| (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 | 112.4 | 189.9 | 204.6 | 274.7 | 219.5 | 247.9 | - | 200.0 | 181.2 | 126.1 | 72.4 | 81.5 | 180.3 | 168.8 | 168.8 | 66.2 | 69.3 | 89.6 |
| Restricted Cash | - | - | - | - | - | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 13.5 | 15.2 | 15.1 | 44.0 | 39.3 | - | 67.0 | 64.0 | 39.5 | 32.4 | 31.2 | 20.6 | 16.3 | 5.7 | 13.3 | - | |
| Cash And Short Term Investments | 112.4 | 203.4 | 219.8 | 289.8 | 263.5 | 287.2 | - | 267.0 | 245.2 | 165.6 | 104.8 | 112.6 | 200.9 | 185.1 | 174.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | 248.2 | 365.0 | 252.7 | - | 241.4 | 201.4 | 144.2 | 155.2 | 162.5 | 143.6 | 92.2 | 62.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 417.0 | 257.6 | 229.0 | 228.8 | 255.2 | 101.4 | - | 137.2 | 110.3 | 119.8 | 102.1 | 92.7 | 73.7 | 63.7 | 59.6 | 39.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 303.5 | 221.8 | 204.7 | 190.7 | 179.1 | 178.8 | - | 159.5 | 156.5 | 157.8 | 144.8 | 132.5 | 113.7 | 98.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 197.2 | 206.9 | 161.1 | 130.5 | 136.8 | 73.9 | - | 79.8 | 67.0 | 80.6 | 79.8 | 92.6 | 99.1 | 83.4 | 69.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 234.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 234.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | - | - | - | 111.7 | 144.8 | 189.9 | - | 180.5 | 131.5 | - | - | - | - | - | 139.2 | |||||||||||||||||||||||||
| - |
| 79.4 |
| 69.3 |
| 89.6 |
| 52.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 46.8 | 34.5 | 29.0 | 23.0 | 20.8 | 17.4 | - | 23.4 | 19.5 | 26.4 | 21.8 | 17.1 | 17.2 | 13.4 | 13.8 | 10.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,000.7 | 894.7 | 854.8 | 843.6 | 944.7 | 698.2 | - | 703.1 | 645.5 | 528.7 | 459.0 | 442.2 | 496.6 | 441.3 | 346.6 | 210.1 | - | - |
| 78.8 |
| 62.3 |
| - |
| - |
| Accumulated Depreciation | 176.9 | 152.7 | 144.7 | 135.7 | 128.7 | 120.8 | - | 94.7 | 85.0 | (85.4) | (72.8) | (63.6) | (57.1) | (53.4) | (47.2) | 41.5 | - | - |
| Property,Plant & Equipment Net | 115.8 | 57.4 | 47.2 | 40.7 | 35.8 | 43.3 | - | 64.8 | 71.5 | 72.4 | 72.0 | 68.9 | 56.6 | 45.3 | 31.6 | 20.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 254.5 | 183.7 | 180.0 | 168.1 | 168.0 | 168.3 | - | 148.1 | 148.5 | 135.7 | 137.1 | 154.8 | 96.1 | 91.6 | 75.6 | 38.6 | - | - |
| Intangible Assets | 281.4 | 113.4 | 126.3 | 101.2 | 112.1 | 115.2 | - | 143.3 | 151.3 | 144.4 | 149.8 | 139.7 | 129.6 | 135.8 | 98.9 | 42.7 | - | - |
| Operating Lease Right Of Use Assets | 235.9 | 139.7 | 122.8 | 90.3 | 85.4 | 101.4 | 194.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.2 | 0.6 | 0.6 | 1.8 | 4.6 | 5.4 | - | - | - | - | - | - | - | 0.0 | 2.4 | 7.8 | - | - |
| Other Non-Current Assets | 22.8 | 22.2 | 16.3 | 12.1 | 4.2 | 4.8 | - | 2.0 | 2.1 | 4.7 | 5.1 | 10.0 | 3.3 | 2.3 | 1.3 | 2.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,914.3 | 1,411.8 | 1,347.9 | 1,258.0 | 1,355.5 | 1,137.8 | - | 1,072.6 | 1,057.2 | 960.9 | 914.4 | 911.2 | 880.2 | 804.0 | 639.8 | 447.7 | - | - |
| 37.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 58.8 | 43.2 | 40.3 | 29.5 | 30.8 | 34.3 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 258.8 | 142.5 | 154.8 | 138.5 | 243.2 | 118.1 | - | 130.6 | 120.6 | 86.6 | 72.1 | 67.8 | 37.1 | 31.8 | 34.3 | 18.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 525.7 | 413.7 | 377.6 | 320.9 | 435.2 | 235.9 | - | 224.7 | 206.6 | 183.1 | 174.8 | 177.6 | 154.5 | 134.5 | 135.1 | 71.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 193.1 | 109.8 | 98.5 | 79.1 | 80.1 | 98.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 36.1 | 4.6 | 8.6 | 3.9 | 3.4 | 2.6 | - | 4.0 | 3.6 | 19.5 | 39.4 | 24.7 | 13.2 | 5.1 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,010.3 | 535.8 | 499.9 | 414.1 | 535.0 | 347.4 | - | 257.9 | 248.2 | 219.8 | 235.7 | 241.7 | 201.4 | 177.6 | 165.0 | 90.4 | - | - |
| 0.0 |
| - |
| Additional Paid In Capital | 653.6 | 614.4 | 586.2 | 520.4 | 496.0 | 478.5 | - | 424.8 | 390.7 | 353.4 | 325.5 | 275.0 | 247.9 | 217.6 | 186.3 | 165.8 | 147.7 | - |
| Retained Earnings | 1,771.6 | 1,787.9 | 1,679.5 | 1,571.1 | 1,421.1 | 1,279.6 | - | 1,217.5 | 1,135.7 | 1,017.8 | 896.8 | 783.9 | 672.0 | 540.0 | 420.4 | 323.1 | 247.4 | - |
| Accumulated Other Comprehensive Income | (29.5) | (48.3) | (29.0) | (35.7) | (29.5) | (29.2) | - | (32.6) | (25.6) | (31.8) | (31.4) | (12.8) | (6.7) | 1.4 | 0.7 | 1.0 | 0.7 | - |
| Treasury Stock | 1,529.3 | 1,506.2 | 1,407.0 | 1,224.3 | 1,075.4 | 952.3 | - | 803.9 | 698.0 | 598.6 | 512.6 | 376.9 | 234.7 | 132.5 | (132.5) | (132.5) | 128.0 | - |
| Minority Interest | 37.6 | 28.3 | 18.4 | 12.3 | 8.4 | 13.8 | - | 8.9 | 6.1 | 0.2 | 0.3 | 0.3 | 0.3 | (0.2) | (0.1) | - | - | - |
| Total Stockholders Equity | 866.4 | 847.7 | 829.6 | 831.6 | 812.1 | 776.6 | - | 805.8 | 802.8 | 740.9 | 678.4 | 669.3 | 678.5 | 626.6 | 474.9 | 357.3 | 267.8 | 206.2 |
| Total Equity | 904.0 | 876.0 | 848.0 | 843.9 | 820.5 | 790.4 | - | 814.7 | 808.9 | 741.1 | 678.7 | 669.5 | 678.8 | 626.4 | 474.8 | 357.3 | 267.8 | 206.2 |
| - |
| - |
| Net debt | 121.7 | (203.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 475.0 | 481.0 | 477.2 | 522.6 | 509.5 | 462.3 | - | 478.4 | 438.9 | 345.5 | 284.2 | 264.6 | 342.1 | 306.8 | 211.5 | 138.6 | - | - |
| Book Value | 866.4 | 847.7 | 829.6 | 831.6 | 812.1 | 776.6 | - | 805.8 | 802.8 | 740.9 | 678.4 | 669.3 | 678.5 | 626.6 | 474.9 | 357.3 | 267.8 | 206.2 |
| Tangible Book Value | 330.5 | 550.6 | 523.3 | 562.3 | 532.0 | 493.1 | - | 514.4 | 503.0 | 460.8 | 391.5 | 374.8 | 452.8 | 399.3 | 300.4 | 276.0 | - | - |
| 150.9 |
| 170.3 |
| 219.5 |
| 219.5 |
| 262.1 |
| 233.2 |
| 247.9 |
| 223.8 |
| 318.1 |
| 211.1 |
| - |
| 167.5 |
| 212.7 |
| 160.3 |
| 200.0 |
| 172.5 |
| 191.0 |
| 125.4 |
| 181.2 |
| 92.1 |
| 99.4 |
| 94.3 |
| 126.1 |
| 62.7 |
| 76.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.1 | 0.1 | 2.5 | 13.5 | 11.1 | 11.8 | 11.6 | 15.2 | 14.6 | 16.4 | 13.7 | 15.1 | 9.1 | 29.6 | 9.9 | 44.0 | 40.4 | 40.5 | 39.8 | 39.3 | 33.3 | 38.8 | 34.3 | - | 27.5 | 36.1 | 61.4 | 67.0 | 57.9 | 64.3 | 54.7 | 64.0 | 51.0 | 57.3 | 45.7 | 39.5 | 30.3 | 32.5 |
| Cash And Short Term Investments | - | - | - | 111.9 | 147.2 | 203.4 | - | 192.2 | 143.1 | - | - | - | - | - | 148.2 | 180.5 | 180.2 | 263.5 | 259.9 | 302.7 | 273.0 | 287.2 | 257.2 | 356.9 | 245.4 | - | 194.9 | 248.8 | 221.6 | 267.0 | 230.4 | 255.3 | 180.1 | 245.2 | 143.1 | 156.7 | 139.9 | 165.6 | 93.0 | 108.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5.8 | 7.1 | 6.3 | 5.9 | 4.1 | 4.7 | 4.1 | 3.2 | 4.9 | 4.8 | 4.5 | 6.1 | 7.2 | 7.7 | 8.6 | 13.1 | 11.9 | 12.3 | 11.6 | 10.6 | 9.7 | 8.9 | 10.2 | 123.5 | 231.4 | - | 297.7 | 285.2 | 264.5 | 241.4 | 282.8 | 245.8 | 241.3 | 201.4 | 287.9 | 213.8 | 185.4 | 144.2 | 229.2 | 188.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 379.4 | 417.0 | 476.0 | 437.0 | 238.6 | 257.6 | 268.7 | 241.6 | 202.0 | 229.0 | 205.7 | 207.8 | 179.9 | 228.8 | 244.3 | 306.5 | 233.4 | 255.2 | 201.2 | 125.5 | 106.6 | 101.4 | 109.7 | 103.3 | 102.3 | - | 148.1 | 146.1 | 115.3 | 137.2 | 147.5 | 133.6 | 94.4 | 110.3 | 124.1 | 121.2 | 97.0 | 119.8 | 112.0 | 116.4 |
| Prepaid Expenses | 139.6 | 46.8 | 56.8 | 54.0 | 34.9 | 34.5 | 28.0 | 28.4 | 28.3 | 29.0 | 24.3 | 24.3 | 22.3 | 23.0 | 25.5 | 31.0 | 21.2 | 20.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,048.9 | 1,000.7 | 1,092.7 | 997.8 | 886.0 | 894.7 | 944.8 | 860.1 | 807.3 | 854.8 | 853.6 | 827.9 | 768.0 | 843.6 | 817.2 | 906.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 112.3 | 115.8 | 112.3 | 104.4 | 65.9 | 57.4 | 52.9 | 49.1 | 47.5 | 47.2 | 44.9 | 42.3 | 41.5 | 40.7 | 36.9 | 35.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 254.2 | 254.5 | 273.8 | 266.6 | 187.4 | 183.7 | 181.9 | 183.4 | 180.9 | 180.0 | 168.6 | 169.0 | 168.2 | 168.1 | 167.7 | 168.0 | 168.4 | 168.0 | ||||||||||||||||||||||
| Intangible Assets | 276.2 | 281.4 | 277.3 | 282.4 | 112.6 | 113.4 | 108.3 | 122.9 | 124.4 | 126.3 | 99.8 | 101.0 | 100.8 | 101.2 | 103.0 | 107.2 | 110.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 237.3 | 235.9 | 220.7 | 220.1 | 152.7 | 139.7 | 148.4 | 143.5 | 127.5 | 122.8 | 113.1 | 116.9 | 112.5 | 90.3 | 90.4 | 85.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.2 | 3.2 | 1.4 | 2.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.6 | 2.1 | 2.0 | 1.8 | 6.9 | 6.5 | 6.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 22.8 | 22.8 | 21.4 | 21.6 | 22.0 | 22.2 | 20.2 | 15.6 | 16.0 | 16.3 | 10.6 | 10.9 | 11.8 | 12.1 | 3.7 | 4.0 | 4.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,955.0 | 1,914.3 | 1,999.5 | 1,895.1 | 1,427.2 | 1,411.8 | 1,457.1 | 1,375.1 | 1,304.2 | 1,347.9 | 1,292.2 | 1,270.2 | 1,205.1 | 1,258.0 | 1,226.2 | 1,313.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 195.7 | 197.2 | 254.3 | 235.7 | 217.2 | 206.9 | 225.6 | 189.8 | 170.2 | 161.1 | 140.6 | 130.4 | 101.7 | 130.5 | 99.2 | 105.1 | 121.4 | 136.8 | 121.8 | 91.8 | 99.0 | 73.9 | 65.7 | 42.5 | 76.3 | - | 90.3 | 107.4 | 62.6 | 79.8 | 94.6 | 100.5 | 65.3 | 67.0 | 102.9 | 101.4 | 70.9 | 80.6 | 102.1 | 101.5 |
| Short Term Debt | - | - | - | 5.6 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 61.9 | 58.8 | 56.0 | 56.2 | 45.5 | 43.2 | 43.8 | 45.0 | 40.0 | 40.3 | 36.5 | 36.6 | 34.0 | 29.5 | 30.2 | 31.1 | ||||||||||||||||||||||||
| Accrued Expenses | 193.7 | 258.8 | 237.7 | 181.3 | 110.3 | 142.5 | 150.1 | 143.1 | 109.2 | 154.8 | 129.8 | 134.5 | 112.4 | 138.5 | 119.7 | 219.0 | 162.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 471.4 | 525.7 | 572.2 | 496.6 | 394.6 | 413.7 | 453.0 | 405.9 | 332.5 | 377.6 | 331.8 | 317.6 | 257.2 | 320.9 | 280.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 286.5 | 234.2 | 293.8 | 287.9 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 191.9 | 193.1 | 190.5 | 189.4 | 120.7 | 109.8 | 118.7 | 113.0 | 102.6 | 98.5 | 91.9 | 96.3 | 95.8 | 79.1 | 79.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 36.3 | 36.1 | 39.9 | 38.6 | 5.1 | 4.6 | 8.8 | 9.1 | 9.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,007.7 | 1,010.3 | 1,113.4 | 1,031.7 | 523.5 | 535.8 | 597.1 | 542.7 | 460.5 | 499.9 | 438.5 | 428.5 | 367.4 | 414.1 | 374.3 | 470.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 660.9 | 653.6 | 636.6 | 629.1 | 621.5 | 614.4 | 607.5 | 600.2 | 592.1 | 586.2 | 579.5 | 533.6 | 526.8 | 520.4 | 514.2 | 508.1 | 502.3 | |||||||||||||||||||||||
| Retained Earnings | 1,828.1 | 1,771.6 | 1,763.6 | 1,758.4 | 1,813.1 | 1,787.9 | 1,768.2 | 1,728.1 | 1,708.0 | 1,679.5 | 1,659.2 | 1,610.5 | 1,591.8 | 1,571.1 | 1,555.6 | 1,510.7 | 1,478.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (39.1) | (29.5) | (34.8) | (39.8) | (45.3) | (48.3) | (38.3) | (36.7) | (30.5) | (29.0) | (33.4) | (31.0) | (34.9) | (35.7) | (39.9) | |||||||||||||||||||||||||
| Treasury Stock | 1,536.7 | 1,529.3 | 1,514.6 | 1,514.4 | 1,514.0 | 1,506.2 | 1,503.5 | 1,483.3 | 1,444.4 | 1,407.0 | 1,368.2 | 1,288.5 | 1,262.8 | 1,224.3 | 1,187.5 | 1,152.5 | 1,117.8 | |||||||||||||||||||||||
| Minority Interest | 34.1 | 37.6 | 35.3 | 30.1 | 28.3 | 28.3 | 26.1 | 24.1 | 18.4 | 18.4 | 16.7 | 17.2 | 16.7 | 12.3 | 9.6 | 9.8 | 8.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 913.2 | 866.4 | 850.8 | 833.2 | 875.3 | 847.7 | 833.9 | 808.3 | 825.2 | 829.6 | 837.0 | 824.5 | 821.0 | 831.6 | 842.3 | 833.5 | 835.2 | |||||||||||||||||||||||
| Total Equity | 947.2 | 904.0 | 886.1 | 863.4 | 903.7 | 876.0 | 860.1 | 832.4 | 843.6 | 848.0 | 853.7 | 841.7 | 837.7 | 843.9 | 851.9 | 843.3 | 843.4 | 820.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 286.5 | 234.2 | 293.8 | 293.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | 181.6 | (147.2) | (203.4) | - | (192.2) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 577.5 | 475.0 | 520.5 | 501.2 | 491.5 | 481.0 | 491.9 | 454.2 | 474.8 | 477.2 | 521.8 | 510.3 | 510.8 | 522.6 | 537.2 | 526.8 | 522.8 | 509.5 | ||||||||||||||||||||||
| Book Value | 913.2 | 866.4 | 850.8 | 833.2 | 875.3 | 847.7 | 833.9 | 808.3 | 825.2 | 829.6 | 837.0 | 824.5 | 821.0 | 831.6 | 842.3 | 833.5 | 835.2 | 812.1 | ||||||||||||||||||||||
| Tangible Book Value | 382.8 | 330.5 | 299.7 | 284.3 | 575.3 | 550.6 | 543.7 | 502.0 | 519.9 | 523.3 | 568.6 | 554.5 | 552.0 | 562.3 | 571.7 | 558.4 | 556.5 | |||||||||||||||||||||||
| 19.2 |
| 20.5 |
| 16.7 |
| 17.4 |
| 13.5 |
| 18.4 |
| 24.2 |
| - |
| 28.6 |
| 31.3 |
| 27.7 |
| 23.4 |
| 24.1 |
| 24.5 |
| 23.5 |
| 19.5 |
| 26.1 |
| 28.6 |
| 22.6 |
| 26.4 |
| 26.0 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 868.1 |
| 944.7 |
| 881.1 |
| 743.8 |
| 734.5 |
| 698.2 |
| 647.8 |
| 635.9 |
| 640.8 |
| - |
| 707.1 |
| 740.8 |
| 661.1 |
| 703.1 |
| 753.9 |
| 712.0 |
| 622.5 |
| 645.5 |
| 649.0 |
| 582.4 |
| 502.5 |
| 528.7 |
| 506.4 |
| 483.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.4 |
| 35.8 |
| 36.8 |
| 38.2 |
| 40.5 |
| 43.3 |
| 43.1 |
| 49.6 |
| 52.2 |
| - |
| 60.7 |
| 61.7 |
| 63.7 |
| 64.8 |
| 65.5 |
| 67.4 |
| 69.6 |
| 71.5 |
| 73.9 |
| 74.1 |
| 74.7 |
| 72.4 |
| 74.4 |
| 73.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.0 |
| 168.4 |
| 168.0 |
| 168.3 |
| 166.8 |
| 166.3 |
| 165.9 |
| - |
| 171.4 |
| 148.6 |
| 148.3 |
| 148.1 |
| 149.0 |
| 148.1 |
| 149.3 |
| 148.5 |
| 154.0 |
| 153.7 |
| 152.4 |
| 135.7 |
| 136.5 |
| 137.2 |
| 112.1 |
| 113.1 |
| 114.5 |
| 114.8 |
| 115.2 |
| 116.3 |
| 149.4 |
| 149.0 |
| - |
| 162.9 |
| 137.6 |
| 141.6 |
| 143.3 |
| 146.3 |
| 147.3 |
| 149.2 |
| 151.3 |
| 151.6 |
| 151.5 |
| 151.9 |
| 144.4 |
| 146.4 |
| 149.0 |
| 84.0 |
| 85.4 |
| 90.8 |
| 97.2 |
| 99.5 |
| 101.4 |
| 111.7 |
| 120.5 |
| 127.2 |
| 194.1 |
| 162.4 |
| 179.3 |
| 181.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 5.0 |
| 5.4 |
| 5.4 |
| 5.4 |
| 14.7 |
| 6.4 |
| 6.4 |
| - |
| 13.6 |
| 9.3 |
| 9.3 |
| 9.3 |
| 6.4 |
| 6.3 |
| 6.4 |
| 6.4 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 0.6 |
| 0.6 |
| 4.2 |
| 4.3 |
| 4.6 |
| 5.2 |
| 4.8 |
| 2.7 |
| 2.9 |
| 3.0 |
| - |
| 2.7 |
| 2.6 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.2 |
| 2.2 |
| 2.1 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.7 |
| 4.9 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,278.5 |
| 1,355.5 |
| 1,300.1 |
| 1,173.1 |
| 1,168.9 |
| 1,137.8 |
| 1,104.4 |
| 1,132.4 |
| 1,145.9 |
| - |
| 1,282.5 |
| 1,281.6 |
| 1,209.8 |
| 1,072.6 |
| 1,125.1 |
| 1,087.6 |
| 1,021.9 |
| 1,057.2 |
| 1,071.4 |
| 1,012.7 |
| 944.0 |
| 960.9 |
| 962.4 |
| 941.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.6 |
| 30.8 |
| 32.1 |
| 33.6 |
| 33.4 |
| 34.3 |
| 36.2 |
| 36.9 |
| 37.5 |
| - |
| 38.1 |
| 38.7 |
| 37.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 243.2 |
| 211.0 |
| 139.7 |
| 120.3 |
| 118.1 |
| 112.6 |
| 113.7 |
| 87.7 |
| - |
| 112.4 |
| 129.8 |
| 99.9 |
| 130.6 |
| 113.3 |
| 126.8 |
| 101.9 |
| 120.6 |
| 97.1 |
| 94.0 |
| 63.5 |
| 86.6 |
| 71.1 |
| 76.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 379.6 |
| 345.3 |
| 435.2 |
| 388.6 |
| 279.2 |
| 256.5 |
| 235.9 |
| 218.1 |
| 237.9 |
| 232.7 |
| - |
| 252.7 |
| 282.2 |
| 203.8 |
| 224.7 |
| 216.5 |
| 231.4 |
| 172.3 |
| 206.6 |
| 211.3 |
| 204.6 |
| 145.4 |
| 183.1 |
| 197.8 |
| 200.7 |
| 76.0 |
| 75.6 |
| 80.1 |
| 85.4 |
| 92.2 |
| 96.2 |
| 98.6 |
| 108.0 |
| 114.6 |
| 121.2 |
| - |
| 139.7 |
| 154.6 |
| 158.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| 4.0 |
| 4.0 |
| 4.0 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 18.7 |
| 19.5 |
| 19.5 |
| 19.5 |
| 26.3 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.1 |
| 535.0 |
| 492.9 |
| 390.6 |
| 368.2 |
| 347.4 |
| 336.7 |
| 365.3 |
| 372.3 |
| - |
| 432.2 |
| 454.0 |
| 379.2 |
| 257.9 |
| 257.9 |
| 257.3 |
| 213.7 |
| 248.2 |
| 268.4 |
| 262.9 |
| 205.1 |
| 219.8 |
| 238.7 |
| 240.4 |
| 496.0 |
| 487.7 |
| 481.6 |
| 485.6 |
| 478.5 |
| 472.1 |
| 466.4 |
| 460.8 |
| - |
| 445.1 |
| 438.2 |
| 431.2 |
| 424.8 |
| 418.9 |
| 412.1 |
| 397.1 |
| 390.7 |
| 380.4 |
| 369.9 |
| 360.4 |
| 353.4 |
| 341.4 |
| 339.0 |
| 1,421.1 |
| 1,367.3 |
| 1,312.8 |
| 1,288.3 |
| 1,279.6 |
| 1,257.0 |
| 1,263.9 |
| 1,280.5 |
| - |
| 1,305.3 |
| 1,264.6 |
| 1,240.0 |
| 1,217.5 |
| 1,217.2 |
| 1,173.3 |
| 1,152.6 |
| 1,135.7 |
| 1,111.1 |
| 1,066.9 |
| 1,037.9 |
| 1,017.8 |
| 989.0 |
| 941.5 |
| (32.7) |
| (28.0) |
| (29.5) |
| (29.2) |
| (25.1) |
| (28.5) |
| (29.2) |
| (37.5) |
| (39.9) |
| (45.2) |
| - |
| (31.2) |
| (29.4) |
| (30.5) |
| (32.6) |
| (27.4) |
| (28.7) |
| (24.5) |
| (25.6) |
| (22.7) |
| (26.2) |
| (29.4) |
| (31.8) |
| (28.0) |
| (26.4) |
| 1,075.4 |
| 1,027.0 |
| 995.1 |
| 957.8 |
| 952.3 |
| 935.5 |
| 935.4 |
| 934.8 |
| - |
| 880.4 |
| (855.1) |
| (821.1) |
| (803.9) |
| 748.9 |
| (733.1) |
| 723.7 |
| 698.0 |
| 671.8 |
| 662.5 |
| 631.7 |
| 598.6 |
| 579.0 |
| 553.6 |
| 8.4 |
| 8.4 |
| 8.2 |
| 13.2 |
| 13.8 |
| 11.6 |
| 12.0 |
| 12.4 |
| - |
| 11.5 |
| 9.2 |
| 10.9 |
| 8.9 |
| 7.4 |
| 6.7 |
| 6.6 |
| 6.1 |
| 5.9 |
| 1.7 |
| 1.6 |
| 0.2 |
| 0.3 |
| 0.3 |
| 812.1 |
| 798.8 |
| 774.3 |
| 787.5 |
| 776.6 |
| 756.1 |
| 755.1 |
| 761.2 |
| - |
| 838.7 |
| 818.4 |
| 819.7 |
| 805.8 |
| 859.8 |
| 823.6 |
| 801.6 |
| 802.8 |
| 797.1 |
| 748.0 |
| 737.2 |
| 740.9 |
| 723.4 |
| 700.4 |
| 807.2 |
| 782.5 |
| 800.8 |
| 790.4 |
| 767.7 |
| 767.1 |
| 773.6 |
| - |
| 850.2 |
| 827.6 |
| 830.5 |
| 814.7 |
| 867.2 |
| 830.3 |
| 808.2 |
| 808.9 |
| 803.0 |
| 749.7 |
| 738.8 |
| 741.1 |
| 723.6 |
| 700.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 492.5 |
| 464.6 |
| 478.0 |
| 462.3 |
| 429.8 |
| 398.0 |
| 408.1 |
| - |
| 454.4 |
| 458.6 |
| 457.2 |
| 478.4 |
| 537.4 |
| 480.6 |
| 450.2 |
| 438.9 |
| 437.7 |
| 377.8 |
| 357.1 |
| 345.5 |
| 308.7 |
| 282.3 |
| 798.8 |
| 774.3 |
| 787.5 |
| 776.6 |
| 756.1 |
| 755.1 |
| 761.2 |
| - |
| 838.7 |
| 818.4 |
| 819.7 |
| 805.8 |
| 859.8 |
| 823.6 |
| 801.6 |
| 802.8 |
| 797.1 |
| 748.0 |
| 737.2 |
| 740.9 |
| 723.4 |
| 700.4 |
| 532.0 |
| 517.7 |
| 491.4 |
| 504.8 |
| 493.1 |
| 473.0 |
| 439.3 |
| 446.4 |
| - |
| 504.4 |
| 532.2 |
| 529.7 |
| 514.4 |
| 564.5 |
| 528.2 |
| 503.0 |
| 503.0 |
| 491.4 |
| 442.9 |
| 432.9 |
| 460.8 |
| 440.4 |
| 414.3 |