| (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 | 791.2 | 722.1 | 1,044.6 | 458.8 | 544.4 | 480.4 | 346.4 | 349.3 | 407.3 | 282.0 | 158.4 | 121.4 | 127.5 | 146.6 | 117.6 | 130.9 | 133.1 | 116.4 |
| Restricted Cash | - | - | - | - | - | - | - | 0.7 | 1.2 | 1.3 | 1.3 | 0.8 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 2.3 | 2.7 | 2.6 | 2.5 | 3.1 | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 791.2 | 722.1 | 1,044.6 | 458.8 | 546.7 | 483.0 | 349.1 | 351.8 | 410.4 | 282.0 | 158.4 | 121.4 | 127.5 | 146.6 | 117.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 325.2 | 265.3 | 282.4 | 300.7 | - | - | - | - | - | 75.7 | 55.0 | 79.1 | 125.8 | 83.9 | 132.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 411.2 | 360.4 | 336.1 | 376.0 | 338.4 | 221.3 | 230.0 | 98.0 | 78.5 | 55.8 | 52.6 | 46.1 | 109.8 | 81.5 | 80.3 | 77.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 496.6 | 386.6 | 337.0 | 283.3 | 222.4 | 195.1 | 186.3 | 92.1 | 85.2 | 76.8 | 68.6 | 66.2 | 100.6 | 99.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 224.1 | 143.5 | 141.9 | 170.5 | 193.7 | 125.2 | 170.7 | 39.6 | 48.2 | 46.3 | 27.2 | 24.5 | 55.6 | 41.0 | 44.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 567.5 | 564.7 | 895.7 | 353.3 | 372.7 | 304.5 | 321.5 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,135.0 | 564.7 | 915.7 | 373.3 | 392.7 | 322.0 | 339.0 | - | - | - | - | - | - | - | - | - | ||
| (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 | 699.5 | 791.2 | 758.6 | 713.5 | 723.0 | 722.1 | 657.3 | 986.1 | 1,017.8 | 1,044.6 | - | 455.3 | 461.7 | 458.8 | 409.1 | |||||||||||||||||||||||||
| - |
| 130.9 |
| 133.1 |
| 116.4 |
| 119.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 46.3 | 41.5 | 48.8 | 53.0 | 42.2 | 35.9 | 36.9 | 10.2 | 8.1 | 9.3 | 7.9 | 6.1 | 11.0 | 9.1 | 11.7 | 10.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,573.9 | 1,389.3 | 1,711.9 | 1,188.5 | 1,162.2 | 980.2 | 866.7 | 568.4 | 595.2 | 438.3 | 322.5 | 376.8 | 417.0 | 371.1 | 390.5 | 361.8 | - | - |
| 105.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 223.8 | 201.0 | 169.4 | 134.8 | 107.6 | 80.4 | 78.1 | 60.8 | 67.4 | 63.4 | 58.9 | 56.4 | 65.7 | 59.7 | 62.7 | - | - | - |
| Property,Plant & Equipment Net | 272.8 | 185.6 | 167.7 | 148.5 | 114.8 | 114.7 | 108.1 | 31.3 | 17.8 | 13.3 | 9.6 | 9.8 | 34.9 | 39.5 | 42.3 | 34.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 300.8 | 296.0 | 283.8 | 281.4 | 212.2 | 210.0 | 202.9 | 101.9 | 53.8 | 42.1 | 42.7 | 43.9 | 14.2 | 60.4 | 46.5 | 48.4 | - | - |
| Intangible Assets | 117.7 | 139.4 | 161.5 | 189.5 | 159.4 | 168.9 | 184.0 | 54.9 | 33.5 | 28.1 | 34.1 | 40.3 | 19.4 | 46.2 | 43.4 | 48.4 | - | - |
| Operating Lease Right Of Use Assets | 98.1 | 96.3 | 95.4 | 100.2 | 101.8 | 103.9 | 105.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 47.2 | 50.8 | 42.7 | 47.1 | 18.8 | 32.2 | 36.2 | 36.0 | 21.5 | 12.4 | 1.6 | 3.2 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,545.8 | 2,261.9 | 2,556.8 | 1,992.2 | 1,817.3 | 1,647.7 | 1,532.4 | 816.5 | 733.3 | 571.5 | 462.5 | 684.6 | 653.0 | 537.2 | 533.4 | 505.2 | - | - |
| 56.2 |
| - |
| - |
| Short Term Debt | 567.5 | - | 20.0 | 20.0 | 20.0 | 17.5 | 17.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.8 | 17.8 | 17.7 | 16.8 | 15.8 | 16.6 | 18.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 93.0 | 67.9 | 73.6 | 82.7 | 55.8 | 63.5 | 51.5 | 21.8 | 18.4 | 13.2 | 9.2 | 10.5 | 12.9 | 11.7 | 9.2 | 23.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 40.8 | 23.0 | 19.9 | 14.6 | 13.9 | 11.8 | 20.7 | 15.4 | 10.8 | 5.4 | - | - |
| Total Current Liabilities | 991.2 | 314.3 | 335.8 | 393.0 | 370.2 | 296.4 | 320.3 | 110.3 | 106.1 | 95.0 | 104.0 | 112.6 | 122.4 | 85.7 | 91.2 | 102.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 95.7 | 89.2 | 89.3 | 94.5 | 95.2 | 96.0 | 90.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | 6.2 | 7.4 | 8.0 | 29.1 | 33.4 | 39.2 | 45.6 | 47.2 | 43.2 | 20.1 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 9.9 | 10.1 | 10.0 | 7.0 | 4.6 | 1.0 | 1.1 | 1.4 | 1.5 | 16.8 | 6.5 | 5.2 | - | - |
| Pension Obligations | 49.4 | 49.6 | 49.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 38.9 | 37.5 | 42.6 | 41.1 | 40.5 | 24.7 | 20.6 | 18.3 | 36.3 | 20.5 | 18.9 | 23.2 | 3.8 | 3.9 | 5.6 | 3.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,175.2 | 1,055.3 | 1,412.6 | 925.9 | 945.8 | 832.3 | 855.1 | 209.2 | 212.7 | 179.5 | 198.9 | 209.6 | 188.5 | 147.6 | 126.0 | 131.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 230.6 | 189.1 | 148.3 | 134.6 | 115.7 | 105.0 | 104.8 | 97.4 | 184.8 | 203.6 | 195.1 | 237.8 | 251.6 | 212.5 | 254.0 | 258.4 | - | - |
| Retained Earnings | 1,128.6 | 1,026.7 | 989.7 | 915.3 | 756.3 | 712.3 | 577.7 | 512.8 | 333.2 | 195.4 | 67.9 | 226.4 | 179.4 | 147.3 | 124.8 | 88.5 | - | - |
| Accumulated Other Comprehensive Income | 6.2 | (11.8) | 6.1 | 16.3 | (1.2) | (2.6) | (5.9) | (3.4) | 2.5 | (6.9) | 0.5 | 10.8 | 33.5 | 29.7 | 28.5 | 27.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.6 | 0.6 | 0.5 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,362.8 | 1,203.1 | 1,144.1 | 1,066.1 | 870.9 | 814.7 | 676.7 | 606.8 | 520.6 | 392.1 | 263.6 | 475.0 | 464.5 | 389.6 | 409.3 | 374.0 | 278.3 | 376.5 |
| Total Equity | 1,362.8 | 1,203.2 | 1,144.2 | 1,066.3 | 871.5 | 815.3 | 677.3 | 607.3 | 520.6 | 392.1 | 263.6 | 475.0 | 464.5 | 389.6 | 409.3 | 374.0 | 278.3 | 376.5 |
| - |
| - |
| Net debt | 343.8 | (157.4) | (128.9) | (85.6) | (153.9) | (161.0) | (10.0) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 582.7 | 1,075.0 | 1,376.0 | 795.5 | 792.0 | 683.9 | 546.4 | 458.1 | 489.1 | 343.3 | 218.5 | 264.2 | 294.6 | 285.4 | 299.2 | 259.4 | - | - |
| Book Value | 1,362.8 | 1,203.1 | 1,144.1 | 1,066.1 | 870.9 | 814.7 | 676.7 | 606.8 | 520.6 | 392.1 | 263.6 | 475.0 | 464.5 | 389.6 | 409.3 | 374.0 | 278.3 | 376.5 |
| Tangible Book Value | 944.3 | 767.7 | 698.8 | 595.1 | 499.3 | 435.8 | 289.8 | 450.0 | 433.3 | 321.9 | 186.7 | 390.8 | 430.8 | 283.0 | 319.4 | 277.2 | - | - |
| 372.7 |
| 521.2 |
| 544.4 |
| 547.9 |
| 507.2 |
| 509.9 |
| 480.4 |
| 429.0 |
| 380.6 |
| 352.5 |
| 346.4 |
| 340.4 |
| 359.1 |
| 351.1 |
| 349.3 |
| 338.7 |
| 433.0 |
| 413.9 |
| 407.3 |
| 366.6 |
| 358.9 |
| 317.9 |
| 282.0 |
| 244.3 |
| 209.3 |
| Restricted Cash | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | 2.3 | 2.8 | 2.8 | 2.9 | 2.7 | 2.6 | 2.7 | 2.5 | 2.6 | 0.7 | 0.7 | 2.5 | 2.5 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 699.5 | 791.2 | 758.6 | 713.5 | 723.0 | 722.1 | 657.3 | 986.1 | 1,017.8 | 1,044.6 | - | 455.3 | 461.7 | 458.8 | 409.1 | 372.7 | 523.5 | 546.7 | 550.8 | 510.0 | 512.8 | 483.0 | 431.6 | 383.4 | 355.0 | 349.1 | 341.1 | 359.8 | 353.7 | 351.8 | 338.7 | 433.0 | 413.9 | 407.3 | 366.6 | 358.9 | 317.9 | 282.0 | 244.3 | 209.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 376.7 | 325.2 | 299.5 | 304.0 | 276.7 | 265.3 | 259.4 | 262.4 | 247.5 | 282.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 75.0 | 60.8 | 76.8 | 75.7 | 69.4 | 66.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 458.7 | 411.2 | 399.7 | 397.9 | 368.8 | 360.4 | 377.7 | 383.1 | 361.3 | 336.1 | - | 392.3 | 401.5 | 376.0 | 409.4 | 395.9 | 360.8 | 338.4 | 341.5 | 296.7 | 247.6 | 221.3 | 257.4 | 260.0 | 235.3 | 230.0 | 240.7 | 92.7 | 99.1 | 98.0 | 110.3 | 109.8 | 96.8 | 78.5 | 73.5 | 75.6 | 64.6 | 55.8 | 56.0 | 57.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 54.4 | 46.3 | 44.9 | 44.1 | 45.7 | 41.5 | 51.3 | 46.1 | 45.0 | 48.8 | - | 46.9 | 55.5 | 53.0 | 56.3 | 48.1 | 41.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,589.3 | 1,573.9 | 1,502.7 | 1,459.5 | 1,414.2 | 1,389.3 | 1,345.7 | 1,677.8 | 1,671.6 | 1,711.9 | - | 1,153.2 | 1,210.3 | 1,188.5 | 1,181.8 | 1,087.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 351.9 | 337.0 | - | 310.6 | 295.4 | 283.3 | 263.0 | 247.7 | 232.6 | 222.4 | 212.8 | 206.7 | 197.9 | 195.1 | 192.3 | 190.2 | 183.6 | 186.3 | 172.7 | 99.5 | 94.5 | 92.1 | 93.3 | 86.2 | 81.8 | 85.2 | 82.7 | 80.8 | 78.6 | 76.8 | 75.9 | 74.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 176.4 | 169.4 | - | 151.6 | 142.7 | 134.8 | 126.5 | 120.9 | 115.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 304.3 | 272.8 | 239.8 | 218.4 | 193.8 | 185.6 | 181.9 | 180.6 | 175.5 | 167.7 | - | 159.0 | 152.8 | 148.5 | 136.5 | 126.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 300.2 | 300.8 | 300.7 | 300.9 | 297.3 | 296.0 | 299.0 | 297.3 | 280.8 | 283.8 | - | 282.7 | 282.6 | 281.4 | 279.2 | 280.9 | 211.5 | 212.2 | ||||||||||||||||||||||
| Intangible Assets | 112.4 | 117.7 | 123.1 | 128.7 | 134.0 | 139.4 | 145.3 | 151.8 | 154.4 | 161.5 | - | 175.5 | 182.6 | 189.5 | 195.8 | 201.8 | 153.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 102.0 | 98.1 | 102.6 | 107.3 | 104.4 | 96.3 | 86.0 | 103.5 | 106.2 | 95.4 | - | 94.0 | 95.9 | 100.2 | 102.2 | 104.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.1 | 47.3 | 46.7 | 47.2 | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,592.9 | 2,545.8 | 2,438.1 | 2,379.6 | 2,302.2 | 2,261.9 | 2,192.9 | 2,541.9 | 2,524.1 | 2,556.8 | - | 1,949.9 | 2,008.7 | 1,992.2 | 1,974.1 | 1,878.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 272.1 | 224.1 | 194.7 | 191.6 | 156.7 | 143.5 | 133.0 | 157.5 | 137.9 | 141.9 | - | 149.3 | 185.8 | 170.5 | 219.8 | 197.9 | 183.1 | 193.7 | 190.2 | 206.7 | 162.6 | 125.2 | 159.3 | 180.4 | 167.4 | 170.7 | 210.6 | 37.3 | 44.0 | 39.6 | 45.6 | 58.0 | 61.3 | 48.2 | 41.3 | 49.4 | 50.2 | 46.3 | 37.2 | 37.0 |
| Short Term Debt | 568.2 | 567.5 | - | - | - | - | - | 20.0 | 20.0 | 20.0 | 568.2 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.7 | 15.8 | 17.9 | 19.3 | 19.2 | 17.8 | 18.4 | 16.3 | 17.0 | 17.7 | - | 15.4 | 16.2 | 16.8 | 16.3 | 16.9 | ||||||||||||||||||||||||
| Accrued Expenses | 60.1 | 93.0 | 74.2 | 58.2 | 47.6 | 67.9 | 62.7 | 53.6 | 49.4 | 73.6 | - | 59.9 | 55.5 | 82.7 | 74.0 | 58.5 | 49.6 | 55.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,000.6 | 991.2 | 366.5 | 356.9 | 319.2 | 314.3 | 291.5 | 306.8 | 298.0 | 335.8 | - | 303.4 | 384.3 | 393.0 | 433.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 568.2 | 567.5 | 566.8 | 566.1 | 565.4 | 564.7 | 564.0 | 887.3 | 891.5 | 895.7 | - | 343.5 | 348.4 | 353.3 | 358.1 | 363.0 | 367.9 | 372.7 | 377.6 | 296.0 | 300.3 | 304.5 | 308.8 | 313.0 | 317.3 | 321.5 | 325.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 99.2 | 95.7 | 98.1 | 102.1 | 96.7 | 89.2 | 80.3 | 97.3 | 99.9 | 89.3 | - | 87.8 | 91.0 | 94.5 | 94.6 | 99.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.2 | 8.8 | 9.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 42.0 | 38.9 | 38.7 | 37.4 | 35.1 | 37.5 | 42.3 | 37.5 | 43.3 | 42.6 | - | 44.4 | 44.0 | 41.1 | 31.0 | 31.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,190.3 | 1,175.2 | 1,124.0 | 1,117.0 | 1,067.8 | 1,055.3 | 1,028.5 | 1,376.8 | 1,381.2 | 1,412.6 | - | 824.6 | 912.8 | 925.9 | 984.1 | 953.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 217.6 | 230.6 | 217.2 | 205.2 | 193.3 | 189.1 | 180.5 | 169.7 | 153.6 | 148.3 | - | 147.2 | 139.2 | 134.6 | 128.1 | 122.0 | 116.9 | |||||||||||||||||||||||
| Retained Earnings | 1,178.7 | 1,128.6 | 1,087.3 | 1,045.9 | 1,046.9 | 1,026.7 | 981.7 | 1,002.2 | 991.1 | 989.7 | - | 965.7 | 942.4 | 915.3 | 876.0 | 807.8 | 783.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.9 | 6.2 | 5.3 | 8.8 | (7.3) | (11.8) | 2.1 | (6.8) | (1.9) | 6.1 | - | 12.3 | 14.3 | 16.3 | (14.8) | (5.6) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.7 | 0.6 | 0.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,384.4 | 1,362.8 | 1,307.2 | 1,257.3 | 1,230.3 | 1,203.1 | 1,164.3 | 1,164.9 | 1,143.1 | 1,144.1 | - | 1,125.3 | 1,095.9 | 1,066.3 | 989.3 | 924.2 | ||||||||||||||||||||||||
| Total Equity | 1,384.4 | 1,362.8 | 1,307.2 | 1,257.3 | 1,230.3 | 1,203.1 | 1,164.3 | 1,164.9 | 1,142.9 | 1,144.2 | - | 1,125.3 | 1,095.9 | 1,066.3 | 989.9 | 924.9 | 901.3 | 871.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,136.4 | 1,135.0 | 566.8 | 566.1 | 565.4 | 564.7 | 564.0 | 907.3 | 911.5 | 915.7 | 568.2 | 363.5 | 368.4 | 373.3 | 378.1 | 383.0 | 387.9 | 392.7 | 397.6 | 313.5 | 317.8 | 322.0 | 326.3 | 330.5 | 334.8 | 339.0 | 343.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 436.9 | 343.8 | (191.8) | (147.4) | (157.6) | (157.4) | (93.3) | (78.8) | (106.3) | (128.9) | - | (91.7) | (93.3) | (85.6) | (30.9) | 10.3 | (135.7) | (153.9) | ||||||||||||||||||||||
| Working Capital | 588.7 | 582.7 | 1,136.2 | 1,102.6 | 1,095.0 | 1,075.0 | 1,054.2 | 1,371.0 | 1,373.6 | 1,376.0 | - | 849.8 | 826.1 | 795.5 | 748.8 | 698.5 | 811.1 | |||||||||||||||||||||||
| Book Value | 1,384.4 | 1,362.8 | 1,307.2 | 1,257.3 | 1,230.3 | 1,203.1 | 1,164.3 | 1,164.9 | 1,143.1 | 1,144.1 | - | 1,125.3 | 1,095.9 | 1,066.3 | 989.3 | 924.2 | 900.7 | 870.9 | ||||||||||||||||||||||
| Tangible Book Value | 971.8 | 944.3 | 883.4 | 827.7 | 799.0 | 767.7 | 720.0 | 715.8 | 707.9 | 698.8 | - | 667.1 | 630.8 | 595.3 | 514.3 | 441.6 | 535.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.2 |
| 33.0 |
| 38.8 |
| 37.5 |
| 35.9 |
| 36.3 |
| 45.8 |
| 55.3 |
| 36.9 |
| 45.8 |
| 12.8 |
| 11.3 |
| 10.2 |
| 9.8 |
| 7.3 |
| 7.9 |
| 8.1 |
| 8.7 |
| 9.9 |
| 9.4 |
| 9.3 |
| 8.2 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,174.5 |
| 1,162.2 |
| 1,164.4 |
| 1,104.0 |
| 1,040.1 |
| 980.2 |
| 978.5 |
| 929.7 |
| 861.2 |
| 866.7 |
| 880.0 |
| 563.0 |
| 573.3 |
| 568.4 |
| 584.8 |
| 670.8 |
| 650.6 |
| 595.2 |
| 541.0 |
| 537.1 |
| 482.8 |
| 438.3 |
| 420.9 |
| 386.8 |
| 107.6 |
| 98.0 |
| 91.5 |
| 85.0 |
| 80.4 |
| 82.3 |
| 82.7 |
| 78.0 |
| 78.1 |
| 68.1 |
| 64.8 |
| 63.4 |
| 60.8 |
| 63.1 |
| 62.0 |
| 61.1 |
| 67.4 |
| 67.0 |
| 66.2 |
| 64.8 |
| 63.4 |
| 63.9 |
| 63.1 |
| 117.3 |
| 114.8 |
| 114.8 |
| 115.2 |
| 112.8 |
| 114.7 |
| 110.0 |
| 107.6 |
| 105.6 |
| 108.1 |
| 104.6 |
| 34.7 |
| 31.1 |
| 31.3 |
| 30.2 |
| 24.1 |
| 20.7 |
| 17.8 |
| 15.7 |
| 14.5 |
| 13.8 |
| 13.3 |
| 12.0 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 213.6 |
| 214.2 |
| 208.0 |
| 210.0 |
| 206.6 |
| 207.9 |
| 202.1 |
| 202.9 |
| 232.2 |
| 91.6 |
| 101.3 |
| 101.9 |
| 102.8 |
| 54.3 |
| 54.9 |
| 53.8 |
| 53.5 |
| 44.0 |
| 42.5 |
| 42.1 |
| 43.6 |
| 43.3 |
| 159.4 |
| 165.0 |
| 170.9 |
| 169.4 |
| 168.9 |
| 169.3 |
| 173.6 |
| 178.5 |
| 184.0 |
| 189.6 |
| 68.2 |
| 52.9 |
| 54.9 |
| 55.1 |
| 32.7 |
| 33.4 |
| 33.5 |
| 34.4 |
| 27.4 |
| 27.4 |
| 28.1 |
| 30.2 |
| 31.4 |
| 101.6 |
| 101.8 |
| 104.2 |
| 101.4 |
| 100.9 |
| 103.9 |
| 108.8 |
| 107.8 |
| 110.0 |
| 105.4 |
| 111.2 |
| 52.5 |
| 35.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 51.9 |
| 50.3 |
| 50.8 |
| 50.1 |
| 45.9 |
| 43.3 |
| 42.7 |
| - |
| - |
| 47.5 |
| 47.1 |
| 44.1 |
| 38.4 |
| 38.7 |
| 18.8 |
| 58.6 |
| 32.3 |
| 32.3 |
| 32.2 |
| 30.2 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,832.4 |
| 1,817.3 |
| 1,832.1 |
| 1,776.2 |
| 1,699.3 |
| 1,647.7 |
| 1,642.5 |
| 1,594.3 |
| 1,522.6 |
| 1,532.4 |
| 1,595.4 |
| 865.8 |
| 857.0 |
| 816.5 |
| 833.6 |
| 835.1 |
| 813.7 |
| 733.3 |
| 721.3 |
| 673.1 |
| 616.5 |
| 571.5 |
| 538.7 |
| 505.0 |
| 20.0 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 15.8 |
| 16.1 |
| 15.5 |
| 15.3 |
| 16.6 |
| 17.2 |
| 19.1 |
| 18.3 |
| 18.3 |
| 17.6 |
| 9.6 |
| 7.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.1 |
| 49.4 |
| 44.6 |
| 63.5 |
| 67.8 |
| 54.5 |
| 39.2 |
| 51.5 |
| 48.7 |
| 20.3 |
| 16.5 |
| 21.8 |
| 21.4 |
| 17.2 |
| 13.9 |
| 18.4 |
| 16.2 |
| 14.0 |
| 9.8 |
| 13.2 |
| 10.7 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 41.7 |
| 42.6 |
| 17.1 |
| 21.8 |
| 23.0 |
| 20.2 |
| 21.4 |
| 21.4 |
| 19.9 |
| 18.4 |
| 21.6 |
| 16.8 |
| 14.6 |
| 13.1 |
| 13.4 |
| 389.0 |
| 363.4 |
| 370.2 |
| 387.3 |
| 377.4 |
| 326.9 |
| 296.4 |
| 336.5 |
| 342.9 |
| 303.8 |
| 320.3 |
| 355.9 |
| 96.5 |
| 112.1 |
| 110.3 |
| 124.6 |
| 132.3 |
| 126.6 |
| 106.1 |
| 91.0 |
| 104.4 |
| 99.1 |
| 95.0 |
| 95.5 |
| 98.7 |
| 95.1 |
| 95.2 |
| 96.3 |
| 95.0 |
| 94.2 |
| 96.0 |
| 97.6 |
| 92.6 |
| 95.2 |
| 90.5 |
| 95.1 |
| 44.4 |
| 29.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 6.9 |
| 7.1 |
| 7.4 |
| 7.4 |
| 7.5 |
| 7.7 |
| 8.0 |
| 8.2 |
| 8.5 |
| 28.1 |
| 29.1 |
| 30.2 |
| 31.2 |
| 32.4 |
| 33.4 |
| 36.5 |
| 37.7 |
| 38.4 |
| 39.2 |
| 40.4 |
| 41.6 |
| 9.9 |
| 9.6 |
| 9.7 |
| 9.7 |
| 10.1 |
| 10.1 |
| 12.0 |
| 10.2 |
| 10.0 |
| 47.0 |
| 10.4 |
| 6.6 |
| 7.0 |
| 12.8 |
| 6.5 |
| 6.6 |
| 4.6 |
| 2.0 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.4 |
| 30.6 |
| 23.1 |
| 23.2 |
| 22.9 |
| 24.7 |
| 26.5 |
| 23.9 |
| 19.6 |
| 20.6 |
| 86.6 |
| 37.4 |
| 37.9 |
| 37.7 |
| 40.8 |
| 37.6 |
| 38.8 |
| 36.3 |
| 22.7 |
| 21.9 |
| 21.0 |
| 20.5 |
| 17.2 |
| 17.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 931.0 |
| 945.8 |
| 990.3 |
| 899.6 |
| 853.0 |
| 832.3 |
| 873.8 |
| 875.9 |
| 836.6 |
| 855.1 |
| 935.3 |
| 209.7 |
| 234.8 |
| 209.2 |
| 234.1 |
| 239.5 |
| 236.5 |
| 212.7 |
| 172.9 |
| 187.7 |
| 182.2 |
| 179.5 |
| 183.9 |
| 183.1 |
| 115.7 |
| 105.9 |
| 103.8 |
| 106.1 |
| 105.0 |
| 101.5 |
| 102.1 |
| 98.5 |
| 104.8 |
| 101.8 |
| 100.5 |
| 98.9 |
| 97.4 |
| 120.6 |
| 150.6 |
| 172.5 |
| 184.8 |
| 187.4 |
| 209.0 |
| 205.3 |
| 203.6 |
| 201.8 |
| 200.3 |
| 756.3 |
| 744.9 |
| 778.6 |
| 747.1 |
| 712.3 |
| 670.5 |
| 624.8 |
| 595.7 |
| 577.7 |
| 567.5 |
| 559.8 |
| 528.2 |
| 512.8 |
| 480.6 |
| 445.8 |
| 399.4 |
| 333.2 |
| 362.8 |
| 279.0 |
| 232.9 |
| 195.4 |
| 151.1 |
| 120.7 |
| 0.8 |
| (1.2) |
| (9.7) |
| (6.5) |
| (7.6) |
| (2.6) |
| (3.8) |
| (9.1) |
| (8.8) |
| (5.9) |
| (9.6) |
| (4.9) |
| (5.5) |
| (3.4) |
| (2.2) |
| (1.4) |
| 4.8 |
| 2.5 |
| (1.9) |
| (2.6) |
| (3.9) |
| (6.9) |
| 1.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 900.7 |
| 870.9 |
| 841.1 |
| 875.9 |
| 845.6 |
| 814.7 |
| 768.2 |
| 717.8 |
| 685.4 |
| 676.7 |
| 659.6 |
| 655.5 |
| 621.6 |
| 606.8 |
| 599.1 |
| 595.0 |
| 576.7 |
| 520.6 |
| 548.4 |
| 485.4 |
| 434.3 |
| 392.1 |
| 354.8 |
| 321.8 |
| 841.8 |
| 876.6 |
| 846.3 |
| 815.3 |
| 768.7 |
| 718.4 |
| 686.0 |
| 677.3 |
| 660.2 |
| 656.0 |
| 622.1 |
| 607.3 |
| 599.6 |
| 595.5 |
| 577.2 |
| 520.6 |
| 548.4 |
| 485.4 |
| 434.3 |
| 392.1 |
| 354.8 |
| 321.8 |
| (153.2) |
| (196.5) |
| (195.0) |
| (161.0) |
| (105.3) |
| (52.8) |
| (20.2) |
| (10.0) |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 792.0 |
| 777.1 |
| 726.6 |
| 713.2 |
| 683.9 |
| 642.0 |
| 586.8 |
| 557.5 |
| 546.4 |
| 524.1 |
| 466.5 |
| 461.2 |
| 458.1 |
| 460.2 |
| 538.5 |
| 523.9 |
| 489.1 |
| 450.0 |
| 432.7 |
| 383.7 |
| 343.3 |
| 325.4 |
| 288.2 |
| 841.1 |
| 875.9 |
| 845.6 |
| 814.7 |
| 768.2 |
| 717.8 |
| 685.4 |
| 676.7 |
| 659.6 |
| 655.5 |
| 621.6 |
| 606.8 |
| 599.1 |
| 595.0 |
| 576.7 |
| 520.6 |
| 548.4 |
| 485.4 |
| 434.3 |
| 392.1 |
| 354.8 |
| 321.8 |
| 499.3 |
| 462.5 |
| 490.8 |
| 468.3 |
| 435.8 |
| 392.3 |
| 336.2 |
| 304.8 |
| 289.8 |
| 237.8 |
| 495.6 |
| 467.5 |
| 450.0 |
| 441.2 |
| 508.1 |
| 488.4 |
| 433.3 |
| 460.4 |
| 414.0 |
| 364.4 |
| 321.9 |
| 281.0 |
| 247.1 |