| (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 | 195.2 | 309.7 | 244.8 | 201.8 | 200.3 | 197.3 | 140.0 | 118.5 | 121.8 | 51.9 | 113.5 | 112.1 | 109.3 | 47.0 | 75.3 | |||||||||||||||||||||||||
| (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 | 309.7 | 197.3 | 51.9 | 47.0 | 42.1 | 50.2 | 42.3 | 34.0 | 25.4 | 16.8 | 26.9 | 39.5 | 64.0 | 48.3 | 10.3 | 30.2 | 17.8 | 4.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 309.7 | 197.3 | 51.9 | 47.0 | 42.1 | 50.2 | 42.3 | 34.0 | 25.4 | 16.8 | 26.9 | 39.5 | 64.0 | 48.3 | 10.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 276.9 | 305.6 | 362.0 | 317.6 | 238.0 | 209.3 | 237.8 | 228.1 | 205.8 | 170.3 | 178.3 | 175.0 | 151.4 | 140.3 | 143.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 383.3 | 343.4 | 377.5 | 352.6 | 320.9 | 242.5 | 267.7 | 176.6 | 155.6 | 135.8 | 150.8 | 166.1 | 109.1 | 108.8 | 114.5 | 99.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 219.1 | 202.3 | 180.0 | 178.0 | 171.7 | 158.4 | 146.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 125.1 | 84.5 | 99.7 | 97.5 | 101.4 | 75.3 | 82.0 | 54.1 | 55.8 | 43.1 | 45.5 | 47.7 | 45.6 | 41.6 | 40.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 75.9 |
| 84.3 |
| 42.1 |
| 89.2 |
| 85.6 |
| 105.3 |
| 50.2 |
| 93.5 |
| 82.0 |
| 84.4 |
| 42.3 |
| 60.3 |
| 48.2 |
| 39.0 |
| 34.0 |
| 48.9 |
| 43.6 |
| 75.9 |
| 25.4 |
| 69.1 |
| 74.6 |
| 70.7 |
| 16.8 |
| 56.5 |
| 45.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 195.2 | 309.7 | 244.8 | 201.8 | 200.3 | 197.3 | 140.0 | 118.5 | 121.8 | 51.9 | 113.5 | 112.1 | 109.3 | 47.0 | 75.3 | 75.9 | 84.3 | 42.1 | 89.2 | 85.6 | 105.3 | 50.2 | 93.5 | 82.0 | 84.4 | 42.3 | 60.3 | 48.2 | 39.0 | 34.0 | 48.9 | 43.6 | 75.9 | 25.4 | 69.1 | 74.6 | 70.7 | 16.8 | 56.5 | 45.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 335.0 | 276.9 | 335.2 | 356.2 | 339.6 | 305.6 | 356.6 | 388.5 | 392.9 | 362.0 | 378.1 | 378.7 | 363.5 | 317.6 | 301.9 | 307.0 | 296.9 | 238.0 | 245.5 | 253.2 | 243.0 | 209.3 | 217.3 | 229.7 | 248.8 | 237.8 | 243.3 | 267.1 | 269.8 | 228.1 | 227.8 | 238.1 | 234.7 | 205.8 | 203.1 | 200.2 | 196.2 | 170.3 | 174.0 | 196.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 425.5 | 383.3 | 378.2 | 372.1 | 356.4 | 343.4 | 372.0 | 385.1 | 384.5 | 377.5 | 371.7 | 369.3 | 362.6 | 352.6 | 362.7 | 352.9 | 355.4 | 320.9 | 294.3 | 264.5 | 250.3 | 242.5 | 243.5 | 248.7 | 273.6 | 267.7 | 206.5 | 205.9 | 211.4 | 176.6 | 184.0 | 174.8 | 168.2 | 155.6 | 159.6 | 153.2 | 141.4 | 135.8 | 154.6 | 159.8 |
| Prepaid Expenses | 15.8 | 11.6 | 9.8 | 12.5 | 14.9 | 11.2 | 10.9 | 14.8 | 16.2 | 12.5 | 9.2 | 11.0 | 9.7 | 9.1 | 7.4 | 11.1 | 12.5 | 9.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 983.6 | 998.1 | 979.4 | 942.6 | 911.2 | 857.5 | 879.6 | 907.5 | 915.5 | 804.0 | 873.4 | 872.0 | 845.4 | 727.2 | 750.6 | 748.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 243.8 | 243.5 | 236.7 | 219.1 | 214.2 | 207.8 | 210.7 | 202.3 | 196.8 | 190.2 | 182.7 | 180.0 | 179.7 | 181.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 266.6 | 214.6 | 214.4 | 221.6 | 204.6 | 203.0 | 206.5 | 204.8 | 205.5 | 206.5 | 195.9 | 197.4 | 196.5 | 195.9 | 192.9 | 196.1 | 198.7 | 202.4 | ||||||||||||||||||||||
| Intangible Assets | 225.7 | 144.9 | 147.3 | 145.0 | 147.9 | 151.4 | 156.4 | 159.7 | 163.9 | 168.3 | 159.9 | 164.4 | 167.8 | 171.3 | 173.5 | 178.8 | 182.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 16.7 | 14.2 | 15.6 | 17.2 | 16.5 | 18.1 | 20.1 | 17.8 | 18.0 | 16.3 | 15.8 | 16.4 | 17.4 | 17.2 | 16.5 | 16.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.5 | 1.4 | 1.4 | 1.4 | 0.9 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 27.2 | 20.6 | 25.3 | 27.0 | 23.5 | 26.0 | 26.8 | 24.4 | 25.2 | 23.3 | 22.5 | 23.1 | 23.9 | 24.4 | 23.5 | 23.1 | 23.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,727.4 | 1,606.6 | 1,595.0 | 1,557.6 | 1,504.7 | 1,450.3 | 1,481.3 | 1,506.0 | 1,519.4 | 1,409.4 | 1,455.5 | 1,457.8 | 1,429.2 | 1,308.5 | 1,327.8 | 1,332.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 141.7 | 125.1 | 129.3 | 111.8 | 105.0 | 84.5 | 97.3 | 102.9 | 103.4 | 99.7 | 110.9 | 116.3 | 101.5 | 97.5 | 100.9 | 107.0 | 114.3 | 101.4 | 107.1 | 104.7 | 93.9 | 75.3 | 82.1 | 63.4 | 88.9 | 82.0 | 69.0 | 67.4 | 70.3 | 54.1 | 71.9 | 63.3 | 61.8 | 55.8 | 59.2 | 57.2 | 54.4 | 43.1 | 48.5 | 55.7 |
| Short Term Debt | - | - | - | - | - | - | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.0 | 6.1 | 6.5 | 6.4 | 6.2 | 6.4 | 6.7 | 5.7 | 5.7 | 5.3 | 4.9 | 4.8 | 4.9 | 4.7 | 4.5 | 4.3 | ||||||||||||||||||||||||
| Accrued Expenses | 68.5 | 75.9 | 76.8 | 76.1 | 73.0 | 77.5 | 84.1 | 76.8 | 77.3 | 86.7 | 79.7 | 72.3 | 72.9 | 71.4 | 71.8 | 66.1 | 68.3 | 73.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 227.8 | 218.4 | 221.1 | 206.9 | 211.7 | 190.3 | 212.0 | 207.6 | 213.4 | 213.9 | 219.3 | 214.8 | 204.2 | 190.5 | 192.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 150.0 | 166.0 | 180.0 | 85.0 | 101.0 | 119.0 | 147.0 | 60.0 | 126.0 | 146.0 | 127.0 | 70.0 | 134.0 | 164.0 |
| Operating Lease Liabilities Non-Current | 11.3 | 8.4 | 9.4 | 11.1 | 10.5 | 11.8 | 13.6 | 12.3 | 12.5 | 11.3 | 11.2 | 11.9 | 12.8 | 12.8 | 12.1 | 11.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 25.8 | 24.2 | 22.0 | 10.6 | 9.3 | 11.0 | 12.9 | 15.7 | 16.0 | 16.1 | 14.8 | 19.1 | 18.9 | 18.3 | 20.8 | 23.1 | 24.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 25.0 | 24.1 | 24.4 | 26.0 | 24.2 | 24.6 | 28.9 | 24.0 | 24.3 | 23.7 | 22.2 | 22.8 | 23.6 | 23.7 | 24.8 | 24.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 554.5 | 457.9 | 462.4 | 442.3 | 447.6 | 432.0 | 463.6 | 526.3 | 562.9 | 476.6 | 567.8 | 591.8 | 606.9 | 523.1 | 590.8 | 595.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,070.8 | 1,045.7 | 1,033.8 | 1,012.1 | 984.6 | 956.3 | 931.4 | 907.1 | 881.9 | 852.9 | 824.0 | 791.7 | 757.9 | 727.2 | 700.2 | 676.5 | 650.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (51.4) | (49.1) | (51.6) | (44.4) | (72.0) | (81.6) | (54.9) | (66.2) | (61.0) | (54.5) | (68.4) | (56.0) | (63.9) | (68.3) | (88.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 4.6 | 4.6 | 4.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,172.9 | 1,148.7 | 1,132.6 | 1,115.4 | 1,057.1 | 1,018.3 | 1,017.7 | 979.7 | 956.6 | 932.8 | 887.7 | 865.9 | 822.3 | 785.4 | 737.0 | 736.4 | ||||||||||||||||||||||||
| Total Equity | 1,172.9 | 1,148.7 | 1,132.6 | 1,115.4 | 1,057.1 | 1,018.3 | 1,017.7 | 979.7 | 956.6 | 932.8 | 887.7 | 865.9 | 822.3 | 785.4 | 737.0 | 736.4 | 727.2 | 705.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 18.8 | 18.8 | 150.0 | 166.0 | 180.1 | 85.1 | 101.2 | 119.0 | 147.3 | 60.1 | 126.3 | 146.1 | 127.6 | 70.1 | 135.4 | 165.2 |
| Net debt | - | - | - | - | - | - | (125.0) | (103.5) | (106.8) | (36.9) | (98.5) | (97.1) | (94.3) | (32.0) | (60.3) | (60.9) | (69.3) | (27.1) | ||||||||||||||||||||||
| Working Capital | 755.7 | 779.7 | 758.3 | 735.7 | 699.5 | 667.2 | 667.6 | 699.9 | 702.2 | 590.0 | 654.0 | 657.1 | 641.2 | 536.7 | 557.7 | 558.7 | 550.7 | 419.6 | ||||||||||||||||||||||
| Book Value | 1,172.9 | 1,148.7 | 1,132.6 | 1,115.4 | 1,057.1 | 1,018.3 | 1,017.7 | 979.7 | 956.6 | 932.8 | 887.7 | 865.9 | 822.3 | 785.4 | 737.0 | 736.4 | 727.2 | 705.7 | ||||||||||||||||||||||
| Tangible Book Value | 680.6 | 789.2 | 770.9 | 748.7 | 704.6 | 663.9 | 654.9 | 615.2 | 587.2 | 557.9 | 532.0 | 504.1 | 458.0 | 418.2 | 370.6 | 361.6 | 346.1 | |||||||||||||||||||||||
| - |
| 30.2 |
| 17.8 |
| 4.5 |
| 127.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 11.6 | 11.2 | 12.5 | 9.1 | 9.5 | 7.4 | 10.1 | 5.3 | 5.3 | 4.7 | 5.4 | 4.4 | 5.1 | 5.7 | 3.2 | 3.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 998.1 | 857.5 | 804.0 | 727.2 | 612.2 | 515.5 | 570.8 | 452.8 | 392.5 | 327.6 | 362.9 | 393.3 | 337.0 | 306.8 | 276.3 | 265.1 | - | - |
| 148.2 |
| 139.7 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 131.9 | 125.6 | 113.4 | 107.1 | 100.5 | 96.5 | 89.7 | 86.0 | 78.5 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 87.2 | 76.7 | 66.6 | 71.0 | 71.2 | 61.9 | 56.8 | 62.1 | 61.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 214.6 | 203.0 | 206.5 | 195.9 | 202.4 | 195.1 | 198.0 | 83.2 | 84.8 | 74.8 | 75.5 | 75.7 | 32.1 | 31.6 | 31.8 | 34.1 | 35.2 | - |
| Intangible Assets | 144.9 | 151.4 | 168.3 | 171.3 | 183.5 | 193.2 | 206.3 | 48.9 | 52.9 | 50.0 | 53.0 | 57.0 | 5.5 | 5.5 | 5.5 | 5.5 | - | - |
| Operating Lease Right Of Use Assets | 14.2 | 18.1 | 16.3 | 17.2 | 16.7 | 14.1 | 12.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.3 | 1.1 | 1.4 | 1.0 | 1.1 | 1.2 | 1.1 | 1.8 | 1.0 | 0.6 | 1.5 | 0.6 | 0.5 | 2.6 | 4.9 | 4.3 | - | - |
| Other Non-Current Assets | 20.6 | 26.0 | 23.3 | 24.4 | 21.6 | 19.1 | 19.4 | 3.7 | 3.4 | 2.1 | 2.2 | 1.5 | 1.6 | 1.0 | 1.0 | 0.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,606.6 | 1,450.3 | 1,409.4 | 1,308.5 | 1,205.7 | 1,121.9 | 1,212.8 | 721.6 | 639.7 | 552.8 | 603.5 | 632.9 | 438.5 | 404.3 | 381.7 | 371.0 | - | - |
| 45.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 3.2 | 8.6 | 6.2 | 5.2 | 6.4 | 1.4 | 2.4 | 2.5 | 0.2 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.1 | 6.4 | 5.3 | 4.7 | 4.7 | 3.7 | 4.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 75.9 | 77.5 | 86.7 | 71.4 | 73.5 | 64.6 | 59.7 | 43.8 | 40.5 | 33.2 | 38.1 | 41.0 | 33.5 | 31.6 | 30.6 | 29.8 | - | - |
| Other Current Liabilities | 12.8 | 10.7 | 15.8 | 9.5 | 10.2 | 9.7 | 10.8 | 4.4 | 3.6 | 6.2 | 11.1 | 10.5 | 7.8 | 9.2 | 7.1 | - | - | - |
| Total Current Liabilities | 218.4 | 190.3 | 213.9 | 190.5 | 192.6 | 157.3 | 162.9 | 100.9 | 101.4 | 78.7 | 85.0 | 89.4 | 80.6 | 78.1 | 75.8 | 79.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 8.4 | 11.8 | 11.3 | 12.8 | 12.2 | 10.6 | 9.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 24.2 | 11.0 | 16.1 | 18.3 | 21.5 | 22.8 | 26.5 | 11.7 | 8.4 | 6.4 | 3.7 | 4.5 | 1.4 | 2.3 | 4.9 | 6.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 24.1 | 24.6 | 23.7 | 23.7 | 27.1 | 32.5 | 19.3 | 8.4 | 7.3 | 7.0 | 5.8 | 5.7 | 3.5 | 3.6 | 4.3 | 2.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 457.9 | 432.0 | 476.6 | 523.1 | 500.1 | 486.9 | 634.8 | 206.3 | 190.6 | 165.1 | 243.0 | 295.2 | 88.0 | 94.1 | 104.4 | 117.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,045.7 | 956.3 | 852.9 | 727.2 | 633.8 | 560.2 | 500.3 | 443.0 | 374.7 | 335.0 | 299.1 | 259.5 | 255.2 | 222.5 | 196.4 | 166.6 | - | - |
| Accumulated Other Comprehensive Income | (49.1) | (81.6) | (54.5) | (68.3) | (49.0) | (40.3) | (40.8) | (44.8) | (30.2) | (47.8) | (36.1) | (16.4) | 3.0 | (1.6) | (5.6) | 1.5 | - | - |
| Treasury Stock | - | - | - | 4.6 | 4.6 | 4.6 | 4.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,148.7 | 1,018.3 | 932.8 | 785.4 | 705.7 | 635.0 | 577.9 | 515.4 | 449.1 | 387.7 | 360.5 | 337.7 | 350.5 | 310.3 | 277.3 | 253.3 | 236.9 | 184.3 |
| Total Equity | 1,148.7 | 1,018.3 | 932.8 | 785.4 | 705.7 | 635.0 | 577.9 | 515.4 | 449.1 | 387.7 | 360.5 | 337.7 | 350.5 | 310.3 | 277.3 | 253.3 | 236.9 | 184.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 779.7 | 667.2 | 590.0 | 536.7 | 419.6 | 358.2 | 408.0 | 352.0 | 291.2 | 248.9 | 277.9 | 303.9 | 256.3 | 228.7 | 200.5 | 185.9 | - | - |
| Book Value | 1,148.7 | 1,018.3 | 932.8 | 785.4 | 705.7 | 635.0 | 577.9 | 515.4 | 449.1 | 387.7 | 360.5 | 337.7 | 350.5 | 310.3 | 277.3 | 253.3 | 236.9 | 184.3 |
| Tangible Book Value | 789.2 | 663.9 | 557.9 | 418.2 | 319.8 | 246.7 | 173.6 | 383.3 | 311.5 | 262.9 | 232.0 | 205.0 | 312.9 | 273.1 | 240.0 | 213.7 | 201.7 | - |
| 6.7 |
| 9.2 |
| 9.3 |
| 7.4 |
| 7.1 |
| 7.6 |
| 10.2 |
| 10.1 |
| 7.8 |
| 6.7 |
| 6.9 |
| 5.3 |
| 6.1 |
| 6.8 |
| 7.8 |
| 5.3 |
| 5.5 |
| 5.5 |
| 5.0 |
| 4.7 |
| 4.6 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 749.3 |
| 612.2 |
| 635.8 |
| 622.5 |
| 611.8 |
| 515.5 |
| 567.2 |
| 572.1 |
| 624.0 |
| 570.8 |
| 524.5 |
| 536.1 |
| 532.0 |
| 452.8 |
| 471.3 |
| 468.7 |
| 487.9 |
| 392.5 |
| 438.2 |
| 438.0 |
| 413.6 |
| 327.6 |
| 392.7 |
| 408.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.8 |
| 138.0 |
| 135.0 |
| 131.9 |
| 130.6 |
| 128.1 |
| 129.2 |
| 125.6 |
| 122.8 |
| 119.0 |
| 116.1 |
| 113.4 |
| 111.4 |
| 110.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.9 |
| 105.5 |
| 101.7 |
| 87.2 |
| 83.6 |
| 79.7 |
| 81.5 |
| 76.7 |
| 74.0 |
| 71.2 |
| 66.5 |
| 66.6 |
| 68.4 |
| 70.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.6 |
| 194.9 |
| 194.0 |
| 195.1 |
| 193.0 |
| 195.5 |
| 195.6 |
| 198.0 |
| 93.5 |
| 93.1 |
| 88.8 |
| 83.2 |
| 83.7 |
| 84.0 |
| 85.0 |
| 84.8 |
| 86.4 |
| 82.4 |
| 75.3 |
| 74.8 |
| 75.9 |
| 75.9 |
| 183.5 |
| 181.5 |
| 185.6 |
| 189.0 |
| 193.2 |
| 196.0 |
| 198.9 |
| 202.3 |
| 206.3 |
| 59.2 |
| 62.7 |
| 63.6 |
| 48.9 |
| 49.8 |
| 50.6 |
| 51.9 |
| 52.9 |
| 54.7 |
| 55.4 |
| 49.3 |
| 50.0 |
| 50.9 |
| 51.7 |
| 17.8 |
| 16.7 |
| 16.4 |
| 13.1 |
| 13.5 |
| 14.1 |
| 10.8 |
| 11.2 |
| 12.0 |
| 12.9 |
| 8.6 |
| 9.0 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 2.0 |
| 0.7 |
| 1.1 |
| 1.2 |
| 1.7 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.5 |
| 2.5 |
| 1.0 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 1.7 |
| 1.6 |
| 21.6 |
| 20.9 |
| 17.1 |
| 17.8 |
| 19.1 |
| 15.7 |
| 17.6 |
| 18.6 |
| 19.4 |
| 15.1 |
| 16.7 |
| 14.9 |
| 3.7 |
| 4.4 |
| 3.8 |
| 4.3 |
| 3.4 |
| 1.5 |
| 1.8 |
| 1.7 |
| 2.1 |
| 2.8 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,338.0 |
| 1,205.7 |
| 1,217.8 |
| 1,208.8 |
| 1,206.2 |
| 1,121.9 |
| 1,173.5 |
| 1,189.7 |
| 1,249.9 |
| 1,212.8 |
| 856.4 |
| 866.6 |
| 852.3 |
| 721.6 |
| 734.8 |
| 725.4 |
| 745.9 |
| 639.7 |
| 686.6 |
| 680.9 |
| 635.1 |
| 552.8 |
| 624.9 |
| 645.3 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 18.8 |
| 18.8 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.3 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.5 |
| 0.1 |
| 1.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.7 |
| 4.7 |
| 3.8 |
| 3.6 |
| 3.7 |
| 3.3 |
| 3.3 |
| 3.6 |
| 4.0 |
| 3.3 |
| 3.4 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.2 |
| 62.1 |
| 60.7 |
| 64.6 |
| 56.9 |
| 52.6 |
| 52.9 |
| 59.7 |
| 48.5 |
| 47.7 |
| 42.5 |
| 43.8 |
| 38.3 |
| 37.3 |
| 33.3 |
| 40.5 |
| 35.8 |
| 36.0 |
| 27.3 |
| 33.2 |
| 32.6 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.6 |
| 198.5 |
| 192.6 |
| 195.7 |
| 184.6 |
| 172.4 |
| 157.3 |
| 157.7 |
| 133.7 |
| 162.7 |
| 162.9 |
| 120.2 |
| 117.2 |
| 114.9 |
| 100.9 |
| 110.4 |
| 100.7 |
| 100.9 |
| 101.4 |
| 97.8 |
| 95.4 |
| 89.1 |
| 78.7 |
| 84.6 |
| 91.2 |
| 13.1 |
| 12.2 |
| 11.8 |
| 9.4 |
| 10.0 |
| 10.6 |
| 7.6 |
| 8.0 |
| 8.5 |
| 9.0 |
| 5.3 |
| 5.6 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 17.7 |
| 19.9 |
| 19.8 |
| 22.8 |
| 17.7 |
| 21.5 |
| 21.6 |
| 26.5 |
| 12.5 |
| 17.9 |
| 14.3 |
| 11.7 |
| 10.9 |
| 10.7 |
| 10.8 |
| 8.4 |
| 6.8 |
| 6.7 |
| 6.5 |
| 6.4 |
| 9.0 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 27.1 |
| 28.1 |
| 26.9 |
| 27.6 |
| 30.7 |
| 25.8 |
| 25.4 |
| 25.3 |
| 19.3 |
| 14.2 |
| 14.3 |
| 13.1 |
| 8.4 |
| 7.5 |
| 7.4 |
| 7.4 |
| 7.3 |
| 7.5 |
| 7.4 |
| 7.1 |
| 7.0 |
| 5.9 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 610.8 |
| 500.1 |
| 526.1 |
| 527.6 |
| 554.9 |
| 486.9 |
| 568.2 |
| 612.5 |
| 689.5 |
| 643.0 |
| 305.3 |
| 323.7 |
| 330.8 |
| 214.3 |
| 237.9 |
| 250.9 |
| 279.5 |
| 190.6 |
| 240.1 |
| 258.0 |
| 232.3 |
| 165.1 |
| 237.4 |
| 269.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 633.8 |
| 616.2 |
| 591.0 |
| 566.6 |
| 560.2 |
| 544.3 |
| 525.8 |
| 514.3 |
| 500.3 |
| 492.2 |
| 476.2 |
| 456.9 |
| 443.0 |
| 427.7 |
| 405.5 |
| 388.0 |
| 374.7 |
| 372.6 |
| 357.2 |
| 346.0 |
| 335.0 |
| 328.4 |
| 316.2 |
| (63.8) |
| (45.3) |
| (49.0) |
| (44.6) |
| (37.0) |
| (41.9) |
| (40.3) |
| (53.0) |
| (60.8) |
| (65.5) |
| (40.8) |
| (50.3) |
| (42.6) |
| (43.9) |
| (44.8) |
| (39.3) |
| (38.6) |
| (26.9) |
| (30.2) |
| (29.7) |
| (37.3) |
| (44.6) |
| (47.8) |
| (40.9) |
| (39.3) |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 3.4 |
| 1.9 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.2 |
| 705.7 |
| 691.7 |
| 681.2 |
| 651.2 |
| 635.0 |
| 605.2 |
| 577.2 |
| 560.4 |
| 569.8 |
| 551.1 |
| 542.8 |
| 521.5 |
| 507.4 |
| 496.9 |
| 474.4 |
| 466.4 |
| 449.1 |
| 446.5 |
| 422.9 |
| 402.9 |
| 387.7 |
| 387.5 |
| 376.2 |
| 691.7 |
| 681.2 |
| 651.2 |
| 635.0 |
| 605.2 |
| 577.2 |
| 560.4 |
| 569.8 |
| 551.1 |
| 542.8 |
| 521.5 |
| 507.4 |
| 496.9 |
| 474.4 |
| 466.4 |
| 449.1 |
| 446.5 |
| 422.9 |
| 402.9 |
| 387.7 |
| 387.5 |
| 376.2 |
| (74.2) |
| (70.6) |
| (90.3) |
| (35.2) |
| (78.5) |
| (67.0) |
| (65.7) |
| (23.6) |
| 89.7 |
| 117.8 |
| 141.1 |
| 51.1 |
| 52.3 |
| 75.4 |
| 71.4 |
| 34.7 |
| 57.2 |
| 71.5 |
| 56.9 |
| 53.3 |
| 78.9 |
| 120.2 |
| 440.1 |
| 437.9 |
| 439.4 |
| 358.2 |
| 409.5 |
| 438.4 |
| 461.2 |
| 408.0 |
| 404.3 |
| 418.9 |
| 417.1 |
| 352.0 |
| 360.9 |
| 368.0 |
| 387.0 |
| 291.2 |
| 340.4 |
| 342.5 |
| 324.5 |
| 248.9 |
| 308.1 |
| 317.1 |
| 691.7 |
| 681.2 |
| 651.2 |
| 635.0 |
| 605.2 |
| 577.2 |
| 560.4 |
| 569.8 |
| 551.1 |
| 542.8 |
| 521.5 |
| 507.4 |
| 496.9 |
| 474.4 |
| 466.4 |
| 449.1 |
| 446.5 |
| 422.9 |
| 402.9 |
| 387.7 |
| 387.5 |
| 376.2 |
| 319.8 |
| 316.6 |
| 300.7 |
| 268.3 |
| 246.7 |
| 216.3 |
| 182.8 |
| 162.5 |
| 165.5 |
| 398.4 |
| 387.0 |
| 369.1 |
| 375.3 |
| 363.4 |
| 339.8 |
| 329.5 |
| 311.5 |
| 305.4 |
| 285.1 |
| 278.3 |
| 262.9 |
| 260.7 |
| 248.6 |