| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 170.2 | 151.6 | 144.3 | 156.1 | 126.4 | 92.6 | 73.7 | 86.3 | 65.6 | 72.4 | 66.1 | 67.8 | 53.6 | 50.2 | 53.7 |
| Restricted Cash | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.9 | 1.9 | 1.9 | 1.9 | - | - | - | - | - | - |
| Short Term Investments | 112.6 | 70.0 | 112.5 | 19.7 | 10.3 | 13.0 | 11.7 | 2.8 | 2.6 | 0.5 | - | - | - | - | - |
| Cash And Short Term Investments | 282.8 | 221.6 | 256.8 | 175.8 | 136.7 | 105.6 | 85.4 | 89.2 | 68.2 | 72.9 | 66.1 | 67.8 | 53.6 | 50.2 | 53.7 |
| Receivables | |||||||||||||||
| Accounts Receivable | 143.6 | 136.3 | 114.9 | 88.8 | 78.8 | 66.0 | 45.4 | 52.2 | 36.0 | 26.8 | 33.2 | 22.9 | 24.6 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 176.9 | 153.7 | 105.8 | 103.6 | 92.8 | 96.8 | 110.5 | 69.3 | 63.6 | 79.8 | 70.7 | 82.3 | 69.9 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 616.8 | 568.9 | 528.0 | 458.3 | 443.9 | 444.2 | 398.3 | 359.5 | 318.7 | 275.0 | 254.4 | 240.8 | 207.2 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 32.6 | 30.5 | 25.4 | 20.5 | 22.2 | 24.4 | 25.1 | 31.3 | 16.6 | 19.9 | 13.9 | 10.2 | 20.4 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 619.7 | 613.5 | 603.2 | 76.6 | 78.2 | 45.9 | 46.3 | 49.1 | 45.7 | 36.0 | 40.3 | 42.7 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 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 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 619.7 | 613.5 | 603.2 | 76.6 | 78.2 | 45.9 | 46.3 | 49.1 | 45.7 | 36.0 | 40.3 | 42.7 | - | - | - |
| Net debt | |||||||||||||||
| (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 | 170.9 | 170.2 | 216.3 | 187.7 | 182.8 | 151.6 | 192.1 | 189.6 | 201.1 | 144.3 | 266.8 | 148.6 | 176.6 | 156.1 | 157.2 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 13.2 |
| 18.2 |
| 9.1 |
| 7.6 |
| 7.3 |
| 6.8 |
| 9.5 |
| 5.5 |
| 9.8 |
| 3.3 |
| 4.4 |
| 3.7 |
| 5.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 636.0 | 534.1 | 489.6 | 378.3 | 318.1 | 279.7 | 255.2 | 220.3 | 187.8 | 184.1 | 175.9 | 198.0 | 173.0 | - | - |
| - |
| Accumulated Depreciation | 306.3 | 271.6 | 245.3 | 220.0 | 199.6 | 184.1 | 164.4 | 149.1 | 138.1 | 122.0 | 112.3 | 102.6 | 90.6 | - | - |
| Property,Plant & Equipment Net | 310.6 | 297.3 | 282.7 | 238.3 | 244.2 | 260.1 | 233.9 | 210.4 | 180.5 | 152.9 | 142.2 | 138.3 | 116.6 | - | - |
| Long Term Investments | - | 11.0 | 14.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 2.4 | 4.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.4 | 3.0 | 3.2 | 3.1 | 3.3 | 3.9 | 3.6 | 4.0 | 4.5 | 4.0 | 3.7 | 4.5 | 0.3 | 0.3 | - |
| Intangible Assets | 533.3 | 558.4 | 580.9 | 4.9 | 6.3 | 7.5 | 8.3 | 9.1 | 11.5 | 17.1 | 7.0 | 8.9 | 10.7 | - | - |
| Operating Lease Right Of Use Assets | 42.9 | 46.9 | 32.3 | 25.6 | 26.9 | 20.0 | 18.8 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 42.5 | 71.1 | 53.3 | 38.5 | 22.4 | 25.0 | 25.9 | 30.6 | - | - | - | 6.9 | 6.1 | - | - |
| Other Non-Current Assets | 31.1 | 26.0 | 25.9 | 20.9 | 16.7 | 5.3 | 11.2 | 9.9 | 8.7 | 9.4 | 4.7 | 3.6 | 2.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,629.3 | 1,577.5 | 1,512.9 | 742.0 | 671.5 | 631.2 | 587.0 | 513.6 | 451.1 | 427.7 | 390.1 | 389.4 | 338.7 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 0.6 | 14.0 | - | - | - |
| Operating Lease Liabilities Current | 7.9 | 6.8 | 3.9 | 3.0 | 3.0 | 3.4 | 3.2 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 115.8 | 126.5 | 67.9 | 63.7 | 67.3 | 71.1 | 52.0 | 56.1 | 40.9 | 27.6 | 16.7 | 13.1 | 7.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 158.2 | 173.8 | 225.4 | 94.9 | 103.8 | 112.2 | 90.0 | 106.8 | 67.2 | 60.6 | 60.0 | 62.6 | 65.4 | - | - |
| Operating Lease Liabilities Non-Current |
| 37.7 |
| 41.9 |
| 29.7 |
| 23.7 |
| 24.7 |
| 17.5 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 0.1 | 1.3 | 2.0 | 2.6 | - | - |
| Deferred Tax Liabilities | - | - | - | 0.1 | 0.5 | 0.7 | 0.9 | 1.0 | 1.4 | 1.5 | - | 5.8 | 7.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 30.0 | 20.9 | 22.7 | 14.6 | 15.7 | 13.2 | 9.4 | 8.9 | 7.1 | 3.2 | 1.9 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 840.5 | 845.2 | 873.5 | 213.3 | 226.0 | 182.5 | 159.4 | 149.2 | 117.3 | 98.5 | 94.6 | 107.5 | 87.2 | - | - |
| Additional Paid In Capital |
| 535.4 |
| 505.4 |
| 486.1 |
| 455.1 |
| 422.4 |
| 410.1 |
| 367.3 |
| 344.4 |
| 313.9 |
| 283.1 |
| 247.8 |
| 220.7 |
| 177.7 |
| - |
| - |
| Retained Earnings | 666.9 | 568.8 | 409.3 | 271.7 | 180.3 | 117.8 | 116.4 | 67.5 | 72.6 | 70.9 | 60.3 | 63.1 | 73.8 | - | - |
| Accumulated Other Comprehensive Income | (5.3) | (9.2) | (8.5) | (8.6) | (6.8) | (3.7) | (4.7) | (4.0) | (2.1) | (4.7) | (2.5) | (1.7) | - | - | - |
| Treasury Stock | 408.1 | 332.7 | 247.4 | 189.5 | 150.5 | 121.8 | 97.6 | 75.5 | 50.7 | 20.0 | 10.2 | 0.3 | - | - | - |
| Minority Interest | - | - | - | - | - | 46.4 | 46.2 | 31.9 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 788.8 | 732.3 | 639.4 | 528.7 | 445.5 | 402.3 | 381.4 | 332.4 | 333.7 | 329.3 | 295.5 | 281.9 | 251.5 | 233.4 | 208.5 |
| Total Equity | 788.8 | 732.3 | 639.4 | 528.7 | 445.5 | 448.7 | 427.5 | 364.4 | 333.7 | 326.5 | 293.5 | 281.9 | 251.5 | 233.4 | 208.5 |
| 336.9 |
| 391.9 |
| 346.4 |
| (99.1) |
| (58.5) |
| (59.7) |
| (39.0) |
| (40.1) |
| (22.5) |
| (36.9) |
| (25.8) |
| (25.2) |
| - |
| - |
| - |
| Working Capital | 477.9 | 360.3 | 264.2 | 283.5 | 214.3 | 167.5 | 165.2 | 113.5 | 120.6 | 123.5 | 116.0 | 135.4 | 107.6 | - | - |
| Book Value | 788.8 | 732.3 | 639.4 | 528.7 | 445.5 | 402.3 | 381.4 | 332.4 | 333.7 | 329.3 | 295.5 | 281.9 | 251.5 | 233.4 | 208.5 |
| Tangible Book Value | 252.1 | 170.9 | 55.4 | 520.6 | 435.9 | 390.9 | 369.4 | 319.4 | 317.8 | 308.2 | 284.8 | 268.5 | 240.6 | 233.2 | - |
| 166.2 |
| 172.6 |
| 126.4 |
| 106.6 |
| 105.4 |
| 101.6 |
| 92.6 |
| 87.9 |
| 87.4 |
| 54.8 |
| 73.7 |
| 85.6 |
| 120.4 |
| 79.1 |
| 86.3 |
| 68.7 |
| 48.1 |
| 54.5 |
| 65.6 |
| 66.9 |
| 82.5 |
| 76.8 |
| 72.4 |
| 66.6 |
| 66.7 |
| Restricted Cash | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 4.3 | 2.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 19.2 | 0.2 | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | - | - | - | - | - | - |
| Short Term Investments | 121.0 | 112.6 | 59.9 | 44.1 | 54.1 | 70.0 | 58.4 | 28.2 | 88.4 | 112.5 | 33.1 | 14.5 | 16.3 | 19.7 | 26.8 | 17.2 | 14.4 | 10.3 | 8.0 | 11.7 | 13.5 | 13.0 | 10.9 | 11.1 | 12.2 | 11.7 | 12.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.6 | 2.5 | 0.7 | 0.7 | 0.5 | 0.9 | - |
| Cash And Short Term Investments | 292.0 | 282.8 | 276.2 | 231.8 | 236.9 | 221.6 | 250.5 | 217.8 | 289.6 | 256.8 | 299.9 | 163.1 | 192.9 | 175.8 | 184.1 | 183.4 | 187.0 | 136.7 | 114.6 | 117.2 | 115.1 | 105.6 | 98.8 | 98.5 | 67.0 | 85.4 | 98.3 | 123.2 | 81.9 | 89.2 | 71.6 | 50.9 | 57.4 | 68.2 | 69.4 | 83.3 | 77.5 | 72.9 | 67.5 | 66.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 147.8 | 143.6 | 146.8 | 133.0 | 144.6 | 136.3 | 139.6 | 131.4 | 138.1 | 114.9 | 119.0 | 104.7 | 100.6 | 88.8 | 77.1 | 80.8 | 73.2 | 78.8 | 78.1 | 67.9 | 77.9 | 66.0 | 52.4 | 49.9 | 57.8 | 45.4 | 45.3 | 48.8 | 54.9 | 52.2 | 43.8 | 41.3 | 31.9 | 36.0 | 24.2 | 24.1 | 25.9 | 26.8 | 26.6 | 23.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 170.2 | 176.9 | 185.9 | 191.7 | 185.5 | 153.7 | 130.3 | 122.4 | 115.5 | 105.8 | 110.0 | 104.6 | 103.6 | 103.6 | 103.3 | 98.7 | 95.1 | 92.8 | 100.2 | 97.9 | 97.1 | 96.8 | 108.9 | 104.7 | 107.9 | 110.5 | 109.9 | 99.2 | 78.6 | 69.3 | 65.4 | 61.7 | 62.8 | 63.6 | 69.6 | 74.5 | 78.1 | 79.8 | 90.7 | 88.3 |
| Prepaid Expenses | 11.7 | 13.2 | 26.0 | 20.3 | 17.8 | 18.2 | 17.7 | 7.9 | 8.7 | 9.1 | 6.2 | 5.9 | 7.3 | 7.6 | 6.0 | 5.9 | 6.4 | 7.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 633.7 | 636.0 | 639.5 | 580.8 | 588.0 | 534.1 | 545.9 | 482.6 | 555.1 | 489.6 | 543.0 | 384.6 | 407.7 | 378.3 | 384.2 | 377.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 620.6 | 616.8 | 607.0 | 600.7 | 587.6 | 568.9 | 561.6 | 546.2 | 540.1 | 528.0 | 518.6 | 510.9 | 470.1 | 458.3 | 445.9 | 445.6 | 446.5 | 443.9 | 437.5 | 447.7 | 442.5 | 444.2 | 424.7 | 411.7 | 400.1 | 398.3 | 382.2 | 376.3 | 367.1 | 359.5 | 350.5 | 338.0 | 328.5 | 318.7 | 303.4 | 289.2 | 281.7 | 275.0 | 271.4 | 265.4 |
| Accumulated Depreciation | 313.4 | 306.3 | 298.3 | 290.5 | 280.0 | 271.6 | 266.2 | 258.2 | 251.6 | 245.3 | 237.8 | 232.4 | 226.6 | 220.0 | 213.2 | 208.0 | 203.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 307.2 | 310.6 | 308.7 | 310.2 | 307.6 | 297.3 | 295.4 | 288.0 | 288.5 | 282.7 | 280.8 | 278.5 | 243.5 | 238.3 | 232.7 | 237.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | 2.0 | 5.9 | 11.0 | - | 9.9 | 15.2 | 14.7 | 1.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.8 | 2.4 | 2.7 | 3.1 | 3.3 | |||||||||||||||||||||||
| Goodwill | 3.3 | 3.4 | 3.4 | 3.4 | 3.2 | 3.0 | 3.3 | 3.1 | 3.2 | 3.2 | 3.1 | 3.2 | 3.2 | 3.1 | 2.9 | 3.1 | 3.3 | 3.3 | ||||||||||||||||||||||
| Intangible Assets | 527.1 | 533.3 | 539.6 | 545.9 | 552.1 | 558.4 | 562.3 | 568.5 | 574.7 | 580.9 | 587.0 | 593.2 | 4.8 | 4.9 | 4.9 | 5.4 | 6.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 71.5 | 42.9 | 44.6 | 44.2 | 45.8 | 46.9 | 31.7 | 32.1 | 31.4 | 32.3 | 32.7 | 26.3 | 25.8 | 25.6 | 26.5 | 27.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 42.5 | 42.5 | 71.1 | 71.1 | 71.1 | 71.1 | 53.3 | 53.3 | 53.3 | 53.3 | 40.9 | 40.9 | 38.5 | 38.5 | 22.4 | 22.4 | 22.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 33.5 | 31.1 | 29.9 | 28.1 | 23.0 | 26.0 | 23.7 | 24.3 | 23.4 | 25.9 | 25.3 | 20.3 | 18.5 | 20.9 | 20.5 | 18.7 | 16.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,648.2 | 1,629.3 | 1,666.2 | 1,615.3 | 1,626.3 | 1,577.5 | 1,545.2 | 1,491.5 | 1,574.3 | 1,512.9 | 1,544.6 | 1,378.3 | 773.7 | 742.0 | 726.7 | 723.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 35.5 | 32.6 | 40.5 | 41.9 | 52.8 | 30.5 | 34.1 | 31.8 | 36.5 | 25.4 | 32.0 | 18.8 | 22.0 | 20.5 | 20.0 | 31.1 | 23.8 | 22.2 | 21.7 | 27.8 | 23.0 | 24.4 | 23.2 | 21.7 | 16.5 | 25.1 | 22.0 | 31.5 | 34.3 | 31.3 | 22.7 | 21.7 | 15.6 | 16.6 | 9.6 | 14.9 | 19.3 | 16.2 | 13.4 | 18.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.7 | 7.9 | 7.8 | 7.9 | 7.7 | 6.8 | 4.2 | 4.0 | 3.9 | 3.9 | 3.7 | 3.1 | 3.0 | 3.0 | 3.2 | 3.3 | ||||||||||||||||||||||||
| Accrued Expenses | 117.2 | 115.8 | 150.3 | 124.7 | 123.1 | 126.5 | 119.2 | 99.4 | 80.2 | 67.9 | 190.7 | 198.7 | 66.9 | 63.7 | 75.8 | 66.6 | 72.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 164.5 | 158.2 | 205.2 | 176.4 | 199.1 | 173.8 | 159.0 | 137.0 | 255.2 | 225.4 | 258.0 | 251.3 | 105.6 | 94.9 | 102.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 653.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 65.2 | 37.7 | 39.4 | 39.0 | 40.7 | 41.9 | 28.9 | 29.5 | 28.7 | 29.7 | 30.2 | 24.4 | 24.0 | 23.7 | 24.4 | 24.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 29.4 | 30.0 | 29.3 | 27.8 | 24.4 | 20.9 | 27.0 | 18.8 | 18.0 | 22.7 | 15.7 | 17.6 | 15.2 | 14.6 | 14.2 | 15.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 874.8 | 840.5 | 889.5 | 857.9 | 875.0 | 845.2 | 817.5 | 778.2 | 902.0 | 873.5 | 949.5 | 789.0 | 225.1 | 213.3 | 221.5 | 224.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 543.8 | 535.4 | 527.2 | 520.6 | 509.1 | 505.4 | 496.4 | 487.6 | 476.1 | 486.1 | 477.9 | 471.1 | 456.6 | 455.1 | 448.7 | 443.0 | 433.5 | |||||||||||||||||||||||
| Retained Earnings | 673.3 | 666.9 | 642.5 | 625.1 | 594.1 | 568.8 | 530.8 | 490.4 | 452.4 | 409.3 | 373.1 | 323.9 | 297.8 | 271.7 | 237.8 | 221.9 | 204.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.7) | (5.3) | (5.3) | (5.4) | (8.0) | (9.2) | (8.8) | (8.8) | (8.8) | (8.5) | (8.4) | (8.3) | (8.3) | (8.6) | (9.9) | |||||||||||||||||||||||||
| Treasury Stock | 438.0 | 408.1 | 387.7 | 382.8 | 343.9 | 332.7 | 290.8 | 255.8 | 247.4 | 247.4 | 247.4 | 197.4 | 197.5 | 189.5 | 171.5 | 157.0 | 151.3 | 150.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 773.4 | 788.8 | 776.7 | 757.5 | 751.3 | 732.3 | 727.7 | 713.3 | 672.4 | 639.4 | 595.1 | 589.2 | 548.6 | 528.7 | 505.2 | 499.3 | 479.5 | |||||||||||||||||||||||
| Total Equity | 773.4 | 788.8 | 776.7 | 757.5 | 751.3 | 732.3 | 727.7 | 713.3 | 672.4 | 639.4 | 595.1 | 589.2 | 548.6 | 528.7 | 505.2 | 499.3 | 479.5 | 445.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 653.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | 353.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 469.2 | 477.9 | 434.2 | 404.4 | 388.9 | 360.3 | 386.9 | 345.7 | 299.9 | 264.2 | 285.0 | 133.3 | 302.0 | 283.5 | 282.0 | 273.5 | 250.1 | 214.3 | ||||||||||||||||||||||
| Book Value | 773.4 | 788.8 | 776.7 | 757.5 | 751.3 | 732.3 | 727.7 | 713.3 | 672.4 | 639.4 | 595.1 | 589.2 | 548.6 | 528.7 | 505.2 | 499.3 | 479.5 | 445.5 | ||||||||||||||||||||||
| Tangible Book Value | 243.0 | 252.1 | 233.7 | 208.2 | 196.0 | 170.9 | 162.1 | 141.7 | 94.5 | 55.4 | 5.0 | (7.1) | 540.6 | 520.6 | 497.4 | 490.8 | 470.3 | |||||||||||||||||||||||
| 7.8 |
| 5.9 |
| 6.7 |
| 6.8 |
| 11.0 |
| 9.0 |
| 9.0 |
| 9.5 |
| 10.5 |
| 8.5 |
| 9.0 |
| 5.5 |
| 6.7 |
| 4.4 |
| 5.7 |
| 9.8 |
| 8.7 |
| 7.2 |
| 8.1 |
| 3.3 |
| 4.0 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.4 |
| 318.1 |
| 303.7 |
| 311.0 |
| 300.2 |
| 279.7 |
| 276.5 |
| 266.8 |
| 246.7 |
| 255.2 |
| 268.9 |
| 284.1 |
| 230.1 |
| 220.3 |
| 194.8 |
| 169.9 |
| 174.0 |
| 187.8 |
| 176.5 |
| 193.6 |
| 191.4 |
| 184.1 |
| 190.2 |
| 181.3 |
| 199.6 |
| 194.6 |
| 195.2 |
| 189.2 |
| 184.1 |
| 178.8 |
| 173.5 |
| 168.6 |
| 164.4 |
| 160.1 |
| 156.3 |
| 152.2 |
| 149.1 |
| 148.0 |
| 139.7 |
| 136.6 |
| 138.1 |
| 130.4 |
| 127.5 |
| 124.3 |
| 122.0 |
| 119.4 |
| 116.7 |
| 243.2 |
| 244.2 |
| 242.9 |
| 252.6 |
| 253.3 |
| 260.1 |
| 245.9 |
| 238.2 |
| 231.5 |
| 233.9 |
| 222.2 |
| 220.1 |
| 214.8 |
| 210.4 |
| 202.5 |
| 198.2 |
| 191.9 |
| 180.5 |
| 173.0 |
| 161.7 |
| 157.4 |
| 152.9 |
| 152.0 |
| 148.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.8 |
| 3.8 |
| 3.9 |
| 3.8 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.8 |
| 3.9 |
| 3.9 |
| 4.0 |
| 4.0 |
| 4.4 |
| 4.6 |
| 4.5 |
| 4.4 |
| 4.3 |
| 4.0 |
| 4.0 |
| 4.2 |
| 4.2 |
| 6.3 |
| 6.6 |
| 7.0 |
| 7.2 |
| 7.5 |
| 7.4 |
| 7.4 |
| 7.7 |
| 8.3 |
| 8.1 |
| 8.6 |
| 9.1 |
| 9.1 |
| 9.5 |
| 9.9 |
| 11.0 |
| 11.5 |
| 12.1 |
| 12.4 |
| 12.7 |
| 17.1 |
| 18.3 |
| 9.9 |
| 27.8 |
| 26.9 |
| 27.7 |
| 27.2 |
| 19.3 |
| 20.0 |
| 20.3 |
| 17.1 |
| 17.9 |
| 18.8 |
| 19.5 |
| 20.1 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 22.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 22.2 |
| 24.2 |
| 24.2 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 11.6 |
| 9.4 |
| 7.2 |
| 5.3 |
| 7.7 |
| 12.6 |
| 11.2 |
| 11.2 |
| 12.3 |
| 13.5 |
| 12.3 |
| 9.9 |
| 11.1 |
| 11.8 |
| 10.7 |
| 8.7 |
| 10.6 |
| 11.0 |
| 8.9 |
| 9.4 |
| 7.5 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 716.2 |
| 671.5 |
| 651.7 |
| 665.7 |
| 645.7 |
| 631.2 |
| 613.7 |
| 600.1 |
| 572.8 |
| 587.0 |
| 585.6 |
| 601.3 |
| 544.7 |
| 513.6 |
| 480.6 |
| 451.6 |
| 449.8 |
| 451.1 |
| 437.8 |
| 444.0 |
| 435.6 |
| 427.7 |
| 428.8 |
| 408.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.7 |
| 3.3 |
| 3.0 |
| 2.9 |
| 3.2 |
| 3.7 |
| 3.4 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.2 |
| 3.1 |
| 2.7 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.3 |
| 67.3 |
| 81.9 |
| 85.6 |
| 71.1 |
| 56.1 |
| 53.7 |
| 48.9 |
| 52.0 |
| 53.1 |
| 56.7 |
| 56.5 |
| 56.1 |
| 53.7 |
| 45.4 |
| 42.9 |
| 40.9 |
| 16.4 |
| 17.6 |
| 22.6 |
| 15.7 |
| 14.7 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.6 |
| 114.4 |
| 103.8 |
| 98.0 |
| 124.5 |
| 127.1 |
| 112.2 |
| 96.7 |
| 93.3 |
| 83.4 |
| 90.0 |
| 86.6 |
| 101.0 |
| 112.0 |
| 106.8 |
| 96.6 |
| 87.6 |
| 72.5 |
| 67.2 |
| 57.4 |
| 63.7 |
| 72.9 |
| 60.6 |
| 60.8 |
| 65.7 |
| 25.5 |
| 24.7 |
| 25.5 |
| 24.6 |
| 16.5 |
| 17.5 |
| 17.5 |
| 14.5 |
| 15.2 |
| 16.3 |
| 16.9 |
| 17.8 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.5 |
| 2.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 15.7 |
| 14.9 |
| 13.5 |
| 13.4 |
| 13.2 |
| 11.4 |
| 11.0 |
| 10.3 |
| 9.4 |
| 9.0 |
| 9.0 |
| 8.9 |
| 8.9 |
| 8.0 |
| 7.6 |
| 8.1 |
| 7.1 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.8 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.7 |
| 226.0 |
| 221.5 |
| 198.5 |
| 194.8 |
| 182.5 |
| 162.8 |
| 157.6 |
| 149.5 |
| 159.4 |
| 152.0 |
| 169.0 |
| 164.5 |
| 149.2 |
| 139.4 |
| 131.1 |
| 122.7 |
| 117.3 |
| 107.1 |
| 110.7 |
| 110.1 |
| 98.5 |
| 100.4 |
| 101.1 |
| 422.4 |
| 412.9 |
| 427.3 |
| 413.9 |
| 410.1 |
| 404.1 |
| 396.8 |
| 371.1 |
| 367.3 |
| 361.7 |
| 355.4 |
| 349.2 |
| 344.4 |
| 330.3 |
| 322.4 |
| 316.7 |
| 313.9 |
| 303.2 |
| 299.1 |
| 285.4 |
| 283.1 |
| 276.5 |
| 258.8 |
| 180.3 |
| 160.6 |
| 130.6 |
| 122.8 |
| 117.8 |
| 124.0 |
| 120.1 |
| 120.3 |
| 116.4 |
| 117.4 |
| 116.1 |
| 68.3 |
| 67.5 |
| 65.6 |
| 66.8 |
| 69.6 |
| 72.6 |
| 74.8 |
| 74.6 |
| 72.6 |
| 70.9 |
| 73.6 |
| 69.7 |
| (8.7) |
| (7.2) |
| (6.8) |
| (6.3) |
| (4.9) |
| (5.6) |
| (3.7) |
| (4.5) |
| (5.2) |
| (5.5) |
| (4.7) |
| (5.8) |
| (4.2) |
| (4.1) |
| (4.0) |
| (3.6) |
| (3.2) |
| (0.9) |
| (2.1) |
| (2.6) |
| (3.2) |
| (4.2) |
| (4.7) |
| (2.6) |
| (2.7) |
| 137.0 |
| 131.0 |
| 125.5 |
| 121.8 |
| 118.4 |
| 114.1 |
| 108.5 |
| 97.6 |
| 83.9 |
| 79.5 |
| 78.4 |
| 75.5 |
| 72.9 |
| 65.5 |
| 58.2 |
| 50.7 |
| 44.7 |
| 37.2 |
| 28.2 |
| 20.0 |
| 19.1 |
| 18.3 |
| - |
| 45.2 |
| 45.4 |
| 46.4 |
| 45.7 |
| 44.8 |
| 45.9 |
| 46.2 |
| 44.2 |
| 44.4 |
| 45.3 |
| 31.9 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.5 |
| 430.2 |
| 422.0 |
| 405.6 |
| 402.3 |
| 451.0 |
| 397.7 |
| 377.5 |
| 381.4 |
| 389.4 |
| 387.8 |
| 335.0 |
| 332.4 |
| 319.4 |
| 320.5 |
| 327.1 |
| 333.7 |
| 330.7 |
| 333.3 |
| 325.6 |
| 329.3 |
| 328.5 |
| 307.5 |
| 430.2 |
| 467.2 |
| 451.0 |
| 448.7 |
| 451.0 |
| 442.4 |
| 423.4 |
| 427.5 |
| 433.7 |
| 432.3 |
| 380.3 |
| 364.4 |
| 341.3 |
| 317.0 |
| 323.6 |
| 333.7 |
| 327.7 |
| 330.5 |
| 325.6 |
| 326.5 |
| 328.5 |
| 307.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.7 |
| 186.4 |
| 173.1 |
| 167.5 |
| 179.8 |
| 173.5 |
| 163.4 |
| 165.2 |
| 182.3 |
| 183.1 |
| 118.2 |
| 113.5 |
| 98.2 |
| 82.4 |
| 101.5 |
| 120.6 |
| 119.1 |
| 129.9 |
| 118.6 |
| 123.5 |
| 129.3 |
| 115.6 |
| 430.2 |
| 422.0 |
| 405.6 |
| 402.3 |
| 451.0 |
| 397.7 |
| 377.5 |
| 381.4 |
| 389.4 |
| 387.8 |
| 335.0 |
| 332.4 |
| 319.4 |
| 320.5 |
| 327.1 |
| 333.7 |
| 330.7 |
| 333.3 |
| 325.6 |
| 329.3 |
| 328.5 |
| 307.5 |
| 435.9 |
| 420.2 |
| 411.2 |
| 394.5 |
| 390.9 |
| 439.8 |
| 386.6 |
| 366.3 |
| 369.4 |
| 377.5 |
| 375.4 |
| 322.0 |
| 319.4 |
| 305.9 |
| 306.3 |
| 311.5 |
| 317.8 |
| 314.1 |
| 316.7 |
| 308.8 |
| 308.2 |
| 305.9 |
| 293.4 |