| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 800.9 | 539.6 | 502.8 | 445.8 | 369.8 | 442.2 | 292.1 | 216.2 | 235.6 | 351.2 | 168.8 | 76.4 | 31.9 | 66.4 | 66.0 | 37.0 | 16.1 | 31.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 105.2 | 115.9 | 159.5 | - | |
| Cash And Short Term Investments | 800.9 | 539.6 | 502.8 | 445.8 | 369.8 | 442.2 | 292.1 | 216.2 | 235.6 | 351.2 | 168.8 | 76.4 | 31.9 | 171.6 | 181.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 220.1 | 216.0 | 162.5 | 150.5 | 240.3 | 108.7 | 154.0 | 120.7 | 100.8 | 120.0 | 88.5 | 112.6 | 63.2 | 69.3 | 44.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 240.9 | 299.1 | 227.2 | 233.5 | 138.4 | 173.3 | 146.7 | 164.7 | 205.8 | 167.9 | 142.0 | 84.2 | 69.7 | 119.3 | 55.9 | 40.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 441.1 | 429.6 | 423.6 | 397.2 | 373.3 | 350.9 | 348.3 | 342.5 | 331.0 | 290.1 | 252.2 | 216.7 | 161.3 | 151.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 80.6 | 63.2 | 55.5 | 81.5 | 115.4 | 102.7 | 78.4 | 48.4 | 69.9 | 73.8 | 71.6 | 112.2 | 51.9 | 60.8 | 38.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 800.9 | 778.1 | 593.5 | 548.9 | 539.6 | 526.4 | 445.8 | 491.4 | 502.8 | 483.9 | 277.8 | 352.3 | 445.8 | 434.5 | 355.0 | |||||||||||||||||||||||||
| - |
| 196.6 |
| 16.1 |
| 31.5 |
| 39.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 47.6 | 48.2 | 48.0 | 35.5 | 40.8 | 37.6 | 23.6 | 30.8 | 31.2 | 25.0 | 29.9 | 27.1 | 15.1 | - | 12.0 | 3.5 | - | - |
| Other Current Assets | 22.7 | 28.1 | 55.2 | 57.0 | 40.1 | 25.1 | 11.8 | 22.4 | 13.9 | 12.1 | 16.3 | 8.8 | 10.0 | 19.4 | 16.5 | 3.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,433.7 | 1,239.7 | 1,106.2 | 1,017.9 | 840.0 | 842.5 | 650.2 | 625.0 | 613.7 | 775.9 | 506.1 | 451.9 | 475.3 | 444.5 | 351.6 | 319.5 | - | - |
| 122.9 |
| 85.1 |
| - |
| - |
| Accumulated Depreciation | 297.1 | 269.7 | 253.4 | 234.2 | 216.3 | 196.0 | 190.0 | 156.3 | 139.8 | 122.0 | 89.5 | 72.4 | 57.7 | 50.5 | 56.0 | 50.6 | - | - |
| Property,Plant & Equipment Net | 144.0 | 159.9 | 170.2 | 163.0 | 157.1 | 154.9 | 158.2 | 186.2 | 191.2 | 168.1 | 162.7 | 144.3 | 103.7 | 100.6 | 67.0 | 34.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 64.9 | 2.9 | 12.7 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 435.9 | 435.9 | 435.9 | 435.9 | 435.8 | 287.5 | 287.1 | 286.2 | 288.7 | 286.8 | 287.5 | 263.1 | 16.4 | 6.0 | 6.0 | 6.0 | - | - |
| Intangible Assets | 20.7 | 27.5 | 29.6 | 38.9 | 158.1 | 22.0 | 34.4 | 67.8 | 111.5 | 135.2 | 162.8 | 175.7 | 12.0 | - | 18.2 | 20.1 | - | - |
| Operating Lease Right Of Use Assets | 120.7 | 126.7 | 138.3 | 128.1 | 171.0 | 133.5 | 141.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 49.8 | 48.2 | 48.6 | 35.6 | 11.1 | 10.0 | 10.1 | 8.7 | 14.7 | 32.8 | 25.8 | 25.6 | 25.1 | 16.7 | 89.1 | 102.1 | - | - |
| Other Non-Current Assets | 18.4 | 34.7 | 68.6 | 73.7 | 91.6 | 67.3 | 27.8 | 19.7 | 37.8 | 14.6 | 16.3 | 28.0 | 3.1 | 13.9 | 9.6 | 1.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,489.4 | 2,327.1 | 2,231.6 | 2,064.0 | 2,123.4 | 1,830.6 | 1,592.7 | 1,352.6 | 1,430.1 | 1,413.5 | 1,181.9 | 1,148.8 | 724.7 | 651.3 | 544.5 | 496.6 | - | - |
| 27.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 6.1 | 5.6 | 5.0 | 7.2 | 6.8 | - | - |
| Operating Lease Liabilities Current | 19.9 | 21.8 | 20.6 | 18.4 | 14.7 | 14.6 | 13.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 52.7 | 52.1 | 47.6 | 50.6 | 65.3 | 54.8 | 42.4 | 29.3 | 35.7 | 40.2 | 21.2 | 24.1 | 13.4 | 16.6 | 13.6 | 12.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 194.7 | 195.2 | 186.4 | 216.3 | 264.8 | 213.6 | 158.6 | 115.5 | 140.2 | 144.1 | 128.1 | 176.6 | 82.5 | 93.1 | 73.0 | 52.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 114.1 | 121.9 | 134.6 | 122.6 | 163.2 | 127.9 | 129.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 3.2 | - | - | - | 0.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 0.0 | 0.5 | 1.1 | 13.6 | - | 0.0 | 9.9 | 7.7 | 3.7 | 25.7 | 8.8 | 4.0 | 10.1 | 5.6 | 6.2 | - | - |
| Total Non-Current Liabilities | 166.7 | 182.4 | 228.2 | 189.3 | 258.8 | 228.0 | 204.3 | 96.9 | 128.2 | 117.7 | 194.3 | 215.4 | 4.9 | 10.1 | - | - | - | - |
| Total Liabilities | 361.4 | 377.6 | 414.6 | 405.7 | 523.6 | 441.6 | 362.9 | 212.4 | 268.4 | 261.8 | 322.4 | 392.0 | 87.4 | 103.2 | 78.6 | 58.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,041.8 | 1,008.2 | 991.9 | - | - |
| Retained Earnings | 184.9 | 90.4 | 58.9 | (9.3) | 23.4 | (112.7) | (201.7) | (222.4) | (139.3) | (107.0) | (344.3) | (400.6) | (440.6) | (492.7) | (541.6) | (552.8) | - | - |
| Accumulated Other Comprehensive Income | (2.8) | (1.2) | (2.6) | (2.5) | (2.0) | 2.9 | (3.5) | (1.1) | (11.4) | (0.6) | 0.3 | (2.1) | (0.9) | (0.9) | (0.8) | (0.8) | (0.6) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,128.0 | 1,949.4 | 1,817.0 | 1,658.3 | 1,599.8 | 1,389.0 | 1,229.8 | 1,140.2 | 1,161.7 | 1,151.7 | 859.5 | 756.8 | 637.4 | 548.2 | 465.9 | 438.4 | 218.6 | 172.9 |
| Total Equity | 2,128.0 | 1,949.4 | 1,817.0 | 1,658.3 | 1,599.8 | 1,389.0 | 1,229.8 | 1,140.2 | 1,161.7 | 1,151.7 | 859.5 | 756.8 | 637.4 | 548.2 | 465.9 | 438.4 | 218.6 | 172.9 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,239.1 | 1,044.5 | 919.8 | 801.5 | 575.2 | 628.9 | 491.6 | 509.4 | 473.5 | 631.9 | 378.0 | 275.3 | 392.8 | 351.5 | 278.6 | 267.4 | - | - |
| Book Value | 2,128.0 | 1,949.4 | 1,817.0 | 1,658.3 | 1,599.8 | 1,389.0 | 1,229.8 | 1,140.2 | 1,161.7 | 1,151.7 | 859.5 | 756.8 | 637.4 | 548.2 | 465.9 | 438.4 | 218.6 | 172.9 |
| Tangible Book Value | 1,671.3 | 1,486.1 | 1,351.5 | 1,183.5 | 1,005.9 | 1,079.5 | 908.3 | 786.2 | 761.5 | 729.7 | 409.1 | 317.9 | 609.0 | 542.2 | 441.6 | 412.2 | - | - |
| 379.3 |
| 369.8 |
| 195.1 |
| 386.7 |
| 385.1 |
| 442.2 |
| 327.3 |
| 247.5 |
| 285.9 |
| 292.1 |
| 342.3 |
| 221.9 |
| 198.1 |
| 216.2 |
| 219.3 |
| 195.9 |
| 186.5 |
| 235.6 |
| 226.6 |
| 180.2 |
| 163.9 |
| 351.2 |
| 310.4 |
| 113.3 |
| 143.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 800.9 | 778.1 | 593.5 | 548.9 | 539.6 | 526.4 | 445.8 | 491.4 | 502.8 | 483.9 | 277.8 | 352.3 | 445.8 | 434.5 | 355.0 | 379.3 | 369.8 | 195.1 | 386.7 | 385.1 | 442.2 | 327.3 | 247.5 | 285.9 | 292.1 | 342.3 | 221.9 | 198.1 | 216.2 | 219.3 | 195.9 | 186.5 | 235.6 | 226.6 | 180.2 | 163.9 | 351.2 | 310.4 | 113.3 | 143.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 220.1 | 279.0 | 355.4 | 214.1 | 216.0 | 261.9 | 324.1 | 190.1 | 162.5 | 217.3 | 271.9 | 186.0 | 150.5 | 270.5 | 304.5 | 206.3 | 240.3 | 326.1 | 281.0 | 136.5 | 108.7 | 244.8 | 181.5 | 136.5 | 154.0 | 175.9 | 218.0 | 111.5 | 120.7 | 142.1 | 206.8 | 126.6 | 100.8 | 217.6 | 232.4 | 162.4 | 120.0 | 246.6 | 269.6 | 140.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 240.9 | 189.5 | 236.4 | 279.0 | 299.1 | 275.6 | 271.8 | 232.6 | 227.2 | 256.7 | 328.9 | 301.0 | 233.5 | 152.4 | 164.6 | 174.4 | 138.4 | 148.5 | 188.4 | 192.7 | 173.3 | 142.7 | 209.1 | 199.3 | 146.7 | 137.9 | 144.8 | 146.3 | 164.7 | 167.9 | 142.3 | 173.1 | 205.8 | 193.0 | 210.8 | 202.4 | 167.9 | 154.1 | 161.3 | 154.0 |
| Prepaid Expenses | 47.6 | 54.4 | 51.7 | 44.2 | 48.2 | 51.3 | 49.6 | 48.3 | 48.0 | 48.8 | 32.8 | 33.4 | 35.5 | 38.9 | 42.4 | 36.7 | 40.8 | 41.4 | ||||||||||||||||||||||
| Other Current Assets | 22.7 | 31.3 | 32.6 | 27.1 | 28.1 | 31.5 | 29.5 | 29.1 | 55.2 | 61.0 | 71.3 | 55.4 | 57.0 | 88.8 | 66.2 | 45.9 | 40.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,433.7 | 1,409.3 | 1,367.0 | 1,241.1 | 1,239.7 | 1,250.5 | 1,224.9 | 1,101.7 | 1,106.2 | 1,185.4 | 1,096.9 | 1,048.7 | 1,017.9 | 1,013.5 | 956.6 | 861.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 441.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 297.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 144.0 | 148.4 | 151.2 | 154.3 | 159.9 | 163.8 | 168.3 | 171.0 | 170.2 | 167.6 | 171.0 | 167.2 | 163.0 | 156.6 | 158.7 | 157.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.9 | 435.8 | 437.8 | ||||||||||||||||||||||
| Intangible Assets | 20.7 | 22.6 | 24.5 | 25.7 | 27.5 | 24.0 | 25.7 | 27.6 | 29.6 | 31.7 | 33.8 | 36.4 | 38.9 | 133.0 | 141.9 | 150.0 | 158.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 120.7 | 123.4 | 125.3 | 123.7 | 126.7 | 129.6 | 133.3 | 136.3 | 138.3 | 141.0 | 144.1 | 125.5 | 128.1 | 150.9 | 162.9 | 168.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 49.8 | 38.2 | 46.5 | 54.0 | 48.2 | 40.9 | 48.6 | 54.6 | 48.6 | 34.1 | 44.1 | 45.0 | 35.6 | 8.6 | 13.1 | 16.9 | 11.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 18.4 | 19.0 | 29.2 | 26.9 | 34.7 | 43.0 | 53.3 | 60.6 | 68.6 | 77.7 | 44.1 | 49.5 | 73.7 | 67.9 | 71.2 | 65.2 | 91.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,489.4 | 2,456.5 | 2,429.7 | 2,294.7 | 2,327.1 | 2,363.2 | 2,356.1 | 2,265.6 | 2,231.6 | 2,217.1 | 2,104.5 | 2,056.6 | 2,064.0 | 2,165.9 | 2,164.1 | 2,105.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 80.6 | 68.9 | 80.0 | 66.3 | 63.2 | 77.9 | 91.9 | 77.6 | 55.5 | 56.2 | 87.3 | 75.9 | 81.5 | 117.4 | 118.0 | 121.5 | 115.4 | 110.3 | 386.7 | 95.2 | 102.7 | 90.8 | 99.1 | 95.5 | 78.4 | 98.8 | 109.4 | 60.4 | 48.4 | 108.0 | 88.5 | 53.7 | 69.9 | 116.3 | 131.1 | 86.0 | 73.8 | 154.9 | 130.5 | 105.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 19.9 | 19.7 | 19.5 | 21.1 | 21.8 | 21.9 | 22.8 | 22.1 | 20.6 | 19.9 | 19.9 | 19.9 | 18.4 | 14.0 | 13.6 | 14.0 | ||||||||||||||||||||||||
| Accrued Expenses | 52.7 | 49.8 | 52.7 | 43.1 | 52.1 | 48.0 | 51.9 | 41.1 | 47.6 | 44.4 | 46.5 | 36.5 | 50.6 | 42.2 | 59.1 | 41.0 | 65.3 | 43.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 194.7 | 184.2 | 210.3 | 188.7 | 195.2 | 210.9 | 229.3 | 201.7 | 186.4 | 178.6 | 201.2 | 202.9 | 216.3 | 228.5 | 282.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 114.1 | 117.6 | 121.0 | 120.3 | 121.9 | 124.6 | 129.8 | 132.0 | 134.6 | 138.4 | 136.0 | 125.1 | 122.6 | 143.3 | 152.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.5 | 47.1 | 7.3 | 12.3 | 7.7 | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 166.7 | 169.1 | 176.9 | 175.8 | 182.4 | 189.5 | 198.7 | 216.3 | 228.2 | 237.8 | 194.9 | 196.9 | 189.3 | 221.0 | 227.1 | 254.1 | ||||||||||||||||||||||||
| Total Liabilities | 361.4 | 353.3 | 387.2 | 364.4 | 377.6 | 400.4 | 428.0 | 418.0 | 414.6 | 416.4 | 396.1 | 399.8 | 405.7 | 449.6 | 509.5 | 506.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 184.9 | 178.7 | 139.0 | 49.0 | 90.4 | 124.1 | 107.2 | 58.6 | 58.9 | 66.6 | (1.2) | (33.6) | (9.3) | 80.9 | 40.9 | 5.9 | 23.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.8) | (0.7) | (0.2) | (0.2) | (1.2) | (2.1) | 1.3 | (3.2) | (2.6) | (1.7) | (3.1) | (3.0) | (2.5) | (3.6) | (4.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,128.0 | 2,103.2 | 2,042.4 | 1,930.3 | 1,949.4 | 1,962.8 | 1,928.1 | 1,847.6 | 1,817.0 | 1,800.8 | 1,708.4 | 1,656.8 | 1,658.3 | 1,716.3 | 1,654.6 | 1,599.2 | ||||||||||||||||||||||||
| Total Equity | 2,128.0 | 2,103.2 | 2,042.4 | 1,930.3 | 1,949.4 | 1,962.8 | 1,928.1 | 1,847.6 | 1,817.0 | 1,800.8 | 1,708.4 | 1,656.8 | 1,658.3 | 1,716.3 | 1,654.6 | 1,599.2 | 1,599.8 | 1,562.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,239.1 | 1,225.2 | 1,156.7 | 1,052.4 | 1,044.5 | 1,039.5 | 995.6 | 900.0 | 919.8 | 1,006.8 | 895.7 | 845.8 | 801.5 | 784.9 | 674.2 | 608.4 | 575.2 | |||||||||||||||||||||||
| Book Value | 2,128.0 | 2,103.2 | 2,042.4 | 1,930.3 | 1,949.4 | 1,962.8 | 1,928.1 | 1,847.6 | 1,817.0 | 1,800.8 | 1,708.4 | 1,656.8 | 1,658.3 | 1,716.3 | 1,654.6 | 1,599.2 | 1,599.8 | 1,562.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,671.3 | 1,644.7 | 1,582.1 | 1,468.6 | 1,486.1 | 1,502.9 | 1,466.5 | 1,384.1 | 1,351.5 | 1,333.1 | 1,238.6 | 1,184.4 | 1,183.5 | 1,147.4 | 1,076.8 | 1,013.3 | 1,005.9 | |||||||||||||||||||||||
| 39.1 |
| 37.1 |
| 37.6 |
| 38.9 |
| 20.9 |
| 25.4 |
| 23.6 |
| 28.3 |
| 28.5 |
| 27.5 |
| 30.8 |
| 32.3 |
| 31.6 |
| 30.5 |
| 31.2 |
| 19.4 |
| 20.9 |
| 27.5 |
| 25.0 |
| 24.2 |
| 25.9 |
| 27.8 |
| 48.6 |
| 45.8 |
| 27.4 |
| 25.1 |
| 6.6 |
| 13.7 |
| 12.8 |
| 11.8 |
| 17.0 |
| 16.3 |
| 28.3 |
| 22.4 |
| 18.8 |
| 17.3 |
| 18.6 |
| 13.9 |
| 10.0 |
| 10.3 |
| 10.9 |
| 12.1 |
| 17.5 |
| 9.9 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 840.0 |
| 763.5 |
| 949.1 |
| 839.3 |
| 842.5 |
| 803.5 |
| 709.2 |
| 690.0 |
| 650.2 |
| 714.6 |
| 652.0 |
| 564.1 |
| 625.0 |
| 640.3 |
| 642.6 |
| 575.1 |
| 613.7 |
| 679.5 |
| 670.0 |
| 578.5 |
| 775.9 |
| 825.2 |
| 696.0 |
| 573.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.1 |
| 157.2 |
| 159.5 |
| 158.5 |
| 154.9 |
| 154.3 |
| 153.6 |
| 154.3 |
| 158.2 |
| 174.4 |
| 178.4 |
| 182.0 |
| 186.2 |
| 191.3 |
| 193.2 |
| 195.8 |
| 191.2 |
| 187.1 |
| 177.5 |
| 170.8 |
| 168.1 |
| 167.9 |
| 164.0 |
| 160.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.8 |
| 287.5 |
| 287.5 |
| 287.5 |
| 287.7 |
| 287.4 |
| 287.1 |
| 285.9 |
| 285.3 |
| 286.4 |
| 286.2 |
| 286.7 |
| 287.4 |
| 287.0 |
| 288.7 |
| 288.5 |
| 289.2 |
| 287.0 |
| 286.8 |
| 287.5 |
| 287.5 |
| 287.5 |
| 165.6 |
| 174.9 |
| 18.4 |
| 22.0 |
| 24.3 |
| 27.9 |
| 31.2 |
| 34.4 |
| 47.1 |
| 54.8 |
| 62.5 |
| 67.8 |
| 76.4 |
| 86.8 |
| 99.4 |
| 111.5 |
| 126.2 |
| 131.2 |
| 143.1 |
| 135.2 |
| 144.0 |
| 150.1 |
| 156.9 |
| 171.0 |
| 173.1 |
| 129.3 |
| 131.4 |
| 133.5 |
| 135.7 |
| 137.0 |
| 139.5 |
| 141.3 |
| 141.3 |
| 142.8 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 10.1 |
| 19.5 |
| 10.0 |
| 7.3 |
| 7.9 |
| 7.0 |
| 10.1 |
| 9.2 |
| 9.0 |
| 9.4 |
| 8.7 |
| 13.1 |
| 13.7 |
| 16.0 |
| 14.7 |
| 16.5 |
| 30.5 |
| 32.0 |
| 32.8 |
| 34.7 |
| 28.0 |
| 27.3 |
| 96.7 |
| 102.9 |
| 47.7 |
| 67.3 |
| 86.4 |
| 48.2 |
| 44.6 |
| 27.8 |
| 24.8 |
| 22.5 |
| 14.6 |
| 19.7 |
| 24.0 |
| 29.5 |
| 34.2 |
| 37.8 |
| 21.8 |
| 23.7 |
| 20.3 |
| 14.6 |
| 14.0 |
| 17.9 |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,123.4 |
| 2,068.1 |
| 2,226.2 |
| 1,814.0 |
| 1,830.6 |
| 1,825.6 |
| 1,699.9 |
| 1,644.0 |
| 1,592.7 |
| 1,647.5 |
| 1,583.6 |
| 1,470.1 |
| 1,352.6 |
| 1,396.9 |
| 1,404.4 |
| 1,366.8 |
| 1,430.1 |
| 1,493.3 |
| 1,455.8 |
| 1,366.7 |
| 1,413.5 |
| 1,473.4 |
| 1,345.5 |
| 1,225.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 14.7 |
| 14.4 |
| 14.7 |
| 14.6 |
| 14.5 |
| 14.0 |
| 13.9 |
| 13.6 |
| 13.9 |
| 13.8 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.9 |
| 37.2 |
| 54.8 |
| 39.4 |
| 41.7 |
| 28.8 |
| 42.4 |
| 34.2 |
| 34.9 |
| 23.4 |
| 29.3 |
| 23.6 |
| 30.2 |
| 22.9 |
| 35.7 |
| 29.5 |
| 35.7 |
| 31.1 |
| 40.2 |
| 33.1 |
| 30.3 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.6 |
| 264.8 |
| 239.5 |
| 500.4 |
| 186.5 |
| 213.6 |
| 184.9 |
| 178.0 |
| 163.0 |
| 158.6 |
| 178.3 |
| 192.8 |
| 131.2 |
| 115.5 |
| 169.8 |
| 155.9 |
| 118.6 |
| 140.2 |
| 175.7 |
| 191.2 |
| 145.9 |
| 144.1 |
| 212.7 |
| 190.1 |
| 158.1 |
| 159.3 |
| 163.2 |
| 164.9 |
| 122.8 |
| 126.4 |
| 127.9 |
| 129.6 |
| 128.6 |
| 129.6 |
| 129.3 |
| 134.0 |
| 133.1 |
| 137.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.9 |
| 6.8 |
| 6.9 |
| 7.8 |
| 7.7 |
| 98.9 |
| 57.4 |
| 54.8 |
| 54.6 |
| 53.5 |
| 43.8 |
| 29.4 |
| 258.8 |
| 265.9 |
| 257.7 |
| 220.8 |
| 228.0 |
| 240.4 |
| 205.0 |
| 208.7 |
| 204.3 |
| 209.3 |
| 212.2 |
| 221.7 |
| 96.9 |
| 97.3 |
| 105.5 |
| 121.1 |
| 128.2 |
| 106.2 |
| 64.7 |
| 60.1 |
| 117.7 |
| 156.6 |
| 186.3 |
| 195.3 |
| 523.6 |
| 505.4 |
| 758.1 |
| 407.3 |
| 441.6 |
| 425.3 |
| 383.0 |
| 371.8 |
| 362.9 |
| 387.7 |
| 405.0 |
| 352.9 |
| 212.4 |
| 267.1 |
| 261.4 |
| 239.7 |
| 268.4 |
| 282.0 |
| 255.9 |
| 205.9 |
| 261.8 |
| 369.4 |
| 376.4 |
| 353.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| (65.7) |
| (109.8) |
| (112.7) |
| (88.2) |
| (155.3) |
| (184.0) |
| (201.7) |
| (157.9) |
| (213.3) |
| (258.9) |
| (222.4) |
| (217.9) |
| (182.5) |
| (184.7) |
| (139.3) |
| (92.4) |
| (92.2) |
| (112.3) |
| (107.0) |
| (141.0) |
| (267.9) |
| (344.6) |
| (3.4) |
| (2.0) |
| (0.4) |
| 0.2 |
| 1.9 |
| 2.9 |
| 5.0 |
| 5.1 |
| 5.0 |
| (3.5) |
| 0.1 |
| (0.8) |
| 0.4 |
| (1.1) |
| (2.3) |
| (13.2) |
| (13.5) |
| (11.4) |
| 2.0 |
| 3.4 |
| 0.4 |
| (0.6) |
| (2.1) |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,599.8 |
| 1,562.7 |
| 1,468.1 |
| 1,406.7 |
| 1,389.0 |
| 1,400.4 |
| 1,316.8 |
| 1,272.3 |
| 1,229.8 |
| 1,259.9 |
| 1,178.6 |
| 1,117.3 |
| 1,140.2 |
| 1,129.8 |
| 1,143.0 |
| 1,127.1 |
| 1,161.7 |
| 1,211.4 |
| 1,199.9 |
| 1,160.7 |
| 1,151.7 |
| 1,104.0 |
| 969.1 |
| 871.7 |
| 1,468.1 |
| 1,406.7 |
| 1,389.0 |
| 1,400.4 |
| 1,316.8 |
| 1,272.3 |
| 1,229.8 |
| 1,259.9 |
| 1,178.6 |
| 1,117.3 |
| 1,140.2 |
| 1,129.8 |
| 1,143.0 |
| 1,127.1 |
| 1,161.7 |
| 1,211.4 |
| 1,199.9 |
| 1,160.7 |
| 1,151.7 |
| 1,104.0 |
| 969.1 |
| 871.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.0 |
| 448.7 |
| 652.8 |
| 628.9 |
| 618.7 |
| 531.2 |
| 526.9 |
| 491.6 |
| 536.3 |
| 459.2 |
| 432.9 |
| 509.4 |
| 470.5 |
| 486.7 |
| 456.5 |
| 473.5 |
| 503.8 |
| 478.8 |
| 432.6 |
| 631.9 |
| 612.5 |
| 505.8 |
| 415.7 |
| 1,468.1 |
| 1,406.7 |
| 1,389.0 |
| 1,400.4 |
| 1,316.8 |
| 1,272.3 |
| 1,229.8 |
| 1,259.9 |
| 1,178.6 |
| 1,117.3 |
| 1,140.2 |
| 1,129.8 |
| 1,143.0 |
| 1,127.1 |
| 1,161.7 |
| 1,211.4 |
| 1,199.9 |
| 1,160.7 |
| 1,151.7 |
| 1,104.0 |
| 969.1 |
| 871.7 |
| 959.4 |
| 855.5 |
| 1,100.8 |
| 1,079.5 |
| 1,088.5 |
| 1,001.3 |
| 953.7 |
| 908.3 |
| 926.8 |
| 838.5 |
| 768.4 |
| 786.2 |
| 766.7 |
| 768.8 |
| 740.7 |
| 761.5 |
| 796.7 |
| 779.4 |
| 730.5 |
| 729.7 |
| 672.5 |
| 531.5 |
| 427.3 |