| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 250.3 | 232.2 | 203.7 | 173.7 | 137.3 | 74.1 | 87.6 | 41.0 | 86.6 | 86.7 | 91.7 | 76.5 | 42.4 | 34.9 | 24.5 | 15.0 | 9.9 |
| Restricted Cash | - | 0.0 | 1.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 211.3 | 248.1 | 201.8 | 157.1 | 87.3 | 50.7 | 54.8 | 83.5 | 0.0 | - | - |
| Cash And Short Term Investments | 250.3 | 232.2 | 203.7 | 173.7 | 137.3 | 74.1 | 298.9 | 289.2 | 288.4 | 243.9 | 179.0 | 127.2 | 97.2 | 118.4 | 24.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 171.0 | 164.6 | 146.2 | 121.8 | 109.0 | 100.2 | 78.0 | 75.8 | 64.4 | 47.0 | 42.3 | 33.0 | 28.6 | 24.5 | 20.8 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 183.9 | 160.7 | 133.8 | 98.9 | 89.5 | 71.9 | 57.9 | 44.8 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1.2 | 1.3 | 1.0 | 2.8 | 1.3 | 0.7 | 0.8 | 5.6 | 1.1 | 2.1 | 2.4 | 5.7 | 1.9 | 2.0 | 2.3 | ||
| 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 | - | |
| 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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 279.5 | 250.3 | 225.3 | 194.0 | 290.7 | 232.2 | 235.4 | 281.2 | 273.8 | 203.7 | 208.7 | 186.1 | 193.9 | 173.7 | 193.9 | |||||||||||||||||||||||||
| 15.0 |
| 9.9 |
| - |
| - |
| - |
| Prepaid Expenses | 40.7 | 39.7 | 26.7 | 30.2 | 32.1 | 19.1 | 18.7 | 14.0 | 16.5 | 9.8 | 7.9 | 6.5 | 4.6 | 4.4 | 3.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 657.6 | 585.7 | 600.0 | 473.3 | 546.4 | 475.3 | 395.6 | 379.0 | 369.4 | 300.7 | 229.2 | 166.7 | 130.5 | 147.4 | 49.1 | - | - |
| 34.3 |
| - |
| - |
| Accumulated Depreciation | 240.5 | 230.8 | 218.5 | 195.4 | 169.8 | 145.6 | 123.3 | 99.2 | 75.2 | 59.5 | 58.1 | 45.3 | 34.9 | 26.7 | 20.5 | - | - |
| Property,Plant & Equipment Net | 23.2 | 30.3 | 32.6 | 47.4 | 61.9 | 64.9 | 60.6 | 61.4 | 58.6 | 39.4 | 31.3 | 26.6 | 23.1 | 18.1 | 13.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | 119.5 | 2.5 | 0.0 | 45.7 | 43.3 | 39.4 | 35.6 | 0.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.2 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - |
| Intangible Assets | 4.3 | 6.8 | 9.7 | 12.8 | 6.5 | 12.0 | 16.8 | 22.0 | 12.4 | 1.0 | 1.4 | 2.0 | 2.4 | 2.8 | 3.2 | - | - |
| Operating Lease Right Of Use Assets | 46.0 | 41.0 | 22.4 | 33.8 | 37.0 | 44.8 | 40.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 74.5 | 81.3 | 62.8 | 45.4 | 25.1 | 15.8 | 18.8 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 30.0 | 25.9 | 19.9 | 18.9 | 17.8 | 16.9 | 15.1 | 11.8 | 2.2 | 2.1 | 1.9 | 2.3 | 0.7 | 1.7 | 2.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,095.1 | 973.5 | 812.6 | 700.9 | 814.6 | 736.8 | 675.6 | 585.7 | 537.5 | 407.0 | 323.5 | 260.0 | 192.6 | 170.3 | 68.8 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 401.1 | 371.5 | 333.3 | 293.7 | 257.9 | 213.5 | 192.2 | 164.6 | 143.2 | 115.0 | 98.0 | 81.1 | 67.5 | 56.5 | 46.7 | - | - |
| Operating Lease Liabilities Current | 7.3 | 9.7 | 11.9 | 13.1 | 12.6 | 11.7 | 7.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 57.7 | 45.9 | 43.1 | 42.6 | 32.5 | 29.8 | 22.8 | 26.7 | 21.4 | 13.3 | 11.8 | 10.4 | 9.0 | 7.8 | 8.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 467.3 | 428.4 | 389.2 | 352.2 | 304.3 | 255.7 | 223.5 | 196.9 | 165.8 | 130.3 | 112.2 | 97.2 | 79.3 | 67.5 | 59.4 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 45.0 | 37.5 | 16.9 | 29.1 | 35.9 | 45.7 | 44.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 16.3 | 24.3 | 31.7 | 23.5 | 32.8 | 30.5 | 20.9 | 20.4 | 17.1 | 15.5 | 14.6 | 10.1 | 8.9 | 8.6 | 4.7 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.3 | 6.3 | 6.7 | 7.0 | 4.9 | 0.4 | 0.4 | 10.4 | 11.1 | 2.7 | 1.2 | 1.0 | 1.3 | 1.2 | 2.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 533.9 | 496.4 | 444.4 | 411.8 | 377.8 | 332.3 | 288.8 | 227.7 | 194.0 | 148.6 | 127.9 | 108.2 | 89.5 | 78.8 | 69.3 | - | - |
| - |
| Additional Paid In Capital | 731.8 | 664.9 | 597.9 | 512.5 | 477.3 | 401.4 | 362.4 | 330.6 | 304.2 | 266.8 | 223.2 | 195.1 | 176.6 | 166.7 | 12.9 | - | - |
| Retained Earnings | (166.7) | (189.2) | (228.1) | (221.4) | (41.7) | 3.6 | 23.2 | 28.0 | 39.9 | (8.3) | (27.5) | (43.4) | (73.6) | (75.1) | (77.4) | - | - |
| Accumulated Other Comprehensive Income | (4.0) | 1.4 | (1.7) | (1.9) | 1.0 | (0.5) | 1.2 | (0.6) | (0.6) | (0.2) | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 561.2 | 477.1 | 368.2 | 289.1 | 436.7 | 404.5 | 386.8 | 358.0 | 343.5 | 258.4 | 195.6 | 151.8 | 103.1 | 91.6 | (64.4) | (69.4) | (72.7) |
| Total Equity | 561.2 | 477.1 | 368.2 | 289.1 | 436.7 | 404.5 | 386.8 | 358.0 | 343.5 | 258.4 | 195.6 | 151.8 | 103.1 | 91.6 | (64.4) | (69.4) | (72.7) |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 190.3 | 157.3 | 210.8 | 121.2 | 242.1 | 219.6 | 172.1 | 182.1 | 203.6 | 170.4 | 117.1 | 69.6 | 51.2 | 79.8 | (10.4) | - | - |
| Book Value | 561.2 | 477.1 | 368.2 | 289.1 | 436.7 | 404.5 | 386.8 | 358.0 | 343.5 | 258.4 | 195.6 | 151.8 | 103.1 | 91.6 | (64.4) | (69.4) | (72.7) |
| Tangible Book Value | 549.5 | 462.9 | 351.0 | 268.9 | 422.7 | 385.0 | 362.6 | 328.8 | 331.1 | 257.1 | 193.9 | 149.5 | 100.4 | 88.4 | (67.9) | - | - |
| 121.0 |
| 166.3 |
| 137.3 |
| 145.7 |
| 97.3 |
| 108.8 |
| 74.1 |
| 93.0 |
| 113.9 |
| 147.6 |
| 87.6 |
| 75.6 |
| 91.4 |
| 93.1 |
| 41.0 |
| 86.8 |
| 93.2 |
| 86.6 |
| 90.5 |
| 130.6 |
| 109.7 |
| 86.7 |
| 98.3 |
| 98.3 |
| 112.5 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 233.9 | 184.4 | 211.3 | 222.4 | 207.6 | 205.0 | 248.1 | 235.7 | 235.4 | 201.8 | 212.2 | 148.3 | 135.1 | 157.1 | 111.7 | 96.2 | 93.2 |
| Cash And Short Term Investments | 279.5 | 250.3 | 225.3 | 194.0 | 290.7 | 232.2 | 235.4 | 281.2 | 273.8 | 203.7 | 208.7 | 186.1 | 193.9 | 173.7 | 193.9 | 121.0 | 166.3 | 137.3 | 145.7 | 97.3 | 108.8 | 74.1 | 93.0 | 347.8 | 332.0 | 298.9 | 298.0 | 299.0 | 298.1 | 289.2 | 322.5 | 328.5 | 288.4 | 302.7 | 278.9 | 244.8 | 243.9 | 210.0 | 194.5 | 205.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 134.9 | 171.0 | 128.4 | 128.7 | 121.6 | 164.6 | 115.0 | 109.6 | 115.6 | 146.2 | 103.4 | 124.9 | 101.8 | 121.8 | 98.7 | 97.7 | 89.3 | 109.0 | 84.3 | 86.0 | 85.2 | 100.2 | 64.3 | 75.9 | 72.7 | 78.0 | 61.3 | 63.2 | 67.9 | 75.8 | 52.5 | 49.9 | 64.4 | 46.4 | 46.4 | 41.6 | 47.0 | 41.9 | 40.4 | 42.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 50.4 | 40.7 | 49.7 | 44.3 | 39.5 | 39.7 | 35.3 | 31.3 | 36.1 | 26.7 | 29.8 | 34.0 | 29.2 | 30.2 | 38.7 | 35.0 | 26.8 | 32.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 656.6 | 657.6 | 596.7 | 543.0 | 601.9 | 585.7 | 536.6 | 534.1 | 605.4 | 600.0 | 562.2 | 508.2 | 464.7 | 473.3 | 522.7 | 551.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 198.6 | 191.1 | 183.9 | 176.4 | - | - | 160.7 | 152.0 | 141.7 | 160.7 | 124.4 | 111.4 | 105.0 | 98.9 | 110.0 | 105.0 | 93.7 |
| Accumulated Depreciation | 243.5 | 240.5 | 238.0 | 237.5 | 234.3 | 230.8 | 227.4 | 226.0 | 222.9 | 218.5 | 213.6 | 207.8 | 201.9 | 195.4 | 188.5 | 182.9 | 176.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 22.0 | 23.2 | 24.8 | 26.2 | 28.3 | 30.3 | 27.3 | 27.8 | 30.2 | 32.6 | 36.2 | 40.4 | 45.2 | 47.4 | 53.9 | 57.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | ||||||||||||||||||||||
| Intangible Assets | 3.6 | 4.3 | 4.9 | 5.5 | 6.2 | 6.8 | 7.5 | 8.2 | 8.9 | 9.7 | 10.5 | 11.3 | 12.0 | 12.8 | 2.0 | 3.4 | 4.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 46.7 | 46.0 | 48.0 | 48.7 | 41.3 | 41.0 | 41.3 | 44.1 | 31.4 | 22.4 | 25.2 | 28.0 | 30.7 | 33.8 | 31.5 | 33.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 72.8 | 74.5 | 76.3 | 91.6 | 86.1 | 81.3 | 77.7 | 70.4 | 66.6 | 62.8 | 57.2 | 54.9 | 49.9 | 45.4 | 39.8 | 35.4 | 30.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 26.3 | 30.0 | 27.7 | 24.8 | 25.1 | 25.9 | 22.6 | 21.4 | 21.0 | 19.9 | 18.4 | 17.9 | 18.5 | 18.9 | 18.0 | 18.4 | 17.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,094.6 | 1,095.1 | 1,032.0 | 999.5 | 996.5 | 973.5 | 908.3 | 876.6 | 861.8 | 812.6 | 751.9 | 709.6 | 675.8 | 700.9 | 747.6 | 789.0 | 814.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.3 | 1.2 | 1.8 | 2.0 | 1.3 | 1.3 | 1.4 | 1.3 | 0.6 | 1.0 | 1.2 | 2.2 | 1.7 | 2.8 | 1.3 | 2.1 | 2.5 | 1.3 | 1.1 | 1.6 | 1.2 | 0.7 | 2.2 | 1.4 | 0.7 | 0.8 | 0.9 | 1.0 | 0.6 | 5.6 | 1.0 | 1.3 | 1.1 | 1.4 | 1.9 | 4.3 | 2.1 | 1.5 | 5.9 | 4.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 393.8 | 401.1 | 371.5 | 355.0 | 366.8 | 371.5 | 337.8 | 324.3 | 332.1 | 333.3 | 307.2 | 302.4 | 296.5 | 293.7 | 278.9 | 275.7 | 266.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.6 | 7.3 | 7.3 | 7.1 | 11.0 | 9.7 | 9.3 | 10.1 | 10.0 | 11.9 | 12.3 | 11.9 | 12.9 | 13.1 | 11.0 | 11.5 | ||||||||||||||||||||||||
| Accrued Expenses | 55.4 | 57.7 | 51.1 | 52.8 | 52.9 | 45.9 | 40.0 | 36.1 | 48.2 | 43.1 | 49.8 | 52.6 | 41.8 | 42.6 | 42.8 | 38.0 | 37.1 | 32.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 459.2 | 467.3 | 431.8 | 416.8 | 432.0 | 428.4 | 388.5 | 371.8 | 391.1 | 389.2 | 370.5 | 369.1 | 353.0 | 352.2 | 334.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 44.6 | 45.0 | 47.3 | 48.2 | 37.7 | 37.5 | 38.3 | 40.4 | 27.8 | 16.9 | 19.7 | 22.9 | 25.9 | 29.1 | 28.9 | 31.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 15.4 | 16.3 | 16.3 | 19.2 | 22.1 | 24.3 | 23.1 | 28.8 | 31.3 | 31.7 | 32.3 | 34.8 | 21.9 | 23.5 | 24.2 | 28.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.6 | 5.3 | 7.2 | 7.0 | 6.7 | 6.3 | 8.8 | 7.7 | 7.4 | 6.7 | 6.5 | 5.8 | 7.1 | 7.0 | 5.3 | 5.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 524.8 | 533.9 | 502.6 | 491.3 | 498.4 | 496.4 | 458.7 | 448.8 | 457.6 | 444.4 | 428.9 | 432.6 | 407.9 | 411.8 | 392.4 | 392.2 | ||||||||||||||||||||||||
| 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 | 0.0 |
| Additional Paid In Capital | 741.9 | 731.8 | 710.5 | 691.9 | 677.5 | 664.9 | 642.4 | 623.9 | 610.9 | 597.9 | 568.1 | 534.0 | 521.7 | 512.5 | 510.6 | 493.7 | 485.7 | |||||||||||||||||||||||
| Retained Earnings | (167.3) | (166.7) | (176.9) | (179.7) | (179.7) | (189.2) | (192.6) | (195.6) | (205.8) | (228.1) | (244.3) | (255.3) | (252.4) | (221.4) | (155.5) | (96.3) | (58.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.8) | (4.0) | (4.2) | (4.1) | 0.1 | 1.4 | (0.3) | (0.5) | (1.0) | (1.7) | (0.9) | (1.7) | (1.6) | (1.9) | 0.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 569.9 | 561.2 | 529.4 | 508.2 | 498.0 | 477.1 | 449.6 | 427.8 | 404.2 | 368.2 | 322.9 | 277.0 | 267.8 | 289.1 | 355.2 | 396.8 | 426.6 | |||||||||||||||||||||||
| Total Equity | 569.9 | 561.2 | 529.4 | 508.2 | 498.0 | 477.1 | 449.6 | 427.8 | 404.2 | 368.2 | 322.9 | 277.0 | 267.8 | 289.1 | 355.2 | 396.8 | 426.6 | 436.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 197.4 | 190.3 | 164.9 | 126.2 | 169.9 | 157.3 | 148.1 | 162.2 | 214.3 | 210.8 | 191.7 | 139.1 | 111.8 | 121.2 | 188.7 | 224.4 | 254.6 | 242.1 | ||||||||||||||||||||||
| Book Value | 569.9 | 561.2 | 529.4 | 508.2 | 498.0 | 477.1 | 449.6 | 427.8 | 404.2 | 368.2 | 322.9 | 277.0 | 267.8 | 289.1 | 355.2 | 396.8 | 426.6 | 436.7 | ||||||||||||||||||||||
| Tangible Book Value | 558.8 | 549.5 | 517.1 | 495.2 | 484.4 | 462.9 | 434.7 | 412.2 | 387.8 | 351.0 | 305.0 | 258.3 | 248.3 | 268.9 | 345.7 | 386.0 | 414.3 | |||||||||||||||||||||||
| 22.9 |
| 22.0 |
| 22.1 |
| 19.1 |
| 22.5 |
| 24.3 |
| 20.5 |
| 18.7 |
| 20.5 |
| 19.4 |
| 16.5 |
| 14.0 |
| 15.8 |
| 15.5 |
| 16.5 |
| 18.3 |
| 19.1 |
| 9.0 |
| 9.8 |
| 9.1 |
| 7.6 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 573.2 |
| 546.4 |
| 452.9 |
| 468.2 |
| 464.1 |
| 475.3 |
| 405.5 |
| 448.1 |
| 425.1 |
| 395.6 |
| 379.8 |
| 381.6 |
| 382.5 |
| 379.0 |
| 390.9 |
| 393.9 |
| 369.4 |
| 367.4 |
| 344.3 |
| 295.5 |
| 300.7 |
| 261.0 |
| 262.4 |
| 255.6 |
| 169.8 |
| 163.0 |
| 156.2 |
| 151.7 |
| 145.6 |
| - |
| 135.5 |
| 129.4 |
| 123.3 |
| 117.7 |
| - |
| - |
| 99.2 |
| 87.1 |
| 81.0 |
| 99.2 |
| 73.1 |
| 68.6 |
| 64.2 |
| 59.5 |
| 69.3 |
| 65.0 |
| 61.9 |
| 63.4 |
| 61.9 |
| 63.3 |
| 66.0 |
| 64.1 |
| 64.9 |
| 67.6 |
| 63.1 |
| 64.9 |
| 60.6 |
| 58.7 |
| 59.4 |
| 60.5 |
| 61.4 |
| 65.0 |
| 60.7 |
| 61.4 |
| 51.3 |
| 42.8 |
| 40.8 |
| 39.4 |
| 40.7 |
| 40.0 |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.5 |
| 102.8 |
| 119.5 |
| 101.0 |
| 111.5 |
| 96.3 |
| 76.7 |
| 2.5 |
| 65.4 |
| 0.0 |
| 40.4 |
| 45.0 |
| 63.7 |
| 45.7 |
| 64.9 |
| 46.5 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.3 |
| 7.3 |
| 7.2 |
| 1.8 |
| 1.5 |
| 7.2 |
| 0.9 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 6.5 |
| 8.3 |
| 8.7 |
| 10.4 |
| 12.0 |
| 13.7 |
| 13.8 |
| 15.3 |
| 16.8 |
| 18.3 |
| 19.8 |
| 21.4 |
| 22.0 |
| 14.6 |
| 11.8 |
| 22.0 |
| 5.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 34.6 |
| 37.0 |
| 37.8 |
| 40.4 |
| 42.1 |
| 44.8 |
| 48.0 |
| 42.9 |
| 38.8 |
| 40.6 |
| 27.0 |
| 28.1 |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.1 |
| 31.4 |
| 16.5 |
| 20.8 |
| 15.8 |
| 13.6 |
| 17.0 |
| 16.9 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 17.9 |
| 18.0 |
| 18.4 |
| 16.9 |
| 16.9 |
| 16.0 |
| 15.3 |
| 15.1 |
| 14.2 |
| 13.7 |
| 12.7 |
| 11.8 |
| 7.1 |
| 7.1 |
| 2.2 |
| 2.0 |
| 2.0 |
| 1.9 |
| 2.1 |
| 1.9 |
| 2.3 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 814.6 |
| 756.2 |
| 737.3 |
| 729.9 |
| 736.8 |
| 707.1 |
| 707.0 |
| 684.5 |
| 675.6 |
| 625.9 |
| 645.6 |
| 636.1 |
| 585.7 |
| 570.9 |
| 565.6 |
| 537.5 |
| 501.3 |
| 471.9 |
| 441.5 |
| 407.0 |
| 385.0 |
| 368.9 |
| 342.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.9 |
| 237.5 |
| 228.2 |
| 218.9 |
| 213.5 |
| 200.3 |
| 199.7 |
| 201.9 |
| 192.2 |
| 180.3 |
| 176.6 |
| 174.5 |
| 164.6 |
| 151.4 |
| 147.7 |
| 143.2 |
| 132.2 |
| 124.7 |
| 120.0 |
| 115.0 |
| 109.0 |
| 103.8 |
| 101.6 |
| 12.0 |
| 12.6 |
| 12.2 |
| 12.2 |
| 11.8 |
| 11.7 |
| 11.8 |
| 9.2 |
| 8.0 |
| 7.7 |
| 6.9 |
| 6.8 |
| 6.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.9 |
| 30.7 |
| 27.8 |
| 29.8 |
| 24.8 |
| 24.8 |
| 23.8 |
| 22.8 |
| 25.6 |
| 24.3 |
| 32.0 |
| 26.7 |
| 27.5 |
| 22.2 |
| 21.4 |
| 14.7 |
| 13.8 |
| 13.3 |
| 13.3 |
| 16.3 |
| 16.9 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 327.4 |
| 318.5 |
| 304.3 |
| 284.7 |
| 272.7 |
| 259.7 |
| 255.7 |
| 239.1 |
| 235.1 |
| 234.2 |
| 223.5 |
| 213.7 |
| 208.7 |
| 208.2 |
| 196.9 |
| 179.9 |
| 171.1 |
| 165.8 |
| 148.2 |
| 140.5 |
| 137.7 |
| 130.3 |
| 126.8 |
| 126.5 |
| 117.5 |
| 33.3 |
| 35.9 |
| 37.3 |
| 40.4 |
| 42.7 |
| 45.7 |
| 48.4 |
| 45.1 |
| 41.5 |
| 44.0 |
| 30.7 |
| 32.0 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.1 |
| 32.7 |
| 27.5 |
| 28.7 |
| 29.0 |
| 30.5 |
| 19.2 |
| 19.1 |
| 21.8 |
| 20.9 |
| 20.2 |
| 20.8 |
| 20.5 |
| 20.4 |
| 13.3 |
| 15.0 |
| 17.1 |
| 16.0 |
| 16.7 |
| 18.5 |
| 15.5 |
| 14.4 |
| 13.1 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.9 |
| 3.7 |
| 2.5 |
| 1.4 |
| 0.4 |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.5 |
| 10.4 |
| 12.5 |
| 13.2 |
| 11.1 |
| 9.4 |
| 8.7 |
| 0.9 |
| 2.7 |
| 2.4 |
| 1.9 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.9 |
| 377.8 |
| 353.2 |
| 344.3 |
| 332.8 |
| 332.3 |
| 306.8 |
| 299.2 |
| 297.8 |
| 288.8 |
| 264.9 |
| 262.0 |
| 262.7 |
| 227.7 |
| 205.7 |
| 199.3 |
| 194.0 |
| 173.7 |
| 165.9 |
| 157.1 |
| 148.6 |
| 143.6 |
| 141.4 |
| 132.2 |
| 477.3 |
| 433.8 |
| 424.5 |
| 421.0 |
| 401.4 |
| 388.8 |
| 384.2 |
| 368.0 |
| 362.4 |
| 345.4 |
| 345.6 |
| 338.6 |
| 330.6 |
| 320.2 |
| 316.7 |
| 304.2 |
| 290.5 |
| 277.0 |
| 262.6 |
| 266.8 |
| 255.5 |
| 246.5 |
| 233.1 |
| (41.7) |
| (31.7) |
| (31.3) |
| (24.0) |
| 3.6 |
| 10.4 |
| 21.1 |
| 17.1 |
| 23.2 |
| 13.3 |
| 36.7 |
| 34.5 |
| 28.0 |
| 45.8 |
| 50.6 |
| 39.9 |
| 37.2 |
| 29.2 |
| 22.0 |
| (8.3) |
| (14.2) |
| (19.2) |
| (22.7) |
| (0.6) |
| (0.7) |
| 1.0 |
| 0.8 |
| (0.3) |
| 0.1 |
| (0.5) |
| 1.1 |
| 2.4 |
| 1.6 |
| 1.2 |
| 2.3 |
| 1.2 |
| 0.3 |
| (0.6) |
| (0.8) |
| (1.0) |
| (0.6) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 436.7 |
| 403.0 |
| 393.0 |
| 397.1 |
| 404.5 |
| 400.3 |
| 407.8 |
| 386.7 |
| 386.8 |
| 361.0 |
| 383.6 |
| 373.4 |
| 358.0 |
| 365.2 |
| 366.3 |
| 343.5 |
| 327.6 |
| 306.1 |
| 284.5 |
| 258.4 |
| 241.4 |
| 227.4 |
| 210.5 |
| 403.0 |
| 393.0 |
| 397.1 |
| 404.5 |
| 400.3 |
| 407.8 |
| 386.7 |
| 386.8 |
| 361.0 |
| 383.6 |
| 373.4 |
| 358.0 |
| 365.2 |
| 366.3 |
| 343.5 |
| 327.6 |
| 306.1 |
| 284.5 |
| 258.4 |
| 241.4 |
| 227.4 |
| 210.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.2 |
| 195.5 |
| 204.3 |
| 219.6 |
| 166.5 |
| 213.0 |
| 190.9 |
| 172.1 |
| 166.1 |
| 172.9 |
| 174.3 |
| 182.1 |
| 211.0 |
| 222.7 |
| 203.6 |
| 219.1 |
| 203.8 |
| 157.7 |
| 170.4 |
| 134.1 |
| 135.9 |
| 138.1 |
| 403.0 |
| 393.0 |
| 397.1 |
| 404.5 |
| 400.3 |
| 407.8 |
| 386.7 |
| 386.8 |
| 361.0 |
| 383.6 |
| 373.4 |
| 358.0 |
| 365.2 |
| 366.3 |
| 343.5 |
| 327.6 |
| 306.1 |
| 284.5 |
| 258.4 |
| 241.4 |
| 227.4 |
| 210.5 |
| 422.7 |
| 387.3 |
| 376.8 |
| 379.3 |
| 385.0 |
| 379.2 |
| 386.6 |
| 364.0 |
| 362.6 |
| 335.3 |
| 356.4 |
| 344.7 |
| 328.8 |
| 348.8 |
| 353.0 |
| 314.4 |
| 320.9 |
| 304.9 |
| 283.3 |
| 257.1 |
| 240.0 |
| 225.9 |
| 208.9 |