8 | 581.2 | 277.4 | 461.0 | 139.7 | 164.5 | 102.3 | 43.3 | 17.6 | (11.3) | (12.8) | 0.5 | - | - | - |
| Book Value | 698.6 | 710.4 | 584.6 | 499.6 | 621.7 | 656.5 | 299.0 | 466.2 | 145.5 | 166.9 | 104.0 | 44.8 | 17.6 | (11.3) | (12.8) | 0.6 | (0.0) | 0.0 | - |
| Tangible Book Value | 419.3 | 428.0 | 355.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 108.1 |
| 92.4 |
| 78.2 |
| 58.6 |
| 82.8 |
| 132.0 |
| 67.3 |
| 68.3 |
| 160.6 |
| 52.5 |
| 14.0 |
| 38.9 |
| 76.9 |
| 54.1 |
| 82.2 |
| 80.7 |
| 246.0 |
| 297.1 |
| 145.4 |
| 163.4 |
| 114.3 |
| 107.1 |
| 106.7 |
| 92.9 |
| 121.0 |
| Restricted Cash | - | - | - | - | 0.6 | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 116.9 | 133.9 | 142.7 | 168.7 | 188.0 | 208.1 | 233.3 | 183.9 | 222.0 | 165.0 | 93.7 | 20.9 | 82.8 | 240.1 | 241.8 | 316.4 | 389.8 | 426.2 | 517.9 | 573.6 | 472.2 | 562.1 | 645.8 | 611.3 | 193.1 | 293.1 | 323.0 | 327.2 | 385.9 | 386.4 | 179.3 | 30.1 | - | 0.0 | 0.0 | 14.7 | 40.1 | 59.8 | 86.4 | 70.6 |
| Cash And Short Term Investments | 313.4 | 297.0 | 300.8 | 301.2 | 359.7 | 323.8 | 397.5 | 412.5 | 356.2 | 279.9 | 361.4 | 250.9 | 626.3 | 471.8 | 360.2 | 424.5 | 482.2 | 504.4 | 576.4 | 656.4 | 604.2 | 629.4 | 714.1 | 771.9 | 245.7 | 307.1 | 361.9 | 404.1 | 440.0 | 468.5 | 260.0 | 276.1 | 297.1 | 145.4 | 163.4 | 129.0 | 147.2 | 166.5 | 179.3 | 191.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 81.8 | 82.4 | 66.8 | 59.9 | 70.9 | 69.3 | 55.8 | 31.6 | 0.2 | 0.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 58.4 | 51.7 | 51.7 | 49.8 | 65.5 | 51.5 | 38.6 | 27.9 | 17.6 | 10.4 | 9.2 | 9.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.9 | 11.6 | 9.8 | 11.5 | 15.9 | 12.4 | 6.7 | 10.2 | 11.5 | 17.5 | 12.0 | 14.2 | 11.5 | 7.3 | 9.7 | 7.1 | 7.8 | 3.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 466.5 | 442.7 | 429.1 | 422.5 | 512.6 | 457.0 | 498.6 | 482.3 | 385.5 | 307.8 | 382.6 | 274.9 | 637.8 | 479.1 | 369.9 | 431.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 183.8 | 179.9 | 172.0 | 164.6 | 150.3 | 145.1 | 149.3 | 144.8 | 142.7 | 141.9 | 138.4 | 134.9 | 129.3 | 122.0 | 114.7 | 112.6 | 112.0 | 109.6 | 95.4 | 86.4 | 78.7 | 64.7 | - | - | - | - | - | - | - | - | - | - | - | - | 5.4 | 5.1 | 5.1 | 4.5 | - | - |
| Accumulated Depreciation | 52.4 | 48.8 | 45.3 | 42.1 | 38.8 | 36.0 | 36.8 | 33.9 | 30.9 | 27.9 | 25.2 | 22.3 | 19.4 | 16.7 | 13.9 | 11.5 | 9.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 131.4 | 131.1 | 126.7 | 122.5 | 111.6 | 109.1 | 112.5 | 111.0 | 111.8 | 114.0 | 113.1 | 112.5 | 109.9 | 105.2 | 100.7 | 101.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 27.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 269.1 | 279.3 | 285.2 | 296.3 | 285.4 | 282.4 | 306.6 | 295.3 | 294.3 | 229.3 | 223.6 | 235.5 | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 44.4 | 45.9 | 48.8 | 49.9 | 50.9 | 55.2 | 66.7 | 69.1 | 71.5 | 62.5 | 66.3 | 67.6 | 70.4 | 73.0 | 68.3 | 70.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 8.3 | 8.2 | 9.3 | 10.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.6 | 0.9 | 1.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 925.7 | 913.2 | 904.9 | 907.4 | 966.7 | 910.4 | 991.1 | 964.3 | 869.8 | 780.4 | 852.3 | 757.3 | 824.8 | 664.0 | 545.9 | 610.9 | 701.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 37.5 | 22.2 | 31.2 | 32.0 | 28.5 | 27.5 | 31.7 | 20.4 | 25.7 | 33.1 | 19.3 | 31.2 | 31.6 | 26.6 | 24.3 | 20.0 | 20.5 | 27.4 | 12.2 | 21.9 | 13.4 | 13.5 | 24.8 | 10.2 | 10.6 | 15.6 | 9.9 | 12.8 | 7.6 | 2.7 | 6.0 | 5.2 | 6.6 | 1.2 | 2.9 | 3.7 | 2.2 | 0.9 | 0.2 | 0.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 4.0 | 6.3 | 7.1 | 8.5 | 12.9 | 11.6 | 11.4 | 11.1 | 7.8 | 10.5 | 10.9 | 12.6 | 12.6 | 7.2 | 6.5 | ||||||||||||||||||||||||
| Accrued Expenses | 88.1 | 111.2 | 87.3 | 89.1 | 84.7 | 81.9 | 74.8 | 61.8 | 46.4 | 69.4 | 61.2 | 46.6 | 43.1 | 52.3 | 47.8 | 37.7 | 48.9 | 56.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 129.4 | 138.4 | 125.8 | 129.2 | 122.7 | 122.3 | 118.1 | 93.6 | 83.2 | 110.3 | 91.0 | 88.6 | 87.3 | 91.5 | 79.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 43.9 | 44.4 | 45.2 | 45.1 | 44.2 | 44.4 | 66.4 | 69.2 | 72.3 | 67.1 | 68.0 | 68.8 | 69.6 | 71.9 | 71.9 | 73.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 30.6 | 31.8 | 31.7 | 34.7 | 32.0 | 32.3 | 32.2 | 31.9 | 33.3 | 17.3 | 18.3 | 20.2 | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 74.5 | 76.2 | 76.9 | 79.8 | 76.2 | 77.7 | 99.6 | 102.1 | 106.6 | 85.4 | 87.4 | 90.1 | 70.6 | 72.9 | 72.9 | 74.0 | ||||||||||||||||||||||||
| Total Liabilities | 203.9 | 214.6 | 202.7 | 208.9 | 198.9 | 200.0 | 217.7 | 195.8 | 189.8 | 195.7 | 178.3 | 178.7 | 157.9 | 164.3 | 152.2 | 138.2 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 |
| Additional Paid In Capital | 3,563.7 | 3,457.7 | 3,389.8 | 3,290.0 | 3,262.3 | 3,096.0 | 3,063.2 | 2,990.5 | 2,805.2 | 2,594.4 | 2,579.1 | 2,360.5 | 2,342.7 | 2,068.9 | 1,858.8 | 1,838.8 | ||||||||||||||||||||||||
| Retained Earnings | (2,854.6) | (2,775.5) | (2,703.6) | (2,612.4) | (2,500.7) | (2,384.6) | (2,306.0) | (2,222.5) | (2,125.4) | (2,012.4) | (1,896.0) | (1,782.2) | (1,675.7) | (1,568.3) | (1,463.0) | (1,363.4) | (1,264.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 12.7 | 16.4 | 16.1 | 20.9 | 6.3 | (1.0) | 16.2 | 0.5 | 0.1 | 2.5 | (9.1) | 0.3 | (0.1) | (0.9) | (2.0) | (2.7) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 721.8 | 698.6 | 702.3 | 698.5 | 767.9 | 710.4 | 773.5 | 768.5 | 680.0 | 584.6 | 674.0 | 578.6 | 666.9 | 499.6 | 393.7 | 472.7 | 552.0 | |||||||||||||||||||||||
| Total Equity | 721.8 | 698.6 | 702.3 | 698.5 | 767.9 | 710.4 | 773.5 | 768.5 | 680.0 | 584.6 | 674.0 | 578.6 | 666.9 | 499.6 | 393.7 | 472.7 | 552.0 | 621.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 337.1 | 304.3 | 303.3 | 293.3 | 390.0 | 334.7 | 380.5 | 388.6 | 302.3 | 197.5 | 291.6 | 186.2 | 550.5 | 387.6 | 290.6 | 367.4 | 412.9 | 418.8 | ||||||||||||||||||||||
| Book Value | 721.8 | 698.6 | 702.3 | 698.5 | 767.9 | 710.4 | 773.5 | 768.5 | 680.0 | 584.6 | 674.0 | 578.6 | 666.9 | 499.6 | 393.7 | 472.7 | 552.0 | 621.7 | ||||||||||||||||||||||
| Tangible Book Value | 452.7 | 419.3 | 417.1 | 402.2 | 482.5 | 428.0 | 466.8 | 473.2 | 385.7 | 355.4 | 450.4 | 343.1 | - | - | - | - | - | |||||||||||||||||||||||
| 6.6 |
| 10.3 |
| 11.3 |
| 6.7 |
| 9.4 |
| 10.8 |
| 10.7 |
| 9.4 |
| 5.4 |
| 6.8 |
| 4.7 |
| 6.6 |
| 5.9 |
| 3.7 |
| 5.6 |
| 3.9 |
| 8.0 |
| 6.4 |
| 5.4 |
| 3.0 |
| 1.3 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 490.0 |
| 508.0 |
| 583.0 |
| 666.6 |
| 605.2 |
| 636.1 |
| 723.6 |
| 782.7 |
| 256.4 |
| 316.5 |
| 367.3 |
| 410.9 |
| 444.8 |
| 475.2 |
| 265.9 |
| 279.8 |
| 302.7 |
| 149.3 |
| 171.4 |
| 135.4 |
| 152.6 |
| 169.5 |
| 180.6 |
| 192.4 |
| 8.7 |
| 7.3 |
| 6.3 |
| 6.0 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.5 |
| 2.3 |
| 2.1 |
| - |
| 0.0 |
| 102.8 |
| 100.9 |
| 88.0 |
| 80.1 |
| 72.8 |
| 59.2 |
| 39.1 |
| 18.7 |
| 13.6 |
| 8.5 |
| 5.9 |
| 4.5 |
| 3.5 |
| 2.7 |
| 2.6 |
| 2.7 |
| 2.2 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.8 |
| 2.4 |
| 1.8 |
| 1.2 |
| 91.6 |
| 78.2 |
| 46.3 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.5 |
| 69.0 |
| 72.4 |
| 52.5 |
| 55.1 |
| 54.8 |
| 10.7 |
| 7.5 |
| 9.3 |
| 10.7 |
| 13.7 |
| 11.7 |
| 10.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.0 |
| 1.2 |
| 1.2 |
| 12.9 |
| 3.4 |
| 3.2 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.0 |
| 2.3 |
| 2.3 |
| 2.3 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 777.3 |
| 828.8 |
| 852.8 |
| 750.6 |
| 768.5 |
| 782.3 |
| 817.6 |
| 288.3 |
| 344.7 |
| 395.7 |
| 435.9 |
| 461.5 |
| 480.8 |
| 270.8 |
| 284.8 |
| 307.2 |
| 155.4 |
| 174.0 |
| 138.0 |
| 155.4 |
| 171.9 |
| 182.3 |
| 193.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 5.1 |
| 6.6 |
| 4.4 |
| 5.9 |
| 6.3 |
| 7.2 |
| 5.9 |
| 6.4 |
| 7.3 |
| 8.4 |
| 7.5 |
| 6.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| 34.2 |
| 35.8 |
| 35.1 |
| 32.4 |
| 38.8 |
| 22.5 |
| 16.3 |
| 16.3 |
| 13.6 |
| 8.5 |
| 11.7 |
| 10.7 |
| 9.0 |
| 8.1 |
| 8.7 |
| 5.6 |
| 5.2 |
| 3.3 |
| 4.1 |
| 3.0 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.2 |
| 77.1 |
| 89.2 |
| 64.8 |
| 60.5 |
| 55.1 |
| 54.9 |
| 64.4 |
| 54.9 |
| 39.5 |
| 39.1 |
| 34.6 |
| 33.8 |
| 22.1 |
| 14.4 |
| 16.7 |
| 14.2 |
| 14.7 |
| 9.9 |
| 8.5 |
| 8.9 |
| 5.5 |
| 5.0 |
| 3.2 |
| 4.6 |
| 71.2 |
| 65.5 |
| 64.7 |
| 46.8 |
| 47.1 |
| 45.4 |
| 3.7 |
| 2.0 |
| 3.1 |
| 4.2 |
| 6.0 |
| 4.6 |
| 4.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.2 |
| 66.5 |
| 65.7 |
| 47.8 |
| 48.1 |
| 57.1 |
| 6.1 |
| 4.4 |
| 5.4 |
| 6.6 |
| 6.1 |
| 4.7 |
| 4.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.3 |
| 155.7 |
| 130.5 |
| 108.4 |
| 103.1 |
| 112.0 |
| 70.5 |
| 59.3 |
| 45.0 |
| 45.7 |
| 40.7 |
| 38.5 |
| 26.6 |
| 14.6 |
| 16.7 |
| 14.2 |
| 14.7 |
| 9.9 |
| 8.5 |
| 8.9 |
| 5.5 |
| 5.0 |
| 3.2 |
| 4.6 |
| 1,818.4 |
| 1,794.7 |
| 1,771.4 |
| 1,731.4 |
| 1,553.0 |
| 1,486.7 |
| 1,473.5 |
| 1,461.2 |
| 882.6 |
| 869.4 |
| 0.2 |
| 0.4 |
| 844.8 |
| (0.0) |
| 594.5 |
| 576.9 |
| 568.2 |
| 394.7 |
| 388.8 |
| 330.3 |
| 327.7 |
| 324.0 |
| 320.1 |
| 311.3 |
| (1,172.4) |
| (1,073.1) |
| (987.0) |
| (905.6) |
| (830.2) |
| (761.8) |
| (703.2) |
| (640.2) |
| (570.6) |
| (507.0) |
| (457.6) |
| (410.0) |
| (372.8) |
| (340.2) |
| (306.4) |
| (275.7) |
| (249.2) |
| (223.3) |
| (201.2) |
| (177.8) |
| (157.1) |
| (141.4) |
| (122.7) |
| (2.3) |
| (0.6) |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.9 |
| 0.2 |
| 861.9 |
| 854.6 |
| 0.1 |
| 839.0 |
| (0.1) |
| (0.0) |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 621.7 |
| 698.3 |
| 744.4 |
| 647.4 |
| 656.5 |
| 711.8 |
| 758.3 |
| 243.3 |
| 299.0 |
| 355.1 |
| 397.4 |
| 434.9 |
| 466.2 |
| 254.2 |
| 270.6 |
| 292.6 |
| 145.5 |
| 165.4 |
| 129.2 |
| 149.9 |
| 166.9 |
| 179.1 |
| 188.9 |
| 698.3 |
| 744.4 |
| 647.4 |
| 656.5 |
| 711.8 |
| 758.3 |
| 243.3 |
| 299.0 |
| 355.1 |
| 397.4 |
| 434.9 |
| 466.2 |
| 254.2 |
| 270.6 |
| 292.6 |
| 145.5 |
| 165.4 |
| 129.2 |
| 149.9 |
| 166.9 |
| 179.1 |
| 188.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 518.3 |
| 606.1 |
| 550.2 |
| 581.2 |
| 659.2 |
| 727.7 |
| 216.8 |
| 277.4 |
| 332.7 |
| 377.1 |
| 422.6 |
| 460.8 |
| 249.2 |
| 265.6 |
| 288.0 |
| 139.4 |
| 162.8 |
| 126.6 |
| 147.1 |
| 164.5 |
| 177.4 |
| 187.7 |
| 698.3 |
| 744.4 |
| 647.4 |
| 656.5 |
| 711.8 |
| 758.3 |
| 243.3 |
| 299.0 |
| 355.1 |
| 397.4 |
| 434.9 |
| 466.2 |
| 254.2 |
| 270.6 |
| 292.6 |
| 145.5 |
| 165.4 |
| 129.2 |
| 149.9 |
| 166.9 |
| 179.1 |
| 188.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |