| (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 | 138.4 | 99.0 | 92.0 | 93.4 | 312.0 | 630.0 | 131.6 | 211.0 | 132.8 | 139.4 | 97.5 | 45.4 | 70.6 | 85.9 | 111.8 | 111.8 | 22.7 | 28.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 464.0 | 393.7 | 422.1 | 484.3 | 351.2 | 100.0 | 514.5 | 304.3 | 287.4 | 188.6 | 298.0 | 243.1 | 202.0 | 158.0 | 234.3 | 52.8 | - | |
| Cash And Short Term Investments | 602.4 | 492.7 | 514.1 | 577.8 | 663.2 | 730.0 | 646.1 | 515.3 | 420.3 | 328.0 | 395.5 | 288.5 | 272.6 | 243.9 | 346.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 120.0 | 113.6 | 139.9 | 92.7 | 107.6 | 82.3 | 60.5 | 43.1 | 52.4 | 25.0 | 24.7 | 22.1 | 15.7 | 8.7 | 10.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 240.9 | 182.9 | 175.8 | 183.2 | 134.2 | 91.6 | 64.0 | 70.0 | 36.3 | 17.3 | 12.7 | 37.1 | 10.6 | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 404.3 | 365.1 | 319.1 | 260.6 | 221.3 | 174.6 | 145.1 | 114.7 | 92.8 | 59.4 | 50.3 | 44.7 | 37.6 | 32.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 23.3 | 36.6 | 10.9 | 9.5 | 15.0 | 13.8 | 13.3 | 10.5 | 13.8 | 8.1 | 6.8 | 9.3 | 5.3 | 7.6 | 4.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 159.4 | 138.4 | 121.6 | 95.8 | 157.5 | 99.0 | 79.6 | 92.9 | 74.0 | 92.0 | 79.3 | 93.5 | 158.3 | 93.4 | 187.8 | |||||||||||||||||||||||||
| - |
| 164.6 |
| 22.7 |
| 28.3 |
| 7.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 123.8 | 110.6 | 87.4 | 45.8 | 20.9 | 20.7 | 21.9 | 6.4 | 10.3 | 6.4 | 2.4 | 4.4 | 6.6 | 3.9 | 1.6 | 2.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,087.1 | 899.8 | 917.1 | 899.5 | 925.9 | 924.6 | 792.4 | 634.8 | 519.2 | 385.4 | 447.7 | 370.5 | 327.0 | 267.5 | 362.3 | 82.4 | - | - |
| 29.6 |
| 27.0 |
| - |
| - |
| Accumulated Depreciation | 189.3 | 169.9 | 143.9 | 117.1 | 92.5 | 72.5 | 57.3 | 44.9 | 36.4 | 32.2 | 27.9 | 24.8 | 22.8 | 20.7 | 18.7 | 17.3 | - | - |
| Property,Plant & Equipment Net | 214.9 | 195.2 | 175.2 | 143.4 | 128.8 | 102.1 | 87.9 | 69.7 | 56.5 | 27.2 | 22.4 | 19.9 | 14.9 | 11.8 | 10.9 | 9.7 | - | - |
| Long Term Investments | 377.0 | 457.6 | 299.5 | 259.9 | 168.1 | 5.0 | 5.0 | - | 14.8 | 15.0 | 2.2 | 3.0 | 7.4 | 1.3 | 0.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | - | - | - | - | - | - | - | - |
| Intangible Assets | 56.8 | 73.6 | 90.3 | 38.4 | 49.7 | 70.3 | 90.8 | 111.0 | 131.5 | 152.1 | 72.0 | 83.0 | 94.0 | 104.6 | 0.4 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 19.9 | 19.9 | 24.9 | 31.5 | 30.6 | 8.8 | 8.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 79.5 | 78.3 | 59.1 | 58.2 | 33.5 | 37.7 | 30.4 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 128.9 | 106.8 | 105.3 | 109.7 | 135.7 | 103.3 | 86.1 | 64.5 | 0.6 | 0.3 | 0.2 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,963.8 | 1,832.3 | 1,669.0 | 1,532.8 | 1,466.9 | 1,269.2 | 1,120.2 | 933.4 | 780.0 | 627.6 | 559.4 | 489.8 | 462.8 | 385.5 | 373.9 | 92.3 | - | - |
| 2.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 21.0 | 33.1 | 47.7 | 45.6 | 120.9 | 105.2 | 97.3 | 80.8 | 15.0 | 10.3 | 10.1 | 2.5 | 1.9 | 4.3 | 5.5 | 5.3 | - | - |
| Operating Lease Liabilities Current | 4.8 | 3.8 | 3.5 | 3.7 | 3.4 | 1.9 | 1.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 52.6 | 46.0 | 52.1 | 51.0 | 45.5 | 41.4 | 49.0 | 36.1 | 35.0 | 19.8 | 17.4 | 15.0 | 16.0 | 10.4 | 9.0 | 6.9 | - | - |
| Other Current Liabilities | 11.1 | 9.7 | 8.1 | 29.6 | 6.6 | 4.5 | 1.9 | 5.8 | 0.1 | 2.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | - | - |
| Total Current Liabilities | 108.0 | 125.4 | 118.8 | 135.7 | 187.9 | 165.0 | 161.5 | 133.2 | 63.8 | 40.2 | 34.5 | 26.8 | 23.2 | 22.3 | 19.5 | 25.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 19.2 | 19.1 | 22.9 | 29.0 | 27.3 | 6.9 | 6.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1.9 | 0.5 | 12.0 | 18.3 | 36.2 | 57.1 | 47.5 | 41.8 | 23.9 | 31.3 | 35.5 | 3.4 | 2.4 | 3.2 | 3.9 | 2.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 56.5 | 54.5 | 52.2 | 59.8 | 66.8 | 78.5 | 51.1 | 44.1 | 33.2 | 27.6 | 22.6 | 10.9 | 9.4 | 9.8 | 8.3 | 7.1 | - | - |
| Other Non-Current Liabilities | 36.2 | 35.4 | 38.7 | 43.7 | 76.1 | 55.9 | 48.6 | 23.9 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 202.7 | 215.8 | 221.7 | 257.5 | 367.0 | 356.5 | 308.7 | 242.9 | 120.9 | 99.1 | 92.6 | 41.1 | 35.1 | 35.3 | 31.7 | 34.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 744.7 | 723.7 | 699.6 | 681.3 | 658.7 | 635.6 | 620.2 | 617.3 | 611.1 | 604.4 | 589.9 | 581.1 | 572.4 | 564.9 | 561.5 | 280.1 | - | - |
| Retained Earnings | 1,090.5 | 934.7 | 789.6 | 653.3 | 500.2 | 353.9 | 249.0 | 129.6 | 99.1 | (25.6) | (73.6) | (88.3) | (130.2) | (204.2) | (213.9) | (217.0) | - | - |
| Accumulated Other Comprehensive Income | 0.8 | (1.1) | (1.1) | (18.5) | (18.2) | (36.0) | (17.0) | (16.2) | (11.5) | (10.7) | (9.8) | (4.4) | (4.4) | (5.7) | (5.9) | (5.9) | 0.0 | - |
| Treasury Stock | 75.4 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 40.6 | 40.2 | 40.2 | 40.2 | 40.2 | 10.7 | 5.2 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,761.0 | 1,616.5 | 1,447.2 | 1,275.4 | 1,099.9 | 912.7 | 811.4 | 690.5 | 659.1 | 528.5 | 466.8 | 448.7 | 427.7 | 350.2 | 342.2 | 57.4 | 59.6 | 57.4 |
| Total Equity | 1,761.0 | 1,616.5 | 1,447.2 | 1,275.4 | 1,099.9 | 912.7 | 811.4 | 690.5 | 659.1 | 528.5 | 466.8 | 448.7 | 427.7 | 350.2 | 342.2 | 57.4 | 59.6 | 57.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 979.0 | 774.4 | 798.3 | 763.8 | 738.0 | 759.6 | 630.9 | 501.7 | 455.4 | 345.2 | 413.2 | 343.7 | 303.8 | 245.2 | 342.8 | 57.4 | - | - |
| Book Value | 1,761.0 | 1,616.5 | 1,447.2 | 1,275.4 | 1,099.9 | 912.7 | 811.4 | 690.5 | 659.1 | 528.5 | 466.8 | 448.7 | 427.7 | 350.2 | 342.2 | 57.4 | 59.6 | 57.4 |
| Tangible Book Value | 1,688.7 | 1,527.4 | 1,341.4 | 1,221.5 | 1,034.7 | 826.9 | 705.1 | 564.0 | 512.0 | 360.8 | 394.8 | 365.7 | 333.7 | 245.6 | 341.8 | 57.4 | - | - |
| 213.9 |
| 357.4 |
| 312.0 |
| 535.2 |
| 542.9 |
| 726.3 |
| 630.0 |
| 162.6 |
| 133.6 |
| 222.7 |
| 131.6 |
| 235.5 |
| 324.3 |
| 225.0 |
| 211.0 |
| 101.6 |
| 103.8 |
| 177.2 |
| 132.8 |
| 69.2 |
| 109.4 |
| 96.1 |
| 139.4 |
| 54.4 |
| 69.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 357.1 | 464.0 | 481.4 | 429.4 | 413.8 | 393.7 | 472.0 | 437.7 | 465.3 | 422.1 | 412.4 | 465.7 | 487.8 | 484.3 | 501.1 | 439.4 | 325.1 | 351.2 | 253.8 | 190.5 | 0.7 | 100.0 | 510.0 | 510.5 | 417.0 | 514.5 | 361.5 | 228.4 | 301.5 | 304.3 | 392.0 | 353.7 | 280.1 | 287.4 | 296.3 | 256.1 | 228.9 | 188.6 | 231.5 | 246.3 |
| Cash And Short Term Investments | 516.4 | 602.4 | 603.0 | 525.2 | 571.3 | 492.7 | 551.6 | 530.5 | 539.3 | 514.1 | 491.7 | 559.1 | 646.1 | 577.8 | 688.8 | 653.3 | 682.5 | 663.2 | 788.9 | 733.5 | 727.0 | 730.0 | 672.7 | 644.0 | 639.8 | 646.1 | 597.1 | 552.7 | 526.6 | 515.3 | 493.6 | 457.4 | 457.3 | 420.3 | 365.4 | 365.6 | 325.0 | 328.0 | 285.9 | 316.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 93.6 | 120.0 | 74.2 | 147.0 | 139.6 | 113.6 | 87.7 | 124.4 | 119.6 | 139.9 | 122.2 | 109.4 | 92.7 | 92.7 | 78.2 | 74.9 | 104.9 | 107.6 | 96.2 | 99.6 | 91.3 | 82.3 | 99.4 | 68.5 | 82.6 | 60.5 | 65.8 | 67.0 | 52.1 | 43.1 | 43.2 | 35.6 | 22.8 | 52.4 | 43.3 | 39.7 | 36.3 | 25.0 | 22.5 | 18.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 248.2 | 240.9 | 212.6 | 208.2 | 197.4 | 182.9 | 176.0 | 171.8 | 172.9 | 175.8 | 181.4 | 175.9 | 174.2 | 183.2 | 180.2 | 165.6 | 143.2 | 134.2 | 121.5 | 104.7 | 101.4 | 91.6 | 84.1 | 84.5 | 74.1 | 64.0 | 57.8 | 60.1 | 68.0 | 70.0 | 69.0 | 56.0 | 53.6 | 36.3 | 32.7 | 24.4 | 16.7 | 17.3 | 16.1 | 16.5 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 74.0 | 123.8 | 147.5 | 130.4 | 110.2 | 110.6 | 126.6 | 132.7 | 89.5 | 87.4 | 83.4 | 33.8 | 37.2 | 45.8 | 30.0 | 38.2 | 29.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 932.3 | 1,087.1 | 1,037.3 | 1,010.8 | 1,018.4 | 899.8 | 941.8 | 959.5 | 921.3 | 917.1 | 878.7 | 878.1 | 950.2 | 899.5 | 977.2 | 932.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 410.0 | 404.3 | 391.7 | 380.0 | 364.4 | 365.1 | 350.2 | 339.0 | 325.0 | 319.1 | 311.7 | 287.7 | 268.7 | 260.6 | 248.0 | 241.9 | 229.9 | 221.3 | 206.0 | 194.9 | 184.6 | 174.6 | 165.3 | 156.6 | 149.2 | 145.1 | 140.2 | 134.3 | 128.3 | 114.7 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 196.9 | 189.3 | 181.9 | 174.9 | 168.1 | 169.9 | 159.0 | 153.5 | 149.1 | 143.9 | 137.0 | 130.1 | 123.4 | 117.1 | 110.3 | 103.9 | 98.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 213.1 | 214.9 | 209.8 | 205.1 | 196.3 | 195.2 | 191.2 | 185.5 | 175.9 | 175.2 | 174.6 | 157.6 | 145.3 | 143.4 | 137.7 | 138.0 | ||||||||||||||||||||||||
| Long Term Investments | 419.7 | 377.0 | 422.9 | 432.4 | 369.0 | 457.6 | 396.9 | 362.5 | 312.9 | 299.5 | 301.2 | 211.4 | 213.4 | 259.9 | 173.9 | 200.1 | 164.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | ||||||||||||||||||||||
| Intangible Assets | 101.5 | 56.8 | 61.0 | 65.2 | 69.4 | 73.6 | 77.7 | 81.9 | 86.1 | 90.3 | 94.5 | 98.2 | 35.8 | 38.4 | 40.9 | 39.4 | 44.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 18.9 | 19.9 | 22.5 | 19.1 | 19.8 | 19.9 | 22.2 | 23.1 | 24.0 | 24.9 | 25.3 | 29.5 | 30.6 | 31.5 | 28.1 | 28.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 79.5 | 79.5 | 77.3 | 82.9 | 81.4 | 78.3 | 72.1 | 66.7 | 63.0 | 59.1 | 49.6 | 70.4 | 63.3 | 58.2 | 43.0 | 37.0 | 35.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 129.4 | 128.9 | 119.2 | 115.0 | 109.4 | 106.8 | 109.7 | 98.8 | 102.4 | 105.3 | 101.4 | 102.1 | 104.2 | 109.7 | 133.4 | 128.2 | 126.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,894.7 | 1,963.8 | 1,947.5 | 1,931.7 | 1,864.5 | 1,832.3 | 1,810.9 | 1,776.6 | 1,683.7 | 1,669.0 | 1,622.9 | 1,540.9 | 1,535.7 | 1,532.8 | 1,530.3 | 1,499.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 17.0 | 23.3 | 34.7 | 38.5 | 28.3 | 36.6 | 24.7 | 23.6 | 12.8 | 10.9 | 20.6 | 7.3 | 9.7 | 9.5 | 13.4 | 14.0 | 27.1 | 15.0 | 10.9 | 10.3 | 14.7 | 13.8 | 9.6 | 10.2 | 10.4 | 13.3 | 9.2 | 7.7 | 7.0 | 10.5 | 13.3 | 7.9 | 10.4 | 13.8 | 13.8 | 17.8 | 11.1 | 8.1 | 5.5 | 6.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 21.0 | 21.0 | 23.3 | 36.0 | 22.8 | 33.1 | 47.4 | 63.8 | 19.2 | 47.7 | 66.8 | 29.7 | 37.4 | 45.6 | 67.3 | 99.1 | 111.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.5 | 4.8 | 4.7 | 4.0 | 4.0 | 3.8 | 3.7 | 3.6 | 3.6 | 3.5 | 3.4 | 3.8 | 3.8 | 3.7 | 3.3 | - | ||||||||||||||||||||||||
| Accrued Expenses | 40.4 | 52.6 | 42.8 | 44.1 | 35.1 | 46.0 | 53.0 | 58.6 | 42.1 | 52.1 | 38.5 | 35.1 | 25.3 | 51.0 | 50.0 | 38.8 | 27.0 | 45.5 | ||||||||||||||||||||||
| Other Current Liabilities | 19.3 | 11.1 | 7.8 | 7.0 | 26.9 | 9.7 | 6.1 | 6.0 | 20.9 | 8.1 | 5.4 | 8.6 | 42.5 | 29.6 | 7.6 | 3.3 | 12.5 | |||||||||||||||||||||||
| Total Current Liabilities | 97.8 | 108.0 | 108.6 | 125.6 | 113.1 | 125.4 | 131.2 | 152.0 | 95.0 | 118.8 | 131.3 | 80.7 | 115.0 | 135.7 | 138.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 17.6 | 19.2 | 20.4 | 17.8 | 18.8 | 19.1 | 20.1 | 21.0 | 21.9 | 22.9 | 23.4 | 27.2 | 28.2 | 29.0 | 24.8 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.7 | 1.9 | 1.6 | 2.2 | 2.3 | 0.5 | 2.4 | 6.7 | 13.3 | 12.0 | 8.9 | 18.4 | 17.8 | 18.3 | 26.8 | 30.0 | 31.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 56.9 | 56.5 | 55.7 | 55.3 | 54.9 | 54.5 | 54.3 | 53.9 | 52.6 | 52.2 | 61.2 | 60.7 | 60.2 | 59.8 | 67.3 | 68.2 | 67.5 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 34.3 | 36.2 | 36.7 | 34.0 | 34.8 | 35.4 | 36.3 | 37.1 | 38.0 | 38.7 | 39.2 | 42.2 | 43.2 | 43.7 | 86.2 | 80.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 190.7 | 202.7 | 202.6 | 217.1 | 205.2 | 215.8 | 224.1 | 249.7 | 198.8 | 221.7 | 240.6 | 202.1 | 236.2 | 257.5 | 318.5 | 334.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | 745.4 | 744.7 | 739.1 | 732.1 | 722.3 | 723.7 | 717.2 | 712.2 | 702.6 | 699.6 | 693.9 | 686.5 | 679.4 | 681.3 | 674.8 | 666.1 | 658.1 | |||||||||||||||||||||||
| Retained Earnings | 1,102.5 | 1,090.5 | 1,045.6 | 1,023.2 | 977.6 | 934.7 | 907.8 | 860.1 | 826.9 | 789.6 | 744.2 | 709.4 | 676.3 | 653.3 | 602.4 | 563.2 | 535.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.6) | 0.8 | 0.9 | 0.2 | 0.3 | (1.1) | 2.6 | (4.7) | (3.8) | (1.1) | (15.0) | (16.3) | (15.5) | (18.5) | (24.6) | |||||||||||||||||||||||||
| Treasury Stock | 141.8 | 75.4 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,704.0 | 1,761.0 | 1,744.8 | 1,714.6 | 1,659.3 | 1,616.5 | 1,586.8 | 1,526.8 | 1,484.9 | 1,447.2 | 1,382.4 | 1,338.8 | 1,299.5 | 1,275.4 | 1,211.8 | 1,165.3 | ||||||||||||||||||||||||
| Total Equity | 1,704.0 | 1,761.0 | 1,744.8 | 1,714.6 | 1,659.3 | 1,616.5 | 1,586.8 | 1,526.8 | 1,484.9 | 1,447.2 | 1,382.4 | 1,338.8 | 1,299.5 | 1,275.4 | 1,211.8 | 1,165.3 | 1,131.3 | 1,099.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 834.5 | 979.0 | 928.7 | 885.2 | 905.3 | 774.4 | 810.7 | 807.5 | 826.3 | 798.3 | 747.4 | 797.4 | 835.3 | 763.8 | 839.0 | 776.9 | 781.5 | 738.0 | ||||||||||||||||||||||
| Book Value | 1,704.0 | 1,761.0 | 1,744.8 | 1,714.6 | 1,659.3 | 1,616.5 | 1,586.8 | 1,526.8 | 1,484.9 | 1,447.2 | 1,382.4 | 1,338.8 | 1,299.5 | 1,275.4 | 1,211.8 | 1,165.3 | 1,131.3 | 1,099.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,586.9 | 1,688.7 | 1,668.3 | 1,633.9 | 1,574.4 | 1,527.4 | 1,493.5 | 1,429.4 | 1,383.2 | 1,341.4 | 1,272.3 | 1,225.0 | 1,248.1 | 1,221.5 | 1,155.4 | 1,110.4 | 1,071.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| 48.5 |
| 55.2 |
| 39.6 |
| 20.7 |
| 30.0 |
| 33.1 |
| 15.6 |
| 21.9 |
| 10.4 |
| 8.9 |
| 5.4 |
| 6.4 |
| 11.9 |
| 20.3 |
| 14.3 |
| 10.3 |
| 9.2 |
| 7.2 |
| 5.8 |
| 6.4 |
| 7.5 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 959.8 |
| 925.9 |
| 1,055.1 |
| 992.9 |
| 959.3 |
| 924.6 |
| 886.2 |
| 830.2 |
| 812.1 |
| 792.4 |
| 731.0 |
| 688.7 |
| 652.2 |
| 634.8 |
| 617.8 |
| 569.4 |
| 548.0 |
| 519.2 |
| 450.7 |
| 436.9 |
| 383.7 |
| 385.4 |
| 342.0 |
| 366.3 |
| 92.5 |
| 87.0 |
| 81.7 |
| 76.8 |
| 72.5 |
| 68.4 |
| 64.6 |
| 60.9 |
| 57.3 |
| 53.9 |
| 50.7 |
| 47.7 |
| 44.9 |
| 42.4 |
| 40.8 |
| 38.5 |
| 36.4 |
| 35.1 |
| 34.4 |
| 33.4 |
| 32.2 |
| 30.9 |
| 29.7 |
| 131.9 |
| 128.8 |
| 119.0 |
| 113.2 |
| 107.8 |
| 102.1 |
| 96.8 |
| 92.0 |
| 88.4 |
| 87.9 |
| 86.3 |
| 83.6 |
| 80.6 |
| 69.7 |
| 67.5 |
| 62.3 |
| 58.4 |
| 56.5 |
| 49.4 |
| 38.7 |
| 28.6 |
| 27.2 |
| 25.8 |
| 22.6 |
| 168.1 |
| 8.5 |
| 8.5 |
| 8.5 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 14.8 |
| 14.8 |
| 14.8 |
| 15.0 |
| 15.2 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| - |
| 49.7 |
| 54.8 |
| 60.0 |
| 65.1 |
| 70.3 |
| 75.4 |
| 80.5 |
| 85.6 |
| 90.8 |
| 95.9 |
| 101.1 |
| 106.2 |
| 111.0 |
| 116.1 |
| 121.2 |
| 126.4 |
| 131.5 |
| 136.7 |
| 141.8 |
| 147.0 |
| 152.1 |
| 157.3 |
| 162.5 |
| 29.6 |
| 30.6 |
| 31.6 |
| 16.6 |
| 12.8 |
| 8.8 |
| 7.2 |
| 7.5 |
| 8.0 |
| - |
| 8.8 |
| 7.6 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.5 |
| 32.5 |
| 35.6 |
| 36.9 |
| 37.7 |
| 32.0 |
| 30.1 |
| - |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.7 |
| 133.1 |
| 114.7 |
| 106.7 |
| 103.3 |
| 103.1 |
| 96.4 |
| 89.3 |
| 86.1 |
| 90.0 |
| 79.2 |
| 75.8 |
| 64.5 |
| 39.2 |
| 40.1 |
| 2.4 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,487.2 |
| 1,466.9 |
| 1,428.6 |
| 1,350.7 |
| 1,310.5 |
| 1,269.2 |
| 1,225.0 |
| 1,161.1 |
| 1,136.4 |
| 1,120.2 |
| 1,062.6 |
| 1,011.1 |
| 968.2 |
| 933.4 |
| 883.7 |
| 833.2 |
| 795.1 |
| 780.0 |
| 727.2 |
| 707.6 |
| 655.4 |
| 627.6 |
| 584.8 |
| 580.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.9 |
| 123.5 |
| 123.0 |
| 128.5 |
| 105.2 |
| 138.4 |
| 120.2 |
| 99.6 |
| 97.3 |
| 91.2 |
| 82.5 |
| 86.3 |
| 80.8 |
| 69.1 |
| 69.2 |
| 59.7 |
| 15.0 |
| 10.6 |
| 10.1 |
| 10.1 |
| 10.3 |
| 10.2 |
| 10.2 |
| - |
| 3.4 |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.4 |
| - |
| 1.7 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.7 |
| 27.2 |
| 19.2 |
| 41.4 |
| 33.7 |
| 31.1 |
| 21.6 |
| 49.0 |
| 35.4 |
| 35.7 |
| 27.5 |
| 36.1 |
| 31.8 |
| 24.4 |
| 29.0 |
| 35.0 |
| 20.7 |
| 12.4 |
| 10.0 |
| 19.8 |
| 13.2 |
| 10.7 |
| 6.6 |
| 3.1 |
| 2.0 |
| 3.9 |
| 4.5 |
| 1.1 |
| 1.2 |
| 5.0 |
| 1.9 |
| 12.6 |
| 13.8 |
| 10.8 |
| 5.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 1.2 |
| 1.1 |
| 2.0 |
| 2.0 |
| 1.7 |
| 0.4 |
| 155.2 |
| 178.3 |
| 187.9 |
| 180.3 |
| 162.6 |
| 166.3 |
| 165.0 |
| 182.8 |
| 162.7 |
| 136.6 |
| 161.5 |
| 148.4 |
| 139.7 |
| 131.6 |
| 133.2 |
| 114.3 |
| 101.5 |
| 99.2 |
| 63.8 |
| 46.3 |
| 41.4 |
| 33.2 |
| 40.2 |
| 30.6 |
| 27.7 |
| - |
| 27.3 |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.3 |
| 6.6 |
| - |
| 7.1 |
| 6.3 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.2 |
| 43.5 |
| 46.2 |
| 49.6 |
| 57.1 |
| 51.7 |
| 51.3 |
| 49.9 |
| 47.5 |
| 50.5 |
| 44.7 |
| 41.6 |
| 41.8 |
| 40.7 |
| 28.3 |
| 19.5 |
| 23.9 |
| 25.7 |
| 27.2 |
| 29.0 |
| 31.3 |
| 33.5 |
| 34.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.8 |
| 80.7 |
| 80.0 |
| 79.2 |
| 78.5 |
| 52.9 |
| 52.3 |
| 51.7 |
| 51.1 |
| 46.0 |
| 45.4 |
| 44.7 |
| 44.1 |
| 34.9 |
| 34.4 |
| 33.8 |
| 33.2 |
| 32.2 |
| 31.2 |
| 28.1 |
| 27.6 |
| 24.9 |
| 24.3 |
| 78.5 |
| 76.1 |
| 87.9 |
| 70.4 |
| 62.9 |
| 55.9 |
| 58.0 |
| 55.0 |
| 51.5 |
| 48.6 |
| 31.1 |
| 30.3 |
| 34.1 |
| 23.9 |
| 18.3 |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.9 |
| 367.0 |
| 392.3 |
| 359.1 |
| 358.0 |
| 356.5 |
| 345.3 |
| 321.3 |
| 289.7 |
| 308.7 |
| 276.0 |
| 260.0 |
| 252.0 |
| 242.9 |
| 208.2 |
| 182.6 |
| 152.5 |
| 120.9 |
| 104.2 |
| 99.8 |
| 90.3 |
| 99.1 |
| 88.9 |
| 86.1 |
| 658.7 |
| 646.0 |
| 639.0 |
| 632.1 |
| 635.6 |
| 628.1 |
| 621.6 |
| 622.0 |
| 620.2 |
| 614.2 |
| 611.6 |
| 616.2 |
| 617.3 |
| 613.3 |
| 608.9 |
| 609.4 |
| 611.1 |
| 606.4 |
| 603.4 |
| 605.3 |
| 604.4 |
| 596.5 |
| 593.2 |
| 500.2 |
| 463.8 |
| 427.2 |
| 396.1 |
| 353.9 |
| 307.1 |
| 273.8 |
| 280.1 |
| 249.0 |
| 227.3 |
| 195.0 |
| 156.3 |
| 129.6 |
| 112.3 |
| 92.3 |
| 84.4 |
| 99.1 |
| 67.7 |
| 55.6 |
| 9.8 |
| (25.6) |
| (51.4) |
| (49.9) |
| (23.2) |
| (21.9) |
| (18.2) |
| (32.8) |
| (33.8) |
| (35.0) |
| (36.0) |
| (14.8) |
| (14.8) |
| (14.5) |
| (17.0) |
| (14.1) |
| (14.8) |
| (15.5) |
| (16.2) |
| (10.0) |
| (10.5) |
| (11.0) |
| (11.5) |
| (11.5) |
| (11.6) |
| (10.4) |
| (10.7) |
| (9.6) |
| (9.7) |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 41.3 |
| 40.6 |
| 40.6 |
| 40.6 |
| 40.6 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,131.3 |
| 1,099.9 |
| 1,036.3 |
| 991.6 |
| 952.5 |
| 912.7 |
| 879.6 |
| 839.8 |
| 846.7 |
| 811.4 |
| 786.6 |
| 751.0 |
| 716.2 |
| 690.5 |
| 675.5 |
| 650.7 |
| 642.6 |
| 659.1 |
| 623.0 |
| 607.8 |
| 565.2 |
| 528.5 |
| 495.8 |
| 493.9 |
| 1,036.3 |
| 991.6 |
| 952.5 |
| 912.7 |
| 879.6 |
| 839.8 |
| 846.7 |
| 811.4 |
| 786.6 |
| 751.0 |
| 716.2 |
| 690.5 |
| 675.5 |
| 650.7 |
| 642.6 |
| 659.1 |
| 623.0 |
| 607.8 |
| 565.2 |
| 528.5 |
| 495.8 |
| 493.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 874.9 |
| 830.3 |
| 793.0 |
| 759.6 |
| 703.4 |
| 667.5 |
| 675.5 |
| 630.9 |
| 582.6 |
| 549.0 |
| 520.6 |
| 501.7 |
| 503.5 |
| 467.8 |
| 448.7 |
| 455.4 |
| 404.4 |
| 395.5 |
| 350.5 |
| 345.2 |
| 311.4 |
| 338.6 |
| 1,036.3 |
| 991.6 |
| 952.5 |
| 912.7 |
| 879.6 |
| 839.8 |
| 846.7 |
| 811.4 |
| 786.6 |
| 751.0 |
| 716.2 |
| 690.5 |
| 675.5 |
| 650.7 |
| 642.6 |
| 659.1 |
| 623.0 |
| 607.8 |
| 565.2 |
| 528.5 |
| 495.8 |
| 493.9 |
| 1,034.7 |
| 966.0 |
| 916.1 |
| 871.8 |
| 826.9 |
| 788.7 |
| 743.7 |
| 745.5 |
| 705.1 |
| 675.1 |
| 634.4 |
| 594.5 |
| 564.0 |
| 543.9 |
| 513.9 |
| 500.7 |
| 512.0 |
| 470.8 |
| 450.4 |
| 402.6 |
| 360.8 |
| 323.0 |
| 331.5 |