| (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 | 74.6 | 49.5 | 64.4 | 66.6 | 103.2 | 84.6 | 65.7 | 54.3 | 40.4 | 38.6 | 84.8 | 50.3 | 208.7 | 144.7 | 114.8 | 77.3 | 46.4 | 3.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 74.6 | 49.5 | 64.4 | 66.6 | 103.2 | 84.6 | 65.7 | 54.3 | 40.4 | 38.6 | 84.8 | 50.3 | 208.7 | 144.7 | 114.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 143.6 | 119.7 | 125.3 | 131.6 | 117.4 | 98.2 | 93.4 | 99.5 | 91.2 | 83.3 | 60.5 | 72.0 | 39.4 | 42.0 | 34.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 131.4 | 130.8 | 109.5 | 119.7 | 91.1 | 70.6 | 83.9 | 67.2 | 60.7 | 57.2 | 46.1 | 49.6 | 24.8 | 20.7 | 18.6 | 15.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 564.4 | 511.2 | 488.8 | 460.8 | 408.2 | 378.2 | 343.3 | 304.3 | 285.7 | 245.1 | 229.5 | 195.3 | 109.7 | 100.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 156.0 | 0.0 | 226.5 | 261.0 | 297.5 | 0.0 | 0.0 | 0.0 | 3.4 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 2.1 | 2.2 | 2.2 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 1.9 | 1.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 2.5 | 156.0 | 35.0 | 261.5 | 296.0 | 332.5 | 0.0 | 0.0 | 1.4 | 4.9 | ||
| (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 | 72.9 | 74.6 | 65.1 | 65.4 | 49.9 | 49.5 | 73.7 | 63.7 | 60.3 | 64.4 | 77.0 | 66.9 | 60.2 | 66.6 | 56.5 | |||||||||||||||||||||||||
| - |
| 77.3 |
| 46.4 |
| 3.4 |
| 32.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | 3.8 | 4.8 | 4.1 | 3.2 | 4.5 | 2.6 | 3.0 | 2.8 | 2.3 | - | - |
| Other Current Assets | 6.2 | 5.7 | 7.2 | 7.1 | 4.4 | 3.4 | 2.5 | 1.5 | 2.2 | 4.5 | 2.9 | 3.5 | 0.4 | 0.5 | 0.4 | 0.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 365.6 | 313.8 | 314.2 | 335.8 | 322.2 | 266.9 | 254.9 | 226.3 | 199.3 | 188.4 | 198.3 | 181.3 | 277.8 | 211.9 | 175.7 | 129.7 | - | - |
| 86.9 |
| 81.3 |
| - |
| - |
| Accumulated Depreciation | 257.7 | 229.0 | 212.8 | 189.5 | 170.7 | 150.1 | 126.5 | 113.4 | 95.9 | 79.4 | 71.0 | 63.7 | 54.8 | 48.1 | 42.6 | 38.0 | - | - |
| Property,Plant & Equipment Net | 306.6 | 282.2 | 276.0 | 271.4 | 237.5 | 228.1 | 216.9 | 190.9 | 189.8 | 165.8 | 158.5 | 131.6 | 54.9 | 52.7 | 44.3 | 43.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 816.4 | 780.0 | 778.9 | 769.5 | 523.9 | 529.5 | 524.0 | 448.0 | 441.4 | 439.8 | 383.9 | 383.9 | 28.5 | 28.5 | 28.5 | 28.5 | - | - |
| Intangible Assets | 133.0 | 132.5 | 191.2 | 213.3 | 94.7 | 121.7 | 143.9 | 109.4 | 128.1 | 147.5 | 134.9 | 160.4 | 15.1 | 18.9 | 22.7 | 26.6 | - | - |
| Operating Lease Right Of Use Assets | 14.7 | 15.3 | 17.8 | 17.1 | 6.9 | 5.8 | 7.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 18.1 | 17.3 | 16.9 | 15.1 | 11.7 | 11.3 | 8.6 | 6.7 | 5.1 | 7.1 | 4.1 | 4.3 | 0.5 | 0.5 | 0.5 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,686.3 | 1,575.4 | 1,597.2 | 1,624.5 | 1,199.3 | 1,165.8 | 1,155.7 | 981.4 | 963.6 | 948.6 | 879.7 | 861.5 | 376.9 | 312.5 | 271.7 | 228.6 | 187.8 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 2.5 | 0.0 | 35.0 | 35.0 | 35.0 | 35.0 | 0.0 | 0.0 | 1.4 | 1.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.6 | 3.1 | 3.9 | 3.8 | 2.2 | 2.2 | 2.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 49.3 | 43.8 | 40.9 | 36.7 | 43.4 | 29.7 | 24.6 | 22.0 | 22.9 | 14.8 | 12.8 | 15.6 | 10.7 | 11.8 | 8.4 | 9.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 176.4 | 157.7 | 148.5 | 140.0 | 143.8 | 94.4 | 92.3 | 82.1 | 108.4 | 101.0 | 81.1 | 95.5 | 35.8 | 30.2 | 30.9 | 29.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 11.3 | 13.0 | 14.6 | 13.8 | 4.8 | 3.6 | 4.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 54.1 | 43.7 | 52.0 | 62.8 | 46.5 | 51.4 | 56.4 | 44.3 | 48.5 | 74.2 | 67.2 | 70.7 | 5.9 | 5.9 | 6.0 | 5.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 26.8 | 13.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 428.8 | 425.5 | 543.2 | 686.2 | 322.3 | 337.6 | 412.0 | 289.7 | 346.8 | 427.6 | 416.0 | 469.6 | 45.5 | 39.5 | 39.7 | 41.2 | 40.7 | - |
| - |
| - |
| Additional Paid In Capital | 92.3 | 174.0 | 145.7 | 128.8 | 147.7 | 165.2 | 174.2 | 165.1 | 151.7 | 137.7 | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,121.4 | 997.5 | 897.5 | 814.5 | 732.1 | 656.7 | 590.9 | 528.0 | 464.6 | 388.1 | 344.2 | 295.2 | 251.6 | 214.6 | 181.1 | 147.5 | - | - |
| Accumulated Other Comprehensive Income | 41.5 | (23.7) | 8.7 | (7.2) | (5.0) | 4.2 | (5.6) | (3.6) | (1.6) | (6.8) | (5.1) | (2.7) | 0.2 | (0.8) | (0.9) | (0.5) | - | - |
| Treasury Stock | - | - | - | - | - | 7.9 | 18.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,257.4 | 1,149.9 | 1,054.0 | 938.3 | 877.0 | 828.2 | 743.7 | 691.6 | 616.9 | 521.0 | 463.7 | 391.9 | 331.4 | 273.0 | 232.0 | 187.5 | 147.1 | 114.5 |
| Total Equity | 1,257.4 | 1,149.9 | 1,054.0 | 938.3 | 877.0 | 828.2 | 743.7 | 691.6 | 616.9 | 521.0 | 463.7 | 391.9 | 331.4 | 273.0 | 232.0 | 187.5 | 147.1 | 114.5 |
| - |
| - |
| Net debt | - | - | - | - | - | - | (63.2) | 101.7 | (5.4) | 222.8 | 211.2 | 282.2 | (208.7) | (144.7) | (113.4) | (72.3) | - | - |
| Working Capital | 189.2 | 156.1 | 165.8 | 195.8 | 178.4 | 172.5 | 162.7 | 144.3 | 90.9 | 87.4 | 117.2 | 85.8 | 242.0 | 181.7 | 144.8 | 100.1 | - | - |
| Book Value | 1,257.4 | 1,149.9 | 1,054.0 | 938.3 | 877.0 | 828.2 | 743.7 | 691.6 | 616.9 | 521.0 | 463.7 | 391.9 | 331.4 | 273.0 | 232.0 | 187.5 | 147.1 | 114.5 |
| Tangible Book Value | 308.0 | 237.4 | 83.9 | (44.5) | 258.4 | 177.1 | 75.7 | 134.2 | 47.4 | (66.3) | (55.1) | (152.4) | 287.7 | 225.6 | 180.8 | 132.3 | - | - |
| 76.2 |
| 64.5 |
| 103.2 |
| 90.0 |
| 79.9 |
| 88.5 |
| 84.6 |
| 79.0 |
| 76.4 |
| 74.0 |
| 65.7 |
| 59.4 |
| 41.7 |
| 39.0 |
| 54.3 |
| 42.7 |
| 62.5 |
| 42.7 |
| 40.4 |
| 34.7 |
| 43.6 |
| 37.0 |
| 38.6 |
| 32.5 |
| 33.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 72.9 | 74.6 | 65.1 | 65.4 | 49.9 | 49.5 | 73.7 | 63.7 | 60.3 | 64.4 | 77.0 | 66.9 | 60.2 | 66.6 | 56.5 | 76.2 | 64.5 | 103.2 | 90.0 | 79.9 | 88.5 | 84.6 | 79.0 | 76.4 | 74.0 | 65.7 | 59.4 | 41.7 | 39.0 | 54.3 | 42.7 | 62.5 | 42.7 | 40.4 | 34.7 | 43.6 | 37.0 | 38.6 | 32.5 | 33.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 154.2 | 143.6 | 131.5 | 136.0 | 130.4 | 119.7 | 120.5 | 123.4 | 139.9 | 125.3 | 129.0 | 125.1 | 131.4 | 131.6 | 140.8 | 138.6 | 137.0 | 117.4 | 110.7 | 113.8 | 106.8 | 98.2 | 98.7 | 97.1 | 105.9 | 93.4 | 94.0 | 101.6 | 99.8 | 99.5 | 101.2 | 98.6 | 96.0 | 91.2 | 86.7 | 84.8 | 79.2 | 83.3 | 68.8 | 67.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 146.7 | 131.4 | 132.4 | 148.2 | 144.9 | 130.8 | 118.5 | 117.1 | 110.4 | 109.5 | 116.3 | 124.9 | 124.8 | 119.7 | 139.5 | 140.8 | 108.4 | 91.1 | 81.9 | 78.3 | 77.0 | 70.6 | 77.4 | 81.5 | 83.2 | 83.9 | 73.8 | 68.4 | 66.8 | 67.2 | 71.8 | 70.1 | 66.3 | 60.7 | 59.6 | 62.1 | 62.9 | 57.2 | 56.7 | 57.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 6.1 | 6.2 | 5.7 | 5.8 | 6.8 | 5.7 | 5.4 | 6.0 | 7.1 | 7.2 | 6.6 | 7.2 | 7.9 | 7.1 | 5.9 | 5.8 | 4.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 388.9 | 365.6 | 343.7 | 364.9 | 340.2 | 313.8 | 326.0 | 320.2 | 324.9 | 314.2 | 341.2 | 336.5 | 335.6 | 335.8 | 368.1 | 377.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 566.9 | 564.4 | 549.3 | 534.5 | 520.5 | 511.2 | 502.7 | 492.3 | 492.5 | 488.8 | 474.5 | 472.0 | 472.2 | 460.8 | 442.0 | 432.2 | 416.2 | 408.2 | 395.4 | 388.7 | 381.2 | 378.2 | 363.5 | 354.4 | 346.9 | 343.3 | 322.6 | 321.9 | 300.6 | 304.3 | 302.8 | 289.0 | 288.7 | 285.7 | 275.6 | 270.6 | 248.0 | 245.1 | 242.6 | 251.2 |
| Accumulated Depreciation | 263.8 | 257.7 | 251.4 | 244.4 | 236.7 | 229.0 | 225.3 | 219.7 | 218.5 | 212.8 | 205.7 | 200.5 | 196.1 | 189.5 | 182.0 | 180.1 | 175.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 303.1 | 306.6 | 297.8 | 290.1 | 283.8 | 282.2 | 277.4 | 272.5 | 274.0 | 276.0 | 268.8 | 271.5 | 276.1 | 271.4 | 260.0 | 252.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 811.5 | 816.4 | 816.5 | 816.4 | 793.1 | 780.0 | 781.1 | 770.0 | 771.5 | 778.9 | 766.5 | 773.9 | 774.4 | 769.5 | 749.0 | 731.8 | 522.6 | 523.9 | ||||||||||||||||||||||
| Intangible Assets | 127.7 | 133.0 | 136.1 | 139.3 | 166.0 | 132.5 | 177.5 | 176.1 | 182.0 | 191.2 | 192.2 | 203.0 | 209.5 | 213.3 | 227.3 | 218.8 | 88.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 13.7 | 14.7 | 15.9 | 15.7 | 15.6 | 15.3 | 15.5 | 16.5 | 17.0 | 17.8 | 16.1 | 16.1 | 15.2 | 17.1 | 11.6 | 10.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 18.7 | 18.1 | 18.0 | 17.8 | 17.2 | 17.3 | 17.6 | 17.7 | 17.2 | 16.9 | 16.5 | 16.0 | 15.7 | 15.1 | 14.7 | 13.8 | 13.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,693.7 | 1,686.3 | 1,661.0 | 1,678.2 | 1,617.6 | 1,575.4 | 1,596.9 | 1,575.0 | 1,588.7 | 1,597.2 | 1,603.5 | 1,619.2 | 1,628.8 | 1,624.5 | 1,633.0 | 1,606.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.4 | 3.6 | 3.9 | 3.7 | 3.7 | 3.1 | 3.2 | 3.6 | 3.8 | 3.9 | 3.6 | 3.9 | 2.8 | 3.8 | 3.7 | 3.0 | ||||||||||||||||||||||||
| Accrued Expenses | 51.8 | 49.3 | 48.6 | 48.0 | 44.2 | 43.8 | 40.0 | 37.0 | 37.8 | 40.9 | 42.5 | 41.2 | 42.8 | 36.7 | 50.0 | 58.6 | 54.0 | 43.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 152.5 | 176.4 | 126.4 | 138.1 | 139.6 | 157.7 | 109.4 | 113.3 | 124.4 | 148.5 | 108.0 | 114.4 | 116.5 | 140.0 | 142.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 175.3 | 184.0 | 200.6 | 209.2 | 217.9 | 226.5 | 235.1 | 243.7 |
| Operating Lease Liabilities Non-Current | 10.6 | 11.3 | 12.3 | 12.2 | 12.4 | 13.0 | 13.1 | 13.7 | 14.0 | 14.6 | 13.2 | 13.1 | 13.1 | 13.8 | 8.1 | 7.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 53.4 | 54.1 | 47.6 | 47.8 | 45.2 | 43.7 | 50.5 | 50.0 | 51.0 | 52.0 | 59.0 | 61.8 | 62.9 | 62.8 | 76.8 | 77.6 | 47.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 408.6 | 428.8 | 363.2 | 410.3 | 408.9 | 425.5 | 419.7 | 462.6 | 509.9 | 543.2 | 578.2 | 612.3 | 655.3 | 686.2 | 737.1 | 705.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
| Additional Paid In Capital | 89.5 | 92.3 | 141.0 | 151.4 | 174.2 | 174.0 | 168.2 | 158.8 | 154.0 | 145.7 | 141.0 | 137.3 | 132.2 | 128.8 | 124.6 | 120.8 | 116.8 | |||||||||||||||||||||||
| Retained Earnings | 1,161.7 | 1,121.4 | 1,113.1 | 1,072.8 | 1,034.5 | 997.5 | 992.4 | 958.5 | 926.5 | 897.5 | 896.4 | 867.3 | 837.2 | 814.5 | 816.1 | 790.8 | 761.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 31.7 | 41.5 | 41.6 | 41.5 | (2.3) | (23.7) | 14.5 | (7.1) | (3.9) | 8.7 | (14.2) | 0.2 | 1.9 | (7.2) | (46.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,285.1 | 1,257.4 | 1,297.9 | 1,267.9 | 1,208.7 | 1,149.9 | 1,177.2 | 1,112.4 | 1,078.8 | 1,054.0 | 1,025.3 | 1,006.9 | 973.4 | 938.3 | 895.9 | 901.4 | ||||||||||||||||||||||||
| Total Equity | 1,285.1 | 1,257.4 | 1,297.9 | 1,267.9 | 1,208.7 | 1,149.9 | 1,177.2 | 1,112.4 | 1,078.8 | 1,054.0 | 1,025.3 | 1,006.9 | 973.4 | 938.3 | 895.9 | 901.4 | 873.7 | 877.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 210.3 | 219.0 | 235.6 | 244.2 | 252.9 | 261.5 | 270.1 | 278.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 236.4 | 189.2 | 217.3 | 226.7 | 200.7 | 156.1 | 216.5 | 206.8 | 200.4 | 165.8 | 233.2 | 222.1 | 219.1 | 195.8 | 226.0 | 233.0 | 196.3 | 178.4 | ||||||||||||||||||||||
| Book Value | 1,285.1 | 1,257.4 | 1,297.9 | 1,267.9 | 1,208.7 | 1,149.9 | 1,177.2 | 1,112.4 | 1,078.8 | 1,054.0 | 1,025.3 | 1,006.9 | 973.4 | 938.3 | 895.9 | 901.4 | 873.7 | 877.0 | ||||||||||||||||||||||
| Tangible Book Value | 346.0 | 308.0 | 345.2 | 312.2 | 249.6 | 237.4 | 218.6 | 166.2 | 125.2 | 83.9 | 66.6 | 30.0 | (10.4) | (44.5) | (80.4) | (49.2) | 262.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 5.3 |
| 3.5 |
| 3.8 |
| 3.8 |
| 4.9 |
| 4.0 |
| 4.8 |
| 3.2 |
| 5.0 |
| 3.3 |
| 4.1 |
| 2.8 |
| 4.2 |
| 4.4 |
| 3.9 |
| 4.6 |
| 3.8 |
| 3.4 |
| 2.8 |
| 2.9 |
| 3.0 |
| 2.5 |
| 3.2 |
| 1.6 |
| 0.8 |
| 1.5 |
| 1.5 |
| 2.2 |
| 2.2 |
| 2.2 |
| 3.9 |
| 3.5 |
| 4.6 |
| 4.5 |
| 3.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 11.7 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.8 |
| 322.2 |
| 300.3 |
| 287.3 |
| 281.2 |
| 266.9 |
| 270.1 |
| 263.9 |
| 270.7 |
| 254.9 |
| 239.9 |
| 231.9 |
| 221.7 |
| 226.3 |
| 225.7 |
| 241.1 |
| 211.8 |
| 199.3 |
| 193.6 |
| 201.8 |
| 187.0 |
| 188.4 |
| 172.8 |
| 169.0 |
| 170.7 |
| 165.6 |
| 160.5 |
| 154.7 |
| 150.1 |
| 143.9 |
| 137.4 |
| 131.7 |
| 126.5 |
| 121.8 |
| 117.9 |
| 112.5 |
| 113.4 |
| 108.7 |
| 104.3 |
| 100.8 |
| 95.9 |
| 91.4 |
| 87.9 |
| 83.4 |
| 79.4 |
| 75.9 |
| 78.4 |
| 240.4 |
| 237.5 |
| 229.8 |
| 228.3 |
| 226.5 |
| 228.1 |
| 219.6 |
| 217.0 |
| 215.3 |
| 216.9 |
| 200.8 |
| 204.0 |
| 188.0 |
| 190.9 |
| 194.1 |
| 184.8 |
| 187.9 |
| 189.8 |
| 184.2 |
| 182.7 |
| 164.6 |
| 165.8 |
| 166.7 |
| 172.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 525.4 |
| 527.1 |
| 526.2 |
| 529.5 |
| 526.3 |
| 522.9 |
| 522.8 |
| 524.0 |
| 504.1 |
| 506.9 |
| 446.5 |
| 448.0 |
| 449.0 |
| 441.6 |
| 441.4 |
| 441.4 |
| 441.3 |
| 440.2 |
| 439.8 |
| 439.8 |
| 444.1 |
| 445.4 |
| 94.7 |
| 101.3 |
| 108.3 |
| 113.7 |
| 121.7 |
| 126.2 |
| 130.9 |
| 136.5 |
| 143.9 |
| 134.4 |
| 139.8 |
| 100.1 |
| 109.4 |
| 111.1 |
| 115.9 |
| 121.9 |
| 128.1 |
| 134.5 |
| 140.6 |
| 140.5 |
| 147.5 |
| 154.8 |
| 162.8 |
| 6.9 |
| 6.9 |
| 6.9 |
| 7.1 |
| 6.2 |
| 5.8 |
| 5.5 |
| 6.2 |
| 6.9 |
| 7.3 |
| 6.6 |
| 7.2 |
| 8.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 13.3 |
| 13.1 |
| 12.9 |
| 11.3 |
| 11.0 |
| 10.4 |
| 9.9 |
| 8.6 |
| 8.6 |
| 8.6 |
| 7.6 |
| 6.7 |
| 6.1 |
| 6.1 |
| 4.9 |
| 5.1 |
| 5.2 |
| 5.4 |
| 9.5 |
| 7.1 |
| 8.4 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,194.9 |
| 1,199.3 |
| 1,179.3 |
| 1,173.6 |
| 1,169.2 |
| 1,165.8 |
| 1,161.3 |
| 1,151.3 |
| 1,162.1 |
| 1,155.7 |
| 1,096.6 |
| 1,098.3 |
| 971.9 |
| 981.4 |
| 986.1 |
| 989.5 |
| 968.0 |
| 963.6 |
| 958.8 |
| 970.7 |
| 941.4 |
| 948.6 |
| 946.8 |
| 954.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.1 |
| 2.1 |
| 2.2 |
| 1.7 |
| 2.0 |
| 2.3 |
| 2.5 |
| 2.2 |
| 2.3 |
| 2.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.5 |
| 39.6 |
| 37.4 |
| 29.7 |
| 29.0 |
| 30.8 |
| 35.8 |
| 24.6 |
| 22.7 |
| 23.0 |
| 20.9 |
| 22.0 |
| 20.6 |
| 21.2 |
| 23.4 |
| 22.9 |
| 23.3 |
| 18.9 |
| 19.6 |
| 14.8 |
| 17.3 |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.1 |
| 123.5 |
| 143.8 |
| 104.9 |
| 100.8 |
| 88.8 |
| 94.4 |
| 68.4 |
| 68.0 |
| 71.7 |
| 92.3 |
| 72.0 |
| 62.1 |
| 63.8 |
| 82.1 |
| 66.0 |
| 60.6 |
| 98.1 |
| 108.4 |
| 89.8 |
| 84.6 |
| 84.8 |
| 101.0 |
| 73.8 |
| 75.0 |
| 4.7 |
| 4.8 |
| 4.6 |
| 5.0 |
| 4.0 |
| 3.6 |
| 3.5 |
| 3.9 |
| 4.3 |
| 4.8 |
| 4.4 |
| 4.9 |
| 5.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.5 |
| 51.3 |
| 51.9 |
| 51.9 |
| 51.4 |
| 57.1 |
| 57.2 |
| 57.1 |
| 56.4 |
| 57.0 |
| 57.4 |
| 44.3 |
| 44.3 |
| 49.5 |
| 48.5 |
| 48.5 |
| 48.5 |
| 77.1 |
| 77.7 |
| 73.5 |
| 74.2 |
| 86.2 |
| 87.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.2 |
| 322.3 |
| 290.3 |
| 304.0 |
| 319.7 |
| 337.6 |
| 341.9 |
| 358.7 |
| 395.8 |
| 412.0 |
| 363.0 |
| 366.0 |
| 261.4 |
| 289.7 |
| 300.9 |
| 326.2 |
| 328.1 |
| 346.8 |
| 372.9 |
| 408.3 |
| 399.1 |
| 427.6 |
| 430.4 |
| 458.1 |
| 147.7 |
| 172.7 |
| 172.6 |
| 170.8 |
| 173.0 |
| 175.2 |
| 174.1 |
| 173.6 |
| 174.2 |
| 173.8 |
| 169.7 |
| 166.8 |
| 165.1 |
| 163.9 |
| 161.0 |
| 154.0 |
| 151.7 |
| 149.7 |
| 143.7 |
| 142.9 |
| 137.7 |
| 134.7 |
| 128.8 |
| 732.1 |
| 727.9 |
| 702.9 |
| 680.2 |
| 656.7 |
| 653.4 |
| 631.8 |
| 610.7 |
| 590.9 |
| 587.3 |
| 566.6 |
| 546.8 |
| 528.0 |
| 522.9 |
| 503.7 |
| 484.0 |
| 464.6 |
| 436.2 |
| 420.1 |
| 403.6 |
| 388.1 |
| 384.2 |
| 370.2 |
| (12.4) |
| (6.3) |
| (5.0) |
| (2.6) |
| 0.4 |
| (1.5) |
| 4.2 |
| (1.2) |
| (5.9) |
| (8.5) |
| (5.6) |
| (9.1) |
| (6.2) |
| (4.7) |
| (3.6) |
| (3.7) |
| (3.2) |
| (0.3) |
| (1.6) |
| (2.1) |
| (3.6) |
| (6.3) |
| (6.8) |
| (4.7) |
| (5.0) |
| 11.1 |
| 8.5 |
| 2.2 |
| 7.9 |
| 10.0 |
| 9.6 |
| 11.7 |
| 18.1 |
| 20.6 |
| 0.0 |
| 0.5 |
| 0.1 |
| - |
| 0.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 873.7 |
| 877.0 |
| 889.1 |
| 869.6 |
| 849.5 |
| 828.2 |
| 819.4 |
| 792.5 |
| 766.3 |
| 743.7 |
| 733.6 |
| 732.3 |
| 710.5 |
| 691.6 |
| 685.2 |
| 663.2 |
| 639.9 |
| 616.9 |
| 585.9 |
| 562.4 |
| 542.3 |
| 521.0 |
| 516.4 |
| 496.2 |
| 889.1 |
| 869.6 |
| 849.5 |
| 828.2 |
| 819.4 |
| 792.5 |
| 766.3 |
| 743.7 |
| 733.6 |
| 732.3 |
| 710.5 |
| 691.6 |
| 685.2 |
| 663.2 |
| 639.9 |
| 616.9 |
| 585.9 |
| 562.4 |
| 542.3 |
| 521.0 |
| 516.4 |
| 496.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.7) |
| (62.5) |
| 167.6 |
| 178.5 |
| 200.9 |
| 200.6 |
| 215.9 |
| 222.8 |
| 237.6 |
| 245.3 |
| 195.3 |
| 186.5 |
| 192.4 |
| 172.5 |
| 201.7 |
| 195.9 |
| 199.0 |
| 162.7 |
| 167.9 |
| 169.8 |
| 157.9 |
| 144.3 |
| 159.8 |
| 180.5 |
| 113.7 |
| 90.9 |
| 103.8 |
| 117.2 |
| 102.2 |
| 87.4 |
| 99.0 |
| 94.0 |
| 889.1 |
| 869.6 |
| 849.5 |
| 828.2 |
| 819.4 |
| 792.5 |
| 766.3 |
| 743.7 |
| 733.6 |
| 732.3 |
| 710.5 |
| 691.6 |
| 685.2 |
| 663.2 |
| 639.9 |
| 616.9 |
| 585.9 |
| 562.4 |
| 542.3 |
| 521.0 |
| 516.4 |
| 496.2 |
| 258.4 |
| 262.4 |
| 234.2 |
| 209.6 |
| 177.1 |
| 167.0 |
| 138.7 |
| 107.0 |
| 75.7 |
| 95.1 |
| 85.7 |
| 164.0 |
| 134.2 |
| 125.0 |
| 105.8 |
| 76.6 |
| 47.4 |
| 10.2 |
| (18.4) |
| (38.1) |
| (66.3) |
| (82.5) |
| (112.0) |