| (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 | 140.0 | 80.2 | 597.1 | 253.8 | 217.2 | 158.9 | 251.6 | 287.9 | 243.1 | 241.4 | 229.5 | 513.6 | 153.9 | 228.0 | 440.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 80.2 | 158.9 | 241.4 | 228.0 | 556.3 | 244.9 | 377.8 | 234.9 | 159.4 | 132.5 | 221.6 | 64.7 | 32.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 80.2 | 158.9 | 241.4 | 228.0 | 556.3 | 244.9 | 377.8 | 234.9 | 159.4 | 132.5 | 221.6 | 64.7 | 32.8 |
| Receivables | |||||||||||||
| Accounts Receivable | - | - | - | - | - | 6.6 | - | - | - | 3.7 | - | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | 12.0 | 6.9 | - | - | - | - | - | - | 0.5 | - | - |
| Prepaid Expenses | 20.5 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 57.5 | 52.1 | 102.2 | 94.7 | 80.4 | 67.6 | 57.4 | 52.1 | 51.3 | 47.8 | 36.9 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 5.2 | 7.2 | 6.6 | 11.0 | 2.5 | 3.8 | 5.7 | 3.8 | 2.9 | 5.5 | 4.1 | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 49.7 | 51.3 | 101.7 | 102.8 | 101.0 | 35.6 | 36.1 | 35.5 | 19.7 | 19.6 | 14.6 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 3.7 | 2.9 | 2.9 | 2.8 | 2.8 | 2.7 | 2.7 | 2.3 | 1.9 | 1.6 | 1.5 | - | - |
| Additional Paid In Capital | 1,582.4 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 49.7 | 51.3 | 101.7 | 102.8 | 101.0 | 35.6 | 36.1 | 35.5 | 20.8 | 20.2 | 20.2 | - | - |
| Net debt | (30.5) | ||||||||||||
| 500.5 |
| 524.9 |
| 556.3 |
| 578.5 |
| 677.3 |
| 260.8 |
| 244.9 |
| 279.5 |
| 314.3 |
| 342.0 |
| 377.8 |
| 403.2 |
| 184.1 |
| - |
| 234.9 |
| 239.5 |
| 259.2 |
| 140.8 |
| 159.4 |
| 88.9 |
| 104.1 |
| 120.3 |
| 132.5 |
| 157.6 |
| 183.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 140.0 | 80.2 | 597.1 | 253.8 | 217.2 | 158.9 | 251.6 | 287.9 | 243.1 | 241.4 | 229.5 | 513.6 | 153.9 | 228.0 | 440.3 | 500.5 | 524.9 | 556.3 | 578.5 | 677.3 | 260.8 | 244.9 | 279.5 | 314.3 | 342.0 | 377.8 | 403.2 | 184.1 | - | 234.9 | 239.5 | 259.2 | 140.8 | 159.4 | 88.9 | 104.1 | 120.3 | 132.5 | 157.6 | 183.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3.6 | 5.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 2.7 | 5.4 | 6.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | 1.2 | 3.7 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | 7.7 | 12.0 | 15.7 | 10.2 | 7.5 | 6.9 | 4.1 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 16.6 | 20.5 | 10.3 | 18.5 | 13.4 | 9.3 | 19.3 | 18.3 | 18.8 | 15.1 | 14.9 | 12.4 | 12.6 | 11.8 | 13.7 | 15.1 | 12.4 | 10.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 615.7 | 656.0 | 716.2 | 408.6 | 435.4 | 390.3 | 464.1 | 592.0 | 596.0 | 651.9 | 693.6 | 757.0 | 442.6 | 476.8 | 464.6 | 523.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 52.1 | 51.8 | 52.2 | 51.3 | 52.3 | 51.2 | 49.0 | 47.8 | - | - |
| Accumulated Depreciation | - | - | 43.5 | 41.3 | 36.1 | 31.7 | 30.8 | 27.9 | 57.8 | 55.7 | 51.6 | 49.4 | 46.9 | 44.1 | 40.5 | 39.4 | 38.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 12.0 | 13.8 | 15.4 | 17.5 | 18.1 | 20.4 | 25.6 | 26.2 | 44.6 | 46.5 | 45.9 | 48.6 | 50.1 | 50.5 | 47.9 | 46.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 24.8 | 25.4 | 25.3 | 25.3 | 23.4 | 22.4 | 24.1 | 23.1 | 25.8 | 26.4 | 25.3 | 26.0 | 26.0 | 25.6 | 23.4 | 25.0 | 26.6 | 27.6 | ||||||||||||||||||||||
| Intangible Assets | 70.0 | 72.8 | 74.1 | 75.6 | 72.0 | 71.0 | 76.6 | 58.7 | 59.1 | 60.5 | 58.0 | 59.7 | 59.7 | 58.8 | 53.8 | 57.5 | 61.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 12.3 | 12.5 | 13.1 | 13.6 | 13.5 | 13.6 | 14.8 | 14.9 | 27.7 | 28.8 | 30.4 | 31.4 | 32.1 | 32.7 | 27.8 | 28.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 8.2 | 8.7 | 8.8 | 9.0 | 9.4 | 9.9 | 10.9 | 10.7 | 11.6 | 12.3 | 12.4 | 14.0 | 14.3 | 14.5 | 14.6 | 15.0 | 15.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 5.5 | 5.6 | 5.5 | 5.5 | 5.4 | 1.4 | 1.5 | 5.3 | 5.3 | 3.2 | 6.0 | 6.1 | 6.1 | 6.1 | 6.1 | 6.0 | 5.9 | |||||||||||||||||||||||
| Total Non-Current Assets | 163.0 | 168.9 | 172.2 | 176.3 | 170.0 | 166.2 | 181.7 | 138.9 | 174.0 | 179.8 | 177.9 | 185.8 | 188.4 | 228.2 | 173.7 | 177.9 | 178.9 | |||||||||||||||||||||||
| Total Assets | 778.7 | 824.9 | 888.4 | 584.9 | 605.4 | 556.5 | 645.8 | 730.8 | 770.1 | 831.7 | 871.6 | 942.8 | 631.0 | 705.0 | 638.2 | 701.2 | 757.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.4 | 5.2 | 6.2 | 5.5 | 5.3 | 7.2 | 5.4 | 4.4 | 5.2 | 6.6 | 5.6 | 9.4 | 8.9 | 11.0 | 7.6 | 10.0 | 9.9 | 2.5 | 5.4 | 16.8 | 5.7 | 3.8 | 2.3 | 4.9 | 5.0 | 5.7 | 3.8 | 4.5 | - | 3.8 | 4.1 | 3.9 | 3.7 | 2.9 | 3.0 | 3.5 | 4.0 | 5.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.0 | 3.9 | 3.9 | 3.9 | 3.7 | 3.6 | 4.3 | 3.6 | 8.0 | 8.3 | 7.9 | 7.8 | 7.7 | 8.4 | 6.4 | 6.5 | ||||||||||||||||||||||||
| Accrued Expenses | 43.2 | 41.3 | 51.9 | 31.5 | 27.3 | 28.9 | 32.3 | 26.5 | 22.7 | 30.5 | 28.4 | 23.5 | 22.5 | 30.6 | 26.4 | 23.0 | 19.9 | 28.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | 2.3 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 59.2 | 62.9 | 100.6 | 40.9 | 36.3 | 40.1 | 71.3 | 80.5 | 63.5 | 73.7 | 68.6 | 68.4 | 66.3 | 75.9 | 64.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 49.9 | 49.7 | 51.9 | 51.8 | 51.6 | 51.3 | 51.1 | 102.5 | 102.1 | 101.7 | 101.4 | 101.1 | 103.3 | 102.8 | 102.4 | 101.9 | 101.4 | 101.0 | 71.5 | 70.8 | 70.5 | 35.6 | 35.5 | 35.4 | 36.2 | 36.1 | 35.9 | 35.8 | - | 35.5 | 9.6 | 12.8 | 16.4 | 19.7 | 14.4 | 16.2 | 17.9 | 19.6 | - | - |
| Operating Lease Liabilities Non-Current | 10.4 | 9.8 | 10.4 | 10.9 | 10.9 | 11.1 | 12.2 | 12.4 | 27.0 | 28.3 | 29.0 | 30.2 | 31.1 | 31.7 | 29.9 | 30.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.8 | 8.0 | 8.0 | 8.0 | 7.3 | 7.0 | 7.6 | 7.3 | 7.4 | 7.5 | 4.9 | 6.8 | 7.0 | 8.3 | 8.6 | 10.0 | 11.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.7 | 3.7 | 5.5 | 6.0 | 6.4 | 7.9 | 8.9 | 3.1 | 3.3 | 3.7 | 1.1 | 1.0 | 1.0 | 0.9 | 3.1 | 3.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 570.2 | 563.1 | 559.0 | 548.0 | 535.4 | 523.2 | 518.7 | 553.3 | 559.8 | 550.3 | 534.2 | 521.1 | 151.9 | 153.0 | 153.1 | 166.5 | ||||||||||||||||||||||||
| Total Liabilities | 629.4 | 626.0 | 659.6 | 588.9 | 571.7 | 563.3 | 590.0 | 633.7 | 623.3 | 624.0 | 602.8 | 589.4 | 218.2 | 229.0 | 217.1 | 214.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.7 | 3.7 | 3.7 | 3.3 | 3.2 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.3 | - | 2.3 | 2.3 | 2.3 | 2.0 | 1.9 | 1.6 | 1.6 | 1.6 | 1.6 | - | - |
| Additional Paid In Capital | 1,588.0 | 1,582.4 | 1,575.7 | 1,263.0 | 1,257.9 | 1,173.1 | 1,166.3 | 1,162.8 | 1,155.9 | 1,148.7 | 1,141.7 | 1,130.5 | 1,121.6 | 1,113.4 | 1,100.1 | 1,092.2 | ||||||||||||||||||||||||
| Retained Earnings | (1,382.5) | (1,328.9) | (1,291.9) | (1,211.3) | (1,173.6) | (1,130.0) | (1,056.7) | (1,012.3) | (956.0) | (890.4) | (817.2) | (727.6) | (659.2) | (581.9) | (588.7) | (540.9) | (501.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (59.9) | (58.2) | (58.7) | (58.9) | (53.8) | (52.8) | (56.7) | (56.3) | (56.0) | (53.6) | (58.6) | (52.4) | (52.5) | (58.3) | (93.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 149.3 | 198.9 | 228.7 | (4.0) | 33.7 | (6.8) | 55.8 | 97.1 | 146.8 | 207.7 | 268.8 | 353.3 | 412.8 | 476.0 | 421.2 | 486.5 | 546.0 | |||||||||||||||||||||||
| Total Equity | 149.3 | 198.9 | 228.7 | (4.0) | 33.7 | (6.8) | 55.8 | 97.1 | 146.8 | 207.7 | 268.8 | 353.3 | 412.8 | 476.0 | 421.2 | 486.5 | 546.0 | 595.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 49.9 | 49.7 | 51.9 | 51.8 | 51.6 | 51.3 | 51.1 | 102.5 | 102.1 | 101.7 | 101.4 | 101.1 | 103.3 | 102.8 | 102.4 | 101.9 | 101.4 | 101.0 | 71.5 | 70.8 | 70.5 | 35.6 | 35.5 | 35.4 | 36.2 | 36.1 | 35.9 | 35.8 | - | 35.5 | 20.7 | 20.9 | 20.8 | 20.8 | 20.6 | 20.5 | 20.4 | 20.2 | - | - |
| Net debt | (90.1) | (30.5) | (545.2) | (201.9) | (165.6) | (107.6) | (200.5) | (185.4) | (140.9) | (139.6) | (128.1) | (412.5) | (50.6) | (125.2) | (337.9) | (398.6) | (423.5) | (455.3) | ||||||||||||||||||||||
| Working Capital | 556.5 | 593.1 | 615.6 | 367.6 | 399.1 | 350.2 | 392.9 | 511.5 | 532.5 | 578.2 | 625.0 | 688.6 | 376.3 | 400.9 | 400.6 | 475.0 | 533.5 | 591.5 | ||||||||||||||||||||||
| Book Value | 149.3 | 198.9 | 228.7 | (4.0) | 33.7 | (6.8) | 55.8 | 97.1 | 146.8 | 207.7 | 268.8 | 353.3 | 412.8 | 476.0 | 421.2 | 486.5 | 546.0 | 595.8 | ||||||||||||||||||||||
| Tangible Book Value | 54.5 | 100.8 | 129.3 | (104.9) | (61.7) | (100.2) | (44.9) | 15.3 | 61.8 | 120.8 | 185.5 | 267.6 | 327.1 | 391.7 | 343.9 | 404.1 | 458.3 | |||||||||||||||||||||||
| 9.3 |
| 15.1 |
| 11.8 |
| 10.5 |
| 4.3 |
| 4.7 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.7 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | 3.0 | 0.7 | 0.3 | 0.7 | 1.3 | 1.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 656.0 | 390.3 | 651.9 | 476.8 | 628.2 | 258.9 | 384.2 | 236.6 | 162.8 | 143.9 | 228.1 | - | - |
| 43.7 |
| 31.7 |
| 55.7 |
| 44.1 |
| 36.9 |
| 35.2 |
| 28.6 |
| 22.9 |
| 17.0 |
| 12.1 |
| 10.9 |
| - |
| - |
| Property,Plant & Equipment Net | 13.8 | 20.4 | 46.5 | 50.5 | 43.5 | 32.3 | 28.8 | 29.2 | 34.3 | 35.7 | 26.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 25.4 | 22.4 | 26.4 | 25.6 | 27.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | - |
| Intangible Assets | 72.8 | 71.0 | 60.5 | 58.8 | 62.7 | 3.4 | 5.4 | 5.2 | 9.6 | 8.3 | 6.8 | - | - |
| Operating Lease Right Of Use Assets | 12.5 | 13.6 | 28.8 | 32.7 | 25.6 | 26.1 | 26.8 | - | - | - | - | - | - |
| Deferred Tax Assets | 8.7 | 9.9 | 12.3 | 14.5 | 15.6 | 16.4 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.6 | 1.4 | 3.2 | 6.1 | 5.9 | 2.7 | - | - | 2.5 | 1.8 | 1.2 | - | - |
| Total Non-Current Assets | 168.9 | 166.2 | 179.8 | 228.2 | 180.9 | 81.5 | 64.4 | 37.3 | 46.9 | 46.3 | 34.6 | - | - |
| Total Assets | 824.9 | 556.5 | 831.7 | 705.0 | 809.2 | 340.4 | 448.6 | 273.9 | 209.6 | 190.3 | 262.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.6 |
| 5.6 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | 2.1 | 7.6 | 7.6 | 4.6 | 6.1 | 6.8 | - | - |
| Operating Lease Liabilities Current | 3.9 | 3.6 | 8.3 | 8.4 | 5.8 | 5.5 | 5.9 | - | - | - | - | - | - |
| Accrued Expenses | 41.3 | 29.2 | 30.5 | 30.6 | 28.5 | 18.0 | 12.5 | 8.2 | 5.6 | 5.6 | 3.3 | - | - |
| Other Current Liabilities | - | - | - | 2.3 | 2.9 | 2.1 | - | 0.5 | 0.8 | 0.4 | 0.6 | - | - |
| Total Current Liabilities | 62.9 | 40.1 | 73.7 | 75.9 | 36.8 | 27.3 | 31.6 | 20.0 | 19.2 | 22.7 | 26.9 | - | - |
| 9.8 |
| 11.1 |
| 28.3 |
| 31.7 |
| 29.0 |
| 30.4 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 23.1 | 28.9 | 67.4 | 75.6 | 83.4 | - | - |
| Deferred Tax Liabilities | 8.0 | 7.0 | 7.5 | 8.3 | 12.9 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.7 | 7.9 | 3.7 | 0.9 | 4.2 | 3.1 | 0.5 | 0.4 | 0.6 | 0.1 | 0.6 | - | - |
| Total Non-Current Liabilities | 563.1 | 523.2 | 550.3 | 153.0 | 176.6 | 69.2 | 93.9 | 74.3 | 101.1 | 103.9 | 107.8 | - | - |
| Total Liabilities | 626.0 | 563.3 | 624.0 | 229.0 | 213.4 | 96.5 | 125.6 | 94.3 | 120.3 | 126.6 | 134.7 | - | - |
| 1,173.1 |
| 1,148.7 |
| 1,113.4 |
| 1,077.0 |
| 1,016.0 |
| 986.8 |
| 720.1 |
| 566.5 |
| 464.7 |
| 455.9 |
| - |
| - |
| Retained Earnings | (1,328.9) | (1,130.0) | (890.4) | (581.9) | (455.1) | (784.7) | (659.7) | (535.5) | (475.3) | (396.1) | (322.7) | - | - |
| Accumulated Other Comprehensive Income | (58.2) | (52.8) | (53.6) | (58.3) | (28.9) | (9.9) | (6.7) | (7.3) | (3.8) | (6.6) | (6.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 198.9 | (6.8) | 207.7 | 476.0 | 595.8 | 243.9 | 323.1 | 179.6 | 89.4 | 63.6 | 127.9 | 42.6 | 2.3 |
| Total Equity | 198.9 | (6.8) | 207.7 | 476.0 | 595.8 | 243.9 | 323.1 | 179.6 | 89.4 | 63.6 | 127.9 | 42.6 | 2.3 |
| (107.6) |
| (139.6) |
| (125.2) |
| (455.3) |
| (209.3) |
| (341.7) |
| (199.4) |
| (138.6) |
| (112.3) |
| (201.4) |
| - |
| - |
| Working Capital | 593.1 | 350.2 | 578.2 | 400.9 | 591.5 | 231.6 | 352.6 | 216.6 | 143.6 | 121.2 | 201.2 | - | - |
| Book Value | 198.9 | (6.8) | 207.7 | 476.0 | 595.8 | 243.9 | 323.1 | 179.6 | 89.4 | 63.6 | 127.9 | 42.6 | 2.3 |
| Tangible Book Value | 100.8 | (100.2) | 120.8 | 391.7 | 505.5 | 240.0 | 317.1 | 173.9 | 79.3 | 54.8 | 120.6 | - | - |
| 10.3 |
| 10.9 |
| 9.2 |
| 4.3 |
| 4.2 |
| 4.1 |
| 5.7 |
| 4.7 |
| 3.8 |
| 3.5 |
| - |
| 1.1 |
| 1.7 |
| 2.1 |
| 2.0 |
| 1.1 |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 3.0 |
| - |
| 1.1 |
| 1.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| - |
| 0.3 |
| 0.3 |
| 0.4 |
| 1.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 578.2 |
| 628.2 |
| 593.8 |
| 694.2 |
| 282.3 |
| 258.9 |
| 287.4 |
| 319.6 |
| 349.6 |
| 384.2 |
| 407.6 |
| 188.5 |
| - |
| 236.6 |
| 242.1 |
| 262.7 |
| 145.5 |
| 162.8 |
| 92.3 |
| 111.4 |
| 123.7 |
| 143.9 |
| - |
| - |
| 36.9 |
| 35.9 |
| 37.3 |
| 35.9 |
| 35.2 |
| 33.2 |
| 31.3 |
| 29.8 |
| 28.6 |
| 26.9 |
| 25.8 |
| - |
| 22.9 |
| 21.3 |
| 19.6 |
| 18.3 |
| 17.0 |
| 17.6 |
| 15.7 |
| 13.7 |
| 12.1 |
| - |
| - |
| 44.9 |
| 43.5 |
| 41.2 |
| 38.4 |
| 33.9 |
| 32.3 |
| 29.6 |
| 29.3 |
| 27.7 |
| 28.8 |
| 28.3 |
| 28.1 |
| - |
| 29.2 |
| 30.8 |
| 32.1 |
| 33.8 |
| 34.3 |
| 34.7 |
| 35.4 |
| 35.2 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.1 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| 62.7 |
| 64.0 |
| 2.6 |
| 2.9 |
| 3.4 |
| 4.1 |
| 7.1 |
| 7.2 |
| 5.4 |
| 5.4 |
| 5.9 |
| - |
| 5.2 |
| 5.2 |
| 10.7 |
| 9.9 |
| 9.6 |
| 9.0 |
| 8.7 |
| 8.4 |
| 8.3 |
| - |
| - |
| 24.9 |
| 25.6 |
| 26.2 |
| 26.8 |
| 25.3 |
| 26.1 |
| 26.2 |
| 26.1 |
| 26.3 |
| 26.8 |
| 26.9 |
| 8.6 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 15.7 |
| 16.0 |
| 16.2 |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.7 |
| 5.8 |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 1.9 |
| 1.8 |
| 1.8 |
| - |
| - |
| 180.9 |
| 180.9 |
| 90.0 |
| 81.5 |
| 81.5 |
| 63.1 |
| 65.7 |
| 64.6 |
| 64.4 |
| 64.0 |
| 64.5 |
| - |
| 37.3 |
| 39.0 |
| 45.8 |
| 46.8 |
| 46.9 |
| 46.7 |
| 46.5 |
| 45.9 |
| 46.3 |
| - |
| - |
| 809.2 |
| 774.6 |
| 784.3 |
| 363.9 |
| 340.4 |
| 350.5 |
| 385.3 |
| 414.2 |
| 448.6 |
| 471.6 |
| 253.1 |
| - |
| 273.9 |
| 281.1 |
| 308.5 |
| 192.2 |
| 209.6 |
| 139.0 |
| 158.0 |
| 169.6 |
| 190.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 8.0 |
| 4.4 |
| 1.1 |
| 6.2 |
| 4.3 |
| 2.4 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 7.7 |
| 6.2 |
| 6.7 |
| 7.6 |
| 7.5 |
| 7.2 |
| - |
| 7.6 |
| 8.6 |
| 8.5 |
| 9.7 |
| 4.6 |
| 4.2 |
| 5.2 |
| 6.2 |
| 6.1 |
| - |
| - |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.5 |
| 5.5 |
| 5.6 |
| 5.5 |
| 5.9 |
| 5.9 |
| 4.4 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.7 |
| 23.5 |
| 20.9 |
| 18.0 |
| 17.8 |
| 13.3 |
| 9.5 |
| 12.5 |
| 12.7 |
| 7.4 |
| - |
| 8.2 |
| 3.9 |
| 4.7 |
| 2.2 |
| 5.6 |
| 4.5 |
| 4.0 |
| 2.2 |
| 5.6 |
| - |
| - |
| 2.9 |
| - |
| - |
| 5.0 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.8 |
| 0.9 |
| 0.4 |
| 0.8 |
| 2.4 |
| 2.4 |
| 0.0 |
| 0.4 |
| - |
| - |
| 48.3 |
| 44.7 |
| 36.8 |
| 41.9 |
| 46.1 |
| 32.1 |
| 27.3 |
| 33.4 |
| 29.8 |
| 27.1 |
| 31.6 |
| 28.4 |
| 23.4 |
| - |
| 20.0 |
| 32.0 |
| 31.4 |
| 26.6 |
| 19.2 |
| 25.4 |
| 23.1 |
| 20.5 |
| 22.7 |
| - |
| - |
| 28.2 |
| 29.0 |
| 29.7 |
| 30.5 |
| 29.5 |
| 30.4 |
| 30.3 |
| 30.3 |
| 30.5 |
| 31.1 |
| 31.2 |
| 31.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 23.0 |
| 23.7 |
| 23.1 |
| 23.9 |
| 26.4 |
| - |
| 28.9 |
| 29.8 |
| 32.9 |
| 36.2 |
| 67.4 |
| 67.9 |
| 78.7 |
| 75.4 |
| 75.6 |
| - |
| - |
| 12.9 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 4.2 |
| 3.8 |
| 3.2 |
| 3.1 |
| 3.1 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| - |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.4 |
| 1.8 |
| 0.0 |
| 0.1 |
| - |
| - |
| 166.4 |
| 176.6 |
| 142.0 |
| 104.6 |
| 103.1 |
| 69.2 |
| 89.3 |
| 90.0 |
| 92.0 |
| 93.9 |
| 92.9 |
| 97.7 |
| - |
| 74.3 |
| 49.2 |
| 58.7 |
| 65.4 |
| 101.1 |
| 94.0 |
| 107.5 |
| 103.4 |
| 103.9 |
| - |
| - |
| 211.1 |
| 213.4 |
| 183.9 |
| 150.7 |
| 135.2 |
| 96.5 |
| 122.6 |
| 119.8 |
| 119.1 |
| 125.6 |
| 121.4 |
| 121.0 |
| - |
| 94.3 |
| 81.2 |
| 90.1 |
| 92.0 |
| 120.3 |
| 119.4 |
| 130.7 |
| 123.9 |
| 126.6 |
| - |
| - |
| 1,084.3 |
| 1,077.0 |
| 1,069.2 |
| 1,062.2 |
| 1,049.9 |
| 1,016.0 |
| 1,006.9 |
| 1,000.4 |
| 992.1 |
| 986.8 |
| 980.5 |
| 732.9 |
| - |
| 720.1 |
| 716.7 |
| 712.4 |
| 570.6 |
| 566.5 |
| 471.6 |
| 469.1 |
| 466.7 |
| 464.7 |
| - |
| - |
| (455.1) |
| (463.4) |
| (426.8) |
| (826.3) |
| (784.7) |
| (784.0) |
| (730.3) |
| (687.7) |
| (659.7) |
| (618.3) |
| (594.7) |
| - |
| (535.5) |
| (513.6) |
| (491.6) |
| (471.0) |
| (475.3) |
| (447.8) |
| (437.6) |
| (416.3) |
| (396.1) |
| - |
| - |
| (67.6) |
| (39.3) |
| (28.9) |
| (17.9) |
| (4.6) |
| 2.3 |
| 9.9 |
| 2.3 |
| (7.3) |
| (12.0) |
| (6.7) |
| (14.7) |
| (8.5) |
| - |
| (7.3) |
| (5.5) |
| (4.7) |
| (1.3) |
| (3.8) |
| (5.8) |
| (5.8) |
| (6.2) |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 595.8 |
| 590.8 |
| 633.6 |
| 228.7 |
| 243.9 |
| 227.9 |
| 265.5 |
| 295.1 |
| 323.1 |
| 350.2 |
| 132.1 |
| - |
| 179.6 |
| 199.9 |
| 218.4 |
| 100.3 |
| 89.4 |
| 19.6 |
| 27.3 |
| 45.7 |
| 63.6 |
| - |
| - |
| 590.8 |
| 633.6 |
| 228.7 |
| 243.9 |
| 227.9 |
| 265.5 |
| 295.1 |
| 323.1 |
| 350.2 |
| 132.1 |
| - |
| 179.6 |
| 199.9 |
| 218.4 |
| 100.3 |
| 89.4 |
| 19.6 |
| 27.3 |
| 45.7 |
| 63.6 |
| - |
| - |
| (507.0) |
| (606.6) |
| (190.3) |
| (209.3) |
| (244.0) |
| (278.9) |
| (305.8) |
| (341.7) |
| (367.2) |
| (148.3) |
| - |
| (199.4) |
| (218.8) |
| (238.3) |
| (120.0) |
| (138.6) |
| (68.3) |
| (83.6) |
| (99.9) |
| (112.3) |
| - |
| - |
| 551.8 |
| 648.1 |
| 250.2 |
| 231.6 |
| 254.0 |
| 289.8 |
| 322.5 |
| 352.6 |
| 379.2 |
| 165.2 |
| - |
| 216.6 |
| 210.1 |
| 231.3 |
| 118.9 |
| 143.6 |
| 66.9 |
| 88.3 |
| 103.3 |
| 121.2 |
| - |
| - |
| 590.8 |
| 633.6 |
| 228.7 |
| 243.9 |
| 227.9 |
| 265.5 |
| 295.1 |
| 323.1 |
| 350.2 |
| 132.1 |
| - |
| 179.6 |
| 199.9 |
| 218.4 |
| 100.3 |
| 89.4 |
| 19.6 |
| 27.3 |
| 45.7 |
| 63.6 |
| - |
| - |
| 505.5 |
| 498.7 |
| 630.4 |
| 225.3 |
| 240.0 |
| 223.3 |
| 257.9 |
| 287.5 |
| 317.1 |
| 344.3 |
| 125.7 |
| - |
| 173.9 |
| 194.1 |
| 207.2 |
| 89.8 |
| 79.3 |
| 10.1 |
| 18.0 |
| 36.9 |
| 54.8 |
| - |
| - |