| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 262.9 | 186.1 | 202.7 | 181.4 | 186.2 | 269.1 | 171.4 | 108.2 | 106.6 | 79.6 | 52.0 | 55.7 | 40.6 | 45.2 | 38.1 | 33.2 | 119.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 262.9 | 186.1 | 202.7 | 181.4 | 186.2 | 269.1 | 171.4 | 108.2 | 106.6 | 79.6 | 52.0 | 55.7 | 40.6 | 45.2 | 38.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 146.7 | 143.4 | 114.2 | 125.4 | 130.3 | 125.7 | 103.4 | 119.2 | 119.4 | 55.4 | 42.8 | 40.1 | 53.0 | 42.4 | 48.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 137.9 | 157.5 | 162.3 | 122.5 | 113.1 | 60.8 | 60.3 | 83.3 | 67.9 | 27.0 | 37.3 | 29.2 | 25.7 | 26.2 | 28.1 | 22.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 226.0 | 225.5 | 206.2 | 175.2 | 174.6 | 181.5 | 194.1 | 183.5 | 157.8 | 123.5 | 114.1 | 100.8 | 91.2 | 84.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 50.2 | 38.0 | 21.5 | 27.1 | 44.1 | 16.3 | 17.9 | 16.2 | 23.5 | 9.8 | 7.9 | 17.2 | 9.5 | 6.8 | 7.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 237.3 | 262.9 | 245.9 | 179.3 | 143.7 | 186.1 | 197.1 | 176.6 | 138.9 | 202.7 | 177.5 | 164.2 | 181.4 | 177.0 | 165.8 | |||||||||||||||||||||||||
| 127.1 |
| 104.1 |
| - |
| - |
| - |
| 33.2 |
| 119.8 |
| 127.1 |
| 104.1 |
| 45.9 |
| 31.0 |
| - |
| - |
| 16.8 |
| - |
| - |
| Prepaid Expenses | 58.7 | 63.4 | 68.1 | 67.5 | 68.7 | 37.2 | 26.8 | 34.0 | 30.7 | 20.9 | 15.8 | 17.7 | 20.3 | 14.4 | 19.6 | 23.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 697.2 | 613.4 | 679.0 | 717.7 | 639.8 | 601.7 | 607.2 | 780.3 | 630.0 | 526.3 | 444.5 | 271.9 | 332.1 | 239.6 | 285.3 | 279.0 | 249.4 | - | - |
| 79.1 |
| 74.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 140.0 | 127.1 | 100.4 | 95.5 | 97.0 | 102.3 | 104.7 | 92.1 | 79.7 | 69.5 | 60.8 | 54.8 | 54.1 | 49.2 | 47.4 | 44.8 | - | - | - |
| Property,Plant & Equipment Net | 86.0 | 98.4 | 105.8 | 79.7 | 77.5 | 79.2 | 89.4 | 91.4 | 78.0 | 54.0 | 53.3 | 46.0 | 37.1 | 34.8 | 31.7 | 29.6 | 28.6 | - | - |
| Long Term Investments | 305.3 | 340.9 | 244.2 | 454.1 | 583.7 | 395.1 | 433.5 | 262.0 | 423.4 | 324.3 | 273.1 | 400.8 | 229.7 | 238.3 | 174.9 | 102.1 | 26.6 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 386.3 | 384.9 | 393.2 | 242.6 | 241.7 | 244.1 | 243.4 | 113.2 | 113.2 | 95.3 | 81.4 | 77.4 | 81.7 | 81.7 | 82.0 | 82.2 | 82.6 | - | - |
| Intangible Assets | 81.1 | 90.7 | 113.0 | 12.4 | 11.9 | 15.6 | 39.5 | 10.1 | 10.1 | 8.3 | 6.3 | 9.7 | 14.7 | 14.8 | 18.9 | 23.1 | 28.3 | - | - |
| Operating Lease Right Of Use Assets | 72.3 | 67.3 | 75.1 | 37.7 | 23.2 | 22.6 | 17.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 383.3 | 392.2 | 400.4 | 407.2 | 418.6 | 434.7 | 449.5 | 28.7 | 27.4 | 28.0 | 26.5 | 14.5 | 12.3 | 15.6 | 15.9 | 15.6 | 14.6 | - | - |
| Other Non-Current Assets | 5.0 | 5.0 | 7.1 | 6.6 | 7.2 | 7.8 | 5.8 | 3.9 | 2.5 | 2.3 | 2.6 | 1.5 | 2.1 | 2.8 | 3.0 | 1.6 | 9.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,016.6 | 1,992.9 | 2,017.8 | 1,958.1 | 2,003.7 | 1,800.7 | 1,885.9 | 1,289.7 | 1,287.8 | 1,038.6 | 887.8 | 821.7 | 709.7 | 627.6 | 611.9 | 533.1 | 439.9 | - | - |
| 7.2 |
| 5.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 21.1 | 25.0 | 31.5 | 40.8 | 35.7 | 21.3 | 14.4 | 9.8 | 9.4 | 7.1 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.7 | 8.9 | 9.6 | 8.5 | 7.8 | 8.1 | 5.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 91.4 | 71.8 | 72.4 | 93.2 | 92.4 | 77.3 | 52.2 | 60.2 | 68.2 | 42.5 | 33.3 | 35.6 | 34.3 | 29.6 | 32.3 | 29.3 | 18.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 183.6 | 169.4 | 151.9 | 187.7 | 188.6 | 132.3 | 120.5 | 91.4 | 112.6 | 65.8 | 53.7 | 80.7 | 61.0 | 50.1 | 54.1 | 54.4 | 38.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 64.9 | 61.4 | 69.0 | 31.3 | 17.8 | 18.1 | 12.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 250.5 | 217.2 | 246.9 | 250.0 | 293.8 | 315.0 | 332.3 | 1.0 | 0.3 | 0.0 | 0.3 | 2.4 | 4.2 | 7.1 | 7.3 | 8.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.5 | 1.1 | 0.3 | 1.9 | 15.5 | 10.0 | 2.4 | 3.9 | 5.9 | 4.9 | 3.3 | 0.0 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 524.7 | 475.3 | 513.1 | 519.7 | 573.6 | 538.5 | 530.2 | 154.4 | 192.1 | 76.0 | 62.1 | 85.3 | 65.8 | 55.3 | 58.9 | 59.8 | 45.4 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 406.4 | 499.3 | 512.5 | 528.2 | 562.9 | 487.9 | 753.3 | 646.2 | 668.6 | 644.6 | 573.3 | 523.9 | 462.1 | 436.5 | 434.6 | 379.8 | 328.5 | - | - |
| Accumulated Other Comprehensive Income | (53.5) | (72.8) | (45.3) | (69.3) | (47.9) | (33.8) | (37.3) | (40.5) | (34.6) | (56.4) | (52.1) | (39.4) | (29.8) | (29.5) | (17.4) | (9.2) | (3.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,491.9 | 1,517.5 | 1,504.8 | 1,438.4 | 1,430.1 | 1,262.2 | 1,355.7 | 1,135.3 | 1,095.7 | 963.4 | 832.3 | 736.4 | 643.9 | 572.3 | 553.0 | 473.3 | 394.4 | 413.1 | 476.4 |
| Total Equity | 1,491.9 | 1,517.5 | 1,504.8 | 1,438.4 | 1,430.1 | 1,262.2 | 1,355.7 | 1,135.3 | 1,095.7 | 963.4 | 832.3 | 736.4 | 643.9 | 572.3 | 553.0 | 473.3 | 394.4 | 413.1 | 476.4 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 513.7 | 444.0 | 527.1 | 530.0 | 451.2 | 469.4 | 486.8 | 689.0 | 517.4 | 460.6 | 390.8 | 191.2 | 271.0 | 189.5 | 231.2 | 224.6 | 210.7 | - | - |
| Book Value | 1,491.9 | 1,517.5 | 1,504.8 | 1,438.4 | 1,430.1 | 1,262.2 | 1,355.7 | 1,135.3 | 1,095.7 | 963.4 | 832.3 | 736.4 | 643.9 | 572.3 | 553.0 | 473.3 | 394.4 | 413.1 | 476.4 |
| Tangible Book Value | 1,024.5 | 1,041.9 | 998.6 | 1,183.4 | 1,176.5 | 1,002.6 | 1,072.8 | 1,011.9 | 972.4 | 859.8 | 744.6 | 649.4 | 547.5 | 475.8 | 452.0 | 368.0 | 283.5 | - | - |
| 186.2 |
| 217.0 |
| 242.7 |
| 269.1 |
| 298.4 |
| 286.0 |
| 239.2 |
| 171.4 |
| 121.7 |
| 89.1 |
| - |
| 108.2 |
| 107.4 |
| 109.6 |
| 106.6 |
| 68.3 |
| 92.4 |
| 79.6 |
| 54.9 |
| 79.9 |
| 52.0 |
| 61.7 |
| 36.0 |
| 55.7 |
| 38.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 237.3 | 262.9 | 245.9 | 179.3 | 143.7 | 186.1 | 197.1 | 176.6 | 138.9 | 202.7 | 177.5 | 164.2 | 181.4 | 177.0 | 165.8 | 186.2 | 217.0 | 242.7 | 269.1 | 298.4 | 286.0 | 239.2 | 171.4 | 121.7 | 89.1 | - | 108.2 | 107.4 | 109.6 | 106.6 | 68.3 | 92.4 | 79.6 | 54.9 | 79.9 | 52.0 | 61.7 | 36.0 | 55.7 | 38.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 170.7 | 146.7 | 154.6 | 183.9 | 161.2 | 143.4 | 158.0 | 159.3 | 138.6 | 114.2 | 147.9 | 144.2 | 125.4 | 171.4 | 155.1 | 130.3 | 149.2 | 128.8 | 125.7 | 127.8 | 111.7 | 100.5 | 103.4 | 107.4 | 107.6 | - | 119.2 | 135.4 | 96.6 | 119.4 | 78.6 | 58.2 | 55.4 | 61.2 | 45.1 | 42.8 | 44.7 | 56.3 | 40.1 | 99.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 135.5 | 137.9 | 143.7 | 144.6 | 152.1 | 157.5 | 155.3 | 157.3 | 170.9 | 162.3 | 126.2 | 127.1 | 122.5 | 96.0 | 136.7 | 113.1 | 68.5 | 61.4 | 60.8 | 53.9 | 53.0 | 55.0 | 60.3 | 65.3 | 72.9 | - | 83.3 | 94.0 | 96.4 | 67.9 | 36.5 | 32.6 | 27.0 | 25.9 | 35.6 | 37.3 | 39.4 | 48.5 | 29.2 | 31.2 |
| Prepaid Expenses | 70.9 | 58.7 | 55.5 | 66.8 | 61.2 | 63.4 | 68.8 | 73.5 | 71.2 | 68.1 | 73.1 | 67.6 | 67.5 | 105.4 | 64.6 | 68.7 | 65.6 | 47.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 690.3 | 697.2 | 670.9 | 625.7 | 577.7 | 613.4 | 672.1 | 681.0 | 661.5 | 679.0 | 718.4 | 722.2 | 717.7 | 734.8 | 672.9 | 639.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 84.3 | 86.0 | 89.9 | 93.4 | 96.0 | 98.4 | 103.2 | 103.0 | 104.1 | 105.8 | 81.6 | 81.3 | 79.7 | 79.5 | 77.9 | 77.5 | ||||||||||||||||||||||||
| Long Term Investments | 325.2 | 305.3 | 300.1 | 324.3 | 312.3 | 340.9 | 319.3 | 266.2 | 278.4 | 244.2 | 463.5 | 463.0 | 454.1 | 428.4 | 479.4 | 583.7 | 544.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 382.8 | 386.3 | 392.1 | 397.4 | 389.9 | 384.9 | 391.7 | 381.0 | 386.2 | 393.2 | 241.6 | 242.0 | 242.6 | 239.8 | 241.2 | 241.7 | 242.9 | 243.0 | ||||||||||||||||||||||
| Intangible Assets | 67.1 | 81.1 | 86.8 | 92.1 | 91.1 | 90.7 | 102.6 | 98.5 | 105.1 | 113.0 | 10.7 | 11.5 | 12.4 | 10.2 | 11.0 | 11.9 | 13.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 69.7 | 72.3 | 74.2 | 78.0 | 70.2 | 67.3 | 72.4 | 71.3 | 74.1 | 75.1 | 68.6 | 37.8 | 37.7 | 32.1 | 32.2 | 23.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 381.1 | 383.3 | 383.6 | 387.2 | 390.2 | 392.2 | 395.2 | 396.7 | 397.6 | 400.4 | 407.3 | 409.6 | 407.2 | 411.5 | 412.3 | 418.6 | 425.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 5.0 | 5.0 | 5.3 | 5.3 | 5.1 | 5.0 | 6.8 | 6.3 | 6.3 | 7.1 | 6.4 | 6.7 | 6.6 | 6.8 | 7.2 | 7.2 | 7.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,005.6 | 2,016.6 | 2,002.8 | 2,003.5 | 1,932.5 | 1,992.9 | 2,063.2 | 2,004.1 | 2,013.2 | 2,017.8 | 1,998.1 | 1,974.1 | 1,958.1 | 1,943.1 | 1,934.1 | 2,003.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 59.6 | 50.2 | 45.5 | 42.3 | 43.3 | 38.0 | 30.0 | 22.6 | 27.5 | 21.5 | 26.1 | 26.9 | 27.1 | 20.4 | 44.7 | 44.1 | 32.3 | 21.0 | 16.3 | 21.5 | 18.0 | 16.2 | 17.9 | 12.8 | 11.7 | - | 16.2 | 22.3 | 29.1 | 23.5 | 22.8 | 17.1 | 9.8 | 14.2 | 10.3 | 7.9 | 15.2 | 13.3 | 17.2 | 13.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 34.1 | 21.1 | 23.8 | 53.1 | 39.9 | 25.0 | 30.0 | 40.5 | 40.0 | 31.5 | 43.4 | 57.8 | 40.8 | 75.4 | 54.5 | 35.7 | 76.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.3 | 11.7 | 10.6 | 11.3 | 10.3 | 8.9 | 9.8 | 9.4 | 9.8 | 9.6 | 8.2 | 8.2 | 8.5 | 8.2 | 8.4 | 7.8 | ||||||||||||||||||||||||
| Accrued Expenses | 77.4 | 91.4 | 86.7 | 78.3 | 67.8 | 71.8 | 76.7 | 75.4 | 70.4 | 72.4 | 83.6 | 83.5 | 93.2 | 70.1 | 63.1 | 92.4 | 76.7 | 60.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 189.5 | 183.6 | 169.3 | 190.4 | 184.0 | 169.4 | 170.7 | 168.8 | 188.1 | 151.9 | 180.5 | 214.0 | 187.7 | 192.2 | 195.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 61.7 | 64.9 | 68.3 | 71.9 | 63.4 | 61.4 | 67.4 | 64.8 | 67.4 | 69.0 | 61.9 | 31.4 | 31.3 | 26.1 | 26.2 | 17.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 252.2 | 250.5 | 249.1 | 209.3 | 212.2 | 217.2 | 230.4 | 233.8 | 239.5 | 246.9 | 237.4 | 243.6 | 250.0 | 271.6 | 279.7 | 293.8 | 306.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.9 | 1.5 | 0.1 | 0.1 | 0.1 | 1.1 | 1.3 | 1.2 | 0.9 | 0.3 | 0.4 | 0.4 | 1.9 | 17.3 | 15.2 | 15.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 526.6 | 524.7 | 513.1 | 497.5 | 486.9 | 475.3 | 496.2 | 497.4 | 524.0 | 513.1 | 517.7 | 527.7 | 519.7 | 553.1 | 575.4 | 573.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 344.4 | 406.4 | 412.3 | 433.0 | 405.9 | 499.3 | 527.9 | 515.1 | 502.3 | 512.5 | 537.9 | 517.5 | 528.2 | 512.2 | 488.5 | 562.9 | 593.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (60.7) | (53.5) | (46.2) | (37.8) | (58.6) | (72.8) | (37.6) | (70.4) | (61.1) | (45.3) | (68.8) | (64.2) | (69.3) | (69.9) | (63.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,479.0 | 1,491.9 | 1,489.6 | 1,506.1 | 1,445.6 | 1,517.5 | 1,567.0 | 1,506.7 | 1,489.2 | 1,504.8 | 1,480.5 | 1,446.3 | 1,438.4 | 1,390.0 | 1,358.7 | 1,430.1 | ||||||||||||||||||||||||
| Total Equity | 1,479.0 | 1,491.9 | 1,489.6 | 1,506.1 | 1,445.6 | 1,517.5 | 1,567.0 | 1,506.7 | 1,489.2 | 1,504.8 | 1,480.5 | 1,446.3 | 1,438.4 | 1,390.0 | 1,358.7 | 1,430.1 | 1,429.5 | 1,357.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 500.9 | 513.7 | 501.6 | 435.3 | 393.7 | 444.0 | 501.3 | 512.2 | 473.4 | 527.1 | 537.9 | 508.2 | 530.0 | 542.5 | 477.8 | 451.2 | 487.9 | 465.9 | ||||||||||||||||||||||
| Book Value | 1,479.0 | 1,491.9 | 1,489.6 | 1,506.1 | 1,445.6 | 1,517.5 | 1,567.0 | 1,506.7 | 1,489.2 | 1,504.8 | 1,480.5 | 1,446.3 | 1,438.4 | 1,390.0 | 1,358.7 | 1,430.1 | 1,429.5 | 1,357.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,029.0 | 1,024.5 | 1,010.8 | 1,016.5 | 964.6 | 1,041.9 | 1,072.8 | 1,027.1 | 998.0 | 998.6 | 1,228.2 | 1,192.8 | 1,183.4 | 1,140.0 | 1,106.5 | 1,176.5 | 1,172.8 | |||||||||||||||||||||||
| 37.2 |
| 37.4 |
| 51.8 |
| 35.9 |
| 26.8 |
| 28.1 |
| 34.5 |
| - |
| 34.0 |
| 27.7 |
| 26.1 |
| 30.7 |
| 50.2 |
| 33.3 |
| 20.9 |
| 23.6 |
| 12.5 |
| 15.8 |
| 21.0 |
| 17.9 |
| 17.7 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 692.9 |
| 625.6 |
| 601.7 |
| 628.1 |
| 646.5 |
| 595.3 |
| 607.2 |
| 625.8 |
| 678.9 |
| - |
| 780.3 |
| 798.5 |
| 670.5 |
| 630.0 |
| 581.8 |
| 593.9 |
| 526.3 |
| 485.7 |
| 492.9 |
| 444.5 |
| 490.1 |
| 310.0 |
| 271.9 |
| 257.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.0 |
| 77.1 |
| 79.2 |
| 81.2 |
| 83.9 |
| 86.7 |
| 89.4 |
| 88.4 |
| 89.3 |
| - |
| 91.4 |
| 88.9 |
| 85.2 |
| 78.0 |
| 61.2 |
| 57.3 |
| 54.0 |
| 53.4 |
| 53.4 |
| 53.3 |
| 49.9 |
| 48.7 |
| 46.0 |
| 39.3 |
| 490.4 |
| 395.1 |
| 619.3 |
| 467.1 |
| 447.0 |
| 433.5 |
| 504.6 |
| 408.0 |
| - |
| 262.0 |
| 281.9 |
| 356.2 |
| 423.4 |
| 354.7 |
| 312.9 |
| 324.3 |
| 307.7 |
| 249.8 |
| 273.1 |
| 233.8 |
| 370.4 |
| 400.8 |
| 409.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.1 |
| 243.1 |
| 242.4 |
| 242.2 |
| 243.4 |
| 113.2 |
| 113.2 |
| - |
| 113.2 |
| 113.2 |
| 113.2 |
| 113.2 |
| 115.1 |
| 95.3 |
| 95.3 |
| 81.4 |
| 81.4 |
| 81.4 |
| 77.4 |
| 81.7 |
| 77.4 |
| 81.7 |
| 14.6 |
| 15.6 |
| 16.5 |
| 17.3 |
| 38.1 |
| 39.5 |
| 8.0 |
| 8.6 |
| - |
| 39.5 |
| 10.9 |
| 12.4 |
| 13.2 |
| 15.2 |
| 7.4 |
| 8.3 |
| 4.5 |
| 5.3 |
| 6.3 |
| 7.7 |
| 9.6 |
| 9.7 |
| 11.8 |
| 21.3 |
| 20.8 |
| 22.6 |
| 24.9 |
| 25.8 |
| 17.3 |
| 17.5 |
| 15.8 |
| 17.9 |
| 17.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 429.8 |
| 434.7 |
| 439.6 |
| 443.7 |
| 450.3 |
| 449.5 |
| 29.3 |
| 28.5 |
| - |
| 28.7 |
| 27.4 |
| 29.1 |
| 27.4 |
| 29.7 |
| 27.1 |
| 28.0 |
| 29.1 |
| 28.2 |
| 26.5 |
| 16.6 |
| 16.3 |
| 14.5 |
| 14.8 |
| 7.7 |
| 7.8 |
| 7.7 |
| 8.0 |
| 8.2 |
| 5.8 |
| 5.3 |
| 5.4 |
| - |
| 3.9 |
| 3.9 |
| 2.2 |
| 2.5 |
| 3.3 |
| 2.4 |
| 2.3 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.8 |
| 1.6 |
| 1.5 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,024.9 |
| 1,909.0 |
| 1,800.7 |
| 2,060.5 |
| 1,934.9 |
| 1,885.1 |
| 1,885.9 |
| 1,390.5 |
| 1,349.9 |
| - |
| 1,289.7 |
| 1,324.7 |
| 1,268.9 |
| 1,287.8 |
| 1,161.0 |
| 1,096.2 |
| 1,038.6 |
| 964.4 |
| 913.6 |
| 887.8 |
| 878.2 |
| 838.3 |
| 821.7 |
| 816.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.7 |
| 21.3 |
| 33.7 |
| 46.7 |
| 26.3 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 7.8 |
| 8.1 |
| 7.9 |
| 7.6 |
| 5.6 |
| 5.6 |
| 5.4 |
| 5.8 |
| 4.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.3 |
| 68.3 |
| 66.3 |
| 64.0 |
| 52.2 |
| 48.6 |
| 48.7 |
| - |
| 60.2 |
| 66.6 |
| 56.5 |
| 68.2 |
| 42.6 |
| 38.9 |
| 42.5 |
| 36.1 |
| 30.7 |
| 33.3 |
| 31.3 |
| 32.2 |
| 35.6 |
| 39.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.6 |
| 204.9 |
| 159.7 |
| 132.3 |
| 139.4 |
| 144.6 |
| 150.6 |
| 120.5 |
| 81.2 |
| 85.7 |
| - |
| 91.4 |
| 111.2 |
| 113.0 |
| 112.6 |
| 88.4 |
| 75.5 |
| 65.8 |
| 69.2 |
| 54.3 |
| 53.7 |
| 80.5 |
| 66.9 |
| 80.7 |
| 78.5 |
| 16.4 |
| 16.2 |
| 18.1 |
| 20.1 |
| 21.2 |
| 12.4 |
| 12.3 |
| 10.7 |
| 12.1 |
| 12.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 310.9 |
| 315.0 |
| 326.7 |
| 326.3 |
| 330.5 |
| 332.3 |
| 0.3 |
| 0.0 |
| - |
| 1.0 |
| 0.4 |
| 0.3 |
| 0.3 |
| 5.2 |
| - |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 9.5 |
| 10.0 |
| 8.3 |
| 5.1 |
| 3.2 |
| 2.4 |
| 0.7 |
| 1.2 |
| - |
| 3.9 |
| 5.5 |
| 4.8 |
| 5.9 |
| 9.3 |
| 3.9 |
| 4.9 |
| 2.6 |
| 3.0 |
| 3.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 595.5 |
| 552.0 |
| 538.5 |
| 554.7 |
| 558.4 |
| 557.6 |
| 530.2 |
| 151.2 |
| 158.3 |
| - |
| 154.4 |
| 175.3 |
| 191.8 |
| 192.1 |
| 109.0 |
| 85.0 |
| 76.0 |
| 77.8 |
| 62.9 |
| 62.1 |
| 85.1 |
| 71.3 |
| 85.3 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 540.7 |
| 487.9 |
| 780.5 |
| 702.6 |
| 713.2 |
| 753.3 |
| 682.4 |
| 649.2 |
| - |
| 646.2 |
| 670.9 |
| 622.9 |
| 668.6 |
| 669.3 |
| 652.9 |
| 643.8 |
| 603.2 |
| 575.5 |
| 566.6 |
| 546.2 |
| 544.4 |
| 523.9 |
| 521.8 |
| (47.9) |
| (39.1) |
| (38.5) |
| (33.8) |
| (37.9) |
| (36.9) |
| (50.2) |
| (37.3) |
| (37.9) |
| (36.8) |
| - |
| (40.5) |
| (40.4) |
| (31.8) |
| (34.6) |
| (43.0) |
| (53.5) |
| (56.4) |
| (47.7) |
| (46.3) |
| (52.1) |
| (47.4) |
| (49.6) |
| (39.4) |
| (33.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,429.5 |
| 1,357.0 |
| 1,262.2 |
| 1,505.8 |
| 1,376.5 |
| 1,327.5 |
| 1,355.7 |
| 1,239.2 |
| 1,191.6 |
| - |
| 1,135.3 |
| 1,149.4 |
| 1,077.1 |
| 1,095.7 |
| 1,052.0 |
| 1,011.2 |
| 962.6 |
| 886.6 |
| 850.7 |
| 825.7 |
| 793.1 |
| 767.1 |
| 736.4 |
| 734.0 |
| 1,262.2 |
| 1,505.8 |
| 1,376.5 |
| 1,327.5 |
| 1,355.7 |
| 1,239.2 |
| 1,191.6 |
| - |
| 1,135.3 |
| 1,149.4 |
| 1,077.1 |
| 1,095.7 |
| 1,052.0 |
| 1,011.2 |
| 962.6 |
| 886.6 |
| 850.7 |
| 825.7 |
| 793.1 |
| 767.1 |
| 736.4 |
| 734.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 469.4 |
| 488.7 |
| 501.9 |
| 444.6 |
| 486.8 |
| 544.6 |
| 593.2 |
| - |
| 689.0 |
| 687.3 |
| 557.5 |
| 517.4 |
| 493.4 |
| 518.4 |
| 460.6 |
| 416.5 |
| 438.6 |
| 390.8 |
| 409.6 |
| 243.0 |
| 191.2 |
| 179.2 |
| 1,262.2 |
| 1,505.8 |
| 1,376.5 |
| 1,327.5 |
| 1,355.7 |
| 1,239.2 |
| 1,191.6 |
| - |
| 1,135.3 |
| 1,149.4 |
| 1,077.1 |
| 1,095.7 |
| 1,052.0 |
| 1,011.2 |
| 962.6 |
| 886.6 |
| 850.7 |
| 825.7 |
| 793.1 |
| 767.1 |
| 736.4 |
| 734.0 |
| 1,099.3 |
| 1,002.6 |
| 1,246.2 |
| 1,116.7 |
| 1,047.2 |
| 1,072.8 |
| 1,118.0 |
| 1,069.9 |
| - |
| 982.6 |
| 1,025.4 |
| 951.5 |
| 969.3 |
| 921.7 |
| 908.5 |
| 859.0 |
| 800.7 |
| 764.0 |
| 737.9 |
| 708.1 |
| 675.8 |
| 649.4 |
| 640.5 |