| (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 | 127.2 | 100.8 | 75.8 | - | - | - | - | 26.2 | 28.3 | 33.0 | 49.4 | 47.3 | 20.8 | 18.7 | 35.6 | 32.9 | 64.2 | 64.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.0 | - | 0.0 | 7.2 | - | - | - | - |
| Short Term Investments | 104.6 | 35.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 231.8 | 135.8 | 75.8 | - | - | - | - | 26.2 | 28.3 | 33.0 | 49.4 | 47.3 | 20.8 | 18.7 | 35.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 552.2 | 469.8 | 363.8 | 370.7 | 286.7 | 213.0 | 186.3 | 151.6 | 142.9 | 124.4 | 93.0 | 77.5 | 73.5 | 76.3 | 85.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 111.5 | 101.7 | 95.7 | 96.3 | 68.6 | 24.9 | 21.5 | 21.0 | 16.9 | 13.2 | 14.0 | 16.0 | 20.1 | 15.1 | 8.4 | 12.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 281.0 | 207.6 | 122.1 | 103.9 | 75.5 | 58.8 | 55.2 | 50.7 | 52.0 | 40.8 | 34.9 | 31.7 | 31.9 | 27.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 81.6 | 39.7 | 0.2 | 0.3 | 29.6 | 29.4 | 29.3 | 9.2 | 10.2 | 10.2 | 0.0 | 10.3 | 10.4 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 81.6 | 39.7 | 0.2 | 0.3 | 29.6 | 29.4 | 29.3 | 9.2 | 10.2 | 13.8 | 0.5 | 10.5 | 11.3 | ||
| (in millions of USD) | 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 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 48.7 | 88.8 | 127.2 | 101.4 | 22.4 | 59.1 | 100.8 | 44.9 | 106.0 | 87.5 | 75.8 | 28.6 | 15.1 | 5.2 | 24.8 | |||||||||||||||||||||||||
| - |
| 32.9 |
| 64.2 |
| 64.7 |
| 88.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 20.9 | 14.4 | 10.5 | 15.4 | 21.1 | 9.2 | 10.6 | 8.1 | 8.8 | 3.2 | 3.0 | 3.1 | 3.8 | 3.8 | 2.8 | 5.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.1 | 0.0 | - | - | - |
| Total Current Assets | 1,085.5 | 871.7 | 671.3 | 624.4 | 484.2 | 371.5 | 296.5 | 262.7 | 231.8 | 209.7 | 189.0 | 168.0 | 144.0 | 147.4 | 160.5 | 171.1 | - | - |
| 28.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 97.8 | 73.4 | 58.7 | 50.0 | 41.3 | 34.5 | 29.6 | 25.6 | 27.9 | 25.3 | 23.2 | 21.7 | 21.6 | (20.5) | (20.5) | - | - | - |
| Property,Plant & Equipment Net | 183.2 | 134.2 | 63.4 | 54.4 | 35.5 | 24.6 | 25.7 | 25.4 | 24.6 | 15.7 | 11.7 | 10.2 | 10.4 | 6.5 | 8.0 | 19.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 59.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 107.8 | 94.0 | 92.4 | 92.4 | 92.4 | 53.8 | 50.6 | 50.7 | 46.7 | 39.9 | 17.2 | 15.0 | 13.9 | 4.4 | 4.4 | 4.6 | - | - |
| Intangible Assets | 41.6 | 45.9 | 56.2 | 71.9 | 85.6 | 39.4 | 26.6 | 30.6 | 31.4 | 31.7 | 4.7 | 3.5 | 4.1 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 88.4 | 62.0 | 61.8 | 55.9 | 42.9 | 31.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 16.1 | 22.5 | 20.4 | 20.5 | 19.0 | 33.8 | 40.9 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 13.4 | 13.9 | 16.1 | 15.1 | 7.0 | 5.8 | 4.9 | 6.1 | 3.8 | 3.7 | 3.0 | 4.5 | 6.8 | 6.1 | 7.1 | 11.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,595.7 | 1,244.0 | 981.6 | 934.7 | 766.6 | 560.5 | 445.3 | 422.0 | 424.5 | 394.3 | 225.7 | 200.0 | 179.3 | 164.7 | 180.2 | 207.9 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 3.6 | 0.5 | 0.2 | 0.8 | - | - |
| Deferred Revenue Current | 176.8 | 159.0 | 103.8 | 84.9 | 62.5 | 55.7 | 40.6 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 26.1 | 22.0 | 19.5 | 17.3 | 14.0 | 11.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 633.4 | 522.6 | 400.6 | 401.9 | 311.6 | 242.4 | 193.5 | 164.4 | 150.6 | 133.1 | 108.1 | 95.9 | 98.6 | 104.4 | 98.8 | 88.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 62.0 | 40.4 | 42.1 | 38.1 | 28.6 | 20.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.3 | 0.3 | 1.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.5 | 12.2 | 17.0 | 12.7 | 16.1 | 12.2 | 1.9 | 4.4 | 4.5 | 6.8 | 7.0 | 7.0 | 8.0 | 6.9 | 6.6 | 6.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 707.7 | 591.9 | 481.7 | 544.2 | 396.1 | 275.4 | 195.7 | 198.4 | 184.5 | 169.1 | 124.3 | 113.1 | 116.8 | 111.6 | 115.9 | 106.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 210.7 | 203.5 | 203.4 | 201.9 | 201.9 | 200.6 | 192.9 | 196.8 | 197.0 | 195.2 | 193.6 | 194.7 | 174.5 | 163.9 | 164.3 | 171.5 | - | - |
| Retained Earnings | 800.8 | 497.8 | 295.8 | 203.2 | 173.1 | 107.0 | 65.6 | 32.3 | 46.4 | 32.7 | (88.0) | (104.6) | (109.9) | (106.3) | (94.5) | (56.7) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.1) | - | - |
| Treasury Stock | 127.8 | 90.3 | 49.5 | 44.0 | 29.3 | 24.5 | 12.5 | 8.9 | 6.9 | 4.8 | 4.4 | 2.4 | 2.3 | 4.5 | 5.6 | 13.7 | - | - |
| Minority Interest | 4.0 | 41.0 | 50.0 | 29.2 | 24.6 | 1.8 | 3.3 | 3.2 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 884.0 | 611.1 | 450.0 | 361.3 | 346.0 | 283.3 | 246.2 | 220.4 | 236.7 | 223.4 | 101.4 | 88.0 | 62.5 | 53.2 | 64.3 | 101.2 | 131.2 | 145.1 |
| Total Equity | 884.0 | 611.1 | 450.0 | 361.3 | 346.0 | 283.3 | 246.2 | 220.4 | 236.7 | 223.4 | 101.4 | 88.0 | 62.5 | 53.2 | 64.3 | 101.2 | 131.2 | 145.1 |
| - |
| - |
| Net debt | (231.8) | (135.8) | (75.8) | - | - | - | - | 3.3 | 1.1 | (3.7) | (40.2) | (37.1) | (7.0) | (18.2) | (25.1) | (21.7) | - | - |
| Working Capital | 452.1 | 349.1 | 270.7 | 222.5 | 172.6 | 129.0 | 103.0 | 98.3 | 81.1 | 76.7 | 81.0 | 72.1 | 45.5 | 43.0 | 61.7 | 82.2 | - | - |
| Book Value | 884.0 | 611.1 | 450.0 | 361.3 | 346.0 | 283.3 | 246.2 | 220.4 | 236.7 | 223.4 | 101.4 | 88.0 | 62.5 | 53.2 | 64.3 | 101.2 | 131.2 | 145.1 |
| Tangible Book Value | 734.5 | 471.3 | 301.4 | 197.0 | 167.9 | 190.2 | 169.0 | 139.1 | 158.6 | 151.7 | 79.4 | 69.5 | 44.4 | 48.7 | 59.9 | 96.6 | - | - |
| 17.1 |
| 19.3 |
| 7.8 |
| 23.1 |
| 18.5 |
| 37.5 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 20.6 |
| 26.2 |
| 21.7 |
| 35.7 |
| 31.9 |
| 28.3 |
| 23.9 |
| 20.8 |
| 25.7 |
| 33.0 |
| 22.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 |
| Short Term Investments | 214.0 | 169.9 | 104.6 | 66.8 | 65.8 | 53.0 | 35.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 262.6 | 258.7 | 231.8 | 168.3 | 88.3 | 112.0 | 135.8 | 44.9 | 106.0 | 87.5 | 75.8 | 28.6 | 15.1 | 5.2 | 24.8 | 17.1 | 19.3 | 7.8 | 23.1 | 18.5 | 37.5 | 27.3 | - | - | - | - | - | - | 16.2 | 20.6 | 26.2 | 21.7 | 35.7 | 31.9 | 28.3 | 23.9 | 20.8 | 25.7 | 33.0 | 22.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 656.6 | 524.4 | 552.2 | 535.5 | 515.7 | 459.0 | 469.8 | 457.6 | 416.7 | 388.6 | 363.8 | 340.8 | 330.6 | 348.2 | 370.7 | 344.9 | 309.4 | 294.8 | 286.7 | 243.9 | 208.8 | 214.9 | - | 189.8 | 180.6 | 169.6 | 186.3 | 176.5 | 160.9 | 161.3 | 151.6 | 139.2 | 127.9 | 127.2 | 142.9 | 132.9 | 129.2 | 121.2 | 124.4 | 109.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 126.7 | 110.4 | 111.5 | 108.8 | 107.6 | 104.3 | 101.7 | 106.9 | 104.6 | 113.8 | 95.7 | 102.6 | 106.3 | 99.6 | 96.3 | 92.8 | 85.9 | 73.8 | 68.6 | 71.6 | 38.9 | 33.3 | - | 25.3 | 22.3 | 19.9 | 21.5 | 24.4 | 23.7 | 23.9 | 21.0 | 18.7 | 17.6 | 17.0 | 16.9 | 19.0 | 18.3 | 14.2 | 13.2 | 17.4 |
| Prepaid Expenses | 29.8 | 25.9 | 20.9 | 20.1 | 19.8 | 19.9 | 14.4 | 30.5 | 34.0 | 16.4 | 10.5 | 12.6 | 17.9 | 21.4 | 15.4 | 17.0 | 16.0 | 21.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,294.8 | 1,109.8 | 1,085.5 | 1,012.9 | 914.5 | 843.9 | 871.7 | 788.6 | 796.5 | 727.6 | 671.3 | 604.5 | 591.9 | 589.3 | 624.4 | 588.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 320.6 | 220.3 | 183.2 | 164.4 | 155.2 | 138.3 | 134.2 | 126.7 | 67.8 | 65.4 | 63.4 | 56.6 | 55.1 | 53.9 | 54.4 | 54.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 63.9 | 63.9 | 59.7 | 44.9 | 44.9 | 44.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 129.2 | 107.8 | 107.8 | 95.3 | 95.2 | 94.0 | 94.0 | 94.5 | 92.4 | 92.4 | 92.4 | 92.4 | 92.4 | 92.4 | 92.4 | 92.4 | 92.4 | 92.4 | ||||||||||||||||||||||
| Intangible Assets | 58.4 | 38.2 | 41.6 | 38.9 | 42.1 | 42.4 | 45.9 | 49.5 | 50.1 | 53.1 | 56.2 | 60.5 | 63.6 | 66.7 | 71.9 | 75.3 | 78.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 100.6 | 91.4 | 88.4 | 77.2 | 75.3 | 63.6 | 62.0 | 58.8 | 57.6 | 62.6 | 61.8 | 53.8 | 54.2 | 56.7 | 55.9 | 43.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 14.5 | 14.3 | 16.1 | 22.4 | 22.1 | 23.0 | 22.5 | 22.5 | 21.3 | 20.3 | 20.4 | 14.9 | 15.4 | 21.0 | 20.5 | 18.3 | 17.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 12.0 | 12.7 | 13.4 | 13.9 | 15.3 | 14.9 | 13.9 | 14.7 | 15.5 | 20.6 | 16.1 | 17.1 | 16.5 | 16.8 | 15.1 | 11.7 | 10.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,994.0 | 1,658.4 | 1,595.7 | 1,469.7 | 1,364.6 | 1,265.0 | 1,244.0 | 1,155.3 | 1,101.2 | 1,042.0 | 981.6 | 899.7 | 889.1 | 896.8 | 934.7 | 884.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 35.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 286.5 | 212.6 | 176.8 | 154.8 | 163.6 | 170.4 | 159.0 | 139.3 | 127.8 | 127.0 | 103.8 | 109.1 | 94.8 | 95.4 | 84.9 | 71.4 | 63.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | 20.5 | 19.6 | 20.2 | 19.5 | 17.5 | 17.2 | 17.5 | 17.3 | 14.9 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 833.0 | 615.6 | 633.4 | 546.6 | 538.2 | 503.0 | 522.6 | 474.2 | 434.2 | 421.9 | 400.6 | 370.2 | 373.0 | 376.9 | 401.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.2 | 42.0 | 81.6 | 95.9 | 69.5 | 67.8 | 39.7 | 30.6 | 0.1 | 14.5 | - | 0.3 | 29.0 | 0.3 | 0.3 | 9.9 | 19.7 | 29.6 | 29.6 | 29.6 | 29.6 | 29.5 | 29.4 | 29.4 | 29.4 | 29.3 | 29.3 | 30.2 |
| Operating Lease Liabilities Non-Current | 72.4 | 65.8 | 62.0 | 52.7 | 51.6 | 41.1 | 40.4 | 38.7 | 38.2 | 42.3 | 42.1 | 36.1 | 36.7 | 38.8 | 38.1 | 28.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.9 | 5.0 | 5.5 | 10.3 | 10.8 | 11.5 | 12.2 | 12.7 | 11.0 | 11.8 | 17.0 | 14.5 | 30.9 | 27.9 | 12.7 | 14.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 916.8 | 693.2 | 707.7 | 647.3 | 618.0 | 572.6 | 591.9 | 548.9 | 506.2 | 498.4 | 481.7 | 440.1 | 454.7 | 485.5 | 544.2 | 504.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 210.8 | 207.4 | 210.7 | 208.6 | 204.3 | 201.1 | 203.5 | 203.1 | 204.1 | 204.0 | 203.4 | 202.4 | 202.0 | 200.9 | 201.9 | 201.0 | 200.2 | |||||||||||||||||||||||
| Retained Earnings | 1,001.6 | 891.8 | 800.8 | 700.3 | 623.7 | 552.9 | 497.8 | 435.7 | 380.9 | 334.0 | 295.8 | 262.0 | 245.3 | 226.5 | 203.2 | 188.2 | 181.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 139.9 | 138.4 | 127.8 | 127.7 | 122.4 | 101.8 | 90.3 | 71.5 | 50.4 | 49.5 | 49.5 | 49.5 | 49.8 | 49.7 | 44.0 | 35.9 | 30.6 | 30.5 | ||||||||||||||||||||||
| Minority Interest | 4.6 | 4.1 | 4.0 | 41.0 | 40.7 | 39.9 | 41.0 | 38.9 | 60.2 | 55.0 | 50.0 | 44.5 | 36.6 | 33.2 | 29.2 | 26.4 | 24.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,072.7 | 961.1 | 884.0 | 781.4 | 705.8 | 652.4 | 611.1 | 567.5 | 534.8 | 488.6 | 450.0 | 415.1 | 397.8 | 378.1 | 361.3 | 353.5 | 351.0 | |||||||||||||||||||||||
| Total Equity | 1,072.7 | 961.1 | 884.0 | 781.4 | 705.8 | 652.4 | 611.1 | 567.5 | 534.8 | 488.6 | 450.0 | 415.1 | 397.8 | 378.1 | 361.3 | 353.5 | 351.0 | 356.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 35.0 | 0.0 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.2 | 42.0 | 81.6 | 95.9 | 69.5 | 67.8 | 39.7 | 30.6 | 0.1 | 14.5 | - | 0.3 | 29.0 | 0.3 | 0.3 | 9.9 | 19.7 | 29.6 | 29.6 | 29.6 | 29.6 | 29.5 | 29.4 | 29.4 | 29.4 | 29.3 | 29.3 | 30.2 |
| Net debt | (227.6) | (258.7) | (231.8) | (148.3) | (88.3) | (112.0) | (135.8) | (44.9) | (106.0) | (87.5) | (75.8) | (28.6) | (1.0) | 36.8 | 56.8 | 78.8 | 50.2 | 60.0 | ||||||||||||||||||||||
| Working Capital | 461.8 | 494.1 | 452.1 | 466.3 | 376.3 | 341.0 | 349.1 | 314.4 | 362.3 | 305.7 | 270.7 | 234.2 | 219.0 | 212.5 | 222.5 | 222.1 | 188.8 | 197.7 | ||||||||||||||||||||||
| Book Value | 1,072.7 | 961.1 | 884.0 | 781.4 | 705.8 | 652.4 | 611.1 | 567.5 | 534.8 | 488.6 | 450.0 | 415.1 | 397.8 | 378.1 | 361.3 | 353.5 | 351.0 | 356.5 | ||||||||||||||||||||||
| Tangible Book Value | 885.0 | 815.1 | 734.5 | 647.3 | 568.5 | 516.1 | 471.3 | 423.5 | 392.3 | 343.1 | 301.4 | 262.2 | 241.8 | 218.9 | 197.0 | 185.8 | 180.0 | |||||||||||||||||||||||
| 21.1 |
| 20.2 |
| 14.7 |
| 12.9 |
| - |
| 11.1 |
| 12.7 |
| 12.1 |
| 10.6 |
| 8.9 |
| 10.9 |
| 13.0 |
| 8.1 |
| 8.8 |
| 9.5 |
| 10.8 |
| 8.8 |
| 4.7 |
| 6.1 |
| 7.3 |
| 3.2 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 536.1 |
| 496.5 |
| 484.2 |
| 425.2 |
| 365.8 |
| 358.9 |
| - |
| 326.3 |
| 323.8 |
| 289.7 |
| 296.5 |
| 285.0 |
| 262.9 |
| 265.8 |
| 262.7 |
| 234.0 |
| 226.6 |
| 220.6 |
| 231.8 |
| 223.8 |
| 215.3 |
| 209.5 |
| 209.7 |
| 184.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.1 |
| 45.3 |
| 35.5 |
| 35.9 |
| 28.7 |
| 29.2 |
| - |
| 25.3 |
| 26.1 |
| 25.6 |
| 25.7 |
| 26.4 |
| 26.5 |
| 26.1 |
| 25.4 |
| 25.2 |
| 25.1 |
| 24.8 |
| 24.6 |
| 24.6 |
| 24.4 |
| 16.7 |
| 15.7 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.4 |
| 92.0 |
| 75.3 |
| 86.4 |
| - |
| 60.5 |
| 60.5 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.7 |
| 50.7 |
| 49.3 |
| 46.7 |
| 46.7 |
| 46.7 |
| 45.0 |
| 43.5 |
| 39.9 |
| 39.9 |
| 39.6 |
| 82.1 |
| 85.6 |
| 89.3 |
| 73.3 |
| 62.8 |
| - |
| 42.2 |
| 43.8 |
| 25.7 |
| 26.6 |
| 27.5 |
| 28.5 |
| 29.5 |
| 30.6 |
| 31.7 |
| 29.5 |
| 30.5 |
| 31.4 |
| 31.5 |
| 31.0 |
| 30.5 |
| 31.7 |
| 33.0 |
| 43.7 |
| 42.5 |
| 42.9 |
| 42.7 |
| 40.4 |
| 36.6 |
| 32.4 |
| 32.6 |
| 34.8 |
| 34.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 19.0 |
| 24.0 |
| 25.5 |
| 29.8 |
| - |
| 33.4 |
| 33.9 |
| - |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| 7.0 |
| 6.8 |
| 6.6 |
| 5.7 |
| - |
| 5.1 |
| 3.4 |
| 5.2 |
| 4.9 |
| 5.4 |
| 5.7 |
| 6.0 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.0 |
| 3.8 |
| 3.3 |
| 3.4 |
| 3.7 |
| 3.7 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 831.2 |
| 785.2 |
| 766.6 |
| 715.9 |
| 615.7 |
| 609.4 |
| - |
| 525.3 |
| 526.3 |
| 469.9 |
| 445.3 |
| 438.4 |
| 417.3 |
| 423.1 |
| 422.0 |
| 396.0 |
| 385.0 |
| 380.7 |
| 424.5 |
| 417.2 |
| 408.0 |
| 392.0 |
| 394.3 |
| 277.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 66.2 |
| 62.5 |
| 67.2 |
| 60.3 |
| 64.7 |
| - |
| 56.2 |
| - |
| - |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 14.5 |
| 14.0 |
| 13.7 |
| 13.3 |
| 12.4 |
| - |
| 10.8 |
| 11.2 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.8 |
| 347.3 |
| 298.8 |
| 311.6 |
| 289.5 |
| 251.6 |
| 249.0 |
| - |
| 222.8 |
| 210.8 |
| 185.9 |
| 193.5 |
| 186.3 |
| 162.6 |
| 161.2 |
| 164.4 |
| 143.2 |
| 139.4 |
| 135.7 |
| 150.6 |
| 146.9 |
| 140.3 |
| 125.8 |
| 133.1 |
| 118.4 |
| 28.4 |
| 27.5 |
| 28.6 |
| 28.8 |
| 26.9 |
| 23.9 |
| - |
| 21.6 |
| 23.5 |
| 23.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 10.6 |
| 16.1 |
| 15.5 |
| 14.8 |
| 13.9 |
| - |
| 7.2 |
| 2.4 |
| 2.2 |
| 1.9 |
| 1.9 |
| 3.7 |
| 3.8 |
| 4.4 |
| 4.4 |
| 4.6 |
| 4.7 |
| 4.5 |
| 4.4 |
| 7.4 |
| 6.8 |
| 6.8 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 455.7 |
| 404.7 |
| 396.1 |
| 364.4 |
| 293.5 |
| 301.3 |
| - |
| 251.8 |
| 265.7 |
| 212.2 |
| 195.7 |
| 198.1 |
| 186.0 |
| 194.6 |
| 198.4 |
| 177.2 |
| 173.6 |
| 169.8 |
| 184.5 |
| 180.8 |
| 177.1 |
| 161.9 |
| 169.1 |
| 155.4 |
| 199.2 |
| 201.9 |
| 201.1 |
| 200.7 |
| 201.2 |
| - |
| 194.0 |
| 192.9 |
| 192.5 |
| 192.9 |
| 192.4 |
| 191.6 |
| 194.6 |
| 196.8 |
| 196.6 |
| 196.8 |
| 197.3 |
| 197.0 |
| 196.5 |
| 196.2 |
| 195.8 |
| 195.2 |
| 194.3 |
| 187.5 |
| 173.1 |
| 150.6 |
| 131.2 |
| 119.0 |
| - |
| 92.6 |
| 80.3 |
| 74.1 |
| 65.6 |
| 55.8 |
| 44.8 |
| 39.3 |
| 32.3 |
| 27.6 |
| 19.1 |
| 16.9 |
| 46.4 |
| 43.3 |
| 37.5 |
| 36.9 |
| 32.7 |
| (69.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 29.3 |
| 23.8 |
| 23.6 |
| 25.0 |
| - |
| 16.2 |
| 15.6 |
| 12.0 |
| 12.5 |
| 11.4 |
| 8.4 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.1 |
| 6.9 |
| 6.9 |
| 5.4 |
| 4.7 |
| 4.7 |
| 4.8 |
| 4.9 |
| 24.1 |
| 24.6 |
| 23.4 |
| 13.6 |
| 12.6 |
| - |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.3 |
| 3.2 |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.5 |
| 346.0 |
| 328.2 |
| 308.5 |
| 295.5 |
| - |
| 270.7 |
| 257.8 |
| 254.8 |
| 246.2 |
| 237.0 |
| 228.1 |
| 225.2 |
| 220.4 |
| 215.5 |
| 208.1 |
| 207.5 |
| 236.7 |
| 234.7 |
| 229.2 |
| 228.2 |
| 223.4 |
| 120.4 |
| 346.0 |
| 328.2 |
| 308.5 |
| 295.5 |
| - |
| 270.7 |
| 257.8 |
| 254.8 |
| 246.2 |
| 237.0 |
| 228.1 |
| 225.2 |
| 220.4 |
| 215.5 |
| 208.1 |
| 207.5 |
| 236.7 |
| 234.7 |
| 229.2 |
| 228.2 |
| 223.4 |
| 120.4 |
| 16.6 |
| 12.1 |
| (37.4) |
| (12.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 9.0 |
| 3.3 |
| 7.9 |
| (6.1) |
| (2.4) |
| 1.1 |
| 5.5 |
| 8.6 |
| 3.6 |
| (3.7) |
| 7.4 |
| 172.6 |
| 135.7 |
| 114.2 |
| 109.9 |
| - |
| 103.5 |
| 113.0 |
| 103.8 |
| 103.0 |
| 98.8 |
| 100.3 |
| 104.6 |
| 98.3 |
| 90.8 |
| 87.2 |
| 84.9 |
| 81.1 |
| 76.9 |
| 75.0 |
| 83.7 |
| 76.7 |
| 66.4 |
| 346.0 |
| 328.2 |
| 308.5 |
| 295.5 |
| - |
| 270.7 |
| 257.8 |
| 254.8 |
| 246.2 |
| 237.0 |
| 228.1 |
| 225.2 |
| 220.4 |
| 215.5 |
| 208.1 |
| 207.5 |
| 236.7 |
| 234.7 |
| 229.2 |
| 228.2 |
| 223.4 |
| 120.4 |
| 182.0 |
| 167.9 |
| 146.9 |
| 159.9 |
| 146.2 |
| - |
| 168.0 |
| 153.5 |
| 178.4 |
| 169.0 |
| 158.9 |
| 149.1 |
| 145.0 |
| 139.1 |
| 134.4 |
| 131.8 |
| 130.3 |
| 158.6 |
| 158.2 |
| 154.7 |
| 157.8 |
| 151.7 |
| 47.8 |