| (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 | 145.5 | 123.5 | 167.3 | 185.6 | 294.9 | 203.5 | 139.9 | 178.0 | 133.4 | 70.8 | 78.9 | 30.8 | 46.3 | 45.0 | 46.9 | 45.7 | 45.0 | 37.7 |
| Restricted Cash | - | 7.6 | 6.7 | 0.8 | 0.8 | 0.8 | 6.7 | 6.9 | 7.5 | 6.9 | 6.9 | 0.8 | 0.8 | 0.1 | - | - | - | - |
| Short Term Investments | 228.8 | 447.8 | 338.9 | 246.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 374.3 | 571.3 | 506.1 | 432.2 | 294.9 | 203.5 | 139.9 | 178.0 | 133.4 | 70.8 | 78.9 | 30.8 | 46.3 | 45.0 | 46.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 168.5 | 203.1 | 218.0 | 169.8 | 104.4 | 86.9 | 83.8 | 78.7 | 75.3 | 50.6 | 36.9 | 42.8 | 36.6 | 24.8 | 35.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 329.0 | 282.2 | 306.5 | 242.4 | 195.0 | 161.1 | 140.4 | 129.0 | 120.5 | 113.9 | 109.4 | 104.1 | 95.8 | 100.2 | 120.0 | 109.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 93.4 | 84.9 | 80.4 | 62.9 | 57.0 | 48.4 | 40.7 | 102.3 | 94.7 | 87.0 | 93.0 | 87.5 | 87.2 | 86.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 42.3 | 46.9 | 54.4 | 62.3 | 38.0 | 24.0 | 25.3 | 36.0 | 32.6 | 25.0 | 19.8 | 21.6 | 19.5 | 10.2 | 19.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 14.5 | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 14.5 | 15.0 | - | - | - | ||
| (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 | 150.8 | 145.5 | 187.5 | 173.6 | 184.0 | 123.5 | 120.1 | 145.2 | 134.0 | 167.3 | 142.3 | 132.5 | 164.5 | 185.6 | 308.6 | |||||||||||||||||||||||||
| - |
| 45.7 |
| 45.0 |
| 37.7 |
| 57.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 66.8 | 60.5 | 49.4 | 33.3 | 24.9 | 19.4 | 11.7 | 11.1 | 9.8 | 5.5 | 4.8 | 6.7 | 6.2 | 5.1 | 10.1 | 15.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 943.2 | 1,123.6 | 1,080.0 | 877.6 | 619.2 | 470.8 | 375.7 | 396.8 | 339.8 | 240.7 | 230.0 | 185.1 | 184.9 | 175.2 | 212.0 | 228.6 | - | - |
| 86.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 37.3 | 31.1 | 26.4 | 23.3 | 22.1 | 18.5 | 15.4 | 61.1 | 58.6 | 56.1 | 63.0 | 57.0 | 55.2 | 52.1 | 49.3 | - | - | - |
| Property,Plant & Equipment Net | 56.1 | 53.8 | 54.0 | 39.7 | 35.0 | 29.8 | 25.3 | 41.1 | 36.2 | 30.8 | 30.0 | 30.5 | 32.0 | 34.4 | 37.2 | 38.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 28.9 | 29.6 | 30.7 | 12.1 | 9.2 | 4.5 | 5.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 79.9 | 68.3 | 53.4 | 31.7 | 35.5 | 57.9 | 68.1 | 71.9 | 83.1 | 1.1 | 1.3 | 0.6 | - | - | - | - | - | - |
| Other Non-Current Assets | 46.0 | 50.6 | 40.6 | 33.8 | 34.3 | 40.3 | 44.6 | 31.7 | 22.4 | 22.7 | 14.9 | 12.1 | 15.8 | 12.5 | 19.9 | 13.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,361.4 | 1,348.8 | 1,282.0 | 1,013.6 | 753.2 | 624.6 | 548.1 | 548.4 | 488.2 | 302.2 | 281.8 | 227.7 | 233.5 | 222.2 | 269.2 | 280.9 | - | - |
| 36.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 14.5 | 0.5 | - | - | - | - | - |
| Deferred Revenue Current | 65.5 | 94.7 | 164.7 | 123.5 | 60.5 | 21.2 | 24.6 | 19.5 | 16.2 | 10.3 | 7.9 | 6.8 | 4.4 | 6.4 | 10.8 | 13.9 | - | - |
| Operating Lease Liabilities Current | 4.9 | 4.5 | 5.0 | 5.4 | 4.7 | 2.6 | 3.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 34.2 | 25.5 | 31.4 | 35.5 | 30.7 | 24.6 | 7.6 | 19.2 | 21.0 | 5.1 | 9.1 | 4.2 | 4.8 | 7.3 | 8.4 | 10.6 | - | - |
| Other Current Liabilities | 33.2 | 26.0 | 12.8 | 12.9 | 12.6 | 8.9 | 7.6 | 5.0 | 5.1 | 4.6 | 4.1 | 3.4 | 4.6 | 3.9 | 4.6 | 4.4 | - | - |
| Total Current Liabilities | 197.7 | 207.5 | 285.1 | 248.1 | 150.1 | 84.4 | 68.7 | 85.0 | 79.3 | 47.7 | 44.4 | 52.1 | 35.5 | 29.8 | 47.5 | 68.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 24.6 | 25.3 | 25.7 | 6.9 | 4.4 | 1.9 | 2.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 43.4 | 43.5 | 46.2 | 31.3 | 8.0 | 1.8 | 4.7 | 3.1 | 2.0 | 0.7 | 0.7 | 0.4 | 0.3 | 0.5 | 1.5 | 2.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 3.6 | 3.1 | 3.2 | 3.5 | 4.7 | 5.1 | 3.8 | 3.3 | 3.6 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 44.8 | 42.6 | 42.1 | 21.8 | 9.7 | 9.4 | 7.2 | 4.3 | 5.6 | 4.8 | 5.4 | 6.8 | 7.2 | 5.8 | 5.7 | 4.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 326.7 | 336.0 | 417.1 | 346.4 | 214.3 | 143.0 | 128.7 | 140.1 | 134.6 | 100.8 | 98.0 | 59.3 | 57.5 | 36.1 | 54.7 | 75.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 533.3 | 548.7 | 547.2 | 550.3 | 559.9 | 570.1 | 559.9 | 565.1 | 556.1 | 535.4 | 529.1 | 519.1 | 511.0 | 504.6 | 499.3 | 494.0 | - | - |
| Retained Earnings | 503.5 | 470.3 | 319.5 | 118.9 | (22.7) | (92.0) | (140.2) | (157.3) | (204.7) | (331.7) | (342.7) | (350.9) | (339.6) | (322.5) | (288.4) | (293.5) | - | - |
| Accumulated Other Comprehensive Income | (2.2) | (6.2) | (1.8) | (2.0) | 1.8 | 3.4 | (0.3) | 0.4 | 2.2 | (2.3) | (1.4) | 1.3 | 5.7 | 5.0 | 4.8 | 6.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,034.7 | 1,012.8 | 864.9 | 667.3 | 539.0 | 481.6 | 419.4 | 408.3 | 353.6 | 201.5 | 183.8 | 161.9 | 169.5 | 186.1 | 214.6 | 205.6 | 216.4 | 319.4 |
| Total Equity | 1,034.7 | 1,012.8 | 864.9 | 667.3 | 539.0 | 481.6 | 419.4 | 408.3 | 353.6 | 201.5 | 183.8 | 161.9 | 169.5 | 186.1 | 214.6 | 205.6 | 216.4 | 319.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (16.2) | (31.3) | - | - | - | - | - |
| Working Capital | 745.5 | 916.1 | 794.9 | 629.5 | 469.1 | 386.4 | 307.0 | 311.8 | 260.5 | 193.0 | 185.6 | 133.0 | 149.4 | 145.4 | 164.6 | 160.5 | - | - |
| Book Value | 1,034.7 | 1,012.8 | 864.9 | 667.3 | 539.0 | 481.6 | 419.4 | 408.3 | 353.6 | 201.5 | 183.8 | 161.9 | 169.5 | 186.1 | 214.6 | 205.6 | 216.4 | 319.4 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 287.2 |
| 297.1 |
| 294.9 |
| 271.1 |
| 219.7 |
| 206.8 |
| 203.5 |
| 212.0 |
| 190.3 |
| 174.7 |
| 139.9 |
| 155.3 |
| 136.3 |
| 163.1 |
| 178.0 |
| 148.7 |
| 147.3 |
| 141.0 |
| 133.4 |
| 113.9 |
| 108.6 |
| 69.4 |
| 70.8 |
| 65.6 |
| 61.0 |
| Restricted Cash | - | - | - | 7.6 | 7.6 | 7.6 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 6.7 | 6.7 | 6.7 | 6.9 | 6.8 | 6.9 | 6.9 | 6.9 | 7.6 | 7.5 | 7.5 | 6.8 | 6.8 | 6.8 | - | 6.9 | 6.9 |
| Short Term Investments | 215.8 | 228.8 | 262.1 | 376.2 | 403.1 | 447.8 | 459.3 | 403.1 | 396.2 | 338.9 | 318.7 | 320.4 | 280.2 | 246.6 | 33.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 366.6 | 374.3 | 449.6 | 549.8 | 587.1 | 571.3 | 579.4 | 548.3 | 530.2 | 506.1 | 461.0 | 452.9 | 444.7 | 432.2 | 342.1 | 287.2 | 297.1 | 294.9 | 271.1 | 219.7 | 206.8 | 203.5 | 212.0 | 190.3 | 174.7 | 139.9 | 155.3 | 136.3 | 163.1 | 178.0 | 148.7 | 147.3 | 141.0 | 133.4 | 113.9 | 108.6 | 69.4 | 70.8 | 65.6 | 61.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 161.8 | 168.5 | 147.6 | 138.8 | 164.9 | 203.1 | 183.5 | 188.1 | 208.5 | 218.0 | 192.3 | 159.2 | 189.6 | 169.8 | 173.9 | 146.1 | 119.0 | 104.4 | 78.3 | 79.5 | 75.9 | 86.9 | 45.2 | 64.9 | 64.2 | 83.8 | 49.0 | 62.3 | 70.9 | 78.7 | 85.0 | 74.4 | 75.6 | 75.3 | 69.8 | 48.6 | 67.1 | 50.6 | 45.0 | 63.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 326.1 | 329.0 | 324.3 | 310.8 | 295.9 | 282.2 | 291.0 | 283.1 | 312.2 | 306.5 | 312.2 | 299.8 | 262.1 | 242.4 | 226.5 | 213.1 | 203.8 | 195.0 | 196.8 | 192.3 | 174.4 | 161.1 | 159.7 | 149.2 | 136.1 | 140.4 | 138.4 | 135.1 | 134.1 | 129.0 | 124.0 | 129.6 | 135.0 | 120.5 | 123.4 | 122.6 | 115.6 | 113.9 | 117.0 | 110.6 |
| Prepaid Expenses | 76.6 | 66.8 | 57.8 | 59.5 | 59.5 | 60.5 | 57.4 | 54.7 | 54.5 | 49.4 | 49.5 | 38.3 | 38.1 | 33.3 | 32.6 | 33.4 | 28.7 | 24.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 935.7 | 943.2 | 984.0 | 1,064.5 | 1,113.9 | 1,123.6 | 1,122.1 | 1,078.3 | 1,105.4 | 1,080.0 | 1,015.0 | 950.2 | 934.4 | 877.6 | 775.1 | 679.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 57.7 | 56.1 | 58.0 | 57.4 | 57.0 | 53.8 | 54.5 | 52.4 | 53.0 | 54.0 | 47.2 | 43.2 | 41.0 | 39.7 | 38.8 | 35.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 27.9 | 28.9 | 29.5 | 28.6 | 28.8 | 29.6 | 30.4 | 28.9 | 29.6 | 30.7 | 31.1 | 32.0 | 10.7 | 12.1 | 11.9 | 10.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 80.5 | 79.9 | 70.0 | 72.4 | 69.3 | 68.3 | 58.9 | 55.4 | 54.5 | 53.4 | 44.3 | 38.9 | 35.4 | 31.7 | 28.4 | 33.7 | 36.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 44.9 | 46.0 | 45.1 | 47.2 | 49.0 | 50.6 | 49.9 | 50.7 | 41.1 | 40.6 | 40.4 | 33.5 | 34.1 | 33.8 | 33.1 | 32.5 | 32.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,374.5 | 1,361.4 | 1,351.9 | 1,323.5 | 1,340.6 | 1,348.8 | 1,338.1 | 1,288.4 | 1,306.6 | 1,282.0 | 1,201.7 | 1,121.7 | 1,079.8 | 1,013.6 | 906.3 | 811.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 51.6 | 42.3 | 52.5 | 37.1 | 39.0 | 46.9 | 54.0 | 45.8 | 39.9 | 54.4 | 60.1 | 60.5 | 60.5 | 62.3 | 54.0 | 49.4 | 50.8 | 38.0 | 35.5 | 40.7 | 40.5 | 24.0 | 24.3 | 30.3 | 26.1 | 25.3 | 21.3 | 21.8 | 29.6 | 36.0 | 27.9 | 32.6 | 43.4 | 32.6 | 33.6 | 27.6 | 26.4 | 25.0 | 20.2 | 26.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 68.4 | 65.5 | 81.5 | 89.8 | 110.5 | 94.7 | 138.7 | 148.4 | 164.7 | 164.7 | 148.3 | 138.9 | 156.9 | 123.5 | 101.2 | 62.7 | 60.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.6 | 4.9 | 4.8 | 4.6 | 4.4 | 4.5 | 5.2 | 4.6 | 4.6 | 5.0 | 5.0 | 5.5 | 4.3 | 5.4 | 5.1 | 5.0 | ||||||||||||||||||||||||
| Accrued Expenses | 16.7 | 34.2 | 24.4 | 16.6 | 14.8 | 25.5 | 23.1 | 16.1 | 16.4 | 31.4 | 26.5 | 17.2 | 14.2 | 35.5 | 28.6 | 17.2 | 10.5 | 30.7 | ||||||||||||||||||||||
| Other Current Liabilities | 42.4 | 33.2 | 29.9 | 21.2 | 22.9 | 26.0 | 20.5 | 18.0 | 12.9 | 12.8 | 12.8 | 13.0 | 12.3 | 12.9 | 13.9 | 14.0 | 15.7 | |||||||||||||||||||||||
| Total Current Liabilities | 203.9 | 197.7 | 199.0 | 177.1 | 200.4 | 207.5 | 252.3 | 244.2 | 276.6 | 285.1 | 261.2 | 248.5 | 267.9 | 248.1 | 207.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.9 | 24.6 | 25.2 | 24.4 | 24.7 | 25.3 | 25.3 | 24.3 | 25.0 | 25.7 | 25.9 | 26.0 | 5.6 | 6.9 | 6.8 | 5.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 41.2 | 43.4 | 47.4 | 39.9 | 28.9 | 43.5 | 25.3 | 25.6 | 43.7 | 46.2 | 53.7 | 43.7 | 44.8 | 31.3 | 21.4 | 8.9 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 44.5 | 44.8 | 44.2 | 42.5 | 42.2 | 42.6 | 42.3 | 40.7 | 41.3 | 42.1 | 41.7 | 41.1 | 20.4 | 21.8 | 16.6 | 17.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 329.9 | 326.7 | 331.8 | 301.1 | 313.4 | 336.0 | 362.5 | 353.5 | 404.9 | 417.1 | 400.7 | 377.7 | 378.0 | 346.4 | 291.4 | 224.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 537.2 | 533.3 | 533.0 | 535.7 | 547.0 | 548.7 | 545.4 | 542.7 | 547.0 | 547.2 | 543.6 | 540.1 | 547.7 | 550.3 | 549.7 | 549.4 | 554.6 | |||||||||||||||||||||||
| Retained Earnings | 512.8 | 503.5 | 488.8 | 487.2 | 485.7 | 470.3 | 432.4 | 396.7 | 358.3 | 319.5 | 261.5 | 206.8 | 156.0 | 118.9 | 70.9 | 39.6 | 4.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.3) | (2.2) | (1.6) | (0.5) | (5.5) | (6.2) | (2.2) | (4.5) | (3.6) | (1.8) | (4.2) | (2.9) | (1.9) | (2.0) | (5.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,044.6 | 1,034.7 | 1,020.1 | 1,022.4 | 1,027.2 | 1,012.8 | 975.6 | 934.9 | 901.7 | 864.9 | 801.0 | 744.0 | 701.8 | 667.3 | 614.9 | 586.9 | 559.3 | |||||||||||||||||||||||
| Total Equity | 1,044.6 | 1,034.7 | 1,020.1 | 1,022.4 | 1,027.2 | 1,012.8 | 975.6 | 934.9 | 901.7 | 864.9 | 801.0 | 744.0 | 701.8 | 667.3 | 614.9 | 586.9 | 559.3 | 539.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 731.8 | 745.5 | 785.0 | 887.4 | 913.6 | 916.1 | 869.8 | 834.1 | 828.9 | 794.9 | 753.9 | 701.7 | 666.5 | 629.5 | 567.3 | 526.8 | 501.2 | 469.1 | ||||||||||||||||||||||
| Book Value | 1,044.6 | 1,034.7 | 1,020.1 | 1,022.4 | 1,027.2 | 1,012.8 | 975.6 | 934.9 | 901.7 | 864.9 | 801.0 | 744.0 | 701.8 | 667.3 | 614.9 | 586.9 | 559.3 | 539.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 24.0 |
| 22.5 |
| 22.5 |
| 19.4 |
| 19.0 |
| 16.3 |
| 16.6 |
| 11.7 |
| 11.1 |
| 11.4 |
| 12.2 |
| 11.1 |
| 9.6 |
| 10.9 |
| 9.3 |
| 9.8 |
| 7.5 |
| 10.0 |
| 7.9 |
| 5.5 |
| 4.7 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 648.7 |
| 619.2 |
| 570.1 |
| 514.1 |
| 479.6 |
| 470.8 |
| 435.8 |
| 420.7 |
| 391.7 |
| 375.7 |
| 353.9 |
| 345.4 |
| 380.4 |
| 396.8 |
| 367.3 |
| 362.9 |
| 361.6 |
| 339.8 |
| 314.6 |
| 289.7 |
| 260.1 |
| 240.7 |
| 232.3 |
| 242.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| 35.0 |
| 32.9 |
| 30.7 |
| 30.5 |
| 29.8 |
| 29.2 |
| 28.0 |
| 26.4 |
| 25.3 |
| 25.1 |
| 24.3 |
| 19.6 |
| 41.1 |
| 37.7 |
| 36.3 |
| 36.2 |
| 36.2 |
| 35.7 |
| 31.6 |
| 31.5 |
| 30.8 |
| 30.8 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.2 |
| 8.1 |
| 7.6 |
| 4.2 |
| 4.5 |
| 4.7 |
| 5.0 |
| 5.6 |
| 5.8 |
| 6.2 |
| 6.4 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| 44.2 |
| 51.4 |
| 54.9 |
| 57.9 |
| 58.2 |
| 64.6 |
| 66.6 |
| 68.1 |
| 71.1 |
| 70.6 |
| 71.4 |
| 71.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| 35.3 |
| 36.2 |
| 39.1 |
| 40.3 |
| 41.2 |
| 42.3 |
| 44.1 |
| 44.6 |
| 45.2 |
| 41.1 |
| 35.0 |
| 31.7 |
| 31.0 |
| 25.3 |
| 19.9 |
| 22.4 |
| 26.0 |
| 26.7 |
| 24.2 |
| 23.8 |
| 21.2 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 782.2 |
| 753.2 |
| 711.0 |
| 660.6 |
| 629.3 |
| 624.6 |
| 590.7 |
| 588.6 |
| 562.6 |
| 548.1 |
| 530.5 |
| 517.1 |
| 543.5 |
| 548.4 |
| 519.2 |
| 508.4 |
| 505.1 |
| 488.2 |
| 383.1 |
| 354.7 |
| 322.6 |
| 302.2 |
| 291.2 |
| 299.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| 54.5 |
| 34.1 |
| 20.4 |
| 21.2 |
| 13.1 |
| 29.2 |
| 28.9 |
| 24.6 |
| 23.3 |
| 10.2 |
| 16.6 |
| 19.5 |
| 14.4 |
| 11.9 |
| 15.5 |
| 16.2 |
| 14.4 |
| 13.8 |
| 12.2 |
| 10.3 |
| 7.1 |
| 13.8 |
| 5.1 |
| 4.7 |
| 3.9 |
| 3.2 |
| 2.4 |
| 2.6 |
| 2.6 |
| 3.0 |
| 3.2 |
| 3.1 |
| 3.2 |
| 3.4 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.5 |
| 14.9 |
| 8.6 |
| 24.6 |
| 18.9 |
| 14.2 |
| 9.2 |
| 7.6 |
| 0.8 |
| 7.7 |
| 6.2 |
| 19.2 |
| 14.3 |
| 12.7 |
| 7.7 |
| 21.0 |
| 15.8 |
| 12.2 |
| 5.9 |
| 5.1 |
| 4.5 |
| 5.9 |
| 12.6 |
| 16.4 |
| 10.6 |
| 8.8 |
| 8.9 |
| 8.0 |
| 8.2 |
| 6.8 |
| 7.6 |
| 7.7 |
| 8.0 |
| 8.8 |
| 5.0 |
| 4.9 |
| 4.5 |
| 5.5 |
| 5.1 |
| 5.4 |
| 5.0 |
| 5.3 |
| 4.6 |
| 5.1 |
| 4.6 |
| 153.0 |
| 147.5 |
| 150.1 |
| 137.2 |
| 106.5 |
| 83.9 |
| 84.4 |
| 69.4 |
| 86.8 |
| 75.4 |
| 68.7 |
| 63.0 |
| 52.1 |
| 66.1 |
| 85.0 |
| 66.3 |
| 66.7 |
| 77.1 |
| 79.3 |
| 73.7 |
| 62.4 |
| 52.8 |
| 47.7 |
| 39.7 |
| 54.3 |
| 4.2 |
| 4.4 |
| 4.2 |
| 4.4 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.3 |
| 2.6 |
| 2.9 |
| 3.0 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.4 |
| 8.0 |
| 3.7 |
| 1.4 |
| 1.7 |
| 1.8 |
| 3.9 |
| 1.2 |
| 5.2 |
| 4.7 |
| 4.1 |
| 3.9 |
| 3.8 |
| 3.1 |
| 3.4 |
| 3.2 |
| 3.0 |
| 2.0 |
| 2.0 |
| 1.1 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 9.7 |
| 11.7 |
| 11.7 |
| 8.9 |
| 9.4 |
| 9.2 |
| 7.8 |
| 6.8 |
| 7.2 |
| 7.2 |
| 7.2 |
| 7.9 |
| 4.3 |
| 4.8 |
| 5.1 |
| 5.8 |
| 5.6 |
| 5.3 |
| 5.2 |
| 4.9 |
| 4.8 |
| 5.1 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.9 |
| 214.3 |
| 199.3 |
| 166.5 |
| 141.6 |
| 143.0 |
| 130.0 |
| 143.5 |
| 135.4 |
| 128.7 |
| 122.6 |
| 111.6 |
| 126.3 |
| 140.1 |
| 122.2 |
| 122.8 |
| 133.6 |
| 134.6 |
| 128.7 |
| 116.3 |
| 106.4 |
| 100.8 |
| 93.2 |
| 107.5 |
| 559.9 |
| 559.9 |
| 561.7 |
| 567.2 |
| 570.1 |
| 566.2 |
| 562.8 |
| 559.2 |
| 559.9 |
| 559.1 |
| 556.3 |
| 568.3 |
| 565.1 |
| 562.1 |
| 559.2 |
| 557.5 |
| 556.1 |
| 550.1 |
| 546.5 |
| 538.7 |
| 535.4 |
| 533.4 |
| 530.4 |
| (22.7) |
| (50.0) |
| (70.3) |
| (81.7) |
| (92.0) |
| (106.6) |
| (117.4) |
| (130.7) |
| (140.2) |
| (149.9) |
| (150.6) |
| (151.2) |
| (157.3) |
| (165.7) |
| (174.6) |
| (189.2) |
| (204.7) |
| (296.4) |
| (308.3) |
| (322.2) |
| (331.7) |
| (335.7) |
| (337.8) |
| (2.1) |
| 0.6 |
| 1.8 |
| 1.8 |
| 2.7 |
| 2.1 |
| 3.4 |
| 1.1 |
| (0.4) |
| (1.3) |
| (0.3) |
| (1.3) |
| (0.2) |
| (0.0) |
| 0.4 |
| 0.7 |
| 0.9 |
| 3.2 |
| 2.2 |
| 0.7 |
| 0.2 |
| (0.3) |
| (2.3) |
| 0.2 |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 539.0 |
| 511.7 |
| 494.1 |
| 487.7 |
| 481.6 |
| 460.7 |
| 445.0 |
| 427.2 |
| 419.4 |
| 407.8 |
| 405.5 |
| 417.2 |
| 408.3 |
| 397.1 |
| 385.6 |
| 371.5 |
| 353.6 |
| 254.4 |
| 238.4 |
| 216.2 |
| 201.5 |
| 197.9 |
| 191.8 |
| 511.7 |
| 494.1 |
| 487.7 |
| 481.6 |
| 460.7 |
| 445.0 |
| 427.2 |
| 419.4 |
| 407.8 |
| 405.5 |
| 417.2 |
| 408.3 |
| 397.1 |
| 385.6 |
| 371.5 |
| 353.6 |
| 254.4 |
| 238.4 |
| 216.2 |
| 201.5 |
| 197.9 |
| 191.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.9 |
| 407.7 |
| 395.7 |
| 386.4 |
| 366.4 |
| 333.9 |
| 316.3 |
| 307.0 |
| 290.9 |
| 293.3 |
| 314.4 |
| 311.8 |
| 301.0 |
| 296.2 |
| 284.5 |
| 260.5 |
| 240.9 |
| 227.3 |
| 207.2 |
| 193.0 |
| 192.6 |
| 188.4 |
| 511.7 |
| 494.1 |
| 487.7 |
| 481.6 |
| 460.7 |
| 445.0 |
| 427.2 |
| 419.4 |
| 407.8 |
| 405.5 |
| 417.2 |
| 408.3 |
| 397.1 |
| 385.6 |
| 371.5 |
| 353.6 |
| 254.4 |
| 238.4 |
| 216.2 |
| 201.5 |
| 197.9 |
| 191.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |