| (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 | - | - | - | - | - | - | 25.9 | 17.5 | 32.6 | 27.4 | 72.5 | 66.3 | 54.4 | 23.7 | 26.0 | 12.4 | 10.1 | 11.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | 25.9 | 17.5 | 32.6 | 27.4 | 72.5 | 66.3 | 54.4 | 23.7 | 26.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 247.8 | 237.7 | 242.3 | 191.3 | 183.9 | 177.2 | 189.1 | 181.6 | 167.0 | 148.2 | 133.9 | 129.3 | 140.4 | 139.1 | 135.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 355.5 | 346.7 | 318.3 | 332.3 | 231.6 | 194.9 | 164.6 | 154.6 | 141.4 | 135.9 | 133.4 | 148.1 | 143.2 | 156.2 | 168.4 | 172.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 430.0 | 421.2 | 412.9 | 393.1 | 372.6 | 357.4 | 346.8 | 332.3 | 323.3 | 307.7 | 293.2 | 297.6 | 288.5 | 278.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 93.6 | 102.2 | 88.2 | 73.4 | 58.2 | 53.3 | 56.0 | 53.5 | 42.0 | 41.6 | 34.7 | 23.8 | 27.4 | 23.6 | 21.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 438.6 | 471.7 | 488.3 | 269.5 | 240.2 | 214.4 | 160.8 | 89.0 | 85.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 456.9 | 486.4 | 498.5 | 270.8 | 241.4 | 215.6 | 161.9 | 143.5 | 195.6 | ||
| (in millions of USD) | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 12.4 |
| 10.1 |
| 11.8 |
| 145.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 28.7 | 31.1 | 30.8 | 28.6 | 23.8 | 17.3 | 17.8 | 20.7 | 15.7 | 19.0 | 20.1 | 22.5 | 17.0 | 15.0 | 16.3 | 11.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 3.1 | 0.0 | - | - | - | - | - | - |
| Total Current Assets | 672.9 | 640.0 | 615.6 | 581.2 | 460.1 | 416.7 | 397.4 | 374.4 | 356.8 | 330.5 | 359.8 | 381.2 | 372.1 | 348.9 | 356.7 | 350.2 | - | - |
| 265.0 |
| 267.2 |
| - |
| - |
| Accumulated Depreciation | 316.6 | 305.4 | 292.2 | 277.5 | 263.8 | 246.0 | 227.9 | 219.1 | 207.1 | 185.7 | 167.8 | 164.2 | 149.5 | 139.6 | 125.8 | 126.3 | - | - |
| Property,Plant & Equipment Net | 113.3 | 115.8 | 120.7 | 115.6 | 108.9 | 111.4 | 118.9 | 113.2 | 116.2 | 122.0 | 125.5 | 133.4 | 139.0 | 139.0 | 139.2 | 140.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 807.0 | 805.4 | 806.8 | 815.4 | 617.5 | 618.4 | 618.0 | 400.4 | 402.0 | 397.7 | 260.7 | 256.2 | 248.4 | 248.5 | 234.8 | 295.1 | 290.5 | - |
| Intangible Assets | 582.1 | 617.7 | 649.5 | 681.8 | 471.0 | 501.5 | 532.8 | 413.2 | 414.9 | 419.5 | 308.2 | 316.4 | 319.4 | 334.2 | 195.5 | 190.1 | - | - |
| Operating Lease Right Of Use Assets | 49.0 | 39.8 | 16.6 | 17.7 | 19.4 | 21.7 | 23.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 13.3 | 11.1 | 11.2 | 9.7 | 9.7 | 6.8 | 5.7 | 5.2 | 4.7 | - | 1.3 | 1.4 | 1.2 | 1.1 | 2.4 | 2.0 | - | - |
| Other Non-Current Assets | 137.2 | 116.4 | 96.1 | 93.9 | 98.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,325.7 | 2,306.2 | 2,300.0 | 2,297.6 | 1,766.0 | 1,751.7 | 1,775.1 | 1,369.1 | 1,358.0 | 1,329.0 | 1,101.7 | 1,098.2 | 1,090.5 | 1,078.8 | 935.6 | 985.8 | - | - |
| 21.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 18.3 | 14.7 | 10.2 | 1.3 | 1.2 | 1.1 | 1.1 | 54.6 | 110.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.6 | 8.1 | 7.5 | 6.9 | 7.2 | 7.5 | 7.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 82.1 | 65.4 | 70.1 | 54.7 | 60.5 | 50.2 | 53.7 | 42.9 | 34.3 | 32.0 | 31.8 | 36.4 | 33.4 | 33.5 | 31.1 | 28.4 | - | - |
| Other Current Liabilities | 138.5 | 109.8 | 151.7 | 98.7 | 65.7 | 68.3 | 64.8 | 46.2 | 59.0 | 30.1 | 51.8 | 51.9 | 47.1 | 64.3 | 17.9 | 18.4 | - | - |
| Total Current Liabilities | 315.0 | 278.1 | 310.7 | 296.6 | 196.6 | 190.2 | 188.1 | 160.9 | 150.0 | 114.0 | 119.7 | 116.0 | 111.3 | 125.2 | 131.2 | 179.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 43.9 | 33.3 | 9.9 | 11.8 | 12.7 | 14.8 | 17.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 79.5 | 74.1 | 60.9 | 66.7 | 68.5 | 57.9 | 74.5 | 81.1 | 77.7 | 119.1 | 103.4 | 112.2 | 113.2 | 99.2 | 92.8 | 106.0 | - | - |
| Pension Obligations | 1.4 | 3.6 | 4.7 | 8.8 | 16.1 | 24.3 | 16.7 | 14.5 | 12.8 | 12.9 | 11.3 | - | - | 22.6 | 30.5 | 10.8 | - | - |
| Other Non-Current Liabilities | 63.9 | 86.3 | 121.0 | 203.7 | 43.0 | 59.3 | 46.8 | 26.3 | 27.1 | 27.0 | 24.1 | 48.5 | 45.3 | 86.6 | 49.6 | 28.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,292.7 | 1,343.6 | 1,465.8 | 1,552.0 | 980.6 | 1,042.6 | 1,064.6 | 706.9 | 726.5 | 748.4 | 516.6 | 516.9 | 484.2 | 471.9 | 362.5 | 399.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 503.2 | 476.6 | 446.5 | 413.2 | 396.8 | 382.6 | 379.3 | 341.7 | 333.8 | 329.3 | 324.9 | 319.8 | 326.4 | 324.3 | 322.0 | 319.4 | - | - |
| Retained Earnings | 588.8 | 560.3 | 452.5 | 412.6 | 496.6 | 457.4 | 470.8 | 464.9 | 440.1 | 406.9 | 414.5 | 406.1 | 395.9 | 377.9 | 354.4 | 354.0 | - | - |
| Accumulated Other Comprehensive Income | (46.3) | (58.9) | (50.2) | (57.9) | (54.2) | (63.7) | (59.3) | (55.7) | (49.1) | (58.5) | (53.9) | (39.8) | (17.6) | (27.6) | (26.3) | (15.9) | - | - |
| Treasury Stock | 12.9 | 15.6 | 15.0 | 22.8 | 54.1 | 67.6 | 80.7 | 88.9 | 93.7 | 97.4 | 100.8 | 105.1 | 98.7 | 68.0 | 77.3 | 71.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,033.1 | 962.7 | 834.2 | 745.5 | 785.4 | 709.0 | 710.5 | 662.3 | 631.4 | 580.6 | 585.1 | 581.3 | 606.3 | 607.0 | 573.1 | 586.6 | 576.5 | 540.2 |
| Total Equity | 1,033.1 | 962.7 | 834.2 | 745.5 | 785.4 | 709.0 | 710.5 | 662.3 | 631.4 | 580.6 | 585.1 | 581.3 | 606.3 | 607.0 | 573.1 | 586.6 | 576.5 | 540.2 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 439.4 | 453.8 | 471.1 | 198.3 | 175.1 | 161.1 | 138.1 | 117.5 | 183.2 | - | - |
| Working Capital | 357.8 | 361.9 | 304.9 | 284.7 | 263.5 | 226.5 | 209.3 | 213.4 | 206.8 | 216.6 | 240.1 | 265.2 | 260.9 | 223.7 | 225.5 | 170.3 | - | - |
| Book Value | 1,033.1 | 962.7 | 834.2 | 745.5 | 785.4 | 709.0 | 710.5 | 662.3 | 631.4 | 580.6 | 585.1 | 581.3 | 606.3 | 607.0 | 573.1 | 586.6 | 576.5 | 540.2 |
| Tangible Book Value | (356.0) | (460.3) | (622.1) | (751.7) | (303.1) | (410.9) | (440.4) | (151.4) | (185.5) | (236.6) | 16.3 | 8.6 | 38.5 | 24.3 | 142.7 | 101.4 | 286.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.1 |
| 22.5 |
| 23.4 |
| 17.5 |
| 29.7 |
| 23.4 |
| 21.1 |
| 32.6 |
| 44.0 |
| 40.1 |
| 34.7 |
| 27.4 |
| 26.9 |
| 23.3 |
| 19.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.1 | 22.5 | 23.4 | 17.5 | 29.7 | 23.4 | 21.1 | 32.6 | 44.0 | 40.1 | 34.7 | 27.4 | 26.9 | 23.3 | 19.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 247.8 | 224.9 | 234.1 | 221.1 | 237.7 | 231.2 | 239.2 | 241.5 | 242.3 | 230.2 | 229.3 | 213.2 | 191.3 | 197.3 | 202.1 | 183.2 | 183.9 | 165.4 | 169.0 | 164.0 | 177.2 | 166.6 | 143.4 | 166.5 | 189.1 | 173.3 | 179.0 | 172.2 | 181.6 | 161.0 | 161.7 | 157.8 | 167.0 | 146.7 | 145.4 | 139.9 | 148.2 | 133.2 | 139.6 | 134.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 355.5 | 364.4 | 362.3 | 354.7 | 346.7 | 342.6 | 322.4 | 322.3 | 318.3 | 325.8 | 327.3 | 335.4 | 332.3 | 304.8 | 289.7 | 253.7 | 231.6 | 228.6 | 211.3 | 205.8 | 194.9 | 182.7 | 175.7 | 174.5 | 164.6 | 173.9 | 172.8 | 171.1 | 154.6 | 153.6 | 143.4 | 145.8 | 141.4 | 149.5 | 136.5 | 140.1 | 135.9 | 188.5 | 179.9 | 185.1 |
| Prepaid Expenses | 28.7 | 33.9 | 27.4 | 27.7 | 31.1 | 28.8 | 33.4 | 38.1 | 30.8 | 39.1 | 31.1 | 35.0 | 28.6 | 38.8 | 32.2 | 26.5 | 23.8 | 17.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 672.9 | 662.2 | 657.8 | 639.0 | 640.0 | 641.0 | 623.8 | 635.7 | 615.6 | 625.6 | 615.5 | 610.1 | 581.2 | 574.2 | 577.2 | 488.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 430.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 316.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 113.3 | 112.0 | 116.9 | 116.1 | 115.8 | 117.4 | 117.1 | 118.0 | 120.7 | 120.4 | 116.8 | 115.4 | 115.6 | 113.7 | 111.6 | 108.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 807.0 | 806.9 | 806.9 | 805.7 | 805.4 | 806.9 | 806.2 | 806.3 | 806.8 | 815.1 | 815.6 | 815.5 | 815.4 | 814.3 | 756.8 | 617.5 | 617.5 | 617.7 | ||||||||||||||||||||||
| Intangible Assets | 582.1 | 593.1 | 601.8 | 609.8 | 617.7 | 625.6 | 633.2 | 641.3 | 649.5 | 657.4 | 665.6 | 673.5 | 681.8 | 689.5 | 519.3 | 463.4 | 471.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 49.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 13.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 137.2 | 148.3 | 145.1 | 127.1 | 127.4 | 124.9 | 105.2 | 108.0 | 107.3 | 107.1 | 109.2 | 105.6 | 103.5 | 100.4 | 107.4 | 107.9 | 108.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,325.7 | 2,322.5 | 2,328.5 | 2,297.7 | 2,306.2 | 2,315.7 | 2,285.6 | 2,309.3 | 2,300.0 | 2,325.7 | 2,322.7 | 2,320.1 | 2,297.6 | 2,292.0 | 2,072.3 | 1,785.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 93.6 | 107.1 | 101.1 | 95.7 | 102.2 | 104.6 | 101.3 | 101.6 | 88.2 | 81.9 | 78.6 | 76.7 | 73.4 | 74.2 | 74.0 | 67.5 | 58.2 | 46.6 | 55.7 | 55.8 | 53.3 | 57.2 | 39.8 | 57.4 | 56.0 | 45.9 | 51.1 | 54.5 | 53.5 | 48.2 | 52.1 | 50.0 | 42.0 | 50.3 | 46.5 | 46.9 | 41.6 | 36.7 | 32.0 | 29.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 82.1 | 76.1 | 67.9 | 57.7 | 65.4 | 61.4 | 55.3 | 49.9 | 70.1 | 60.3 | 55.1 | 49.4 | 54.7 | 54.1 | 50.4 | 45.4 | 60.5 | 54.6 | ||||||||||||||||||||||
| Other Current Liabilities | 138.5 | 130.7 | 125.1 | 129.0 | 109.8 | 115.6 | 109.1 | 139.1 | 151.7 | 163.5 | 149.9 | 124.9 | 98.7 | 80.0 | 76.5 | 62.5 | 65.7 | |||||||||||||||||||||||
| Total Current Liabilities | 315.0 | 314.7 | 294.8 | 283.1 | 278.1 | 282.3 | 266.4 | 291.4 | 310.7 | 376.3 | 353.2 | 320.7 | 296.6 | 208.6 | 201.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 780.7 | 796.1 | 803.6 | 438.6 | 442.9 | 432.2 | 442.4 | 471.7 | 494.8 | 484.0 | 487.0 | 488.3 | 490.2 | 508.6 | 511.6 |
| Operating Lease Liabilities Non-Current | 43.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 79.5 | 74.9 | 69.8 | 70.0 | 74.1 | 65.8 | 64.9 | 64.0 | 60.9 | 66.9 | 66.1 | 65.5 | 66.7 | 112.6 | 105.9 | 63.2 | 68.5 | |||||||||||||||||||||||
| Pension Obligations | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 63.9 | 71.7 | 79.8 | 75.5 | 86.3 | 94.6 | 107.3 | 109.1 | 121.0 | 144.1 | 151.8 | 186.2 | 203.7 | 218.1 | 109.8 | 41.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,292.7 | 1,314.2 | 1,325.6 | 1,320.0 | 1,343.6 | 1,382.8 | 1,403.8 | 1,454.6 | 1,465.8 | 1,529.5 | 1,542.5 | 1,567.7 | 1,552.0 | 1,575.7 | 1,399.3 | 996.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 503.2 | 498.7 | 494.0 | 489.1 | 476.6 | 470.9 | 464.8 | 458.0 | 446.5 | 439.7 | 432.8 | 419.5 | 413.2 | 407.1 | 401.2 | 365.6 | 396.8 | |||||||||||||||||||||||
| Retained Earnings | 588.8 | 572.0 | 575.4 | 560.1 | 560.3 | 532.7 | 489.9 | 466.1 | 452.5 | 425.6 | 415.9 | 408.3 | 412.6 | 392.1 | 352.1 | 526.5 | 496.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (46.3) | (49.2) | (53.0) | (57.4) | (58.9) | (54.7) | (54.4) | (49.8) | (50.2) | (54.0) | (52.9) | (55.0) | (57.9) | (60.1) | (57.1) | |||||||||||||||||||||||||
| Treasury Stock | 12.9 | - | - | - | - | - | - | - | - | - | - | - | - | 23.1 | 23.5 | 50.0 | 54.1 | 57.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,033.1 | 1,008.3 | 1,002.9 | 977.6 | 962.7 | 932.9 | 881.8 | 854.7 | 834.2 | 796.2 | 780.2 | 752.5 | 745.5 | 716.3 | 673.0 | 789.5 | 785.4 | |||||||||||||||||||||||
| Total Equity | 1,033.1 | 1,008.3 | 1,002.9 | 977.6 | 962.7 | 932.9 | 881.8 | 854.7 | 834.2 | 796.2 | 780.2 | 752.5 | 745.5 | 716.3 | 673.0 | 789.5 | 785.4 | 755.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 794.2 | 809.7 | 817.9 | 456.9 | 460.9 | 449.2 | 458.2 | 486.4 | 508.3 | 496.5 | 498.3 | 498.5 | 500.3 | 518.8 | 521.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 357.8 | 347.5 | 362.9 | 355.9 | 361.9 | 358.7 | 357.4 | 344.3 | 304.9 | 249.3 | 262.4 | 289.4 | 284.7 | 365.7 | 376.1 | 300.7 | 263.5 | 260.2 | ||||||||||||||||||||||
| Book Value | 1,033.1 | 1,008.3 | 1,002.9 | 977.6 | 962.7 | 932.9 | 881.8 | 854.7 | 834.2 | 796.2 | 780.2 | 752.5 | 745.5 | 716.3 | 673.0 | 789.5 | 785.4 | 755.7 | ||||||||||||||||||||||
| Tangible Book Value | (356.0) | (391.8) | (405.9) | (437.9) | (460.3) | (499.5) | (557.6) | (592.9) | (622.1) | (676.3) | (701.0) | (736.6) | (751.7) | (787.4) | (603.1) | (291.4) | (303.1) | |||||||||||||||||||||||
| 16.5 |
| 17.8 |
| 17.3 |
| 19.4 |
| 24.6 |
| 27.8 |
| 17.8 |
| 21.8 |
| 22.9 |
| 24.0 |
| 20.7 |
| 19.2 |
| 18.9 |
| 17.6 |
| 15.7 |
| 16.4 |
| 18.3 |
| 18.9 |
| 19.0 |
| 20.7 |
| 28.2 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.1 |
| 460.1 |
| 443.4 |
| 443.2 |
| 424.4 |
| 416.7 |
| 404.2 |
| 378.7 |
| 393.2 |
| 397.4 |
| 399.0 |
| 397.3 |
| 390.7 |
| 374.4 |
| 363.5 |
| 347.4 |
| 342.4 |
| 356.8 |
| 356.7 |
| 340.3 |
| 333.5 |
| 330.5 |
| 369.4 |
| 371.0 |
| 367.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.9 |
| 109.2 |
| 107.7 |
| 109.4 |
| 111.4 |
| 112.3 |
| 113.2 |
| 114.2 |
| 118.9 |
| 116.7 |
| 117.3 |
| 117.0 |
| 113.2 |
| 113.7 |
| 115.0 |
| 115.7 |
| 116.2 |
| 117.0 |
| 118.2 |
| 119.7 |
| 122.0 |
| 123.4 |
| 125.4 |
| 126.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 618.3 |
| 618.1 |
| 618.4 |
| 617.4 |
| 616.7 |
| 615.7 |
| 618.0 |
| 615.8 |
| 616.4 |
| 615.2 |
| 400.4 |
| 401.0 |
| 401.1 |
| 401.9 |
| 402.0 |
| 401.8 |
| 401.1 |
| 398.2 |
| 397.7 |
| 398.4 |
| 398.2 |
| 398.4 |
| 478.9 |
| 486.6 |
| 493.9 |
| 501.5 |
| 509.7 |
| 517.2 |
| 525.0 |
| 532.8 |
| 535.8 |
| 538.2 |
| 547.0 |
| 413.2 |
| 415.2 |
| 429.9 |
| 419.7 |
| 414.9 |
| 419.0 |
| 410.9 |
| 414.8 |
| 419.5 |
| 424.2 |
| 429.0 |
| 434.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 14.9 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.0 |
| 106.2 |
| 100.9 |
| 103.6 |
| 99.6 |
| 98.2 |
| 102.9 |
| 108.0 |
| 91.1 |
| 90.2 |
| 91.0 |
| 67.9 |
| 69.6 |
| - |
| - |
| 68.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,766.0 |
| 1,754.1 |
| 1,762.0 |
| 1,746.6 |
| 1,751.7 |
| 1,743.1 |
| 1,723.9 |
| 1,751.0 |
| 1,775.1 |
| 1,758.4 |
| 1,759.4 |
| 1,760.8 |
| 1,369.1 |
| 1,363.0 |
| 1,363.7 |
| 1,350.0 |
| 1,358.0 |
| 1,361.2 |
| 1,335.3 |
| 1,328.0 |
| 1,329.0 |
| 1,330.7 |
| 1,338.8 |
| 1,342.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 13.5 |
| 14.4 |
| 18.3 |
| 18.0 |
| 17.0 |
| 15.8 |
| 14.7 |
| 13.5 |
| 12.4 |
| 11.3 |
| 10.2 |
| 10.1 |
| 10.1 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 6.2 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.2 |
| 40.9 |
| 50.2 |
| 44.9 |
| 36.8 |
| 34.8 |
| 53.7 |
| 45.1 |
| 36.8 |
| 30.0 |
| 42.9 |
| 34.4 |
| 31.7 |
| 27.3 |
| 34.3 |
| 28.6 |
| 26.4 |
| 24.6 |
| 32.0 |
| 31.3 |
| 30.2 |
| 27.6 |
| 69.7 |
| 71.7 |
| 65.4 |
| 68.3 |
| 60.2 |
| 58.8 |
| 54.2 |
| 64.8 |
| 56.2 |
| 54.4 |
| 52.4 |
| 46.2 |
| 64.2 |
| 75.9 |
| 66.2 |
| 59.0 |
| 46.9 |
| 44.4 |
| 42.7 |
| 30.1 |
| 34.7 |
| 33.9 |
| 36.5 |
| 187.6 |
| 196.6 |
| 183.2 |
| 198.5 |
| 182.2 |
| 190.2 |
| 179.0 |
| 150.6 |
| 160.0 |
| 188.1 |
| 160.7 |
| 155.8 |
| 151.3 |
| 160.9 |
| 164.9 |
| 176.7 |
| 159.3 |
| 150.0 |
| 139.3 |
| 129.7 |
| 125.4 |
| 114.0 |
| 112.9 |
| 106.2 |
| 103.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 10.2 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.9 |
| 57.6 |
| 56.6 |
| 57.9 |
| 72.9 |
| 64.9 |
| 72.3 |
| 74.5 |
| 76.3 |
| 74.8 |
| 76.6 |
| 81.1 |
| 79.3 |
| 80.1 |
| 78.3 |
| 77.7 |
| 112.4 |
| 113.7 |
| 114.4 |
| 119.1 |
| 119.0 |
| 118.9 |
| 119.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| 52.9 |
| 53.6 |
| 57.0 |
| 59.3 |
| 47.6 |
| 43.0 |
| 44.4 |
| 46.8 |
| 39.9 |
| 35.6 |
| 36.4 |
| 26.3 |
| 23.3 |
| 26.5 |
| 27.4 |
| 27.1 |
| 25.0 |
| 25.6 |
| 25.7 |
| 27.0 |
| 24.5 |
| 25.4 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 980.6 |
| 998.4 |
| 1,017.5 |
| 1,021.0 |
| 1,042.6 |
| 1,060.0 |
| 1,049.0 |
| 1,049.3 |
| 1,064.6 |
| 1,057.5 |
| 1,062.4 |
| 1,067.8 |
| 706.9 |
| 710.3 |
| 715.5 |
| 707.4 |
| 726.5 |
| 771.5 |
| 753.0 |
| 752.5 |
| 748.4 |
| 746.5 |
| 759.1 |
| 760.5 |
| 394.8 |
| 393.7 |
| 389.0 |
| 382.6 |
| 381.1 |
| 377.0 |
| 374.6 |
| 379.3 |
| 379.1 |
| 376.5 |
| 374.6 |
| 341.7 |
| 339.0 |
| 336.6 |
| 334.8 |
| 333.8 |
| 332.7 |
| 330.4 |
| 329.7 |
| 329.3 |
| 327.6 |
| 325.6 |
| 325.9 |
| 478.0 |
| 468.9 |
| 461.5 |
| 457.4 |
| 439.1 |
| 438.0 |
| 471.1 |
| 470.8 |
| 461.6 |
| 460.3 |
| 460.2 |
| 464.9 |
| 448.9 |
| 448.7 |
| 445.6 |
| 440.1 |
| 399.0 |
| 397.4 |
| 396.8 |
| 406.9 |
| 405.8 |
| 404.0 |
| 406.7 |
| (52.8) |
| (54.2) |
| (59.5) |
| (58.3) |
| (62.8) |
| (63.7) |
| (61.5) |
| (63.6) |
| (66.3) |
| (59.3) |
| (57.9) |
| (55.6) |
| (55.7) |
| (55.7) |
| (46.4) |
| (47.7) |
| (46.3) |
| (49.1) |
| (47.7) |
| (50.9) |
| (54.9) |
| (58.5) |
| (51.8) |
| (52.4) |
| (50.8) |
| 60.1 |
| 62.4 |
| 67.6 |
| 75.9 |
| 76.8 |
| 78.0 |
| 80.7 |
| 82.2 |
| 84.5 |
| 86.4 |
| 88.9 |
| 89.1 |
| 89.6 |
| 91.7 |
| 93.7 |
| 94.6 |
| 94.9 |
| 96.4 |
| 97.4 |
| 97.7 |
| 97.8 |
| 99.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 755.7 |
| 744.5 |
| 725.6 |
| 709.0 |
| 683.1 |
| 674.9 |
| 701.6 |
| 710.5 |
| 700.9 |
| 697.0 |
| 693.1 |
| 662.3 |
| 652.7 |
| 648.2 |
| 642.6 |
| 631.4 |
| 589.7 |
| 582.4 |
| 575.5 |
| 580.6 |
| 584.2 |
| 579.7 |
| 582.3 |
| 744.5 |
| 725.6 |
| 709.0 |
| 683.1 |
| 674.9 |
| 701.6 |
| 710.5 |
| 700.9 |
| 697.0 |
| 693.1 |
| 662.3 |
| 652.7 |
| 648.2 |
| 642.6 |
| 631.4 |
| 589.7 |
| 582.4 |
| 575.5 |
| 580.6 |
| 584.2 |
| 579.7 |
| 582.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 764.1 |
| 787.1 |
| 794.5 |
| 439.4 |
| 431.3 |
| 425.8 |
| 437.1 |
| 453.8 |
| 464.3 |
| 456.3 |
| 463.7 |
| 471.1 |
| 473.4 |
| 495.5 |
| 501.8 |
| 244.7 |
| 242.2 |
| 226.5 |
| 225.2 |
| 228.1 |
| 233.2 |
| 209.3 |
| 238.4 |
| 241.5 |
| 239.4 |
| 213.4 |
| 198.6 |
| 170.7 |
| 183.1 |
| 206.8 |
| 217.4 |
| 210.6 |
| 208.1 |
| 216.6 |
| 256.5 |
| 264.8 |
| 264.8 |
| 744.5 |
| 725.6 |
| 709.0 |
| 683.1 |
| 674.9 |
| 701.6 |
| 710.5 |
| 700.9 |
| 697.0 |
| 693.1 |
| 662.3 |
| 652.7 |
| 648.2 |
| 642.6 |
| 631.4 |
| 589.7 |
| 582.4 |
| 575.5 |
| 580.6 |
| 584.2 |
| 579.7 |
| 582.3 |
| (340.8) |
| (360.4) |
| (386.4) |
| (410.9) |
| (443.9) |
| (459.0) |
| (439.1) |
| (440.4) |
| (450.6) |
| (457.6) |
| (469.1) |
| (151.4) |
| (163.5) |
| (182.8) |
| (178.9) |
| (185.5) |
| (231.1) |
| (229.7) |
| (237.4) |
| (236.6) |
| (238.4) |
| (247.4) |
| (250.3) |