| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 464.4 | 537.6 | 731.7 | 658.6 | 619.0 | 574.4 | 270.5 | 276.6 | 294.8 | 260.2 | 224.6 | 287.1 | 275.8 | 287.6 | 279.3 | 315.1 | 365.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 464.4 | 537.6 | 731.7 | 658.6 | 619.0 | 574.4 | 270.5 | 276.6 | 294.8 | 260.2 | 224.6 | 287.1 | 275.8 | 287.6 | 279.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 748.5 | 772.3 | 860.9 | 1,018.3 | 984.7 | 714.2 | 832.8 | 794.4 | 732.4 | 703.2 | 704.6 | 657.7 | 551.9 | 512.9 | 493.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 637.4 | 652.5 | 657.5 | 648.4 | 661.7 | 665.7 | 695.0 | 834.2 | 809.4 | 789.2 | 726.6 | 700.4 | 678.9 | 651.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 0.0 | 0.2 | 0.5 | 0.7 | 0.8 | 1.0 | 1.2 | 1.3 | 1.4 | 1.5 | 1.7 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 0.2 | 0.5 | 0.7 | 0.8 | 1.0 | 1.2 | 1.3 | 1.4 | 1.5 | 1.7 | 1.8 | |||
| (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 | 278.4 | 464.4 | 365.3 | 380.5 | 342.5 | 537.6 | 570.5 | 547.4 | 540.9 | 731.7 | 729.5 | 722.8 | 547.7 | 658.6 | 593.3 | |||||||||||||||||||||||||
| 354.8 |
| 310.0 |
| - |
| - |
| - |
| 315.1 |
| 365.8 |
| 354.8 |
| 310.0 |
| 423.2 |
| 362.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 55.9 | 64.2 | 68.0 | 69.4 | 69.5 | 56.2 | 84.4 | 52.9 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 132.2 | 146.3 | 133.5 | 175.5 | 169.9 | 147.5 | 127.1 | 402.6 | 404.7 | 320.8 | 268.8 | 245.3 | 232.0 | 161.2 | 145.4 | 141.5 | 142.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,119.0 | 2,129.4 | 2,297.1 | 2,285.1 | 2,268.5 | 1,842.7 | 1,628.8 | 1,473.6 | 1,431.9 | 1,284.2 | 1,198.0 | 1,323.3 | 1,172.5 | 1,064.7 | 1,006.7 | 971.9 | 922.6 | - | - |
| 610.5 |
| 594.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 508.6 | 533.0 | 548.7 | 538.7 | 568.3 | 555.9 | 566.6 | 709.1 | 664.5 | 627.7 | 583.7 | 578.6 | 566.2 | 544.1 | 502.5 | 491.2 | - | - | - |
| Property,Plant & Equipment Net | 128.8 | 119.6 | 108.8 | 109.7 | 93.4 | 109.8 | 128.4 | 125.2 | 144.9 | 161.5 | 142.9 | 121.8 | 112.6 | 107.7 | 108.0 | 103.7 | 124.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 251.5 | 237.2 | 238.0 | 237.8 | 222.9 | 223.1 | 210.4 | 210.0 | 210.9 | 209.8 | 208.6 | 199.5 | 200.8 | 201.3 | 189.4 | 189.8 | 189.3 | - | - |
| Intangible Assets | - | - | - | 5.3 | 3.3 | 5.6 | 1.8 | 3.1 | 4.9 | 3.7 | 4.5 | 0.0 | 0.6 | 2.3 | 0.1 | 0.2 | 0.4 | - | - |
| Operating Lease Right Of Use Assets | 203.1 | 198.4 | 209.3 | 202.0 | 228.8 | 262.7 | 241.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 134.3 | 158.1 | 140.1 | 124.6 | 135.4 | 113.5 | 101.0 | 91.2 | 74.9 | - | - | - | - | - | 7.7 | 8.5 | 46.5 | - | - |
| Other Non-Current Assets | 19.6 | 11.7 | 17.5 | 5.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,856.3 | 2,854.4 | 3,010.8 | 2,964.5 | 2,952.4 | 2,557.4 | 2,311.4 | 1,903.1 | 1,867.5 | 1,778.0 | 1,671.0 | 1,647.3 | 1,490.3 | 1,381.3 | 1,311.8 | 1,274.0 | 1,283.5 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 69.8 | 64.6 | 80.5 | 86.1 | 83.8 | 78.6 | 71.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 382.0 | 372.8 | 413.9 | 472.3 | 540.2 | 397.9 | 322.4 | 638.8 | 612.9 | 539.0 | 504.8 | 448.1 | 396.0 | 361.6 | 355.3 | 314.6 | 265.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,384.5 | 1,285.7 | 1,235.1 | 1,216.2 | 1,358.7 | 1,046.6 | 940.7 | 819.5 | 747.9 | 679.9 | 655.5 | 623.4 | 535.9 | 501.6 | 473.0 | 408.5 | 367.0 | - | - |
| 1.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 175.7 | 168.9 | 161.4 | 151.8 | 181.3 | 223.9 | 202.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 29.1 | 26.8 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 20.2 | 21.8 | 25.9 | 28.0 | 31.3 | 81.6 | 24.8 | 19.9 | 13.6 | 10.6 | 10.7 | 42.9 | 33.5 | 36.2 | 36.8 | 29.5 | 15.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,580.4 | 1,476.4 | 1,422.4 | 1,395.9 | 1,571.3 | 1,352.1 | 1,167.7 | 839.9 | 762.2 | 691.4 | 667.3 | 667.4 | 570.6 | 539.3 | 511.3 | 439.6 | 383.7 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | 1,304.9 | 1,418.2 | 1,354.7 | 1,293.6 | 1,235.9 | 1,180.0 | 1,127.5 | 1,079.2 | 1,064.6 | 1,022.4 | 979.5 | 928.2 | 868.1 | 798.1 | 759.5 | 787.1 | 854.1 | - | - |
| Retained Earnings | 0.0 | 24.9 | 266.2 | 318.5 | 167.7 | 29.9 | 36.1 | 0.0 | 37.0 | 84.6 | 34.5 | 36.8 | 13.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (29.2) | (65.1) | (32.6) | (43.6) | (22.6) | (4.7) | (20.0) | (16.1) | 3.5 | (20.5) | (10.3) | 14.7 | 38.1 | 43.8 | 40.9 | 47.1 | 45.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,275.9 | 1,378.0 | 1,588.4 | 1,568.6 | 1,381.1 | 1,205.3 | 1,143.7 | 1,063.2 | 1,105.3 | 1,086.6 | 1,003.8 | 979.9 | 919.6 | 842.0 | 800.5 | 834.4 | 899.8 | - | - |
| Total Equity | 1,275.9 | 1,378.0 | 1,588.4 | 1,568.6 | 1,381.1 | 1,205.3 | 1,143.7 | 1,063.2 | 1,105.3 | 1,086.6 | 1,003.8 | 979.9 | 919.6 | 842.0 | 800.5 | 834.4 | 899.8 | - | - |
| 1.9 |
| - |
| - |
| Net debt | - | - | - | - | (619.0) | (574.2) | (270.0) | (275.9) | (293.9) | (259.2) | (223.4) | (285.8) | (274.3) | (286.1) | (277.7) | (313.4) | (363.9) | - | - |
| Working Capital | 734.5 | 843.7 | 1,062.0 | 1,068.9 | 909.9 | 796.1 | 688.2 | 654.1 | 684.0 | 604.3 | 542.4 | 699.9 | 636.7 | 563.0 | 533.7 | 563.4 | 555.7 | - | - |
| Book Value | 1,275.9 | 1,378.0 | 1,588.4 | 1,568.6 | 1,381.1 | 1,205.3 | 1,143.7 | 1,063.2 | 1,105.3 | 1,086.6 | 1,003.8 | 979.9 | 919.6 | 842.0 | 800.5 | 834.4 | 899.8 | - | - |
| Tangible Book Value | 1,024.4 | 1,140.8 | 1,350.4 | 1,325.4 | 1,154.9 | 976.6 | 931.6 | 850.1 | 889.4 | 873.1 | 790.7 | 780.4 | 718.3 | 638.4 | 611.0 | 644.4 | 710.1 | - | - |
| 590.9 |
| 550.3 |
| 619.0 |
| 633.7 |
| 542.8 |
| 497.9 |
| 574.4 |
| 587.0 |
| 501.5 |
| 249.9 |
| 270.5 |
| 312.7 |
| 269.4 |
| 269.6 |
| 276.6 |
| 361.7 |
| 308.7 |
| 292.0 |
| 294.8 |
| 348.3 |
| 297.8 |
| 260.1 |
| 260.2 |
| 292.5 |
| 238.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 278.4 | 464.4 | 365.3 | 380.5 | 342.5 | 537.6 | 570.5 | 547.4 | 540.9 | 731.7 | 729.5 | 722.8 | 547.7 | 658.6 | 593.3 | 590.9 | 550.3 | 619.0 | 633.7 | 542.8 | 497.9 | 574.4 | 587.0 | 501.5 | 249.9 | 270.5 | 312.7 | 269.4 | 269.6 | 276.6 | 361.7 | 308.7 | 292.0 | 294.8 | 348.3 | 297.8 | 260.1 | 260.2 | 292.5 | 238.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 776.4 | 748.5 | 838.0 | 826.9 | 786.6 | 772.3 | 885.4 | 893.5 | 861.5 | 860.9 | 941.1 | 974.0 | 1,009.2 | 1,018.3 | 1,101.3 | 1,091.6 | 1,071.6 | 984.7 | 1,005.6 | 907.9 | 799.7 | 714.2 | 690.3 | 665.4 | 853.5 | 832.8 | 852.8 | 842.3 | 826.4 | 794.4 | 834.3 | 801.9 | 784.9 | 732.4 | 737.9 | 708.5 | 700.4 | 703.2 | 742.8 | 732.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 82.8 | 55.9 | 67.6 | 71.2 | 89.7 | 64.2 | 55.9 | 72.9 | 92.2 | 68.0 | 70.1 | 74.7 | 95.3 | 69.4 | 60.4 | 72.9 | 83.9 | 69.5 | ||||||||||||||||||||||
| Other Current Assets | 156.0 | 132.2 | 151.4 | 153.7 | 165.9 | 146.3 | 132.9 | 148.0 | 161.7 | 133.5 | 133.7 | 139.1 | 184.2 | 175.5 | 151.2 | 161.6 | 173.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,969.5 | 2,119.0 | 2,115.8 | 2,077.9 | 1,966.4 | 2,129.4 | 2,256.3 | 2,227.3 | 2,186.7 | 2,297.1 | 2,328.1 | 2,378.1 | 2,252.3 | 2,285.1 | 2,249.9 | 2,260.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 643.7 | 637.4 | 637.4 | 657.3 | 640.2 | 652.5 | 652.4 | 673.3 | 662.4 | 657.5 | 644.9 | 663.1 | 654.3 | 648.4 | 631.5 | 676.0 | 669.3 | 661.7 | 653.0 | 672.3 | 666.6 | 665.7 | 656.5 | 702.9 | 697.9 | 695.0 | 756.5 | 855.3 | 841.8 | 834.2 | 822.4 | 813.8 | 812.8 | 809.4 | 805.1 | 801.0 | 798.5 | 789.2 | 782.9 | 765.5 |
| Accumulated Depreciation | 513.9 | 508.6 | 508.1 | 527.4 | 514.6 | 533.0 | 532.8 | 560.1 | 555.0 | 548.7 | 536.3 | 556.9 | 546.6 | 538.7 | 525.3 | 572.4 | 572.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 129.7 | 128.8 | 129.3 | 129.9 | 125.6 | 119.6 | 119.6 | 113.2 | 107.4 | 108.8 | 108.6 | 106.3 | 107.7 | 109.7 | 106.3 | 103.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 251.0 | 251.5 | 251.3 | 251.2 | 237.4 | 237.2 | 238.0 | 237.6 | 237.7 | 238.0 | 237.6 | 238.2 | 237.9 | 237.8 | 221.4 | 222.3 | 222.9 | 222.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 5.3 | 2.1 | 2.5 | 2.9 | 3.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 206.6 | 203.1 | 199.3 | 202.9 | 202.5 | 198.4 | 205.0 | 200.6 | 208.1 | 209.3 | 182.7 | 184.5 | 188.1 | 202.0 | 198.5 | 215.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 123.5 | 134.3 | 131.5 | 156.5 | 154.2 | 158.1 | 150.0 | 144.4 | 133.5 | 140.1 | 133.5 | 128.2 | 121.5 | 124.6 | 132.5 | 129.1 | 130.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 23.4 | 19.6 | 19.2 | 13.8 | 10.9 | 11.7 | 13.3 | 14.5 | 16.2 | 17.5 | 30.5 | 32.3 | - | 5.3 | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,703.7 | 2,856.3 | 2,846.4 | 2,832.2 | 2,697.0 | 2,854.4 | 2,982.2 | 2,937.7 | 2,889.7 | 3,010.8 | 3,021.1 | 3,067.6 | 2,912.1 | 2,964.5 | 2,910.6 | 2,933.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 69.2 | 69.8 | 69.7 | 69.3 | 67.3 | 64.6 | 65.9 | 70.9 | 75.7 | 80.5 | 80.7 | 82.3 | 86.1 | 86.1 | 81.1 | 84.4 | ||||||||||||||||||||||||
| Accrued Expenses | 314.9 | 382.0 | 390.3 | 396.6 | 327.8 | 372.8 | 404.4 | 386.7 | 327.2 | 413.9 | 435.3 | 447.7 | 382.1 | 472.3 | 553.6 | 545.3 | 499.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,268.9 | 1,384.5 | 1,364.9 | 1,322.6 | 1,190.4 | 1,285.7 | 1,310.3 | 1,263.3 | 1,179.5 | 1,235.1 | 1,276.3 | 1,276.6 | 1,148.3 | 1,216.2 | 1,234.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 |
| Operating Lease Liabilities Non-Current | 182.8 | 175.7 | 171.0 | 174.4 | 175.4 | 168.9 | 173.0 | 168.0 | 165.3 | 161.4 | 134.7 | 136.0 | 135.9 | 151.8 | 150.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 20.8 | 20.2 | 24.3 | 23.3 | 18.0 | 21.8 | 25.1 | 26.4 | 25.6 | 25.9 | 30.1 | 29.8 | 29.4 | 28.0 | 34.5 | 33.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,472.5 | 1,580.4 | 1,560.3 | 1,520.3 | 1,383.7 | 1,476.4 | 1,508.4 | 1,457.6 | 1,370.5 | 1,422.4 | 1,441.1 | 1,442.4 | 1,313.7 | 1,395.9 | 1,419.7 | 1,466.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 1,264.3 | 1,304.9 | 1,318.6 | 1,341.8 | 1,366.8 | 1,418.2 | 1,402.8 | 1,387.1 | 1,371.5 | 1,354.7 | 1,339.7 | 1,324.5 | 1,309.0 | 1,293.6 | 1,279.6 | 1,265.5 | ||||||||||||||||||||||||
| Retained Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.9 | 104.4 | 143.5 | 191.7 | 266.2 | 290.2 | 337.3 | 328.1 | 318.5 | 283.0 | 249.7 | 225.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (33.2) | (29.2) | (32.6) | (30.0) | (53.7) | (65.1) | (33.5) | (50.6) | (44.0) | (32.6) | (50.0) | (36.6) | (38.7) | (43.6) | (71.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,231.2 | 1,275.9 | 1,286.1 | 1,311.9 | 1,313.2 | 1,378.0 | 1,473.8 | 1,480.2 | 1,519.2 | 1,588.4 | 1,580.0 | 1,625.3 | 1,598.5 | 1,568.6 | 1,490.9 | 1,467.7 | ||||||||||||||||||||||||
| Total Equity | 1,231.2 | 1,275.9 | 1,286.1 | 1,311.9 | 1,313.2 | 1,378.0 | 1,473.8 | 1,480.2 | 1,519.2 | 1,588.4 | 1,580.0 | 1,625.3 | 1,598.5 | 1,568.6 | 1,490.9 | 1,467.7 | 1,452.8 | 1,381.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (633.7) | |||||||||||||||||||||
| Working Capital | 700.6 | 734.5 | 750.9 | 755.3 | 776.0 | 843.7 | 946.1 | 964.1 | 1,007.1 | 1,062.0 | 1,051.8 | 1,101.5 | 1,104.0 | 1,068.9 | 1,015.6 | 993.9 | 983.0 | |||||||||||||||||||||||
| Book Value | 1,231.2 | 1,275.9 | 1,286.1 | 1,311.9 | 1,313.2 | 1,378.0 | 1,473.8 | 1,480.2 | 1,519.2 | 1,588.4 | 1,580.0 | 1,625.3 | 1,598.5 | 1,568.6 | 1,490.9 | 1,467.7 | 1,452.8 | 1,381.1 | ||||||||||||||||||||||
| Tangible Book Value | 980.3 | 1,024.4 | 1,034.8 | 1,060.8 | 1,075.9 | 1,140.8 | 1,235.9 | 1,242.5 | 1,281.5 | 1,350.4 | 1,342.4 | 1,387.0 | 1,356.0 | 1,325.4 | 1,267.4 | 1,242.9 | 1,227.0 | |||||||||||||||||||||||
| 86.8 |
| 94.4 |
| 101.8 |
| 97.7 |
| 83.7 |
| 87.6 |
| 92.3 |
| 84.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.9 |
| 132.1 |
| 143.9 |
| 152.3 |
| 147.5 |
| 576.4 |
| 553.3 |
| 503.2 |
| 525.6 |
| 465.6 |
| 453.2 |
| 436.0 |
| 402.6 |
| 416.3 |
| 393.6 |
| 391.6 |
| 404.7 |
| 351.1 |
| 340.8 |
| 335.4 |
| 320.8 |
| 301.9 |
| 289.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,272.0 |
| 2,268.5 |
| 2,233.8 |
| 2,053.2 |
| 1,873.9 |
| 1,842.7 |
| 1,853.7 |
| 1,720.1 |
| 1,606.7 |
| 1,628.8 |
| 1,631.2 |
| 1,564.9 |
| 1,532.0 |
| 1,473.6 |
| 1,612.4 |
| 1,504.1 |
| 1,468.5 |
| 1,431.9 |
| 1,437.3 |
| 1,347.1 |
| 1,295.9 |
| 1,284.2 |
| 1,493.6 |
| 1,408.1 |
| 568.3 |
| 560.0 |
| 573.9 |
| 562.9 |
| 555.9 |
| 538.8 |
| 582.0 |
| 571.3 |
| 566.6 |
| 630.3 |
| 727.3 |
| 716.2 |
| 709.1 |
| 697.2 |
| 683.7 |
| 675.9 |
| 664.5 |
| 658.5 |
| 647.5 |
| 640.8 |
| 627.7 |
| 621.7 |
| 608.3 |
| 96.4 |
| 93.4 |
| 93.0 |
| 98.4 |
| 103.7 |
| 109.8 |
| 117.7 |
| 121.0 |
| 126.6 |
| 128.4 |
| 126.2 |
| 128.0 |
| 125.5 |
| 125.2 |
| 125.2 |
| 130.0 |
| 136.8 |
| 144.9 |
| 146.6 |
| 153.6 |
| 157.8 |
| 161.5 |
| 161.2 |
| 157.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.9 |
| 223.2 |
| 223.0 |
| 223.1 |
| 210.2 |
| 209.8 |
| 209.5 |
| 210.4 |
| 210.0 |
| 210.2 |
| 210.1 |
| 210.0 |
| 210.5 |
| 210.4 |
| 210.8 |
| 210.9 |
| 210.9 |
| 210.4 |
| 209.9 |
| 209.8 |
| 209.9 |
| 210.1 |
| 3.9 |
| 4.4 |
| 5.0 |
| 5.6 |
| 0.8 |
| 1.1 |
| 1.4 |
| 1.8 |
| 2.1 |
| 2.5 |
| 2.8 |
| 3.1 |
| 3.5 |
| 4.0 |
| 4.6 |
| 4.9 |
| 5.9 |
| 6.3 |
| 3.4 |
| 3.7 |
| 4.0 |
| 4.3 |
| 226.4 |
| 228.8 |
| 231.9 |
| 243.0 |
| 248.6 |
| 262.7 |
| 259.9 |
| 245.3 |
| 241.9 |
| 241.0 |
| 241.4 |
| 240.7 |
| 248.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.4 |
| 146.3 |
| 119.1 |
| 110.9 |
| 113.5 |
| 120.8 |
| 105.1 |
| 88.8 |
| 101.0 |
| 100.8 |
| 93.1 |
| 85.5 |
| 91.2 |
| 83.3 |
| 85.1 |
| - |
| 74.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,950.8 |
| 2,952.4 |
| 2,931.7 |
| 2,741.4 |
| 2,565.2 |
| 2,557.4 |
| 2,563.1 |
| 2,402.4 |
| 2,274.9 |
| 2,311.4 |
| 2,311.6 |
| 2,239.4 |
| 2,204.6 |
| 1,903.1 |
| 2,034.9 |
| 1,933.6 |
| 1,893.9 |
| 1,867.5 |
| 1,932.9 |
| 1,836.1 |
| 1,775.2 |
| 1,778.0 |
| 1,872.0 |
| 1,783.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.3 |
| 83.8 |
| 80.1 |
| 79.5 |
| 79.2 |
| 78.6 |
| 76.6 |
| 75.1 |
| 71.3 |
| 71.4 |
| 70.9 |
| 70.2 |
| 71.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 540.2 |
| 557.9 |
| 463.8 |
| 407.8 |
| 397.9 |
| 827.7 |
| 714.9 |
| 684.7 |
| 743.6 |
| 773.4 |
| 696.6 |
| 670.3 |
| 638.8 |
| 719.0 |
| 630.5 |
| 608.4 |
| 612.9 |
| 621.9 |
| 551.6 |
| 546.9 |
| 539.0 |
| 561.2 |
| 506.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,266.9 |
| 1,289.0 |
| 1,358.7 |
| 1,341.6 |
| 1,196.3 |
| 1,076.6 |
| 1,046.6 |
| 1,052.8 |
| 977.2 |
| 913.4 |
| 940.7 |
| 977.4 |
| 909.5 |
| 900.7 |
| 819.5 |
| 896.3 |
| 808.9 |
| 764.4 |
| 747.9 |
| 778.3 |
| 719.4 |
| 682.6 |
| 679.9 |
| 729.7 |
| 668.2 |
| 166.2 |
| 176.4 |
| 181.3 |
| 188.5 |
| 201.5 |
| 208.2 |
| 223.9 |
| 223.1 |
| 205.3 |
| 204.6 |
| 202.0 |
| 200.8 |
| 199.8 |
| 205.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.6 |
| 31.3 |
| 85.6 |
| 84.3 |
| 82.7 |
| 81.6 |
| 93.1 |
| 63.1 |
| 26.8 |
| 24.8 |
| 21.2 |
| 20.5 |
| 20.8 |
| 19.9 |
| 18.9 |
| 14.7 |
| 14.0 |
| 13.6 |
| 14.0 |
| 11.6 |
| 10.9 |
| 10.6 |
| 46.5 |
| 44.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,498.0 |
| 1,571.3 |
| 1,615.7 |
| 1,482.1 |
| 1,367.5 |
| 1,352.1 |
| 1,369.1 |
| 1,245.7 |
| 1,144.9 |
| 1,167.7 |
| 1,199.7 |
| 1,130.2 |
| 1,127.6 |
| 839.9 |
| 915.7 |
| 824.1 |
| 779.1 |
| 762.2 |
| 793.0 |
| 731.8 |
| 694.3 |
| 691.4 |
| 777.1 |
| 713.5 |
| 1,251.1 |
| 1,235.9 |
| 1,222.1 |
| 1,208.1 |
| 1,194.2 |
| 1,180.0 |
| 1,167.1 |
| 1,154.0 |
| 1,141.0 |
| 1,127.5 |
| 1,114.0 |
| 1,102.1 |
| 1,090.4 |
| 1,079.2 |
| 1,097.6 |
| 1,086.5 |
| 1,075.2 |
| 1,064.6 |
| 1,053.6 |
| 1,043.1 |
| 1,032.3 |
| 1,022.4 |
| 1,011.7 |
| 1,001.0 |
| 167.7 |
| 112.9 |
| 60.2 |
| 17.0 |
| 29.9 |
| 42.8 |
| 29.7 |
| 22.5 |
| 36.1 |
| 23.6 |
| 22.9 |
| 4.5 |
| 0.0 |
| 31.3 |
| 29.2 |
| 30.5 |
| 37.0 |
| 84.4 |
| 66.6 |
| 64.2 |
| 84.6 |
| 90.3 |
| 74.9 |
| (47.6) |
| (23.6) |
| (22.6) |
| (19.1) |
| (9.1) |
| (13.5) |
| (4.7) |
| (16.0) |
| (27.2) |
| (33.7) |
| (20.0) |
| (25.9) |
| (15.9) |
| (18.0) |
| (16.1) |
| (9.8) |
| (6.4) |
| 9.0 |
| 3.5 |
| 1.7 |
| (5.5) |
| (15.6) |
| (20.5) |
| (7.2) |
| (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,452.8 |
| 1,381.1 |
| 1,316.0 |
| 1,259.3 |
| 1,197.7 |
| 1,205.3 |
| 1,194.0 |
| 1,156.7 |
| 1,129.9 |
| 1,143.7 |
| 1,111.8 |
| 1,109.2 |
| 1,077.0 |
| 1,063.2 |
| 1,119.2 |
| 1,109.5 |
| 1,114.8 |
| 1,105.3 |
| 1,139.8 |
| 1,104.4 |
| 1,080.9 |
| 1,086.6 |
| 1,094.9 |
| 1,069.5 |
| 1,316.0 |
| 1,259.3 |
| 1,197.7 |
| 1,205.3 |
| 1,194.0 |
| 1,156.7 |
| 1,129.9 |
| 1,143.7 |
| 1,111.8 |
| 1,109.2 |
| 1,077.0 |
| 1,063.2 |
| 1,119.2 |
| 1,109.5 |
| 1,114.8 |
| 1,105.3 |
| 1,139.8 |
| 1,104.4 |
| 1,080.9 |
| 1,086.6 |
| 1,094.9 |
| 1,069.5 |
| (542.7) |
| (497.7) |
| (574.2) |
| (586.7) |
| (501.1) |
| (249.5) |
| (270.0) |
| (312.2) |
| (268.9) |
| (269.0) |
| (275.9) |
| (361.0) |
| (307.9) |
| (291.2) |
| (293.9) |
| (347.5) |
| (296.9) |
| (259.2) |
| (259.2) |
| (291.4) |
| (237.6) |
| 909.9 |
| 892.1 |
| 856.9 |
| 797.3 |
| 796.1 |
| 800.9 |
| 743.0 |
| 693.3 |
| 688.2 |
| 653.7 |
| 655.4 |
| 631.3 |
| 654.1 |
| 716.1 |
| 695.3 |
| 704.0 |
| 684.0 |
| 659.0 |
| 627.7 |
| 613.3 |
| 604.3 |
| 763.9 |
| 739.9 |
| 1,316.0 |
| 1,259.3 |
| 1,197.7 |
| 1,205.3 |
| 1,194.0 |
| 1,156.7 |
| 1,129.9 |
| 1,143.7 |
| 1,111.8 |
| 1,109.2 |
| 1,077.0 |
| 1,063.2 |
| 1,119.2 |
| 1,109.5 |
| 1,114.8 |
| 1,105.3 |
| 1,139.8 |
| 1,104.4 |
| 1,080.9 |
| 1,086.6 |
| 1,094.9 |
| 1,069.5 |
| 1,154.9 |
| 1,089.3 |
| 1,031.6 |
| 969.7 |
| 976.6 |
| 983.0 |
| 945.8 |
| 919.0 |
| 931.6 |
| 899.8 |
| 896.5 |
| 864.1 |
| 850.1 |
| 905.2 |
| 895.1 |
| 899.4 |
| 889.4 |
| 923.1 |
| 887.7 |
| 867.6 |
| 873.1 |
| 881.0 |
| 855.1 |