| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 303.2 | 328.4 | 341.1 | 343.4 | 245.6 | 391.2 | 261.6 | 129.8 | 134.5 | 141.9 | 112.4 | 98.3 | 149.7 | 131.1 | 152.4 | 115.3 | 108.4 | 17.4 |
| Restricted Cash | - | - | 0.0 | 3.3 | 3.3 | 3.5 | 2.0 | 2.0 | 2.4 | 9.0 | 9.0 | 9.6 | 12.6 | 12.7 | 2.9 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 303.2 | 328.4 | 341.1 | 343.4 | 245.6 | 391.2 | 261.6 | 129.8 | 134.5 | 141.9 | 112.4 | 98.3 | 149.7 | 131.1 | 152.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 131.0 | 139.5 | 139.2 | 125.5 | 183.7 | 139.3 | 99.4 | 143.3 | 154.1 | 150.8 | 146.5 | 158.5 | 152.6 | 160.0 | 167.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 218.4 | 255.3 | 263.2 | 276.3 | 303.2 | 226.1 | 181.6 | 196.9 | 184.8 | 175.1 | 175.6 | 156.8 | 147.0 | 146.3 | 143.8 | 138.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 855.4 | 814.1 | 743.9 | 704.6 | 648.8 | 595.0 | 578.4 | 547.6 | 520.8 | 490.9 | 483.0 | 500.0 | 455.2 | 441.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 101.9 | 96.0 | 96.5 | 107.5 | 104.0 | 94.2 | 55.5 | 65.4 | 62.4 | 51.3 | 44.7 | 46.2 | 56.2 | 50.5 | 56.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 7.6 | 7.9 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 40.3 | 41.2 | 42.4 | 43.3 | 43.1 | 45.4 | 45.9 | 47.0 | 46.8 | 48.5 | 49.3 | 50.7 | 52.0 | 52.4 | 52.2 | 51.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | 0.0 | 75.0 | 0.0 | - | - | - | - | 7.8 | 8.1 | 9.8 | - | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 303.2 | 306.1 | 338.5 | 318.5 | 328.4 | 314.6 | 303.1 | 342.3 | 341.1 | 329.3 | 329.6 | 336.4 | 343.4 | 280.8 | 204.6 | |||||||||||||||||||||||||
| - |
| 115.3 |
| 108.4 |
| 17.4 |
| 161.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 101.0 | 82.4 | 93.3 | 106.1 | 216.0 | 166.0 | 81.8 | 69.1 | 42.5 | 40.6 | 38.5 | 41.9 | 41.5 | 30.1 | 14.7 | 17.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 4.3 | 0.0 | - | - | - | - |
| Total Current Assets | 773.9 | 805.7 | 836.8 | 854.6 | 951.8 | 926.2 | 626.3 | 541.1 | 518.2 | 517.4 | 482.0 | 476.5 | 522.7 | 500.9 | 500.0 | 432.2 | - | - |
| 429.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 498.6 | 474.9 | 445.7 | 426.0 | 395.7 | 375.9 | 363.7 | 347.1 | 339.9 | 321.7 | 311.4 | 326.0 | 327.6 | 323.0 | 315.3 | - | - | - |
| Property,Plant & Equipment Net | 356.7 | 339.2 | 298.2 | 278.6 | 253.1 | 219.2 | 214.8 | 200.5 | 180.9 | 169.1 | 171.6 | 174.0 | 127.5 | 118.1 | 114.4 | 120.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 243.3 | 205.6 | 214.5 | 205.0 | 194.6 | 175.8 | 161.0 | 185.9 | 75.3 | 74.2 | 37.2 | 15.2 | 13.9 | 12.8 | 0.0 | - | - | - |
| Intangible Assets | 77.6 | 51.2 | 47.3 | 39.4 | 34.0 | 30.4 | 28.7 | 29.9 | 18.2 | 18.5 | 8.6 | 5.5 | 4.5 | 4.8 | 3.0 | 3.1 | - | - |
| Operating Lease Right Of Use Assets | 518.7 | 450.2 | 444.7 | 415.9 | 405.3 | 343.2 | 318.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 7.3 | 10.3 | 8.9 | 10.6 | 11.9 | 20.8 | 20.7 | 21.3 | 40.1 | 41.7 | - | 32.4 | 30.6 | 33.6 | 2.9 | - | - |
| Other Non-Current Assets | 70.1 | 67.7 | 60.0 | 63.5 | 82.2 | 79.0 | 64.6 | 81.7 | 79.2 | 69.4 | 59.0 | 68.4 | 70.2 | 53.2 | 34.7 | 34.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,042.3 | 1,922.2 | 1,913.4 | 1,866.3 | 1,932.1 | 1,786.3 | 1,434.9 | 1,059.8 | 893.0 | 888.9 | 800.0 | 774.6 | 771.3 | 720.4 | 685.7 | 593.5 | - | - |
| 49.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 75.0 | 0.0 | - | - | - | - | 7.5 | 0.5 | 1.8 | - | - | - |
| Deferred Revenue Current | 112.8 | 105.5 | 124.3 | 150.7 | 322.2 | 289.2 | 17.1 | 17.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 87.9 | 79.7 | 76.4 | 77.6 | 75.1 | 67.5 | 64.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 65.9 | 65.3 | 59.1 | 63.3 | 62.4 | 62.5 | 35.0 | 53.4 | 40.5 | 45.2 | 45.6 | 40.7 | 42.7 | 39.3 | 36.6 | - | - | - |
| Other Current Liabilities | 239.3 | 244.2 | 263.8 | 290.7 | 496.4 | 449.9 | 155.3 | 173.1 | 118.7 | 147.2 | 112.5 | 108.3 | 102.9 | 99.1 | 91.3 | 77.4 | - | - |
| Total Current Liabilities | 429.9 | 420.8 | 437.3 | 475.9 | 675.7 | 611.7 | 350.2 | 238.6 | 181.3 | 198.7 | 157.4 | 154.9 | 167.4 | 150.2 | 149.8 | 132.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 474.3 | 408.4 | 403.5 | 367.9 | 354.5 | 294.6 | 270.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 74.2 | 59.1 | 58.1 | 70.1 | 81.9 | 97.5 | 98.3 | 124.2 | 86.2 | 88.8 | 84.9 | 86.2 | 73.9 | 70.7 | 80.2 | 67.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 979.7 | 890.2 | 900.1 | 914.2 | 1,112.5 | 1,004.2 | 718.6 | 362.8 | 267.8 | 287.8 | 242.8 | 241.5 | 241.6 | 228.4 | 237.9 | 229.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 610.4 | 597.4 | 598.0 | 545.2 | 431.2 | 399.0 | 343.6 | 325.8 | 291.6 | 284.7 | 252.5 | 235.5 | 238.4 | 226.0 | 189.6 | 105.9 | - | - |
| Accumulated Other Comprehensive Income | (1.5) | (3.6) | (5.9) | (5.5) | (5.8) | (1.5) | (7.0) | (3.5) | (25.2) | (32.9) | (34.0) | (32.1) | (31.4) | (35.5) | (31.3) | (18.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 12.7 | 11.4 | 10.3 | 10.3 | 8.9 | 8.6 | 15.6 | 14.5 | 13.0 | 11.2 | 10.1 | 9.0 | 7.8 | 7.1 | 5.9 | 2.8 | - | - |
| Total Stockholders Equity | 1,050.0 | 1,020.6 | 1,003.1 | 941.8 | 810.7 | 773.5 | 700.8 | 682.5 | 612.2 | 589.9 | 547.1 | 524.1 | 521.9 | 484.8 | 441.9 | 361.3 | 343.1 | 303.4 |
| Total Equity | 1,062.7 | 1,032.0 | 1,013.4 | 952.1 | 819.6 | 782.1 | 716.3 | 697.0 | 625.2 | 601.1 | 557.2 | 533.1 | 529.7 | 492.0 | 447.8 | 364.1 | 343.1 | 303.4 |
| - |
| - |
| Net debt | - | - | - | - | - | (391.2) | (186.6) | (129.8) | - | - | - | - | (141.9) | (123.0) | (142.6) | - | - | - |
| Working Capital | 344.0 | 384.9 | 399.5 | 378.7 | 276.1 | 314.5 | 276.2 | 302.5 | 336.9 | 318.7 | 324.5 | 321.6 | 355.3 | 350.7 | 350.2 | 300.1 | - | - |
| Book Value | 1,050.0 | 1,020.6 | 1,003.1 | 941.8 | 810.7 | 773.5 | 700.8 | 682.5 | 612.2 | 589.9 | 547.1 | 524.1 | 521.9 | 484.8 | 441.9 | 361.3 | 343.1 | 303.4 |
| Tangible Book Value | 729.1 | 763.9 | 741.4 | 697.5 | 582.2 | 567.3 | 511.1 | 466.7 | 518.7 | 497.2 | 501.4 | 503.5 | 503.4 | 467.2 | 438.9 | 358.2 | - | - |
| 238.2 |
| 245.6 |
| 236.7 |
| 293.3 |
| 333.0 |
| 391.2 |
| 390.3 |
| 350.9 |
| 334.2 |
| 261.6 |
| 166.3 |
| 117.6 |
| 111.6 |
| 129.8 |
| 101.6 |
| 93.9 |
| 134.2 |
| 134.5 |
| 135.3 |
| 122.3 |
| 119.6 |
| 141.9 |
| 110.3 |
| 105.6 |
| 117.2 |
| Restricted Cash | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 3.9 | 3.8 | 3.8 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.5 | 2.7 | 2.5 | 2.5 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.4 | 2.4 | 2.4 | 2.4 | 6.0 | 9.0 | 9.0 | 9.0 | 9.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 303.2 | 306.1 | 338.5 | 318.5 | 328.4 | 314.6 | 303.1 | 342.3 | 341.1 | 329.3 | 329.6 | 336.4 | 343.4 | 280.8 | 204.6 | 238.2 | 245.6 | 236.7 | 293.3 | 333.0 | 391.2 | 390.3 | 350.9 | 334.2 | 261.6 | 166.3 | 117.6 | 111.6 | 129.8 | 101.6 | 93.9 | 134.2 | 134.5 | 135.3 | 122.3 | 119.6 | 141.9 | 110.3 | 105.6 | 117.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 131.0 | 123.8 | 138.3 | 131.0 | 139.5 | 127.6 | 128.5 | 121.0 | 139.2 | 119.4 | 134.4 | 110.9 | 125.5 | 137.6 | 160.0 | 156.0 | 183.7 | 163.0 | 174.0 | 141.6 | 139.3 | 129.3 | 128.3 | 97.4 | 99.4 | 153.7 | 155.1 | 134.4 | 143.3 | 149.5 | 150.5 | 139.0 | 154.1 | 146.5 | 145.2 | 134.9 | 150.8 | 143.2 | 144.6 | 129.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 218.4 | 235.1 | 225.6 | 252.1 | 255.3 | 288.7 | 289.2 | 271.8 | 263.2 | 276.8 | 268.5 | 269.4 | 276.3 | 303.6 | 342.7 | 331.8 | 303.2 | 315.6 | 285.8 | 264.5 | 226.1 | 212.1 | 188.7 | 180.4 | 181.6 | 198.6 | 205.1 | 197.7 | 196.9 | 219.2 | 214.9 | 195.0 | 184.8 | 186.3 | 180.1 | 178.5 | 175.1 | 193.7 | 186.7 | 176.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 101.0 | 107.8 | 91.4 | 91.6 | 82.4 | 110.0 | 98.4 | 99.3 | 93.3 | 121.0 | 104.7 | 108.9 | 106.1 | 123.8 | 146.7 | 190.5 | 216.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 773.9 | 808.7 | 823.3 | 793.2 | 805.7 | 840.9 | 819.2 | 834.4 | 836.8 | 850.4 | 841.0 | 829.5 | 854.6 | 849.0 | 857.3 | 919.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 855.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 498.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 356.7 | 340.4 | 348.8 | 345.3 | 339.2 | 325.0 | 314.4 | 298.8 | 298.2 | 284.4 | 270.7 | 277.3 | 278.6 | 267.6 | 269.2 | 262.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 243.3 | 263.3 | 205.6 | 205.6 | 205.6 | 221.7 | 222.0 | 220.1 | 214.5 | 209.5 | 208.5 | 207.5 | 205.0 | 204.8 | 203.5 | 201.7 | 194.6 | 195.0 | ||||||||||||||||||||||
| Intangible Assets | 77.6 | 77.8 | 49.6 | 51.0 | 51.2 | 50.7 | 49.3 | 48.7 | 47.3 | 45.6 | 41.5 | 41.5 | 39.4 | 39.2 | 38.6 | 37.9 | 34.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 518.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | 7.5 | 6.8 | 6.7 | 7.3 | 9.3 | 8.4 | 9.0 | 10.3 | 8.7 | 8.5 | 8.5 | 8.9 | 11.2 | 10.6 | 10.0 | 10.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 70.1 | 64.2 | 63.6 | 62.7 | 60.3 | 61.2 | 61.5 | 57.9 | 60.0 | 59.2 | 57.6 | 60.4 | 63.5 | 74.8 | 73.8 | 77.8 | 82.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,042.3 | 2,087.0 | 1,958.8 | 1,926.0 | 1,922.2 | 1,958.9 | 1,928.2 | 1,917.6 | 1,913.4 | 1,918.3 | 1,880.0 | 1,847.6 | 1,866.3 | 1,846.4 | 1,857.5 | 1,919.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 101.9 | 117.9 | 104.0 | 99.7 | 96.0 | 106.6 | 107.5 | 94.2 | 96.5 | 86.8 | 98.1 | 98.0 | 107.5 | 86.9 | 106.6 | 123.8 | 104.0 | 117.2 | 120.0 | 118.1 | 94.2 | 96.4 | 89.3 | 61.9 | 55.5 | 68.0 | 71.9 | 62.9 | 65.4 | 72.4 | 75.1 | 62.9 | 62.4 | 66.7 | 53.4 | 47.4 | 51.3 | 51.0 | 46.9 | 45.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 112.8 | 147.1 | 116.9 | 118.0 | 105.5 | 143.8 | 120.6 | 133.1 | 124.3 | 145.7 | 128.4 | 138.8 | 150.7 | 190.0 | 209.7 | 272.8 | 322.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 87.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 65.9 | - | - | - | - | - | - | - | - | - | - | - | - | 59.5 | 50.8 | 44.6 | 62.4 | 56.2 | ||||||||||||||||||||||
| Other Current Liabilities | 239.3 | 281.0 | 237.1 | 235.1 | 244.2 | 269.7 | 248.7 | 268.5 | 263.8 | 275.5 | 256.3 | 262.2 | 290.7 | 345.4 | 367.0 | 437.9 | 496.4 | |||||||||||||||||||||||
| Total Current Liabilities | 429.9 | 487.5 | 423.7 | 416.3 | 420.8 | 455.5 | 434.9 | 439.9 | 437.3 | 439.9 | 431.8 | 437.9 | 475.9 | 509.4 | 550.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 474.3 | - | - | - | - | 409.0 | 411.4 | 407.0 | 404.7 | 418.1 | 406.5 | 375.0 | 368.2 | 350.1 | 353.4 | 357.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 74.2 | 64.4 | 63.3 | 61.4 | 59.1 | 62.2 | 61.6 | 60.2 | 58.1 | 72.3 | 68.0 | 70.8 | 70.1 | 70.3 | 69.6 | 78.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 979.7 | 1,031.8 | 907.3 | 897.9 | 890.2 | 926.7 | 907.9 | 907.1 | 900.1 | 930.4 | 906.2 | 883.7 | 914.2 | 929.9 | 973.8 | 1,074.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 40.3 | 40.9 | 41.2 | 41.2 | 41.2 | 41.4 | 41.6 | 42.0 | 42.4 | 42.6 | 42.9 | 43.1 | 43.3 | 43.1 | 43.1 | 43.0 | 43.1 | 43.5 | 44.2 | 44.6 | 45.4 | 46.3 | 46.1 | 46.0 | 45.9 | 46.1 | 46.4 | 46.7 | 47.0 | 46.7 | 46.9 | 46.7 | 46.8 | 47.1 | 47.5 | 48.3 | 48.5 | 48.9 | 49.0 | 49.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 610.4 | 606.9 | 608.3 | 589.2 | 597.4 | 603.6 | 594.6 | 590.3 | 598.0 | 575.4 | 567.4 | 557.7 | 545.2 | 518.7 | 495.0 | 456.1 | 431.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.5) | (2.1) | (3.3) | (2.8) | (3.6) | (5.5) | (3.6) | (4.5) | (5.9) | (4.9) | (7.4) | (4.2) | (5.5) | (6.2) | (10.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 12.7 | 12.6 | 11.9 | 11.9 | 11.4 | 10.9 | 10.4 | 11.3 | 10.3 | 9.7 | 9.5 | 10.7 | 10.3 | 10.4 | 9.1 | 8.8 | 8.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,050.0 | 1,042.5 | 1,039.6 | 1,016.2 | 1,020.6 | 1,021.3 | 1,009.9 | 999.2 | 1,003.1 | 978.2 | 964.3 | 953.3 | 941.8 | 906.1 | 874.7 | 835.3 | ||||||||||||||||||||||||
| Total Equity | 1,062.7 | 1,055.2 | 1,051.5 | 1,028.0 | 1,032.0 | 1,032.2 | 1,020.3 | 1,010.5 | 1,013.4 | 987.9 | 973.8 | 963.9 | 952.1 | 916.5 | 883.8 | 844.1 | 819.6 | 784.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 50.0 | 75.0 | - | - | - | - | 20.0 | 35.0 | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 344.0 | 321.2 | 399.5 | 376.9 | 384.9 | 385.4 | 384.3 | 394.4 | 399.5 | 410.4 | 409.2 | 391.6 | 378.7 | 339.6 | 306.6 | 280.8 | 276.1 | 248.8 | ||||||||||||||||||||||
| Book Value | 1,050.0 | 1,042.5 | 1,039.6 | 1,016.2 | 1,020.6 | 1,021.3 | 1,009.9 | 999.2 | 1,003.1 | 978.2 | 964.3 | 953.3 | 941.8 | 906.1 | 874.7 | 835.3 | 810.7 | 775.4 | ||||||||||||||||||||||
| Tangible Book Value | 729.1 | 701.5 | 784.5 | 759.5 | 763.9 | 748.9 | 738.6 | 730.4 | 741.4 | 723.1 | 714.3 | 704.2 | 697.5 | 662.1 | 632.6 | 595.7 | 582.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 243.7 |
| 208.8 |
| 195.0 |
| 166.0 |
| 153.8 |
| 126.0 |
| 89.5 |
| 81.8 |
| 82.8 |
| 81.8 |
| 85.6 |
| 69.1 |
| 75.1 |
| 76.1 |
| 55.3 |
| 42.5 |
| 43.2 |
| 46.2 |
| 49.9 |
| 40.6 |
| 41.9 |
| 39.8 |
| 39.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 951.8 |
| 962.3 |
| 965.2 |
| 937.3 |
| 926.2 |
| 888.2 |
| 796.4 |
| 704.0 |
| 626.3 |
| 603.3 |
| 561.6 |
| 531.3 |
| 541.1 |
| 547.4 |
| 537.4 |
| 525.9 |
| 518.2 |
| 513.7 |
| 496.1 |
| 488.9 |
| 517.4 |
| 498.1 |
| 485.7 |
| 470.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.1 |
| 250.9 |
| 237.5 |
| 229.3 |
| 219.2 |
| 213.1 |
| 211.7 |
| 212.9 |
| 214.8 |
| 212.9 |
| 210.4 |
| 204.8 |
| 200.5 |
| 195.7 |
| 195.3 |
| 188.1 |
| 180.9 |
| 174.9 |
| 171.5 |
| 171.1 |
| 169.1 |
| 169.1 |
| 170.6 |
| 170.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.1 |
| 175.7 |
| 175.8 |
| 175.6 |
| 174.8 |
| 161.6 |
| 161.0 |
| 185.3 |
| 185.1 |
| 184.7 |
| 185.9 |
| 184.7 |
| 182.1 |
| 74.6 |
| 75.3 |
| 75.8 |
| 74.6 |
| 74.8 |
| 74.2 |
| 73.8 |
| 47.4 |
| 41.2 |
| 34.5 |
| 30.7 |
| 30.1 |
| 30.4 |
| 30.6 |
| 30.6 |
| 28.6 |
| 28.7 |
| 29.2 |
| 29.5 |
| 29.6 |
| 29.9 |
| 30.3 |
| 30.5 |
| 17.9 |
| 18.2 |
| 18.5 |
| 18.0 |
| 18.4 |
| 18.5 |
| 18.8 |
| 11.7 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.1 |
| 302.2 |
| 312.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 11.7 |
| 11.5 |
| 11.9 |
| 15.6 |
| 19.0 |
| 20.1 |
| 20.8 |
| 19.9 |
| 20.9 |
| 21.9 |
| 20.7 |
| 21.2 |
| 23.2 |
| 21.3 |
| 21.3 |
| 28.8 |
| 40.1 |
| 38.4 |
| 40.1 |
| 38.0 |
| 40.1 |
| - |
| 86.4 |
| 85.5 |
| 83.3 |
| 79.0 |
| 79.8 |
| 76.0 |
| 66.5 |
| 64.6 |
| 73.8 |
| 82.5 |
| 77.4 |
| 81.7 |
| 82.1 |
| 83.5 |
| 78.9 |
| 79.2 |
| 81.8 |
| 81.2 |
| 77.0 |
| 69.4 |
| 66.8 |
| 67.5 |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,932.1 |
| 1,929.6 |
| 1,852.1 |
| 1,809.5 |
| 1,786.3 |
| 1,740.2 |
| 1,650.3 |
| 1,503.7 |
| 1,434.9 |
| 1,442.6 |
| 1,392.3 |
| 1,362.2 |
| 1,059.8 |
| 1,061.5 |
| 1,052.1 |
| 906.6 |
| 893.0 |
| 893.5 |
| 881.5 |
| 868.5 |
| 888.9 |
| 864.6 |
| 823.0 |
| 798.1 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 50.0 |
| 75.0 |
| - |
| - |
| - |
| - |
| 20.0 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.6 |
| 329.6 |
| 313.2 |
| 289.2 |
| - |
| 67.9 |
| 39.7 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.1 |
| 63.9 |
| 64.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.7 |
| 43.4 |
| 62.5 |
| 48.4 |
| 45.1 |
| 39.6 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.0 |
| 492.7 |
| 466.8 |
| 449.9 |
| 388.0 |
| 335.3 |
| 248.2 |
| 155.3 |
| 195.3 |
| 181.7 |
| 168.8 |
| 173.1 |
| 176.3 |
| 176.1 |
| 127.7 |
| 118.7 |
| 131.2 |
| 133.3 |
| 126.9 |
| 147.2 |
| 138.9 |
| 116.5 |
| 106.5 |
| 639.1 |
| 675.7 |
| 713.5 |
| 680.5 |
| 652.3 |
| 611.7 |
| 550.8 |
| 490.3 |
| 424.5 |
| 350.2 |
| 328.5 |
| 317.6 |
| 295.9 |
| 238.6 |
| 268.9 |
| 286.4 |
| 190.8 |
| 181.3 |
| 198.1 |
| 186.9 |
| 174.5 |
| 198.7 |
| 190.1 |
| 163.6 |
| 151.8 |
| 354.8 |
| 338.5 |
| 294.3 |
| 294.4 |
| 295.0 |
| 289.4 |
| 294.6 |
| 262.2 |
| 270.2 |
| 268.0 |
| 252.5 |
| 262.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.9 |
| 93.1 |
| 91.6 |
| 98.4 |
| 97.5 |
| 111.9 |
| 110.8 |
| 102.0 |
| 98.3 |
| 116.7 |
| 111.5 |
| 105.9 |
| 124.2 |
| 120.7 |
| 116.4 |
| 89.0 |
| 86.2 |
| 92.3 |
| 90.0 |
| 90.8 |
| 88.8 |
| 87.2 |
| 86.8 |
| 87.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,112.5 |
| 1,145.1 |
| 1,066.4 |
| 1,045.1 |
| 1,004.2 |
| 952.2 |
| 895.7 |
| 788.7 |
| 718.6 |
| 713.2 |
| 681.6 |
| 664.0 |
| 362.8 |
| 389.7 |
| 402.9 |
| 279.9 |
| 267.8 |
| 290.7 |
| 277.2 |
| 265.5 |
| 287.8 |
| 277.7 |
| 250.9 |
| 239.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.6 |
| 398.3 |
| 379.9 |
| 399.0 |
| 401.1 |
| 378.4 |
| 346.8 |
| 343.6 |
| 353.4 |
| 337.0 |
| 329.1 |
| 325.8 |
| 330.5 |
| 309.5 |
| 296.3 |
| 291.6 |
| 271.9 |
| 279.3 |
| 280.3 |
| 284.7 |
| 272.6 |
| 258.9 |
| 248.6 |
| (7.3) |
| (5.8) |
| (3.0) |
| (2.2) |
| (1.8) |
| (1.5) |
| (2.0) |
| (4.0) |
| (5.2) |
| (7.0) |
| (2.4) |
| (2.5) |
| (3.7) |
| (3.5) |
| (26.9) |
| (28.3) |
| (29.6) |
| (25.2) |
| (26.5) |
| (30.5) |
| (30.2) |
| (32.9) |
| (33.8) |
| (33.5) |
| (33.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 8.4 |
| 8.9 |
| 8.6 |
| 8.6 |
| 7.9 |
| 7.4 |
| 15.6 |
| 15.6 |
| 15.5 |
| 14.9 |
| 14.5 |
| 14.5 |
| 13.4 |
| 12.5 |
| 13.0 |
| 13.0 |
| 12.1 |
| 11.7 |
| 11.2 |
| 10.7 |
| 10.4 |
| 10.2 |
| 810.7 |
| 775.4 |
| 777.3 |
| 755.5 |
| 773.5 |
| 779.4 |
| 746.8 |
| 707.6 |
| 700.8 |
| 713.9 |
| 695.2 |
| 683.3 |
| 682.5 |
| 657.3 |
| 635.8 |
| 614.2 |
| 612.2 |
| 589.9 |
| 592.3 |
| 591.3 |
| 589.9 |
| 576.2 |
| 561.7 |
| 548.0 |
| 785.7 |
| 764.4 |
| 782.1 |
| 788.0 |
| 754.6 |
| 715.0 |
| 716.3 |
| 729.5 |
| 710.7 |
| 698.1 |
| 697.0 |
| 671.8 |
| 649.2 |
| 626.7 |
| 625.2 |
| 602.8 |
| 604.4 |
| 603.0 |
| 601.1 |
| 586.9 |
| 572.2 |
| 558.2 |
| - |
| - |
| (390.3) |
| (350.9) |
| (284.2) |
| (186.6) |
| - |
| - |
| - |
| - |
| (81.6) |
| (58.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.6 |
| 284.9 |
| 314.5 |
| 337.4 |
| 306.1 |
| 279.4 |
| 276.2 |
| 274.8 |
| 244.0 |
| 235.5 |
| 302.5 |
| 278.5 |
| 251.0 |
| 335.1 |
| 336.9 |
| 315.6 |
| 309.2 |
| 314.4 |
| 318.7 |
| 308.0 |
| 322.0 |
| 318.5 |
| 777.3 |
| 755.5 |
| 773.5 |
| 779.4 |
| 746.8 |
| 707.6 |
| 700.8 |
| 713.9 |
| 695.2 |
| 683.3 |
| 682.5 |
| 657.3 |
| 635.8 |
| 614.2 |
| 612.2 |
| 589.9 |
| 592.3 |
| 591.3 |
| 589.9 |
| 576.2 |
| 561.7 |
| 548.0 |
| 545.9 |
| 566.5 |
| 549.7 |
| 567.3 |
| 573.3 |
| 541.3 |
| 517.4 |
| 511.1 |
| 499.3 |
| 480.6 |
| 469.0 |
| 466.7 |
| 442.3 |
| 423.2 |
| 521.8 |
| 518.7 |
| 495.6 |
| 499.6 |
| 498.1 |
| 497.2 |
| 483.6 |
| 502.6 |
| 497.8 |