| (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 | 212.4 | 337.1 | 229.9 | 145.1 | 160.0 | 171.9 | - | 114.4 | 162.3 | 70.6 | 93.0 | 114.6 | 80.2 | 77.5 | 60.4 | 71.1 | 63.9 | 36.1 |
| Restricted Cash | 1.6 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 213.4 | 402.9 | 193.4 | 152.2 | 202.8 | 293.3 | 0.0 | 93.0 | 61.5 | 63.2 | 126.1 | 96.6 | 76.5 | 45.5 | 51.1 | 16.1 | - | |
| Cash And Short Term Investments | 425.8 | 740.0 | 423.3 | 297.2 | 362.8 | 465.2 | - | 207.4 | 223.7 | 133.8 | 219.1 | 211.2 | 156.7 | 123.0 | 111.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 264.7 | 305.5 | 300.2 | 255.2 | 182.7 | 215.8 | 199.7 | 180.9 | 222.7 | 265.0 | 211.8 | 154.8 | 165.6 | 134.1 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 132.8 | 121.1 | 130.3 | 135.3 | 95.2 | 122.2 | 105.3 | 98.2 | 92.4 | 79.4 | 61.8 | 53.7 | 47.3 | 43.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 12.9 | 6.2 | 11.3 | 18.2 | 15.3 | 24.0 | 17.5 | 16.5 | 17.4 | 14.4 | 12.7 | 4.8 | 3.7 | 3.3 | 10.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.4 | 0.4 | 0.4 | ||
| 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 | 270.0 | 212.4 | 148.7 | 201.6 | 231.1 | 337.1 | 287.6 | 258.3 | 291.9 | 229.9 | 169.0 | 186.9 | 168.3 | 145.1 | 107.6 | |||||||||||||||||||||||||
| - |
| 87.3 |
| 63.9 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 65.3 | 38.2 | 33.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 121.3 | 115.2 | 68.1 | 80.4 | 68.0 | 88.8 | 57.3 | 49.7 | 41.1 | 12.2 | 10.8 | 9.5 | 9.1 | 5.5 | 4.9 | 7.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 978.3 | 1,333.7 | 1,029.0 | 846.5 | 840.2 | 976.9 | 505.6 | 610.6 | 647.7 | 425.1 | 446.5 | 393.1 | 348.2 | 279.0 | 232.0 | 188.7 | - | - |
| 29.6 |
| 23.0 |
| - |
| - |
| Accumulated Depreciation | 87.6 | 79.3 | 83.1 | 80.2 | 68.3 | 81.8 | 71.0 | 61.6 | 52.0 | 41.1 | 30.5 | 23.5 | 18.4 | 13.0 | 15.1 | 11.9 | - | - |
| Property,Plant & Equipment Net | 45.2 | 41.8 | 47.3 | 55.1 | 26.8 | 40.4 | 34.3 | 36.6 | 40.4 | 38.3 | 31.3 | 30.2 | 29.0 | 30.8 | 14.5 | 11.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 81.5 | 81.1 | 81.6 | 81.4 | 81.9 | 79.2 | 79.0 | 72.9 | 73.0 | 73.2 | 46.8 | 46.9 | 43.5 | 20.5 | 20.5 | 20.5 | - | - |
| Intangible Assets | 1.2 | 3.8 | 7.0 | 10.9 | 14.1 | 15.7 | 19.7 | 21.2 | 31.9 | 44.2 | 33.4 | 45.7 | 56.6 | 58.2 | 69.4 | 80.7 | - | - |
| Operating Lease Right Of Use Assets | 60.6 | 62.4 | 64.2 | 76.1 | 87.5 | 67.7 | 58.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 175.5 | 4.3 | 3.7 | 4.8 | 180.7 | 88.1 | - | - | 14.2 | 69.9 | 65.7 | 69.3 | 56.7 | 49.3 | 43.3 | 33.8 | - | - |
| Other Non-Current Assets | 469.5 | 292.0 | 314.7 | 334.0 | 541.6 | 434.8 | 278.4 | 147.8 | 131.4 | 4.0 | 4.0 | 2.8 | 2.5 | 1.7 | 2.2 | 2.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,631.8 | 1,768.3 | 1,510.7 | 1,357.7 | 1,593.5 | 1,604.3 | 984.8 | 982.6 | 1,012.8 | 654.7 | 627.8 | 587.8 | 536.5 | 439.5 | 381.7 | 337.5 | - | - |
| 6.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 509.3 | 423.9 | 377.8 | 325.2 | 275.8 | 232.9 | 190.1 | 185.1 | 165.9 | 175.6 | 155.9 | 134.7 | 110.7 | 95.5 | 73.8 | 56.9 | - | - |
| Operating Lease Liabilities Current | 15.1 | 14.6 | 15.0 | 15.0 | 7.0 | 18.5 | 15.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 44.8 | 31.5 | 39.9 | 50.4 | 63.9 | 59.3 | 48.0 | 43.1 | 45.5 | 36.8 | 42.8 | 43.0 | 31.6 | 15.5 | 18.3 | 24.7 | - | - |
| Other Current Liabilities | 21.9 | 18.9 | 21.3 | 17.5 | 9.4 | 21.0 | 18.3 | 2.4 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 737.8 | 1,086.1 | 577.1 | 538.9 | 485.4 | 460.1 | 378.0 | 331.8 | 294.8 | 287.5 | 267.2 | 229.6 | 190.4 | 155.1 | 142.2 | 115.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 60.8 | 67.6 | 66.9 | 79.2 | 87.8 | 59.1 | 52.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 9.6 | 2.1 | 2.5 | 3.6 | 5.7 | 9.0 | - | - | 3.7 | 11.0 | 15.8 | 20.9 | 34.2 | 18.7 | 15.4 | 17.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 45.9 | 29.1 | 13.6 | 15.1 | 13.5 | 24.7 | 15.2 | 29.2 | 23.7 | 16.0 | 16.3 | 17.7 | 18.8 | 15.6 | 5.8 | 3.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 844.5 | 1,182.8 | 1,156.9 | 1,226.8 | 1,177.4 | 1,062.1 | 445.8 | 361.0 | 356.9 | 318.8 | 304.9 | 293.1 | 264.7 | 203.0 | 173.0 | 141.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 138.6 | 129.7 | - | - | - |
| Retained Earnings | 463.4 | 87.9 | (8.7) | (76.5) | 276.4 | 339.9 | 410.9 | 510.9 | 509.7 | 198.3 | 180.2 | 153.1 | 127.8 | 94.3 | 77.0 | 71.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 787.4 | 585.5 | 353.8 | 130.8 | 416.1 | 542.2 | 539.0 | 621.5 | 655.9 | 548.9 | 527.0 | 294.7 | 271.8 | 236.5 | 208.8 | 195.7 | 205.2 | 173.1 |
| Total Equity | 787.4 | 585.5 | 353.8 | 130.8 | 416.1 | 542.2 | 539.0 | 621.5 | 655.9 | 548.9 | 527.0 | 294.7 | 271.8 | 236.5 | 208.8 | 195.7 | 205.2 | 173.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 240.5 | 247.6 | 452.0 | 307.5 | 354.8 | 516.8 | 127.7 | 278.8 | 352.9 | 137.7 | 179.3 | 163.4 | 157.8 | 123.9 | 89.7 | 73.6 | - | - |
| Book Value | 787.4 | 585.5 | 353.8 | 130.8 | 416.1 | 542.2 | 539.0 | 621.5 | 655.9 | 548.9 | 527.0 | 294.7 | 271.8 | 236.5 | 208.8 | 195.7 | 205.2 | 173.1 |
| Tangible Book Value | 704.7 | 500.5 | 265.2 | 38.6 | 320.1 | 447.2 | 440.3 | 527.4 | 551.0 | 431.6 | 446.8 | 202.2 | 171.7 | 157.8 | 118.9 | 94.5 | - | - |
| 109.3 |
| 132.8 |
| 160.0 |
| 116.4 |
| 139.9 |
| 172.7 |
| 171.9 |
| 281.2 |
| 512.1 |
| 538.1 |
| 68.4 |
| 92.1 |
| 95.5 |
| 110.4 |
| 114.4 |
| 106.2 |
| 144.3 |
| 165.8 |
| 162.3 |
| 130.6 |
| 121.6 |
| 83.8 |
| 70.6 |
| 66.4 |
| 64.3 |
| Restricted Cash | 2.4 | 1.6 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.8 | 0.8 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 204.0 | 213.4 | 202.7 | 210.0 | 140.6 | 402.9 | 415.3 | 406.8 | 327.0 | 193.4 | 167.3 | 125.9 | 155.6 | 152.2 | 168.1 | 187.6 | 199.4 | 202.8 | 235.4 | 271.5 | 269.7 | 293.3 | 186.8 | - | - | 0.0 | 20.5 | 59.5 | 91.8 | 93.0 | 99.8 | 99.3 | 89.0 | 61.5 | 63.8 | 58.4 | 63.9 | 63.2 | 63.3 | 73.3 |
| Cash And Short Term Investments | 474.0 | 425.8 | 351.4 | 411.6 | 371.7 | 740.0 | 703.0 | 665.1 | 618.9 | 423.3 | 336.3 | 312.8 | 323.9 | 297.2 | 275.7 | 296.9 | 332.2 | 362.8 | 351.8 | 411.3 | 442.4 | 465.2 | 468.0 | 512.1 | 538.1 | 68.4 | 112.6 | 155.0 | 202.2 | 207.4 | 206.0 | 243.6 | 254.8 | 223.7 | 194.4 | 180.0 | 147.8 | 133.8 | 129.7 | 137.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 173.9 | 264.7 | 160.9 | 156.5 | 202.9 | 305.5 | 173.6 | 165.7 | 192.0 | 300.2 | 168.8 | 163.9 | 201.6 | 255.2 | 139.7 | 171.6 | 171.2 | 182.7 | 143.4 | 166.2 | 159.3 | 215.8 | 138.0 | 181.7 | 191.5 | 199.7 | 123.3 | 135.0 | 135.4 | 180.9 | 150.7 | 141.4 | 165.0 | 222.7 | 191.2 | 217.0 | 263.3 | 265.0 | 208.6 | 198.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 53.5 | 65.3 | 40.0 | 45.9 | 47.4 | 38.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 114.0 | 121.3 | 123.8 | 93.4 | 92.8 | 115.2 | 85.2 | 76.3 | 78.2 | 68.1 | 71.4 | 78.5 | 74.0 | 80.4 | 62.5 | 70.6 | 74.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 903.9 | 978.3 | 811.8 | 845.6 | 846.5 | 1,333.7 | 1,119.1 | 1,071.7 | 1,059.6 | 1,029.0 | 776.5 | 737.5 | 795.7 | 846.5 | 660.2 | 740.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 49.4 | 45.2 | 43.0 | 40.9 | 40.8 | 41.8 | 42.9 | 42.2 | 44.9 | 47.3 | 49.5 | 52.7 | 55.8 | 55.1 | 45.4 | 34.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 81.4 | 81.5 | 81.4 | 81.5 | 81.2 | 81.1 | 81.6 | 81.4 | 81.5 | 81.6 | 81.4 | 81.6 | 81.4 | 81.4 | 81.2 | 81.7 | 82.0 | 81.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | 1.8 | 2.5 | 3.1 | 3.8 | 4.5 | 5.2 | 6.0 | 7.0 | 7.9 | 8.9 | 9.9 | 10.9 | 11.9 | 13.0 | 13.1 | 14.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 57.7 | 60.6 | 59.4 | 60.8 | 60.0 | 62.4 | 63.1 | 68.3 | 61.5 | 64.2 | 65.9 | 69.8 | 72.5 | 76.1 | 80.2 | 80.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 174.3 | 175.5 | 4.0 | 4.1 | 4.2 | 4.3 | 3.7 | 3.7 | 3.7 | 3.7 | 5.0 | 4.8 | 4.8 | 4.8 | 6.0 | 6.1 | 188.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 304.0 | 294.0 | 293.7 | 293.0 | 296.0 | 292.0 | 301.0 | 302.2 | 297.9 | 314.7 | 290.8 | 302.8 | 325.0 | 334.0 | 316.7 | 320.6 | 516.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,551.0 | 1,631.8 | 1,292.8 | 1,324.4 | 1,322.0 | 1,768.3 | 1,579.2 | 1,536.5 | 1,511.7 | 1,510.7 | 1,222.5 | 1,192.4 | 1,281.8 | 1,357.7 | 1,166.5 | 1,258.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.2 | 12.9 | 8.1 | 17.1 | 16.6 | 6.2 | 20.1 | 16.7 | 6.4 | 11.3 | 20.5 | 8.4 | 12.6 | 18.2 | 13.6 | 21.5 | 18.6 | 15.3 | 25.6 | 22.9 | 24.4 | 24.0 | 20.4 | 18.4 | 27.8 | 17.5 | 15.4 | 14.6 | 11.6 | 16.5 | 12.9 | 14.4 | 12.2 | 17.4 | 12.5 | 13.5 | 14.2 | 14.4 | 8.8 | 11.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 557.4 | 509.3 | 404.8 | 418.9 | 469.3 | 423.9 | 345.6 | 352.6 | 382.8 | 377.8 | 297.1 | 311.3 | 342.6 | 325.2 | 245.1 | 269.1 | 290.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.1 | 15.1 | 14.4 | 13.8 | 14.1 | 14.6 | 15.0 | 15.3 | 14.2 | 15.0 | 15.5 | 14.8 | 15.3 | 15.0 | 5.8 | 5.3 | ||||||||||||||||||||||||
| Accrued Expenses | 79.5 | 44.8 | 51.9 | 51.4 | 49.9 | 31.5 | 41.2 | 44.9 | 80.6 | 39.9 | 43.6 | 53.1 | 45.4 | 50.4 | 61.0 | 63.1 | 63.4 | 63.9 | ||||||||||||||||||||||
| Other Current Liabilities | 25.1 | 21.9 | 21.1 | 20.4 | 17.4 | 18.9 | 18.4 | 20.7 | 19.1 | 21.3 | 18.0 | 17.3 | 17.8 | 17.5 | 8.3 | 7.8 | 7.3 | |||||||||||||||||||||||
| Total Current Liabilities | 743.4 | 737.8 | 597.5 | 599.6 | 609.1 | 1,086.1 | 1,024.5 | 1,016.6 | 1,044.3 | 577.1 | 472.8 | 461.1 | 475.0 | 538.9 | 414.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 57.1 | 60.8 | 62.4 | 65.2 | 65.1 | 67.6 | 66.8 | 70.2 | 63.6 | 66.9 | 68.9 | 72.9 | 76.1 | 79.2 | 82.7 | 84.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 7.2 | 9.6 | 2.5 | 3.3 | 4.1 | 2.1 | 2.2 | 2.4 | 1.8 | 2.5 | 2.6 | 3.0 | 3.3 | 3.6 | 3.9 | 5.4 | 6.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 44.6 | 45.9 | 36.1 | 35.1 | 36.4 | 29.1 | 14.9 | 14.4 | 13.6 | 13.6 | 14.5 | 14.9 | 14.6 | 15.1 | 11.9 | 12.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 845.1 | 844.5 | 696.0 | 699.9 | 710.7 | 1,182.8 | 1,106.2 | 1,101.1 | 1,121.5 | 1,156.9 | 1,054.9 | 1,047.0 | 1,127.3 | 1,226.8 | 1,101.5 | 1,124.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 0.9 | 1.7 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 491.1 | 463.4 | 233.9 | 195.7 | 170.8 | 87.9 | (28.6) | (14.2) | (20.8) | (8.7) | (151.4) | (144.1) | (97.3) | (76.5) | (111.1) | (15.1) | 273.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (13.9) | (8.6) | (8.8) | (4.3) | (21.7) | (30.2) | (13.4) | (24.3) | (22.1) | (17.9) | (25.1) | (21.4) | (21.5) | (23.1) | (28.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 705.9 | 787.4 | 596.8 | 624.5 | 611.3 | 585.5 | 473.0 | 435.4 | 390.2 | 353.8 | 167.6 | 145.4 | 154.5 | 130.8 | 65.0 | 133.8 | 406.7 | |||||||||||||||||||||||
| Total Equity | 705.9 | 787.4 | 596.8 | 624.5 | 611.3 | 585.5 | 473.0 | 435.4 | 390.2 | 353.8 | 167.6 | 145.4 | 154.5 | 130.8 | 65.0 | 133.8 | 406.7 | 416.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 160.5 | 240.5 | 214.4 | 246.0 | 237.4 | 247.6 | 94.5 | 55.1 | 15.3 | 452.0 | 303.7 | 276.4 | 320.8 | 307.5 | 246.3 | 304.8 | 368.8 | 354.8 | ||||||||||||||||||||||
| Book Value | 705.9 | 787.4 | 596.8 | 624.5 | 611.3 | 585.5 | 473.0 | 435.4 | 390.2 | 353.8 | 167.6 | 145.4 | 154.5 | 130.8 | 65.0 | 133.8 | 406.7 | 416.1 | ||||||||||||||||||||||
| Tangible Book Value | 624.5 | 705.9 | 513.6 | 540.5 | 527.0 | 500.5 | 386.9 | 348.8 | 302.7 | 265.2 | 78.3 | 54.9 | 63.2 | 38.6 | (28.2) | 39.1 | 311.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 93.8 |
| 96.2 |
| 91.9 |
| 88.8 |
| 89.4 |
| 77.9 |
| 72.0 |
| 57.3 |
| 58.2 |
| 77.3 |
| 63.7 |
| 49.7 |
| 73.5 |
| 63.9 |
| 50.7 |
| 41.1 |
| 17.7 |
| 18.5 |
| 19.7 |
| 12.2 |
| 14.3 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 803.8 |
| 840.2 |
| 828.9 |
| 910.2 |
| 922.2 |
| 976.9 |
| 904.2 |
| 969.9 |
| 984.1 |
| 505.6 |
| 466.1 |
| 536.9 |
| 562.7 |
| 610.6 |
| 586.1 |
| 600.2 |
| 624.2 |
| 646.5 |
| 438.1 |
| 437.6 |
| 441.6 |
| 425.1 |
| 378.7 |
| 384.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.8 |
| 38.9 |
| 39.9 |
| 38.3 |
| 39.3 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| 82.2 |
| 82.0 |
| 79.2 |
| 78.9 |
| 78.7 |
| 78.5 |
| 79.0 |
| 78.9 |
| 79.0 |
| 72.9 |
| 72.9 |
| 72.9 |
| 72.9 |
| 73.0 |
| 73.0 |
| 72.9 |
| 72.9 |
| 72.8 |
| 73.2 |
| 73.9 |
| 74.4 |
| 15.0 |
| 16.0 |
| 17.0 |
| 15.7 |
| - |
| - |
| 18.7 |
| 19.7 |
| 20.7 |
| 21.7 |
| 18.3 |
| 21.2 |
| 23.4 |
| 26.2 |
| 29.1 |
| 31.9 |
| 34.8 |
| 37.8 |
| 41.0 |
| 44.2 |
| 47.5 |
| 51.1 |
| 87.2 |
| 87.5 |
| 91.3 |
| 51.1 |
| 44.3 |
| 67.7 |
| - |
| - |
| 54.6 |
| 58.3 |
| 62.3 |
| 57.8 |
| 46.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 73.5 |
| 71.1 |
| 69.8 |
| 69.9 |
| 53.9 |
| 52.0 |
| 541.6 |
| 512.4 |
| 466.1 |
| 416.3 |
| 434.8 |
| 395.8 |
| 338.4 |
| 301.4 |
| 278.4 |
| 248.1 |
| 206.8 |
| 190.4 |
| 147.8 |
| 134.7 |
| 130.6 |
| 128.7 |
| 131.4 |
| 6.0 |
| 4.6 |
| 4.4 |
| 4.0 |
| 3.8 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,538.5 |
| 1,593.5 |
| 1,555.4 |
| 1,602.6 |
| 1,528.5 |
| 1,604.3 |
| 1,487.3 |
| 1,496.3 |
| 1,474.4 |
| 984.8 |
| 917.0 |
| 940.6 |
| 956.6 |
| 982.6 |
| 962.6 |
| 973.0 |
| 1,006.0 |
| 1,011.6 |
| 665.1 |
| 663.0 |
| 669.6 |
| 654.7 |
| 597.0 |
| 603.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.8 |
| 229.1 |
| 242.2 |
| 244.2 |
| 232.9 |
| 181.7 |
| 196.0 |
| 197.0 |
| 190.1 |
| - |
| - |
| - |
| - |
| 158.2 |
| 163.5 |
| 175.6 |
| 166.3 |
| 160.9 |
| 169.9 |
| 186.8 |
| 175.6 |
| 140.5 |
| 144.5 |
| 4.9 |
| 7.0 |
| 10.7 |
| 13.7 |
| 14.2 |
| 18.5 |
| - |
| - |
| 15.4 |
| 15.9 |
| 15.7 |
| 14.6 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.6 |
| 64.1 |
| 59.8 |
| 59.3 |
| 43.4 |
| 44.2 |
| 37.0 |
| 48.0 |
| 41.5 |
| 50.4 |
| 40.9 |
| 45.5 |
| 39.8 |
| 44.9 |
| 48.3 |
| 45.5 |
| 39.7 |
| 38.2 |
| 38.5 |
| 36.8 |
| 36.4 |
| 46.1 |
| 9.4 |
| 13.1 |
| 16.1 |
| 16.6 |
| 21.0 |
| 19.9 |
| 18.6 |
| 17.8 |
| 18.3 |
| 15.7 |
| 14.6 |
| 12.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.5 |
| 435.0 |
| 485.4 |
| 400.4 |
| 430.2 |
| 404.5 |
| 460.1 |
| 356.3 |
| 356.1 |
| 339.5 |
| 378.0 |
| 320.9 |
| 311.4 |
| 302.1 |
| 331.8 |
| 282.3 |
| 271.5 |
| 280.1 |
| 295.2 |
| 267.0 |
| 266.0 |
| 279.6 |
| 287.5 |
| 237.7 |
| 243.0 |
| 90.7 |
| 87.8 |
| 87.1 |
| 42.1 |
| 36.5 |
| 59.1 |
| 62.5 |
| 53.1 |
| 47.9 |
| 52.6 |
| 56.9 |
| 54.3 |
| 45.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| 6.2 |
| 3.3 |
| 3.7 |
| 6.1 |
| 8.4 |
| 10.0 |
| 11.0 |
| 10.2 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 13.5 |
| 18.5 |
| 18.7 |
| 20.2 |
| 24.7 |
| 25.3 |
| 21.4 |
| 15.3 |
| 15.2 |
| 10.4 |
| 10.7 |
| 12.3 |
| 29.2 |
| 23.4 |
| 24.2 |
| 23.8 |
| 23.7 |
| 15.4 |
| 15.5 |
| 15.7 |
| 16.0 |
| 16.4 |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,131.8 |
| 1,177.4 |
| 1,095.8 |
| 1,080.1 |
| 1,049.6 |
| 1,062.1 |
| 958.0 |
| 940.0 |
| 907.8 |
| 445.8 |
| 388.2 |
| 383.3 |
| 368.1 |
| 361.0 |
| 341.8 |
| 333.9 |
| 343.8 |
| 357.3 |
| 293.4 |
| 294.3 |
| 309.6 |
| 318.8 |
| 269.6 |
| 278.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.4 |
| 316.2 |
| 375.1 |
| 340.2 |
| 339.9 |
| 338.3 |
| 360.0 |
| 383.1 |
| 410.9 |
| 412.4 |
| 445.1 |
| 479.8 |
| 510.9 |
| 496.8 |
| 506.8 |
| 517.9 |
| 508.1 |
| 228.0 |
| 232.1 |
| 223.0 |
| 198.3 |
| 188.4 |
| 188.2 |
| (22.2) |
| (9.5) |
| (7.0) |
| (5.4) |
| (1.1) |
| (2.7) |
| (2.9) |
| (11.7) |
| (11.6) |
| (13.6) |
| (13.2) |
| (13.9) |
| (11.5) |
| (11.3) |
| (13.3) |
| (11.9) |
| (9.8) |
| (2.5) |
| (6.7) |
| (3.8) |
| (4.3) |
| (6.2) |
| (7.1) |
| (4.7) |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.1 |
| 459.6 |
| 522.5 |
| 478.9 |
| 542.2 |
| 529.3 |
| 556.3 |
| 566.6 |
| 539.0 |
| 528.8 |
| 557.3 |
| 588.4 |
| 621.5 |
| 620.9 |
| 639.2 |
| 663.8 |
| 655.9 |
| 371.7 |
| 368.6 |
| 360.1 |
| 335.9 |
| 327.4 |
| 324.8 |
| 459.6 |
| 522.5 |
| 478.9 |
| 542.2 |
| 529.3 |
| 556.3 |
| 566.6 |
| 539.0 |
| 528.8 |
| 557.3 |
| 588.4 |
| 621.5 |
| 620.9 |
| 639.2 |
| 663.8 |
| 655.9 |
| 371.7 |
| 368.6 |
| 360.1 |
| 335.9 |
| 327.4 |
| 324.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 428.5 |
| 480.0 |
| 517.7 |
| 516.8 |
| 547.9 |
| 613.8 |
| 644.6 |
| 127.7 |
| 145.2 |
| 225.4 |
| 260.6 |
| 278.8 |
| 303.9 |
| 328.7 |
| 344.0 |
| 351.3 |
| 171.1 |
| 171.7 |
| 162.0 |
| 137.7 |
| 140.9 |
| 141.4 |
| 459.6 |
| 522.5 |
| 478.9 |
| 542.2 |
| 529.3 |
| 556.3 |
| 566.6 |
| 539.0 |
| 528.8 |
| 557.3 |
| 588.4 |
| 621.5 |
| 620.9 |
| 639.2 |
| 663.8 |
| 655.9 |
| 371.7 |
| 368.6 |
| 360.1 |
| 335.9 |
| 327.4 |
| 324.8 |
| 320.1 |
| 362.6 |
| 424.2 |
| 379.8 |
| 447.2 |
| 450.5 |
| 477.6 |
| 469.4 |
| 440.3 |
| 429.3 |
| 456.5 |
| 497.2 |
| 527.4 |
| 524.6 |
| 540.0 |
| 561.7 |
| 551.0 |
| 264.0 |
| 257.9 |
| 246.3 |
| 218.5 |
| 206.1 |
| 199.3 |