| (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 | 410.8 | 389.4 | 253.0 | 103.1 | 155.4 | 129.6 | 86.2 | 79.8 | 118.2 | 109.8 | 94.8 | 76.2 | 80.2 | 52.7 | 33.8 | 75.8 | 85.1 | 107.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 410.8 | 389.4 | 253.0 | 103.1 | 155.4 | 129.6 | 86.2 | 79.8 | 118.2 | 109.8 | 94.8 | 76.2 | 80.2 | 52.7 | 33.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 667.8 | 508.3 | 644.6 | 504.1 | 430.4 | 391.6 | 375.0 | 299.9 | 268.3 | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 200.9 | 120.4 | 139.7 | 243.3 | 155.1 | 70.0 | 50.3 | 50.5 | 39.9 | 93.6 | 33.3 | 19.8 | 22.6 | 14.8 | 23.5 | 9.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 43.5 | 43.0 | 40.4 | 43.9 | 40.6 | 38.2 | 35.4 | 33.0 | 30.5 | 26.5 | 23.4 | 21.7 | 18.4 | 16.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 264.6 | 323.9 | 315.7 | 220.2 | 136.2 | 165.2 | 82.9 | 86.8 | 106.9 | 113.5 | 76.8 | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | 38.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | 38.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 410.8 | 326.3 | 402.2 | 480.2 | 389.4 | 253.1 | 187.5 | 349.9 | 253.0 | 142.2 | 82.5 | 101.6 | 103.1 | 99.4 | 99.5 | |||||||||||||||||||||||||
| - |
| 75.8 |
| 85.1 |
| 107.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | 9.9 | 7.9 | 6.4 | 7.0 | 3.4 | 6.7 | 2.7 | 2.9 | 2.0 | - | - | - | - |
| Other Current Assets | 31.6 | 31.4 | 27.3 | 55.1 | 13.9 | 11.0 | 9.3 | 7.5 | 23.6 | 43.4 | 10.6 | 7.4 | 6.9 | 5.5 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,427.7 | 1,358.1 | 1,273.5 | 1,095.1 | 897.5 | 777.6 | 649.8 | 560.1 | 564.9 | 597.3 | 478.0 | 440.6 | 425.3 | 323.7 | - | - | - | - |
| 17.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 30.7 | 27.4 | 27.4 | 32.0 | 32.6 | 30.8 | 28.3 | 25.7 | 23.0 | 19.8 | 17.1 | 15.5 | 14.1 | 14.1 | 15.0 | - | - | - |
| Property,Plant & Equipment Net | 12.8 | 15.6 | 12.9 | 11.9 | 7.9 | 7.4 | 7.2 | 7.3 | 7.5 | 6.7 | 6.3 | 6.1 | 4.3 | 2.2 | 2.1 | 1.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 202.9 | 202.9 | 161.5 | 136.1 | 126.5 | 126.6 | 118.1 | 110.8 | 76.6 | 48.4 | 42.2 | 34.1 | 29.6 | 28.7 | 28.4 | 18.6 | - | - |
| Intangible Assets | 61.3 | 82.0 | 44.1 | 25.0 | 27.3 | 38.6 | 34.5 | 38.9 | 26.3 | 12.2 | 12.0 | - | - | 4.3 | 5.1 | - | - | - |
| Operating Lease Right Of Use Assets | - | 17.9 | 15.4 | 14.6 | 6.9 | 8.8 | 13.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.0 | 3.7 | 5.6 | 3.7 | 5.1 | 1.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 100.0 | 98.7 | 89.3 | 70.4 | 45.6 | 42.3 | 32.6 | 17.3 | 19.1 | 12.0 | 8.6 | 9.2 | 8.0 | 4.5 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,801.0 | 1,879.1 | 1,653.5 | 1,414.8 | 1,166.2 | 1,076.8 | 909.1 | 786.2 | 755.5 | 741.7 | 616.7 | 568.3 | 553.8 | 439.9 | 433.7 | 389.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 168.1 | 154.1 | 134.6 | 114.0 | 86.5 | 72.8 | 55.5 | 47.3 | 35.6 | 65.3 | 18.3 | 34.4 | 21.8 | 16.2 | - | - | - | - |
| Operating Lease Liabilities Current | 5.4 | 5.6 | 4.2 | 2.7 | 3.6 | 3.9 | 4.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 48.6 | 42.7 | 43.7 | 37.3 | 39.6 | 13.6 | 10.0 | 7.8 | 8.3 | 7.5 | 7.1 | 5.3 | 5.3 | 9.5 | - | - | - | - |
| Other Current Liabilities | 37.1 | 22.5 | 34.6 | 24.4 | 28.1 | 30.1 | 23.0 | 19.3 | 33.4 | 19.2 | 13.1 | 13.6 | 15.4 | 17.4 | - | - | - | - |
| Total Current Liabilities | 638.1 | 799.1 | 657.0 | 561.3 | 460.0 | 459.4 | 386.6 | 328.9 | 350.1 | 376.5 | 273.4 | 258.1 | 244.1 | 172.1 | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.8 | 13.5 | 12.7 | 12.0 | 3.3 | 5.0 | 8.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 83.0 | 81.8 | - | - | - | - | 16.7 | 13.8 | 12.9 | 4.7 | 1.9 | 2.9 | 1.8 | 0.7 | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 1.5 | 0.0 | 0.7 | 0.0 | 0.0 | 2.7 | 4.9 | 1.7 | 1.8 | 3.0 | 0.0 | 5.0 | 6.8 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.8 | 13.5 | 81.8 | 61.0 | 35.5 | 36.7 | 27.7 | 17.7 | 21.1 | 7.1 | 2.3 | 3.8 | 1.8 | 3.6 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 732.0 | 908.4 | 751.7 | 632.6 | 505.5 | 514.4 | 423.0 | 361.9 | 382.9 | 395.8 | 297.8 | 289.0 | 287.5 | 201.7 | 214.1 | 177.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 210.3 | 194.5 | 180.1 | 167.3 | 159.5 | 152.4 | 145.2 | 137.2 | 130.0 | 123.5 | 117.5 | 111.1 | 105.9 | 99.6 | 93.5 | 89.8 | - | - |
| Retained Earnings | 956.0 | 843.2 | 743.0 | 627.2 | 507.8 | 484.6 | 410.2 | 341.1 | 277.9 | 222.8 | 331.2 | 286.5 | 240.6 | 205.4 | 190.9 | 167.5 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 101.9 | 70.7 | 23.8 | 14.1 | 6.7 | 75.4 | 68.4 | 54.0 | 36.0 | 0.0 | 129.5 | 118.2 | 80.5 | 67.3 | 65.4 | 46.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,069.0 | 970.7 | 897.4 | 775.7 | 660.7 | 562.4 | 486.1 | 424.3 | 372.6 | 345.9 | 318.9 | 279.3 | 266.4 | 238.2 | 219.6 | 212.0 | 185.1 | 174.1 |
| Total Equity | 1,069.0 | 970.7 | 897.4 | 775.7 | 660.7 | 562.4 | 486.1 | 424.3 | 372.6 | 345.9 | 318.9 | 279.3 | 266.4 | 238.2 | 219.6 | 212.0 | 185.1 | 174.1 |
| - |
| - |
| Net debt | - | (350.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 789.6 | 558.9 | 616.5 | 533.8 | 437.4 | 318.2 | 263.2 | 231.3 | 214.8 | 220.8 | 204.5 | 182.5 | 181.1 | 151.7 | - | - | - | - |
| Book Value | 1,069.0 | 970.7 | 897.4 | 775.7 | 660.7 | 562.4 | 486.1 | 424.3 | 372.6 | 345.9 | 318.9 | 279.3 | 266.4 | 238.2 | 219.6 | 212.0 | 185.1 | 174.1 |
| Tangible Book Value | 804.7 | 685.8 | 691.8 | 614.6 | 506.9 | 397.2 | 333.6 | 274.5 | 269.7 | 285.4 | 264.7 | 245.2 | 236.8 | 205.3 | 186.1 | 193.4 | - | - |
| 83.5 |
| 155.4 |
| 105.6 |
| 57.0 |
| 93.8 |
| 129.6 |
| 86.5 |
| 161.1 |
| 144.4 |
| 86.2 |
| 59.6 |
| 55.8 |
| 35.6 |
| 79.8 |
| 84.3 |
| 75.6 |
| 57.5 |
| 118.2 |
| 76.1 |
| 60.2 |
| 98.2 |
| 109.8 |
| 69.7 |
| 48.0 |
| 78.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 410.8 | 326.3 | 402.2 | 480.2 | 389.4 | 253.1 | 187.5 | 349.9 | 253.0 | 142.2 | 82.5 | 101.6 | 103.1 | 99.4 | 99.5 | 83.5 | 155.4 | 105.6 | 57.0 | 93.8 | 129.6 | 86.5 | 161.1 | 144.4 | 86.2 | 59.6 | 55.8 | 35.6 | 79.8 | 84.3 | 75.6 | 57.5 | 118.2 | 76.1 | 60.2 | 98.2 | 109.8 | 69.7 | 48.0 | 78.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 667.8 | 698.0 | 676.8 | 700.9 | 516.9 | 594.2 | 588.0 | 577.0 | 644.6 | 597.4 | 650.0 | 678.0 | 504.1 | 674.9 | 525.2 | 482.2 | 430.4 | 520.6 | 457.3 | 465.4 | 391.6 | 460.4 | 369.0 | 393.0 | 375.0 | 413.7 | 355.2 | 366.2 | 299.9 | 324.7 | - | - | 268.3 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 200.9 | 241.0 | 154.1 | 101.1 | 120.4 | 99.0 | 93.9 | 89.1 | 139.7 | 218.0 | 222.1 | 244.3 | 243.3 | 244.8 | 274.9 | 246.9 | 155.1 | 147.7 | 134.5 | 77.8 | 70.0 | 81.3 | 73.8 | 93.3 | 50.3 | 61.1 | 57.2 | 58.2 | 50.5 | 51.4 | 56.6 | 52.1 | 39.9 | 51.3 | 51.4 | 90.5 | 93.6 | 111.1 | 80.5 | 46.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.1 | ||||||||||||||||||||||
| Other Current Assets | 31.6 | 68.9 | 24.0 | 14.7 | 28.5 | 51.4 | 58.7 | 24.0 | 27.3 | 47.1 | 60.8 | 47.1 | 55.1 | 54.8 | 25.0 | 16.0 | 13.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,427.7 | 1,454.2 | 1,372.7 | 1,402.3 | 1,363.8 | 1,276.7 | 1,202.4 | 1,264.1 | 1,273.5 | 1,219.3 | 1,269.2 | 1,276.1 | 1,095.1 | 1,293.4 | 1,069.9 | 985.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 43.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 30.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 12.8 | 99.4 | 109.4 | 107.5 | 98.7 | 104.8 | - | - | 89.3 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 202.9 | 202.9 | 202.9 | 203.0 | 202.9 | 202.8 | 203.2 | 161.5 | 161.5 | 158.3 | 158.2 | 158.3 | 136.1 | 136.1 | 135.9 | 126.4 | 126.5 | 126.6 | ||||||||||||||||||||||
| Intangible Assets | 61.3 | 66.1 | 71.1 | 76.5 | 82.0 | 87.8 | 94.2 | 40.3 | 44.1 | 43.0 | 46.9 | 51.3 | 25.0 | 27.6 | 30.3 | 24.8 | 27.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.7 | 1.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.0 | 9.0 | 10.6 | 9.9 | 3.7 | 6.1 | 5.6 | 5.6 | 5.6 | 3.7 | 3.7 | 3.7 | 3.7 | 4.9 | 5.1 | 5.1 | 5.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 100.0 | - | - | - | - | - | 104.1 | 94.4 | 89.3 | 84.3 | 72.2 | 70.8 | 70.4 | 55.4 | 55.0 | 45.9 | 45.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,801.0 | 1,831.7 | 1,766.8 | 1,799.1 | 1,884.8 | 1,765.8 | 1,700.1 | 1,651.0 | 1,653.5 | 1,595.6 | 1,618.8 | 1,680.8 | 1,414.8 | 1,597.9 | 1,371.3 | 1,256.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 264.6 | 291.4 | 281.8 | 320.4 | 324.6 | 313.0 | 281.9 | 270.6 | 315.7 | 294.7 | 295.9 | 351.4 | 220.2 | 299.6 | 192.5 | 165.8 | 136.2 | 162.7 | 121.3 | 149.7 | 165.2 | 159.2 | 104.9 | 136.5 | 82.9 | 126.2 | 107.3 | 109.0 | 86.8 | 100.3 | 92.8 | 98.7 | 106.9 | 125.9 | 100.0 | 112.0 | 113.5 | 121.6 | 90.3 | 74.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 168.1 | 168.3 | 163.5 | 158.8 | 152.6 | 154.3 | 143.3 | 138.6 | 134.6 | 130.4 | 118.9 | 119.0 | 114.0 | 125.6 | 108.0 | 100.6 | 86.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 48.6 | 53.4 | 45.7 | 45.7 | 42.2 | 52.7 | 45.2 | 40.5 | 43.7 | 45.4 | 38.6 | 41.1 | 37.3 | 41.2 | 34.3 | 32.5 | 39.6 | 13.7 | ||||||||||||||||||||||
| Other Current Liabilities | 37.1 | 35.9 | 38.6 | 33.5 | 22.5 | 36.8 | 34.9 | 29.1 | 34.6 | 32.4 | 34.6 | 30.6 | 24.4 | 28.4 | 33.2 | 29.6 | 28.1 | |||||||||||||||||||||||
| Total Current Liabilities | 638.1 | 682.1 | 628.1 | 687.8 | 797.9 | 696.8 | 649.9 | 628.2 | 657.0 | 631.5 | 700.4 | 800.8 | 561.3 | 793.6 | 607.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 83.0 | 74.7 | 80.2 | 78.4 | 81.8 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | - | - | - | - | 0.6 | 0.7 | 0.7 | 0.7 | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.8 | - | - | - | - | - | 93.4 | 90.0 | 81.8 | 73.6 | 62.3 | 61.0 | 61.0 | 50.7 | 46.0 | 35.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 732.0 | 768.4 | 720.7 | 778.7 | 907.2 | 803.4 | 753.1 | 729.0 | 751.7 | 717.8 | 773.1 | 867.5 | 632.6 | 851.4 | 665.7 | 579.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 210.3 | 207.3 | 202.0 | 199.0 | 193.7 | 192.1 | 187.3 | 184.7 | 180.1 | 177.5 | 173.3 | 170.9 | 167.3 | 165.2 | 163.2 | 161.3 | 159.5 | |||||||||||||||||||||||
| Retained Earnings | 956.0 | 945.3 | 916.9 | 888.7 | 851.0 | 825.8 | 801.6 | 770.3 | 743.0 | 721.0 | 693.7 | 661.0 | 627.2 | 594.3 | 558.7 | 530.2 | 507.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 101.9 | 95.1 | 78.5 | 74.1 | 70.7 | 57.6 | 47.5 | 35.7 | 23.8 | 23.8 | 22.4 | 21.5 | 14.1 | 14.0 | 14.0 | 14.0 | 6.7 | 2.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,069.0 | 1,063.3 | 1,046.1 | 1,020.4 | 977.6 | 962.3 | 947.0 | 921.9 | 901.8 | 877.8 | 845.7 | 813.3 | 782.3 | 746.4 | 705.6 | 676.3 | 660.7 | |||||||||||||||||||||||
| Total Equity | 1,069.0 | 1,063.3 | 1,046.1 | 1,020.4 | 977.6 | 962.3 | 947.0 | 921.9 | 901.8 | 877.8 | 845.7 | 813.3 | 782.3 | 746.4 | 705.6 | 676.3 | 660.7 | 639.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 789.6 | 772.1 | 744.6 | 714.6 | 565.9 | 579.9 | 552.5 | 635.9 | 616.5 | 587.9 | 568.9 | 475.3 | 533.8 | 499.9 | 462.6 | 451.4 | 437.4 | 393.1 | ||||||||||||||||||||||
| Book Value | 1,069.0 | 1,063.3 | 1,046.1 | 1,020.4 | 977.6 | 962.3 | 947.0 | 921.9 | 901.8 | 877.8 | 845.7 | 813.3 | 782.3 | 746.4 | 705.6 | 676.3 | 660.7 | 639.3 | ||||||||||||||||||||||
| Tangible Book Value | 804.7 | 794.3 | 772.0 | 741.0 | 692.8 | 671.8 | 649.6 | 720.1 | 696.2 | 676.5 | 640.6 | 603.8 | 621.1 | 582.8 | 539.4 | 525.1 | 506.9 | |||||||||||||||||||||||
| 11.7 |
| 11.5 |
| 9.9 |
| 7.6 |
| 7.6 |
| 5.0 |
| 7.9 |
| 6.3 |
| 6.3 |
| 7.4 |
| 6.4 |
| 6.9 |
| 5.9 |
| 8.2 |
| 7.0 |
| 10.4 |
| 4.1 |
| 3.6 |
| 3.4 |
| 2.8 |
| 3.7 |
| 3.7 |
| 12.9 |
| 12.7 |
| 12.3 |
| 11.0 |
| 8.5 |
| 8.2 |
| 6.1 |
| 9.3 |
| 8.8 |
| 6.9 |
| 8.2 |
| 7.5 |
| 7.9 |
| 10.7 |
| 18.3 |
| 23.6 |
| 26.0 |
| 31.9 |
| 39.3 |
| 43.4 |
| 4.0 |
| 7.4 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 897.5 |
| 960.6 |
| 829.6 |
| 774.2 |
| 777.6 |
| 826.7 |
| 768.0 |
| 806.8 |
| 649.8 |
| 690.0 |
| 641.6 |
| 626.2 |
| 560.1 |
| 613.2 |
| 577.8 |
| 571.6 |
| 564.9 |
| 569.2 |
| 555.3 |
| 605.5 |
| 597.3 |
| 588.8 |
| 546.0 |
| 506.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 7.4 |
| 7.6 |
| 7.4 |
| 7.9 |
| 7.3 |
| 7.9 |
| 7.2 |
| 7.1 |
| 7.2 |
| 6.8 |
| 7.3 |
| 7.0 |
| 6.9 |
| 7.2 |
| 7.5 |
| 8.0 |
| 8.4 |
| 6.5 |
| 6.7 |
| 6.9 |
| 6.2 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.6 |
| 126.7 |
| 126.6 |
| 126.9 |
| 118.2 |
| 118.1 |
| 118.1 |
| 118.2 |
| 118.1 |
| 110.8 |
| 110.8 |
| 76.4 |
| 76.4 |
| 76.5 |
| 76.6 |
| 76.5 |
| 76.5 |
| 55.4 |
| 48.4 |
| 49.5 |
| 42.0 |
| 42.0 |
| 29.8 |
| 32.6 |
| 35.5 |
| 38.6 |
| 41.6 |
| 30.3 |
| 32.0 |
| 34.5 |
| 36.9 |
| 39.8 |
| 36.5 |
| 38.9 |
| 22.7 |
| 23.8 |
| 24.7 |
| 26.3 |
| 27.4 |
| 29.1 |
| 15.5 |
| 12.2 |
| - |
| - |
| - |
| 2.0 |
| 7.9 |
| 7.6 |
| 7.6 |
| 8.8 |
| 10.0 |
| 11.1 |
| 12.4 |
| 13.1 |
| 14.6 |
| 15.1 |
| 12.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.2 |
| 43.9 |
| 41.3 |
| 42.3 |
| 43.4 |
| 34.3 |
| 33.0 |
| 32.6 |
| 34.0 |
| 35.3 |
| 30.2 |
| 17.3 |
| 17.8 |
| 18.0 |
| 17.6 |
| 19.1 |
| 17.6 |
| 16.3 |
| 11.9 |
| 12.0 |
| 11.7 |
| 11.1 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,166.2 |
| 1,255.1 |
| 1,139.9 |
| 1,077.4 |
| 1,076.8 |
| 1,126.0 |
| 1,038.7 |
| 1,058.9 |
| 909.1 |
| 952.6 |
| 914.3 |
| 874.8 |
| 786.2 |
| 798.2 |
| 775.2 |
| 760.4 |
| 755.5 |
| 760.5 |
| 734.3 |
| 755.2 |
| 741.7 |
| 736.7 |
| 680.9 |
| 639.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.3 |
| 82.9 |
| 76.8 |
| 72.8 |
| 68.5 |
| 59.1 |
| 57.3 |
| 55.5 |
| 55.1 |
| 50.3 |
| 48.6 |
| 47.3 |
| 39.4 |
| 35.9 |
| 36.0 |
| 35.6 |
| 50.7 |
| 45.6 |
| 62.7 |
| 65.3 |
| 63.7 |
| 20.8 |
| 17.5 |
| - |
| 4.1 |
| 3.8 |
| 3.6 |
| 3.9 |
| 4.3 |
| 4.7 |
| 5.0 |
| 4.8 |
| 5.2 |
| 5.4 |
| 4.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 13.6 |
| 13.6 |
| 13.1 |
| 10.6 |
| 11.3 |
| 10.0 |
| 9.6 |
| 8.8 |
| 8.8 |
| 7.8 |
| 6.7 |
| 7.1 |
| 6.6 |
| 8.3 |
| 7.9 |
| 8.5 |
| 7.1 |
| 7.5 |
| 7.0 |
| 7.5 |
| 7.5 |
| 26.2 |
| 32.5 |
| 29.9 |
| 30.1 |
| 31.1 |
| 25.4 |
| 30.7 |
| 23.0 |
| 25.0 |
| 32.9 |
| 29.0 |
| 19.3 |
| 18.4 |
| 20.7 |
| 22.5 |
| 33.4 |
| 26.1 |
| 20.4 |
| 22.3 |
| 19.2 |
| 15.8 |
| 18.9 |
| 15.5 |
| 534.0 |
| 460.0 |
| 567.4 |
| 475.6 |
| 446.4 |
| 459.4 |
| 531.0 |
| 476.5 |
| 519.6 |
| 386.6 |
| 439.5 |
| 421.5 |
| 407.4 |
| 328.9 |
| 361.2 |
| 340.4 |
| 346.4 |
| 350.1 |
| 358.7 |
| 336.1 |
| 381.5 |
| 376.5 |
| 382.7 |
| 341.1 |
| 307.7 |
| - |
| 3.8 |
| 3.8 |
| 4.2 |
| 5.0 |
| 5.9 |
| 6.6 |
| 7.6 |
| 8.3 |
| 9.4 |
| 9.8 |
| 7.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 16.7 |
| 17.1 |
| 17.3 |
| 13.5 |
| 13.8 |
| 13.9 |
| 13.6 |
| 11.9 |
| 12.9 |
| 10.1 |
| 8.2 |
| 5.4 |
| 4.7 |
| 3.6 |
| 4.1 |
| 1.9 |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.8 |
| 2.7 |
| 2.7 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 1.4 |
| 1.6 |
| 1.6 |
| 1.7 |
| 0.0 |
| 1.8 |
| 1.8 |
| 1.8 |
| 3.1 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| 34.4 |
| 37.0 |
| 33.8 |
| 36.7 |
| 39.8 |
| 32.9 |
| 28.3 |
| 27.7 |
| 28.6 |
| 29.1 |
| 25.5 |
| 17.7 |
| 17.9 |
| 21.2 |
| 20.0 |
| 21.1 |
| 18.5 |
| 20.4 |
| 7.9 |
| 7.1 |
| 6.5 |
| 5.5 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 505.5 |
| 615.9 |
| 526.3 |
| 493.8 |
| 514.4 |
| 580.9 |
| 515.6 |
| 556.1 |
| 423.0 |
| 480.1 |
| 464.0 |
| 446.2 |
| 361.9 |
| 389.0 |
| 375.9 |
| 380.5 |
| 382.9 |
| 381.0 |
| 362.9 |
| 398.2 |
| 395.8 |
| 402.9 |
| 361.2 |
| 329.3 |
| 157.7 |
| 155.9 |
| 154.1 |
| 152.4 |
| 150.6 |
| 148.8 |
| 147.1 |
| 145.2 |
| 143.3 |
| 141.3 |
| 139.2 |
| 137.2 |
| 135.4 |
| 133.6 |
| 131.7 |
| 130.0 |
| 128.4 |
| 126.7 |
| 125.0 |
| 123.5 |
| 122.0 |
| 120.4 |
| 119.0 |
| 483.6 |
| 539.5 |
| 508.1 |
| 484.6 |
| 469.1 |
| 447.4 |
| 427.6 |
| 410.2 |
| 397.0 |
| 377.4 |
| 357.3 |
| 341.1 |
| 326.1 |
| 311.2 |
| 293.2 |
| 277.9 |
| 269.0 |
| 253.5 |
| 236.2 |
| 222.8 |
| 371.3 |
| 358.7 |
| 341.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.2 |
| 79.5 |
| 75.4 |
| 75.4 |
| 72.9 |
| 71.1 |
| 68.4 |
| 67.7 |
| 67.7 |
| 67.5 |
| 54.0 |
| 51.9 |
| 45.4 |
| 45.1 |
| 36.0 |
| 14.2 |
| 4.4 |
| 4.1 |
| 0.0 |
| 158.9 |
| 158.9 |
| 150.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 639.3 |
| 613.6 |
| 583.6 |
| 562.4 |
| 545.0 |
| 523.1 |
| 502.7 |
| 486.1 |
| 472.5 |
| 450.3 |
| 428.6 |
| 424.3 |
| 409.2 |
| 399.3 |
| 379.9 |
| 372.6 |
| 383.6 |
| 376.1 |
| 357.0 |
| 345.9 |
| 333.8 |
| 319.7 |
| 309.8 |
| 613.6 |
| 583.6 |
| 562.4 |
| 545.0 |
| 523.1 |
| 502.7 |
| 486.1 |
| 472.5 |
| 450.3 |
| 428.6 |
| 424.3 |
| 409.2 |
| 399.3 |
| 379.9 |
| 372.6 |
| 383.6 |
| 376.1 |
| 357.0 |
| 345.9 |
| 333.8 |
| 319.7 |
| 309.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.9 |
| 327.8 |
| 318.2 |
| 295.6 |
| 291.5 |
| 287.3 |
| 263.2 |
| 250.5 |
| 220.1 |
| 218.8 |
| 231.3 |
| 251.9 |
| 237.4 |
| 225.2 |
| 214.8 |
| 210.5 |
| 219.2 |
| 224.0 |
| 220.8 |
| 206.1 |
| 204.9 |
| 198.9 |
| 613.6 |
| 583.6 |
| 562.4 |
| 545.0 |
| 523.1 |
| 502.7 |
| 486.1 |
| 472.5 |
| 450.3 |
| 428.6 |
| 424.3 |
| 409.2 |
| 399.3 |
| 379.9 |
| 372.6 |
| 383.6 |
| 376.1 |
| 357.0 |
| 345.9 |
| 333.8 |
| 319.7 |
| 309.8 |
| 482.9 |
| 454.4 |
| 421.4 |
| 397.2 |
| 376.4 |
| 374.6 |
| 352.6 |
| 333.6 |
| 317.4 |
| 292.4 |
| 281.4 |
| 274.5 |
| 310.1 |
| 299.0 |
| 278.7 |
| 269.7 |
| 279.7 |
| 270.5 |
| 286.1 |
| 285.4 |
| 284.3 |
| 277.7 |
| 267.7 |