| (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 | 210.0 | 326.0 | 223.3 | 126.4 | 82.4 | 84.5 | 50.0 | 116.3 | 91.1 | 131.8 | 65.2 | 9.8 | 8.7 | 14.2 | 7.4 | 9.0 | 4.5 | 3.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 210.0 | 326.0 | 223.3 | 126.4 | 82.4 | 84.5 | 50.0 | 116.3 | 91.1 | 131.8 | 65.2 | 9.8 | 8.7 | 14.2 | 7.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 327.7 | 276.6 | 324.9 | 416.6 | 258.6 | 161.8 | 242.6 | 323.5 | 377.9 | 169.2 | 232.2 | 634.7 | 437.1 | 387.5 | 461.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 119.0 | 107.6 | 110.9 | 97.1 | 79.0 | 82.9 | 100.9 | 130.1 | 114.9 | 108.3 | 128.4 | 155.6 | 126.6 | 140.9 | 100.4 | 64.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,451.9 | 1,373.7 | 1,246.1 | 1,108.4 | 1,017.7 | 1,055.1 | 1,913.6 | 2,151.8 | 2,103.2 | 2,093.5 | 2,110.9 | 2,088.5 | 1,795.6 | 1,680.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 119.8 | 84.5 | 85.0 | 115.2 | 74.4 | 41.1 | 53.1 | 103.4 | 103.5 | 70.5 | 75.8 | 175.4 | 119.2 | 109.8 | 123.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 22.1 | 21.5 | 21.5 | 21.7 | 21.6 | 21.5 | 21.4 | 21.5 | 21.7 | 21.7 | 21.7 | 21.7 | 21.9 | 22.0 | 14.7 | 14.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 200.7 | 210.0 | 163.5 | 162.1 | 326.7 | 326.0 | 276.9 | 261.5 | 212.2 | 223.3 | 171.9 | 100.5 | 177.9 | 126.4 | 35.9 | |||||||||||||||||||||||||
| - |
| 9.0 |
| 4.5 |
| 3.0 |
| 294.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 18.3 | 16.1 | 12.9 | 17.8 | 9.8 | 9.1 | 10.5 | 9.8 | 9.0 | 6.7 | 9.0 | 9.1 | 9.1 | 10.8 | 8.5 | 5.7 | - | - |
| Other Current Assets | 23.2 | 2.2 | 2.8 | 3.1 | 3.7 | 3.1 | 3.3 | 3.5 | 7.1 | 5.8 | 6.0 | 3.8 | 3.4 | 4.5 | 31.0 | 1.2 | - | - |
| Assets Held For Sale | - | - | - | - | 0.7 | 4.0 | 5.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 704.5 | 732.8 | 727.1 | 703.3 | 492.0 | 428.4 | 436.9 | 618.9 | 640.1 | 479.1 | 492.2 | 851.6 | 604.9 | 567.8 | 626.6 | 398.7 | - | - |
| 1,442.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 920.3 | 860.2 | 810.9 | 775.3 | 763.3 | 790.7 | 1,396.9 | 1,633.8 | 1,659.3 | 1,595.5 | 1,422.5 | 1,239.2 | 1,069.3 | 924.2 | 767.3 | - | - | - |
| Property,Plant & Equipment Net | 531.6 | 513.5 | 435.1 | 333.1 | 254.4 | 264.4 | 516.7 | 518.0 | 443.9 | 498.0 | 688.3 | 849.4 | 726.3 | 756.3 | 675.4 | 453.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 83.4 | 50.8 | 50.8 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 31.9 | 24.1 | 24.1 | 24.1 | - | - |
| Intangible Assets | 97.5 | 13.8 | 12.8 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 24.1 | 27.5 | 24.5 | 28.9 | 24.6 | 27.3 | 33.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 25.4 | 12.9 | 8.6 | 30.5 | 40.9 | 38.3 | 33.6 | 30.5 | 31.0 | 26.3 | 24.4 | 26.2 | 20.8 | 18.9 | 12.2 | 12.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,468.4 | 1,386.5 | 1,286.8 | 1,129.0 | 864.4 | 790.5 | 1,053.2 | 1,199.6 | 1,147.2 | 1,035.5 | 1,237.1 | 1,759.4 | 1,383.9 | 1,367.2 | 1,338.2 | 887.9 | - | - |
| 78.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.6 | 7.1 | 7.4 | 10.7 | 6.4 | 9.2 | 10.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 15.4 | 18.4 | 19.6 | 25.7 | 23.6 | 12.1 | 16.7 | 49.8 | 36.6 | 32.1 | 33.7 | 23.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 217.2 | 181.9 | 151.9 | 178.6 | 130.8 | 79.6 | 101.4 | 143.2 | 145.4 | 101.5 | 107.5 | 239.0 | 168.1 | 164.5 | 179.5 | 117.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 17.8 | 21.7 | 18.6 | 19.5 | 19.7 | 21.1 | 28.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 76.9 | 58.2 | 51.3 | 37.5 | 17.7 | 13.3 | 37.3 | 60.4 | 39.4 | 81.5 | 115.5 | 157.0 | 153.2 | 155.0 | 155.9 | 80.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.8 | 9.1 | 7.8 | 5.4 | 7.1 | 0.0 | 2.5 | 3.8 | 4.7 | 3.3 | 17.5 | 16.0 | 8.4 | 4.5 | 3.5 | 2.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 369.2 | 308.2 | 264.3 | 271.3 | 222.6 | 158.9 | 222.9 | 249.2 | 235.5 | 228.7 | 284.8 | 681.0 | 415.2 | 467.9 | 575.6 | 349.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,079.7 | 1,059.6 | 1,003.4 | 856.0 | 640.9 | 627.8 | 832.1 | 947.7 | 906.7 | 803.2 | 948.6 | 1,074.6 | 956.9 | 891.5 | 753.1 | 527.2 | - | - |
| Accumulated Other Comprehensive Income | (2.6) | (2.8) | (2.4) | (19.9) | (20.7) | (17.7) | (23.2) | (18.7) | (16.7) | (18.1) | (18.0) | (17.8) | (10.1) | (14.2) | (12.6) | (9.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,099.2 | 1,078.3 | 1,022.5 | 857.7 | 641.8 | 631.6 | 830.3 | 950.4 | 911.7 | 806.8 | 952.3 | 1,078.4 | 968.7 | 899.2 | 762.6 | 538.9 | 409.7 | 449.1 |
| Total Equity | 1,099.2 | 1,078.3 | 1,022.5 | 857.7 | 641.8 | 631.6 | 830.3 | 950.4 | 911.7 | 806.8 | 952.3 | 1,078.4 | 968.7 | 899.2 | 762.6 | 538.9 | 409.7 | 449.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 487.3 | 550.9 | 575.2 | 524.7 | 361.2 | 348.8 | 335.5 | 475.7 | 494.8 | 377.6 | 384.7 | 612.6 | 436.9 | 403.3 | 447.1 | 281.2 | - | - |
| Book Value | 1,099.2 | 1,078.3 | 1,022.5 | 857.7 | 641.8 | 631.6 | 830.3 | 950.4 | 911.7 | 806.8 | 952.3 | 1,078.4 | 968.7 | 899.2 | 762.6 | 538.9 | 409.7 | 449.1 |
| Tangible Book Value | 918.3 | 1,013.6 | 958.9 | 824.5 | 609.6 | 599.4 | 798.2 | 918.3 | 879.5 | 774.6 | 920.1 | 1,046.2 | 936.8 | 875.1 | 738.5 | 514.8 | - | - |
| 78.2 |
| 73.2 |
| 82.4 |
| 80.8 |
| 121.0 |
| 85.4 |
| 84.5 |
| 145.6 |
| 145.4 |
| 82.6 |
| 50.0 |
| 49.5 |
| 47.6 |
| 113.0 |
| 116.3 |
| 128.4 |
| 94.2 |
| 101.0 |
| 91.1 |
| 136.9 |
| 125.8 |
| 104.5 |
| 131.8 |
| 139.1 |
| 141.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 200.7 | 210.0 | 163.5 | 162.1 | 326.7 | 326.0 | 276.9 | 261.5 | 212.2 | 223.3 | 171.9 | 100.5 | 177.9 | 126.4 | 35.9 | 78.2 | 73.2 | 82.4 | 80.8 | 121.0 | 85.4 | 84.5 | 145.6 | 145.4 | 82.6 | 50.0 | 49.5 | 47.6 | 113.0 | 116.3 | 128.4 | 94.2 | 101.0 | 91.1 | 136.9 | 125.8 | 104.5 | 131.8 | 139.1 | 141.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 374.7 | 327.7 | 359.9 | 303.4 | 252.3 | 276.6 | 275.5 | 303.1 | 329.7 | 324.9 | 326.8 | 393.6 | 400.4 | 416.6 | 470.0 | 357.6 | 285.5 | 258.6 | 238.2 | 180.7 | 186.9 | 161.8 | 123.2 | 109.2 | 248.0 | 242.6 | 288.6 | 358.0 | 319.2 | 323.5 | 382.8 | 376.8 | 384.7 | 377.9 | 375.4 | 343.3 | 246.6 | 169.2 | 144.8 | 130.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 120.4 | 119.0 | 117.7 | 117.7 | 109.8 | 107.6 | 113.5 | 113.4 | 112.3 | 110.9 | 110.0 | 104.2 | 98.1 | 97.1 | 93.3 | 90.1 | 84.4 | 79.0 | 79.9 | 81.2 | 80.2 | 82.9 | 84.6 | 93.4 | 97.3 | 100.9 | 107.0 | 118.6 | 124.5 | 130.1 | 129.0 | 126.5 | 130.1 | 114.9 | 113.4 | 112.7 | 111.9 | 108.3 | 110.9 | 116.0 |
| Prepaid Expenses | 14.2 | 18.3 | 12.0 | 13.9 | 13.2 | 16.1 | 8.5 | 8.2 | 10.4 | 12.9 | 11.7 | 14.4 | 16.0 | 17.8 | 6.9 | 8.7 | 13.5 | 9.8 | ||||||||||||||||||||||
| Other Current Assets | 23.1 | 23.2 | 12.2 | 12.0 | 2.0 | 2.2 | 2.5 | 2.6 | 2.5 | 2.8 | 3.2 | 3.4 | 2.9 | 3.1 | 2.9 | 2.4 | 2.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||
| Total Current Assets | 734.8 | 704.5 | 701.3 | 641.9 | 704.0 | 732.8 | 677.8 | 697.0 | 713.3 | 727.1 | 686.4 | 748.3 | 719.6 | 703.3 | 655.1 | 583.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | 896.9 | 874.1 | 860.2 | 853.9 | 846.6 | 826.0 | 810.9 | 795.0 | 782.1 | 768.2 | 775.3 | 790.0 | 776.2 | 771.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 521.2 | 531.6 | 560.3 | 560.9 | 503.9 | 513.5 | 509.3 | 500.5 | 457.8 | 435.1 | 436.3 | 388.0 | 375.5 | 333.1 | 312.6 | 269.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 81.2 | 83.4 | 74.3 | 93.2 | 50.8 | 50.8 | 50.8 | 50.8 | 50.8 | 50.8 | 50.8 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | ||||||||||||||||||||||
| Intangible Assets | 96.7 | 97.5 | 104.5 | 107.1 | 13.3 | 13.8 | 14.4 | 11.9 | 12.3 | 12.8 | 13.4 | - | - | 1.1 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 22.2 | 24.1 | 24.7 | 24.8 | 26.0 | 27.5 | 28.9 | 22.9 | 25.4 | 24.5 | 25.6 | 27.3 | 28.8 | 28.9 | 21.8 | 23.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 22.9 | 25.4 | 28.0 | 30.5 | 12.5 | 12.9 | 14.2 | 8.0 | 8.6 | 8.6 | 33.8 | 32.4 | 31.8 | 30.5 | 33.9 | 35.6 | 38.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,481.0 | 1,468.4 | 1,498.8 | 1,464.4 | 1,345.9 | 1,386.5 | 1,330.6 | 1,325.2 | 1,297.2 | 1,286.8 | 1,247.4 | 1,228.2 | 1,187.8 | 1,129.0 | 1,055.6 | 965.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 160.8 | 119.8 | 143.2 | 132.4 | 88.8 | 84.5 | 86.6 | 100.3 | 106.8 | 85.0 | 88.4 | 88.0 | 114.4 | 115.2 | 146.6 | 102.2 | 77.0 | 74.4 | 60.9 | 53.5 | 60.6 | 41.1 | 46.7 | 21.1 | 70.6 | 53.1 | 82.8 | 122.8 | 109.9 | 103.4 | 127.2 | 139.0 | 127.2 | 103.5 | 121.9 | 103.8 | 92.3 | 70.5 | 54.8 | 39.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.4 | 7.6 | 7.5 | 7.2 | 7.0 | 7.1 | 7.2 | 6.5 | 7.7 | 7.4 | 8.0 | 9.2 | 10.6 | 10.7 | 6.3 | 6.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.9 | 15.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 235.0 | 217.2 | 252.1 | 243.0 | 142.3 | 181.9 | 134.6 | 151.1 | 150.0 | 151.9 | 140.1 | 137.1 | 158.5 | 178.6 | 198.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 16.3 | 17.8 | 18.3 | 18.4 | 19.6 | 21.7 | 22.9 | 17.3 | 18.5 | 18.6 | 19.0 | 19.6 | 19.6 | 19.5 | 16.8 | 17.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 75.3 | 76.9 | 70.3 | 54.4 | 55.5 | 58.2 | 55.2 | 58.0 | 52.0 | 51.3 | 50.5 | 47.0 | 45.0 | 37.5 | 31.2 | 25.7 | 24.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.9 | 10.8 | 10.9 | 12.8 | 9.3 | 9.1 | 9.2 | 2.5 | 8.0 | 7.8 | 7.7 | 3.9 | 5.3 | 5.4 | 5.7 | 7.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 384.7 | 369.2 | 396.4 | 373.4 | 264.3 | 308.2 | 258.3 | 265.5 | 263.9 | 264.3 | 249.6 | 240.8 | 260.1 | 271.3 | 282.2 | 258.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 22.2 | 22.1 | 22.1 | 22.1 | 21.6 | 21.5 | 21.5 | 21.5 | 21.4 | 21.5 | 21.6 | 21.6 | 21.6 | 21.7 | 21.7 | 21.7 | 21.6 | 21.6 | 21.6 | 21.6 | 21.6 | 21.5 | 21.5 | 21.5 | 21.5 | 21.4 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.7 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,076.8 | 1,079.7 | 1,083.0 | 1,071.5 | 1,062.8 | 1,059.6 | 1,053.3 | 1,040.8 | 1,014.3 | 1,003.4 | 978.5 | 968.0 | 909.3 | 856.0 | 771.8 | 705.1 | 656.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.7) | (2.6) | (2.7) | (2.5) | (2.8) | (2.8) | (2.5) | (2.5) | (2.5) | (2.4) | (2.4) | (2.3) | (3.3) | (19.9) | (20.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,096.3 | 1,099.2 | 1,102.4 | 1,091.0 | 1,081.6 | 1,078.3 | 1,072.3 | 1,059.8 | 1,033.3 | 1,022.5 | 997.8 | 987.4 | 927.7 | 857.7 | 773.4 | 706.7 | ||||||||||||||||||||||||
| Total Equity | 1,096.3 | 1,099.2 | 1,102.4 | 1,091.0 | 1,081.6 | 1,078.3 | 1,072.3 | 1,059.8 | 1,033.3 | 1,022.5 | 997.8 | 987.4 | 927.7 | 857.7 | 773.4 | 706.7 | 657.8 | 641.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 499.8 | 487.3 | 449.2 | 398.9 | 561.7 | 550.9 | 543.2 | 545.9 | 563.3 | 575.2 | 546.3 | 611.2 | 561.1 | 524.7 | 456.9 | 410.0 | 378.0 | 361.2 | ||||||||||||||||||||||
| Book Value | 1,096.3 | 1,099.2 | 1,102.4 | 1,091.0 | 1,081.6 | 1,078.3 | 1,072.3 | 1,059.8 | 1,033.3 | 1,022.5 | 997.8 | 987.4 | 927.7 | 857.7 | 773.4 | 706.7 | 657.8 | 641.8 | ||||||||||||||||||||||
| Tangible Book Value | 918.3 | 918.3 | 923.6 | 890.7 | 1,017.5 | 1,013.6 | 1,007.1 | 997.1 | 970.2 | 958.9 | 933.6 | 955.3 | 895.5 | 824.5 | 741.3 | 674.5 | 625.6 | |||||||||||||||||||||||
| 4.4 |
| 5.7 |
| 8.0 |
| 9.1 |
| 4.1 |
| 5.9 |
| 8.7 |
| 10.5 |
| 6.5 |
| 8.2 |
| 9.3 |
| 9.8 |
| 6.3 |
| 6.4 |
| 7.0 |
| 9.0 |
| 5.6 |
| 5.4 |
| 6.9 |
| 6.7 |
| 4.5 |
| 5.1 |
| 3.0 |
| 2.9 |
| 2.6 |
| 2.5 |
| 3.1 |
| 3.1 |
| 3.0 |
| 2.9 |
| 3.3 |
| 3.3 |
| 3.0 |
| 3.2 |
| 3.5 |
| 5.6 |
| 5.9 |
| 8.6 |
| 7.1 |
| 8.0 |
| 5.6 |
| 6.3 |
| 5.8 |
| 6.3 |
| 5.7 |
| 0.7 |
| 4.0 |
| 4.0 |
| 4.0 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 517.2 |
| 492.0 |
| 457.9 |
| 446.2 |
| 449.6 |
| 428.4 |
| 430.3 |
| 409.1 |
| 479.8 |
| 436.9 |
| 481.1 |
| 540.1 |
| 577.9 |
| 618.9 |
| 663.6 |
| 631.1 |
| 652.1 |
| 640.1 |
| 642.4 |
| 601.7 |
| 524.7 |
| 479.1 |
| 455.8 |
| 449.5 |
| 763.3 |
| 792.8 |
| 796.1 |
| 788.9 |
| 790.7 |
| 0.8 |
| 0.8 |
| 1.1 |
| 1.4 |
| 1,381.5 |
| 1,669.2 |
| 1,656.2 |
| 1,633.8 |
| 1,702.3 |
| 1,693.1 |
| 1,674.5 |
| 1,659.3 |
| 1,643.3 |
| 1,649.3 |
| 1,631.6 |
| 1,595.5 |
| 1.6 |
| 1.5 |
| 257.1 |
| 254.4 |
| 253.1 |
| 251.4 |
| 257.3 |
| 264.4 |
| 275.1 |
| 278.4 |
| 295.3 |
| 516.7 |
| 528.9 |
| 574.9 |
| 537.3 |
| 518.0 |
| 515.8 |
| 523.3 |
| 466.1 |
| 443.9 |
| 444.7 |
| 443.6 |
| 465.2 |
| 498.0 |
| 539.3 |
| 585.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 24.6 |
| 21.4 |
| 23.3 |
| 25.4 |
| 27.3 |
| 28.3 |
| 29.2 |
| 33.3 |
| 33.9 |
| 35.6 |
| 42.7 |
| 45.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 40.7 |
| 37.1 |
| 35.6 |
| 38.3 |
| 35.0 |
| 34.0 |
| 28.6 |
| 33.6 |
| 32.1 |
| 34.1 |
| 33.3 |
| 30.5 |
| 34.1 |
| 32.1 |
| 30.7 |
| 31.0 |
| 29.4 |
| 28.5 |
| 27.0 |
| 26.3 |
| 25.7 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 891.2 |
| 864.4 |
| 826.6 |
| 790.2 |
| 800.1 |
| 790.5 |
| 800.9 |
| 782.9 |
| 869.1 |
| 1,053.2 |
| 1,109.9 |
| 1,224.0 |
| 1,226.5 |
| 1,199.6 |
| 1,245.7 |
| 1,218.6 |
| 1,181.0 |
| 1,147.2 |
| 1,148.6 |
| 1,105.9 |
| 1,049.1 |
| 1,035.5 |
| 1,052.9 |
| 1,091.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 6.4 |
| 7.2 |
| 7.9 |
| 8.6 |
| 9.2 |
| 9.6 |
| 9.4 |
| 10.2 |
| 10.6 |
| 11.1 |
| 12.2 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| 21.1 |
| 23.1 |
| 18.4 |
| 17.9 |
| 13.2 |
| 19.8 |
| 19.6 |
| 24.0 |
| 23.0 |
| 26.2 |
| 25.7 |
| 32.1 |
| 24.1 |
| 26.7 |
| 23.6 |
| 25.3 |
| 16.9 |
| 17.5 |
| 12.1 |
| 14.6 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.2 |
| 139.2 |
| 130.8 |
| 120.7 |
| 96.2 |
| 103.5 |
| 79.6 |
| 93.3 |
| 58.8 |
| 118.2 |
| 101.4 |
| 136.2 |
| 172.4 |
| 163.5 |
| 143.2 |
| 177.6 |
| 183.4 |
| 178.5 |
| 145.4 |
| 164.4 |
| 148.3 |
| 124.8 |
| 101.5 |
| 87.1 |
| 76.0 |
| 18.6 |
| 19.7 |
| 16.1 |
| 17.5 |
| 19.1 |
| 21.1 |
| 22.4 |
| 24.0 |
| 27.5 |
| 28.4 |
| 30.2 |
| 31.6 |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 9.1 |
| 9.1 |
| 12.6 |
| 13.3 |
| 1.8 |
| 0.9 |
| 4.1 |
| 37.3 |
| 38.7 |
| 47.8 |
| 53.0 |
| 60.4 |
| 45.9 |
| 44.7 |
| 38.5 |
| 39.4 |
| 53.5 |
| 60.8 |
| 69.9 |
| 81.5 |
| 84.7 |
| 95.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 7.1 |
| 5.4 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 3.8 |
| 3.8 |
| 3.9 |
| 4.2 |
| 4.7 |
| 3.6 |
| 3.5 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.4 |
| 222.6 |
| 195.9 |
| 166.1 |
| 176.9 |
| 158.9 |
| 163.3 |
| 134.2 |
| 197.9 |
| 222.9 |
| 254.7 |
| 302.3 |
| 298.6 |
| 249.2 |
| 269.1 |
| 273.7 |
| 267.3 |
| 235.5 |
| 266.8 |
| 257.6 |
| 241.4 |
| 228.7 |
| 215.1 |
| 217.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 640.9 |
| 626.5 |
| 619.8 |
| 619.0 |
| 627.8 |
| 638.6 |
| 649.8 |
| 672.9 |
| 832.1 |
| 854.2 |
| 920.9 |
| 927.6 |
| 947.7 |
| 971.4 |
| 940.3 |
| 909.2 |
| 906.7 |
| 877.3 |
| 844.2 |
| 803.8 |
| 803.2 |
| 832.9 |
| 869.1 |
| (20.1) |
| (20.4) |
| (20.7) |
| (17.3) |
| (17.2) |
| (17.4) |
| (17.7) |
| (22.5) |
| (22.7) |
| (23.2) |
| (23.2) |
| (20.4) |
| (20.7) |
| (21.2) |
| (18.7) |
| (16.3) |
| (16.8) |
| (17.0) |
| (16.7) |
| (17.1) |
| (17.6) |
| (17.9) |
| (18.1) |
| (16.9) |
| (16.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 657.8 |
| 641.8 |
| 630.8 |
| 624.1 |
| 623.2 |
| 631.6 |
| 637.6 |
| 648.7 |
| 671.2 |
| 830.3 |
| 855.2 |
| 921.7 |
| 927.9 |
| 950.4 |
| 976.6 |
| 945.0 |
| 913.7 |
| 911.7 |
| 881.9 |
| 848.3 |
| 807.6 |
| 806.8 |
| 837.8 |
| 874.0 |
| 630.8 |
| 624.1 |
| 623.2 |
| 631.6 |
| 637.6 |
| 648.7 |
| 671.2 |
| 830.3 |
| 855.2 |
| 921.7 |
| 927.9 |
| 950.4 |
| 976.6 |
| 945.0 |
| 913.7 |
| 911.7 |
| 881.9 |
| 848.3 |
| 807.6 |
| 806.8 |
| 837.8 |
| 874.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.1 |
| 350.0 |
| 346.1 |
| 348.8 |
| 337.1 |
| 350.3 |
| 361.6 |
| 335.5 |
| 344.9 |
| 367.7 |
| 414.3 |
| 475.7 |
| 486.0 |
| 447.7 |
| 473.6 |
| 494.8 |
| 478.1 |
| 453.3 |
| 399.9 |
| 377.6 |
| 368.7 |
| 373.5 |
| 630.8 |
| 624.1 |
| 623.2 |
| 631.6 |
| 637.6 |
| 648.7 |
| 671.2 |
| 830.3 |
| 855.2 |
| 921.7 |
| 927.9 |
| 950.4 |
| 976.6 |
| 945.0 |
| 913.7 |
| 911.7 |
| 881.9 |
| 848.3 |
| 807.6 |
| 806.8 |
| 837.8 |
| 874.0 |
| 609.6 |
| 598.6 |
| 592.0 |
| 591.0 |
| 599.4 |
| 605.4 |
| 616.5 |
| 639.1 |
| 798.2 |
| 823.0 |
| 889.5 |
| 895.7 |
| 918.3 |
| 944.5 |
| 912.8 |
| 881.6 |
| 879.5 |
| 849.7 |
| 816.2 |
| 775.5 |
| 774.6 |
| 805.7 |
| 841.9 |