| (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 | 174.3 | 250.1 | 151.5 | 114.1 | 147.3 | 217.6 | 279.1 | 181.4 | 133.9 | 141.2 | 114.5 | 81.8 | 91.1 | 305.9 | 390.0 | 314.8 | 188.2 | 258.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 174.3 | 250.1 | 151.5 | 114.1 | 147.3 | 217.6 | 279.1 | 181.4 | 133.9 | 141.2 | 114.5 | 81.8 | 91.1 | 305.9 | 390.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 231.9 | 185.5 | 184.4 | 183.2 | 170.6 | 146.2 | 158.1 | 161.3 | 149.6 | 147.3 | 157.4 | 177.6 | 169.3 | 199.0 | 228.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 200.9 | 152.7 | 177.1 | 190.0 | 136.1 | 135.7 | 120.0 | 113.1 | 107.0 | 99.4 | 104.5 | 113.3 | 94.7 | 105.5 | 104.2 | 94.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 539.4 | 500.0 | 434.8 | 411.9 | 399.0 | 391.3 | 383.9 | 378.7 | 371.0 | 360.6 | 372.0 | 410.7 | 378.0 | 413.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 105.0 | 84.7 | 79.9 | 81.1 | 82.2 | 62.5 | 64.8 | 66.5 | 66.8 | 62.2 | 73.0 | 88.1 | 82.5 | 86.6 | 98.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 99.8 | 90.9 | - | - | - | - | 0.0 | 52.6 | 104.5 | 212.0 | 200.8 | 159.3 | 201.2 | 254.9 | 331.9 | 382.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 99.8 | 90.9 | - | - | - | 0.0 | 50.2 | 52.6 | 104.5 | 212.0 | 243.3 | 116.8 | 139.9 | 316.2 | 393.2 | 444.2 | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 175.5 | 176.5 | 182.7 | 174.3 | 152.2 | 138.5 | 145.7 | 250.1 | 160.5 | 143.9 | 175.4 | 151.5 | 135.0 | 108.2 | 114.5 | |||||||||||||||||||||||||
| - |
| 314.8 |
| 188.2 |
| 258.4 |
| 221.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 14.7 | 11.4 | 11.8 | 10.7 | 11.1 | 10.0 | 16.1 | 15.6 | 17.2 | 19.4 | 19.8 | 41.5 | 37.6 | 40.4 | 35.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 49.5 | 119.9 | 0.0 | - | - | - | - |
| Total Current Assets | 621.8 | 599.7 | 524.8 | 498.1 | 465.1 | 509.4 | 573.3 | 471.3 | 407.8 | 407.4 | 396.1 | 463.8 | 512.5 | 650.9 | 758.3 | 669.0 | - | - |
| 427.8 |
| 407.0 |
| - |
| - |
| Accumulated Depreciation | 313.8 | 304.2 | 292.7 | 272.4 | 277.2 | 276.2 | 273.9 | 280.8 | 272.9 | 258.1 | 260.7 | 276.5 | 255.8 | 283.1 | 287.9 | 261.5 | - | - |
| Property,Plant & Equipment Net | 225.6 | 195.8 | 142.1 | 139.5 | 121.7 | 115.1 | 110.0 | 97.9 | 98.1 | 102.4 | 111.2 | 134.2 | 122.2 | 130.0 | 139.9 | 145.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 676.9 | 589.6 | 592.6 | 586.8 | 614.1 | 416.0 | 411.0 | 419.8 | 437.7 | 429.9 | 433.2 | 515.0 | 617.2 | 676.8 | 800.3 | 768.6 | 751.2 | - |
| Intangible Assets | 105.4 | 51.8 | 62.1 | 74.0 | 92.3 | 22.3 | 36.1 | 42.6 | 53.1 | 59.8 | 68.9 | 91.0 | 156.9 | 84.1 | 90.0 | 103.5 | - | - |
| Operating Lease Right Of Use Assets | 58.4 | 38.5 | 29.7 | 31.3 | 41.9 | 41.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 20.9 | 15.6 | 15.7 | 15.9 | 16.3 | 8.8 | 7.3 | 7.6 | 35.5 | 27.2 | 34.8 | 27.3 | 8.6 | 45.4 | 53.8 | 39.1 | - | - |
| Other Non-Current Assets | 25.2 | 24.5 | 22.1 | 21.7 | 26.2 | 28.8 | 19.6 | 17.7 | 18.1 | 17.2 | 18.7 | 22.3 | 21.3 | 20.6 | 19.2 | 20.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,734.3 | 1,515.6 | 1,389.3 | 1,367.3 | 1,377.8 | 1,142.5 | 1,157.3 | 1,056.9 | 1,050.2 | 1,044.0 | 1,062.9 | 1,253.7 | 1,438.7 | 1,607.7 | 1,861.5 | 1,746.5 | 1,583.3 | - |
| 96.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 50.2 | 0.0 | - | 0.0 | 42.5 | (42.5) | (61.3) | 61.3 | 61.3 | 61.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.2 | 13.4 | 14.7 | 15.0 | 17.7 | 15.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 92.7 | 78.0 | 71.5 | 76.8 | 81.2 | 41.5 | 62.5 | 67.6 | 58.2 | 46.0 | 30.3 | 38.1 | 42.4 | 54.6 | 69.8 | 67.3 | - | - |
| Other Current Liabilities | 90.3 | 67.2 | 65.8 | 61.5 | 59.6 | 49.8 | 49.8 | 44.6 | 43.6 | 40.0 | 37.9 | 35.3 | 36.8 | 40.8 | 54.4 | 50.9 | - | - |
| Total Current Liabilities | 330.3 | 264.7 | 258.0 | 255.2 | 257.6 | 185.9 | 241.9 | 190.9 | 187.2 | 166.7 | 209.0 | 291.9 | 323.5 | 267.0 | 301.9 | 293.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 43.6 | 25.3 | 16.2 | 19.1 | 28.3 | 32.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | (52.4) | (41.5) | 42.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | 2.6 | 2.9 | 3.3 | 3.5 | 7.6 | 12.3 | 13.5 | 14.0 | 14.2 | - | - |
| Other Non-Current Liabilities | 68.4 | 68.0 | 74.4 | 86.7 | 90.8 | 61.5 | 64.6 | 61.3 | 58.3 | 61.7 | 65.4 | 69.3 | 83.2 | 76.4 | 71.5 | 64.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 542.0 | 448.9 | 398.3 | 456.0 | 414.7 | 279.4 | 306.5 | 304.8 | 350.1 | 440.4 | 475.2 | 520.6 | 607.9 | 598.4 | 705.3 | 741.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,317.7 | 1,174.0 | 1,021.9 | 892.4 | 788.4 | 704.5 | 637.8 | 553.5 | 507.1 | 453.4 | 414.1 | 452.1 | 538.5 | 732.3 | 789.1 | 718.5 | - | - |
| Accumulated Other Comprehensive Income | (92.2) | (109.6) | (93.1) | (109.1) | (56.0) | (66.5) | (71.3) | (56.4) | (44.7) | (54.7) | (45.0) | 64.2 | 56.1 | 59.4 | 113.9 | 50.9 | 53.1 | 128.2 |
| Treasury Stock | 393.2 | 351.9 | 290.2 | 217.9 | 109.1 | 107.2 | 46.3 | 71.1 | 85.5 | 108.7 | 93.2 | 93.3 | 69.8 | 92.6 | 50.0 | 66.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,192.2 | 1,066.7 | 990.9 | 911.3 | 963.0 | 752.1 | 700.1 | 700.1 | 700.1 | 603.6 | 587.7 | 733.1 | 830.8 | 1,009.4 | 1,156.2 | 1,005.0 | - | - |
| Total Equity | 1,192.2 | 1,066.7 | 990.9 | 911.3 | 963.0 | 752.1 | 700.1 | 700.1 | 700.1 | 603.6 | 587.7 | 733.1 | 830.8 | 1,009.4 | 1,156.2 | 1,005.0 | - | - |
| - |
| - |
| Net debt | (74.6) | (159.2) | - | - | - | (217.6) | (228.9) | (128.8) | (29.4) | 70.8 | 128.8 | 34.9 | 48.8 | 10.3 | 3.2 | 129.4 | - | - |
| Working Capital | 291.5 | 335.0 | 266.8 | 242.9 | 207.5 | 323.6 | 331.3 | 280.4 | 220.6 | 240.7 | 187.1 | 171.9 | 189.0 | 383.8 | 456.4 | 375.2 | - | - |
| Book Value | 1,192.2 | 1,066.7 | 990.9 | 911.3 | 963.0 | 752.1 | 700.1 | 700.1 | 700.1 | 603.6 | 587.7 | 733.1 | 830.8 | 1,009.4 | 1,156.2 | 1,005.0 | - | - |
| Tangible Book Value | 409.9 | 425.2 | 336.2 | 250.4 | 256.6 | 313.7 | 253.0 | 237.7 | 209.4 | 113.9 | 85.6 | 127.1 | 56.7 | 248.4 | 265.9 | 132.9 | - | - |
| 114.1 |
| 103.1 |
| 147.4 |
| 157.6 |
| 147.3 |
| 321.8 |
| 277.6 |
| 256.3 |
| 217.6 |
| 238.9 |
| 289.8 |
| 295.1 |
| 279.1 |
| 238.4 |
| 202.2 |
| 192.2 |
| 181.4 |
| 130.9 |
| 115.3 |
| 142.2 |
| 133.9 |
| 129.1 |
| 125.2 |
| 166.3 |
| 141.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 175.5 | 176.5 | 182.7 | 174.3 | 152.2 | 138.5 | 145.7 | 250.1 | 160.5 | 143.9 | 175.4 | 151.5 | 135.0 | 108.2 | 114.5 | 114.1 | 103.1 | 147.4 | 157.6 | 147.3 | 321.8 | 277.6 | 256.3 | 217.6 | 238.9 | 289.8 | 295.1 | 279.1 | 238.4 | 202.2 | 192.2 | 181.4 | 130.9 | 115.3 | 142.2 | 133.9 | 129.1 | 125.2 | 166.3 | 141.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 266.4 | 242.9 | 248.6 | 231.9 | 224.4 | 202.0 | 218.3 | 185.5 | 195.1 | 185.6 | 180.0 | 184.4 | 184.9 | 186.9 | 180.2 | 183.2 | 186.8 | 172.5 | 182.8 | 170.6 | 163.4 | 154.1 | 156.7 | 146.2 | 145.1 | 151.5 | 162.6 | 158.1 | 162.1 | 162.0 | 169.3 | 161.3 | 161.3 | 164.4 | 152.7 | 149.6 | 145.8 | 140.0 | 145.8 | 147.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 220.3 | 225.8 | 215.6 | 200.9 | 190.0 | 181.8 | 178.7 | 152.7 | 153.3 | 164.9 | 166.9 | 177.1 | 182.8 | 195.2 | 195.7 | 190.0 | 177.2 | 167.5 | 152.3 | 136.1 | 122.8 | 122.9 | 120.2 | 135.7 | 124.6 | 120.8 | 119.6 | 120.0 | 119.9 | 118.5 | 114.0 | 113.1 | 115.5 | 113.4 | 109.7 | 107.0 | 97.5 | 97.4 | 97.4 | 99.4 |
| Prepaid Expenses | 16.8 | 17.1 | 15.6 | 14.7 | 15.4 | 14.1 | 13.5 | 11.4 | 12.4 | 12.1 | 12.8 | 11.8 | 14.0 | 14.0 | 12.9 | 10.7 | 12.6 | 12.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 678.9 | 662.3 | 662.4 | 621.8 | 581.9 | 536.3 | 556.1 | 599.7 | 521.3 | 506.5 | 535.1 | 524.8 | 516.8 | 504.2 | 503.3 | 498.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 380.3 | 378.7 | 380.6 | 377.6 | 371.7 | 371.0 | 364.8 | 359.7 | 360.2 | 360.6 |
| Accumulated Depreciation | 322.9 | 325.3 | 316.3 | 313.8 | 309.3 | 307.3 | 308.1 | 304.2 | 302.4 | 299.7 | 293.7 | 292.7 | 287.4 | 284.2 | 273.9 | 272.4 | 272.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 243.7 | 244.0 | 232.5 | 225.6 | 219.1 | 199.1 | 201.4 | 195.8 | 194.7 | 190.8 | 143.8 | 142.1 | 139.7 | 140.8 | 136.3 | 139.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 689.4 | 697.0 | 681.7 | 676.9 | 682.6 | 661.3 | 671.7 | 589.6 | 588.1 | 590.5 | 583.7 | 592.6 | 590.7 | 590.8 | 579.4 | 586.8 | 591.8 | 601.7 | ||||||||||||||||||||||
| Intangible Assets | 103.4 | 109.7 | 114.9 | 105.4 | 111.7 | 108.5 | 116.4 | 51.8 | 53.9 | 57.1 | 58.8 | 62.1 | 65.2 | 67.5 | 69.5 | 74.0 | 78.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 61.2 | 65.7 | 60.4 | 58.4 | 58.1 | 42.1 | 42.2 | 38.5 | 27.4 | 24.7 | 26.9 | 29.7 | 27.4 | 31.4 | 27.2 | 31.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 18.5 | 19.4 | 18.5 | 20.9 | 20.6 | 16.6 | 16.8 | 15.6 | 14.9 | 14.9 | 14.9 | 15.7 | 15.1 | 15.8 | 15.1 | 15.9 | 14.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 36.8 | 27.0 | 24.3 | 25.2 | 24.2 | 24.8 | 23.4 | 24.5 | 23.8 | 23.1 | 20.3 | 22.1 | 21.8 | 21.7 | 19.9 | 21.7 | 24.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,832.0 | 1,825.2 | 1,794.7 | 1,734.3 | 1,698.1 | 1,588.7 | 1,627.9 | 1,515.6 | 1,424.1 | 1,407.6 | 1,383.4 | 1,389.3 | 1,376.8 | 1,372.3 | 1,350.6 | 1,367.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 108.5 | 100.0 | 103.8 | 105.0 | 99.8 | 91.0 | 98.2 | 84.7 | 80.0 | 80.1 | 79.5 | 79.9 | 74.7 | 75.9 | 79.6 | 81.1 | 79.6 | 80.6 | 79.5 | 82.2 | 72.2 | 67.5 | 62.9 | 62.5 | 58.8 | 51.2 | 59.4 | 64.8 | 64.6 | 60.5 | 64.7 | 66.5 | 68.6 | 64.4 | 64.9 | 66.8 | 60.1 | 58.5 | 58.0 | 62.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 16.4 | 17.5 | 16.6 | 15.2 | 15.0 | 14.9 | 13.1 | 13.4 | 12.2 | 12.8 | 13.2 | 14.7 | 14.2 | 15.4 | 14.1 | 15.0 | ||||||||||||||||||||||||
| Accrued Expenses | 92.3 | 72.8 | 69.9 | 92.7 | 87.5 | 69.6 | 65.0 | 78.0 | 73.7 | 56.4 | 57.6 | 71.5 | 65.8 | 53.2 | 57.1 | 76.8 | 70.2 | 56.5 | ||||||||||||||||||||||
| Other Current Liabilities | 93.6 | 94.4 | 100.7 | 90.3 | 86.8 | 83.7 | 90.3 | 67.2 | 64.9 | 66.4 | 69.2 | 65.8 | 63.4 | 65.8 | 65.4 | 61.5 | 61.2 | |||||||||||||||||||||||
| Total Current Liabilities | 337.8 | 310.8 | 320.7 | 330.3 | 311.8 | 282.4 | 301.5 | 264.7 | 253.1 | 237.3 | 251.7 | 258.0 | 236.4 | 229.8 | 243.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 26.9 | 78.7 | 115.9 | 99.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.3 | 51.6 | 54.4 | 52.6 | 58.2 | 70.6 | 93.8 | 104.5 | 133.9 | 157.2 | 210.6 | 212.0 |
| Operating Lease Liabilities Non-Current | 45.3 | 48.7 | 44.3 | 43.6 | 43.8 | 27.5 | 29.2 | 25.3 | 15.6 | 12.5 | 14.5 | 16.2 | 14.6 | 17.8 | 15.6 | 19.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 78.0 | 73.9 | 69.0 | 68.4 | 72.2 | 70.6 | 71.6 | 68.0 | 69.5 | 71.0 | 70.0 | 74.4 | 79.8 | 79.9 | 80.7 | 86.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 488.0 | 512.2 | 549.9 | 542.0 | 530.6 | 468.2 | 518.9 | 448.9 | 402.0 | 368.9 | 388.4 | 398.3 | 381.7 | 404.9 | 438.9 | 456.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,442.9 | 1,396.6 | 1,360.2 | 1,317.7 | 1,279.2 | 1,238.3 | 1,209.4 | 1,174.0 | 1,129.7 | 1,090.0 | 1,057.8 | 1,021.9 | 983.7 | 947.1 | 920.5 | 892.4 | 862.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (69.0) | (55.7) | (86.7) | (92.2) | (93.7) | (131.8) | (111.6) | (109.6) | (106.4) | (99.9) | (115.3) | (93.1) | (95.4) | (95.4) | (126.5) | |||||||||||||||||||||||||
| Treasury Stock | 394.0 | 390.0 | 388.8 | 393.2 | 376.0 | 343.1 | 344.0 | 351.9 | 356.2 | 305.7 | 300.5 | 290.2 | 244.5 | 233.3 | 228.9 | 217.9 | 193.9 | 130.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,344.0 | 1,313.0 | 1,244.8 | 1,192.2 | 1,167.6 | 1,120.5 | 1,108.9 | 1,066.7 | 1,022.1 | 1,038.7 | 995.0 | 990.9 | 995.1 | 967.4 | 911.7 | 911.3 | ||||||||||||||||||||||||
| Total Equity | 1,344.0 | 1,313.0 | 1,244.8 | 1,192.2 | 1,167.6 | 1,120.5 | 1,108.9 | 1,066.7 | 1,022.1 | 1,038.7 | 995.0 | 990.9 | 995.1 | 967.4 | 911.7 | 911.3 | 914.2 | 966.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 26.9 | 78.7 | 115.9 | 99.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.9 | 49.6 | 50.1 | 50.2 | 50.3 | 51.6 | 54.4 | 52.6 | 58.2 | 70.6 | 93.8 | 104.5 | 133.9 | 157.2 | 210.6 | 212.0 |
| Net debt | (148.6) | (97.8) | (66.8) | (74.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 341.1 | 351.5 | 341.7 | 291.5 | 270.1 | 254.0 | 254.6 | 335.0 | 268.1 | 269.2 | 283.4 | 266.8 | 280.3 | 274.4 | 259.6 | 242.9 | 235.8 | 272.5 | ||||||||||||||||||||||
| Book Value | 1,344.0 | 1,313.0 | 1,244.8 | 1,192.2 | 1,167.6 | 1,120.5 | 1,108.9 | 1,066.7 | 1,022.1 | 1,038.7 | 995.0 | 990.9 | 995.1 | 967.4 | 911.7 | 911.3 | 914.2 | 966.6 | ||||||||||||||||||||||
| Tangible Book Value | 551.1 | 506.3 | 448.2 | 409.9 | 373.3 | 350.7 | 320.9 | 425.2 | 380.1 | 391.1 | 352.5 | 336.2 | 339.2 | 309.1 | 262.8 | 250.4 | 244.2 | |||||||||||||||||||||||
| 12.5 |
| 11.1 |
| 13.0 |
| 12.8 |
| 11.5 |
| 10.0 |
| 22.5 |
| 18.9 |
| 16.6 |
| 16.1 |
| 18.7 |
| 19.0 |
| 18.5 |
| 15.6 |
| 17.3 |
| 21.0 |
| 19.0 |
| 17.2 |
| 20.3 |
| 19.1 |
| 20.4 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 479.6 |
| 500.0 |
| 505.1 |
| 465.1 |
| 621.1 |
| 567.3 |
| 544.8 |
| 509.4 |
| 531.1 |
| 581.0 |
| 593.9 |
| 573.3 |
| 539.2 |
| 501.7 |
| 494.0 |
| 471.3 |
| 425.1 |
| 414.1 |
| 423.6 |
| 407.8 |
| 392.7 |
| 381.7 |
| 429.9 |
| 407.4 |
| 282.8 |
| 280.7 |
| 277.2 |
| 275.0 |
| 272.9 |
| 269.5 |
| 276.2 |
| 279.8 |
| 281.0 |
| 277.1 |
| 273.9 |
| 274.5 |
| 276.0 |
| 282.3 |
| 280.8 |
| 282.2 |
| 279.8 |
| 276.0 |
| 272.9 |
| 268.6 |
| 262.8 |
| 260.4 |
| 258.1 |
| 125.0 |
| 126.6 |
| 128.6 |
| 121.7 |
| 121.1 |
| 122.1 |
| 120.0 |
| 115.1 |
| 111.4 |
| 112.8 |
| 112.6 |
| 110.0 |
| 99.5 |
| 99.4 |
| 98.1 |
| 97.9 |
| 98.4 |
| 97.8 |
| 95.7 |
| 98.1 |
| 96.2 |
| 96.9 |
| 99.8 |
| 102.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 610.8 |
| 614.1 |
| 422.1 |
| 420.7 |
| 412.7 |
| 416.0 |
| 404.0 |
| 410.5 |
| 411.3 |
| 411.0 |
| 412.4 |
| 417.2 |
| 415.1 |
| 419.8 |
| 435.4 |
| 443.9 |
| 433.7 |
| 437.7 |
| 425.9 |
| 424.9 |
| 424.3 |
| 429.9 |
| 83.6 |
| 88.2 |
| 92.3 |
| 18.5 |
| 19.8 |
| 20.9 |
| 22.3 |
| 23.4 |
| 33.6 |
| 34.9 |
| 36.1 |
| 38.1 |
| 39.7 |
| 41.0 |
| 42.6 |
| 48.0 |
| 50.1 |
| 51.2 |
| 53.1 |
| 54.1 |
| 56.0 |
| 57.6 |
| 59.8 |
| 30.5 |
| 33.7 |
| 36.7 |
| 41.9 |
| 37.6 |
| 38.8 |
| 41.0 |
| 41.9 |
| 41.6 |
| 49.1 |
| 52.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 16.4 |
| 16.3 |
| 8.3 |
| 8.3 |
| 9.0 |
| 8.8 |
| 7.0 |
| 7.1 |
| 7.4 |
| 7.3 |
| 7.1 |
| 7.1 |
| 7.8 |
| 7.6 |
| 8.7 |
| 9.9 |
| 36.3 |
| 35.5 |
| 26.2 |
| 27.4 |
| 23.0 |
| 27.2 |
| 26.3 |
| 24.7 |
| 26.2 |
| 31.4 |
| 30.8 |
| 27.4 |
| 28.8 |
| 21.8 |
| 21.8 |
| 18.9 |
| 19.6 |
| 19.6 |
| 18.3 |
| 17.6 |
| 17.7 |
| 17.8 |
| 18.6 |
| 17.1 |
| 18.1 |
| 18.2 |
| 16.3 |
| 15.6 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,344.2 |
| 1,387.1 |
| 1,410.5 |
| 1,377.8 |
| 1,260.2 |
| 1,207.9 |
| 1,175.7 |
| 1,142.5 |
| 1,140.3 |
| 1,215.8 |
| 1,231.2 |
| 1,157.3 |
| 1,115.9 |
| 1,083.3 |
| 1,073.6 |
| 1,056.9 |
| 1,033.4 |
| 1,034.4 |
| 1,057.6 |
| 1,050.2 |
| 1,013.2 |
| 1,003.1 |
| 1,050.3 |
| 1,044.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 49.6 |
| 50.1 |
| 50.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 16.6 |
| 17.1 |
| 17.7 |
| 16.2 |
| 16.5 |
| 16.1 |
| 15.3 |
| 14.4 |
| 14.9 |
| 14.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.3 |
| 81.2 |
| 69.6 |
| 52.1 |
| 55.4 |
| 41.5 |
| 41.6 |
| 38.6 |
| 63.8 |
| 62.5 |
| 52.8 |
| 41.5 |
| 48.9 |
| 67.6 |
| 57.0 |
| 49.7 |
| 64.9 |
| 58.2 |
| 45.1 |
| 39.2 |
| 49.5 |
| 46.0 |
| 56.9 |
| 61.9 |
| 59.6 |
| 51.1 |
| 47.5 |
| 51.3 |
| 49.8 |
| 48.5 |
| 48.6 |
| 52.1 |
| 49.8 |
| 48.2 |
| 50.1 |
| 54.6 |
| 44.6 |
| 42.4 |
| 43.0 |
| 45.5 |
| 43.6 |
| 39.0 |
| 38.2 |
| 42.0 |
| 40.0 |
| 255.2 |
| 243.8 |
| 227.5 |
| 266.5 |
| 257.6 |
| 221.1 |
| 201.5 |
| 205.0 |
| 185.9 |
| 228.0 |
| 216.7 |
| 255.9 |
| 241.9 |
| 177.9 |
| 163.7 |
| 181.6 |
| 190.9 |
| 181.4 |
| 171.7 |
| 193.8 |
| 187.2 |
| 158.1 |
| 150.2 |
| 165.5 |
| 166.7 |
| 17.6 |
| 20.3 |
| 23.4 |
| 28.3 |
| 25.8 |
| 27.1 |
| 30.0 |
| 32.0 |
| 32.3 |
| 37.0 |
| 40.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.6 |
| 89.7 |
| 89.7 |
| 90.8 |
| 61.6 |
| 59.9 |
| 60.4 |
| 61.5 |
| 59.4 |
| 62.2 |
| 58.6 |
| 64.6 |
| 63.2 |
| 64.7 |
| 64.7 |
| 61.3 |
| 59.2 |
| 60.1 |
| 57.3 |
| 58.3 |
| 57.2 |
| 60.8 |
| 60.1 |
| 61.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 430.0 |
| 420.5 |
| 446.6 |
| 414.7 |
| 308.6 |
| 288.5 |
| 295.3 |
| 279.4 |
| 319.7 |
| 315.9 |
| 354.7 |
| 306.5 |
| 291.3 |
| 280.0 |
| 300.7 |
| 304.8 |
| 298.8 |
| 302.4 |
| 344.9 |
| 350.1 |
| 349.2 |
| 368.2 |
| 436.2 |
| 440.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 834.0 |
| 811.8 |
| 788.4 |
| 771.8 |
| 746.0 |
| 726.5 |
| 704.5 |
| 688.1 |
| 685.8 |
| 663.8 |
| 637.8 |
| 612.5 |
| 588.9 |
| 570.9 |
| 553.5 |
| 531.1 |
| 515.9 |
| 522.3 |
| 507.1 |
| 492.4 |
| 480.4 |
| 465.6 |
| 453.4 |
| (109.1) |
| (98.9) |
| (78.9) |
| (60.7) |
| (56.0) |
| (48.5) |
| (51.5) |
| (69.7) |
| (66.5) |
| (92.2) |
| (72.5) |
| (71.3) |
| (71.3) |
| (68.4) |
| (60.6) |
| (66.2) |
| (56.4) |
| (48.1) |
| (35.1) |
| (52.1) |
| (44.7) |
| (63.3) |
| (68.2) |
| (66.9) |
| (54.7) |
| 128.0 |
| 109.1 |
| 109.1 |
| 109.8 |
| 109.1 |
| 107.2 |
| 106.8 |
| 43.2 |
| 43.8 |
| 46.3 |
| 50.1 |
| 54.5 |
| 58.4 |
| 71.1 |
| 76.3 |
| 75.1 |
| 80.8 |
| 85.5 |
| 87.5 |
| 91.0 |
| 97.8 |
| 108.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 914.2 |
| 966.6 |
| 963.9 |
| 963.0 |
| 951.6 |
| 919.3 |
| 880.4 |
| 863.1 |
| 820.6 |
| 899.9 |
| 876.5 |
| 850.8 |
| 824.5 |
| 803.4 |
| 772.9 |
| 752.1 |
| 734.6 |
| 732.0 |
| 712.7 |
| 700.1 |
| 664.1 |
| 634.9 |
| 614.1 |
| 603.6 |
| 963.9 |
| 963.0 |
| 951.6 |
| 919.3 |
| 880.4 |
| 863.1 |
| 820.6 |
| 899.9 |
| 876.5 |
| 850.8 |
| 824.5 |
| 803.4 |
| 772.9 |
| 752.1 |
| 734.6 |
| 732.0 |
| 712.7 |
| 700.1 |
| 664.1 |
| 634.9 |
| 614.1 |
| 603.6 |
| - |
| - |
| - |
| - |
| - |
| (190.0) |
| (240.2) |
| (244.9) |
| (228.9) |
| (188.1) |
| (150.6) |
| (137.8) |
| (128.8) |
| (72.7) |
| (44.7) |
| (48.4) |
| (29.4) |
| 4.8 |
| 32.0 |
| 44.3 |
| 70.8 |
| 238.6 |
| 207.5 |
| 399.9 |
| 365.8 |
| 339.8 |
| 323.6 |
| 303.1 |
| 364.3 |
| 338.0 |
| 331.3 |
| 361.3 |
| 338.0 |
| 312.4 |
| 280.4 |
| 243.7 |
| 242.5 |
| 229.9 |
| 220.6 |
| 234.5 |
| 231.5 |
| 264.4 |
| 240.7 |
| 963.9 |
| 963.0 |
| 951.6 |
| 919.3 |
| 880.4 |
| 863.1 |
| 820.6 |
| 899.9 |
| 876.5 |
| 850.8 |
| 824.5 |
| 803.4 |
| 772.9 |
| 752.1 |
| 734.6 |
| 732.0 |
| 712.7 |
| 700.1 |
| 664.1 |
| 634.9 |
| 614.1 |
| 603.6 |
| 281.3 |
| 264.8 |
| 256.6 |
| 511.0 |
| 478.8 |
| 446.8 |
| 424.7 |
| 393.1 |
| 455.9 |
| 430.3 |
| 403.7 |
| 374.0 |
| 346.5 |
| 316.8 |
| 289.7 |
| 251.2 |
| 238.0 |
| 227.8 |
| 209.4 |
| 184.0 |
| 154.1 |
| 132.1 |
| 113.9 |