| (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 | 193.2 | 178.3 | 145.0 | 122.9 | 108.3 | 95.7 | 90.1 | 91.7 | 50.0 | 49.2 | 80.2 | 60.9 | 42.5 | 39.9 | 4.6 | 35.4 | 46.3 | 47.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 213.5 | 264.3 | 152.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 406.7 | 442.6 | 297.2 | 122.9 | 108.3 | 95.7 | 90.1 | 91.7 | 50.0 | 49.2 | 80.2 | 60.9 | 42.5 | 39.9 | 4.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 648.0 | 611.4 | 606.8 | 610.3 | 607.5 | 611.0 | 549.6 | 447.7 | 449.7 | 411.9 | 356.1 | 293.0 | 283.1 | 267.3 | 295.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 143.6 | 95.1 | 124.2 | 208.7 | 206.6 | 140.9 | 124.7 | 119.2 | 106.8 | 90.5 | 102.8 | 90.9 | 79.1 | 69.6 | 77.4 | 74.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 136.1 | 139.5 | 138.8 | 135.9 | 142.0 | 144.8 | 139.8 | 119.8 | 99.3 | 107.5 | 98.3 | 97.2 | 98.7 | 91.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 338.2 | 300.2 | 263.7 | 232.6 | 281.8 | 266.8 | 235.6 | 201.6 | 194.3 | 177.9 | 166.5 | 124.9 | 124.8 | 126.1 | 130.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 196.3 | 193.2 | 187.8 | 186.7 | 182.5 | 178.3 | 167.5 | 128.2 | 147.6 | 145.0 | 240.5 | 244.0 | 134.8 | 122.9 | 116.2 | |||||||||||||||||||||||||
| - |
| 35.4 |
| 46.3 |
| 47.0 |
| 238.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 22.6 | 17.8 | 16.1 | 11.9 | 10.0 | 11.4 | 10.7 | 9.7 | 5.7 | 5.5 | 4.3 | 5.3 | 5.1 | 3.9 | 4.7 | 4.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,220.9 | 1,166.9 | 1,048.6 | 953.8 | 932.4 | 859.0 | 776.4 | 669.2 | 616.1 | 559.2 | 552.9 | 458.1 | 418.5 | 386.5 | 388.3 | 357.2 | - | - |
| 90.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 89.2 | 86.9 | 82.1 | 76.8 | 81.0 | 83.2 | 75.6 | 68.0 | 57.8 | 68.1 | 66.0 | 69.4 | 71.1 | 65.6 | 67.9 | - | - | - |
| Property,Plant & Equipment Net | 46.9 | 52.5 | 56.7 | 59.2 | 61.0 | 61.5 | 64.2 | 51.8 | 41.5 | 39.4 | 32.2 | 27.9 | 27.6 | 26.1 | 22.6 | 13.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 51.3 | 51.3 | 51.3 | 51.3 | 51.3 | 48.1 | - | - |
| Intangible Assets | 1.0 | 2.2 | 3.4 | 4.6 | 5.9 | 7.1 | 8.3 | 9.6 | 11.0 | 12.1 | 1.2 | 2.0 | 2.9 | 3.8 | 5.2 | 1.8 | - | - |
| Operating Lease Right Of Use Assets | 1.6 | 3.1 | 4.3 | 7.6 | 9.6 | 12.8 | 13.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 7.0 | 1.1 | 1.7 | 1.1 | 0.9 | 1.3 | 0.9 | 1.2 | 5.6 | 1.4 | 1.1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,350.9 | 1,299.4 | 1,188.4 | 1,099.8 | 1,083.4 | 1,015.4 | 937.3 | 805.4 | 747.9 | 686.1 | 639.1 | 540.0 | 500.9 | 468.3 | 468.0 | 420.9 | - | - |
| 114.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.3 | 1.8 | 1.7 | 3.2 | 3.4 | 3.9 | 4.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 30.9 | 23.3 | 20.4 | 24.1 | 31.0 | 17.8 | 28.1 | 24.3 | 22.7 | 21.3 | 19.3 | 17.8 | 14.9 | 13.8 | 30.9 | 24.0 | - | - |
| Other Current Liabilities | 13.6 | 11.6 | 11.6 | 15.2 | 14.5 | 8.4 | 9.2 | 8.9 | 8.3 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 420.4 | 371.2 | 328.0 | 310.5 | 374.6 | 342.3 | 308.9 | 259.8 | 248.0 | 230.3 | 222.0 | 164.7 | 162.1 | 163.5 | 181.0 | 152.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.5 | 1.6 | 3.2 | 5.0 | 6.8 | 9.6 | 10.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.9 | 15.1 | 15.8 | 18.0 | 19.3 | 18.5 | 20.2 | 17.2 | 15.7 | 19.6 | 21.6 | 18.8 | 16.2 | 10.5 | 9.0 | 5.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 0.5 | 0.6 | 0.2 | 0.2 | 8.6 | 0.6 | 2.5 | 1.9 | 2.8 | 3.0 | 2.5 | 2.8 | 3.0 | 3.5 | 3.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 440.8 | 388.4 | 347.6 | 333.7 | 400.9 | 379.0 | 340.0 | 279.5 | 265.6 | 252.7 | 246.6 | 186.0 | 181.1 | 177.0 | 194.5 | 163.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 905.9 | 837.5 | 760.9 | 686.0 | 605.8 | 562.1 | 514.7 | 441.0 | 383.7 | 337.9 | 298.9 | 262.6 | 230.5 | 205.3 | 182.3 | 164.1 | - | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 15.9 | 15.9 | 15.9 | 16.0 | 9.0 | 5.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 910.1 | 911.0 | 840.8 | 766.2 | 682.5 | 636.3 | 597.3 | 525.9 | 482.3 | 433.4 | 392.5 | 354.0 | 319.8 | 291.3 | 273.5 | 257.6 | 235.3 | 235.3 |
| Total Equity | 910.1 | 911.0 | 840.8 | 766.2 | 682.5 | 636.3 | 597.3 | 525.9 | 482.3 | 433.4 | 392.5 | 354.0 | 319.8 | 291.3 | 273.5 | 257.6 | 235.3 | 235.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 800.5 | 795.6 | 720.7 | 643.3 | 557.8 | 516.7 | 467.5 | 409.4 | 368.1 | 328.9 | 330.8 | 293.4 | 256.4 | 223.0 | 207.3 | 205.1 | - | - |
| Book Value | 910.1 | 911.0 | 840.8 | 766.2 | 682.5 | 636.3 | 597.3 | 525.9 | 482.3 | 433.4 | 392.5 | 354.0 | 319.8 | 291.3 | 273.5 | 257.6 | 235.3 | 235.3 |
| Tangible Book Value | 835.5 | 835.2 | 763.7 | 687.9 | 603.0 | 555.6 | 515.4 | 442.7 | 397.6 | 347.7 | 340.0 | 300.8 | 265.7 | 236.3 | 217.0 | 207.8 | - | - |
| 94.9 |
| 67.4 |
| 108.3 |
| 89.7 |
| 115.7 |
| 92.3 |
| 95.7 |
| 108.1 |
| 165.9 |
| 111.3 |
| 90.1 |
| 98.5 |
| 69.7 |
| - |
| - |
| 102.2 |
| 68.7 |
| 71.0 |
| 50.0 |
| 62.3 |
| 28.1 |
| 65.8 |
| 49.2 |
| 66.9 |
| 47.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 215.2 | 213.5 | 211.4 | 159.4 | 157.9 | 264.3 | 261.6 | 257.6 | 204.4 | 152.2 | 48.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 411.4 | 406.7 | 399.2 | 346.1 | 340.3 | 442.6 | 429.1 | 385.8 | 352.0 | 297.2 | 289.4 | 244.0 | 134.8 | 122.9 | 116.2 | 94.9 | 67.4 | 108.3 | 89.7 | 115.7 | 92.3 | 95.7 | 108.1 | 165.9 | 111.3 | 90.1 | 98.5 | 69.7 | - | - | 102.2 | 68.7 | 71.0 | 50.0 | 62.3 | 28.1 | 65.8 | 49.2 | 66.9 | 47.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 661.5 | 648.0 | 616.7 | 637.0 | 604.0 | 611.4 | 585.1 | 598.8 | 527.3 | 606.8 | 587.6 | 592.7 | 621.8 | 610.3 | 646.7 | 644.0 | 634.1 | 607.5 | 585.4 | 581.7 | 554.7 | 611.0 | 589.0 | 446.7 | 485.3 | 549.6 | 478.9 | 500.9 | - | 464.3 | 400.8 | 464.0 | 408.3 | 449.7 | 382.7 | 426.4 | 378.5 | 411.9 | 358.0 | 388.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 194.3 | 143.6 | 135.0 | 133.5 | 151.8 | 95.1 | 113.7 | 136.6 | 123.9 | 124.2 | 142.2 | 159.7 | 199.3 | 208.7 | 213.3 | 223.2 | 234.6 | 206.6 | 175.4 | 167.1 | 140.5 | 140.9 | 134.7 | 165.6 | 137.0 | 124.7 | 126.1 | 175.9 | - | 95.9 | 105.3 | 107.4 | 85.6 | 106.8 | 106.7 | 118.2 | 100.0 | 90.5 | 102.0 | 112.5 |
| Prepaid Expenses | 23.4 | 22.6 | 23.2 | 22.4 | 20.4 | 17.8 | 16.8 | 17.0 | 16.9 | 16.1 | 14.1 | 16.5 | 18.1 | 11.9 | 10.1 | 13.4 | 14.6 | 10.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,290.6 | 1,220.9 | 1,174.1 | 1,139.1 | 1,116.5 | 1,166.9 | 1,151.7 | 1,147.5 | 1,023.4 | 1,048.6 | 1,040.7 | 1,021.9 | 974.1 | 953.8 | 986.3 | 975.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 46.5 | 46.9 | 48.1 | 48.3 | 51.7 | 52.5 | 53.3 | 54.4 | 55.5 | 56.7 | 57.6 | 58.0 | 58.4 | 59.2 | 59.9 | 60.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | ||||||||||||||||||||||
| Intangible Assets | 0.7 | 1.0 | 1.3 | 1.6 | 1.9 | 2.2 | 2.5 | 2.8 | 3.1 | 3.4 | 3.7 | 4.0 | 4.3 | 4.6 | 5.0 | 5.3 | 5.6 | 5.9 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.2 | 1.6 | 1.8 | 2.2 | 2.8 | 3.1 | 3.5 | 3.9 | 4.0 | 4.3 | 4.9 | 5.8 | 6.6 | 7.6 | 8.5 | 8.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6.4 | 7.0 | 6.7 | 4.5 | 1.0 | 1.1 | 1.2 | 1.3 | 1.4 | 1.7 | 0.8 | 0.9 | 1.0 | 1.1 | 0.9 | 0.9 | 0.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,425.0 | 1,350.9 | 1,305.5 | 1,269.3 | 1,247.5 | 1,299.4 | 1,285.7 | 1,283.5 | 1,161.1 | 1,188.4 | 1,181.4 | 1,164.3 | 1,118.1 | 1,099.8 | 1,134.1 | 1,123.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 396.5 | 338.2 | 312.8 | 303.8 | 273.5 | 300.2 | 293.2 | 317.1 | 218.8 | 263.7 | 264.5 | 277.2 | 239.1 | 232.6 | 258.6 | 278.4 | 271.4 | 281.8 | 217.1 | 258.2 | 206.5 | 266.8 | 283.2 | 247.0 | 219.9 | 235.6 | 197.7 | 260.2 | - | 194.2 | 165.2 | 200.9 | 152.1 | 194.3 | 164.9 | 187.3 | 171.9 | 177.9 | 159.6 | 191.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.3 | 1.6 | 1.9 | 2.0 | 1.8 | 1.9 | 2.0 | 1.8 | 1.7 | 1.9 | 2.2 | 2.7 | - | 3.5 | 3.6 | ||||||||||||||||||||||||
| Accrued Expenses | 28.1 | 30.9 | 30.5 | 23.4 | 28.3 | 23.3 | 28.1 | 23.0 | 22.6 | 20.4 | 26.4 | 20.3 | 24.3 | 24.1 | 31.5 | 31.4 | 26.8 | 31.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 477.2 | 420.4 | 384.1 | 368.3 | 353.9 | 371.2 | 367.5 | 388.6 | 289.8 | 328.0 | 340.0 | 347.3 | 318.3 | 310.5 | 352.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 6.4 | 0.5 | 0.4 | 0.6 | 1.1 | 1.6 | 2.0 | 2.5 | 2.8 | 3.2 | 3.6 | 4.2 | 4.6 | 5.0 | 5.6 | 5.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 19.7 | 19.9 | 18.3 | 15.0 | 15.1 | 15.1 | 18.4 | 17.4 | 15.8 | 15.8 | 18.0 | 18.0 | 18.0 | 18.0 | 19.3 | 19.3 | 19.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.0 | 0.6 | 0.7 | 0.7 | 0.7 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 503.3 | 440.8 | 402.8 | 384.5 | 370.5 | 388.4 | 388.4 | 408.6 | 308.4 | 347.6 | 362.3 | 370.2 | 341.6 | 333.7 | 378.0 | 391.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 918.1 | 905.9 | 889.0 | 868.0 | 847.0 | 837.5 | 819.4 | 794.9 | 771.4 | 760.9 | 739.2 | 715.7 | 698.1 | 686.0 | 676.2 | 653.0 | 627.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.1 | 0.1 | (0.1) | 0.1 | 0.2 | 0.5 | (0.1) | (0.1) | 0.1 | 0.2 | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 921.7 | 910.1 | 902.7 | 884.8 | 877.0 | 911.0 | 897.4 | 874.9 | 852.7 | 840.8 | 819.2 | 794.1 | 776.5 | 766.2 | 756.1 | 732.0 | 705.5 | |||||||||||||||||||||||
| Total Equity | 921.7 | 910.1 | 902.7 | 884.8 | 877.0 | 911.0 | 897.4 | 874.9 | 852.7 | 840.8 | 819.2 | 794.1 | 776.5 | 766.2 | 756.1 | 732.0 | 705.5 | 682.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 813.4 | 800.5 | 790.0 | 770.8 | 762.6 | 795.6 | 784.3 | 758.9 | 733.5 | 720.7 | 700.7 | 674.6 | 655.8 | 643.3 | 633.3 | 608.5 | 580.9 | 557.8 | ||||||||||||||||||||||
| Book Value | 921.7 | 910.1 | 902.7 | 884.8 | 877.0 | 911.0 | 897.4 | 874.9 | 852.7 | 840.8 | 819.2 | 794.1 | 776.5 | 766.2 | 756.1 | 732.0 | 705.5 | 682.5 | ||||||||||||||||||||||
| Tangible Book Value | 847.4 | 835.5 | 827.8 | 809.6 | 801.5 | 835.2 | 821.2 | 798.5 | 775.9 | 763.7 | 741.8 | 716.5 | 698.5 | 687.9 | 677.6 | 653.1 | 626.3 | |||||||||||||||||||||||
| 11.8 |
| 13.6 |
| 15.4 |
| 11.4 |
| 12.0 |
| 13.5 |
| 14.0 |
| 10.7 |
| 6.9 |
| 7.1 |
| - |
| 5.6 |
| 6.1 |
| 6.3 |
| 6.4 |
| 5.7 |
| 5.2 |
| 5.5 |
| 5.6 |
| 5.5 |
| 4.1 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 950.7 |
| 932.4 |
| 862.3 |
| 878.0 |
| 802.9 |
| 859.0 |
| 843.7 |
| 791.7 |
| 749.0 |
| 776.4 |
| 710.4 |
| 753.7 |
| - |
| - |
| 617.1 |
| 647.3 |
| 571.7 |
| 616.1 |
| 561.5 |
| 582.9 |
| 550.7 |
| 559.2 |
| 532.6 |
| 555.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.8 |
| 61.0 |
| 60.6 |
| 61.0 |
| 61.6 |
| 61.5 |
| 63.2 |
| 65.4 |
| 65.8 |
| 64.2 |
| 62.3 |
| 59.5 |
| - |
| - |
| 48.2 |
| 46.0 |
| 44.0 |
| 41.5 |
| 40.1 |
| 39.6 |
| 38.7 |
| 39.4 |
| 34.3 |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| - |
| - |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 73.6 |
| 67.5 |
| 67.5 |
| 6.2 |
| 6.5 |
| 6.8 |
| 7.1 |
| 7.4 |
| 7.7 |
| 8.0 |
| 8.3 |
| 8.6 |
| 8.9 |
| - |
| - |
| 9.9 |
| 10.3 |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| 11.7 |
| 12.1 |
| 9.2 |
| 9.6 |
| 10.2 |
| 11.2 |
| 11.9 |
| 12.8 |
| 13.8 |
| 14.8 |
| 15.8 |
| 13.8 |
| 14.9 |
| 15.2 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.7 |
| 1.3 |
| 1.7 |
| 1.2 |
| 1.1 |
| 0.9 |
| 0.9 |
| 1.0 |
| - |
| 1.7 |
| 1.4 |
| 1.8 |
| 1.7 |
| 5.6 |
| 5.3 |
| 5.5 |
| 1.4 |
| 1.4 |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,100.8 |
| 1,083.4 |
| 1,013.9 |
| 1,031.3 |
| 958.4 |
| 1,015.4 |
| 1,003.3 |
| 954.3 |
| 913.2 |
| 937.3 |
| 870.6 |
| 911.8 |
| - |
| - |
| 750.2 |
| 781.0 |
| 703.6 |
| 747.9 |
| 691.9 |
| 713.3 |
| 676.5 |
| 686.1 |
| 647.7 |
| 670.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| 3.5 |
| 3.7 |
| 3.8 |
| - |
| 4.0 |
| 4.0 |
| 4.1 |
| - |
| 4.3 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 26.1 |
| 18.2 |
| 17.8 |
| 20.2 |
| 20.4 |
| 20.5 |
| 28.1 |
| 23.4 |
| 26.0 |
| - |
| 23.0 |
| 20.4 |
| 23.5 |
| 17.2 |
| 22.7 |
| 16.9 |
| 19.7 |
| 15.6 |
| 21.3 |
| 17.3 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.9 |
| 369.8 |
| 374.6 |
| 293.3 |
| 330.5 |
| 274.9 |
| 342.3 |
| 338.4 |
| 308.2 |
| 277.3 |
| 308.9 |
| 257.5 |
| 321.2 |
| - |
| - |
| 209.0 |
| 253.3 |
| 193.6 |
| 248.0 |
| 200.1 |
| 234.4 |
| 211.5 |
| 230.3 |
| 202.8 |
| 238.5 |
| 6.1 |
| 6.8 |
| 7.4 |
| 8.1 |
| 8.8 |
| 9.6 |
| 10.6 |
| 11.6 |
| 12.6 |
| 10.3 |
| 11.4 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| 18.5 |
| 18.5 |
| 18.5 |
| 18.5 |
| 20.2 |
| 20.2 |
| 20.2 |
| 20.2 |
| 17.2 |
| 17.2 |
| - |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| 15.7 |
| 19.8 |
| 19.8 |
| 19.6 |
| 19.6 |
| 13.9 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 8.5 |
| 8.6 |
| 8.6 |
| 8.6 |
| 5.9 |
| 3.2 |
| 0.6 |
| 0.6 |
| 1.5 |
| 1.5 |
| - |
| - |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.1 |
| 2.6 |
| 2.8 |
| 2.3 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.3 |
| 400.9 |
| 327.8 |
| 365.7 |
| 310.9 |
| 379.0 |
| 375.1 |
| 343.1 |
| 310.6 |
| 340.0 |
| 287.5 |
| 351.6 |
| - |
| - |
| 227.0 |
| 271.3 |
| 211.6 |
| 265.6 |
| 222.0 |
| 256.2 |
| 233.8 |
| 252.7 |
| 219.0 |
| 255.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 605.8 |
| 609.6 |
| 589.6 |
| 572.3 |
| 562.1 |
| 554.2 |
| 537.2 |
| 529.6 |
| 514.7 |
| 501.2 |
| 477.4 |
| - |
| 384.9 |
| 428.2 |
| 414.4 |
| 396.2 |
| 383.7 |
| 372.1 |
| 359.0 |
| 345.4 |
| 337.9 |
| 334.0 |
| 320.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 682.5 |
| 686.2 |
| 665.6 |
| 647.5 |
| 636.3 |
| 628.3 |
| 611.2 |
| 602.6 |
| 597.3 |
| 583.1 |
| 560.2 |
| - |
| - |
| 523.2 |
| 509.7 |
| 492.0 |
| 482.3 |
| 469.9 |
| 457.1 |
| 442.7 |
| 433.4 |
| 428.8 |
| 415.1 |
| 686.2 |
| 665.6 |
| 647.5 |
| 636.3 |
| 628.3 |
| 611.2 |
| 602.6 |
| 597.3 |
| 583.1 |
| 560.2 |
| - |
| - |
| 523.2 |
| 509.7 |
| 492.0 |
| 482.3 |
| 469.9 |
| 457.1 |
| 442.7 |
| 433.4 |
| 428.8 |
| 415.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 568.9 |
| 547.5 |
| 527.9 |
| 516.7 |
| 505.4 |
| 483.5 |
| 471.7 |
| 467.5 |
| 452.9 |
| 432.4 |
| - |
| - |
| 408.1 |
| 394.0 |
| 378.1 |
| 368.1 |
| 361.4 |
| 348.5 |
| 339.2 |
| 328.9 |
| 329.8 |
| 316.7 |
| 686.2 |
| 665.6 |
| 647.5 |
| 636.3 |
| 628.3 |
| 611.2 |
| 602.6 |
| 597.3 |
| 583.1 |
| 560.2 |
| - |
| - |
| 523.2 |
| 509.7 |
| 492.0 |
| 482.3 |
| 469.9 |
| 457.1 |
| 442.7 |
| 433.4 |
| 428.8 |
| 415.1 |
| 603.0 |
| 606.4 |
| 585.5 |
| 567.1 |
| 555.6 |
| 547.3 |
| 529.9 |
| 521.0 |
| 515.4 |
| 500.9 |
| 477.6 |
| - |
| - |
| 439.7 |
| 425.8 |
| 418.4 |
| 397.6 |
| 396.3 |
| 383.5 |
| 369.1 |
| 359.8 |
| 349.6 |
| 335.4 |