| (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 | 197.0 | 159.8 | 131.7 | 235.9 | 232.3 | 191.8 | 166.8 | 167.7 | 181.2 | 227.8 | 204.6 | 237.4 | 191.9 | 114.9 | 79.7 | 80.1 | 57.7 | 70.2 |
| Restricted Cash | - | - | 2.2 | 2.2 | - | - | - | - | - | - | - | - | - | 1.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 197.0 | 159.8 | 131.7 | 235.9 | 232.3 | 191.8 | 166.8 | 167.7 | 181.2 | 227.8 | 204.6 | 237.4 | 191.9 | 114.9 | 79.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 130.6 | 135.3 | 161.9 | 177.4 | 163.1 | 134.4 | 122.3 | 144.6 | 140.6 | 119.6 | 101.4 | 99.1 | 85.1 | 78.8 | 77.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 125.0 | 142.3 | 153.5 | 182.4 | 133.4 | 102.4 | 132.9 | 132.6 | 112.6 | 91.1 | 91.8 | 76.8 | 66.9 | 73.2 | 77.9 | 47.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 518.0 | 444.4 | 428.6 | 392.0 | 348.9 | 369.1 | 354.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 42.9 | 48.1 | 50.3 | 57.3 | 64.7 | 36.0 | 33.0 | 40.3 | 36.1 | 28.4 | 22.3 | 20.0 | 17.5 | 16.7 | 15.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | 0.0 | 30.0 | 215.0 | 190.0 | 25.0 | 123.0 | 228.5 | 131.0 | 235.9 | 173.6 | 25.0 | 60.0 | 77.5 | 115.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 17.8 | 18.5 | 18.6 | 18.6 | 18.7 | 18.7 | 18.6 | 18.4 | 18.3 | 18.0 | 18.0 | 18.4 | 17.9 | 16.9 | 16.2 | 15.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | 0.0 | 30.0 | 215.0 | 190.0 | 25.0 | 123.0 | 228.5 | 131.0 | 239.5 | 176.5 | 60.0 | 77.5 | 98.0 | 122.5 | - | ||
| (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 | 195.8 | 197.0 | 167.8 | 157.2 | 175.6 | 159.8 | 146.4 | 119.9 | 116.9 | 131.7 | 126.5 | 141.5 | 193.7 | 235.9 | 236.5 | |||||||||||||||||||||||||
| - |
| 80.1 |
| 57.7 |
| 70.2 |
| 61.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 14.8 | 28.5 | 30.3 | 21.4 | 13.6 | 13.1 | 10.8 | 10.8 | 10.6 | 8.9 | 8.0 | 7.0 | 7.4 | 8.6 | 7.4 | 6.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 0.0 | 0.9 | 0.9 | - | - | - | - | 1.4 | 5.8 | - | - |
| Total Current Assets | 500.0 | 493.9 | 526.9 | 659.9 | 584.1 | 474.2 | 464.1 | 485.8 | 454.5 | 458.4 | 428.7 | 438.2 | 377.7 | 306.9 | 265.6 | 221.6 | - | - |
| 341.9 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 385.7 | 381.6 | 367.9 | 365.8 | 341.1 | 317.4 | 289.9 | 259.2 | 237.2 | 225.1 | 222.2 | 205.6 | 193.7 | 180.9 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 242.8 | 179.6 | 176.9 | 178.7 | 150.4 | 146.9 | 149.0 | 148.2 | 118.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.0 | 33.6 | - | - |
| Equity Method Investments | - | 0.0 | 11.1 | 14.1 | 16.3 | 15.2 | 16.5 | 18.7 | 18.3 | 16.2 | 15.3 | 17.2 | 18.5 | 21.2 | 23.9 | 25.5 | - | - |
| Goodwill | 303.4 | 357.6 | 359.8 | 352.4 | 370.2 | 270.2 | 262.9 | 264.9 | 237.1 | 208.4 | 175.5 | 98.2 | 108.7 | 105.0 | 102.2 | - | - | - |
| Intangible Assets | 99.3 | 110.3 | 123.9 | 133.7 | 176.4 | 118.0 | 158.9 | 177.0 | 160.3 | 136.7 | 75.0 | 38.3 | 49.2 | 53.3 | 56.4 | - | - | - |
| Operating Lease Right Of Use Assets | 19.2 | 24.1 | 18.9 | 13.0 | 17.2 | 4.2 | 4.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 67.0 | 61.5 | 49.7 | 50.6 | 32.7 | 28.7 | 17.1 | 8.2 | 6.0 | 14.6 | 8.6 | 44.1 | 44.9 | 71.4 | 20.1 | 17.1 | - | - |
| Other Non-Current Assets | 20.5 | 20.6 | 8.4 | 8.2 | 27.5 | 16.3 | 6.6 | 3.0 | 5.8 | 4.0 | 3.5 | 7.8 | 7.7 | 8.1 | 8.3 | 5.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,429.9 | 1,481.1 | 1,517.2 | 1,646.2 | 1,598.6 | 1,264.0 | 1,273.2 | 1,279.3 | 1,125.1 | 1,056.5 | 930.4 | 840.4 | 811.3 | 760.0 | 677.6 | 482.6 | - | - |
| 16.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | 3.7 | 3.0 | 35.0 | 17.5 | 20.5 | 7.5 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.9 | 4.0 | 3.5 | 2.8 | 2.8 | 2.3 | 2.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 20.4 | 16.8 | 24.0 | 37.7 | 37.4 | 21.6 | 21.9 | 23.8 | 25.6 | 21.8 | 18.0 | 17.8 | 12.8 | 11.4 | 15.3 | 12.3 | - | - |
| Total Current Liabilities | 126.1 | 123.5 | 116.4 | 142.5 | 163.9 | 111.5 | 100.2 | 107.2 | 113.8 | 101.2 | 78.6 | 120.4 | 90.0 | 84.5 | 78.8 | 65.4 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 17.9 | 20.6 | 15.4 | 10.7 | 15.0 | 2.2 | 2.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 17.7 | 18.0 | 22.9 | 23.6 | 29.5 | 8.4 | 9.2 | 10.8 | 10.7 | 13.9 | 9.5 | 14.6 | 16.1 | 17.5 | 19.3 | 8.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.8 | 9.6 | 10.3 | 11.8 | 22.8 | 10.8 | 14.0 | 9.6 | 3.5 | 3.2 | 3.5 | 0.3 | 0.2 | 0.3 | 0.4 | 3.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 234.2 | 229.5 | 258.2 | 473.7 | 479.7 | 243.3 | 339.3 | 431.0 | 358.6 | 420.7 | 345.8 | 253.2 | 251.0 | 321.6 | 339.4 | 152.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,119.3 | 1,181.1 | 1,155.0 | 1,098.4 | 981.8 | 873.7 | 823.7 | 776.4 | 684.5 | 591.3 | 543.1 | 496.7 | 438.5 | 400.8 | 332.1 | 295.0 | - | - |
| Accumulated Other Comprehensive Income | (47.1) | (95.3) | (66.4) | (85.2) | (45.2) | (19.6) | (46.9) | (78.8) | (65.2) | (92.3) | (88.5) | (65.1) | (11.5) | (57.8) | (62.8) | (13.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,195.7 | 1,251.6 | 1,259.0 | 1,172.5 | 1,118.9 | 1,020.8 | 933.9 | 848.3 | 766.6 | 635.8 | 584.6 | 587.3 | 560.3 | 438.4 | 338.3 | 330.5 | 293.0 | 336.1 |
| Total Equity | 1,195.7 | 1,251.6 | 1,259.0 | 1,172.5 | 1,118.9 | 1,020.8 | 933.9 | 848.3 | 766.6 | 635.8 | 584.6 | 587.3 | 560.3 | 438.4 | 338.3 | 330.5 | 293.0 | 336.1 |
| - |
| - |
| Net debt | - | (159.8) | (101.7) | (20.9) | (42.3) | (166.8) | (43.8) | 60.7 | (50.2) | 11.8 | (28.1) | (177.4) | (114.4) | (16.9) | 42.8 | - | - | - |
| Working Capital | 373.9 | 370.4 | 410.5 | 517.4 | 420.1 | 362.7 | 363.9 | 378.6 | 340.7 | 357.2 | 350.0 | 317.7 | 287.7 | 222.4 | 186.8 | 156.1 | - | - |
| Book Value | 1,195.7 | 1,251.6 | 1,259.0 | 1,172.5 | 1,118.9 | 1,020.8 | 933.9 | 848.3 | 766.6 | 635.8 | 584.6 | 587.3 | 560.3 | 438.4 | 338.3 | 330.5 | 293.0 | 336.1 |
| Tangible Book Value | 793.0 | 783.7 | 775.3 | 686.4 | 572.4 | 632.6 | 512.0 | 406.4 | 369.2 | 290.7 | 334.1 | 450.7 | 402.5 | 280.1 | 179.6 | - | - | - |
| 225.3 |
| 182.1 |
| 232.3 |
| 220.9 |
| 203.9 |
| 199.1 |
| 191.8 |
| 186.1 |
| 298.7 |
| 308.3 |
| 166.8 |
| 140.7 |
| 173.1 |
| 162.1 |
| 167.7 |
| 149.6 |
| 174.7 |
| 173.0 |
| 181.2 |
| 151.0 |
| 177.3 |
| 186.1 |
| 227.8 |
| 173.5 |
| 247.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 195.8 | 197.0 | 167.8 | 157.2 | 175.6 | 159.8 | 146.4 | 119.9 | 116.9 | 131.7 | 126.5 | 141.5 | 193.7 | 235.9 | 236.5 | 225.3 | 182.1 | 232.3 | 220.9 | 203.9 | 199.1 | 191.8 | 186.1 | 298.7 | 308.3 | 166.8 | 140.7 | 173.1 | 162.1 | 167.7 | 149.6 | 174.7 | 173.0 | 181.2 | 151.0 | 177.3 | 186.1 | 227.8 | 173.5 | 247.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 142.1 | 130.6 | 145.5 | 141.6 | 139.2 | 135.3 | 156.3 | 160.0 | 159.2 | 161.9 | 185.8 | 186.7 | 174.6 | 177.4 | 162.9 | 176.6 | 173.4 | 163.1 | 163.8 | 157.5 | 144.0 | 134.4 | 138.6 | 128.7 | 144.2 | 122.3 | 138.5 | 156.9 | 160.7 | 144.6 | 155.7 | 148.7 | 150.0 | 140.6 | 138.5 | 137.0 | 134.1 | 119.6 | 112.0 | 109.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 127.5 | 125.0 | 142.9 | 151.2 | 143.0 | 142.3 | 154.4 | 150.8 | 150.9 | 153.5 | 157.1 | 169.7 | 177.1 | 182.4 | 173.6 | 171.1 | 152.2 | 133.4 | 118.2 | 110.8 | 106.7 | 102.4 | 109.7 | 124.7 | 127.5 | 132.9 | 137.9 | 135.1 | 133.2 | 132.6 | 125.9 | 117.7 | 107.9 | 112.6 | 114.1 | 102.5 | 94.8 | 91.1 | 86.3 | 88.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 15.4 | 14.8 | 17.8 | 20.4 | 15.8 | 28.5 | 31.7 | 35.5 | 29.8 | 30.3 | 31.8 | 35.1 | 11.9 | 17.4 | 15.5 | 17.8 | 23.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 511.4 | 500.0 | 505.0 | 500.1 | 502.9 | 493.9 | 521.2 | 502.1 | 501.4 | 526.9 | 554.8 | 582.8 | 611.9 | 659.9 | 637.7 | 635.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 403.7 | 393.2 | 386.2 | 385.7 | 391.9 | 380.4 | 392.2 | 381.6 | 368.3 | 366.1 | 365.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 9.7 | 9.7 | 10.9 | 11.1 | 10.3 | 12.8 | 12.8 | 14.1 | 13.0 | 15.9 | 15.5 | |||||||||||||||||||||||
| Goodwill | 301.2 | 303.4 | 303.5 | 305.9 | 363.4 | 357.6 | 365.7 | 356.3 | 357.2 | 359.8 | 352.2 | 358.6 | 355.9 | 352.4 | 338.3 | 351.8 | 364.7 | 370.2 | ||||||||||||||||||||||
| Intangible Assets | 95.8 | 99.3 | 102.1 | 105.8 | 109.6 | 110.3 | 117.7 | 117.2 | 120.3 | 123.9 | 124.5 | 130.6 | 132.2 | 133.7 | 150.1 | 160.0 | 170.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 18.5 | 19.2 | 22.0 | 23.0 | 23.4 | 24.1 | 25.4 | 17.6 | 18.6 | 18.9 | 12.5 | 11.2 | 13.2 | 13.0 | 5.7 | 6.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 67.8 | 67.0 | 66.8 | 66.0 | 66.4 | 61.5 | 58.0 | 58.1 | 55.7 | 49.7 | 58.9 | 60.2 | 58.0 | 50.6 | 41.9 | 38.0 | 32.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 19.8 | 20.5 | 19.9 | 20.0 | 21.2 | 20.6 | 8.7 | 8.2 | 8.3 | 8.4 | 16.9 | 15.8 | 17.9 | 15.9 | 8.8 | 9.9 | 19.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,426.5 | 1,429.9 | 1,446.0 | 1,451.3 | 1,510.4 | 1,481.1 | 1,540.0 | 1,487.1 | 1,488.0 | 1,517.2 | 1,520.9 | 1,568.4 | 1,611.5 | 1,646.2 | 1,625.8 | 1,632.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 52.8 | 42.9 | 49.7 | 53.4 | 50.9 | 48.1 | 47.2 | 49.9 | 51.7 | 50.3 | 46.9 | 51.2 | 52.2 | 57.3 | 57.2 | 76.8 | 74.9 | 64.7 | 54.8 | 53.5 | 52.3 | 36.0 | 35.9 | 35.6 | 39.7 | 33.0 | 38.6 | 42.2 | 43.5 | 40.3 | 40.0 | 37.3 | 41.3 | 36.1 | 35.9 | 35.6 | 30.3 | 28.4 | 28.3 | 26.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.0 | 3.9 | 4.1 | 4.2 | 4.1 | 4.0 | 4.1 | 3.7 | 3.8 | 3.5 | 2.9 | 2.7 | 3.2 | 2.8 | 2.0 | 2.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 18.0 | 20.4 | 18.8 | 19.7 | 20.3 | 16.8 | 19.4 | 18.9 | 19.2 | 24.0 | 23.2 | 20.8 | 28.2 | 40.1 | 36.6 | 35.2 | 46.6 | |||||||||||||||||||||||
| Total Current Liabilities | 127.3 | 126.1 | 130.0 | 131.9 | 127.6 | 123.5 | 122.5 | 116.5 | 117.0 | 116.4 | 116.1 | 118.6 | 127.5 | 142.5 | 137.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 30.0 | 80.0 | 130.0 | 190.0 | 215.0 | 290.0 | 260.0 | 190.0 | 190.0 | 0.0 | 0.0 | 4.0 | 25.0 | 60.0 | 223.0 | 273.0 | 123.0 | 130.5 | 195.5 | 223.5 | 228.5 | 233.5 | 131.0 | 131.0 | 131.0 | 131.2 | 191.2 | 241.2 | 235.9 | 70.8 | 171.7 |
| Operating Lease Liabilities Non-Current | 17.5 | 17.9 | 18.9 | 19.5 | 20.1 | 20.6 | 21.7 | 14.1 | 15.1 | 15.4 | 9.8 | 8.6 | 10.6 | 10.7 | 4.1 | 4.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 17.5 | 17.7 | 18.7 | 19.0 | 18.3 | 18.0 | 23.8 | 22.6 | 22.7 | 22.9 | 23.7 | 24.4 | 24.0 | 23.6 | 24.6 | 26.4 | 27.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.7 | 15.8 | 16.4 | 16.3 | 16.3 | 9.6 | 10.1 | 9.8 | 10.2 | 10.3 | 18.3 | 17.6 | 19.7 | 19.8 | 13.7 | 13.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 233.8 | 234.2 | 243.3 | 244.6 | 240.1 | 229.5 | 239.3 | 226.3 | 228.2 | 258.2 | 310.3 | 362.8 | 433.2 | 473.7 | 535.9 | 525.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 17.8 | 17.8 | 17.9 | 18.1 | 18.5 | 18.5 | 18.6 | 18.6 | 18.7 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.8 | 18.8 | 18.8 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.6 | 18.6 | 18.6 | 18.5 | 18.4 | 18.4 | 18.4 | 18.4 | 18.3 | 18.2 | 18.2 | 18.1 | 18.0 | 18.0 | 18.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,123.8 | 1,119.3 | 1,114.7 | 1,106.1 | 1,179.7 | 1,181.1 | 1,181.6 | 1,170.9 | 1,162.8 | 1,155.0 | 1,131.8 | 1,112.8 | 1,094.9 | 1,098.5 | 1,031.1 | 1,016.3 | 998.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (55.0) | (47.1) | (47.2) | (43.9) | (77.6) | (95.3) | (55.2) | (81.1) | (75.5) | (66.4) | (88.8) | (71.0) | (75.5) | (85.3) | (125.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,192.7 | 1,195.7 | 1,202.7 | 1,206.7 | 1,270.3 | 1,251.6 | 1,300.7 | 1,260.8 | 1,259.8 | 1,259.0 | 1,210.6 | 1,205.6 | 1,178.3 | 1,172.5 | 1,089.9 | 1,106.6 | ||||||||||||||||||||||||
| Total Equity | 1,192.7 | 1,195.7 | 1,202.7 | 1,206.7 | 1,270.3 | 1,251.6 | 1,300.7 | 1,260.8 | 1,259.8 | 1,259.0 | 1,210.6 | 1,205.6 | 1,178.3 | 1,172.5 | 1,089.9 | 1,106.6 | 1,117.5 | 1,118.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 30.0 | 80.0 | 130.0 | 190.0 | 215.0 | 290.0 | 260.0 | 190.0 | 190.0 | 0.0 | 0.0 | 4.0 | 25.0 | 60.0 | 223.0 | 273.0 | 123.0 | 130.5 | 195.5 | 223.5 | 228.5 | 233.5 | 131.0 | 131.0 | 131.0 | 131.2 | 191.2 | 241.2 | 239.5 | 74.5 | 175.4 |
| Net debt | - | - | - | - | - | - | (146.4) | (119.9) | (116.9) | (101.7) | (46.5) | (11.5) | (3.7) | (20.9) | 53.5 | 34.7 | 7.9 | (42.3) | ||||||||||||||||||||||
| Working Capital | 384.1 | 373.9 | 375.0 | 368.2 | 375.3 | 370.4 | 398.7 | 385.6 | 384.4 | 410.5 | 438.7 | 464.2 | 484.4 | 517.3 | 499.8 | 480.7 | 415.4 | 420.1 | ||||||||||||||||||||||
| Book Value | 1,192.7 | 1,195.7 | 1,202.7 | 1,206.7 | 1,270.3 | 1,251.6 | 1,300.7 | 1,260.8 | 1,259.8 | 1,259.0 | 1,210.6 | 1,205.6 | 1,178.3 | 1,172.5 | 1,089.9 | 1,106.6 | 1,117.5 | 1,118.9 | ||||||||||||||||||||||
| Tangible Book Value | 795.7 | 793.0 | 797.1 | 795.0 | 797.3 | 783.7 | 817.3 | 787.3 | 782.3 | 775.3 | 733.9 | 716.4 | 690.2 | 686.4 | 601.4 | 594.8 | 582.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| 13.4 |
| 16.8 |
| 19.1 |
| 13.1 |
| 10.2 |
| 11.1 |
| 12.8 |
| 10.8 |
| 9.3 |
| 10.8 |
| 13.3 |
| 10.8 |
| 12.4 |
| 13.5 |
| 13.6 |
| 10.6 |
| 9.9 |
| 10.4 |
| 12.6 |
| 8.9 |
| 9.4 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.4 |
| 0.9 |
| 0.9 |
| 0.9 |
| 2.7 |
| 1.7 |
| 0.9 |
| - |
| - |
| 576.5 |
| 584.1 |
| 554.6 |
| 525.1 |
| 505.8 |
| 474.2 |
| 474.4 |
| 590.7 |
| 621.3 |
| 464.1 |
| 458.5 |
| 509.9 |
| 503.9 |
| 485.8 |
| 472.3 |
| 485.4 |
| 475.8 |
| 454.5 |
| 425.9 |
| 441.4 |
| 440.4 |
| 458.4 |
| 393.0 |
| 468.1 |
| 367.9 |
| 367.2 |
| 363.9 |
| 364.2 |
| 365.8 |
| 370,164.0 |
| 361,541.0 |
| 355,595.0 |
| 341,119.0 |
| 333.9 |
| 331.6 |
| 323.6 |
| 317.4 |
| 308.1 |
| 300.4 |
| - |
| 289.9 |
| - |
| - |
| - |
| - |
| 258.1 |
| 251.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.4 |
| 248.3 |
| 244.9 |
| 242.8 |
| 241.5 |
| 184.5 |
| 181.8 |
| 179.6 |
| 174.9 |
| 173.4 |
| 175.6 |
| 176.9 |
| 172.9 |
| 174.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 15.4 |
| 16.9 |
| 14.9 |
| 15.2 |
| 12.8 |
| 16.9 |
| 15.7 |
| 16.5 |
| 15.0 |
| 17.5 |
| 15.8 |
| 18.7 |
| 17.8 |
| 19.4 |
| 18.3 |
| 18.3 |
| 19.3 |
| 17.9 |
| 16.7 |
| 16.2 |
| 17.9 |
| 16.7 |
| 264.8 |
| 267.2 |
| 266.4 |
| 270.2 |
| 265.8 |
| 262.5 |
| 260.9 |
| 262.9 |
| 260.6 |
| 263.8 |
| 263.3 |
| 264.9 |
| 266.3 |
| 234.3 |
| 239.1 |
| 237.1 |
| 234.6 |
| 232.2 |
| 228.2 |
| 208.4 |
| 178.3 |
| 177.1 |
| 176.4 |
| 108.0 |
| 111.4 |
| 114.4 |
| 118.0 |
| 132.8 |
| 147.7 |
| 155.0 |
| 158.9 |
| 162.9 |
| 168.0 |
| 172.2 |
| 177.0 |
| 181.6 |
| 152.0 |
| 157.0 |
| 160.3 |
| 164.1 |
| 167.2 |
| 169.6 |
| 136.7 |
| 67.9 |
| 70.3 |
| 17.0 |
| 17.2 |
| 3.5 |
| 4.6 |
| 4.8 |
| 4.2 |
| 4.0 |
| 4.6 |
| 5.1 |
| 4.7 |
| 5.5 |
| 6.3 |
| 6.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 26.5 |
| 26.0 |
| 28.0 |
| 28.7 |
| 26.9 |
| 25.5 |
| 18.3 |
| 17.1 |
| 12.2 |
| 11.1 |
| 11.3 |
| 8.2 |
| 4.5 |
| 3.5 |
| 5.0 |
| 6.0 |
| 16.0 |
| 19.7 |
| 23.5 |
| 14.6 |
| 13.4 |
| 14.8 |
| 27.5 |
| 12.8 |
| 14.8 |
| 16.3 |
| 16.3 |
| 14.9 |
| 16.0 |
| 7.3 |
| 6.6 |
| 7.7 |
| 8.6 |
| 8.7 |
| 3.0 |
| 21.9 |
| 5.5 |
| 5.7 |
| 5.8 |
| 5.5 |
| 6.0 |
| 6.1 |
| 4.0 |
| 2.6 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,593.3 |
| 1,598.6 |
| 1,346.0 |
| 1,313.5 |
| 1,282.2 |
| 1,264.0 |
| 1,272.0 |
| 1,400.5 |
| 1,426.4 |
| 1,273.2 |
| 1,249.7 |
| 1,307.4 |
| 1,299.4 |
| 1,279.3 |
| 1,269.4 |
| 1,148.1 |
| 1,146.1 |
| 1,125.1 |
| 1,081.6 |
| 1,099.1 |
| 1,101.4 |
| 1,056.5 |
| 891.1 |
| 970.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.8 |
| 2.0 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.3 |
| 2.4 |
| 2.6 |
| 2.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.6 |
| 25.8 |
| 20.8 |
| 23.6 |
| 21.6 |
| 23.2 |
| 19.7 |
| 19.5 |
| 21.9 |
| 19.7 |
| 24.1 |
| 23.6 |
| 23.8 |
| 24.7 |
| 25.1 |
| 24.3 |
| 25.6 |
| 20.3 |
| 21.3 |
| 19.2 |
| 19.7 |
| 17.9 |
| 19.4 |
| 154.9 |
| 161.2 |
| 163.9 |
| 138.2 |
| 127.0 |
| 129.6 |
| 111.5 |
| 106.4 |
| 96.9 |
| 97.3 |
| 100.2 |
| 105.2 |
| 112.7 |
| 108.4 |
| 107.2 |
| 107.6 |
| 98.7 |
| 99.9 |
| 113.8 |
| 114.0 |
| 107.2 |
| 97.1 |
| 101.2 |
| 94.2 |
| 88.5 |
| 14.2 |
| 15.0 |
| 2.0 |
| 2.4 |
| 2.6 |
| 2.2 |
| 2.0 |
| 2.3 |
| 2.7 |
| 2.3 |
| 3.0 |
| 3.7 |
| 3.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.5 |
| 7.7 |
| 9.5 |
| 9.2 |
| 8.4 |
| 9.5 |
| 8.5 |
| 9.1 |
| 9.2 |
| 8.6 |
| 10.8 |
| 11.2 |
| 10.8 |
| 10.9 |
| 13.9 |
| 13.1 |
| 10.7 |
| 13.7 |
| 11.6 |
| 13.5 |
| 13.9 |
| 14.3 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.8 |
| 23.0 |
| 11.7 |
| 12.2 |
| 11.8 |
| 10.8 |
| 11.5 |
| 12.7 |
| 15.5 |
| 14.0 |
| 14.7 |
| 15.4 |
| 14.0 |
| 9.6 |
| 4.0 |
| 4.1 |
| 4.2 |
| 3.5 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.2 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.8 |
| 479.7 |
| 246.8 |
| 236.8 |
| 241.4 |
| 243.3 |
| 285.0 |
| 438.0 |
| 488.6 |
| 339.3 |
| 335.1 |
| 409.8 |
| 431.1 |
| 431.0 |
| 443.0 |
| 343.3 |
| 347.1 |
| 358.6 |
| 330.5 |
| 380.9 |
| 422.1 |
| 420.7 |
| 261.2 |
| 357.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 981.8 |
| 958.7 |
| 933.6 |
| 904.9 |
| 873.7 |
| 858.5 |
| 851.5 |
| 837.0 |
| 823.7 |
| 852.5 |
| 829.1 |
| 804.8 |
| 776.4 |
| 752.0 |
| 732.2 |
| 714.9 |
| 684.5 |
| 677.5 |
| 652.0 |
| 631.1 |
| 591.3 |
| 579.4 |
| 563.4 |
| (90.4) |
| (56.9) |
| (45.2) |
| (38.0) |
| (30.0) |
| (32.8) |
| (19.6) |
| (35.1) |
| (48.7) |
| (55.0) |
| (46.9) |
| (92.2) |
| (82.0) |
| (83.4) |
| (78.8) |
| (73.6) |
| (72.3) |
| (57.3) |
| (65.2) |
| (69.3) |
| (75.5) |
| (88.2) |
| (92.3) |
| (81.7) |
| (83.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,117.5 |
| 1,118.9 |
| 1,099.3 |
| 1,076.7 |
| 1,040.9 |
| 1,020.8 |
| 987.0 |
| 962.6 |
| 937.8 |
| 933.9 |
| 914.6 |
| 897.5 |
| 868.3 |
| 848.3 |
| 826.4 |
| 804.8 |
| 799.0 |
| 766.6 |
| 751.1 |
| 718.3 |
| 679.2 |
| 635.8 |
| 629.8 |
| 613.2 |
| 1,099.3 |
| 1,076.7 |
| 1,040.9 |
| 1,020.8 |
| 987.0 |
| 962.6 |
| 937.8 |
| 933.9 |
| 914.6 |
| 897.5 |
| 868.3 |
| 848.3 |
| 826.4 |
| 804.8 |
| 799.0 |
| 766.6 |
| 751.1 |
| 718.3 |
| 679.2 |
| 635.8 |
| 629.8 |
| 613.2 |
| (220.9) |
| (203.9) |
| (195.1) |
| (166.8) |
| (126.1) |
| (75.7) |
| (35.3) |
| (43.8) |
| (10.3) |
| 22.4 |
| 61.4 |
| 60.7 |
| 83.9 |
| (43.7) |
| (42.0) |
| (50.2) |
| (19.8) |
| 13.9 |
| 55.1 |
| 11.8 |
| (99.0) |
| (72.0) |
| 416.3 |
| 398.1 |
| 376.2 |
| 362.7 |
| 368.1 |
| 493.8 |
| 524.0 |
| 363.9 |
| 353.3 |
| 397.2 |
| 395.5 |
| 378.6 |
| 364.7 |
| 386.7 |
| 375.9 |
| 340.7 |
| 311.9 |
| 334.2 |
| 343.2 |
| 357.2 |
| 298.8 |
| 379.6 |
| 1,099.3 |
| 1,076.7 |
| 1,040.9 |
| 1,020.8 |
| 987.0 |
| 962.6 |
| 937.8 |
| 933.9 |
| 914.6 |
| 897.5 |
| 868.3 |
| 848.3 |
| 826.4 |
| 804.8 |
| 799.0 |
| 766.6 |
| 751.1 |
| 718.3 |
| 679.2 |
| 635.8 |
| 629.8 |
| 613.2 |
| 572.4 |
| 726.4 |
| 698.1 |
| 660.0 |
| 632.6 |
| 588.4 |
| 552.4 |
| 521.9 |
| 512.0 |
| 491.1 |
| 465.7 |
| 432.8 |
| 406.4 |
| 378.5 |
| 418.5 |
| 403.0 |
| 369.2 |
| 352.4 |
| 318.8 |
| 281.4 |
| 290.7 |
| 383.6 |
| 365.8 |