| (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 | 63.7 | 91.1 | 61.0 | 47.5 | 40.5 | 81.7 | 31.6 | 37.4 | 37.5 | 50.7 | 76.0 | 24.1 | 13.6 | 29.7 | 9.5 | 62.1 | 21.1 | 23.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 63.7 | 91.1 | 61.0 | 47.5 | 40.5 | 81.7 | 31.6 | 37.4 | 37.5 | 50.7 | 76.0 | 24.1 | 13.6 | 29.7 | 9.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 292.2 | 196.4 | 186.2 | 173.8 | 136.0 | 127.0 | 134.2 | 124.4 | 118.2 | 81.3 | 73.0 | 73.6 | 95.6 | 96.9 | 105.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 471.6 | 331.0 | 303.4 | 292.7 | 229.1 | 185.0 | 182.9 | 157.3 | 137.2 | 120.1 | 87.2 | 87.6 | 109.8 | 119.9 | 104.3 | 119.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 482.6 | 406.3 | 364.1 | 335.7 | 293.5 | 243.1 | 217.4 | 178.0 | 169.0 | 144.2 | 145.2 | 152.9 | 185.5 | 172.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 98.0 | 79.0 | 66.7 | 72.4 | 64.8 | 51.6 | 65.0 | 66.1 | 51.5 | 35.3 | 38.0 | 41.7 | 50.5 | 52.5 | 49.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 209.4 | 277.0 | - | - | - | - | 157.5 | 214.1 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 70.8 | 70.3 | 70.0 | 69.5 | 68.9 | 67.8 | 66.9 | 66.4 | 66.1 | 65.4 | 64.8 | 64.2 | 63.8 | 63.4 | 63.1 | 63.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 7.0 | 3.9 | 0.8 | 0.0 | - | - | 209.4 | 277.0 | - | 0.0 | 5.8 | 7.0 | 161.7 | 223.1 | 1.8 | ||
| (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 | 71.4 | 63.7 | 54.4 | 64.7 | 57.5 | 91.1 | 73.7 | 48.6 | 48.9 | 61.0 | 41.0 | 48.8 | 38.4 | 47.5 | 35.5 | |||||||||||||||||||||||||
| - |
| 62.1 |
| 21.1 |
| 23.4 |
| 100.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 26.3 | 24.0 | 19.6 | 17.4 | 25.4 | 11.8 | 12.0 | 9.4 | 10.9 | 7.5 | 15.1 | 9.2 | 12.6 | 13.8 | 14.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 2.8 | 9.4 | 5.1 | 5.6 | 17.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 853.8 | 642.5 | 570.2 | 531.4 | 431.0 | 405.5 | 360.7 | 328.5 | 303.8 | 259.6 | 315.1 | 270.7 | 265.5 | 267.2 | 274.9 | 300.0 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 208.0 | 187.4 | 173.3 | 156.4 | 151.6 | 136.2 | 125.5 | 116.0 | 108.9 | 101.3 | 100.2 | 100.2 | 121.7 | 113.1 | 101.8 | - | - | - |
| Property,Plant & Equipment Net | 274.6 | 218.9 | 190.8 | 179.3 | 141.9 | 106.9 | 91.9 | 62.0 | 60.1 | 42.9 | 45.0 | 52.7 | 63.8 | 59.3 | 60.0 | 63.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 619.8 | 477.7 | 472.7 | 453.4 | 432.2 | 394.2 | 388.8 | 375.1 | 377.3 | 236.5 | 231.6 | 235.2 | 240.0 | 272.3 | 272.3 | 272.5 | - | - |
| Intangible Assets | 382.9 | 199.7 | 207.5 | 208.2 | 205.7 | 153.5 | 162.9 | 143.1 | 151.8 | 10.2 | 0.2 | - | - | 0.7 | 1.8 | 84.4 | - | - |
| Operating Lease Right Of Use Assets | 28.4 | 27.8 | 21.0 | 24.7 | 29.8 | 21.9 | 27.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 10.1 | 9.4 | 12.0 | 8.8 | 8.4 | 9.5 | 10.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,392.6 | 1,765.2 | 1,620.5 | 1,524.3 | 1,366.1 | 1,208.8 | 1,165.5 | 1,023.8 | 992.3 | 643.2 | 666.5 | 658.7 | 644.8 | 613.2 | 706.7 | 764.5 | - | - |
| 53.5 |
| - |
| - |
| Short Term Debt | 0.0 | 7.0 | 3.9 | 0.8 | 0.0 | - | - | - | - | - | 0.0 | 5.8 | 7.0 | 4.2 | 9.0 | 1.8 | - | - |
| Deferred Revenue Current | 47.7 | 35.0 | 27.1 | 25.4 | 21.9 | 13.3 | 11.5 | - | - | - | - | - | - | 3.1 | 2.9 | 12.4 | - | - |
| Operating Lease Liabilities Current | 7.9 | 6.8 | 6.8 | 6.9 | 8.8 | 8.2 | 8.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 52.3 | 45.6 | 42.3 | 31.1 | 29.9 | 30.3 | 31.1 | 29.5 | 22.2 | 13.8 | 18.6 | 22.6 | 25.7 | 25.8 | 18.7 | 21.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 282.4 | 241.8 | 195.8 | 180.5 | 170.4 | 148.4 | 160.2 | 158.8 | 117.1 | 84.9 | 117.2 | 139.1 | 132.6 | 149.6 | 152.0 | 214.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 21.6 | 21.8 | 14.9 | 18.5 | 22.1 | 15.5 | 21.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 71.9 | 58.0 | 53.2 | 51.0 | 53.2 | 53.7 | 52.7 | 46.3 | 45.4 | 0.0 | - | - | - | 35.8 | 41.0 | 45.8 | - | - |
| Pension Obligations | 43.1 | 41.7 | 44.2 | 38.9 | 40.4 | 54.0 | 50.9 | 54.6 | 56.6 | 61.1 | 55.2 | 62.6 | 36.9 | 84.1 | 74.1 | 41.3 | - | - |
| Other Non-Current Liabilities | 27.0 | 11.4 | 16.2 | 13.0 | 13.8 | 24.5 | 17.3 | 15.9 | 28.2 | 26.9 | 16.9 | 16.0 | 17.0 | 17.0 | 14.5 | 15.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,010.6 | 579.1 | 618.6 | 663.4 | 582.1 | 506.7 | 523.9 | 493.7 | 534.9 | 249.1 | 260.9 | 287.1 | 293.8 | 466.3 | 532.0 | 543.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,315.3 | 1,102.8 | 915.8 | 782.2 | 683.6 | 605.0 | 528.2 | 432.5 | 346.6 | 301.8 | 274.9 | 227.0 | 168.9 | 8.9 | 36.4 | 50.6 | - | - |
| Accumulated Other Comprehensive Income | (71.0) | (89.0) | (81.3) | (84.0) | (74.2) | (91.7) | (89.1) | (97.3) | (76.9) | (92.0) | (88.8) | (79.5) | (41.9) | (80.1) | (76.4) | (41.6) | (39.3) | - |
| Treasury Stock | 263.5 | 207.8 | 193.7 | 178.6 | 151.0 | 119.8 | 93.0 | 88.5 | 86.1 | 81.4 | 40.9 | 27.1 | 16.8 | 16.4 | 16.1 | 15.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,382.0 | 1,186.1 | 1,001.9 | 860.9 | 784.0 | 702.1 | 641.6 | 530.1 | 457.4 | 394.1 | 405.6 | 371.6 | 351.0 | 146.9 | 174.7 | 220.9 | 328.7 | 287.1 |
| Total Equity | 1,382.0 | 1,186.1 | 1,001.9 | 860.9 | 784.0 | 702.1 | 641.6 | 530.1 | 457.4 | 394.1 | 405.6 | 371.6 | 351.0 | 146.9 | 174.7 | 220.9 | 328.7 | 287.1 |
| - |
| - |
| Net debt | (63.7) | (84.1) | (57.1) | (46.7) | (40.5) | - | - | 172.0 | 239.5 | - | (76.0) | (18.3) | (6.6) | 132.0 | 213.6 | (60.3) | - | - |
| Working Capital | 571.4 | 400.7 | 374.4 | 350.9 | 260.6 | 257.1 | 200.5 | 169.7 | 186.7 | 174.7 | 197.9 | 131.6 | 132.9 | 117.6 | 122.9 | 85.4 | - | - |
| Book Value | 1,382.0 | 1,186.1 | 1,001.9 | 860.9 | 784.0 | 702.1 | 641.6 | 530.1 | 457.4 | 394.1 | 405.6 | 371.6 | 351.0 | 146.9 | 174.7 | 220.9 | 328.7 | 287.1 |
| Tangible Book Value | 379.3 | 508.7 | 321.7 | 199.3 | 146.1 | 154.4 | 89.9 | 11.9 | (71.7) | 147.4 | 173.8 | 136.4 | 111.0 | (126.1) | (99.4) | (136.0) | - | - |
| 31.2 |
| 39.2 |
| 40.5 |
| 88.0 |
| 54.5 |
| 54.8 |
| 81.7 |
| 66.2 |
| 73.6 |
| 69.4 |
| 31.6 |
| 35.9 |
| 38.6 |
| 22.7 |
| 37.4 |
| 35.0 |
| 36.0 |
| 35.4 |
| 37.5 |
| 28.2 |
| 37.0 |
| 56.8 |
| 50.7 |
| 50.8 |
| 38.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 71.4 | 63.7 | 54.4 | 64.7 | 57.5 | 91.1 | 73.7 | 48.6 | 48.9 | 61.0 | 41.0 | 48.8 | 38.4 | 47.5 | 35.5 | 31.2 | 39.2 | 40.5 | 88.0 | 54.5 | 54.8 | 81.7 | 66.2 | 73.6 | 69.4 | 31.6 | 35.9 | 38.6 | 22.7 | 37.4 | 35.0 | 36.0 | 35.4 | 37.5 | 28.2 | 37.0 | 56.8 | 50.7 | 50.8 | 38.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 310.1 | 292.2 | 263.6 | 238.3 | 223.2 | 196.4 | 220.3 | 213.6 | 191.4 | 186.2 | 213.3 | 193.4 | 191.6 | 173.8 | 170.0 | 169.9 | 156.4 | 136.0 | 140.8 | 148.0 | 136.3 | 127.0 | 145.0 | 125.3 | 141.4 | 134.2 | 142.5 | 145.9 | 139.4 | 124.4 | 117.8 | 131.2 | 124.5 | 118.2 | 118.9 | 117.5 | 81.8 | 81.3 | 87.6 | 82.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 477.8 | 471.6 | 367.3 | 356.5 | 362.0 | 331.0 | 337.0 | 326.9 | 322.7 | 303.4 | 330.1 | 339.4 | 317.6 | 292.7 | 287.5 | 259.6 | 249.7 | 229.1 | 217.0 | 203.9 | 204.6 | 185.0 | 196.6 | 197.5 | 201.4 | 182.9 | 189.1 | 173.5 | 169.0 | 157.3 | 153.6 | 147.7 | 152.9 | 137.2 | 143.9 | 139.7 | 127.5 | 120.1 | 115.8 | 119.5 |
| Prepaid Expenses | 17.5 | 26.3 | 21.2 | 24.6 | 22.1 | 24.0 | 18.2 | 22.7 | 32.3 | 19.6 | 19.3 | 24.4 | 18.7 | 17.4 | 17.8 | 19.2 | 18.9 | 25.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 876.8 | 853.8 | 706.5 | 684.1 | 664.8 | 642.5 | 649.2 | 611.8 | 595.3 | 570.2 | 603.7 | 606.0 | 566.3 | 531.4 | 510.8 | 479.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 215.1 | 208.0 | 204.9 | 200.4 | 193.8 | 187.4 | 186.5 | 181.7 | 177.9 | 173.3 | 169.9 | 167.2 | 161.6 | 156.4 | 159.6 | 159.1 | 155.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 287.2 | 274.6 | 237.4 | 236.8 | 235.8 | 218.9 | 205.6 | 203.4 | 193.0 | 190.8 | 188.3 | 189.1 | 180.8 | 179.3 | 170.8 | 172.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 626.8 | 619.8 | 521.7 | 517.6 | 514.0 | 477.7 | 471.6 | 469.9 | 470.2 | 472.7 | 473.6 | 475.4 | 458.4 | 453.4 | 430.8 | 430.7 | 431.3 | 432.2 | ||||||||||||||||||||||
| Intangible Assets | 393.9 | 382.9 | 217.6 | 222.5 | 226.0 | 199.7 | 197.1 | 200.6 | 204.6 | 207.5 | 212.2 | 216.7 | 212.8 | 208.2 | 197.6 | 203.4 | 203.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 29.9 | 28.4 | 28.9 | 26.4 | 27.3 | 27.8 | 27.0 | 27.8 | 20.7 | 21.0 | 23.7 | 25.1 | 25.8 | 24.7 | 25.3 | 26.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.9 | 10.1 | 10.7 | 10.7 | 9.9 | 9.4 | 11.7 | 11.7 | 11.7 | 12.0 | 12.1 | 8.4 | 8.6 | 8.8 | 8.0 | 7.7 | 8.1 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,454.4 | 2,392.6 | 1,938.4 | 1,916.0 | 1,879.4 | 1,765.2 | 1,733.6 | 1,691.5 | 1,651.4 | 1,620.5 | 1,654.6 | 1,660.7 | 1,584.3 | 1,524.3 | 1,465.1 | 1,443.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 115.8 | 98.0 | 103.1 | 102.8 | 103.8 | 79.0 | 88.9 | 87.0 | 88.8 | 66.7 | 82.4 | 86.7 | 95.6 | 72.4 | 80.9 | 77.9 | 80.7 | 64.8 | 65.6 | 70.5 | 71.2 | 51.6 | 71.1 | 73.1 | 78.0 | 65.0 | 70.5 | 71.3 | 72.9 | 66.1 | 66.0 | 66.3 | 64.0 | 51.5 | 63.0 | 66.7 | 41.2 | 35.3 | 37.7 | 40.9 |
| Short Term Debt | 2.5 | 0.0 | 10.9 | 10.2 | 9.4 | 7.0 | 7.0 | 5.5 | 4.7 | 3.9 | 3.1 | 2.4 | 1.6 | 0.8 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 66.3 | 47.7 | 32.3 | 39.7 | 48.9 | 35.0 | 22.0 | 24.6 | 28.7 | 27.1 | 27.6 | 26.6 | 26.1 | 25.4 | 23.1 | 23.6 | 28.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.1 | 7.9 | 7.2 | 6.9 | 6.9 | 6.8 | 7.1 | 7.3 | 6.6 | 6.8 | 7.4 | 7.8 | 7.5 | 6.9 | 6.8 | 6.7 | ||||||||||||||||||||||||
| Accrued Expenses | 38.4 | 52.3 | 45.1 | 39.0 | 28.8 | 45.6 | 41.0 | 32.9 | 23.4 | 42.3 | 34.5 | 30.2 | 21.8 | 31.1 | 28.5 | 28.9 | 24.2 | 29.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 308.2 | 282.4 | 271.2 | 263.0 | 278.4 | 241.8 | 229.4 | 211.7 | 211.0 | 195.8 | 202.6 | 198.4 | 203.1 | 180.5 | 181.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 211.6 | 268.0 | 275.8 | 210.9 | 229.7 | 253.7 | 270.9 | 297.4 | 364.2 | 407.4 | 373.6 | 361.0 | 329.5 | 324.5 | 327.8 | 280.7 | 250.2 | 221.3 | 220.1 | 209.4 | 238.2 | 243.9 | 278.2 | 219.9 | - | 208.8 | 216.2 | 209.4 | 221.4 | 247.3 | 266.5 | 277.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.1 | 21.6 | 22.7 | 20.3 | 21.3 | 21.8 | 20.7 | 21.3 | 14.7 | 14.9 | 17.0 | 18.3 | 19.4 | 18.5 | 19.1 | 20.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 74.2 | 71.9 | 67.3 | 58.5 | 58.8 | 58.0 | 56.5 | 55.5 | 54.1 | 53.2 | 56.7 | 52.6 | 50.3 | 51.0 | 56.7 | 57.7 | 54.5 | |||||||||||||||||||||||
| Pension Obligations | 41.9 | 43.1 | 42.4 | 41.7 | 40.1 | 41.7 | 41.0 | 42.9 | 44.9 | 44.2 | 38.8 | 40.3 | 39.9 | 38.9 | 35.5 | 36.6 | 38.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 23.9 | 27.0 | 11.9 | 12.0 | 11.5 | 11.4 | 13.3 | 11.7 | 15.5 | 16.2 | 21.6 | 21.1 | 16.4 | 13.0 | 13.6 | 13.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,019.9 | 1,010.6 | 616.7 | 653.8 | 677.0 | 579.1 | 584.2 | 591.9 | 607.0 | 618.6 | 698.7 | 736.8 | 702.3 | 663.4 | 637.1 | 634.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 71.0 | 70.8 | 70.7 | 70.7 | 70.6 | 70.3 | 70.3 | 70.3 | 70.2 | 70.0 | 69.9 | 69.9 | 69.7 | 69.5 | 69.2 | 69.2 | 69.1 | 68.9 | 68.7 | 68.7 | 68.4 | 67.8 | 67.8 | 67.5 | 67.2 | 66.9 | 66.9 | 66.7 | 66.5 | 66.4 | 66.3 | 66.3 | 66.1 | 66.1 | 66.0 | 65.9 | 65.7 | 65.4 | 65.4 | 65.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,376.5 | 1,315.3 | 1,263.0 | 1,203.4 | 1,140.5 | 1,102.8 | 1,060.1 | 1,013.5 | 960.1 | 915.8 | 875.5 | 838.3 | 804.1 | 782.2 | 753.0 | 726.7 | 698.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (74.4) | (71.0) | (74.8) | (71.5) | (84.7) | (89.0) | (81.5) | (85.4) | (84.1) | (81.3) | (83.8) | (79.7) | (83.4) | (84.0) | (88.0) | |||||||||||||||||||||||||
| Treasury Stock | 272.5 | 263.5 | 261.5 | 260.2 | 236.2 | 207.8 | 205.5 | 200.8 | 198.6 | 193.7 | 190.4 | 185.5 | 183.1 | 178.6 | 171.3 | 170.2 | 166.5 | 151.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,434.5 | 1,382.0 | 1,321.7 | 1,262.2 | 1,202.4 | 1,186.1 | 1,149.4 | 1,099.6 | 1,044.4 | 1,001.9 | 955.9 | 923.9 | 882.0 | 860.9 | 828.0 | 809.1 | ||||||||||||||||||||||||
| Total Equity | 1,434.5 | 1,382.0 | 1,321.7 | 1,262.2 | 1,202.4 | 1,186.1 | 1,149.4 | 1,099.6 | 1,044.4 | 1,001.9 | 955.9 | 923.9 | 882.0 | 860.9 | 828.0 | 809.1 | 787.8 | 784.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2.5 | 0.0 | 222.5 | 278.2 | 285.2 | 217.9 | 236.7 | 259.2 | 275.6 | 301.3 | 367.3 | 409.8 | 375.2 | 361.8 | 329.5 | 324.5 | 327.8 | 280.7 | 250.2 | 221.3 | 220.1 | 209.4 | 238.2 | 243.9 | 278.2 | 219.9 | - | 208.8 | 216.2 | 209.4 | 221.4 | 247.3 | 266.5 | 277.0 | - | - | - | - | - | - |
| Net debt | (68.9) | (63.7) | 168.1 | 213.5 | 227.7 | 126.8 | 163.0 | 210.6 | 226.7 | 240.3 | 326.3 | 361.0 | 336.8 | 314.3 | 294.0 | 293.3 | 288.6 | 240.2 | ||||||||||||||||||||||
| Working Capital | 568.6 | 571.4 | 435.3 | 421.1 | 386.4 | 400.7 | 419.8 | 400.1 | 384.3 | 374.4 | 401.1 | 407.6 | 363.2 | 350.9 | 329.4 | 300.2 | 282.7 | 260.6 | ||||||||||||||||||||||
| Book Value | 1,434.5 | 1,382.0 | 1,321.7 | 1,262.2 | 1,202.4 | 1,186.1 | 1,149.4 | 1,099.6 | 1,044.4 | 1,001.9 | 955.9 | 923.9 | 882.0 | 860.9 | 828.0 | 809.1 | 787.8 | 784.0 | ||||||||||||||||||||||
| Tangible Book Value | 413.8 | 379.3 | 582.4 | 522.1 | 462.4 | 508.7 | 480.7 | 429.1 | 369.6 | 321.7 | 270.1 | 231.8 | 210.8 | 199.3 | 199.6 | 175.0 | 152.9 | |||||||||||||||||||||||
| 18.2 |
| 21.8 |
| 9.2 |
| 11.8 |
| 9.9 |
| 10.4 |
| 10.7 |
| 12.0 |
| 12.7 |
| 9.6 |
| 9.1 |
| 9.4 |
| 8.0 |
| 10.1 |
| 8.4 |
| 10.9 |
| 9.6 |
| 8.7 |
| 7.3 |
| 7.5 |
| 6.6 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 464.2 |
| 431.0 |
| 464.0 |
| 428.2 |
| 404.9 |
| 405.5 |
| 417.7 |
| 406.8 |
| 422.9 |
| 360.7 |
| 380.2 |
| 367.6 |
| 340.2 |
| 328.5 |
| 314.4 |
| 325.0 |
| 321.2 |
| 303.8 |
| 300.6 |
| 302.9 |
| 273.4 |
| 259.6 |
| 260.8 |
| 253.7 |
| 151.6 |
| 145.8 |
| 144.2 |
| 140.8 |
| 136.2 |
| 133.0 |
| 129.7 |
| 127.5 |
| 125.5 |
| 123.3 |
| 121.0 |
| 118.3 |
| 116.0 |
| 116.6 |
| 113.9 |
| 112.0 |
| 108.9 |
| 108.2 |
| 106.7 |
| 103.9 |
| 101.3 |
| - |
| - |
| 170.4 |
| 141.9 |
| 111.2 |
| 112.8 |
| 112.5 |
| 106.9 |
| 105.6 |
| 101.4 |
| 98.1 |
| 91.9 |
| 81.1 |
| 67.2 |
| 63.4 |
| 62.0 |
| 61.1 |
| 61.0 |
| 60.2 |
| 60.1 |
| 63.2 |
| 63.9 |
| 41.6 |
| 42.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 406.9 |
| 407.6 |
| 406.7 |
| 394.2 |
| 392.0 |
| 390.6 |
| 387.9 |
| 388.8 |
| 392.1 |
| 375.0 |
| 374.7 |
| 375.1 |
| 375.8 |
| 376.0 |
| 378.2 |
| 377.3 |
| 371.4 |
| 372.2 |
| 237.0 |
| 236.5 |
| 238.3 |
| 236.2 |
| 205.7 |
| 173.0 |
| 176.1 |
| 178.7 |
| 153.5 |
| 155.4 |
| 157.6 |
| 159.8 |
| 162.9 |
| 165.1 |
| 139.5 |
| 141.3 |
| 143.1 |
| 145.6 |
| 147.4 |
| 149.6 |
| 151.8 |
| 161.1 |
| 162.8 |
| 10.3 |
| 10.2 |
| 10.5 |
| 12.2 |
| 25.3 |
| 29.8 |
| 31.1 |
| 32.0 |
| 33.8 |
| 21.9 |
| 22.4 |
| 24.8 |
| 25.8 |
| 27.6 |
| 28.5 |
| 24.9 |
| 25.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 7.9 |
| 8.6 |
| 8.9 |
| 9.5 |
| 7.7 |
| 8.7 |
| 9.2 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,425.1 |
| 1,366.1 |
| 1,313.8 |
| 1,289.4 |
| 1,266.1 |
| 1,208.8 |
| 1,224.7 |
| 1,211.2 |
| 1,227.1 |
| 1,165.5 |
| 1,173.6 |
| 1,095.7 |
| 1,070.2 |
| 1,023.8 |
| 1,009.3 |
| 1,016.2 |
| 1,008.1 |
| 992.3 |
| 997.2 |
| 997.6 |
| 652.0 |
| 643.2 |
| 648.6 |
| 651.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| 12.7 |
| 16.0 |
| 15.3 |
| 13.3 |
| 11.5 |
| 11.7 |
| 15.6 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 8.8 |
| 10.0 |
| 10.0 |
| 9.9 |
| 8.2 |
| 8.1 |
| - |
| - |
| 8.2 |
| 8.8 |
| 7.8 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 27.5 |
| 23.6 |
| 30.3 |
| 27.8 |
| 23.1 |
| 23.0 |
| 31.1 |
| 30.2 |
| 22.8 |
| 18.2 |
| 29.5 |
| 26.4 |
| 22.1 |
| 17.9 |
| 22.2 |
| 20.5 |
| 17.6 |
| 12.7 |
| 13.8 |
| 14.1 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.7 |
| 181.5 |
| 170.4 |
| 157.5 |
| 170.9 |
| 166.7 |
| 148.4 |
| 158.6 |
| 160.7 |
| 167.1 |
| 160.2 |
| 164.0 |
| 166.0 |
| 163.5 |
| 158.8 |
| 155.1 |
| 151.2 |
| 131.2 |
| 117.1 |
| 127.0 |
| 132.7 |
| 90.9 |
| 84.9 |
| 91.9 |
| 95.1 |
| 19.7 |
| 22.1 |
| 22.7 |
| 23.8 |
| 25.8 |
| 15.5 |
| 16.2 |
| 18.3 |
| 19.8 |
| 21.6 |
| 21.9 |
| 19.4 |
| 21.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.2 |
| 45.6 |
| 53.7 |
| 54.4 |
| 53.7 |
| 58.1 |
| 56.9 |
| 54.3 |
| 52.7 |
| 56.6 |
| 51.0 |
| 49.3 |
| 46.3 |
| 46.9 |
| 46.8 |
| 46.1 |
| 45.4 |
| 67.7 |
| 67.4 |
| - |
| 0.0 |
| - |
| - |
| 40.4 |
| 50.1 |
| 51.2 |
| 52.9 |
| 54.0 |
| 44.6 |
| 49.6 |
| 48.9 |
| 50.9 |
| 54.4 |
| 54.7 |
| 56.0 |
| 54.6 |
| 49.1 |
| 53.3 |
| 55.5 |
| 56.6 |
| 55.6 |
| 57.5 |
| 59.7 |
| 61.1 |
| 47.5 |
| 50.7 |
| 13.5 |
| 13.8 |
| 19.6 |
| 20.0 |
| 23.9 |
| 24.5 |
| 27.8 |
| 25.0 |
| 21.2 |
| 17.3 |
| 22.2 |
| 14.1 |
| 14.1 |
| 15.9 |
| 15.8 |
| 15.4 |
| 28.6 |
| 28.2 |
| 27.8 |
| 27.0 |
| 27.4 |
| 26.9 |
| 28.1 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 637.3 |
| 582.1 |
| 548.1 |
| 543.4 |
| 546.5 |
| 506.7 |
| 544.9 |
| 555.8 |
| 590.9 |
| 523.9 |
| 569.4 |
| 515.6 |
| 521.8 |
| 493.7 |
| 497.5 |
| 523.8 |
| 538.2 |
| 534.9 |
| 572.0 |
| 585.2 |
| 254.3 |
| 249.1 |
| 247.1 |
| 255.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 683.6 |
| 669.6 |
| 645.9 |
| 621.7 |
| 605.0 |
| 583.8 |
| 563.3 |
| 546.8 |
| 528.2 |
| 503.2 |
| 479.7 |
| 451.7 |
| 432.5 |
| 394.3 |
| 377.4 |
| 355.3 |
| 346.6 |
| 320.4 |
| 312.1 |
| 304.9 |
| 301.8 |
| 293.3 |
| 289.0 |
| (79.0) |
| (72.7) |
| (74.2) |
| (91.1) |
| (88.4) |
| (91.4) |
| (91.7) |
| (89.9) |
| (94.7) |
| (96.5) |
| (89.1) |
| (98.8) |
| (96.2) |
| (97.6) |
| (97.3) |
| (76.6) |
| (77.3) |
| (74.0) |
| (76.9) |
| (82.1) |
| (85.5) |
| (90.6) |
| (92.0) |
| (78.7) |
| (79.1) |
| 133.4 |
| 129.8 |
| 124.3 |
| 119.8 |
| 119.3 |
| 115.4 |
| 111.4 |
| 93.0 |
| 92.6 |
| 91.4 |
| 90.6 |
| 88.5 |
| 87.1 |
| 86.7 |
| 86.3 |
| 86.1 |
| 84.8 |
| 84.5 |
| 83.3 |
| 81.4 |
| 77.3 |
| 76.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 787.8 |
| 784.0 |
| 765.7 |
| 746.0 |
| 719.6 |
| 702.1 |
| 679.8 |
| 655.4 |
| 636.2 |
| 641.6 |
| 604.2 |
| 580.1 |
| 548.4 |
| 530.1 |
| 511.8 |
| 492.4 |
| 469.9 |
| 457.4 |
| 425.2 |
| 412.4 |
| 397.7 |
| 394.1 |
| 401.5 |
| 396.0 |
| 765.7 |
| 746.0 |
| 719.6 |
| 702.1 |
| 679.8 |
| 655.4 |
| 636.2 |
| 641.6 |
| 604.2 |
| 580.1 |
| 548.4 |
| 530.1 |
| 511.8 |
| 492.4 |
| 469.9 |
| 457.4 |
| 425.2 |
| 412.4 |
| 397.7 |
| 394.1 |
| 401.5 |
| 396.0 |
| 162.2 |
| 166.8 |
| 165.3 |
| 127.7 |
| 172.0 |
| 170.3 |
| 208.8 |
| 188.3 |
| - |
| 170.2 |
| 193.5 |
| 172.0 |
| 186.4 |
| 211.3 |
| 231.1 |
| 239.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.5 |
| 257.3 |
| 238.2 |
| 257.1 |
| 259.1 |
| 246.1 |
| 255.8 |
| 200.5 |
| 216.2 |
| 201.6 |
| 176.7 |
| 169.7 |
| 159.3 |
| 173.8 |
| 190.0 |
| 186.7 |
| 173.6 |
| 170.2 |
| 182.5 |
| 174.7 |
| 168.9 |
| 158.6 |
| 765.7 |
| 746.0 |
| 719.6 |
| 702.1 |
| 679.8 |
| 655.4 |
| 636.2 |
| 641.6 |
| 604.2 |
| 580.1 |
| 548.4 |
| 530.1 |
| 511.8 |
| 492.4 |
| 469.9 |
| 457.4 |
| 425.2 |
| 412.4 |
| 397.7 |
| 394.1 |
| 401.5 |
| 396.0 |
| 146.1 |
| 185.8 |
| 162.3 |
| 134.2 |
| 154.4 |
| 132.4 |
| 107.2 |
| 88.5 |
| 89.9 |
| 47.0 |
| 65.6 |
| 32.4 |
| 11.9 |
| (9.6) |
| (31.0) |
| (57.9) |
| (71.7) |
| (107.3) |
| (122.6) |
| 150.4 |
| 147.4 |
| 152.7 |
| 147.6 |