| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 128.4 | 69.3 | 75.1 | 93.1 | 203.4 | 288.6 | 181.4 | 192.2 | 100.3 | 66.4 | 33.5 | 36.4 | 33.0 | 40.3 | 48.5 | 23.7 | 31.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 368.2 | 136.2 | 133.9 | 165.7 | 163.8 | 39.7 | 23.7 | 28.7 | 37.9 | 49.2 | 48.2 | - | - | - |
| Cash And Short Term Investments | 128.4 | 69.3 | 75.1 | 461.3 | 339.7 | 422.5 | 347.1 | 356.0 | 140.0 | 90.1 | 62.2 | 74.3 | 82.2 | 88.5 | 48.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 187.8 | 142.1 | 144.2 | 165.5 | 148.9 | 140.9 | 87.3 | 102.9 | 65.6 | 41.5 | 25.9 | 17.3 | 5.1 | 0.0 | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 112.5 | 54.3 | 77.4 | 91.5 | 86.0 | 48.3 | 26.6 | 25.7 | 16.3 | 16.8 | 12.6 | 13.4 | 7.2 | 1.2 | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 28.8 | 29.4 | 28.9 | 28.2 | 33.4 | - | 29.8 | 15.3 | 14.5 | 12.4 | 10.8 | 8.7 | 8.1 | 6.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 2.7 | 4.6 | 2.0 | 10.5 | 9.3 | 6.1 | 10.1 | 3.2 | 6.8 | 8.1 | 4.3 | 1.9 | 3.1 | - | - | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.2 | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.2 | - | - | |
| (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 | 184.9 | 128.4 | 151.4 | 144.7 | 115.8 | 69.3 | 31.7 | 52.1 | 63.4 | 75.1 | 95.0 | 24.7 | 58.4 | 93.1 | 111.5 | |||||||||||||||||||||||||
| 23.7 |
| 31.4 |
| - |
| - |
| - |
| Prepaid Expenses | 65.3 | 36.1 | 16.7 | 15.8 | 27.0 | 18.7 | 11.6 | 8.9 | 6.5 | 3.0 | 5.3 | 3.7 | 2.8 | 1.0 | 0.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 644.2 | 686.1 | 493.1 | 734.2 | 601.6 | 630.4 | 472.6 | 493.5 | 228.5 | 151.4 | 105.9 | 108.7 | 97.2 | 91.5 | 49.4 | - | - |
| 5.7 |
| - |
| - |
| Accumulated Depreciation | 18.3 | 17.8 | 15.4 | 13.0 | 16.5 | - | 12.7 | 11.2 | 9.3 | 8.1 | 7.0 | 6.3 | 5.6 | 5.1 | 4.4 | - | - |
| Property,Plant & Equipment Net | 10.5 | 11.5 | 13.5 | 15.2 | 17.0 | 37.8 | 17.1 | 4.1 | 5.1 | 4.3 | 3.9 | 2.4 | 2.6 | 1.4 | 1.3 | - | - |
| Long Term Investments | - | - | - | 93.9 | 119.2 | 350.4 | 591.8 | 418.8 | 133.6 | 75.4 | 55.0 | 19.8 | 8.8 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 124.9 | 117.0 | 117.0 | 117.0 | 117.5 | 77.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 569.5 | 521.9 | 599.9 | 702.5 | 784.7 | 364.3 | 24.8 | 31.4 | 36.0 | 36.4 | 1.0 | 0.2 | 1.2 | 0.7 | 0.9 | - | - |
| Operating Lease Right Of Use Assets | 26.7 | 24.5 | 29.0 | 28.9 | 35.4 | 20.2 | 21.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 38.4 | 0.0 | - | - | - | 0.0 | 32.1 | 29.7 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 63.8 | 31.5 | 37.5 | 39.8 | 49.2 | 43.2 | 21.9 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 1.4 | 0.3 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,452.6 | 1,368.1 | 1,277.7 | 1,702.5 | 1,689.2 | 1,504.1 | 1,160.3 | 977.8 | 424.5 | 309.6 | 188.6 | 136.8 | 111.0 | 94.0 | 53.7 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - | 0.5 | 0.2 | - | - |
| Operating Lease Liabilities Current | 10.6 | 6.9 | 8.3 | 6.8 | 6.5 | 3.8 | 2.8 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 107.8 | 76.4 | 79.6 | 96.3 | 117.7 | 78.9 | 49.7 | 36.5 | 27.3 | 27.4 | 25.2 | 17.7 | 15.2 | 7.9 | 9.3 | - | - |
| Other Current Liabilities | 38.2 | 0.0 | 4.3 | 16.9 | 20.1 | 9.1 | 3.2 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 338.2 | 292.4 | 290.2 | 688.0 | 315.4 | 245.1 | 160.6 | 161.4 | 123.0 | 80.7 | 56.9 | 28.1 | 26.4 | 23.0 | 18.8 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 30.4 | 27.4 | 33.2 | 36.0 | 41.3 | 28.6 | 30.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 1.1 | - | - | - | - | 0.3 | 0.5 | - | - |
| Deferred Tax Liabilities | 0.0 | 5.0 | 25.0 | 49.8 | 85.4 | 35.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.2 | 7.6 | 6.4 | 8.7 | 16.4 | 42.8 | 28.7 | 11.4 | 10.6 | 4.0 | 4.3 | 3.9 | 2.7 | 1.8 | 1.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 390.9 | 332.3 | 356.2 | 816.3 | 873.3 | 759.2 | 564.9 | 524.8 | 157.0 | 117.8 | 100.6 | 96.1 | 77.5 | 36.4 | 44.3 | - | - |
| - |
| Additional Paid In Capital | 543.8 | 479.4 | 439.5 | 408.1 | 434.3 | 409.3 | 388.4 | 369.6 | 295.0 | 276.1 | 264.0 | 230.3 | 212.0 | 143.9 | 49.4 | - | - |
| Retained Earnings | 517.9 | 556.4 | 482.6 | 481.2 | 379.9 | 326.5 | 199.5 | 86.5 | (26.8) | (84.3) | (175.5) | (189.5) | (178.5) | (86.3) | (40.0) | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.2) | (0.6) | (3.2) | 1.5 | 9.0 | 7.4 | (3.2) | (0.7) | (0.1) | (0.5) | (0.2) | - | (0.1) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,061.7 | 1,035.7 | 921.5 | 886.2 | 815.9 | 744.9 | 595.4 | 453.0 | 267.5 | 191.8 | 88.0 | 40.7 | 33.5 | 57.6 | 9.4 | (44.3) | (6.2) |
| Total Equity | 1,061.7 | 1,035.7 | 921.5 | 886.2 | 815.9 | 744.9 | 595.4 | 453.0 | 267.5 | 191.8 | 88.0 | 40.7 | 33.5 | 57.6 | 9.4 | (44.3) | (6.2) |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (65.3) | - | - | - |
| Working Capital | 306.0 | 393.7 | 202.9 | 46.2 | 286.2 | 385.3 | 312.1 | 332.1 | 105.5 | 70.7 | 49.0 | 80.6 | 70.8 | 68.5 | 30.6 | - | - |
| Book Value | 1,061.7 | 1,035.7 | 921.5 | 886.2 | 815.9 | 744.9 | 595.4 | 453.0 | 267.5 | 191.8 | 88.0 | 40.7 | 33.5 | 57.6 | 9.4 | (44.3) | (6.2) |
| Tangible Book Value | 367.4 | 396.8 | 204.6 | 66.7 | (86.4) | 302.6 | 570.6 | 421.7 | 231.5 | 155.4 | 87.0 | 40.5 | 32.3 | 56.9 | 8.5 | - | - |
| 173.4 |
| 115.7 |
| 203.4 |
| 215.3 |
| 223.8 |
| 255.6 |
| 288.6 |
| 204.3 |
| 211.0 |
| 225.8 |
| 181.4 |
| 116.9 |
| 87.3 |
| 122.8 |
| - |
| 123.8 |
| 35.2 |
| 444.1 |
| 100.3 |
| 81.9 |
| 61.7 |
| 59.6 |
| 66.4 |
| 54.3 |
| 36.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 280.3 | 187.4 | 196.5 | 136.2 | 228.6 | 186.1 | 135.5 | 133.9 | 147.7 | 163.8 | 175.1 | 165.7 | 179.8 | 171.2 | 170.2 | - | 156.4 | 139.2 | 45.6 | 39.7 | 32.6 | 31.2 | 27.5 | 23.7 | 26.0 | 24.1 |
| Cash And Short Term Investments | 184.9 | 128.4 | 151.4 | 144.7 | 115.8 | 69.3 | 31.7 | 52.1 | 63.4 | 75.1 | 95.0 | 24.7 | 58.4 | 93.1 | 391.8 | 360.8 | 312.2 | 339.7 | 443.9 | 409.8 | 391.1 | 422.5 | 352.0 | 374.8 | 400.9 | 347.1 | 296.7 | 258.6 | 292.9 | - | 280.2 | 174.4 | 489.7 | 140.0 | 114.6 | 93.0 | 87.1 | 90.1 | 80.3 | 60.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 182.2 | 187.8 | 171.3 | 140.8 | 145.6 | 142.1 | 145.4 | 152.5 | 147.7 | 144.2 | 141.8 | 136.6 | 143.6 | 165.5 | 164.1 | 158.1 | 145.1 | 148.9 | 133.7 | 137.3 | 127.1 | 140.9 | 133.1 | 126.6 | 119.2 | 87.3 | 86.7 | 84.6 | 80.0 | 67.2 | 77.8 | 74.8 | 67.9 | 65.6 | 56.2 | 51.2 | 38.9 | 41.5 | 36.2 | 34.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 110.8 | 112.5 | 107.1 | 44.0 | 49.4 | 54.3 | 64.0 | 68.2 | 75.1 | 77.4 | 83.5 | 90.6 | 91.1 | 91.5 | 83.2 | 84.9 | 88.8 | 86.0 | 60.2 | 58.4 | 50.2 | 48.3 | 42.5 | 35.3 | 24.4 | 26.6 | 25.5 | 26.0 | 26.5 | - | 23.3 | 20.7 | 19.1 | 16.3 | 14.9 | 16.6 | 19.2 | 16.8 | 17.5 | 16.4 |
| Prepaid Expenses | 78.1 | 65.3 | 62.1 | 31.4 | 28.9 | 36.1 | 27.4 | 23.2 | 23.8 | 16.7 | 23.9 | 44.8 | 16.3 | 15.8 | 24.8 | 21.4 | 22.4 | 27.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 731.6 | 644.2 | 593.9 | 738.9 | 687.6 | 686.1 | 640.0 | 591.0 | 544.3 | 493.1 | 449.4 | 423.5 | 883.3 | 734.2 | 663.9 | 625.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 28.8 | 28.8 | 30.1 | 30.0 | 29.8 | 29.4 | 29.1 | 28.9 | 29.0 | 28.9 | 28.6 | 28.5 | 28.3 | 28.2 | 28.8 | 28.5 | 29.7 | 33.4 | - | - | - | - | 31.9 | 31.7 | 31.2 | 29.8 | 22.3 | 16.0 | 15.8 | - | 17.8 | 15.1 | 14.8 | 14.5 | 13.7 | 13.3 | 12.7 | 12.4 | 12.1 | 11.7 |
| Accumulated Depreciation | 18.8 | 18.3 | 19.5 | 19.0 | 18.4 | 17.8 | 17.2 | 16.6 | 16.0 | 15.4 | 14.9 | 14.3 | 13.7 | 13.0 | 12.9 | 12.2 | 12.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 10.0 | 10.5 | 10.6 | 11.1 | 11.3 | 11.5 | 11.9 | 12.3 | 13.0 | 13.5 | 13.7 | 14.2 | 14.6 | 15.2 | 15.9 | 16.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 131.9 | 147.4 | 125.3 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 120.7 | 124.9 | 119.1 | 117.0 | 117.0 | 117.0 | 117.0 | 117.0 | 117.0 | 117.0 | 117.0 | 117.0 | 117.0 | 117.0 | 117.4 | 115.4 | 115.4 | 117.5 | ||||||||||||||||||||||
| Intangible Assets | 549.7 | 569.5 | 623.5 | 481.3 | 502.1 | 521.9 | 540.2 | 559.6 | 579.8 | 599.9 | 641.1 | 662.4 | 682.5 | 702.5 | 722.8 | 743.4 | 764.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 26.4 | 26.7 | 28.8 | 21.9 | 22.7 | 24.5 | 26.1 | 27.8 | 29.7 | 29.0 | 29.5 | 29.1 | 30.0 | 28.9 | 29.7 | 30.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 30.8 | 38.4 | 8.8 | 6.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 56.5 | 63.8 | 62.4 | 28.0 | 29.2 | 31.5 | 33.6 | 35.9 | 38.4 | 37.5 | 38.8 | 38.5 | 40.2 | 39.8 | 41.3 | 47.3 | 49.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,500.7 | 1,452.6 | 1,419.8 | 1,382.4 | 1,347.3 | 1,368.1 | 1,342.7 | 1,315.8 | 1,304.1 | 1,277.7 | 1,285.2 | 1,293.1 | 1,791.8 | 1,702.5 | 1,693.1 | 1,695.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10.2 | 2.7 | 8.2 | 8.2 | 7.1 | 4.6 | 6.4 | 4.6 | 14.4 | 2.0 | 3.4 | 4.4 | 11.5 | 10.5 | 16.0 | 35.5 | 12.3 | 9.3 | 9.1 | 7.2 | 6.0 | 6.1 | 11.2 | 5.5 | 3.1 | 10.1 | 3.1 | 4.1 | 7.2 | - | 9.8 | 2.9 | 3.3 | 6.8 | 6.3 | 7.6 | 5.1 | 8.1 | 2.7 | 2.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 401.4 | 400.9 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.6 | 10.6 | 10.8 | 7.4 | 5.9 | 6.9 | 9.2 | 9.7 | 9.1 | 8.3 | 8.5 | 8.0 | 7.6 | 6.8 | 6.8 | 7.0 | ||||||||||||||||||||||||
| Accrued Expenses | 101.2 | 107.8 | 108.6 | 77.7 | 76.9 | 76.4 | 75.8 | 82.6 | 86.4 | 79.6 | 78.5 | 83.0 | 95.3 | 96.3 | 110.3 | 133.0 | 89.4 | |||||||||||||||||||||||
| Other Current Liabilities | 83.0 | 38.2 | 26.3 | 27.7 | 4.7 | 0.0 | 0.0 | 3.6 | 9.5 | 4.3 | 0.7 | 0.0 | 7.5 | 16.9 | 8.2 | 8.6 | 8.1 | |||||||||||||||||||||||
| Total Current Liabilities | 373.9 | 338.2 | 330.6 | 286.4 | 281.8 | 292.4 | 291.5 | 308.7 | 314.6 | 290.2 | 287.5 | 252.6 | 731.5 | 688.0 | 726.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 379.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 30.3 | 30.4 | 31.4 | 24.4 | 26.4 | 27.4 | 28.9 | 30.3 | 33.0 | 33.2 | 33.8 | 34.2 | 36.5 | 36.0 | 36.0 | 37.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | 0.0 | 0.0 | 1.0 | 5.0 | 7.4 | 11.4 | 19.5 | 25.0 | 35.2 | 44.3 | 49.7 | 49.8 | 58.2 | 59.3 | 62.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 19.5 | 22.2 | 7.8 | 7.8 | 7.5 | 7.6 | 7.4 | 7.3 | 6.9 | 6.4 | 8.6 | 8.7 | 8.6 | 8.7 | 10.4 | 12.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 423.9 | 390.9 | 370.1 | 318.5 | 316.6 | 332.3 | 335.6 | 358.4 | 374.9 | 356.2 | 373.0 | 373.2 | 879.7 | 816.3 | 840.3 | 853.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 561.4 | 543.8 | 527.7 | 496.9 | 486.2 | 479.4 | 465.9 | 455.2 | 447.0 | 439.5 | 432.0 | 424.3 | 416.2 | 408.1 | 401.0 | 389.6 | 383.0 | |||||||||||||||||||||||
| Retained Earnings | 515.6 | 517.9 | 522.0 | 567.1 | 544.6 | 556.4 | 541.1 | 502.6 | 482.7 | 482.6 | 481.4 | 497.4 | 498.2 | 481.2 | 455.8 | 454.0 | 446.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.0) | (0.1) | (0.2) | (0.2) | (0.2) | 0.1 | (0.4) | (0.5) | (0.6) | (1.2) | (1.8) | (2.3) | (3.2) | (4.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,076.8 | 1,061.7 | 1,049.7 | 1,063.9 | 1,030.7 | 1,035.7 | 1,007.2 | 957.5 | 929.2 | 921.5 | 912.2 | 919.9 | 912.2 | 886.2 | 852.8 | 841.4 | ||||||||||||||||||||||||
| Total Equity | 1,076.8 | 1,061.7 | 1,049.7 | 1,063.9 | 1,030.7 | 1,035.7 | 1,007.2 | 957.5 | 929.2 | 921.5 | 912.2 | 919.9 | 912.2 | 886.2 | 852.8 | 841.4 | 828.4 | 815.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 401.4 | 400.9 | - | 379.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.6 | 40.1 | - | 39.6 | - | |||||||||||||||||||||
| Working Capital | 357.7 | 306.0 | 263.3 | 452.5 | 405.8 | 393.7 | 348.5 | 282.3 | 229.8 | 202.9 | 161.8 | 170.9 | 151.8 | 46.2 | (62.1) | (110.4) | 284.0 | 286.2 | ||||||||||||||||||||||
| Book Value | 1,076.8 | 1,061.7 | 1,049.7 | 1,063.9 | 1,030.7 | 1,035.7 | 1,007.2 | 957.5 | 929.2 | 921.5 | 912.2 | 919.9 | 912.2 | 886.2 | 852.8 | 841.4 | 828.4 | 815.9 | ||||||||||||||||||||||
| Tangible Book Value | 406.4 | 367.4 | 307.1 | 465.6 | 411.6 | 396.8 | 350.0 | 280.8 | 232.4 | 204.6 | 154.0 | 140.5 | 112.6 | 66.7 | 12.7 | (17.4) | (51.0) | |||||||||||||||||||||||
| 30.7 |
| 33.7 |
| 17.6 |
| 18.7 |
| 24.5 |
| 20.4 |
| 12.6 |
| 11.6 |
| 18.2 |
| 21.8 |
| 20.6 |
| - |
| 9.3 |
| 14.6 |
| 6.6 |
| 6.5 |
| 5.7 |
| 4.7 |
| 4.6 |
| 3.0 |
| 4.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 568.5 |
| 601.6 |
| 668.4 |
| 639.2 |
| 586.0 |
| 630.4 |
| 552.0 |
| 557.2 |
| 557.0 |
| 472.6 |
| 427.1 |
| 390.9 |
| 420.0 |
| - |
| 390.6 |
| 284.5 |
| 583.2 |
| 228.5 |
| 191.3 |
| 165.5 |
| 149.8 |
| 151.4 |
| 138.2 |
| 114.1 |
| 16.5 |
| - |
| - |
| - |
| - |
| 14.5 |
| 13.8 |
| 13.2 |
| 12.7 |
| 12.3 |
| 12.0 |
| 11.6 |
| - |
| 10.8 |
| 10.2 |
| 9.8 |
| 9.3 |
| 9.0 |
| 8.7 |
| 8.4 |
| 8.1 |
| 7.8 |
| 7.6 |
| 17.2 |
| 17.0 |
| - |
| - |
| 38.0 |
| 37.8 |
| 17.4 |
| 17.9 |
| 18.0 |
| 17.1 |
| 10.0 |
| 4.0 |
| 4.2 |
| - |
| 6.9 |
| 4.9 |
| 5.0 |
| 5.1 |
| 4.7 |
| 4.6 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.2 |
| 119.2 |
| 405.5 |
| 445.5 |
| 416.6 |
| 350.4 |
| 388.2 |
| 358.7 |
| 534.7 |
| 591.8 |
| 596.4 |
| 593.8 |
| 522.6 |
| - |
| 460.3 |
| 503.3 |
| 175.1 |
| 133.6 |
| 123.1 |
| 104.6 |
| 89.2 |
| 75.4 |
| 67.0 |
| 67.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.0 |
| 78.0 |
| 77.9 |
| 77.9 |
| 89.1 |
| 88.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 784.7 |
| 346.6 |
| 352.6 |
| 358.7 |
| 364.3 |
| 402.3 |
| 408.3 |
| 23.6 |
| 24.8 |
| 26.1 |
| 28.8 |
| 30.1 |
| - |
| 32.6 |
| 33.8 |
| 34.9 |
| 36.0 |
| 37.2 |
| 29.0 |
| 29.5 |
| 36.4 |
| 15.5 |
| 15.8 |
| 32.1 |
| 35.4 |
| 30.1 |
| 29.7 |
| 20.8 |
| 20.2 |
| 21.0 |
| 21.3 |
| 21.9 |
| 21.3 |
| 18.8 |
| 19.6 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 34.1 |
| 32.1 |
| 28.0 |
| 26.0 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.2 |
| 40.1 |
| 40.7 |
| 30.3 |
| 43.2 |
| 18.3 |
| 17.1 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,639.5 |
| 1,689.2 |
| 1,555.0 |
| 1,573.1 |
| 1,507.4 |
| 1,504.1 |
| 1,510.0 |
| 1,491.0 |
| 1,189.9 |
| 1,160.3 |
| 1,106.9 |
| 1,063.7 |
| 1,025.4 |
| - |
| 922.5 |
| 852.8 |
| 825.2 |
| 424.5 |
| 385.5 |
| 346.4 |
| 322.3 |
| 309.6 |
| 285.1 |
| 218.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.5 |
| 5.9 |
| 5.9 |
| 4.2 |
| 3.8 |
| 3.7 |
| 3.6 |
| 3.5 |
| 2.8 |
| 3.1 |
| 3.4 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.7 |
| 72.3 |
| 80.0 |
| 70.1 |
| 78.9 |
| 14.9 |
| 12.0 |
| 9.5 |
| 11.2 |
| 12.8 |
| 11.3 |
| 11.5 |
| - |
| 32.1 |
| 29.3 |
| 25.0 |
| 27.3 |
| 26.9 |
| 23.4 |
| 26.9 |
| 27.4 |
| 26.7 |
| 28.1 |
| 20.1 |
| 6.8 |
| 6.3 |
| 10.5 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 735.5 |
| 284.6 |
| 315.4 |
| 234.7 |
| 283.4 |
| 240.8 |
| 245.1 |
| 299.6 |
| 269.3 |
| 168.3 |
| 160.6 |
| 149.7 |
| 144.0 |
| 151.7 |
| - |
| 138.3 |
| 103.9 |
| 119.1 |
| 123.0 |
| 105.0 |
| 85.5 |
| 82.0 |
| 80.7 |
| 71.6 |
| 67.5 |
| 39.9 |
| 41.3 |
| 37.3 |
| 36.1 |
| 28.5 |
| 28.6 |
| 29.5 |
| 30.1 |
| 30.8 |
| 30.4 |
| 27.3 |
| 27.5 |
| 27.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 34.1 |
| 33.0 |
| 31.7 |
| 35.2 |
| 37.9 |
| 35.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 16.4 |
| 18.2 |
| 19.1 |
| 39.7 |
| 42.8 |
| 9.3 |
| 9.6 |
| 9.7 |
| 9.4 |
| 11.2 |
| 11.0 |
| 10.6 |
| - |
| 13.3 |
| 12.6 |
| 11.6 |
| 10.6 |
| 4.9 |
| 4.5 |
| 3.9 |
| 4.0 |
| 4.2 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 811.1 |
| 873.3 |
| 744.6 |
| 787.5 |
| 753.0 |
| 759.2 |
| 801.1 |
| 825.0 |
| 576.5 |
| 564.9 |
| 549.7 |
| 540.8 |
| 545.4 |
| - |
| 500.6 |
| 462.3 |
| 473.3 |
| 157.0 |
| 133.8 |
| 117.0 |
| 116.2 |
| 117.8 |
| 111.7 |
| 108.4 |
| 434.3 |
| 428.7 |
| 424.2 |
| 416.0 |
| 409.3 |
| 403.4 |
| 398.8 |
| 392.4 |
| 388.4 |
| 383.5 |
| 379.4 |
| 373.7 |
| - |
| 365.4 |
| 362.0 |
| 352.3 |
| 295.0 |
| 291.8 |
| 285.6 |
| 279.8 |
| 276.1 |
| 271.8 |
| 270.1 |
| 379.9 |
| 377.5 |
| 355.9 |
| 332.2 |
| 326.5 |
| 295.7 |
| 255.7 |
| 221.1 |
| 199.5 |
| 166.4 |
| 137.6 |
| 104.8 |
| (24.5) |
| 60.6 |
| 32.6 |
| 1.9 |
| (26.8) |
| (40.5) |
| (56.4) |
| (73.8) |
| (84.3) |
| (98.6) |
| (160.4) |
| (2.2) |
| (0.8) |
| 1.5 |
| 4.2 |
| 5.4 |
| 6.2 |
| 9.0 |
| 9.7 |
| 11.4 |
| (0.2) |
| 7.4 |
| 7.3 |
| 5.9 |
| 1.4 |
| - |
| (4.1) |
| (4.1) |
| (2.3) |
| (0.7) |
| 0.3 |
| 0.2 |
| 0.0 |
| (0.1) |
| 0.1 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 828.4 |
| 815.9 |
| 810.5 |
| 785.6 |
| 754.4 |
| 744.9 |
| 708.9 |
| 666.0 |
| 613.4 |
| 595.4 |
| 557.3 |
| 522.9 |
| 480.0 |
| - |
| 421.9 |
| 390.5 |
| 351.9 |
| 267.5 |
| 251.7 |
| 229.4 |
| 206.1 |
| 191.8 |
| 173.4 |
| 110.2 |
| 810.5 |
| 785.6 |
| 754.4 |
| 744.9 |
| 708.9 |
| 666.0 |
| 613.4 |
| 595.4 |
| 557.3 |
| 522.9 |
| 480.0 |
| - |
| 421.9 |
| 390.5 |
| 351.9 |
| 267.5 |
| 251.7 |
| 229.4 |
| 206.1 |
| 191.8 |
| 173.4 |
| 110.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 433.7 |
| 355.8 |
| 345.2 |
| 385.3 |
| 252.4 |
| 287.9 |
| 388.7 |
| 312.1 |
| 277.4 |
| 246.9 |
| 268.3 |
| - |
| 252.2 |
| 180.6 |
| 464.2 |
| 105.5 |
| 86.4 |
| 80.0 |
| 67.8 |
| 70.7 |
| 66.6 |
| 46.6 |
| 810.5 |
| 785.6 |
| 754.4 |
| 744.9 |
| 708.9 |
| 666.0 |
| 613.4 |
| 595.4 |
| 557.3 |
| 522.9 |
| 480.0 |
| - |
| 421.9 |
| 390.5 |
| 351.9 |
| 267.5 |
| 251.7 |
| 229.4 |
| 206.1 |
| 191.8 |
| 173.4 |
| 110.2 |
| (86.4) |
| 385.9 |
| 355.0 |
| 317.8 |
| 302.6 |
| 217.5 |
| 169.6 |
| 589.8 |
| 570.6 |
| 531.2 |
| 494.1 |
| 450.0 |
| - |
| 389.4 |
| 356.7 |
| 317.0 |
| 231.5 |
| 214.5 |
| 200.4 |
| 176.6 |
| 155.4 |
| 157.8 |
| 94.4 |