| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 322.1 | 315.2 | 277.4 | 207.4 | 271.7 | 390.8 | 347.6 | 458.1 | 742.5 | 681.4 | 466.0 | 427.4 | 345.6 | 384.6 | 283.9 | 346.3 | 421.2 | ||
| Restricted Cash | 0.3 | 12.9 | 5.8 | 0.0 | 0.0 | 5.2 | 16.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 322.1 | 315.2 | 277.4 | 207.4 | 271.7 | 390.8 | 347.6 | 458.1 | 742.5 | 681.4 | 466.0 | 427.4 | 345.6 | 384.6 | 283.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 391.1 | 412.5 | 449.4 | 492.0 | 355.9 | 309.3 | 324.4 | 468.2 | 436.6 | 440.7 | 479.1 | 520.4 | 559.8 | 459.1 | 425.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 482.5 | 553.7 | 683.8 | 727.7 | 523.2 | 327.4 | 315.0 | 310.0 | 268.9 | 381.3 | 412.0 | 401.3 | 396.7 | 324.0 | 391.6 | 361.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 748.0 | 739.7 | 734.0 | 697.0 | 659.8 | 665.7 | 684.5 | 671.7 | 618.5 | 572.5 | 557.3 | 552.8 | 531.8 | 506.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 403.2 | 354.2 | 367.5 | 424.3 | 426.6 | 282.2 | 303.0 | 422.1 | 362.7 | 326.2 | 251.2 | 289.8 | 321.0 | 260.6 | 285.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 210.6 | 257.0 | 330.6 | 324.4 | 129.6 | 135.7 | 142.8 | 147.9 | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 3.6 | 3.6 | 3.6 | 3.5 | 3.5 | 3.6 | 3.7 | 4.1 | 4.9 | 4.9 | 5.0 | 5.3 | 5.4 | 5.5 | 5.8 | 6.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 210.6 | 257.0 | 330.6 | 324.4 | 129.6 | 135.7 | 142.8 | 147.9 | - | - | - | - | - | - | - | - | |||
| (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 | 324.9 | 322.1 | 285.4 | 264.6 | 355.3 | 315.2 | 324.4 | 309.3 | 296.1 | 277.4 | 259.5 | 244.6 | 210.9 | 207.4 | 247.3 | |||||||||||||||||||||||||
| 359.7 |
| 199.2 |
| - |
| - |
| - |
| 346.3 |
| 421.2 |
| 359.7 |
| 199.2 |
| 455.9 |
| 417.3 |
| - |
| - |
| 315.7 |
| - |
| - |
| Prepaid Expenses | 69.2 | 44.7 | 44.4 | 41.4 | 41.7 | 26.5 | 29.6 | 27.0 | 36.0 | 28.1 | 31.4 | 29.0 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,448.1 | 1,506.4 | 1,635.7 | 1,652.1 | 1,348.1 | 1,202.4 | 1,195.1 | 1,403.6 | 1,630.7 | 1,531.7 | 1,388.6 | 1,378.6 | 1,342.8 | 1,214.2 | 1,201.0 | 1,214.1 | 1,198.7 | - | - |
| 476.6 |
| 430.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 524.2 | 514.6 | 506.3 | 485.5 | 473.2 | 480.4 | 478.7 | 460.7 | 432.0 | 406.4 | 379.1 | 362.6 | 346.5 | (330.0) | 313.0 | 302.9 | - | - | - |
| Property,Plant & Equipment Net | 223.8 | 225.1 | 227.7 | 211.5 | 186.7 | 185.3 | 205.8 | 211.0 | 186.5 | 166.1 | 178.2 | 190.2 | 185.3 | 176.1 | 163.7 | 127.4 | 126.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 191.6 | 191.6 | 199.3 | 46.0 | 44.7 | 37.9 | 37.9 | 37.9 | 37.9 | - | - |
| Intangible Assets | 38.8 | 44.4 | 51.0 | 58.2 | 64.2 | 70.0 | 75.8 | 84.1 | 90.9 | 96.3 | 107.4 | 22.3 | 23.5 | 11.2 | 13.9 | 18.6 | - | - | - |
| Operating Lease Right Of Use Assets | 102.7 | 118.0 | 130.8 | 93.1 | 99.2 | 80.0 | 76.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 34.9 | 26.7 | 26.9 | 12.2 | 6.0 | 4.9 | 5.3 | 2.5 | 4.0 | 6.6 | 14.1 | 31.4 | 33.9 | 29.5 | 37.4 | 24.0 | 17.7 | - | - |
| Other Non-Current Assets | 70.1 | 66.1 | 61.4 | 66.3 | 71.8 | 79.6 | 84.7 | 90.7 | 96.5 | 102.7 | 113.7 | 29.2 | 40.8 | 33.4 | 35.3 | 38.3 | 39.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,071.7 | 2,134.4 | 2,274.8 | 2,227.3 | 1,903.9 | 1,744.2 | 1,759.9 | 1,899.8 | 2,109.3 | 2,008.9 | 1,893.9 | 1,675.3 | 1,655.1 | 1,501.5 | 1,500.0 | 1,477.1 | 1,465.2 | - | - |
| 258.4 |
| 275.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 115.5 | 143.6 | 204.9 | 197.9 | 118.1 | 84.1 | 37.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.0 | 17.2 | 15.5 | 12.0 | 13.5 | 11.5 | 11.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 105.4 | 122.4 | 114.7 | 110.4 | 102.6 | 100.1 | 102.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 139.5 | 97.9 | 85.7 | 70.2 | 64.6 | 63.2 | 67.3 | 65.6 | 60.6 | 58.8 | 56.9 | - | - |
| Total Current Liabilities | 635.6 | 649.1 | 713.5 | 749.1 | 654.4 | 481.1 | 459.2 | 537.2 | 478.3 | 412.4 | 333.1 | 359.1 | 398.4 | 330.5 | 352.0 | 322.5 | 339.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 98.7 | 109.0 | 123.4 | 86.7 | 90.9 | 72.1 | 67.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.5 | 3.7 | 0.0 | 0.5 | 0.1 | 4.8 | 13.5 | 14.3 | 8.7 | 0.0 | - | 0.0 | 2.1 | 1.8 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 23.3 | 17.6 | 32.1 | 43.9 | 55.4 | 65.6 | 65.5 | 68.8 | 89.7 | 9.6 | 16.0 | 17.8 | 20.4 | 19.6 | 21.7 | 24.4 | 23.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 971.9 | 1,029.9 | 1,202.2 | 1,212.1 | 930.1 | 754.6 | 745.0 | 767.6 | 770.2 | 633.2 | 561.6 | 385.7 | 428.3 | 362.0 | 384.3 | 357.8 | 374.8 | - | - |
| 6.4 |
| - |
| - |
| Additional Paid In Capital | 537.0 | 534.9 | 528.8 | 519.2 | 507.4 | 510.4 | 512.0 | 554.9 | 634.2 | 626.3 | 625.0 | 649.7 | 644.6 | 651.1 | 674.5 | 707.1 | 733.0 | - | - |
| Retained Earnings | 568.2 | 587.3 | 560.5 | 519.9 | 480.0 | 492.2 | 515.9 | 584.3 | 708.2 | 748.4 | 704.9 | 644.1 | 586.4 | 493.7 | 449.2 | 413.2 | 356.8 | - | - |
| Accumulated Other Comprehensive Income | (9.0) | (21.2) | (13.9) | (16.2) | (17.2) | (16.7) | (16.8) | (11.1) | (8.1) | (14.2) | (13.0) | (9.5) | (9.1) | (10.5) | (13.5) | (7.0) | (5.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,099.8 | 1,104.6 | 1,079.1 | 1,026.4 | 973.8 | 989.6 | 1,014.8 | 1,132.2 | 1,339.1 | 1,365.5 | 1,321.9 | 1,289.6 | 1,227.0 | 1,139.5 | 1,115.7 | 1,119.2 | 1,090.9 | 1,050.6 | 1,283.4 |
| Total Equity | 1,099.8 | 1,104.6 | 1,072.5 | 1,015.2 | 973.8 | 989.6 | 1,014.8 | 1,132.2 | 1,339.1 | 1,375.7 | 1,332.3 | 1,289.6 | 1,226.8 | 1,139.5 | 1,115.7 | 1,119.2 | 1,090.4 | 1,050.6 | 1,283.4 |
| - |
| - |
| - |
| Net debt | (111.5) | (58.1) | 53.2 | 117.0 | (142.2) | (255.1) | (204.8) | (310.2) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 812.6 | 857.3 | 922.2 | 903.0 | 693.8 | 721.2 | 735.8 | 866.4 | 1,152.3 | 1,119.3 | 1,055.5 | 1,019.5 | 944.5 | 883.7 | 849.1 | 891.6 | 859.1 | - | - |
| Book Value | 1,099.8 | 1,104.6 | 1,079.1 | 1,026.4 | 973.8 | 989.6 | 1,014.8 | 1,132.2 | 1,339.1 | 1,365.5 | 1,321.9 | 1,289.6 | 1,227.0 | 1,139.5 | 1,115.7 | 1,119.2 | 1,090.9 | 1,050.6 | 1,283.4 |
| Tangible Book Value | 868.9 | 868.1 | 835.9 | 776.1 | 717.5 | 727.5 | 746.9 | 856.0 | 1,056.7 | 1,077.6 | 1,015.2 | 1,221.3 | 1,158.9 | 1,090.4 | 1,063.9 | 1,062.7 | 1,053.0 | - | - |
| 262.3 |
| 244.9 |
| 271.7 |
| 288.6 |
| 369.3 |
| 400.4 |
| 390.8 |
| 329.6 |
| 351.2 |
| 411.8 |
| 347.6 |
| 348.0 |
| 396.6 |
| 395.3 |
| 458.1 |
| 475.7 |
| 595.6 |
| 676.3 |
| 742.5 |
| 730.1 |
| 749.3 |
| 752.5 |
| 681.4 |
| 635.7 |
| 573.2 |
| Restricted Cash | 0.3 | 0.3 | 0.6 | 0.0 | 0.0 | 12.9 | 0.0 | 0.6 | 0.0 | 5.8 | 1.2 | 0.7 | 0.8 | 0.0 | 2.0 | 1.7 | - | 0.0 | 2.6 | 1.1 | - | 5.2 | 5.3 | 5.3 | 0.0 | 16.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 324.9 | 322.1 | 285.4 | 264.6 | 355.3 | 315.2 | 324.4 | 309.3 | 296.1 | 277.4 | 259.5 | 244.6 | 210.9 | 207.4 | 247.3 | 262.3 | 244.9 | 271.7 | 288.6 | 369.3 | 400.4 | 390.8 | 329.6 | 351.2 | 411.8 | 347.6 | 348.0 | 396.6 | 395.3 | 458.1 | 475.7 | 595.6 | 676.3 | 742.5 | 730.1 | 749.3 | 752.5 | 681.4 | 635.7 | 573.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 375.9 | 391.1 | 378.0 | 369.2 | 374.1 | 412.5 | 372.3 | 376.6 | 417.4 | 449.4 | 477.7 | 484.6 | 461.9 | 492.0 | 478.8 | 446.5 | 382.0 | 355.9 | 311.4 | 290.1 | 276.3 | 309.3 | 306.2 | 302.1 | 317.9 | 324.4 | 348.1 | 362.9 | 405.4 | 468.2 | 456.0 | 445.0 | 403.8 | 436.6 | 411.6 | 391.8 | 381.2 | 440.7 | 417.3 | 421.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 507.4 | 482.5 | 509.0 | 532.0 | 560.3 | 553.7 | 581.9 | 599.8 | 637.7 | 683.8 | 725.3 | 756.4 | 778.1 | 727.7 | 746.9 | 666.7 | 608.3 | 523.2 | 478.3 | 415.3 | 355.2 | 327.4 | 352.9 | 363.7 | 338.4 | 315.0 | 315.8 | 316.2 | 315.6 | 310.0 | 321.2 | 319.0 | 306.0 | 268.9 | 421.9 | 416.0 | 404.0 | 381.3 | 395.9 | 375.1 |
| Prepaid Expenses | 60.5 | 69.2 | 63.4 | 56.0 | 43.6 | 42.5 | 43.6 | 42.3 | 46.7 | 44.4 | 51.8 | 48.8 | 45.0 | 41.4 | 45.0 | 44.9 | 47.1 | 41.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,460.0 | 1,448.1 | 1,435.4 | 1,397.0 | 1,505.3 | 1,504.2 | 1,508.7 | 1,510.7 | 1,578.6 | 1,635.7 | 1,707.1 | 1,721.1 | 1,690.9 | 1,652.1 | 1,708.2 | 1,601.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 235.1 | 223.8 | 226.2 | 223.8 | 224.3 | 225.1 | 224.2 | 225.9 | 224.0 | 227.7 | 231.7 | 222.2 | 221.0 | 211.5 | 204.2 | 198.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | ||||||||||||||||||||||
| Intangible Assets | 37.8 | 38.8 | 40.8 | 41.0 | 43.2 | 44.4 | 46.5 | 48.9 | 50.5 | 51.0 | 52.2 | 55.1 | 58.3 | 58.2 | 60.3 | 60.9 | 62.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 104.7 | 102.7 | 106.4 | 110.8 | 114.1 | 118.0 | 122.1 | 125.1 | 128.4 | 130.8 | 122.1 | 92.7 | 95.2 | 93.1 | 95.5 | 98.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 35.5 | 34.9 | 36.9 | 37.4 | 35.2 | 33.9 | 33.6 | 30.2 | 27.9 | 26.9 | 16.2 | 14.6 | 12.9 | 12.2 | 8.7 | 7.9 | 6.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 68.8 | 70.1 | 70.2 | 69.7 | 64.6 | 66.1 | 68.3 | 70.8 | 61.8 | 61.4 | 64.0 | 64.8 | 66.6 | 66.3 | 67.8 | 68.4 | 70.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,096.2 | 2,071.7 | 2,067.3 | 2,030.8 | 2,135.6 | 2,139.5 | 2,149.0 | 2,154.7 | 2,212.8 | 2,274.8 | 2,333.1 | 2,307.5 | 2,278.6 | 2,227.3 | 2,276.5 | 2,166.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 451.1 | 403.2 | 382.7 | 354.7 | 384.5 | 354.2 | 356.0 | 346.2 | 348.4 | 367.5 | 382.2 | 417.4 | 421.7 | 424.3 | 522.5 | 500.9 | 457.3 | 426.6 | 401.1 | 380.2 | 325.2 | 282.2 | 282.6 | 304.6 | 315.7 | 303.0 | 295.7 | 372.1 | 371.7 | 422.1 | 373.9 | 383.6 | 368.6 | 362.7 | 335.3 | 343.2 | 343.8 | 326.2 | 308.9 | 273.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 111.0 | 115.5 | 124.2 | 126.5 | 127.9 | 143.6 | 145.4 | 157.2 | 189.2 | 204.9 | 189.1 | 185.7 | 185.8 | 197.9 | 211.6 | 173.6 | 129.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.9 | 14.0 | 14.7 | 16.0 | 16.5 | 17.2 | 17.2 | 16.8 | 16.6 | 15.5 | 14.3 | 13.2 | 13.3 | 12.0 | 12.1 | 12.4 | ||||||||||||||||||||||||
| Accrued Expenses | 97.3 | 105.4 | 105.9 | 101.0 | 94.6 | 122.4 | 107.1 | 106.6 | 100.8 | 114.7 | 110.8 | 100.6 | 89.0 | 110.4 | 99.3 | 93.4 | 89.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 669.2 | 635.6 | 618.9 | 592.2 | 636.4 | 649.1 | 639.1 | 643.1 | 667.8 | 713.5 | 699.1 | 721.9 | 711.9 | 749.1 | 848.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 204.8 | 210.6 | 216.4 | 207.2 | 275.5 | 257.0 | 278.5 | 289.2 | 314.9 | 330.6 | 432.1 | 427.0 | 402.9 | 324.4 | 299.3 | 264.2 | 202.7 | 129.6 | 130.4 | 132.2 | 134.0 | 135.7 | 152.5 | 169.2 | 236.0 | 142.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 99.5 | 98.7 | 101.8 | 104.9 | 106.4 | 109.0 | 114.2 | 116.6 | 120.0 | 123.4 | 114.3 | 85.3 | 87.6 | 86.7 | 88.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.6 | 7.5 | 2.9 | 2.9 | - | 0.0 | - | - | - | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 22.3 | 23.3 | 21.8 | 20.6 | 19.1 | 17.6 | 21.0 | 16.4 | 29.7 | 32.1 | 28.0 | 28.0 | 44.2 | 43.9 | 42.5 | 42.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 999.7 | 971.9 | 958.1 | 924.0 | 1,030.9 | 1,026.2 | 1,046.3 | 1,059.6 | 1,127.6 | 1,195.7 | 1,270.1 | 1,259.7 | 1,244.0 | 1,200.9 | 1,275.9 | 1,181.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.8 | 3.9 | 4.1 | 4.5 | 4.7 | 4.8 | 4.9 | 5.0 | 5.0 | 5.0 | 4.9 | 4.9 | 4.9 |
| Additional Paid In Capital | 533.1 | 537.0 | 535.2 | 533.2 | 530.4 | 534.9 | 532.4 | 529.8 | 525.6 | 528.8 | 525.8 | 522.2 | 518.5 | 519.2 | 513.8 | 509.2 | 506.7 | |||||||||||||||||||||||
| Retained Earnings | 570.5 | 568.2 | 577.6 | 577.2 | 587.8 | 596.0 | 583.7 | 578.2 | 568.6 | 560.5 | 548.9 | 534.5 | 526.4 | 519.9 | 504.4 | 491.4 | 482.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.7) | (9.0) | (7.2) | (7.1) | (17.1) | (21.2) | (17.1) | (16.5) | (12.6) | (13.9) | (15.2) | (12.6) | (13.8) | (16.2) | (21.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,096.5 | 1,099.8 | 1,109.3 | 1,106.9 | 1,104.7 | 1,113.3 | 1,102.7 | 1,095.1 | 1,085.2 | 1,079.1 | 1,063.0 | 1,047.7 | 1,034.6 | 1,026.4 | 1,000.6 | 985.8 | ||||||||||||||||||||||||
| Total Equity | 1,096.5 | 1,099.8 | 1,109.3 | 1,106.9 | 1,104.7 | 1,113.3 | 1,102.7 | 1,095.1 | 1,085.2 | 1,079.1 | 1,063.0 | 1,047.7 | 1,034.6 | 1,026.4 | 1,000.6 | 985.8 | 976.4 | 973.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 204.8 | 210.6 | 216.4 | 207.2 | 275.5 | 257.0 | 278.5 | 289.2 | 314.9 | 330.6 | 432.1 | 427.0 | 402.9 | 324.4 | 299.3 | 264.2 | 202.7 | 129.6 | 130.4 | 132.2 | 134.0 | 135.7 | 152.5 | 169.2 | 236.0 | 142.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (120.1) | (111.5) | (69.0) | (57.5) | (79.8) | (58.1) | (45.9) | (20.1) | 18.9 | 53.2 | 172.6 | 182.4 | 192.0 | 117.0 | 52.0 | 1.9 | (42.3) | (142.2) | ||||||||||||||||||||||
| Working Capital | 790.8 | 812.6 | 816.5 | 804.8 | 868.9 | 855.1 | 869.6 | 867.6 | 910.8 | 922.2 | 1,008.0 | 999.1 | 979.0 | 903.0 | 859.3 | 816.2 | 766.6 | 693.8 | ||||||||||||||||||||||
| Book Value | 1,096.5 | 1,099.8 | 1,109.3 | 1,106.9 | 1,104.7 | 1,113.3 | 1,102.7 | 1,095.1 | 1,085.2 | 1,079.1 | 1,063.0 | 1,047.7 | 1,034.6 | 1,026.4 | 1,000.6 | 985.8 | 976.4 | 973.8 | ||||||||||||||||||||||
| Tangible Book Value | 866.6 | 868.9 | 876.4 | 873.7 | 869.4 | 876.8 | 864.0 | 854.0 | 842.6 | 835.9 | 818.8 | 800.6 | 784.2 | 776.1 | 748.2 | 732.8 | 722.1 | |||||||||||||||||||||||
| 35.8 |
| 36.3 |
| 32.5 |
| 26.5 |
| 29.3 |
| 31.8 |
| 35.9 |
| 29.6 |
| 24.0 |
| 25.7 |
| 24.0 |
| 27.0 |
| 35.0 |
| 35.3 |
| 31.7 |
| 36.0 |
| 42.2 |
| 39.2 |
| 34.2 |
| 28.1 |
| 31.4 |
| 37.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,451.0 |
| 1,348.1 |
| 1,279.0 |
| 1,267.0 |
| 1,213.4 |
| 1,202.4 |
| 1,185.2 |
| 1,208.1 |
| 1,265.0 |
| 1,195.1 |
| 1,198.1 |
| 1,257.8 |
| 1,297.9 |
| 1,403.6 |
| 1,443.8 |
| 1,543.1 |
| 1,565.5 |
| 1,630.7 |
| 1,605.9 |
| 1,597.6 |
| 1,573.1 |
| 1,531.7 |
| 1,480.7 |
| 1,408.1 |
| - |
| - |
| - |
| - |
| - |
| 478.3 |
| 481.0 |
| 478.6 |
| 460.7 |
| 472.0 |
| 464.2 |
| 459.2 |
| 460.7 |
| 452.6 |
| 445.9 |
| 438.4 |
| 432.0 |
| 423.5 |
| 416.3 |
| 408.9 |
| 406.4 |
| 402.4 |
| 395.4 |
| 190.5 |
| 186.7 |
| 188.9 |
| 188.3 |
| 183.3 |
| 185.3 |
| 190.6 |
| 198.0 |
| 201.6 |
| 205.8 |
| 199.3 |
| 202.7 |
| 203.8 |
| 211.0 |
| 208.5 |
| 203.9 |
| 200.4 |
| 186.5 |
| 178.1 |
| 172.1 |
| 165.1 |
| 166.1 |
| 168.8 |
| 170.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 192.1 |
| 191.6 |
| 191.6 |
| 191.6 |
| 191.6 |
| 191.6 |
| 191.6 |
| 191.6 |
| 200.0 |
| 64.2 |
| 65.9 |
| 67.9 |
| 68.7 |
| 70.0 |
| 70.6 |
| 72.2 |
| 74.0 |
| 75.8 |
| 78.2 |
| 80.0 |
| 82.1 |
| 84.1 |
| 85.4 |
| 87.2 |
| 89.1 |
| 90.9 |
| 90.5 |
| 93.1 |
| 94.1 |
| 96.3 |
| 98.9 |
| 102.1 |
| 92.4 |
| 99.2 |
| 102.4 |
| 89.6 |
| 88.9 |
| 80.0 |
| 82.8 |
| 74.2 |
| 77.0 |
| 76.9 |
| 79.9 |
| 84.0 |
| 81.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 4.2 |
| 4.9 |
| 4.9 |
| 4.9 |
| 5.2 |
| 5.3 |
| 5.3 |
| 5.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.5 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.9 |
| 4.4 |
| 5.3 |
| 6.6 |
| 12.6 |
| 13.0 |
| 71.8 |
| 73.7 |
| 76.9 |
| 78.1 |
| 79.6 |
| 78.5 |
| 80.3 |
| 82.4 |
| 84.7 |
| 87.1 |
| 89.0 |
| 91.7 |
| 90.7 |
| 92.3 |
| 94.1 |
| 96.4 |
| 96.5 |
| 96.2 |
| 98.7 |
| 100.7 |
| 102.7 |
| 105.3 |
| 108.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,002.6 |
| 1,903.9 |
| 1,840.4 |
| 1,818.8 |
| 1,760.8 |
| 1,744.2 |
| 1,734.5 |
| 1,758.0 |
| 1,823.4 |
| 1,759.9 |
| 1,758.7 |
| 1,827.9 |
| 1,868.9 |
| 1,899.8 |
| 1,940.8 |
| 2,037.2 |
| 2,058.0 |
| 2,109.3 |
| 2,076.7 |
| 2,064.4 |
| 2,035.8 |
| 1,998.7 |
| 1,959.1 |
| 1,900.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.1 |
| 91.5 |
| 88.7 |
| 76.8 |
| 84.1 |
| 58.6 |
| - |
| - |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 13.5 |
| 13.4 |
| 12.2 |
| 12.3 |
| 11.5 |
| 11.5 |
| 11.7 |
| 12.0 |
| 11.0 |
| 11.4 |
| 11.7 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.6 |
| 95.6 |
| 96.0 |
| 87.2 |
| 100.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.9 |
| 145.9 |
| 127.2 |
| 102.0 |
| 127.9 |
| 98.9 |
| 98.2 |
| 97.9 |
| 93.0 |
| 75.4 |
| 83.7 |
| 85.7 |
| 90.0 |
| 83.7 |
| 75.4 |
| 70.2 |
| 74.8 |
| 57.8 |
| 785.1 |
| 684.5 |
| 654.4 |
| 600.2 |
| 581.4 |
| 505.1 |
| 481.1 |
| 449.5 |
| 464.6 |
| 459.3 |
| 459.2 |
| 441.2 |
| 487.7 |
| 490.2 |
| 537.2 |
| 478.2 |
| 501.0 |
| 484.8 |
| 478.3 |
| 445.8 |
| 446.1 |
| 437.2 |
| 412.4 |
| 401.1 |
| 347.3 |
| 90.9 |
| 85.0 |
| 90.9 |
| 94.2 |
| 80.6 |
| 79.7 |
| 72.1 |
| 74.4 |
| 64.8 |
| 67.0 |
| 67.9 |
| 70.2 |
| 73.9 |
| 70.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 2.0 |
| 3.9 |
| 4.6 |
| 4.8 |
| 8.0 |
| 11.8 |
| 11.2 |
| 13.5 |
| 12.8 |
| 14.5 |
| 14.4 |
| 14.3 |
| 21.0 |
| 20.0 |
| 48.0 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.1 |
| 55.4 |
| 58.1 |
| 59.0 |
| 64.9 |
| 65.6 |
| 64.7 |
| 67.8 |
| 64.4 |
| 65.5 |
| 64.7 |
| 63.7 |
| 69.5 |
| 68.8 |
| 90.6 |
| 90.3 |
| 90.3 |
| 89.7 |
| 8.2 |
| 10.4 |
| 10.1 |
| 9.6 |
| 9.4 |
| 17.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,026.2 |
| 930.1 |
| 878.0 |
| 851.5 |
| 783.2 |
| 754.6 |
| 744.2 |
| 773.7 |
| 833.8 |
| 745.0 |
| 730.0 |
| 782.8 |
| 790.2 |
| 767.6 |
| 739.1 |
| 793.0 |
| 810.7 |
| 770.2 |
| 651.8 |
| 658.6 |
| 653.7 |
| 633.2 |
| 624.8 |
| 582.0 |
| 507.4 |
| 503.1 |
| 503.4 |
| 505.7 |
| 510.4 |
| 511.9 |
| 508.6 |
| 505.3 |
| 512.0 |
| 512.4 |
| 516.7 |
| 530.3 |
| 554.9 |
| 596.1 |
| 608.0 |
| 608.1 |
| 634.2 |
| 640.5 |
| 637.8 |
| 632.9 |
| 626.3 |
| 613.0 |
| 613.4 |
| 480.0 |
| 473.4 |
| 476.9 |
| 486.3 |
| 492.2 |
| 493.5 |
| 493.5 |
| 502.7 |
| 515.9 |
| 530.7 |
| 539.7 |
| 557.8 |
| 584.3 |
| 609.6 |
| 639.8 |
| 640.5 |
| 708.2 |
| 788.9 |
| 773.9 |
| 757.4 |
| 748.4 |
| 730.7 |
| 715.2 |
| (18.3) |
| (15.9) |
| (17.2) |
| (17.6) |
| (16.5) |
| (18.0) |
| (16.7) |
| (18.7) |
| (21.3) |
| (22.0) |
| (16.8) |
| (18.0) |
| (15.1) |
| (13.3) |
| (11.1) |
| (8.5) |
| (8.4) |
| (6.0) |
| (8.1) |
| (9.5) |
| (10.9) |
| (13.2) |
| (14.2) |
| (14.3) |
| (15.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 976.4 |
| 973.8 |
| 962.3 |
| 967.3 |
| 977.5 |
| 989.6 |
| 990.3 |
| 984.4 |
| 989.6 |
| 1,014.8 |
| 1,028.8 |
| 1,045.1 |
| 1,078.7 |
| 1,132.2 |
| 1,201.7 |
| 1,244.1 |
| 1,247.3 |
| 1,339.1 |
| 1,424.9 |
| 1,405.8 |
| 1,382.1 |
| 1,365.5 |
| 1,334.3 |
| 1,318.1 |
| 962.3 |
| 967.3 |
| 977.5 |
| 989.6 |
| 990.3 |
| 984.4 |
| 989.6 |
| 1,014.8 |
| 1,028.8 |
| 1,045.1 |
| 1,078.7 |
| 1,132.2 |
| 1,201.7 |
| 1,244.1 |
| 1,247.3 |
| 1,339.1 |
| 1,424.9 |
| 1,405.8 |
| 1,382.1 |
| 1,365.5 |
| 1,334.3 |
| 1,318.1 |
| (158.1) |
| (237.1) |
| (266.5) |
| (255.1) |
| (177.1) |
| (181.9) |
| (175.8) |
| (204.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 678.8 |
| 685.6 |
| 708.3 |
| 721.2 |
| 735.7 |
| 743.5 |
| 805.7 |
| 735.8 |
| 756.9 |
| 770.2 |
| 807.7 |
| 866.4 |
| 965.6 |
| 1,042.1 |
| 1,080.7 |
| 1,152.3 |
| 1,160.1 |
| 1,151.5 |
| 1,135.9 |
| 1,119.3 |
| 1,079.6 |
| 1,060.8 |
| 962.3 |
| 967.3 |
| 977.5 |
| 989.6 |
| 990.3 |
| 984.4 |
| 989.6 |
| 1,014.8 |
| 1,028.8 |
| 1,045.1 |
| 1,078.7 |
| 1,132.2 |
| 1,201.7 |
| 1,244.1 |
| 1,247.3 |
| 1,339.1 |
| 1,424.9 |
| 1,405.8 |
| 1,382.1 |
| 1,365.5 |
| 1,334.3 |
| 1,318.1 |
| 717.5 |
| 704.3 |
| 707.3 |
| 716.8 |
| 727.5 |
| 727.6 |
| 720.1 |
| 723.5 |
| 746.9 |
| 758.5 |
| 773.0 |
| 804.5 |
| 856.0 |
| 924.1 |
| 964.8 |
| 966.7 |
| 1,056.7 |
| 1,142.8 |
| 1,121.1 |
| 1,096.3 |
| 1,077.6 |
| 1,043.8 |
| 1,016.0 |