| (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 | 124.0 | 113.7 | 224.5 | 316.6 | 366.5 | 393.8 | 334.1 | 391.9 | 444.1 | 399.7 | 506.8 | 20.9 | 87.4 | 194.9 | 105.3 | 244.1 | 143.6 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | 0.0 | 9.9 | 34.5 | 0.0 | 1.0 | 1.0 | 0.5 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 124.0 | 113.7 | 224.5 | 316.6 | 366.5 | 393.8 | 334.1 | 391.9 | 444.1 | 399.7 | 506.8 | 20.9 | 87.4 | 194.9 | 105.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 273.4 | 235.0 | 278.0 | 299.4 | 256.1 | 239.8 | 250.1 | 204.9 | 199.2 | 196.3 | 193.8 | 212.1 | 214.9 | 313.9 | 220.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 250.2 | 264.2 | 334.5 | 281.4 | 269.7 | 270.6 | 323.7 | 294.9 | 282.5 | 271.2 | 257.6 | 256.4 | 278.1 | 295.3 | 308.7 | 315.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,103.4 | 1,035.6 | 1,059.0 | 1,011.0 | 1,011.2 | 996.9 | 948.3 | 895.8 | 920.8 | 877.0 | 905.1 | 925.7 | 791.7 | 783.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 157.3 | 138.5 | 170.9 | 162.3 | 138.0 | 153.6 | 195.3 | 198.9 | 141.2 | 138.2 | 146.8 | 137.5 | 156.2 | 119.6 | 120.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 250.0 | 0.0 | 0.0 | 0.0 | 7.3 | 210.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 120.0 | 0.0 | 152.8 | 159.9 | 202.5 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 250.0 | 0.0 | 0.0 | 0.0 | 7.3 | 210.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 120.0 | 0.0 | 159.3 | 203.4 | 202.5 | ||
| (in millions of USD) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 104.6 | 99.3 | 94.3 | 124.0 | 94.7 | 139.6 | 84.1 | 113.7 | 110.4 | 149.5 | - | 224.5 | 198.8 | 261.1 | 239.7 | |||||||||||||||||||||||||
| - |
| 244.1 |
| 143.6 |
| - |
| 212.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 47.9 | 48.8 | 47.0 | 68.1 | 47.2 | 41.1 | 42.4 | 66.6 | 44.3 | 72.5 | 33.7 | 33.9 | 61.2 | 46.8 | 57.1 | 42.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | 0.0 | 3.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 725.3 | 676.9 | 892.9 | 996.0 | 1,028.3 | 1,035.3 | 960.6 | 958.3 | 970.5 | 950.1 | 1,110.5 | 663.0 | 721.2 | 930.0 | 758.1 | 887.0 | - | - |
| 800.3 |
| 729.2 |
| - |
| - |
| Accumulated Depreciation | 587.1 | 523.7 | 537.6 | 494.0 | 454.3 | 420.0 | 370.6 | 340.2 | 445.5 | 439.4 | 465.4 | 460.0 | 480.1 | 456.4 | 461.3 | 412.6 | - | - |
| Property,Plant & Equipment Net | 516.3 | 511.9 | 521.4 | 517.0 | 556.9 | 576.9 | 577.7 | 555.6 | 475.3 | 437.6 | 439.7 | 465.7 | 311.6 | 327.2 | 339.0 | 316.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 18.4 | 14.6 | 15.4 | 14.7 | - | - | - |
| Goodwill | 198.9 | 132.8 | 132.7 | 125.3 | 126.3 | 124.9 | 125.2 | 119.2 | 118.9 | 116.2 | 116.3 | 121.8 | 135.2 | 157.7 | 154.2 | 156.6 | - | - |
| Intangible Assets | 87.9 | 10.3 | 9.9 | 8.1 | 10.5 | 12.6 | 14.3 | 12.2 | 11.1 | 6.8 | 6.8 | 8.0 | 14.6 | 16.7 | 19.8 | 15.5 | - | - |
| Operating Lease Right Of Use Assets | 103.9 | 99.1 | 85.7 | 81.9 | 78.6 | 95.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 34.7 | 23.1 | 21.0 | 21.5 | 25.4 | 18.6 | 37.0 | 25.2 | 53.7 | 68.5 | 6.5 | 4.1 | 14.9 | 42.3 | 20.2 | 33.6 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 1,224.8 | 994.3 | 973.8 | 944.8 | 980.0 | 998.3 | 917.9 | 867.1 | 789.9 | 763.0 | 711.8 | - | - | - | - | - | - | - |
| Total Assets | 1,950.1 | 1,671.2 | 1,866.7 | 1,940.8 | 2,008.3 | 2,033.6 | 1,878.5 | 1,825.4 | 1,760.4 | 1,713.1 | 1,822.3 | 1,528.5 | 1,441.0 | 1,670.3 | 1,487.0 | 1,600.4 | - | - |
| 101.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.5 | 43.5 | - | - | - |
| Deferred Revenue Current | 178.8 | 161.1 | 169.1 | - | - | - | - | 24.7 | 24.2 | 23.5 | 21.5 | 19.9 | 48.1 | 47.1 | 49.1 | 39.8 | - | - |
| Operating Lease Liabilities Current | 26.8 | 22.4 | 21.2 | 20.8 | 25.0 | 22.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 626.4 | 534.7 | 602.3 | 619.7 | 695.5 | 501.5 | 541.5 | 445.8 | 387.1 | 378.3 | 547.6 | 429.8 | 421.7 | 502.5 | 422.7 | 393.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 91.5 | 89.2 | 73.8 | 69.8 | 67.4 | 75.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.2 | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 35.7 | 29.2 | 26.1 | 32.9 | 55.8 | 65.2 | 64.2 | 58.8 | 65.4 | 77.2 | 69.8 | 63.3 | 97.4 | 128.3 | 109.4 | 119.1 | - | - |
| Total Non-Current Liabilities | 377.2 | 118.4 | 99.9 | 102.7 | 130.5 | 351.5 | 64.2 | 58.8 | 65.4 | 77.2 | 69.8 | 183.3 | 154.9 | 337.5 | 324.3 | 376.6 | - | - |
| Total Liabilities | 1,003.6 | 653.1 | 702.2 | 722.4 | 826.0 | 853.0 | 605.7 | 504.6 | 452.5 | 455.5 | 617.4 | 613.1 | 576.6 | 840.0 | 747.0 | 770.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 607.1 | 604.6 | 632.2 | 627.0 | 626.5 | 622.4 | 620.8 | 614.4 | 606.8 | 600.7 | 591.5 | 580.8 | 582.9 | 583.0 | 576.6 | 569.2 | - | - |
| Retained Earnings | 999.7 | 1,023.7 | 1,035.6 | 976.5 | 916.4 | 948.0 | 1,012.6 | 1,065.2 | 1,091.2 | 1,059.8 | 1,039.9 | 765.1 | 738.9 | 723.9 | 635.8 | 607.8 | - | - |
| Accumulated Other Comprehensive Income | (41.5) | (52.5) | (55.8) | (45.4) | (34.7) | (58.3) | (59.7) | (55.7) | (94.2) | (86.7) | (77.0) | (55.2) | (65.4) | (74.2) | (53.9) | (85.4) | - | - |
| Treasury Stock | 619.2 | 558.1 | 449.5 | 341.5 | 327.8 | 333.3 | 302.6 | 303.5 | 296.3 | 316.6 | 349.9 | 375.7 | 392.4 | 402.8 | 418.9 | 261.6 | - | - |
| Minority Interest | - | 0.0 | 1.6 | 1.4 | 1.5 | 1.4 | 1.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 946.5 | 1,018.1 | 1,162.9 | 1,217.0 | 1,180.8 | 1,179.2 | 1,271.5 | 1,320.8 | 1,307.9 | 1,257.6 | 1,204.9 | 915.4 | 864.4 | 830.3 | 740.0 | 830.4 | 785.0 | 873.1 |
| Total Equity | 946.5 | 1,018.1 | 1,164.5 | 1,218.4 | 1,182.3 | 1,180.6 | 1,272.8 | 1,320.8 | 1,307.9 | 1,257.6 | 1,204.9 | 915.4 | 864.4 | 830.3 | 740.0 | 830.4 | 785.0 | 873.1 |
| - |
| - |
| Net debt | 126.0 | (113.7) | (224.5) | (316.6) | (359.2) | (183.2) | (334.1) | (391.9) | (444.1) | (399.7) | (506.8) | 99.1 | (87.4) | (35.6) | 98.1 | (41.6) | - | - |
| Working Capital | 98.9 | 142.2 | 290.6 | 376.3 | 332.8 | 533.8 | 419.1 | 512.5 | 583.4 | 571.8 | 562.9 | 233.2 | 299.5 | 427.5 | 335.4 | 493.6 | - | - |
| Book Value | 946.5 | 1,018.1 | 1,162.9 | 1,217.0 | 1,180.8 | 1,179.2 | 1,271.5 | 1,320.8 | 1,307.9 | 1,257.6 | 1,204.9 | 915.4 | 864.4 | 830.3 | 740.0 | 830.4 | 785.0 | 873.1 |
| Tangible Book Value | 659.7 | 875.0 | 1,020.3 | 1,083.6 | 1,044.0 | 1,041.7 | 1,132.0 | 1,189.4 | 1,177.9 | 1,134.6 | 1,081.8 | 785.6 | 714.6 | 655.9 | 566.0 | 658.3 | - | - |
| 316.6 |
| 308.9 |
| 300.7 |
| 308.6 |
| 366.5 |
| 353.2 |
| 356.6 |
| 355.5 |
| 393.8 |
| 263.8 |
| 277.8 |
| 199.4 |
| 334.1 |
| 338.1 |
| 358.1 |
| 269.8 |
| 391.9 |
| 362.6 |
| 387.8 |
| 311.9 |
| 444.1 |
| 461.8 |
| 442.9 |
| 287.6 |
| 399.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 9.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 104.6 | 99.3 | 94.3 | 124.0 | 94.7 | 139.6 | 84.1 | 113.7 | 110.4 | 149.5 | - | 224.5 | 198.8 | 261.1 | 239.7 | 316.6 | 308.9 | 300.7 | 308.6 | 366.5 | 353.2 | 356.6 | 355.5 | 393.8 | 263.8 | 277.8 | 199.4 | 334.1 | 338.1 | 358.1 | 269.8 | 391.9 | 362.6 | 387.8 | 311.9 | 444.1 | 461.8 | 442.9 | 287.6 | 399.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 248.3 | 296.5 | 187.0 | 273.4 | 255.9 | 293.0 | 201.1 | 235.0 | 253.0 | 311.8 | - | 278.0 | 261.7 | 345.9 | 242.9 | 299.4 | 287.7 | 370.5 | 244.3 | 256.1 | 238.0 | 304.7 | 219.6 | 239.8 | 281.2 | 325.1 | 226.1 | 250.1 | 317.3 | 377.3 | 223.7 | 204.9 | 186.0 | 262.4 | 145.4 | 199.2 | 172.4 | 281.6 | 222.6 | 196.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 282.5 | 290.7 | 322.2 | 250.2 | 270.8 | 282.0 | 310.3 | 264.2 | 282.5 | 302.3 | - | 334.5 | 367.5 | 380.4 | 379.1 | 281.4 | 299.4 | 279.3 | 298.1 | 269.7 | 304.8 | 306.5 | 323.2 | 270.6 | 307.7 | 357.8 | 403.6 | 323.7 | 356.8 | 365.6 | 402.3 | 294.9 | 356.9 | 355.7 | 386.5 | 282.5 | 351.2 | 348.3 | 375.7 | 271.2 |
| Prepaid Expenses | 57.6 | 61.1 | 72.4 | 47.9 | 64.2 | 67.6 | 72.5 | 48.8 | 52.9 | 65.4 | - | 47.0 | 71.4 | 77.5 | 89.4 | 68.1 | 72.4 | 64.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.7 | 3.7 | 0.0 | 0.0 | ||||||||||||||||||||||
| Total Current Assets | 735.3 | 1,134.5 | 730.2 | 725.3 | 757.0 | 811.5 | 715.1 | 676.9 | 728.7 | 840.6 | - | 892.9 | 927.9 | 1,082.3 | 991.5 | 996.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 193.7 | 183.9 | 512.5 | 516.3 | 517.1 | 522.7 | 525.4 | 511.9 | 512.6 | 523.6 | - | 521.4 | 510.5 | 511.7 | 512.6 | 517.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 200.3 | 198.8 | 199.7 | 198.9 | 200.0 | 202.2 | 204.4 | 132.8 | 132.8 | 132.8 | - | 132.7 | 131.9 | 132.0 | 124.7 | 125.3 | 125.7 | 125.7 | ||||||||||||||||||||||
| Intangible Assets | 81.7 | 83.0 | 86.6 | 87.9 | 83.4 | 88.6 | 94.7 | 10.3 | 14.0 | 14.5 | - | 9.9 | 10.4 | 11.0 | 7.4 | 8.1 | 8.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 264.1 | 91.1 | 97.9 | 103.9 | 98.8 | 100.4 | 105.0 | 99.1 | 91.6 | 97.3 | - | 85.7 | 75.3 | 75.1 | 77.9 | 81.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 53.5 | 53.2 | 34.5 | 34.7 | 23.0 | 22.9 | 22.6 | 23.1 | 21.0 | 20.9 | - | 21.0 | 21.4 | 21.5 | 21.1 | 21.5 | 25.3 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 1,045.5 | 859.9 | 1,224.4 | 1,224.8 | 1,204.3 | 1,225.3 | 1,244.9 | 994.3 | 986.5 | 992.9 | - | 973.8 | 949.6 | 951.7 | 940.2 | 944.8 | 949.2 | |||||||||||||||||||||||
| Total Assets | 1,780.8 | 1,994.4 | 1,954.6 | 1,950.1 | 1,961.3 | 2,036.8 | 1,960.0 | 1,671.2 | 1,715.2 | 1,833.5 | - | 1,866.7 | 1,877.5 | 2,034.0 | 1,931.7 | 1,940.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 128.5 | 153.6 | 175.8 | 157.3 | 133.5 | 157.2 | 184.0 | 138.5 | 126.1 | 159.5 | - | 170.9 | 158.4 | 212.4 | 208.9 | 162.3 | 173.4 | 180.5 | 185.6 | 138.0 | 134.3 | 165.5 | 168.3 | 153.6 | 187.9 | 188.9 | 226.4 | 195.3 | 215.3 | 250.3 | 242.3 | 198.9 | 208.4 | 222.1 | 187.2 | 141.2 | 194.2 | 216.4 | 203.6 | 138.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 213.7 | 227.2 | 181.0 | 178.8 | 205.2 | 225.0 | 173.9 | 161.1 | 193.8 | 225.0 | - | 169.1 | 203.0 | 232.7 | 182.6 | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 27.7 | 26.6 | 26.7 | 26.8 | 25.5 | 26.0 | 25.2 | 22.4 | 22.6 | 23.4 | - | 21.2 | 21.8 | 22.9 | 21.2 | 20.8 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 621.1 | 679.5 | 631.4 | 626.4 | 616.7 | 655.8 | 628.4 | 534.7 | 608.5 | 636.7 | - | 602.3 | 636.9 | 724.7 | 668.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 275.0 | 325.0 | 250.0 | 275.0 | 250.0 | 225.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 0.0 | 175.0 | 200.0 | 210.6 | 6.4 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 251.3 | 78.9 | 85.3 | 91.5 | 84.4 | 85.6 | 90.6 | 89.2 | 79.4 | 84.1 | - | 73.8 | 62.8 | 61.9 | 65.8 | 69.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.9 | 3.3 | 3.7 | 4.2 | 5.1 | 5.9 | 6.3 | 6.5 | 6.3 | 9.5 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 36.5 | 29.8 | 34.9 | 35.7 | 43.9 | 46.1 | 58.7 | 29.2 | 29.7 | 33.6 | - | 26.1 | 27.9 | 29.3 | 31.3 | 32.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 287.8 | 383.7 | 445.2 | 377.2 | 403.3 | 395.0 | 374.3 | 118.4 | 109.1 | 117.7 | - | 99.9 | 90.7 | 91.2 | 97.1 | 102.7 | ||||||||||||||||||||||||
| Total Liabilities | 908.9 | 1,063.2 | 1,076.6 | 1,003.6 | 1,020.0 | 1,050.8 | 1,002.7 | 653.1 | 717.6 | 754.4 | - | 702.2 | 727.6 | 815.9 | 765.4 | 722.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 |
| Additional Paid In Capital | 603.0 | 604.1 | 607.9 | 607.1 | 605.3 | 603.5 | 606.3 | 604.6 | 603.0 | 630.8 | 0.5 | 632.2 | 630.6 | 629.0 | 629.5 | 627.0 | 626.9 | |||||||||||||||||||||||
| Retained Earnings | 1,032.1 | 974.2 | 923.5 | 999.7 | 989.5 | 998.7 | 955.6 | 1,023.7 | 993.5 | 1,026.0 | - | 1,035.6 | 966.4 | 992.4 | 924.1 | 976.5 | 929.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (33.4) | (41.3) | (37.7) | (41.5) | (63.7) | (55.8) | (44.1) | (52.5) | (53.7) | (53.5) | - | (55.8) | (53.1) | (52.1) | (55.0) | |||||||||||||||||||||||||
| Treasury Stock | 730.2 | 606.2 | 616.1 | 619.2 | 590.2 | 560.8 | 560.9 | 558.1 | 545.6 | 524.6 | - | 449.5 | 395.9 | 353.2 | 334.2 | 341.5 | 330.3 | 322.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 1.6 | 1.5 | 1.6 | 1.5 | 1.4 | 1.5 | 1.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 871.9 | 931.2 | 878.0 | 946.5 | 941.3 | 986.0 | 957.3 | 1,018.1 | 997.6 | 1,079.1 | - | 1,162.9 | 1,148.4 | 1,216.5 | 1,164.8 | 1,217.0 | 1,183.8 | |||||||||||||||||||||||
| Total Equity | 871.9 | 931.2 | 878.0 | 946.5 | 941.3 | 986.0 | 957.3 | 1,018.1 | 997.6 | 1,079.1 | - | 1,164.5 | 1,149.9 | 1,218.1 | 1,166.3 | 1,218.4 | 1,185.3 | 1,210.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 275.0 | 325.0 | 250.0 | 275.0 | 250.0 | 225.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 0.0 | 175.0 | 200.0 | 210.6 | 6.4 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 12.1 | - |
| Net debt | (104.6) | 175.7 | 230.7 | 126.0 | 180.3 | 110.4 | 140.9 | (113.7) | (110.4) | (149.5) | - | (224.5) | (198.8) | (261.1) | (239.7) | (316.6) | (308.9) | (300.7) | ||||||||||||||||||||||
| Working Capital | 114.2 | 455.0 | 98.8 | 98.9 | 140.3 | 155.7 | 86.7 | 142.2 | 120.2 | 203.9 | - | 290.6 | 291.0 | 357.6 | 323.2 | 376.3 | 332.1 | 355.8 | ||||||||||||||||||||||
| Book Value | 871.9 | 931.2 | 878.0 | 946.5 | 941.3 | 986.0 | 957.3 | 1,018.1 | 997.6 | 1,079.1 | - | 1,162.9 | 1,148.4 | 1,216.5 | 1,164.8 | 1,217.0 | 1,183.8 | 1,208.8 | ||||||||||||||||||||||
| Tangible Book Value | 589.9 | 649.4 | 591.7 | 659.7 | 657.9 | 695.2 | 658.2 | 875.0 | 850.8 | 931.8 | - | 1,020.3 | 1,006.1 | 1,073.5 | 1,032.7 | 1,083.6 | 1,049.3 | |||||||||||||||||||||||
| 71.7 |
| 47.2 |
| 61.0 |
| 51.4 |
| 53.7 |
| 41.1 |
| 58.3 |
| 53.5 |
| 70.3 |
| 52.7 |
| 84.8 |
| 71.3 |
| 107.6 |
| 66.6 |
| 100.1 |
| 69.2 |
| 113.0 |
| 44.3 |
| 68.8 |
| 59.8 |
| 117.9 |
| 72.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 991.3 |
| 1,027.5 |
| 958.1 |
| 1,028.3 |
| 1,058.3 |
| 1,111.1 |
| 1,055.2 |
| 1,035.3 |
| 941.2 |
| 1,022.6 |
| 938.8 |
| 960.6 |
| 1,097.0 |
| 1,172.3 |
| 1,003.4 |
| 958.3 |
| 1,005.6 |
| 1,075.1 |
| 956.8 |
| 970.5 |
| 1,054.6 |
| 1,133.0 |
| 1,009.3 |
| 950.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 520.7 |
| 535.8 |
| 550.6 |
| 556.9 |
| 561.4 |
| 567.6 |
| 573.0 |
| 576.9 |
| 579.1 |
| 578.5 |
| 579.9 |
| 577.7 |
| 574.9 |
| 571.3 |
| 563.5 |
| 555.6 |
| 530.6 |
| 514.0 |
| 487.1 |
| 475.3 |
| 455.3 |
| 446.1 |
| 438.7 |
| 437.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.9 |
| 126.3 |
| 126.0 |
| 125.6 |
| 125.6 |
| 124.9 |
| 125.3 |
| 125.4 |
| 125.0 |
| 125.2 |
| 119.1 |
| 119.1 |
| 119.1 |
| 119.2 |
| 119.1 |
| 119.1 |
| 119.2 |
| 119.2 |
| 116.2 |
| 116.2 |
| 116.3 |
| 118.9 |
| 9.2 |
| 9.9 |
| 10.5 |
| 10.9 |
| 11.8 |
| 12.3 |
| 12.6 |
| 13.6 |
| 12.8 |
| 13.3 |
| 14.3 |
| 10.8 |
| 11.4 |
| 12.0 |
| 12.2 |
| 11.1 |
| 10.3 |
| 10.7 |
| 11.1 |
| 5.0 |
| 5.6 |
| 6.3 |
| 6.8 |
| 69.3 |
| 67.3 |
| 71.7 |
| 78.6 |
| 76.8 |
| 90.2 |
| 96.4 |
| 95.3 |
| 71.7 |
| 76.4 |
| 81.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 25.1 |
| 25.4 |
| 19.3 |
| 19.8 |
| 19.1 |
| 18.6 |
| 37.1 |
| 37.3 |
| 36.8 |
| 37.0 |
| 43.6 |
| 41.4 |
| 40.9 |
| 25.2 |
| 17.8 |
| 47.6 |
| 53.8 |
| 53.7 |
| 68.5 |
| 69.0 |
| 69.0 |
| 68.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 953.2 |
| 967.2 |
| 980.0 |
| 976.7 |
| 995.8 |
| 1,001.1 |
| 998.3 |
| 1,007.2 |
| 1,009.1 |
| 1,005.8 |
| 917.9 |
| 926.1 |
| 909.6 |
| 896.2 |
| 867.1 |
| 828.1 |
| 833.2 |
| 802.8 |
| 789.9 |
| 793.0 |
| 774.5 |
| 765.9 |
| 763.0 |
| 1,940.5 |
| 1,980.7 |
| 1,925.3 |
| 2,008.3 |
| 2,035.0 |
| 2,106.9 |
| 2,056.3 |
| 2,033.6 |
| 1,948.4 |
| 2,031.7 |
| 1,944.6 |
| 1,878.5 |
| 2,023.1 |
| 2,081.9 |
| 1,899.6 |
| 1,825.4 |
| 1,833.7 |
| 1,908.3 |
| 1,759.6 |
| 1,760.4 |
| 1,847.6 |
| 1,907.5 |
| 1,775.2 |
| 1,713.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| - |
| 192.3 |
| 125.5 |
| 99.1 |
| 121.9 |
| 150.7 |
| 127.6 |
| 116.5 |
| 158.1 |
| 190.5 |
| 142.3 |
| 130.8 |
| 154.7 |
| 187.2 |
| 130.4 |
| 24.7 |
| 56.5 |
| 82.0 |
| 44.7 |
| 24.2 |
| 56.0 |
| 81.9 |
| 45.2 |
| 23.5 |
| 22.4 |
| 22.8 |
| 23.8 |
| 25.0 |
| 24.3 |
| 24.4 |
| 23.1 |
| 22.8 |
| 22.7 |
| 23.5 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 619.7 |
| 659.2 |
| 671.7 |
| 661.6 |
| 695.5 |
| 730.0 |
| 606.6 |
| 563.5 |
| 501.5 |
| 630.3 |
| 650.7 |
| 625.4 |
| 541.5 |
| 696.1 |
| 739.4 |
| 631.4 |
| 445.8 |
| 499.6 |
| 538.5 |
| 450.9 |
| 387.1 |
| 508.1 |
| 559.4 |
| 481.1 |
| 378.3 |
| 57.1 |
| 55.4 |
| 60.0 |
| 67.4 |
| 67.3 |
| 71.6 |
| 77.1 |
| 75.7 |
| 52.0 |
| 56.0 |
| 61.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.9 |
| 43.6 |
| 54.1 |
| 55.8 |
| 60.9 |
| 65.8 |
| 68.3 |
| 65.2 |
| 60.4 |
| 61.1 |
| 61.4 |
| 64.2 |
| 57.9 |
| 57.9 |
| 58.8 |
| 58.8 |
| 66.5 |
| 67.1 |
| 65.7 |
| 65.4 |
| 70.5 |
| 72.9 |
| 75.5 |
| 77.2 |
| 96.0 |
| 99.0 |
| 114.1 |
| 130.5 |
| 128.2 |
| 312.4 |
| 345.4 |
| 351.5 |
| 118.8 |
| 119.7 |
| 122.5 |
| 64.2 |
| 57.9 |
| 57.9 |
| 58.8 |
| 58.8 |
| 66.5 |
| 67.1 |
| 65.7 |
| 65.4 |
| 70.5 |
| 72.9 |
| 75.5 |
| 77.2 |
| 755.2 |
| 770.7 |
| 775.7 |
| 826.0 |
| 858.2 |
| 919.0 |
| 908.9 |
| 853.0 |
| 749.1 |
| 770.4 |
| 747.9 |
| 605.7 |
| 754.0 |
| 797.3 |
| 690.2 |
| 504.6 |
| 566.1 |
| 605.6 |
| 516.6 |
| 452.5 |
| 578.6 |
| 632.3 |
| 556.6 |
| 455.5 |
| 625.1 |
| 627.6 |
| 626.5 |
| 625.4 |
| 624.3 |
| 622.8 |
| 622.4 |
| 621.9 |
| 621.3 |
| 622.2 |
| 620.8 |
| 619.4 |
| 617.9 |
| 615.5 |
| 614.4 |
| 614.6 |
| 612.3 |
| 608.5 |
| 606.8 |
| 604.7 |
| 602.1 |
| 601.7 |
| 600.7 |
| 950.1 |
| 887.0 |
| 916.4 |
| 913.9 |
| 933.1 |
| 903.1 |
| 948.0 |
| 966.2 |
| 1,014.7 |
| 948.9 |
| 1,012.6 |
| 1,000.5 |
| 1,018.4 |
| 952.1 |
| 1,065.2 |
| 1,019.6 |
| 1,074.1 |
| 1,022.2 |
| 1,091.2 |
| 1,057.1 |
| 1,077.7 |
| 1,015.0 |
| 1,059.8 |
| (45.4) |
| (42.7) |
| (44.3) |
| (40.4) |
| (34.7) |
| (35.4) |
| (41.7) |
| (47.5) |
| (58.3) |
| (59.4) |
| (57.4) |
| (61.5) |
| (59.7) |
| (54.6) |
| (56.5) |
| (58.6) |
| (55.7) |
| (56.5) |
| (80.9) |
| (90.0) |
| (94.2) |
| (90.7) |
| (92.3) |
| (87.9) |
| (86.7) |
| 326.3 |
| 327.8 |
| 328.9 |
| 329.7 |
| 332.8 |
| 333.3 |
| 331.2 |
| 319.0 |
| 314.6 |
| 302.6 |
| 296.6 |
| 295.6 |
| 300.0 |
| 303.5 |
| 310.5 |
| 303.2 |
| 298.1 |
| 296.3 |
| 302.5 |
| 312.7 |
| 310.6 |
| 316.6 |
| 1.3 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,208.8 |
| 1,148.3 |
| 1,180.8 |
| 1,175.4 |
| 1,186.4 |
| 1,146.0 |
| 1,179.2 |
| 1,197.9 |
| 1,260.0 |
| 1,195.4 |
| 1,271.5 |
| 1,269.1 |
| 1,284.6 |
| 1,209.4 |
| 1,320.8 |
| 1,267.6 |
| 1,302.7 |
| 1,243.0 |
| 1,307.9 |
| 1,269.0 |
| 1,275.2 |
| 1,218.6 |
| 1,257.6 |
| 1,149.6 |
| 1,182.3 |
| 1,176.8 |
| 1,187.9 |
| 1,147.4 |
| 1,180.6 |
| 1,199.3 |
| 1,261.3 |
| 1,196.7 |
| 1,272.8 |
| 1,269.1 |
| 1,284.6 |
| 1,209.4 |
| 1,320.8 |
| 1,267.6 |
| 1,302.7 |
| 1,243.0 |
| 1,307.9 |
| 1,269.0 |
| 1,275.2 |
| 1,218.6 |
| 1,257.6 |
| (308.6) |
| (359.2) |
| (353.2) |
| (181.6) |
| (155.5) |
| (183.2) |
| (257.4) |
| (275.2) |
| (199.4) |
| (334.1) |
| (338.1) |
| (358.1) |
| (269.8) |
| (391.9) |
| (362.6) |
| (387.8) |
| (311.9) |
| - |
| - |
| - |
| (275.5) |
| - |
| 296.5 |
| 332.8 |
| 328.3 |
| 504.5 |
| 491.7 |
| 533.8 |
| 310.9 |
| 371.9 |
| 313.4 |
| 419.1 |
| 400.9 |
| 432.9 |
| 372.0 |
| 512.5 |
| 506.0 |
| 536.6 |
| 505.9 |
| 583.4 |
| 546.5 |
| 573.6 |
| 528.2 |
| 571.8 |
| 1,148.3 |
| 1,180.8 |
| 1,175.4 |
| 1,186.4 |
| 1,146.0 |
| 1,179.2 |
| 1,197.9 |
| 1,260.0 |
| 1,195.4 |
| 1,271.5 |
| 1,269.1 |
| 1,284.6 |
| 1,209.4 |
| 1,320.8 |
| 1,267.6 |
| 1,302.7 |
| 1,243.0 |
| 1,307.9 |
| 1,269.0 |
| 1,275.2 |
| 1,218.6 |
| 1,257.6 |
| 1,073.9 |
| 1,012.5 |
| 1,044.0 |
| 1,038.5 |
| 1,049.0 |
| 1,008.1 |
| 1,041.7 |
| 1,059.0 |
| 1,121.8 |
| 1,057.1 |
| 1,132.0 |
| 1,139.2 |
| 1,154.1 |
| 1,078.3 |
| 1,189.4 |
| 1,137.4 |
| 1,173.3 |
| 1,113.1 |
| 1,177.6 |
| 1,147.8 |
| 1,153.4 |
| 1,096.0 |
| 1,131.9 |