| (in millions of USD) | FY2026 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 346.1 | 212.9 | 233.5 | 175.9 | 136.7 | 130.7 | 112.4 | - | 47.1 | 38.2 | 34.7 | 44.8 | 62.9 | 97.7 | 43.5 | 24.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 82.9 | 44.9 | 49.3 | 48.1 | 47.0 | 0.0 | - | - |
| Cash And Short Term Investments | 346.1 | 212.9 | 233.5 | 175.9 | 136.7 | 130.7 | 112.4 | - | 130.0 | 83.1 | 84.0 | 92.9 | 109.9 | 97.7 | 43.5 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 268.9 | 308.1 | 226.6 | 241.4 | 149.3 | 123.7 | 64.2 | - | 39.5 | 37.8 | 26.1 | 31.4 | 21.4 | 29.3 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 298.3 | 287.0 | 327.8 | 324.3 | 191.2 | 176.1 | 96.8 | - | 38.8 | 47.7 | 35.1 | 34.5 | 39.7 | 52.3 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 211.5 | 190.1 | 161.5 | 144.2 | 144.2 | 136.5 | 52.3 | - | 86.5 | 80.6 | 78.3 | 72.8 | 62.9 | 52.3 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 107.7 | 56.3 | 49.9 | 54.5 | 40.2 | 27.7 | 17.0 | - | 11.3 | 11.7 | 10.2 | 10.6 | 6.4 | 8.0 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.4 | 6.7 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 5.3 | 7.5 | - | - |
| (in millions of USD) | Q4 FY 26 | Q1 FY 26 | 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 346.1 | 252.2 | 603.1 | 217.5 | 203.7 | 212.9 | 188.7 | 172.6 | 190.9 | 233.5 | 206.6 | 230.5 | 175.9 | 180.2 | 172.5 | |||||||||||||||||||||||||
| 24.0 |
| - |
| Prepaid Expenses | 61.2 | 30.1 | 31.1 | 21.4 | 17.5 | 21.6 | 14.8 | - | 5.7 | 6.6 | 9.3 | 10.5 | 7.5 | 8.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,268.0 | 1,477.5 | 1,283.3 | 1,134.9 | 731.7 | 641.7 | 350.9 | - | 216.4 | 178.1 | 157.8 | 190.8 | 189.3 | 201.4 | - | - |
| - |
| - |
| Accumulated Depreciation | 84.3 | 66.3 | 57.9 | 52.2 | 44.9 | 38.1 | 33.4 | - | 42.3 | 36.1 | 28.7 | 25.3 | 19.7 | 16.7 | - | - |
| Property,Plant & Equipment Net | 127.2 | 123.9 | 103.6 | 92.0 | 92.0 | 98.4 | 18.9 | - | 44.2 | 44.5 | 49.6 | 47.4 | 43.2 | 35.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 644.0 | 330.0 | 315.8 | 315.8 | 306.6 | 315.8 | 22.5 | 22.5 | 8.9 | 9.4 | 10.5 | 11.7 | 11.4 | 12.0 | - | - |
| Intangible Assets | 298.1 | 127.5 | 167.4 | 222.2 | 222.2 | 372.0 | 7.4 | - | 0.4 | 1.9 | 4.3 | 7.9 | 11.0 | 14.4 | - | - |
| Operating Lease Right Of Use Assets | 16.2 | 13.9 | 18.4 | 20.7 | 19.7 | 23.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.9 | 42.8 | 18.8 | 4.8 | 2.2 | 1.5 | 12.8 | - | 17.4 | 1.1 | 0.4 | 4.3 | 3.7 | 2.9 | - | - |
| Other Non-Current Assets | 26.5 | 15.5 | 20.8 | 25.2 | 25.2 | 27.9 | 5.5 | - | 0.5 | 0.5 | 0.6 | 0.7 | 0.9 | 1.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,367.7 | 2,117.1 | 1,909.7 | 1,794.9 | 1,468.2 | 1,448.6 | 418.0 | - | 287.8 | 235.5 | 223.2 | 262.8 | 259.5 | 267.2 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.9 | 0.8 | - | - |
| Deferred Revenue Current | 31.8 | 33.8 | 24.8 | 30.2 | 14.3 | 12.6 | 6.8 | - | 9.2 | 12.8 | 10.0 | 21.7 | 8.5 | 5.8 | - | - |
| Operating Lease Liabilities Current | 6.2 | 5.4 | 5.5 | 5.7 | 4.5 | 4.9 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 48.5 | 50.0 | 42.1 | 48.8 | 37.1 | 26.2 | 13.7 | - | 12.7 | 10.1 | 8.7 | 7.9 | 6.7 | 8.8 | - | - |
| Other Current Liabilities | 30.9 | 30.0 | 31.0 | 27.0 | 28.5 | 19.2 | 7.5 | - | 8.0 | 8.9 | 8.3 | 8.0 | 7.8 | 16.7 | - | - |
| Total Current Liabilities | 218.9 | 170.1 | 147.7 | 160.6 | 120.1 | 85.7 | 45.0 | - | 42.0 | 45.2 | 38.2 | 49.0 | 30.7 | 40.8 | - | - |
| Operating Lease Liabilities Non-Current | 11.3 | 9.7 | 14.0 | 16.3 | 16.5 | 20.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 6.3 | 4.0 | 2.5 | 2.9 | 1.3 | 2.5 | 1.3 | - | 0.8 | 0.8 | 2.6 | 3.7 | 4.3 | 4.5 | - | - |
| Deferred Tax Liabilities | 20.4 | 0.0 | 0.0 | 7.4 | 55.6 | 67.0 | - | - | 0.0 | 0.5 | 0.9 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.7 | 21.1 | 25.5 | 30.5 | 30.5 | 31.8 | 11.2 | - | 0.4 | 0.9 | 1.3 | 1.6 | 2.1 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 267.1 | 191.2 | 173.2 | 198.4 | 203.4 | 184.6 | 56.2 | - | 44.1 | 48.2 | 43.7 | 55.5 | 43.7 | 57.2 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | 258.7 | 251.4 | 244.7 | 238.3 | 236.7 | - | - |
| Retained Earnings | 743.8 | 664.6 | 482.4 | 362.8 | 26.2 | (4.9) | (6.8) | - | (22.2) | (66.2) | (69.1) | (38.0) | (23.9) | (28.3) | - | - |
| Accumulated Other Comprehensive Income | (10.0) | (13.9) | (7.9) | (10.0) | 4.6 | (0.6) | (1.3) | - | (6.0) | (5.2) | (2.8) | 0.6 | 1.3 | 1.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,100.6 | 1,925.9 | 1,736.5 | 1,596.4 | 1,264.7 | 1,264.0 | 361.9 | 333.2 | 293.7 | 187.3 | 179.5 | 207.4 | 215.8 | 210.0 | 106.8 | 92.8 |
| Total Equity | 2,100.6 | 1,925.9 | 1,736.5 | 1,596.4 | 1,264.7 | 1,264.0 | 361.9 | 333.2 | 293.7 | 187.3 | 179.5 | 207.4 | 215.8 | 210.0 | 106.8 | 92.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (92.9) | (104.6) | (90.2) | - | - |
| Working Capital | 1,049.1 | 1,307.4 | 1,135.5 | 974.3 | 611.6 | 555.9 | 305.9 | - | 174.4 | 132.9 | 119.6 | 141.8 | 158.6 | 160.6 | - | - |
| Book Value | 2,100.6 | 1,925.9 | 1,736.5 | 1,596.4 | 1,264.7 | 1,264.0 | 361.9 | 333.2 | 293.7 | 187.3 | 179.5 | 207.4 | 215.8 | 210.0 | 106.8 | 92.8 |
| Tangible Book Value | 1,158.5 | 1,468.4 | 1,253.3 | 1,058.4 | 735.9 | 576.3 | 331.9 | 310.7 | 284.4 | 176.0 | 164.7 | 187.8 | 193.4 | 183.6 | - | - |
| 169.6 |
| 152.2 |
| 134.2 |
| 126.5 |
| 136.7 |
| 101.6 |
| 129.4 |
| 101.3 |
| 130.7 |
| - |
| - |
| - |
| - |
| 96.1 |
| 86.2 |
| 65.9 |
| - |
| 42.4 |
| 47.4 |
| 47.1 |
| 37.4 |
| 60.0 |
| 38.7 |
| 38.2 |
| 41.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.5 | 58.0 | - | 93.3 | 84.7 | 82.9 | 81.1 | 36.0 | 44.7 | 44.9 | 43.1 |
| Cash And Short Term Investments | 346.1 | 252.2 | 603.1 | 217.5 | 203.7 | 212.9 | 188.7 | 172.6 | 190.9 | 233.5 | 206.6 | 230.5 | 175.9 | 180.2 | 172.5 | 169.6 | 152.2 | 134.2 | 126.5 | 136.7 | 101.6 | 129.4 | 101.3 | 130.7 | - | - | - | - | 96.1 | 148.7 | 123.9 | - | 135.7 | 132.1 | 130.0 | 118.5 | 96.0 | 83.3 | 83.1 | 84.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 268.9 | 306.6 | 260.2 | 285.3 | 291.6 | 308.1 | 253.7 | 237.8 | 231.9 | 226.6 | 209.5 | 209.6 | 241.4 | 234.7 | 206.7 | 177.2 | 179.8 | 174.7 | 141.9 | 149.3 | 131.4 | 137.5 | 149.2 | 123.7 | - | - | - | - | 50.3 | 54.6 | 59.0 | - | 47.0 | 48.4 | 39.5 | 41.2 | 54.1 | 44.5 | 37.8 | 37.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 298.3 | 316.0 | 259.4 | 270.2 | 292.7 | 287.0 | 308.3 | 319.7 | 329.5 | 327.8 | 346.1 | 338.4 | 324.3 | 280.6 | 263.0 | 243.1 | 222.3 | 207.0 | 200.9 | 191.2 | 185.0 | 171.8 | 160.5 | 176.1 | - | - | - | - | 58.9 | 54.2 | 53.1 | - | 48.9 | 41.5 | 38.8 | 39.3 | 41.1 | 49.9 | 47.7 | 48.4 |
| Prepaid Expenses | 61.2 | 43.0 | 41.4 | 43.9 | 34.5 | 30.1 | 40.5 | 41.6 | 30.5 | 31.1 | 36.0 | 23.6 | 21.4 | 25.3 | 20.6 | 16.4 | 21.8 | 19.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,268.0 | 1,319.7 | 1,544.9 | 1,494.4 | 1,469.3 | 1,477.5 | 1,457.9 | 1,385.2 | 1,332.8 | 1,283.3 | 1,221.2 | 1,155.1 | 1,134.9 | 1,085.6 | 1,032.2 | 948.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 211.5 | 212.7 | 209.0 | 208.2 | 197.8 | 190.1 | 187.8 | 179.1 | 167.0 | 161.5 | 165.2 | 152.8 | 144.2 | 132.6 | 130.4 | - | 138.9 | 138.6 | 135.2 | 132.9 | 138.6 | 138.5 | 136.8 | 136.5 | - | - | - | - | 91.8 | 90.4 | 90.0 | - | 87.6 | 87.5 | 86.5 | 85.6 | 83.0 | 80.9 | 80.6 | 80.2 |
| Accumulated Depreciation | 84.3 | 88.9 | 79.9 | 75.2 | 70.7 | 66.3 | 67.7 | 63.6 | 60.2 | 57.9 | 61.1 | 55.1 | 52.2 | 49.6 | 48.7 | - | 53.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 127.2 | 123.8 | 129.1 | 133.0 | 127.2 | 123.9 | 120.1 | 115.5 | 106.8 | 103.6 | 104.2 | 97.6 | 92.0 | 83.0 | 81.7 | 82.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 644.0 | 643.5 | 330.0 | 330.0 | 330.0 | 330.0 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 | 313.9 | 313.9 | ||||||||||||||||||||||
| Intangible Assets | 298.1 | 278.4 | 102.1 | 110.6 | 119.0 | 127.5 | 128.1 | 141.2 | 154.3 | 167.4 | 180.7 | 208.4 | 222.2 | 249.7 | 263.5 | 277.3 | 292.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 16.2 | - | 13.0 | 12.3 | 13.5 | 13.9 | 15.0 | 16.2 | 17.0 | 18.4 | 19.2 | 19.7 | 20.7 | 18.5 | 20.2 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.9 | 4.4 | 57.2 | 50.2 | 46.6 | 42.8 | 34.8 | 29.4 | 24.2 | 18.8 | 18.4 | 4.8 | 4.8 | 4.5 | 4.7 | 4.8 | 2.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 26.5 | 26.5 | 23.2 | 22.0 | 22.9 | 15.5 | 16.7 | 18.4 | 19.4 | 20.8 | 21.9 | 21.2 | 25.2 | 22.8 | 24.5 | 21.7 | 23.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,367.7 | 2,396.4 | 2,186.6 | 2,140.3 | 2,115.1 | 2,117.1 | 2,073.4 | 2,005.4 | 1,953.4 | 1,909.7 | 1,862.2 | 1,802.8 | 1,794.9 | 1,761.5 | 1,722.4 | 1,649.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 107.7 | 105.5 | 52.9 | 37.9 | 55.4 | 56.3 | 48.0 | 51.4 | 55.9 | 49.9 | 44.5 | 53.7 | 54.5 | 72.2 | 70.8 | 53.3 | 50.9 | 46.7 | 45.6 | 40.2 | 37.5 | 34.3 | 32.2 | 27.7 | - | - | - | - | 20.9 | 19.0 | 18.5 | - | 14.9 | 18.6 | 11.3 | 8.6 | 11.0 | 13.2 | 11.7 | 15.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 31.8 | 31.4 | 30.8 | 39.0 | 39.2 | 33.8 | 26.8 | 28.2 | 26.4 | 24.8 | 22.8 | 27.7 | 30.2 | 32.1 | 36.5 | 30.0 | 26.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.2 | - | 5.6 | 5.3 | 6.0 | 5.4 | 5.5 | 5.6 | 5.4 | 5.5 | 5.6 | 5.8 | 5.7 | 4.6 | 4.8 | - | ||||||||||||||||||||||||
| Accrued Expenses | 48.5 | 46.4 | 48.9 | 49.8 | 41.7 | 50.0 | 43.6 | 40.5 | 35.3 | 42.1 | 39.3 | 37.8 | 48.8 | 39.0 | 37.7 | 43.0 | 42.6 | 41.0 | ||||||||||||||||||||||
| Other Current Liabilities | 30.9 | 31.1 | 30.3 | 29.1 | 38.2 | 30.0 | 26.4 | 28.4 | 29.5 | 31.0 | 29.1 | 29.2 | 27.0 | 33.3 | 39.7 | 28.2 | 28.6 | |||||||||||||||||||||||
| Total Current Liabilities | 218.9 | 214.4 | 162.9 | 155.8 | 174.5 | 170.1 | 144.7 | 148.4 | 147.1 | 147.7 | 135.8 | 148.4 | 160.6 | 176.7 | 184.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 11.3 | - | 8.4 | 8.2 | 8.7 | 9.7 | 10.9 | 12.1 | 12.8 | 14.0 | 15.0 | 15.0 | 16.3 | 15.1 | 16.1 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 6.3 | 8.3 | 5.9 | 4.5 | 4.4 | 4.0 | 3.2 | 3.1 | 2.5 | 2.5 | 3.9 | 2.7 | 2.9 | 2.3 | 2.1 | - | 1.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 20.4 | 20.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 1.7 | 7.4 | 25.4 | 33.4 | 40.3 | 54.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 27.7 | 29.5 | 21.7 | 21.2 | 20.9 | 21.1 | 25.1 | 25.3 | 24.8 | 25.5 | 30.3 | 28.1 | 30.5 | 31.4 | 32.0 | 29.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 267.1 | 264.2 | 184.5 | 177.0 | 195.4 | 191.2 | 169.8 | 173.7 | 171.8 | 173.2 | 166.0 | 178.2 | 198.4 | 233.5 | 250.1 | 223.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 743.8 | 777.5 | 733.3 | 705.0 | 671.1 | 664.6 | 635.2 | 582.2 | 529.2 | 482.4 | 452.0 | 390.3 | 362.8 | 273.4 | 221.8 | 168.5 | 121.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.0) | (12.5) | (6.4) | (4.8) | (11.5) | (13.9) | (6.3) | (13.3) | (11.1) | (7.9) | (12.8) | (7.5) | (10.0) | (10.7) | (5.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,100.6 | 2,132.2 | 2,002.1 | 1,963.3 | 1,919.6 | 1,925.9 | 1,903.5 | 1,831.7 | 1,781.6 | 1,736.5 | 1,696.1 | 1,624.6 | 1,596.4 | 1,527.9 | 1,472.3 | 1,426.1 | ||||||||||||||||||||||||
| Total Equity | 2,100.6 | 2,132.2 | 2,002.1 | 1,963.3 | 1,919.6 | 1,925.9 | 1,903.5 | 1,831.7 | 1,781.6 | 1,736.5 | 1,696.1 | 1,624.6 | 1,596.4 | 1,527.9 | 1,472.3 | 1,426.1 | 1,373.6 | 1,329.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,049.1 | 1,105.3 | 1,382.1 | 1,338.6 | 1,294.8 | 1,307.4 | 1,313.2 | 1,236.8 | 1,185.8 | 1,135.5 | 1,085.4 | 1,006.7 | 974.3 | 909.0 | 847.6 | 793.6 | 736.9 | |||||||||||||||||||||||
| Book Value | 2,100.6 | 2,132.2 | 2,002.1 | 1,963.3 | 1,919.6 | 1,925.9 | 1,903.5 | 1,831.7 | 1,781.6 | 1,736.5 | 1,696.1 | 1,624.6 | 1,596.4 | 1,527.9 | 1,472.3 | 1,426.1 | 1,373.6 | 1,329.6 | ||||||||||||||||||||||
| Tangible Book Value | 1,158.5 | 1,210.3 | 1,569.9 | 1,522.7 | 1,470.6 | 1,468.4 | 1,459.6 | 1,374.7 | 1,311.5 | 1,253.3 | 1,199.6 | 1,100.4 | 1,058.4 | 962.4 | 893.0 | 833.0 | 766.8 | |||||||||||||||||||||||
| 19.2 |
| 17.5 |
| 19.9 |
| 23.5 |
| 26.8 |
| 21.6 |
| - |
| - |
| - |
| - |
| 7.1 |
| 9.9 |
| 6.9 |
| - |
| 8.9 |
| 5.9 |
| 5.7 |
| 5.8 |
| 6.8 |
| 6.1 |
| 6.6 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 885.5 |
| 811.6 |
| 754.8 |
| 731.7 |
| 676.7 |
| 644.9 |
| 628.5 |
| 641.7 |
| - |
| - |
| - |
| - |
| 291.1 |
| 269.3 |
| 244.4 |
| - |
| 242.1 |
| 231.3 |
| 216.4 |
| 209.2 |
| 207.6 |
| 187.9 |
| 178.1 |
| 180.2 |
| 50.6 |
| 47.5 |
| 44.9 |
| 45.9 |
| 43.0 |
| 39.8 |
| 38.1 |
| - |
| - |
| - |
| - |
| 48.6 |
| 47.3 |
| 46.2 |
| - |
| 45.5 |
| 44.3 |
| 42.3 |
| 41.3 |
| 39.6 |
| 37.8 |
| 36.1 |
| 34.3 |
| 85.7 |
| 88.0 |
| 87.7 |
| 88.0 |
| 92.7 |
| 95.5 |
| 97.0 |
| 98.4 |
| - |
| - |
| - |
| - |
| 43.1 |
| 43.1 |
| 43.8 |
| - |
| 42.0 |
| 43.2 |
| 44.2 |
| 44.3 |
| 43.5 |
| 43.1 |
| 44.5 |
| 45.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.9 |
| 306.6 |
| 307.6 |
| 307.6 |
| 307.6 |
| 307.1 |
| - |
| - |
| - |
| - |
| 10.6 |
| 10.6 |
| 10.6 |
| 22.5 |
| 9.8 |
| 9.2 |
| 8.9 |
| 9.7 |
| 9.7 |
| 9.6 |
| 9.4 |
| 9.7 |
| 305.9 |
| 318.2 |
| 318.4 |
| 330.9 |
| 344.6 |
| 358.2 |
| 372.0 |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 3.2 |
| - |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.6 |
| 1.0 |
| 1.4 |
| 1.9 |
| 2.4 |
| 18.7 |
| 20.4 |
| 21.9 |
| 19.7 |
| 20.1 |
| 21.3 |
| 22.4 |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.3 |
| 2.2 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 9.7 |
| - |
| 17.8 |
| 19.1 |
| 17.4 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.1 |
| 0.4 |
| 24.8 |
| 26.8 |
| 21.3 |
| 21.4 |
| 22.9 |
| 23.7 |
| 27.9 |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.3 |
| 0.3 |
| - |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,603.3 |
| 1,546.5 |
| 1,503.7 |
| 1,468.2 |
| 1,430.7 |
| 1,416.8 |
| 1,416.4 |
| 1,448.6 |
| - |
| - |
| - |
| - |
| 356.5 |
| 334.8 |
| 312.0 |
| - |
| 312.4 |
| 303.5 |
| 287.8 |
| 265.6 |
| 263.6 |
| 243.7 |
| 235.5 |
| 239.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 21.4 |
| 14.3 |
| 15.9 |
| 15.7 |
| 15.6 |
| 12.6 |
| - |
| - |
| - |
| - |
| 11.7 |
| 9.0 |
| 9.0 |
| - |
| 11.0 |
| 12.2 |
| 9.2 |
| 16.8 |
| 25.6 |
| 16.0 |
| 12.8 |
| 11.0 |
| 4.4 |
| 5.1 |
| 5.6 |
| 4.5 |
| 4.1 |
| 4.6 |
| 4.8 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.9 |
| 37.1 |
| 31.1 |
| 35.1 |
| 29.4 |
| 26.2 |
| - |
| - |
| - |
| - |
| 14.9 |
| 13.5 |
| 9.7 |
| - |
| 10.6 |
| 8.5 |
| 12.7 |
| 11.6 |
| 10.6 |
| 8.6 |
| 10.1 |
| 10.0 |
| 24.3 |
| 30.4 |
| 28.5 |
| 12.8 |
| 13.6 |
| 17.2 |
| 19.2 |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.5 |
| 7.1 |
| - |
| 7.4 |
| 7.3 |
| 8.0 |
| 8.6 |
| 9.3 |
| 9.0 |
| 8.9 |
| 9.4 |
| 154.5 |
| 148.6 |
| 133.2 |
| 126.4 |
| 120.1 |
| 97.2 |
| 98.7 |
| 94.3 |
| 85.7 |
| - |
| - |
| - |
| - |
| 59.1 |
| 53.0 |
| 47.9 |
| - |
| 45.2 |
| 47.5 |
| 42.0 |
| 45.9 |
| 57.1 |
| 47.5 |
| 45.2 |
| 47.6 |
| 15.0 |
| 16.4 |
| 17.2 |
| 16.5 |
| 17.4 |
| 18.1 |
| 19.0 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.0 |
| 1.3 |
| 1.8 |
| 2.2 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 1.3 |
| - |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.1 |
| 0.3 |
| 0.8 |
| 0.9 |
| 55.9 |
| 56.3 |
| 55.6 |
| 64.3 |
| 66.3 |
| 66.3 |
| 67.0 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 27.9 |
| 28.7 |
| 27.7 |
| 31.5 |
| 30.6 |
| 30.0 |
| 31.8 |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.7 |
| 216.9 |
| 211.4 |
| 203.4 |
| 193.0 |
| 195.6 |
| 190.6 |
| 184.6 |
| - |
| - |
| - |
| - |
| 62.4 |
| 56.3 |
| 51.3 |
| - |
| 47.3 |
| 49.6 |
| 44.1 |
| 49.0 |
| 59.6 |
| 50.0 |
| 48.2 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.3 |
| 260.7 |
| 258.7 |
| 256.9 |
| 85.3 |
| 50.3 |
| 26.2 |
| 6.2 |
| (1.8) |
| (9.3) |
| (4.9) |
| - |
| - |
| - |
| - |
| 55.4 |
| 43.8 |
| 26.1 |
| - |
| (7.4) |
| (15.7) |
| (22.2) |
| (48.8) |
| (56.7) |
| (62.7) |
| (66.2) |
| (64.4) |
| 1.3 |
| 3.0 |
| 2.5 |
| 2.5 |
| 4.6 |
| 1.7 |
| (0.1) |
| (3.4) |
| (0.6) |
| - |
| - |
| - |
| - |
| (2.6) |
| (2.7) |
| (0.2) |
| - |
| (3.4) |
| (4.1) |
| (6.0) |
| (3.1) |
| (3.6) |
| (4.2) |
| (5.2) |
| (4.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,373.6 |
| 1,329.6 |
| 1,292.3 |
| 1,264.7 |
| 1,237.7 |
| 1,221.2 |
| 1,225.8 |
| 1,264.0 |
| 385.5 |
| 377.5 |
| 369.9 |
| 361.9 |
| 294.1 |
| 278.5 |
| 260.7 |
| 333.2 |
| 265.1 |
| 253.9 |
| 243.8 |
| 216.6 |
| 204.0 |
| 193.7 |
| 187.3 |
| 187.8 |
| 1,292.3 |
| 1,264.7 |
| 1,237.7 |
| 1,221.2 |
| 1,225.8 |
| 1,264.0 |
| 385.5 |
| 377.5 |
| 369.9 |
| 361.9 |
| 294.1 |
| 278.5 |
| 260.7 |
| 333.2 |
| 265.1 |
| 253.9 |
| 243.8 |
| 216.6 |
| 204.0 |
| 193.7 |
| 187.3 |
| 187.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 678.5 |
| 628.4 |
| 611.6 |
| 579.5 |
| 546.2 |
| 534.2 |
| 555.9 |
| - |
| - |
| - |
| - |
| 232.0 |
| 216.2 |
| 196.6 |
| - |
| 196.9 |
| 183.8 |
| 174.4 |
| 163.3 |
| 150.5 |
| 140.4 |
| 132.9 |
| 132.7 |
| 1,292.3 |
| 1,264.7 |
| 1,237.7 |
| 1,221.2 |
| 1,225.8 |
| 1,264.0 |
| 385.5 |
| 377.5 |
| 369.9 |
| 361.9 |
| 294.1 |
| 278.5 |
| 260.7 |
| 333.2 |
| 265.1 |
| 253.9 |
| 243.8 |
| 216.6 |
| 204.0 |
| 193.7 |
| 187.3 |
| 187.8 |
| 709.8 |
| 660.2 |
| 639.8 |
| 599.1 |
| 569.0 |
| 560.0 |
| 584.9 |
| - |
| - |
| - |
| - |
| 279.4 |
| 263.7 |
| 246.9 |
| 310.7 |
| 255.1 |
| 244.3 |
| 234.4 |
| 206.4 |
| 193.3 |
| 182.7 |
| 176.0 |
| 175.7 |