| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 89.8 | 107.7 | 87.7 | 127.7 | 118.5 | 111.5 | 205.3 | 384.5 | 219.7 | 113.7 | 129.5 | 149.0 | 44.1 | 47.9 | 20.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 89.8 | 107.7 | 87.7 | 127.7 | 118.5 | 111.5 | 205.3 | 384.5 | 219.7 | 113.7 | 129.5 | 149.0 | 44.1 | 47.9 | 20.1 |
| Receivables | |||||||||||||||
| Accounts Receivable | 103.8 | 132.8 | 142.8 | 167.9 | 131.2 | 167.9 | 163.8 | 150.5 | 203.0 | 188.5 | 224.7 | 233.9 | 203.3 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 148.0 | 138.8 | 163.2 | 132.3 | 159.3 | 168.9 | 145.9 | 121.4 | 91.1 | 80.7 | 303.2 | 283.1 | 285.6 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 265.5 | 249.4 | 240.1 | 223.4 | 304.3 | 289.4 | 283.2 | 238.3 | 187.9 | 192.3 | 599.9 | 568.7 | 772.5 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 55.5 | 54.3 | 56.3 | 67.9 | 56.4 | 67.6 | 83.0 | 169.9 | 171.2 | 160.6 | 163.2 | 168.7 | 118.5 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 90.3 | 125.3 | 159.4 | 226.3 | 130.0 | 180.0 | 248.1 | 247.7 | 541.1 | 579.0 | 578.1 | 622.6 | 0.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 100.5 | 134.7 | 168.0 | 232.5 | 130.0 | 180.0 | 248.1 | 247.7 | 580.9 | 579.0 | 578.1 | 626.5 | 11.9 | - | - |
| (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 | 65.6 | 89.8 | 70.5 | 90.3 | 97.0 | 107.7 | 89.0 | 92.2 | 75.8 | 87.7 | 107.1 | 81.8 | 95.7 | 127.7 | 117.0 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 13.8 |
| 14.1 |
| 28.8 |
| 13.9 |
| 18.6 |
| 18.9 |
| 23.5 |
| 57.2 |
| 14.4 |
| 16.6 |
| 18.6 |
| 15.5 |
| 6.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 355.4 | 393.4 | 487.0 | 624.1 | 427.6 | 467.2 | 538.5 | 713.6 | 1,160.7 | 593.5 | 676.0 | 683.6 | 585.1 | - | - |
| - |
| Accumulated Depreciation | 152.1 | 138.7 | 122.9 | 104.8 | 136.2 | 114.1 | 98.7 | 84.2 | 78.0 | 83.0 | 320.4 | 290.9 | 447.6 | - | - |
| Property,Plant & Equipment Net | 113.4 | 110.7 | 117.2 | 118.6 | 168.1 | 175.3 | 184.5 | 154.1 | 109.9 | 109.3 | 279.5 | 277.8 | 324.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Goodwill | 394.9 | 455.6 | 796.1 | 760.3 | 742.5 | 802.5 | 800.9 | 783.6 | 764.7 | 762.3 | 678.4 | 1,426.1 | 1,430.1 | 1,434.1 | - |
| Intangible Assets | 117.8 | 112.3 | 239.5 | 234.2 | 141.2 | 157.7 | 184.3 | 168.2 | 148.9 | 168.2 | 82.6 | 108.3 | 141.2 | - | - |
| Operating Lease Right Of Use Assets | 27.6 | 34.1 | 26.8 | 27.5 | 38.6 | 48.3 | 64.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 33.1 | 24.9 | 6.5 | 4.6 | 10.0 | 10.0 | 16.1 | 6.3 | 7.6 | 8.6 | 14.9 | - | - | - | - |
| Other Non-Current Assets | 31.5 | 23.2 | 19.3 | 17.6 | 16.5 | 11.8 | 11.3 | 7.6 | 4.1 | 3.0 | 2.0 | 2.2 | 2.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,073.7 | 1,154.2 | 1,692.4 | 1,786.9 | 1,603.6 | 1,672.8 | 1,799.6 | 1,833.4 | 2,195.9 | 2,071.8 | 2,000.2 | 2,517.9 | 2,484.0 | - | - |
| Short Term Debt | 10.2 | 9.4 | 8.6 | 6.2 | 0.0 | - | - | 0.0 | 39.8 | 0.0 | 0.0 | 3.9 | 11.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.2 | 10.9 | 12.8 | 12.0 | 14.7 | 15.5 | 14.7 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 91.3 | 91.3 | 93.2 | 97.8 | 68.1 | 83.2 | 114.8 | 94.4 | 144.9 | 138.4 | 152.0 | 183.4 | 180.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 165.2 | 165.9 | 234.6 | 191.0 | 139.2 | 166.3 | 212.5 | 264.3 | 389.8 | 324.4 | 315.2 | 356.0 | 310.4 | - | - |
| Operating Lease Liabilities Non-Current |
| 20.4 |
| 24.6 |
| 28.3 |
| 32.5 |
| 42.8 |
| 53.3 |
| 62.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.1 | 5.5 | 23.8 | 25.4 | 11.9 | 5.7 | 0.0 | 4.4 | 17.8 | 35.4 | 23.8 | 27.9 | 90.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.5 | 4.4 | 10.0 | 20.5 | 9.1 | 11.0 | 11.2 | 19.8 | 31.8 | 23.8 | 27.8 | 20.2 | 94.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 51.6 | 48.1 | - | - | - |
| Total Liabilities | 295.5 | 325.7 | 456.1 | 495.7 | 333.0 | 416.3 | 534.4 | 536.2 | 980.5 | 969.3 | 944.9 | 1,026.7 | 404.9 | - | - |
| Additional Paid In Capital |
| 1,691.9 |
| 1,678.6 |
| 1,663.6 |
| 1,646.4 |
| 1,628.8 |
| 1,609.4 |
| 1,593.9 |
| 1,578.1 |
| 1,550.5 |
| 1,533.2 |
| 1,518.0 |
| 1,502.5 |
| 0.0 |
| - |
| - |
| Retained Earnings | (779.9) | (707.0) | (314.9) | (253.1) | (303.6) | (315.5) | (288.3) | (242.4) | (299.9) | (379.2) | (419.0) | 7.3 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (32.0) | (44.6) | (27.0) | (35.8) | (33.8) | (28.1) | (32.0) | (33.7) | (31.3) | (50.1) | (43.2) | (19.1) | (19.6) | - | - |
| Treasury Stock | - | - | - | - | 21.3 | 9.8 | 8.9 | 5.3 | 4.4 | 1.9 | 1.0 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 778.2 | 828.5 | 1,236.3 | 1,291.2 | 1,270.6 | 1,262.1 | 1,272.6 | 1,297.2 | 1,215.4 | 1,102.5 | 1,055.3 | 1,491.2 | 2,079.1 | 2,055.7 | 1,997.5 |
| Total Equity | 778.2 | 828.5 | 1,236.3 | 1,291.2 | 1,270.6 | 1,262.1 | 1,272.6 | 1,297.2 | 1,215.4 | 1,102.5 | 1,055.3 | 1,491.2 | 2,079.1 | 2,055.7 | 1,997.5 |
| Net debt |
| 10.7 |
| 27.0 |
| 80.3 |
| 104.8 |
| 11.5 |
| 68.5 |
| 42.8 |
| (136.8) |
| 361.2 |
| 465.3 |
| 448.6 |
| 477.5 |
| (32.2) |
| - |
| - |
| Working Capital | 190.2 | 227.5 | 252.4 | 433.1 | 288.4 | 300.9 | 326.0 | 449.3 | 770.9 | 269.1 | 360.8 | 327.6 | 274.7 | - | - |
| Book Value | 778.2 | 828.5 | 1,236.3 | 1,291.2 | 1,270.6 | 1,262.1 | 1,272.6 | 1,297.2 | 1,215.4 | 1,102.5 | 1,055.3 | 1,491.2 | 2,079.1 | 2,055.7 | 1,997.5 |
| Tangible Book Value | 265.5 | 260.6 | 200.7 | 296.7 | 386.9 | 301.9 | 287.4 | 345.4 | 301.8 | 172.0 | 294.3 | (43.2) | 507.8 | 621.6 | - |
| 106.5 |
| 104.3 |
| 118.5 |
| 97.8 |
| 99.9 |
| - |
| 111.5 |
| 180.0 |
| 185.0 |
| 187.7 |
| 205.3 |
| 214.4 |
| 288.1 |
| 348.3 |
| 384.5 |
| 411.8 |
| 479.6 |
| 203.1 |
| 219.7 |
| 166.1 |
| 154.8 |
| 143.1 |
| 113.7 |
| 86.7 |
| 79.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.5 | - | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 65.6 | 89.8 | 70.5 | 90.3 | 97.0 | 107.7 | 89.0 | 92.2 | 75.8 | 87.7 | 107.1 | 81.8 | 95.7 | 127.7 | 117.0 | 106.5 | 104.3 | 118.5 | 97.8 | 99.9 | - | 111.5 | 180.0 | 185.0 | 187.7 | 205.3 | 214.4 | 288.1 | 348.3 | 384.5 | 411.8 | 479.6 | 203.1 | 219.7 | 166.1 | 154.8 | 143.1 | 113.7 | 86.7 | 79.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 103.0 | 103.8 | 111.5 | 110.2 | 104.8 | 132.8 | 131.9 | 123.0 | 131.3 | 142.8 | 145.2 | 152.3 | 142.7 | 167.9 | 146.2 | 145.4 | 161.6 | 131.2 | - | - | - | - | 182.3 | 137.8 | 159.6 | 163.8 | 157.7 | 124.3 | 135.0 | 150.5 | 151.8 | 189.2 | 199.5 | 203.0 | 194.4 | 184.1 | 181.2 | 190.1 | 189.1 | 195.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 141.3 | 148.0 | 150.6 | 142.7 | 138.1 | 138.8 | 161.9 | 163.9 | 165.6 | 163.2 | 156.6 | 148.3 | 200.0 | 132.3 | 193.6 | 169.0 | 157.6 | 159.3 | 158.4 | 159.7 | - | 168.9 | 184.1 | 174.1 | 153.1 | 145.9 | 144.5 | 133.9 | 129.6 | 121.4 | 121.2 | 107.8 | 92.3 | 91.1 | 300.5 | 296.2 | 273.4 | 272.5 | 298.7 | 310.3 |
| Prepaid Expenses | 15.1 | 13.8 | 18.8 | 12.8 | 12.5 | 14.1 | 15.9 | 22.3 | 28.6 | 28.8 | 13.6 | 15.8 | 15.4 | 13.9 | 13.2 | 16.2 | 15.7 | 18.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 325.0 | 355.4 | 351.4 | 356.0 | 352.4 | 393.4 | 472.6 | 474.1 | 467.8 | 487.0 | 524.6 | 506.9 | 453.8 | 499.8 | 470.0 | 437.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 268.5 | 265.5 | 269.4 | 260.8 | 250.3 | 249.4 | 246.7 | 239.9 | 242.7 | 240.1 | 235.1 | 238.2 | 325.4 | 223.4 | 312.6 | 310.4 | 308.5 | 304.3 | 294.1 | 294.6 | - | 289.4 | 284.4 | 285.8 | 280.8 | 283.2 | 275.4 | 264.5 | 246.5 | 238.3 | 223.7 | 203.7 | 191.9 | 187.9 | 648.1 | 635.7 | 622.6 | 612.7 | 611.1 | 610.5 |
| Accumulated Depreciation | 157.3 | 152.1 | 154.0 | 146.5 | 140.5 | 138.7 | 137.2 | 129.2 | 126.5 | 122.9 | 118.3 | 115.6 | 161.9 | 104.8 | 149.2 | 146.1 | 141.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 111.2 | 113.4 | 115.4 | 114.3 | 109.8 | 110.7 | 109.5 | 110.7 | 116.2 | 117.2 | 116.8 | 122.6 | 163.5 | 118.6 | 163.4 | 164.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 394.0 | 394.9 | 394.4 | 381.2 | 455.9 | 455.6 | 795.1 | 794.4 | 794.9 | 796.1 | 791.5 | 762.6 | 821.5 | 760.3 | 823.6 | 825.0 | 826.0 | 801.6 | ||||||||||||||||||||||
| Intangible Assets | 114.7 | 117.8 | 122.0 | 105.4 | 107.2 | 112.3 | 220.1 | 226.2 | 232.8 | 239.5 | 242.2 | 222.6 | 244.7 | 234.2 | 258.7 | 264.9 | 271.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 39.3 | 27.6 | 29.9 | 31.1 | 32.1 | 34.1 | 26.5 | 29.4 | 24.2 | 26.8 | 27.1 | 29.1 | 28.3 | 27.5 | 32.5 | 33.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 33.0 | 33.1 | 25.3 | 25.3 | 25.0 | 24.9 | 6.6 | 6.3 | 6.3 | 6.5 | 4.3 | 4.4 | 4.5 | 4.6 | 10.9 | 11.1 | 11.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 32.9 | 31.5 | 29.3 | 25.7 | 25.4 | 23.2 | 25.8 | 16.7 | 19.1 | 19.3 | 18.4 | 18.5 | 18.6 | 17.6 | 16.1 | 16.5 | 15.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,050.1 | 1,073.7 | 1,067.7 | 1,039.0 | 1,107.8 | 1,154.2 | 1,656.2 | 1,657.8 | 1,661.3 | 1,692.4 | 1,724.9 | 1,666.7 | 1,734.9 | 1,786.9 | 1,775.2 | 1,752.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 52.3 | 55.5 | 54.2 | 48.8 | 46.0 | 54.3 | 54.2 | 51.4 | 57.0 | 56.3 | 52.1 | 65.4 | 59.6 | 67.9 | 62.7 | 64.2 | 63.8 | 56.4 | 54.9 | 65.5 | - | 67.6 | 75.9 | 75.8 | 73.5 | 83.0 | 94.7 | 99.4 | 148.8 | 169.9 | 159.2 | 176.9 | 194.4 | 171.2 | 172.5 | 184.4 | 179.7 | 173.1 | 166.5 | 168.6 |
| Short Term Debt | 10.9 | 10.2 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 | 10.2 | 9.4 | 8.6 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 4.7 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.4 | 8.2 | 9.5 | 10.4 | 10.4 | 10.9 | 13.7 | 14.4 | 11.5 | 12.8 | 12.7 | 13.5 | 12.1 | 12.0 | 13.4 | 13.5 | ||||||||||||||||||||||||
| Accrued Expenses | 57.6 | 91.3 | 74.8 | 66.0 | 71.4 | 91.3 | 82.7 | 79.5 | 75.1 | 93.2 | 97.2 | 72.7 | 80.6 | 98.9 | 80.0 | 68.7 | 74.6 | 68.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 131.2 | 165.2 | 147.9 | 134.6 | 137.2 | 165.9 | 212.9 | 208.2 | 205.2 | 234.6 | 170.7 | 160.5 | 158.5 | 185.8 | 162.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 87.3 | 90.3 | 93.4 | 95.7 | 98.0 | 125.3 | 152.6 | 164.9 | 167.2 | 159.4 | 258.3 | 203.3 | 204.7 | 226.3 | 247.8 | 249.3 | 254.4 | 130.0 | 145.0 | 165.0 | - | 180.0 | 248.5 | 248.4 | 248.2 | 248.1 | 247.9 | 247.8 | 247.9 | 247.7 | 247.6 | 247.4 | 542.0 | 541.1 | 580.4 | 579.9 | 579.4 | 579.0 | 589.4 | 624.0 |
| Operating Lease Liabilities Non-Current | 29.8 | 20.4 | 21.4 | 21.8 | 23.1 | 24.6 | 26.5 | 28.8 | 26.6 | 28.3 | 29.5 | 30.9 | 32.4 | 32.5 | 36.8 | 38.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.6 | 6.1 | 6.3 | 6.3 | 5.6 | 5.5 | 23.9 | 23.4 | 23.6 | 23.8 | 28.7 | 21.8 | 25.1 | 25.4 | 37.0 | 34.7 | 34.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.1 | 13.5 | 20.7 | 4.3 | 4.5 | 4.4 | 10.6 | 10.5 | 10.8 | 10.0 | 15.6 | 15.4 | 15.5 | 23.5 | 27.8 | 27.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 268.0 | 295.5 | 289.7 | 262.7 | 268.4 | 325.7 | 426.5 | 435.8 | 433.4 | 456.1 | 502.8 | 431.9 | 436.2 | 495.7 | 511.7 | 501.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | 1,696.0 | 1,691.9 | 1,690.7 | 1,686.9 | 1,682.8 | 1,678.6 | 1,674.7 | 1,671.5 | 1,667.7 | 1,663.6 | 1,659.7 | 1,654.9 | 1,651.0 | 1,646.4 | 1,642.3 | 1,637.4 | ||||||||||||||||||||||||
| Retained Earnings | (774.8) | (779.9) | (778.6) | (777.2) | (700.4) | (707.0) | (309.7) | (314.0) | (315.8) | (314.9) | (325.4) | (321.7) | (253.6) | (253.1) | (270.0) | (293.1) | (304.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (36.0) | (32.0) | (32.6) | (32.0) | (42.3) | (44.6) | (36.9) | (37.5) | (29.5) | (27.0) | (33.0) | (28.4) | (31.3) | (35.8) | (42.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.7 | 21.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 782.1 | 778.2 | 778.0 | 776.3 | 839.4 | 828.5 | 1,229.7 | 1,222.0 | 1,227.9 | 1,236.3 | 1,222.1 | 1,234.8 | 1,298.7 | 1,291.2 | 1,263.5 | 1,259.0 | ||||||||||||||||||||||||
| Total Equity | 782.1 | 778.2 | 778.0 | 776.3 | 839.4 | 828.5 | 1,229.7 | 1,222.0 | 1,227.9 | 1,236.3 | 1,222.1 | 1,234.8 | 1,298.7 | 1,291.2 | 1,263.5 | 1,259.0 | 1,262.8 | 1,270.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 98.2 | 100.5 | 102.8 | 105.1 | 107.4 | 134.7 | 162.0 | 175.1 | 176.6 | 168.0 | 264.5 | 209.5 | 210.9 | 232.5 | 254.0 | 254.0 | 254.4 | 130.0 | 145.0 | 165.0 | - | 180.0 | 248.5 | 248.4 | 248.2 | 248.1 | 247.9 | 247.8 | 247.9 | 247.7 | 247.6 | 247.4 | 542.0 | 580.9 | 580.4 | 579.9 | 579.4 | 579.0 | 589.4 | 624.0 |
| Net debt | 32.6 | 10.7 | 32.3 | 14.8 | 10.4 | 27.0 | 73.0 | 82.9 | 100.8 | 80.3 | 157.4 | 127.7 | 115.2 | 104.8 | 137.0 | 147.5 | 150.1 | 11.5 | ||||||||||||||||||||||
| Working Capital | 193.8 | 190.2 | 203.5 | 221.4 | 215.2 | 227.5 | 259.7 | 265.9 | 262.6 | 252.4 | 353.9 | 346.4 | 295.3 | 314.0 | 307.7 | 286.0 | 286.3 | 288.4 | ||||||||||||||||||||||
| Book Value | 782.1 | 778.2 | 778.0 | 776.3 | 839.4 | 828.5 | 1,229.7 | 1,222.0 | 1,227.9 | 1,236.3 | 1,222.1 | 1,234.8 | 1,298.7 | 1,291.2 | 1,263.5 | 1,259.0 | 1,262.8 | 1,270.6 | ||||||||||||||||||||||
| Tangible Book Value | 273.4 | 265.5 | 261.6 | 289.7 | 276.3 | 260.6 | 214.5 | 201.4 | 200.2 | 200.7 | 188.4 | 249.6 | 232.5 | 296.7 | 181.2 | 169.1 | 165.7 | |||||||||||||||||||||||
| 19.7 |
| 18.8 |
| - |
| 18.9 |
| 21.2 |
| 20.2 |
| 23.7 |
| 23.5 |
| 29.9 |
| 26.2 |
| 47.1 |
| 57.2 |
| 52.4 |
| 48.4 |
| 15.8 |
| 14.4 |
| 20.0 |
| 19.7 |
| 16.7 |
| 17.2 |
| 31.1 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 439.2 |
| 427.6 |
| 405.0 |
| 443.5 |
| - |
| 467.2 |
| 567.6 |
| 517.1 |
| 524.1 |
| 538.5 |
| 546.5 |
| 572.5 |
| 660.0 |
| 713.6 |
| 737.2 |
| 876.5 |
| 1,161.1 |
| 1,160.7 |
| 681.0 |
| 654.8 |
| 614.4 |
| 593.5 |
| 605.6 |
| 609.7 |
| 136.2 |
| 124.4 |
| 122.7 |
| - |
| 114.1 |
| 107.1 |
| 106.5 |
| 102.1 |
| 98.7 |
| 93.3 |
| 90.1 |
| 86.9 |
| 84.2 |
| 86.7 |
| 80.2 |
| 74.4 |
| 78.0 |
| 387.0 |
| 376.0 |
| 364.3 |
| 351.9 |
| 346.1 |
| 337.9 |
| 166.9 |
| 168.1 |
| 169.7 |
| 171.9 |
| - |
| 175.3 |
| 177.3 |
| 179.3 |
| 178.7 |
| 184.5 |
| 182.1 |
| 174.4 |
| 159.6 |
| 154.1 |
| 137.0 |
| 123.5 |
| 117.5 |
| 109.9 |
| 261.1 |
| 259.7 |
| 258.3 |
| 260.8 |
| 265.0 |
| 272.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 801.8 |
| 802.6 |
| - |
| 802.5 |
| 801.2 |
| 800.2 |
| 799.8 |
| 800.9 |
| 800.5 |
| 782.3 |
| 783.7 |
| 783.6 |
| 786.7 |
| 763.8 |
| 764.6 |
| 764.7 |
| 1,032.0 |
| 1,030.9 |
| 1,029.7 |
| 1,029.0 |
| 1,031.9 |
| 1,031.6 |
| 141.2 |
| 145.3 |
| 149.5 |
| - |
| 157.7 |
| 170.1 |
| 174.6 |
| 179.3 |
| 184.3 |
| 189.5 |
| 158.5 |
| 163.2 |
| 168.2 |
| 173.9 |
| 139.5 |
| 144.6 |
| 148.9 |
| 154.8 |
| 159.8 |
| 164.4 |
| 169.8 |
| 176.7 |
| 182.4 |
| 36.1 |
| 38.6 |
| 41.4 |
| 42.9 |
| - |
| 48.3 |
| 56.5 |
| 60.0 |
| 59.9 |
| 64.0 |
| 64.0 |
| 67.2 |
| 54.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 23.6 |
| 61.9 |
| - |
| 10.0 |
| 12.0 |
| 14.0 |
| 11.0 |
| 16.1 |
| 12.3 |
| 13.3 |
| 6.2 |
| 6.3 |
| 6.3 |
| 10.6 |
| 11.3 |
| 7.6 |
| 16.3 |
| 16.1 |
| 15.8 |
| 15.1 |
| - |
| - |
| 16.5 |
| 11.1 |
| 11.0 |
| - |
| 11.8 |
| 14.4 |
| 10.7 |
| 10.9 |
| 11.3 |
| 12.8 |
| 15.2 |
| 6.4 |
| 7.6 |
| 3.4 |
| 3.5 |
| 3.8 |
| 4.1 |
| 3.7 |
| 3.6 |
| 3.8 |
| 3.6 |
| 3.6 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,766.5 |
| 1,603.6 |
| 1,597.9 |
| 1,683.3 |
| - |
| 1,672.8 |
| 1,799.1 |
| 1,755.9 |
| 1,763.7 |
| 1,799.6 |
| 1,807.7 |
| 1,783.4 |
| 1,834.0 |
| 1,833.4 |
| 1,844.5 |
| 1,917.4 |
| 2,202.9 |
| 2,195.9 |
| 2,148.9 |
| 2,124.9 |
| 2,086.4 |
| 2,071.8 |
| 2,095.0 |
| 2,112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 39.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| 14.7 |
| 14.7 |
| 14.9 |
| - |
| 15.5 |
| 15.6 |
| 15.4 |
| 14.3 |
| 14.7 |
| 14.5 |
| 14.7 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.6 |
| 77.9 |
| - |
| 83.2 |
| 87.9 |
| 84.8 |
| 101.6 |
| 114.8 |
| 108.9 |
| 72.9 |
| 77.9 |
| 94.4 |
| 106.3 |
| 175.9 |
| 128.3 |
| 144.9 |
| 146.9 |
| 137.4 |
| 130.3 |
| 151.3 |
| 144.2 |
| 136.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.1 |
| 152.9 |
| 139.2 |
| 129.2 |
| 158.3 |
| - |
| 166.3 |
| 179.4 |
| 176.0 |
| 189.4 |
| 212.5 |
| 218.1 |
| 187.0 |
| 238.4 |
| 264.3 |
| 265.5 |
| 352.8 |
| 360.6 |
| 389.8 |
| 319.4 |
| 321.8 |
| 310.0 |
| 324.4 |
| 310.7 |
| 304.9 |
| 40.0 |
| 42.8 |
| 46.1 |
| 47.5 |
| - |
| 53.3 |
| 56.1 |
| 58.9 |
| 58.8 |
| 62.6 |
| 62.5 |
| 65.5 |
| 57.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 5.6 |
| 5.6 |
| - |
| 5.7 |
| 13.8 |
| - |
| - |
| 0.0 |
| 0.5 |
| 0.6 |
| 4.4 |
| 4.4 |
| 1.1 |
| 1.0 |
| 18.3 |
| 17.8 |
| 36.5 |
| 36.4 |
| 36.2 |
| 35.8 |
| 63.4 |
| 63.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 9.1 |
| 10.1 |
| 10.6 |
| - |
| 11.0 |
| 11.4 |
| 11.0 |
| 10.8 |
| 11.2 |
| 11.8 |
| 5.6 |
| 5.5 |
| 19.8 |
| 30.1 |
| 29.6 |
| 30.2 |
| 31.8 |
| 31.9 |
| 30.0 |
| 29.9 |
| 30.1 |
| 30.0 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.4 |
| 93.6 |
| 510.0 |
| 333.0 |
| 336.0 |
| 387.0 |
| - |
| 416.3 |
| 509.2 |
| 494.3 |
| 507.2 |
| 534.4 |
| 540.8 |
| 506.5 |
| 553.9 |
| 536.2 |
| 544.3 |
| 630.8 |
| 951.1 |
| 980.5 |
| 968.2 |
| 968.1 |
| 955.5 |
| 969.3 |
| 993.5 |
| 1,022.5 |
| 1,633.3 |
| 1,628.8 |
| 1,625.7 |
| 1,621.3 |
| - |
| 1,609.4 |
| 1,604.1 |
| 1,599.9 |
| 1,596.4 |
| 1,593.9 |
| 1,592.1 |
| 1,586.8 |
| 1,582.5 |
| 1,578.1 |
| 1,575.5 |
| 1,567.7 |
| 1,557.3 |
| 1,550.5 |
| 1,547.4 |
| 1,543.8 |
| 1,538.1 |
| 1,533.2 |
| 1,530.4 |
| 1,527.3 |
| (303.6) |
| (320.3) |
| (285.2) |
| (309.9) |
| (315.5) |
| (268.3) |
| (287.6) |
| (284.6) |
| (288.3) |
| (282.2) |
| (270.7) |
| (262.7) |
| (242.4) |
| (240.2) |
| (244.4) |
| (279.7) |
| (299.9) |
| (332.7) |
| (349.3) |
| (366.4) |
| (379.2) |
| (389.2) |
| (398.3) |
| (37.8) |
| (32.1) |
| (33.8) |
| (33.6) |
| (30.0) |
| - |
| (28.1) |
| (37.1) |
| (42.0) |
| (46.9) |
| (32.0) |
| (34.8) |
| (31.1) |
| (33.0) |
| (33.7) |
| (30.5) |
| (32.1) |
| (21.8) |
| (31.3) |
| (30.6) |
| (34.3) |
| (39.4) |
| (50.1) |
| (38.3) |
| (38.1) |
| 10.4 |
| 10.3 |
| - |
| 9.8 |
| 9.3 |
| 9.2 |
| 8.9 |
| 8.9 |
| 8.7 |
| 8.6 |
| 7.2 |
| 5.3 |
| 5.1 |
| 5.1 |
| 4.5 |
| 4.4 |
| 3.9 |
| 3.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,262.8 |
| 1,270.6 |
| 1,267.1 |
| 1,301.7 |
| - |
| 1,256.5 |
| 1,289.9 |
| 1,261.6 |
| 1,256.5 |
| 1,265.2 |
| 1,266.9 |
| 1,276.9 |
| 1,280.1 |
| 1,297.2 |
| 1,300.2 |
| 1,286.6 |
| 1,251.8 |
| 1,215.4 |
| 1,180.7 |
| 1,156.8 |
| 1,130.9 |
| 1,102.5 |
| 1,101.5 |
| 1,089.5 |
| 1,267.1 |
| 1,301.7 |
| - |
| 1,256.5 |
| 1,289.9 |
| 1,261.6 |
| 1,256.5 |
| 1,265.2 |
| 1,266.9 |
| 1,276.9 |
| 1,280.1 |
| 1,297.2 |
| 1,300.2 |
| 1,286.6 |
| 1,251.8 |
| 1,215.4 |
| 1,180.7 |
| 1,156.8 |
| 1,130.9 |
| 1,102.5 |
| 1,101.5 |
| 1,089.5 |
| 47.2 |
| 65.1 |
| - |
| 68.5 |
| 68.5 |
| 63.4 |
| 60.5 |
| 42.8 |
| 33.5 |
| (40.3) |
| (100.4) |
| (136.8) |
| (164.2) |
| (232.2) |
| 338.9 |
| 361.2 |
| 414.3 |
| 425.1 |
| 436.3 |
| 465.3 |
| 502.7 |
| 544.8 |
| 275.8 |
| 285.2 |
| - |
| 300.9 |
| 388.2 |
| 341.1 |
| 334.7 |
| 326.0 |
| 328.4 |
| 385.5 |
| 421.6 |
| 449.3 |
| 471.7 |
| 523.7 |
| 800.5 |
| 770.9 |
| 361.6 |
| 333.0 |
| 304.4 |
| 269.1 |
| 294.9 |
| 304.8 |
| 1,267.1 |
| 1,301.7 |
| - |
| 1,256.5 |
| 1,289.9 |
| 1,261.6 |
| 1,256.5 |
| 1,265.2 |
| 1,266.9 |
| 1,276.9 |
| 1,280.1 |
| 1,297.2 |
| 1,300.2 |
| 1,286.6 |
| 1,251.8 |
| 1,215.4 |
| 1,180.7 |
| 1,156.8 |
| 1,130.9 |
| 1,102.5 |
| 1,101.5 |
| 1,089.5 |
| 327.8 |
| 320.0 |
| 349.6 |
| - |
| 296.3 |
| 318.6 |
| 286.8 |
| 277.4 |
| 280.0 |
| 276.9 |
| 336.1 |
| 333.2 |
| 345.4 |
| 339.6 |
| 383.3 |
| 342.6 |
| 301.8 |
| (6.1) |
| (33.9) |
| (63.2) |
| (96.3) |
| (107.1) |
| (124.5) |