| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 236.7 | 356.2 | 352.7 | 244.2 | 322.3 | 241.8 | 187.4 | 186.8 | 97.8 | 96.6 | 72.9 | 47.8 | 41.1 | 76.5 | 75.0 | 70.6 |
| Restricted Cash | 20.9 | 19.1 | 16.1 | 15.2 | 17.0 | 13.8 | 12.5 | 12.5 | 11.3 | 11.1 | 8.4 | 8.0 | 6.8 | 0.4 | - | - |
| Short Term Investments | 16.2 | 19.8 | 18.3 | 20.1 | 19.5 | 14.6 | 12.6 | 11.9 | 10.1 | 7.1 | 8.3 | 6.9 | 5.4 | 0.0 | - | - |
| Cash And Short Term Investments | 253.0 | 376.1 | 371.0 | 264.2 | 341.8 | 256.4 | 200.0 | 198.6 | 107.9 | 103.7 | 81.2 | 54.8 | 46.5 | 76.5 | 75.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 108.3 | 105.8 | 77.1 | 96.1 | 47.4 | 42.8 | 40.7 | 35.0 | 29.1 | 27.0 | 20.8 | 18.7 | 14.9 | 6.6 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 295.7 | 252.7 | 241.3 | 244.0 | 131.2 | 113.5 | 116.2 | 109.2 | 94.8 | 75.3 | 69.7 | 68.8 | 62.2 | 16.0 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 300.9 | 210.8 | 134.3 | 109.8 | 91.4 | 87.8 | 74.5 | 62.3 | 63.9 | 60.0 | 61.7 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 44.2 | 37.2 | 33.5 | 43.1 | 32.1 | 29.9 | 29.3 | 23.8 | 18.5 | 17.8 | 15.3 | 14.1 | 11.7 | 3.5 | - | |
| 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 | - | - |
| 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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 236.7 | 224.6 | 375.0 | 344.6 | 356.2 | 362.9 | 364.1 | 359.3 | 271.4 | 352.8 | 377.3 | 244.2 | 333.2 | 238.1 | 322.3 | |||||||||||||||||||||||||
| 70.6 |
| - |
| Prepaid Expenses | 71.6 | 74.8 | 82.9 | 71.7 | 57.8 | 42.2 | 44.7 | 28.0 | 22.2 | 14.5 | 12.6 | 10.3 | 7.8 | 2.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 1.1 | 4.2 | 3.9 | 0.0 | - | - |
| Total Current Assets | 824.7 | 910.2 | 851.8 | 744.1 | 651.8 | 516.2 | 462.0 | 418.6 | 298.7 | 265.5 | 227.8 | 194.4 | 171.0 | 147.1 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | 76.7 | 46.8 | 37.5 | 32.6 | 27.9 | 24.4 | 19.4 | 17.5 | 15.7 | 13.8 | 11.6 | - | - | - |
| Property,Plant & Equipment Net | - | - | 224.2 | 164.0 | 96.8 | 77.2 | 63.5 | 63.4 | 55.1 | 44.7 | 48.2 | 46.2 | 50.1 | 36.0 | - | - |
| Long Term Investments | 38.2 | 18.1 | 17.3 | 34.9 | 35.0 | 31.6 | 32.1 | 33.6 | 28.9 | 24.8 | 17.2 | 10.8 | - | - | - | - |
| Equity Method Investments | 5.6 | 5.1 | 5.0 | 20.5 | 22.0 | 21.5 | 20.3 | 18.9 | 14.8 | 10.6 | 5.7 | 0.0 | - | - | - | - |
| Goodwill | 208.8 | 122.0 | 121.9 | 101.0 | 75.1 | 75.1 | 72.9 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 28.1 | 16.7 | 28.2 | 28.5 | 14.4 | 15.1 | 9.8 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 33.6 | 35.6 | 39.0 | 17.0 | 16.3 | 13.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 1.9 | 0.0 | - | - | - | - | - | - | - | 0.0 | 2.7 | 4.8 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,491.1 | 1,406.6 | 1,354.2 | 1,155.0 | 951.8 | 810.4 | 725.2 | 674.8 | 553.8 | 502.6 | 469.2 | 444.5 | 437.3 | 269.7 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 54.1 | 46.9 | 40.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.6 | 5.9 | 5.3 | 5.1 | 4.2 | 4.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 291.2 | 266.0 | 239.7 | 251.1 | 203.1 | 139.9 | 125.2 | 126.5 | 100.3 | 77.1 | 73.5 | 62.7 | 58.5 | 26.2 | - | - |
| Other Current Liabilities | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 335.4 | 303.2 | 273.3 | 294.2 | 237.1 | 172.1 | 174.0 | 176.3 | 125.1 | 101.5 | 99.0 | 87.0 | 85.5 | 65.7 | - | - |
| Operating Lease Liabilities Non-Current | 30.7 | 31.5 | 35.1 | 13.2 | 13.4 | 10.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 14.7 | 0.0 | 4.6 | 5.5 | 7.4 | 7.3 | 7.0 | 7.6 | 20.6 | 20.6 | 19.9 | 16.5 | 16.2 | 17.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.1 | 7.4 | 7.8 | 10.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 388.0 | 342.1 | 320.7 | 324.5 | 268.2 | 202.8 | 195.6 | 217.7 | 200.6 | 182.4 | 178.8 | 267.6 | 269.0 | 119.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,388.7 | 1,198.2 | 1,027.1 | 628.8 | 431.1 | 355.1 | 280.1 | 209.4 | 110.2 | 81.6 | 57.8 | 41.6 | 36.6 | 21.4 | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (0.3) | (0.4) | 0.1 | 0.1 | (0.0) | 1.4 | 1.3 | 0.5 | 0.4 | 0.2 | 0.1 | 0.0 | - | - |
| Treasury Stock | - | - | 274.7 | 61.0 | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,103.2 | 1,064.6 | 1,033.4 | 830.5 | 683.6 | 607.6 | 529.6 | 457.1 | 353.2 | 320.2 | 290.4 | 176.9 | 168.3 | 150.7 | 145.8 | 148.0 |
| Total Equity | 1,103.2 | 1,064.6 | 1,033.4 | 830.5 | 683.6 | 607.6 | 529.6 | 457.1 | 353.2 | 320.2 | 290.4 | 176.9 | 168.3 | 150.7 | 145.8 | 148.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 489.3 | 607.0 | 578.5 | 449.9 | 414.7 | 344.1 | 288.0 | 242.3 | 173.6 | 164.0 | 128.9 | 107.4 | 85.5 | 81.4 | - | - |
| Book Value | 1,103.2 | 1,064.6 | 1,033.4 | 830.5 | 683.6 | 607.6 | 529.6 | 457.1 | 353.2 | 320.2 | 290.4 | 176.9 | 168.3 | 150.7 | 145.8 | 148.0 |
| Tangible Book Value | 866.3 | 925.9 | 883.3 | 701.0 | 594.2 | 517.4 | 446.9 | - | - | - | - | - | - | - | - | - |
| 224.3 |
| 329.8 |
| 327.5 |
| 312.2 |
| 270.5 |
| 241.8 |
| 216.9 |
| 190.5 |
| 199.8 |
| 187.4 |
| 192.9 |
| 195.5 |
| 177.5 |
| 186.8 |
| 139.0 |
| 136.8 |
| 97.8 |
| 119.7 |
| 102.5 |
| 96.2 |
| 92.9 |
| 70.2 |
| 96.6 |
| 92.2 |
| 80.8 |
| Restricted Cash | 20.9 | 17.3 | 24.4 | 23.2 | 18.5 | 15.2 | 21.5 | 19.1 | 12.1 | 13.2 | 17.8 | 15.2 | 14.9 | 14.9 | 17.0 | 20.2 | 17.1 | 13.1 | 17.0 | 19.9 | 13.8 | 13.4 | 15.3 | 13.2 | 12.5 | 11.7 | 14.2 | 14.0 | 12.5 | 10.7 | 13.6 | 11.3 | 9.8 | 11.2 | 9.9 | 10.7 | 10.9 | 11.1 | 8.1 | 10.6 |
| Short Term Investments | 16.2 | 17.3 | 16.9 | 17.8 | 19.8 | 16.1 | 24.6 | 20.7 | 15.0 | 16.8 | 14.4 | 20.1 | 16.4 | 15.9 | 19.5 | 18.9 | 19.7 | 17.0 | 16.6 | 16.4 | 14.6 | 13.9 | 13.4 | 13.2 | 12.6 | 10.6 | 13.5 | 14.3 | 11.9 | 14.5 | 14.2 | 10.1 | 12.2 | 9.4 | 7.3 | 8.0 | 8.4 | 7.1 | 8.9 | 9.4 |
| Cash And Short Term Investments | 253.0 | 241.9 | 391.8 | 362.4 | 376.1 | 378.9 | 388.7 | 380.0 | 286.4 | 369.6 | 391.6 | 264.2 | 349.6 | 253.9 | 341.8 | 243.2 | 349.5 | 344.5 | 328.8 | 286.9 | 256.4 | 230.8 | 203.9 | 213.1 | 200.0 | 203.4 | 209.0 | 191.8 | 198.6 | 153.5 | 151.0 | 107.9 | 131.9 | 111.9 | 103.5 | 100.9 | 78.6 | 103.7 | 101.2 | 90.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 108.3 | 106.0 | 115.7 | 116.3 | 105.8 | 91.8 | 94.3 | 85.1 | 89.3 | 70.5 | 88.6 | 96.1 | 96.6 | 108.1 | 47.4 | 72.0 | 51.1 | 40.9 | 36.9 | 38.2 | 42.8 | 39.4 | 44.9 | 42.0 | 40.7 | 35.9 | 38.1 | 39.9 | 35.0 | 41.5 | 36.2 | 29.1 | 35.7 | 28.3 | 29.9 | 30.6 | 28.3 | 27.0 | 22.8 | 21.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 295.7 | 290.5 | 258.4 | 258.1 | 252.7 | 243.3 | 244.0 | 244.8 | 263.2 | 236.6 | 244.5 | 244.0 | 234.0 | 254.7 | 131.2 | 190.4 | 150.9 | 110.6 | 111.9 | 106.4 | 113.5 | 110.1 | 115.2 | 118.5 | 116.2 | 115.4 | 111.5 | 110.4 | 109.2 | 105.9 | 101.5 | 94.8 | 86.6 | 94.8 | 91.7 | 89.0 | 96.6 | 75.3 | 71.8 | 73.6 |
| Prepaid Expenses | 71.6 | 74.8 | 65.0 | 68.5 | 74.8 | 79.3 | 82.8 | 77.6 | 92.9 | 80.2 | 72.6 | 71.7 | 74.0 | 61.9 | 57.8 | 49.5 | 48.6 | 55.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 824.7 | 816.8 | 934.5 | 915.3 | 910.2 | 878.0 | 902.0 | 877.6 | 804.6 | 833.0 | 875.4 | 744.1 | 819.8 | 748.0 | 651.8 | 633.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 289.4 | 296.7 | 292.8 | 210.8 | 246.7 | 238.7 | 134.3 | 196.6 | 136.8 | 114.7 | 112.8 | 111.0 | 109.8 | 102.8 | 100.5 | 93.4 | 91.4 | 93.2 | 90.9 | 89.4 | 87.8 | 82.9 | 81.9 | 74.5 | 78.2 | 76.3 | 73.8 | 72.5 | 72.0 | 62.3 | 61.8 | 61.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 61.1 | 72.4 | 69.1 | 46.8 | 56.8 | 53.2 | 37.5 | 40.2 | 38.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | 226.1 | 225.1 | 224.7 | 228.3 | 224.2 | 223.7 | 164.0 | 190.0 | 185.5 | 96.8 | 156.4 | ||||||||||||||||||||||||
| Long Term Investments | 38.2 | 24.8 | 24.3 | 19.4 | 18.1 | 18.3 | 12.8 | 14.9 | 18.6 | 16.1 | 20.5 | 34.9 | 38.3 | 36.8 | 35.0 | 35.7 | 38.2 | |||||||||||||||||||||||
| Equity Method Investments | 5.6 | 5.7 | 5.2 | 5.0 | 5.1 | 5.1 | 5.1 | 4.9 | 5.1 | 4.9 | 4.9 | 20.5 | 20.8 | 20.8 | 22.0 | 19.8 | 22.4 | |||||||||||||||||||||||
| Goodwill | 208.8 | 207.8 | 122.0 | 122.0 | 122.0 | 122.0 | 122.0 | 122.0 | 114.5 | 120.7 | 116.0 | 101.0 | 100.6 | 101.0 | 75.1 | 106.5 | 75.1 | 75.1 | ||||||||||||||||||||||
| Intangible Assets | 28.1 | 28.7 | 16.0 | 16.4 | 16.7 | 27.1 | 27.4 | 27.8 | 29.8 | 28.6 | 29.0 | 28.5 | 27.5 | 28.0 | 14.4 | 35.4 | 14.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.6 | 38.2 | 33.8 | 34.1 | 35.6 | 35.2 | 36.4 | 37.7 | 26.8 | 37.4 | 34.4 | 17.0 | 16.2 | 17.0 | 16.3 | 16.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.0 | 0.0 | 1.3 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,491.1 | 1,472.2 | 1,449.1 | 1,419.6 | 1,406.6 | 1,385.8 | 1,398.2 | 1,380.7 | 1,308.0 | 1,326.6 | 1,368.8 | 1,155.0 | 1,264.7 | 1,183.8 | 951.8 | 1,056.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.2 | 35.0 | 44.1 | 42.1 | 37.2 | 26.1 | 39.3 | 31.4 | 30.7 | 23.9 | 41.1 | 43.1 | 42.7 | 44.9 | 32.1 | 42.5 | 30.2 | 25.2 | 32.9 | 34.7 | 29.9 | 27.1 | 29.9 | 24.8 | 29.3 | 20.3 | 25.7 | 24.6 | 23.8 | 19.8 | 25.3 | 18.5 | 16.6 | 19.0 | 17.0 | 19.7 | 18.5 | 17.8 | 12.8 | 17.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 54.1 | 48.3 | 46.4 | 47.1 | 46.9 | 39.8 | 46.7 | 45.0 | 45.2 | 40.7 | 43.5 | - | 48.3 | 54.2 | - | 49.2 | 49.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.6 | - | - | - | - | - | - | 5.5 | 6.3 | 5.3 | 5.0 | 5.1 | - | - | 4.2 | 4.8 | ||||||||||||||||||||||||
| Accrued Expenses | 291.2 | 293.7 | 274.0 | 275.2 | 266.0 | 259.1 | 272.2 | 264.6 | 262.7 | 247.2 | 264.4 | 251.1 | 263.4 | 259.8 | 203.1 | 237.5 | 210.2 | |||||||||||||||||||||||
| Other Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 3.1 | 3.3 | 2.9 | - | 0.7 | 0.8 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 335.4 | 328.7 | 318.1 | 317.3 | 303.2 | 285.2 | 311.5 | 296.0 | 293.4 | 271.2 | 305.5 | 294.2 | 306.1 | 304.7 | 237.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 30.7 | 34.1 | 30.4 | 30.2 | 31.5 | 31.5 | 32.5 | 33.9 | 21.7 | 33.3 | 30.5 | 13.2 | 12.3 | 13.1 | 13.4 | 13.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 14.7 | 13.0 | 7.3 | - | 0.0 | 4.6 | 4.7 | 4.6 | 7.6 | 5.8 | 5.7 | 5.5 | 6.0 | 3.1 | 7.4 | 9.4 | 6.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.1 | 7.2 | 7.3 | 7.3 | 7.4 | 7.2 | 7.5 | 7.7 | 7.8 | 7.7 | 7.8 | 10.8 | 10.4 | 10.7 | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 388.0 | 383.0 | 362.9 | 354.8 | 342.1 | 328.5 | 356.2 | 342.1 | 331.7 | 317.9 | 349.5 | 324.5 | 335.7 | 332.2 | 268.2 | 323.3 | ||||||||||||||||||||||||
| 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 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,388.7 | 1,346.3 | 1,302.2 | 1,249.8 | 1,198.2 | 1,161.8 | 1,105.4 | 1,061.6 | 869.3 | 993.2 | 957.2 | 628.8 | 762.5 | 688.4 | 431.1 | 495.7 | 458.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.2 | 0.2 | 0.1 | 0.0 | (0.1) | (0.1) | (0.3) | (0.6) | (0.4) | (0.6) | (0.4) | (0.8) | (0.5) | 0.1 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 164.5 | - | - | 61.0 | - | - | 1.4 | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | 1.2 | 0.0 | 0.0 | 0.8 | 0.9 | 0.7 | 0.0 | 1.1 | 0.0 | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,103.2 | 1,089.2 | 1,086.1 | 1,064.8 | 1,064.6 | 1,057.2 | 1,042.0 | 1,038.5 | 976.3 | 1,008.7 | 1,019.3 | 830.5 | 928.9 | 851.6 | 683.6 | 733.1 | ||||||||||||||||||||||||
| Total Equity | 1,103.2 | 1,089.2 | 1,086.1 | 1,064.8 | 1,064.6 | 1,057.2 | 1,042.0 | 1,038.5 | 976.3 | 1,008.7 | 1,019.3 | 830.5 | 928.9 | 851.6 | 683.6 | 733.1 | 699.1 | 661.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 489.3 | 488.1 | 616.5 | 598.0 | 607.0 | 592.8 | 590.5 | 581.6 | 511.2 | 561.9 | 570.0 | 449.9 | 513.7 | 443.4 | 414.7 | 350.7 | 425.7 | 412.4 | ||||||||||||||||||||||
| Book Value | 1,103.2 | 1,089.2 | 1,086.1 | 1,064.8 | 1,064.6 | 1,057.2 | 1,042.0 | 1,038.5 | 976.3 | 1,008.7 | 1,019.3 | 830.5 | 928.9 | 851.6 | 683.6 | 733.1 | 699.1 | 661.7 | ||||||||||||||||||||||
| Tangible Book Value | 866.3 | 852.7 | 948.2 | 926.5 | 925.9 | 908.2 | 892.6 | 888.7 | 831.9 | 859.3 | 874.2 | 701.0 | 800.9 | 722.6 | 594.2 | 591.2 | 609.8 | |||||||||||||||||||||||
| 49.2 |
| 37.6 |
| 42.2 |
| 56.0 |
| 54.5 |
| 41.9 |
| 44.7 |
| 40.1 |
| 34.2 |
| 28.9 |
| 28.0 |
| 34.1 |
| 44.2 |
| 22.2 |
| 24.2 |
| 23.9 |
| 20.6 |
| 18.9 |
| 20.3 |
| 14.5 |
| 13.7 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 3.0 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 667.9 |
| 625.7 |
| 597.4 |
| 548.0 |
| 516.2 |
| 502.0 |
| 486.6 |
| 479.0 |
| 462.0 |
| 449.7 |
| 448.7 |
| 429.2 |
| 418.6 |
| 384.0 |
| 387.4 |
| 298.7 |
| 334.6 |
| 305.8 |
| 291.5 |
| 284.9 |
| 270.2 |
| 265.5 |
| 252.2 |
| 249.5 |
| 36.2 |
| 35.0 |
| 33.7 |
| 32.6 |
| 31.4 |
| 30.3 |
| 29.0 |
| 27.9 |
| 26.8 |
| 25.8 |
| 25.4 |
| 24.4 |
| 24.0 |
| 23.2 |
| 19.4 |
| 21.3 |
| 20.2 |
| 19.9 |
| 19.0 |
| 18.2 |
| 17.5 |
| 17.0 |
| 16.8 |
| 98.0 |
| 78.5 |
| 77.8 |
| 77.3 |
| 77.2 |
| 71.4 |
| 70.2 |
| 64.4 |
| 63.5 |
| 66.4 |
| 65.1 |
| 64.0 |
| 63.4 |
| 59.0 |
| 58.7 |
| 55.1 |
| 56.9 |
| 56.1 |
| 53.9 |
| 53.5 |
| 53.8 |
| 44.7 |
| 44.8 |
| 44.6 |
| 35.5 |
| 30.3 |
| 30.5 |
| 31.6 |
| 31.2 |
| 32.4 |
| 32.5 |
| 32.1 |
| 33.1 |
| 33.1 |
| 32.9 |
| 33.6 |
| 34.6 |
| 32.1 |
| 28.9 |
| 28.9 |
| 29.1 |
| 25.5 |
| 24.9 |
| 24.3 |
| 24.8 |
| 20.2 |
| 17.3 |
| 21.8 |
| 21.4 |
| 21.3 |
| 21.5 |
| 21.3 |
| 20.9 |
| - |
| 20.3 |
| 19.7 |
| 19.3 |
| 18.9 |
| 18.9 |
| 18.6 |
| 18.5 |
| 14.8 |
| - |
| 14.8 |
| 10.4 |
| - |
| - |
| 10.6 |
| - |
| 6.4 |
| 75.1 |
| 75.1 |
| 75.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 14.7 |
| 14.9 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 16.7 |
| 17.5 |
| 18.4 |
| 13.9 |
| 10.7 |
| 11.7 |
| 12.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 970.9 |
| 906.6 |
| 882.5 |
| 838.3 |
| 810.4 |
| 787.4 |
| 773.8 |
| 756.1 |
| 725.2 |
| 717.2 |
| 715.2 |
| 693.6 |
| 674.8 |
| 644.2 |
| 649.1 |
| 553.8 |
| 582.1 |
| 560.4 |
| 542.5 |
| 536.4 |
| 522.9 |
| 502.6 |
| 489.6 |
| 487.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.4 |
| 30.2 |
| 22.1 |
| 22.1 |
| 20.4 |
| 22.4 |
| 21.1 |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.2 |
| 3.8 |
| 3.8 |
| 3.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.0 |
| 173.2 |
| 142.2 |
| 139.9 |
| 132.9 |
| 137.9 |
| 130.4 |
| 125.2 |
| 126.2 |
| 130.1 |
| 126.8 |
| 126.5 |
| 123.7 |
| 140.8 |
| 100.3 |
| 103.1 |
| 102.7 |
| 98.0 |
| 97.4 |
| 92.7 |
| 77.1 |
| 75.3 |
| 75.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.3 |
| 242.2 |
| 213.3 |
| 208.2 |
| 179.1 |
| 172.1 |
| 161.8 |
| 169.7 |
| 175.3 |
| 174.0 |
| 186.1 |
| 196.7 |
| 175.6 |
| 176.3 |
| 149.3 |
| 172.1 |
| 125.1 |
| 125.8 |
| 127.4 |
| 121.1 |
| 124.0 |
| 116.4 |
| 101.5 |
| 95.9 |
| 101.0 |
| 13.1 |
| 13.8 |
| 14.6 |
| 15.4 |
| 10.7 |
| 7.8 |
| 8.7 |
| 9.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 7.1 |
| 7.5 |
| 7.3 |
| 8.4 |
| 8.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 8.6 |
| 8.4 |
| 7.6 |
| 7.8 |
| 11.0 |
| 20.6 |
| 20.7 |
| 20.7 |
| 20.8 |
| 20.6 |
| 20.5 |
| 20.6 |
| 20.1 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.8 |
| 244.8 |
| 241.8 |
| 214.2 |
| 202.8 |
| 192.1 |
| 200.8 |
| 205.7 |
| 195.6 |
| 208.1 |
| 220.5 |
| 217.9 |
| 217.7 |
| 208.6 |
| 236.1 |
| 200.6 |
| 198.1 |
| 201.8 |
| 198.3 |
| 201.3 |
| 197.2 |
| 182.4 |
| 175.8 |
| 181.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.8 |
| 386.1 |
| 371.1 |
| 355.1 |
| 343.1 |
| 322.2 |
| 301.4 |
| 280.1 |
| 260.1 |
| 246.7 |
| 231.1 |
| 209.4 |
| 187.6 |
| 166.1 |
| 110.2 |
| 137.3 |
| 115.6 |
| 103.2 |
| 95.1 |
| 87.0 |
| 81.6 |
| 75.7 |
| 69.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.2) |
| 1.4 |
| 2.3 |
| 2.0 |
| 1.3 |
| 2.4 |
| 1.2 |
| (0.2) |
| (0.2) |
| 0.1 |
| 0.5 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 699.1 |
| 661.7 |
| 640.7 |
| 624.0 |
| 607.6 |
| 595.3 |
| 573.0 |
| 550.3 |
| 529.6 |
| 509.1 |
| 494.7 |
| 475.7 |
| 457.1 |
| 435.6 |
| 413.0 |
| 353.2 |
| 384.0 |
| 358.6 |
| 344.2 |
| 335.1 |
| 325.7 |
| 320.2 |
| 313.8 |
| 306.2 |
| 640.7 |
| 624.0 |
| 607.6 |
| 595.3 |
| 573.0 |
| 550.3 |
| 529.6 |
| 509.1 |
| 494.7 |
| 475.7 |
| 457.1 |
| 435.6 |
| 413.0 |
| 353.2 |
| 384.0 |
| 358.6 |
| 344.2 |
| 335.1 |
| 325.7 |
| 320.2 |
| 313.8 |
| 306.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.2 |
| 368.9 |
| 344.1 |
| 340.2 |
| 316.9 |
| 303.7 |
| 288.0 |
| 263.6 |
| 252.0 |
| 253.6 |
| 242.3 |
| 234.7 |
| 215.4 |
| 173.6 |
| 208.8 |
| 178.4 |
| 170.4 |
| 160.9 |
| 153.8 |
| 164.0 |
| 156.4 |
| 148.4 |
| 640.7 |
| 624.0 |
| 607.6 |
| 595.3 |
| 573.0 |
| 550.3 |
| 529.6 |
| 509.1 |
| 494.7 |
| 475.7 |
| 457.1 |
| 435.6 |
| 413.0 |
| 353.2 |
| 384.0 |
| 358.6 |
| 344.2 |
| 335.1 |
| 325.7 |
| 320.2 |
| 313.8 |
| 306.2 |
| 572.1 |
| 550.9 |
| 534.0 |
| 517.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |