| (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 | 399.8 | 840.2 | 834.7 | 853.0 | 831.4 | 784.6 | 841.4 | 754.5 | 744.2 | 695.7 | 679.7 | 667.4 | 578.3 | 452.2 | 421.0 | 496.3 | 590.9 | ||
| Restricted Cash | - | 0.3 | 0.3 | 0.4 | 0.4 | 3.1 | 3.1 | 3.5 | 3.5 | 3.5 | 5.5 | 5.8 | 5.5 | 6.0 | 6.0 | 4.0 | 20.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 399.8 | 840.2 | 834.7 | 853.0 | 831.4 | 784.6 | 841.4 | 754.5 | 744.2 | 695.7 | 679.7 | 667.4 | 578.3 | 452.2 | 421.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 709.7 | 567.6 | 501.4 | 457.1 | 441.6 | 385.2 | 340.4 | 315.3 | 282.7 | 228.0 | 223.0 | 194.4 | 186.7 | 171.7 | 142.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 619.1 | 652.9 | 645.4 | 621.9 | 588.1 | 567.7 | 514.3 | 484.1 | 456.4 | 431.5 | 403.5 | 366.8 | 339.1 | 329.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 5.4 | 13.1 | 10.6 | 13.3 | 10.3 | 7.8 | 4.4 | 10.9 | 5.3 | 6.0 | 4.5 | 10.6 | 16.2 | 11.2 | 2.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 95.0 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 95.0 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 710.7 | 839.9 | 901.1 | 768.3 | 846.6 | 834.7 | 854.4 | 777.1 | 834.4 | 853.0 | 791.4 | |||||||||||||||||||||||||
| 416.6 |
| 360.9 |
| - |
| - |
| - |
| 496.3 |
| 590.9 |
| 416.6 |
| 360.9 |
| 136.5 |
| 184.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 66.7 | 60.3 | 54.5 | 48.7 | 43.6 | 38.7 | 32.3 | 36.7 | 31.2 | 27.6 | 26.2 | 18.2 | 16.2 | 18.2 | 18.0 | 16.3 | 15.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,273.3 | 1,551.8 | 1,478.1 | 1,453.3 | 1,404.2 | 1,301.0 | 1,304.8 | 1,190.8 | 1,139.8 | 1,037.8 | 1,003.7 | 955.4 | 847.1 | 701.4 | 635.0 | 683.7 | 841.4 | - | - |
| 312.0 |
| 307.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 468.7 | 493.2 | 474.0 | 440.9 | 409.2 | 378.6 | 353.5 | 338.2 | 310.0 | 285.3 | 259.5 | 241.3 | 220.1 | 201.4 | 182.5 | 166.8 | 158.1 | - | - |
| Property,Plant & Equipment Net | 150.4 | 159.6 | 171.4 | 181.0 | 178.9 | 189.1 | 160.9 | 145.9 | 146.4 | 146.2 | 144.0 | 125.5 | 119.0 | 127.6 | 129.5 | 140.6 | 146.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 189.1 | 123.8 | 110.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 355.0 | 170.3 | 137.3 | 115.6 | 117.2 | 64.5 | 64.5 | 64.5 | 53.0 | 0.0 | - | - | - | - | - | 0.0 | 22.8 | - | - |
| Intangible Assets | 368.3 | 77.4 | 82.4 | 55.5 | 68.8 | 24.3 | 28.0 | 31.7 | 28.6 | 0.0 | - | - | - | - | - | 0.0 | 44.9 | - | - |
| Operating Lease Right Of Use Assets | 26.4 | 28.9 | 22.5 | 25.0 | 33.6 | 38.4 | 42.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 52.0 | 37.7 | 4.9 | 3.0 | 3.0 | 2.8 | 2.0 | 2.8 | 51.2 | 55.7 | (63.8) | (66.6) | (93.5) | - | - | - | - | - |
| Other Non-Current Assets | 60.1 | 47.2 | 37.0 | 33.7 | 24.9 | 32.3 | 30.2 | 34.2 | 18.9 | 15.5 | 15.5 | 16.5 | 10.9 | 14.2 | 13.1 | 14.8 | 18.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | - | 2,684.6 | 2,520.0 | 2,383.6 | 2,354.7 | 2,167.3 | 2,151.4 | 1,971.7 | 1,853.4 | 1,636.8 | 1,588.6 | 1,542.9 | 1,439.2 | 1,309.8 | 1,294.6 | 1,377.2 | 1,533.8 | - | - |
| 4.6 |
| 2.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.4 | - | - |
| Deferred Revenue Current | 13.3 | 12.0 | 15.4 | 14.9 | 9.7 | 1.1 | 7.2 | 5.2 | 4.7 | 2.9 | 2.4 | 1.7 | 2.0 | 2.5 | 2.0 | 1.6 | 0.9 | - | - |
| Operating Lease Liabilities Current | 8.7 | 7.9 | 8.1 | 10.3 | 11.3 | 8.6 | 9.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 359.8 | 347.5 | 318.9 | 359.4 | 324.4 | 299.8 | 272.8 | 279.6 | 265.1 | 240.5 | 217.6 | 207.4 | 188.1 | 138.3 | 147.0 | 121.4 | 152.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 387.2 | 380.5 | 353.0 | 397.9 | 355.7 | 317.3 | 293.6 | 295.7 | 275.0 | 249.4 | 224.5 | 219.8 | 208.0 | 152.0 | 151.1 | 127.6 | 163.1 | - | - |
| 247.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 19.9 | 24.2 | 17.2 | 18.8 | 27.6 | 34.1 | 38.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 16.8 | 0.0 | - | 0.0 | 48.9 | 55.2 | 55.7 | 55.8 | 45.7 | 67.6 | 63.0 | 65.2 | 66.6 | 93.5 | 93.8 | 92.3 | 86.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 23.6 | 26.9 | 17.1 | 12.3 | 20.9 | 20.1 | 24.1 | 24.2 | 12.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | - | 432.5 | 388.2 | 429.7 | 493.9 | 427.3 | 412.6 | 378.5 | 376.5 | 333.7 | 298.9 | 295.3 | 283.2 | 252.5 | 253.1 | 320.5 | 502.2 | - | - |
| 1.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 792.3 | 758.0 | 762.6 | 694.3 | 632.6 | 565.3 | 601.9 | 518.0 | 467.5 | 384.0 | 402.9 | 420.2 | 431.6 | 405.9 | 443.7 | 471.2 | 384.5 | - | - |
| Accumulated Other Comprehensive Income | (24.5) | (47.0) | (37.0) | (49.0) | (19.8) | (16.8) | (23.5) | (33.0) | (19.9) | (38.0) | (25.3) | (8.9) | 1.5 | 6.2 | 1.9 | 3.2 | 1.3 | (8.2) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 12.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.0 | 19.1 | 16.1 | 15.2 | 121.9 | 109.7 | - |
| Total Stockholders Equity | 2,447.8 | 2,252.1 | 2,131.8 | 1,953.8 | 1,860.8 | 1,739.9 | 1,738.8 | 1,593.1 | 1,476.8 | 1,303.1 | 1,289.7 | 1,247.6 | 1,156.0 | 1,038.2 | 1,025.3 | 1,041.6 | 909.7 | 878.9 | - |
| Total Equity | 2,459.8 | 2,252.1 | 2,131.8 | 1,953.8 | 1,860.8 | 1,739.9 | 1,738.8 | 1,593.1 | 1,476.8 | 1,303.1 | 1,289.7 | 1,247.6 | 1,156.0 | 1,057.3 | 1,041.5 | 1,056.7 | 1,031.6 | 878.9 | - |
| 253.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (421.0) | (401.3) | (337.3) | - | - |
| Working Capital | 886.1 | 1,171.3 | 1,125.1 | 1,055.4 | 1,048.5 | 983.7 | 1,011.3 | 895.1 | 864.8 | 788.5 | 779.2 | 735.7 | 639.1 | 549.4 | 483.9 | 556.1 | 678.3 | - | - |
| Book Value | 2,447.8 | 2,252.1 | 2,131.8 | 1,953.8 | 1,860.8 | 1,739.9 | 1,738.8 | 1,593.1 | 1,476.8 | 1,303.1 | 1,289.7 | 1,247.6 | 1,156.0 | 1,038.2 | 1,025.3 | 1,041.6 | 909.7 | 878.9 | - |
| Tangible Book Value | 1,724.5 | 2,004.5 | 1,912.1 | 1,782.7 | 1,674.7 | 1,651.1 | 1,646.3 | 1,497.0 | 1,395.3 | 1,303.1 | - | - | - | - | - | 1,041.6 | 842.0 | - | - |
| 771.7 |
| 907.8 |
| 831.4 |
| 793.9 |
| 780.9 |
| 782.6 |
| 784.6 |
| 767.7 |
| 758.3 |
| 746.9 |
| 841.4 |
| 767.8 |
| 682.3 |
| 669.3 |
| 754.5 |
| 742.0 |
| 693.4 |
| 748.3 |
| 744.2 |
| 685.0 |
| 660.4 |
| 661.4 |
| 695.7 |
| 623.2 |
| 594.8 |
| Restricted Cash | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 5.5 | 5.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | 710.7 | 839.9 | 901.1 | 768.3 | 846.6 | 834.7 | 854.4 | 777.1 | 834.4 | 853.0 | 791.4 | 771.7 | 907.8 | 831.4 | 793.9 | 780.9 | 782.6 | 784.6 | 767.7 | 758.3 | 746.9 | 841.4 | 767.8 | 682.3 | 669.3 | 754.5 | 742.0 | 693.4 | 748.3 | 744.2 | 685.0 | 660.4 | 661.4 | 695.7 | 623.2 | 594.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 710.1 | 709.7 | 670.1 | 637.6 | 601.3 | 567.6 | 609.8 | 589.7 | 561.4 | 501.4 | 518.9 | 521.6 | 458.2 | 457.1 | 482.7 | 466.9 | 437.8 | 441.6 | 442.2 | 409.6 | 406.0 | 385.2 | 378.2 | 351.6 | 358.1 | 340.4 | 349.3 | 335.1 | 333.7 | 315.3 | 327.6 | 314.6 | 308.3 | 282.7 | 273.5 | 262.5 | 252.2 | 228.0 | 247.7 | 242.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 73.1 | 66.7 | 67.0 | 66.3 | 62.7 | 60.3 | 61.4 | 61.5 | 59.1 | 54.5 | 57.4 | 55.6 | 51.0 | 48.7 | 54.9 | 50.5 | 46.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,233.6 | 1,273.3 | 1,611.7 | 1,531.0 | 1,478.4 | 1,551.8 | 1,657.5 | 1,498.1 | 1,555.0 | 1,478.1 | 1,519.4 | 1,441.9 | 1,431.4 | 1,453.3 | 1,452.2 | 1,375.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 624.0 | 619.1 | 617.4 | 659.0 | 654.2 | 652.9 | 654.1 | 651.7 | 644.0 | 645.4 | 642.8 | 638.6 | 632.8 | 621.9 | 614.0 | 603.0 | 597.5 | 588.1 | 584.5 | 578.8 | 570.6 | 567.7 | 550.6 | 550.0 | 533.4 | 514.3 | 501.0 | 502.3 | 491.9 | 484.1 | 477.0 | 468.3 | 462.5 | 456.4 | 451.0 | 443.8 | 434.2 | 431.5 | 427.9 | 411.0 |
| Accumulated Depreciation | 474.6 | 468.7 | 461.3 | 503.3 | 494.9 | 493.2 | 489.1 | 484.1 | 475.8 | 474.0 | 465.3 | 458.1 | 449.6 | 440.9 | 431.5 | 424.0 | 417.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 149.4 | 150.4 | 156.1 | 155.7 | 159.3 | 159.6 | 164.9 | 167.6 | 168.2 | 171.4 | 177.5 | 180.5 | 183.2 | 181.0 | 182.5 | 178.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 89.1 | 189.1 | 61.2 | 71.8 | 63.2 | 123.8 | 49.7 | 53.2 | 57.3 | - | 44.6 | 54.3 | 55.0 | - | 39.0 | 46.9 | - | |||||||||||||||||||||||
| Goodwill | 388.4 | 355.0 | 168.4 | 168.7 | 167.9 | 170.3 | 138.1 | 137.3 | 137.2 | 137.3 | 115.6 | 115.6 | 115.6 | 115.6 | 117.5 | 117.4 | 117.4 | 117.2 | ||||||||||||||||||||||
| Intangible Assets | 479.5 | 368.3 | 61.4 | 65.2 | 66.5 | 77.4 | 74.0 | 75.4 | 78.7 | 82.4 | 46.4 | 49.6 | 52.6 | 55.5 | 58.2 | 61.7 | 65.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 34.7 | 26.4 | 24.1 | 26.7 | 25.2 | 28.9 | 29.6 | 30.6 | 20.7 | 22.5 | 20.7 | 22.3 | 24.0 | 25.0 | 24.2 | 27.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 8.2 | 8.0 | 17.5 | 51.4 | 55.2 | 52.0 | 58.4 | 52.8 | 45.3 | 37.7 | 26.4 | 17.5 | 10.0 | 4.9 | 2.3 | 2.5 | 2.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 83.0 | 60.1 | 56.8 | 54.3 | 52.0 | 47.2 | 48.3 | 50.9 | 54.7 | 37.0 | 37.2 | 38.6 | 38.3 | 33.7 | 32.5 | 30.9 | 27.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | - | - | - | 2,626.3 | 2,566.0 | 2,684.6 | 2,684.4 | 2,529.1 | 2,568.4 | 2,520.0 | 2,397.2 | 2,325.0 | 2,318.5 | 2,383.6 | 2,295.4 | 2,234.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.7 | 5.4 | 7.9 | 13.1 | 11.2 | 13.1 | 8.3 | 9.2 | 10.3 | 10.6 | 10.2 | 7.2 | 14.2 | 13.3 | 8.2 | 10.3 | 8.0 | 10.3 | 10.8 | 9.3 | 5.5 | 7.8 | 13.0 | 10.8 | 13.1 | 4.4 | 8.7 | 5.5 | 5.2 | 10.9 | 9.2 | 7.5 | 8.5 | 5.3 | 4.4 | 5.4 | 7.4 | 6.0 | 7.0 | 3.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 18.4 | 13.3 | 12.3 | 12.6 | 13.8 | 12.0 | 11.3 | 12.2 | 15.3 | 15.4 | 12.1 | 14.9 | 14.3 | 14.9 | 13.0 | 13.5 | 15.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.1 | 8.7 | 7.1 | 7.4 | 7.4 | 7.9 | 7.9 | 7.6 | 7.6 | 8.1 | 9.9 | 11.1 | 10.3 | 10.3 | 11.2 | 11.0 | ||||||||||||||||||||||||
| Accrued Expenses | 237.7 | 359.8 | 254.2 | 214.5 | 224.7 | 347.5 | 258.2 | 208.1 | 242.9 | 318.9 | 249.9 | 237.2 | 233.7 | 359.4 | 295.0 | 218.8 | 250.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 272.8 | 387.2 | 281.4 | 247.6 | 261.4 | 380.5 | 285.7 | 237.1 | 276.0 | 353.0 | 282.1 | 270.4 | 272.5 | 397.9 | 327.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 32.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 27.0 | 19.9 | 19.2 | 21.6 | 21.0 | 24.2 | 24.6 | 25.5 | 15.6 | 17.2 | 15.1 | 16.0 | 17.7 | 18.8 | 18.4 | 21.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 14.6 | 16.8 | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 22.8 | 36.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 35.2 | 23.6 | 24.6 | 18.6 | 25.0 | 26.9 | 18.9 | 18.2 | 17.0 | 17.1 | 15.4 | 14.2 | 13.2 | 12.3 | 15.0 | 14.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | - | - | - | 287.8 | 308.2 | 432.5 | 330.0 | 281.6 | 309.4 | 388.2 | 313.4 | 301.4 | 304.2 | 429.7 | 365.1 | 312.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 781.8 | 792.3 | 774.9 | 739.5 | 737.0 | 758.0 | 901.9 | 823.5 | 843.9 | 762.6 | 763.6 | 724.7 | 730.0 | 694.3 | 711.3 | 693.5 | 733.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (29.4) | (24.5) | (24.4) | (21.4) | (38.5) | (47.0) | (26.7) | (42.4) | (41.3) | (37.0) | (50.5) | (40.0) | (44.6) | (49.0) | (67.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 36.5 | 12.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,450.3 | 2,447.8 | 2,400.6 | 2,338.4 | 2,257.9 | 2,252.1 | 2,354.4 | 2,247.5 | 2,259.1 | 2,131.8 | 2,083.9 | 2,023.6 | 2,014.3 | 1,953.8 | 1,930.3 | 1,922.1 | ||||||||||||||||||||||||
| Total Equity | 2,486.8 | 2,459.8 | 2,400.6 | 2,338.4 | 2,257.9 | 2,252.1 | 2,354.4 | 2,247.5 | 2,259.1 | 2,131.8 | 2,083.9 | 2,023.6 | 2,014.3 | 1,953.8 | 1,930.3 | 1,922.1 | 1,973.1 | 1,860.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 32.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 960.7 | 886.1 | 1,330.3 | 1,283.4 | 1,217.0 | 1,171.3 | 1,371.9 | 1,260.9 | 1,279.0 | 1,125.1 | 1,237.3 | 1,171.5 | 1,158.9 | 1,055.4 | 1,124.8 | 1,122.0 | 1,195.8 | |||||||||||||||||||||||
| Book Value | 2,450.3 | 2,447.8 | 2,400.6 | 2,338.4 | 2,257.9 | 2,252.1 | 2,354.4 | 2,247.5 | 2,259.1 | 2,131.8 | 2,083.9 | 2,023.6 | 2,014.3 | 1,953.8 | 1,930.3 | 1,922.1 | 1,973.1 | 1,860.8 | ||||||||||||||||||||||
| Tangible Book Value | 1,582.4 | 1,724.5 | 2,170.7 | 2,104.5 | 2,023.5 | 2,004.5 | 2,142.3 | 2,034.8 | 2,043.1 | 1,912.1 | 1,921.9 | 1,858.3 | 1,846.2 | 1,782.7 | 1,754.6 | 1,743.0 | 1,790.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.6 |
| 42.6 |
| 38.2 |
| 42.8 |
| 38.7 |
| 38.5 |
| 35.0 |
| 42.0 |
| 32.3 |
| 34.9 |
| 31.9 |
| 35.0 |
| 36.7 |
| 37.1 |
| 36.2 |
| 34.7 |
| 31.2 |
| 30.5 |
| 32.0 |
| 29.9 |
| 27.6 |
| 30.3 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,481.0 |
| 1,404.2 |
| 1,370.6 |
| 1,311.4 |
| 1,324.9 |
| 1,301.0 |
| 1,274.9 |
| 1,232.9 |
| 1,233.2 |
| 1,304.8 |
| 1,240.1 |
| 1,137.5 |
| 1,127.6 |
| 1,190.8 |
| 1,193.6 |
| 1,130.2 |
| 1,171.3 |
| 1,139.8 |
| 1,065.0 |
| 1,028.8 |
| 1,019.8 |
| 1,037.8 |
| 976.8 |
| 940.9 |
| 409.2 |
| 400.7 |
| 394.7 |
| 386.3 |
| 378.6 |
| 370.1 |
| 367.7 |
| 360.1 |
| 353.5 |
| 346.4 |
| 352.3 |
| 345.1 |
| 338.2 |
| 331.1 |
| 324.0 |
| 317.2 |
| 310.0 |
| 302.9 |
| 298.3 |
| 291.5 |
| 285.3 |
| 278.7 |
| 272.3 |
| 180.5 |
| 178.9 |
| 183.8 |
| 184.0 |
| 184.3 |
| 189.1 |
| 180.5 |
| 182.3 |
| 173.3 |
| 160.9 |
| 154.6 |
| 150.0 |
| 146.8 |
| 145.9 |
| 145.9 |
| 144.3 |
| 145.3 |
| 146.4 |
| 148.1 |
| 145.5 |
| 142.7 |
| 146.2 |
| 149.3 |
| 138.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 64.5 |
| 65.2 |
| 53.0 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.8 |
| 32.0 |
| 33.2 |
| 34.4 |
| 24.3 |
| 25.2 |
| 26.1 |
| 27.1 |
| 28.0 |
| 28.9 |
| 29.8 |
| 30.7 |
| 31.7 |
| 32.6 |
| 33.9 |
| 27.8 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| 33.6 |
| 35.1 |
| 36.9 |
| 37.8 |
| 38.4 |
| 38.9 |
| 39.1 |
| 41.4 |
| 42.8 |
| 41.1 |
| 42.9 |
| 45.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.1 |
| 2.4 |
| 2.7 |
| 3.0 |
| 2.1 |
| 2.3 |
| 2.6 |
| 2.8 |
| 1.4 |
| 1.6 |
| 1.9 |
| 2.0 |
| 2.2 |
| 2.4 |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| 32.2 |
| 33.1 |
| 31.7 |
| 32.3 |
| 32.5 |
| 37.7 |
| 33.3 |
| 30.2 |
| 32.1 |
| 33.8 |
| 32.9 |
| 34.2 |
| 33.6 |
| 33.8 |
| 18.3 |
| 18.9 |
| 17.0 |
| 16.7 |
| 16.2 |
| 15.5 |
| 16.1 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,372.6 |
| 2,354.7 |
| 2,191.8 |
| 2,139.7 |
| 2,150.9 |
| 2,167.3 |
| 2,085.6 |
| 2,053.6 |
| 2,058.0 |
| 2,151.4 |
| 2,040.6 |
| 1,952.8 |
| 1,953.1 |
| 1,971.7 |
| 1,939.3 |
| 1,890.7 |
| 1,893.7 |
| 1,853.4 |
| 1,751.4 |
| 1,634.1 |
| 1,624.6 |
| 1,636.8 |
| 1,573.6 |
| 1,520.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.1 |
| 5.8 |
| 6.3 |
| 6.0 |
| 7.2 |
| 5.5 |
| 4.7 |
| 5.0 |
| 5.2 |
| 5.1 |
| 5.6 |
| 5.0 |
| 4.7 |
| 3.1 |
| 2.8 |
| 2.3 |
| 2.9 |
| 3.0 |
| 3.5 |
| 11.2 |
| 11.3 |
| 10.4 |
| 10.3 |
| 9.8 |
| 8.6 |
| 8.4 |
| 8.3 |
| 8.7 |
| 9.2 |
| 7.9 |
| 8.3 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 324.4 |
| 231.0 |
| 212.0 |
| 199.2 |
| 299.8 |
| 223.2 |
| 210.7 |
| 179.8 |
| 272.8 |
| 193.9 |
| 178.5 |
| 173.9 |
| 279.6 |
| 207.7 |
| 193.8 |
| 168.6 |
| 265.1 |
| 185.4 |
| 170.6 |
| 167.1 |
| 240.5 |
| 170.8 |
| 145.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.6 |
| 285.1 |
| 355.7 |
| 253.5 |
| 232.9 |
| 215.9 |
| 317.3 |
| 250.5 |
| 236.1 |
| 207.6 |
| 293.6 |
| 216.0 |
| 196.9 |
| 192.5 |
| 295.7 |
| 221.9 |
| 206.9 |
| 182.1 |
| 275.0 |
| 192.9 |
| 178.8 |
| 176.8 |
| 249.4 |
| 180.7 |
| 152.7 |
| 25.0 |
| 27.6 |
| 29.9 |
| 31.7 |
| 33.1 |
| 34.1 |
| 34.8 |
| 35.2 |
| 37.0 |
| 38.5 |
| 37.8 |
| 39.4 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 47.4 |
| 47.6 |
| 50.9 |
| 55.2 |
| 47.6 |
| 50.2 |
| 54.0 |
| 55.7 |
| 56.3 |
| - |
| - |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 67.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 20.9 |
| 22.2 |
| 21.0 |
| 21.1 |
| 20.1 |
| 22.5 |
| 22.6 |
| 24.4 |
| 24.1 |
| 26.3 |
| 25.3 |
| 24.5 |
| 24.2 |
| 26.0 |
| 26.4 |
| 13.0 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 399.5 |
| 493.9 |
| 353.7 |
| 334.1 |
| 321.8 |
| 427.3 |
| 356.2 |
| 345.0 |
| 323.8 |
| 412.6 |
| 337.3 |
| 318.3 |
| 316.6 |
| 378.5 |
| 308.8 |
| 299.8 |
| 280.1 |
| 376.5 |
| 318.9 |
| 262.4 |
| 261.8 |
| 333.7 |
| 260.4 |
| 232.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 632.6 |
| 629.2 |
| 599.2 |
| 634.7 |
| 565.3 |
| 581.2 |
| 566.9 |
| 597.5 |
| 601.9 |
| 599.9 |
| 541.7 |
| 552.4 |
| 518.0 |
| 556.6 |
| 522.8 |
| 544.9 |
| 467.5 |
| 448.4 |
| 409.4 |
| 420.7 |
| 384.0 |
| 400.8 |
| 380.7 |
| (45.8) |
| (28.2) |
| (19.8) |
| (20.5) |
| (14.5) |
| (15.4) |
| (16.8) |
| (27.4) |
| (34.2) |
| (35.3) |
| (23.5) |
| (35.8) |
| (30.7) |
| (28.7) |
| (33.0) |
| (28.9) |
| (28.2) |
| (18.2) |
| (19.9) |
| (20.3) |
| (28.0) |
| (35.5) |
| (38.0) |
| (30.5) |
| (27.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,973.1 |
| 1,860.8 |
| 1,838.1 |
| 1,805.6 |
| 1,829.1 |
| 1,739.9 |
| 1,729.4 |
| 1,708.6 |
| 1,734.3 |
| 1,738.8 |
| 1,703.3 |
| 1,634.5 |
| 1,636.6 |
| 1,593.1 |
| 1,630.5 |
| 1,590.9 |
| 1,613.7 |
| 1,476.8 |
| 1,432.5 |
| 1,371.7 |
| 1,362.8 |
| 1,303.1 |
| 1,313.2 |
| 1,288.3 |
| 1,838.1 |
| 1,805.6 |
| 1,829.1 |
| 1,739.9 |
| 1,729.4 |
| 1,708.6 |
| 1,734.3 |
| 1,738.8 |
| 1,703.3 |
| 1,634.5 |
| 1,636.6 |
| 1,593.1 |
| 1,630.5 |
| 1,590.9 |
| 1,613.7 |
| 1,476.8 |
| 1,432.5 |
| 1,371.7 |
| 1,362.8 |
| 1,303.1 |
| 1,313.2 |
| 1,288.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,048.5 |
| 1,117.2 |
| 1,078.5 |
| 1,108.9 |
| 983.7 |
| 1,024.4 |
| 996.8 |
| 1,025.6 |
| 1,011.3 |
| 1,024.1 |
| 940.6 |
| 935.1 |
| 895.1 |
| 971.7 |
| 923.3 |
| 989.2 |
| 864.8 |
| 872.0 |
| 850.0 |
| 843.0 |
| 788.5 |
| 796.0 |
| 788.2 |
| 1,838.1 |
| 1,805.6 |
| 1,829.1 |
| 1,739.9 |
| 1,729.4 |
| 1,708.6 |
| 1,734.3 |
| 1,738.8 |
| 1,703.3 |
| 1,634.5 |
| 1,636.6 |
| 1,593.1 |
| 1,630.5 |
| 1,590.9 |
| 1,613.7 |
| 1,476.8 |
| 1,432.5 |
| 1,371.7 |
| 1,362.8 |
| 1,303.1 |
| 1,313.2 |
| 1,288.3 |
| 1,674.7 |
| 1,741.6 |
| 1,707.9 |
| 1,730.2 |
| 1,651.1 |
| 1,639.7 |
| 1,618.0 |
| 1,642.7 |
| 1,646.3 |
| 1,609.9 |
| 1,540.2 |
| 1,541.3 |
| 1,497.0 |
| 1,533.4 |
| 1,491.8 |
| 1,532.9 |
| 1,395.3 |
| - |
| - |
| - |
| - |
| - |
| - |