| (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 | Q4 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.0 | 0.0 | 1.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 8.4 | 0.3 | 0.2 | 5.2 | 2.5 | 5.5 | 10.7 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 0.0 | 0.0 | 0.3 | 5.5 | 2.9 | 79.0 | 26.8 | 2.0 | 21.5 | 24.2 | 7.9 | 22.0 | 12.1 | 3.2 | 0.0 | 2.4 | 25.6 | 0.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 0.0 | 0.0 | 0.3 | 5.5 | 2.9 | 79.0 | 26.8 | 2.0 | 21.5 | 24.2 | 7.9 | 22.0 | 12.1 | 3.2 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 314.4 | 147.4 | 138.1 | 127.2 | 70.8 | 47.4 | 67.4 | 54.1 | 50.3 | 43.0 | 50.0 | 44.1 | 39.1 | 43.9 | 34.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 261.2 | 187.4 | 213.5 | 198.9 | 130.3 | 82.2 | 73.6 | 77.6 | 70.8 | 47.4 | 38.5 | 37.6 | 32.1 | 32.6 | 34.9 | 33.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,003.8 | 820.0 | 653.4 | 549.8 | 482.2 | 426.5 | 357.3 | 329.9 | 292.3 | 252.0 | 225.4 | 205.5 | 192.4 | 187.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 110.4 | 44.6 | 27.5 | 45.5 | 29.0 | 12.4 | 11.8 | 10.6 | 11.0 | 7.1 | 6.2 | 11.4 | 7.8 | 13.0 | 14.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 16.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 17.6 |
| 5.6 |
| 2.9 |
| 101.8 |
| 111.4 |
| 97.0 |
| 79.0 |
| 70.6 |
| 61.3 |
| 35.7 |
| - |
| - |
| 21.5 |
| 23.5 |
| 33.6 |
| 31.6 |
| 24.2 |
| 14.6 |
| 12.2 |
| 17.2 |
| 7.9 |
| 29.9 |
| 37.6 |
| 33.5 |
| 22.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.0 | 0.0 | 1.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 8.4 | 0.3 | 0.2 | 5.2 | 2.5 | 5.5 | 10.7 | 17.6 | 5.6 | 2.9 | 101.8 | 111.4 | 97.0 | 79.0 | 70.6 | 61.3 | 35.7 | - | - | 21.5 | 23.5 | 33.6 | 31.6 | 24.2 | 14.6 | 12.2 | 17.2 | 7.9 | 29.9 | 37.6 | 33.5 | 22.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 290.2 | 314.4 | 266.2 | 170.6 | 165.0 | 147.4 | 143.8 | 149.1 | 109.7 | 138.1 | 160.1 | 154.1 | 161.0 | 127.2 | 134.1 | 124.3 | 113.7 | 70.8 | 58.8 | 53.3 | 52.6 | 47.4 | 62.2 | 56.4 | 69.9 | - | - | 50.3 | 57.3 | 43.1 | 44.4 | 43.0 | 53.3 | 58.5 | 42.0 | 50.0 | 45.8 | 45.5 | 39.9 | 44.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 313.2 | 261.2 | 250.5 | 235.0 | 198.9 | 187.4 | 177.7 | 183.0 | 196.3 | 213.5 | 214.5 | 215.4 | 199.6 | 198.9 | 176.9 | 164.0 | 146.1 | 130.3 | 104.6 | 87.4 | 84.0 | 82.2 | 78.8 | 85.4 | 72.9 | - | - | 70.8 | 66.1 | 63.1 | 56.0 | 47.4 | 43.4 | 40.1 | 42.5 | 38.5 | 41.1 | 47.2 | 44.5 | 37.6 |
| Prepaid Expenses | 21.2 | 17.9 | 7.7 | 6.8 | 9.4 | 7.3 | 3.4 | 5.7 | 7.4 | 3.1 | 2.8 | 4.5 | 5.5 | 1.9 | 2.3 | 4.7 | 5.5 | 2.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 943.7 | 869.2 | 759.3 | 654.2 | 571.7 | 488.2 | 427.8 | 423.1 | 392.2 | 409.0 | 425.3 | 424.2 | 384.2 | 349.1 | 336.1 | 327.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,035.3 | 1,003.8 | 947.5 | 898.4 | 877.1 | 820.0 | 726.1 | 701.1 | 684.5 | 653.4 | 631.7 | 611.3 | 578.5 | 549.8 | 538.7 | 527.6 | 494.2 | 482.2 | 457.2 | 457.3 | 443.1 | 426.5 | 405.5 | 395.0 | 377.7 | - | - | 292.3 | 284.8 | 267.5 | 257.7 | 252.0 | 248.9 | 242.4 | 233.2 | 225.4 | 217.5 | 214.1 | 208.5 | 205.5 |
| Accumulated Depreciation | 380.5 | 372.5 | 355.8 | 338.9 | 324.8 | 309.6 | 298.5 | 287.9 | 294.0 | 283.5 | 274.9 | 263.9 | 254.0 | 245.0 | 242.2 | 235.2 | 227.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 654.9 | 631.3 | 591.7 | 559.5 | 552.3 | 510.4 | 427.7 | 413.2 | 390.6 | 369.9 | 356.8 | 347.4 | 324.6 | 304.7 | 296.5 | 292.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | 81.9 | 81.9 | 81.9 | 81.9 | 81.9 | 81.9 | 81.9 | 81.9 | 81.9 | 81.9 | 85.7 | ||||||||||||||||||||||
| Intangible Assets | 90.0 | 83.9 | 82.0 | 80.4 | 78.7 | 78.3 | 76.9 | 75.6 | 70.7 | 68.1 | 61.9 | 62.8 | 63.7 | 64.6 | 65.5 | 66.4 | 67.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.3 | 18.0 | 17.1 | 17.8 | 14.8 | 15.4 | 15.5 | 16.1 | - | 11.8 | - | - | - | - | - | 1.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 0.0 | 3.3 | 0.0 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1.9 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,789.7 | 1,686.5 | 1,534.1 | 1,399.4 | 1,300.2 | 1,175.2 | 1,030.6 | 1,010.7 | 952.9 | 941.4 | 944.5 | 930.1 | 867.9 | 813.9 | 785.8 | 776.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 160.1 | 110.4 | 109.7 | 81.6 | 77.2 | 44.6 | 27.2 | 29.0 | 15.4 | 27.5 | 29.9 | 32.2 | 29.6 | 45.5 | 48.6 | 36.2 | 35.8 | 29.0 | 25.9 | 21.3 | 17.6 | 12.4 | 16.0 | 19.7 | 13.5 | - | - | 11.0 | 18.9 | 14.1 | 9.9 | 7.1 | 7.2 | 9.4 | 3.6 | 6.2 | 7.8 | 10.5 | 10.1 | 11.4 |
| Short Term Debt | - | - | 0.0 | 0.0 | 16.0 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 55.2 | 80.7 | 20.0 | 33.8 | 16.4 | 14.9 | 16.4 | 26.9 | 16.5 | 13.8 | 19.6 | 20.3 | 22.1 | 21.4 | 31.8 | 29.8 | 25.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.4 | 3.3 | 2.9 | 2.9 | 2.4 | 2.5 | 2.3 | 2.3 | - | 2.0 | - | - | - | - | - | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 136.7 | 132.2 | 120.5 | 95.3 | 97.0 | 99.3 | 96.2 | 85.5 | 93.2 | 85.5 | 91.0 | 101.2 | 86.2 | 78.6 | 61.8 | 60.1 | 52.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 359.6 | 330.9 | 250.2 | 210.7 | 206.6 | 174.9 | 139.8 | 141.3 | 125.2 | 126.7 | 140.5 | 153.7 | 137.9 | 145.6 | 142.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 14.8 | 15.5 | 14.9 | 15.6 | 13.0 | 13.6 | 13.8 | 14.3 | 14.9 | 10.2 | 10.7 | 6.0 | 5.9 | 6.0 | 1.2 | 1.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 34.9 | 30.3 | 22.2 | - | 5.1 | 0.0 | 1.7 | 5.8 | 5.0 | 12.1 | 14.7 | 14.2 | 19.6 | 18.7 | 31.4 | 31.9 | 33.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 27.0 | 23.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 855.5 | 791.5 | 671.0 | 566.7 | 484.3 | 350.7 | 233.8 | 270.2 | 168.1 | 206.2 | 262.1 | 269.9 | 258.5 | 253.2 | 262.0 | 286.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 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 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 71.9 | 64.4 | 56.4 | 48.6 | 39.0 | 68.9 | 59.4 | 49.2 | 139.2 | 122.1 | 109.9 | 128.6 | 117.1 | 98.7 | 87.9 | 82.1 | 77.6 | |||||||||||||||||||||||
| Retained Earnings | 862.0 | 830.3 | 806.4 | 783.8 | 776.5 | 755.3 | 737.1 | 691.0 | 645.3 | 612.8 | 572.3 | 531.3 | 492.1 | 461.7 | 435.7 | 408.2 | 402.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 934.2 | 895.0 | 863.1 | 832.7 | 815.9 | 824.6 | 796.9 | 740.5 | 784.8 | 735.2 | 682.5 | 660.1 | 609.4 | 560.7 | 523.9 | 490.5 | 480.2 | |||||||||||||||||||||||
| Total Equity | 934.2 | 895.0 | 863.1 | 832.7 | 815.9 | 824.6 | 796.9 | 740.5 | 784.8 | 735.2 | 682.5 | 660.1 | 609.4 | 560.7 | 523.9 | 490.5 | 480.2 | 466.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 0.0 | 0.0 | 16.0 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | (1.0) | (0.0) | 15.0 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 584.1 | 538.3 | 509.2 | 443.4 | 365.1 | 313.3 | 288.0 | 281.8 | 267.1 | 282.2 | 284.8 | 270.5 | 246.3 | 203.5 | 193.9 | 191.2 | 169.5 | 131.3 | ||||||||||||||||||||||
| Book Value | 934.2 | 895.0 | 863.1 | 832.7 | 815.9 | 824.6 | 796.9 | 740.5 | 784.8 | 735.2 | 682.5 | 660.1 | 609.4 | 560.7 | 523.9 | 490.5 | 480.2 | 466.2 | ||||||||||||||||||||||
| Tangible Book Value | 844.2 | 811.1 | 781.1 | 752.3 | 737.1 | 746.3 | 719.9 | 583.0 | 632.3 | 585.3 | 538.7 | 515.4 | 463.8 | 414.2 | 376.5 | 342.2 | 331.0 | |||||||||||||||||||||||
| - |
| 2.4 |
| 25.6 |
| 0.3 |
| 39.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 17.9 | 7.3 | 3.1 | 1.9 | 2.1 | 3.8 | 1.4 | 1.0 | 0.5 | 0.6 | 0.5 | 0.6 | 0.3 | 0.7 | 0.7 | 0.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 869.2 | 488.2 | 409.0 | 349.1 | 218.1 | 220.3 | 187.5 | 140.7 | 153.7 | 141.0 | 124.2 | 124.9 | 113.6 | 91.5 | 84.4 | 91.7 | - | - |
| 179.4 |
| 153.7 |
| - |
| - |
| Accumulated Depreciation | 372.5 | 309.6 | 283.5 | 245.0 | 224.1 | 203.1 | 179.2 | 166.9 | 150.0 | 137.1 | 124.3 | 113.6 | 105.1 | 96.9 | 85.9 | 86.3 | - | - |
| Property,Plant & Equipment Net | 631.3 | 510.4 | 369.9 | 304.7 | 258.1 | 223.3 | 178.1 | 163.0 | 142.4 | 114.9 | 101.1 | 91.9 | 87.3 | 90.7 | 93.5 | 67.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 81.9 | 81.9 | 85.7 | 3.2 | 3.2 | 3.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 83.9 | 78.3 | 68.1 | 64.6 | 70.1 | 0.0 | 0.3 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 18.0 | 15.4 | 11.8 | 7.1 | 17.0 | 1.6 | 1.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.3 | 0.2 | 0.8 | 6.4 | 1.2 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,686.5 | 1,175.2 | 941.4 | 813.9 | 650.2 | 449.0 | 371.4 | 308.0 | 296.8 | 256.5 | 232.9 | 227.0 | 215.4 | 193.5 | 179.0 | 160.3 | - | - |
| 13.0 |
| - |
| - |
| Short Term Debt | 0.0 | 16.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 80.7 | 14.9 | 13.8 | 21.4 | 7.5 | 0.0 | 4.6 | 2.4 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.3 | 2.5 | 2.0 | 1.3 | 1.6 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 132.2 | 99.3 | 85.5 | 78.6 | 50.2 | 46.6 | 44.3 | 36.9 | 39.1 | 31.9 | 37.2 | 31.3 | 28.6 | 26.6 | 20.0 | 23.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 330.9 | 174.9 | 126.7 | 145.6 | 86.8 | 59.0 | 56.0 | 47.5 | 50.1 | 39.0 | 43.4 | 42.7 | 36.3 | 39.6 | 38.7 | 36.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.5 | 13.6 | 10.2 | 6.0 | 15.5 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 30.3 | 0.0 | 12.1 | 18.7 | 32.0 | 28.3 | 15.3 | 9.3 | 8.0 | 9.5 | 8.7 | 7.5 | 14.4 | 15.7 | 17.8 | 7.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 23.3 | 20.7 | 16.8 | 11.5 | 18.8 | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 791.5 | 350.7 | 206.2 | 253.2 | 184.0 | 98.1 | 81.3 | 58.6 | 57.9 | 48.1 | 53.9 | 52.9 | 51.3 | 55.4 | 56.5 | 43.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 64.4 | 68.9 | 122.1 | 98.7 | 81.7 | 5.2 | 3.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Retained Earnings | 830.3 | 755.3 | 612.8 | 461.7 | 384.3 | 345.5 | 286.3 | 249.2 | 237.0 | 205.7 | 178.7 | 173.8 | 163.9 | 138.0 | 122.4 | 116.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 895.0 | 824.6 | 735.2 | 560.7 | 466.2 | 350.9 | 290.1 | 249.4 | 238.9 | 208.4 | 178.9 | 174.1 | 164.1 | 138.1 | 122.5 | 116.7 | 118.0 | 96.5 |
| Total Equity | 895.0 | 824.6 | 735.2 | 560.7 | 466.2 | 350.9 | 290.1 | 249.4 | 238.9 | 208.4 | 178.9 | 174.1 | 164.1 | 138.1 | 122.5 | 116.7 | 118.0 | 96.5 |
| - |
| - |
| Net debt | (0.0) | 16.0 | (0.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 538.3 | 313.3 | 282.2 | 203.5 | 131.3 | 161.2 | 131.5 | 93.2 | 103.7 | 101.9 | 80.8 | 82.2 | 77.3 | 51.9 | 45.7 | 55.5 | - | - |
| Book Value | 895.0 | 824.6 | 735.2 | 560.7 | 466.2 | 350.9 | 290.1 | 249.4 | 238.9 | 208.4 | 178.9 | 174.1 | 164.1 | 138.1 | 122.5 | 116.7 | 118.0 | 96.5 |
| Tangible Book Value | 811.1 | 746.3 | 585.3 | 414.2 | 310.3 | 347.6 | 286.6 | 245.7 | 238.9 | - | - | - | - | - | - | - | - | - |
| 2.8 |
| 2.9 |
| 3.6 |
| 3.7 |
| 2.0 |
| 1.9 |
| 2.0 |
| - |
| - |
| 0.5 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.8 |
| 1.1 |
| 2.5 |
| 0.5 |
| 0.8 |
| 1.1 |
| 0.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 283.7 |
| 218.1 |
| 270.6 |
| 259.1 |
| 245.4 |
| 220.3 |
| 225.5 |
| 219.8 |
| 197.0 |
| - |
| 154.5 |
| 153.7 |
| 164.1 |
| 159.7 |
| 146.2 |
| 141.0 |
| 141.4 |
| 144.7 |
| 130.2 |
| 124.2 |
| 144.9 |
| 152.9 |
| 136.7 |
| 131.1 |
| 224.1 |
| 216.7 |
| 217.5 |
| 210.5 |
| 203.1 |
| 196.6 |
| 190.6 |
| 184.6 |
| - |
| - |
| 150.0 |
| 146.5 |
| 142.8 |
| 139.3 |
| 137.1 |
| 133.7 |
| 130.5 |
| 127.4 |
| 124.3 |
| 121.2 |
| 118.3 |
| 115.7 |
| 113.6 |
| 266.4 |
| 258.1 |
| 240.6 |
| 239.8 |
| 232.6 |
| 223.3 |
| 208.9 |
| 204.4 |
| 193.0 |
| - |
| - |
| 142.4 |
| 138.3 |
| 124.6 |
| 118.4 |
| 114.9 |
| 115.2 |
| 111.9 |
| 105.8 |
| 101.1 |
| 96.3 |
| 95.8 |
| 92.8 |
| 91.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.1 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.9 |
| 17.0 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 717.5 |
| 650.2 |
| 516.4 |
| 504.2 |
| 483.4 |
| 449.0 |
| 439.9 |
| 429.8 |
| 395.6 |
| - |
| 306.7 |
| 296.8 |
| 303.1 |
| 285.0 |
| 265.3 |
| 256.5 |
| 257.3 |
| 257.5 |
| 236.7 |
| 232.9 |
| 255.1 |
| 250.0 |
| 236.8 |
| 233.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 5.3 |
| 5.1 |
| 7.7 |
| 5.1 |
| 2.2 |
| 2.5 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.2 |
| 48.3 |
| 47.3 |
| 49.1 |
| 46.6 |
| 45.5 |
| 47.0 |
| 50.7 |
| - |
| - |
| 39.1 |
| 41.7 |
| 34.3 |
| 31.2 |
| 31.9 |
| 36.1 |
| 38.1 |
| 34.4 |
| 37.2 |
| 34.5 |
| 30.8 |
| 28.5 |
| 31.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.2 |
| 114.2 |
| 86.8 |
| 74.2 |
| 78.5 |
| 66.7 |
| 59.0 |
| 61.5 |
| 76.6 |
| 64.2 |
| - |
| 56.6 |
| 50.1 |
| 60.6 |
| 55.3 |
| 41.1 |
| 39.0 |
| 43.3 |
| 53.3 |
| 38.0 |
| 43.4 |
| 42.2 |
| 47.3 |
| 38.6 |
| 42.7 |
| 15.3 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.2 |
| 0.7 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.0 |
| 32.0 |
| 31.1 |
| 31.1 |
| 33.0 |
| 28.3 |
| 23.0 |
| 20.4 |
| 15.1 |
| - |
| 6.5 |
| 8.0 |
| 10.7 |
| 9.9 |
| 10.3 |
| 9.5 |
| 7.2 |
| 6.9 |
| 7.7 |
| 8.7 |
| 12.7 |
| 12.8 |
| 13.4 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.3 |
| 184.0 |
| 116.1 |
| 120.5 |
| 110.3 |
| 98.1 |
| 95.0 |
| 107.1 |
| 89.3 |
| - |
| 64.7 |
| 59.6 |
| 72.8 |
| 67.3 |
| 53.5 |
| 50.6 |
| 52.5 |
| 62.5 |
| 48.0 |
| 53.9 |
| 56.7 |
| 62.6 |
| 54.6 |
| 59.1 |
| 81.7 |
| 12.0 |
| 11.0 |
| 11.0 |
| 5.2 |
| 8.2 |
| 6.5 |
| 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 |
| 384.3 |
| 388.1 |
| 372.5 |
| 361.9 |
| 345.5 |
| 336.5 |
| 316.0 |
| 306.1 |
| - |
| - |
| 237.0 |
| 230.1 |
| 217.5 |
| 211.6 |
| 205.7 |
| 204.6 |
| 194.8 |
| 188.5 |
| 178.7 |
| 198.2 |
| 187.2 |
| 181.9 |
| 173.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.2 |
| 400.3 |
| 383.7 |
| 373.0 |
| 350.9 |
| 344.9 |
| 322.7 |
| 306.3 |
| - |
| 242.0 |
| 237.2 |
| 230.3 |
| 217.7 |
| 211.8 |
| 205.9 |
| 204.8 |
| 195.0 |
| 188.7 |
| 178.9 |
| 198.4 |
| 187.4 |
| 182.1 |
| 174.1 |
| 400.3 |
| 383.7 |
| 373.0 |
| 350.9 |
| 344.9 |
| 322.7 |
| 306.3 |
| - |
| 242.0 |
| 237.2 |
| 230.3 |
| 217.7 |
| 211.8 |
| 205.9 |
| 204.8 |
| 195.0 |
| 188.7 |
| 178.9 |
| 198.4 |
| 187.4 |
| 182.1 |
| 174.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.4 |
| 180.6 |
| 178.7 |
| 161.2 |
| 164.0 |
| 143.2 |
| 132.8 |
| - |
| 97.9 |
| 103.7 |
| 103.5 |
| 104.5 |
| 105.1 |
| 101.9 |
| 98.0 |
| 91.5 |
| 92.2 |
| 80.8 |
| 102.7 |
| 105.7 |
| 98.0 |
| 88.4 |
| 400.3 |
| 383.7 |
| 373.0 |
| 350.9 |
| 344.9 |
| 322.7 |
| 306.3 |
| - |
| 242.0 |
| 237.2 |
| 230.3 |
| 217.7 |
| 211.8 |
| 205.9 |
| 204.8 |
| 195.0 |
| 188.7 |
| 178.9 |
| 198.4 |
| 187.4 |
| 182.1 |
| 174.1 |
| 310.3 |
| 397.1 |
| 380.5 |
| 369.8 |
| 347.6 |
| 341.6 |
| 319.3 |
| 302.9 |
| - |
| - |
| 237.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |