| (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 | 134.2 | 32.9 | 88.8 | 54.3 | 29.0 | 81.6 | 38.9 | 38.9 | 167.2 | 132.4 | 115.4 | 163.2 | 84.1 | 184.0 | 183.4 | 304.3 | 198.2 | 129.4 |
| Restricted Cash | 1.4 | 2.8 | 1.5 | 1.2 | 11.7 | 2.7 | 0.8 | 0.8 | 0.8 | 1.1 | 0.8 | 0.8 | 1.7 | 0.3 | 0.0 | 3.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 134.2 | 32.9 | 88.8 | 54.3 | 29.0 | 81.6 | 38.9 | 38.9 | 167.2 | 132.4 | 115.4 | 163.2 | 84.1 | 184.0 | 183.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 109.9 | 75.8 | 53.7 | 66.9 | 80.6 | 51.0 | 70.1 | 82.5 | 43.1 | 12.4 | 9.5 | 76.2 | 56.2 | 50.7 | 47.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 519.6 | 539.0 | 477.0 | 398.8 | 425.6 | 291.1 | 320.6 | 343.8 | 317.5 | 233.6 | 231.9 | 283.5 | 239.6 | 159.9 | 172.0 | 155.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,579.9 | 2,471.4 | 2,232.5 | 1,899.8 | 1,992.9 | 1,902.5 | 1,890.9 | 1,874.9 | 1,794.7 | 1,768.6 | 1,891.4 | 2,033.1 | 2,042.3 | 1,917.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | 39.2 | 0.0 | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 430.9 | 381.6 | - | - | - | - | - | - | - | - | - | 252.2 | 252.2 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 430.9 | 381.6 | - | - | - | - | - | - | - | - | - | 252.2 | 252.2 | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 244.1 | 134.2 | - | 88.8 | 70.3 | 50.6 | 30.4 | 54.3 | 64.8 | 30.0 | 26.6 | 29.0 | 57.6 | 9.0 | 26.3 | |||||||||||||||||||||||||
| - |
| 304.3 |
| 198.2 |
| 129.4 |
| 43.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 24.4 | 28.3 | 27.5 | 24.5 | 28.2 | 12.9 | 12.2 | 13.9 | 14.7 | 22.2 | 42.4 | 29.8 | 32.3 | 35.0 | 40.6 | 18.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.0 | 22.3 | 30.7 | - | - | - | - | - | - | - |
| Total Current Assets | 1,031.3 | 810.9 | 767.1 | 677.8 | 618.2 | 456.0 | 487.3 | 506.7 | 553.7 | 440.6 | 448.1 | 599.2 | 471.1 | 487.4 | 488.3 | 577.1 | - | - |
| 1,882.7 |
| 1,857.6 |
| - |
| - |
| Accumulated Depreciation | 1,412.3 | 1,321.6 | 1,228.3 | 1,155.4 | 1,100.4 | 1,022.1 | 941.7 | 907.6 | 822.8 | 742.3 | 659.1 | 741.9 | 794.6 | 729.5 | 664.5 | 600.6 | - | - |
| Property,Plant & Equipment Net | 1,167.6 | 1,149.8 | 1,184.2 | 744.4 | 892.5 | 880.4 | 949.2 | 967.3 | 971.9 | 1,026.3 | 1,232.3 | 1,291.2 | 1,247.7 | 1,188.2 | 1,218.2 | 1,257.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 24.4 | 21.0 | 24.7 | 20.9 | 22.9 | 24.9 | 25.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 70.4 | 88.9 | 77.5 | 49.8 | 59.2 | 61.5 | 62.7 | 63.5 | 56.0 | 73.4 | 72.2 | 123.6 | 91.5 | 100.7 | 104.5 | 83.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,269.3 | 2,120.0 | 2,028.8 | 1,472.0 | 1,569.9 | 1,399.6 | 1,499.7 | 1,537.5 | 1,581.6 | 1,540.3 | 1,752.5 | 2,025.1 | 1,810.2 | 1,776.3 | 1,811.1 | 1,923.1 | 1,861.8 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.6 | 3.0 | 2.3 | 1.8 | 1.6 | 1.6 | 2.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 35.6 | 44.6 | 50.9 | 37.6 | 62.7 | 54.5 | 61.5 | 75.8 | 61.4 | 50.1 | 48.8 | 104.6 | 69.5 | 40.1 | 40.8 | 41.5 | - | - |
| Other Current Liabilities | - | 109.3 | 101.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 523.6 | 467.3 | 763.6 | 410.7 | 547.4 | 240.3 | 233.7 | 224.3 | 190.5 | 179.2 | 167.3 | 296.3 | 247.8 | 181.7 | 193.4 | 254.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 22.0 | 18.7 | 21.9 | 20.9 | 22.9 | 24.3 | 22.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 58.4 | 71.2 | 72.4 | 103.1 | 58.7 | 89.2 | 95.1 | 104.3 | 103.5 | 108.9 | 106.1 | 113.6 | 106.2 | 110.3 | 91.0 | 86.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 104.9 | 92.6 | 66.3 | 31.4 | 46.3 | 44.8 | 42.4 | 46.0 | 57.9 | 72.0 | 53.0 | 53.3 | 37.7 | 40.2 | 40.0 | 37.6 | - | - |
| Total Non-Current Liabilities | 815.8 | 847.3 | 762.0 | 662.0 | 601.5 | 613.2 | 591.0 | 551.0 | 561.5 | 604.5 | 576.3 | 626.6 | 559.6 | 612.0 | 579.5 | 513.7 | - | - |
| Total Liabilities | 1,339.4 | 1,314.6 | 1,525.6 | 1,072.7 | 1,148.9 | 853.5 | 824.7 | 775.3 | 752.0 | 783.6 | 743.7 | 929.0 | 816.4 | 793.7 | 772.8 | 768.5 | 794.0 | - |
| - |
| - |
| Additional Paid In Capital | 2,571.5 | 2,550.2 | 2,542.9 | 2,539.6 | 2,535.5 | 2,530.0 | 2,526.5 | 2,523.0 | 2,517.4 | 2,515.1 | 2,513.6 | 2,510.3 | 2,508.6 | 2,507.5 | 2,506.8 | 2,503.9 | - | - |
| Retained Earnings | (1,625.5) | (1,667.2) | (2,004.1) | (1,961.0) | (1,946.9) | (1,779.8) | (1,656.4) | (1,576.8) | (1,510.7) | (1,559.3) | (1,306.8) | (1,252.4) | (1,364.9) | (1,324.6) | (1,289.0) | (1,300.3) | - | - |
| Accumulated Other Comprehensive Income | (55.2) | (103.3) | (97.9) | (94.0) | (82.3) | (118.8) | (109.8) | (98.7) | (91.7) | (113.9) | (112.7) | (117.7) | (91.8) | (151.2) | (134.6) | (50.0) | - | - |
| Treasury Stock | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 49.9 | 49.9 | 49.9 | 45.9 | 0.0 | - | - |
| Minority Interest | 124.3 | 111.0 | 147.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 805.6 | 694.4 | 355.6 | 399.3 | 421.0 | 546.1 | 675.0 | 762.2 | 829.6 | 756.7 | 1,008.8 | 1,096.1 | 993.8 | 982.6 | 1,038.3 | 1,154.5 | 1,067.7 | 981.1 |
| Total Equity | 929.9 | 805.4 | 503.2 | 399.3 | 421.0 | 546.1 | 675.0 | 762.2 | 829.6 | 756.7 | 1,008.8 | 1,096.1 | 993.8 | 982.6 | 1,038.3 | 1,154.5 | 1,067.7 | 981.1 |
| - |
| - |
| Net debt | - | - | 342.1 | 327.3 | - | - | - | - | - | - | - | - | - | 68.2 | 68.8 | - | - | - |
| Working Capital | 507.7 | 343.6 | 3.5 | 267.1 | 70.8 | 215.7 | 253.6 | 282.4 | 363.2 | 261.5 | 280.7 | 302.9 | 223.3 | 305.7 | 295.0 | 322.2 | - | - |
| Book Value | 805.6 | 694.4 | 355.6 | 399.3 | 421.0 | 546.1 | 675.0 | 762.2 | 829.6 | 756.7 | 1,008.8 | 1,096.1 | 993.8 | 982.6 | 1,038.3 | 1,154.5 | 1,067.7 | 981.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 81.6 |
| 81.4 |
| 174.1 |
| 147.6 |
| 38.9 |
| 22.5 |
| 25.7 |
| 22.2 |
| 38.9 |
| 73.4 |
| 124.0 |
| 130.8 |
| 167.2 |
| 174.2 |
| 130.7 |
| 125.9 |
| 132.4 |
| 117.6 |
| 129.4 |
| 126.5 |
| 115.4 |
| 123.0 |
| 167.4 |
| 226.4 |
| 163.2 |
| Restricted Cash | 89.5 | 1.4 | - | 1.5 | 24.4 | 10.9 | 1.2 | 1.2 | 1.2 | 2.5 | 21.6 | 11.7 | 11.3 | 1.2 | 1.2 | 2.7 | 3.7 | 3.7 | 1.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 1.1 | 1.0 | 2.7 | 0.8 | 0.8 | 0.9 | 1.1 | 21.8 | 0.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 244.1 | 134.2 | - | 88.8 | 70.3 | 50.6 | 30.4 | 54.3 | 64.8 | 30.0 | 26.6 | 29.0 | 57.6 | 9.0 | 26.3 | 81.6 | 81.4 | 174.1 | 147.6 | 38.9 | 22.5 | 25.7 | 22.2 | 38.9 | 73.4 | 124.0 | 130.8 | 167.2 | 174.2 | 130.7 | 125.9 | 132.4 | 117.6 | 129.4 | 126.5 | 115.4 | 123.0 | 167.4 | 226.4 | 163.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 111.0 | 109.9 | - | 53.7 | 65.3 | 48.8 | 47.8 | 66.9 | 72.1 | 122.1 | 127.7 | 80.6 | 78.6 | 67.0 | 57.4 | 51.0 | 50.6 | 35.9 | 52.9 | 70.1 | 81.9 | 92.3 | 90.9 | 82.5 | 91.4 | 96.6 | 83.4 | 43.1 | 40.4 | 42.5 | 36.2 | 12.4 | 11.2 | 14.3 | 12.7 | 9.5 | 8.6 | 9.8 | 3.5 | 77.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 512.1 | 519.6 | - | 477.0 | 465.9 | 510.8 | 434.8 | 398.8 | 383.2 | 415.9 | 426.5 | 425.6 | 343.3 | 331.5 | 303.0 | 291.1 | 267.5 | 275.0 | 317.6 | 320.6 | 322.3 | 339.2 | 327.4 | 343.8 | 390.4 | 363.0 | 330.7 | 317.5 | 261.8 | 254.6 | 244.7 | 233.6 | 233.3 | 231.8 | 220.5 | 231.9 | 298.9 | 318.4 | 297.8 | 283.5 |
| Prepaid Expenses | 23.3 | 24.4 | - | 27.5 | 28.9 | 26.2 | 22.6 | 24.5 | 24.5 | 29.0 | 34.2 | 28.2 | 19.7 | 18.0 | 17.9 | 12.9 | 14.5 | 14.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,254.5 | 1,031.3 | 782.7 | 767.1 | 684.4 | 700.0 | 604.6 | 677.8 | 758.6 | 757.0 | 728.5 | 618.2 | 554.9 | 478.0 | 440.9 | 456.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,205.1 | 1,167.6 | 1,137.9 | 1,004.2 | 994.8 | 860.8 | 743.2 | 744.4 | 740.9 | 738.4 | 893.3 | 892.5 | 872.8 | 868.8 | 867.4 | 880.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | 110.8 | - | 0.2 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 170.4 | 70.4 | 85.7 | 75.2 | 81.8 | 75.7 | 51.3 | 49.8 | 54.0 | 89.6 | 66.9 | 51.1 | 61.5 | 58.6 | 55.1 | 61.5 | 61.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,654.9 | 2,269.3 | 2,006.3 | 1,846.5 | 1,761.0 | 1,747.3 | 1,399.1 | 1,472.0 | 1,583.6 | 1,585.0 | 1,688.7 | 1,569.9 | 1,489.2 | 1,405.4 | 1,363.4 | 1,399.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | 84.0 | - | - | 146.1 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 27.0 | 35.6 | - | 50.9 | 61.6 | 66.6 | 53.6 | 37.6 | 66.0 | 71.3 | 63.0 | 62.7 | 61.3 | 54.8 | 62.3 | 54.5 | 69.5 | 76.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 544.7 | 523.6 | - | 763.0 | 634.0 | 573.4 | 368.9 | 410.7 | 406.1 | 444.8 | 574.0 | 547.4 | 515.5 | 394.4 | 364.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 21.8 | 21.5 | 20.9 | 19.8 | 20.9 | 22.4 | 22.9 | 22.5 | 23.1 | 23.2 | 24.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 60.6 | 58.4 | - | 72.4 | 83.9 | 93.0 | 103.7 | 103.1 | 111.8 | 92.3 | 60.5 | 58.7 | 48.9 | 42.8 | 86.3 | 89.2 | 94.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 116.9 | 104.9 | - | 66.3 | 53.5 | 11.1 | 37.1 | 31.4 | 39.7 | 52.4 | 51.0 | 46.3 | 48.2 | 47.5 | 67.3 | 44.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 825.7 | 815.8 | 817.9 | 739.4 | 740.3 | 769.1 | 667.8 | 662.0 | 660.9 | 661.2 | 674.9 | 601.5 | 653.5 | 640.6 | 590.8 | 613.2 | ||||||||||||||||||||||||
| Total Liabilities | 1,370.4 | 1,339.4 | 1,286.8 | 1,502.4 | 1,374.3 | 1,342.5 | 1,036.7 | 1,072.7 | 1,067.0 | 1,106.0 | 1,248.9 | 1,148.9 | 1,169.0 | 1,035.0 | 955.1 | 853.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | 2,572.7 | 2,571.5 | - | 2,542.9 | 2,541.8 | 2,541.0 | 2,540.2 | 2,539.6 | 2,537.6 | 2,537.0 | 2,536.0 | 2,535.5 | 2,528.0 | 2,527.0 | 2,530.9 | 2,530.0 | ||||||||||||||||||||||||
| Retained Earnings | (1,288.1) | (1,625.5) | - | (2,004.1) | (2,034.1) | (1,992.1) | (1,999.6) | (1,961.0) | (1,847.5) | (1,891.8) | (1,929.2) | (1,946.9) | (2,007.3) | (1,954.9) | (1,919.8) | (1,779.8) | (1,744.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (48.5) | (55.2) | - | (97.9) | (89.0) | (90.7) | (92.9) | (94.0) | (88.2) | (80.9) | (81.7) | (82.3) | (115.2) | (116.4) | (117.5) | |||||||||||||||||||||||||
| Treasury Stock | 86.3 | 86.3 | - | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | 86.3 | ||||||||||||||||||||||
| Minority Interest | 133.6 | 124.3 | 118.0 | (11.5) | 53.3 | 31.9 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,150.9 | 805.6 | 719.5 | 355.6 | 333.4 | 372.9 | 362.4 | 399.3 | 516.6 | 479.0 | 439.8 | 421.0 | 320.2 | 370.4 | 408.3 | 546.1 | 592.4 | |||||||||||||||||||||||
| Total Equity | 1,284.5 | 929.9 | 719.5 | 344.1 | 386.7 | 404.8 | 362.4 | 399.3 | 516.6 | 479.0 | 439.8 | 421.0 | 320.2 | 370.4 | 408.3 | 546.1 | 592.4 | 648.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | 84.0 | - | - | 146.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | 13.7 | - | - | 91.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 709.8 | 507.7 | - | 4.1 | 50.4 | 126.6 | 235.7 | 267.1 | 352.5 | 312.2 | 154.5 | 70.8 | 39.4 | 83.6 | 76.6 | 215.7 | 242.1 | 281.8 | ||||||||||||||||||||||
| Book Value | 1,150.9 | 805.6 | 719.5 | 355.6 | 333.4 | 372.9 | 362.4 | 399.3 | 516.6 | 479.0 | 439.8 | 421.0 | 320.2 | 370.4 | 408.3 | 546.1 | 592.4 | 648.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 13.4 |
| 12.2 |
| 23.3 |
| 22.2 |
| 18.2 |
| 18.0 |
| 13.9 |
| 15.9 |
| 14.2 |
| 14.7 |
| 21.8 |
| 18.6 |
| 19.0 |
| 22.2 |
| 31.8 |
| 28.0 |
| 29.6 |
| 42.4 |
| 36.6 |
| 36.2 |
| 23.8 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 22.3 |
| 23.2 |
| 29.7 |
| 29.7 |
| 30.7 |
| 32.1 |
| - |
| - |
| 0.0 |
| 443.3 |
| 531.4 |
| 583.8 |
| 487.3 |
| 474.1 |
| 501.6 |
| 483.3 |
| 506.7 |
| 590.4 |
| 606.9 |
| 568.6 |
| 553.7 |
| 510.8 |
| 457.7 |
| 438.4 |
| 440.6 |
| 432.5 |
| 450.3 |
| 435.2 |
| 448.1 |
| 543.5 |
| 599.5 |
| 672.7 |
| 600.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 899.7 |
| 919.0 |
| 935.4 |
| 949.2 |
| 950.1 |
| 951.5 |
| 960.1 |
| 967.3 |
| 961.5 |
| 947.9 |
| 955.1 |
| 971.9 |
| 984.9 |
| 1,000.5 |
| 1,012.6 |
| 1,026.3 |
| 1,185.1 |
| 1,197.6 |
| 1,215.2 |
| 1,232.3 |
| 1,251.5 |
| 1,263.9 |
| 1,285.8 |
| 1,305.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| 24.3 |
| 24.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.7 |
| 66.8 |
| 62.7 |
| 42.0 |
| 37.9 |
| 62.4 |
| 63.5 |
| 61.8 |
| 62.1 |
| 57.1 |
| 56.0 |
| 67.7 |
| 67.4 |
| 74.8 |
| 73.4 |
| 71.2 |
| 71.6 |
| 73.1 |
| 72.2 |
| 111.8 |
| 125.8 |
| 124.5 |
| 118.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,405.4 |
| 1,524.0 |
| 1,591.1 |
| 1,499.7 |
| 1,491.8 |
| 1,515.3 |
| 1,530.4 |
| 1,537.5 |
| 1,613.7 |
| 1,616.9 |
| 1,580.8 |
| 1,581.6 |
| 1,563.5 |
| 1,525.6 |
| 1,525.8 |
| 1,540.3 |
| 1,688.7 |
| 1,719.6 |
| 1,723.6 |
| 1,752.5 |
| 1,906.7 |
| 1,989.2 |
| 2,083.0 |
| 2,025.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 1.8 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.6 |
| 61.5 |
| 66.1 |
| 55.9 |
| 59.2 |
| 52.5 |
| 65.9 |
| 64.4 |
| 68.0 |
| 61.4 |
| 56.7 |
| 45.7 |
| 58.1 |
| 50.1 |
| 59.4 |
| 48.5 |
| 50.2 |
| 48.8 |
| 71.5 |
| 67.2 |
| 107.4 |
| 103.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.3 |
| 201.2 |
| 249.6 |
| 284.9 |
| 233.7 |
| 212.3 |
| 204.6 |
| 229.6 |
| 224.3 |
| 230.5 |
| 209.8 |
| 197.2 |
| 190.5 |
| 195.7 |
| 175.5 |
| 185.5 |
| 179.2 |
| 174.9 |
| 165.3 |
| 158.8 |
| 167.3 |
| 232.1 |
| 267.7 |
| 315.4 |
| 295.5 |
| 23.4 |
| 21.7 |
| 21.9 |
| 22.8 |
| 21.9 |
| 23.5 |
| 22.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.7 |
| 94.7 |
| 95.1 |
| 98.7 |
| 100.5 |
| 102.1 |
| 104.3 |
| 107.1 |
| 102.3 |
| 100.5 |
| 103.5 |
| 109.6 |
| 109.0 |
| 109.5 |
| 108.9 |
| 88.4 |
| 90.5 |
| 93.4 |
| 97.0 |
| 112.7 |
| 118.6 |
| 122.4 |
| 111.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.2 |
| 47.8 |
| 47.1 |
| 42.4 |
| 45.4 |
| 47.9 |
| 48.4 |
| 46.0 |
| 50.8 |
| 57.6 |
| 54.5 |
| 57.9 |
| 62.1 |
| 66.8 |
| 64.6 |
| 72.0 |
| 72.3 |
| 53.1 |
| 51.8 |
| 53.0 |
| 47.6 |
| 46.6 |
| 48.0 |
| 53.3 |
| 611.8 |
| 625.7 |
| 632.4 |
| 591.0 |
| 589.6 |
| 601.3 |
| 572.7 |
| 551.0 |
| 549.7 |
| 554.0 |
| 553.2 |
| 561.5 |
| 594.7 |
| 599.4 |
| 597.5 |
| 604.5 |
| 576.3 |
| 559.9 |
| 562.0 |
| 567.3 |
| 603.3 |
| 605.0 |
| 628.7 |
| 624.4 |
| 813.0 |
| 875.3 |
| 917.3 |
| 824.7 |
| 801.9 |
| 805.9 |
| 802.3 |
| 775.3 |
| 780.2 |
| 763.8 |
| 750.4 |
| 752.0 |
| 790.4 |
| 774.9 |
| 783.1 |
| 783.7 |
| 751.2 |
| 725.2 |
| 720.8 |
| 734.6 |
| 835.4 |
| 872.7 |
| 944.1 |
| 919.9 |
| 2,528.4 |
| 2,527.6 |
| 2,526.6 |
| 2,526.5 |
| 2,524.8 |
| 2,524.3 |
| 2,523.3 |
| 2,523.0 |
| 2,519.5 |
| 2,518.8 |
| 2,518.1 |
| 2,517.4 |
| 2,516.9 |
| 2,516.4 |
| 2,515.6 |
| 2,515.1 |
| 2,514.8 |
| 2,514.2 |
| 2,514.0 |
| 2,513.6 |
| 2,513.2 |
| 2,512.7 |
| 2,510.7 |
| 2,510.3 |
| (1,686.0) |
| (1,659.1) |
| (1,656.4) |
| (1,651.6) |
| (1,630.9) |
| (1,610.2) |
| (1,576.8) |
| (1,511.9) |
| (1,491.6) |
| (1,511.0) |
| (1,510.7) |
| (1,546.5) |
| (1,567.3) |
| (1,574.4) |
| (1,559.3) |
| (1,381.7) |
| (1,323.5) |
| (1,313.9) |
| (1,297.8) |
| (1,254.7) |
| (1,212.6) |
| (1,178.7) |
| (1,238.5) |
| (118.8) |
| (106.5) |
| (107.6) |
| (108.4) |
| (109.8) |
| (98.0) |
| (98.7) |
| (99.7) |
| (98.7) |
| (88.7) |
| (88.7) |
| (91.3) |
| (91.7) |
| (112.0) |
| (113.0) |
| (113.2) |
| (113.9) |
| (110.2) |
| (111.0) |
| (111.8) |
| (112.7) |
| (101.9) |
| (98.2) |
| (117.6) |
| (117.7) |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 76.4 |
| 49.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 648.7 |
| 673.8 |
| 675.0 |
| 689.9 |
| 709.4 |
| 728.1 |
| 762.2 |
| 833.5 |
| 853.1 |
| 830.4 |
| 829.6 |
| 773.1 |
| 750.8 |
| 742.7 |
| 756.7 |
| 937.5 |
| 994.4 |
| 1,002.9 |
| 1,017.9 |
| 1,071.3 |
| 1,116.5 |
| 1,138.9 |
| 1,105.1 |
| 673.8 |
| 675.0 |
| 689.9 |
| 709.4 |
| 728.1 |
| 762.2 |
| 833.5 |
| 853.1 |
| 830.4 |
| 829.6 |
| 773.1 |
| 750.8 |
| 742.7 |
| 756.7 |
| 937.5 |
| 994.4 |
| 1,002.9 |
| 1,017.9 |
| 1,071.3 |
| 1,116.5 |
| 1,138.9 |
| 1,105.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.9 |
| 253.6 |
| 261.8 |
| 297.0 |
| 253.7 |
| 282.4 |
| 359.9 |
| 397.1 |
| 371.4 |
| 363.2 |
| 315.1 |
| 282.2 |
| 252.9 |
| 261.5 |
| 257.6 |
| 285.1 |
| 276.4 |
| 280.7 |
| 311.3 |
| 331.8 |
| 357.3 |
| 305.3 |
| 673.8 |
| 675.0 |
| 689.9 |
| 709.4 |
| 728.1 |
| 762.2 |
| 833.5 |
| 853.1 |
| 830.4 |
| 829.6 |
| 773.1 |
| 750.8 |
| 742.7 |
| 756.7 |
| 937.5 |
| 994.4 |
| 1,002.9 |
| 1,017.9 |
| 1,071.3 |
| 1,116.5 |
| 1,138.9 |
| 1,105.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |