| (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 | 76.0 | 97.7 | 58.5 | 55.1 | 40.1 | 51.6 | 30.9 | 29.0 | 17.5 | 25.5 | 23.1 | 120.4 | 49.7 | 71.3 | 89.6 | 187.2 | 123.5 | 66.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 76.0 | 97.7 | 58.5 | 55.1 | 40.1 | 51.6 | 30.9 | 29.0 | 17.5 | 25.5 | 23.1 | 120.4 | 49.7 | 71.3 | 89.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 205.4 | 197.7 | 97.3 | 96.0 | 108.3 | 88.3 | 82.9 | 84.0 | 79.4 | 83.6 | 64.1 | 55.2 | 59.5 | 85.6 | 82.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 254.1 | 275.6 | 98.0 | 120.9 | 92.5 | 61.2 | 67.2 | 70.7 | 87.5 | 84.3 | 63.0 | 57.4 | 41.7 | 65.9 | 55.8 | 45.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 826.4 | 794.3 | 619.4 | 528.9 | 515.1 | 524.2 | 511.2 | 490.0 | 475.2 | 443.6 | 358.2 | 309.9 | 292.1 | 502.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 131.3 | 124.4 | 74.4 | 77.9 | 86.8 | 77.3 | 63.6 | 52.4 | 44.2 | 47.8 | 47.8 | 41.5 | 37.5 | 81.0 | 66.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 142.5 | 195.0 | 220.7 | 265.8 | 50.5 | 0.8 | - | 1.4 | 1.7 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 142.5 | 195.0 | 220.7 | 265.8 | 50.5 | 0.8 | - | 1.4 | 1.7 | - | ||
| (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 | 63.7 | 62.3 | 76.0 | 66.3 | 62.6 | 50.0 | 97.7 | 94.0 | 56.1 | 44.4 | 58.5 | 73.3 | 43.5 | 43.1 | 55.1 | |||||||||||||||||||||||||
| - |
| 187.2 |
| 123.5 |
| 66.9 |
| 87.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 32.4 | 29.1 | 11.6 | 8.7 | 8.1 | 6.2 | 9.4 | 7.3 | 7.4 | 10.5 | 8.0 | 6.1 | 4.9 | 7.6 | 6.4 | 8.2 | - | - |
| Other Current Assets | 3.8 | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 573.8 | 611.3 | 273.6 | 280.7 | 249.0 | 207.3 | 190.3 | 191.0 | 191.8 | 204.0 | 158.2 | 260.4 | 236.3 | 250.9 | 245.1 | 338.6 | - | - |
| 470.5 |
| 434.5 |
| - |
| - |
| Accumulated Depreciation | 414.8 | 391.9 | 368.8 | 348.5 | 336.5 | 340.1 | 317.6 | 288.6 | 264.0 | 245.1 | 217.5 | 200.4 | 185.3 | 333.9 | 312.3 | 299.0 | - | - |
| Property,Plant & Equipment Net | 411.6 | 402.5 | 250.7 | 180.4 | 178.6 | 184.1 | 193.6 | 201.4 | 211.1 | 198.5 | 140.7 | 109.5 | 106.8 | 168.9 | 158.2 | 135.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 271.3 | 574.7 | 183.0 | 137.9 | 149.2 | 146.2 | 145.6 | 219.6 | 222.2 | 217.0 | 129.8 | 70.5 | 71.9 | 68.3 | 69.4 | 25.2 | 25.2 | - |
| Intangible Assets | 549.1 | 597.9 | 74.1 | 65.0 | 82.4 | 93.1 | 107.3 | 121.9 | 139.8 | 154.2 | 120.8 | 70.2 | 79.0 | 78.4 | 87.9 | 44.7 | - | - |
| Operating Lease Right Of Use Assets | 154.9 | 126.7 | 46.6 | 56.0 | 52.7 | 51.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.7 | 3.8 | 0.0 | - | - | - | - | - | - | 0.0 | 8.8 | 1.5 | 7.0 | 8.9 | 7.7 | 30.6 | - | - |
| Other Non-Current Assets | 4.8 | 2.9 | 3.2 | 4.7 | 5.3 | 9.1 | 8.3 | 9.3 | 9.0 | 6.7 | 7.3 | 5.0 | 5.6 | 14.2 | 16.6 | 16.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,968.2 | 2,319.8 | 831.1 | 724.6 | 717.3 | 691.6 | 645.1 | 743.2 | 773.9 | 780.4 | 565.5 | 517.1 | 571.8 | 589.5 | 584.9 | 591.3 | 543.6 | - |
| 71.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 2.4 | 3.1 | 1.0 | 0.8 | 0.6 | 0.8 | 1.3 | 0.3 | 0.6 | 0.2 | 1.0 | 0.6 | 1.1 | 2.4 | 2.6 | 3.0 | - | - |
| Operating Lease Liabilities Current | 15.4 | 12.5 | 7.2 | 7.7 | 8.2 | 7.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 95.2 | 103.6 | 50.3 | 52.1 | 56.2 | 38.3 | 39.2 | 46.0 | 38.9 | 55.1 | 37.4 | 32.5 | 34.8 | 46.5 | 38.1 | 43.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 281.5 | 272.9 | 134.7 | 139.8 | 158.0 | 130.2 | 109.8 | 102.4 | 106.5 | 114.1 | 88.2 | 74.3 | 121.9 | 127.8 | 104.7 | 114.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 145.5 | 117.6 | 40.4 | 49.3 | 45.4 | 44.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 136.0 | 162.3 | 29.1 | 22.3 | 22.0 | 19.1 | 19.4 | 17.5 | 22.0 | 18.3 | 0.0 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | 0.0 | 3.9 | 4.7 | 10.9 | 13.3 | 4.2 | 4.4 | 8.2 | 5.7 | 4.8 | 3.5 | 6.9 | 7.8 | 3.7 | - | - |
| Other Non-Current Liabilities | 13.8 | 19.1 | 14.7 | 13.5 | 14.0 | 13.4 | 15.5 | 14.0 | 15.4 | 12.3 | 21.9 | 11.9 | 14.6 | 15.4 | 14.2 | 11.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,242.1 | 1,309.0 | 285.6 | 259.8 | 297.5 | 335.8 | 314.9 | 348.0 | 367.0 | 412.5 | 170.2 | 96.2 | 155.6 | 167.7 | 147.7 | 149.8 | 121.1 | - |
| - |
| - |
| Additional Paid In Capital | 700.0 | 701.0 | 251.6 | 251.9 | 254.2 | 253.5 | 254.7 | 254.7 | 255.7 | 254.5 | 250.9 | 249.6 | 247.6 | 245.1 | 242.0 | 238.1 | - | - |
| Retained Earnings | 164.7 | 430.4 | 409.3 | 337.5 | 259.7 | 213.5 | 185.7 | 243.9 | 225.7 | 214.0 | 222.1 | 202.3 | 177.5 | 193.1 | 213.1 | 210.4 | - | - |
| Accumulated Other Comprehensive Income | (35.4) | (46.4) | (38.1) | (49.4) | (21.8) | (33.0) | (33.8) | (30.7) | (25.1) | (38.8) | (10.0) | (5.7) | (2.4) | (5.3) | (3.6) | (1.8) | - | - |
| Treasury Stock | 103.6 | 74.8 | 77.6 | 75.5 | 72.7 | 78.6 | 76.7 | 73.0 | 49.9 | 62.4 | 68.1 | 25.7 | 6.9 | 11.5 | 14.6 | 5.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 726.2 | 1,010.7 | 545.6 | 464.8 | 419.8 | 355.8 | 330.2 | 395.2 | 407.7 | 368.7 | 395.3 | 420.9 | 416.2 | 421.8 | 437.2 | 441.4 | 422.5 | 547.8 |
| Total Equity | 726.2 | 1,010.7 | 545.6 | 464.8 | 419.8 | 355.8 | 330.2 | 395.2 | 407.7 | 368.7 | 395.3 | 420.9 | 416.2 | 421.8 | 437.2 | 441.4 | 422.5 | 547.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 111.6 | 166.0 | 203.2 | 240.3 | 27.4 | (119.6) | - | (69.9) | (88.0) | - | - | - |
| Working Capital | 292.2 | 338.4 | 138.9 | 140.8 | 91.0 | 77.1 | 80.6 | 88.7 | 85.3 | 89.8 | 70.0 | 186.2 | 114.4 | 123.1 | 140.3 | 223.8 | - | - |
| Book Value | 726.2 | 1,010.7 | 545.6 | 464.8 | 419.8 | 355.8 | 330.2 | 395.2 | 407.7 | 368.7 | 395.3 | 420.9 | 416.2 | 421.8 | 437.2 | 441.4 | 422.5 | 547.8 |
| Tangible Book Value | (94.3) | (161.9) | 288.5 | 261.9 | 188.2 | 116.5 | 77.3 | 53.7 | 45.7 | (2.5) | 144.7 | 280.2 | 265.4 | 275.1 | 279.9 | 371.6 | 397.3 | - |
| 50.0 |
| 38.9 |
| 31.7 |
| 40.1 |
| 43.7 |
| 49.3 |
| 43.4 |
| 51.6 |
| 41.1 |
| 80.3 |
| 23.1 |
| 30.9 |
| 10.7 |
| 20.3 |
| 17.5 |
| 29.0 |
| 12.4 |
| 12.4 |
| 13.8 |
| 17.5 |
| 15.8 |
| 14.5 |
| 14.1 |
| 25.5 |
| 32.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 63.7 | 62.3 | 76.0 | 66.3 | 62.6 | 50.0 | 97.7 | 94.0 | 56.1 | 44.4 | 58.5 | 73.3 | 43.5 | 43.1 | 55.1 | 50.0 | 38.9 | 31.7 | 40.1 | 43.7 | 49.3 | 43.4 | 51.6 | 41.1 | 80.3 | 23.1 | 30.9 | 10.7 | 20.3 | 17.5 | 29.0 | 12.4 | 12.4 | 13.8 | 17.5 | 15.8 | 14.5 | 14.1 | 25.5 | 32.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 211.1 | 189.2 | 205.4 | 201.8 | 195.3 | 164.3 | 197.7 | 87.6 | 87.1 | 80.1 | 97.3 | 96.2 | 94.0 | 84.7 | 96.0 | 109.5 | 118.2 | 99.4 | 108.3 | 98.3 | 96.5 | 82.5 | 88.3 | 84.5 | 66.9 | 64.0 | 82.9 | 82.3 | 80.6 | 71.7 | 84.0 | 80.2 | 76.6 | 62.1 | 79.4 | 78.0 | 79.7 | 62.8 | 83.6 | 83.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 278.0 | 270.6 | 254.1 | 272.2 | 279.5 | 280.6 | 275.6 | 99.1 | 101.4 | 107.5 | 98.0 | 105.4 | 114.0 | 127.7 | 120.9 | 138.2 | 130.4 | 117.4 | 92.5 | 93.5 | 80.4 | 76.1 | 61.2 | 63.9 | 75.1 | 78.1 | 67.2 | 84.8 | 86.6 | 81.4 | 70.7 | 87.1 | 92.9 | 95.8 | 87.5 | 94.4 | 91.7 | 92.2 | 84.3 | 92.3 |
| Prepaid Expenses | - | - | - | 41.3 | 42.8 | 41.9 | 29.1 | 19.3 | 12.8 | 13.4 | 11.6 | 12.8 | 12.2 | 11.1 | 8.7 | 8.7 | 11.4 | 11.6 | ||||||||||||||||||||||
| Other Current Assets | 3.7 | 4.3 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 604.4 | 568.7 | 573.8 | 583.3 | 588.5 | 547.6 | 611.3 | 301.4 | 263.5 | 253.0 | 273.6 | 287.6 | 263.8 | 266.6 | 280.7 | 306.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 843.2 | 832.0 | 826.4 | 810.5 | 784.8 | 754.3 | 794.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 444.0 | 430.3 | 414.8 | 405.0 | 367.7 | 363.2 | 391.9 | 384.8 | 381.4 | 375.6 | 368.8 | 369.0 | 364.4 | 358.3 | 348.5 | 345.1 | 339.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 399.2 | 401.7 | 411.6 | 405.5 | 417.1 | 391.1 | 402.5 | 251.9 | 252.9 | 253.7 | 250.7 | 245.9 | 242.5 | 242.0 | 180.4 | 175.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 274.8 | 275.5 | 271.3 | 271.5 | 579.1 | 569.7 | 574.7 | 186.2 | 184.5 | 185.4 | 183.0 | 186.4 | 185.2 | 184.7 | 137.9 | 141.2 | 143.3 | 147.8 | ||||||||||||||||||||||
| Intangible Assets | 533.4 | 544.3 | 549.1 | 558.8 | 567.1 | 580.1 | 597.9 | 66.6 | 68.7 | 72.0 | 74.1 | 78.6 | 81.0 | 83.4 | 65.0 | 69.7 | 73.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 176.8 | 179.2 | 154.9 | 147.8 | 149.3 | 125.0 | 126.7 | 63.6 | 65.0 | 46.4 | 46.6 | 45.8 | 45.7 | 46.0 | 56.0 | 45.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.3 | 3.0 | 2.7 | 3.7 | 4.0 | 3.7 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4.3 | 5.8 | 4.8 | 2.1 | 3.1 | 3.3 | 2.9 | 2.7 | 2.7 | 2.9 | 3.2 | 3.5 | 3.9 | 4.3 | 4.7 | 5.2 | 5.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,993.2 | 1,978.2 | 1,968.2 | 1,972.7 | 2,308.3 | 2,220.5 | 2,319.8 | 872.5 | 837.2 | 813.4 | 831.1 | 847.8 | 822.1 | 827.0 | 724.6 | 743.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 127.7 | 116.1 | 131.3 | 126.5 | 112.5 | 108.4 | 124.4 | 63.9 | 60.6 | 55.1 | 74.4 | 71.5 | 64.5 | 63.1 | 77.9 | 84.5 | 89.0 | 75.5 | 86.8 | 79.2 | 83.1 | 62.6 | 77.3 | 58.7 | 42.2 | 49.1 | 63.6 | 52.6 | 48.7 | 39.5 | 52.4 | 44.9 | 44.5 | 39.9 | 44.2 | 45.7 | 41.2 | 41.2 | 47.8 | 48.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.9 | 16.7 | 15.4 | 15.2 | 14.2 | 13.3 | 12.5 | 6.4 | 6.4 | 7.4 | 7.2 | 7.4 | 7.4 | 7.2 | 7.7 | 8.0 | ||||||||||||||||||||||||
| Accrued Expenses | 85.7 | 77.3 | 95.2 | 95.4 | 91.6 | 81.3 | 103.6 | 54.8 | 48.9 | 46.5 | 50.3 | 54.2 | 44.7 | 46.1 | 52.1 | 51.5 | 40.7 | 39.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 265.1 | 245.8 | 281.5 | 264.7 | 244.4 | 228.8 | 272.9 | 127.9 | 118.5 | 111.5 | 134.7 | 135.4 | 118.6 | 120.0 | 139.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 165.0 | 168.7 | 145.5 | 138.2 | 140.0 | 115.5 | 117.6 | 59.1 | 60.0 | 40.1 | 40.4 | 39.3 | 39.2 | 39.7 | 49.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 141.1 | 139.8 | 136.0 | 143.6 | 163.6 | 162.8 | 162.3 | 27.4 | 29.3 | 30.7 | 29.1 | 23.7 | 23.4 | 23.2 | 22.3 | 21.1 | 21.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 3.9 | 4.5 | 4.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 15.7 | 14.9 | 13.8 | 13.2 | 12.3 | 16.0 | 19.1 | 12.5 | 11.8 | 14.5 | 15.0 | 16.2 | 16.0 | 16.7 | 14.8 | 14.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,265.8 | 1,247.8 | 1,242.1 | 1,255.3 | 1,306.6 | 1,248.4 | 1,309.0 | 278.3 | 271.1 | 258.4 | 285.6 | 321.9 | 329.4 | 351.3 | 259.8 | 293.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | 696.4 | 695.4 | 700.0 | 699.1 | 698.2 | 697.4 | 701.0 | 250.3 | 249.5 | 248.7 | 251.6 | 250.9 | 250.4 | 249.7 | 251.9 | 251.4 | 250.8 | |||||||||||||||||||||||
| Retained Earnings | 156.6 | 157.0 | 164.7 | 148.8 | 428.5 | 411.7 | 430.4 | 448.4 | 425.7 | 412.9 | 409.3 | 384.6 | 355.6 | 336.7 | 337.5 | 315.5 | 292.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (27.9) | (24.3) | (35.4) | (30.5) | (27.0) | (62.4) | (46.4) | (30.1) | (34.6) | (32.1) | (38.1) | (31.9) | (35.0) | (38.1) | (49.4) | |||||||||||||||||||||||||
| Treasury Stock | 98.3 | 98.2 | 103.6 | 100.5 | 98.5 | 75.1 | 74.8 | 74.8 | 74.8 | 74.9 | 77.6 | 78.0 | 78.7 | 73.1 | 75.5 | 75.7 | 71.0 | 69.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 727.4 | 730.4 | 726.2 | 717.4 | 1,001.7 | 972.1 | 1,010.7 | 594.1 | 566.1 | 555.0 | 545.6 | 526.0 | 492.7 | 475.7 | 464.8 | 450.1 | 436.2 | |||||||||||||||||||||||
| Total Equity | 727.4 | 730.4 | 726.2 | 717.4 | 1,001.7 | 972.1 | 1,010.7 | 594.1 | 566.1 | 555.0 | 545.6 | 526.0 | 492.7 | 475.7 | 464.8 | 450.1 | 436.2 | 424.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 339.3 | 322.8 | 292.2 | 318.6 | 344.1 | 318.8 | 338.4 | 173.5 | 145.0 | 141.5 | 138.9 | 152.2 | 145.1 | 146.6 | 140.8 | 147.7 | 152.3 | 128.5 | ||||||||||||||||||||||
| Book Value | 727.4 | 730.4 | 726.2 | 717.4 | 1,001.7 | 972.1 | 1,010.7 | 594.1 | 566.1 | 555.0 | 545.6 | 526.0 | 492.7 | 475.7 | 464.8 | 450.1 | 436.2 | 424.5 | ||||||||||||||||||||||
| Tangible Book Value | (80.8) | (89.4) | (94.3) | (112.8) | (144.6) | (177.7) | (161.9) | 341.3 | 313.0 | 297.6 | 288.5 | 260.9 | 226.5 | 207.6 | 261.9 | 239.2 | 219.3 | |||||||||||||||||||||||
| 8.1 |
| 9.1 |
| 8.4 |
| 7.2 |
| 6.2 |
| 7.9 |
| 9.6 |
| 7.9 |
| 9.4 |
| 8.3 |
| 8.5 |
| 7.3 |
| 7.3 |
| 8.6 |
| 8.5 |
| 7.5 |
| 7.4 |
| 8.1 |
| 8.1 |
| 7.9 |
| 10.5 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.9 |
| 260.1 |
| 249.0 |
| 244.6 |
| 234.5 |
| 209.3 |
| 207.3 |
| 197.4 |
| 231.8 |
| 173.2 |
| 190.3 |
| 186.0 |
| 195.9 |
| 177.9 |
| 191.0 |
| 188.4 |
| 188.1 |
| 179.2 |
| 191.8 |
| 196.3 |
| 194.0 |
| 176.9 |
| 204.0 |
| 219.4 |
| 340.1 |
| 336.5 |
| 333.8 |
| 344.4 |
| 346.2 |
| 340.1 |
| 334.7 |
| 326.6 |
| 322.4 |
| 317.6 |
| 311.0 |
| 304.4 |
| 283.8 |
| 288.6 |
| 283.8 |
| 276.9 |
| 270.5 |
| 264.0 |
| 259.7 |
| 261.8 |
| 254.3 |
| 217.5 |
| 239.2 |
| 170.3 |
| 175.3 |
| 178.6 |
| 176.0 |
| 178.5 |
| 182.4 |
| 184.1 |
| 186.8 |
| 187.5 |
| 192.1 |
| 193.6 |
| 190.4 |
| 197.2 |
| 198.7 |
| 201.4 |
| 205.3 |
| 209.5 |
| 213.0 |
| 211.1 |
| 214.8 |
| 213.5 |
| 196.9 |
| 198.5 |
| 198.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.2 |
| 150.5 |
| 150.3 |
| 149.9 |
| 146.2 |
| 146.9 |
| 143.9 |
| 146.6 |
| 145.6 |
| 186.8 |
| 190.6 |
| 221.2 |
| 219.6 |
| 221.6 |
| 224.7 |
| 226.9 |
| 222.2 |
| 222.2 |
| 219.9 |
| 218.2 |
| 217.0 |
| 234.5 |
| 78.8 |
| 82.4 |
| 86.0 |
| 88.9 |
| 91.8 |
| 93.1 |
| 97.0 |
| 98.9 |
| 104.3 |
| 107.3 |
| 108.6 |
| 114.9 |
| 119.1 |
| 121.9 |
| 127.1 |
| 133.2 |
| 138.7 |
| 139.8 |
| 143.7 |
| 147.2 |
| 150.3 |
| 154.2 |
| 162.5 |
| 48.6 |
| 50.7 |
| 52.7 |
| 54.8 |
| 56.4 |
| 53.3 |
| 51.8 |
| 49.6 |
| 41.8 |
| 41.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 5.7 |
| 5.3 |
| 7.3 |
| 7.0 |
| 7.6 |
| 9.1 |
| 9.0 |
| 9.0 |
| 9.3 |
| 8.3 |
| 8.2 |
| 8.4 |
| 8.9 |
| 9.3 |
| 9.2 |
| 9.2 |
| 9.2 |
| 9.0 |
| 8.0 |
| 7.8 |
| 7.9 |
| 6.7 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 740.5 |
| 718.3 |
| 717.3 |
| 719.2 |
| 715.6 |
| 694.3 |
| 691.6 |
| 686.8 |
| 712.9 |
| 667.2 |
| 645.1 |
| 680.1 |
| 707.0 |
| 725.7 |
| 743.2 |
| 751.5 |
| 764.8 |
| 767.0 |
| 773.9 |
| 785.1 |
| 782.5 |
| 750.3 |
| 780.4 |
| 821.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 8.3 |
| 8.2 |
| 8.3 |
| 8.2 |
| 7.7 |
| 7.5 |
| 7.3 |
| 6.7 |
| 6.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.2 |
| 52.8 |
| 41.2 |
| 37.5 |
| 38.3 |
| 33.9 |
| 27.4 |
| 29.0 |
| 39.2 |
| 30.1 |
| 31.6 |
| 27.8 |
| 46.0 |
| 31.7 |
| 34.6 |
| 29.6 |
| 38.9 |
| 35.5 |
| 39.6 |
| 28.9 |
| 55.1 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.7 |
| 146.6 |
| 131.6 |
| 158.0 |
| 142.4 |
| 135.7 |
| 112.2 |
| 130.2 |
| 106.9 |
| 79.0 |
| 90.6 |
| 109.8 |
| 86.6 |
| 84.4 |
| 71.7 |
| 102.4 |
| 95.1 |
| 97.5 |
| 92.9 |
| 106.5 |
| 109.7 |
| 102.7 |
| 88.9 |
| 114.1 |
| 127.1 |
| 38.8 |
| 41.4 |
| 43.4 |
| 45.4 |
| 47.4 |
| 49.0 |
| 46.1 |
| 44.9 |
| 42.7 |
| 35.6 |
| 35.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.6 |
| 22.0 |
| 25.3 |
| 22.1 |
| 21.6 |
| 19.1 |
| 20.5 |
| 20.9 |
| 19.7 |
| 19.4 |
| 19.1 |
| 16.4 |
| 15.5 |
| 17.5 |
| 6.6 |
| 5.9 |
| 5.3 |
| 4.4 |
| 10.7 |
| 9.8 |
| 9.0 |
| 8.2 |
| 8.2 |
| 4.7 |
| 4.7 |
| 10.8 |
| 10.8 |
| 10.9 |
| 10.9 |
| 11.4 |
| 11.4 |
| 11.3 |
| 13.3 |
| 6.6 |
| 5.8 |
| 4.9 |
| 4.2 |
| 16.8 |
| 14.9 |
| 14.8 |
| 22.0 |
| 18.5 |
| 15.4 |
| 15.6 |
| 18.3 |
| 21.8 |
| 14.5 |
| 14.8 |
| 15.4 |
| 15.6 |
| 15.7 |
| 13.7 |
| 13.9 |
| 13.2 |
| 12.3 |
| 13.5 |
| 16.1 |
| 15.3 |
| 14.8 |
| 14.3 |
| 14.6 |
| 15.6 |
| 15.3 |
| 15.8 |
| 16.0 |
| 15.5 |
| 14.7 |
| 13.7 |
| 12.9 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.3 |
| 293.8 |
| 297.5 |
| 313.8 |
| 320.5 |
| 316.6 |
| 335.8 |
| 346.9 |
| 388.9 |
| 337.3 |
| 314.9 |
| 318.7 |
| 346.2 |
| 335.9 |
| 348.0 |
| 327.8 |
| 344.4 |
| 344.1 |
| 367.0 |
| 392.4 |
| 409.0 |
| 382.0 |
| 412.5 |
| 448.4 |
| 250.2 |
| 254.2 |
| 253.7 |
| 253.1 |
| 252.3 |
| 253.5 |
| 253.1 |
| 252.7 |
| 252.5 |
| 254.7 |
| 254.1 |
| 253.7 |
| 252.9 |
| 254.7 |
| 253.8 |
| 253.3 |
| 253.6 |
| 255.7 |
| 256.2 |
| 255.1 |
| 254.1 |
| 254.5 |
| 253.0 |
| 268.4 |
| 259.7 |
| 241.6 |
| 230.6 |
| 218.7 |
| 213.5 |
| 194.0 |
| 185.8 |
| 183.0 |
| 185.7 |
| 219.3 |
| 210.4 |
| 236.0 |
| 243.9 |
| 240.0 |
| 230.9 |
| 228.3 |
| 225.7 |
| 216.6 |
| 208.6 |
| 208.6 |
| 214.0 |
| 210.0 |
| (41.4) |
| (36.2) |
| (24.9) |
| (21.8) |
| (23.0) |
| (23.4) |
| (24.4) |
| (33.0) |
| (28.8) |
| (36.2) |
| (29.2) |
| (33.8) |
| (38.3) |
| (28.1) |
| (26.6) |
| (30.7) |
| (27.6) |
| (20.0) |
| (14.6) |
| (25.1) |
| (27.5) |
| (32.2) |
| (35.9) |
| (38.8) |
| (27.9) |
| 72.7 |
| 67.3 |
| 65.6 |
| 69.3 |
| 78.6 |
| 78.7 |
| 78.7 |
| 76.8 |
| 76.7 |
| 74.1 |
| 75.4 |
| 72.8 |
| 73.0 |
| 42.8 |
| 44.3 |
| 44.7 |
| 49.9 |
| 52.9 |
| 58.5 |
| 58.9 |
| 62.4 |
| 62.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 424.5 |
| 419.8 |
| 405.4 |
| 395.1 |
| 377.7 |
| 355.8 |
| 339.9 |
| 324.0 |
| 329.9 |
| 330.2 |
| 361.4 |
| 360.9 |
| 390.9 |
| 395.2 |
| 423.8 |
| 420.3 |
| 423.0 |
| 406.8 |
| 392.7 |
| 373.4 |
| 368.3 |
| 367.8 |
| 373.1 |
| 419.8 |
| 405.4 |
| 395.1 |
| 377.7 |
| 355.8 |
| 339.9 |
| 324.0 |
| 329.9 |
| 330.2 |
| 361.4 |
| 360.9 |
| 390.9 |
| 395.2 |
| 423.8 |
| 420.3 |
| 423.0 |
| 406.8 |
| 392.7 |
| 373.4 |
| 368.3 |
| 367.8 |
| 373.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| 102.2 |
| 98.8 |
| 97.0 |
| 77.1 |
| 90.5 |
| 152.8 |
| 82.6 |
| 80.6 |
| 99.4 |
| 111.6 |
| 106.2 |
| 88.7 |
| 93.3 |
| 90.6 |
| 86.3 |
| 85.3 |
| 86.6 |
| 91.3 |
| 88.0 |
| 89.8 |
| 92.3 |
| 419.8 |
| 405.4 |
| 395.1 |
| 377.7 |
| 355.8 |
| 339.9 |
| 324.0 |
| 329.9 |
| 330.2 |
| 361.4 |
| 360.9 |
| 390.9 |
| 395.2 |
| 423.8 |
| 420.3 |
| 423.0 |
| 406.8 |
| 392.7 |
| 373.4 |
| 368.3 |
| 367.8 |
| 373.1 |
| 198.0 |
| 188.2 |
| 168.9 |
| 155.9 |
| 136.0 |
| 116.5 |
| 96.0 |
| 81.2 |
| 79.0 |
| 77.3 |
| 65.9 |
| 55.3 |
| 50.6 |
| 53.7 |
| 75.1 |
| 62.4 |
| 57.3 |
| 44.9 |
| 26.8 |
| 6.3 |
| (0.3) |
| (3.4) |
| (23.9) |