| (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 | 396.7 | 515.0 | 481.0 | 339.6 | 215.5 | 249.4 | 319.5 | 199.7 | 242.4 | 178.9 | 114.5 | 163.9 | 180.3 | 74.3 | 80.9 | 44.7 | 85.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 55.5 | 51.6 | 59.7 | 54.0 | 35.8 | 41.4 | 32.9 | 40.1 | 48.9 | 66.6 | 48.8 | 37.0 | 34.9 | 35.5 | 27.9 | 23.3 | 24.3 | ||
| Cash And Short Term Investments | 452.2 | 566.6 | 540.7 | 393.5 | 251.3 | 290.7 | 352.4 | 239.8 | 291.3 | 245.5 | 163.3 | 201.0 | 215.2 | 109.8 | 108.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 670.1 | 683.8 | 743.8 | 967.8 | 1,154.3 | 764.2 | 588.5 | 691.6 | 631.2 | 463.1 | 462.7 | 492.6 | 378.7 | 408.8 | 368.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 735.0 | 767.9 | 721.0 | 708.3 | 661.5 | 596.4 | 566.7 | 534.2 | 494.7 | 463.2 | 408.5 | 362.9 | 335.3 | 318.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 369.6 | 383.6 | 396.0 | 527.4 | 604.1 | 380.5 | 272.0 | 314.1 | 285.1 | 219.4 | 223.7 | 220.1 | 157.8 | 189.0 | 163.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 101.5 | 114.1 | 132.3 | 121.6 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 101.5 | 114.1 | 132.3 | 121.6 | |||
| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 353.3 | 396.7 | 375.2 | 359.2 | 417.4 | 515.0 | 468.8 | 438.1 | 467.7 | 481.0 | 439.7 | 341.0 | 339.6 | 177.8 | 78.2 | |||||||||||||||||||||||||
| 98.9 |
| 60.8 |
| - |
| - |
| - |
| 68.0 |
| 110.0 |
| 98.9 |
| 60.8 |
| 307.4 |
| 278.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 28.9 | 22.2 | 24.9 | 21.8 | 16.2 | 18.5 | 21.4 | 16.3 | 14.4 | 10.3 | 11.6 | 23.6 | 14.6 | 18.1 | 21.3 | 21.7 | 19.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,216.3 | 1,319.9 | 1,352.7 | 1,439.4 | 1,522.9 | 1,208.2 | 997.9 | 971.4 | 961.2 | 737.4 | 656.1 | 732.3 | 682.5 | 591.9 | 551.8 | 420.9 | 426.6 | - | - |
| 288.0 |
| 270.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 473.6 | 456.5 | 436.7 | 393.3 | 344.1 | 299.4 | 280.8 | 250.2 | 218.7 | 190.4 | 182.6 | 160.7 | 158.0 | 159.0 | 145.8 | 137.8 | 124.8 | - | - |
| Property,Plant & Equipment Net | 261.3 | 311.3 | 284.3 | 315.0 | 317.4 | 297.0 | 285.9 | 284.0 | 276.0 | 272.8 | 225.9 | 202.2 | 177.3 | 159.0 | 142.1 | 132.6 | 116.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 34.0 | 40.9 | 42.3 | 41.2 | 40.8 | 40.9 | 38.5 | 38.2 | 39.1 | 31.1 | 31.1 | 31.1 | 31.1 | 57.5 | 57.5 | 57.5 | 57.5 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.6 | 1.1 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 124.3 | 141.2 | 122.5 | 136.3 | 164.4 | 107.7 | 105.5 | 86.9 | 76.2 | 55.2 | 78.3 | 78.5 | 79.8 | 71.1 | 57.0 | 72.8 | 48.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,635.9 | 1,813.3 | 1,801.8 | 1,931.9 | 2,045.5 | 1,653.8 | 1,427.7 | 1,380.6 | 1,352.5 | 1,096.6 | 991.5 | 1,037.6 | 970.7 | 879.4 | 808.4 | 683.9 | 648.8 | - | - |
| 137.3 |
| 121.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.3 | 0.5 | 0.8 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | 9.9 | 29.5 | 30.1 | 7.8 | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 78.9 | 84.2 | 76.6 | 98.9 | 130.5 | 88.9 | 60.9 | 53.1 | 47.2 | 45.7 | 48.0 | 51.7 | 54.3 | 38.2 | 48.1 | 53.8 | 42.5 | - | - |
| Total Current Liabilities | 695.8 | 673.2 | 675.2 | 878.1 | 1,010.0 | 806.1 | 552.9 | 535.8 | 548.6 | 380.3 | 369.5 | 410.5 | 375.7 | 344.3 | 331.1 | 278.3 | 258.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.3 | 0.5 | 0.9 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.1 | 23.7 | 23.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 47.5 | 42.4 | 38.6 | 34.1 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 840.3 | 840.9 | 817.9 | 1,044.7 | 1,183.5 | 962.0 | 706.2 | 691.4 | 698.6 | 554.0 | 525.3 | 549.4 | 516.2 | 500.0 | 507.9 | 432.9 | 380.6 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,852.7 | 2,859.9 | 2,783.6 | 2,636.0 | 2,317.2 | 2,046.2 | 1,962.2 | 1,841.3 | 1,611.2 | 1,513.0 | 1,390.0 | 1,255.4 | 1,173.0 | 1,043.0 | 947.2 | 844.1 | 766.0 | - | - |
| Accumulated Other Comprehensive Income | (5.7) | (12.0) | (6.9) | (15.0) | (5.4) | (2.0) | (2.2) | (5.9) | (3.2) | (3.1) | (3.5) | (1.2) | (0.0) | 1.4 | 0.7 | 0.9 | 0.5 | - | - |
| Treasury Stock | 2,313.2 | 2,131.4 | 2,048.2 | 1,992.9 | 1,705.6 | 1,582.0 | 1,465.3 | 1,376.1 | 1,167.6 | 1,167.4 | 1,116.8 | 955.6 | 899.0 | 839.5 | 813.7 | 763.2 | 660.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | 2.3 | 3.2 | - | - | - | - | - | - | 0.8 | 0.1 | - | - |
| Total Stockholders Equity | 795.7 | 972.4 | 983.9 | 887.2 | 862.0 | 691.8 | 721.5 | 686.8 | 650.7 | 542.6 | 466.2 | 488.3 | 454.5 | 379.5 | 300.6 | 251.0 | 268.2 | 253.1 | 180.8 |
| Total Equity | 795.7 | 972.4 | 983.9 | 887.2 | 862.0 | 691.8 | 721.5 | 689.1 | 653.9 | 542.6 | 466.2 | 488.3 | 454.5 | 379.5 | 300.6 | 251.0 | 268.2 | 253.1 | 180.8 |
| - |
| - |
| - |
| Net debt | (452.2) | (566.6) | (540.7) | (393.5) | (251.3) | (290.7) | (352.4) | (239.8) | (291.3) | (245.5) | (163.3) | (201.0) | (113.7) | 4.3 | 23.5 | 53.6 | - | - | - |
| Working Capital | 520.5 | 646.7 | 677.5 | 561.3 | 512.9 | 402.0 | 445.0 | 435.6 | 412.6 | 357.1 | 286.6 | 321.9 | 306.8 | 247.6 | 220.7 | 142.6 | 168.0 | - | - |
| Book Value | 795.7 | 972.4 | 983.9 | 887.2 | 862.0 | 691.8 | 721.5 | 686.8 | 650.7 | 542.6 | 466.2 | 488.3 | 454.5 | 379.5 | 300.6 | 251.0 | 268.2 | 253.1 | 180.8 |
| Tangible Book Value | 761.7 | 931.5 | 941.6 | 846.0 | 821.2 | 650.9 | 683.0 | 648.6 | 611.6 | 511.4 | 435.1 | 457.1 | 423.3 | 322.0 | 243.1 | 193.5 | 210.7 | - | - |
| 146.0 |
| 215.5 |
| 230.6 |
| 186.4 |
| 219.4 |
| 249.4 |
| 218.6 |
| 245.5 |
| 177.2 |
| 319.5 |
| 284.4 |
| 250.2 |
| 264.6 |
| 199.7 |
| 214.0 |
| 148.6 |
| 220.6 |
| 242.4 |
| 249.7 |
| 215.5 |
| 178.9 |
| 170.8 |
| 153.4 |
| 156.3 |
| 114.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 57.7 | 55.5 | 59.2 | 66.9 | 56.0 | 51.6 | 62.5 | 66.0 | 62.8 | 59.7 | 57.1 | 47.2 | 54.0 | 50.6 | 41.5 | 35.7 | 35.8 | 36.6 | 52.6 | 41.4 | 41.4 | 39.1 | 36.3 | 33.6 | 32.9 | 31.6 | 35.1 | 40.0 | 40.1 | 40.2 | 40.3 | 39.0 | 48.9 | 45.7 | 62.1 | 66.6 | 56.7 | 61.5 | 61.1 | 48.8 |
| Cash And Short Term Investments | 411.0 | 452.2 | 434.4 | 426.2 | 473.4 | 566.6 | 531.3 | 504.0 | 530.5 | 540.7 | 496.8 | 388.2 | 393.5 | 228.4 | 119.8 | 181.7 | 251.3 | 267.2 | 239.0 | 260.8 | 290.7 | 257.6 | 281.7 | 210.9 | 352.4 | 316.0 | 285.4 | 304.6 | 239.8 | 254.2 | 189.0 | 259.6 | 291.3 | 295.4 | 277.5 | 245.5 | 227.5 | 214.9 | 217.4 | 163.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 692.0 | 670.1 | 696.0 | 717.2 | 703.2 | 683.8 | 694.6 | 724.5 | 723.8 | 743.8 | 810.8 | 899.8 | 967.8 | 1,133.7 | 1,216.5 | 1,223.1 | 1,154.3 | 1,010.5 | 903.0 | 824.9 | 764.2 | 637.9 | 489.2 | 562.5 | 588.5 | 598.4 | 594.1 | 601.1 | 691.6 | 702.2 | 689.0 | 631.8 | 631.2 | 546.8 | 439.5 | 463.1 | 409.0 | 402.4 | 383.1 | 462.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 20.4 | 28.9 | 44.4 | 45.1 | 16.6 | 22.2 | 33.9 | 44.6 | 15.5 | 24.9 | 30.9 | 12.7 | 21.8 | 35.5 | 54.2 | 10.4 | 16.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,183.6 | 1,216.3 | 1,245.1 | 1,237.3 | 1,241.6 | 1,319.9 | 1,311.4 | 1,315.2 | 1,310.4 | 1,352.7 | 1,395.5 | 1,353.9 | 1,439.4 | 1,484.8 | 1,505.3 | 1,538.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 480.1 | 473.6 | 468.7 | 464.5 | 456.1 | 456.5 | 456.8 | 449.4 | 442.9 | 436.7 | 427.0 | 406.6 | 393.3 | 383.5 | 369.3 | 357.0 | 344.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 255.7 | 261.3 | 262.5 | 287.5 | 297.5 | 311.3 | 289.2 | 286.0 | 279.6 | 284.3 | 284.1 | 306.2 | 315.0 | 321.6 | 314.2 | 307.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 34.0 | 34.0 | 34.0 | 41.4 | 40.9 | 40.9 | 41.1 | 41.6 | 42.4 | 42.3 | 41.9 | 41.7 | 41.2 | 41.0 | 41.0 | 40.9 | 40.8 | 41.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.6 | - | 0.7 | 0.9 | 1.0 | - | 1.1 | 1.3 | 1.5 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 128.9 | 124.3 | 120.6 | 133.4 | 136.2 | 141.2 | 115.5 | 112.4 | 113.5 | 122.5 | 131.0 | 136.0 | 136.3 | 141.1 | 156.6 | 159.3 | 164.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,602.2 | 1,635.9 | 1,662.2 | 1,699.6 | 1,716.2 | 1,813.3 | 1,757.3 | 1,755.2 | 1,745.8 | 1,801.8 | 1,852.5 | 1,837.9 | 1,931.9 | 1,988.5 | 2,017.1 | 2,045.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 396.7 | 369.6 | 402.8 | 401.8 | 389.6 | 383.6 | 397.9 | 401.5 | 384.3 | 396.0 | 464.7 | 490.3 | 527.4 | 644.1 | 670.5 | 626.3 | 604.1 | 548.4 | 481.7 | 414.4 | 380.5 | 339.8 | 273.3 | 272.2 | 272.0 | 285.4 | 285.6 | 273.2 | 314.1 | 313.7 | 311.8 | 282.5 | 285.1 | 269.4 | 200.7 | 219.4 | 201.9 | 191.2 | 172.0 | 223.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.3 | - | 0.3 | 0.4 | 0.5 | - | 0.6 | 0.7 | 0.8 | - | 0.8 | 0.8 | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 88.3 | 78.9 | 59.8 | 91.6 | 93.7 | 54.0 | 42.7 | 75.2 | 86.3 | 48.1 | 82.6 | 101.0 | 98.9 | 104.3 | 103.0 | 89.8 | 130.5 | |||||||||||||||||||||||
| Total Current Liabilities | 630.7 | 695.8 | 619.1 | 619.1 | 612.3 | 673.2 | 592.7 | 605.7 | 589.7 | 675.2 | 670.1 | 741.3 | 878.1 | 941.5 | 977.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 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 | - | - | 70.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.3 | - | 0.4 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.7 | - | 1.0 | 1.1 | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 803.2 | 840.3 | 773.5 | 777.8 | 785.4 | 840.9 | 741.3 | 754.4 | 727.9 | 817.9 | 809.4 | 902.2 | 1,044.7 | 1,115.4 | 1,160.2 | 1,189.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,878.5 | 2,852.7 | 2,910.5 | 2,905.0 | 2,877.0 | 2,859.9 | 2,897.1 | 2,859.8 | 2,818.9 | 2,783.6 | 2,808.9 | 2,703.3 | 2,636.0 | 2,625.3 | 2,536.0 | 2,432.7 | 2,317.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.1) | (5.7) | (6.7) | (7.2) | (11.0) | (12.0) | (8.6) | (9.5) | (6.8) | (6.9) | (11.7) | (12.2) | (15.0) | (15.4) | (12.3) | |||||||||||||||||||||||||
| Treasury Stock | 2,336.9 | 2,313.2 | 2,276.3 | 2,235.6 | 2,193.3 | 2,131.4 | 2,128.7 | 2,106.3 | 2,049.1 | 2,048.2 | 2,009.4 | 2,009.3 | 1,992.9 | 1,992.9 | 1,919.5 | 1,816.1 | 1,705.6 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 799.0 | 795.7 | 888.7 | 921.8 | 930.8 | 972.4 | 1,015.9 | 1,000.8 | 1,017.9 | 983.9 | 1,043.2 | 935.7 | 887.2 | 873.2 | 856.9 | 856.1 | 862.0 | |||||||||||||||||||||||
| Total Equity | 799.0 | 795.7 | 888.7 | 921.8 | 930.8 | 972.4 | 1,015.9 | 1,000.8 | 1,017.9 | 983.9 | 1,043.2 | 935.7 | 887.2 | 873.2 | 856.9 | 856.1 | 862.0 | 899.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 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 | - | - | 70.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (411.0) | (452.2) | (434.4) | (426.2) | (473.4) | (566.6) | (531.3) | (504.0) | (530.5) | (540.7) | (496.8) | (388.2) | (393.5) | - | - | (111.7) | - | (267.2) | ||||||||||||||||||||||
| Working Capital | 552.9 | 520.5 | 626.0 | 618.2 | 629.3 | 646.7 | 718.7 | 709.5 | 720.7 | 677.5 | 725.5 | 612.5 | 561.3 | 543.3 | 527.4 | 588.2 | 512.9 | 564.8 | ||||||||||||||||||||||
| Book Value | 799.0 | 795.7 | 888.7 | 921.8 | 930.8 | 972.4 | 1,015.9 | 1,000.8 | 1,017.9 | 983.9 | 1,043.2 | 935.7 | 887.2 | 873.2 | 856.9 | 856.1 | 862.0 | 899.7 | ||||||||||||||||||||||
| Tangible Book Value | 765.0 | 761.7 | 854.7 | 880.4 | 889.9 | 931.5 | 974.8 | 959.2 | 975.5 | 941.6 | 1,001.2 | 893.9 | 846.0 | 832.2 | 815.9 | 815.2 | 821.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| 41.5 |
| 11.6 |
| 18.5 |
| 28.0 |
| 41.6 |
| 7.6 |
| 21.4 |
| 30.9 |
| 32.6 |
| 10.9 |
| 16.3 |
| 24.2 |
| 29.6 |
| 9.4 |
| 14.4 |
| 16.9 |
| 8.1 |
| 10.3 |
| 15.2 |
| 20.6 |
| 7.5 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,522.9 |
| 1,412.1 |
| 1,233.3 |
| 1,137.3 |
| 1,208.2 |
| 964.1 |
| 840.4 |
| 816.2 |
| 997.9 |
| 970.8 |
| 939.3 |
| 944.2 |
| 971.4 |
| 999.1 |
| 928.2 |
| 928.7 |
| 961.2 |
| 877.9 |
| 749.0 |
| 737.4 |
| 668.8 |
| 656.5 |
| 636.8 |
| 656.1 |
| 332.8 |
| 321.2 |
| 309.5 |
| 299.4 |
| 291.2 |
| 288.1 |
| 286.6 |
| 280.8 |
| 274.0 |
| 264.9 |
| 256.7 |
| 250.2 |
| 241.3 |
| 232.8 |
| 224.0 |
| 218.7 |
| 210.0 |
| 195.6 |
| 190.4 |
| 187.6 |
| 187.8 |
| 185.2 |
| 182.6 |
| 317.4 |
| 301.4 |
| 281.0 |
| 288.0 |
| 297.0 |
| 279.5 |
| 284.8 |
| 276.7 |
| 285.9 |
| 270.4 |
| 269.2 |
| 276.2 |
| 284.0 |
| 268.0 |
| 256.1 |
| 265.5 |
| 276.0 |
| 261.5 |
| 263.4 |
| 272.8 |
| 261.9 |
| 236.2 |
| 228.5 |
| 225.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.0 |
| 40.7 |
| 40.9 |
| 40.3 |
| 40.1 |
| 37.2 |
| 38.5 |
| 38.2 |
| 38.4 |
| 38.3 |
| 38.2 |
| 38.6 |
| 38.7 |
| 39.4 |
| 39.1 |
| 39.9 |
| 31.1 |
| 31.1 |
| 31.1 |
| 31.1 |
| 31.1 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.6 |
| 148.0 |
| 108.4 |
| 107.7 |
| 108.4 |
| 106.9 |
| 106.4 |
| 105.5 |
| 106.3 |
| 101.7 |
| 92.2 |
| 86.9 |
| 85.0 |
| 85.9 |
| 86.7 |
| 76.2 |
| 84.1 |
| 62.6 |
| 55.2 |
| 65.9 |
| 61.0 |
| 61.1 |
| 78.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,045.5 |
| 1,914.0 |
| 1,703.2 |
| 1,574.5 |
| 1,653.8 |
| 1,392.2 |
| 1,272.1 |
| 1,236.4 |
| 1,427.7 |
| 1,385.7 |
| 1,348.7 |
| 1,350.9 |
| 1,380.6 |
| 1,390.7 |
| 1,308.9 |
| 1,320.3 |
| 1,352.5 |
| 1,263.3 |
| 1,106.1 |
| 1,096.6 |
| 1,027.8 |
| 984.8 |
| 957.5 |
| 991.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 11.4 |
| 9.6 |
| 29.5 |
| 23.9 |
| 19.0 |
| 12.5 |
| 30.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.4 |
| 95.6 |
| 101.4 |
| 88.9 |
| 47.2 |
| 46.8 |
| 41.4 |
| 36.0 |
| 27.0 |
| 27.7 |
| 42.1 |
| 27.9 |
| 53.6 |
| 51.3 |
| 62.2 |
| 47.2 |
| 68.9 |
| 47.4 |
| 53.5 |
| 48.0 |
| 44.6 |
| 54.8 |
| 48.0 |
| 950.3 |
| 1,010.0 |
| 847.3 |
| 720.2 |
| 662.7 |
| 806.1 |
| 543.6 |
| 473.5 |
| 464.8 |
| 552.9 |
| 483.8 |
| 474.3 |
| 473.2 |
| 535.8 |
| 515.2 |
| 508.9 |
| 472.9 |
| 548.6 |
| 446.9 |
| 368.6 |
| 380.3 |
| 350.3 |
| 334.6 |
| 322.1 |
| 369.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,183.5 |
| 1,014.4 |
| 873.0 |
| 811.5 |
| 962.0 |
| 686.6 |
| 623.0 |
| 609.3 |
| 706.2 |
| 629.8 |
| 620.4 |
| 622.7 |
| 691.4 |
| 664.5 |
| 648.0 |
| 614.0 |
| 698.6 |
| 609.4 |
| 532.4 |
| 554.0 |
| 521.0 |
| 487.5 |
| 475.1 |
| 525.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,288.8 |
| 2,199.6 |
| 2,115.4 |
| 2,046.2 |
| 2,066.0 |
| 2,012.2 |
| 1,995.0 |
| 1,962.2 |
| 1,998.4 |
| 1,952.4 |
| 1,898.0 |
| 1,841.3 |
| 1,779.7 |
| 1,719.5 |
| 1,663.1 |
| 1,611.2 |
| 1,613.6 |
| 1,541.6 |
| 1,513.0 |
| 1,477.2 |
| 1,444.7 |
| 1,415.8 |
| 1,390.0 |
| (9.3) |
| (5.4) |
| (2.9) |
| (1.9) |
| (3.0) |
| (2.0) |
| (6.0) |
| (7.1) |
| (11.7) |
| (2.2) |
| (3.7) |
| (2.9) |
| (4.3) |
| (5.9) |
| (4.6) |
| (5.3) |
| (3.6) |
| (3.2) |
| (1.7) |
| (2.9) |
| (3.1) |
| (2.5) |
| (2.3) |
| (2.7) |
| (3.5) |
| 1,633.1 |
| 1,606.7 |
| 1,582.8 |
| 1,582.0 |
| 1,582.0 |
| 1,581.9 |
| 1,581.9 |
| 1,465.3 |
| 1,465.3 |
| 1,446.4 |
| 1,389.6 |
| 1,376.1 |
| 1,273.5 |
| 1,273.5 |
| 1,169.5 |
| 1,167.6 |
| 1,167.6 |
| 1,167.6 |
| 1,167.4 |
| 1,167.4 |
| 1,143.4 |
| 1,127.0 |
| 1,116.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.4 |
| 3.2 |
| 3.5 |
| 3.2 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 899.7 |
| 830.2 |
| 762.9 |
| 691.8 |
| 705.6 |
| 649.1 |
| 627.1 |
| 721.5 |
| 756.0 |
| 728.3 |
| 728.3 |
| 686.8 |
| 723.8 |
| 657.7 |
| 702.7 |
| 650.7 |
| 650.4 |
| 573.7 |
| 542.6 |
| 506.7 |
| 497.3 |
| 482.4 |
| 466.2 |
| 830.2 |
| 762.9 |
| 691.8 |
| 705.6 |
| 649.1 |
| 627.1 |
| 721.5 |
| 756.0 |
| 728.3 |
| 728.3 |
| 689.1 |
| 726.2 |
| 660.9 |
| 706.3 |
| 653.9 |
| 654.0 |
| 573.7 |
| 542.6 |
| 506.7 |
| 497.3 |
| 482.4 |
| 466.2 |
| (239.0) |
| (260.8) |
| (290.7) |
| (257.6) |
| - |
| - |
| (352.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.1 |
| 474.7 |
| 402.0 |
| 420.5 |
| 366.9 |
| 351.3 |
| 445.0 |
| 487.0 |
| 465.1 |
| 471.0 |
| 435.6 |
| 484.0 |
| 419.3 |
| 455.8 |
| 412.6 |
| 431.0 |
| 380.4 |
| 357.1 |
| 318.5 |
| 321.9 |
| 314.7 |
| 286.6 |
| 830.2 |
| 762.9 |
| 691.8 |
| 705.6 |
| 649.1 |
| 627.1 |
| 721.5 |
| 756.0 |
| 728.3 |
| 728.3 |
| 686.8 |
| 723.8 |
| 657.7 |
| 702.7 |
| 650.7 |
| 650.4 |
| 573.7 |
| 542.6 |
| 506.7 |
| 497.3 |
| 482.4 |
| 466.2 |
| 858.7 |
| 789.2 |
| 722.2 |
| 650.9 |
| 665.4 |
| 609.1 |
| 589.9 |
| 683.0 |
| 717.7 |
| 689.9 |
| 689.9 |
| 648.6 |
| 685.3 |
| 619.0 |
| 663.4 |
| 611.6 |
| 610.4 |
| 542.6 |
| 511.4 |
| 475.6 |
| 466.1 |
| 451.3 |
| 435.1 |