| (in millions of USD) | FY2026 | 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 | 364.2 | 281.6 | 227.5 | 499.9 | 1,074.6 | 202.7 | 227.1 | 197.0 | 269.4 | 141.1 | 114.1 | 141.7 | 95.8 | 105.4 | 95.0 | 138.6 | 195.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 79.4 | 100.6 | 211.7 | 692.0 | 964.6 | 522.0 | 498.8 | 416.8 | 494.7 | 154.0 | 128.9 | 193.5 | 179.6 | 176.6 | 212.5 | 227.3 | 214.5 | ||
| Cash And Short Term Investments | 443.6 | 382.2 | 439.2 | 1,191.9 | 2,039.2 | 724.7 | 726.0 | 613.8 | 764.0 | 295.1 | 243.0 | 335.2 | 275.4 | 282.0 | 307.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 64.5 | 54.5 | 29.3 | 71.4 | 98.3 | 95.2 | 75.6 | 73.2 | 71.4 | 74.4 | 73.6 | 70.4 | 72.1 | 78.0 | 55.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 95.6 | 105.6 | 194.3 | 100.4 | 49.3 | 47.9 | 73.1 | 75.0 | 73.1 | 59.6 | 53.9 | 52.6 | 45.3 | 49.6 | 34.8 | 39.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 316.8 | 304.6 | 299.3 | 290.8 | 267.6 | 245.0 | 265.3 | 258.0 | 233.6 | 227.6 | 217.2 | 210.1 | 206.0 | 201.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 50.7 | 42.4 | 57.5 | 89.9 | 47.3 | 54.9 | 38.9 | 41.2 | 38.9 | 39.6 | 42.1 | 38.9 | 22.1 | 29.6 | 26.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 72.5 | 67.5 | 77.5 | 87.5 | 95.0 | - | - | |||
| 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 72.5 | 77.5 | 87.5 | 95.0 | 100.0 | - | - | |||
| (in millions of USD) | Q1 FY 27 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 383.1 | 364.2 | 341.4 | 314.5 | 324.9 | 281.6 | 303.1 | 240.8 | 191.5 | 227.5 | 159.9 | 234.8 | 716.4 | 499.9 | 483.3 | |||||||||||||||||||||||||
| 172.3 |
| 264.4 |
| - |
| - |
| - |
| 365.9 |
| 410.2 |
| 172.3 |
| 264.4 |
| 45.0 |
| 56.1 |
| - |
| - |
| 31.5 |
| - |
| - |
| Prepaid Expenses | 70.3 | 59.8 | 75.1 | 97.6 | 51.7 | 87.1 | 69.2 | 64.7 | 39.1 | 61.8 | 52.7 | 49.2 | 47.7 | 41.4 | 43.9 | 34.4 | - | - | - |
| Other Current Assets | - | - | - | - | 38.4 | 35.9 | 30.7 | - | 21.3 | 21.6 | 15.9 | 16.2 | 15.8 | 20.2 | 20.6 | 24.6 | 18.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 674.0 | 602.0 | 737.9 | 1,461.4 | 2,238.6 | 975.8 | 943.9 | 826.6 | 947.6 | 490.9 | 423.1 | 528.5 | 459.3 | 467.7 | 453.0 | 493.9 | 524.0 | - | - |
| 97.5 |
| 94.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 188.2 | 172.4 | 153.4 | 138.8 | 121.1 | 109.2 | 129.4 | 119.0 | 106.0 | 98.0 | 86.0 | 77.3 | 73.5 | 65.7 | 72.4 | 64.2 | - | - | - |
| Property,Plant & Equipment Net | 128.6 | 132.1 | 145.9 | 152.0 | 146.5 | 135.8 | 135.9 | 139.0 | 127.7 | 129.6 | 131.1 | 132.8 | 132.4 | 135.3 | 25.1 | 29.9 | 27.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 27.5 | 24.1 | 10.1 | - | - | 3.8 | 2.8 | - | - | - | - | - | - | - | - | - |
| Goodwill | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 237.3 | 397.3 | 288.2 | 276.1 | 272.7 | 228.8 | 228.8 | 130.3 | 115.5 | 112.3 | 105.1 | - | - |
| Intangible Assets | 23.1 | 36.5 | 59.5 | 84.9 | 119.0 | 163.5 | 134.3 | 170.8 | 83.1 | 103.6 | 121.4 | 115.0 | 131.6 | 90.8 | 60.0 | 53.2 | 41.9 | - | - |
| Operating Lease Right Of Use Assets | 22.9 | 21.5 | 26.7 | 24.7 | 27.9 | 27.4 | 16.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | 123.3 | 67.3 | 53.8 | 66.6 | 62.4 | 90.5 | 88.4 | 81.7 | 56.0 | 30.0 | 28.4 | 36.6 | 34.8 | 20.7 | 19.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,269.3 | 1,222.7 | 1,443.1 | 2,169.4 | 2,958.3 | 1,993.5 | 1,674.9 | 1,624.4 | 1,535.1 | 1,081.8 | 1,011.5 | 1,042.6 | 991.2 | 872.0 | 706.0 | 727.7 | 742.8 | - | - |
| 24.4 |
| 28.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 10.0 | 10.0 | 7.5 | 5.0 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.9 | 5.9 | 7.2 | 6.3 | 6.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 43.5 | 18.6 | 16.9 | 43.7 | 42.0 | 46.6 | 41.1 | 37.1 | 33.6 | 50.1 | 52.1 | 73.6 | 46.0 | 40.4 | 30.9 | 25.6 | 25.4 | - | - |
| Other Current Liabilities | 87.7 | 52.4 | 59.0 | 89.1 | 157.1 | 81.7 | 79.6 | 81.2 | 73.4 | 54.6 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 143.8 | 97.9 | 163.6 | 185.8 | 668.8 | 284.5 | 137.7 | 144.8 | 162.3 | 139.7 | 142.3 | 163.3 | 109.1 | 106.4 | 82.8 | 79.9 | 88.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 17.0 | 15.5 | 19.8 | 18.0 | 22.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 10.4 | 13.1 | 13.7 | 5.3 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 31.1 | 44.8 | 70.8 | 49.1 | 77.0 | 79.8 | - | 35.9 | 38.7 | 15.1 | 25.7 | 38.4 | 23.0 | 8.8 | 7.2 | 11.8 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.2 | 22.4 | 24.4 | - | - |
| Total Liabilities | 174.9 | 142.7 | 234.4 | 764.4 | 745.9 | 793.6 | 559.8 | 557.1 | 582.1 | 254.9 | 250.3 | 284.5 | 252.6 | 222.0 | 107.1 | 102.2 | 113.0 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | 157.4 | 78.2 | 17.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 936.8 | 1,001.7 | 1,192.7 | 1,415.7 | 2,214.8 | 993.7 | 980.6 | 961.3 | 851.3 | 802.0 | 747.7 | 728.6 | 690.6 | 640.8 | 586.7 | 579.1 | 505.9 | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.1 | (1.0) | (10.7) | (2.4) | 1.8 | 0.6 | (1.6) | (1.2) | 0.5 | (0.5) | (0.1) | (0.7) | (0.9) | (2.5) | (3.6) | (4.4) | (6.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,094.4 | 1,080.0 | 1,208.7 | 1,405.0 | 2,212.4 | 1,199.8 | 1,115.1 | 1,067.3 | 953.0 | 827.0 | 761.1 | 758.1 | 738.6 | 650.0 | 598.9 | 625.4 | 629.8 | 502.5 | 703.5 |
| Total Equity | 1,094.4 | 1,080.0 | 1,208.7 | 1,405.0 | 2,212.4 | 1,199.8 | 1,115.1 | 1,067.3 | 953.0 | 827.0 | 761.1 | 758.1 | 738.6 | 650.0 | 598.9 | 625.4 | 629.8 | 502.5 | 703.5 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | (222.6) | (165.5) | (247.7) | (180.4) | (182.0) | - | - | - | - | - |
| Working Capital | 530.2 | 504.2 | 574.4 | 1,275.6 | 1,569.7 | 691.3 | 806.2 | 681.8 | 785.3 | 351.2 | 280.8 | 365.2 | 350.2 | 361.3 | 370.2 | 414.1 | 435.4 | - | - |
| Book Value | 1,094.4 | 1,080.0 | 1,208.7 | 1,405.0 | 2,212.4 | 1,199.8 | 1,115.1 | 1,067.3 | 953.0 | 827.0 | 761.1 | 758.1 | 738.6 | 650.0 | 598.9 | 625.4 | 629.8 | 502.5 | 703.5 |
| Tangible Book Value | 694.9 | 667.1 | 772.8 | 943.7 | 1,717.1 | 660.0 | 743.5 | 499.1 | 581.6 | 447.3 | 367.0 | 414.3 | 378.2 | 429.0 | 423.4 | 459.9 | 482.8 | - | - |
| 504.9 |
| 765.9 |
| 1,074.6 |
| 1,362.4 |
| 303.1 |
| 205.2 |
| 202.7 |
| 230.4 |
| 277.7 |
| 615.8 |
| 227.1 |
| 237.1 |
| 189.5 |
| 231.1 |
| 197.0 |
| 225.3 |
| 194.9 |
| 342.3 |
| 269.4 |
| 236.5 |
| 210.6 |
| 225.4 |
| 141.1 |
| 148.2 |
| 101.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 55.8 | 79.4 | 97.6 | 101.1 | 99.9 | 100.6 | 66.6 | 98.3 | 141.2 | 211.7 | 257.2 | 271.1 | 435.7 | 692.0 | 893.1 | 972.8 | 1,167.8 | 964.6 | 1,364.1 | 314.2 | 367.7 | 522.0 | 491.4 | 445.7 | 442.5 | 498.8 | 457.9 | 452.3 | 382.7 | 416.8 | 376.6 | 347.4 | 417.9 | 494.7 | 482.4 | 451.1 | 396.3 | 154.0 | 131.1 | 142.3 |
| Cash And Short Term Investments | 438.9 | 443.6 | 439.0 | 415.5 | 424.8 | 382.2 | 369.7 | 339.2 | 332.7 | 439.2 | 417.1 | 505.9 | 1,152.1 | 1,191.9 | 1,376.4 | 1,477.7 | 1,933.7 | 2,039.2 | 2,726.5 | 617.3 | 572.9 | 724.7 | 721.8 | 723.3 | 1,058.3 | 726.0 | 694.9 | 641.8 | 613.9 | 613.8 | 601.9 | 542.3 | 760.1 | 764.0 | 718.9 | 661.7 | 621.7 | 295.1 | 279.3 | 243.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 77.1 | 64.5 | 67.3 | 56.5 | 52.1 | 54.5 | 48.9 | 41.2 | 32.6 | 29.3 | 102.1 | 98.3 | 87.7 | 71.4 | 76.7 | 72.1 | 79.2 | 98.3 | 72.6 | 99.5 | 103.7 | 95.2 | 80.5 | 70.5 | 74.6 | 75.6 | 76.2 | 72.3 | 69.9 | 73.2 | 74.6 | 93.8 | 75.1 | 71.4 | 76.2 | 75.5 | 75.9 | 74.4 | 84.9 | 72.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 103.2 | 95.6 | 82.2 | 80.9 | 83.4 | 105.6 | 139.5 | 166.1 | 198.2 | 194.3 | 167.6 | 145.5 | 133.2 | 100.4 | 88.4 | 74.0 | 55.5 | 49.3 | 59.1 | 52.3 | 79.2 | 47.9 | 66.2 | 70.0 | 68.2 | 73.1 | 71.5 | 73.9 | 70.5 | 75.0 | 77.6 | 87.2 | 76.5 | 73.1 | 72.9 | 67.4 | 61.3 | 59.6 | 55.1 | 56.4 |
| Prepaid Expenses | 57.1 | 70.3 | 64.0 | 64.8 | 58.4 | 59.8 | 56.1 | 53.6 | 82.6 | 75.1 | 86.7 | 71.3 | 87.7 | 97.6 | 84.1 | 86.1 | 54.9 | 51.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 676.3 | 674.0 | 652.6 | 617.7 | 618.7 | 602.0 | 614.1 | 600.0 | 646.1 | 737.9 | 773.5 | 821.0 | 1,460.7 | 1,461.4 | 1,625.6 | 1,710.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 131.8 | 128.6 | 128.3 | 131.3 | 129.7 | 132.1 | 135.3 | 139.4 | 142.2 | 145.9 | 150.8 | 152.4 | 152.1 | 152.0 | 151.6 | 149.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | 376.4 | ||||||||||||||||||||||
| Intangible Assets | 20.8 | 23.1 | 25.4 | 27.7 | 31.1 | 36.5 | 41.9 | 47.4 | 53.5 | 59.5 | 65.7 | 72.0 | 78.4 | 84.9 | 91.7 | 99.8 | 108.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,266.5 | 1,269.3 | 1,253.1 | 1,221.1 | 1,229.5 | 1,222.7 | 1,249.2 | 1,250.0 | 1,344.2 | 1,443.1 | 1,475.1 | 1,518.8 | 2,161.4 | 2,169.4 | 2,336.3 | 2,419.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 56.4 | 50.7 | 55.6 | 58.2 | 53.8 | 42.4 | 44.6 | 39.3 | 44.6 | 57.5 | 48.1 | 55.1 | 71.4 | 89.9 | 81.7 | 95.4 | 64.4 | 47.3 | 58.0 | 70.8 | 69.0 | 54.9 | 46.2 | 40.2 | 42.1 | 38.9 | 38.7 | 41.6 | 41.5 | 41.2 | 43.6 | 40.3 | 50.1 | 38.9 | 38.9 | 40.0 | 43.8 | 39.6 | 39.6 | 41.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 66.3 | 87.7 | 81.2 | 58.7 | 59.4 | 52.4 | 65.2 | 57.5 | 62.9 | 59.0 | 62.0 | 72.3 | 80.5 | 89.1 | 112.3 | 126.1 | 160.2 | |||||||||||||||||||||||
| Total Current Liabilities | 132.5 | 143.8 | 145.3 | 120.7 | 119.7 | 97.9 | 118.3 | 100.1 | 111.4 | 163.6 | 165.1 | 218.5 | 693.3 | 185.8 | 205.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 72.5 | 72.5 | 62.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 35.4 | 31.1 | 37.0 | 39.3 | 41.4 | 44.8 | 49.6 | 56.8 | 67.2 | 70.8 | 50.0 | 41.4 | 48.7 | 49.1 | 49.9 | 53.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 167.9 | 174.9 | 182.4 | 160.0 | 161.1 | 142.7 | 167.9 | 157.0 | 178.6 | 234.4 | 215.1 | 259.9 | 742.0 | 764.4 | 784.7 | 814.1 | ||||||||||||||||||||||||
| 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 | 0.0 |
| Additional Paid In Capital | 177.6 | 157.4 | 131.0 | 111.6 | 96.8 | 78.2 | 55.6 | 39.2 | 29.8 | 17.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 920.9 | 936.8 | 939.5 | 949.4 | 971.3 | 1,001.7 | 1,025.5 | 1,054.0 | 1,136.2 | 1,192.7 | 1,262.5 | 1,263.0 | 1,425.9 | 1,415.7 | 1,568.1 | 1,619.4 | 2,018.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.3 | (0.3) | (0.5) | (1.0) | (2.6) | (4.1) | (6.5) | (10.7) | (16.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,098.5 | 1,094.4 | 1,070.7 | 1,061.1 | 1,068.4 | 1,080.0 | 1,081.4 | 1,093.0 | 1,165.6 | 1,208.7 | 1,259.9 | 1,258.9 | 1,419.5 | 1,405.0 | 1,551.6 | 1,605.3 | ||||||||||||||||||||||||
| Total Equity | 1,098.5 | 1,094.4 | 1,070.7 | 1,061.1 | 1,068.4 | 1,080.0 | 1,081.4 | 1,093.0 | 1,165.6 | 1,208.7 | 1,259.9 | 1,258.9 | 1,419.5 | 1,405.0 | 1,551.6 | 1,605.3 | 2,007.7 | 2,212.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 72.5 | 72.5 | 72.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 543.8 | 530.2 | 507.2 | 497.1 | 499.0 | 504.2 | 495.8 | 499.9 | 534.8 | 574.4 | 608.4 | 602.4 | 767.4 | 1,275.6 | 1,419.9 | 1,477.8 | 1,877.2 | |||||||||||||||||||||||
| Book Value | 1,098.5 | 1,094.4 | 1,070.7 | 1,061.1 | 1,068.4 | 1,080.0 | 1,081.4 | 1,093.0 | 1,165.6 | 1,208.7 | 1,259.9 | 1,258.9 | 1,419.5 | 1,405.0 | 1,551.6 | 1,605.3 | 2,007.7 | 2,212.4 | ||||||||||||||||||||||
| Tangible Book Value | 701.3 | 694.9 | 668.9 | 657.0 | 661.0 | 667.1 | 663.1 | 669.3 | 735.7 | 772.8 | 817.8 | 810.5 | 964.7 | 943.7 | 1,083.6 | 1,129.2 | 1,522.6 | |||||||||||||||||||||||
| 61.9 |
| 94.4 |
| 105.1 |
| 87.1 |
| 69.2 |
| 53.6 |
| 47.0 |
| 69.2 |
| 52.6 |
| 59.7 |
| 60.3 |
| 64.7 |
| 47.0 |
| 52.6 |
| 64.6 |
| 39.1 |
| 37.6 |
| 46.9 |
| 54.4 |
| 61.8 |
| 49.1 |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,123.4 |
| 2,238.6 |
| 2,920.2 |
| 1,161.0 |
| 860.9 |
| 975.8 |
| 937.6 |
| 917.4 |
| 1,248.0 |
| 943.9 |
| 895.2 |
| 847.6 |
| 814.5 |
| 826.6 |
| 801.1 |
| 775.9 |
| 976.3 |
| 947.6 |
| 905.5 |
| 851.5 |
| 813.2 |
| 490.9 |
| 468.4 |
| 425.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.9 |
| 146.5 |
| 143.3 |
| 139.4 |
| 141.0 |
| 135.8 |
| 139.7 |
| 140.2 |
| 136.4 |
| 135.9 |
| 136.6 |
| 137.6 |
| 138.8 |
| 139.0 |
| 135.6 |
| 132.0 |
| 129.9 |
| 127.7 |
| 129.1 |
| 130.9 |
| 130.6 |
| 129.6 |
| 130.3 |
| 130.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.4 |
| 376.4 |
| 631.9 |
| 376.4 |
| 631.9 |
| 631.9 |
| 398.4 |
| 398.4 |
| 397.3 |
| 397.3 |
| 397.3 |
| 397.3 |
| 396.7 |
| 396.7 |
| 288.2 |
| 288.2 |
| 288.6 |
| 288.6 |
| 288.6 |
| 276.1 |
| 272.7 |
| 272.7 |
| 119.0 |
| 129.5 |
| 140.6 |
| 154.4 |
| 163.5 |
| 178.1 |
| 189.9 |
| 124.6 |
| 134.3 |
| 140.9 |
| 150.4 |
| 160.5 |
| 170.8 |
| 181.6 |
| 192.6 |
| 76.7 |
| 83.1 |
| 89.9 |
| 96.8 |
| 103.6 |
| 103.6 |
| 100.3 |
| 106.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 18.4 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.1 |
| 78.7 |
| 82.4 |
| 76.7 |
| 55.7 |
| 44.2 |
| 63.6 |
| 62.4 |
| 67.1 |
| 70.0 |
| 110.8 |
| 90.5 |
| 89.4 |
| 95.4 |
| 94.8 |
| 88.4 |
| 59.3 |
| 61.1 |
| 58.0 |
| 76.5 |
| 51.5 |
| 50.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,843.8 |
| 2,958.3 |
| 3,639.5 |
| 1,896.0 |
| 1,870.6 |
| 1,993.5 |
| 1,943.1 |
| 1,923.7 |
| 1,971.1 |
| 1,674.9 |
| 1,637.2 |
| 1,602.9 |
| 1,621.9 |
| 1,624.4 |
| 1,604.3 |
| 1,592.6 |
| 1,566.0 |
| 1,535.1 |
| 1,477.8 |
| 1,434.3 |
| 1,399.4 |
| 1,081.8 |
| 1,030.2 |
| 992.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.4 |
| 50.8 |
| 47.4 |
| 50.1 |
| 51.6 |
| 47.0 |
| 157.1 |
| 389.1 |
| 70.6 |
| 68.4 |
| 81.7 |
| 82.6 |
| 68.4 |
| 71.2 |
| 79.6 |
| 71.5 |
| 68.2 |
| 69.2 |
| 81.2 |
| 77.8 |
| 74.3 |
| 69.3 |
| 73.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 232.1 |
| 246.2 |
| 668.8 |
| 458.4 |
| 154.9 |
| 150.8 |
| 284.5 |
| 151.1 |
| 135.0 |
| 446.7 |
| 137.7 |
| 132.0 |
| 131.0 |
| 134.8 |
| 144.8 |
| 147.3 |
| 139.1 |
| 144.8 |
| 162.3 |
| 160.0 |
| 143.2 |
| 145.3 |
| 139.7 |
| 143.8 |
| 141.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.8 |
| 77.0 |
| 88.4 |
| 73.7 |
| - |
| 79.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 836.1 |
| 745.9 |
| 991.9 |
| 668.2 |
| 663.6 |
| 793.6 |
| 773.0 |
| 766.1 |
| 871.5 |
| 559.8 |
| 553.4 |
| 551.7 |
| 564.4 |
| 557.1 |
| 556.6 |
| 564.1 |
| 565.4 |
| 582.1 |
| 535.0 |
| 522.1 |
| 520.6 |
| 254.9 |
| 242.6 |
| 231.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,214.8 |
| 2,648.2 |
| 1,027.1 |
| 1,007.2 |
| 993.7 |
| 984.7 |
| 981.6 |
| 983.4 |
| 980.6 |
| 970.9 |
| 950.7 |
| 966.7 |
| 961.3 |
| 946.2 |
| 918.4 |
| 904.2 |
| 851.3 |
| 856.2 |
| 836.2 |
| 819.6 |
| 802.0 |
| 781.9 |
| 761.9 |
| (14.1) |
| (10.5) |
| (2.4) |
| (0.6) |
| (0.1) |
| 0.2 |
| 1.8 |
| 1.9 |
| 2.6 |
| (0.3) |
| 0.6 |
| 0.6 |
| 0.9 |
| (0.3) |
| (1.6) |
| (1.7) |
| (2.0) |
| (2.0) |
| (1.2) |
| (0.3) |
| (0.4) |
| (0.5) |
| 0.5 |
| (0.6) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,007.7 |
| 2,212.4 |
| 2,647.6 |
| 1,227.8 |
| 1,207.0 |
| 1,199.8 |
| 1,170.1 |
| 1,157.6 |
| 1,099.6 |
| 1,115.1 |
| 1,083.8 |
| 1,051.3 |
| 1,057.5 |
| 1,067.3 |
| 1,047.7 |
| 1,028.5 |
| 1,000.6 |
| 953.0 |
| 942.8 |
| 912.2 |
| 878.8 |
| 827.0 |
| 787.6 |
| 761.1 |
| 2,647.6 |
| 1,227.8 |
| 1,207.0 |
| 1,199.8 |
| 1,170.1 |
| 1,157.6 |
| 1,099.6 |
| 1,115.1 |
| 1,083.8 |
| 1,051.3 |
| 1,057.5 |
| 1,067.3 |
| 1,047.7 |
| 1,028.5 |
| 1,000.6 |
| 953.0 |
| 942.8 |
| 912.2 |
| 878.8 |
| 827.0 |
| 787.6 |
| 761.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (222.6) |
| (206.8) |
| (171.2) |
| 1,569.7 |
| 2,461.8 |
| 1,006.1 |
| 710.1 |
| 691.3 |
| 786.5 |
| 782.4 |
| 801.3 |
| 806.2 |
| 763.1 |
| 716.6 |
| 679.7 |
| 681.8 |
| 653.7 |
| 636.8 |
| 831.5 |
| 785.3 |
| 745.5 |
| 708.3 |
| 668.0 |
| 351.2 |
| 324.5 |
| 284.4 |
| 2,647.6 |
| 1,227.8 |
| 1,207.0 |
| 1,199.8 |
| 1,170.1 |
| 1,157.6 |
| 1,099.6 |
| 1,115.1 |
| 1,083.8 |
| 1,051.3 |
| 1,057.5 |
| 1,067.3 |
| 1,047.7 |
| 1,028.5 |
| 1,000.6 |
| 953.0 |
| 942.8 |
| 912.2 |
| 878.8 |
| 827.0 |
| 787.6 |
| 761.1 |
| 1,717.1 |
| 2,141.7 |
| 710.8 |
| 420.7 |
| 660.0 |
| 360.0 |
| 335.8 |
| 576.6 |
| 582.4 |
| 545.5 |
| 503.6 |
| 499.6 |
| 499.1 |
| 469.4 |
| 439.2 |
| 635.6 |
| 581.6 |
| 564.3 |
| 526.8 |
| 486.6 |
| 447.3 |
| 414.6 |
| 382.2 |