| (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 | 150.2 | 3.5 | 24.9 | 51.0 | 82.1 | 22.7 | 12.4 | 7.5 | 5.3 | 23.8 | 39.8 | 77.6 | 76.5 | 19.8 | 34.0 | 62.6 | 37.6 | 42.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 150.2 | 3.5 | 24.9 | 51.0 | 82.1 | 22.7 | 12.4 | 7.5 | 5.3 | 23.8 | 39.8 | 77.6 | 76.5 | 19.8 | 34.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 603.7 | 653.1 | 521.9 | 472.5 | 375.4 | 385.9 | 388.5 | 288.4 | 240.3 | 234.6 | 187.2 | 158.1 | 173.5 | 167.2 | 126.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 720.3 | 665.4 | 649.4 | 584.9 | 518.2 | 479.5 | 458.2 | 415.4 | 379.5 | 364.4 | 342.3 | 296.6 | 258.6 | 217.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 314.8 | 295.5 | 359.4 | 315.3 | 200.7 | 162.6 | 192.1 | 139.5 | 110.4 | 99.9 | 73.3 | 62.2 | 79.6 | 84.5 | 73.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 54.5 | 70.0 | 29.2 | 35.5 | 3.5 | 25.0 | 157.1 | 86.1 | 79.0 | 59.1 | 0.0 | - | - | - | - | 30.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 59.0 | 74.4 | 36.2 | 40.6 | 4.5 | 29.4 | 165.8 | 89.8 | 79.0 | 59.1 | 0.0 | - | - | - | 10.0 | 30.0 | ||
| (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 | 163.2 | 150.2 | 76.2 | 23.0 | 10.9 | 3.5 | 7.6 | 1.9 | 3.9 | 24.9 | 30.5 | 22.9 | 47.0 | 51.0 | 35.8 | |||||||||||||||||||||||||
| - |
| 62.6 |
| 37.6 |
| 42.1 |
| 107.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 55.0 | 42.5 | 46.5 | 47.8 | 45.6 | 28.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 2.1 | 1.6 | 2.1 | 1.8 | 0.9 | 0.6 | 12.8 | 8.8 | 8.5 | 8.2 | 7.9 | 6.9 | 6.3 | 4.4 | 3.1 | 3.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,060.8 | 929.4 | 1,026.2 | 890.3 | 748.4 | 636.7 | 639.2 | 475.6 | 379.7 | 342.9 | 303.4 | 313.5 | 323.9 | 278.4 | 236.0 | 223.9 | - | - |
| 181.5 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 272.9 | 253.5 | 231.4 | 209.5 | 181.6 | 148.0 | 115.7 | 88.0 | 64.3 | 46.9 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 185.3 | 161.9 | 148.1 | 154.9 | 160.7 | 148.7 | 142.9 | 128.9 | 117.2 | 96.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 115.3 | 113.0 | 117.0 | 115.8 | 66.1 | 66.1 | 66.1 | 56.6 | 47.0 | 46.8 | 47.1 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | - | - |
| Intangible Assets | 72.5 | 75.7 | 83.5 | 87.6 | 49.1 | 51.4 | 54.9 | 33.3 | 10.9 | 11.6 | 11.4 | 9.9 | 10.2 | 10.5 | 10.9 | 11.2 | - | - |
| Operating Lease Right Of Use Assets | 42.4 | 42.6 | 35.0 | 30.5 | 21.0 | 22.3 | 23.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.7 | 5.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.4 | 5.8 | 5.6 | 3.5 | 4.1 | 4.3 | 3.7 | 2.9 | 3.7 | 2.7 | 2.4 | 1.5 | 1.7 | 1.9 | 2.0 | 1.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,644.1 | 1,488.8 | 1,578.7 | 1,398.9 | 1,121.1 | 995.9 | 1,007.9 | 748.8 | 603.8 | 573.5 | 524.9 | 520.1 | 525.4 | 466.3 | 412.6 | 380.1 | - | - |
| 41.3 |
| - |
| - |
| Short Term Debt | 4.6 | 4.4 | 7.1 | 5.1 | 1.0 | 4.4 | 8.7 | 3.7 | 0.0 | - | - | - | - | - | 10.0 | - | - | - |
| Deferred Revenue Current | 300.6 | 236.7 | 161.1 | 227.1 | 167.9 | 158.4 | 105.5 | 58.5 | 30.2 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 13.0 | 12.1 | 9.2 | 9.7 | 7.8 | 6.6 | 6.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 117.9 | 87.8 | 100.6 | 79.9 | 94.9 | 86.7 | 64.4 | 61.4 | 33.7 | 42.4 | 28.9 | 31.7 | 32.7 | 32.2 | 29.1 | 18.0 | - | - |
| Total Current Liabilities | 795.3 | 663.6 | 747.2 | 667.0 | 498.6 | 443.4 | 396.8 | 283.8 | 188.6 | 196.2 | 179.7 | 171.6 | 204.4 | 188.9 | 176.8 | 138.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.4 | 30.5 | 25.8 | 20.8 | 13.2 | 15.7 | 16.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 50.1 | 52.5 | 48.2 | 45.8 | 24.6 | 18.3 | 20.9 | 17.4 | 13.5 | 18.6 | 14.4 | 24.7 | 23.7 | 21.5 | 19.4 | 18.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.3 | 16.3 | 25.0 | 16.0 | 11.3 | 18.6 | 3.3 | 1.1 | 0.9 | 0.5 | 0.9 | 1.2 | 1.2 | 1.2 | 0.7 | 0.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 983.7 | 888.4 | 927.5 | 838.7 | 602.0 | 566.6 | 643.4 | 424.3 | 316.7 | 310.3 | 195.0 | 197.5 | 229.3 | 211.7 | 196.8 | 187.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 503.2 | 453.7 | 492.5 | 404.9 | 355.0 | 270.5 | 212.2 | 174.7 | 143.2 | 123.3 | 168.2 | 171.2 | 134.7 | 99.9 | 65.7 | 47.4 | - | - |
| Accumulated Other Comprehensive Income | (8.2) | (12.7) | (3.9) | (6.3) | 0.2 | 0.0 | (0.4) | (0.2) | (0.3) | (0.4) | 0.1 | 0.0 | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 660.4 | 600.4 | 651.2 | 560.2 | 519.1 | 429.3 | 364.5 | 323.0 | 287.0 | 263.2 | 329.9 | 322.6 | 296.1 | 254.7 | 215.7 | 192.7 | 174.1 | 155.4 |
| Total Equity | 660.4 | 600.4 | 651.2 | 560.2 | 519.1 | 429.3 | 364.5 | 324.5 | 287.0 | 263.2 | 329.9 | 322.6 | 296.1 | 254.7 | 215.7 | 192.7 | 174.1 | 155.4 |
| - |
| - |
| Net debt | (91.1) | 70.9 | 11.3 | (10.5) | (77.6) | 6.8 | 153.4 | 82.3 | 73.6 | 35.2 | (39.8) | - | - | - | (24.0) | (32.6) | - | - |
| Working Capital | 265.5 | 265.8 | 279.0 | 223.3 | 249.8 | 193.3 | 242.4 | 191.8 | 191.2 | 146.7 | 123.6 | 141.9 | 119.6 | 89.5 | 59.2 | 85.1 | - | - |
| Book Value | 660.4 | 600.4 | 651.2 | 560.2 | 519.1 | 429.3 | 364.5 | 323.0 | 287.0 | 263.2 | 329.9 | 322.6 | 296.1 | 254.7 | 215.7 | 192.7 | 174.1 | 155.4 |
| Tangible Book Value | 472.7 | 411.7 | 450.7 | 356.8 | 404.0 | 311.9 | 243.5 | 233.1 | 229.2 | 204.8 | 271.4 | 266.1 | 239.3 | 197.6 | 158.3 | 134.9 | - | - |
| 22.1 |
| 18.7 |
| 82.1 |
| 73.0 |
| 68.3 |
| 73.1 |
| 22.7 |
| 18.9 |
| 10.0 |
| 34.0 |
| 12.4 |
| 9.1 |
| 4.4 |
| 1.3 |
| 7.5 |
| 0.3 |
| 4.2 |
| 1.7 |
| 5.3 |
| 1.7 |
| 10.0 |
| 6.9 |
| 23.8 |
| 0.6 |
| 3.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 163.2 | 150.2 | 76.2 | 23.0 | 10.9 | 3.5 | 7.6 | 1.9 | 3.9 | 24.9 | 30.5 | 22.9 | 47.0 | 51.0 | 35.8 | 22.1 | 18.7 | 82.1 | 73.0 | 68.3 | 73.1 | 22.7 | 18.9 | 10.0 | 34.0 | 12.4 | 9.1 | 4.4 | 1.3 | 7.5 | 0.3 | 4.2 | 1.7 | 5.3 | 1.7 | 10.0 | 6.9 | 23.8 | 0.6 | 3.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 635.7 | 603.7 | 600.7 | 599.6 | 569.1 | 653.1 | 571.3 | 554.8 | 527.1 | 521.9 | 548.8 | 475.0 | 418.8 | 472.5 | 443.4 | 409.5 | 386.2 | 375.4 | 362.0 | 396.5 | 373.5 | 385.9 | 401.0 | 341.5 | 349.2 | 388.5 | 375.6 | 313.5 | 298.0 | 288.4 | 291.6 | 280.0 | 256.4 | 283.0 | 274.2 | 222.2 | 222.5 | 234.6 | 185.5 | 161.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 51.0 | 55.0 | 22.8 | 33.4 | 34.5 | 42.5 | 25.5 | 35.9 | 34.5 | 46.5 | 28.6 | 39.6 | 34.6 | 47.8 | 32.7 | 52.7 | 50.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,085.2 | 1,060.8 | 1,068.4 | 1,017.6 | 968.2 | 1,014.7 | 1,031.6 | 1,017.3 | 1,026.2 | 1,026.2 | 1,032.3 | 940.2 | 848.3 | 890.3 | 834.9 | 784.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 114.5 | 115.3 | 114.5 | 115.5 | 113.0 | 113.0 | 116.0 | 115.4 | 115.9 | 117.0 | 115.7 | 117.0 | 115.9 | 115.8 | 115.2 | 108.4 | 110.6 | 66.1 | ||||||||||||||||||||||
| Intangible Assets | 70.7 | 72.5 | 73.2 | 75.0 | 74.5 | 75.7 | 79.1 | 79.9 | 81.4 | 83.5 | 83.8 | 86.0 | 86.4 | 87.6 | 89.1 | 98.7 | 102.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.4 | 42.4 | 44.8 | 45.3 | 42.4 | 42.6 | 40.7 | 40.4 | 38.5 | 35.0 | 29.1 | 28.5 | 29.4 | 30.5 | 31.4 | 32.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 12.5 | 12.7 | 5.9 | 6.0 | 5.7 | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 9.2 | 9.4 | 8.3 | 6.8 | 6.1 | 5.8 | 5.3 | 5.7 | 5.9 | 5.6 | 5.5 | 5.7 | 3.4 | 3.5 | 3.6 | 3.7 | 3.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,673.4 | 1,644.1 | 1,645.3 | 1,587.0 | 1,522.1 | 1,574.1 | 1,593.1 | 1,583.2 | 1,583.5 | 1,578.7 | 1,560.7 | 1,464.8 | 1,360.2 | 1,398.9 | 1,330.0 | 1,264.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 332.4 | 314.8 | 298.2 | 308.2 | 286.2 | 295.5 | 330.0 | 344.1 | 321.3 | 359.4 | 377.7 | 337.7 | 294.3 | 315.3 | 281.7 | 251.6 | 223.7 | 200.7 | 193.2 | 212.0 | 192.2 | 162.6 | 205.6 | 154.9 | 174.3 | 192.1 | 206.9 | 166.4 | 170.4 | 139.5 | 124.0 | 98.8 | 105.0 | 110.4 | 119.2 | 115.3 | 91.0 | 99.9 | 85.9 | 77.5 |
| Short Term Debt | 4.7 | 4.6 | 4.6 | 4.5 | 4.5 | 4.4 | 4.4 | 6.6 | 6.6 | 7.1 | 5.3 | 5.2 | 5.2 | 5.1 | 5.1 | 1.1 | 1.0 | 1.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 281.5 | 300.6 | 302.5 | 286.3 | 292.6 | 322.0 | 262.6 | 256.6 | 271.0 | 240.4 | 231.0 | 228.8 | 220.8 | 227.1 | 174.6 | 203.2 | 165.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.8 | 13.0 | 13.1 | 12.8 | 12.2 | 12.1 | 11.1 | 10.5 | 9.9 | 9.2 | 9.3 | 9.8 | 10.0 | 9.7 | 9.8 | 9.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 134.0 | 117.9 | 146.7 | 123.3 | 111.7 | 87.8 | 127.8 | 103.2 | 95.9 | 100.6 | 85.2 | 74.1 | 68.5 | 79.9 | 87.5 | 72.6 | 69.0 | |||||||||||||||||||||||
| Total Current Liabilities | 827.7 | 795.3 | 800.9 | 766.4 | 738.7 | 748.9 | 762.4 | 747.4 | 732.4 | 747.2 | 740.7 | 684.6 | 624.8 | 667.0 | 585.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4.7 | 54.5 | 67.4 | 81.6 | 82.7 | 70.0 | 88.8 | 38.4 | 31.3 | 29.2 | 57.1 | 40.0 | 20.5 | 35.5 | 80.9 | 54.4 | 48.7 | 3.5 | 4.0 | 7.2 | 25.0 | 25.0 | 65.9 | 74.8 | 153.3 | 157.1 | 171.6 | 99.6 | 106.2 | 86.1 | 86.4 | 57.8 | 67.4 | 79.0 | 79.5 | 44.9 | 39.6 | 59.1 | - | - |
| Operating Lease Liabilities Non-Current | 37.6 | 29.4 | 31.6 | 32.4 | 30.1 | 30.5 | 29.5 | 29.9 | 28.6 | 25.8 | 19.8 | 18.6 | 19.4 | 20.8 | 21.6 | 23.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 49.9 | 50.1 | 56.3 | 53.6 | 52.5 | 52.5 | 47.7 | 47.6 | 47.8 | 48.2 | 45.7 | 46.1 | 45.8 | 45.8 | 37.3 | 24.6 | 24.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.4 | 10.3 | 14.5 | 14.5 | 14.5 | 16.3 | 19.5 | 33.1 | 28.5 | 25.0 | 21.2 | 19.1 | 17.6 | 16.0 | 14.3 | 22.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 970.6 | 983.7 | 1,027.7 | 1,003.7 | 973.4 | 973.7 | 1,004.6 | 949.9 | 919.8 | 927.5 | 935.3 | 860.5 | 782.7 | 838.7 | 794.1 | 733.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 549.8 | 503.2 | 466.7 | 434.6 | 408.1 | 453.7 | 437.8 | 480.7 | 511.1 | 492.5 | 471.1 | 449.6 | 427.3 | 404.9 | 383.5 | 373.9 | 375.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (9.5) | (8.2) | (9.4) | (7.7) | (12.5) | (12.7) | (6.2) | (7.5) | (6.4) | (3.9) | (6.6) | (4.0) | (6.2) | (6.3) | (7.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 702.8 | 660.4 | 617.6 | 583.2 | 548.7 | 600.4 | 588.5 | 633.3 | 663.7 | 651.2 | 625.5 | 604.3 | 577.6 | 560.2 | 535.9 | 531.1 | 536.3 | |||||||||||||||||||||||
| Total Equity | 702.8 | 660.4 | 617.6 | 583.2 | 548.7 | 600.4 | 588.5 | 633.3 | 663.7 | 651.2 | 625.5 | 604.3 | 577.6 | 560.2 | 535.9 | 531.1 | 536.3 | 519.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9.4 | 59.0 | 72.0 | 86.1 | 87.2 | 74.4 | 93.2 | 45.1 | 37.9 | 36.2 | 62.3 | 45.1 | 25.7 | 40.6 | 85.9 | 55.4 | 49.7 | 4.5 | 5.0 | 8.8 | 29.4 | 29.4 | 70.2 | 82.0 | 161.4 | 165.8 | 178.2 | 106.5 | 109.9 | 89.8 | 89.3 | 57.8 | 67.4 | 79.0 | 79.5 | 44.9 | 39.6 | 59.1 | - | - |
| Net debt | (153.8) | (91.1) | (4.2) | 63.1 | 76.3 | 70.9 | 85.6 | 43.2 | 34.0 | 11.3 | 31.9 | 22.3 | (21.4) | (10.5) | 50.1 | 33.4 | 31.0 | (77.6) | ||||||||||||||||||||||
| Working Capital | 257.6 | 265.5 | 267.4 | 251.2 | 229.5 | 265.8 | 269.2 | 269.9 | 293.8 | 279.0 | 291.6 | 255.6 | 223.5 | 223.3 | 249.8 | 219.0 | 217.3 | 249.8 | ||||||||||||||||||||||
| Book Value | 702.8 | 660.4 | 617.6 | 583.2 | 548.7 | 600.4 | 588.5 | 633.3 | 663.7 | 651.2 | 625.5 | 604.3 | 577.6 | 560.2 | 535.9 | 531.1 | 536.3 | 519.1 | ||||||||||||||||||||||
| Tangible Book Value | 517.6 | 472.7 | 429.9 | 392.7 | 361.1 | 411.7 | 393.5 | 438.1 | 466.4 | 450.7 | 425.9 | 401.3 | 375.3 | 356.8 | 331.6 | 323.9 | 322.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.6 |
| 26.6 |
| 12.5 |
| 14.5 |
| 28.9 |
| 7.4 |
| 10.0 |
| 10.8 |
| 12.8 |
| 7.4 |
| 10.7 |
| 8.4 |
| 8.8 |
| 5.7 |
| 7.6 |
| 7.9 |
| 8.5 |
| 5.3 |
| 8.3 |
| 7.3 |
| 8.2 |
| 5.4 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 715.6 |
| 748.4 |
| 700.6 |
| 691.3 |
| 665.4 |
| 636.7 |
| 658.8 |
| 594.9 |
| 628.8 |
| 639.2 |
| 639.4 |
| 513.4 |
| 505.8 |
| 475.6 |
| 427.0 |
| 383.5 |
| 363.5 |
| 379.7 |
| 393.4 |
| 338.2 |
| 330.7 |
| 342.9 |
| 286.0 |
| 254.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.4 |
| 276.3 |
| 272.9 |
| 268.5 |
| 265.6 |
| 260.7 |
| 253.5 |
| 248.3 |
| 243.0 |
| 238.1 |
| 231.4 |
| 228.2 |
| 220.8 |
| 216.0 |
| 209.5 |
| 203.8 |
| 196.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.7 |
| 184.5 |
| 185.3 |
| 178.4 |
| 169.0 |
| 162.6 |
| 161.9 |
| 161.9 |
| 155.6 |
| 151.6 |
| 148.1 |
| 150.2 |
| 155.6 |
| 156.5 |
| 154.9 |
| 153.0 |
| 156.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.1 |
| 66.1 |
| 66.1 |
| 66.1 |
| 66.1 |
| 66.1 |
| 66.0 |
| 66.1 |
| 65.6 |
| 56.6 |
| 56.6 |
| 56.6 |
| 71.1 |
| 47.0 |
| 47.0 |
| 47.0 |
| 47.0 |
| 46.8 |
| 46.8 |
| 46.8 |
| 46.8 |
| 46.8 |
| 49.1 |
| 49.6 |
| 50.2 |
| 50.8 |
| 51.4 |
| 51.9 |
| 52.5 |
| 53.7 |
| 54.9 |
| 56.4 |
| 31.8 |
| 32.5 |
| 33.3 |
| 19.7 |
| 10.6 |
| 10.7 |
| 10.9 |
| 10.8 |
| 11.2 |
| 11.4 |
| 11.6 |
| 11.0 |
| 11.2 |
| 32.4 |
| 21.0 |
| 21.4 |
| 22.4 |
| 21.7 |
| 22.3 |
| 22.6 |
| 24.6 |
| 23.9 |
| 23.0 |
| 23.0 |
| 14.1 |
| 16.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 3.9 |
| 3.9 |
| 3.8 |
| 4.3 |
| 4.2 |
| 3.9 |
| 3.9 |
| 3.7 |
| 3.7 |
| 2.5 |
| 2.6 |
| 2.9 |
| 3.3 |
| 3.6 |
| 3.6 |
| 3.7 |
| 4.4 |
| 3.5 |
| 3.4 |
| 2.7 |
| 2.9 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,205.6 |
| 1,121.1 |
| 1,063.8 |
| 1,050.8 |
| 1,019.2 |
| 995.9 |
| 1,018.9 |
| 950.1 |
| 993.2 |
| 1,007.9 |
| 988.0 |
| 806.7 |
| 795.2 |
| 748.8 |
| 701.7 |
| 615.6 |
| 591.6 |
| 603.8 |
| 620.6 |
| 569.9 |
| 548.7 |
| 573.5 |
| 499.6 |
| 471.7 |
| 1.0 |
| 1.6 |
| 4.4 |
| 4.4 |
| 4.3 |
| 7.2 |
| 8.1 |
| 8.7 |
| 6.6 |
| 6.9 |
| 3.7 |
| 3.7 |
| 2.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.9 |
| 149.8 |
| 137.0 |
| 140.3 |
| 158.4 |
| 125.6 |
| 128.7 |
| 100.6 |
| 105.5 |
| 77.3 |
| 53.6 |
| 28.5 |
| 58.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 7.8 |
| 7.5 |
| 7.2 |
| 7.0 |
| 6.6 |
| 6.5 |
| 6.9 |
| 6.6 |
| 6.2 |
| 6.1 |
| 3.8 |
| 4.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.9 |
| 80.2 |
| 86.5 |
| 79.4 |
| 86.7 |
| 95.3 |
| 85.0 |
| 64.7 |
| 64.4 |
| 76.3 |
| 52.7 |
| 61.4 |
| 61.4 |
| 60.0 |
| 43.5 |
| 42.6 |
| 35.0 |
| 37.4 |
| 32.0 |
| 36.7 |
| 42.4 |
| 28.1 |
| 26.9 |
| 565.4 |
| 498.3 |
| 498.6 |
| 455.7 |
| 469.9 |
| 447.8 |
| 443.4 |
| 459.6 |
| 403.5 |
| 378.2 |
| 396.8 |
| 393.5 |
| 304.1 |
| 293.6 |
| 283.8 |
| 252.3 |
| 206.7 |
| 182.0 |
| 188.6 |
| 213.7 |
| 202.8 |
| 222.7 |
| 196.2 |
| 198.3 |
| 187.1 |
| 23.2 |
| 13.2 |
| 14.0 |
| 15.2 |
| 14.8 |
| 15.7 |
| 16.2 |
| 17.8 |
| 17.4 |
| 16.9 |
| 17.1 |
| 10.5 |
| 11.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 19.7 |
| 18.8 |
| 18.3 |
| 18.3 |
| 21.7 |
| 21.5 |
| 21.2 |
| 20.9 |
| 17.7 |
| 17.4 |
| 17.1 |
| 17.4 |
| 13.8 |
| 13.8 |
| 13.5 |
| 13.5 |
| 18.3 |
| 18.4 |
| 18.4 |
| 18.6 |
| 14.2 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.8 |
| 11.3 |
| 22.8 |
| 22.0 |
| 19.7 |
| 18.6 |
| 4.1 |
| 2.1 |
| 4.1 |
| 3.3 |
| 2.4 |
| 1.6 |
| 1.5 |
| 1.1 |
| 0.5 |
| 0.5 |
| 0.9 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 669.3 |
| 602.0 |
| 567.6 |
| 579.2 |
| 570.8 |
| 566.6 |
| 610.3 |
| 560.6 |
| 618.3 |
| 643.4 |
| 637.4 |
| 467.8 |
| 463.7 |
| 424.3 |
| 389.0 |
| 313.0 |
| 298.2 |
| 316.7 |
| 348.0 |
| 302.7 |
| 284.8 |
| 310.3 |
| 250.9 |
| 226.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.0 |
| 334.3 |
| 311.1 |
| 290.0 |
| 270.5 |
| 252.4 |
| 235.1 |
| 221.7 |
| 212.2 |
| 199.4 |
| 189.1 |
| 181.9 |
| 174.7 |
| 164.1 |
| 156.2 |
| 149.3 |
| 143.2 |
| 129.7 |
| 125.1 |
| 123.8 |
| 123.3 |
| 115.5 |
| 113.1 |
| (1.7) |
| 1.8 |
| 0.2 |
| 0.1 |
| 0.7 |
| 0.3 |
| 0.0 |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.4) |
| (0.5) |
| (0.4) |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.7 |
| 1.5 |
| 1.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.1 |
| 496.2 |
| 471.6 |
| 448.5 |
| 429.3 |
| 408.6 |
| 389.4 |
| 375.0 |
| 364.5 |
| 350.6 |
| 339.0 |
| 330.7 |
| 323.0 |
| 311.5 |
| 302.6 |
| 293.4 |
| 287.0 |
| 272.6 |
| 267.1 |
| 263.9 |
| 263.2 |
| 248.7 |
| 245.7 |
| 496.2 |
| 471.6 |
| 448.5 |
| 429.3 |
| 408.6 |
| 389.5 |
| 375.0 |
| 364.5 |
| 350.6 |
| 338.9 |
| 331.5 |
| 324.5 |
| 312.7 |
| 302.6 |
| 293.4 |
| 287.0 |
| 272.6 |
| 267.1 |
| 263.9 |
| 263.2 |
| 248.7 |
| 245.7 |
| (68.0) |
| (59.5) |
| (43.6) |
| 6.8 |
| 51.2 |
| 72.0 |
| 127.4 |
| 153.4 |
| 169.0 |
| 102.1 |
| 108.6 |
| 82.3 |
| 89.0 |
| 53.6 |
| 65.7 |
| 73.6 |
| 77.8 |
| 34.9 |
| 32.6 |
| 35.2 |
| - |
| - |
| 244.9 |
| 221.5 |
| 217.5 |
| 193.3 |
| 199.2 |
| 191.4 |
| 250.6 |
| 242.4 |
| 245.9 |
| 209.3 |
| 212.2 |
| 191.8 |
| 174.7 |
| 176.8 |
| 181.6 |
| 191.2 |
| 179.8 |
| 135.4 |
| 108.0 |
| 146.7 |
| 87.6 |
| 66.8 |
| 496.2 |
| 471.6 |
| 448.5 |
| 429.3 |
| 408.6 |
| 389.4 |
| 375.0 |
| 364.5 |
| 350.6 |
| 339.0 |
| 330.7 |
| 323.0 |
| 311.5 |
| 302.6 |
| 293.4 |
| 287.0 |
| 272.6 |
| 267.1 |
| 263.9 |
| 263.2 |
| 248.7 |
| 245.7 |
| 404.0 |
| 380.5 |
| 355.3 |
| 331.6 |
| 311.9 |
| 290.6 |
| 270.9 |
| 255.3 |
| 243.5 |
| 228.6 |
| 250.6 |
| 241.6 |
| 233.1 |
| 220.7 |
| 245.0 |
| 235.7 |
| 229.2 |
| 214.8 |
| 209.2 |
| 205.7 |
| 204.8 |
| 190.9 |
| 187.7 |