| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 66.3 | 35.7 | 97.2 | 85.5 | 34.4 | 32.6 | 50.8 | 37.8 | 42.2 | 33.8 | 77.9 | 43.8 | 35.7 | 17.2 | 27.9 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 35.7 | 32.6 | 33.8 | 17.2 | 16.1 | 33.3 | 21.3 | 25.1 | 20.1 | 34.1 | 42.5 | 39.9 | 46.9 | 49.1 | 27.6 | 30.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 35.7 | 32.6 | 33.8 | 17.2 | 16.1 | 33.3 | 21.3 | 25.1 | 20.1 | 34.1 | 42.5 | 39.9 | 46.9 | 49.1 | 27.6 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 376.1 | 393.2 | 387.0 | 373.5 | 342.9 | 363.9 | 378.3 | 358.8 | 349.2 | 344.6 | 338.8 | 296.1 | 290.7 | 309.8 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 581.9 | 595.3 | 599.9 | 669.0 | 602.8 | 551.8 | 565.3 | 541.8 | 493.2 | 516.1 | 533.1 | 482.8 | 428.9 | 436.9 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 2,142.2 | 2,243.4 | 2,310.1 | 2,382.1 | 2,464.3 | 2,422.3 | 2,343.2 | 2,230.5 | 2,142.8 | 1,947.1 | 1,847.0 | 1,723.7 | 1,729.5 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 725.0 | 395.5 | 268.6 | 290.5 | 282.6 | 126.2 | 215.6 | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | 725.0 | 395.5 | 268.6 | 290.5 | 282.6 | 126.2 | 215.6 | - | - | - |
| 25.3 |
| 16.1 |
| 19.6 |
| 26.4 |
| 14.0 |
| 31.5 |
| 20.7 |
| 33.3 |
| 16.3 |
| 16.2 |
| 21.9 |
| 21.3 |
| 22.5 |
| 39.8 |
| 37.4 |
| 25.1 |
| 29.9 |
| 24.4 |
| 26.0 |
| 24.9 |
| 23.2 |
| 34.9 |
| 42.6 |
| 34.4 |
| 28.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 66.3 | 35.7 | 97.2 | 85.5 | 34.4 | 32.6 | 50.8 | 37.8 | 42.2 | 33.8 | 77.9 | 43.8 | 35.7 | 17.2 | 27.9 | 25.3 | 16.1 | 19.6 | 26.4 | 14.0 | 31.5 | 20.7 | 33.3 | 16.3 | 16.2 | 21.9 | 21.3 | 22.5 | 39.8 | 37.4 | 25.1 | 29.9 | 24.4 | 26.0 | 24.9 | 23.2 | 34.9 | 42.6 | 34.4 | 28.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 434.3 | 376.1 | 380.4 | 439.9 | 441.8 | 393.2 | 390.3 | 408.1 | 435.0 | 387.0 | 372.2 | 418.4 | 420.9 | 373.5 | 346.6 | 415.8 | 342.9 | 390.2 | 423.1 | 341.4 | 377.2 | 403.1 | 363.9 | 364.5 | 417.4 | 429.3 | 378.3 | 362.9 | 421.1 | 446.7 | 358.8 | 341.7 | 382.1 | 370.8 | 346.1 | 341.1 | 359.2 | 333.6 | 390.2 | 387.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 728.4 | 581.9 | 569.5 | 552.2 | 603.3 | 595.3 | 588.7 | 537.4 | 575.1 | 599.9 | 587.2 | 583.3 | 646.9 | 669.0 | 621.5 | 620.5 | 602.8 | 495.9 | 513.4 | 500.5 | 496.4 | 559.8 | 551.8 | 537.0 | 530.7 | 575.8 | 565.3 | 545.8 | 513.1 | 567.3 | 541.8 | 507.5 | 457.5 | 502.6 | 481.9 | 465.3 | 490.7 | 482.5 | 453.5 | 529.8 |
| Prepaid Expenses | 36.5 | 51.6 | 31.2 | 25.0 | 25.5 | 24.3 | 28.9 | 23.8 | 22.3 | 24.0 | 34.2 | 28.9 | 26.2 | 23.4 | 40.5 | 33.1 | 24.0 | 30.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 14.9 | 9.6 | 28.0 | 11.8 | 11.0 | 9.5 | 25.6 | 10.9 | 11.7 | 4.5 | 1.9 | 1.3 | 21.9 | 67.3 | 61.3 | 18.2 | 16.2 | |||||||||||||||||||||||
| Total Current Assets | 1,377.1 | 1,140.8 | 1,167.1 | 1,182.3 | 1,188.1 | 1,132.9 | 1,166.3 | 1,104.2 | 1,180.5 | 1,144.3 | 1,165.4 | 1,177.5 | 1,245.9 | 1,241.4 | 1,193.2 | 1,218.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,027.8 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,216.8 | 1,119.5 | 1,114.6 | 1,180.7 | 1,182.4 | 1,191.6 | 1,203.2 | 1,221.3 | 1,234.8 | 1,256.4 | 1,275.6 | 1,281.2 | 1,295.0 | 1,309.5 | 1,321.2 | 1,396.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 32.0 | 52.9 | 50.7 | 45.6 | - | 32.3 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 389.8 | 390.0 | 389.9 | 397.2 | 396.6 | 396.3 | 402.2 | 401.7 | 401.8 | 401.9 | 423.0 | 423.4 | 423.1 | 422.9 | 422.2 | 423.4 | 423.7 | 424.0 | ||||||||||||||||||||||
| Intangible Assets | 61.2 | 33.1 | 33.2 | 33.2 | 33.1 | 33.2 | 33.2 | 33.2 | 33.2 | 33.3 | 130.2 | 131.8 | 133.4 | 135.0 | 136.9 | 140.9 | 142.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 191.4 | 192.8 | 179.4 | 189.7 | 190.4 | 186.1 | 194.7 | 196.1 | 201.3 | 213.8 | 218.4 | 224.8 | 221.3 | 213.8 | 187.1 | 199.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 47.9 | 45.5 | 45.8 | 51.5 | 51.2 | 47.5 | 52.6 | 53.9 | 53.5 | 51.5 | 48.7 | 49.4 | 49.1 | 47.4 | 47.5 | 51.6 | 53.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 75.5 | 74.1 | 74.3 | 76.2 | 72.0 | 68.7 | 68.5 | 67.9 | 68.7 | 60.7 | 65.0 | 62.6 | 56.4 | 70.9 | 69.5 | 56.1 | 57.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,402.4 | 3,059.0 | 3,065.6 | 3,164.9 | 3,154.1 | 3,096.2 | 3,156.9 | 3,109.1 | 3,200.0 | 3,184.1 | 3,348.6 | 3,372.5 | 3,443.1 | 3,458.9 | 3,395.5 | 3,501.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 46.5 | 45.4 | 36.6 | 36.8 | 37.8 | 38.6 | 38.8 | 41.4 | 44.9 | 48.6 | 52.8 | 53.6 | 43.9 | 41.6 | 38.4 | 36.8 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 588.1 | 529.3 | 557.7 | 567.7 | 580.6 | 533.1 | 556.9 | 532.0 | 546.2 | 540.6 | 577.7 | 598.2 | 603.0 | 607.0 | 634.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 297.8 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 123.9 | 125.9 | 120.2 | 128.2 | 128.5 | 122.3 | 130.5 | 130.7 | 133.9 | 142.1 | 141.2 | 146.5 | 153.9 | 147.3 | 121.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 80.3 | 79.1 | 71.3 | 72.8 | 74.5 | 75.2 | 77.3 | 78.5 | 76.2 | 72.7 | 66.6 | 66.4 | 74.0 | 71.6 | 70.2 | 67.4 | 69.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 26.2 | 25.9 | 27.0 | 27.8 | 27.4 | 26.8 | 26.3 | 25.8 | 26.0 | 27.6 | 25.2 | 25.7 | 27.9 | 28.5 | 28.7 | 44.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,372.9 | 1,028.8 | 1,036.3 | 1,086.6 | 1,131.1 | 1,089.4 | 1,149.3 | 1,138.9 | 1,271.9 | 1,271.4 | 1,301.8 | 1,327.0 | 1,423.9 | 1,483.9 | 1,438.4 | 1,578.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,439.7 | 1,447.3 | 1,440.1 | 1,488.7 | 1,446.3 | 1,435.4 | 1,427.0 | 1,396.9 | 1,355.2 | 1,341.4 | 1,465.8 | 1,467.1 | 1,429.1 | 1,397.6 | 1,386.4 | 1,346.3 | 1,327.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (33.9) | (38.2) | (34.5) | (36.8) | (46.2) | (50.4) | (39.2) | (44.2) | (42.7) | (43.3) | (34.8) | (34.5) | (39.9) | (41.5) | (45.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 14.7 | 14.0 | 14.8 | 17.9 | 17.0 | 16.3 | 16.4 | 16.1 | 16.4 | 16.4 | 16.5 | 16.1 | 29.4 | 20.9 | 20.9 | 21.7 | 21.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,014.8 | 2,016.2 | 2,014.5 | 2,060.4 | 2,006.0 | 1,990.5 | 1,991.2 | 1,954.1 | 1,911.7 | 1,896.3 | 2,030.3 | 2,029.4 | 1,940.4 | 1,904.7 | 1,887.8 | 1,852.9 | ||||||||||||||||||||||||
| Total Equity | 2,029.5 | 2,030.2 | 2,029.3 | 2,078.3 | 2,023.0 | 2,006.8 | 2,007.6 | 1,970.2 | 1,928.1 | 1,912.7 | 2,046.8 | 2,045.5 | 1,969.8 | 1,925.6 | 1,908.7 | 1,874.6 | 1,824.0 | 1,846.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 297.8 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 789.0 | 611.5 | 609.4 | 614.6 | 607.5 | 599.8 | 609.4 | 572.2 | 634.3 | 603.7 | 587.7 | 579.3 | 642.9 | 634.4 | 558.5 | 541.7 | 467.2 | 468.7 | ||||||||||||||||||||||
| Book Value | 2,014.8 | 2,016.2 | 2,014.5 | 2,060.4 | 2,006.0 | 1,990.5 | 1,991.2 | 1,954.1 | 1,911.7 | 1,896.3 | 2,030.3 | 2,029.4 | 1,940.4 | 1,904.7 | 1,887.8 | 1,852.9 | 1,802.3 | 1,824.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,563.8 | 1,593.1 | 1,591.4 | 1,630.0 | 1,576.3 | 1,561.0 | 1,555.8 | 1,519.2 | 1,476.7 | 1,461.1 | 1,477.1 | 1,474.2 | 1,383.9 | 1,346.8 | 1,328.7 | 1,288.6 | 1,235.8 | |||||||||||||||||||||||
| 30.2 |
| - |
| Prepaid Expenses | 51.6 | 24.3 | 24.0 | 23.4 | 24.0 | 19.8 | 33.3 | 20.5 | 35.6 | 64.8 | 31.1 | 37.0 | 49.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 9.6 | 9.5 | 4.5 | 67.3 | 16.2 | 7.6 | 45.4 | 0.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,140.8 | 1,132.9 | 1,144.3 | 1,241.4 | 1,096.4 | 1,051.5 | 1,138.8 | 1,019.8 | 961.1 | 1,040.9 | 1,015.6 | 926.0 | 892.0 | 908.6 | - | - |
| - |
| - |
| Accumulated Depreciation | 1,022.7 | 1,051.8 | 1,053.7 | 1,072.6 | 1,048.5 | 1,019.1 | 951.0 | 902.2 | 870.8 | 776.9 | 745.8 | 699.1 | 706.6 | - | - | - |
| Property,Plant & Equipment Net | 1,119.5 | 1,191.6 | 1,256.4 | 1,309.5 | 1,415.8 | 1,403.2 | 1,392.2 | 1,328.3 | 1,272.0 | 1,170.2 | 1,101.2 | 1,024.6 | 1,022.9 | 1,068.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 52.9 | 32.3 | - | - | - | - | 5.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.8 | - | - | - |
| Goodwill | 390.0 | 396.3 | 401.9 | 422.9 | 423.7 | 423.7 | 423.4 | 261.9 | 260.9 | 330.5 | 331.4 | 405.6 | 402.3 | 409.0 | - | - |
| Intangible Assets | 33.1 | 33.2 | 33.3 | 135.0 | 142.8 | 158.2 | 166.9 | 45.9 | 3.4 | 3.9 | 4.7 | 5.5 | 6.2 | - | - | - |
| Operating Lease Right Of Use Assets | 192.8 | 186.1 | 213.8 | 213.8 | 199.0 | 162.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 45.5 | 47.5 | 51.5 | 47.4 | 53.8 | 100.3 | 68.1 | 59.1 | 66.2 | 45.8 | 52.4 | 56.5 | 56.9 | 60.7 | - | - |
| Other Non-Current Assets | 74.1 | 68.7 | 60.7 | 70.9 | 57.9 | 49.0 | 59.7 | 49.9 | 91.1 | 85.9 | 86.5 | 118.7 | 127.6 | 138.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,059.0 | 3,096.2 | 3,184.1 | 3,458.9 | 3,398.1 | 3,349.9 | 3,255.2 | 2,766.9 | 2,653.3 | 2,675.3 | 2,589.2 | 2,533.4 | 2,504.0 | 2,596.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 45.4 | 38.6 | 48.6 | 41.6 | 37.0 | 32.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 17.3 | 30.1 | 29.6 | 37.3 | 45.2 | 51.1 | 55.1 | 18.8 | 17.2 | 14.1 | 14.0 | 10.6 | 8.2 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 529.3 | 533.1 | 540.6 | 607.0 | 629.2 | 562.9 | 586.0 | 393.8 | 369.1 | 409.4 | 382.6 | 362.5 | 369.8 | 357.3 | - | - |
| Operating Lease Liabilities Non-Current | 125.9 | 122.3 | 142.1 | 147.3 | 136.0 | 102.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 79.1 | 75.2 | 72.7 | 71.6 | 69.6 | 129.5 | 93.0 | 86.3 | 91.7 | 74.0 | 79.2 | 77.7 | 79.6 | 85.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 25.9 | 26.8 | 27.6 | 28.5 | 72.1 | 70.9 | 53.4 | 42.4 | 50.8 | 49.5 | 47.2 | 47.4 | 47.6 | 60.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,028.8 | 1,089.4 | 1,271.4 | 1,483.9 | 1,524.6 | 1,550.9 | 1,485.6 | 975.7 | 836.9 | 887.4 | 838.0 | 702.0 | 788.9 | 900.8 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,447.3 | 1,435.4 | 1,341.4 | 1,397.6 | 1,327.7 | 1,252.7 | 1,206.0 | 1,275.0 | 1,285.8 | 1,198.4 | 1,185.8 | 1,316.3 | 1,206.8 | 1,108.5 | - | - |
| Accumulated Other Comprehensive Income | (38.2) | (50.4) | (43.3) | (41.5) | (66.9) | (65.4) | (41.6) | (30.6) | (44.2) | 2.6 | (3.4) | (24.9) | (1.6) | 2.8 | (18.1) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 14.0 | 16.3 | 16.4 | 20.9 | 21.7 | 24.5 | 25.8 | 23.8 | 24.6 | 40.0 | 38.1 | 35.7 | 25.7 | 22.1 | - | - |
| Total Stockholders Equity | 2,016.2 | 1,990.5 | 1,896.3 | 1,904.7 | 1,802.3 | 1,719.2 | 1,692.0 | 1,767.4 | 1,791.8 | 1,747.9 | 1,713.1 | 1,795.7 | 1,689.4 | 1,673.1 | 1,513.9 | 1,379.6 |
| Total Equity | 2,030.2 | 2,006.8 | 1,912.7 | 1,925.6 | 1,824.0 | 1,743.7 | 1,717.8 | 1,791.2 | 1,816.4 | 1,787.9 | 1,751.2 | 1,831.4 | 1,715.1 | 1,695.2 | 1,513.9 | 1,379.6 |
| Net debt | - | - | - | - | - | - | 703.7 | 370.4 | 248.5 | 256.4 | 240.1 | 86.3 | 168.7 | - | - | - |
| Working Capital | 611.5 | 599.8 | 603.7 | 634.4 | 467.2 | 488.6 | 552.8 | 626.0 | 592.0 | 631.5 | 633.0 | 563.5 | 522.2 | 551.3 | - | - |
| Book Value | 2,016.2 | 1,990.5 | 1,896.3 | 1,904.7 | 1,802.3 | 1,719.2 | 1,692.0 | 1,767.4 | 1,791.8 | 1,747.9 | 1,713.1 | 1,795.7 | 1,689.4 | 1,673.1 | 1,513.9 | 1,379.6 |
| Tangible Book Value | 1,593.1 | 1,561.0 | 1,461.1 | 1,346.8 | 1,235.8 | 1,137.3 | 1,101.7 | 1,459.6 | 1,527.5 | 1,413.5 | 1,377.0 | 1,384.6 | 1,280.9 | 1,264.1 | - | - |
| 32.1 |
| 26.7 |
| 22.6 |
| 22.5 |
| 19.8 |
| 30.3 |
| 25.2 |
| 27.9 |
| 33.3 |
| 68.6 |
| 37.3 |
| 24.7 |
| 20.5 |
| 32.5 |
| 34.9 |
| 33.0 |
| 49.7 |
| 35.8 |
| 35.7 |
| 61.8 |
| 63.2 |
| 73.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 24.9 |
| 35.4 |
| 8.2 |
| 7.6 |
| 7.6 |
| 18.9 |
| 26.4 |
| 44.4 |
| 45.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,096.4 |
| 1,032.0 |
| 1,099.4 |
| 990.0 |
| 1,003.6 |
| 1,091.9 |
| 1,051.5 |
| 1,048.8 |
| 1,094.7 |
| 1,189.3 |
| 1,138.8 |
| 1,088.6 |
| 1,083.5 |
| 1,166.5 |
| 1,019.8 |
| 976.9 |
| 957.8 |
| 997.9 |
| 985.8 |
| 933.1 |
| 995.9 |
| 998.0 |
| 1,023.1 |
| 1,108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 812.4 |
| - |
| - |
| - |
| - |
| - |
| 1,415.8 |
| 1,429.9 |
| 1,419.1 |
| 1,398.6 |
| 1,390.3 |
| 1,396.6 |
| 1,403.2 |
| 1,406.1 |
| 1,416.1 |
| 1,403.7 |
| 1,392.2 |
| 1,409.9 |
| 1,414.7 |
| 1,423.0 |
| 1,328.3 |
| 1,322.1 |
| 1,304.9 |
| 1,288.1 |
| 1,215.4 |
| 1,252.2 |
| 1,231.2 |
| 1,195.4 |
| 1,180.6 |
| 1,170.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| 424.0 |
| 423.6 |
| 423.3 |
| 423.3 |
| 423.7 |
| 423.3 |
| 423.7 |
| 423.7 |
| 423.4 |
| 421.4 |
| 590.4 |
| 591.0 |
| 261.9 |
| 261.7 |
| 261.5 |
| 261.1 |
| 263.7 |
| 261.4 |
| 263.7 |
| 330.1 |
| 330.3 |
| 330.0 |
| 146.5 |
| 148.4 |
| 152.3 |
| 154.3 |
| 156.2 |
| 158.2 |
| 160.6 |
| 162.8 |
| 164.9 |
| 166.9 |
| 177.4 |
| - |
| - |
| 45.9 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| 199.0 |
| 181.4 |
| 168.6 |
| 165.6 |
| 169.1 |
| 171.6 |
| 162.1 |
| 168.2 |
| 182.1 |
| 192.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.9 |
| 112.5 |
| 101.2 |
| 103.2 |
| 104.3 |
| 100.3 |
| 94.5 |
| 93.6 |
| 92.8 |
| 68.1 |
| 55.2 |
| 56.8 |
| 59.4 |
| 59.1 |
| 60.3 |
| 64.0 |
| 70.1 |
| 42.6 |
| 58.8 |
| 56.7 |
| 43.4 |
| 45.3 |
| 44.9 |
| 46.8 |
| 49.5 |
| 48.2 |
| 48.5 |
| 50.6 |
| 49.0 |
| 41.7 |
| 43.1 |
| 41.5 |
| 59.7 |
| 63.4 |
| 109.0 |
| 104.7 |
| 49.9 |
| 97.6 |
| 97.9 |
| 92.4 |
| 86.6 |
| 91.6 |
| 90.0 |
| 89.3 |
| 88.3 |
| 87.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,398.1 |
| 3,375.0 |
| 3,423.4 |
| 3,281.4 |
| 3,294.2 |
| 3,396.3 |
| 3,349.9 |
| 3,345.1 |
| 3,418.6 |
| 3,511.4 |
| 3,255.2 |
| 3,222.0 |
| 3,260.5 |
| 3,346.6 |
| 2,766.9 |
| 2,720.5 |
| 2,688.0 |
| 2,711.6 |
| 2,596.1 |
| 2,599.1 |
| 2,639.5 |
| 2,658.4 |
| 2,669.6 |
| 2,743.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 30.4 |
| 26.7 |
| 30.4 |
| 33.7 |
| 32.0 |
| 32.5 |
| 39.9 |
| 49.9 |
| 56.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 676.3 |
| 629.2 |
| 563.3 |
| 598.7 |
| 549.2 |
| 551.5 |
| 592.8 |
| 562.9 |
| 538.8 |
| 1,200.4 |
| 620.7 |
| 586.0 |
| 557.9 |
| 492.5 |
| 462.5 |
| 393.8 |
| 369.6 |
| 376.4 |
| 373.9 |
| 381.8 |
| 375.2 |
| 371.5 |
| 401.1 |
| 410.6 |
| 413.1 |
| 137.6 |
| 136.0 |
| 124.0 |
| 115.1 |
| 107.3 |
| 107.7 |
| 112.4 |
| 102.7 |
| 100.5 |
| 104.6 |
| 109.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.6 |
| 137.7 |
| 123.9 |
| 126.2 |
| 130.2 |
| 129.5 |
| 125.7 |
| 126.6 |
| 126.9 |
| 93.0 |
| 83.1 |
| 85.7 |
| 87.4 |
| 86.3 |
| 89.0 |
| 90.5 |
| 91.4 |
| 74.1 |
| 87.9 |
| 89.9 |
| 72.7 |
| 74.2 |
| 74.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 79.4 |
| 78.7 |
| 97.6 |
| 98.4 |
| 98.3 |
| 70.9 |
| 78.3 |
| 71.2 |
| 58.9 |
| 53.4 |
| 45.5 |
| 46.0 |
| 40.3 |
| 42.4 |
| 41.8 |
| 42.1 |
| 42.3 |
| 50.1 |
| 49.7 |
| 50.3 |
| 50.1 |
| 52.7 |
| 48.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,524.6 |
| 1,479.4 |
| 1,565.0 |
| 1,489.5 |
| 1,519.0 |
| 1,630.0 |
| 1,550.9 |
| 1,525.1 |
| 1,596.2 |
| 1,708.7 |
| 1,485.6 |
| 1,411.2 |
| 1,409.9 |
| 1,480.9 |
| 975.7 |
| 877.2 |
| 831.1 |
| 869.5 |
| 845.2 |
| 738.8 |
| 877.3 |
| 821.1 |
| 834.1 |
| 964.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,351.6 |
| 1,309.2 |
| 1,275.2 |
| 1,260.2 |
| 1,253.8 |
| 1,252.7 |
| 1,279.7 |
| 1,270.8 |
| 1,239.1 |
| 1,206.0 |
| 1,247.2 |
| 1,286.8 |
| 1,303.4 |
| 1,275.0 |
| 1,321.5 |
| 1,335.3 |
| 1,311.9 |
| 1,162.3 |
| 1,309.6 |
| 1,194.3 |
| 1,246.3 |
| 1,244.2 |
| 1,186.2 |
| (36.6) |
| (66.9) |
| (64.2) |
| (56.8) |
| (89.4) |
| (95.7) |
| (99.9) |
| (65.4) |
| (69.3) |
| (58.6) |
| (46.6) |
| (41.6) |
| (28.7) |
| (32.0) |
| (28.0) |
| (30.6) |
| (35.4) |
| (39.2) |
| (42.7) |
| (23.0) |
| (32.5) |
| (27.6) |
| (14.5) |
| (3.2) |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 21.1 |
| 23.3 |
| 24.9 |
| 24.3 |
| 24.5 |
| 23.8 |
| 25.2 |
| 25.4 |
| 25.8 |
| 25.7 |
| 26.4 |
| 24.6 |
| 23.8 |
| 24.2 |
| 24.8 |
| 23.8 |
| 42.9 |
| 25.9 |
| 42.8 |
| 43.4 |
| 42.8 |
| 41.7 |
| 1,802.3 |
| 1,824.9 |
| 1,787.8 |
| 1,718.1 |
| 1,695.2 |
| 1,686.5 |
| 1,719.2 |
| 1,741.0 |
| 1,743.4 |
| 1,724.5 |
| 1,692.0 |
| 1,743.3 |
| 1,783.4 |
| 1,801.6 |
| 1,767.4 |
| 1,819.1 |
| 1,832.1 |
| 1,818.3 |
| 1,708.0 |
| 1,834.4 |
| 1,719.4 |
| 1,793.9 |
| 1,792.7 |
| 1,736.9 |
| 1,808.9 |
| 1,741.4 |
| 1,720.1 |
| 1,710.8 |
| 1,743.7 |
| 1,764.8 |
| 1,768.6 |
| 1,749.9 |
| 1,717.8 |
| 1,769.0 |
| 1,809.8 |
| 1,826.2 |
| 1,791.2 |
| 1,843.3 |
| 1,856.9 |
| 1,842.1 |
| 1,750.9 |
| 1,860.3 |
| 1,762.2 |
| 1,837.3 |
| 1,835.5 |
| 1,778.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.9 |
| - |
| - |
| - |
| - |
| - |
| 500.7 |
| 440.8 |
| 452.1 |
| 499.1 |
| 488.6 |
| 510.0 |
| (105.7) |
| 568.6 |
| 552.8 |
| 530.7 |
| 591.0 |
| 704.0 |
| 626.0 |
| 607.3 |
| 581.4 |
| 624.0 |
| 604.0 |
| 557.9 |
| 624.4 |
| 596.9 |
| 612.5 |
| 694.9 |
| 1,787.8 |
| 1,718.1 |
| 1,695.2 |
| 1,686.5 |
| 1,719.2 |
| 1,741.0 |
| 1,743.4 |
| 1,724.5 |
| 1,692.0 |
| 1,743.3 |
| 1,783.4 |
| 1,801.6 |
| 1,767.4 |
| 1,819.1 |
| 1,832.1 |
| 1,818.3 |
| 1,708.0 |
| 1,834.4 |
| 1,719.4 |
| 1,793.9 |
| 1,792.7 |
| 1,736.9 |
| 1,254.4 |
| 1,215.4 |
| 1,142.2 |
| 1,117.6 |
| 1,107.0 |
| 1,137.3 |
| 1,157.1 |
| 1,156.9 |
| 1,135.9 |
| 1,101.7 |
| 1,144.5 |
| 1,193.0 |
| 1,210.6 |
| 1,459.6 |
| 1,557.4 |
| 1,570.6 |
| 1,557.2 |
| 1,441.1 |
| 1,573.0 |
| 1,455.7 |
| 1,463.8 |
| 1,462.4 |
| 1,406.9 |