| (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 | 174.9 | 72.3 | 23.0 | 45.0 | 19.5 | 47.6 | 71.5 | 117.2 | 20.6 | 18.8 | 97.4 | 160.2 | 11.6 | 12.4 | 7.0 | 3.3 | 16.0 | 28.8 |
| Restricted Cash | - | - | - | 0.0 | 0.0 | 0.3 | 0.7 | 2.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 558.6 | 183.9 | 147.4 | 166.9 | 321.6 | 363.6 | 998.3 | 601.2 | 181.0 | 122.3 | 102.8 | 7.1 | 4.3 | 0.0 | 10.0 | 19.4 | - | |
| Cash And Short Term Investments | 733.5 | 256.2 | 170.3 | 211.9 | 341.1 | 411.2 | 1,069.9 | 718.4 | 201.7 | 141.0 | 200.2 | 167.3 | 16.0 | 12.4 | 17.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 59.6 | 38.4 | 32.9 | 30.4 | 85.5 | 56.8 | 30.4 | 55.9 | 25.6 | 14.7 | 6.2 | 12.6 | 2.2 | 4.6 | 6.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 9.1 | 14.1 | 24.0 | 13.3 | 27.3 | 26.5 | 7.3 | 7.1 | 4.4 | 1.9 | 1.6 | 0.3 | 1.4 | 1.7 | 1.3 | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 10.1 | 23.4 | 22.3 | 22.6 | 29.2 | 19.6 | 10.0 | 7.5 | 6.1 | 3.4 | 3.2 | 3.1 | 4.7 | 5.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 3.2 | 5.2 | 2.4 | 5.3 | 8.4 | 3.8 | 2.4 | 4.2 | 2.3 | 2.7 | 4.1 | 7.7 | 4.0 | 5.9 | 11.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.5 | - | - | ||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.5 | - | - | ||
| (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 | 115.1 | 174.9 | 139.4 | 67.7 | 48.0 | 72.3 | 63.6 | 18.1 | 50.1 | 23.0 | 19.3 | 28.4 | 88.7 | 45.0 | 4.1 | |||||||||||||||||||||||||
| - |
| 22.7 |
| 16.0 |
| 28.8 |
| 1.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | 1.9 | 1.2 | 1.1 | - | - | - | - | 1.0 | 1.9 | 1.2 | 0.8 | 0.8 | 0.8 | 0.9 | - | - | - |
| Other Current Assets | 5.8 | 8.8 | 2.7 | 2.3 | 3.6 | 3.8 | 4.7 | 11.0 | 1.5 | 2.2 | 1.9 | 1.8 | 1.0 | 0.8 | 1.3 | 0.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 832.3 | 331.6 | 237.4 | 263.6 | 464.8 | 500.6 | 1,123.6 | 870.5 | 237.0 | 163.1 | 214.7 | 185.2 | 24.9 | 23.8 | 32.2 | 37.0 | - | - |
| 5.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 6.6 | 8.3 | 6.7 | 10.1 | 8.7 | 6.4 | 2.9 | 2.2 | 1.9 | 1.6 | 2.8 | 2.6 | 3.9 | 4.9 | 4.8 | - | - | - |
| Property,Plant & Equipment Net | 3.6 | 15.1 | 15.6 | 12.5 | 13.2 | 13.2 | 7.2 | 5.4 | 4.2 | 1.8 | 0.4 | 0.5 | 0.9 | 0.8 | 0.5 | 0.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 46.5 | 0.0 | 12.6 | 0.0 | - | - | - | 0.0 | 6.4 | 8.3 | 29.7 | - | - | - | - | - | - | - |
| Goodwill | 101.5 | 105.3 | 103.4 | 0.0 | 105.7 | 189.7 | 95.2 | 86.6 | 86.0 | 72.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 0.7 | - | - |
| Intangible Assets | 225.4 | 266.6 | 299.6 | 342.5 | 376.7 | 595.3 | 210.4 | 219.8 | 228.6 | 204.7 | 48.3 | 50.7 | 53.1 | 55.9 | 58.3 | 12.3 | - | - |
| Operating Lease Right Of Use Assets | 5.2 | 6.9 | 6.1 | 10.9 | 3.2 | 6.9 | 10.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8.3 | 0.1 | 0.2 | 8.5 | 35.7 | 24.3 | 25.6 | 46.5 | 84.4 | 123.9 | - | - | 0.0 | 0.0 | - | - | - | - |
| Other Non-Current Assets | 12.6 | 31.7 | 6.4 | 1.7 | 1.3 | 4.3 | 2.3 | 0.5 | 4.9 | 1.7 | 0.0 | 0.2 | 0.3 | 0.5 | 0.7 | 0.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,560.6 | 941.8 | 787.2 | 762.7 | 1,297.6 | 1,362.3 | 1,494.9 | 1,260.8 | 671.0 | 601.6 | 503.1 | 258.0 | 104.7 | 104.3 | 120.6 | 75.6 | - | - |
| 8.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.6 | 0.6 | 1.2 | 0.4 | 0.7 | 29.4 | 2.1 | 3.3 | 0.0 | - | - | 0.2 | 0.1 | 0.5 | 1.2 | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.3 | 0.4 | 0.7 | 1.4 | 1.9 | 1.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 31.5 | 27.9 | 12.5 | 15.7 | 17.6 | 18.5 | 8.6 | 19.2 | 7.4 | 6.4 | 5.4 | 4.9 | 5.3 | 5.0 | 5.1 | 8.9 | - | - |
| Other Current Liabilities | 0.1 | 1.3 | - | - | - | - | - | - | - | - | 0.0 | 1.1 | - | - | - | - | - | - |
| Total Current Liabilities | 37.4 | 37.1 | 16.8 | 98.8 | 41.7 | 100.1 | 17.0 | 82.2 | 238.9 | 227.1 | 222.8 | 22.8 | 28.9 | 35.4 | 43.6 | 33.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.2 | 5.8 | 5.8 | 10.3 | 2.3 | 5.6 | 10.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 15.9 | 13.7 | 0.0 | - | - | - | - | 3.5 | - | - | 2.1 | 2.1 | 2.4 | 3.5 | 2.5 | - | - |
| Deferred Tax Liabilities | 36.0 | 32.5 | 31.6 | 30.6 | 30.9 | 64.6 | 32.9 | 0.0 | - | - | - | 2.8 | 1.1 | 0.7 | 2.2 | 0.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 16.6 | 30.2 | 27.8 | 27.8 | 21.8 | 30.9 | 22.5 | 1.0 | 4.2 | 0.7 | 0.3 | 0.8 | 0.7 | 1.1 | 0.4 | 1.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 543.4 | 111.3 | 86.3 | 165.2 | 476.4 | 652.8 | 727.7 | 699.9 | 252.4 | 230.7 | 226.2 | 233.6 | 55.1 | 77.8 | 104.1 | 72.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 400.6 | 337.4 | 198.7 | 147.6 | 373.0 | 318.4 | 367.3 | 791.1 | 798.2 | 769.7 | 661.9 | 680.7 | 718.0 | 751.5 | 732.7 | 729.3 | - | - |
| Retained Earnings | 608.1 | 499.0 | 503.0 | 450.9 | 449.1 | 392.0 | 400.1 | (229.2) | (400.9) | (431.1) | (429.5) | (659.3) | (671.3) | (682.8) | (682.2) | (691.9) | - | - |
| Accumulated Other Comprehensive Income | 8.5 | (5.9) | (0.8) | (1.0) | (0.9) | (0.8) | (0.2) | (1.0) | 2.5 | 2.7 | 4.9 | 5.0 | 2.9 | - | - | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 42.3 | 42.3 | 42.3 | 42.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | (1.9) | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 1,017.2 | 830.4 | 700.9 | 597.5 | 821.2 | 709.5 | 767.2 | 560.9 | 399.8 | 341.3 | 237.3 | 26.3 | 49.6 | 26.5 | 8.2 | (4.9) | 3.7 | (10.4) |
| Total Equity | 1,017.2 | 830.4 | 700.9 | 597.5 | 821.2 | 709.5 | 767.2 | 560.9 | 399.8 | 341.3 | 237.3 | 24.4 | 49.6 | 26.5 | 8.2 | (4.8) | 3.7 | (10.4) |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.1 | - | - | - | - |
| Working Capital | 794.8 | 294.4 | 220.6 | 164.8 | 423.1 | 400.4 | 1,106.6 | 788.3 | (1.8) | (64.1) | (8.1) | 162.4 | (4.1) | (11.6) | (11.4) | 3.5 | - | - |
| Book Value | 1,017.2 | 830.4 | 700.9 | 597.5 | 821.2 | 709.5 | 767.2 | 560.9 | 399.8 | 341.3 | 237.3 | 26.3 | 49.6 | 26.5 | 8.2 | (4.9) | 3.7 | (10.4) |
| Tangible Book Value | 690.2 | 458.5 | 297.9 | 255.0 | 338.8 | (75.5) | 461.6 | 254.5 | 85.2 | 64.4 | 176.7 | (36.6) | (15.7) | (41.7) | (62.4) | (17.8) | - | - |
| 5.3 |
| 15.0 |
| 19.5 |
| 23.4 |
| 21.9 |
| 31.9 |
| 47.6 |
| 456.9 |
| 115.2 |
| 117.5 |
| 71.5 |
| 225.3 |
| 273.0 |
| 105.1 |
| 117.2 |
| 115.6 |
| 151.5 |
| 51.0 |
| 20.6 |
| 32.7 |
| 60.2 |
| 10.6 |
| 18.8 |
| 86.6 |
| 61.4 |
| Restricted Cash | 0.0 | - | - | - | 0.0 | - | - | - | - | - | 0.6 | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.1 | 0.3 | - | 0.2 | 0.7 | 0.7 | - | 1.0 | 1.4 | 2.3 | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | 664.3 | 558.6 | 525.1 | 177.4 | 160.9 | 183.9 | 156.0 | 208.8 | 260.5 | 147.4 | 171.2 | 190.6 | 193.9 | 166.9 | 117.3 | 142.7 | 189.0 | 321.6 | 299.8 | 280.0 | 307.4 | 363.6 | 338.2 | 694.7 | 621.3 | 998.3 | 874.4 | 1,059.0 | 1,323.6 | 601.2 | 891.1 | 805.5 | 213.3 | 181.0 | 169.5 | 112.4 | 148.7 | 122.3 | 37.5 | 45.6 |
| Cash And Short Term Investments | 779.4 | 733.5 | 664.5 | 245.0 | 208.9 | 256.2 | 219.6 | 226.9 | 310.6 | 170.3 | 190.5 | 219.0 | 282.7 | 211.9 | 121.4 | 147.9 | 204.0 | 341.1 | 323.2 | 301.8 | 339.2 | 411.2 | 795.1 | 809.9 | 738.8 | 1,069.9 | 1,099.7 | 1,332.0 | 1,428.7 | 718.4 | 1,006.7 | 956.9 | 264.4 | 201.7 | 202.3 | 172.6 | 159.4 | 141.0 | 124.1 | 107.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 53.4 | 59.6 | 57.6 | 41.3 | 38.5 | 38.4 | 34.3 | 37.5 | 28.4 | 32.9 | 36.0 | 28.0 | 29.2 | 30.4 | 65.2 | 62.3 | 41.8 | 85.5 | 64.3 | 58.2 | 54.4 | 56.8 | 32.9 | 41.9 | 39.5 | 30.4 | 22.0 | 20.3 | 26.6 | 55.9 | 47.0 | 42.0 | 37.1 | 25.6 | 12.8 | 13.5 | 7.1 | 14.7 | 6.6 | 10.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 13.3 | 9.1 | 11.9 | 15.5 | 14.6 | 14.1 | 16.7 | 18.7 | 21.3 | 24.0 | 25.4 | 26.9 | 14.0 | 13.3 | 22.3 | 24.8 | 25.6 | 27.3 | 33.0 | 39.9 | 36.9 | 26.5 | 13.4 | 3.7 | 7.3 | 7.3 | 6.6 | 9.6 | 11.9 | 7.1 | 8.1 | 9.5 | 10.5 | 4.4 | 5.0 | 6.8 | 7.6 | 1.9 | 4.0 | 3.8 |
| Prepaid Expenses | - | - | - | - | - | - | 2.2 | 1.9 | 1.2 | 1.2 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 5.8 | 5.8 | 7.0 | 4.8 | 13.3 | 8.8 | 19.7 | 7.1 | 7.3 | 3.8 | 2.1 | 2.8 | 2.3 | 3.4 | 10.7 | 7.8 | 4.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 35.2 | 29.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 865.4 | 832.3 | 753.9 | 352.9 | 309.3 | 331.6 | 309.4 | 312.3 | 368.9 | 237.4 | 254.0 | 276.7 | 328.2 | 263.6 | 220.4 | 243.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.3 | 2.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.4 | 3.6 | 3.5 | 3.6 | 3.6 | 15.1 | 15.1 | 15.0 | 15.1 | 15.6 | 16.2 | 11.4 | 11.7 | 12.5 | 33.4 | 31.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 31.5 | 46.5 | 42.0 | - | - | 0.0 | 1.2 | 2.4 | 10.5 | 12.6 | 14.0 | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | 101.5 | 101.5 | 101.5 | 101.5 | 101.5 | 105.3 | 105.3 | 105.3 | 105.3 | 103.4 | 103.8 | 105.7 | 105.7 | 105.7 | 181.2 | 181.2 | 181.2 | 181.2 | ||||||||||||||||||||||
| Intangible Assets | 217.3 | 225.4 | 233.5 | 250.1 | 258.4 | 266.6 | 274.9 | 283.2 | 291.4 | 299.6 | 314.8 | 325.4 | 333.9 | 342.5 | 517.0 | 528.4 | 539.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.8 | 7.2 | 7.6 | 8.0 | 6.9 | 9.7 | 7.2 | 7.4 | 6.0 | 6.1 | 6.2 | 11.4 | 11.7 | 10.9 | 32.1 | 24.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 8.5 | 8.3 | 9.5 | 0.8 | 0.5 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 8.5 | 8.5 | 0.9 | 8.5 | 35.5 | 35.7 | 35.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 13.0 | 12.6 | 2.8 | 9.1 | 7.9 | 6.9 | 8.4 | 11.9 | 11.2 | 6.4 | 8.4 | 4.5 | 4.6 | 4.7 | 6.3 | 6.3 | 6.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,532.1 | 1,560.6 | 1,476.8 | 948.6 | 905.4 | 941.8 | 954.9 | 866.4 | 913.9 | 787.2 | 769.2 | 758.1 | 811.1 | 762.7 | 1,050.6 | 1,076.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.3 | 3.2 | 3.7 | 8.6 | 5.4 | 5.2 | 4.7 | 1.8 | 1.9 | 2.4 | 2.5 | 9.6 | 6.1 | 5.3 | 15.9 | 19.2 | 7.0 | 8.4 | 7.2 | 17.3 | 9.5 | 3.8 | 10.2 | 6.1 | 3.4 | 2.4 | 2.0 | 2.9 | 5.1 | 4.2 | 1.6 | 2.7 | 3.4 | 2.3 | 3.6 | 1.8 | 6.5 | 2.7 | 2.8 | 2.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.6 | 1.2 | 1.2 | 1.2 | 1.2 | - | - | 0.3 | 0.4 | 9.5 | 10.6 | 10.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 1.3 | 1.1 | 1.2 | 1.0 | 0.4 | 0.5 | 0.7 | 0.7 | 0.7 | 2.3 | 2.5 | ||||||||||||||||||||||||
| Accrued Expenses | 31.8 | 31.5 | 24.1 | 17.5 | 23.5 | 27.9 | 15.6 | 12.2 | 12.4 | 12.5 | 10.6 | 7.3 | 15.0 | 15.7 | 19.3 | 14.6 | 15.9 | 17.6 | ||||||||||||||||||||||
| Other Current Liabilities | 0.3 | 0.1 | 0.1 | - | - | 1.3 | - | - | - | - | 0.9 | 0.4 | - | 0.5 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 40.7 | 37.4 | 30.5 | 64.7 | 58.7 | 37.1 | 24.8 | 18.6 | 17.8 | 16.8 | 15.7 | 29.4 | 98.9 | 98.8 | 135.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.0 | 4.2 | 4.4 | 4.6 | 3.6 | 5.8 | 6.3 | 6.4 | 5.2 | 5.8 | 5.8 | 11.0 | 11.2 | 10.3 | 34.9 | 27.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 0.0 | 0.0 | 0.0 | 15.9 | 15.3 | 14.8 | 13.7 | 13.7 | - | - | - | - | 5.5 | 7.4 | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 22.6 | 36.0 | 22.7 | 32.2 | 29.4 | 32.5 | 46.4 | 30.1 | 50.6 | 31.6 | 32.6 | 27.7 | 30.0 | 30.6 | 29.8 | 42.7 | 39.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 17.1 | 16.6 | 19.9 | 14.4 | 14.2 | 30.2 | 29.9 | 29.4 | 27.8 | 27.8 | 43.7 | 21.7 | 21.9 | 22.0 | 21.9 | 21.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 534.8 | 543.4 | 526.6 | 120.1 | 109.9 | 111.3 | 113.7 | 91.2 | 107.3 | 86.3 | 101.3 | 93.2 | 164.8 | 165.2 | 234.3 | 273.9 | ||||||||||||||||||||||||
| 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 | 397.2 | 400.6 | 362.6 | 358.6 | 340.5 | 337.4 | 309.3 | 238.9 | 218.3 | 198.7 | 184.0 | 170.7 | 154.4 | 147.6 | 349.0 | 335.5 | 325.4 | |||||||||||||||||||||||
| Retained Earnings | 594.7 | 608.1 | 578.2 | 461.4 | 456.5 | 499.0 | 530.1 | 537.2 | 589.2 | 503.0 | 484.8 | 495.1 | 492.8 | 450.9 | 468.3 | 467.9 | 468.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.4 | 8.5 | 9.3 | 8.5 | (1.6) | (5.9) | 1.7 | (0.9) | (0.9) | (0.8) | (0.9) | (1.0) | (0.9) | (1.0) | (1.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 997.3 | 1,017.2 | 950.2 | 827.3 | 795.6 | 830.4 | 841.2 | 775.2 | 806.5 | 700.9 | 667.9 | 664.9 | 646.3 | 597.5 | 816.3 | 802.4 | 793.2 | |||||||||||||||||||||||
| Total Equity | 997.3 | 1,017.2 | 950.2 | 827.3 | 795.6 | 830.4 | 841.2 | 775.2 | 806.5 | 700.9 | 667.9 | 664.9 | 646.3 | 597.5 | 816.3 | 802.4 | 793.2 | 821.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 824.7 | 794.8 | 723.4 | 288.2 | 250.6 | 294.4 | 284.6 | 293.7 | 351.1 | 220.6 | 238.3 | 247.3 | 229.3 | 164.8 | 85.2 | 75.9 | 233.5 | 423.1 | ||||||||||||||||||||||
| Book Value | 997.3 | 1,017.2 | 950.2 | 827.3 | 795.6 | 830.4 | 841.2 | 775.2 | 806.5 | 700.9 | 667.9 | 664.9 | 646.3 | 597.5 | 816.3 | 802.4 | 793.2 | 821.2 | ||||||||||||||||||||||
| Tangible Book Value | 678.4 | 690.2 | 615.1 | 475.6 | 435.7 | 458.5 | 461.0 | 386.8 | 409.9 | 297.9 | 249.3 | 233.8 | 206.7 | 149.4 | 118.1 | 92.8 | 72.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 4.7 |
| 5.2 |
| 6.3 |
| 5.7 |
| 3.8 |
| 3.2 |
| 5.5 |
| 4.9 |
| 4.7 |
| 5.0 |
| 5.7 |
| 9.2 |
| 11.2 |
| 25.3 |
| 12.8 |
| 5.6 |
| 5.4 |
| 1.1 |
| 1.1 |
| 0.6 |
| 2.2 |
| 2.8 |
| 2.6 |
| - |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.1 |
| 464.8 |
| 432.1 |
| 410.9 |
| 437.4 |
| 500.6 |
| 857.7 |
| 863.6 |
| 830.7 |
| 1,123.6 |
| 1,183.1 |
| 1,442.3 |
| 1,567.9 |
| 870.5 |
| 1,745.2 |
| 1,480.5 |
| 349.1 |
| 237.0 |
| 224.2 |
| 197.2 |
| 174.7 |
| 163.1 |
| 140.7 |
| 126.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 24.6 |
| 20.5 |
| 18.7 |
| 17.6 |
| 16.9 |
| 14.4 |
| 7.2 |
| 7.9 |
| 6.7 |
| 7.2 |
| 6.4 |
| 6.3 |
| 5.6 |
| 5.4 |
| 4.4 |
| 4.2 |
| 4.1 |
| 4.2 |
| 3.5 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| 0.8 |
| 49.9 |
| 60.4 |
| 72.7 |
| 55.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.4 |
| 5.1 |
| 6.0 |
| 7.3 |
| 8.3 |
| 17.3 |
| 18.7 |
| 190.2 |
| 190.5 |
| 190.5 |
| 189.7 |
| 102.1 |
| 103.4 |
| 94.3 |
| 95.2 |
| 93.5 |
| 88.0 |
| 86.8 |
| 86.6 |
| 86.0 |
| 86.0 |
| 86.0 |
| 86.0 |
| 72.2 |
| 72.2 |
| 72.2 |
| 72.2 |
| 72.4 |
| 72.4 |
| 551.0 |
| 562.4 |
| 572.0 |
| 583.8 |
| 595.3 |
| 224.6 |
| 215.3 |
| 206.5 |
| 210.4 |
| 216.3 |
| 212.6 |
| 216.3 |
| 219.8 |
| 216.3 |
| 222.0 |
| 225.3 |
| 228.6 |
| 196.6 |
| 199.3 |
| 202.0 |
| 204.7 |
| 207.4 |
| 210.1 |
| 15.8 |
| 16.5 |
| 13.0 |
| 6.5 |
| 7.6 |
| 6.9 |
| 4.3 |
| 9.7 |
| 9.6 |
| 10.4 |
| 10.3 |
| 11.0 |
| 4.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.5 |
| 26.7 |
| 27.9 |
| 27.4 |
| 24.3 |
| 27.0 |
| 26.4 |
| 26.4 |
| 25.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 46.5 |
| 32.4 |
| 44.6 |
| 69.4 |
| 84.4 |
| 134.9 |
| - |
| - |
| 123.9 |
| - |
| - |
| 2.7 |
| 3.1 |
| 2.8 |
| 3.1 |
| 4.3 |
| 13.7 |
| 6.1 |
| 1.3 |
| 2.4 |
| 2.5 |
| 1.7 |
| 6.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.9 |
| 4.9 |
| 2.0 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,105.2 |
| 1,297.6 |
| 1,273.7 |
| 1,256.3 |
| 1,295.1 |
| 1,362.3 |
| 1,247.4 |
| 1,242.9 |
| 1,185.9 |
| 1,494.9 |
| 1,547.5 |
| 1,801.8 |
| 1,914.0 |
| 1,260.8 |
| 2,105.7 |
| 1,858.3 |
| 754.7 |
| 671.0 |
| 662.3 |
| 640.0 |
| 629.7 |
| 601.6 |
| 600.9 |
| 589.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 12.0 |
| 17.1 |
| 25.1 |
| 29.4 |
| 5.4 |
| 8.9 |
| 4.4 |
| 2.1 |
| 2.2 |
| 0.9 |
| 2.8 |
| 3.3 |
| 2.5 |
| 1.7 |
| 0.1 |
| 0.0 |
| 1.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.2 |
| 1.9 |
| 1.0 |
| 1.7 |
| 1.5 |
| 1.2 |
| 0.9 |
| 1.0 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 10.1 |
| 12.1 |
| 18.5 |
| 14.5 |
| 12.8 |
| 11.8 |
| 9.8 |
| 13.1 |
| 11.5 |
| 14.8 |
| 19.2 |
| 9.3 |
| 9.3 |
| 8.5 |
| 7.4 |
| 6.4 |
| 5.3 |
| 4.7 |
| 6.4 |
| 6.7 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.1 |
| 167.9 |
| 42.6 |
| 41.7 |
| 36.3 |
| 52.5 |
| 95.8 |
| 100.1 |
| 42.3 |
| 29.3 |
| 20.4 |
| 17.0 |
| 35.7 |
| 109.0 |
| 186.8 |
| 82.2 |
| 793.3 |
| 632.9 |
| 247.0 |
| 238.9 |
| 231.7 |
| 225.8 |
| 227.0 |
| 227.1 |
| 226.1 |
| 220.3 |
| 16.8 |
| 15.5 |
| 11.5 |
| 4.8 |
| 6.1 |
| 5.6 |
| 3.9 |
| 9.2 |
| 9.2 |
| 10.0 |
| 9.9 |
| 10.5 |
| 4.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.1 |
| 63.0 |
| 60.1 |
| 56.8 |
| 64.6 |
| 13.5 |
| 23.3 |
| 21.8 |
| 32.9 |
| 3.8 |
| 0.7 |
| 9.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.2 |
| 21.7 |
| 27.1 |
| 28.0 |
| 28.7 |
| 30.9 |
| 25.3 |
| 26.5 |
| 22.3 |
| 22.5 |
| 8.0 |
| 7.7 |
| 11.7 |
| 1.0 |
| 1.0 |
| 1.6 |
| 1.1 |
| 4.2 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.0 |
| 476.4 |
| 461.6 |
| 469.8 |
| 549.3 |
| 652.8 |
| 549.6 |
| 547.9 |
| 524.0 |
| 727.7 |
| 696.9 |
| 760.4 |
| 834.0 |
| 699.9 |
| 1,406.2 |
| 1,238.5 |
| 257.5 |
| 252.4 |
| 237.6 |
| 230.6 |
| 230.9 |
| 230.7 |
| 230.5 |
| 224.9 |
| 373.0 |
| 358.4 |
| 346.6 |
| 336.6 |
| 318.4 |
| 313.1 |
| 304.4 |
| 295.9 |
| 367.3 |
| 444.6 |
| 619.3 |
| 643.3 |
| 791.1 |
| 883.5 |
| 874.2 |
| 808.8 |
| 798.2 |
| 793.7 |
| 784.4 |
| 777.1 |
| 769.7 |
| 762.6 |
| 755.0 |
| 449.1 |
| 454.5 |
| 440.8 |
| 410.1 |
| 392.0 |
| 386.2 |
| 392.9 |
| 370.8 |
| 400.1 |
| 407.5 |
| 422.7 |
| 437.1 |
| (229.2) |
| (183.9) |
| (254.2) |
| (327.4) |
| (400.9) |
| (393.9) |
| (402.3) |
| (408.4) |
| (431.1) |
| (428.0) |
| (429.1) |
| (1.1) |
| (1.0) |
| (0.9) |
| (0.9) |
| (0.9) |
| (0.9) |
| (0.8) |
| (1.4) |
| (2.3) |
| (4.9) |
| (0.2) |
| (1.5) |
| (0.5) |
| (0.5) |
| (1.0) |
| (0.1) |
| (0.2) |
| (0.3) |
| 2.5 |
| 3.3 |
| 3.1 |
| 3.1 |
| 2.7 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 821.2 |
| 812.1 |
| 786.5 |
| 745.8 |
| 709.5 |
| 697.8 |
| 695.0 |
| 661.9 |
| 767.2 |
| 850.6 |
| 1,041.5 |
| 1,080.0 |
| 560.9 |
| 699.5 |
| 619.8 |
| 481.1 |
| 399.8 |
| 403.2 |
| 385.1 |
| 371.8 |
| 341.3 |
| 338.3 |
| 329.8 |
| 812.1 |
| 786.5 |
| 745.8 |
| 709.5 |
| 697.8 |
| 695.0 |
| 661.9 |
| 767.2 |
| 850.6 |
| 1,041.5 |
| 1,080.0 |
| 560.9 |
| 699.5 |
| 619.8 |
| 481.1 |
| 399.8 |
| 403.2 |
| 385.1 |
| 371.8 |
| 341.3 |
| 338.3 |
| 329.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.8 |
| 358.4 |
| 341.6 |
| 400.4 |
| 815.4 |
| 834.4 |
| 810.3 |
| 1,106.6 |
| 1,147.4 |
| 1,333.3 |
| 1,381.1 |
| 788.3 |
| 951.9 |
| 847.6 |
| 102.1 |
| (1.8) |
| (7.5) |
| (28.7) |
| (52.3) |
| (64.1) |
| (85.4) |
| (93.8) |
| 812.1 |
| 786.5 |
| 745.8 |
| 709.5 |
| 697.8 |
| 695.0 |
| 661.9 |
| 767.2 |
| 850.6 |
| 1,041.5 |
| 1,080.0 |
| 560.9 |
| 699.5 |
| 619.8 |
| 481.1 |
| 399.8 |
| 403.2 |
| 385.1 |
| 371.8 |
| 341.3 |
| 338.3 |
| 329.8 |
| 88.9 |
| 59.5 |
| 24.0 |
| (28.5) |
| (75.5) |
| 371.1 |
| 376.3 |
| 361.0 |
| 461.6 |
| 540.8 |
| 740.8 |
| 776.9 |
| 254.5 |
| 397.3 |
| 311.9 |
| 169.8 |
| 85.2 |
| 134.4 |
| 113.6 |
| 97.6 |
| 64.4 |
| 58.5 |
| 47.3 |