| (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 | 112.4 | 115.3 | 173.4 | 291.8 | 302.0 | 241.3 | 195.5 | 197.8 | 183.7 | 181.7 | 185.1 | 179.8 | 222.7 | 190.7 | 118.9 | 117.9 | 94.1 | 104.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 112.4 | 115.3 | 173.4 | 291.8 | 302.0 | 241.3 | 195.5 | 197.8 | 183.7 | 181.7 | 185.1 | 179.8 | 222.7 | 190.7 | 118.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 235.1 | 246.7 | 287.8 | 200.0 | 192.0 | 188.4 | 218.3 | 223.2 | 202.7 | 171.2 | 146.4 | 158.2 | 163.5 | 171.5 | 147.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 121.6 | 145.8 | 169.6 | 139.1 | 117.9 | 110.5 | 95.1 | 85.9 | 136.5 | 133.9 | 106.4 | 107.3 | 112.7 | 119.2 | 129.8 | 143.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1,412.6 | 1,381.5 | 1,350.8 | 1,222.5 | 1,153.4 | 1,259.8 | 1,312.0 | 1,201.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 64.5 | 66.1 | 87.1 | 69.7 | 69.0 | 49.2 | 65.2 | 52.2 | 44.9 | 43.3 | 26.8 | 34.8 | 36.4 | 35.1 | 32.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 455.7 | 318.5 | 452.7 | 439.0 | 350.0 | 398.0 | 424.0 | 523.7 | 514.1 | 432.9 | 265.1 | 222.1 | 300.1 | 235.9 | 373.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 455.7 | 318.5 | 456.9 | 439.0 | 350.0 | 398.0 | 424.0 | 524.9 | 515.9 | 484.6 | 265.1 | 272.1 | 303.9 | 319.2 | 374.4 | 423.6 | ||
| (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 | 122.6 | 112.4 | 108.3 | 106.7 | 119.4 | 115.3 | 127.2 | 116.4 | 125.4 | 173.4 | 171.5 | 300.9 | 304.3 | 291.8 | 276.5 | |||||||||||||||||||||||||
| - |
| 117.9 |
| 94.1 |
| 104.0 |
| 148.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 35.0 | 37.1 | 53.9 | 51.0 | 32.4 | 31.8 | 24.1 | 21.3 | 14.5 | 9.3 | 6.2 | 8.1 | 9.7 | 10.4 | 13.3 | 11.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 5.0 | - | - | - | - | - | - | - |
| Total Current Assets | 928.8 | 730.7 | 878.0 | 838.4 | 758.8 | 717.3 | 618.3 | 593.0 | 543.7 | 501.3 | 452.1 | 460.1 | 521.5 | 512.5 | 506.9 | 506.8 | - | - |
| 1,178.5 |
| 1,193.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 946.1 | 919.5 | 896.5 | 799.9 | 796.0 | 864.7 | 893.2 | 781.5 | 739.5 | 711.1 | - | - |
| Property,Plant & Equipment Net | 482.6 | 563.4 | 602.0 | 445.7 | - | - | 466.5 | 462.1 | 454.3 | 422.6 | 357.5 | 395.1 | 418.8 | 420.2 | 439.0 | 480.7 | 507.4 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 162.5 | 176.3 | 180.2 | 178.2 | 182.1 | 187.6 | 180.9 | 164.4 | 166.8 | 160.4 | 66.4 | 71.7 | 78.9 | 76.5 | 75.5 | 77.2 | 81.4 | - |
| Intangible Assets | 21.4 | 38.1 | 44.6 | 33.8 | 39.1 | 46.9 | 52.9 | 49.2 | 55.4 | 66.5 | 0.2 | 0.4 | 0.6 | 0.8 | 1.1 | 1.6 | 2.4 | - |
| Operating Lease Right Of Use Assets | 11.4 | 61.7 | 50.8 | 48.5 | 14.4 | 17.7 | 18.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 68.5 | 28.8 | 22.9 | 15.2 | 26.4 | 38.8 | 51.6 | 62.6 | 68.6 | 68.9 | 105.8 | 59.0 | 103.2 | 107.1 | 118.1 | 140.0 | - | - |
| Other Non-Current Assets | 54.9 | 111.4 | 102.9 | 103.0 | 81.4 | 74.7 | 62.9 | 41.6 | 39.5 | 29.8 | 24.6 | 32.5 | 26.5 | 22.8 | 23.4 | 18.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,718.7 | 1,648.7 | 1,835.0 | 1,642.3 | 1,556.1 | 1,549.9 | 1,474.4 | 1,418.0 | 1,361.2 | 1,263.4 | 1,009.6 | 1,029.3 | 1,126.2 | 1,117.7 | 1,230.9 | 1,278.3 | 1,345.1 | - |
| 35.8 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 4.2 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.8 | 51.7 | 0.0 | 50.0 | 3.8 | 83.3 | 1.3 | 0.0 | - | - |
| Deferred Revenue Current | 33.4 | 6.1 | 7.1 | 15.2 | 7.0 | 8.2 | 5.7 | 9.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.3 | 7.6 | 7.3 | 5.9 | 3.7 | 4.4 | 4.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 139.4 | 141.9 | 143.0 | 126.4 | 124.3 | 125.5 | 125.9 | 129.0 | 105.9 | 95.2 | 91.8 | 95.1 | 112.3 | 103.3 | 105.1 | 99.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 442.3 | 226.4 | 248.7 | 211.3 | 208.2 | 190.9 | 202.7 | 189.3 | 161.5 | 200.0 | 126.2 | 183.4 | 157.5 | 235.8 | 170.7 | 165.9 | - | - |
| 423.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 7.4 | 61.1 | 50.6 | 50.2 | 11.0 | 13.6 | 14.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 9.5 | 11.0 | 7.5 | 9.6 | 11.2 | 12.6 | 5.6 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 86.9 | 138.8 | 139.4 | 108.8 | 107.8 | 130.4 | 132.7 | 88.3 | 101.6 | 106.8 | 101.5 | 103.1 | 106.0 | 136.0 | 185.6 | 181.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 986.6 | 699.7 | 867.7 | 774.7 | 678.5 | 730.1 | 771.7 | 809.7 | 788.2 | 752.1 | 507.0 | 515.7 | 578.4 | 663.2 | 815.1 | 852.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 460.5 | 452.9 | 448.2 | 441.5 | 437.0 | 433.7 | 432.5 | 430.6 | 428.4 | 426.0 | 423.1 | 419.0 | 416.7 | 395.4 | 391.5 | 387.9 | - | - |
| Retained Earnings | 976.4 | 1,065.8 | 1,010.9 | 931.3 | 863.1 | 770.7 | 698.5 | 589.6 | 534.1 | 522.9 | 492.0 | 456.1 | 434.6 | 435.8 | 422.0 | 403.0 | 380.3 | 428.5 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | (176.0) | (158.4) | (135.9) | (184.2) | (158.8) | (107.8) | (49.5) | (80.0) | - | - | - | - |
| Treasury Stock | - | - | - | 364.9 | 280.1 | 256.0 | 256.4 | 256.6 | 256.9 | 257.1 | 257.4 | 257.5 | 257.6 | 257.7 | 257.9 | (258.0) | - | - |
| Minority Interest | 5.9 | 5.4 | 6.0 | 4.5 | 3.6 | 3.8 | 4.0 | 3.0 | 3.2 | 3.8 | 3.7 | 3.7 | 3.5 | - | - | - | - | - |
| Total Stockholders Equity | 726.2 | 943.5 | 961.4 | 863.0 | 874.0 | 816.1 | 698.7 | 605.2 | 569.8 | 507.5 | 498.9 | 509.9 | 544.3 | 493.5 | 415.9 | 426.3 | - | - |
| Total Equity | 732.1 | 948.9 | 967.3 | 867.5 | 877.6 | 819.9 | 702.7 | 608.3 | 573.0 | 511.3 | 502.6 | 513.6 | 547.8 | 493.5 | 415.9 | 426.3 | - | - |
| - |
| - |
| Net debt | 343.3 | 203.2 | 283.5 | 147.2 | 48.0 | 156.7 | 228.5 | 327.2 | 332.2 | 302.8 | 80.0 | 92.3 | 81.2 | 128.4 | 255.5 | 305.7 | - | - |
| Working Capital | 486.5 | 504.3 | 629.3 | 627.1 | 550.6 | 526.4 | 415.6 | 403.7 | 382.2 | 301.3 | 325.8 | 276.7 | 364.0 | 276.7 | 336.2 | 340.9 | - | - |
| Book Value | 726.2 | 943.5 | 961.4 | 863.0 | 874.0 | 816.1 | 698.7 | 605.2 | 569.8 | 507.5 | 498.9 | 509.9 | 544.3 | 493.5 | 415.9 | 426.3 | - | - |
| Tangible Book Value | 542.3 | 729.2 | 736.5 | 651.0 | 652.8 | 581.6 | 464.9 | 391.7 | 347.5 | 280.7 | 432.3 | 437.8 | 464.8 | 416.1 | 339.3 | 347.5 | - | - |
| 320.9 |
| 307.4 |
| 302.0 |
| 286.2 |
| 253.3 |
| 237.9 |
| 241.3 |
| 215.3 |
| 204.0 |
| 222.7 |
| 195.5 |
| 173.7 |
| 215.2 |
| 187.4 |
| 197.8 |
| 160.6 |
| 154.7 |
| 151.4 |
| 183.7 |
| 153.5 |
| 138.8 |
| 143.3 |
| 181.7 |
| 196.2 |
| 176.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 122.6 | 112.4 | 108.3 | 106.7 | 119.4 | 115.3 | 127.2 | 116.4 | 125.4 | 173.4 | 171.5 | 300.9 | 304.3 | 291.8 | 276.5 | 320.9 | 307.4 | 302.0 | 286.2 | 253.3 | 237.9 | 241.3 | 215.3 | 204.0 | 222.7 | 195.5 | 173.7 | 215.2 | 187.4 | 197.8 | 160.6 | 154.7 | 151.4 | 183.7 | 153.5 | 138.8 | 143.3 | 181.7 | 196.2 | 176.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 241.6 | 235.1 | 258.5 | 263.1 | 272.5 | 246.7 | 272.0 | 280.0 | 305.5 | 287.8 | 270.5 | 242.2 | 216.0 | 200.0 | 198.8 | 199.5 | 207.6 | 192.0 | 199.1 | 190.9 | 188.1 | 188.4 | 210.3 | 202.6 | 211.1 | 218.3 | 224.2 | 220.6 | 234.1 | 223.2 | 252.5 | 249.5 | 248.5 | 202.7 | 199.9 | 193.1 | 174.3 | 171.2 | 170.7 | 176.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 139.8 | 121.6 | 159.7 | 161.9 | 161.1 | 145.8 | 160.6 | 161.6 | 166.0 | 169.6 | 181.0 | 151.4 | 153.8 | 139.1 | 133.8 | 133.7 | 123.8 | 117.9 | 118.1 | 120.7 | 117.0 | 110.5 | 113.1 | 115.5 | 109.4 | 95.1 | 105.7 | 104.3 | 102.4 | 85.9 | 99.8 | 97.7 | 100.0 | 136.5 | 157.1 | 151.5 | 150.5 | 133.9 | 138.7 | 145.4 |
| Prepaid Expenses | 40.5 | 35.0 | 40.8 | 40.2 | 40.0 | 37.1 | 40.4 | 49.1 | 57.3 | 53.9 | 61.2 | 55.5 | 52.9 | 51.0 | 46.8 | 43.2 | 37.4 | 32.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 963.3 | 928.8 | 740.5 | 775.1 | 768.3 | 730.7 | 804.3 | 806.5 | 845.2 | 878.0 | 856.4 | 903.8 | 889.5 | 838.4 | 808.7 | 835.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 472.0 | 482.6 | 573.2 | 578.6 | 565.0 | 563.4 | 583.5 | 582.2 | 590.0 | 602.0 | 567.0 | 452.0 | 450.3 | 445.7 | 411.1 | 419.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 161.1 | 162.5 | 184.3 | 184.3 | 178.8 | 176.3 | 180.9 | 178.2 | 178.7 | 180.2 | 177.4 | 179.3 | 179.3 | 178.2 | 172.8 | 176.8 | 180.8 | 182.1 | ||||||||||||||||||||||
| Intangible Assets | 20.4 | 21.4 | 36.1 | 37.4 | 37.6 | 38.1 | 41.0 | 41.5 | 42.8 | 44.6 | 44.6 | 31.8 | 32.9 | 33.8 | 34.3 | 35.7 | 37.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 64.5 | 68.5 | 57.2 | 35.7 | 26.4 | 28.8 | 27.0 | 27.2 | 24.2 | 22.9 | 15.3 | 14.5 | 15.8 | 15.2 | 18.0 | 17.9 | 20.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 55.5 | 54.9 | 110.2 | 112.3 | 112.0 | 111.4 | 116.5 | 116.3 | 117.3 | 102.9 | 104.3 | 99.2 | 100.8 | 103.0 | 98.1 | 98.6 | 90.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,736.8 | 1,718.7 | 1,701.6 | 1,723.5 | 1,688.1 | 1,648.7 | 1,753.2 | 1,751.8 | 1,798.2 | 1,835.0 | 1,790.3 | 1,707.1 | 1,695.8 | 1,642.3 | 1,571.8 | 1,613.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 75.2 | 64.5 | 86.0 | 96.8 | 83.0 | 66.1 | 77.9 | 84.6 | 80.8 | 87.1 | 70.1 | 65.8 | 76.2 | 69.7 | 65.4 | 70.4 | 64.5 | 69.0 | 54.4 | 55.3 | 54.5 | 49.2 | 46.7 | 50.2 | 58.9 | 65.2 | 61.0 | 61.9 | 74.1 | 52.2 | 51.4 | 54.8 | 45.7 | 44.9 | 45.1 | 46.7 | 43.8 | 43.3 | 36.7 | 40.6 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 2.7 | 4.4 | 4.2 | 27.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 38.8 | 33.4 | 9.8 | 8.5 | 7.7 | 6.1 | 7.1 | 7.7 | 6.0 | 7.1 | 3.6 | 6.8 | 12.3 | 15.2 | 5.7 | 5.0 | 5.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 143.6 | 139.4 | 222.4 | 121.3 | 122.9 | 141.9 | 138.7 | 129.5 | 118.2 | 143.0 | 135.3 | 104.4 | 104.0 | 126.4 | 106.8 | 110.1 | 108.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 438.6 | 442.3 | 316.4 | 220.8 | 207.9 | 226.4 | 218.7 | 224.6 | 212.0 | 248.7 | 242.8 | 181.1 | 184.7 | 211.3 | 189.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 476.5 | 455.7 | 480.6 | 444.7 | 416.4 | 318.5 | 361.6 | 374.3 | 434.7 | 452.7 | 463.3 | 487.0 | 491.0 | 439.0 | 447.0 | 485.0 | 427.0 | 350.0 | 350.0 | 350.0 | 384.0 | 398.0 | 418.0 | 435.0 | 491.0 | 424.0 | 424.0 | 482.0 | 491.0 | 523.7 | 529.0 | 523.2 | 518.7 | 514.1 | 453.6 | 444.0 | 428.5 | 432.9 | 490.0 | 485.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.3 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 83.9 | 86.9 | 140.8 | 144.6 | 141.6 | 138.8 | 154.6 | 151.9 | 151.1 | 139.4 | 141.6 | 107.8 | 108.4 | 108.8 | 103.8 | 107.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,001.4 | 986.6 | 956.6 | 829.3 | 782.9 | 699.7 | 756.5 | 778.5 | 824.6 | 867.7 | 868.6 | 791.4 | 798.2 | 774.7 | 751.7 | 791.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 460.6 | 460.5 | 460.3 | 456.6 | 455.6 | 452.9 | 452.7 | 452.5 | 449.0 | 448.2 | 446.5 | 443.6 | 441.9 | 441.5 | 440.3 | 439.5 | 437.7 | |||||||||||||||||||||||
| Retained Earnings | 983.7 | 976.4 | 970.4 | 1,075.9 | 1,074.9 | 1,065.8 | 1,056.5 | 1,046.6 | 1,030.1 | 1,010.9 | 988.6 | 969.3 | 950.4 | 931.3 | 921.0 | 916.8 | 884.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 364.9 | 364.9 | 324.1 | 280.1 | ||||||||||||||||||||||
| Minority Interest | 6.0 | 5.9 | 5.7 | 5.5 | 5.2 | 5.4 | 5.7 | 5.8 | 6.1 | 6.0 | 6.8 | 5.3 | 4.9 | 4.5 | 4.2 | 4.1 | 4.0 | 3.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 729.4 | 726.2 | 739.3 | 888.6 | 900.0 | 943.5 | 991.0 | 967.5 | 967.5 | 961.4 | 914.8 | 910.5 | 892.6 | 863.0 | 816.0 | 817.7 | 860.2 | |||||||||||||||||||||||
| Total Equity | 735.4 | 732.1 | 745.0 | 894.1 | 905.2 | 948.9 | 996.7 | 973.3 | 973.6 | 967.3 | 921.6 | 915.7 | 897.5 | 867.5 | 820.2 | 821.8 | 864.3 | 877.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 476.5 | 455.7 | 480.6 | 444.7 | 416.4 | 318.5 | 362.2 | 377.1 | 439.1 | 456.9 | 490.6 | 487.0 | 491.0 | 439.0 | 447.0 | 485.0 | 427.0 | 350.0 | 350.0 | 350.0 | 384.0 | 398.0 | 418.0 | 435.0 | 491.0 | 424.0 | 424.0 | 482.0 | 491.0 | 524.9 | 530.2 | 525.0 | 520.5 | 515.9 | 505.3 | 495.8 | 480.2 | 484.6 | 491.5 | 485.8 |
| Net debt | 354.0 | 343.3 | 372.3 | 338.0 | 297.1 | 203.2 | 235.0 | 260.6 | 313.7 | 283.5 | 319.1 | 186.1 | 186.7 | 147.2 | 170.5 | 164.1 | 119.6 | 48.0 | ||||||||||||||||||||||
| Working Capital | 524.6 | 486.5 | 424.1 | 554.3 | 560.4 | 504.3 | 585.6 | 581.8 | 633.2 | 629.3 | 613.6 | 722.7 | 704.8 | 627.1 | 619.2 | 646.9 | 610.5 | 550.6 | ||||||||||||||||||||||
| Book Value | 729.4 | 726.2 | 739.3 | 888.6 | 900.0 | 943.5 | 991.0 | 967.5 | 967.5 | 961.4 | 914.8 | 910.5 | 892.6 | 863.0 | 816.0 | 817.7 | 860.2 | 874.0 | ||||||||||||||||||||||
| Tangible Book Value | 547.8 | 542.3 | 518.9 | 666.9 | 683.6 | 729.2 | 769.1 | 747.8 | 745.9 | 736.5 | 692.8 | 699.4 | 680.5 | 651.0 | 608.9 | 605.2 | 642.3 | |||||||||||||||||||||||
| 29.0 |
| 33.1 |
| 32.3 |
| 31.8 |
| 30.5 |
| 26.2 |
| 25.8 |
| 24.1 |
| 24.8 |
| 25.1 |
| 23.7 |
| 21.3 |
| 20.5 |
| 19.6 |
| 18.7 |
| 14.5 |
| 12.7 |
| 12.0 |
| 11.2 |
| 9.3 |
| 10.1 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.1 |
| 788.6 |
| 758.8 |
| 751.9 |
| 717.5 |
| 704.4 |
| 717.3 |
| 680.6 |
| 650.5 |
| 659.5 |
| 618.3 |
| 599.9 |
| 626.8 |
| 612.3 |
| 593.0 |
| 596.1 |
| 586.8 |
| 567.7 |
| 543.7 |
| 531.4 |
| 503.4 |
| 484.6 |
| 501.3 |
| 522.2 |
| 513.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 431.9 |
| 436.4 |
| 426.8 |
| 438.4 |
| 436.0 |
| 448.6 |
| 442.5 |
| 443.0 |
| 446.9 |
| 466.5 |
| 449.3 |
| 458.0 |
| 460.5 |
| 462.1 |
| 462.4 |
| 450.7 |
| 459.4 |
| 454.3 |
| 452.0 |
| 446.8 |
| 432.5 |
| 422.6 |
| 441.6 |
| 440.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.6 |
| 185.3 |
| 184.4 |
| 187.6 |
| 184.3 |
| 181.3 |
| 179.4 |
| 180.9 |
| 162.1 |
| 164.1 |
| 163.4 |
| 164.4 |
| 165.1 |
| 165.5 |
| 168.3 |
| 166.8 |
| 166.0 |
| 164.3 |
| 161.1 |
| 160.4 |
| 134.7 |
| 98.6 |
| 39.1 |
| 41.0 |
| 43.0 |
| 44.7 |
| 46.9 |
| 48.3 |
| 49.7 |
| 51.3 |
| 52.9 |
| 44.5 |
| 46.1 |
| 47.6 |
| 49.2 |
| 50.8 |
| 52.3 |
| 53.9 |
| 55.4 |
| 57.0 |
| 62.9 |
| 64.7 |
| 66.5 |
| 57.0 |
| 58.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 14.4 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.4 |
| 30.5 |
| 33.1 |
| 33.4 |
| 38.8 |
| 38.4 |
| 41.0 |
| 48.3 |
| 51.6 |
| 51.8 |
| 66.1 |
| 63.7 |
| 62.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.4 |
| 72.9 |
| 74.9 |
| 74.4 |
| 74.7 |
| 60.4 |
| 59.5 |
| 59.3 |
| 62.9 |
| 51.5 |
| 51.4 |
| 50.3 |
| 41.6 |
| 52.4 |
| 49.0 |
| 45.5 |
| 39.5 |
| 32.3 |
| 31.9 |
| 31.8 |
| 29.8 |
| 31.4 |
| 28.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,580.1 |
| 1,556.1 |
| 1,540.2 |
| 1,526.6 |
| 1,512.2 |
| 1,549.9 |
| 1,490.7 |
| 1,462.0 |
| 1,483.6 |
| 1,474.4 |
| 1,404.7 |
| 1,458.1 |
| 1,443.3 |
| 1,418.0 |
| 1,448.3 |
| 1,422.5 |
| 1,400.3 |
| 1,361.2 |
| 1,349.6 |
| 1,308.3 |
| 1,262.1 |
| 1,263.4 |
| 1,265.6 |
| 1,249.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 1.2 |
| 1.8 |
| 1.8 |
| 1.8 |
| 51.8 |
| 51.7 |
| 51.7 |
| 51.7 |
| 1.5 |
| 0.6 |
| 7.0 |
| 6.3 |
| 7.1 |
| 7.9 |
| 8.2 |
| 7.9 |
| 8.8 |
| 9.0 |
| 5.7 |
| 4.7 |
| 6.8 |
| 9.9 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.3 |
| 112.5 |
| 108.0 |
| 105.0 |
| 125.5 |
| 119.2 |
| 115.5 |
| 110.1 |
| 125.9 |
| 122.7 |
| 120.7 |
| 122.3 |
| 129.0 |
| 132.2 |
| 125.3 |
| 122.1 |
| 105.9 |
| 103.5 |
| 96.6 |
| 85.2 |
| 95.2 |
| 96.5 |
| 87.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.2 |
| 178.1 |
| 208.2 |
| 181.5 |
| 175.6 |
| 167.0 |
| 190.9 |
| 178.9 |
| 177.2 |
| 175.6 |
| 202.7 |
| 191.5 |
| 196.7 |
| 204.8 |
| 189.3 |
| 205.5 |
| 196.5 |
| 175.0 |
| 161.5 |
| 213.1 |
| 204.2 |
| 188.1 |
| 200.0 |
| 147.1 |
| 136.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.5 |
| 107.8 |
| 117.1 |
| 121.3 |
| 124.2 |
| 130.4 |
| 134.9 |
| 134.9 |
| 134.9 |
| 132.7 |
| 118.2 |
| 119.6 |
| 112.7 |
| 88.3 |
| 92.2 |
| 97.6 |
| 100.2 |
| 101.6 |
| 105.3 |
| 104.9 |
| 104.3 |
| 106.8 |
| 98.1 |
| 99.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 715.8 |
| 678.5 |
| 659.9 |
| 658.6 |
| 686.0 |
| 730.1 |
| 740.8 |
| 755.8 |
| 814.1 |
| 771.7 |
| 741.6 |
| 806.8 |
| 816.9 |
| 809.7 |
| 839.7 |
| 830.8 |
| 805.2 |
| 788.2 |
| 785.0 |
| 766.2 |
| 733.5 |
| 752.1 |
| 740.5 |
| 733.7 |
| 437.0 |
| 436.1 |
| 435.2 |
| 433.8 |
| 433.7 |
| 432.8 |
| 432.7 |
| 431.8 |
| 432.5 |
| 431.9 |
| 431.0 |
| 430.1 |
| 430.6 |
| 430.2 |
| 429.6 |
| 428.9 |
| 428.4 |
| 428.1 |
| 427.5 |
| 427.0 |
| 426.0 |
| 425.3 |
| 424.9 |
| 863.1 |
| 841.2 |
| 816.8 |
| 791.9 |
| 770.7 |
| 749.7 |
| 726.2 |
| 700.0 |
| 698.5 |
| 675.5 |
| 641.3 |
| 613.1 |
| 589.6 |
| 581.4 |
| 558.6 |
| 533.8 |
| 534.1 |
| 533.7 |
| 523.9 |
| 528.2 |
| 522.9 |
| 512.5 |
| 504.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.8 |
| 255.8 |
| 256.0 |
| 256.0 |
| 256.1 |
| 256.1 |
| 256.4 |
| 256.4 |
| 256.4 |
| 256.4 |
| 256.6 |
| 256.6 |
| 256.6 |
| 256.6 |
| 256.9 |
| 256.9 |
| 256.9 |
| 256.9 |
| 257.1 |
| 257.1 |
| 257.1 |
| 257.2 |
| 3.7 |
| 3.8 |
| 3.6 |
| 3.8 |
| 3.0 |
| 2.8 |
| 2.6 |
| 4.0 |
| 3.6 |
| 3.4 |
| 3.2 |
| 3.0 |
| 3.4 |
| 3.1 |
| 3.2 |
| 3.2 |
| 4.0 |
| 4.0 |
| 3.9 |
| 3.8 |
| 3.6 |
| 3.2 |
| 874.0 |
| 876.6 |
| 864.2 |
| 822.6 |
| 816.1 |
| 746.8 |
| 703.3 |
| 667.0 |
| 698.7 |
| 659.5 |
| 647.9 |
| 623.2 |
| 605.2 |
| 605.3 |
| 588.6 |
| 592.0 |
| 569.8 |
| 560.7 |
| 538.1 |
| 524.7 |
| 507.5 |
| 521.5 |
| 512.4 |
| 880.3 |
| 868.1 |
| 826.2 |
| 819.9 |
| 749.9 |
| 706.2 |
| 669.6 |
| 702.7 |
| 663.1 |
| 651.3 |
| 626.4 |
| 608.3 |
| 605.1 |
| 588.6 |
| 592.6 |
| 573.0 |
| 564.7 |
| 542.1 |
| 528.6 |
| 511.3 |
| 525.1 |
| 515.6 |
| 63.8 |
| 96.7 |
| 146.1 |
| 156.7 |
| 202.7 |
| 231.0 |
| 268.3 |
| 228.5 |
| 250.3 |
| 266.8 |
| 303.7 |
| 327.2 |
| 369.6 |
| 370.3 |
| 369.1 |
| 332.2 |
| 351.9 |
| 357.0 |
| 336.8 |
| 302.8 |
| 295.3 |
| 309.8 |
| 570.4 |
| 541.9 |
| 537.4 |
| 526.4 |
| 501.7 |
| 473.3 |
| 483.9 |
| 415.6 |
| 408.3 |
| 430.1 |
| 407.5 |
| 403.7 |
| 390.6 |
| 390.3 |
| 392.7 |
| 382.2 |
| 318.3 |
| 299.3 |
| 296.5 |
| 301.3 |
| 375.0 |
| 377.5 |
| 876.6 |
| 864.2 |
| 822.6 |
| 816.1 |
| 746.8 |
| 703.3 |
| 667.0 |
| 698.7 |
| 659.5 |
| 647.9 |
| 623.2 |
| 605.2 |
| 605.3 |
| 588.6 |
| 592.0 |
| 569.8 |
| 560.7 |
| 538.1 |
| 524.7 |
| 507.5 |
| 521.5 |
| 512.4 |
| 652.8 |
| 652.0 |
| 635.9 |
| 593.5 |
| 581.6 |
| 514.2 |
| 472.3 |
| 436.3 |
| 464.9 |
| 452.9 |
| 437.7 |
| 412.1 |
| 391.7 |
| 389.4 |
| 370.8 |
| 369.8 |
| 347.5 |
| 337.7 |
| 310.8 |
| 298.9 |
| 280.7 |
| 329.8 |
| 355.5 |