| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 362.6 | 239.1 | 216.5 | 154.2 | 173.2 | 349.4 | 159.3 | 78.0 | 33.9 | 59.2 | 39.1 | 35.0 | 71.2 | 14.0 | 7.6 | 2.8 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 362.6 | 239.1 | 216.5 | 154.2 | 173.2 | 349.4 | 159.3 | 78.0 | 33.9 | 59.2 | 39.1 | 35.0 | 71.2 | 14.0 | 7.6 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 44.7 | 46.5 | 40.4 | 44.0 | 41.5 | 18.5 | 19.3 | 13.2 | 12.7 | 8.8 | 3.5 | 3.1 | 1.1 | 0.6 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 20.5 | 21.8 | 16.1 | 14.3 | 11.2 | 4.7 | 6.8 | 3.4 | 5.3 | 3.5 | 3.8 | 3.7 | 2.6 | 1.1 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 43.7 | 36.6 | 25.4 | 23.0 | 20.9 | 19.0 | 18.3 | 15.8 | 8.2 | 5.8 | 4.3 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 4.6 | 8.6 | 12.9 | 11.9 | 12.4 | 3.1 | 2.3 | 2.5 | 3.9 | 2.4 | 5.1 | 7.4 | 5.3 | 1.9 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 0.8 | 0.7 | 23.9 | 24.9 | 24.9 | 5.0 | 4.9 | 4.9 | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | 0.0 | 1.1 | 0.8 | 0.7 | 25.3 | 24.9 | 24.9 | 5.0 | 4.9 | 4.9 | - | - | - |
| (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 | 263.1 | 362.6 | 315.6 | 219.5 | 186.1 | 239.1 | 274.1 | 235.9 | 209.2 | 216.5 | 202.5 | 191.1 | 177.9 | 154.2 | 170.1 | |||||||||||||||||||||||||
| 2.8 |
| - |
| Prepaid Expenses | 10.3 | 14.6 | 12.7 | 11.5 | 13.3 | 3.2 | 2.2 | 2.4 | 2.0 | 2.1 | 1.4 | 1.2 | 1.5 | 0.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 488.4 | 372.3 | 285.6 | 248.6 | 243.1 | 375.7 | 187.7 | 97.0 | 53.9 | 73.6 | 47.9 | 43.3 | 76.4 | 16.4 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 26.0 | 21.5 | 16.4 | 14.1 | 12.0 | 9.3 | 6.8 | 5.4 | 4.0 | 2.8 | 1.8 | - | - |
| Property,Plant & Equipment Net | - | - | - | 17.7 | 15.1 | 9.0 | 8.9 | 8.9 | 9.7 | 11.5 | 10.3 | 4.2 | 3.0 | 2.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 767.2 | 745.8 | 703.0 | 695.9 | 707.9 | 2.7 | 2.7 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | - | - | - | - |
| Intangible Assets | 89.1 | 102.3 | 88.6 | 174.9 | 202.7 | 59.9 | 65.0 | 12.0 | 13.1 | 14.1 | 15.2 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 36.6 | 48.2 | 10.3 | 13.2 | 16.0 | 7.8 | 8.8 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 4.0 | 6.2 | 6.5 | 5.7 | 0.0 | 0.1 | 0.0 | - |
| Other Non-Current Assets | 0.9 | 7.0 | 6.0 | 5.4 | 2.2 | 1.4 | 1.4 | 1.1 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,406.0 | 1,300.0 | 1,114.9 | 1,156.4 | 1,187.8 | 457.2 | 275.2 | 120.6 | 78.7 | 101.0 | 75.2 | 64.8 | 79.6 | 19.1 | - | - |
| - |
| Short Term Debt | - | - | - | 0.0 | 1.1 | 0.0 | 0.0 | 1.4 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.2 | 1.7 | 2.0 | 2.6 | 4.6 | 0.4 | 0.0 | - | - | 0.0 | 0.9 | 1.9 | 2.5 | 2.5 | - | - |
| Operating Lease Liabilities Current | 4.1 | 7.5 | 5.1 | 4.1 | 3.6 | 1.6 | 1.4 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 48.8 | 43.8 | 38.4 | 37.8 | 39.5 | 11.7 | 13.7 | 9.2 | 8.2 | 9.1 | 8.7 | 7.9 | 7.6 | 4.0 | - | - |
| Other Current Liabilities | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 59.9 | 78.6 | 61.2 | 62.6 | 64.2 | 16.8 | 17.5 | 13.1 | 12.0 | 11.5 | 14.7 | 17.1 | 15.4 | 9.0 | - | - |
| Operating Lease Liabilities Non-Current | 35.6 | 43.2 | 7.5 | 10.6 | 14.1 | 9.9 | 11.5 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 0.3 | 0.8 | 0.0 | - | - | - | - | 0.9 | 2.6 | 5.1 | - | - |
| Deferred Tax Liabilities | 0.6 | 1.2 | 0.7 | 4.5 | 5.6 | 0.0 | - | - | - | - | - | 0.3 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.4 | 0.8 | 0.9 | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 96.4 | 124.1 | 70.8 | 81.2 | 91.3 | 35.9 | 35.8 | 40.9 | 41.4 | 41.5 | 24.0 | 23.5 | 23.2 | 14.2 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (377.6) | (444.0) | (468.1) | (393.7) | (357.2) | (281.6) | (246.7) | (234.1) | (211.1) | (180.1) | (148.7) | (115.0) | (85.6) | (60.1) | - | - |
| Accumulated Other Comprehensive Income | (8.2) | (36.1) | (24.0) | (31.3) | (15.1) | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,309.6 | 1,176.0 | 1,044.1 | 1,075.2 | 1,096.5 | 421.2 | 239.5 | 79.8 | 37.2 | 59.6 | 51.3 | 41.4 | 56.4 | (58.5) | (40.8) | (26.8) |
| Total Equity | 1,309.6 | 1,176.0 | 1,044.1 | 1,075.2 | 1,096.5 | 421.2 | 239.5 | 79.8 | 37.2 | 59.6 | 51.3 | 41.4 | 56.4 | (58.5) | (40.8) | (26.8) |
| Net debt | - | - | - | (154.2) | (172.1) | (348.6) | (158.6) | (52.7) | (9.0) | (34.3) | (34.1) | (30.1) | (66.3) | - | - | - |
| Working Capital | 428.4 | 293.6 | 224.4 | 186.0 | 179.0 | 358.9 | 170.2 | 83.9 | 41.9 | 62.1 | 33.2 | 26.2 | 61.0 | 7.4 | - | - |
| Book Value | 1,309.6 | 1,176.0 | 1,044.1 | 1,075.2 | 1,096.5 | 421.2 | 239.5 | 79.8 | 37.2 | 59.6 | 51.3 | 41.4 | 56.4 | (58.5) | (40.8) | (26.8) |
| Tangible Book Value | 453.3 | 327.9 | 252.5 | 204.4 | 185.9 | 358.6 | 171.7 | 66.7 | 23.1 | 44.4 | 35.0 | 40.3 | - | - | - | - |
| 153.4 |
| 163.6 |
| 173.2 |
| 164.0 |
| 327.5 |
| 324.1 |
| 349.4 |
| 345.1 |
| 147.5 |
| 153.1 |
| 159.3 |
| 195.7 |
| 192.6 |
| 67.8 |
| 78.0 |
| 77.8 |
| 23.8 |
| 27.2 |
| 33.9 |
| 41.2 |
| 46.5 |
| 51.5 |
| 59.2 |
| 31.7 |
| 39.0 |
| Restricted Cash | 1.7 | 1.6 | 1.6 | 1.7 | 1.6 | 1.5 | 1.1 | 1.1 | - | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Short Term Investments | - | 50.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 263.1 | 412.9 | 315.6 | 219.5 | 186.1 | 239.1 | 274.1 | 235.9 | 209.2 | 216.5 | 202.5 | 191.1 | 177.9 | 154.2 | 170.1 | 153.4 | 163.6 | 173.2 | 164.0 | 327.5 | 324.1 | 349.4 | 345.1 | 147.5 | 153.1 | 159.3 | 195.7 | 192.6 | 67.8 | 78.0 | 77.8 | 23.8 | 27.2 | 33.9 | 41.2 | 46.5 | 51.5 | 59.2 | 31.7 | 39.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 50.1 | 44.7 | 47.8 | 50.8 | 53.8 | 46.5 | 48.8 | 50.3 | 46.7 | 40.4 | 39.3 | 42.4 | 45.5 | 44.0 | 40.1 | 40.4 | 42.5 | 41.5 | 40.3 | 31.9 | 27.9 | 18.5 | 17.6 | 15.3 | 19.1 | 19.3 | 23.6 | 19.6 | 16.6 | 13.2 | 12.3 | 13.0 | 13.2 | 12.7 | 11.6 | 11.0 | 9.1 | 8.8 | 6.3 | 3.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | 20.3 | 25.0 | 24.3 | 21.8 | 20.4 | 19.3 | 18.3 | 16.1 | 15.9 | 11.6 | 13.3 | 14.3 | 13.8 | 14.6 | 12.4 | 11.2 | 9.8 | 6.7 | 6.3 | 4.7 | 4.5 | 7.0 | 6.1 | 6.8 | 6.6 | 5.1 | 3.8 | 3.4 | 3.5 | 3.0 | 4.6 | 5.3 | 3.8 | 3.3 | 3.4 | 3.5 | 3.4 | 3.5 |
| Prepaid Expenses | 11.6 | 10.3 | 14.6 | 18.1 | 17.8 | 14.6 | 13.6 | 15.6 | 16.2 | 12.7 | 13.5 | 14.4 | 14.8 | 11.5 | 14.5 | 16.0 | 20.0 | 13.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 522.2 | 488.4 | 449.2 | 414.7 | 383.2 | 372.3 | 356.9 | 321.1 | 290.4 | 285.6 | 271.2 | 259.5 | 251.5 | 248.6 | 238.5 | 235.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 767.2 | 767.2 | 767.2 | 773.3 | 754.3 | 745.8 | 762.1 | 752.1 | 753.9 | 703.0 | 693.2 | 698.9 | 699.7 | 695.9 | 676.9 | 690.0 | 704.4 | 707.9 | ||||||||||||||||||||||
| Intangible Assets | 85.9 | 89.1 | 92.5 | 95.8 | 99.1 | 102.3 | 108.9 | 112.5 | 116.3 | 88.6 | 123.6 | 164.7 | 170.2 | 174.9 | 176.5 | 184.4 | 196.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 35.9 | 36.6 | 37.3 | 38.7 | 47.6 | 48.2 | 17.0 | 18.1 | 11.2 | 10.3 | 11.3 | 12.5 | 11.3 | 13.2 | 13.9 | 14.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1.0 | 0.9 | 1.1 | 1.5 | 7.1 | 7.0 | 7.9 | 7.1 | 5.6 | 6.0 | 5.6 | 6.1 | 5.5 | 5.4 | 2.1 | 2.0 | 1.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,436.4 | 1,406.0 | 1,367.8 | 1,344.1 | 1,315.4 | 1,300.0 | 1,275.0 | 1,234.3 | 1,200.1 | 1,114.9 | 1,124.9 | 1,161.1 | 1,157.1 | 1,156.4 | 1,126.0 | 1,144.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.9 | 4.6 | 5.5 | 11.4 | 15.7 | 8.6 | 9.7 | 12.1 | 12.2 | 12.9 | 12.5 | 12.9 | 15.7 | 11.9 | 11.1 | 10.3 | 11.3 | 12.4 | 11.2 | 8.5 | 7.1 | 3.1 | 1.9 | 2.2 | 7.7 | 2.3 | 5.6 | 4.1 | 4.1 | 2.5 | 1.2 | 2.0 | 3.4 | 3.9 | 3.2 | 2.3 | 2.6 | 2.4 | 3.1 | 2.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.1 | 1.1 | 1.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.7 | 1.2 | 0.4 | 1.5 | 1.7 | 1.7 | 2.0 | 2.2 | 2.6 | 2.0 | 2.2 | 2.4 | 2.2 | 2.6 | 3.9 | 4.2 | 4.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.3 | 4.1 | 4.3 | 6.4 | 7.4 | 7.5 | 7.3 | 7.2 | 6.0 | 5.1 | 5.0 | 5.0 | 4.1 | 4.1 | 4.0 | 3.9 | ||||||||||||||||||||||||
| Accrued Expenses | 43.1 | 48.8 | 48.4 | 43.7 | 35.9 | 43.8 | 43.9 | 43.5 | 30.3 | 38.4 | 34.8 | 34.4 | 30.6 | 37.8 | 32.1 | 33.6 | 38.5 | 39.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Total Current Liabilities | 56.1 | 59.9 | 72.2 | 76.4 | 75.1 | 78.6 | 70.3 | 72.3 | 58.1 | 61.2 | 57.3 | 58.2 | 56.0 | 62.6 | 58.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 12.9 | 23.9 | 25.2 | 25.1 | 25.0 | 24.9 | 25.0 | 25.0 | 24.9 | 24.9 | 24.9 | 24.7 |
| Operating Lease Liabilities Non-Current | 35.0 | 35.6 | 36.2 | 44.2 | 43.1 | 43.2 | 12.4 | 13.6 | 8.1 | 7.5 | 8.7 | 9.9 | 9.7 | 10.6 | 11.5 | 12.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.6 | 0.6 | 1.2 | 1.3 | 1.2 | 1.2 | 1.5 | 1.5 | 1.3 | 0.7 | 3.6 | 4.7 | 4.6 | 4.5 | 4.3 | 4.6 | 5.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | 0.0 | 0.5 | 0.4 | 0.4 | 0.6 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1.1 | 1.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 92.0 | 96.4 | 110.1 | 123.0 | 120.5 | 124.1 | 99.0 | 101.8 | 81.4 | 70.8 | 70.9 | 78.4 | 75.9 | 81.2 | 77.8 | 80.0 | ||||||||||||||||||||||||
| 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 | 0.0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (348.9) | (377.6) | (418.8) | (437.9) | (436.9) | (444.0) | (449.1) | (464.3) | (470.0) | (468.1) | (439.8) | (410.2) | (401.8) | (393.7) | (389.9) | (381.2) | (371.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (8.2) | (8.2) | (8.2) | (12.0) | (28.6) | (36.1) | (21.3) | (30.6) | (28.9) | (24.0) | (34.2) | (27.8) | (26.9) | (31.3) | (54.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,344.4 | 1,309.6 | 1,257.7 | 1,221.1 | 1,194.9 | 1,176.0 | 1,176.0 | 1,132.5 | 1,118.6 | 1,044.1 | 1,054.1 | 1,082.7 | 1,081.3 | 1,075.2 | 1,048.2 | 1,064.2 | ||||||||||||||||||||||||
| Total Equity | 1,344.4 | 1,309.6 | 1,257.7 | 1,221.1 | 1,194.9 | 1,176.0 | 1,176.0 | 1,132.5 | 1,118.6 | 1,044.1 | 1,054.1 | 1,082.7 | 1,081.3 | 1,075.2 | 1,048.2 | 1,064.2 | 1,085.2 | 1,096.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 12.9 | 25.3 | 25.2 | 25.1 | 25.0 | 24.9 | 25.0 | 25.0 | 24.9 | 24.9 | 24.9 | 24.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (168.9) | (152.3) | (162.5) | (172.1) | (163.0) | |||||||||||||||||||||
| Working Capital | 466.1 | 428.4 | 377.1 | 338.2 | 308.0 | 293.6 | 286.5 | 248.8 | 232.4 | 224.4 | 213.9 | 201.3 | 195.5 | 186.0 | 180.2 | 175.7 | 175.9 | 179.0 | ||||||||||||||||||||||
| Book Value | 1,344.4 | 1,309.6 | 1,257.7 | 1,221.1 | 1,194.9 | 1,176.0 | 1,176.0 | 1,132.5 | 1,118.6 | 1,044.1 | 1,054.1 | 1,082.7 | 1,081.3 | 1,075.2 | 1,048.2 | 1,064.2 | 1,085.2 | 1,096.5 | ||||||||||||||||||||||
| Tangible Book Value | 491.4 | 453.3 | 398.0 | 352.0 | 341.6 | 327.9 | 305.1 | 267.9 | 248.4 | 252.5 | 237.3 | 219.1 | 211.3 | 204.4 | 194.8 | 189.7 | 184.6 | |||||||||||||||||||||||
| 15.1 |
| 5.3 |
| 3.8 |
| 3.2 |
| 3.2 |
| 2.9 |
| 3.0 |
| 2.2 |
| 2.2 |
| 2.6 |
| 2.4 |
| 2.4 |
| 1.8 |
| 1.8 |
| 2.1 |
| 2.0 |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.1 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.5 |
| 243.1 |
| 229.3 |
| 371.3 |
| 362.1 |
| 375.7 |
| 370.3 |
| 172.7 |
| 181.4 |
| 187.7 |
| 228.1 |
| 220.0 |
| 90.6 |
| 97.0 |
| 95.4 |
| 41.6 |
| 47.0 |
| 53.9 |
| 58.2 |
| 62.9 |
| 66.3 |
| 73.6 |
| 43.0 |
| 47.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 10.6 |
| 9.0 |
| 8.9 |
| 8.6 |
| 8.8 |
| 8.9 |
| 8.5 |
| 8.2 |
| 8.1 |
| 8.9 |
| 8.9 |
| 9.0 |
| 9.2 |
| 9.7 |
| 10.3 |
| 10.1 |
| 10.7 |
| 11.5 |
| 10.4 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 714.3 |
| 471.8 |
| 474.8 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 202.7 |
| 209.5 |
| 155.7 |
| 159.4 |
| 59.9 |
| 61.2 |
| 62.5 |
| 63.7 |
| 65.0 |
| 11.2 |
| 11.5 |
| 11.7 |
| 12.0 |
| 12.3 |
| 12.5 |
| 12.8 |
| 13.1 |
| 13.3 |
| 13.6 |
| 13.9 |
| 14.1 |
| 14.4 |
| 14.7 |
| 15.7 |
| 16.0 |
| 16.0 |
| 14.6 |
| 15.2 |
| 7.8 |
| 8.1 |
| 8.3 |
| 8.6 |
| 8.8 |
| 9.0 |
| 9.4 |
| 9.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.6 |
| 1.5 |
| 2.3 |
| 1.4 |
| 2.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.0 |
| 1.1 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,173.6 |
| 1,187.8 |
| 1,186.4 |
| 1,027.4 |
| 1,025.1 |
| 457.2 |
| 454.2 |
| 256.7 |
| 267.1 |
| 275.2 |
| 260.3 |
| 252.4 |
| 123.5 |
| 120.6 |
| 119.1 |
| 65.5 |
| 71.2 |
| 78.7 |
| 83.7 |
| 88.3 |
| 92.6 |
| 101.0 |
| 69.7 |
| 74.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 3.4 |
| 0.6 |
| 0.5 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 3.8 |
| 3.6 |
| 3.5 |
| 2.9 |
| 2.9 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 20.8 |
| 16.3 |
| 11.7 |
| 10.4 |
| 9.4 |
| 10.1 |
| 13.7 |
| 9.8 |
| 9.8 |
| 8.8 |
| 9.2 |
| 9.3 |
| 8.4 |
| 8.5 |
| 8.2 |
| 8.1 |
| 8.5 |
| 6.8 |
| 9.1 |
| 7.2 |
| 8.9 |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.3 |
| 62.5 |
| 64.2 |
| 50.0 |
| 36.1 |
| 32.7 |
| 16.8 |
| 13.9 |
| 13.1 |
| 19.2 |
| 17.5 |
| 16.8 |
| 15.3 |
| 14.3 |
| 13.1 |
| 10.4 |
| 10.4 |
| 11.8 |
| 12.0 |
| 11.2 |
| 10.8 |
| 9.4 |
| 11.5 |
| 10.3 |
| 11.8 |
| 13.5 |
| 14.1 |
| 14.2 |
| 13.3 |
| 14.0 |
| 9.9 |
| 10.3 |
| 10.7 |
| 11.1 |
| 11.5 |
| 11.9 |
| 12.2 |
| 12.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 6.2 |
| 0.8 |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.4 |
| 91.3 |
| 79.3 |
| 56.3 |
| 50.9 |
| 35.9 |
| 31.4 |
| 30.6 |
| 36.7 |
| 35.8 |
| 29.3 |
| 28.1 |
| 39.8 |
| 40.9 |
| 39.7 |
| 39.7 |
| 41.2 |
| 41.4 |
| 40.8 |
| 40.5 |
| 39.3 |
| 41.5 |
| 39.6 |
| 41.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (357.2) |
| (346.6) |
| (332.5) |
| (323.5) |
| (281.6) |
| (273.6) |
| (269.4) |
| (258.4) |
| (246.7) |
| (239.2) |
| (238.5) |
| (236.0) |
| (234.1) |
| (231.0) |
| (226.5) |
| (220.3) |
| (211.1) |
| (202.6) |
| (195.6) |
| (188.3) |
| (180.1) |
| (175.7) |
| (170.0) |
| (38.1) |
| (20.7) |
| (15.1) |
| (8.1) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,085.2 |
| 1,096.5 |
| 1,107.1 |
| 971.2 |
| 974.2 |
| 421.2 |
| 422.7 |
| 226.1 |
| 230.4 |
| 239.5 |
| 231.0 |
| 224.2 |
| 83.8 |
| 79.8 |
| 79.4 |
| 25.8 |
| 30.0 |
| 37.2 |
| 42.8 |
| 47.8 |
| 53.4 |
| 59.6 |
| 30.0 |
| 33.8 |
| 1,107.1 |
| 971.2 |
| 974.2 |
| 421.2 |
| 422.7 |
| 226.1 |
| 230.4 |
| 239.5 |
| 231.0 |
| 224.2 |
| 83.8 |
| 79.8 |
| 79.4 |
| 25.8 |
| 30.0 |
| 37.2 |
| 42.8 |
| 47.8 |
| 53.4 |
| 59.6 |
| 30.0 |
| 33.8 |
| (326.6) |
| (323.2) |
| (348.6) |
| (344.3) |
| (146.6) |
| (152.4) |
| (158.6) |
| (195.0) |
| (192.1) |
| (55.0) |
| (52.7) |
| (52.7) |
| 1.3 |
| (2.1) |
| (9.0) |
| (16.2) |
| (21.5) |
| (26.6) |
| (34.3) |
| (6.8) |
| (14.3) |
| 179.3 |
| 335.2 |
| 329.4 |
| 358.9 |
| 356.4 |
| 159.6 |
| 162.2 |
| 170.2 |
| 211.3 |
| 204.6 |
| 76.3 |
| 83.9 |
| 84.9 |
| 31.2 |
| 35.2 |
| 41.9 |
| 47.0 |
| 52.1 |
| 56.9 |
| 62.1 |
| 32.7 |
| 35.6 |
| 1,107.1 |
| 971.2 |
| 974.2 |
| 421.2 |
| 422.7 |
| 226.1 |
| 230.4 |
| 239.5 |
| 231.0 |
| 224.2 |
| 83.8 |
| 79.8 |
| 79.4 |
| 25.8 |
| 30.0 |
| 37.2 |
| 42.8 |
| 47.8 |
| 53.4 |
| 59.6 |
| 30.0 |
| 33.8 |
| 185.9 |
| 183.3 |
| 343.7 |
| 340.0 |
| 358.6 |
| 358.8 |
| 161.0 |
| 164.0 |
| 171.7 |
| 218.8 |
| 211.7 |
| 71.0 |
| 66.7 |
| 66.1 |
| 12.2 |
| 16.2 |
| 23.1 |
| 28.4 |
| 33.2 |
| 38.4 |
| 44.4 |
| 14.5 |
| 18.0 |