| (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 | 115.7 | 269.5 | 99.4 | 17.6 | 12.8 | 32.1 | 191.4 | 297.0 | 222.3 | 170.2 | 68.9 | 110.6 | 97.0 | 48.0 | 54.1 | 60.9 | 23.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 115.7 | 269.5 | 99.4 | 17.6 | 12.8 | 32.1 | 191.4 | 297.0 | 222.3 | 170.2 | 68.9 | 110.6 | 97.0 | 48.0 | 54.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 120.3 | 114.9 | 172.7 | 217.2 | 236.4 | 198.0 | 133.9 | 140.3 | 145.4 | 124.1 | 165.0 | 101.1 | 90.1 | 89.5 | 90.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 116.8 | 93.3 | 120.5 | 170.4 | 176.2 | 98.3 | 62.0 | 98.9 | 86.4 | 89.6 | 107.1 | 128.7 | 121.2 | 116.4 | 109.3 | 77.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 310.8 | 270.5 | 296.9 | 285.0 | 261.5 | 245.1 | 223.7 | 264.8 | 256.7 | 272.4 | 292.7 | 297.2 | 284.9 | 292.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 108.2 | 90.7 | 92.1 | 106.6 | 172.3 | 134.7 | 72.6 | 79.1 | 82.4 | 69.9 | 89.2 | 81.2 | 69.6 | 69.1 | 67.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 88.8 | 23.8 | 85.6 | 0.0 | 1.6 | 209.6 | 209.2 | 208.9 | 209.5 | 213.6 | 206.7 | 206.7 | 206.8 | |||
| 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 88.8 | 23.8 | 85.6 | 0.0 | 210.4 | 210.0 | 209.6 | 209.3 | 209.9 | 214.0 | 207.8 | 207.2 | 207.2 | |||
| (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 | 20.3 | 115.7 | 89.4 | 43.3 | 25.1 | 269.5 | 228.9 | 179.1 | 146.7 | 99.4 | 85.5 | 18.6 | 7.5 | 17.6 | 21.9 | |||||||||||||||||||||||||
| 11.3 |
| 35.3 |
| - |
| - |
| - |
| 60.9 |
| 23.6 |
| 11.3 |
| 35.3 |
| 70.4 |
| 71.8 |
| - |
| - |
| 86.3 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 56.9 | 22.3 | 17.8 | 18.8 | 21.5 | 19.7 | 19.0 | 8.4 | 8.7 | 7.3 | 10.5 | 19.9 | 14.1 | 13.4 | 14.9 | 20.2 | 25.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 628.9 | 651.3 | 462.3 | 423.9 | 447.0 | 425.5 | 437.1 | 544.6 | 462.8 | 391.2 | 351.4 | 360.4 | 322.4 | 267.2 | 268.9 | 242.4 | 252.1 | - | - |
| 284.6 |
| 261.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 180.3 | 183.4 | 189.3 | 175.4 | 164.6 | 155.5 | 145.5 | 168.9 | 159.6 | 164.1 | 173.8 | 167.6 | 153.1 | 140.6 | 132.6 | 116.2 | - | - | - |
| Property,Plant & Equipment Net | 130.5 | 87.1 | 107.6 | 109.6 | 96.9 | 89.6 | 78.2 | 95.8 | 97.1 | 108.3 | 118.9 | 129.6 | 131.8 | 151.6 | 152.0 | 145.8 | 174.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | - | - |
| Goodwill | 415.0 | 323.2 | 329.2 | 512.4 | 510.9 | 514.3 | 307.4 | 301.6 | 321.1 | 304.0 | 292.4 | 236.0 | 341.2 | 359.9 | 348.3 | 298.3 | 365.7 | - | - |
| Intangible Assets | 34.5 | 26.1 | 126.0 | 137.5 | 141.5 | 156.4 | 76.7 | 96.4 | 105.8 | 110.8 | 123.0 | 82.2 | 91.8 | 98.8 | 95.3 | 66.3 | 82.2 | - | - |
| Operating Lease Right Of Use Assets | 55.4 | 41.6 | 44.9 | 26.5 | 18.1 | 25.2 | 21.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 20.3 | 1.9 | 2.3 | 0.7 | 0.5 | 1.6 | 2.0 | 1.2 | 4.7 | 3.9 | 4.0 | 2.2 | 7.1 | 6.2 | 7.6 | 16.8 | 17.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,393.6 | 1,419.4 | 1,256.5 | 1,210.6 | 1,214.9 | 1,212.5 | 984.5 | 1,061.6 | 991.4 | 918.2 | 889.8 | 810.5 | 889.6 | 883.7 | 872.1 | 810.9 | 974.9 | - | - |
| 56.8 |
| 47.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 208.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.1 | 0.4 | 0.4 | 0.4 | - | - |
| Deferred Revenue Current | 8.9 | 14.8 | 44.7 | 35.0 | 46.7 | 34.7 | 47.6 | 17.9 | 12.8 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.5 | 9.7 | 10.3 | 8.6 | 7.2 | 8.0 | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 155.8 | 65.9 | 88.7 | 73.7 | 68.0 | 83.5 | 86.6 | 87.1 | 75.5 | 70.4 | 67.6 | 52.4 | 49.9 | 47.4 | 60.7 | 36.8 | 38.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 366.0 | 254.9 | 225.6 | 215.3 | 287.0 | 302.2 | 229.2 | 392.9 | 171.0 | 152.1 | 185.4 | 134.1 | 119.9 | 117.6 | 128.4 | 100.1 | 109.0 | - | - |
| 256.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 46.2 | 33.4 | 36.0 | 19.0 | 11.4 | 17.7 | 14.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.1 | 56.7 | 57.1 | 47.1 | 40.3 | 39.1 | 35.4 | 36.5 | 31.2 | 38.0 | 42.7 | 49.8 | 55.1 | 57.1 | 55.8 | 37.1 | 51.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | 0.7 | 1.0 | 1.3 | 1.6 | 1.8 | 2.1 | 2.2 | 2.4 | - | - | - |
| Other Non-Current Liabilities | 25.9 | 24.7 | 22.8 | 18.3 | 27.2 | 24.0 | 21.3 | 34.0 | 47.8 | 58.0 | 42.8 | 29.9 | 33.8 | 25.5 | 21.1 | 23.2 | 16.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 443.2 | 371.4 | 341.5 | 388.5 | 389.6 | 468.7 | 310.5 | 465.0 | 459.7 | 457.4 | 479.7 | 423.2 | 417.8 | 406.9 | 412.1 | 370.0 | 446.7 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | 353.0 | 343.6 | 332.6 | 322.9 | 314.5 | 304.9 | 295.6 | 282.5 | 272.0 | 264.4 | 253.5 | 247.2 | 243.4 | 240.1 | 236.7 | 232.0 | 227.4 | - | - |
| Retained Earnings | 831.5 | 875.9 | 738.5 | 628.0 | 545.6 | 469.9 | 405.7 | 339.0 | 274.6 | 211.7 | 178.1 | 154.6 | 236.4 | 242.1 | 229.4 | 212.9 | 304.0 | - | - |
| Accumulated Other Comprehensive Income | (3.7) | (5.3) | (2.1) | (3.4) | 0.2 | (2.5) | (5.4) | (7.2) | (4.4) | (7.7) | (15.4) | (9.6) | (3.6) | (1.6) | (3.4) | (2.1) | (2.2) | - | - |
| Treasury Stock | 230.7 | 166.4 | 154.4 | 125.7 | 35.4 | 28.9 | 22.2 | 17.9 | 10.8 | 7.9 | 6.3 | 5.4 | 4.8 | 4.1 | 3.1 | 2.3 | 1.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 950.4 | 1,048.0 | 915.0 | 822.1 | 825.3 | 743.8 | 674.0 | 596.7 | 531.7 | 460.9 | 410.1 | 387.2 | 471.7 | 476.8 | 459.9 | 440.9 | 528.2 | 568.5 | 567.8 |
| Total Equity | 950.4 | 1,048.0 | 915.0 | 822.1 | 825.3 | 743.8 | 674.0 | 596.7 | 531.7 | 460.9 | 410.1 | 387.2 | 471.7 | 476.8 | 459.9 | 440.9 | 528.2 | 568.5 | 567.8 |
| 257.3 |
| - |
| - |
| Net debt | (115.7) | (269.5) | (99.4) | 71.2 | 10.9 | 53.6 | (191.4) | (86.6) | (12.3) | 39.5 | 140.4 | 99.3 | 117.0 | 159.8 | 153.0 | 146.3 | 233.7 | - | - |
| Working Capital | 262.9 | 396.5 | 236.7 | 208.6 | 160.0 | 123.2 | 207.9 | 151.7 | 291.7 | 239.1 | 166.0 | 226.3 | 202.5 | 149.7 | 140.4 | 142.3 | 143.1 | - | - |
| Book Value | 950.4 | 1,048.0 | 915.0 | 822.1 | 825.3 | 743.8 | 674.0 | 596.7 | 531.7 | 460.9 | 410.1 | 387.2 | 471.7 | 476.8 | 459.9 | 440.9 | 528.2 | 568.5 | 567.8 |
| Tangible Book Value | 500.9 | 698.8 | 459.9 | 172.2 | 172.8 | 73.2 | 289.9 | 198.7 | 104.9 | 46.1 | (5.3) | 69.0 | 38.8 | 18.2 | 16.3 | 76.2 | 80.4 | - | - |
| 17.1 |
| 15.6 |
| 12.8 |
| 13.9 |
| 17.0 |
| 20.7 |
| 32.1 |
| 179.8 |
| 120.9 |
| 86.0 |
| 191.4 |
| 137.6 |
| 81.9 |
| 43.5 |
| 297.0 |
| 245.4 |
| 210.7 |
| 200.7 |
| 222.3 |
| 208.0 |
| 182.4 |
| 160.9 |
| 170.2 |
| 208.0 |
| 124.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 20.3 | 115.7 | 89.4 | 43.3 | 25.1 | 269.5 | 228.9 | 179.1 | 146.7 | 99.4 | 85.5 | 18.6 | 7.5 | 17.6 | 21.9 | 17.1 | 15.6 | 12.8 | 13.9 | 17.0 | 20.7 | 32.1 | 179.8 | 120.9 | 86.0 | 191.4 | 137.6 | 81.9 | 43.5 | 297.0 | 245.4 | 210.7 | 200.7 | 222.3 | 208.0 | 182.4 | 160.9 | 170.2 | 208.0 | 124.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 224.6 | 120.3 | 166.3 | 163.6 | 195.2 | 114.9 | 206.8 | 259.4 | 231.0 | 172.7 | 256.4 | 266.5 | 230.1 | 217.2 | 275.7 | 275.6 | 245.8 | 236.4 | 260.6 | 225.3 | 199.6 | 198.0 | 203.5 | 193.6 | 172.5 | 147.5 | 196.3 | 180.7 | 167.2 | 140.3 | 180.9 | 171.6 | 145.2 | 145.4 | 166.7 | 138.9 | 128.5 | 124.1 | 155.4 | 150.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 268.1 | 116.8 | 121.6 | 125.9 | 170.3 | 93.3 | 138.2 | 134.5 | 137.9 | 120.5 | 141.0 | 159.5 | 171.6 | 170.4 | 204.0 | 197.5 | 187.3 | 176.2 | 156.5 | 133.6 | 107.0 | 98.3 | 77.9 | 79.1 | 88.6 | 78.5 | 83.0 | 85.4 | 98.6 | 98.9 | 97.5 | 95.7 | 90.2 | 86.4 | 85.2 | 86.1 | 86.9 | 89.6 | 92.8 | 98.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 71.9 | 56.9 | 55.3 | 29.1 | 41.2 | 22.3 | 26.8 | 18.9 | 15.2 | 17.8 | 24.8 | 18.3 | 19.0 | 18.8 | 37.6 | 39.3 | 36.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 699.7 | 628.9 | 695.4 | 753.5 | 473.5 | 651.3 | 642.3 | 591.9 | 530.7 | 462.3 | 507.7 | 463.0 | 428.3 | 423.9 | 539.2 | 529.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 192.0 | 130.5 | 125.6 | 121.1 | 128.7 | 87.1 | 109.8 | 108.3 | 108.0 | 107.6 | 105.5 | 106.1 | 107.7 | 109.6 | 105.1 | 101.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 932.2 | 415.0 | 403.5 | 410.8 | 594.6 | 323.2 | 511.9 | 511.6 | 511.8 | 513.4 | 515.3 | 512.0 | 512.6 | 512.4 | 510.9 | 509.4 | 510.5 | 510.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | 153.9 | 135.8 | 181.7 | 55.4 | 119.0 | 121.6 | 124.3 | 126.0 | 134.0 | 131.9 | 134.7 | 137.5 | 145.4 | 128.7 | 132.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 167.8 | 55.4 | 57.4 | 59.8 | 56.7 | 41.6 | 39.2 | 41.1 | 42.6 | 44.9 | 23.0 | 25.0 | 24.4 | 26.5 | 24.9 | 26.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 21.3 | 20.3 | 1.9 | 1.9 | 4.2 | 1.9 | 2.4 | 2.5 | 2.5 | 2.3 | 2.4 | 0.6 | 0.7 | 0.7 | 0.9 | 0.6 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,787.5 | 1,393.6 | 1,437.8 | 1,482.8 | 1,439.4 | 1,419.4 | 1,424.6 | 1,376.9 | 1,319.9 | 1,256.5 | 1,288.0 | 1,238.6 | 1,208.5 | 1,210.6 | 1,326.3 | 1,295.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 183.2 | 108.2 | 126.8 | 119.3 | 138.0 | 90.7 | 163.3 | 140.9 | 127.5 | 92.1 | 160.7 | 155.5 | 129.7 | 106.6 | 157.2 | 160.1 | 159.2 | 172.3 | 165.9 | 168.9 | 135.1 | 134.7 | 131.7 | 116.9 | 102.8 | 83.1 | 103.6 | 83.1 | 84.5 | 79.1 | 93.0 | 88.5 | 80.7 | 82.4 | 96.2 | 88.0 | 76.9 | 69.9 | 87.5 | 82.8 |
| Short Term Debt | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 8.5 | 8.9 | 13.7 | 12.3 | 40.2 | 14.8 | 53.8 | 59.5 | 53.3 | 44.7 | 51.6 | 54.8 | 42.9 | 35.0 | 42.4 | 65.9 | 61.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 193.4 | 155.8 | 152.9 | 70.7 | 98.4 | 65.9 | 89.5 | 85.1 | 82.8 | 88.7 | 100.7 | 82.7 | 67.1 | 73.7 | 82.8 | 77.6 | 67.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 497.3 | 366.0 | 387.8 | 296.3 | 276.6 | 254.9 | 306.6 | 285.5 | 263.6 | 225.6 | 313.0 | 293.0 | 239.7 | 215.3 | 282.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,220.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 49.9 | 88.8 | 121.8 | 93.5 | 42.4 | 23.8 | 59.7 | 32.3 | 58.0 | 85.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.6 | 209.8 | 209.6 | 209.8 | 209.6 | 209.4 | 209.2 | 209.4 | 209.2 | 209.0 | 208.8 |
| Operating Lease Liabilities Non-Current | 153.4 | 46.2 | 48.2 | 50.6 | 46.3 | 33.4 | 31.0 | 32.6 | 33.8 | 36.0 | 16.9 | 18.5 | 17.5 | 19.0 | 18.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 11.1 | 5.1 | 19.9 | 66.7 | 75.5 | 49.0 | 56.5 | 57.1 | 57.1 | 57.1 | 47.0 | 47.0 | 47.0 | 47.1 | 40.3 | 40.2 | 40.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 24.2 | 25.9 | 30.2 | 28.1 | 31.6 | 24.7 | 27.3 | 26.1 | 25.2 | 22.8 | 21.3 | 19.9 | 19.0 | 18.3 | 20.4 | 21.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,906.9 | 443.2 | 486.0 | 441.6 | 430.1 | 371.4 | 421.4 | 401.3 | 379.7 | 341.5 | 398.2 | 388.3 | 373.1 | 388.5 | 482.8 | 478.1 | ||||||||||||||||||||||||
| 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 | 0.3 | 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 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 355.0 | 353.0 | 351.9 | 350.3 | 346.7 | 343.6 | 341.3 | 339.0 | 335.3 | 332.6 | 330.1 | 327.9 | 324.5 | 322.9 | 320.4 | 318.7 | 315.9 | |||||||||||||||||||||||
| Retained Earnings | 764.0 | 831.5 | 833.9 | 923.0 | 897.0 | 875.9 | 829.7 | 795.7 | 763.5 | 738.5 | 719.1 | 679.8 | 649.1 | 628.0 | 624.6 | 590.3 | 561.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.6) | (3.7) | (3.8) | (3.0) | (5.3) | (5.3) | (2.8) | (3.5) | (3.1) | (2.1) | (5.5) | (4.1) | (3.5) | (3.4) | (6.8) | |||||||||||||||||||||||||
| Treasury Stock | 234.1 | 230.7 | 230.6 | 229.4 | 229.4 | 166.4 | 165.3 | 155.8 | 155.8 | 154.4 | 154.2 | 153.6 | 135.0 | 125.7 | 95.1 | 88.8 | 38.8 | 35.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 880.6 | 950.4 | 951.8 | 1,041.2 | 1,009.3 | 1,048.0 | 1,003.2 | 975.7 | 940.2 | 915.0 | 889.8 | 850.3 | 835.4 | 822.1 | 843.5 | 817.3 | 838.4 | |||||||||||||||||||||||
| Total Equity | 880.6 | 950.4 | 951.8 | 1,041.2 | 1,009.3 | 1,048.0 | 1,003.2 | 975.7 | 940.2 | 915.0 | 889.8 | 850.3 | 835.4 | 822.1 | 843.5 | 817.3 | 838.4 | 825.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,220.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 49.9 | 88.8 | 121.8 | 93.5 | 42.4 | 23.8 | 59.7 | 32.3 | 58.0 | 85.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 210.4 | 210.2 | 210.0 | 210.2 | 210.0 | 209.8 | 209.6 | 209.8 | 209.6 | 209.4 | 209.2 |
| Net debt | 1,200.5 | (115.7) | (89.4) | (43.3) | (25.1) | (269.5) | (228.9) | (179.1) | (146.7) | (99.4) | (85.5) | (8.8) | 42.4 | 71.2 | 99.9 | 76.3 | 26.8 | 10.9 | ||||||||||||||||||||||
| Working Capital | 202.4 | 262.9 | 307.7 | 457.2 | 196.9 | 396.5 | 335.7 | 306.4 | 267.1 | 236.7 | 194.7 | 169.9 | 188.6 | 208.6 | 256.8 | 226.0 | 197.8 | 160.0 | ||||||||||||||||||||||
| Book Value | 880.6 | 950.4 | 951.8 | 1,041.2 | 1,009.3 | 1,048.0 | 1,003.2 | 975.7 | 940.2 | 915.0 | 889.8 | 850.3 | 835.4 | 822.1 | 843.5 | 817.3 | 838.4 | 825.3 | ||||||||||||||||||||||
| Tangible Book Value | (51.6) | 535.4 | 394.4 | 494.6 | 233.0 | 669.4 | 372.3 | 342.5 | 304.1 | 275.6 | 240.5 | 206.4 | 188.0 | 172.2 | 187.3 | 179.2 | 195.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 20.6 |
| 23.6 |
| 24.7 |
| 19.7 |
| 20.3 |
| 22.8 |
| 16.1 |
| 19.7 |
| 17.5 |
| 13.3 |
| 8.3 |
| 8.4 |
| 8.9 |
| 11.6 |
| 6.7 |
| 8.7 |
| 8.2 |
| 8.4 |
| 6.0 |
| 7.3 |
| 9.9 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.5 |
| 447.0 |
| 451.6 |
| 399.5 |
| 352.0 |
| 425.5 |
| 481.6 |
| 416.4 |
| 363.2 |
| 437.1 |
| 434.5 |
| 361.2 |
| 317.6 |
| 544.6 |
| 532.7 |
| 489.7 |
| 442.9 |
| 462.8 |
| 468.1 |
| 415.7 |
| 382.3 |
| 391.2 |
| 431.2 |
| 384.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.7 |
| 96.9 |
| 96.3 |
| 95.8 |
| 91.7 |
| 89.6 |
| 95.0 |
| 94.7 |
| 95.9 |
| 95.4 |
| 95.1 |
| 95.9 |
| 95.9 |
| 95.8 |
| 93.7 |
| 93.2 |
| 93.7 |
| 97.1 |
| 94.5 |
| 95.9 |
| 98.7 |
| 108.3 |
| 106.3 |
| 108.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 508.7 |
| 508.9 |
| 523.4 |
| 514.3 |
| 382.4 |
| 378.7 |
| 382.0 |
| 329.7 |
| 328.0 |
| 324.0 |
| 323.6 |
| 323.7 |
| 323.3 |
| 320.9 |
| 321.8 |
| 321.1 |
| 321.1 |
| 320.8 |
| 320.4 |
| 304.0 |
| 294.9 |
| 294.8 |
| 141.5 |
| 154.7 |
| 159.7 |
| 151.9 |
| 156.4 |
| 108.8 |
| 110.5 |
| 107.5 |
| 92.6 |
| 96.2 |
| 92.9 |
| 94.5 |
| 96.4 |
| 99.5 |
| 101.6 |
| 104.1 |
| 105.8 |
| 107.9 |
| 110.3 |
| 112.5 |
| 110.8 |
| 118.4 |
| 120.4 |
| 16.1 |
| 18.1 |
| 19.9 |
| 21.7 |
| 23.5 |
| 25.2 |
| 32.4 |
| 33.4 |
| 34.0 |
| 27.7 |
| 28.6 |
| 30.0 |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.1 |
| 0.5 |
| 12.7 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.5 |
| 2.8 |
| 2.9 |
| 1.2 |
| 4.5 |
| 4.6 |
| 4.8 |
| 4.7 |
| 4.7 |
| 4.8 |
| 4.5 |
| 3.9 |
| 4.1 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,242.3 |
| 1,214.9 |
| 1,232.2 |
| 1,186.1 |
| 1,155.2 |
| 1,212.5 |
| 1,101.8 |
| 1,035.5 |
| 984.5 |
| 984.5 |
| 984.8 |
| 906.9 |
| 866.3 |
| 1,061.6 |
| 1,053.8 |
| 1,009.9 |
| 967.1 |
| 991.4 |
| 996.3 |
| 947.5 |
| 918.5 |
| 918.2 |
| 954.8 |
| 913.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.4 |
| 208.8 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 46.7 |
| 42.1 |
| 49.2 |
| 51.6 |
| 34.7 |
| 31.3 |
| 29.3 |
| 34.6 |
| 47.6 |
| 38.7 |
| 38.1 |
| 18.3 |
| 17.9 |
| 21.9 |
| 15.5 |
| - |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 9.0 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 71.7 |
| 68.7 |
| 71.9 |
| 83.5 |
| 106.5 |
| 94.0 |
| 84.1 |
| 98.5 |
| 97.9 |
| 67.0 |
| 65.0 |
| 87.1 |
| 76.3 |
| 65.2 |
| 53.3 |
| 75.5 |
| 83.3 |
| 69.4 |
| 66.3 |
| 70.4 |
| 63.1 |
| 49.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.5 |
| 287.7 |
| 287.0 |
| 279.7 |
| 286.8 |
| 258.7 |
| 302.2 |
| 269.5 |
| 240.1 |
| 221.5 |
| 229.2 |
| 240.2 |
| 188.3 |
| 168.1 |
| 392.9 |
| 191.6 |
| 169.6 |
| 145.9 |
| 171.0 |
| 198.1 |
| 171.8 |
| 158.0 |
| 152.1 |
| 177.0 |
| 162.9 |
| 19.3 |
| 9.4 |
| 11.4 |
| 12.8 |
| 14.4 |
| 16.2 |
| 17.7 |
| 23.3 |
| 24.4 |
| 25.0 |
| 19.7 |
| 20.5 |
| 21.4 |
| 22.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.3 |
| 37.0 |
| 37.6 |
| 38.0 |
| 39.1 |
| 40.9 |
| 40.0 |
| 40.0 |
| 40.3 |
| 36.7 |
| 37.4 |
| 36.9 |
| 36.5 |
| 32.1 |
| 31.2 |
| 31.3 |
| 31.2 |
| 38.2 |
| - |
| 38.1 |
| 38.0 |
| 43.4 |
| 43.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| 27.2 |
| 28.3 |
| 27.5 |
| 25.9 |
| 24.0 |
| 22.0 |
| 21.2 |
| 20.7 |
| 21.3 |
| 30.3 |
| 30.3 |
| 31.0 |
| 34.0 |
| 37.4 |
| 38.6 |
| 38.1 |
| 47.8 |
| 45.2 |
| 46.4 |
| 46.6 |
| 58.0 |
| 55.7 |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 403.9 |
| 389.6 |
| 417.5 |
| 398.5 |
| 396.8 |
| 468.7 |
| 355.8 |
| 325.7 |
| 307.2 |
| 310.5 |
| 327.6 |
| 277.3 |
| 260.4 |
| 465.0 |
| 470.9 |
| 449.0 |
| 425.2 |
| 459.7 |
| 490.9 |
| 465.6 |
| 452.2 |
| 457.4 |
| 485.2 |
| 463.4 |
| 314.5 |
| 312.7 |
| 310.7 |
| 308.1 |
| 304.9 |
| 302.1 |
| 299.8 |
| 297.3 |
| 295.6 |
| 293.0 |
| 288.8 |
| 285.0 |
| 282.5 |
| 280.1 |
| 277.3 |
| 274.3 |
| 272.0 |
| 269.9 |
| 267.6 |
| 265.8 |
| 264.4 |
| 262.0 |
| 259.0 |
| 545.6 |
| 536.2 |
| 508.7 |
| 482.7 |
| 469.9 |
| 478.5 |
| 444.7 |
| 417.4 |
| 405.7 |
| 391.3 |
| 366.8 |
| 346.9 |
| 339.0 |
| 325.9 |
| 306.4 |
| 283.5 |
| 274.6 |
| 249.4 |
| 228.8 |
| 216.0 |
| 211.7 |
| 219.5 |
| 201.6 |
| (3.2) |
| (0.0) |
| 0.2 |
| (0.0) |
| 1.6 |
| 0.8 |
| (2.5) |
| (6.2) |
| (8.4) |
| (11.3) |
| (5.4) |
| (6.0) |
| (5.4) |
| (6.4) |
| (7.2) |
| (6.2) |
| (6.3) |
| (4.6) |
| (4.4) |
| (4.3) |
| (5.9) |
| (7.0) |
| (7.7) |
| (4.6) |
| (4.5) |
| 35.0 |
| 33.7 |
| 33.5 |
| 28.9 |
| 28.6 |
| 26.7 |
| 26.4 |
| 22.2 |
| 21.4 |
| 21.1 |
| 20.1 |
| 17.9 |
| 17.3 |
| 16.8 |
| 11.6 |
| 10.8 |
| 9.9 |
| 8.9 |
| 8.8 |
| 7.9 |
| 7.5 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 825.3 |
| 814.7 |
| 787.6 |
| 758.4 |
| 743.8 |
| 746.1 |
| 709.8 |
| 677.4 |
| 674.0 |
| 657.2 |
| 629.5 |
| 605.8 |
| 596.7 |
| 582.9 |
| 560.9 |
| 542.0 |
| 531.7 |
| 505.4 |
| 481.9 |
| 466.3 |
| 460.9 |
| 469.6 |
| 449.6 |
| 814.7 |
| 787.6 |
| 758.4 |
| 743.8 |
| 746.1 |
| 709.8 |
| 677.4 |
| 674.0 |
| 657.2 |
| 629.5 |
| 605.8 |
| 596.7 |
| 582.9 |
| 560.9 |
| 542.0 |
| 531.7 |
| 505.4 |
| 481.9 |
| 466.3 |
| 460.9 |
| 469.6 |
| 449.6 |
| 45.8 |
| 15.3 |
| 37.3 |
| 53.6 |
| (179.8) |
| (120.9) |
| (86.0) |
| (191.4) |
| (137.6) |
| (81.9) |
| (41.5) |
| (86.6) |
| (35.2) |
| (0.7) |
| 9.5 |
| (12.3) |
| 1.8 |
| 27.3 |
| 48.9 |
| 39.5 |
| 1.4 |
| 85.1 |
| 171.9 |
| 112.7 |
| 93.4 |
| 123.2 |
| 212.1 |
| 176.2 |
| 141.6 |
| 207.9 |
| 194.3 |
| 173.0 |
| 149.4 |
| 151.7 |
| 341.2 |
| 320.0 |
| 297.0 |
| 291.7 |
| 270.0 |
| 243.9 |
| 224.3 |
| 239.1 |
| 254.1 |
| 221.7 |
| 814.7 |
| 787.6 |
| 758.4 |
| 743.8 |
| 746.1 |
| 709.8 |
| 677.4 |
| 674.0 |
| 657.2 |
| 629.5 |
| 605.8 |
| 596.7 |
| 582.9 |
| 560.9 |
| 542.0 |
| 531.7 |
| 505.4 |
| 481.9 |
| 466.3 |
| 460.9 |
| 469.6 |
| 449.6 |
| 172.8 |
| 151.4 |
| 119.0 |
| 83.1 |
| 73.2 |
| 254.8 |
| 220.5 |
| 187.8 |
| 251.7 |
| 233.0 |
| 212.6 |
| 187.7 |
| 176.6 |
| 160.0 |
| 138.5 |
| 116.1 |
| 104.9 |
| 76.4 |
| 50.7 |
| 33.4 |
| 46.1 |
| 56.4 |
| 34.3 |