| (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 | 96.5 | 85.8 | 68.4 | 53.5 | 51.8 | 404.7 | 21.3 | 31.1 | 10.3 | 31.2 | 54.7 | 89.2 | 75.3 | 67.7 | 57.4 | 79.4 | 112.5 | 109.4 |
| Restricted Cash | 12.7 | 10.3 | 13.4 | 5.4 | 8.4 | 20.0 | 19.8 | 10.5 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 96.5 | 85.8 | 68.4 | 53.5 | 51.8 | 404.7 | 21.3 | 31.1 | 10.3 | 31.2 | 54.7 | 89.2 | 75.3 | 67.7 | 57.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 354.8 | 287.2 | 241.3 | 214.0 | 166.7 | 171.9 | 197.8 | 202.0 | 234.5 | 248.3 | 229.0 | 283.1 | 297.4 | 302.1 | 287.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 809.2 | 733.1 | 574.1 | 550.5 | 540.6 | 623.1 | 523.7 | 460.7 | 433.4 | 452.0 | 456.0 | 495.3 | 453.7 | 461.2 | 363.4 | 357.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 437.2 | 451.7 | 394.9 | 367.9 | 380.2 | 382.2 | 364.6 | 347.6 | 324.7 | 675.8 | 613.3 | 739.2 | 716.2 | 681.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 303.1 | 238.0 | 158.5 | 156.4 | 127.2 | 191.6 | 187.8 | 170.0 | 164.2 | 166.3 | 142.3 | 171.1 | 149.3 | 201.4 | 185.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 968.0 | 985.4 | 269.7 | 98.9 | 133.7 | 600.0 | 141.7 | 177.2 | 154.1 | 136.1 | 82.4 | 564.3 | 622.2 | 669.4 | 314.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.2 | 44.9 | 44.9 | 44.7 | 44.7 | 44.8 | 45.0 | 44.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 968.0 | 985.4 | 269.7 | 98.9 | 133.7 | 600.0 | 141.7 | 177.2 | 154.2 | 148.1 | 151.4 | 634.0 | 708.6 | 791.6 | 325.3 | 370.9 | ||
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 78.5 | 75.6 | 80.0 | 96.5 | 84.4 | 61.7 | 49.3 | 85.8 | 69.2 | 65.1 | 70.3 | - | 49.0 | 44.3 | 53.5 | |||||||||||||||||||||||||
| - |
| 79.4 |
| 112.5 |
| 109.4 |
| 238.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 52.6 | 58.6 | - | - | 27.7 | 77.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | 77.2 | 36.2 | 26.2 | 19.1 | 31.9 | 28.4 | 81.6 | 60.1 | 71.1 | 38.3 | 27.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,510.6 | 1,389.6 | 1,097.9 | 1,007.2 | 937.0 | 1,438.7 | 952.5 | 942.7 | 888.4 | 881.7 | 895.8 | 1,111.4 | 1,033.7 | 1,063.3 | 914.0 | 846.3 | - | - |
| 559.5 |
| 413.8 |
| - |
| - |
| Accumulated Depreciation | 278.7 | 280.0 | 268.8 | 258.3 | 260.2 | 246.5 | 231.8 | 214.4 | 207.5 | 437.7 | 398.5 | 424.3 | 354.5 | 298.4 | 235.1 | 194.1 | - | - |
| Property,Plant & Equipment Net | 158.5 | 171.7 | 126.1 | 109.6 | 120.0 | 135.7 | 132.8 | 133.2 | 117.2 | 238.1 | 214.8 | 314.9 | 361.7 | 382.9 | 324.4 | 219.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 32.3 | 35.8 | 16.6 | 20.0 | 18.3 | 17.8 | 12.3 | 7.6 | 15.0 | 17.6 | - | - | - | - | - | - | - | - |
| Goodwill | 530.8 | 554.8 | 175.8 | 116.4 | 119.3 | 115.7 | 116.2 | 118.7 | 105.6 | 107.5 | 123.5 | 261.7 | 255.6 | 262.6 | 134.0 | - | - | - |
| Intangible Assets | 219.6 | 235.4 | 63.7 | 3.3 | 4.5 | 6.0 | 22.2 | 27.8 | 30.6 | 35.8 | 36.7 | 165.4 | 157.8 | 155.0 | 47.1 | - | - | - |
| Operating Lease Right Of Use Assets | 93.3 | 96.6 | 63.7 | 73.0 | 75.8 | 89.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 31.1 | 84.7 | 99.5 | 67.0 | 19.6 | - | - | - |
| Other Non-Current Assets | 159.4 | 155.6 | 127.8 | 97.8 | 98.8 | 81.5 | 77.5 | 118.9 | 104.9 | 102.0 | 82.6 | 100.1 | 106.7 | 117.0 | 142.1 | 85.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 767.7 | 741.5 | 749.5 | 465.4 | 434.2 | - | - |
| Total Assets | 2,844.6 | 2,770.0 | 1,833.1 | 1,573.9 | 1,539.7 | 2,079.0 | 1,517.2 | 1,524.7 | 1,504.1 | 1,456.0 | 1,454.1 | 2,159.8 | 2,136.9 | 2,195.7 | 1,703.7 | 1,500.2 | - | - |
| 114.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.1 | 12.0 | 69.0 | 69.7 | 86.4 | 122.2 | 11.3 | 53.3 | - | - |
| Deferred Revenue Current | 40.3 | 14.7 | 19.7 | 20.5 | 25.9 | 11.2 | 12.6 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.3 | 13.2 | 12.3 | 11.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 245.8 | 219.3 | 179.6 | 174.6 | 174.2 | 161.6 | 140.5 | 138.3 | 139.9 | 163.1 | 200.7 | 161.3 | 153.3 | 149.0 | 116.8 | 109.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 554.7 | 466.9 | 351.5 | 348.2 | 336.8 | 383.1 | 357.5 | 333.3 | 335.0 | 341.4 | 412.0 | 402.1 | 389.0 | 473.2 | 416.0 | 324.7 | - | - |
| 317.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 79.6 | 80.3 | 48.2 | 57.4 | 59.9 | 70.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 6.4 | 7.2 | 12.7 | 10.1 | 5.4 | 88.0 | 83.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 18.4 | 23.9 | 33.6 | 20.0 | 9.5 | - | - | 15.7 | 37.2 | 34.3 | 46.3 | 156.7 | 138.2 | 115.9 | 98.3 | 57.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1,078.3 | 1,113.3 | 382.5 | 191.2 | 228.5 | 793.3 | 253.8 | 255.1 | 254.9 | 248.8 | 197.0 | 791.2 | 828.4 | 856.5 | 452.4 | 429.1 | - | - |
| Total Liabilities | 1,633.0 | 1,580.2 | 734.0 | 539.4 | 565.3 | 1,176.4 | 611.3 | 588.4 | 589.9 | 590.2 | 609.0 | 1,159.1 | 1,217.4 | 1,329.7 | 868.4 | 753.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 969.4 | 956.9 | 910.6 | 820.4 | 741.7 | 706.0 | 709.8 | 733.2 | 727.9 | 681.6 | 644.3 | 646.0 | 584.9 | 541.8 | 486.1 | 419.3 | - | - |
| Accumulated Other Comprehensive Income | (5.6) | (8.8) | (23.5) | (19.6) | (18.3) | (44.6) | (40.9) | (32.0) | (39.9) | (44.4) | (40.4) | (29.3) | (42.5) | (55.2) | (18.6) | (29.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | 287.7 | 280.7 | 279.8 | 267.6 | 246.3 | 98.3 | 100.1 | 90.4 | 100.4 | 104.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 0.9 | 1.4 | (0.6) | (0.6) | - | - |
| Total Stockholders Equity | 1,211.6 | 1,189.8 | 1,099.1 | 1,034.5 | 974.4 | 902.6 | 905.9 | 936.3 | 914.2 | 865.8 | 845.1 | 999.5 | 918.6 | 864.6 | 835.8 | 746.9 | 696.7 | 650.9 |
| Total Equity | 1,211.6 | 1,189.8 | 1,099.1 | 1,034.5 | 974.4 | 902.6 | 905.9 | 936.3 | 914.2 | 865.8 | 845.1 | 1,000.7 | 919.5 | 866.0 | 835.3 | 746.4 | 696.7 | 650.9 |
| - |
| - |
| Net debt | 871.5 | 899.6 | 201.3 | 45.4 | 81.9 | 195.3 | 120.4 | 146.1 | 143.9 | 116.9 | 96.7 | 544.8 | 633.3 | 723.9 | 267.9 | 291.5 | - | - |
| Working Capital | 955.9 | 922.7 | 746.4 | 659.0 | 600.2 | 1,055.6 | 595.0 | 609.4 | 553.4 | 540.3 | 483.8 | 709.3 | 644.7 | 590.1 | 498.0 | 521.6 | - | - |
| Book Value | 1,211.6 | 1,189.8 | 1,099.1 | 1,034.5 | 974.4 | 902.6 | 905.9 | 936.3 | 914.2 | 865.8 | 845.1 | 999.5 | 918.6 | 864.6 | 835.8 | 746.9 | 696.7 | 650.9 |
| Tangible Book Value | 461.2 | 399.6 | 859.6 | 914.8 | 850.6 | 780.9 | 767.5 | 789.8 | 778.0 | 722.5 | 684.9 | 572.4 | 505.2 | 447.0 | 654.7 | - | - | - |
| 40.6 |
| 42.7 |
| 48.8 |
| 51.8 |
| 99.2 |
| 110.0 |
| 107.7 |
| 404.7 |
| 37.0 |
| 38.2 |
| 39.9 |
| 21.3 |
| 28.9 |
| 25.7 |
| 22.7 |
| 31.1 |
| 23.9 |
| 27.1 |
| 15.1 |
| 10.3 |
| 10.1 |
| 23.0 |
| 7.9 |
| 31.2 |
| 50.4 |
| Restricted Cash | 21.6 | 20.6 | 11.6 | 12.7 | 16.5 | 20.8 | 13.8 | 10.3 | 14.4 | 10.4 | 19.9 | - | 2.2 | 4.1 | 5.4 | 2.4 | 3.7 | 3.8 | 8.4 | 13.4 | 3.0 | 6.4 | 20.0 | 27.9 | 14.5 | 18.1 | 19.8 | 21.5 | 15.0 | 22.1 | 10.5 | 10.7 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 78.5 | 75.6 | 80.0 | 96.5 | 84.4 | 61.7 | 49.3 | 85.8 | 69.2 | 65.1 | 70.3 | - | 49.0 | 44.3 | 53.5 | 40.6 | 42.7 | 48.8 | 51.8 | 99.2 | 110.0 | 107.7 | 404.7 | 37.0 | 38.2 | 39.9 | 21.3 | 28.9 | 25.7 | 22.7 | 31.1 | 23.9 | 27.1 | 15.1 | 10.3 | 10.1 | 23.0 | 7.9 | 31.2 | 50.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 426.2 | 401.9 | 363.5 | 354.8 | 312.5 | 320.4 | 310.9 | 287.2 | 257.1 | 246.4 | 280.6 | - | 225.3 | 220.8 | 214.0 | 209.3 | 192.1 | 180.8 | 166.7 | 186.8 | 169.8 | 166.7 | 171.9 | 225.7 | 208.5 | 197.3 | 197.8 | 237.6 | 218.6 | 191.0 | 202.0 | 203.4 | 258.4 | 264.7 | 234.5 | 264.6 | 276.5 | 238.0 | 248.3 | 249.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 958.2 | 910.8 | 861.5 | 809.2 | 775.7 | 790.0 | 748.2 | 733.1 | 671.5 | 645.9 | 614.2 | - | 595.0 | 575.8 | 550.5 | 535.2 | 531.7 | 525.8 | 540.6 | 564.2 | 585.0 | 597.7 | 623.1 | 621.6 | 580.4 | 553.6 | 523.7 | 514.7 | 495.0 | 467.7 | 460.7 | 472.1 | 479.4 | 473.0 | 433.4 | 465.6 | 459.5 | 450.9 | 452.0 | 458.1 |
| Prepaid Expenses | 136.9 | 128.8 | 103.6 | 97.1 | 74.7 | 81.4 | 77.4 | 45.7 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 38.7 | - | 40.4 | 50.3 | 36.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,763.7 | 1,690.3 | 1,566.9 | 1,510.6 | 1,534.8 | 1,498.0 | 1,426.9 | 1,389.6 | 1,240.7 | 1,194.4 | 1,207.2 | - | 1,060.3 | 1,035.2 | 1,007.2 | 977.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 274.7 | 255.3 | 285.1 | 278.7 | 271.0 | 289.8 | 285.9 | 280.0 | 278.2 | 276.7 | 272.8 | - | 256.8 | 259.7 | 258.3 | 258.4 | 254.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 163.2 | 216.8 | 161.9 | 158.5 | 153.4 | 167.0 | 161.5 | 171.7 | 134.1 | 132.6 | 131.0 | - | 113.9 | 111.4 | 109.6 | 106.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 42.6 | 34.6 | 34.8 | 32.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 552.3 | 552.2 | 543.1 | 530.8 | 528.4 | 543.2 | 552.6 | 554.8 | 179.4 | 176.0 | 177.4 | 63.8 | - | - | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 288.6 | 295.5 | 225.9 | 219.6 | 223.6 | 227.3 | 231.3 | 235.4 | 60.4 | 61.5 | 62.6 | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 192.8 | 105.1 | 91.0 | 93.3 | 79.0 | 90.5 | 93.4 | 96.6 | 89.5 | 90.4 | 67.3 | - | 67.2 | 69.9 | 73.0 | 73.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 183.9 | 171.3 | 167.5 | 159.4 | 156.1 | 149.3 | 146.8 | 155.6 | 139.8 | 133.3 | 132.1 | - | 117.2 | 97.1 | 97.8 | 102.6 | 105.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,332.5 | 3,242.5 | 2,929.7 | 2,844.6 | 2,859.1 | 2,849.3 | 2,783.3 | 2,770.0 | 2,021.8 | 1,965.6 | 1,954.4 | - | 1,646.9 | 1,598.9 | 1,573.9 | 1,552.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 324.0 | 341.8 | 313.5 | 303.1 | 278.9 | 291.8 | 257.5 | 238.0 | 230.3 | 209.7 | 222.2 | - | 156.5 | 194.5 | 156.4 | 140.8 | 124.3 | 144.2 | 127.2 | 182.6 | 198.3 | 179.8 | 191.6 | 295.1 | 231.4 | 212.8 | 187.8 | 218.6 | 205.2 | 179.6 | 170.0 | 176.8 | 195.9 | 176.3 | 164.2 | 194.6 | 179.5 | 154.5 | 166.3 | 162.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 63.2 | 37.8 | 32.3 | 40.3 | 41.5 | 25.7 | 22.3 | 14.7 | 16.2 | 16.6 | 25.4 | - | 14.1 | 21.9 | 20.5 | 26.8 | 33.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 329.0 | 252.4 | 225.0 | 251.6 | 236.7 | 258.8 | 200.8 | 219.3 | 187.4 | 159.0 | 158.9 | - | 151.9 | 147.2 | 174.6 | 157.4 | 143.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 653.0 | 594.2 | 538.5 | 554.7 | 545.2 | 558.3 | 466.9 | 466.9 | 428.2 | 380.1 | 393.5 | - | 323.7 | 357.9 | 348.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 888.3 | 952.7 | 1,022.1 | 968.0 | 1,022.3 | 986.7 | 981.0 | 985.4 | 274.7 | 275.0 | 304.8 | - | 197.2 | 114.1 | 98.9 | 103.3 | 103.2 | 127.6 | 133.7 | 206.0 | 220.3 | 255.1 | 600.0 | 206.0 | 196.1 | 202.2 | 141.7 | 177.2 | 218.9 | 209.1 | 177.2 | 194.3 | 215.8 | 189.0 | 154.1 | - | - | 142.8 | 136.1 | 160.0 |
| Operating Lease Liabilities Non-Current | 91.4 | 91.6 | 77.9 | 79.6 | 67.6 | 78.0 | 78.9 | 80.3 | 73.0 | 73.2 | 51.5 | - | 51.9 | 54.3 | 57.4 | 57.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 24.5 | 8.0 | 8.4 | 6.4 | 9.7 | 3.9 | 5.9 | 7.2 | 6.1 | 9.8 | 11.7 | - | 14.7 | 11.6 | 10.1 | 8.7 | 9.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 18.0 | 21.2 | 21.5 | 18.4 | 25.3 | 23.5 | 24.0 | 23.9 | 37.0 | 39.8 | 39.7 | - | 19.7 | 20.1 | 20.0 | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 38.4 | - | - | 12.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 1,036.1 | 1,087.1 | 1,141.9 | 1,078.3 | 1,131.3 | 1,109.4 | 1,106.2 | 1,113.3 | 425.6 | 430.0 | 439.0 | - | 287.9 | 204.5 | 191.2 | 191.2 | ||||||||||||||||||||||||
| Total Liabilities | 1,689.1 | 1,681.3 | 1,680.4 | 1,633.0 | 1,676.5 | 1,667.7 | 1,573.1 | 1,580.2 | 853.8 | 810.1 | 832.5 | - | 611.6 | 562.4 | 539.4 | 534.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 48.8 | 48.8 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | - | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.3 | 45.2 | - | - | 45.2 | 44.9 | 45.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,106.4 | 1,038.4 | 1,003.8 | 969.4 | 935.4 | 944.3 | 974.9 | 956.9 | 947.8 | 933.8 | 910.0 | - | 865.6 | 843.1 | 820.4 | 796.5 | 774.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.7) | (6.4) | (5.2) | (5.6) | (12.1) | (10.6) | (7.3) | (8.8) | (8.7) | (8.5) | (8.1) | - | (22.8) | (22.7) | (19.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,643.4 | 1,561.2 | 1,249.3 | 1,211.6 | 1,182.6 | 1,181.6 | 1,210.2 | 1,189.8 | 1,168.0 | 1,155.5 | 1,121.9 | - | 1,035.3 | 1,036.5 | 1,034.5 | 1,017.7 | ||||||||||||||||||||||||
| Total Equity | 1,643.4 | 1,561.2 | 1,249.3 | 1,211.6 | 1,182.6 | 1,181.6 | 1,210.2 | 1,189.8 | 1,168.0 | 1,155.5 | 1,121.9 | - | 1,035.3 | 1,036.5 | 1,034.5 | 1,017.7 | 1,007.0 | 988.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 888.3 | 952.7 | 1,022.1 | 968.0 | 1,022.3 | 986.7 | 981.0 | 985.4 | 274.7 | 275.0 | 304.8 | - | 197.2 | 114.1 | 98.9 | 103.3 | 103.2 | 127.6 | 133.7 | 206.0 | 220.3 | 255.1 | 600.0 | 206.0 | 196.1 | 202.2 | 141.7 | 177.2 | 218.9 | 209.1 | 177.2 | 194.4 | 217.5 | 191.0 | 154.2 | - | - | 149.8 | 148.1 | 195.7 |
| Net debt | 809.8 | 877.1 | 942.1 | 871.5 | 937.9 | 925.0 | 931.7 | 899.6 | 205.5 | 209.9 | 234.5 | - | 148.2 | 69.8 | 45.4 | 62.7 | 60.5 | 78.8 | ||||||||||||||||||||||
| Working Capital | 1,110.7 | 1,096.1 | 1,028.4 | 955.9 | 989.6 | 939.7 | 960.0 | 922.7 | 812.5 | 814.3 | 813.7 | - | 736.6 | 677.3 | 659.0 | 634.1 | 626.5 | 620.7 | ||||||||||||||||||||||
| Book Value | 1,643.4 | 1,561.2 | 1,249.3 | 1,211.6 | 1,182.6 | 1,181.6 | 1,210.2 | 1,189.8 | 1,168.0 | 1,155.5 | 1,121.9 | - | 1,035.3 | 1,036.5 | 1,034.5 | 1,017.7 | 1,007.0 | 988.2 | ||||||||||||||||||||||
| Tangible Book Value | 802.5 | 713.5 | 480.3 | 461.2 | 430.6 | 411.1 | 426.3 | 399.6 | 928.2 | 918.0 | 881.9 | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 29.7 |
| - |
| 31.9 |
| - |
| - |
| 27.7 |
| 30.4 |
| 40.5 |
| 61.6 |
| 77.2 |
| 85.9 |
| 71.9 |
| 46.5 |
| 36.2 |
| 39.3 |
| 33.0 |
| 34.5 |
| 26.2 |
| 32.4 |
| 27.7 |
| 33.7 |
| 19.1 |
| - |
| - |
| 33.7 |
| 31.9 |
| 35.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 946.7 |
| 944.9 |
| 937.0 |
| 1,028.4 |
| 1,041.7 |
| 1,074.2 |
| 1,438.7 |
| 1,158.1 |
| 1,072.2 |
| 1,021.6 |
| 952.5 |
| 993.4 |
| 1,040.7 |
| 982.4 |
| 942.7 |
| 933.6 |
| 892.2 |
| 904.7 |
| 888.4 |
| 893.1 |
| 901.8 |
| 849.4 |
| 881.7 |
| 970.7 |
| 270.2 |
| 260.2 |
| 253.0 |
| 248.4 |
| 243.7 |
| 246.5 |
| 244.9 |
| 240.4 |
| 235.6 |
| 231.8 |
| 226.4 |
| 221.9 |
| 218.6 |
| 214.4 |
| 212.4 |
| 422.4 |
| 398.4 |
| 207.5 |
| 437.1 |
| 423.1 |
| 447.9 |
| 437.7 |
| 435.3 |
| 106.2 |
| 109.1 |
| 120.0 |
| 123.6 |
| 125.0 |
| 127.0 |
| 135.7 |
| 136.7 |
| 134.3 |
| 132.7 |
| 132.8 |
| 134.4 |
| 133.4 |
| 132.5 |
| 133.2 |
| 135.3 |
| 195.3 |
| 198.1 |
| 117.2 |
| 211.9 |
| 213.9 |
| 231.4 |
| 238.1 |
| 222.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.5 |
| 116.8 |
| 115.8 |
| 116.2 |
| 117.4 |
| 116.6 |
| 118.1 |
| 118.7 |
| 119.6 |
| 128.9 |
| 115.5 |
| 105.6 |
| 114.6 |
| 114.7 |
| 115.5 |
| 117.3 |
| 115.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 12.6 |
| 13.0 |
| 22.2 |
| 24.4 |
| 25.2 |
| 26.5 |
| 27.8 |
| 28.2 |
| 30.2 |
| 31.7 |
| 29.4 |
| 30.7 |
| 31.7 |
| 32.2 |
| 35.8 |
| 37.7 |
| 76.3 |
| 73.6 |
| 75.8 |
| 76.9 |
| 83.3 |
| 85.8 |
| 89.7 |
| 99.4 |
| 103.8 |
| 93.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.0 |
| 98.8 |
| 98.4 |
| 96.2 |
| 101.8 |
| 81.5 |
| 80.9 |
| 89.6 |
| 81.8 |
| 77.5 |
| 67.5 |
| 85.8 |
| 90.7 |
| 118.9 |
| 111.9 |
| 117.3 |
| 114.0 |
| 104.9 |
| 90.5 |
| 86.1 |
| 88.4 |
| 87.0 |
| 77.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,529.6 |
| 1,535.7 |
| 1,539.7 |
| 1,642.8 |
| 1,669.3 |
| 1,713.8 |
| 2,079.0 |
| 1,828.9 |
| 1,754.9 |
| 1,683.1 |
| 1,517.2 |
| 1,546.5 |
| 1,604.2 |
| 1,537.8 |
| 1,524.7 |
| 1,512.2 |
| 1,544.3 |
| 1,531.7 |
| 1,504.1 |
| 1,502.1 |
| 1,486.6 |
| 1,427.0 |
| 1,456.0 |
| 1,522.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 1.7 |
| 2.0 |
| 0.1 |
| - |
| - |
| 7.0 |
| 12.0 |
| 35.7 |
| 25.3 |
| 25.9 |
| 19.8 |
| 18.1 |
| 15.2 |
| 11.2 |
| 13.4 |
| 11.3 |
| 10.7 |
| 12.6 |
| 8.3 |
| 9.3 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 13.7 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.8 |
| 148.3 |
| 168.8 |
| 153.1 |
| 145.0 |
| 161.6 |
| 149.8 |
| 133.2 |
| 128.7 |
| 140.5 |
| 115.0 |
| 114.4 |
| 110.8 |
| 138.3 |
| 123.2 |
| 138.9 |
| 133.8 |
| 139.9 |
| 146.2 |
| 164.4 |
| 152.9 |
| 163.1 |
| 162.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.1 |
| 320.2 |
| 324.2 |
| 336.8 |
| 387.7 |
| 408.2 |
| 394.3 |
| 383.1 |
| 485.3 |
| 406.5 |
| 396.4 |
| 357.5 |
| 359.6 |
| 344.2 |
| 315.1 |
| 333.3 |
| 326.6 |
| 336.5 |
| 312.1 |
| 335.0 |
| 342.8 |
| 350.9 |
| 314.4 |
| 341.4 |
| 359.7 |
| 60.5 |
| 58.0 |
| 59.9 |
| 60.8 |
| 66.0 |
| 68.0 |
| 70.9 |
| 80.0 |
| 84.0 |
| 74.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 5.4 |
| 18.5 |
| 30.3 |
| 70.2 |
| 88.0 |
| 101.3 |
| 122.5 |
| 75.6 |
| 83.8 |
| 89.0 |
| 68.3 |
| 47.1 |
| 35.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 11.0 |
| 15.7 |
| 13.7 |
| 15.6 |
| 37.7 |
| 37.2 |
| 28.7 |
| 28.3 |
| 34.0 |
| 34.3 |
| 79.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.4 |
| 223.3 |
| 228.5 |
| 322.7 |
| 360.4 |
| 428.9 |
| 793.3 |
| 414.2 |
| 426.7 |
| 377.2 |
| 253.8 |
| 287.5 |
| 324.4 |
| 293.6 |
| 255.1 |
| 270.4 |
| 301.3 |
| 294.9 |
| 254.9 |
| 273.6 |
| 263.3 |
| 254.1 |
| 248.8 |
| 304.0 |
| 522.6 |
| 547.5 |
| 565.3 |
| 710.4 |
| 768.6 |
| 823.2 |
| 1,176.4 |
| 899.5 |
| 833.2 |
| 773.6 |
| 611.3 |
| 647.1 |
| 668.6 |
| 608.7 |
| 588.4 |
| 597.0 |
| 637.7 |
| 607.0 |
| 589.9 |
| 616.4 |
| 614.2 |
| 568.5 |
| 590.2 |
| 663.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 753.2 |
| 741.7 |
| 727.7 |
| 699.6 |
| 691.4 |
| 706.0 |
| 725.1 |
| 725.4 |
| 713.8 |
| 709.8 |
| 689.6 |
| 729.6 |
| 725.2 |
| 733.2 |
| 723.8 |
| 710.7 |
| 735.9 |
| 727.9 |
| 709.2 |
| 698.0 |
| 688.5 |
| 681.6 |
| 672.2 |
| (20.1) |
| (22.2) |
| (18.6) |
| (18.3) |
| (42.4) |
| (43.0) |
| (43.1) |
| (44.6) |
| (39.9) |
| (40.0) |
| (40.8) |
| (40.9) |
| (31.8) |
| (32.6) |
| (32.2) |
| (32.0) |
| (35.6) |
| (36.8) |
| (39.0) |
| (39.9) |
| (46.4) |
| (46.5) |
| (45.6) |
| (44.4) |
| (40.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.7 |
| 267.6 |
| 266.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,007.0 |
| 988.2 |
| 974.4 |
| 932.4 |
| 900.7 |
| 890.6 |
| 902.6 |
| 929.4 |
| 921.7 |
| 909.5 |
| 905.9 |
| 899.4 |
| 935.6 |
| 929.1 |
| 936.3 |
| 915.2 |
| 906.6 |
| 924.7 |
| 914.2 |
| 885.7 |
| 872.4 |
| 858.5 |
| 865.8 |
| 858.3 |
| 974.4 |
| 932.4 |
| 900.7 |
| 890.6 |
| 902.6 |
| 929.4 |
| 921.7 |
| 909.5 |
| 905.9 |
| 899.4 |
| 935.6 |
| 929.1 |
| 936.3 |
| 915.2 |
| 906.6 |
| 924.7 |
| 914.2 |
| 885.7 |
| 872.4 |
| 858.5 |
| 865.8 |
| 858.3 |
| 81.9 |
| 106.8 |
| 110.3 |
| 147.4 |
| 195.3 |
| 169.0 |
| 157.9 |
| 162.3 |
| 120.4 |
| 148.3 |
| 193.2 |
| 186.4 |
| 146.1 |
| 170.5 |
| 190.4 |
| 175.9 |
| 143.9 |
| - |
| - |
| 141.9 |
| 116.9 |
| 145.3 |
| 600.2 |
| 640.7 |
| 633.5 |
| 679.9 |
| 1,055.6 |
| 672.8 |
| 665.7 |
| 625.2 |
| 595.0 |
| 633.8 |
| 696.5 |
| 667.3 |
| 609.4 |
| 607.0 |
| 555.7 |
| 592.6 |
| 553.4 |
| 550.3 |
| 550.9 |
| 535.0 |
| 540.3 |
| 611.0 |
| 974.4 |
| 932.4 |
| 900.7 |
| 890.6 |
| 902.6 |
| 929.4 |
| 921.7 |
| 909.5 |
| 905.9 |
| 899.4 |
| 935.6 |
| 929.1 |
| 936.3 |
| 915.2 |
| 906.6 |
| 924.7 |
| 914.2 |
| 885.7 |
| 872.4 |
| 858.5 |
| 865.8 |
| 858.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 800.9 |
| 792.3 |
| 780.7 |
| 767.5 |
| 757.6 |
| 793.8 |
| 784.5 |
| 789.8 |
| 767.4 |
| 747.5 |
| 777.5 |
| 779.2 |
| 740.4 |
| 726.0 |
| 710.8 |
| 712.7 |
| 705.4 |