| (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 | 15.1 | 44.3 | 35.3 | 88.2 | 25.2 | 199.0 | 96.4 | 194.9 | 4.8 | 59.6 | 55.6 | 12.4 | 39.1 | 25.4 | 15.3 | 17.8 | 49.6 | 155.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 25.0 | 25.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 291.4 | 329.5 | 253.4 | 225.5 | 198.0 | 251.8 | 225.9 | 298.2 | - | |
| Cash And Short Term Investments | 15.1 | 44.3 | 35.3 | 88.2 | 25.2 | 199.0 | 96.4 | 194.9 | 296.1 | 389.1 | 308.9 | 237.8 | 237.0 | 277.2 | 241.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | 0.0 | 1.2 | 6.0 | 22.5 | 38.9 | 36.8 | 43.2 | 5.0 | 15.7 | 19.9 | 3.6 | 2.2 | 5.8 | 4.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 0.0 | 0.0 | 16.1 | 19.2 | 15.8 | 15.3 | 12.7 | 11.4 | 10.7 | 11.1 | 11.3 | 13.0 | 13.5 | 18.3 | 12.7 | 7.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 10.8 | 11.6 | 9.8 | 13.0 | 9.7 | 22.1 | 19.2 | 5.9 | 4.8 | 2.8 | 2.4 | 2.7 | 9.1 | 2.9 | 3.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 149.6 | 15.1 | 41.0 | 43.0 | 38.9 | 44.3 | 30.1 | 27.9 | 48.6 | 35.3 | 64.9 | 50.7 | 77.0 | 88.2 | 105.8 | |||||||||||||||||||||||||
| - |
| 315.9 |
| 49.6 |
| 155.6 |
| 25.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 20.5 | 6.1 | 9.8 | 15.8 | 23.3 | 21.9 | 15.4 | 21.3 | 7.8 | 10.1 | 9.8 | 8.8 | 5.2 | 13.4 | 17.9 | 5.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 266.3 | 261.3 | 330.7 | 546.0 | 795.6 | 1,138.0 | 1,421.6 | 1,437.7 | 326.8 | 426.0 | 350.1 | 288.2 | 257.9 | 314.6 | 276.7 | 354.0 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | 15.9 | 86.9 | 124.7 | 148.0 | 138.5 | 127.9 | 120.5 | 115.1 | 111.2 | 102.7 | 93.8 | 84.1 | 72.7 | 62.2 | 54.0 | - | - |
| Property,Plant & Equipment Net | 2.1 | 3.4 | 18.9 | 32.5 | 60.5 | 59.7 | 65.7 | 48.9 | 47.5 | 65.6 | 71.3 | 70.4 | 67.0 | 72.2 | 78.6 | 89.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 3.5 | 12.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.9 | 8.4 | 18.0 | 53.4 | 117.0 | 126.5 | 134.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.6 | 4.6 | 4.6 | 2.2 | 2.7 | 1.5 | 0.3 | 4.2 | 1.0 | 0.8 | 0.8 | 6.6 | 8.2 | 9.4 | 1.0 | 1.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 280.4 | 303.9 | 398.0 | 710.6 | 1,117.2 | 1,538.8 | 1,977.4 | 2,150.2 | 508.9 | 568.9 | 498.6 | 441.6 | 434.5 | 497.8 | 606.6 | 521.2 | - | - |
| 7.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 0.1 | 5.5 | 13.9 | 18.9 | 14.4 | 21.4 | 24.5 | 23.7 | 21.9 | 19.6 | 20.6 | - | - |
| Operating Lease Liabilities Current | 20.5 | 19.9 | 19.3 | 18.7 | 17.4 | 13.9 | 12.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 22.3 | 30.0 | 22.2 | 36.6 | 15.7 | 14.5 | 11.5 | 9.9 | 8.3 | 18.3 | 6.0 | 6.4 | 6.2 | 8.0 | 6.7 | 8.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 0.9 | 0.5 | 0.4 | 7.4 | 10.1 | 5.6 | 10.6 | 9.4 | 4.7 | 6.4 | - | - |
| Total Current Liabilities | 53.5 | 61.4 | 51.3 | 68.2 | 85.2 | 115.8 | 353.9 | 82.0 | 56.2 | 72.2 | 61.2 | 64.0 | 98.2 | 78.5 | 275.5 | 64.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 65.3 | 82.7 | 98.5 | 112.8 | 125.7 | 136.4 | 142.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | 2.5 | 2.6 | 10.7 | 19.0 | 51.9 | 62.4 | 76.9 | 82.4 | 96.6 | 108.2 | 124.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.6 | 7.2 | 4.6 | 7.6 | 3.6 | 9.0 | 0.8 | 10.0 | 6.0 | 7.2 | 9.7 | 14.7 | 19.3 | 10.8 | 7.2 | 5.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 190.6 | 243.1 | 267.0 | 344.0 | 437.7 | 461.5 | 572.0 | 432.6 | 421.0 | 480.7 | 492.2 | 405.3 | 524.4 | 450.8 | 408.7 | 430.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (3,760.3) | (3,596.2) | (3,477.2) | (3,201.2) | (2,833.0) | (2,309.2) | (1,864.7) | (1,424.1) | (2,117.9) | (2,021.0) | (1,867.5) | (1,786.3) | (1,732.4) | (1,570.4) | (1,398.5) | (1,264.5) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | 0.1 | (6.9) | (4.2) | (2.3) | (1.0) | (6.3) | (2.1) | (2.4) | (2.2) | (1.6) | (1.2) | (0.4) | (1.1) | 1.0 | - | - |
| Treasury Stock | - | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 89.8 | 60.7 | 131.0 | 366.6 | 679.5 | 1,077.3 | 1,405.4 | 1,717.6 | 87.8 | 88.1 | 6.4 | 36.3 | (89.9) | 47.0 | 197.8 | 90.7 | 102.4 | 190.2 |
| Total Equity | 89.8 | 60.7 | 131.0 | 366.6 | 679.5 | 1,077.3 | 1,405.4 | 1,717.6 | 87.8 | 88.1 | 6.4 | 36.3 | (89.9) | 47.0 | 197.8 | 90.7 | 102.4 | 190.2 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 212.7 | 199.9 | 279.4 | 477.8 | 710.4 | 1,022.2 | 1,067.7 | 1,355.7 | 270.7 | 353.7 | 288.8 | 224.2 | 159.7 | 236.1 | 1.2 | 289.9 | - | - |
| Book Value | 89.8 | 60.7 | 131.0 | 366.6 | 679.5 | 1,077.3 | 1,405.4 | 1,717.6 | 87.8 | 88.1 | 6.4 | 36.3 | (89.9) | 47.0 | 197.8 | 90.7 | 102.4 | 190.2 |
| Tangible Book Value | - | - | 131.0 | 290.1 | 603.0 | 1,000.8 | 1,328.9 | 1,641.1 | 11.3 | 11.6 | (70.1) | (40.2) | (166.4) | (29.5) | 121.3 | 14.2 | - | - |
| 77.5 |
| 68.0 |
| 25.2 |
| 54.0 |
| 152.3 |
| 150.2 |
| 199.0 |
| 55.8 |
| 58.2 |
| 227.0 |
| 96.4 |
| 81.2 |
| 85.4 |
| - |
| 194.9 |
| 222.3 |
| 911.1 |
| 34.8 |
| 4.8 |
| 38.0 |
| 16.1 |
| 23.5 |
| 59.6 |
| 63.3 |
| 55.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 912.7 | 261.9 | 291.4 | 314.6 | 249.4 | 335.0 | 329.5 | 190.2 | 219.2 |
| Cash And Short Term Investments | 149.6 | 15.1 | 41.0 | 43.0 | 38.9 | 44.3 | 30.1 | 27.9 | 48.6 | 35.3 | 64.9 | 50.7 | 77.0 | 88.2 | 105.8 | 77.5 | 68.0 | 25.2 | 54.0 | 152.3 | 150.2 | 199.0 | 55.8 | 58.2 | 227.0 | 96.4 | 81.2 | 85.4 | - | 194.9 | 222.3 | 1,823.8 | 296.7 | 296.1 | 352.6 | 265.5 | 358.5 | 389.1 | 253.5 | 274.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 0.0 | 1.2 | 3.6 | 1.2 | 2.2 | 1.3 | 3.0 | 6.0 | 11.5 | 10.0 | 30.2 | 22.5 | 29.0 | 28.9 | 29.2 | 38.9 | 42.9 | 47.2 | 42.0 | 36.8 | 41.2 | 37.3 | - | 43.2 | 31.9 | 35.3 | 15.6 | 5.0 | 3.3 | 4.1 | 1.6 | 15.7 | 14.2 | 27.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | 0.0 | 14.5 | 16.2 | 16.1 | 15.1 | 20.7 | 20.2 | 19.2 | 19.1 | 17.0 | 15.4 | 15.8 | 15.3 | 14.6 | 16.8 | 15.3 | 12.9 | 12.6 | 14.3 | 12.7 | 13.7 | 13.2 | - | 11.4 | 13.3 | 11.9 | 10.7 | 10.7 | 13.7 | 11.0 | 13.0 | 11.1 | 10.8 | 10.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 20.4 | 20.5 | 11.1 | 10.7 | 11.3 | 6.1 | 8.9 | 8.3 | 10.7 | 9.8 | 9.0 | 9.6 | 11.0 | 15.8 | 22.5 | 19.2 | 20.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 589.0 | 266.3 | 281.4 | 186.6 | 229.9 | 261.3 | 286.5 | 295.2 | 319.8 | 330.7 | 399.0 | 441.1 | 491.1 | 546.0 | 599.5 | 665.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 15.7 | 88.4 | - | 86.9 | 88.2 | 107.6 | 110.7 | 124.7 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 2.8 | 3.0 | 3.2 | 3.4 | 3.6 | 15.2 | 17.5 | 18.9 | 19.9 | 22.6 | 27.1 | 32.5 | 36.8 | 39.8 | 61.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | 4.8 | 5.4 | 7.8 | 12.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 7.2 | 7.6 | 8.0 | 8.4 | 8.8 | 9.2 | 17.3 | 18.0 | 18.7 | 29.0 | 42.2 | 53.4 | 65.9 | 69.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 11.2 | 14.1 | 5.2 | 5.0 | 5.4 | 4.6 | 4.5 | 4.3 | 4.7 | 4.6 | 4.5 | 1.7 | 1.4 | 2.2 | 2.3 | 2.2 | 1.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 763.3 | 280.4 | 301.3 | 207.5 | 256.2 | 303.9 | 308.0 | 343.3 | 396.0 | 398.0 | 442.2 | 494.3 | 561.7 | 710.6 | 781.0 | 862.0 | 1,024.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10.0 | 10.8 | 15.6 | 14.3 | 17.8 | 11.6 | 8.6 | 6.5 | 8.8 | 9.8 | 3.3 | 2.6 | 3.7 | 13.0 | 5.3 | 12.3 | 12.6 | 9.7 | 23.7 | 19.7 | 22.4 | 22.1 | 15.5 | 19.2 | 21.8 | 19.2 | 22.0 | 9.3 | - | 5.9 | 7.5 | 10.7 | 11.4 | 4.8 | 8.6 | 6.2 | 7.0 | 2.8 | 7.1 | 2.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 22.5 | 20.5 | 22.2 | 22.0 | 21.8 | 19.9 | 21.5 | 21.3 | 19.4 | 19.3 | 19.1 | 18.9 | 18.8 | 18.7 | 18.5 | 20.0 | ||||||||||||||||||||||||
| Accrued Expenses | 25.2 | 22.3 | 28.6 | 35.1 | 31.3 | 30.0 | 32.4 | 29.5 | 24.3 | 22.2 | 29.7 | 29.1 | 37.4 | 36.6 | 24.4 | 30.3 | 22.7 | 15.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 57.7 | 53.5 | 66.3 | 71.4 | 70.9 | 61.4 | 67.6 | 57.3 | 52.4 | 51.3 | 52.1 | 50.7 | 59.9 | 68.2 | 84.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 60.6 | 65.3 | 69.7 | 74.1 | 78.5 | 82.7 | 86.8 | 90.8 | 94.7 | 98.5 | 102.2 | 105.8 | 109.4 | 112.8 | 116.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.4 | 8.6 | 5.0 | 5.6 | 6.8 | 7.2 | 6.9 | 8.1 | 4.3 | 4.6 | 5.0 | 5.2 | 6.5 | 7.6 | 3.1 | 2.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 187.1 | 190.6 | 216.3 | 231.7 | 242.5 | 243.1 | 259.1 | 263.6 | 269.3 | 267.0 | 282.9 | 297.3 | 320.9 | 344.0 | 368.8 | 403.3 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,805.2) | (3,760.3) | (3,724.2) | (3,688.7) | (3,647.1) | (3,596.2) | (3,603.5) | (3,566.4) | (3,514.1) | (3,477.2) | (3,435.2) | (3,389.3) | (3,338.2) | (3,201.2) | (3,141.5) | (3,082.5) | (2,923.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.0) | 0.0 | 0.1 | (0.0) | 0.0 | 0.1 | 0.4 | (0.5) | (0.4) | 0.1 | (6.4) | (6.5) | (5.7) | (6.9) | (8.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 0.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 576.2 | 89.8 | 85.1 | (24.2) | 13.7 | 60.7 | 48.9 | 79.7 | 126.7 | 131.0 | 159.4 | 197.0 | 240.9 | 366.6 | 412.2 | 458.7 | 607.9 | |||||||||||||||||||||||
| Total Equity | 576.2 | 89.8 | 85.1 | (24.2) | 13.7 | 60.7 | 48.9 | 79.7 | 126.7 | 131.0 | 159.4 | 197.0 | 240.9 | 366.6 | 412.2 | 458.7 | 607.9 | 679.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 531.3 | 212.7 | 215.0 | 115.2 | 159.0 | 199.9 | 218.9 | 237.9 | 267.4 | 279.4 | 346.9 | 390.4 | 431.2 | 477.8 | 515.5 | 560.6 | 628.2 | 710.4 | ||||||||||||||||||||||
| Book Value | 576.2 | 89.8 | 85.1 | (24.2) | 13.7 | 60.7 | 48.9 | 79.7 | 126.7 | 131.0 | 159.4 | 197.0 | 240.9 | 366.6 | 412.2 | 458.7 | 607.9 | 679.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 159.4 | 197.0 | 240.9 | 290.1 | 335.7 | 382.2 | 531.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 20.7 |
| 12.6 |
| 15.8 |
| 21.9 |
| 21.6 |
| 37.8 |
| 13.8 |
| 15.4 |
| 15.2 |
| 13.2 |
| - |
| 21.3 |
| 12.5 |
| 34.9 |
| 13.1 |
| 7.8 |
| 13.3 |
| 7.5 |
| 7.9 |
| 10.1 |
| 4.0 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 733.5 |
| 795.6 |
| 986.1 |
| 1,056.1 |
| 1,099.1 |
| 1,138.0 |
| 1,043.9 |
| 1,152.0 |
| 1,429.3 |
| 1,421.6 |
| 1,578.8 |
| 1,596.8 |
| - |
| 1,437.7 |
| 1,505.2 |
| 1,905.9 |
| 336.0 |
| 326.8 |
| 382.8 |
| 288.2 |
| 381.0 |
| 426.0 |
| 282.5 |
| 318.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| 58.8 |
| 58.6 |
| 58.5 |
| 59.7 |
| 60.2 |
| 61.4 |
| 62.3 |
| 65.7 |
| 64.6 |
| 65.5 |
| - |
| 48.9 |
| 44.9 |
| 45.0 |
| 46.3 |
| 47.5 |
| 62.4 |
| 64.9 |
| 66.6 |
| 65.6 |
| 65.6 |
| 67.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| - |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| 76.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.3 |
| 117.0 |
| 119.7 |
| 122.4 |
| 125.0 |
| 126.5 |
| 129.0 |
| 131.5 |
| 133.9 |
| 134.2 |
| 134.9 |
| 82.2 |
| 83.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 1.8 |
| 0.3 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.4 |
| - |
| 0.3 |
| 2.4 |
| 2.4 |
| - |
| 4.2 |
| 3.4 |
| 3.4 |
| 0.8 |
| 1.0 |
| 0.8 |
| 1.1 |
| 0.9 |
| 0.8 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,117.2 |
| 1,277.2 |
| 1,371.4 |
| 1,456.6 |
| 1,538.8 |
| 1,508.7 |
| 1,594.9 |
| 1,887.9 |
| 1,977.4 |
| 2,088.3 |
| 2,099.7 |
| - |
| 2,150.2 |
| 2,249.1 |
| 2,313.1 |
| 496.8 |
| 508.9 |
| 582.1 |
| 475.9 |
| 528.5 |
| 568.9 |
| 425.1 |
| 463.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.8 |
| 3.0 |
| 5.5 |
| 8.4 |
| 9.9 |
| - |
| 13.9 |
| 15.7 |
| 18.0 |
| 19.5 |
| 18.9 |
| 25.5 |
| 13.4 |
| 24.2 |
| 14.4 |
| 14.1 |
| 16.0 |
| 19.6 |
| 17.4 |
| 17.7 |
| 16.8 |
| 15.8 |
| 13.9 |
| 15.3 |
| 15.1 |
| 15.6 |
| 12.5 |
| 9.3 |
| 3.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.9 |
| 28.7 |
| 23.5 |
| 14.5 |
| 29.5 |
| 22.5 |
| 22.4 |
| 11.5 |
| 23.1 |
| 19.7 |
| - |
| 9.9 |
| 27.9 |
| 19.0 |
| 15.1 |
| 8.3 |
| 19.1 |
| 14.3 |
| 11.5 |
| 18.3 |
| 15.7 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.7 |
| - |
| - |
| - |
| - |
| 6.6 |
| 10.1 |
| 0.1 |
| 0.4 |
| 3.9 |
| 5.9 |
| 2.4 |
| 4.5 |
| 2.6 |
| 7.8 |
| 105.0 |
| 105.3 |
| 85.2 |
| 140.0 |
| 131.0 |
| 123.6 |
| 115.8 |
| 126.5 |
| 124.0 |
| 377.5 |
| 353.9 |
| 125.4 |
| 113.4 |
| - |
| 82.0 |
| 108.1 |
| 96.9 |
| 80.7 |
| 56.2 |
| 92.5 |
| 72.6 |
| 78.5 |
| 72.2 |
| 76.3 |
| 79.3 |
| 119.4 |
| 122.6 |
| 125.7 |
| 128.7 |
| 131.7 |
| 134.6 |
| 136.4 |
| 139.0 |
| 141.6 |
| 142.3 |
| 142.7 |
| 145.1 |
| 94.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.6 |
| 6.8 |
| 8.0 |
| - |
| 10.7 |
| 11.4 |
| 13.8 |
| 12.8 |
| 19.0 |
| 56.2 |
| 49.0 |
| 51.7 |
| 51.9 |
| 57.1 |
| 60.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 3.6 |
| 3.9 |
| 4.0 |
| 4.1 |
| 9.0 |
| 3.3 |
| 2.2 |
| - |
| 0.8 |
| 0.6 |
| 0.6 |
| - |
| 10.0 |
| 7.6 |
| 7.1 |
| 6.5 |
| 6.0 |
| 6.0 |
| 3.6 |
| 4.1 |
| 7.2 |
| 5.5 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.2 |
| 437.7 |
| 475.7 |
| 466.4 |
| 462.1 |
| 461.5 |
| 337.7 |
| 338.6 |
| 591.5 |
| 572.0 |
| 599.6 |
| 542.5 |
| - |
| 432.6 |
| 459.0 |
| 452.7 |
| 438.5 |
| 421.0 |
| 497.9 |
| 472.5 |
| 483.7 |
| 480.7 |
| 492.9 |
| 502.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,833.0) |
| (2,687.4) |
| (2,557.6) |
| (2,432.1) |
| (2,309.2) |
| (2,192.0) |
| (2,083.4) |
| (2,003.4) |
| (1,864.7) |
| (1,751.3) |
| (1,652.5) |
| - |
| (1,424.1) |
| (1,325.8) |
| (1,229.7) |
| (2,201.2) |
| (2,117.9) |
| (2,084.1) |
| (2,145.0) |
| (2,085.1) |
| (2,021.0) |
| (1,978.8) |
| (1,935.6) |
| (8.2) |
| (6.5) |
| (4.2) |
| (3.6) |
| (3.4) |
| (3.1) |
| (2.3) |
| (1.1) |
| 0.7 |
| (6.9) |
| (1.0) |
| (1.2) |
| (0.8) |
| - |
| (6.3) |
| (5.4) |
| (4.0) |
| (2.8) |
| (2.1) |
| (1.9) |
| (1.7) |
| (1.8) |
| (2.4) |
| (2.0) |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.5 |
| 801.5 |
| 905.0 |
| 994.5 |
| 1,077.3 |
| 1,171.0 |
| 1,256.2 |
| 1,296.4 |
| 1,405.4 |
| 1,488.7 |
| 1,557.2 |
| - |
| 1,717.6 |
| 1,790.1 |
| 1,860.4 |
| 58.3 |
| 87.8 |
| 84.2 |
| 3.4 |
| 44.7 |
| 88.1 |
| (67.9) |
| (39.3) |
| 801.5 |
| 905.0 |
| 994.5 |
| 1,077.3 |
| 1,171.0 |
| 1,256.2 |
| 1,296.4 |
| 1,405.4 |
| 1,488.7 |
| 1,557.2 |
| - |
| 1,717.6 |
| 1,790.1 |
| 1,860.4 |
| 58.3 |
| 87.8 |
| 84.2 |
| 3.4 |
| 44.7 |
| 88.1 |
| (67.9) |
| (39.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 846.2 |
| 925.1 |
| 975.4 |
| 1,022.2 |
| 917.4 |
| 1,028.0 |
| 1,051.9 |
| 1,067.7 |
| 1,453.5 |
| 1,483.4 |
| - |
| 1,355.7 |
| 1,397.1 |
| 1,809.1 |
| 255.3 |
| 270.7 |
| 290.3 |
| 215.6 |
| 302.5 |
| 353.7 |
| 206.2 |
| 239.0 |
| 801.5 |
| 905.0 |
| 994.5 |
| 1,077.3 |
| 1,171.0 |
| 1,256.2 |
| 1,296.4 |
| 1,405.4 |
| 1,488.7 |
| 1,557.2 |
| - |
| 1,717.6 |
| 1,790.1 |
| 1,860.4 |
| 58.3 |
| 87.8 |
| 84.2 |
| 3.4 |
| 44.7 |
| 88.1 |
| (67.9) |
| (39.3) |
| 603.0 |
| 725.0 |
| 828.5 |
| 918.0 |
| 1,000.8 |
| 1,094.5 |
| 1,179.7 |
| 1,219.9 |
| 1,328.9 |
| 1,412.2 |
| 1,480.7 |
| - |
| 1,641.1 |
| 1,713.6 |
| 1,783.9 |
| (18.2) |
| 11.3 |
| 7.7 |
| (73.1) |
| (31.8) |
| 11.6 |
| (144.4) |
| (115.8) |