| (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 | 134.7 | 121.0 | 199.3 | 217.7 | 219.5 | 187.0 | 644.6 | 249.2 | 73.6 | 98.3 | 107.0 | 119.5 | 191.5 | 260.2 | 116.6 | 31.4 | 52.3 | 14.2 |
| Restricted Cash | 0.2 | 0.3 | 0.5 | 0.5 | 3.9 | 3.9 | 3.9 | 1.5 | 0.6 | 0.6 | 0.6 | 0.6 | 1.0 | - | - | - | - | - |
| Short Term Investments | 167.9 | 173.2 | 121.4 | 91.7 | 234.7 | 314.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 302.6 | 294.2 | 320.7 | 309.4 | 454.1 | 500.9 | 644.6 | 249.2 | 73.6 | 98.3 | 107.0 | 119.5 | 191.5 | 260.2 | 116.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 126.8 | 122.3 | 133.6 | 131.0 | 163.7 | 154.6 | 116.4 | 66.5 | 45.3 | 20.0 | 13.8 | 7.8 | 3.6 | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 195.9 | 166.0 | 258.6 | 228.7 | 234.7 | 188.9 | 76.8 | 57.8 | 30.3 | 20.5 | 19.0 | 13.7 | 21.2 | 21.3 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1.5 | 1.5 | 1.5 | 3.3 | 3.3 | 3.6 | 3.4 | 0.9 | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 1.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 45.4 | 40.4 | 52.8 | 64.6 | 114.9 | 105.9 | 50.0 | 37.6 | 25.2 | 6.1 | 10.8 | 8.5 | 6.4 | 17.5 | 4.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 49.7 | 46.1 | 70.8 | 85.2 | 91.5 | 89.6 | 87.7 | 85.2 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 310.2 | 305.3 | 302.8 | 299.0 | 294.0 | 290.1 | 269.2 | 246.7 | 208.8 | 207.2 | 150.0 | 143.1 | 141.5 | 124.6 | 113.3 | 90.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 0.0 | 99.8 | 80.3 | 93.2 | 101.1 | 104.0 | 105.0 | 100.7 | 85.2 | - | - | ||
| (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 | 131.1 | 134.7 | 122.8 | 147.9 | 119.5 | 121.0 | 156.9 | 215.9 | 213.9 | 199.3 | 270.8 | 233.0 | 191.4 | 217.7 | 240.5 | |||||||||||||||||||||||||
| - |
| 31.4 |
| 52.3 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 24.4 | 12.6 | 11.6 | 19.5 | 22.4 | 30.9 | 13.3 | 2.9 | 3.5 | 7.0 | 3.2 | 2.6 | - | - | 1.8 | 0.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 1.6 | 3.3 | 1.8 | 1.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 649.9 | 595.4 | 725.0 | 689.1 | 878.7 | 879.2 | 855.0 | 378.0 | 153.3 | 146.3 | 143.5 | 145.3 | 219.4 | 285.7 | 119.0 | 33.1 | - | - |
| 0.3 |
| 0.2 |
| - |
| - |
| Accumulated Depreciation | 1.5 | 1.5 | 1.4 | 2.5 | 1.9 | 1.6 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.4 | 0.4 | 0.2 | 0.1 | - | - |
| Property,Plant & Equipment Net | 0.0 | 0.0 | 0.1 | 0.9 | 1.4 | 2.0 | 2.4 | 0.1 | 0.0 | 0.1 | 0.2 | 0.4 | 0.6 | 0.8 | 0.4 | 0.1 | - | - |
| Long Term Investments | - | - | - | 1.3 | 35.0 | 62.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 13.4 | 16.4 | 19.3 | 21.8 | 23.5 | 13.8 | 15.3 | 7.5 | 8.1 | 8.8 | 9.4 | 10.1 | 10.7 | 11.4 | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.5 | 7.6 | 8.3 | 9.1 | 7.7 | 8.1 | 8.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 0.0 | 11.1 | 19.9 | 12.6 | 11.9 | 8.0 | 4.7 | 2.2 | - | - |
| Other Non-Current Assets | 1.1 | 1.2 | 1.4 | 0.5 | 0.5 | 0.4 | 1.1 | 0.2 | 0.2 | 0.7 | 0.2 | 2.8 | 4.4 | 5.0 | 2.2 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 670.8 | 685.3 | 831.7 | 886.2 | 1,068.1 | 966.0 | 882.2 | 385.7 | 161.6 | 167.0 | 173.2 | 171.1 | 252.5 | 310.9 | 126.4 | 35.4 | - | - |
| 4.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 0.0 | 50.1 | 34.2 | 22.3 | 15.9 | 12.5 | 15.4 | 13.0 | - | - | - | - | - |
| Deferred Revenue Current | - | - | 2.3 | 2.2 | 2.6 | 2.9 | 2.3 | 1.2 | 1.6 | 1.2 | 0.9 | 0.0 | 1.7 | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.0 | 1.9 | 1.6 | - | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 11.3 | 15.4 | 18.9 | 20.3 | 19.7 | 22.8 | 21.2 | 12.2 | 8.3 | 6.6 | 5.2 | 3.5 | 2.1 | 2.1 | 1.1 | 1.6 | - | - |
| Other Current Liabilities | 18.3 | 17.5 | 23.0 | 35.6 | 45.6 | 28.8 | 16.6 | 7.7 | 5.2 | 5.8 | 4.3 | 2.2 | 3.3 | 3.2 | 1.8 | 0.6 | - | - |
| Total Current Liabilities | 194.5 | 179.9 | 259.3 | 259.5 | 370.7 | 307.4 | 242.2 | 157.3 | 108.5 | 76.2 | 50.7 | 40.3 | 37.5 | 25.2 | 8.5 | 7.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.1 | 7.7 | 8.7 | 10.0 | 8.6 | 9.2 | 9.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 2.5 | 13.1 | 14.1 | 15.7 | 18.5 | 19.5 | 17.2 | 13.9 | 13.3 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.0 | 11.5 | 9.1 | 8.2 | 7.6 | 6.2 | 3.8 | 10.5 | 1.2 | 0.7 | 0.3 | 0.4 | 0.7 | 0.8 | 0.8 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 211.5 | 199.2 | 279.6 | 290.8 | 401.0 | 338.5 | 273.9 | 233.4 | 226.7 | 176.1 | 300.8 | 259.6 | 286.3 | 314.9 | 132.3 | 237.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,923.8 | 1,914.8 | 1,899.5 | 1,885.4 | 1,855.2 | 1,817.6 | 1,764.3 | 1,282.8 | 977.9 | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,707.3) | (1,668.5) | (1,586.4) | (1,527.3) | (1,421.4) | (1,429.2) | (1,411.2) | (1,388.5) | (1,271.9) | (1,204.0) | (1,117.7) | (970.2) | (913.9) | (747.6) | (568.5) | (499.3) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 67.4 | 65.3 | 63.8 | 61.8 | 60.7 | 51.1 | 35.9 | 10.4 | 4.2 | 1.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 459.3 | 486.2 | 552.1 | 595.3 | 667.1 | 627.5 | 608.3 | 152.3 | (65.1) | (9.1) | (129.2) | (88.4) | (33.9) | (4.0) | (6.0) | (202.4) | 6.6 | 8.4 |
| Total Equity | 459.3 | 486.2 | 552.1 | 595.3 | 667.1 | 627.5 | 608.3 | 152.3 | (65.1) | (9.1) | (129.2) | (88.4) | (33.9) | (4.0) | (6.0) | (202.4) | 6.6 | 8.4 |
| - |
| - |
| Net debt | - | - | - | - | (454.1) | (500.9) | (544.8) | (168.9) | 19.5 | 2.8 | (3.0) | (14.5) | (90.8) | (175.1) | - | - | - | - |
| Working Capital | 455.4 | 415.5 | 465.7 | 429.6 | 508.0 | 571.8 | 612.8 | 220.7 | 44.7 | 70.1 | 92.8 | 105.0 | 181.9 | 260.5 | 110.5 | 25.5 | - | - |
| Book Value | 459.3 | 486.2 | 552.1 | 595.3 | 667.1 | 627.5 | 608.3 | 152.3 | (65.1) | (9.1) | (129.2) | (88.4) | (33.9) | (4.0) | (6.0) | (202.4) | 6.6 | 8.4 |
| Tangible Book Value | 445.9 | 469.8 | 532.8 | 573.6 | 643.6 | 613.7 | 593.0 | 144.9 | (73.2) | (17.8) | (138.6) | (98.5) | (44.6) | (15.4) | - | - | - | - |
| 228.0 |
| 219.2 |
| 219.5 |
| 222.9 |
| 327.0 |
| 291.0 |
| 187.0 |
| 207.2 |
| 214.0 |
| 329.0 |
| 644.6 |
| 673.2 |
| 221.8 |
| 211.1 |
| 249.2 |
| 81.9 |
| 102.3 |
| 129.0 |
| 73.6 |
| 79.1 |
| 85.5 |
| 96.1 |
| 98.3 |
| 117.6 |
| 72.5 |
| Restricted Cash | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 1.5 | 1.5 | 1.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Short Term Investments | 176.8 | 167.9 | 163.8 | 150.8 | 162.3 | 173.2 | 148.8 | 90.7 | 94.2 | 121.4 | 49.8 | 79.9 | 113.0 | 91.7 | 63.2 | 85.2 | 143.4 | 234.7 | 256.3 | 181.9 | 223.7 | 314.0 | 354.7 | 336.3 | 213.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 307.8 | 302.6 | 286.6 | 298.7 | 281.8 | 294.2 | 305.7 | 306.7 | 308.2 | 320.7 | 320.7 | 312.9 | 304.4 | 309.4 | 303.7 | 313.2 | 362.6 | 454.1 | 479.1 | 508.9 | 514.7 | 500.9 | 561.9 | 550.3 | 542.2 | 644.6 | 673.2 | 221.8 | 211.1 | 249.2 | 81.9 | 102.3 | 129.0 | 73.6 | 79.1 | 85.5 | 96.1 | 98.3 | 117.6 | 72.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 108.1 | 126.8 | 127.3 | 119.1 | 106.7 | 122.3 | 112.6 | 123.7 | 115.8 | 133.6 | 122.4 | 122.7 | 133.2 | 131.0 | 123.4 | 143.9 | 110.2 | 163.7 | 149.4 | 182.3 | 151.3 | 154.6 | 147.3 | 125.0 | 158.3 | 116.4 | 103.6 | 95.4 | 79.5 | 66.5 | 47.6 | 50.3 | 39.2 | 45.3 | 34.6 | 37.5 | 29.5 | 20.0 | 17.5 | 17.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 183.6 | 195.9 | 184.7 | 171.2 | 159.5 | 166.0 | 224.0 | 239.4 | 255.3 | 258.6 | 254.5 | 227.0 | 225.8 | 228.7 | 227.6 | 225.8 | 267.8 | 234.7 | 309.3 | 272.5 | 230.9 | 188.9 | 148.5 | 124.8 | 92.1 | 76.8 | 54.6 | 46.3 | 57.9 | 57.8 | 43.7 | 40.1 | 35.1 | 30.3 | 28.6 | 24.8 | 23.9 | 20.5 | 19.8 | 20.3 |
| Prepaid Expenses | 26.4 | 24.4 | 29.4 | 17.4 | 24.8 | 12.6 | 7.3 | 31.6 | 8.1 | 11.6 | 19.5 | 43.3 | 19.9 | 19.5 | 27.9 | 32.3 | 28.1 | 22.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 626.0 | 649.9 | 628.3 | 606.8 | 573.1 | 595.4 | 650.2 | 701.8 | 687.9 | 725.0 | 717.5 | 706.5 | 683.8 | 689.1 | 686.5 | 719.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.9 | 1.0 | 1.1 | 1.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.5 | 1.3 | 2.3 | 11.4 | 26.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 12.7 | 13.4 | 14.1 | 14.9 | 15.7 | 16.4 | 17.1 | 17.8 | 18.6 | 19.3 | 19.7 | 20.4 | 21.1 | 21.8 | 21.6 | 22.3 | 22.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.0 | 6.5 | 7.2 | 7.6 | 8.4 | 7.6 | 8.0 | 7.5 | 7.9 | 8.3 | 8.5 | 9.0 | 9.2 | 9.1 | 8.5 | 8.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.6 | 1.6 | 0.5 | 0.5 | 0.5 | 0.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 645.8 | 670.8 | 659.8 | 670.1 | 655.7 | 685.3 | 750.6 | 799.9 | 790.0 | 831.7 | 839.0 | 860.0 | 860.2 | 886.2 | 908.3 | 973.2 | 973.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 48.2 | 45.4 | 36.7 | 44.7 | 45.7 | 40.4 | 40.5 | 54.4 | 67.6 | 52.8 | 53.4 | 54.3 | 58.8 | 64.6 | 93.2 | 116.3 | 90.8 | 114.9 | 72.4 | 141.3 | 94.3 | 105.9 | 121.4 | 86.8 | 98.3 | 50.0 | 42.0 | 34.0 | 26.8 | 37.6 | 26.2 | 34.5 | 31.9 | 25.2 | 15.8 | 16.5 | 15.1 | 6.1 | 6.9 | 14.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 2.3 | 2.3 | 2.0 | 2.0 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.1 | - | 2.3 | 2.2 | 2.4 | - | 1.9 | 1.6 | 1.7 | - | 1.9 | 1.9 | 1.8 | - | 1.1 | 1.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 179.6 | 194.5 | 182.2 | 185.9 | 162.4 | 179.9 | 201.6 | 230.5 | 224.4 | 259.3 | 266.7 | 270.9 | 244.2 | 259.5 | 287.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.4 | 22.3 | 36.7 | 49.7 | 8.9 | 23.2 | 35.3 | 46.1 | 53.9 | 59.6 | 65.5 | 70.8 | 75.6 | 79.3 | 82.4 | 85.2 | 88.6 | 90.2 |
| Operating Lease Liabilities Non-Current | 5.6 | 6.1 | 6.7 | 7.3 | 7.9 | 7.7 | 8.2 | 8.1 | 8.4 | 8.7 | 9.0 | 9.5 | 9.8 | 10.0 | 9.9 | 10.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 2.1 | 2.5 | 2.9 | 3.3 | 12.7 | 13.1 | 13.5 | 13.8 | 14.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 11.1 | 11.0 | 12.0 | 11.9 | 11.6 | 11.5 | 9.5 | 9.3 | 9.2 | 9.1 | 7.3 | 7.2 | 8.6 | 8.2 | 9.7 | 7.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 196.4 | 211.5 | 200.9 | 205.2 | 182.0 | 199.2 | 219.2 | 248.0 | 244.1 | 279.6 | 285.9 | 290.9 | 275.4 | 290.8 | 320.5 | 393.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 314.1 | 310.2 | 310.0 | 309.4 | 308.2 | 305.3 | 305.2 | 305.0 | 304.7 | 302.8 | 302.3 | 301.9 | 301.3 | 299.0 | 298.6 | 294.7 | 294.4 | 294.0 | 293.1 | 292.8 | 292.4 | 290.1 | 287.6 | 285.7 | 270.7 | 269.2 | 266.9 | 250.6 | 250.1 | 246.7 | 232.6 | 225.5 | 225.2 | 208.8 | 208.6 | 208.6 | 208.5 | 207.2 | 207.0 | 151.2 |
| Additional Paid In Capital | 1,922.3 | 1,923.8 | 1,922.4 | 1,921.0 | 1,916.2 | 1,914.8 | 1,911.4 | 1,906.9 | 1,902.7 | 1,899.5 | 1,895.2 | 1,892.0 | 1,890.5 | 1,885.4 | 1,878.9 | 1,869.8 | ||||||||||||||||||||||||
| Retained Earnings | (1,717.9) | (1,707.3) | (1,706.1) | (1,698.4) | (1,684.2) | (1,668.5) | (1,619.9) | (1,594.8) | (1,596.3) | (1,586.4) | (1,580.6) | (1,561.3) | (1,543.7) | (1,527.3) | (1,528.1) | (1,523.0) | (1,453.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 69.0 | 67.4 | 67.4 | 67.1 | 66.4 | 65.3 | 65.3 | 65.3 | 65.2 | 63.8 | 63.7 | 63.5 | 63.3 | 61.8 | 61.6 | 61.4 | 61.3 | 60.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 449.4 | 459.3 | 458.9 | 464.9 | 473.7 | 486.2 | 531.4 | 551.9 | 545.9 | 552.1 | 553.1 | 569.1 | 584.8 | 595.3 | 587.8 | 580.0 | 641.1 | |||||||||||||||||||||||
| Total Equity | 449.4 | 459.3 | 458.9 | 464.9 | 473.7 | 486.2 | 531.4 | 551.9 | 545.9 | 552.1 | 553.1 | 569.1 | 584.8 | 595.3 | 587.8 | 580.0 | 641.1 | 667.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.9 | 44.7 | 73.6 | 99.8 | 60.0 | 68.6 | 74.3 | 80.3 | 84.1 | 87.4 | 89.9 | 93.2 | 95.8 | 98.1 | 99.4 | 101.1 | 102.1 | 121.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 446.4 | 455.4 | 446.1 | 420.9 | 410.7 | 415.5 | 448.7 | 471.3 | 463.6 | 465.7 | 450.8 | 435.6 | 439.6 | 429.6 | 399.2 | 357.6 | 472.0 | 508.0 | ||||||||||||||||||||||
| Book Value | 449.4 | 459.3 | 458.9 | 464.9 | 473.7 | 486.2 | 531.4 | 551.9 | 545.9 | 552.1 | 553.1 | 569.1 | 584.8 | 595.3 | 587.8 | 580.0 | 641.1 | 667.1 | ||||||||||||||||||||||
| Tangible Book Value | 436.7 | 445.9 | 444.8 | 450.0 | 458.0 | 469.8 | 514.3 | 534.0 | 527.4 | 532.8 | 533.5 | 548.8 | 563.7 | 573.6 | 566.2 | 557.8 | 618.2 | |||||||||||||||||||||||
| 21.3 |
| 28.4 |
| 29.7 |
| 30.9 |
| 26.9 |
| 23.6 |
| 20.8 |
| 13.3 |
| 12.9 |
| 7.1 |
| 5.3 |
| 2.9 |
| 2.9 |
| 2.9 |
| 3.6 |
| 3.5 |
| 4.2 |
| 2.1 |
| 4.8 |
| 7.0 |
| 5.7 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 772.6 |
| 878.7 |
| 963.0 |
| 996.0 |
| 930.5 |
| 879.2 |
| 888.5 |
| 827.6 |
| 817.3 |
| 855.0 |
| 848.1 |
| 372.0 |
| 355.3 |
| 378.0 |
| 202.4 |
| 196.1 |
| 207.6 |
| 153.3 |
| 147.0 |
| 150.4 |
| 154.8 |
| 146.3 |
| 161.2 |
| 116.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.0 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.4 |
| 2.1 |
| 0.9 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 35.0 |
| 38.8 |
| 14.2 |
| 24.0 |
| 62.5 |
| 46.1 |
| 61.0 |
| 81.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.5 |
| 24.2 |
| 24.8 |
| 25.5 |
| 13.8 |
| 14.2 |
| 14.5 |
| 14.9 |
| 15.3 |
| 7.0 |
| 7.2 |
| 7.3 |
| 7.5 |
| 7.6 |
| 7.8 |
| 8.0 |
| 8.1 |
| 8.3 |
| 8.4 |
| 8.6 |
| 8.8 |
| 8.9 |
| 9.1 |
| 8.7 |
| 7.7 |
| 7.8 |
| 7.9 |
| 8.0 |
| 8.1 |
| 8.1 |
| 8.3 |
| 8.4 |
| 8.5 |
| 8.6 |
| 8.8 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 11.1 |
| 11.1 |
| 11.1 |
| 23.0 |
| 21.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,068.1 |
| 1,035.8 |
| 1,045.0 |
| 990.3 |
| 966.0 |
| 960.2 |
| 914.9 |
| 925.7 |
| 882.2 |
| 866.9 |
| 389.9 |
| 372.2 |
| 385.7 |
| 210.3 |
| 204.1 |
| 215.7 |
| 161.6 |
| 166.6 |
| 170.2 |
| 175.2 |
| 167.0 |
| 193.9 |
| 147.6 |
| - |
| - |
| - |
| - |
| 9.5 |
| 22.5 |
| 37.0 |
| 50.1 |
| 51.2 |
| 45.4 |
| 39.0 |
| 34.2 |
| 30.1 |
| 27.9 |
| 24.4 |
| 22.3 |
| 20.2 |
| 18.8 |
| 17.0 |
| 15.9 |
| 13.5 |
| 30.8 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.8 |
| 2.9 |
| 5.7 |
| 5.7 |
| 4.3 |
| 2.3 |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.5 |
| 1.6 |
| 2.2 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.9 |
| - |
| 1.7 |
| 1.7 |
| 1.6 |
| - |
| 1.3 |
| 1.1 |
| 0.7 |
| - |
| - |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 361.6 |
| 300.6 |
| 370.7 |
| 364.7 |
| 370.4 |
| 325.8 |
| 307.4 |
| 326.2 |
| 283.5 |
| 310.3 |
| 242.2 |
| 229.7 |
| 184.9 |
| 161.8 |
| 157.3 |
| 151.6 |
| 137.6 |
| 119.2 |
| 108.5 |
| 90.1 |
| 86.3 |
| 77.9 |
| 76.2 |
| 75.1 |
| 77.9 |
| 10.4 |
| 8.6 |
| 8.7 |
| 8.9 |
| 9.0 |
| 9.2 |
| 9.3 |
| 9.3 |
| 9.4 |
| 9.4 |
| 9.4 |
| 8.2 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 14.5 |
| 14.8 |
| 15.2 |
| 15.7 |
| 13.2 |
| 14.5 |
| 17.5 |
| 18.5 |
| 17.6 |
| 17.8 |
| 18.3 |
| 19.5 |
| 19.7 |
| 17.8 |
| 17.5 |
| 17.2 |
| 17.0 |
| 13.3 |
| 13.6 |
| 13.9 |
| 14.2 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.6 |
| 5.4 |
| 5.5 |
| 5.7 |
| 6.2 |
| 4.3 |
| 4.8 |
| 2.7 |
| 3.8 |
| 5.4 |
| 6.8 |
| 8.0 |
| 10.5 |
| 8.7 |
| 6.8 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.7 |
| 0.7 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 332.6 |
| 401.0 |
| 393.3 |
| 399.7 |
| 355.6 |
| 338.5 |
| 352.9 |
| 312.1 |
| 339.9 |
| 273.9 |
| 271.0 |
| 240.8 |
| 231.4 |
| 233.4 |
| 263.1 |
| 250.8 |
| 232.4 |
| 226.7 |
| 212.7 |
| 208.9 |
| 204.0 |
| 176.1 |
| 178.7 |
| 312.1 |
| 1,861.0 |
| 1,855.2 |
| 1,845.1 |
| 1,834.5 |
| 1,831.4 |
| 1,817.6 |
| 1,799.1 |
| 1,787.5 |
| 1,774.7 |
| 1,764.3 |
| 1,745.9 |
| 1,312.0 |
| 1,301.4 |
| 1,282.8 |
| 1,057.4 |
| 1,040.7 |
| 1,036.7 |
| 977.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,421.4) |
| (1,436.1) |
| (1,423.0) |
| (1,430.8) |
| (1,429.2) |
| (1,434.1) |
| (1,427.3) |
| (1,431.7) |
| (1,411.2) |
| (1,418.2) |
| (1,414.8) |
| (1,413.0) |
| (1,388.5) |
| (1,354.9) |
| (1,330.4) |
| (1,296.2) |
| (1,271.9) |
| (1,249.4) |
| (1,238.6) |
| (1,224.9) |
| (1,204.0) |
| (1,176.6) |
| (1,160.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.6 |
| 59.0 |
| 58.3 |
| 51.1 |
| 50.7 |
| 50.3 |
| 49.7 |
| 35.9 |
| 20.5 |
| 20.5 |
| 19.5 |
| 10.4 |
| 9.9 |
| 6.9 |
| 6.8 |
| 4.2 |
| 4.1 |
| 3.9 |
| 3.7 |
| 1.5 |
| 1.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 667.1 |
| 642.5 |
| 645.3 |
| 634.6 |
| 627.5 |
| 607.3 |
| 602.8 |
| 585.8 |
| 608.3 |
| 595.9 |
| 149.1 |
| 140.9 |
| 152.3 |
| (52.8) |
| (46.7) |
| (16.7) |
| (65.1) |
| (46.1) |
| (38.8) |
| (28.8) |
| (9.1) |
| 15.2 |
| (164.4) |
| 642.5 |
| 645.3 |
| 634.6 |
| 627.5 |
| 607.3 |
| 602.8 |
| 585.8 |
| 608.3 |
| 595.9 |
| 149.1 |
| 140.9 |
| 152.3 |
| (52.8) |
| (46.7) |
| (16.7) |
| (65.1) |
| (46.1) |
| (38.8) |
| (28.8) |
| (9.1) |
| 15.2 |
| (164.4) |
| - |
| - |
| - |
| (543.0) |
| (505.6) |
| (468.6) |
| (544.8) |
| (613.2) |
| (153.2) |
| (136.8) |
| (168.9) |
| 2.2 |
| (14.8) |
| (39.2) |
| 19.5 |
| 16.7 |
| 12.7 |
| 3.3 |
| 2.8 |
| (15.4) |
| 48.5 |
| 598.3 |
| 625.5 |
| 604.7 |
| 571.8 |
| 562.4 |
| 544.1 |
| 507.0 |
| 612.8 |
| 618.4 |
| 187.2 |
| 193.5 |
| 220.7 |
| 50.8 |
| 58.5 |
| 88.3 |
| 44.7 |
| 57.0 |
| 64.1 |
| 76.8 |
| 70.1 |
| 86.1 |
| 38.7 |
| 642.5 |
| 645.3 |
| 634.6 |
| 627.5 |
| 607.3 |
| 602.8 |
| 585.8 |
| 608.3 |
| 595.9 |
| 149.1 |
| 140.9 |
| 152.3 |
| (52.8) |
| (46.7) |
| (16.7) |
| (65.1) |
| (46.1) |
| (38.8) |
| (28.8) |
| (9.1) |
| 15.2 |
| (164.4) |
| 643.6 |
| 618.3 |
| 620.5 |
| 609.2 |
| 613.7 |
| 593.1 |
| 588.2 |
| 570.9 |
| 593.0 |
| 588.9 |
| 141.9 |
| 133.6 |
| 144.9 |
| (60.5) |
| (54.5) |
| (24.6) |
| (73.2) |
| (54.4) |
| (47.2) |
| (37.4) |
| (17.8) |
| 6.2 |
| (173.5) |