| (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 | 367.2 | 308.7 | 315.5 | 336.7 | 363.6 | 268.1 | 258.4 | 241.1 | 203.8 | 247.8 | 218.4 | 243.0 | 196.6 | 157.1 | 129.5 | 270.9 | 242.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 9.8 | 7.5 | 10.2 | 7.1 | 6.5 | 6.1 | 4.8 | 7.5 | 4.6 | 29.8 | 64.7 | 11.7 | 22.9 | 0.0 | - | 0.0 | 296.6 | ||
| Cash And Short Term Investments | 377.0 | 316.1 | 325.6 | 343.8 | 370.1 | 274.2 | 263.2 | 248.6 | 208.4 | 277.6 | 283.1 | 254.7 | 219.6 | 157.1 | 129.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 307.1 | 325.5 | 371.9 | 369.2 | 358.5 | 320.1 | 260.3 | 228.4 | 200.1 | 217.2 | 218.5 | 188.2 | 192.3 | 152.1 | 132.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 471.5 | 474.9 | 389.8 | 360.3 | 348.6 | 307.1 | 236.5 | 215.4 | 216.5 | 193.5 | 202.8 | 182.0 | 180.4 | 153.3 | 140.3 | 120.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,716.4 | 1,628.7 | 1,541.9 | 1,461.7 | 1,239.6 | 1,210.1 | 1,092.3 | 1,025.4 | 977.2 | 877.5 | 843.6 | 702.3 | 657.3 | 518.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 149.4 | 133.8 | 158.3 | 160.4 | 221.3 | 168.0 | 122.1 | 117.8 | 108.0 | 87.6 | 86.5 | 79.4 | 89.2 | 64.1 | 66.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 25.7 | 20.7 | 21.4 | 150.3 | 285.0 | 312.2 | 98.6 | 215.2 | 270.1 | 429.8 | 466.2 | 141.1 | 183.9 | 45.2 | 3.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 37.3 | 37.1 | 36.8 | 36.5 | 36.2 | 35.7 | 35.1 | 34.5 | 33.7 | 32.9 | 32.4 | 31.7 | 31.1 | 30.7 | 30.4 | 29.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 27.1 | 21.8 | 25.8 | 152.0 | 302.3 | 334.1 | 131.7 | 242.8 | 290.7 | 444.2 | 476.5 | 141.4 | 185.1 | 44.1 | 2.9 | 3.4 | |||
| (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 | 394.1 | 367.2 | 376.6 | 317.0 | 335.8 | 308.7 | 311.9 | 264.7 | 266.2 | 315.5 | 295.0 | 321.6 | 323.1 | 336.7 | 379.0 | |||||||||||||||||||||||||
| 103.5 |
| 56.2 |
| - |
| - |
| - |
| 270.9 |
| 538.6 |
| 103.5 |
| 56.2 |
| 129.2 |
| 103.0 |
| - |
| - |
| 89.7 |
| - |
| - |
| Prepaid Expenses | 96.2 | 101.5 | 97.0 | 84.0 | 107.2 | 70.2 | 48.8 | 42.4 | 37.3 | 44.4 | 46.1 | 50.5 | 47.4 | 18.9 | 19.1 | 11.7 | 11.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,257.0 | 1,224.2 | 1,187.4 | 1,161.7 | 1,187.7 | 1,024.0 | 810.0 | 734.8 | 662.3 | 732.8 | 750.6 | 675.5 | 650.1 | 491.4 | 426.8 | 540.8 | 750.6 | - | - |
| 457.2 |
| 401.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,224.8 | 1,108.3 | 1,004.3 | 913.2 | 836.4 | 791.3 | 706.7 | 636.0 | 581.8 | 535.4 | 479.9 | 437.8 | 386.5 | 322.4 | 266.2 | 215.2 | - | - | - |
| Property,Plant & Equipment Net | 649.6 | 684.3 | 746.2 | 736.7 | 582.1 | 530.8 | 469.6 | 446.8 | 459.2 | 402.0 | 439.3 | 309.9 | 322.0 | 243.3 | 225.4 | 200.7 | 163.0 | - | - |
| Long Term Investments | 20.6 | 23.9 | 25.5 | 22.9 | 47.0 | 18.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 156.3 | 86.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 183.4 | 181.6 | 146.6 | 144.8 | 149.9 | 158.3 | 141.3 | 132.4 | 134.2 | 129.4 | 132.9 | 81.2 | 84.7 | 87.4 | 67.8 | 68.9 | 68.1 | - | - |
| Intangible Assets | 45.5 | 67.4 | 63.9 | 79.1 | 94.6 | 110.6 | 119.5 | 137.9 | 156.4 | 174.9 | 196.4 | 45.0 | 53.6 | 44.3 | 24.2 | 28.8 | 34.9 | - | - |
| Operating Lease Right Of Use Assets | 52.0 | 53.7 | 50.8 | 43.9 | 49.7 | 54.5 | 57.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 59.3 | 52.0 | 51.6 | 35.3 | 21.3 | 57.8 | 17.5 | 31.7 | 40.6 | 56.0 | 45.1 | 43.8 | 39.1 | 43.7 | 30.8 | 27.2 | 0.0 | - | - |
| Other Non-Current Assets | 253.3 | 176.9 | 172.0 | 130.7 | 159.0 | 97.9 | 81.5 | 42.7 | 36.0 | 33.4 | 34.5 | 23.6 | 23.6 | 16.8 | 22.0 | 5.8 | 5.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,448.1 | 2,386.3 | 2,367.7 | 2,288.3 | 2,194.5 | 1,979.5 | 1,639.4 | 1,526.4 | 1,488.7 | 1,528.6 | 1,598.8 | 1,179.2 | 1,162.3 | 920.1 | 793.1 | 846.6 | - | - | - |
| 70.1 |
| 62.4 |
| - |
| - |
| Short Term Debt | 1.4 | 1.1 | 4.4 | 1.7 | 17.4 | 21.9 | 33.1 | 27.6 | 20.6 | 14.4 | 10.3 | 0.3 | 1.1 | (1.1) | (0.4) | (0.4) | 0.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.7 | 10.9 | 8.8 | 7.4 | 11.2 | 10.7 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 180.9 | 186.6 | 179.7 | 214.4 | 184.6 | 160.1 | 100.6 | 82.6 | 99.3 | 71.6 | 77.8 | 60.1 | 60.7 | 41.1 | 30.8 | 37.6 | 31.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 378.3 | 375.6 | 393.5 | 432.5 | 471.0 | 509.8 | 285.3 | 254.0 | 247.2 | 185.4 | 179.7 | 149.3 | 156.9 | 113.5 | 109.7 | 251.4 | 396.3 | - | - |
| 3.8 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 28.9 | 28.6 | 27.3 | 20.8 | 22.3 | 27.0 | 27.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.1 | 7.0 | 13.7 | 12.9 | 32.2 | 34.6 | 16.3 | 18.0 | 25.2 | 28.2 | 32.3 | 3.3 | 10.8 | 6.9 | 4.0 | 25.6 | 7.7 | - | - |
| Pension Obligations | 1.2 | 7.3 | 10.1 | 7.5 | 11.7 | 27.4 | 26.1 | 23.9 | 31.8 | 28.1 | 29.0 | 37.0 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 77.5 | 90.6 | 99.8 | 80.9 | 122.9 | 130.8 | 120.5 | 90.8 | 94.9 | 81.4 | 90.2 | 78.9 | 78.9 | 42.0 | 30.7 | 37.5 | 40.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 78.9 | 78.9 | 42.0 | 30.7 | 37.5 | - | - | - |
| Total Liabilities | 509.7 | 517.3 | 558.0 | 705.4 | 891.8 | 963.3 | 486.6 | 548.9 | 614.8 | 708.1 | 755.8 | 369.0 | 418.6 | 199.6 | 144.3 | 293.7 | 571.0 | - | - |
| 29.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (110.7) | (146.7) | (143.2) | (128.2) | (50.5) | (73.6) | (108.1) | (101.8) | (83.5) | (112.7) | (84.4) | (68.4) | (44.0) | (34.0) | (35.8) | (4.0) | (48.0) | - | - |
| Treasury Stock | 371.9 | 338.1 | 338.0 | 337.5 | 336.9 | 335.9 | 37.8 | 37.8 | 37.8 | 29.0 | 11.0 | - | - | - | - | - | - | - | - |
| Minority Interest | 60.3 | 73.6 | 68.9 | 69.3 | 65.5 | 52.3 | 46.4 | 46.0 | 42.4 | 44.4 | 47.7 | 41.9 | 40.9 | 43.3 | 15.0 | 11.4 | 10.3 | - | - |
| Total Stockholders Equity | 1,878.1 | 1,795.3 | 1,740.7 | 1,513.6 | 1,237.2 | 963.8 | 1,106.4 | 931.5 | 831.5 | 776.0 | 795.3 | 768.3 | 702.7 | 677.2 | 633.8 | 541.4 | 440.6 | 399.6 | 404.1 |
| Total Equity | 1,938.4 | 1,868.9 | 1,809.7 | 1,582.9 | 1,302.7 | 1,016.1 | 1,152.8 | 977.4 | 873.9 | 820.5 | 843.0 | 810.2 | 743.7 | 720.4 | 648.7 | 552.9 | 450.9 | 399.6 | 404.1 |
| 0.4 |
| - |
| - |
| Net debt | (349.9) | (294.4) | (299.8) | (191.8) | (67.8) | 59.9 | (131.5) | (5.7) | 82.3 | 166.6 | 193.4 | (113.4) | (34.5) | (113.0) | (126.7) | (267.5) | (538.2) | - | - |
| Working Capital | 878.6 | 848.6 | 793.9 | 729.1 | 716.6 | 514.2 | 524.6 | 480.8 | 415.2 | 547.4 | 570.9 | 526.2 | 493.2 | 377.9 | 317.1 | 289.4 | 354.3 | - | - |
| Book Value | 1,878.1 | 1,795.3 | 1,740.7 | 1,513.6 | 1,237.2 | 963.8 | 1,106.4 | 931.5 | 831.5 | 776.0 | 795.3 | 768.3 | 702.7 | 677.2 | 633.8 | 541.4 | 440.6 | 399.6 | 404.1 |
| Tangible Book Value | 1,649.2 | 1,546.3 | 1,530.2 | 1,289.8 | 992.8 | 694.9 | 845.6 | 661.1 | 540.9 | 471.7 | 466.0 | 642.0 | 564.5 | 545.5 | 541.7 | 443.7 | 337.7 | - | - |
| - |
| 303.3 |
| 363.6 |
| 280.5 |
| 292.7 |
| 276.3 |
| 268.1 |
| 587.6 |
| 503.2 |
| 269.5 |
| 258.4 |
| 218.3 |
| 235.4 |
| 301.2 |
| 241.1 |
| 150.3 |
| 152.4 |
| 182.4 |
| 203.8 |
| 201.2 |
| 266.6 |
| 265.1 |
| 247.8 |
| 220.5 |
| 192.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 10.2 | 9.8 | 9.8 | 10.3 | 8.2 | 7.5 | 7.5 | 9.2 | 9.8 | 10.2 | 9.9 | 9.0 | 8.8 | 7.1 | 6.9 | - | 9.2 | 6.5 | 7.4 | 7.4 | 8.4 | 6.1 | 3.0 | 3.7 | 2.9 | 4.8 | 7.9 | 6.6 | 6.8 | 7.5 | 7.3 | 7.2 | 3.9 | 4.6 | 12.7 | 16.4 | 32.5 | 29.8 | 34.8 | 44.2 |
| Cash And Short Term Investments | 404.3 | 377.0 | 386.4 | 327.3 | 343.9 | 316.1 | 319.3 | 273.9 | 276.0 | 325.6 | 304.9 | 330.7 | 331.9 | 343.8 | 385.9 | - | 312.5 | 370.1 | 287.9 | 300.0 | 284.6 | 274.2 | 590.7 | 506.9 | 272.4 | 263.2 | 226.3 | 242.0 | 307.9 | 248.6 | 157.6 | 159.6 | 186.3 | 208.4 | 214.0 | 283.0 | 297.6 | 277.6 | 255.3 | 236.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 304.5 | 307.1 | 303.8 | 313.5 | 302.2 | 325.5 | 358.9 | 385.0 | 391.5 | 371.9 | 414.2 | 393.1 | 369.1 | 369.2 | 377.5 | - | 362.0 | 358.5 | 348.7 | 339.1 | 332.2 | 320.1 | 261.8 | 268.6 | 243.7 | 260.3 | 257.4 | 240.1 | 215.2 | 228.4 | 228.1 | 199.9 | 174.1 | 200.1 | 230.5 | 223.0 | 205.0 | 217.2 | 239.3 | 229.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 492.8 | 471.5 | 470.9 | 482.7 | 471.0 | 474.9 | 482.0 | 461.5 | 429.4 | 389.8 | 343.7 | 325.7 | 341.9 | 360.3 | 374.8 | - | 370.0 | 348.6 | 322.1 | 304.1 | 290.0 | 307.1 | 260.3 | 255.8 | 307.1 | 236.5 | 230.8 | 223.0 | 216.6 | 215.4 | 219.1 | 222.8 | 236.5 | 216.5 | 211.4 | 207.7 | 191.3 | 193.5 | 204.3 | 209.9 |
| Prepaid Expenses | 96.1 | 96.2 | 106.9 | 115.4 | 102.5 | 101.5 | 96.9 | 97.1 | 100.0 | 97.0 | 117.2 | 107.7 | 76.1 | 84.0 | 131.5 | - | 104.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,302.7 | 1,257.0 | 1,273.5 | 1,244.6 | 1,224.9 | 1,224.2 | 1,262.4 | 1,220.5 | 1,201.2 | 1,187.4 | 1,182.6 | 1,160.4 | 1,121.8 | 1,161.7 | 1,276.6 | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 652.2 | 649.6 | 657.4 | 680.0 | 665.9 | 684.3 | 703.7 | 707.6 | 723.5 | 746.2 | 736.1 | 748.1 | 755.7 | 736.7 | 698.5 | - | ||||||||||||||||||||||||
| Long Term Investments | 22.6 | 20.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 154.7 | 156.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 182.3 | 183.4 | 183.1 | 185.3 | 182.3 | 181.6 | 148.5 | 145.6 | 146.9 | 146.6 | 143.7 | 146.1 | 145.9 | 144.8 | 141.2 | 1,779.0 | 148.0 | 149.9 | ||||||||||||||||||||||
| Intangible Assets | 41.4 | 45.5 | 50.3 | 56.3 | 61.6 | 67.4 | 53.7 | 57.4 | 60.0 | 63.9 | 67.4 | 71.5 | 75.4 | 79.1 | 81.6 | - | 90.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 48.6 | 38.7 | 55.2 | 58.3 | 52.8 | 53.7 | 45.7 | 47.8 | 50.7 | 50.8 | 51.8 | 54.1 | 56.8 | 43.9 | 45.0 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 58.3 | 59.3 | 54.5 | 55.0 | 51.7 | 52.0 | 52.4 | 51.0 | 50.9 | 51.6 | 35.8 | 35.4 | 36.2 | 35.3 | 17.7 | - | 21.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 57.6 | 58.3 | 250.9 | 250.3 | 170.1 | 176.9 | 168.6 | 179.0 | 173.7 | 172.0 | 174.5 | 179.6 | 150.6 | 130.7 | 147.0 | - | 163.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,497.7 | 2,448.1 | 2,469.8 | 2,471.6 | 2,356.3 | 2,386.3 | 2,389.4 | 2,361.1 | 2,356.2 | 2,367.7 | 2,340.2 | 2,341.1 | 2,285.6 | 2,288.3 | 2,362.6 | - | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 169.2 | 149.4 | 146.9 | 148.3 | 135.6 | 133.8 | 150.2 | 156.7 | 149.2 | 158.3 | 161.1 | 152.2 | 143.7 | 160.4 | 196.5 | - | 211.4 | 221.3 | 195.1 | 181.9 | 172.2 | 168.0 | 127.3 | 138.7 | 112.1 | 122.1 | 117.2 | 110.5 | 107.1 | 117.8 | 117.1 | 104.6 | 107.0 | 108.0 | 111.7 | 110.3 | 90.8 | 87.6 | 90.5 | 93.3 |
| Short Term Debt | 1.6 | 1.4 | 4.8 | 1.6 | 1.4 | 1.1 | 1.4 | 1.3 | 1.3 | 4.4 | 1.1 | 1.1 | 1.2 | 1.7 | 9.3 | - | 11.1 | 17.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.1 | 10.7 | 11.1 | 11.6 | 11.2 | 10.9 | 9.2 | 9.4 | 9.8 | 8.8 | 8.5 | 8.7 | 9.5 | 7.4 | 8.2 | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 411.4 | 378.3 | 383.8 | 373.6 | 356.9 | 375.6 | 352.8 | 361.0 | 377.3 | 393.5 | 414.9 | 413.0 | 390.3 | 432.5 | 511.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 25.3 | 25.7 | 24.9 | 26.4 | 20.5 | 20.7 | 22.2 | 20.3 | 20.9 | 21.4 | 23.8 | 56.9 | 91.8 | 150.3 | 261.8 | - | 205.5 | 285.0 | 238.4 | 243.3 | 347.8 | 312.2 | 348.2 | 298.0 | - | 98.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 37.4 | 28.9 | 31.4 | 34.0 | 27.6 | 28.6 | 22.5 | 23.9 | 26.4 | 27.3 | 27.9 | 30.0 | 32.1 | 20.8 | 20.8 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.9 | 6.1 | 11.2 | 14.3 | 6.1 | 7.0 | 11.6 | 9.5 | 10.5 | 13.7 | 13.0 | 13.6 | 13.0 | 12.9 | 30.1 | - | 32.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 45.9 | 48.6 | 82.6 | 99.9 | 77.7 | 90.6 | 86.9 | 86.0 | 89.9 | 99.8 | 99.2 | 97.8 | 126.9 | 80.9 | 107.1 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 546.9 | 509.7 | 522.4 | 537.4 | 484.5 | 517.3 | 506.1 | 509.5 | 531.4 | 558.0 | 581.3 | 610.5 | 619.9 | 705.4 | 899.9 | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 37.3 | 37.3 | 37.3 | 37.1 | 37.1 | 37.1 | 37.1 | 37.0 | 36.9 | 36.8 | 36.8 | 36.7 | 36.7 | 36.5 | 36.5 | - | 36.3 | 36.2 | 36.2 | 36.0 | 35.9 | 35.7 | 35.6 | 35.4 | 35.3 | 35.1 | 35.0 | 34.8 | 34.7 | 34.5 | 34.4 | 34.2 | 34.0 | 33.7 | 33.5 | 33.3 | 33.0 | 32.9 | 32.9 | 32.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (120.3) | (110.7) | (106.7) | (100.3) | (141.9) | (146.7) | (115.6) | (135.2) | (149.1) | (143.2) | (161.6) | (139.1) | (117.5) | (128.2) | (144.5) | |||||||||||||||||||||||||
| Treasury Stock | 372.1 | 371.9 | 348.1 | 348.1 | 338.1 | 338.1 | 338.1 | 338.1 | 338.0 | 338.0 | 338.0 | 337.7 | 337.5 | 337.5 | 337.5 | - | 336.9 | 336.9 | ||||||||||||||||||||||
| Minority Interest | 61.5 | 60.3 | 58.3 | 57.1 | 70.6 | 73.6 | 71.7 | 77.2 | 76.2 | 68.9 | 69.2 | 68.1 | 70.2 | 69.3 | 66.8 | - | 62.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,889.4 | 1,878.1 | 1,889.2 | 1,877.1 | 1,801.2 | 1,795.3 | 1,811.6 | 1,774.4 | 1,748.6 | 1,740.7 | 1,689.7 | 1,662.5 | 1,595.5 | 1,513.6 | 1,395.9 | - | ||||||||||||||||||||||||
| Total Equity | 1,950.9 | 1,938.4 | 1,947.4 | 1,934.2 | 1,871.8 | 1,868.9 | 1,883.3 | 1,851.6 | 1,824.8 | 1,809.7 | 1,758.9 | 1,730.6 | 1,665.7 | 1,582.9 | 1,462.7 | - | 1,360.0 | 1,302.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 27.0 | 27.1 | 29.6 | 28.0 | 21.9 | 21.8 | 23.6 | 21.7 | 22.2 | 25.8 | 24.9 | 58.1 | 93.0 | 152.0 | 271.0 | - | 216.6 | 302.3 | 256.8 | 261.7 | 366.2 | 334.1 | 363.2 | 311.0 | 34.7 | 131.7 | 31.5 | 30.0 | 28.4 | 27.6 | 26.3 | 23.7 | 21.9 | 20.6 | 19.1 | 17.9 | 15.9 | 14.4 | 10.3 | 10.3 |
| Net debt | (377.3) | (349.9) | (356.8) | (299.4) | (322.0) | (294.4) | (295.7) | (252.2) | (253.8) | (299.8) | (280.0) | (272.6) | (239.0) | (191.8) | (114.9) | - | (96.0) | (67.8) | ||||||||||||||||||||||
| Working Capital | 891.3 | 878.6 | 889.7 | 871.0 | 868.0 | 848.6 | 909.7 | 859.5 | 824.0 | 793.9 | 767.7 | 747.4 | 731.4 | 729.1 | 765.0 | - | 688.6 | 716.6 | ||||||||||||||||||||||
| Book Value | 1,889.4 | 1,878.1 | 1,889.2 | 1,877.1 | 1,801.2 | 1,795.3 | 1,811.6 | 1,774.4 | 1,748.6 | 1,740.7 | 1,689.7 | 1,662.5 | 1,595.5 | 1,513.6 | 1,395.9 | - | 1,297.5 | 1,237.2 | ||||||||||||||||||||||
| Tangible Book Value | 1,665.7 | 1,649.2 | 1,655.7 | 1,635.5 | 1,557.4 | 1,546.3 | 1,609.4 | 1,571.4 | 1,541.7 | 1,530.2 | 1,478.5 | 1,444.8 | 1,374.1 | 1,289.8 | 1,173.1 | - | 1,059.1 | |||||||||||||||||||||||
| 107.2 |
| 100.9 |
| 96.9 |
| 88.7 |
| 70.2 |
| 102.0 |
| 95.2 |
| 48.1 |
| 50.0 |
| 43.6 |
| 46.7 |
| 41.3 |
| 42.4 |
| 42.8 |
| 36.2 |
| 37.4 |
| 37.3 |
| 45.6 |
| 44.7 |
| 45.3 |
| 44.4 |
| 40.7 |
| 41.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,152.1 |
| 1,187.7 |
| 1,063.9 |
| 1,042.5 |
| 1,050.4 |
| 1,024.0 |
| 1,214.7 |
| 1,126.5 |
| 796.4 |
| 810.0 |
| 763.0 |
| 756.7 |
| 781.0 |
| 734.8 |
| 647.6 |
| 618.5 |
| 634.3 |
| 662.3 |
| 701.5 |
| 758.4 |
| 739.2 |
| 732.8 |
| 739.5 |
| 718.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 589.9 |
| 582.1 |
| 540.5 |
| 522.2 |
| 510.5 |
| 530.8 |
| 453.5 |
| 450.6 |
| 456.1 |
| 469.6 |
| 468.1 |
| 470.7 |
| 441.2 |
| 446.8 |
| 454.1 |
| 460.2 |
| 469.7 |
| 459.2 |
| 446.1 |
| 427.1 |
| 405.2 |
| 402.0 |
| 415.6 |
| 425.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.6 |
| 159.6 |
| 158.6 |
| 158.3 |
| 155.5 |
| 152.1 |
| 149.7 |
| 141.3 |
| 138.0 |
| 138.8 |
| 135.7 |
| 132.4 |
| 132.9 |
| 132.8 |
| 136.0 |
| 134.2 |
| 133.5 |
| 132.3 |
| 131.1 |
| 129.4 |
| 131.7 |
| 131.4 |
| 94.6 |
| 98.6 |
| 102.7 |
| 106.6 |
| 110.6 |
| 114.3 |
| 118.1 |
| 121.2 |
| 119.5 |
| 125.4 |
| 130.0 |
| 133.5 |
| 137.9 |
| 142.5 |
| 146.9 |
| 151.8 |
| 156.4 |
| 161.1 |
| 165.7 |
| 170.2 |
| 174.9 |
| 180.2 |
| 185.5 |
| 48.0 |
| 49.7 |
| 57.6 |
| 60.6 |
| 63.3 |
| 54.5 |
| 49.4 |
| 51.7 |
| 53.9 |
| 57.4 |
| 60.2 |
| 63.9 |
| 64.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 52.4 |
| 52.2 |
| 51.8 |
| 57.8 |
| 23.6 |
| 18.1 |
| 17.0 |
| 17.5 |
| 29.0 |
| 28.8 |
| 31.8 |
| 31.7 |
| 44.0 |
| 39.8 |
| 41.2 |
| 40.6 |
| 64.1 |
| 62.1 |
| 61.6 |
| 56.0 |
| 50.7 |
| 47.9 |
| 159.0 |
| 136.9 |
| 113.8 |
| 112.6 |
| 97.9 |
| 71.1 |
| 71.7 |
| 79.8 |
| 81.5 |
| 86.2 |
| 89.3 |
| 89.8 |
| 42.7 |
| 46.7 |
| 38.4 |
| 38.4 |
| 36.0 |
| 34.3 |
| 33.5 |
| 33.7 |
| 33.4 |
| 34.7 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,165.5 |
| 2,194.5 |
| 2,041.9 |
| 1,993.0 |
| 1,990.3 |
| 1,979.5 |
| 2,032.7 |
| 1,937.2 |
| 1,620.3 |
| 1,639.4 |
| 1,609.8 |
| 1,614.2 |
| 1,613.0 |
| 1,526.4 |
| 1,467.8 |
| 1,436.8 |
| 1,471.4 |
| 1,488.7 |
| 1,540.6 |
| 1,579.1 |
| 1,541.0 |
| 1,528.6 |
| 1,552.4 |
| 1,542.9 |
| 18.4 |
| 18.3 |
| 18.4 |
| 21.9 |
| 15.0 |
| 13.1 |
| 34.7 |
| 33.1 |
| 31.5 |
| 30.0 |
| 28.4 |
| 27.6 |
| 26.3 |
| 23.7 |
| 21.9 |
| 20.6 |
| 19.1 |
| 17.9 |
| 15.9 |
| 14.4 |
| 10.3 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 11.2 |
| 13.6 |
| 13.8 |
| 13.9 |
| 10.7 |
| 10.9 |
| 11.4 |
| 11.6 |
| 12.6 |
| 12.2 |
| 12.3 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.5 |
| 74.9 |
| 71.6 |
| 71.8 |
| 76.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 463.5 |
| 471.0 |
| 444.6 |
| 460.2 |
| 432.8 |
| 509.8 |
| 321.5 |
| 325.3 |
| 264.1 |
| 285.3 |
| 297.7 |
| 275.4 |
| 256.1 |
| 254.0 |
| 261.9 |
| 237.7 |
| 240.4 |
| 247.2 |
| 225.2 |
| 217.0 |
| 187.9 |
| 185.4 |
| 172.6 |
| 180.1 |
| 21.4 |
| 22.3 |
| 27.6 |
| 30.4 |
| 32.7 |
| 27.0 |
| 21.7 |
| 22.9 |
| 24.7 |
| 27.5 |
| 29.9 |
| 33.5 |
| 34.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.2 |
| 34.7 |
| 34.8 |
| 34.6 |
| 34.6 |
| 14.4 |
| 16.2 |
| 16.3 |
| 16.3 |
| 18.7 |
| 19.0 |
| 18.0 |
| 18.0 |
| 26.3 |
| 26.3 |
| 26.3 |
| 25.2 |
| 28.6 |
| 28.6 |
| 28.2 |
| 28.2 |
| 32.2 |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.0 |
| 122.9 |
| 127.4 |
| 132.3 |
| 139.0 |
| 130.8 |
| 114.9 |
| 117.7 |
| 111.5 |
| 120.5 |
| 128.4 |
| 126.6 |
| 134.2 |
| 90.8 |
| 87.2 |
| 87.8 |
| 94.9 |
| 94.9 |
| 85.2 |
| 82.9 |
| 80.2 |
| 81.4 |
| 97.2 |
| 90.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 805.4 |
| 891.8 |
| 824.8 |
| 850.0 |
| 933.4 |
| 963.3 |
| 781.6 |
| 741.5 |
| 438.0 |
| 486.6 |
| 532.7 |
| 563.0 |
| 595.7 |
| 548.9 |
| 515.3 |
| 514.0 |
| 561.6 |
| 614.8 |
| 645.7 |
| 711.8 |
| 696.8 |
| 708.1 |
| 709.0 |
| 703.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (61.8) |
| (50.5) |
| (58.3) |
| (55.8) |
| (71.6) |
| (73.6) |
| (97.1) |
| (118.5) |
| (109.5) |
| (108.1) |
| (127.7) |
| (112.2) |
| (106.8) |
| (101.8) |
| (91.6) |
| (81.6) |
| (64.8) |
| (83.5) |
| (89.7) |
| (97.0) |
| (101.8) |
| (112.7) |
| (105.7) |
| (97.4) |
| 336.9 |
| 336.1 |
| 335.9 |
| 335.9 |
| 39.2 |
| 38.7 |
| 38.5 |
| 37.8 |
| 37.8 |
| 37.8 |
| 37.8 |
| 37.8 |
| 37.8 |
| 37.8 |
| 37.8 |
| 37.8 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 11.0 |
| 11.0 |
| 65.5 |
| 61.1 |
| 60.4 |
| 54.4 |
| 52.3 |
| 52.5 |
| 52.2 |
| 57.3 |
| 46.4 |
| 47.2 |
| 47.2 |
| 48.6 |
| 46.0 |
| 44.8 |
| 40.4 |
| 41.3 |
| 42.4 |
| 41.6 |
| 40.8 |
| 44.9 |
| 44.4 |
| 44.8 |
| 47.9 |
| 1,297.5 |
| 1,237.2 |
| 1,156.1 |
| 1,082.6 |
| 1,002.6 |
| 963.8 |
| 1,198.6 |
| 1,143.4 |
| 1,125.0 |
| 1,106.4 |
| 1,029.9 |
| 1,004.0 |
| 968.7 |
| 931.5 |
| 907.7 |
| 882.4 |
| 868.6 |
| 831.5 |
| 853.2 |
| 826.5 |
| 799.2 |
| 776.0 |
| 798.6 |
| 791.9 |
| 1,217.1 |
| 1,143.0 |
| 1,057.0 |
| 1,016.1 |
| 1,251.1 |
| 1,195.6 |
| 1,182.3 |
| 1,152.8 |
| 1,077.1 |
| 1,051.2 |
| 1,017.3 |
| 977.4 |
| 952.5 |
| 922.8 |
| 909.8 |
| 873.9 |
| 894.9 |
| 867.3 |
| 844.2 |
| 820.5 |
| 843.4 |
| 839.9 |
| (31.1) |
| (38.4) |
| 81.6 |
| 59.9 |
| (227.5) |
| (195.8) |
| (237.7) |
| (131.5) |
| (194.7) |
| (212.0) |
| (279.5) |
| (220.9) |
| (131.3) |
| (135.9) |
| (164.4) |
| (187.7) |
| (194.9) |
| (265.1) |
| (281.7) |
| (263.3) |
| (245.0) |
| (226.5) |
| 619.3 |
| 582.3 |
| 617.5 |
| 514.2 |
| 893.2 |
| 801.2 |
| 532.3 |
| 524.6 |
| 465.3 |
| 481.2 |
| 524.8 |
| 480.8 |
| 385.7 |
| 380.8 |
| 393.9 |
| 415.2 |
| 476.3 |
| 541.4 |
| 551.4 |
| 547.4 |
| 566.9 |
| 538.1 |
| 1,156.1 |
| 1,082.6 |
| 1,002.6 |
| 963.8 |
| 1,198.6 |
| 1,143.4 |
| 1,125.0 |
| 1,106.4 |
| 1,029.9 |
| 1,004.0 |
| 968.7 |
| 931.5 |
| 907.7 |
| 882.4 |
| 868.6 |
| 831.5 |
| 853.2 |
| 826.5 |
| 799.2 |
| 776.0 |
| 798.6 |
| 791.9 |
| 992.8 |
| 907.9 |
| 820.3 |
| 737.4 |
| 694.9 |
| 928.8 |
| 873.2 |
| 854.1 |
| 845.6 |
| 766.4 |
| 735.2 |
| 699.5 |
| 661.1 |
| 632.3 |
| 602.6 |
| 580.7 |
| 540.9 |
| 558.6 |
| 528.5 |
| 498.0 |
| 471.7 |
| 486.7 |
| 475.0 |