| (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 | 292.5 | 289.2 | 203.7 | 147.1 | 141.8 | 105.3 | 75.7 | 123.1 | 90.2 | 101.9 | 136.9 | 41.6 | 80.2 | 22.4 | 76.2 | 107.1 | 68.6 | 13.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 0.0 | 4.8 | 4.7 | 6.6 | 5.1 | 4.8 | 4.2 | - | |
| Cash And Short Term Investments | 292.5 | 289.2 | 203.7 | 147.1 | 141.8 | 105.3 | 75.7 | 123.1 | 90.2 | 101.9 | 141.7 | 46.3 | 86.8 | 27.5 | 81.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 342.3 | 341.7 | 359.8 | 334.6 | 284.5 | 221.4 | 292.0 | 279.7 | 244.5 | 154.4 | 137.4 | 164.3 | 135.8 | 115.7 | 99.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 329.3 | 301.0 | 300.1 | 373.1 | 277.6 | 220.0 | 244.6 | 248.0 | 209.8 | 173.8 | 159.9 | 184.9 | 158.9 | 138.3 | 135.9 | 122.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 712.2 | 612.0 | 592.3 | 512.5 | 485.4 | 464.5 | 429.5 | 403.3 | 395.9 | 251.8 | 161.0 | 187.0 | 175.1 | 146.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 174.7 | 163.8 | 163.6 | 165.3 | 148.7 | 98.7 | 122.0 | 126.8 | 117.9 | 59.6 | 52.2 | 87.6 | 63.3 | 57.3 | 53.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 0.0 | 58.6 | 186.2 | 202.6 | 258.5 | 131.6 | 139.0 | 142.7 | 25.0 | 30.0 | 32.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | 0.0 | 58.6 | 207.6 | 218.4 | 268.8 | 131.6 | 139.4 | 148.0 | 30.0 | 35.0 | 47.0 | ||
| (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 | 289.1 | 292.5 | 270.8 | 266.6 | 299.8 | 289.2 | 303.8 | 240.2 | 270.1 | 203.7 | 207.2 | 165.9 | 147.5 | 147.1 | 100.5 | |||||||||||||||||||||||||
| - |
| 111.3 |
| 68.6 |
| 13.9 |
| 84.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | 6.1 | 8.3 | 5.8 | 4.1 | 4.0 | 4.1 | - | - |
| Other Current Assets | 7.3 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.8 | 0.0 | 1.1 | 0.0 | 1.8 | 0.0 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,004.6 | 956.6 | 885.7 | 872.6 | 728.1 | 566.2 | 630.3 | 663.9 | 561.5 | 441.1 | 458.7 | 414.2 | 407.4 | 296.6 | 320.3 | 321.9 | - | - |
| 133.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 426.1 | 342.3 | 324.0 | 291.6 | 271.0 | 253.7 | 230.8 | 206.9 | 199.9 | 94.4 | 85.0 | 106.2 | 114.7 | 96.4 | 87.8 | - | - | - |
| Property,Plant & Equipment Net | 286.1 | 269.7 | 268.3 | 220.9 | 214.4 | 210.8 | 198.7 | 196.4 | 196.0 | 157.4 | 76.0 | 80.8 | 60.4 | 49.8 | 45.9 | 48.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 399.0 | 382.5 | 399.3 | 358.8 | 364.3 | 371.2 | 363.0 | 364.9 | 361.8 | 374.8 | 267.4 | 276.1 | 187.9 | 149.0 | 141.5 | 143.6 | - | - |
| Intangible Assets | 67.7 | 65.4 | 57.3 | 45.0 | 57.5 | 75.3 | 113.5 | 136.3 | 163.3 | 144.4 | 168.7 | 181.1 | 126.8 | 68.6 | 17.7 | 19.0 | - | - |
| Operating Lease Right Of Use Assets | 52.7 | 44.8 | 45.1 | 45.3 | 35.4 | 40.1 | 32.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 13.6 | 9.4 | 10.4 | 5.9 | 6.4 | 7.6 | 9.1 | 8.8 | 6.5 | 14.9 | 1.4 | 0.7 | 8.6 | 12.7 | 19.7 | 13.8 | - | - |
| Other Non-Current Assets | 8.7 | 3.9 | 6.2 | 7.1 | 5.0 | 8.2 | 5.9 | 7.2 | 5.1 | 0.8 | 0.9 | 0.7 | 1.8 | 1.4 | 0.6 | 1.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,832.4 | 1,734.7 | 1,707.4 | 1,603.7 | 1,570.9 | 1,397.4 | 1,468.8 | 1,473.4 | 1,410.2 | 1,181.4 | 1,028.6 | 999.9 | 794.7 | 579.4 | 568.8 | 549.4 | - | - |
| 45.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 0.0 | 21.4 | 15.8 | 10.3 | 0.0 | 0.4 | 5.3 | 5.0 | 5.0 | 15.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.9 | 13.9 | 13.6 | 13.9 | 12.4 | 11.3 | 10.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 152.3 | 169.1 | 185.9 | 202.9 | 166.5 | 129.8 | 154.0 | 132.1 | 104.1 | 95.4 | 84.1 | 77.2 | 73.5 | 72.1 | 77.0 | 85.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 360.1 | 371.4 | 371.5 | 405.8 | 336.6 | 252.4 | 303.5 | 296.6 | 261.5 | 183.1 | 206.1 | 222.9 | 155.6 | 147.3 | 146.0 | 158.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.8 | 31.0 | 31.6 | 31.4 | 23.1 | 28.9 | 21.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.5 | 0.5 | 0.6 | 0.9 | 1.2 | 0.9 | 0.9 | 0.9 | - | - |
| Deferred Tax Liabilities | 19.1 | 23.5 | 33.5 | 26.2 | 60.8 | 46.9 | 49.6 | - | - | - | - | 23.0 | 9.5 | 3.6 | 2.9 | 1.1 | - | - |
| Pension Obligations | 13.2 | 13.1 | 13.3 | 12.2 | 17.8 | 20.5 | 17.8 | 15.7 | 16.5 | 14.2 | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.8 | 4.2 | 2.3 | 1.4 | 1.4 | 3.4 | 1.7 | 2.1 | 2.0 | 1.0 | 0.5 | 2.0 | 0.3 | 0.2 | 0.8 | 0.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 499.5 | 518.6 | 557.8 | 563.3 | 537.9 | 452.5 | 549.9 | 647.9 | 615.9 | 527.6 | 423.3 | 484.0 | 385.3 | 262.4 | 225.7 | 248.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,099.2 | 1,025.0 | 1,028.2 | 924.2 | 822.9 | 758.6 | 755.5 | 668.3 | 605.0 | 561.8 | 496.4 | 391.8 | 319.9 | 261.7 | 241.5 | 194.4 | - | - |
| Accumulated Other Comprehensive Income | (34.7) | (91.0) | (148.1) | (145.2) | (46.9) | (57.3) | (74.4) | (75.7) | (38.5) | (126.2) | (110.9) | (106.3) | (146.3) | (144.5) | (102.1) | (115.5) | (201.1) | - |
| Treasury Stock | 115.2 | 93.0 | 94.3 | 95.4 | 90.6 | 93.3 | 93.3 | 92.8 | 93.3 | 97.5 | 91.8 | 78.7 | 73.3 | 85.0 | 88.1 | 64.8 | - | - |
| Minority Interest | 6.8 | 4.9 | 2.5 | 2.4 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 1,326.1 | 1,211.2 | 1,147.1 | 1,038.0 | 1,032.4 | 944.4 | 918.5 | 825.0 | 793.9 | 653.5 | 605.0 | 515.9 | 409.4 | 317.0 | 343.1 | 300.7 | 157.6 | 229.3 |
| Total Equity | 1,332.9 | 1,216.1 | 1,149.6 | 1,040.4 | 1,033.0 | 944.9 | 918.9 | 825.5 | 794.3 | 653.8 | 605.3 | 515.9 | 409.4 | 317.0 | 343.1 | 300.7 | 157.6 | 229.3 |
| - |
| - |
| Net debt | - | - | - | - | - | (105.3) | (17.1) | 84.5 | 128.2 | 166.9 | (10.1) | 93.1 | 61.2 | 2.5 | (46.0) | (64.3) | - | - |
| Working Capital | 644.5 | 585.2 | 514.2 | 466.8 | 391.5 | 313.8 | 326.8 | 367.3 | 300.0 | 258.0 | 252.6 | 191.3 | 251.8 | 149.3 | 174.3 | 163.0 | - | - |
| Book Value | 1,326.1 | 1,211.2 | 1,147.1 | 1,038.0 | 1,032.4 | 944.4 | 918.5 | 825.0 | 793.9 | 653.5 | 605.0 | 515.9 | 409.4 | 317.0 | 343.1 | 300.7 | 157.6 | 229.3 |
| Tangible Book Value | 859.4 | 763.3 | 690.5 | 634.2 | 610.6 | 497.9 | 442.0 | 323.8 | 268.8 | 134.3 | 168.9 | 58.7 | 94.7 | 99.4 | 183.9 | 138.1 | - | - |
| 71.4 |
| 105.6 |
| 141.8 |
| 89.2 |
| 94.4 |
| 117.0 |
| 105.3 |
| 66.6 |
| 58.2 |
| 68.1 |
| 75.7 |
| 110.3 |
| 106.1 |
| 123.5 |
| 123.1 |
| 91.4 |
| 66.0 |
| 78.1 |
| 90.2 |
| 65.5 |
| 48.8 |
| 45.4 |
| 101.9 |
| 167.1 |
| 153.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Cash And Short Term Investments | 289.1 | 292.5 | 270.8 | 266.6 | 299.8 | 289.2 | 303.8 | 240.2 | 270.1 | 203.7 | 207.2 | 165.9 | 147.5 | 147.1 | 100.5 | 71.4 | 105.6 | 141.8 | 89.2 | 94.4 | 117.0 | 105.3 | 66.6 | 58.2 | 68.1 | 75.7 | 110.3 | 106.1 | 123.5 | 123.1 | 91.4 | 66.0 | 78.1 | 90.2 | 65.5 | 48.8 | 45.4 | 101.9 | 167.1 | 153.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 354.2 | 342.3 | 349.5 | 336.1 | 343.5 | 341.7 | 327.6 | 300.3 | 318.2 | 359.8 | 305.2 | 310.9 | 342.4 | 334.6 | 342.5 | 339.9 | 337.7 | 284.5 | 302.8 | 281.6 | 247.9 | 221.4 | 206.2 | 213.4 | 296.3 | 292.0 | 296.5 | 280.0 | 296.7 | 279.7 | 287.8 | 277.2 | 280.3 | 244.5 | 245.6 | 241.6 | 219.3 | 154.4 | 125.5 | 136.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 321.5 | 329.3 | 345.2 | 336.8 | 315.4 | 301.0 | 319.3 | 313.5 | 304.3 | 300.1 | 331.5 | 356.7 | 365.7 | 373.1 | 381.8 | 362.2 | 308.2 | 277.6 | 274.1 | 250.5 | 223.1 | 220.0 | 239.8 | 243.6 | 246.0 | 244.6 | 251.4 | 248.2 | 249.1 | 248.0 | 261.9 | 252.3 | 247.7 | 209.8 | 211.5 | 217.6 | 199.0 | 173.8 | 161.8 | 155.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 6.8 | 7.3 | 4.1 | 4.4 | 1.4 | 0.6 | 0.6 | 1.0 | 0.9 | 0.6 | 1.4 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 999.1 | 1,004.6 | 988.8 | 969.7 | 977.1 | 956.6 | 965.6 | 876.8 | 912.9 | 885.7 | 863.7 | 854.5 | 875.0 | 872.6 | 846.4 | 799.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 321.4 | 327.2 | 312.9 | 300.7 | 278.1 | 251.8 | 174.5 | 168.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 285.7 | 286.1 | 278.6 | 295.8 | 277.1 | 269.7 | 278.2 | 271.9 | 268.7 | 268.3 | 244.6 | 242.3 | 233.6 | 220.9 | 206.6 | 209.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 399.1 | 399.0 | 399.8 | 397.6 | 388.4 | 382.5 | 392.3 | 388.2 | 397.5 | 399.3 | 357.9 | 360.6 | 360.2 | 358.8 | 351.7 | 357.0 | 362.0 | 364.3 | ||||||||||||||||||||||
| Intangible Assets | 68.9 | 67.7 | 63.3 | 78.3 | 72.8 | 65.4 | 63.6 | 61.4 | 57.7 | 57.3 | 47.8 | 46.7 | 46.9 | 45.0 | 43.6 | 48.1 | 53.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.6 | 52.7 | 49.0 | 49.3 | 44.4 | 44.8 | 45.5 | 47.9 | 43.5 | 45.1 | 42.5 | 45.9 | 49.0 | 45.3 | 45.9 | 49.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 13.0 | 13.6 | 8.9 | 8.9 | 8.6 | 9.4 | 10.5 | 10.4 | 10.4 | 10.4 | 5.9 | 5.9 | 5.9 | 5.9 | 5.7 | 6.0 | 6.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 3.4 | 8.7 | 11.0 | 6.5 | 5.0 | 3.9 | 3.9 | 6.7 | 6.0 | 6.2 | 6.5 | 5.8 | 4.9 | 7.1 | 6.6 | 6.7 | 7.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,819.8 | 1,832.4 | 1,799.4 | 1,806.1 | 1,774.6 | 1,734.7 | 1,797.7 | 1,700.3 | 1,732.8 | 1,707.4 | 1,618.6 | 1,610.8 | 1,624.1 | 1,603.7 | 1,669.2 | 1,637.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 138.5 | 174.7 | 162.2 | 149.4 | 169.5 | 163.8 | 169.0 | 147.7 | 166.4 | 163.6 | 146.1 | 157.9 | 177.7 | 165.3 | 173.6 | 180.9 | 161.8 | 148.7 | 137.1 | 123.5 | 114.5 | 98.7 | 81.8 | 74.1 | 108.4 | 122.0 | 106.1 | 117.1 | 123.9 | 126.8 | 127.4 | 125.6 | 128.2 | 117.9 | 115.7 | 108.0 | 97.5 | 59.6 | 56.4 | 50.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.1 | 15.9 | 16.0 | 15.6 | 14.0 | 13.9 | 14.0 | 14.9 | 13.6 | 13.6 | 13.1 | 14.3 | 15.2 | 13.9 | 13.6 | 14.1 | ||||||||||||||||||||||||
| Accrued Expenses | 169.3 | 152.3 | 167.3 | 163.5 | 147.5 | 169.1 | 170.0 | 143.1 | 163.6 | 185.9 | 165.1 | 174.7 | 163.5 | 202.9 | 173.9 | 152.5 | 156.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 334.8 | 360.1 | 356.1 | 337.4 | 357.6 | 371.4 | 373.1 | 332.8 | 364.9 | 371.5 | 344.2 | 364.9 | 381.6 | 405.8 | 381.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 38.8 | 58.7 | 58.6 | 131.2 | 136.5 | 186.3 | 186.2 | 208.1 | 208.0 | 197.8 | 202.6 | 219.0 | 238.8 | 228.7 | 258.5 | 143.0 | 154.0 |
| Operating Lease Liabilities Non-Current | 35.5 | 36.8 | 33.0 | 33.7 | 30.4 | 31.0 | 31.7 | 33.2 | 30.0 | 31.6 | 29.4 | 31.6 | 33.8 | 31.4 | 32.1 | 35.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 17.9 | 19.1 | 14.1 | 24.0 | 23.0 | 23.5 | 35.8 | 35.4 | 34.1 | 33.5 | 26.4 | 27.3 | 27.4 | 26.2 | 59.7 | 60.8 | 61.3 | |||||||||||||||||||||||
| Pension Obligations | 12.8 | 13.2 | 13.8 | 13.9 | 12.9 | 13.1 | 13.3 | 12.7 | 13.0 | 13.3 | 12.2 | 12.4 | 12.7 | 12.2 | 15.6 | 16.4 | 17.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.5 | 8.8 | 8.1 | 7.3 | 5.2 | 4.2 | 5.0 | 2.9 | 2.4 | 2.3 | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 | 1.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 467.6 | 499.5 | 496.5 | 504.6 | 508.9 | 518.6 | 550.1 | 504.4 | 546.6 | 557.8 | 490.5 | 516.0 | 543.5 | 563.3 | 577.3 | 569.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,129.6 | 1,099.2 | 1,073.4 | 1,060.5 | 1,057.8 | 1,025.0 | 1,115.2 | 1,081.8 | 1,069.6 | 1,028.2 | 1,008.3 | 969.1 | 957.4 | 924.2 | 914.8 | 876.1 | 859.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (40.8) | (34.7) | (35.0) | (33.4) | (72.3) | (91.0) | (145.3) | (160.6) | (155.4) | (148.1) | (147.9) | (139.7) | (140.8) | (145.2) | (83.3) | |||||||||||||||||||||||||
| Treasury Stock | 121.4 | 115.2 | 115.3 | 104.7 | 96.5 | 93.0 | 93.4 | 93.4 | 93.3 | 94.3 | 94.2 | 94.2 | 93.5 | 95.4 | 94.6 | 92.3 | 90.6 | 90.6 | ||||||||||||||||||||||
| Minority Interest | 7.2 | 6.8 | 5.9 | 6.1 | 5.7 | 4.9 | 4.2 | 3.3 | 2.6 | 2.5 | 2.7 | 2.6 | 2.4 | 2.4 | 2.5 | 0.7 | 0.7 | 0.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,345.0 | 1,326.1 | 1,297.0 | 1,295.4 | 1,260.0 | 1,211.2 | 1,243.4 | 1,192.6 | 1,183.6 | 1,147.1 | 1,125.4 | 1,092.2 | 1,078.2 | 1,038.0 | 1,089.4 | 1,067.9 | ||||||||||||||||||||||||
| Total Equity | 1,352.2 | 1,332.9 | 1,302.9 | 1,301.5 | 1,265.7 | 1,216.1 | 1,247.6 | 1,195.9 | 1,186.2 | 1,149.6 | 1,128.1 | 1,094.8 | 1,080.6 | 1,040.4 | 1,091.9 | 1,068.6 | 1,068.9 | 1,033.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 38.8 | 58.7 | 58.6 | 131.2 | 158.0 | 207.8 | 207.6 | 223.9 | 223.8 | 213.6 | 218.4 | 229.3 | 249.1 | 239.0 | 268.8 | 143.0 | 154.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 664.3 | 644.5 | 632.7 | 632.3 | 619.5 | 585.2 | 592.5 | 544.0 | 548.0 | 514.2 | 519.5 | 489.6 | 493.4 | 466.8 | 465.0 | 430.1 | 426.3 | 391.5 | ||||||||||||||||||||||
| Book Value | 1,345.0 | 1,326.1 | 1,297.0 | 1,295.4 | 1,260.0 | 1,211.2 | 1,243.4 | 1,192.6 | 1,183.6 | 1,147.1 | 1,125.4 | 1,092.2 | 1,078.2 | 1,038.0 | 1,089.4 | 1,067.9 | 1,068.2 | 1,032.4 | ||||||||||||||||||||||
| Tangible Book Value | 877.0 | 859.4 | 833.9 | 819.5 | 798.8 | 763.3 | 787.5 | 743.0 | 728.4 | 690.5 | 719.7 | 684.9 | 671.1 | 634.2 | 694.1 | 662.8 | 653.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.8 |
| 1.5 |
| 2.3 |
| 0.4 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.8 |
| 0.2 |
| - |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 1.1 |
| 2.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 778.6 |
| 728.1 |
| 683.0 |
| 643.1 |
| 607.6 |
| 566.2 |
| 528.8 |
| 532.9 |
| 626.7 |
| 630.3 |
| 673.3 |
| 650.5 |
| 683.6 |
| 663.9 |
| 659.3 |
| 609.3 |
| 622.7 |
| 561.5 |
| 532.7 |
| 519.9 |
| 476.1 |
| 441.1 |
| 479.2 |
| 463.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.6 |
| 131.2 |
| 123.7 |
| 113.8 |
| 101.0 |
| 94.4 |
| 94.3 |
| 90.6 |
| 213.7 |
| 214.4 |
| 213.0 |
| 214.1 |
| 209.9 |
| 210.8 |
| 204.2 |
| 198.9 |
| 197.8 |
| 198.7 |
| 195.0 |
| 200.3 |
| 199.7 |
| 196.4 |
| 194.7 |
| 191.4 |
| 196.8 |
| 196.0 |
| 189.2 |
| 186.9 |
| 177.1 |
| 157.4 |
| 80.2 |
| 78.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.0 |
| 368.2 |
| 367.2 |
| 371.2 |
| 367.2 |
| 363.3 |
| 361.2 |
| 363.0 |
| 360.5 |
| 364.3 |
| 363.1 |
| 364.9 |
| 366.3 |
| 367.1 |
| 364.1 |
| 361.8 |
| 346.8 |
| 335.5 |
| 335.4 |
| 374.8 |
| 267.4 |
| 267.4 |
| 57.5 |
| 61.9 |
| 66.4 |
| 70.2 |
| 75.3 |
| 78.6 |
| 82.3 |
| 107.1 |
| 113.5 |
| 118.4 |
| 125.1 |
| 130.4 |
| 136.3 |
| 142.3 |
| 149.4 |
| 158.3 |
| 163.3 |
| 169.6 |
| 164.1 |
| 171.2 |
| 144.4 |
| 150.5 |
| 156.6 |
| 42.3 |
| 35.4 |
| 33.4 |
| 36.4 |
| 36.7 |
| 40.1 |
| 29.7 |
| 29.5 |
| 31.7 |
| 32.4 |
| 33.8 |
| 36.0 |
| 37.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 7.3 |
| 7.4 |
| 7.4 |
| 7.6 |
| 9.4 |
| 8.9 |
| 8.8 |
| 9.1 |
| 8.3 |
| 8.6 |
| 8.6 |
| 8.8 |
| 6.2 |
| 6.2 |
| 6.4 |
| 6.5 |
| 16.3 |
| 15.5 |
| 14.3 |
| 14.9 |
| 1.4 |
| 1.4 |
| 5.0 |
| 5.0 |
| 5.0 |
| 7.5 |
| 8.2 |
| 5.8 |
| 4.6 |
| 4.7 |
| 5.9 |
| 4.4 |
| 5.4 |
| 6.2 |
| 7.2 |
| 6.9 |
| 8.2 |
| 6.8 |
| 5.1 |
| 3.1 |
| 2.4 |
| 1.1 |
| 0.8 |
| 0.8 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,623.8 |
| 1,570.9 |
| 1,492.4 |
| 1,461.8 |
| 1,426.1 |
| 1,397.4 |
| 1,343.7 |
| 1,339.0 |
| 1,455.3 |
| 1,468.8 |
| 1,494.4 |
| 1,489.6 |
| 1,526.6 |
| 1,473.4 |
| 1,497.1 |
| 1,451.2 |
| 1,472.9 |
| 1,410.2 |
| 1,312.6 |
| 1,276.9 |
| 1,225.4 |
| 1,181.4 |
| 1,043.3 |
| 1,031.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 21.5 |
| 21.5 |
| 21.4 |
| 15.8 |
| 15.8 |
| 15.8 |
| 15.8 |
| 10.3 |
| 10.3 |
| 10.3 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 12.4 |
| 13.3 |
| 12.1 |
| 12.2 |
| 11.3 |
| 11.3 |
| 11.0 |
| 11.1 |
| 10.6 |
| 11.0 |
| 11.6 |
| 11.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.5 |
| 147.6 |
| 142.3 |
| 131.8 |
| 129.8 |
| 125.7 |
| 118.8 |
| 127.9 |
| 154.0 |
| 159.5 |
| 132.0 |
| 123.8 |
| 132.1 |
| 122.9 |
| 105.7 |
| 130.6 |
| 104.1 |
| 94.0 |
| 91.4 |
| 90.4 |
| 94.3 |
| 79.7 |
| 72.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 369.2 |
| 352.3 |
| 336.6 |
| 308.3 |
| 291.0 |
| 274.3 |
| 252.4 |
| 229.8 |
| 219.2 |
| 266.1 |
| 303.5 |
| 296.7 |
| 303.7 |
| 300.0 |
| 296.6 |
| 290.5 |
| 267.3 |
| 292.6 |
| 261.5 |
| 237.9 |
| 228.4 |
| 221.7 |
| 183.1 |
| 159.0 |
| 149.2 |
| 28.3 |
| 23.1 |
| 20.2 |
| 24.4 |
| 24.6 |
| 28.9 |
| 18.5 |
| 18.6 |
| 20.7 |
| 21.9 |
| 22.8 |
| 24.4 |
| 26.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 60.8 |
| 54.4 |
| 54.4 |
| 46.5 |
| 46.9 |
| 47.2 |
| 44.0 |
| - |
| 49.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 19.1 |
| 19.5 |
| 19.5 |
| 20.5 |
| 18.7 |
| 17.9 |
| 17.4 |
| 17.8 |
| 15.4 |
| 16.0 |
| 15.6 |
| 15.7 |
| 16.6 |
| 16.4 |
| 17.0 |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 2.3 |
| 2.4 |
| 2.4 |
| 3.4 |
| 2.7 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.1 |
| 5.3 |
| 5.0 |
| 1.9 |
| 2.0 |
| 0.4 |
| 0.5 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.9 |
| 537.9 |
| 499.3 |
| 487.6 |
| 467.0 |
| 452.5 |
| 417.7 |
| 439.3 |
| 511.0 |
| 549.9 |
| 612.2 |
| 626.5 |
| 677.7 |
| 647.9 |
| 656.8 |
| 631.5 |
| 648.1 |
| 615.9 |
| 564.7 |
| 572.5 |
| 548.9 |
| 527.6 |
| 391.1 |
| 391.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 822.9 |
| 813.8 |
| 790.4 |
| 782.0 |
| 758.6 |
| 748.8 |
| 736.1 |
| 788.6 |
| 755.5 |
| 737.2 |
| 707.1 |
| 697.0 |
| 668.3 |
| 658.9 |
| 638.3 |
| 627.2 |
| 605.0 |
| 619.2 |
| 595.9 |
| 579.0 |
| 561.8 |
| 547.5 |
| 536.1 |
| (67.1) |
| (50.5) |
| (46.9) |
| (69.9) |
| (63.5) |
| (67.9) |
| (57.3) |
| (64.3) |
| (76.4) |
| (82.3) |
| (74.4) |
| (91.8) |
| (79.0) |
| (81.4) |
| (75.7) |
| (49.3) |
| (47.9) |
| (31.0) |
| (38.5) |
| (92.8) |
| (112.0) |
| (121.7) |
| (126.2) |
| (110.3) |
| (110.5) |
| 93.0 |
| 93.1 |
| 93.6 |
| 93.3 |
| 93.7 |
| 93.8 |
| 94.0 |
| 93.3 |
| 93.3 |
| 93.4 |
| 93.5 |
| 92.8 |
| 92.9 |
| 93.0 |
| 93.2 |
| 93.3 |
| 97.1 |
| 97.1 |
| 97.1 |
| 97.5 |
| 99.0 |
| 99.1 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 1,068.2 |
| 1,032.4 |
| 992.5 |
| 973.6 |
| 958.6 |
| 944.4 |
| (64.3) |
| 899.2 |
| 943.8 |
| (74.4) |
| 881.8 |
| 862.7 |
| 848.4 |
| 825.0 |
| 839.9 |
| 819.3 |
| 824.4 |
| 793.9 |
| 747.5 |
| 704.0 |
| 676.2 |
| 653.5 |
| 651.9 |
| 639.2 |
| 993.1 |
| 974.2 |
| 959.1 |
| 944.9 |
| 926.0 |
| 899.7 |
| 944.3 |
| 918.9 |
| 882.2 |
| 863.1 |
| 848.9 |
| 825.5 |
| 840.3 |
| 819.7 |
| 824.8 |
| 794.3 |
| 747.9 |
| 704.4 |
| 676.5 |
| 653.8 |
| 652.2 |
| 639.5 |
| - |
| (117.0) |
| (105.3) |
| (66.6) |
| (19.4) |
| (9.4) |
| (17.1) |
| 20.9 |
| 51.9 |
| 84.3 |
| 84.5 |
| 132.5 |
| 157.8 |
| 135.5 |
| 128.2 |
| 163.8 |
| 200.3 |
| 193.6 |
| 166.9 |
| (24.1) |
| 0.8 |
| 374.7 |
| 352.1 |
| 333.3 |
| 313.8 |
| 299.0 |
| 313.7 |
| 360.6 |
| 326.8 |
| 376.6 |
| 346.8 |
| 383.6 |
| 367.3 |
| 368.8 |
| 342.0 |
| 330.1 |
| 300.0 |
| 294.8 |
| 291.5 |
| 254.4 |
| 258.0 |
| 320.2 |
| 314.6 |
| 992.5 |
| 973.6 |
| 958.6 |
| 944.4 |
| (64.3) |
| 899.2 |
| 943.8 |
| (74.4) |
| 881.8 |
| 862.7 |
| 848.4 |
| 825.0 |
| 839.9 |
| 819.3 |
| 824.4 |
| 793.9 |
| 747.5 |
| 704.0 |
| 676.2 |
| 653.5 |
| 651.9 |
| 639.2 |
| 610.6 |
| 564.6 |
| 539.0 |
| 521.2 |
| 497.9 |
| (510.1) |
| 453.6 |
| 475.5 |
| (550.9) |
| 402.9 |
| 373.3 |
| 354.9 |
| 323.8 |
| 331.3 |
| 302.8 |
| 302.0 |
| 268.8 |
| 231.1 |
| 204.4 |
| 169.6 |
| 134.3 |
| 234.0 |
| 215.2 |