| (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 | 162.2 | 151.8 | 180.6 | 172.6 | 199.1 | 146.6 | 100.9 | 122.0 | 91.6 | 64.2 | 54.5 | 318.6 | 163.8 | 116.7 | 77.6 | 94.1 | 160.9 | 167.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 1.1 | 23.7 | 74.5 | 32.5 | 124.3 | 65.1 | 59.8 | 66.1 | 31.6 | 56.4 | 44.8 | 169.2 | 152.3 | 63.2 | - | - | |
| Cash And Short Term Investments | 162.2 | 152.9 | 204.3 | 247.0 | 231.6 | 270.9 | 166.0 | 181.8 | 157.7 | 95.8 | 110.9 | 363.4 | 332.9 | 269.0 | 140.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 206.9 | 241.4 | 218.5 | 194.5 | 145.4 | 122.5 | 137.5 | 120.3 | 116.8 | 93.4 | 70.0 | 55.0 | 38.2 | 35.7 | 35.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 189.4 | 179.7 | 171.6 | 141.1 | 116.7 | 103.2 | 91.1 | 85.6 | 60.2 | 57.1 | 49.6 | 38.8 | 34.9 | 38.3 | 44.9 | 13.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 531.9 | 507.7 | 459.9 | 434.7 | 397.8 | 346.7 | 306.3 | 284.8 | 263.4 | 246.3 | 238.7 | 210.0 | 189.8 | 168.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 25.3 | 38.0 | 25.7 | 33.9 | 29.4 | 23.1 | 16.2 | 18.5 | 16.9 | 20.7 | 13.4 | 9.7 | 6.2 | 6.3 | 5.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.6 | 1.6 | 1.6 | 1.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 12.5 | 12.5 | 12.5 | 12.5 | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 209.8 | 172.9 | 145.0 | 162.2 | 140.7 | 177.5 | 187.5 | 151.8 | 139.9 | 130.1 | 148.7 | 180.6 | 127.3 | 164.7 | 165.3 | |||||||||||||||||||||||||
| - |
| 94.1 |
| 160.9 |
| 167.0 |
| 30.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 1.5 | 1.5 | 1.0 | 1.0 | - | - |
| Other Current Assets | 37.5 | 33.7 | 27.1 | 22.9 | 16.9 | 24.3 | 18.1 | 10.7 | 13.3 | 7.6 | 6.2 | 2.6 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 608.3 | 617.4 | 621.5 | 605.6 | 510.6 | 520.9 | 412.6 | 398.4 | 348.0 | 253.9 | 248.3 | 469.4 | 409.5 | 346.5 | 230.4 | 201.0 | - | - |
| 163.1 |
| 157.0 |
| - |
| - |
| Accumulated Depreciation | 286.1 | 256.6 | 233.7 | 211.4 | 189.8 | 169.8 | 152.3 | 139.5 | 128.2 | 113.9 | 109.0 | 92.9 | 81.0 | 74.3 | 67.7 | 59.6 | - | - |
| Property,Plant & Equipment Net | 245.7 | 251.2 | 226.2 | 223.2 | 207.9 | 176.8 | 154.0 | 145.3 | 135.1 | 132.4 | 129.7 | 117.1 | 108.8 | 93.8 | 95.4 | 97.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 236.0 | 242.3 | 255.9 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 980.9 | 972.7 | 872.7 | 822.1 | 843.1 | 728.3 | 732.7 | 597.9 | 579.0 | 430.9 | 390.6 | 151.5 | 84.3 | 85.7 | 86.6 | 25.1 | 25.1 | - |
| Intangible Assets | 365.6 | 507.1 | 534.6 | 531.5 | 616.0 | 516.5 | 579.4 | 446.3 | 452.0 | 310.5 | 292.8 | 108.8 | 40.6 | 46.5 | 52.3 | 2.0 | 3.0 | - |
| Operating Lease Right Of Use Assets | 73.4 | 91.3 | 98.3 | 65.6 | 73.8 | 71.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 10.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.0 | - | - |
| Other Non-Current Assets | 273.6 | 264.3 | 285.3 | 46.8 | 11.6 | 13.5 | 5.7 | 5.3 | 44.0 | 1.9 | 1.9 | 1.7 | 2.0 | 1.8 | 1.3 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,557.9 | 2,703.9 | 2,638.7 | 2,294.8 | 2,263.0 | 2,027.6 | 1,884.4 | 1,593.2 | 1,558.2 | 1,129.6 | 1,063.4 | 862.5 | 778.1 | 719.3 | 617.7 | 518.8 | 472.0 | - |
| 5.2 |
| - |
| - |
| Short Term Debt | - | - | - | 12.5 | 12.5 | 12.5 | 12.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 32.6 | 27.9 | 23.1 | 23.4 | 19.0 | 13.0 | 9.1 | 8.1 | 6.0 | 4.7 | 3.4 | 0.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.1 | 12.9 | 11.2 | 11.9 | 11.6 | 9.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 25.7 | 24.9 | 14.9 | 17.9 | 15.3 | 9.1 | 26.4 | 20.4 | 18.5 | 8.4 | 6.6 | 4.1 | 9.6 | 7.3 | 2.7 | 4.4 | - | - |
| Other Current Liabilities | 1.6 | 2.2 | 1.4 | 1.2 | 3.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 175.8 | 159.4 | 128.5 | 176.0 | 152.3 | 106.7 | 102.0 | 79.5 | 135.5 | 54.1 | 39.8 | 26.4 | 32.1 | 35.8 | 18.2 | 17.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 84.0 | 87.6 | 93.8 | 58.1 | 67.6 | 67.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.2 | 55.9 | 89.0 | 99.0 | 93.1 | 101.1 | 89.8 | 86.3 | 120.6 | 62.8 | 61.4 | 33.8 | 8.5 | 9.1 | 13.4 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.1 | 13.2 | 10.9 | 12.2 | 24.5 | 26.9 | 25.2 | 9.3 | 5.4 | 3.3 | 3.2 | 0.0 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 639.1 | 635.0 | 672.2 | 593.8 | 691.7 | 646.4 | 718.8 | 514.1 | 608.6 | 250.3 | 216.4 | 67.2 | 40.6 | 44.9 | 31.5 | 17.0 | 15.5 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,066.0 | 1,325.2 | 1,309.5 | 1,122.9 | 1,085.5 | 1,057.5 | 931.9 | 876.9 | 799.0 | 770.6 | 713.9 | 653.3 | 587.7 | 520.4 | 472.7 | 400.1 | - | - |
| Accumulated Other Comprehensive Income | (59.9) | (78.3) | (66.1) | (75.2) | (57.3) | (97.2) | (83.5) | (44.8) | (48.9) | (70.4) | (30.6) | (5.4) | 14.6 | 21.8 | (16.3) | (21.2) | (7.5) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | (0.8) | 8.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,918.8 | 2,068.9 | 1,966.5 | 1,701.8 | 1,563.0 | 1,381.2 | 1,165.6 | 1,079.1 | 949.6 | 879.3 | 846.9 | 795.3 | 737.5 | 674.4 | 586.1 | 501.8 | 456.5 | 487.1 |
| Total Equity | 1,918.8 | 2,068.9 | 1,966.5 | 1,701.0 | 1,571.2 | 1,381.2 | 1,165.6 | 1,079.1 | 949.6 | 879.3 | 846.9 | 795.3 | 737.5 | 674.4 | 586.1 | 501.8 | 456.5 | 487.1 |
| - |
| - |
| Net debt | - | - | - | (234.5) | (219.1) | (258.4) | (153.5) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 432.5 | 458.0 | 493.0 | 429.5 | 358.3 | 414.3 | 310.6 | 318.9 | 212.5 | 199.7 | 208.5 | 443.0 | 377.4 | 310.8 | 212.2 | 184.0 | - | - |
| Book Value | 1,918.8 | 2,068.9 | 1,966.5 | 1,701.8 | 1,563.0 | 1,381.2 | 1,165.6 | 1,079.1 | 949.6 | 879.3 | 846.9 | 795.3 | 737.5 | 674.4 | 586.1 | 501.8 | 456.5 | 487.1 |
| Tangible Book Value | 572.3 | 589.1 | 559.1 | 348.1 | 103.9 | 136.3 | (146.5) | 34.8 | (81.4) | 137.9 | 163.5 | 535.0 | 612.7 | 542.3 | 447.2 | 474.7 | 428.4 | - |
| 172.6 |
| 160.8 |
| 211.8 |
| 196.3 |
| 199.1 |
| 186.1 |
| 165.5 |
| 169.4 |
| 146.6 |
| 156.2 |
| 110.3 |
| 99.9 |
| 100.9 |
| 95.6 |
| 85.9 |
| 94.7 |
| 122.0 |
| 86.6 |
| 121.5 |
| 72.5 |
| 91.6 |
| 59.8 |
| 58.9 |
| 69.6 |
| 64.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 0.0 | 0.0 | - | 1.1 | 5.4 | 5.5 | - | 23.7 | 29.9 | 32.1 | 37.8 | 74.5 | - | - | - | - | 90.1 | 117.4 | 118.0 | 124.3 | 104.9 | 133.7 | 58.5 | 65.1 | 83.2 | 70.6 | 69.0 | 59.8 | 89.8 | 40.9 | 50.3 | 66.1 | 53.8 | 56.6 | 52.4 | 31.6 |
| Cash And Short Term Investments | 209.8 | 172.9 | 145.0 | 162.2 | 140.7 | 177.5 | 187.5 | 152.9 | 145.3 | 135.7 | 148.7 | 204.3 | 157.2 | 196.8 | 203.1 | 247.0 | 160.8 | 211.8 | 196.3 | 199.1 | 276.2 | 283.0 | 287.4 | 270.9 | 261.1 | 244.0 | 158.4 | 166.0 | 178.8 | 156.5 | 163.7 | 181.8 | 176.4 | 162.4 | 122.7 | 157.7 | 113.6 | 115.5 | 122.0 | 95.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 214.6 | 184.6 | 183.9 | 206.9 | 237.1 | 217.9 | 223.7 | 241.4 | 227.9 | 207.5 | 204.6 | 218.5 | 216.4 | 184.8 | 174.2 | 194.5 | 202.1 | 152.9 | 147.5 | 145.4 | 157.8 | 128.2 | 122.6 | 122.5 | 117.5 | 111.8 | 122.7 | 137.5 | 133.9 | 113.3 | 114.8 | 120.3 | 109.8 | 98.5 | 107.3 | 116.8 | 118.3 | 104.4 | 109.8 | 93.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 201.2 | 205.4 | 203.2 | 189.4 | 191.1 | 188.4 | 185.0 | 179.7 | 179.5 | 180.8 | 186.1 | 171.6 | 169.5 | 160.2 | 150.0 | 141.1 | 128.3 | 121.9 | 117.4 | 116.7 | 110.0 | 106.6 | 106.0 | 103.2 | 99.7 | 95.4 | 90.9 | 91.1 | 93.8 | 90.9 | 90.9 | 85.6 | 88.6 | 68.3 | 66.5 | 85.6 | 63.8 | 66.1 | 70.5 | 57.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 62.5 | 74.5 | 77.5 | 37.5 | 53.6 | 49.7 | 42.8 | 33.7 | 31.3 | 40.1 | 52.2 | 27.1 | 27.9 | 23.4 | 24.8 | 22.9 | 31.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 688.1 | 637.4 | 609.5 | 608.3 | 627.2 | 634.6 | 648.6 | 617.4 | 610.7 | 590.6 | 591.5 | 621.5 | 571.0 | 565.2 | 552.0 | 605.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 533.8 | 527.5 | 529.3 | 531.9 | 530.8 | 520.1 | 519.2 | 507.7 | 495.6 | 479.4 | 472.7 | 459.9 | 454.0 | 447.2 | 440.0 | 434.7 | 425.2 | 412.9 | 402.7 | 397.8 | 385.9 | 377.0 | 367.1 | 346.7 | 331.4 | 326.5 | 313.7 | 306.3 | 297.0 | 296.3 | 294.4 | 284.8 | 285.4 | 275.7 | 270.1 | 263.4 | 257.8 | 253.6 | 251.4 | 246.3 |
| Accumulated Depreciation | 300.8 | 293.1 | 289.0 | 286.1 | 278.8 | 270.3 | 265.3 | 256.6 | 251.9 | 245.2 | 241.0 | 233.7 | 230.4 | 223.3 | 215.9 | 211.4 | 206.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 233.0 | 234.4 | 240.3 | 245.7 | 252.0 | 249.8 | 253.9 | 251.2 | 243.7 | 234.2 | 231.7 | 226.2 | 223.6 | 223.9 | 224.1 | 223.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 231.0 | 235.0 | 234.9 | 236.0 | 239.5 | 241.4 | 241.3 | 242.3 | 248.0 | 249.7 | 251.6 | 255.9 | 257.0 | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 977.8 | 980.6 | 978.9 | 980.9 | 968.6 | 964.6 | 982.6 | 972.7 | 971.0 | 980.1 | 969.4 | 872.7 | 870.5 | 869.6 | 865.4 | 822.1 | 827.6 | 832.1 | ||||||||||||||||||||||
| Intangible Assets | 319.1 | 335.0 | 350.1 | 365.6 | 443.7 | 461.1 | 486.0 | 507.1 | 526.4 | 550.6 | 579.0 | 534.6 | 553.3 | 567.6 | 585.5 | 531.5 | 551.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 68.3 | 68.2 | 70.7 | 73.4 | 83.7 | 85.4 | 89.2 | 91.3 | 97.3 | 100.9 | 102.3 | 98.3 | 98.0 | 83.9 | 69.7 | 65.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 264.4 | 267.1 | 276.6 | 283.9 | 269.0 | 275.0 | 275.7 | 264.3 | 272.1 | 274.4 | 281.6 | 285.3 | 283.4 | 53.2 | 53.9 | 46.8 | 46.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,550.6 | 2,522.7 | 2,526.1 | 2,557.9 | 2,644.3 | 2,670.4 | 2,736.0 | 2,703.9 | 2,721.2 | 2,730.8 | 2,755.4 | 2,638.7 | 2,599.7 | 2,363.4 | 2,350.7 | 2,294.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 23.5 | 26.3 | 30.2 | 25.3 | 31.6 | 33.1 | 31.6 | 38.0 | 28.9 | 31.5 | 28.1 | 25.7 | 27.1 | 24.1 | 30.5 | 33.9 | 30.9 | 26.8 | 25.6 | 29.4 | 25.8 | 24.3 | 27.2 | 23.1 | 19.7 | 19.1 | 14.1 | 16.2 | 14.9 | 16.0 | 18.3 | 18.5 | 14.5 | 11.3 | 15.1 | 16.9 | 12.0 | 12.9 | 14.2 | 20.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.5 | 12.5 | 12.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 38.4 | 31.0 | 30.4 | 32.6 | 32.3 | 27.7 | 26.6 | 27.9 | 30.1 | 28.4 | 24.5 | 23.1 | 24.9 | 21.8 | 22.1 | 23.4 | 23.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.2 | 13.7 | 13.8 | 14.1 | 14.0 | 13.5 | 13.5 | 12.9 | 13.0 | 12.7 | 12.2 | 11.2 | 10.7 | 11.0 | 12.1 | 11.9 | ||||||||||||||||||||||||
| Accrued Expenses | 17.7 | 20.3 | 19.2 | 25.7 | 23.9 | 27.5 | 21.1 | 24.9 | 17.8 | 17.2 | 15.9 | 14.9 | 15.6 | 16.3 | 13.8 | 17.9 | 20.0 | 19.0 | ||||||||||||||||||||||
| Other Current Liabilities | 2.1 | 1.6 | 4.5 | 1.6 | 1.8 | 2.6 | 4.3 | 2.2 | 2.9 | 4.2 | 4.4 | 1.4 | 0.9 | 1.3 | 2.0 | 1.2 | 3.1 | |||||||||||||||||||||||
| Total Current Liabilities | 153.3 | 140.4 | 144.5 | 175.8 | 169.2 | 161.3 | 142.1 | 159.4 | 149.8 | 135.2 | 127.8 | 128.5 | 141.2 | 128.4 | 137.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 76.1 | 77.2 | 80.7 | 84.0 | 79.5 | 81.6 | 85.4 | 87.6 | 92.8 | 96.0 | 97.3 | 93.8 | 93.3 | 78.2 | 64.8 | 58.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 14.2 | 11.0 | 11.3 | 6.2 | 31.9 | 37.7 | 50.0 | 55.9 | 63.7 | 71.6 | 83.1 | 89.0 | 94.6 | 111.4 | 112.9 | 99.0 | 99.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 21.7 | 23.1 | 23.8 | 27.1 | 15.7 | 11.3 | 19.8 | 13.2 | 11.6 | 17.4 | 9.4 | 10.9 | 11.0 | 11.3 | 11.5 | 12.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 465.3 | 511.7 | 560.3 | 639.1 | 626.2 | 591.9 | 597.4 | 635.0 | 706.8 | 767.2 | 757.6 | 672.2 | 710.0 | 536.3 | 599.6 | 593.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.4 | 1.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,145.2 | 1,106.8 | 1,082.5 | 1,066.0 | 1,196.4 | 1,286.7 | 1,341.2 | 1,325.2 | 1,297.7 | 1,261.4 | 1,327.6 | 1,309.5 | 1,246.6 | 1,200.0 | 1,162.5 | 1,122.9 | 1,132.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (66.9) | (62.3) | (64.4) | (59.9) | (82.1) | (85.7) | (60.1) | (78.3) | (75.3) | (63.7) | (78.0) | (66.1) | (73.6) | (75.1) | (91.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.8) | (1.1) | (0.5) | ||||||||||||||||||||||
| Total Stockholders Equity | 2,085.3 | 2,011.0 | 1,965.8 | 1,918.8 | 2,018.0 | 2,078.5 | 2,138.7 | 2,068.9 | 2,014.4 | 1,963.6 | 1,997.7 | 1,966.5 | 1,889.7 | 1,827.1 | 1,751.2 | 1,701.8 | ||||||||||||||||||||||||
| Total Equity | 2,085.3 | 2,011.0 | 1,965.8 | 1,918.8 | 2,018.0 | 2,078.5 | 2,138.7 | 2,068.9 | 2,014.4 | 1,963.6 | 1,997.7 | 1,966.5 | 1,889.7 | 1,827.1 | 1,751.2 | 1,701.0 | 1,713.3 | 1,702.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | - | 12.5 | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (234.5) | (148.3) | (199.3) | (183.8) | |||||||||||||||||||||
| Working Capital | 534.8 | 497.0 | 465.0 | 432.5 | 458.0 | 473.4 | 506.4 | 458.0 | 460.8 | 455.4 | 463.7 | 493.0 | 429.8 | 436.8 | 414.4 | 429.5 | 426.3 | 435.4 | ||||||||||||||||||||||
| Book Value | 2,085.3 | 2,011.0 | 1,965.8 | 1,918.8 | 2,018.0 | 2,078.5 | 2,138.7 | 2,068.9 | 2,014.4 | 1,963.6 | 1,997.7 | 1,966.5 | 1,889.7 | 1,827.1 | 1,751.2 | 1,701.8 | 1,714.4 | 1,703.0 | ||||||||||||||||||||||
| Tangible Book Value | 788.4 | 695.4 | 636.8 | 572.3 | 605.7 | 652.8 | 670.1 | 589.1 | 517.0 | 432.9 | 449.4 | 559.1 | 465.9 | 389.9 | 300.2 | 348.1 | 335.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.7 |
| 16.9 |
| 10.6 |
| 13.3 |
| 10.3 |
| 8.2 |
| 7.8 |
| 7.6 |
| 36.5 |
| 43.8 |
| 16.9 |
| 22.6 |
| 24.1 |
| 25.9 |
| 24.3 |
| 13.7 |
| 14.0 |
| 20.0 |
| 18.1 |
| 16.9 |
| 19.2 |
| 13.7 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 593.1 |
| 590.2 |
| 543.7 |
| 510.6 |
| 566.6 |
| 541.9 |
| 541.9 |
| 520.9 |
| 491.9 |
| 465.1 |
| 391.9 |
| 412.6 |
| 423.4 |
| 379.9 |
| 383.1 |
| 398.4 |
| 393.5 |
| 346.1 |
| 307.2 |
| 348.0 |
| 306.0 |
| 294.1 |
| 310.2 |
| 253.9 |
| 201.1 |
| 195.5 |
| 189.8 |
| 186.9 |
| 181.4 |
| 175.4 |
| 169.8 |
| 166.4 |
| 162.2 |
| 157.0 |
| 152.3 |
| 151.7 |
| 151.1 |
| 147.9 |
| 139.5 |
| 142.6 |
| 137.2 |
| 133.2 |
| 128.2 |
| 125.6 |
| 121.7 |
| 117.6 |
| 113.9 |
| 218.4 |
| 211.8 |
| 207.1 |
| 207.9 |
| 199.0 |
| 195.6 |
| 191.7 |
| 176.8 |
| 165.0 |
| 164.3 |
| 156.8 |
| 154.0 |
| 145.3 |
| 145.3 |
| 146.5 |
| 145.3 |
| 142.8 |
| 138.5 |
| 136.8 |
| 135.1 |
| 132.1 |
| 132.0 |
| 133.8 |
| 132.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 843.1 |
| 843.1 |
| 746.5 |
| 728.3 |
| 731.6 |
| 728.3 |
| 725.8 |
| 734.2 |
| 730.4 |
| 732.7 |
| 719.6 |
| 706.4 |
| 704.8 |
| 597.9 |
| 610.7 |
| 589.1 |
| 587.8 |
| 579.0 |
| 569.7 |
| 557.7 |
| 565.8 |
| 430.9 |
| 569.3 |
| 616.0 |
| 616.0 |
| 489.2 |
| 504.2 |
| 507.6 |
| 516.5 |
| 530.3 |
| 549.7 |
| 563.3 |
| 579.4 |
| 579.1 |
| 608.3 |
| 632.7 |
| 446.3 |
| 443.8 |
| 438.4 |
| 451.0 |
| 452.0 |
| 482.7 |
| 493.5 |
| 503.6 |
| 310.5 |
| 63.5 |
| 64.3 |
| 71.4 |
| 73.8 |
| 71.8 |
| 68.2 |
| 70.0 |
| 71.5 |
| 73.8 |
| 75.8 |
| 77.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.3 |
| 10.3 |
| 13.5 |
| 12.2 |
| 9.3 |
| 5.6 |
| 5.7 |
| 5.1 |
| 5.0 |
| 5.1 |
| 5.3 |
| 27.1 |
| 43.4 |
| 44.6 |
| 44.0 |
| 42.8 |
| 42.7 |
| 4.1 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,299.9 |
| 2,304.8 |
| 2,270.2 |
| 2,263.0 |
| 2,084.6 |
| 2,067.9 |
| 2,053.1 |
| 2,027.6 |
| 1,999.0 |
| 1,998.4 |
| 1,925.0 |
| 1,884.4 |
| 1,872.6 |
| 1,844.8 |
| 1,872.2 |
| 1,593.2 |
| 1,617.8 |
| 1,555.4 |
| 1,527.4 |
| 1,558.2 |
| 1,533.4 |
| 1,520.0 |
| 1,517.5 |
| 1,129.6 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| - |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 19.1 |
| 19.0 |
| 18.7 |
| 13.2 |
| 13.3 |
| 13.0 |
| 13.6 |
| 11.9 |
| 9.1 |
| 9.1 |
| 10.1 |
| 8.4 |
| 8.8 |
| 8.1 |
| 7.8 |
| 6.0 |
| 5.4 |
| 6.0 |
| 6.1 |
| 4.9 |
| 4.5 |
| 4.7 |
| 11.9 |
| 11.8 |
| 12.0 |
| 11.6 |
| 10.4 |
| 9.9 |
| 9.7 |
| 9.5 |
| 9.5 |
| 9.4 |
| 9.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 15.3 |
| 15.7 |
| 14.0 |
| 13.0 |
| 9.1 |
| 9.7 |
| 10.7 |
| 11.0 |
| 26.4 |
| 28.3 |
| 25.9 |
| 23.5 |
| 20.4 |
| 18.8 |
| 14.5 |
| 19.4 |
| 18.5 |
| 23.4 |
| 19.9 |
| 20.0 |
| 8.4 |
| 5.5 |
| 3.6 |
| 3.9 |
| 2.6 |
| 3.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.0 |
| 166.8 |
| 154.8 |
| 134.0 |
| 152.3 |
| 137.6 |
| 117.6 |
| 105.4 |
| 106.7 |
| 105.0 |
| 105.0 |
| 88.3 |
| 102.0 |
| 98.0 |
| 87.4 |
| 83.4 |
| 79.5 |
| 70.9 |
| 111.7 |
| 107.0 |
| 135.5 |
| 142.2 |
| 120.3 |
| 107.0 |
| 54.1 |
| 56.3 |
| 57.7 |
| 65.1 |
| 67.6 |
| 66.8 |
| 63.7 |
| 65.7 |
| 67.2 |
| 69.5 |
| 71.7 |
| 72.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.4 |
| 98.8 |
| 93.1 |
| 98.4 |
| 105.3 |
| 101.4 |
| 101.1 |
| 96.2 |
| 104.6 |
| 88.5 |
| 89.8 |
| 96.8 |
| 104.1 |
| 113.8 |
| 86.3 |
| 87.0 |
| 74.1 |
| 116.8 |
| 120.6 |
| 132.1 |
| 133.2 |
| 135.5 |
| 62.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 11.7 |
| 20.0 |
| 24.5 |
| 23.8 |
| 25.8 |
| 30.0 |
| 26.9 |
| 28.1 |
| 20.7 |
| 22.5 |
| 25.2 |
| 19.5 |
| 18.0 |
| 9.7 |
| 9.3 |
| 9.1 |
| 9.3 |
| 6.3 |
| 5.4 |
| 4.4 |
| 3.6 |
| 3.7 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 586.6 |
| 602.3 |
| 623.2 |
| 691.7 |
| 536.7 |
| 537.0 |
| 613.8 |
| 646.4 |
| 707.8 |
| 675.1 |
| 750.8 |
| 718.8 |
| 726.4 |
| 748.4 |
| 762.7 |
| 514.1 |
| 559.5 |
| 557.6 |
| 567.3 |
| 608.6 |
| 625.5 |
| 629.5 |
| 622.1 |
| 250.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,145.6 |
| 1,119.3 |
| 1,085.5 |
| 1,088.8 |
| 1,104.8 |
| 1,073.4 |
| 1,057.5 |
| 1,012.7 |
| 1,038.8 |
| 931.4 |
| 931.9 |
| 927.8 |
| 895.2 |
| 905.1 |
| 876.9 |
| 847.3 |
| 839.6 |
| 802.4 |
| 799.0 |
| 778.8 |
| 769.0 |
| 774.7 |
| 770.6 |
| (75.2) |
| (55.1) |
| (59.5) |
| (64.2) |
| (57.3) |
| (64.0) |
| (64.2) |
| (83.1) |
| (97.2) |
| (103.5) |
| (78.4) |
| (91.6) |
| (83.5) |
| (79.6) |
| (83.0) |
| (70.6) |
| (44.8) |
| (15.9) |
| (56.8) |
| (49.8) |
| (48.9) |
| (65.3) |
| (67.2) |
| (63.9) |
| (70.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 8.3 |
| 8.5 |
| 8.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,714.4 |
| 1,703.0 |
| 1,639.4 |
| 1,563.0 |
| 1,539.5 |
| 1,521.9 |
| 1,439.3 |
| 1,381.2 |
| 1,291.3 |
| 1,323.3 |
| 1,174.2 |
| 1,165.6 |
| 1,146.3 |
| 1,096.4 |
| 1,109.5 |
| 1,079.1 |
| 1,058.3 |
| 997.8 |
| 960.1 |
| 949.6 |
| 907.9 |
| 890.6 |
| 895.4 |
| 879.3 |
| 1,647.0 |
| 1,571.2 |
| 1,547.9 |
| 1,530.9 |
| 1,439.3 |
| 1,381.2 |
| 1,291.3 |
| 1,323.3 |
| 1,174.2 |
| 1,165.6 |
| 1,146.3 |
| 1,096.4 |
| 1,109.5 |
| 1,079.1 |
| 1,058.3 |
| 997.8 |
| 960.1 |
| 949.6 |
| 907.9 |
| 890.6 |
| 895.4 |
| 879.3 |
| (186.6) |
| (263.7) |
| (270.5) |
| (274.9) |
| (258.4) |
| (248.6) |
| (231.5) |
| (145.9) |
| (153.5) |
| (166.3) |
| - |
| (151.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 409.8 |
| 358.3 |
| 429.0 |
| 424.4 |
| 436.5 |
| 414.3 |
| 386.9 |
| 360.1 |
| 303.7 |
| 310.6 |
| 325.4 |
| 292.5 |
| 299.7 |
| 318.9 |
| 322.6 |
| 234.4 |
| 200.1 |
| 212.5 |
| 163.8 |
| 173.8 |
| 203.1 |
| 199.7 |
| 1,639.4 |
| 1,563.0 |
| 1,539.5 |
| 1,521.9 |
| 1,439.3 |
| 1,381.2 |
| 1,291.3 |
| 1,323.3 |
| 1,174.2 |
| 1,165.6 |
| 1,146.3 |
| 1,096.4 |
| 1,109.5 |
| 1,079.1 |
| 1,058.3 |
| 997.8 |
| 960.1 |
| 949.6 |
| 907.9 |
| 890.6 |
| 895.4 |
| 879.3 |
| 301.6 |
| 180.3 |
| 103.9 |
| 303.8 |
| 289.4 |
| 200.1 |
| 136.3 |
| 35.1 |
| 39.4 |
| (119.5) |
| (146.5) |
| (152.5) |
| (218.2) |
| (228.0) |
| 34.8 |
| 3.8 |
| (29.6) |
| (78.7) |
| (81.4) |
| (144.5) |
| (160.7) |
| (174.0) |
| 137.9 |