| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 477.2 | 713.3 | 949.6 | 998.3 | 748.9 | 405.4 | 285.2 | 191.7 | 177.1 | 104.0 | 184.5 | 163.5 | 118.2 | 45.9 | 176.4 | 259.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 477.2 | 713.3 | 949.6 | 998.3 | 748.9 | 405.4 | 285.2 | 191.7 | 177.1 | 104.0 | 184.5 | 163.5 | 118.2 | 45.9 | 176.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | 297.2 | 444.3 | 375.9 | 215.9 | 214.3 | 246.5 | 199.2 | 187.1 | 172.3 | 152.2 | 134.7 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 795.7 | 803.3 | 712.4 | 697.6 | 660.7 | 503.5 | 497.6 | 533.0 | 476.7 | 433.5 | 384.9 | 394.5 | 383.4 | 325.8 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 2,164.1 | 2,076.0 | 1,859.6 | 1,603.0 | 1,259.4 | 1,169.6 | 1,107.3 | 1,064.3 | 1,059.5 | 998.9 | 771.1 | 691.7 | 641.2 | 514.4 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 445.4 | 446.2 | 445.3 | 444.4 | 444.6 | 443.8 | 440.5 | 439.4 | 438.3 | 437.6 | 344.6 | 294.3 | 301.6 | 275.0 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 445.4 | 446.2 | 445.3 | 444.4 | 444.6 | 443.8 | 440.5 | 439.4 | 438.3 | 437.6 | 344.6 | 294.3 | 301.6 | 275.0 | - | - |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 338.7 | 477.2 | 511.8 | 481.0 | 561.8 | 713.3 | 761.6 | 922.1 | 890.2 | 949.6 | 1,273.0 | 1,080.9 | 1,000.7 | 998.3 | 867.1 | |||||||||||||||||||||||||
| 259.1 |
| - |
| Prepaid Expenses | 40.8 | 24.7 | 21.2 | 47.9 | 14.1 | 8.9 | 8.3 | 31.8 | 22.6 | 12.4 | 17.2 | 14.9 | 7.9 | 5.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,654.4 | 1,886.1 | 2,056.8 | 2,064.1 | 1,885.9 | 1,308.9 | 1,022.8 | 985.8 | 932.6 | 760.5 | 785.6 | 753.3 | 687.7 | 518.8 | - | - |
| - |
| - |
| Accumulated Depreciation | 1,006.8 | 1,028.9 | 927.0 | 833.0 | 764.2 | 708.2 | 630.3 | 577.1 | 493.7 | 430.2 | 368.5 | 323.6 | 280.2 | 248.5 | - | - |
| Property,Plant & Equipment Net | 1,157.3 | 1,047.1 | 932.6 | 770.0 | 495.2 | 461.5 | 476.9 | 487.2 | 565.8 | 568.7 | 402.7 | 368.1 | 361.0 | 265.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Goodwill | 185.4 | 171.9 | 170.3 | 138.0 | 60.4 | 60.4 | 60.4 | 59.2 | 55.4 | 55.4 | 21.8 | 21.8 | 21.8 | 12.2 | - | - |
| Intangible Assets | 159.7 | 173.0 | 190.7 | 161.4 | 15.4 | 16.6 | 17.8 | 16.9 | 15.1 | 15.5 | 10.1 | 10.2 | 10.3 | 8.9 | - | - |
| Operating Lease Right Of Use Assets | 56.0 | 49.7 | 62.9 | 55.6 | 62.7 | 62.4 | 64.2 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.0 | 3.7 | 4.9 | 6.1 | 6.6 | 7.5 | 8.0 | 8.2 | 9.1 | 8.8 | - | - | 0.8 | 0.0 | - | - |
| Other Non-Current Assets | 6.3 | 8.8 | 9.3 | 11.3 | 8.0 | 7.3 | 9.2 | 11.5 | 15.8 | 15.3 | 11.7 | 9.1 | 8.0 | 8.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,241.9 | 3,369.4 | 3,458.6 | 3,240.5 | 2,572.6 | 1,965.7 | 1,693.4 | 1,581.2 | 1,607.2 | 1,439.2 | 1,248.6 | 1,213.3 | 1,095.9 | 827.8 | 896.7 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.3 | 10.4 | 9.8 | 10.5 | 10.9 | - | 9.4 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 103.1 | 127.4 | 149.6 | 142.5 | 128.5 | 118.4 | 83.9 | 87.9 | 84.2 | 67.8 | 54.7 | 66.2 | 60.5 | 61.8 | - | - |
| Other Current Liabilities | 124.3 | 127.7 | 122.9 | 122.6 | 165.9 | 80.2 | 69.8 | 63.5 | 55.8 | 42.3 | 40.1 | 33.3 | 33.1 | 29.0 | - | - |
| Total Current Liabilities | 493.1 | 564.0 | 594.1 | 545.8 | 640.7 | 524.0 | 385.0 | 369.8 | 381.6 | 312.9 | 258.7 | 255.2 | 239.0 | 227.6 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 49.8 | 43.2 | 56.4 | 48.7 | 55.3 | 56.0 | 58.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 105.6 | 78.8 | 82.0 | 63.5 | 3.6 | 18.3 | 26.7 | 19.2 | 16.5 | 6.3 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | 3.4 | 4.5 | 22.5 | 21.4 | 60.6 | 69.9 | 82.1 | 146.9 | 85.4 | 191.2 | - | - |
| Other Non-Current Liabilities | 18.3 | 17.0 | 16.9 | 16.9 | 15.5 | 15.3 | 12.8 | 38.9 | 20.9 | 19.2 | 17.3 | 15.3 | 14.5 | 14.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,167.1 | 1,218.1 | 1,263.0 | 1,182.5 | 1,220.0 | 1,114.9 | 992.0 | 908.7 | 932.6 | 859.2 | 713.9 | 720.9 | 643.4 | 730.0 | 614.1 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,503.8 | 1,928.2 | 1,780.4 | 1,645.7 | 948.9 | 452.3 | 356.7 | 330.1 | 361.2 | 281.2 | 242.9 | 190.7 | 110.7 | (38.2) | - | - |
| Accumulated Other Comprehensive Income | (0.5) | (0.5) | (0.5) | (0.5) | (1.0) | (1.1) | (50.2) | (47.7) | (76.7) | (83.0) | (93.0) | (101.5) | (55.2) | (121.2) | (120.8) | (40.2) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 134.0 | 123.7 | 100.0 | 100.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,074.9 | 2,151.3 | 2,195.7 | 2,058.0 | 1,352.6 | 850.8 | 701.3 | 672.6 | 674.5 | 580.0 | 534.7 | 492.4 | 452.5 | 97.8 | 282.6 | 409.1 |
| Total Equity | 2,074.9 | 2,151.3 | 2,195.7 | 2,058.0 | 1,352.6 | 850.8 | 701.3 | 672.6 | 674.5 | 580.0 | 534.7 | 492.4 | 452.5 | 97.8 | 282.6 | 409.1 |
| Net debt | (31.8) | (267.1) | (504.3) | (554.0) | (304.3) | 38.4 | 155.3 | 247.8 | 261.2 | 333.7 | 160.1 | 130.7 | 183.4 | 229.1 | - | - |
| Working Capital | 1,161.3 | 1,322.1 | 1,462.7 | 1,518.2 | 1,245.1 | 784.9 | 637.8 | 616.0 | 551.0 | 447.6 | 526.9 | 498.1 | 448.7 | 291.3 | - | - |
| Book Value | 2,074.9 | 2,151.3 | 2,195.7 | 2,058.0 | 1,352.6 | 850.8 | 701.3 | 672.6 | 674.5 | 580.0 | 534.7 | 492.4 | 452.5 | 97.8 | 282.6 | 409.1 |
| Tangible Book Value | 1,729.8 | 1,806.3 | 1,834.7 | 1,758.6 | 1,276.9 | 773.8 | 623.2 | 596.6 | 604.1 | 509.0 | 502.8 | 460.4 | 420.4 | 76.7 | - | - |
| 1,033.0 |
| 922.7 |
| 748.9 |
| 786.9 |
| 653.8 |
| 457.0 |
| 405.4 |
| 503.9 |
| 361.4 |
| 215.0 |
| 285.2 |
| 306.4 |
| 202.4 |
| 136.2 |
| 191.7 |
| 181.3 |
| 210.0 |
| 134.7 |
| 177.1 |
| 172.2 |
| 104.7 |
| 43.6 |
| 104.0 |
| 131.2 |
| 96.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 122.9 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 338.7 | 477.2 | 511.8 | 481.0 | 561.8 | 713.3 | 761.6 | 922.1 | 890.2 | 949.6 | 1,273.0 | 1,080.9 | 1,000.7 | 998.3 | 867.1 | 1,033.0 | 922.7 | 748.9 | 786.9 | 653.8 | 457.0 | 405.4 | 503.9 | 361.4 | 215.0 | 285.2 | 306.4 | 202.4 | 136.2 | 191.7 | 181.3 | 210.0 | 134.7 | 177.1 | 172.2 | 104.7 | 43.6 | 104.0 | 131.2 | 96.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 417.5 | 297.2 | 511.0 | 575.6 | 665.1 | 444.3 | 473.7 | 593.0 | 540.2 | 375.9 | 425.6 | 350.7 | 327.3 | 215.9 | 295.6 | 316.7 | 292.8 | 214.3 | 312.7 | 360.8 | 339.3 | 246.5 | 315.3 | 312.4 | 292.5 | 199.2 | 263.2 | 278.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 877.8 | 795.7 | 844.4 | 919.0 | 921.4 | 803.3 | 792.4 | 832.2 | 814.6 | 712.4 | 683.4 | 703.0 | 738.8 | 697.6 | 767.2 | 803.6 | 804.7 | 660.7 | 644.4 | 727.2 | 611.7 | 503.5 | 454.3 | 456.1 | 536.3 | 497.6 | 492.6 | 524.5 | 573.9 | 533.0 | 559.4 | 572.6 | 538.7 | 476.7 | 459.9 | 490.7 | 482.4 | 433.5 | 451.1 | 462.0 |
| Prepaid Expenses | 27.5 | 40.8 | 33.7 | 30.4 | 22.1 | 24.7 | 32.0 | 36.3 | 17.5 | 21.2 | 30.8 | 22.7 | 20.7 | 47.9 | 17.9 | 19.6 | 15.3 | 14.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,734.2 | 1,654.4 | 1,852.8 | 1,911.1 | 1,979.5 | 1,886.1 | 2,012.2 | 2,267.8 | 2,216.7 | 2,056.8 | 2,466.2 | 2,298.6 | 2,191.7 | 2,064.1 | 2,181.4 | 2,448.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,193.5 | 2,164.1 | 2,110.3 | 2,091.2 | 2,122.0 | 2,076.0 | 1,992.2 | 1,928.7 | 1,889.0 | 1,859.6 | 1,688.2 | 1,661.2 | 1,629.4 | 1,603.0 | 1,556.5 | 1,285.7 | 1,269.7 | 1,259.4 | 1,209.8 | 1,192.6 | 1,176.9 | 1,169.6 | 1,139.7 | 1,124.2 | 1,117.4 | 1,107.3 | 1,079.7 | 1,071.0 | 1,052.1 | 1,064.3 | 1,076.3 | 1,094.8 | 1,082.1 | 1,059.5 | 1,032.4 | 1,018.0 | 1,008.3 | 998.9 | 971.1 | 949.6 |
| Accumulated Depreciation | 1,037.5 | 1,006.8 | 980.7 | 974.9 | 1,046.6 | 1,028.9 | 1,006.4 | 979.8 | 954.7 | 927.0 | 898.7 | 876.7 | 856.7 | 833.0 | 812.0 | 791.9 | 778.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,156.0 | 1,157.3 | 1,129.6 | 1,116.3 | 1,075.5 | 1,047.1 | 985.8 | 948.8 | 934.3 | 932.6 | 789.5 | 784.6 | 772.7 | 770.0 | 744.5 | 493.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 185.4 | 185.4 | 171.9 | 171.9 | 171.9 | 171.9 | 171.9 | 170.3 | 170.3 | 170.3 | 138.0 | 138.0 | 138.0 | 138.0 | 134.4 | 60.4 | 60.4 | 60.4 | ||||||||||||||||||||||
| Intangible Assets | 154.4 | 159.7 | 157.8 | 162.9 | 167.9 | 173.0 | 177.0 | 180.9 | 185.8 | 190.7 | 148.7 | 152.8 | 157.1 | 161.4 | 169.5 | 14.7 | 15.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 53.0 | 56.0 | 57.4 | 53.2 | 47.4 | 49.7 | 50.0 | 59.8 | 61.4 | 62.9 | 50.8 | 53.3 | 52.4 | 55.6 | 59.6 | 62.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.9 | 3.0 | 3.3 | 3.5 | 3.6 | 3.7 | 4.6 | 4.7 | 4.7 | 4.9 | 5.8 | 6.0 | 6.1 | 6.1 | 7.9 | 8.8 | 8.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 6.5 | 6.3 | 7.3 | 6.9 | 7.4 | 8.8 | 8.0 | 8.4 | 10.2 | 9.3 | 9.9 | 10.3 | 9.9 | 11.3 | 14.5 | 11.1 | 10.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,341.6 | 3,241.9 | 3,402.0 | 3,445.5 | 3,481.6 | 3,369.4 | 3,441.6 | 3,672.0 | 3,614.4 | 3,458.6 | 3,642.4 | 3,476.4 | 3,362.2 | 3,240.5 | 3,348.5 | 3,135.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.4 | - | 10.1 | 10.3 | 10.1 | - | 10.4 | 10.4 | 10.1 | - | 9.8 | 9.9 | 10.3 | - | 11.4 | 11.2 | ||||||||||||||||||||||||
| Accrued Expenses | 93.4 | 103.1 | 104.7 | 98.9 | 71.2 | 127.4 | 122.0 | 96.4 | 69.3 | 149.6 | 148.5 | 107.0 | 79.6 | 142.5 | 147.5 | 123.2 | 103.8 | |||||||||||||||||||||||
| Other Current Liabilities | 97.2 | 124.3 | 131.6 | 119.0 | 108.0 | 127.7 | 141.7 | 144.8 | 127.0 | 122.9 | 135.9 | 133.4 | 93.6 | 122.6 | 174.1 | 198.7 | 182.7 | |||||||||||||||||||||||
| Total Current Liabilities | 627.0 | 493.1 | 598.1 | 645.2 | 702.5 | 564.0 | 643.2 | 691.5 | 684.7 | 594.1 | 694.7 | 667.3 | 580.1 | 545.8 | 739.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 448.1 | 445.4 | 445.1 | 444.9 | 446.4 | 446.2 | 445.9 | 445.7 | 445.5 | 445.3 | 445.1 | 444.8 | 444.6 | 444.4 | 444.2 | 445.0 | 444.8 | 444.6 | 444.4 | 444.2 | 444.0 | 443.8 | 443.6 | 440.2 | 439.9 | 440.5 | 440.3 | 440.0 | 439.7 | 439.4 | 439.1 | 438.9 | 438.6 | 438.3 | 438.0 | 438.2 | 437.9 | 437.6 | 467.2 | 464.6 |
| Operating Lease Liabilities Non-Current | 46.6 | 49.8 | 51.4 | 46.8 | 41.2 | 43.2 | 43.6 | 53.2 | 54.9 | 56.4 | 44.4 | 46.8 | 45.7 | 48.7 | 52.0 | 54.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 104.6 | 105.6 | 89.6 | 81.2 | 79.5 | 78.8 | 97.0 | 93.1 | 87.1 | 82.0 | 67.5 | 65.9 | 66.9 | 63.5 | 50.9 | 25.3 | 5.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 19.0 | 18.3 | 19.9 | 21.1 | 19.6 | 17.0 | 18.1 | 18.0 | 17.5 | 16.9 | 18.0 | 18.2 | 17.5 | 16.9 | 17.8 | 14.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,325.7 | 1,167.1 | 1,258.6 | 1,293.5 | 1,354.6 | 1,218.1 | 1,318.2 | 1,369.0 | 1,357.2 | 1,263.0 | 1,334.8 | 1,307.9 | 1,217.7 | 1,182.5 | 1,365.5 | 1,370.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,447.6 | 1,503.8 | 1,574.3 | 2,014.7 | 1,960.5 | 1,928.2 | 1,867.5 | 1,980.4 | 1,875.8 | 1,780.4 | 1,891.3 | 1,756.2 | 1,736.4 | 1,645.7 | 1,574.4 | 1,359.6 | 1,246.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.5) | (0.5) | (0.4) | (0.4) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,015.9 | 2,074.9 | 2,143.4 | 2,152.1 | 2,127.1 | 2,151.3 | 2,123.4 | 2,303.0 | 2,257.2 | 2,195.7 | 2,307.6 | 2,168.5 | 2,144.5 | 2,058.0 | 1,983.1 | 1,765.0 | ||||||||||||||||||||||||
| Total Equity | 2,015.9 | 2,074.9 | 2,143.4 | 2,152.1 | 2,127.1 | 2,151.3 | 2,123.4 | 2,303.0 | 2,257.2 | 2,195.7 | 2,307.6 | 2,168.5 | 2,144.5 | 2,058.0 | 1,983.1 | 1,765.0 | 1,648.7 | 1,352.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 448.1 | 445.4 | 445.1 | 444.9 | 446.4 | 446.2 | 445.9 | 445.7 | 445.5 | 445.3 | 445.1 | 444.8 | 444.6 | 444.4 | 444.2 | 445.0 | 444.8 | 444.6 | 444.4 | 444.2 | 444.0 | 443.8 | 443.6 | 440.2 | 439.9 | 440.5 | 440.3 | 440.0 | 439.7 | 439.4 | 439.1 | 438.9 | 438.6 | 438.3 | 438.0 | 438.2 | 437.9 | 437.6 | 581.6 | 464.6 |
| Net debt | 109.5 | (31.8) | (66.6) | (36.1) | (115.4) | (267.1) | (315.7) | (476.4) | (444.7) | (504.3) | (827.9) | (636.0) | (556.1) | (554.0) | (422.9) | (587.9) | (477.9) | (304.3) | ||||||||||||||||||||||
| Working Capital | 1,107.2 | 1,161.3 | 1,254.7 | 1,265.9 | 1,277.1 | 1,322.1 | 1,368.9 | 1,576.3 | 1,531.9 | 1,462.7 | 1,771.5 | 1,631.3 | 1,611.6 | 1,518.2 | 1,442.0 | 1,679.4 | 1,542.7 | |||||||||||||||||||||||
| Book Value | 2,015.9 | 2,074.9 | 2,143.4 | 2,152.1 | 2,127.1 | 2,151.3 | 2,123.4 | 2,303.0 | 2,257.2 | 2,195.7 | 2,307.6 | 2,168.5 | 2,144.5 | 2,058.0 | 1,983.1 | 1,765.0 | 1,648.7 | 1,352.6 | ||||||||||||||||||||||
| Tangible Book Value | 1,676.1 | 1,729.8 | 1,813.7 | 1,817.3 | 1,787.2 | 1,806.3 | 1,774.5 | 1,951.8 | 1,901.1 | 1,834.7 | 2,021.0 | 1,877.7 | 1,849.4 | 1,758.6 | 1,679.2 | 1,689.9 | 1,573.3 | |||||||||||||||||||||||
| 15.8 |
| 16.3 |
| 11.3 |
| 8.9 |
| 17.4 |
| 14.7 |
| 14.0 |
| 8.3 |
| 14.2 |
| 17.7 |
| 19.1 |
| 31.8 |
| 35.2 |
| 13.4 |
| 10.6 |
| 22.6 |
| 10.2 |
| 11.7 |
| 8.9 |
| 12.4 |
| 9.8 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,422.9 |
| 1,885.9 |
| 1,938.0 |
| 2,007.4 |
| 1,632.9 |
| 1,308.9 |
| 1,413.5 |
| 1,193.1 |
| 1,105.4 |
| 1,022.8 |
| 1,125.1 |
| 1,073.3 |
| 1,033.0 |
| 985.8 |
| 1,104.6 |
| 1,171.2 |
| 1,033.1 |
| 932.6 |
| 967.3 |
| 929.3 |
| 839.8 |
| 760.5 |
| 987.3 |
| 855.3 |
| 764.2 |
| 750.5 |
| 735.3 |
| 720.9 |
| 708.2 |
| 692.4 |
| 677.4 |
| 661.9 |
| 630.3 |
| 615.3 |
| 606.9 |
| 591.5 |
| 577.1 |
| 523.7 |
| 532.8 |
| 513.9 |
| 493.7 |
| 477.2 |
| 461.5 |
| 446.9 |
| 430.2 |
| 413.8 |
| 396.9 |
| 491.4 |
| 495.2 |
| 459.3 |
| 457.3 |
| 456.1 |
| 461.5 |
| 447.3 |
| 446.8 |
| 455.5 |
| 476.9 |
| 464.4 |
| 464.1 |
| 460.7 |
| 487.2 |
| 552.7 |
| 562.0 |
| 568.3 |
| 565.8 |
| 555.2 |
| 556.5 |
| 561.3 |
| 568.7 |
| 557.2 |
| 552.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 60.4 |
| 60.4 |
| 60.4 |
| 60.4 |
| 60.4 |
| 60.4 |
| 60.4 |
| 60.4 |
| 60.4 |
| 60.3 |
| 59.2 |
| 59.2 |
| 59.4 |
| 60.5 |
| 55.4 |
| 55.4 |
| 55.4 |
| 55.4 |
| 55.4 |
| 55.4 |
| 55.4 |
| 55.4 |
| 15.4 |
| 15.7 |
| 16.0 |
| 16.3 |
| 16.6 |
| 16.9 |
| 17.2 |
| 17.5 |
| 17.8 |
| 18.1 |
| 18.4 |
| 16.6 |
| 16.9 |
| 17.1 |
| 17.4 |
| 14.9 |
| 15.1 |
| 15.3 |
| 15.4 |
| 15.4 |
| 15.5 |
| 15.7 |
| 15.9 |
| 60.0 |
| 62.7 |
| 64.7 |
| 57.7 |
| 60.1 |
| 62.4 |
| 63.2 |
| 64.7 |
| 64.5 |
| 64.2 |
| 65.6 |
| 66.0 |
| 67.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 7.0 |
| 7.3 |
| 7.3 |
| 7.5 |
| 7.6 |
| 7.6 |
| 7.5 |
| 8.0 |
| 8.0 |
| 8.2 |
| 8.3 |
| 8.2 |
| 8.7 |
| 8.7 |
| 8.7 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 6.6 |
| 5.8 |
| 7.0 |
| 7.3 |
| 6.9 |
| 7.0 |
| 7.6 |
| 9.2 |
| 8.1 |
| 7.3 |
| 9.2 |
| 11.5 |
| 15.3 |
| 15.0 |
| 15.8 |
| 15.8 |
| 14.2 |
| 13.5 |
| 15.0 |
| 15.3 |
| 11.6 |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,105.9 |
| 2,572.6 |
| 2,588.4 |
| 2,647.4 |
| 2,278.7 |
| 1,965.7 |
| 2,059.8 |
| 1,841.1 |
| 1,755.4 |
| 1,693.4 |
| 1,785.9 |
| 1,732.8 |
| 1,687.0 |
| 1,581.2 |
| 1,771.6 |
| 1,850.5 |
| 1,708.9 |
| 1,607.2 |
| 1,630.6 |
| 1,596.1 |
| 1,513.4 |
| 1,439.2 |
| 1,638.8 |
| 1,503.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| - |
| 10.7 |
| 10.1 |
| 10.1 |
| - |
| 9.2 |
| 9.0 |
| 9.3 |
| - |
| 9.2 |
| 9.0 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.5 |
| 118.9 |
| 116.6 |
| 87.9 |
| 118.4 |
| 118.4 |
| 78.4 |
| 56.4 |
| 83.9 |
| 72.9 |
| 64.9 |
| 48.4 |
| 87.9 |
| 83.8 |
| 81.1 |
| 52.8 |
| 84.2 |
| 71.3 |
| 63.1 |
| 45.6 |
| 67.8 |
| 62.0 |
| 57.3 |
| 165.9 |
| 163.0 |
| 123.6 |
| 84.8 |
| 80.2 |
| 92.3 |
| 70.1 |
| 71.1 |
| 69.8 |
| 81.0 |
| 77.3 |
| 70.3 |
| 63.5 |
| 78.0 |
| 80.3 |
| 63.8 |
| 55.8 |
| 68.5 |
| 62.6 |
| 41.0 |
| 42.3 |
| 49.6 |
| 50.8 |
| 769.1 |
| 880.2 |
| 640.7 |
| 700.3 |
| 854.3 |
| 696.5 |
| 524.0 |
| 676.4 |
| 485.3 |
| 438.9 |
| 385.0 |
| 444.8 |
| 424.1 |
| 406.9 |
| 369.8 |
| 467.9 |
| 519.9 |
| 432.6 |
| 381.6 |
| 426.9 |
| 428.7 |
| 374.9 |
| 312.9 |
| 478.2 |
| 361.1 |
| 52.4 |
| 55.3 |
| 57.5 |
| 51.0 |
| 53.4 |
| 56.0 |
| 57.5 |
| 58.9 |
| 58.4 |
| 58.0 |
| 59.6 |
| 60.3 |
| 61.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 5.7 |
| 7.4 |
| 15.8 |
| 18.3 |
| 24.3 |
| 25.3 |
| 28.1 |
| 26.7 |
| 29.0 |
| 24.4 |
| 20.4 |
| 19.2 |
| 26.9 |
| 23.2 |
| 17.6 |
| 16.5 |
| 12.4 |
| 10.9 |
| 7.6 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 15.5 |
| 16.0 |
| 15.9 |
| 15.5 |
| 15.3 |
| 16.0 |
| 17.6 |
| 15.9 |
| 12.8 |
| 12.9 |
| 13.7 |
| 14.1 |
| 38.9 |
| 40.5 |
| 36.2 |
| 35.7 |
| 20.9 |
| 20.3 |
| 20.3 |
| 19.5 |
| 19.2 |
| 27.5 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,457.2 |
| 1,220.0 |
| 1,282.8 |
| 1,431.7 |
| 1,283.5 |
| 1,114.9 |
| 1,281.7 |
| 1,101.4 |
| 1,047.1 |
| 992.0 |
| 1,054.4 |
| 1,027.8 |
| 1,008.0 |
| 908.7 |
| 1,023.9 |
| 1,082.3 |
| 1,001.8 |
| 932.6 |
| 981.2 |
| 981.8 |
| 923.9 |
| 859.2 |
| 1,066.3 |
| 943.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 948.9 |
| 904.1 |
| 816.4 |
| 597.4 |
| 452.3 |
| 430.3 |
| 394.6 |
| 365.0 |
| 356.7 |
| 385.7 |
| 362.1 |
| 337.9 |
| 330.1 |
| 405.9 |
| 434.5 |
| 395.5 |
| 361.2 |
| 344.9 |
| 313.2 |
| 291.1 |
| 281.2 |
| 277.1 |
| 267.1 |
| (0.9) |
| (0.9) |
| (1.0) |
| (1.1) |
| (1.1) |
| (1.1) |
| (1.1) |
| (49.7) |
| (49.9) |
| (50.0) |
| (50.2) |
| (46.7) |
| (47.7) |
| (47.7) |
| (47.7) |
| (51.3) |
| (56.9) |
| (76.1) |
| (76.7) |
| (82.2) |
| (82.5) |
| (82.8) |
| (83.0) |
| (91.9) |
| (92.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.0 |
| 134.0 |
| 134.0 |
| 134.0 |
| 126.3 |
| 126.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,648.7 |
| 1,352.6 |
| 1,305.6 |
| 1,215.7 |
| 995.3 |
| 850.8 |
| 778.1 |
| 739.7 |
| 708.3 |
| 701.3 |
| 731.6 |
| 705.0 |
| 679.0 |
| 672.6 |
| 747.8 |
| 768.2 |
| 707.1 |
| 674.5 |
| 649.3 |
| 614.3 |
| 589.5 |
| 580.0 |
| 572.5 |
| 560.0 |
| 1,305.6 |
| 1,215.7 |
| 995.3 |
| 850.8 |
| 778.1 |
| 739.7 |
| 708.3 |
| 701.3 |
| 731.6 |
| 705.0 |
| 679.0 |
| 672.6 |
| 747.8 |
| 768.2 |
| 707.1 |
| 674.5 |
| 649.3 |
| 614.3 |
| 589.5 |
| 580.0 |
| 572.5 |
| 560.0 |
| (342.5) |
| (209.6) |
| (13.0) |
| 38.4 |
| (60.4) |
| 78.7 |
| 224.9 |
| 155.3 |
| 133.8 |
| 237.6 |
| 303.5 |
| 247.8 |
| 257.8 |
| 228.9 |
| 303.9 |
| 261.2 |
| 265.8 |
| 333.5 |
| 394.3 |
| 333.7 |
| 450.4 |
| 368.5 |
| 1,245.1 |
| 1,237.7 |
| 1,153.2 |
| 936.3 |
| 784.9 |
| 737.1 |
| 707.9 |
| 666.5 |
| 637.8 |
| 680.4 |
| 649.2 |
| 626.1 |
| 616.0 |
| 636.7 |
| 651.3 |
| 600.4 |
| 551.0 |
| 540.4 |
| 500.6 |
| 464.9 |
| 447.6 |
| 509.0 |
| 494.2 |
| 1,305.6 |
| 1,215.7 |
| 995.3 |
| 850.8 |
| 778.1 |
| 739.7 |
| 708.3 |
| 701.3 |
| 731.6 |
| 705.0 |
| 679.0 |
| 672.6 |
| 747.8 |
| 768.2 |
| 707.1 |
| 674.5 |
| 649.3 |
| 614.3 |
| 589.5 |
| 580.0 |
| 572.5 |
| 560.0 |
| 1,276.9 |
| 1,229.6 |
| 1,139.4 |
| 918.6 |
| 773.8 |
| 700.9 |
| 662.1 |
| 630.4 |
| 623.2 |
| 653.1 |
| 626.3 |
| 603.3 |
| 596.6 |
| 671.2 |
| 690.4 |
| 636.7 |
| 604.1 |
| 578.6 |
| 543.4 |
| 518.6 |
| 509.0 |
| 501.3 |
| 488.7 |