| (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 | 180.4 | 232.7 | 187.1 | 193.3 | 222.8 | 236.6 | 177.8 | 204.7 | 308.4 | 243.2 | 189.9 | 296.4 | 224.1 | 225.8 | 273.5 | 232.0 | 143.7 | 83.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 0.0 | 27.5 | 127.2 | 99.8 | 92.4 | - | - | - | |
| Cash And Short Term Investments | 180.4 | 232.7 | 187.1 | 193.3 | 222.8 | 236.6 | 177.8 | 204.7 | 308.4 | 243.2 | 217.4 | 423.6 | 323.9 | 318.2 | 273.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 662.2 | 629.7 | 599.7 | 616.6 | 552.7 | 455.3 | 529.5 | 534.6 | 497.7 | 452.4 | 460.0 | 474.2 | 430.8 | 438.8 | 445.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 513.6 | 476.7 | 418.1 | 502.4 | 384.5 | 322.7 | 332.8 | 334.1 | 293.5 | 234.1 | 265.0 | 253.4 | 234.8 | 256.1 | 271.5 | 203.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 368.6 | 379.4 | 304.9 | 338.5 | 293.9 | 187.7 | 237.5 | 201.3 | 194.0 | 143.3 | 179.2 | 216.6 | 186.5 | 199.2 | 215.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 640.0 | 510.0 | 623.4 | 646.7 | 463.3 | 625.0 | 634.6 | 514.9 | 587.9 | 403.0 | 391.0 | 245.5 | 201.4 | 205.8 | 253.6 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 443.2 | 443.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 671.2 | 538.3 | 657.5 | 650.4 | 511.8 | 628.8 | 636.7 | 543.1 | 611.2 | 454.2 | 392.8 | 243.7 | 102.8 | 203.5 | 205.7 | 311.7 | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 204.1 | 194.4 | 210.7 | 180.4 | 178.5 | 189.1 | 221.2 | 232.7 | 223.7 | 193.8 | 217.8 | 187.1 | 186.0 | 179.4 | 161.0 | |||||||||||||||||||||||||
| - |
| 232.0 |
| 143.7 |
| 83.4 |
| 358.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 105.5 | 99.0 | 81.1 | 94.2 | 84.0 | 82.1 | 82.5 | 52.3 | 51.4 | 51.0 | 60.1 | 46.3 | 39.7 | 47.4 | 46.1 | 43.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,461.7 | 1,438.1 | 1,286.0 | 1,406.5 | 1,244.0 | 1,096.7 | 1,122.6 | 1,125.7 | 1,151.0 | 1,009.7 | 1,030.7 | 1,225.3 | 1,055.7 | 1,085.7 | 1,066.6 | 860.2 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,158.4 | 1,091.1 | 1,045.9 | 980.6 | 977.0 | 906.1 | 831.2 | 790.4 | 744.2 | 680.8 | 657.5 | 647.5 | 605.7 | 564.7 | 554.4 | 510.9 | - | - |
| Property,Plant & Equipment Net | 644.5 | 645.5 | 652.9 | 594.4 | 617.8 | 631.6 | 588.9 | 509.3 | 484.6 | 469.8 | 470.6 | 451.7 | 419.3 | 384.9 | 391.5 | 365.9 | 381.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | 18.7 | 18.3 | 21.4 | 18.8 | 20.1 | 19.2 | - | - | - |
| Goodwill | 493.6 | 478.4 | 481.1 | 345.8 | 322.5 | 316.8 | 303.1 | 238.4 | 238.1 | 229.3 | 223.7 | 166.4 | 165.6 | 162.9 | 171.7 | 165.3 | 169.0 | - |
| Intangible Assets | 97.4 | 171.9 | 188.1 | 99.8 | 61.6 | 67.3 | 70.9 | 35.6 | 40.6 | 38.5 | 37.9 | 36.0 | 41.3 | 46.2 | 53.5 | 58.3 | 65.4 | - |
| Operating Lease Right Of Use Assets | 60.5 | 59.7 | 59.5 | 44.7 | 51.2 | 73.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 16.8 | 14.2 | 19.2 | 30.3 | 7.8 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 280.0 | 180.4 | 162.4 | 153.8 | 154.3 | 132.2 | 42.9 | 48.4 | 35.1 | 31.9 | 46.6 | 63.0 | 61.7 | 50.4 | 42.8 | 49.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,977.2 | 2,914.3 | 2,770.5 | 2,600.3 | 2,400.2 | 2,244.6 | 2,142.6 | 1,976.6 | 1,979.7 | 1,787.0 | 1,807.5 | 1,942.4 | 1,743.6 | 1,730.1 | 1,726.1 | 1,499.5 | 1,334.0 | - |
| 165.9 |
| - |
| - |
| Short Term Debt | 31.2 | 28.3 | 34.1 | 3.7 | 48.5 | 3.8 | 2.1 | 28.2 | 23.3 | 51.2 | 1.8 | (1.7) | (98.7) | (2.3) | (47.9) | 50.0 | - | - |
| Deferred Revenue Current | - | 19.7 | 25.3 | 22.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.1 | 20.2 | 17.8 | 16.3 | 18.1 | 25.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 144.3 | 140.9 | 119.4 | 113.8 | 126.8 | 71.2 | 32.2 | 34.5 | 31.1 | 37.5 | 42.9 | 40.8 | 38.5 | 49.2 | 64.0 | 40.5 | - | - |
| Other Current Liabilities | 162.5 | 166.3 | 85.0 | 91.2 | 92.1 | 86.1 | 73.1 | 86.6 | 85.1 | 85.3 | 82.9 | 80.1 | 74.6 | 72.1 | 68.3 | 53.6 | - | - |
| Total Current Liabilities | 757.2 | 782.5 | 756.4 | 629.6 | 606.6 | 406.8 | 482.9 | 469.4 | 484.1 | 543.8 | 560.6 | 609.6 | 476.4 | 498.5 | 496.2 | 389.3 | - | - |
| 261.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 37.8 | 41.3 | 42.4 | 28.5 | 33.7 | 48.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.5 | 16.1 | 32.3 | 32.7 | 26.6 | 16.7 | 13.2 | 4.2 | 3.6 | 3.1 | 12.5 | 22.4 | 23.6 | 4.6 | 11.2 | 7.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | 81.7 | 27.6 | 25.8 | 14.5 | - | 36.9 | - | - | - |
| Other Non-Current Liabilities | 106.6 | 103.4 | 108.0 | 91.1 | 88.2 | 112.5 | 48.5 | 40.3 | 79.1 | 118.5 | 68.5 | 64.2 | 55.6 | 113.5 | 78.2 | 100.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,523.7 | 1,425.2 | 1,449.8 | 1,467.1 | 1,263.1 | 1,240.8 | 1,239.9 | 1,118.8 | 1,125.2 | 1,015.6 | 1,030.8 | 939.9 | 658.4 | 820.1 | 791.4 | 752.9 | 645.4 | - |
| - |
| - |
| Additional Paid In Capital | 35.8 | 26.8 | 24.8 | 17.0 | 5.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,610.1 | 2,377.5 | 2,087.8 | 1,845.7 | 1,608.4 | 1,430.0 | 1,281.5 | 1,122.1 | 1,041.2 | 905.1 | 815.2 | 702.4 | 532.3 | 366.8 | 925.5 | 744.2 | - | - |
| Accumulated Other Comprehensive Income | (180.7) | (198.9) | (172.5) | (205.6) | (118.2) | (184.0) | (192.9) | (149.8) | (157.0) | (205.6) | (162.0) | (45.8) | (37.5) | (101.9) | 40.0 | (40.5) | (9.7) | - |
| Treasury Stock | - | - | - | - | 1,129.9 | 1,033.0 | 981.2 | 898.8 | 808.0 | 707.0 | 654.5 | 432.0 | 189.6 | 138.1 | 498.8 | 422.7 | - | - |
| Minority Interest | - | - | - | - | - | 5.8 | 5.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,453.5 | 1,489.1 | 1,320.7 | 1,133.2 | 1,137.1 | 992.9 | 892.7 | 857.8 | 854.5 | 771.4 | 778.7 | 1,002.4 | 1,085.2 | 910.0 | 934.7 | 746.6 | 688.6 | 740.0 |
| Total Equity | 1,453.5 | 1,489.1 | 1,320.7 | 1,133.2 | 1,137.1 | 992.9 | 892.7 | 857.8 | 854.5 | 771.4 | 778.7 | 1,002.4 | 1,085.2 | 910.0 | 934.7 | 746.6 | 688.6 | 740.0 |
| - |
| - |
| Net debt | 490.8 | 305.6 | 470.4 | 457.1 | 289.0 | 392.2 | 458.9 | 338.4 | 302.8 | 211.0 | 175.4 | (179.9) | (221.1) | (114.7) | (67.7) | 79.7 | - | - |
| Working Capital | 704.5 | 655.6 | 529.6 | 776.9 | 637.4 | 689.9 | 639.7 | 656.3 | 666.9 | 465.9 | 470.1 | 615.7 | 579.2 | 587.1 | 570.3 | 471.0 | - | - |
| Book Value | 1,453.5 | 1,489.1 | 1,320.7 | 1,133.2 | 1,137.1 | 992.9 | 892.7 | 857.8 | 854.5 | 771.4 | 778.7 | 1,002.4 | 1,085.2 | 910.0 | 934.7 | 746.6 | 688.6 | 740.0 |
| Tangible Book Value | 862.5 | 838.8 | 651.5 | 687.6 | 753.0 | 608.8 | 518.7 | 583.8 | 575.8 | 503.6 | 517.1 | 800.0 | 878.3 | 700.9 | 709.5 | 523.0 | 454.2 | - |
| 193.3 |
| 168.7 |
| 170.4 |
| 200.8 |
| 222.8 |
| 215.3 |
| 207.3 |
| 270.0 |
| 236.6 |
| 326.5 |
| 211.1 |
| 210.0 |
| 177.8 |
| 203.8 |
| 191.2 |
| 199.9 |
| 204.7 |
| 317.3 |
| 362.2 |
| 349.6 |
| 308.4 |
| 295.9 |
| 296.3 |
| 262.2 |
| 243.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 204.1 | 194.4 | 210.7 | 180.4 | 178.5 | 189.1 | 221.2 | 232.7 | 223.7 | 193.8 | 217.8 | 187.1 | 186.0 | 179.4 | 161.0 | 193.3 | 168.7 | 170.4 | 200.8 | 222.8 | 215.3 | 207.3 | 270.0 | 236.6 | 326.5 | 211.1 | 210.0 | 177.8 | 203.8 | 191.2 | 199.9 | 204.7 | 317.3 | 362.2 | 349.6 | 308.4 | 295.9 | 296.3 | 262.2 | 243.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 702.1 | 647.9 | 655.6 | 662.2 | 665.6 | 597.6 | 631.3 | 629.7 | 638.4 | 599.3 | 582.5 | 599.7 | 626.3 | 574.5 | 584.2 | 616.6 | 585.5 | 553.4 | 545.1 | 552.7 | 541.3 | 492.9 | 465.1 | 455.3 | 460.5 | 475.8 | 501.5 | 529.5 | 534.3 | 515.3 | 542.4 | 534.6 | 530.6 | 509.9 | 483.0 | 497.7 | 459.2 | 408.4 | 415.0 | 452.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 535.9 | 555.8 | 533.3 | 513.6 | 529.4 | 540.8 | 520.0 | 476.7 | 444.7 | 433.4 | 429.6 | 418.1 | 449.7 | 501.3 | 490.1 | 502.4 | 510.7 | 480.7 | 444.7 | 384.5 | 360.1 | 347.6 | 329.5 | 322.7 | 346.5 | 350.1 | 361.5 | 332.8 | 359.5 | 365.6 | 360.5 | 334.1 | 344.2 | 344.9 | 319.6 | 293.5 | 272.8 | 260.4 | 249.2 | 234.1 |
| Prepaid Expenses | 130.7 | 128.9 | 114.8 | 105.5 | 102.0 | 95.0 | 106.9 | 99.0 | 93.9 | 90.7 | 83.2 | 81.1 | 90.6 | 93.9 | 100.1 | 94.2 | 102.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,572.8 | 1,527.0 | 1,514.4 | 1,461.7 | 1,475.5 | 1,422.5 | 1,479.4 | 1,438.1 | 1,400.7 | 1,317.2 | 1,313.1 | 1,286.0 | 1,352.6 | 1,349.1 | 1,335.4 | 1,406.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,184.2 | 1,160.4 | 1,156.5 | 1,150.6 |
| Accumulated Depreciation | 1,223.1 | 1,215.2 | 1,180.4 | 1,158.4 | 1,149.9 | 1,116.4 | 1,112.3 | 1,091.1 | 1,076.3 | 1,074.9 | 1,047.2 | 1,045.9 | 1,052.8 | 1,034.6 | 982.8 | 980.6 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 637.2 | 645.3 | 638.9 | 644.5 | 648.3 | 637.8 | 647.4 | 645.5 | 642.8 | 647.0 | 642.3 | 652.9 | 640.9 | 625.8 | 590.8 | 594.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 499.4 | 504.1 | 494.8 | 493.6 | 489.8 | 469.3 | 479.9 | 478.4 | 475.3 | 475.9 | 469.3 | 481.1 | 380.3 | 350.2 | 340.1 | 345.8 | 336.6 | 344.3 | ||||||||||||||||||||||
| Intangible Assets | 92.3 | 95.0 | 96.4 | 97.4 | 101.7 | 160.8 | 168.3 | 171.9 | 174.6 | 179.4 | 181.7 | 188.1 | 138.8 | 96.4 | 95.2 | 99.8 | 73.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 53.2 | 62.0 | 58.4 | 60.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 285.8 | 289.0 | 282.3 | 280.0 | 281.2 | 270.9 | 268.6 | 180.4 | 172.7 | 164.0 | 162.2 | 162.4 | 162.9 | 157.1 | 150.5 | 153.8 | 150.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,087.5 | 3,060.4 | 3,026.8 | 2,977.2 | 2,996.5 | 2,961.3 | 3,043.6 | 2,914.3 | 2,866.1 | 2,783.5 | 2,768.6 | 2,770.5 | 2,675.5 | 2,578.6 | 2,512.0 | 2,600.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 353.4 | 348.8 | 372.9 | 368.6 | 362.0 | 375.2 | 373.5 | 379.4 | 370.0 | 325.8 | 324.9 | 304.9 | 311.1 | 302.1 | 320.7 | 338.5 | 335.8 | 324.5 | 310.0 | 293.9 | 268.1 | 228.1 | 209.4 | 187.7 | 202.7 | 210.1 | 229.1 | 237.5 | 238.7 | 226.7 | 230.6 | 201.3 | 201.5 | 200.0 | 190.6 | 194.0 | 179.0 | 157.8 | 160.7 | 143.3 |
| Short Term Debt | 10.3 | 0.0 | 2.5 | 31.2 | 83.6 | 37.7 | 78.2 | 28.3 | 49.4 | 50.4 | 74.6 | 34.1 | 26.6 | 4.0 | 0.2 | 3.7 | 31.3 | 63.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | 23.4 | 27.1 | 24.8 | 19.7 | 25.8 | 29.7 | 26.0 | 25.3 | 31.2 | 30.9 | - | 22.3 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 139.5 | 122.9 | 124.1 | 144.3 | 134.8 | 112.3 | 135.3 | 140.9 | 123.2 | 110.3 | 110.2 | 119.4 | 105.8 | 96.4 | 98.5 | 113.8 | 106.7 | |||||||||||||||||||||||
| Other Current Liabilities | 144.9 | 174.4 | 143.9 | 162.5 | 113.8 | 99.0 | 103.3 | 114.1 | 103.9 | 98.4 | 91.2 | 85.0 | 82.7 | 82.6 | 106.3 | 91.2 | 107.3 | |||||||||||||||||||||||
| Total Current Liabilities | 668.5 | 665.9 | 703.9 | 757.2 | 760.1 | 765.8 | 800.6 | 782.5 | 735.2 | 893.5 | 882.6 | 756.4 | 712.0 | 580.1 | 569.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 10.2 | 10.9 | 10.6 | 10.5 | 11.1 | 13.3 | 15.3 | 16.1 | 17.5 | 21.9 | 27.4 | 32.3 | 32.7 | 25.6 | 29.0 | 32.7 | 30.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 101.6 | 114.5 | 104.4 | 106.6 | 102.2 | 104.4 | 105.7 | 103.4 | 105.6 | 100.2 | 99.1 | 108.0 | 103.1 | 96.3 | 88.6 | 91.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,392.2 | 1,485.3 | 1,510.2 | 1,523.7 | 1,532.3 | 1,416.9 | 1,500.6 | 1,425.2 | 1,382.1 | 1,407.7 | 1,432.5 | 1,449.8 | 1,376.8 | 1,384.4 | 1,357.2 | 1,467.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 | 758.2 |
| Additional Paid In Capital | 40.5 | 38.1 | 37.0 | 35.8 | 34.2 | 33.3 | 32.6 | 26.8 | 23.7 | 24.0 | 25.6 | 24.8 | 22.0 | 20.2 | 22.2 | 17.0 | 12.9 | |||||||||||||||||||||||
| Retained Earnings | 2,865.3 | 2,747.2 | 2,724.1 | 2,610.1 | 2,565.6 | 2,507.8 | 2,476.4 | 2,377.5 | 2,332.5 | 2,219.0 | 2,180.2 | 2,087.8 | 2,056.5 | 1,962.8 | 1,932.8 | 1,845.7 | 1,785.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (151.6) | (143.8) | (172.7) | (180.7) | (175.8) | (223.0) | (193.0) | (198.9) | (200.1) | (189.2) | (208.3) | (172.5) | (179.5) | (180.2) | (239.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,267.8 | 1,231.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,695.3 | 1,575.1 | 1,516.6 | 1,453.5 | 1,464.2 | 1,544.4 | 1,543.0 | 1,489.1 | 1,484.0 | 1,375.8 | 1,336.1 | 1,320.7 | 1,298.7 | 1,194.2 | 1,154.8 | 1,133.2 | ||||||||||||||||||||||||
| Total Equity | 1,695.3 | 1,575.1 | 1,516.6 | 1,453.5 | 1,464.2 | 1,544.4 | 1,543.0 | 1,489.1 | 1,484.0 | 1,375.8 | 1,336.1 | 1,320.7 | 1,298.7 | 1,194.2 | 1,154.8 | 1,133.2 | 1,123.6 | 1,116.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10.3 | 0.0 | 2.5 | 31.2 | 83.6 | 37.7 | 78.2 | 28.3 | 49.4 | 50.4 | 74.6 | 34.1 | 26.6 | 4.0 | 0.2 | 3.7 | 31.3 | 63.9 | 41.2 | 48.5 | 25.1 | 16.7 | 1.0 | 3.8 | 8.1 | 34.7 | 60.9 | 2.1 | 50.3 | 50.4 | 59.0 | 28.2 | 4.1 | 17.7 | 13.8 | 23.3 | 206.3 | 176.4 | 169.1 | 165.5 |
| Net debt | (193.8) | (194.4) | (208.2) | (149.2) | (94.9) | (151.4) | (143.0) | (204.4) | (174.3) | (143.4) | (143.2) | (153.0) | (159.4) | (175.4) | (160.8) | (189.6) | (137.4) | (106.5) | ||||||||||||||||||||||
| Working Capital | 904.3 | 861.1 | 810.5 | 704.5 | 715.4 | 656.7 | 678.8 | 655.6 | 665.5 | 423.7 | 430.5 | 529.6 | 640.6 | 769.0 | 766.1 | 776.9 | 760.8 | 675.7 | ||||||||||||||||||||||
| Book Value | 1,695.3 | 1,575.1 | 1,516.6 | 1,453.5 | 1,464.2 | 1,544.4 | 1,543.0 | 1,489.1 | 1,484.0 | 1,375.8 | 1,336.1 | 1,320.7 | 1,298.7 | 1,194.2 | 1,154.8 | 1,133.2 | 1,123.6 | 1,116.8 | ||||||||||||||||||||||
| Tangible Book Value | 1,103.6 | 976.0 | 925.4 | 862.5 | 872.7 | 914.3 | 894.8 | 838.8 | 834.1 | 720.5 | 685.1 | 651.5 | 779.6 | 747.6 | 719.5 | 687.6 | 713.2 | |||||||||||||||||||||||
| 109.7 |
| 105.2 |
| 84.0 |
| 82.0 |
| 78.5 |
| 79.0 |
| 82.1 |
| 87.0 |
| 84.2 |
| 86.1 |
| 82.5 |
| 76.0 |
| 85.6 |
| 67.6 |
| 52.3 |
| 57.1 |
| 62.9 |
| 52.1 |
| 51.4 |
| 56.1 |
| 60.1 |
| 66.6 |
| 80.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,367.3 |
| 1,314.2 |
| 1,295.8 |
| 1,244.0 |
| 1,198.7 |
| 1,126.3 |
| 1,143.6 |
| 1,096.7 |
| 1,220.5 |
| 1,121.2 |
| 1,159.1 |
| 1,122.6 |
| 1,173.6 |
| 1,157.7 |
| 1,170.4 |
| 1,125.7 |
| 1,249.2 |
| 1,279.9 |
| 1,204.3 |
| 1,151.0 |
| 1,084.0 |
| 1,025.2 |
| 993.0 |
| 1,009.7 |
| 995.6 |
| 998.0 |
| 987.5 |
| 977.0 |
| - |
| 954.7 |
| 919.9 |
| 906.1 |
| 872.0 |
| 864.7 |
| 847.9 |
| 831.2 |
| 831.2 |
| 821.3 |
| 797.6 |
| 790.4 |
| 796.9 |
| 795.1 |
| 758.4 |
| 744.2 |
| 721.7 |
| 700.7 |
| 690.4 |
| 680.8 |
| 591.1 |
| 601.0 |
| 609.7 |
| 617.8 |
| - |
| 624.3 |
| 617.1 |
| 631.6 |
| 614.3 |
| 623.1 |
| 606.2 |
| 588.9 |
| 569.8 |
| 552.5 |
| 517.9 |
| 509.3 |
| 511.1 |
| 507.7 |
| 483.8 |
| 484.6 |
| 462.5 |
| 459.7 |
| 466.1 |
| 469.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 320.6 |
| 322.5 |
| 322.9 |
| 322.1 |
| 315.0 |
| 316.8 |
| 303.8 |
| 308.5 |
| 307.9 |
| 303.1 |
| 308.8 |
| 310.5 |
| 305.4 |
| 238.4 |
| 240.0 |
| 242.0 |
| 238.2 |
| 238.1 |
| 229.6 |
| 228.7 |
| 228.7 |
| 229.3 |
| 79.4 |
| 59.2 |
| 61.6 |
| 63.6 |
| 65.3 |
| 64.8 |
| 67.3 |
| 65.3 |
| 69.7 |
| 71.2 |
| 70.9 |
| 74.9 |
| 77.5 |
| 81.3 |
| 35.6 |
| 37.1 |
| 38.2 |
| 39.2 |
| 40.6 |
| 38.5 |
| 40.1 |
| 41.8 |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.4 |
| 76.0 |
| 79.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 15.4 |
| 14.0 |
| 14.2 |
| 14.7 |
| 15.4 |
| 19.0 |
| 19.2 |
| 14.5 |
| 24.9 |
| 30.6 |
| 30.3 |
| 35.4 |
| - |
| - |
| - |
| 152.4 |
| 153.2 |
| 154.3 |
| 206.7 |
| 198.4 |
| 193.7 |
| 199.5 |
| 47.8 |
| 48.3 |
| 45.6 |
| 42.9 |
| 64.1 |
| 52.7 |
| 50.0 |
| 48.4 |
| 43.1 |
| 38.6 |
| 36.3 |
| 35.1 |
| 30.3 |
| 29.8 |
| 30.9 |
| 31.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,519.2 |
| 2,491.3 |
| 2,438.5 |
| 2,400.2 |
| 2,354.6 |
| 2,271.1 |
| 2,269.4 |
| 2,244.6 |
| 2,338.5 |
| 2,262.2 |
| 2,283.3 |
| 2,142.6 |
| 2,205.9 |
| 2,166.3 |
| 2,144.0 |
| 1,976.6 |
| 2,095.0 |
| 2,131.3 |
| 2,032.4 |
| 1,979.7 |
| 1,880.3 |
| 1,817.7 |
| 1,794.1 |
| 1,787.0 |
| 41.2 |
| 48.5 |
| 25.1 |
| 16.7 |
| 1.0 |
| 3.8 |
| 8.1 |
| 34.7 |
| 60.9 |
| 2.1 |
| 50.3 |
| 50.4 |
| 59.0 |
| 28.2 |
| 4.1 |
| 17.7 |
| 13.8 |
| 23.3 |
| 206.3 |
| 176.4 |
| 169.1 |
| 165.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 25.9 |
| 24.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.6 |
| 108.6 |
| 126.8 |
| 119.8 |
| 99.4 |
| - |
| 71.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.3 |
| 122.1 |
| 92.1 |
| 96.2 |
| 131.3 |
| 175.8 |
| 120.8 |
| 148.0 |
| 177.5 |
| 166.3 |
| 193.1 |
| 157.1 |
| 200.4 |
| 183.0 |
| 224.6 |
| 191.7 |
| 216.9 |
| 185.3 |
| 216.2 |
| 169.0 |
| 180.6 |
| 157.7 |
| 183.8 |
| 629.6 |
| 606.5 |
| 638.5 |
| 581.9 |
| 606.6 |
| 548.8 |
| 499.5 |
| 419.4 |
| 406.8 |
| 432.8 |
| 498.2 |
| 531.1 |
| 482.9 |
| 446.4 |
| 493.1 |
| 487.6 |
| 469.4 |
| 397.7 |
| 435.0 |
| 415.1 |
| 484.1 |
| 654.9 |
| 615.5 |
| 563.4 |
| 543.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.4 |
| 50.1 |
| 54.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 26.5 |
| 26.6 |
| - |
| - |
| - |
| - |
| 18.6 |
| 19.5 |
| 17.0 |
| 13.2 |
| 19.0 |
| 14.8 |
| 12.9 |
| 4.2 |
| 5.0 |
| 4.7 |
| 4.3 |
| 3.6 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.3 |
| 77.1 |
| 85.0 |
| 88.2 |
| 118.3 |
| 202.1 |
| 210.2 |
| 129.2 |
| 45.8 |
| 45.3 |
| 44.9 |
| 48.5 |
| 39.7 |
| 38.9 |
| 39.2 |
| 40.3 |
| 168.4 |
| 197.0 |
| 100.3 |
| 100.2 |
| 122.1 |
| 120.5 |
| 118.1 |
| 118.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,395.6 |
| 1,374.5 |
| 1,322.6 |
| 1,263.1 |
| 1,201.2 |
| 1,196.7 |
| 1,205.9 |
| 1,240.8 |
| 1,383.7 |
| 1,311.0 |
| 1,355.6 |
| 1,239.9 |
| 1,248.1 |
| 1,280.6 |
| 1,276.7 |
| 1,118.8 |
| 1,258.6 |
| 1,304.4 |
| 1,151.4 |
| 1,125.2 |
| 1,078.3 |
| 1,037.0 |
| 1,009.4 |
| 1,015.6 |
| 12.0 |
| 12.3 |
| 5.8 |
| 5.4 |
| 5.1 |
| 2.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| 1,702.5 |
| 1,685.9 |
| 1,608.4 |
| 1,579.1 |
| 1,494.4 |
| 1,491.9 |
| 1,430.0 |
| 1,418.8 |
| 1,354.1 |
| 1,346.0 |
| 1,281.5 |
| 1,276.0 |
| 1,202.7 |
| 1,192.6 |
| 1,122.1 |
| 1,089.1 |
| 1,016.4 |
| 1,102.2 |
| 1,056.9 |
| 1,020.5 |
| 961.8 |
| 961.0 |
| 905.1 |
| (205.6) |
| (182.3) |
| (140.1) |
| (125.4) |
| (118.2) |
| (123.6) |
| (143.0) |
| (182.8) |
| (184.0) |
| (212.1) |
| (178.3) |
| (182.5) |
| (192.9) |
| (158.6) |
| (147.7) |
| (171.9) |
| (149.8) |
| (124.4) |
| (103.9) |
| (159.0) |
| (157.0) |
| (210.6) |
| (222.0) |
| (214.6) |
| (205.6) |
| 1,229.6 |
| 1,129.9 |
| 1,077.8 |
| 1,053.5 |
| 1,036.2 |
| 1,033.0 |
| 1,040.1 |
| 1,013.7 |
| 1,025.2 |
| 981.2 |
| 958.2 |
| 966.9 |
| 950.5 |
| 898.8 |
| 891.2 |
| 848.4 |
| 843.9 |
| 808.0 |
| 785.8 |
| 737.0 |
| 740.5 |
| 707.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,123.6 |
| 1,116.8 |
| 1,115.9 |
| 1,137.1 |
| 1,153.4 |
| 1,074.4 |
| 1,052.6 |
| 992.9 |
| 944.5 |
| 940.4 |
| 917.0 |
| 892.7 |
| 944.9 |
| 872.6 |
| 854.4 |
| 857.8 |
| 836.4 |
| 826.9 |
| 881.0 |
| 854.5 |
| 802.0 |
| 780.7 |
| 784.7 |
| 771.4 |
| 1,115.9 |
| 1,137.1 |
| 1,153.4 |
| 1,074.4 |
| 1,052.6 |
| 992.9 |
| 944.5 |
| 940.4 |
| 917.0 |
| 892.7 |
| 944.9 |
| 872.6 |
| 854.4 |
| 857.8 |
| 836.4 |
| 826.9 |
| 881.0 |
| 854.5 |
| 802.0 |
| 780.7 |
| 784.7 |
| 771.4 |
| (159.6) |
| (174.3) |
| (190.2) |
| (190.6) |
| (269.0) |
| (232.8) |
| (318.4) |
| (176.4) |
| (149.1) |
| (175.7) |
| (153.5) |
| (140.8) |
| (140.9) |
| (176.5) |
| (313.2) |
| (344.5) |
| (335.8) |
| (285.1) |
| (89.6) |
| (119.9) |
| (93.1) |
| (77.7) |
| 713.9 |
| 637.4 |
| 649.9 |
| 626.8 |
| 724.2 |
| 689.9 |
| 787.7 |
| 623.0 |
| 628.0 |
| 639.7 |
| 727.2 |
| 664.6 |
| 682.8 |
| 656.3 |
| 851.5 |
| 844.9 |
| 789.2 |
| 666.9 |
| 429.1 |
| 409.7 |
| 429.6 |
| 465.9 |
| 1,115.9 |
| 1,137.1 |
| 1,153.4 |
| 1,074.4 |
| 1,052.6 |
| 992.9 |
| 944.5 |
| 940.4 |
| 917.0 |
| 892.7 |
| 944.9 |
| 872.6 |
| 854.4 |
| 857.8 |
| 836.4 |
| 826.9 |
| 881.0 |
| 854.5 |
| 802.0 |
| 780.7 |
| 784.7 |
| 771.4 |
| 693.1 |
| 736.1 |
| 753.0 |
| 766.9 |
| 687.0 |
| 672.8 |
| 608.8 |
| 575.4 |
| 562.2 |
| 537.9 |
| 518.7 |
| 561.2 |
| 484.6 |
| 467.7 |
| 583.8 |
| 559.3 |
| 546.7 |
| 603.6 |
| 575.8 |
| 533.9 |
| 511.9 |
| 514.2 |
| 503.6 |