| (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 | 713.0 | 233.0 | 251.1 | 262.9 | 340.8 | 187.1 | 112.3 | 141.7 | 254.7 | 83.3 | 74.2 | 31.0 | 44.8 | 63.8 | 50.1 | 54.1 | 37.3 | ||
| Restricted Cash | - | - | - | 270.7 | 344.0 | 190.3 | 115.5 | 147.2 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | 370.5 | 613.9 | 558.2 | 509.2 | 261.2 | 224.1 | 305.0 | 162.8 | 101.0 | 109.3 | 79.0 | 72.8 | - | ||
| Cash And Short Term Investments | 713.0 | 233.0 | 251.1 | 262.9 | 711.3 | 801.0 | 670.5 | 650.9 | 515.9 | 307.4 | 379.2 | 193.8 | 145.7 | 173.0 | 129.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 686.8 | 479.1 | 439.3 | 350.0 | 185.5 | 157.1 | 126.6 | 57.4 | 31.1 | 0.0 | - | - | 0.0 | 14.1 | 1.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 69.0 | 57.4 | 38.3 | 35.1 | 30.5 | 28.0 | 17.3 | 10.9 | 1.0 | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 208.1 | 189.1 | 153.8 | 124.9 | 110.5 | 86.3 | 75.5 | 62.1 | 38.4 | 32.2 | 30.3 | 31.3 | 30.1 | 36.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 13.8 | 5.6 | 5.1 | 2.6 | 0.2 | 0.1 | 0.9 | 1.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||
| 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 | 266.5 | 713.0 | 340.2 | 264.0 | 194.1 | 233.0 | 349.1 | 139.7 | 396.3 | 251.1 | 293.7 | 160.2 | 103.8 | 262.9 | 212.2 | |||||||||||||||||||||||||
| 68.5 |
| - |
| - |
| - |
| - |
| 126.9 |
| 37.3 |
| 68.5 |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 170.7 | 48.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 115.8 | 63.6 | 97.8 | 79.1 | 45.5 | 30.1 | 16.6 | 18.6 | 6.8 | 3.1 | 4.9 | 4.4 | 2.7 | 2.2 | 1.5 | 1.7 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,522.7 | 1,724.7 | 1,607.0 | 1,453.5 | 972.8 | 1,016.2 | 831.0 | 737.8 | 554.9 | 310.4 | 384.1 | 198.2 | 148.5 | 189.3 | 132.5 | 133.1 | - | - | - |
| 36.5 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 118.3 | 106.5 | 83.0 | 66.3 | 51.9 | 41.7 | 33.6 | 28.3 | 27.6 | 26.0 | 26.9 | 28.7 | 28.3 | 34.3 | 34.9 | - | - | - | - |
| Property,Plant & Equipment Net | 89.8 | 82.6 | 70.8 | 58.6 | 58.6 | 44.6 | 41.9 | 33.9 | 10.8 | 6.3 | 3.4 | 2.5 | 1.8 | 1.9 | 1.6 | 1.5 | - | - | 109.0 |
| Long Term Investments | - | - | - | 299.4 | 560.7 | 227.1 | 299.7 | 216.0 | - | - | - | 37.5 | 0.0 | 0.5 | - | 3.7 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 5.7 | 5.8 | 5.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 36.5 | 35.5 | 37.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 455.4 | 509.4 | 276.5 | 87.0 | 97.2 | 82.8 | 74.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 320.3 | 485.7 | 362.6 | 305.9 | 315.1 | 319.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 59.5 | 52.0 | 49.6 | 25.0 | 4.4 | 6.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,631.5 | 3,718.7 | 3,251.4 | 2,368.7 | 2,072.5 | 1,734.7 | 1,306.0 | 993.2 | 817.6 | 365.1 | 474.8 | 243.0 | 154.7 | 196.0 | 138.4 | 144.4 | - | - | - |
| 0.8 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.9 | 34.2 | 37.0 | - | - | - |
| Operating Lease Liabilities Current | 56.0 | 40.6 | 32.0 | 17.4 | 16.5 | 10.3 | 8.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 128.8 | 107.5 | 86.2 | 72.8 | 50.6 | 38.2 | 38.9 | 27.3 | 24.9 | 21.1 | 19.0 | 11.5 | 8.0 | 8.1 | 8.5 | 8.6 | - | - | - |
| Other Current Liabilities | 69.1 | 46.1 | 35.9 | 20.7 | 20.0 | 17.8 | 15.2 | 1.9 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 743.4 | 507.7 | 654.8 | 537.7 | 245.8 | 186.5 | 565.3 | 88.2 | 54.4 | 30.4 | 25.7 | 15.7 | 11.7 | 15.6 | 47.1 | 52.8 | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 415.3 | 455.1 | 258.3 | 93.5 | 105.3 | 94.4 | 86.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 10.2 | 10.2 | 10.2 | 10.2 | 0.0 | - | - | 2.9 | 37.2 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 219.7 | 166.2 | 106.3 | 29.7 | 12.3 | 9.7 | 17.1 | 35.7 | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,378.4 | 1,129.0 | 1,019.4 | 660.9 | 698.5 | 608.5 | 669.1 | 512.4 | 445.5 | 50.2 | 50.3 | 34.3 | 34.3 | 41.6 | 78.3 | 125.1 | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,035.2 | 886.1 | 874.0 | 784.8 | 781.6 | - | - | - |
| Retained Earnings | 447.7 | 29.2 | (157.1) | (406.8) | (635.8) | (725.4) | (1,132.7) | (1,177.8) | (1,198.9) | (1,056.3) | (915.2) | (826.3) | (765.8) | (719.7) | (724.7) | (762.3) | - | - | - |
| Accumulated Other Comprehensive Income | 13.1 | 5.8 | 7.0 | (7.9) | (1.7) | 1.8 | 1.4 | (1.9) | (1.9) | (0.3) | (1.0) | (0.3) | 0.0 | (0.0) | (0.1) | (0.0) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,253.1 | 2,589.7 | 2,232.0 | 1,707.8 | 1,374.0 | 1,126.2 | 636.9 | 480.8 | 372.2 | 314.9 | 424.5 | 208.7 | 120.4 | 154.4 | 60.1 | 19.3 | 4.0 | 36.8 | - |
| Total Equity | 3,253.1 | 2,589.7 | 2,232.0 | 1,707.8 | 1,374.0 | 1,126.2 | 636.9 | 480.8 | 372.2 | 314.9 | 424.5 | 208.7 | 120.4 | 154.4 | 60.1 | 19.3 | 4.0 | 36.8 | - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,779.3 | 1,217.0 | 952.2 | 915.8 | 727.0 | 829.7 | 265.7 | 649.5 | 500.5 | 280.0 | 358.4 | 182.5 | 136.8 | 173.6 | 85.4 | 80.3 | - | - | - |
| Book Value | 3,253.1 | 2,589.7 | 2,232.0 | 1,707.8 | 1,374.0 | 1,126.2 | 636.9 | 480.8 | 372.2 | 314.9 | 424.5 | 208.7 | 120.4 | 154.4 | 60.1 | 19.3 | 4.0 | 36.8 | - |
| Tangible Book Value | - | 2,547.5 | 2,190.7 | 1,665.2 | 1,374.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 163.3 |
| 270.2 |
| 340.8 |
| 311.1 |
| 368.0 |
| 352.6 |
| 187.1 |
| 425.3 |
| 415.1 |
| 187.0 |
| 112.3 |
| 166.6 |
| 141.0 |
| 72.8 |
| 141.7 |
| 195.7 |
| 166.4 |
| 175.3 |
| 254.7 |
| 267.8 |
| 309.5 |
| 64.1 |
| 83.3 |
| 99.8 |
| 86.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 8.0 | 168.2 | 111.6 | - | 7.8 | 171.1 | 278.0 | - | 314.3 | 371.2 | 355.8 | - | 428.5 | 418.3 | 190.2 | 115.5 | 171.8 | - | - | 147.2 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 439.6 | 342.3 | 285.2 | 261.2 | 243.2 | 215.5 | 171.5 | 224.1 | 253.3 | 301.2 |
| Cash And Short Term Investments | 266.5 | 713.0 | 340.2 | 264.0 | 194.1 | 233.0 | 349.1 | 139.7 | 396.3 | 251.1 | 293.7 | 160.2 | 103.8 | 262.9 | 212.2 | 163.3 | 270.2 | 340.8 | 311.1 | 368.0 | 352.6 | 187.1 | 425.3 | 415.1 | 187.0 | 112.3 | 166.6 | 141.0 | 72.8 | 141.7 | 635.3 | 508.7 | 460.5 | 515.9 | 511.0 | 525.0 | 235.6 | 307.4 | 353.0 | 387.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 768.1 | 686.8 | 728.0 | 595.7 | 516.0 | 479.1 | 481.1 | 468.2 | 450.7 | 439.3 | 417.8 | 387.6 | 391.6 | 350.0 | 301.2 | 279.0 | 263.5 | 185.5 | 163.8 | 158.5 | 147.8 | 157.1 | 156.9 | 148.4 | 148.6 | 126.6 | 115.3 | 95.4 | 72.0 | 57.4 | 54.1 | 42.6 | 44.6 | 31.1 | 29.8 | 6.1 | - | 0.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 64.5 | 69.0 | 69.3 | 56.9 | 59.1 | 57.4 | 45.8 | 42.5 | 37.2 | 38.3 | 28.8 | 31.7 | 33.4 | 35.1 | 37.0 | 29.3 | 29.0 | 30.5 | 25.5 | 28.3 | 30.1 | 28.0 | 20.6 | 22.0 | 21.2 | 17.3 | 10.8 | 12.0 | 13.0 | 10.9 | 6.1 | - | - | 1.0 | 0.2 | 0.1 | - | 0.0 | - | - |
| Prepaid Expenses | 224.8 | 170.7 | 178.1 | - | - | 48.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 62.5 | 115.8 | 68.2 | 120.7 | 119.3 | 63.6 | 121.7 | 120.2 | 100.5 | 97.8 | 108.2 | 100.6 | 113.2 | 79.1 | 67.9 | 62.7 | 60.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,436.1 | 2,522.7 | 2,158.4 | 1,748.9 | 1,637.9 | 1,724.7 | 1,876.6 | 1,669.8 | 1,799.0 | 1,607.0 | 1,649.9 | 1,496.6 | 1,432.8 | 1,453.5 | 1,205.5 | 1,019.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 90.9 | 89.8 | 97.3 | 91.7 | 87.0 | 82.6 | 80.0 | 80.1 | 75.3 | 70.8 | 68.8 | 65.6 | 62.8 | 58.6 | 60.9 | 66.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 6.1 | 5.7 | 5.7 | 5.8 | 5.5 | 5.7 | 5.6 | 5.4 | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | 35.7 | 37.2 | 36.4 | 36.5 | 34.5 | 33.5 | 34.3 | 35.5 | 34.9 | 36.9 | 37.2 | 37.2 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 447.1 | 455.4 | 468.9 | 492.3 | 502.2 | 509.4 | 257.3 | 262.9 | 270.8 | 276.5 | 80.8 | 83.5 | 84.4 | 87.0 | 89.6 | 92.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 381.4 | 320.3 | 368.5 | 536.8 | 499.4 | 485.7 | 454.4 | 419.5 | 378.2 | 362.6 | 383.2 | 379.0 | 337.4 | 305.9 | 319.4 | 328.4 | 325.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 73.6 | 59.5 | 20.3 | 21.6 | 15.3 | 15.5 | 61.6 | 57.8 | 50.9 | 49.6 | 43.1 | 35.9 | 24.9 | 25.0 | 10.5 | 10.0 | 10.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,906.2 | 4,631.5 | 4,265.7 | 3,889.8 | 3,687.7 | 3,718.7 | 3,535.0 | 3,305.0 | 3,472.4 | 3,251.4 | 2,848.2 | 2,613.1 | 2,359.8 | 2,368.7 | 2,143.4 | 2,005.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 5.1 | 1.7 | 1.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 57.3 | - | 51.3 | 50.7 | 45.6 | - | 34.8 | 35.4 | 35.0 | - | 17.8 | 17.7 | 17.6 | - | 17.3 | 17.1 | ||||||||||||||||||||||||
| Accrued Expenses | 81.7 | 128.8 | 105.1 | 84.6 | 57.5 | 107.5 | 77.1 | 59.8 | 42.6 | 86.2 | 68.6 | - | - | 72.8 | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 58.7 | 69.1 | 53.7 | 56.8 | 47.7 | 46.1 | 37.0 | 40.0 | 36.7 | 35.9 | 18.7 | 21.2 | 18.4 | 20.7 | 18.1 | 20.0 | 17.6 | |||||||||||||||||||||||
| Total Current Liabilities | 831.7 | 743.4 | 638.0 | 546.3 | 522.9 | 507.7 | 429.7 | 398.5 | 712.9 | 654.8 | 691.6 | 582.5 | 374.1 | 537.7 | 485.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 406.2 | 415.3 | 428.4 | 439.1 | 447.5 | 455.1 | 251.4 | 256.2 | 252.9 | 258.3 | 85.9 | 89.1 | 90.4 | 93.5 | 96.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 260.9 | 219.7 | 195.7 | 210.1 | 181.6 | 166.2 | 135.0 | 141.1 | 120.5 | 106.3 | 68.6 | 88.5 | 41.3 | 29.7 | 17.1 | 28.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,498.8 | 1,378.4 | 1,262.1 | 1,195.5 | 1,152.0 | 1,129.0 | 816.1 | 795.8 | 1,086.3 | 1,019.4 | 846.1 | 760.1 | 675.3 | 660.9 | 598.8 | 582.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 589.6 | 447.7 | 294.0 | 84.5 | (5.3) | 29.2 | 81.1 | (48.7) | (113.7) | (157.1) | (304.8) | (387.9) | (483.4) | (406.8) | (495.8) | (564.3) | (547.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.4 | 13.1 | 13.2 | 12.5 | 9.0 | 5.8 | 14.5 | 2.5 | 3.3 | 7.0 | (1.7) | (1.1) | (2.7) | (7.9) | (14.0) | (12.2) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,407.4 | 3,253.1 | 3,003.6 | 2,694.3 | 2,535.7 | 2,589.7 | 2,718.9 | 2,509.2 | 2,386.1 | 2,232.0 | 2,002.1 | 1,853.0 | 1,684.5 | 1,707.8 | 1,544.6 | 1,423.4 | ||||||||||||||||||||||||
| Total Equity | 3,407.4 | 3,253.1 | 3,003.6 | 2,694.3 | 2,535.7 | 2,589.7 | 2,718.9 | 2,509.2 | 2,386.1 | 2,232.0 | 2,002.1 | 1,853.0 | 1,684.5 | 1,707.8 | 1,544.6 | 1,423.4 | 1,391.1 | 1,374.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,604.4 | 1,779.3 | 1,520.4 | 1,202.6 | 1,115.0 | 1,217.0 | 1,446.9 | 1,271.3 | 1,086.1 | 952.2 | 958.3 | 914.1 | 1,058.7 | 915.8 | 720.4 | 733.6 | 764.7 | |||||||||||||||||||||||
| Book Value | 3,407.4 | 3,253.1 | 3,003.6 | 2,694.3 | 2,535.7 | 2,589.7 | 2,718.9 | 2,509.2 | 2,386.1 | 2,232.0 | 2,002.1 | 1,853.0 | 1,684.5 | 1,707.8 | 1,544.6 | 1,423.4 | 1,391.1 | 1,374.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 2,967.9 | 2,657.1 | 2,499.3 | 2,553.2 | 2,678.3 | 2,470.0 | 2,346.1 | 2,190.7 | 1,961.7 | 1,810.4 | 1,641.7 | 1,665.2 | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.5 |
| 50.5 |
| 38.4 |
| 33.8 |
| 30.1 |
| 34.7 |
| 27.5 |
| 26.7 |
| 16.6 |
| 23.0 |
| 21.5 |
| 24.2 |
| 18.6 |
| 18.9 |
| 16.3 |
| 8.6 |
| 6.8 |
| 7.4 |
| 5.5 |
| 3.9 |
| 3.1 |
| 4.8 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,018.2 |
| 972.8 |
| 1,005.7 |
| 1,110.1 |
| 1,085.4 |
| 1,016.2 |
| 1,156.9 |
| 1,146.2 |
| 968.2 |
| 831.0 |
| 819.2 |
| 748.8 |
| 633.2 |
| 737.8 |
| 714.4 |
| 567.7 |
| 513.7 |
| 554.9 |
| 548.5 |
| 536.8 |
| 239.5 |
| 310.4 |
| 357.9 |
| 392.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.9 |
| 58.6 |
| 51.1 |
| 50.0 |
| 45.3 |
| 44.6 |
| 43.0 |
| 44.6 |
| 41.9 |
| 41.9 |
| 40.3 |
| 39.6 |
| 36.7 |
| 33.9 |
| 28.6 |
| 18.8 |
| 11.8 |
| 10.8 |
| 9.1 |
| 7.0 |
| 7.1 |
| 6.3 |
| 6.2 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.7 |
| 97.2 |
| 97.9 |
| 100.3 |
| 97.0 |
| 82.8 |
| 71.0 |
| 72.1 |
| 73.3 |
| 74.3 |
| 62.0 |
| 49.1 |
| 49.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.1 |
| 310.4 |
| 316.1 |
| 325.6 |
| 319.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 3.2 |
| 3.2 |
| 1.4 |
| 6.4 |
| 3.4 |
| 3.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,144.5 |
| 2,072.5 |
| 2,017.3 |
| 1,956.4 |
| 1,846.4 |
| 1,734.7 |
| 1,502.6 |
| 1,515.6 |
| 1,361.9 |
| 1,306.0 |
| 1,179.9 |
| 1,066.9 |
| 957.7 |
| 993.2 |
| 933.7 |
| 841.3 |
| 806.4 |
| 817.6 |
| 772.5 |
| 754.1 |
| 289.4 |
| 365.1 |
| 399.2 |
| 429.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.9 |
| - |
| 15.5 |
| 15.0 |
| 12.2 |
| - |
| 9.7 |
| 9.2 |
| 8.8 |
| - |
| 8.2 |
| 3.7 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 21.1 |
| 20.8 |
| 21.0 |
| 20.0 |
| 20.0 |
| 22.0 |
| 18.1 |
| 17.8 |
| 15.5 |
| 16.4 |
| 14.4 |
| 15.2 |
| 13.3 |
| 5.6 |
| 3.7 |
| 1.9 |
| 0.7 |
| 0.7 |
| 0.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.7 |
| 253.5 |
| 245.8 |
| 225.9 |
| 212.9 |
| 190.0 |
| 186.5 |
| 611.0 |
| 573.0 |
| 140.3 |
| 565.3 |
| 115.7 |
| 100.6 |
| 72.0 |
| 88.2 |
| 456.4 |
| 61.8 |
| 46.5 |
| 54.4 |
| 38.1 |
| 27.7 |
| 23.6 |
| 30.4 |
| 26.7 |
| 26.9 |
| 99.6 |
| 102.5 |
| 105.3 |
| 106.4 |
| 109.0 |
| 107.5 |
| 94.4 |
| 83.0 |
| 84.3 |
| 85.6 |
| 86.7 |
| 74.5 |
| 66.2 |
| 67.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| 12.3 |
| 8.3 |
| 29.0 |
| 21.3 |
| 9.7 |
| 4.3 |
| 27.1 |
| 21.6 |
| 17.1 |
| 11.7 |
| 17.9 |
| 15.9 |
| 10.2 |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 753.4 |
| 698.5 |
| 671.3 |
| 677.2 |
| 640.8 |
| 608.5 |
| 698.3 |
| 684.4 |
| 661.6 |
| 669.1 |
| 605.4 |
| 583.2 |
| 548.4 |
| 512.4 |
| 486.2 |
| 463.9 |
| 441.9 |
| 445.5 |
| 425.0 |
| 408.8 |
| 42.2 |
| 50.2 |
| 47.5 |
| 48.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (635.8) |
| (628.5) |
| (651.0) |
| (693.3) |
| (725.4) |
| (1,073.3) |
| (1,015.7) |
| (1,095.3) |
| (1,132.7) |
| (1,166.7) |
| (1,220.5) |
| (1,271.8) |
| (1,177.8) |
| (1,195.8) |
| (1,246.6) |
| (1,240.7) |
| (1,198.9) |
| (1,205.8) |
| (1,194.6) |
| (1,134.7) |
| (1,056.3) |
| (1,011.7) |
| (974.8) |
| (9.3) |
| (1.7) |
| 0.4 |
| 0.7 |
| 1.0 |
| 1.8 |
| 3.2 |
| 4.6 |
| (1.4) |
| 1.4 |
| 1.6 |
| 0.6 |
| (0.2) |
| (1.9) |
| (2.1) |
| (2.8) |
| (3.7) |
| (1.9) |
| (0.5) |
| (0.7) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,391.1 |
| 1,374.0 |
| 1,346.0 |
| 1,279.2 |
| 1,205.6 |
| 1,126.2 |
| 804.3 |
| 831.2 |
| 700.3 |
| 636.9 |
| 574.5 |
| 483.7 |
| 409.3 |
| 480.8 |
| 447.5 |
| 377.4 |
| 364.5 |
| 372.1 |
| 347.5 |
| 345.2 |
| 247.1 |
| 314.9 |
| 351.7 |
| 381.0 |
| 1,346.0 |
| 1,279.2 |
| 1,205.6 |
| 1,126.2 |
| 804.3 |
| 831.2 |
| 700.3 |
| 636.9 |
| 574.5 |
| 483.7 |
| 409.3 |
| 480.8 |
| 447.5 |
| 377.4 |
| 364.5 |
| 372.1 |
| 347.5 |
| 345.2 |
| 247.1 |
| 314.9 |
| 351.7 |
| 381.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.0 |
| 779.8 |
| 897.2 |
| 895.4 |
| 829.7 |
| 545.9 |
| 573.2 |
| 827.9 |
| 265.7 |
| 703.6 |
| 648.2 |
| 561.2 |
| 649.5 |
| 258.0 |
| 505.9 |
| 467.3 |
| 500.5 |
| 510.3 |
| 509.0 |
| 215.9 |
| 280.0 |
| 331.2 |
| 365.1 |
| 1,346.0 |
| 1,279.2 |
| 1,205.6 |
| 1,126.2 |
| 804.3 |
| 831.2 |
| 700.3 |
| 636.9 |
| 574.5 |
| 483.7 |
| 409.3 |
| 480.8 |
| 447.5 |
| 377.4 |
| 364.5 |
| 372.1 |
| 347.5 |
| 345.2 |
| 247.1 |
| 314.9 |
| 351.7 |
| 381.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |