| (in millions of USD) | Q4 FY 26 | 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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 638.3 | 659.8 | 618.7 | 605.3 | 610.3 | 581.8 | 570.2 | 548.9 | 495.1 | 497.9 | 701.2 | 435.4 | 712.4 | 463.8 | 262.6 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 638.3 | 610.3 | 495.1 | 435.4 | 262.6 | 209.5 | 126.6 | 113.7 | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.6 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 638.3 | 610.3 | 495.1 | 435.4 | 262.6 | 209.5 | 126.6 | 113.7 | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 88.8 | 84.1 | 64.6 | 90.5 | 57.5 | 45.7 | 57.6 | 42.0 | - | 15.3 | 16.3 | 13.5 | 11.2 | 11.5 | - |
| Current Assets | |||||||||||||||
| Inventory | 358.3 | 360.6 | 318.7 | 241.3 | 166.1 | 126.4 | 122.6 | 98.0 | - | 9.1 | 8.6 | 8.7 | 8.4 | 8.7 | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 500.7 | 463.1 | 418.6 | 223.7 | 193.2 | 175.6 | 164.3 | 113.1 | - | 55.6 | 60.1 | 74.6 | 62.9 | 73.1 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 70.5 | 65.1 | 50.8 | 92.2 | 57.2 | 38.7 | 43.4 | 36.8 | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 14.4 | 24.8 | 24.7 | 12.4 | 39.3 | 77.3 | 54.3 | 58.9 | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 23.8 | 24.8 | 24.7 | 12.4 | 39.3 | 77.3 | 54.3 | 59.3 | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| 310.3 |
| 287.7 |
| 267.1 |
| 264.3 |
| 236.5 |
| 209.5 |
| 171.3 |
| 154.7 |
| 143.6 |
| 126.6 |
| 129.0 |
| 102.9 |
| 80.9 |
| 81.0 |
| 78.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 638.3 | 659.8 | 618.7 | 605.3 | 610.3 | 581.8 | 570.2 | 548.9 | 495.1 | 497.9 | 701.2 | 435.4 | 712.4 | 463.8 | 262.6 | 310.3 | 287.7 | 267.1 | 264.3 | 236.5 | 209.5 | 171.3 | 154.7 | 143.6 | 126.6 | 129.0 | 102.9 | 80.9 | 81.0 | 78.9 | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 88.8 | 67.1 | 94.1 | 99.6 | 84.1 | 68.4 | 74.8 | 72.7 | 64.6 | 48.7 | 55.1 | 90.5 | 47.5 | 128.6 | 57.5 | 72.9 | 60.5 | 41.3 | 46.8 | 43.4 | 45.7 | 42.2 | 56.2 | 57.7 | 57.6 | 46.5 | 55.2 | 56.0 | - | - | 13.6 | - | 15.8 | 14.8 | 15.3 | 14.3 | 12.1 | 16.3 | 13.6 | 17.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 358.3 | 341.3 | 352.2 | 372.7 | 360.6 | 336.8 | 325.5 | 320.0 | 318.7 | 290.5 | 182.2 | 241.3 | 220.9 | 292.2 | 166.1 | 180.0 | 191.6 | 131.1 | 128.0 | 115.8 | 126.4 | 107.9 | 113.1 | 113.2 | 122.6 | 111.4 | 113.1 | 114.1 | - | - | 11.4 | - | 12.0 | 11.8 | 9.1 | 10.8 | 10.5 | 8.6 | 9.2 | 13.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 42.8 | 49.1 | 47.4 | 37.8 | 31.4 | 33.7 | 43.6 | 34.3 | 39.9 | 33.1 | 39.4 | 15.0 | 24.3 | 22.9 | 13.6 | 20.3 | 22.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,128.2 | 1,117.2 | 1,112.4 | 1,115.5 | 1,086.5 | 1,020.7 | 1,014.1 | 975.9 | 918.3 | 870.2 | 977.9 | 782.3 | 1,005.2 | 907.4 | 499.8 | 583.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 500.7 | 490.8 | 485.4 | 482.3 | 463.1 | 453.2 | 443.0 | 429.0 | 418.6 | 408.6 | 305.8 | 223.7 | 266.8 | 238.9 | 193.2 | 207.3 | 202.7 | 179.0 | 176.8 | 177.4 | 175.6 | 176.1 | 174.0 | 169.2 | 164.3 | 164.2 | 162.2 | 159.4 | - | - | 54.7 | - | 57.3 | 57.1 | 55.6 | 55.8 | 55.6 | 60.1 | 60.3 | 69.9 |
| Accumulated Depreciation | 186.5 | 179.1 | 171.4 | 165.3 | 156.0 | 149.0 | 142.1 | 135.6 | 127.7 | 120.9 | 114.0 | 90.7 | 101.0 | 93.9 | 78.0 | 84.4 | 81.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 314.2 | 311.7 | 314.0 | 317.0 | 307.1 | 304.2 | 300.8 | 293.4 | 290.9 | 287.7 | 191.8 | 133.0 | 165.9 | 144.9 | 115.1 | 122.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 365.2 | 363.6 | 363.6 | 363.5 | 358.0 | 358.0 | 358.0 | 358.0 | 358.0 | 359.3 | 196.6 | 192.0 | 196.6 | 192.6 | 191.8 | 192.0 | 192.6 | 173.5 | ||||||||||||||||||||||
| Intangible Assets | 55.8 | 58.8 | 61.7 | 64.7 | 64.7 | 67.6 | 70.5 | 73.5 | 76.4 | 79.3 | 40.3 | 51.3 | 48.3 | 50.0 | 58.8 | 55.1 | 56.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 27.0 | - | - | - | - | - | - | - | - | - | - | 11.2 | - | - | 11.5 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 23.5 | 14.9 | 18.5 | 36.2 | 38.0 | 29.6 | 27.8 | 27.6 | 26.9 | 22.3 | 19.8 | 17.8 | 14.7 | 16.3 | 19.9 | 13.8 | 16.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 244.7 | 248.1 | 250.6 | 252.3 | 256.1 | 257.4 | 256.5 | 258.7 | 252.9 | 250.7 | 242.8 | 58.4 | 81.0 | 62.1 | 32.4 | 43.1 | 37.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,131.5 | 2,114.3 | 2,120.8 | 2,149.3 | 2,110.4 | 2,037.5 | 2,027.7 | 1,987.1 | 1,923.3 | 1,869.4 | 1,669.2 | 1,234.6 | 1,511.7 | 1,373.3 | 917.9 | 1,010.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 70.5 | 47.5 | 63.2 | 68.2 | 65.1 | 44.7 | 64.3 | 61.4 | 50.8 | 43.8 | 50.8 | 92.2 | 39.4 | 76.1 | 57.2 | 57.7 | 66.1 | 38.6 | 44.2 | 32.3 | 38.7 | 27.3 | 43.3 | 45.0 | 43.4 | 34.7 | 46.0 | 43.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 9.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.8 | - | - | - | - | - | - | - | - | - | - | 4.6 | - | - | 4.3 | - | ||||||||||||||||||||||||
| Accrued Expenses | 54.4 | 48.4 | 47.4 | 48.1 | 52.6 | 45.7 | 40.3 | 40.6 | 35.1 | 33.9 | 28.7 | 64.9 | 38.0 | 50.6 | 42.6 | 45.5 | 38.7 | 35.2 | ||||||||||||||||||||||
| Other Current Liabilities | 290.1 | 268.7 | 266.4 | 294.1 | 280.1 | 261.3 | 268.4 | 264.4 | 247.5 | 215.1 | 192.3 | 222.5 | 220.9 | 256.2 | 180.7 | 200.7 | 193.6 | |||||||||||||||||||||||
| Total Current Liabilities | 455.3 | 411.6 | 428.5 | 466.0 | 451.3 | 394.2 | 418.7 | 418.7 | 389.6 | 339.3 | 243.2 | 350.1 | 260.3 | 370.2 | 263.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 14.4 | 23.8 | 24.0 | 24.1 | 24.8 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 12.4 | 12.4 | 12.4 | 12.4 | 39.3 | 12.4 | 39.3 | 39.3 | 77.3 | 77.3 | 77.3 | 39.3 | 44.3 | 49.3 | 54.3 | 59.3 | 59.3 | 59.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 18.2 | - | - | - | - | - | - | - | - | - | - | 6.6 | - | - | 7.2 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8.4 | 8.3 | 7.9 | 7.9 | 7.4 | 7.1 | 7.3 | 7.1 | 6.9 | 6.9 | 6.4 | 5.1 | 5.7 | 5.4 | 4.3 | 4.6 | 4.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 80.4 | 78.4 | 79.1 | 80.8 | 82.5 | 83.2 | 84.7 | 85.9 | 79.8 | 76.6 | 67.0 | 41.8 | 59.8 | 41.7 | 42.0 | 41.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 103.3 | 110.5 | 111.0 | 112.8 | 114.7 | 115.0 | 116.7 | 117.7 | 111.4 | 108.2 | 85.8 | 59.4 | 78.0 | 59.5 | 85.6 | 58.1 | ||||||||||||||||||||||||
| Total Liabilities | 558.6 | 522.1 | 539.5 | 578.8 | 566.0 | 509.2 | 535.4 | 536.4 | 501.0 | 447.5 | 329.0 | 409.5 | 338.2 | 429.8 | 349.3 | 347.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | - | - | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 975.9 | 999.0 | 995.7 | 988.0 | 976.0 | 965.0 | 924.4 | 889.8 | 866.5 | 868.6 | 821.6 | 327.9 | 670.5 | 444.7 | 82.9 | 173.5 | 124.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.5) | (14.5) | (17.0) | (14.6) | (20.1) | (21.0) | (13.4) | (15.1) | (13.9) | (11.3) | (13.7) | (7.2) | (13.8) | (9.5) | (7.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,572.9 | 1,592.2 | 1,581.3 | 1,570.5 | 1,544.4 | 1,528.3 | 1,492.3 | 1,450.7 | 1,422.4 | 1,422.0 | 1,340.2 | 825.1 | 1,173.4 | 943.6 | 568.6 | 663.0 | ||||||||||||||||||||||||
| Total Equity | 1,572.9 | 1,592.2 | 1,581.3 | 1,570.5 | 1,544.4 | 1,528.3 | 1,492.3 | 1,450.7 | 1,422.4 | 1,422.0 | 1,340.2 | 825.1 | 1,173.4 | 943.6 | 568.6 | 663.0 | 612.6 | 532.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 23.8 | 23.8 | 24.0 | 24.1 | 24.8 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 12.4 | 12.4 | 12.4 | 12.4 | 39.3 | 12.4 | 39.3 | 39.3 | 77.3 | 77.3 | 77.3 | 39.3 | 44.3 | 49.3 | 54.3 | 59.3 | 59.3 | 59.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (614.5) | (635.9) | (594.7) | (581.2) | (585.6) | (557.1) | (545.5) | (524.2) | (470.4) | (473.2) | (688.7) | (423.0) | (700.0) | (451.3) | (223.3) | (297.8) | (248.4) | (227.7) | ||||||||||||||||||||||
| Working Capital | 672.9 | 705.7 | 683.9 | 649.5 | 635.2 | 626.5 | 595.4 | 557.2 | 528.7 | 530.9 | 734.8 | 432.1 | 744.9 | 537.2 | 236.1 | 294.2 | 273.9 | 247.4 | ||||||||||||||||||||||
| Book Value | 1,572.9 | 1,592.2 | 1,581.3 | 1,570.5 | 1,544.4 | 1,528.3 | 1,492.3 | 1,450.7 | 1,422.4 | 1,422.0 | 1,340.2 | 825.1 | 1,173.4 | 943.6 | 568.6 | 663.0 | 612.6 | 532.2 | ||||||||||||||||||||||
| Tangible Book Value | 1,152.0 | 1,169.8 | 1,155.9 | 1,142.3 | 1,121.8 | 1,102.7 | 1,063.8 | 1,019.3 | 988.0 | 983.4 | 1,103.3 | 581.9 | 928.6 | 701.0 | 318.0 | 415.9 | 363.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 42.8 | 31.4 | 39.9 | 15.0 | 13.6 | 17.2 | 11.4 | 9.4 | - | 0.4 | 0.5 | 0.4 | 0.5 | 3.5 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,128.2 | 1,086.5 | 918.3 | 782.3 | 499.8 | 398.8 | 318.3 | 263.1 | - | 31.6 | 41.7 | 41.6 | 51.5 | 68.4 | - |
| - |
| Accumulated Depreciation | 186.5 | 156.0 | 127.7 | 90.7 | 78.0 | 66.3 | 55.7 | 45.1 | - | 44.0 | 46.0 | 56.3 | 45.9 | 53.0 | - |
| Property,Plant & Equipment Net | 314.2 | 307.1 | 290.9 | 133.0 | 115.1 | 109.3 | 108.6 | 68.0 | - | 11.6 | 14.0 | 18.3 | 21.2 | 24.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 365.2 | 358.0 | 358.0 | 192.0 | 191.8 | 173.5 | 173.4 | 3.2 | - | - | - | - | - | - | - |
| Intangible Assets | 55.8 | 64.7 | 76.4 | 51.3 | 58.8 | 43.4 | 48.9 | 1.5 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 27.0 | 32.4 | 38.7 | 11.2 | 11.5 | 14.8 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 23.5 | 38.0 | 26.9 | 17.8 | 19.9 | 21.8 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 244.7 | 256.1 | 252.9 | 58.4 | 32.4 | 34.9 | 16.7 | 6.4 | - | 7.3 | 6.6 | 6.3 | 6.2 | 5.9 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,131.5 | 2,110.4 | 1,923.3 | 1,234.6 | 917.9 | 781.7 | 700.0 | 395.4 | - | 50.4 | 65.8 | 67.9 | 78.9 | 99.1 | - |
| Short Term Debt | 9.3 | 0.0 | - | - | - | - | - | 0.4 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.8 | 9.3 | 7.5 | 4.6 | 4.3 | 4.8 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 54.4 | 52.6 | 35.1 | 64.9 | 42.6 | 27.8 | 32.1 | 24.1 | - | - | - | - | - | - | - |
| Other Current Liabilities | 290.1 | 280.1 | 247.5 | 222.5 | 180.7 | 114.0 | 129.6 | 100.1 | - | - | - | - | - | - | - |
| Total Current Liabilities | 455.3 | 451.3 | 389.6 | 350.1 | 263.6 | 186.6 | 206.3 | 167.1 | - | 15.1 | 18.2 | 14.2 | 14.7 | 14.7 | - |
| Operating Lease Liabilities Non-Current |
| 18.2 |
| 23.6 |
| 31.3 |
| 6.6 |
| 7.2 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 8.4 | 7.4 | 6.9 | 5.1 | 4.3 | 3.3 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 80.4 | 82.5 | 79.8 | 41.8 | 42.0 | 40.1 | 23.9 | 12.8 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 103.3 | 114.7 | 111.4 | 59.4 | 85.6 | 120.7 | 81.7 | 75.0 | - | 11.9 | 13.7 | 8.1 | 8.0 | 7.3 | - |
| Total Liabilities | 558.6 | 566.0 | 501.0 | 409.5 | 349.3 | 307.4 | 288.0 | 242.1 | - | 27.1 | 13.7 | 8.1 | 22.7 | 22.1 | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 975.9 | 976.0 | 866.5 | 327.9 | 82.9 | (0.0) | (58.2) | 22.5 | - | 83.9 | 94.3 | 106.2 | 116.7 | 137.5 | 170.2 |
| Accumulated Other Comprehensive Income | (16.5) | (20.1) | (13.9) | (7.2) | (7.5) | (12.8) | (10.6) | (9.3) | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,572.9 | 1,544.4 | 1,422.4 | 825.1 | 568.6 | 474.3 | 412.0 | 153.3 | 89.8 | 23.4 | 33.8 | 45.7 | 56.2 | 77.0 | - |
| Total Equity | 1,572.9 | 1,544.4 | 1,422.4 | 825.1 | 568.6 | 474.3 | 412.0 | 153.3 | 89.8 | 23.4 | 33.8 | 45.7 | 56.2 | 77.0 | - |
| (614.5) |
| (585.6) |
| (470.4) |
| (423.0) |
| (223.3) |
| (132.1) |
| (72.3) |
| (54.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 672.9 | 635.2 | 528.7 | 432.1 | 236.1 | 212.2 | 112.0 | 96.0 | - | 16.5 | 23.4 | 27.4 | 36.8 | 53.7 | - |
| Book Value | 1,572.9 | 1,544.4 | 1,422.4 | 825.1 | 568.6 | 474.3 | 412.0 | 153.3 | 89.8 | 23.4 | 33.8 | 45.7 | 56.2 | 77.0 | - |
| Tangible Book Value | 1,152.0 | 1,121.8 | 988.0 | 581.9 | 318.0 | 257.4 | 189.6 | 148.6 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 18.2 |
| 16.1 |
| 17.2 |
| 13.4 |
| 16.1 |
| 14.1 |
| 11.4 |
| 11.9 |
| 11.7 |
| 12.5 |
| - |
| - |
| 1.2 |
| - |
| 1.0 |
| 1.0 |
| 0.4 |
| 1.4 |
| 1.5 |
| 0.5 |
| 1.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 562.4 |
| 455.0 |
| 457.3 |
| 411.8 |
| 398.8 |
| 334.8 |
| 340.1 |
| 328.6 |
| 318.3 |
| 298.7 |
| 282.9 |
| 263.5 |
| - |
| - |
| 39.1 |
| - |
| 38.4 |
| 37.1 |
| 31.6 |
| 34.0 |
| 31.9 |
| 41.7 |
| 33.1 |
| 36.8 |
| 75.2 |
| 72.1 |
| 69.4 |
| 66.3 |
| 65.2 |
| 62.6 |
| 59.0 |
| 55.7 |
| 52.9 |
| 50.3 |
| 47.4 |
| - |
| - |
| 43.9 |
| - |
| 45.4 |
| 45.2 |
| 44.0 |
| 44.5 |
| 44.2 |
| 46.0 |
| 46.7 |
| 54.3 |
| 121.3 |
| 103.8 |
| 104.7 |
| 108.0 |
| 109.3 |
| 110.9 |
| 111.4 |
| 110.2 |
| 108.6 |
| 111.4 |
| 112.0 |
| 111.9 |
| - |
| - |
| 10.8 |
| - |
| 11.9 |
| 12.0 |
| 11.6 |
| 11.3 |
| 11.4 |
| 14.0 |
| 13.6 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.5 |
| 173.4 |
| 172.1 |
| 177.5 |
| 178.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| 40.6 |
| 42.0 |
| 43.4 |
| 44.7 |
| 46.1 |
| 47.4 |
| 48.9 |
| 48.9 |
| 43.2 |
| 44.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 12.4 |
| 13.4 |
| 14.8 |
| 11.6 |
| 12.7 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 19.8 |
| 20.6 |
| 21.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.7 |
| 33.5 |
| 34.4 |
| 34.9 |
| 30.0 |
| 29.3 |
| 29.8 |
| 16.7 |
| 12.7 |
| 12.8 |
| 12.9 |
| - |
| - |
| 7.2 |
| - |
| 7.4 |
| 7.5 |
| 7.3 |
| 7.3 |
| 7.3 |
| 6.6 |
| 6.9 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 986.4 |
| 825.9 |
| 829.5 |
| 790.3 |
| 781.7 |
| 724.5 |
| 731.6 |
| 722.5 |
| 700.0 |
| 678.3 |
| 665.4 |
| 649.4 |
| - |
| - |
| 57.1 |
| - |
| 57.7 |
| 56.6 |
| 50.4 |
| 52.6 |
| 50.6 |
| 65.8 |
| 55.1 |
| 60.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.4 |
| 4.5 |
| 4.8 |
| 3.8 |
| 4.1 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| 21.1 |
| 27.8 |
| 24.4 |
| 28.7 |
| 25.1 |
| 32.1 |
| 25.1 |
| 26.9 |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.5 |
| 124.3 |
| 115.9 |
| 114.0 |
| 118.6 |
| 126.7 |
| 126.8 |
| 129.6 |
| 122.8 |
| 119.7 |
| 113.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 289.3 |
| 288.4 |
| 207.7 |
| 195.1 |
| 177.6 |
| 186.6 |
| 178.3 |
| 200.6 |
| 204.5 |
| 206.3 |
| 196.5 |
| 195.7 |
| 186.6 |
| - |
| - |
| 18.3 |
| - |
| 20.6 |
| 18.9 |
| 15.1 |
| 16.6 |
| 16.2 |
| 18.2 |
| 14.9 |
| 16.8 |
| - |
| 8.2 |
| 8.0 |
| 8.9 |
| 10.0 |
| 7.8 |
| 8.6 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.8 |
| 3.5 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.5 |
| 42.7 |
| 45.9 |
| 42.6 |
| 40.1 |
| 33.9 |
| 32.8 |
| 32.9 |
| 23.9 |
| 20.4 |
| 20.5 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 86.0 |
| 127.0 |
| 123.4 |
| 120.7 |
| 77.0 |
| 80.8 |
| 85.8 |
| 81.7 |
| 83.2 |
| 83.3 |
| 83.2 |
| - |
| - |
| 11.9 |
| - |
| 11.8 |
| 11.8 |
| 11.9 |
| 11.8 |
| 11.9 |
| 13.7 |
| 13.6 |
| 13.7 |
| 373.8 |
| 293.7 |
| 322.0 |
| 301.0 |
| 307.4 |
| 255.3 |
| 281.4 |
| 290.3 |
| 288.0 |
| 279.7 |
| 278.9 |
| 269.8 |
| - |
| - |
| 30.2 |
| - |
| 32.4 |
| 30.7 |
| 27.1 |
| 28.4 |
| 28.1 |
| 13.7 |
| 28.5 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.7 |
| 29.1 |
| 11.6 |
| (0.0) |
| (6.0) |
| (23.1) |
| (40.8) |
| (58.2) |
| (67.4) |
| (77.9) |
| (0.9) |
| - |
| - |
| 87.2 |
| - |
| 85.7 |
| 86.3 |
| 83.9 |
| 84.7 |
| 83.0 |
| 94.3 |
| 87.1 |
| 90.5 |
| (8.2) |
| (6.6) |
| (8.7) |
| (10.8) |
| (11.7) |
| (12.8) |
| (9.7) |
| (10.2) |
| (9.7) |
| (10.6) |
| (11.5) |
| (9.4) |
| (10.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.7 |
| - |
| 65.7 |
| 65.7 |
| 65.7 |
| 65.7 |
| 65.7 |
| 65.7 |
| 65.7 |
| 65.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 612.6 |
| 532.2 |
| 507.4 |
| 489.3 |
| 474.3 |
| 469.2 |
| 450.2 |
| 432.2 |
| 412.0 |
| 398.5 |
| 386.5 |
| 379.6 |
| 136.9 |
| - |
| 27.0 |
| 89.8 |
| 25.3 |
| 25.9 |
| 23.4 |
| 24.3 |
| 22.5 |
| 33.8 |
| 26.6 |
| 30.0 |
| 507.4 |
| 489.3 |
| 474.3 |
| 469.2 |
| 450.2 |
| 432.2 |
| 412.0 |
| 398.5 |
| 386.5 |
| 379.6 |
| 136.9 |
| - |
| 27.0 |
| 89.8 |
| 25.3 |
| 25.9 |
| 23.4 |
| 24.3 |
| 22.5 |
| 33.8 |
| 26.6 |
| 30.0 |
| (187.0) |
| (159.2) |
| (132.1) |
| (132.0) |
| (110.4) |
| (94.3) |
| (72.3) |
| (69.7) |
| (43.5) |
| (21.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.3 |
| 234.2 |
| 212.2 |
| 156.5 |
| 139.5 |
| 124.1 |
| 112.0 |
| 102.2 |
| 87.3 |
| 76.9 |
| - |
| - |
| 20.9 |
| - |
| 17.8 |
| 18.2 |
| 16.5 |
| 17.5 |
| 15.7 |
| 23.4 |
| 18.2 |
| 20.0 |
| 507.4 |
| 489.3 |
| 474.3 |
| 469.2 |
| 450.2 |
| 432.2 |
| 412.0 |
| 398.5 |
| 386.5 |
| 379.6 |
| 136.9 |
| - |
| 27.0 |
| 89.8 |
| 25.3 |
| 25.9 |
| 23.4 |
| 24.3 |
| 22.5 |
| 33.8 |
| 26.6 |
| 30.0 |
| 319.4 |
| 293.3 |
| 273.8 |
| 257.4 |
| 251.0 |
| 230.6 |
| 211.2 |
| 189.6 |
| 177.6 |
| 165.8 |
| 157.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |