| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 306.5 | 345.1 | 256.2 | 274.8 | 270.2 | 385.8 | 223.8 | 297.3 | 568.9 | 433.0 | 357.1 | 346.6 | 341.9 | 297.6 | 242.1 | 188.2 | 258.4 | ||
| Restricted Cash | 0.3 | 2.4 | 0.4 | 0.7 | 0.3 | 2.1 | 2.5 | 0.4 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 306.5 | 345.1 | 256.2 | 274.8 | 270.2 | 385.8 | 223.8 | 297.3 | 568.9 | 433.0 | 357.1 | 346.6 | 341.9 | 297.6 | 242.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 656.6 | 622.4 | 661.5 | 737.7 | 519.7 | 482.1 | 488.3 | 394.8 | 365.5 | 416.9 | 384.7 | 324.1 | 305.4 | 323.2 | 284.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,229.8 | 1,311.4 | 1,562.0 | 1,602.8 | 972.3 | 763.5 | 700.9 | 794.3 | 654.6 | 564.1 | 569.4 | 526.0 | 404.0 | 457.7 | 455.8 | 492.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,226.7 | 1,135.2 | 1,075.1 | 1,000.9 | 952.8 | 902.0 | 856.5 | 801.0 | 741.2 | 695.7 | 724.8 | 721.0 | 684.2 | 591.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 726.6 | 606.4 | 646.6 | 805.6 | 635.0 | 516.3 | 444.9 | 506.3 | 414.0 | 397.2 | 400.7 | 396.4 | 313.4 | 341.3 | 307.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 250.0 | 250.0 | 250.0 | 250.0 | 257.5 | 272.5 | - | |||
| 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 250.0 | 250.0 | 250.0 | 250.0 | 257.5 | 272.5 | - | |||
| (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 | 303.1 | 248.8 | 306.5 | 237.6 | 310.5 | 317.2 | 345.1 | 269.9 | 265.1 | 232.0 | 256.2 | 253.0 | 269.7 | 247.9 | 274.8 | |||||||||||||||||||||||||
| 166.0 |
| 154.1 |
| - |
| - |
| - |
| 188.2 |
| 258.4 |
| 166.0 |
| 154.1 |
| 311.2 |
| 193.2 |
| - |
| - |
| 322.4 |
| - |
| - |
| Prepaid Expenses | 55.0 | 75.3 | 49.7 | 61.6 | 53.1 | 31.8 | 32.0 | 30.3 | 28.0 | 19.4 | 22.9 | 27.8 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,398.8 | 2,477.2 | 2,672.2 | 2,816.1 | 1,930.9 | 1,779.2 | 1,538.3 | 1,517.2 | 1,617.5 | 1,433.3 | 1,334.0 | 1,230.8 | 1,079.0 | 1,099.8 | 1,008.6 | 1,026.0 | 798.4 | - | - |
| 546.0 |
| 494.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 680.6 | 634.1 | 583.1 | 556.2 | 557.7 | 518.3 | 472.3 | 459.7 | 426.6 | 404.5 | 407.5 | 386.1 | 359.2 | 326.2 | 298.2 | 258.9 | - | - | - |
| Property,Plant & Equipment Net | 546.1 | 501.1 | 492.0 | 444.7 | 395.1 | 383.7 | 384.2 | 341.3 | 314.7 | 291.2 | 317.4 | 334.9 | 325.1 | 265.2 | 247.8 | 235.7 | 197.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 8.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 72.9 | 74.4 | 69.4 | 65.1 | 72.1 | 69.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 91.3 | 73.9 | 62.6 | 39.1 | 27.4 | 21.4 | 13.7 | 10.8 | 5.3 | 4.8 | 4.7 | 3.7 | 2.5 | 4.3 | 12.5 | 11.8 | 10.3 | - | - |
| Other Non-Current Assets | 28.1 | 27.3 | 25.0 | 28.2 | 36.4 | 35.7 | 64.7 | 63.4 | 38.8 | 36.4 | 35.7 | 39.6 | 41.1 | 42.1 | 35.7 | 16.9 | 16.5 | - | - |
| Total Non-Current Assets | 738.3 | 676.7 | 648.9 | 577.1 | 531.0 | 510.7 | 462.6 | 415.5 | 358.7 | 332.5 | 357.7 | 378.2 | - | - | - | - | - | - | - |
| Total Assets | 3,137.1 | 3,153.8 | 3,321.2 | 3,393.2 | 2,461.9 | 2,289.8 | 2,000.9 | 1,932.6 | 1,976.2 | 1,765.8 | 1,691.8 | 1,609.0 | 1,447.7 | 1,411.5 | 1,304.5 | 1,290.4 | 1,022.7 | - | - |
| 360.7 |
| 233.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 575.9 | 709.2 | 760.4 | 779.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.3 | 14.7 | 8.4 | 7.9 | 9.9 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 109.1 | 94.4 | 94.1 | 88.9 | 75.4 | 76.9 | 73.6 | 66.9 | 49.4 | 41.8 | 49.3 | 52.0 | 42.6 | 45.5 | 42.1 | 46.6 | 28.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 48.3 | 44.4 | 37.7 | 42.6 | 46.6 | 57.3 | 50.5 | 33.0 | - | - |
| Total Current Liabilities | 1,518.7 | 1,643.3 | 1,812.7 | 2,006.2 | 1,128.7 | 1,003.5 | 865.5 | 737.7 | 907.6 | 650.4 | 579.3 | 547.3 | 471.4 | 479.9 | 454.7 | 502.5 | 339.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.4 | 32.3 | 38.6 | 33.6 | 38.0 | 36.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.0 | 8.2 | 4.4 | 6.3 | 5.7 | 6.4 | 5.3 | 14.4 | 0.0 | - | 9.7 | 5.2 | 2.1 | 3.3 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 36.4 | 38.0 | 29.0 | 21.6 | 26.3 | 23.8 | 17.6 | 20.2 | 16.5 | 14.6 | 11.9 | 13.3 | 17.1 | 19.1 | 20.7 | 23.5 | 22.7 | - | - |
| Total Non-Current Liabilities | 163.8 | 185.7 | 294.1 | 291.3 | 305.0 | 308.9 | 269.8 | 273.8 | 42.7 | 198.6 | 270.2 | 280.6 | 277.0 | 282.6 | 291.0 | 136.0 | 155.9 | - | - |
| Total Liabilities | 1,682.5 | 1,829.0 | 2,106.8 | 2,297.5 | 1,433.7 | 1,312.4 | 1,135.3 | 1,011.5 | 950.2 | 849.0 | 849.5 | 827.9 | 748.4 | 762.4 | 745.6 | 638.5 | 495.2 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | 695.7 | 680.6 | 661.3 | 652.5 | 639.8 | 621.6 | 597.4 | 581.5 | 555.3 | 530.6 | 497.5 | 475.6 | 449.4 | 435.5 | 415.6 | 399.1 | 366.4 | - | - |
| Retained Earnings | 1,996.0 | 1,823.1 | 1,711.3 | 1,572.2 | 1,434.0 | 1,295.1 | 1,178.7 | 1,062.2 | 1,049.2 | 937.1 | 860.7 | 766.4 | 679.2 | 596.9 | 534.8 | 445.6 | 356.0 | - | - |
| Accumulated Other Comprehensive Income | 17.8 | 10.6 | (24.3) | (36.0) | (3.0) | (5.1) | (17.8) | (12.0) | (5.0) | (11.5) | (6.5) | 18.6 | 20.2 | 16.2 | 8.1 | 6.9 | 4.7 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 540.0 | 510.0 | 480.0 | 450.0 | 400.1 | 400.1 | 200.1 | 200.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,454.6 | 1,324.8 | 1,214.4 | 1,095.7 | 1,028.2 | 977.5 | 865.6 | 921.1 | 1,025.9 | 916.8 | 842.3 | 781.1 | 699.3 | 649.0 | 558.9 | 651.9 | 527.4 | 473.9 | 573.3 |
| Total Equity | 1,454.6 | 1,324.8 | 1,214.4 | 1,095.7 | 1,028.2 | 977.5 | 865.6 | 921.1 | 1,025.9 | 916.8 | 842.3 | 781.1 | 699.3 | 649.0 | 558.9 | 651.9 | 527.4 | 473.9 | 573.3 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | (183.0) | (107.1) | (96.6) | (91.9) | (40.1) | 30.4 | - | - | - | - |
| Working Capital | 880.1 | 833.9 | 859.6 | 809.9 | 802.2 | 775.6 | 672.8 | 779.5 | 709.9 | 782.9 | 754.7 | 683.5 | 607.6 | 619.9 | 553.9 | 523.5 | 459.1 | - | - |
| Book Value | 1,454.6 | 1,324.8 | 1,214.4 | 1,095.7 | 1,028.2 | 977.5 | 865.6 | 921.1 | 1,025.9 | 916.8 | 842.3 | 781.1 | 699.3 | 649.0 | 558.9 | 651.9 | 527.4 | 473.9 | 573.3 |
| Tangible Book Value | - | - | - | - | - | - | - | 912.9 | 1,025.9 | - | - | - | - | - | - | - | - | - | - |
| 276.6 |
| 308.0 |
| 217.1 |
| 270.2 |
| 303.3 |
| 294.4 |
| 356.7 |
| 385.8 |
| 296.5 |
| 225.8 |
| 252.9 |
| 223.8 |
| 198.4 |
| 184.0 |
| 188.8 |
| 297.3 |
| 332.7 |
| 402.5 |
| 506.7 |
| 568.9 |
| 519.2 |
| 524.5 |
| 496.5 |
| 433.0 |
| 433.7 |
| Restricted Cash | 0.0 | 0.6 | 0.3 | 0.1 | 0.0 | 0.7 | 2.4 | 0.0 | 0.0 | 0.4 | 0.4 | 0.6 | 0.7 | 0.0 | 0.7 | 1.2 | 0.9 | 1.3 | 0.3 | 4.2 | 0.1 | 0.2 | 2.1 | 3.1 | 1.5 | 2.2 | 2.5 | 7.0 | 0.3 | 4.1 | 0.4 | 0.8 | 0.8 | 8.2 | 0.4 | 0.8 | 0.5 | 1.3 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 303.1 | 248.8 | 306.5 | 237.6 | 310.5 | 317.2 | 345.1 | 269.9 | 265.1 | 232.0 | 256.2 | 253.0 | 269.7 | 247.9 | 274.8 | 276.6 | 308.0 | 217.1 | 270.2 | 303.3 | 294.4 | 356.7 | 385.8 | 296.5 | 225.8 | 252.9 | 223.8 | 198.4 | 184.0 | 188.8 | 297.3 | 332.7 | 402.5 | 506.7 | 568.9 | 519.2 | 524.5 | 496.5 | 433.0 | 433.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 702.3 | 679.7 | 656.6 | 663.5 | 609.5 | 597.5 | 622.4 | 643.8 | 645.5 | 656.2 | 661.5 | 706.9 | 661.4 | 734.0 | 737.7 | 613.5 | 571.1 | 589.3 | 519.7 | 469.4 | 508.6 | 484.7 | 482.1 | 519.3 | 462.8 | 461.7 | 488.3 | 459.3 | 445.1 | 428.5 | 394.8 | 379.1 | 400.3 | 334.8 | 365.5 | 318.2 | 320.5 | 343.7 | 416.9 | 375.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,373.7 | 1,305.3 | 1,229.8 | 1,278.2 | 1,280.4 | 1,290.2 | 1,311.4 | 1,434.3 | 1,518.7 | 1,575.1 | 1,562.0 | 1,641.7 | 1,649.7 | 1,645.0 | 1,602.8 | 1,561.3 | 1,374.3 | 1,185.9 | 972.3 | 874.7 | 771.6 | 764.3 | 763.5 | 819.5 | 765.8 | 735.8 | 700.9 | 757.2 | 802.3 | 798.3 | 794.3 | 755.8 | 701.7 | 669.9 | 654.6 | 653.1 | 609.7 | 564.8 | 564.1 | 575.1 |
| Prepaid Expenses | 97.6 | 69.5 | 55.0 | 70.5 | 59.7 | 53.7 | 75.3 | 76.9 | 70.5 | 54.9 | 49.7 | 64.2 | 65.7 | 68.4 | 61.6 | 73.8 | 64.6 | 62.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,637.2 | 2,456.6 | 2,398.8 | 2,395.1 | 2,396.3 | 2,387.3 | 2,477.2 | 2,540.9 | 2,631.1 | 2,650.2 | 2,672.2 | 2,799.3 | 2,780.3 | 2,814.3 | 2,816.1 | 2,654.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 68.6 | 70.3 | 72.9 | 74.7 | 76.2 | 78.0 | 74.4 | 58.9 | 63.1 | 67.4 | 69.4 | 71.9 | 62.8 | 64.1 | 65.1 | 64.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 91.7 | 91.3 | 91.3 | 73.6 | 73.8 | 73.8 | 73.9 | 55.1 | 62.7 | 62.7 | 62.6 | 40.4 | 39.4 | 39.3 | 39.1 | 26.9 | 27.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 28.3 | 29.0 | 28.1 | 27.7 | 27.5 | 27.0 | 27.3 | 26.2 | 26.0 | 25.3 | 25.0 | 30.9 | 30.2 | 29.3 | 28.2 | 28.8 | 34.9 | |||||||||||||||||||||||
| Total Non-Current Assets | 723.8 | 729.3 | 738.3 | 710.6 | 689.4 | 684.0 | 676.7 | 630.0 | 645.6 | 654.4 | 648.9 | 619.7 | 601.7 | 581.0 | 577.1 | 550.0 | 555.1 | |||||||||||||||||||||||
| Total Assets | 3,361.0 | 3,186.0 | 3,137.1 | 3,105.6 | 3,085.7 | 3,071.3 | 3,153.8 | 3,170.9 | 3,276.7 | 3,304.6 | 3,321.2 | 3,418.9 | 3,382.0 | 3,395.3 | 3,393.2 | 3,204.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 851.9 | 745.6 | 726.6 | 722.3 | 680.1 | 666.1 | 606.4 | 592.6 | 627.4 | 647.4 | 646.6 | 697.1 | 729.2 | 753.8 | 805.6 | 853.2 | 767.5 | 711.2 | 635.0 | 579.6 | 528.4 | 489.0 | 516.3 | 553.3 | 483.4 | 515.5 | 444.9 | 430.6 | 476.5 | 517.0 | 506.3 | 473.4 | 431.7 | 421.0 | 414.0 | 394.2 | 382.3 | 375.6 | 397.2 | 410.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 565.3 | 580.4 | 575.9 | 592.5 | 611.6 | 625.3 | 709.2 | 736.2 | 716.2 | 709.7 | 760.4 | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.8 | 7.9 | 8.3 | 8.5 | 10.0 | 14.9 | 14.7 | 8.0 | 8.3 | 9.2 | 8.4 | 8.8 | 8.4 | 8.9 | 7.9 | 8.6 | ||||||||||||||||||||||||
| Accrued Expenses | 90.9 | 82.3 | 109.1 | 89.8 | 83.7 | 78.5 | 94.4 | 74.6 | 72.9 | 74.8 | 94.1 | 79.9 | 76.7 | 64.1 | 88.9 | 68.4 | 62.0 | 57.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,712.3 | 1,543.6 | 1,518.7 | 1,516.5 | 1,565.8 | 1,565.4 | 1,643.3 | 1,724.7 | 1,736.8 | 1,743.6 | 1,812.7 | 1,941.0 | 1,917.9 | 1,954.5 | 2,006.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 175.0 | 250.0 | 175.0 | 250.0 |
| Operating Lease Liabilities Non-Current | 25.8 | 27.3 | 29.4 | 31.2 | 32.7 | 35.1 | 32.3 | 31.9 | 33.9 | 36.0 | 38.6 | 40.5 | 31.3 | 32.1 | 33.6 | 32.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.2 | 5.2 | 6.0 | 6.0 | 7.2 | 7.2 | 8.2 | 4.3 | 4.4 | 4.4 | 4.4 | 4.4 | 4.9 | 5.6 | 6.3 | 6.3 | 5.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 36.9 | 37.7 | 36.4 | 40.7 | 39.5 | 38.6 | 38.0 | 35.7 | 32.5 | 30.4 | 29.0 | 29.8 | 25.5 | 23.5 | 21.6 | 20.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 158.9 | 161.3 | 163.8 | 170.1 | 168.2 | 186.9 | 185.7 | 179.8 | 280.1 | 294.3 | 294.1 | 293.6 | 281.8 | 290.6 | 291.3 | 285.5 | ||||||||||||||||||||||||
| Total Liabilities | 1,871.2 | 1,704.9 | 1,682.5 | 1,686.5 | 1,734.1 | 1,752.2 | 1,829.0 | 1,904.5 | 2,016.9 | 2,037.9 | 2,106.8 | 2,234.6 | 2,199.6 | 2,245.0 | 2,297.5 | 2,146.3 | ||||||||||||||||||||||||
| 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 | 689.9 | 699.4 | 695.7 | 688.0 | 680.9 | 684.6 | 680.6 | 670.2 | 663.1 | 663.5 | 661.3 | 655.7 | 651.7 | 654.1 | 652.5 | 647.2 | 641.2 | |||||||||||||||||||||||
| Retained Earnings | 2,087.0 | 2,037.2 | 1,996.0 | 1,944.6 | 1,899.5 | 1,860.4 | 1,823.1 | 1,781.9 | 1,756.8 | 1,740.5 | 1,711.3 | 1,671.1 | 1,655.3 | 1,614.4 | 1,572.2 | 1,521.8 | 1,484.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 11.2 | 21.8 | 17.8 | 19.9 | (13.8) | (23.5) | 10.6 | (15.7) | (8.7) | (3.4) | (24.3) | (12.0) | (7.7) | (13.8) | (36.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,489.8 | 1,481.1 | 1,454.6 | 1,419.1 | 1,351.7 | 1,319.1 | 1,324.8 | 1,266.4 | 1,259.8 | 1,266.8 | 1,214.4 | 1,184.4 | 1,182.4 | 1,150.3 | 1,095.7 | 1,058.2 | ||||||||||||||||||||||||
| Total Equity | 1,489.8 | 1,481.1 | 1,454.6 | 1,419.1 | 1,351.7 | 1,319.1 | 1,324.8 | 1,266.4 | 1,259.8 | 1,266.8 | 1,214.4 | 1,184.4 | 1,182.4 | 1,150.3 | 1,095.7 | 1,058.2 | 1,040.6 | 1,044.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 175.0 | 250.0 | 175.0 | 250.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 924.9 | 913.0 | 880.1 | 878.6 | 830.5 | 821.9 | 833.9 | 816.1 | 894.2 | 906.7 | 859.6 | 858.3 | 862.4 | 859.8 | 809.9 | 793.7 | 775.8 | 795.0 | ||||||||||||||||||||||
| Book Value | 1,489.8 | 1,481.1 | 1,454.6 | 1,419.1 | 1,351.7 | 1,319.1 | 1,324.8 | 1,266.4 | 1,259.8 | 1,266.8 | 1,214.4 | 1,184.4 | 1,182.4 | 1,150.3 | 1,095.7 | 1,058.2 | 1,040.6 | 1,044.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 53.1 |
| 46.2 |
| 36.2 |
| 39.2 |
| 31.8 |
| 32.8 |
| 27.5 |
| 33.7 |
| 32.0 |
| 30.6 |
| 31.0 |
| 31.4 |
| 30.3 |
| 31.2 |
| 32.3 |
| 31.4 |
| 28.0 |
| 29.6 |
| 25.1 |
| 24.1 |
| 19.4 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,435.0 |
| 2,161.5 |
| 1,930.9 |
| 1,811.7 |
| 1,727.3 |
| 1,758.3 |
| 1,779.2 |
| 1,787.8 |
| 1,594.7 |
| 1,593.4 |
| 1,538.3 |
| 1,557.7 |
| 1,549.5 |
| 1,533.8 |
| 1,517.2 |
| 1,499.7 |
| 1,537.6 |
| 1,550.9 |
| 1,617.5 |
| 1,520.8 |
| 1,480.3 |
| 1,430.4 |
| 1,433.3 |
| 1,419.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 380.5 |
| 379.0 |
| 381.6 |
| 383.7 |
| 380.1 |
| 381.7 |
| 387.5 |
| 384.2 |
| 381.4 |
| 373.9 |
| 361.3 |
| 341.3 |
| 334.5 |
| 324.5 |
| 318.4 |
| 314.7 |
| 305.8 |
| 282.8 |
| 285.0 |
| 291.2 |
| 300.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.5 |
| 7.8 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.1 |
| 69.5 |
| 72.1 |
| 66.8 |
| 68.9 |
| 71.3 |
| 69.9 |
| 71.9 |
| 74.4 |
| 79.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 27.4 |
| 25.0 |
| 22.4 |
| 21.4 |
| 21.4 |
| 14.1 |
| 14.1 |
| 14.1 |
| 13.7 |
| 10.8 |
| 10.9 |
| 10.8 |
| 10.8 |
| 5.4 |
| 5.5 |
| 5.3 |
| 5.3 |
| 4.8 |
| 4.7 |
| 4.7 |
| 4.8 |
| 3.5 |
| 36.3 |
| 36.4 |
| - |
| - |
| - |
| - |
| 34.7 |
| 30.4 |
| 35.8 |
| 64.7 |
| 59.1 |
| 59.1 |
| 55.9 |
| 55.1 |
| 55.0 |
| 42.5 |
| 41.7 |
| 38.8 |
| 37.3 |
| 36.5 |
| 36.1 |
| 36.4 |
| 36.7 |
| 548.2 |
| 531.0 |
| 509.7 |
| 509.5 |
| 513.7 |
| 510.7 |
| 500.7 |
| 500.5 |
| 516.7 |
| 462.6 |
| 458.5 |
| 451.4 |
| 435.8 |
| 415.5 |
| 394.9 |
| 372.4 |
| 365.3 |
| 358.7 |
| 347.8 |
| 324.0 |
| 325.8 |
| 332.5 |
| 341.1 |
| 2,990.0 |
| 2,709.6 |
| 2,461.9 |
| 2,321.4 |
| 2,236.8 |
| 2,272.1 |
| 2,289.8 |
| 2,288.5 |
| 2,095.2 |
| 2,110.1 |
| 2,000.9 |
| 2,016.2 |
| 2,000.9 |
| 1,969.7 |
| 1,932.6 |
| 1,894.6 |
| 1,910.0 |
| 1,916.2 |
| 1,976.2 |
| 1,868.6 |
| 1,804.3 |
| 1,756.2 |
| 1,765.8 |
| 1,761.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 9.5 |
| 9.9 |
| 9.1 |
| 9.3 |
| 9.4 |
| 7.7 |
| 8.1 |
| 8.5 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.4 |
| 67.9 |
| 64.9 |
| 60.3 |
| 76.9 |
| 60.1 |
| 53.2 |
| 52.5 |
| 73.6 |
| 68.0 |
| 52.9 |
| 58.5 |
| 66.9 |
| 57.6 |
| 49.0 |
| 52.5 |
| 49.4 |
| 46.8 |
| 38.4 |
| 40.7 |
| 41.8 |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.4 |
| 44.6 |
| 50.3 |
| 48.3 |
| 41.6 |
| 1,860.7 |
| 1,659.1 |
| 1,366.5 |
| 1,128.7 |
| 1,001.6 |
| 919.3 |
| 955.5 |
| 1,003.5 |
| 1,037.6 |
| 900.9 |
| 889.9 |
| 865.5 |
| 875.6 |
| 844.7 |
| 779.8 |
| 737.7 |
| 709.3 |
| 833.2 |
| 817.2 |
| 907.6 |
| 835.1 |
| 641.4 |
| 628.9 |
| 650.4 |
| 658.3 |
| 34.3 |
| 36.3 |
| 38.0 |
| 33.2 |
| 34.8 |
| 37.1 |
| 36.8 |
| 38.1 |
| 39.6 |
| 41.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.7 |
| 6.5 |
| 7.0 |
| 6.6 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.5 |
| 5.3 |
| 14.8 |
| 15.0 |
| 14.6 |
| 14.4 |
| 15.2 |
| 19.7 |
| 21.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.3 |
| 22.4 |
| 26.3 |
| 24.1 |
| 25.1 |
| 24.2 |
| 23.8 |
| 19.1 |
| 15.6 |
| 17.3 |
| 17.6 |
| 19.1 |
| 20.3 |
| 18.7 |
| 20.2 |
| 15.7 |
| 17.4 |
| 17.3 |
| 16.5 |
| 16.1 |
| 15.8 |
| 15.6 |
| 14.6 |
| 13.9 |
| 290.3 |
| 299.1 |
| 305.0 |
| 299.4 |
| 303.6 |
| 309.6 |
| 308.9 |
| 306.1 |
| 301.8 |
| 311.9 |
| 269.8 |
| 279.8 |
| 280.7 |
| 284.7 |
| 273.8 |
| 303.0 |
| 156.3 |
| 165.2 |
| 42.7 |
| 42.2 |
| 201.5 |
| 199.7 |
| 198.6 |
| 207.5 |
| 1,949.5 |
| 1,665.6 |
| 1,433.7 |
| 1,301.0 |
| 1,222.9 |
| 1,265.1 |
| 1,312.4 |
| 1,343.7 |
| 1,202.6 |
| 1,201.7 |
| 1,135.3 |
| 1,155.4 |
| 1,125.4 |
| 1,064.5 |
| 1,011.5 |
| 1,012.3 |
| 989.5 |
| 982.4 |
| 950.2 |
| 877.3 |
| 842.9 |
| 828.6 |
| 849.0 |
| 865.8 |
| 642.7 |
| 639.8 |
| 633.2 |
| 627.2 |
| 624.9 |
| 621.6 |
| 615.1 |
| 607.4 |
| 609.2 |
| 597.4 |
| 592.3 |
| 586.3 |
| 587.0 |
| 581.5 |
| 572.6 |
| 567.5 |
| 567.6 |
| 555.3 |
| 547.6 |
| 542.7 |
| 537.0 |
| 530.6 |
| 516.7 |
| 1,457.4 |
| 1,434.0 |
| 1,400.7 |
| 1,373.0 |
| 1,331.3 |
| 1,295.1 |
| 1,257.4 |
| 1,221.5 |
| 1,208.6 |
| 1,178.7 |
| 1,141.8 |
| 1,117.0 |
| 1,092.3 |
| 1,062.2 |
| 989.5 |
| 963.0 |
| 950.7 |
| 1,049.2 |
| 1,020.2 |
| 994.6 |
| 965.3 |
| 937.1 |
| 918.1 |
| (21.3) |
| (7.2) |
| (3.3) |
| (3.0) |
| (0.0) |
| (0.3) |
| 7.7 |
| (5.1) |
| (15.5) |
| (24.2) |
| (10.4) |
| (17.8) |
| (12.1) |
| (11.0) |
| (13.5) |
| (12.0) |
| (8.3) |
| 4.7 |
| (1.3) |
| (5.0) |
| (13.2) |
| (22.5) |
| (28.3) |
| (11.5) |
| (7.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 563.8 |
| 553.9 |
| 547.0 |
| 540.0 |
| 532.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,040.6 |
| 1,044.1 |
| 1,028.2 |
| 1,020.5 |
| 1,014.0 |
| 1,007.0 |
| 977.5 |
| 944.8 |
| 892.6 |
| 908.4 |
| 865.6 |
| 860.8 |
| 875.4 |
| 905.2 |
| 921.1 |
| 882.4 |
| 920.5 |
| 933.8 |
| 1,025.9 |
| 991.3 |
| 961.4 |
| 927.5 |
| 916.8 |
| 895.2 |
| 1,028.2 |
| 1,020.5 |
| 1,014.0 |
| 1,007.0 |
| 977.5 |
| 944.8 |
| 892.6 |
| 908.4 |
| 865.6 |
| 860.8 |
| 875.4 |
| 905.2 |
| 921.1 |
| 882.4 |
| 920.5 |
| 933.8 |
| 1,025.9 |
| 991.3 |
| 961.4 |
| 927.5 |
| 916.8 |
| 895.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (349.5) |
| (246.5) |
| (258.0) |
| (183.7) |
| 802.2 |
| 810.2 |
| 808.1 |
| 802.9 |
| 775.6 |
| 750.2 |
| 693.9 |
| 703.5 |
| 672.8 |
| 682.1 |
| 704.8 |
| 754.0 |
| 779.5 |
| 790.4 |
| 704.4 |
| 733.7 |
| 709.9 |
| 685.7 |
| 838.9 |
| 801.5 |
| 782.9 |
| 761.6 |
| 1,028.2 |
| 1,020.5 |
| 1,014.0 |
| 1,007.0 |
| 977.5 |
| 944.8 |
| 892.6 |
| 908.4 |
| 865.6 |
| 860.8 |
| 875.4 |
| 905.2 |
| 921.1 |
| 882.4 |
| 920.5 |
| 933.8 |
| 1,025.9 |
| 991.3 |
| 961.4 |
| 927.5 |
| 916.8 |
| 895.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 853.6 |
| 867.9 |
| 897.4 |
| 912.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |