| (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 | 358.0 | 259.2 | 268.7 | 163.6 | 103.8 | 128.3 | 114.7 | 142.7 | 105.8 | 202.9 | 188.0 | 164.5 | 126.8 | 152.1 | 128.3 | 123.8 | 68.1 | 49.2 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 358.0 | 259.2 | 268.7 | 163.6 | 103.8 | 128.3 | 114.7 | 142.7 | 105.8 | 202.9 | 188.0 | 164.5 | 126.8 | 152.1 | 128.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 5,517.0 | 4,172.1 | 3,568.3 | 3,272.4 | 2,936.7 | 2,685.4 | 2,511.4 | 1,931.7 | 1,814.6 | 1,436.7 | 1,315.1 | 1,309.2 | 1,257.9 | 1,371.4 | 1,208.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 160.6 | 122.6 | 184.6 | 265.2 | 328.1 | 185.7 | 190.8 | 148.5 | 194.5 | 148.2 | 119.8 | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 373.2 | 436.0 | 429.7 | 419.2 | 410.0 | 402.1 | 367.2 | 404.7 | 410.3 | 379.0 | 379.9 | 373.6 | 383.2 | 370.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 851.0 | 982.6 | 882.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 61.0 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 61.0 | - | - | - | - | ||
| (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 | 440.6 | 358.0 | 547.0 | 309.1 | 321.9 | 259.2 | 317.4 | 256.3 | 379.1 | 268.7 | 244.3 | 196.0 | 175.7 | 163.6 | 136.7 | |||||||||||||||||||||||||
| - |
| 123.8 |
| 68.1 |
| 49.2 |
| 1,136.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 261.0 | 208.7 | 189.2 | 191.6 | 199.6 | 177.0 | 231.1 | 115.7 | 152.5 | 127.2 | 77.0 | 62.9 | 57.5 | 29.5 | 23.1 | 49.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,362.4 | 4,844.6 | 4,331.3 | 3,900.7 | 3,568.3 | 3,176.5 | 3,048.0 | 2,338.6 | 2,304.3 | 1,983.6 | 1,751.7 | 1,704.5 | 1,594.7 | 1,701.6 | 1,535.7 | 1,489.7 | - | - |
| 348.8 |
| 325.2 |
| - |
| - |
| Accumulated Depreciation | 184.7 | 220.3 | 219.6 | 215.0 | 233.8 | 256.1 | 236.3 | 331.7 | 335.1 | 308.1 | 291.6 | 269.4 | 250.4 | 226.7 | 208.1 | 183.8 | - | - |
| Property,Plant & Equipment Net | 188.4 | 215.7 | 210.1 | 204.3 | 176.3 | 146.0 | 130.9 | 73.0 | 75.3 | 70.9 | 88.3 | 104.2 | 132.8 | 143.5 | 140.7 | 141.4 | 150.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,169.7 | 893.5 | 684.3 | 493.0 | 428.3 | 429.4 | 415.1 | 166.8 | 131.4 | 62.6 | 56.2 | 26.3 | 26.3 | 26.3 | 26.3 | 16.5 | - | - |
| Intangible Assets | 426.2 | 426.5 | 369.7 | 205.0 | 214.8 | 246.9 | 278.6 | 112.2 | 100.8 | 20.7 | 27.0 | 23.6 | 35.8 | 47.4 | 59.0 | 69.1 | - | - |
| Operating Lease Right Of Use Assets | 73.2 | 76.5 | 85.0 | 76.2 | 72.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 8.0 | 17.1 | 52.3 | 63.0 | 71.7 | 58.7 | 64.0 | 70.8 | 73.8 | - | - |
| Other Non-Current Assets | 123.5 | 135.4 | 145.5 | 148.8 | 301.4 | 312.0 | 305.5 | 85.4 | 56.8 | 29.1 | 27.9 | 17.6 | 19.6 | 18.8 | 25.2 | 12.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,087.4 | 7,448.6 | 6,286.4 | 5,112.6 | 4,689.1 | 4,310.7 | 4,178.2 | 2,775.9 | 2,685.7 | 2,219.3 | 2,014.0 | 1,947.8 | 1,867.7 | 2,001.5 | 1,857.6 | 1,803.3 | - | - |
| 881.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 62.3 | 89.0 | 61.1 | 50.2 | 50.9 | 44.1 | 40.3 | 47.0 | 67.4 | - | - |
| Operating Lease Liabilities Current | 19.6 | 18.5 | 20.6 | 19.2 | 20.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 615.5 | 512.1 | 538.3 | 433.8 | 423.5 | 408.1 | 352.2 | 253.0 | 175.9 | 151.9 | 144.6 | 144.6 | 156.5 | 158.6 | 178.7 | 187.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,104.3 | 4,122.2 | 3,373.4 | 2,866.4 | 2,515.3 | 2,227.5 | 1,883.5 | 1,536.7 | 1,500.0 | 1,438.7 | 1,208.1 | 1,138.9 | 1,051.8 | 1,182.1 | 1,109.2 | 1,137.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 60.4 | 65.9 | 71.0 | 63.3 | 58.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 70.7 | 64.5 | 27.6 | 32.8 | 47.1 | 33.2 | 44.6 | 0.7 | 0.7 | 0.9 | 0.2 | 0.7 | 0.4 | 2.3 | 1.2 | 5.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 186.7 | 160.5 | 203.3 | 156.6 | 256.0 | 270.0 | 232.0 | 56.1 | 44.9 | 26.0 | 30.9 | 24.5 | 31.6 | 31.8 | 34.8 | 24.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,438.5 | 5,678.0 | 4,550.6 | 3,474.5 | 3,179.9 | 2,968.3 | 3,017.9 | 1,789.0 | 1,842.2 | 1,505.9 | 1,328.3 | 1,226.6 | 1,150.8 | 1,296.2 | 1,260.8 | 1,258.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,520.4 | 1,508.6 | 1,448.4 | 1,368.7 | 1,167.7 | 993.2 | 841.1 | 704.7 | 550.2 | 459.5 | 408.7 | 397.0 | 353.9 | 315.9 | 223.1 | 149.3 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,648.9 | 1,770.6 | 1,735.7 | 1,638.1 | 1,509.2 | 1,342.4 | 1,160.3 | 987.0 | 843.5 | 713.4 | 685.7 | 721.2 | 716.9 | 705.3 | 596.8 | 545.0 | 467.6 | 422.0 |
| Total Equity | 1,648.9 | 1,770.6 | 1,735.7 | 1,638.1 | 1,509.2 | 1,342.4 | 1,160.3 | 987.0 | 843.5 | 713.4 | 685.7 | 721.2 | 716.9 | 705.3 | 596.8 | 545.0 | 467.6 | 422.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (103.5) | - | - | - | - | - | - |
| Working Capital | 1,258.1 | 722.4 | 957.9 | 1,034.3 | 1,053.1 | 949.0 | 1,164.5 | 801.9 | 804.4 | 544.9 | 543.5 | 565.6 | 542.9 | 519.4 | 426.5 | 352.2 | - | - |
| Book Value | 1,648.9 | 1,770.6 | 1,735.7 | 1,638.1 | 1,509.2 | 1,342.4 | 1,160.3 | 987.0 | 843.5 | 713.4 | 685.7 | 721.2 | 716.9 | 705.3 | 596.8 | 545.0 | 467.6 | 422.0 |
| Tangible Book Value | 52.9 | 450.6 | 681.7 | 940.0 | 866.1 | 666.1 | 466.6 | 708.0 | 611.3 | 630.1 | 602.6 | 671.4 | 654.9 | 631.6 | 511.6 | 459.4 | - | - |
| 137.5 |
| 114.8 |
| 103.8 |
| 107.4 |
| 107.8 |
| 138.8 |
| 128.3 |
| 75.2 |
| 153.9 |
| 62.7 |
| 114.7 |
| 140.5 |
| 112.1 |
| 124.8 |
| 142.7 |
| 111.1 |
| 248.1 |
| 100.2 |
| 105.8 |
| 236.4 |
| 194.8 |
| 183.7 |
| 202.9 |
| 175.7 |
| 175.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | - | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 440.6 | 358.0 | 547.0 | 309.1 | 321.9 | 259.2 | 317.4 | 256.3 | 379.1 | 268.7 | 244.3 | 196.0 | 175.7 | 163.6 | 136.7 | 137.5 | 114.8 | 103.8 | 107.4 | 107.8 | 138.8 | 128.3 | 75.2 | 153.9 | 62.7 | 114.7 | 140.5 | 112.1 | 124.8 | 142.7 | 111.1 | 248.1 | 100.2 | 105.8 | 236.4 | 194.8 | 183.7 | 202.9 | 175.7 | 175.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,421.9 | 5,517.0 | 5,479.6 | 5,479.2 | 4,609.0 | 4,172.1 | 3,897.5 | 4,143.4 | 3,573.3 | 3,568.3 | 3,072.1 | 3,666.1 | 3,087.1 | 3,272.4 | 3,047.7 | 3,610.4 | 3,025.7 | 2,936.7 | 2,754.2 | 3,045.3 | 2,583.7 | 2,685.4 | 2,267.7 | 2,677.6 | 2,464.4 | 2,511.4 | 2,320.7 | 2,284.9 | 1,723.8 | 1,931.7 | 1,682.0 | 2,161.1 | 1,751.3 | 1,814.6 | 1,483.2 | 1,821.7 | 1,387.5 | 1,436.7 | 1,162.4 | 1,476.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 251.6 | 160.6 | 149.0 | 147.5 | 149.2 | 122.6 | 151.0 | 145.5 | 169.5 | 184.6 | 184.2 | 248.2 | 265.6 | 265.2 | 367.9 | 377.1 | 383.4 | 328.1 | 269.5 | 214.4 | 253.3 | 185.7 | 158.4 | 213.0 | 236.4 | 190.8 | 219.9 | 179.6 | 187.1 | 148.5 | 171.2 | 174.1 | 194.7 | 194.5 | 235.3 | 210.5 | 164.6 | 148.2 | 175.2 | 145.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 279.1 | 261.0 | 265.6 | 300.3 | 245.6 | 208.7 | 208.8 | 265.1 | 218.9 | 189.2 | 209.6 | 229.6 | 217.4 | 199.5 | 232.4 | 276.0 | 244.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 7,452.7 | 6,362.4 | 6,504.3 | 6,300.0 | 5,390.1 | 4,844.6 | 4,660.5 | 4,899.5 | 4,441.4 | 4,331.3 | 3,710.2 | 4,339.8 | 3,745.8 | 3,900.7 | 3,784.7 | 4,401.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 189.1 | 184.7 | 232.8 | 230.2 | 225.0 | 220.3 | 222.5 | 220.6 | 219.1 | 219.6 | 222.3 | 218.3 | 215.4 | 215.0 | 213.6 | 223.2 | 231.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 205.5 | 201.6 | 201.0 | 204.3 | 201.3 | 199.6 | 189.7 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,168.3 | 1,169.7 | 902.3 | 905.2 | 896.6 | 893.5 | 888.8 | 872.8 | 680.9 | 684.3 | 559.4 | 495.0 | 493.7 | 493.0 | 493.6 | 495.5 | 429.2 | 428.3 | ||||||||||||||||||||||
| Intangible Assets | 404.8 | 426.2 | 373.9 | 393.8 | 409.3 | 426.5 | 448.7 | 460.8 | 354.1 | 369.7 | 220.0 | 189.4 | 196.9 | 205.0 | 211.8 | 224.9 | 207.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 121.8 | 123.5 | 118.8 | 125.6 | 125.3 | 135.4 | 139.8 | 140.4 | 141.8 | 145.5 | 383.1 | 316.5 | 323.1 | 309.6 | 306.4 | 283.3 | 255.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,055.3 | 9,087.4 | 8,902.0 | 8,728.8 | 7,922.6 | 7,448.6 | 7,286.4 | 7,352.8 | 6,567.2 | 6,286.4 | 5,078.2 | 5,542.3 | 4,960.5 | 5,112.6 | 4,997.7 | 5,604.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,053.4 | 615.5 | 513.6 | 507.2 | 606.2 | 512.1 | 493.2 | 487.6 | 517.7 | 538.3 | 394.9 | 408.6 | 415.5 | 433.8 | 414.8 | 429.4 | 390.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 6,134.0 | 5,104.3 | 5,021.3 | 4,895.4 | 4,385.8 | 4,122.2 | 3,744.1 | 4,011.4 | 3,499.0 | 3,373.4 | 2,735.3 | 3,313.2 | 2,884.2 | 2,866.4 | 2,273.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 69.5 | 70.7 | 70.2 | 51.1 | 56.9 | 64.5 | 72.8 | 52.4 | 23.3 | 27.6 | 33.4 | 32.2 | 28.7 | 32.8 | 36.7 | 39.5 | 36.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 166.4 | 186.7 | 132.1 | 150.7 | 157.8 | 160.5 | 160.7 | 170.1 | 173.2 | 203.3 | 359.5 | 290.0 | 305.1 | 283.6 | 283.4 | 264.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8,452.7 | 7,438.5 | 7,321.3 | 7,123.3 | 6,331.6 | 5,678.0 | 5,520.1 | 5,505.3 | 4,811.7 | 4,550.6 | 3,452.2 | 3,973.4 | 3,386.9 | 3,474.5 | 3,376.9 | 3,991.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,480.2 | 1,520.4 | 1,468.5 | 1,489.6 | 1,516.1 | 1,508.6 | 1,471.5 | 1,569.8 | 1,482.3 | 1,448.4 | 1,357.8 | 1,297.6 | 1,310.2 | 1,368.7 | 1,366.1 | 1,331.3 | 1,242.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,602.6 | 1,648.9 | 1,580.7 | 1,605.5 | 1,590.9 | 1,770.6 | 1,766.3 | 1,847.5 | 1,755.5 | 1,735.7 | 1,626.0 | 1,569.0 | 1,573.6 | 1,638.1 | 1,620.8 | 1,613.1 | ||||||||||||||||||||||||
| Total Equity | 1,602.6 | 1,648.9 | 1,580.7 | 1,605.5 | 1,590.9 | 1,770.6 | 1,766.3 | 1,847.5 | 1,755.5 | 1,735.7 | 1,626.0 | 1,569.0 | 1,573.6 | 1,638.1 | 1,620.8 | 1,613.1 | 1,539.2 | 1,509.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,318.8 | 1,258.1 | 1,483.0 | 1,404.6 | 1,004.3 | 722.4 | 916.4 | 888.1 | 942.4 | 957.9 | 974.9 | 1,026.5 | 861.6 | 1,034.3 | 1,511.6 | 1,432.1 | 1,090.6 | |||||||||||||||||||||||
| Book Value | 1,602.6 | 1,648.9 | 1,580.7 | 1,605.5 | 1,590.9 | 1,770.6 | 1,766.3 | 1,847.5 | 1,755.5 | 1,735.7 | 1,626.0 | 1,569.0 | 1,573.6 | 1,638.1 | 1,620.8 | 1,613.1 | 1,539.2 | 1,509.2 | ||||||||||||||||||||||
| Tangible Book Value | 29.5 | 52.9 | 304.5 | 306.5 | 285.0 | 450.6 | 428.8 | 514.0 | 720.5 | 681.7 | 846.7 | 884.6 | 883.0 | 940.0 | 915.4 | 892.7 | 902.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.6 |
| 192.0 |
| 187.7 |
| 177.9 |
| 177.0 |
| 225.1 |
| 220.1 |
| 202.7 |
| 231.1 |
| 121.0 |
| 110.9 |
| 117.2 |
| 115.7 |
| 103.8 |
| 122.4 |
| 119.4 |
| 152.5 |
| 151.0 |
| 212.2 |
| 148.7 |
| 127.2 |
| 101.2 |
| 89.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,768.2 |
| 3,568.3 |
| 3,323.0 |
| 3,555.2 |
| 3,153.7 |
| 3,176.5 |
| 2,726.4 |
| 3,264.5 |
| 2,966.2 |
| 3,048.0 |
| 2,802.1 |
| 2,687.4 |
| 2,153.0 |
| 2,338.6 |
| 2,068.7 |
| 2,710.2 |
| 2,166.4 |
| 2,304.3 |
| 2,162.3 |
| 2,501.1 |
| 1,960.5 |
| 1,983.6 |
| 1,666.9 |
| 1,938.2 |
| 233.8 |
| 247.6 |
| 257.4 |
| 254.7 |
| 256.1 |
| 250.2 |
| 241.8 |
| 238.8 |
| 236.3 |
| 255.9 |
| 252.7 |
| 273.4 |
| 331.7 |
| 331.6 |
| 328.2 |
| 325.6 |
| 335.1 |
| 330.2 |
| 322.9 |
| 303.1 |
| 308.1 |
| 309.0 |
| 302.5 |
| 176.3 |
| 152.1 |
| 150.0 |
| 148.5 |
| 146.0 |
| 127.6 |
| 127.5 |
| 128.7 |
| 130.9 |
| 170.0 |
| 73.8 |
| 74.0 |
| 73.0 |
| 74.1 |
| 74.7 |
| 75.6 |
| 75.3 |
| 77.5 |
| 77.5 |
| 79.3 |
| 70.9 |
| 76.6 |
| 80.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 428.6 |
| 430.8 |
| 429.8 |
| 429.4 |
| 425.8 |
| 415.9 |
| 413.7 |
| 415.1 |
| 358.4 |
| 166.4 |
| 166.1 |
| 166.8 |
| 167.1 |
| 130.8 |
| 131.4 |
| 131.4 |
| 131.6 |
| 127.2 |
| 128.2 |
| 62.6 |
| 62.9 |
| 55.7 |
| 214.8 |
| 223.5 |
| 232.5 |
| 239.8 |
| 246.9 |
| 253.1 |
| 261.3 |
| 271.5 |
| 278.6 |
| 350.3 |
| 104.9 |
| 108.9 |
| 112.2 |
| 116.6 |
| 93.3 |
| 97.2 |
| 100.8 |
| 105.1 |
| 107.0 |
| 111.2 |
| 20.7 |
| 22.5 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 6.6 |
| 7.3 |
| 8.0 |
| 13.8 |
| 14.9 |
| 16.0 |
| 17.1 |
| 40.2 |
| 40.4 |
| 49.5 |
| 52.3 |
| 59.0 |
| 61.2 |
| 301.4 |
| 308.2 |
| 298.5 |
| 282.8 |
| 312.0 |
| 294.4 |
| 272.3 |
| 277.0 |
| 305.5 |
| 298.5 |
| 246.9 |
| 247.2 |
| 77.4 |
| 70.2 |
| 68.7 |
| 85.9 |
| 56.8 |
| 62.6 |
| 65.3 |
| 62.0 |
| 29.1 |
| 28.8 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,849.8 |
| 4,689.1 |
| 4,435.4 |
| 4,667.0 |
| 4,254.6 |
| 4,310.7 |
| 3,827.3 |
| 4,341.5 |
| 4,057.0 |
| 4,178.2 |
| 3,982.4 |
| 3,286.0 |
| 2,756.5 |
| 2,775.9 |
| 2,510.5 |
| 3,092.7 |
| 2,572.4 |
| 2,685.7 |
| 2,579.3 |
| 2,918.5 |
| 2,390.7 |
| 2,219.3 |
| 1,916.8 |
| 2,186.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.8 |
| 70.0 |
| 66.6 |
| 62.3 |
| 63.7 |
| 66.2 |
| 71.0 |
| 89.0 |
| 99.3 |
| 115.8 |
| 119.7 |
| 61.1 |
| 42.8 |
| 50.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 423.5 |
| 379.3 |
| 391.6 |
| 405.0 |
| 408.1 |
| 319.4 |
| 371.4 |
| 358.2 |
| 352.2 |
| 254.7 |
| 190.5 |
| 183.7 |
| 190.7 |
| 180.1 |
| 199.1 |
| 175.1 |
| 175.9 |
| 151.2 |
| 174.4 |
| 157.1 |
| 151.9 |
| 140.7 |
| 148.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,968.9 |
| 2,677.7 |
| 2,515.3 |
| 2,145.8 |
| 2,483.7 |
| 2,175.1 |
| 2,227.5 |
| 1,964.0 |
| 2,431.0 |
| 1,896.6 |
| 1,883.5 |
| 1,752.0 |
| 1,949.0 |
| 1,409.3 |
| 1,536.7 |
| 1,256.7 |
| 1,981.8 |
| 1,373.3 |
| 1,500.0 |
| 1,172.9 |
| 1,797.5 |
| 1,238.9 |
| 1,438.7 |
| 937.5 |
| 1,386.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.1 |
| 37.1 |
| 35.3 |
| 34.0 |
| 33.2 |
| 40.6 |
| 43.9 |
| - |
| 44.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 223.3 |
| 256.0 |
| 276.1 |
| 263.0 |
| 246.0 |
| 270.0 |
| 265.1 |
| 223.3 |
| 215.8 |
| 232.0 |
| 233.4 |
| 211.0 |
| 207.2 |
| 56.1 |
| 59.0 |
| 59.0 |
| 72.2 |
| 44.9 |
| 44.3 |
| 48.1 |
| 47.0 |
| 26.0 |
| 30.8 |
| 32.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,310.6 |
| 3,179.9 |
| 2,986.5 |
| 3,265.2 |
| 2,871.4 |
| 2,968.3 |
| 2,564.4 |
| 3,134.1 |
| 2,906.4 |
| 3,017.9 |
| 2,879.7 |
| 2,206.4 |
| 1,730.2 |
| 1,789.0 |
| 1,567.5 |
| 2,186.2 |
| 1,691.8 |
| 1,842.2 |
| 1,752.5 |
| 2,132.5 |
| 1,657.2 |
| 1,505.9 |
| 1,212.8 |
| 1,505.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,167.7 |
| 1,105.6 |
| 1,050.1 |
| 1,036.4 |
| 993.2 |
| 939.9 |
| 901.0 |
| 854.6 |
| 841.1 |
| 798.1 |
| 794.0 |
| 744.0 |
| 704.7 |
| 657.6 |
| 625.2 |
| 584.4 |
| 550.2 |
| 536.1 |
| 513.6 |
| 473.4 |
| 459.5 |
| 438.4 |
| 417.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,539.2 |
| 1,509.2 |
| 1,448.9 |
| 1,401.8 |
| 1,383.2 |
| 1,342.4 |
| 1,262.9 |
| 1,207.4 |
| 1,150.6 |
| 1,160.3 |
| 1,102.6 |
| 1,079.6 |
| 1,026.2 |
| 987.0 |
| 943.0 |
| 906.7 |
| 880.9 |
| 843.5 |
| 826.8 |
| 786.0 |
| 733.5 |
| 713.4 |
| 704.0 |
| 680.8 |
| 1,448.9 |
| 1,401.8 |
| 1,383.2 |
| 1,342.4 |
| 1,262.9 |
| 1,207.4 |
| 1,150.6 |
| 1,160.3 |
| 1,102.6 |
| 1,079.6 |
| 1,026.2 |
| 987.0 |
| 943.0 |
| 906.7 |
| 880.9 |
| 843.5 |
| 826.8 |
| 786.0 |
| 733.5 |
| 713.4 |
| 704.0 |
| 680.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,053.1 |
| 1,177.2 |
| 1,071.6 |
| 978.6 |
| 949.0 |
| 762.4 |
| 833.5 |
| 1,069.6 |
| 1,164.5 |
| 1,050.2 |
| 738.5 |
| 743.7 |
| 801.9 |
| 811.9 |
| 728.4 |
| 793.0 |
| 804.4 |
| 989.4 |
| 703.6 |
| 721.6 |
| 544.9 |
| 729.3 |
| 551.5 |
| 1,448.9 |
| 1,401.8 |
| 1,383.2 |
| 1,342.4 |
| 1,262.9 |
| 1,207.4 |
| 1,150.6 |
| 1,160.3 |
| 1,102.6 |
| 1,079.6 |
| 1,026.2 |
| 987.0 |
| 943.0 |
| 906.7 |
| 880.9 |
| 843.5 |
| 826.8 |
| 786.0 |
| 733.5 |
| 713.4 |
| 704.0 |
| 680.8 |
| 866.1 |
| 796.8 |
| 738.5 |
| 713.6 |
| 666.1 |
| 584.0 |
| 530.2 |
| 465.4 |
| 466.6 |
| 393.9 |
| 808.3 |
| 751.3 |
| 708.0 |
| 659.3 |
| 682.6 |
| 652.3 |
| 611.3 |
| 590.1 |
| 551.8 |
| 494.1 |
| 630.1 |
| 618.6 |
| 604.6 |