| (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 | 112.7 | 79.3 | 70.8 | 106.0 | 98.1 | 136.9 | 45.3 | 325.7 | 159.6 | 141.9 | 209.3 | 140.0 | 112.3 | 326.1 | 480.6 | 315.8 | 569.5 | 355.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 112.7 | 79.3 | 70.8 | 106.0 | 98.1 | 136.9 | 45.3 | 325.7 | 159.6 | 141.9 | 209.3 | 140.0 | 112.3 | 326.1 | 480.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 130.3 | 134.4 | 111.0 | 112.4 | 109.1 | 78.3 | 85.1 | 79.9 | 90.8 | 58.8 | 114.3 | 195.2 | 204.6 | 204.6 | 221.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 124.6 | 109.8 | 104.0 | 110.0 | 90.2 | 81.5 | 68.5 | 61.2 | 53.8 | 46.9 | 101.4 | 335.5 | 322.1 | 369.8 | 376.1 | 398.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 396.4 | 502.6 | 564.3 | 651.1 | 606.4 | 690.5 | 604.5 | 764.8 | 817.7 | 848.6 | 936.2 | 1,003.0 | 1,042.6 | 1,038.0 | 822.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 406.7 | 525.1 | 586.8 | 651.1 | 631.4 | 715.5 | 610.8 | 819.8 | 850.2 | 873.6 | 988.3 | 1,042.6 | 1,066.5 | 1,071.0 | 841.0 | 849.9 | ||
| (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 | 79.8 | 112.7 | 90.1 | 81.1 | 82.8 | 79.3 | 73.7 | 73.6 | 69.6 | 70.8 | 96.6 | 101.6 | 96.0 | 106.0 | 86.8 | |||||||||||||||||||||||||
| - |
| 315.8 |
| 569.5 |
| 355.0 |
| 229.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 22.5 | 19.8 | 15.9 | 16.6 | 17.2 | 12.0 | 7.5 | 4.1 | 7.1 | 6.4 | 20.4 | 47.6 | 44.4 | 39.0 | 27.2 | - | - | - |
| Other Current Assets | 23.9 | 21.5 | 26.4 | 26.3 | 23.1 | 12.8 | 15.5 | 4.8 | 7.9 | 11.2 | 33.7 | 58.8 | 53.6 | 42.3 | 38.1 | 35.3 | - | - |
| Assets Held For Sale | - | 0.0 | 6.7 | 4.6 | 4.6 | 0.0 | 6.6 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 391.5 | 348.9 | 313.0 | 356.5 | 321.9 | 311.8 | 244.4 | 717.6 | 648.9 | 406.2 | 880.8 | 811.5 | 884.0 | 1,019.9 | 1,209.3 | 1,020.7 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 735.9 | 659.4 | 598.2 | 549.5 | 494.0 | 487.1 | 447.5 | 412.9 | 361.4 | 323.8 | 403.8 | 644.3 | 592.0 | 583.8 | 498.8 | 482.8 | - | - |
| Property,Plant & Equipment Net | 630.7 | 598.8 | 566.4 | 554.4 | 542.8 | 529.9 | 524.6 | 501.0 | 499.9 | 465.2 | 648.1 | 1,062.4 | 1,014.8 | 1,005.0 | 887.9 | 854.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 217.8 | 203.2 | 175.5 | 167.3 | 167.0 | 160.7 | 53.0 | 19.2 | 11.3 | 0.5 | - | - | - | - | - | - | - | - |
| Intangible Assets | 425.2 | 455.0 | 412.4 | 407.7 | 421.4 | 457.5 | 411.9 | 422.8 | - | 433.4 | 447.2 | 501.4 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 46.4 | 36.6 | 26.6 | 18.8 | 21.0 | 19.2 | 29.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 10.4 | 14.8 | 19.6 | 14.4 | 19.5 | 26.6 | 30.1 | 35.1 | 46.4 | 45.0 | - | - |
| Other Non-Current Assets | 50.9 | 50.1 | 51.3 | 59.4 | 57.9 | 57.7 | 57.9 | 68.5 | 64.3 | 62.8 | 57.0 | 67.9 | 73.2 | 93.5 | 90.3 | 96.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,924.7 | 1,842.7 | 1,672.4 | 1,687.2 | 1,710.0 | 1,718.5 | 1,493.3 | 1,838.3 | 1,873.5 | 1,758.0 | 2,687.2 | 2,606.2 | 2,722.0 | 2,854.3 | 2,994.7 | 2,922.4 | - | - |
| - |
| - |
| Short Term Debt | 10.3 | 22.5 | 22.5 | 0.0 | 25.0 | 25.0 | 6.3 | 55.0 | 32.5 | 25.0 | 52.1 | 39.6 | 23.9 | 33.0 | 18.1 | 10.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.5 | 8.1 | 6.8 | 5.9 | 5.6 | 4.8 | 5.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 40.8 | 42.4 | 33.6 | 20.0 | 30.3 | 17.6 | 16.5 | 18.6 | 18.0 | 16.3 | 44.7 | 33.9 | 37.1 | 81.6 | 91.9 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 267.4 | 249.7 | 194.5 | 182.7 | 209.6 | 172.3 | 155.2 | 549.5 | 269.9 | 224.1 | 436.3 | 388.1 | 410.9 | 384.7 | 386.2 | 382.9 | - | - |
| 839.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 37.9 | 29.7 | 20.4 | 13.2 | 15.6 | 14.6 | 30.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 192.8 | 167.1 | 166.9 | 169.3 | 166.9 | 158.4 | 163.9 | 124.4 | 141.7 | 154.1 | 106.7 | 144.7 | 178.1 | 66.2 | 61.0 | 24.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 33.9 | 28.4 | 26.8 | 25.8 | 46.7 | 76.5 | 37.8 | 38.0 | 35.5 | 27.0 | 43.3 | 53.2 | 63.6 | 86.6 | 78.8 | 70.3 | - | - |
| Total Non-Current Liabilities | 756.6 | 835.9 | 886.1 | 969.5 | 980.7 | 1,095.3 | 973.2 | 1,062.8 | 1,184.3 | 1,267.5 | 1,482.1 | 1,569.0 | 1,832.5 | 1,750.5 | 1,478.3 | 1,448.7 | - | - |
| Total Liabilities | 1,024.0 | 1,085.6 | 1,080.6 | 1,152.2 | 1,190.3 | 1,267.6 | 1,128.4 | 1,612.3 | 1,489.4 | 1,491.6 | 1,918.4 | 1,957.1 | 2,048.8 | 2,135.2 | 1,864.5 | 1,831.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,814.1 | 1,560.7 | 1,346.6 | 1,169.9 | 1,011.4 | 869.8 | 1,008.2 | 829.8 | 598.2 | 469.9 | 365.2 | 271.0 | 207.2 | 113.1 | 77.1 | (35.3) | - | - |
| Accumulated Other Comprehensive Income | (103.1) | (110.2) | (104.7) | (100.1) | (109.6) | (109.3) | (376.1) | (459.6) | (345.9) | (403.8) | (487.4) | (495.5) | (371.6) | (471.4) | (415.0) | (325.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 692.2 | 385.6 | 305.2 | 261.4 | 261.4 | 261.4 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 900.7 | 757.1 | 591.8 | 535.0 | 519.7 | 450.9 | 364.9 | 226.0 | 384.1 | 266.4 | 768.8 | 649.1 | 673.2 | 719.1 | 1,130.2 | 1,090.8 | 1,907.9 | - |
| Total Equity | 900.7 | 757.1 | 591.8 | 535.0 | 519.7 | 450.9 | 364.9 | 226.0 | 384.1 | 266.4 | 768.8 | 649.1 | 673.2 | 719.1 | 1,130.2 | 1,090.8 | 1,907.9 | - |
| - |
| - |
| Net debt | 294.0 | 445.8 | 516.0 | 545.1 | 533.3 | 578.6 | 565.5 | 494.1 | 690.6 | 731.7 | 779.0 | 902.6 | 954.2 | 744.9 | 360.4 | 534.1 | - | - |
| Working Capital | 124.1 | 99.2 | 118.5 | 173.8 | 112.3 | 139.5 | 89.2 | 168.1 | 379.0 | 182.1 | 444.5 | 423.4 | 473.1 | 635.2 | 823.1 | 637.8 | - | - |
| Book Value | 900.7 | 757.1 | 591.8 | 535.0 | 519.7 | 450.9 | 364.9 | 226.0 | 384.1 | 266.4 | 768.8 | 649.1 | 673.2 | 719.1 | 1,130.2 | 1,090.8 | 1,907.9 | - |
| Tangible Book Value | 257.7 | 98.9 | 3.9 | (40.0) | (68.7) | (167.3) | (100.0) | (216.0) | 372.8 | (167.5) | 321.6 | 147.7 | - | - | - | - | - | - |
| 79.3 |
| 76.1 |
| 98.1 |
| 94.3 |
| 119.0 |
| 121.6 |
| 136.9 |
| 138.8 |
| 117.1 |
| 146.9 |
| - |
| 98.0 |
| 240.3 |
| 273.8 |
| 325.7 |
| 327.0 |
| 129.0 |
| 116.9 |
| 159.6 |
| 116.5 |
| 79.7 |
| 81.0 |
| 141.9 |
| 142.5 |
| 99.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 79.8 | 112.7 | 90.1 | 81.1 | 82.8 | 79.3 | 73.7 | 73.6 | 69.6 | 70.8 | 96.6 | 101.6 | 96.0 | 106.0 | 86.8 | 79.3 | 76.1 | 98.1 | 94.3 | 119.0 | 121.6 | 136.9 | 138.8 | 117.1 | 146.9 | - | 98.0 | 240.3 | 273.8 | 325.7 | 327.0 | 129.0 | 116.9 | 159.6 | 116.5 | 79.7 | 81.0 | 141.9 | 142.5 | 99.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 165.6 | 130.3 | 157.8 | 155.1 | 151.4 | 134.4 | 130.9 | 136.0 | 125.4 | 111.0 | 116.7 | 117.0 | 121.9 | 112.4 | 119.4 | 130.0 | 114.1 | 109.1 | 102.9 | 92.9 | 91.3 | 78.3 | 90.1 | 106.8 | 96.9 | - | 88.8 | 96.7 | 85.3 | 79.9 | 81.4 | 81.6 | 71.7 | 90.8 | 142.5 | 140.2 | 127.2 | 108.3 | 128.3 | 126.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 129.5 | 124.6 | 123.5 | 116.4 | 117.1 | 109.8 | 116.0 | 113.8 | 106.4 | 104.0 | 107.2 | 109.1 | 113.4 | 110.0 | 115.1 | 108.8 | 103.9 | 90.2 | 89.6 | 83.1 | 81.9 | 81.5 | 77.4 | 74.0 | 68.5 | - | 69.4 | 70.8 | 72.1 | 61.2 | 63.7 | 61.7 | 60.0 | 53.8 | 117.8 | 116.9 | 116.1 | 109.0 | 109.5 | 104.2 |
| Prepaid Expenses | 23.4 | 22.5 | 19.8 | 17.7 | 18.3 | 19.8 | 17.9 | 15.2 | 17.3 | 15.9 | 15.1 | 16.9 | 18.2 | 16.6 | 16.9 | 16.0 | 18.1 | 17.2 | ||||||||||||||||||||||
| Other Current Assets | 27.5 | 23.9 | 20.3 | 19.1 | 19.7 | 21.5 | 33.6 | 23.8 | 28.9 | 26.4 | 27.6 | 30.7 | 30.4 | 26.3 | 23.6 | 22.5 | 23.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 0.1 | 0.1 | 0.0 | 13.0 | 4.6 | 6.7 | 6.7 | 6.6 | 6.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | |||||||||||||||||||||||
| Total Current Assets | 402.4 | 391.5 | 395.7 | 375.6 | 371.5 | 348.9 | 357.7 | 351.2 | 330.7 | 313.0 | 350.1 | 362.0 | 362.0 | 356.5 | 351.8 | 344.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 755.8 | 735.9 | 720.2 | 701.5 | 679.2 | 659.4 | 643.2 | 626.5 | 614.1 | 598.2 | 588.4 | 572.1 | 566.1 | 549.5 | 534.1 | 519.7 | 504.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 624.4 | 630.7 | 598.7 | 595.1 | 596.2 | 598.8 | 577.4 | 599.3 | 559.9 | 566.4 | 559.1 | 559.0 | 560.4 | 554.4 | 541.2 | 539.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 256.7 | 217.8 | 214.4 | 208.5 | 210.0 | 203.2 | 194.7 | 193.8 | 175.3 | 175.5 | 174.8 | 167.4 | 167.3 | 167.3 | 166.6 | 166.9 | 167.1 | 167.0 | ||||||||||||||||||||||
| Intangible Assets | 437.7 | 425.2 | 429.6 | 435.3 | 440.3 | 455.0 | 438.9 | 443.4 | 408.6 | 412.4 | 413.8 | 412.3 | 404.6 | 407.7 | 409.0 | 412.7 | 416.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.5 | 46.4 | 48.2 | 37.8 | 37.4 | 36.6 | 36.2 | 36.6 | 26.7 | 26.6 | 27.9 | 28.1 | 16.5 | 18.8 | 19.0 | 20.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 52.6 | 50.9 | 48.2 | 47.5 | 47.0 | 50.1 | 56.0 | 51.8 | 50.2 | 51.3 | 52.5 | 53.0 | 52.2 | 59.4 | 64.4 | 57.7 | 59.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,985.9 | 1,924.7 | 1,893.4 | 1,862.0 | 1,854.4 | 1,842.7 | 1,804.0 | 1,820.2 | 1,691.5 | 1,672.4 | 1,713.8 | 1,712.3 | 1,687.9 | 1,687.2 | 1,739.4 | 1,734.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 10.3 | 10.3 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 16.9 | 11.3 | 5.6 | 0.0 | 25.0 | 25.0 | 25.0 | 25.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.2 | 10.5 | 9.9 | 8.9 | 8.6 | 8.1 | 8.2 | 8.0 | 6.9 | 6.8 | 7.1 | 7.1 | 5.7 | 5.9 | 6.1 | 6.2 | ||||||||||||||||||||||||
| Accrued Expenses | 19.3 | 40.8 | 33.9 | 24.5 | 15.5 | 42.4 | 28.8 | 21.2 | 9.0 | 33.6 | 20.8 | 17.4 | 11.9 | 20.0 | 21.5 | 20.0 | 14.4 | 30.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 262.1 | 267.4 | 261.1 | 232.9 | 231.6 | 249.7 | 218.4 | 200.0 | 184.4 | 194.5 | 185.8 | 176.8 | 166.3 | 182.7 | 212.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 469.0 | 396.4 | 386.4 | 461.8 | 497.2 | 502.6 | 533.1 | 621.5 | 558.9 | 564.3 | 604.8 | 640.2 | 660.6 | 651.1 | 658.3 | 644.3 | 615.3 | 606.4 | 602.4 | 653.4 | 684.4 | 690.5 | 656.5 | 607.5 | 678.5 | - | 650.5 | 734.6 | 749.7 | 764.8 | 779.9 | 795.0 | 810.1 | 817.7 | 825.3 | 832.9 | 840.5 | 848.6 | 856.2 | 863.8 |
| Operating Lease Liabilities Non-Current | 40.5 | 37.9 | 39.9 | 30.3 | 30.1 | 29.7 | 29.2 | 29.9 | 20.5 | 20.4 | 21.4 | 21.6 | 11.1 | 13.2 | 13.2 | 14.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 195.1 | 192.8 | 187.2 | 163.5 | 165.1 | 167.1 | 165.7 | 164.9 | 165.9 | 166.9 | 170.0 | 167.6 | 168.4 | 169.3 | 175.0 | 171.5 | 171.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 30.4 | 33.9 | 32.6 | 31.7 | 30.3 | 28.4 | 33.5 | 26.2 | 24.4 | 26.8 | 28.4 | 27.9 | 26.9 | 25.8 | 27.4 | 27.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 830.9 | 756.6 | 743.1 | 791.3 | 829.4 | 835.9 | 868.6 | 951.2 | 880.3 | 886.1 | 942.5 | 968.8 | 976.8 | 969.5 | 1,005.8 | 999.0 | ||||||||||||||||||||||||
| Total Liabilities | 1,093.0 | 1,024.0 | 1,004.2 | 1,024.2 | 1,061.0 | 1,085.6 | 1,087.0 | 1,151.2 | 1,064.7 | 1,080.6 | 1,128.3 | 1,145.6 | 1,143.1 | 1,152.2 | 1,218.2 | 1,206.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,866.2 | 1,814.1 | 1,763.3 | 1,690.6 | 1,616.3 | 1,560.7 | 1,512.1 | 1,447.5 | 1,394.1 | 1,346.6 | 1,312.2 | 1,254.1 | 1,205.5 | 1,169.9 | 1,132.8 | 1,086.0 | 1,044.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (102.1) | (103.1) | (109.2) | (108.9) | (110.8) | (110.2) | (112.9) | (106.5) | (105.6) | (104.7) | (104.4) | (101.8) | (102.2) | (100.1) | (92.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 892.9 | 900.7 | 889.2 | 837.8 | 793.4 | 757.1 | 717.0 | 669.0 | 626.8 | 591.8 | 585.5 | 566.7 | 544.8 | 535.0 | 521.2 | 527.8 | 537.6 | |||||||||||||||||||||||
| Total Equity | 892.9 | 900.7 | 889.2 | 837.8 | 793.4 | 757.1 | 717.0 | 669.0 | 626.8 | 591.8 | 585.5 | 566.7 | 544.8 | 535.0 | 521.2 | 527.8 | 537.6 | 519.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 479.3 | 406.7 | 408.9 | 484.3 | 519.7 | 525.1 | 555.6 | 644.0 | 581.4 | 586.8 | 621.7 | 651.5 | 666.2 | 651.1 | 683.3 | 669.3 | 640.3 | 631.4 | 627.4 | 678.4 | 709.4 | 715.5 | 681.5 | 626.3 | 691.0 | - | 650.5 | 797.1 | 812.2 | 819.8 | 827.4 | 835.0 | 842.6 | 850.2 | 857.8 | 865.4 | 873.0 | 873.6 | 873.7 | 873.8 |
| Net debt | 399.5 | 294.0 | 318.8 | 403.2 | 436.9 | 445.8 | 481.9 | 570.4 | 511.8 | 516.0 | 525.1 | 549.9 | 570.2 | 545.1 | 596.5 | 590.0 | 564.2 | 533.3 | ||||||||||||||||||||||
| Working Capital | 140.3 | 124.1 | 134.6 | 142.7 | 139.9 | 99.2 | 139.3 | 151.2 | 146.3 | 118.5 | 164.3 | 185.2 | 195.7 | 173.8 | 139.4 | 137.2 | 125.3 | 112.3 | ||||||||||||||||||||||
| Book Value | 892.9 | 900.7 | 889.2 | 837.8 | 793.4 | 757.1 | 717.0 | 669.0 | 626.8 | 591.8 | 585.5 | 566.7 | 544.8 | 535.0 | 521.2 | 527.8 | 537.6 | 519.7 | ||||||||||||||||||||||
| Tangible Book Value | 198.5 | 257.7 | 245.2 | 194.0 | 143.1 | 98.9 | 83.4 | 31.8 | 42.9 | 3.9 | (3.1) | (13.0) | (27.1) | (40.0) | (54.4) | (51.8) | (46.4) | |||||||||||||||||||||||
| 14.9 |
| 13.6 |
| 13.5 |
| 12.0 |
| 10.1 |
| 10.4 |
| 8.0 |
| - |
| 6.5 |
| 5.7 |
| 7.3 |
| 4.1 |
| - |
| - |
| - |
| - |
| 21.4 |
| 15.7 |
| 16.5 |
| 15.0 |
| 13.9 |
| 15.8 |
| 23.1 |
| 20.8 |
| 20.4 |
| 19.7 |
| 12.8 |
| 11.7 |
| 11.3 |
| 15.3 |
| - |
| 14.1 |
| 6.7 |
| 8.2 |
| 4.8 |
| 8.5 |
| 6.9 |
| 8.4 |
| 7.9 |
| 23.6 |
| 17.6 |
| 19.2 |
| 20.8 |
| 17.2 |
| 20.3 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 0.0 |
| - |
| - |
| 6.5 |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.1 |
| 321.9 |
| 310.3 |
| 317.5 |
| 316.3 |
| 311.8 |
| 323.3 |
| 320.0 |
| 345.4 |
| - |
| 296.7 |
| 695.6 |
| 749.0 |
| 717.6 |
| 780.9 |
| 583.0 |
| 599.1 |
| 648.9 |
| 407.8 |
| 362.0 |
| 353.5 |
| 406.2 |
| 428.6 |
| 390.0 |
| 494.0 |
| 481.8 |
| 471.0 |
| 452.3 |
| 487.1 |
| 491.0 |
| 474.8 |
| 460.6 |
| - |
| 439.5 |
| 432.1 |
| 421.8 |
| 412.9 |
| 406.1 |
| 396.0 |
| 375.7 |
| 361.4 |
| 497.5 |
| 489.4 |
| 469.6 |
| 445.5 |
| 444.7 |
| 430.0 |
| 539.2 |
| 542.8 |
| 527.3 |
| 527.6 |
| 523.6 |
| 529.9 |
| 514.8 |
| 514.9 |
| 521.3 |
| - |
| 508.8 |
| 511.9 |
| 510.5 |
| 501.0 |
| 484.3 |
| 484.8 |
| 489.5 |
| 499.9 |
| 699.0 |
| 696.0 |
| 689.2 |
| 669.6 |
| 664.8 |
| 661.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.6 |
| 166.8 |
| 166.5 |
| 160.7 |
| 108.2 |
| 53.4 |
| 53.2 |
| - |
| 42.6 |
| 40.8 |
| 40.6 |
| 19.2 |
| 19.4 |
| 16.9 |
| 11.3 |
| 11.3 |
| 10.7 |
| 10.2 |
| 10.1 |
| 1.1 |
| - |
| - |
| 421.4 |
| 427.0 |
| 434.2 |
| 444.3 |
| 457.5 |
| 428.2 |
| 402.8 |
| 407.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.3 |
| 440.7 |
| 21.6 |
| 21.0 |
| 19.1 |
| 20.5 |
| 20.0 |
| 19.2 |
| 20.3 |
| 34.3 |
| 34.5 |
| 29.2 |
| 35.2 |
| 30.3 |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 16.6 |
| 19.0 |
| 14.8 |
| 14.4 |
| 16.6 |
| 18.5 |
| 19.6 |
| 11.6 |
| 12.2 |
| 13.9 |
| 15.4 |
| 9.0 |
| 10.0 |
| 57.9 |
| 59.5 |
| 59.6 |
| 58.1 |
| 57.7 |
| 56.6 |
| 86.5 |
| 87.9 |
| - |
| 59.6 |
| 60.1 |
| 64.0 |
| 68.5 |
| 72.6 |
| 69.5 |
| 68.6 |
| 64.3 |
| 64.4 |
| 64.3 |
| 64.5 |
| 63.8 |
| 60.5 |
| 63.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,708.1 |
| 1,710.0 |
| 1,704.9 |
| 1,716.7 |
| 1,715.3 |
| 1,718.5 |
| 1,633.7 |
| 1,544.3 |
| 1,590.3 |
| - |
| 1,509.7 |
| 1,890.0 |
| 1,942.6 |
| 1,838.3 |
| 2,002.5 |
| 1,824.7 |
| 1,825.1 |
| 1,873.5 |
| 1,829.7 |
| 1,784.3 |
| 1,757.8 |
| 1,758.0 |
| 1,732.7 |
| 1,697.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 18.8 |
| 12.5 |
| - |
| - |
| 62.5 |
| 62.5 |
| 55.0 |
| 47.5 |
| 40.0 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 25.0 |
| 17.5 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.6 |
| 5.0 |
| 5.3 |
| 5.2 |
| 4.8 |
| 4.4 |
| 5.5 |
| 5.2 |
| - |
| 5.1 |
| 5.1 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.4 |
| 19.5 |
| 12.6 |
| 17.6 |
| 10.1 |
| 7.1 |
| 4.4 |
| - |
| 12.4 |
| 10.4 |
| 6.6 |
| 18.6 |
| 14.9 |
| 14.5 |
| 9.8 |
| 18.0 |
| 26.4 |
| 23.4 |
| 20.9 |
| 33.7 |
| 25.1 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.2 |
| 192.8 |
| 209.6 |
| 194.3 |
| 177.6 |
| 156.2 |
| 172.3 |
| 132.3 |
| 156.9 |
| 169.8 |
| - |
| 142.2 |
| 581.5 |
| 589.9 |
| 549.5 |
| 533.1 |
| 259.9 |
| 245.1 |
| 269.9 |
| 205.9 |
| 215.9 |
| 221.1 |
| 224.1 |
| 230.5 |
| 222.4 |
| 15.7 |
| 15.6 |
| 14.3 |
| 15.4 |
| 15.0 |
| 14.6 |
| 15.6 |
| 28.8 |
| 29.3 |
| - |
| 30.1 |
| 25.2 |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.9 |
| 167.4 |
| 165.6 |
| 160.9 |
| 158.4 |
| 162.0 |
| 158.6 |
| 156.3 |
| - |
| 155.2 |
| 134.8 |
| 131.9 |
| 124.4 |
| 156.4 |
| 145.4 |
| 143.7 |
| 141.7 |
| 202.3 |
| 177.1 |
| 169.2 |
| 156.5 |
| 125.4 |
| 122.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 46.7 |
| 55.2 |
| 56.0 |
| 72.4 |
| 76.5 |
| 72.6 |
| 83.3 |
| 79.7 |
| - |
| 41.2 |
| 37.9 |
| 33.0 |
| 38.0 |
| 33.2 |
| 33.0 |
| 34.1 |
| 35.5 |
| 27.6 |
| 28.3 |
| 29.4 |
| 29.1 |
| 34.7 |
| 36.6 |
| 977.7 |
| 980.7 |
| 988.4 |
| 1,040.8 |
| 1,085.5 |
| 1,095.3 |
| 1,058.8 |
| 984.5 |
| 1,050.1 |
| - |
| 1,000.2 |
| 1,065.4 |
| 1,072.4 |
| 1,062.8 |
| 1,138.5 |
| 1,160.7 |
| 1,176.2 |
| 1,184.3 |
| 1,257.6 |
| 1,271.1 |
| 1,265.5 |
| 1,267.5 |
| 1,243.1 |
| 1,272.2 |
| 1,170.5 |
| 1,190.3 |
| 1,182.7 |
| 1,218.4 |
| 1,241.7 |
| 1,267.6 |
| 1,191.1 |
| 1,141.4 |
| 1,219.9 |
| - |
| 1,142.4 |
| 1,646.9 |
| 1,697.5 |
| 1,612.3 |
| 1,706.8 |
| 1,455.8 |
| 1,456.5 |
| 1,489.4 |
| 1,463.5 |
| 1,487.0 |
| 1,486.6 |
| 1,491.6 |
| 1,473.6 |
| 1,494.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,011.4 |
| 980.6 |
| 939.8 |
| 895.0 |
| 869.8 |
| 857.1 |
| 812.8 |
| 772.1 |
| - |
| 970.3 |
| 905.7 |
| 859.9 |
| 829.8 |
| 803.8 |
| 727.6 |
| 680.3 |
| 598.2 |
| 599.7 |
| 550.3 |
| 509.0 |
| 469.9 |
| 442.8 |
| 372.2 |
| (95.5) |
| (97.7) |
| (109.6) |
| (102.8) |
| (102.9) |
| (104.7) |
| (109.3) |
| (109.8) |
| (104.3) |
| (101.7) |
| - |
| (379.6) |
| (461.0) |
| (456.5) |
| (459.6) |
| (409.2) |
| (404.4) |
| (388.7) |
| (345.9) |
| (366.1) |
| (387.1) |
| (390.1) |
| (403.8) |
| (419.3) |
| (425.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 740.3 |
| 712.2 |
| 692.2 |
| 611.7 |
| 490.6 |
| 455.6 |
| 385.6 |
| 380.6 |
| 376.1 |
| 355.2 |
| 305.2 |
| 269.2 |
| 261.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.7 |
| 522.2 |
| 498.3 |
| 473.6 |
| 450.9 |
| 442.6 |
| 402.9 |
| 370.4 |
| - |
| 367.3 |
| 243.1 |
| 245.1 |
| 226.0 |
| 295.7 |
| 368.9 |
| 368.6 |
| 384.1 |
| 366.2 |
| 297.3 |
| 271.2 |
| 266.4 |
| 259.1 |
| 202.4 |
| 522.2 |
| 498.3 |
| 473.6 |
| 450.9 |
| 442.6 |
| 402.9 |
| 370.4 |
| - |
| 367.3 |
| 243.1 |
| 245.1 |
| 226.0 |
| 295.7 |
| 368.9 |
| 368.6 |
| 384.1 |
| 366.2 |
| 297.3 |
| 271.2 |
| 266.4 |
| 259.1 |
| 202.4 |
| 533.1 |
| 559.4 |
| 587.8 |
| 578.6 |
| 542.7 |
| 509.2 |
| 544.1 |
| - |
| 552.5 |
| 556.8 |
| 538.4 |
| 494.1 |
| 500.4 |
| 706.0 |
| 725.7 |
| 690.6 |
| 741.3 |
| 785.7 |
| 792.0 |
| 731.7 |
| 731.2 |
| 774.4 |
| 116.0 |
| 139.9 |
| 160.1 |
| 139.5 |
| 191.0 |
| 163.1 |
| 175.6 |
| - |
| 154.5 |
| 114.1 |
| 159.1 |
| 168.1 |
| 247.8 |
| 323.1 |
| 354.0 |
| 379.0 |
| 201.9 |
| 146.1 |
| 132.4 |
| 182.1 |
| 198.1 |
| 167.6 |
| 522.2 |
| 498.3 |
| 473.6 |
| 450.9 |
| 442.6 |
| 402.9 |
| 370.4 |
| - |
| 367.3 |
| 243.1 |
| 245.1 |
| 226.0 |
| 295.7 |
| 368.9 |
| 368.6 |
| 384.1 |
| 366.2 |
| 297.3 |
| 271.2 |
| 266.4 |
| 259.1 |
| 202.4 |
| (68.7) |
| (71.4) |
| (102.7) |
| (137.2) |
| (167.3) |
| (93.8) |
| (53.3) |
| (90.0) |
| - |
| 324.7 |
| 202.3 |
| 204.5 |
| 206.8 |
| 276.3 |
| 352.0 |
| 357.3 |
| 372.8 |
| 355.5 |
| 287.1 |
| 261.1 |
| 265.3 |
| (178.2) |
| (238.3) |