| (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 | 450.7 | 315.3 | 245.9 | 102.0 | 114.3 | 160.2 | 118.6 | 36.6 | 68.4 | 97.7 | 43.6 | 103.1 | 107.4 | 90.0 | 123.5 | 115.4 | 97.4 | 10.1 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 19.2 | 15.1 | 0.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | 24.8 | 43.1 | 33.1 | 14.6 | 19.7 | 18.7 | 6.0 | 13.2 | 26.8 | 0.0 | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 475.5 | 358.4 | 279.0 | 116.5 | 134.0 | 178.9 | 124.7 | 49.8 | 95.2 | 97.7 | 43.6 | 103.1 | 107.4 | 90.0 | 123.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 217.1 | 214.4 | 206.6 | 106.1 | 78.3 | 70.0 | 112.1 | 92.5 | 53.9 | 101.0 | 101.8 | 107.2 | 112.1 | 125.8 | 109.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 84.7 | 85.9 | 63.9 | 50.4 | 29.8 | 29.0 | 29.2 | 21.4 | 18.4 | 26.5 | 32.9 | 32.8 | 29.0 | 32.9 | 36.6 | 38.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 262.9 | 252.3 | 243.3 | 235.3 | 247.6 | 258.1 | 256.2 | 254.2 | 256.1 | 249.7 | 248.2 | 245.1 | 226.5 | 157.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 67.1 | 73.6 | 56.7 | 63.4 | 45.2 | 35.0 | 51.2 | 40.7 | 33.3 | 35.0 | 48.0 | 70.2 | 55.5 | 48.5 | 56.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 0.0 | 0.4 | 0.8 | 1.2 | 1.6 | 2.0 | 2.4 | 3.2 | 3.6 | 4.4 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 0.0 | 0.4 | 0.8 | 1.2 | 1.6 | 2.0 | 2.4 | 2.8 | 3.2 | 3.6 | 4.4 | - | - | ||
| (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 | 537.7 | 490.6 | 450.7 | 398.5 | 359.5 | 325.6 | 315.3 | 332.0 | 323.3 | 321.4 | 245.9 | 183.4 | 152.0 | 99.6 | 102.0 | |||||||||||||||||||||||||
| - |
| 115.4 |
| 97.4 |
| 10.1 |
| 91.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 10.6 | 7.5 | 5.4 | 4.7 | 4.4 | 4.4 | 4.3 | 3.8 | 3.7 | 4.6 | 5.0 | 5.9 | 6.8 | 5.9 | 7.0 | 9.0 | - | - |
| Other Current Assets | 7.1 | 7.5 | 6.4 | 3.8 | 1.6 | 1.9 | 2.7 | 0.6 | 0.5 | 2.5 | 3.9 | 4.3 | 0.7 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 931.7 | 776.5 | 622.0 | 370.0 | 302.5 | 335.7 | 328.6 | 276.7 | 250.1 | 304.1 | 297.1 | 357.3 | 357.3 | 346.4 | 336.7 | 302.2 | - | - |
| 130.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 151.8 | 148.9 | 145.7 | 136.7 | 138.1 | 143.7 | 135.4 | 125.5 | 116.6 | 104.7 | 93.7 | 88.2 | 82.0 | 78.7 | 70.6 | - | - | - |
| Property,Plant & Equipment Net | 111.0 | 103.4 | 97.6 | 98.6 | 109.5 | 114.4 | 120.8 | 128.8 | 139.4 | 145.0 | 154.6 | 156.9 | 144.5 | 78.7 | 59.6 | 63.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6.1 | 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 | - | - |
| Intangible Assets | 6.1 | 0.5 | - | - | - | - | - | - | - | - | 1.4 | 1.9 | 11.6 | 13.3 | 15.8 | 26.1 | - | - |
| Operating Lease Right Of Use Assets | 1.7 | 1.2 | 1.4 | 2.2 | 3.5 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 33.4 | 27.2 | 17.1 | 9.2 | 4.6 | 3.6 | 5.1 | 5.9 | 0.2 | 0.0 | 2.3 | 11.4 | 9.0 | 2.4 | - | - | - | - |
| Other Non-Current Assets | 18.9 | 18.3 | 13.1 | 12.4 | 15.2 | 12.2 | 11.6 | 11.1 | 13.8 | 11.3 | 10.1 | 8.2 | 7.3 | 6.5 | 8.5 | 7.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,109.0 | 928.2 | 752.2 | 493.4 | 436.2 | 472.3 | 467.4 | 430.0 | 415.0 | 462.5 | 468.8 | 541.4 | 530.9 | 448.3 | 421.7 | 400.7 | - | - |
| 41.9 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 297.9 | 287.8 | 279.8 | 79.9 | 42.4 | 79.4 | 71.5 | 43.2 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.9 | 0.6 | 0.8 | 1.8 | 1.4 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 39.2 | 33.8 | 29.9 | 24.8 | 20.4 | 21.7 | 20.2 | 22.3 | 15.0 | 22.6 | 19.2 | 25.2 | 25.8 | 25.8 | 22.3 | 25.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | 7.8 | 5.9 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 446.4 | 428.0 | 395.7 | 186.4 | 121.2 | 152.9 | 157.9 | 117.8 | 85.6 | 118.2 | 125.0 | 158.1 | 168.1 | 130.9 | 137.7 | 114.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.8 | 0.6 | 0.7 | 0.5 | 2.4 | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.3 | 2.7 | 0.0 | - | - | - | - | - | 0.0 | 0.1 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.5 | - | - |
| Other Non-Current Liabilities | 2.0 | 1.7 | 1.7 | 1.5 | 2.8 | 2.2 | 3.1 | 3.4 | 1.2 | 1.5 | 0.7 | 0.7 | 0.7 | 0.1 | 0.2 | 0.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 468.2 | 445.1 | 407.2 | 196.2 | 135.0 | 165.7 | 168.3 | 128.3 | 93.7 | 127.2 | 135.6 | 170.3 | 175.7 | 138.2 | 146.3 | 123.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 629.8 | 462.2 | 325.3 | 283.6 | 282.5 | 294.0 | 289.4 | 291.5 | 310.6 | 332.0 | 328.3 | 331.2 | 314.0 | 271.9 | 242.3 | 245.0 | - | - |
| Accumulated Other Comprehensive Income | (27.0) | (24.4) | (26.9) | (29.0) | (20.4) | (24.5) | (24.5) | (21.8) | (18.8) | (23.8) | (22.4) | (6.5) | (2.1) | (0.4) | (1.4) | (1.4) | - | - |
| Treasury Stock | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 21.3 | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 640.8 | 483.1 | 345.0 | 297.2 | 301.2 | 306.6 | 299.2 | 301.6 | 321.3 | 335.3 | 333.3 | 371.1 | 355.2 | 310.1 | 275.3 | 277.3 | 246.8 | 206.9 |
| Total Equity | 640.8 | 483.1 | 345.0 | 297.2 | 301.2 | 306.6 | 299.2 | 301.6 | 321.3 | 335.3 | 333.3 | 371.1 | 355.2 | 310.1 | 275.3 | 277.3 | 246.8 | 206.9 |
| - |
| - |
| Net debt | - | - | - | (116.5) | (133.6) | (178.1) | (123.5) | (48.2) | (93.2) | (95.3) | (40.8) | (99.9) | (103.8) | (85.7) | - | - | - | - |
| Working Capital | 485.3 | 348.5 | 226.3 | 183.6 | 181.3 | 182.7 | 170.7 | 158.8 | 164.5 | 185.9 | 172.1 | 199.2 | 189.3 | 215.5 | 199.0 | 187.4 | - | - |
| Book Value | 640.8 | 483.1 | 345.0 | 297.2 | 301.2 | 306.6 | 299.2 | 301.6 | 321.3 | 335.3 | 333.3 | 371.1 | 355.2 | 310.1 | 275.3 | 277.3 | 246.8 | 206.9 |
| Tangible Book Value | 628.5 | 481.6 | 344.0 | 296.2 | 300.2 | 305.6 | 298.2 | 300.6 | 320.3 | - | 331.9 | 368.2 | 342.6 | 295.8 | 258.5 | 250.2 | - | - |
| 75.8 |
| 86.4 |
| 77.9 |
| 114.3 |
| 108.7 |
| 134.1 |
| 134.0 |
| 160.2 |
| 156.0 |
| 120.6 |
| 121.0 |
| 118.6 |
| 71.9 |
| 66.4 |
| 55.0 |
| 36.6 |
| 40.1 |
| 48.2 |
| 49.6 |
| 68.4 |
| 32.5 |
| 93.5 |
| 80.6 |
| 97.7 |
| 89.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.2 | 10.8 | 8.9 | 19.2 | 20.0 | 22.9 | 19.4 | 15.1 | 15.5 | - | - | 0.0 | - |
| Short Term Investments | 7.2 | 10.2 | 24.8 | 34.6 | 29.8 | 47.8 | 43.1 | 42.0 | 42.1 | 33.9 | 33.1 | 26.4 | 11.1 | 11.1 | 14.6 | 22.7 | 27.1 | 23.6 | 19.7 | 20.2 | 19.9 | 15.7 | 18.7 | 7.3 | 0.0 | 0.0 | 6.0 | 6.1 | 6.0 | 7.3 | 13.2 | 15.2 | 20.9 | 23.1 | 26.8 | 55.4 | 14.9 | 14.9 | 0.0 | - |
| Cash And Short Term Investments | 544.9 | 500.8 | 475.5 | 433.0 | 389.3 | 373.4 | 358.4 | 374.0 | 365.3 | 355.3 | 279.0 | 209.8 | 163.1 | 110.7 | 116.5 | 98.5 | 113.6 | 101.5 | 134.0 | 128.8 | 153.9 | 149.7 | 178.9 | 163.4 | 120.6 | 121.0 | 124.7 | 78.0 | 72.4 | 62.3 | 49.8 | 55.3 | 69.2 | 72.7 | 95.2 | 87.8 | 108.3 | 95.5 | 97.7 | 89.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 238.3 | 189.6 | 217.1 | 211.6 | 202.6 | 193.3 | 214.4 | 173.2 | 184.0 | 169.5 | 206.6 | 204.5 | 170.2 | 151.4 | 106.1 | 103.0 | 90.7 | 79.5 | 78.3 | 72.4 | 72.1 | 77.3 | 70.0 | 97.1 | 90.5 | 100.9 | 112.1 | 108.6 | 81.3 | 89.4 | 92.5 | 72.7 | 68.1 | 79.0 | 53.9 | 77.5 | 66.8 | 88.5 | 101.0 | 87.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 86.3 | 85.0 | 84.7 | 88.5 | 89.0 | 88.1 | 85.9 | 85.1 | 82.1 | 69.7 | 63.9 | 66.1 | 58.7 | 55.0 | 50.4 | 48.7 | 43.7 | 36.2 | 29.8 | 28.4 | 30.0 | 29.0 | 29.0 | 31.7 | 31.1 | 32.4 | 29.2 | 29.5 | 24.7 | 25.0 | 21.4 | 22.9 | 22.0 | 18.5 | 18.4 | 19.0 | 20.4 | 24.0 | 26.5 | 28.1 |
| Prepaid Expenses | 12.7 | 14.8 | 10.6 | 7.2 | 5.3 | 7.6 | 7.5 | 5.5 | 3.4 | 5.3 | 5.4 | 4.8 | 2.7 | 4.7 | 4.7 | 3.2 | 2.4 | 4.0 | ||||||||||||||||||||||
| Other Current Assets | 12.8 | 8.4 | 7.1 | 6.7 | 8.5 | 7.2 | 7.5 | 6.7 | 6.8 | 7.4 | 6.4 | 5.7 | 4.8 | 3.5 | 3.8 | 2.8 | 2.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,008.4 | 920.1 | 931.7 | 880.2 | 810.6 | 761.9 | 776.5 | 735.7 | 716.6 | 674.8 | 622.0 | 547.3 | 463.2 | 389.2 | 370.0 | 324.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 267.4 | 266.0 | 262.9 | 262.9 | 255.7 | 250.7 | 252.3 | 246.5 | 245.6 | 246.3 | 243.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 155.5 | 154.2 | 151.8 | 153.5 | 150.3 | 148.8 | 148.9 | 150.1 | 148.9 | 148.0 | 145.7 | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 111.8 | 111.8 | 111.0 | 109.4 | 105.4 | 102.0 | 103.4 | 96.5 | 96.7 | 98.3 | 97.6 | 96.9 | 97.9 | 99.1 | 98.6 | 102.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6.0 | 6.1 | 6.1 | - | - | - | - | - | - | - | - | 1.0 | - | - | 1.0 | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 5.6 | 5.9 | 6.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.0 | 1.5 | 1.7 | 1.2 | 1.4 | 1.4 | 1.2 | 0.9 | 1.1 | 1.2 | 1.4 | 1.6 | 1.7 | 2.2 | 2.2 | 1.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 26.3 | 29.9 | 33.4 | 31.3 | 29.5 | 28.3 | 27.2 | 17.2 | 17.1 | 17.2 | 17.1 | 11.7 | 10.9 | 10.1 | 9.2 | 10.2 | 4.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 20.0 | 19.0 | 18.9 | 18.7 | 16.9 | 17.6 | 18.3 | 17.2 | 16.6 | 14.9 | 13.1 | 12.7 | 12.4 | 12.2 | 12.4 | 11.9 | 13.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,180.0 | 1,094.4 | 1,109.0 | 1,042.2 | 965.4 | 912.7 | 928.2 | 869.0 | 849.6 | 807.9 | 752.2 | 671.1 | 587.1 | 513.7 | 493.4 | 451.8 | 439.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 75.1 | 48.2 | 67.1 | 66.2 | 74.5 | 65.0 | 73.6 | 79.7 | 79.8 | 50.2 | 56.7 | 62.8 | 51.2 | 38.6 | 63.4 | 46.2 | 48.7 | 42.3 | 45.2 | 33.4 | 39.6 | 28.0 | 35.0 | 38.5 | 44.1 | 45.2 | 51.2 | 38.5 | 33.6 | 32.0 | 40.7 | 33.7 | 35.2 | 28.8 | 33.3 | 25.2 | 27.7 | 32.7 | 35.0 | 35.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 314.5 | 302.1 | 297.9 | 299.5 | 283.4 | 282.6 | 287.8 | 282.9 | 315.7 | 328.9 | 279.8 | 225.8 | 178.2 | 133.8 | 79.9 | 66.6 | 56.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.9 | 0.8 | 0.9 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.8 | 0.8 | 1.0 | 1.5 | 1.8 | 1.0 | ||||||||||||||||||||||||
| Accrued Expenses | 24.3 | 14.1 | 39.2 | 28.4 | 19.0 | 12.7 | 33.8 | 26.6 | 19.6 | 11.6 | 29.9 | 24.3 | 17.8 | 10.4 | 24.8 | 15.4 | 12.6 | 8.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 447.3 | 401.6 | 446.4 | 427.3 | 404.8 | 396.7 | 428.0 | 418.4 | 441.8 | 427.9 | 395.7 | 335.0 | 269.7 | 203.8 | 186.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 | 1.6 | 1.6 | 1.6 | 2.0 | 2.0 |
| Operating Lease Liabilities Non-Current | 1.1 | 0.7 | 0.8 | 0.6 | 0.8 | 0.7 | 0.6 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 1.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.3 | 5.4 | 5.3 | 3.9 | 3.7 | 3.8 | 2.7 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.5 | 2.4 | 2.0 | 2.1 | 2.3 | 2.2 | 1.7 | 1.9 | 2.3 | 2.2 | 1.7 | 1.8 | 1.8 | 1.8 | 1.5 | 2.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 471.0 | 425.5 | 468.2 | 447.3 | 424.0 | 416.3 | 445.1 | 432.2 | 455.8 | 441.6 | 407.2 | 347.0 | 281.3 | 215.2 | 196.2 | 155.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 710.5 | 667.9 | 629.8 | 581.7 | 536.7 | 493.7 | 462.2 | 419.4 | 376.4 | 346.2 | 325.3 | 302.0 | 286.8 | 281.5 | 283.6 | 278.0 | 272.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (28.1) | (24.9) | (27.0) | (24.0) | (31.5) | (32.4) | (24.4) | (27.1) | (26.1) | (23.8) | (26.9) | (24.0) | (26.1) | (26.6) | (29.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 709.1 | 668.9 | 640.8 | 594.9 | 541.4 | 496.3 | 483.1 | 436.7 | 393.8 | 366.3 | 345.0 | 324.1 | 305.8 | 298.5 | 297.2 | 295.9 | 292.9 | |||||||||||||||||||||||
| Total Equity | 709.1 | 668.9 | 640.8 | 594.9 | 541.4 | 496.3 | 483.1 | 436.7 | 393.8 | 366.3 | 345.0 | 324.1 | 305.8 | 298.5 | 297.2 | 295.9 | 292.9 | 295.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 | 1.6 | 1.6 | 1.6 | 2.0 | 2.0 | 2.0 | 2.0 | 2.4 | 2.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (98.5) | (113.6) | (101.5) | (133.6) | |||||||||||||||||||||
| Working Capital | 561.1 | 518.5 | 485.3 | 452.8 | 405.8 | 365.3 | 348.5 | 317.3 | 274.8 | 247.0 | 226.3 | 212.3 | 193.5 | 185.5 | 183.6 | 180.4 | 178.8 | 176.7 | ||||||||||||||||||||||
| Book Value | 709.1 | 668.9 | 640.8 | 594.9 | 541.4 | 496.3 | 483.1 | 436.7 | 393.8 | 366.3 | 345.0 | 324.1 | 305.8 | 298.5 | 297.2 | 295.9 | 292.9 | 295.6 | ||||||||||||||||||||||
| Tangible Book Value | 697.4 | 656.8 | 628.5 | - | - | - | - | - | - | - | - | 323.1 | - | - | 296.2 | - | - | |||||||||||||||||||||||
| 4.4 |
| 3.2 |
| 2.1 |
| 3.9 |
| 4.4 |
| 4.0 |
| 2.3 |
| 4.6 |
| 4.3 |
| 3.3 |
| 2.3 |
| 3.7 |
| 3.8 |
| 3.0 |
| 1.8 |
| 2.8 |
| 3.7 |
| 2.3 |
| 2.7 |
| 3.8 |
| 4.6 |
| 3.7 |
| 1.1 |
| 1.6 |
| 1.7 |
| 1.8 |
| 2.3 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.9 |
| 2.7 |
| 2.4 |
| 2.1 |
| 1.2 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.4 |
| 2.8 |
| 2.6 |
| 2.5 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.7 |
| 290.4 |
| 302.5 |
| 285.5 |
| 302.8 |
| 310.3 |
| 335.7 |
| 350.2 |
| 307.7 |
| 321.3 |
| 328.6 |
| 287.3 |
| 264.4 |
| 260.5 |
| 276.7 |
| 252.4 |
| 235.9 |
| 239.2 |
| 250.1 |
| 260.3 |
| 266.0 |
| 281.7 |
| 304.1 |
| 299.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| 107.5 |
| 109.5 |
| 112.5 |
| 113.7 |
| 114.9 |
| 114.4 |
| 114.8 |
| 115.2 |
| 120.8 |
| 120.8 |
| 121.9 |
| 122.8 |
| 123.8 |
| 128.8 |
| 130.5 |
| 134.7 |
| 137.3 |
| 139.4 |
| 138.7 |
| 139.4 |
| 141.5 |
| 145.0 |
| 147.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.5 |
| 3.5 |
| 3.7 |
| 4.4 |
| 4.7 |
| 5.2 |
| 5.5 |
| 5.6 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 4.6 |
| 4.2 |
| 4.7 |
| 3.7 |
| 3.6 |
| 3.5 |
| 4.4 |
| 5.2 |
| 5.1 |
| 7.0 |
| 6.3 |
| 6.5 |
| 5.9 |
| 6.6 |
| 6.8 |
| 5.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| 0.7 |
| 15.8 |
| 15.2 |
| 15.0 |
| 14.2 |
| 13.6 |
| 12.2 |
| 12.0 |
| 12.4 |
| 11.6 |
| 11.6 |
| 11.1 |
| 10.9 |
| 10.8 |
| 11.1 |
| 13.9 |
| 13.6 |
| 14.1 |
| 13.8 |
| 13.7 |
| 12.7 |
| 11.9 |
| 11.3 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 423.8 |
| 436.2 |
| 422.0 |
| 440.7 |
| 448.3 |
| 472.3 |
| 487.2 |
| 446.6 |
| 466.5 |
| 467.4 |
| 437.1 |
| 413.6 |
| 410.0 |
| 430.0 |
| 408.7 |
| 400.1 |
| 405.7 |
| 415.0 |
| 424.3 |
| 420.0 |
| 437.0 |
| 462.5 |
| 460.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 49.4 |
| 42.4 |
| 43.1 |
| 54.1 |
| 70.9 |
| 79.4 |
| 98.0 |
| 57.8 |
| 77.6 |
| 71.5 |
| 60.9 |
| 51.1 |
| 51.4 |
| 43.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 2.0 |
| 1.4 |
| 1.6 |
| 1.9 |
| 2.2 |
| 2.4 |
| 2.3 |
| 2.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 16.4 |
| 13.4 |
| 10.1 |
| 21.7 |
| 18.6 |
| 15.4 |
| 9.8 |
| 20.2 |
| 16.1 |
| 12.3 |
| 11.1 |
| 22.3 |
| 16.3 |
| 12.1 |
| 10.0 |
| 15.0 |
| 14.1 |
| 12.8 |
| 12.3 |
| 22.6 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.4 |
| 132.9 |
| 113.7 |
| 121.2 |
| 105.3 |
| 121.0 |
| 126.8 |
| 152.9 |
| 170.5 |
| 133.0 |
| 149.5 |
| 157.9 |
| 129.8 |
| 110.3 |
| 106.8 |
| 117.8 |
| 99.1 |
| 85.7 |
| 84.7 |
| 85.6 |
| 91.0 |
| 83.9 |
| 98.6 |
| 118.2 |
| 116.4 |
| 1.8 |
| 1.9 |
| 2.4 |
| 2.6 |
| 2.9 |
| 3.1 |
| 3.4 |
| 3.9 |
| 4.2 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.9 |
| 2.8 |
| 2.4 |
| 2.2 |
| 2.4 |
| 2.2 |
| 2.3 |
| 3.2 |
| 3.0 |
| 3.1 |
| 4.3 |
| 3.9 |
| 4.2 |
| 3.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.8 |
| 128.2 |
| 135.0 |
| 119.0 |
| 134.4 |
| 140.5 |
| 165.7 |
| 183.6 |
| 146.5 |
| 164.8 |
| 168.3 |
| 141.4 |
| 121.3 |
| 117.7 |
| 128.3 |
| 107.2 |
| 93.7 |
| 92.7 |
| 93.7 |
| 99.2 |
| 92.0 |
| 106.9 |
| 127.2 |
| 125.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.4 |
| 282.5 |
| 282.3 |
| 287.4 |
| 290.6 |
| 294.0 |
| 294.1 |
| 293.6 |
| 289.2 |
| 289.4 |
| 285.9 |
| 283.8 |
| 285.8 |
| 291.5 |
| 293.0 |
| 295.7 |
| 302.0 |
| 310.6 |
| 318.7 |
| 324.9 |
| 328.7 |
| 332.0 |
| 329.4 |
| (22.9) |
| (19.4) |
| (20.3) |
| (20.4) |
| (18.0) |
| (19.3) |
| (20.2) |
| (24.5) |
| (26.5) |
| (29.1) |
| (22.2) |
| (24.5) |
| (23.2) |
| (24.1) |
| (25.9) |
| (21.8) |
| (22.9) |
| (20.3) |
| (19.1) |
| (18.8) |
| (22.6) |
| (25.5) |
| (26.4) |
| (23.8) |
| (21.7) |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 295.6 |
| 301.2 |
| 302.9 |
| 306.3 |
| 307.8 |
| 306.6 |
| 303.6 |
| 300.1 |
| 301.7 |
| 299.2 |
| 295.7 |
| 292.3 |
| 292.4 |
| 301.6 |
| 301.4 |
| 306.4 |
| 313.0 |
| 321.3 |
| 325.1 |
| 328.0 |
| 330.1 |
| 335.3 |
| 334.6 |
| 301.2 |
| 302.9 |
| 306.3 |
| 307.8 |
| 306.6 |
| 303.6 |
| 300.1 |
| 301.7 |
| 299.2 |
| 295.7 |
| 292.3 |
| 292.4 |
| 301.6 |
| 301.4 |
| 306.4 |
| 313.0 |
| 321.3 |
| 325.1 |
| 328.0 |
| 330.1 |
| 335.3 |
| 334.6 |
| (128.4) |
| (153.5) |
| (149.3) |
| (178.1) |
| (162.6) |
| (119.8) |
| (120.2) |
| (123.5) |
| (76.8) |
| (71.2) |
| (61.1) |
| (48.2) |
| (53.7) |
| (67.6) |
| (71.1) |
| (93.2) |
| (85.8) |
| (106.3) |
| (93.5) |
| (95.3) |
| (87.0) |
| 181.3 |
| 180.2 |
| 181.8 |
| 183.5 |
| 182.7 |
| 179.7 |
| 174.7 |
| 171.8 |
| 170.7 |
| 157.5 |
| 154.1 |
| 153.7 |
| 158.8 |
| 153.3 |
| 150.2 |
| 154.6 |
| 164.5 |
| 169.3 |
| 182.1 |
| 183.1 |
| 185.9 |
| 182.5 |
| 301.2 |
| 302.9 |
| 306.3 |
| 307.8 |
| 306.6 |
| 303.6 |
| 300.1 |
| 301.7 |
| 299.2 |
| 295.7 |
| 292.3 |
| 292.4 |
| 301.6 |
| 301.4 |
| 306.4 |
| 313.0 |
| 321.3 |
| 325.1 |
| 328.0 |
| 330.1 |
| 335.3 |
| 334.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.6 |