| (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 | 54.4 | 54.3 | 53.4 | 65.5 | 75.9 | 37.8 | 31.0 | 106.6 | 137.1 | 115.0 | 166.9 | 123.8 | 41.3 | 29.9 | 27.5 | 17.3 | 41.4 | 58.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 54.4 | 54.3 | 53.4 | 65.5 | 75.9 | 37.8 | 31.0 | 106.6 | 137.1 | 115.0 | 166.9 | 123.8 | 41.3 | 29.9 | 27.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 154.4 | 179.2 | 160.9 | 170.7 | 174.1 | 171.0 | 210.0 | 252.7 | 225.8 | 278.9 | 263.1 | 287.9 | 233.6 | 166.7 | 139.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 248.7 | 274.1 | 310.3 | 308.0 | 285.4 | 248.2 | 299.3 | 391.5 | 342.0 | 408.6 | 397.3 | 320.3 | 250.2 | 186.4 | 170.7 | 157.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 514.5 | 506.3 | 555.8 | 519.3 | 602.2 | 538.2 | 476.6 | 374.0 | 274.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 188.3 | 188.2 | 134.8 | 174.8 | 171.9 | 171.0 | 220.0 | 230.0 | 186.2 | 251.7 | 274.4 | 239.2 | 185.0 | 123.6 | 90.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 706.7 | 745.8 | 821.2 | 880.9 | 230.5 | 281.1 | 613.5 | 687.5 | 740.1 | 836.2 | 812.6 | 767.8 | 653.5 | 390.3 | 229.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.5 | 0.5 | 0.5 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 706.7 | 745.8 | 828.7 | 888.6 | 231.0 | 282.8 | 630.8 | 714.1 | 749.8 | 862.7 | 843.9 | 867.9 | 665.9 | 390.6 | 230.2 | 225.0 | ||
| (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 | 44.3 | 68.0 | 47.9 | 54.4 | 44.4 | 56.2 | 56.9 | 54.3 | 49.5 | 53.7 | 38.3 | 53.4 | 43.7 | 43.4 | 51.8 | |||||||||||||||||||||||||
| - |
| 17.3 |
| 41.4 |
| 58.5 |
| 114.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 43.2 | 49.4 | 66.4 | 54.1 | 39.8 | 95.7 | 51.4 | 59.9 | 46.2 | 84.8 | 62.9 | 47.9 | 32.4 | 19.9 | 14.3 | 14.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 530.3 | 557.1 | 591.0 | 600.1 | 577.1 | 560.9 | 701.8 | 1,051.6 | 874.8 | 900.2 | 928.8 | 803.6 | 575.2 | 448.8 | 371.1 | 313.8 | - | - |
| 224.2 |
| 200.4 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 225.2 | 218.5 | 245.6 | 227.4 | 212.4 | 184.5 | 166.0 | 138.2 | 125.6 | 113.8 | 93.5 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 289.3 | 287.8 | 310.2 | 291.9 | 389.8 | 353.7 | 310.7 | 235.8 | 148.5 | 110.4 | 107.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 501.0 | 929.3 | 938.6 | 933.8 | 871.1 | 862.0 | 875.9 | 885.7 | 1,018.9 | 1,019.2 | 1,135.7 | 1,137.9 | 876.1 | 702.6 | 565.9 | 515.2 | 456.5 | - |
| Intangible Assets | 210.9 | 244.8 | 298.1 | 477.5 | 314.9 | 346.5 | 380.3 | 510.4 | 521.2 | 604.8 | 646.4 | 651.5 | 498.2 | 310.4 | 207.4 | 198.1 | - | - |
| Operating Lease Right Of Use Assets | 71.2 | 86.6 | 95.9 | 114.7 | 92.0 | 88.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 30.0 | - | 0.4 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 25.2 | 38.0 | 25.8 | 20.4 | 21.2 | 24.2 | 58.8 | 29.7 | 30.2 | 32.6 | 32.6 | 28.7 | 26.3 | 18.3 | 12.6 | 10.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,603.3 | 2,117.5 | 2,258.6 | 2,458.4 | 2,205.9 | 2,188.5 | 2,582.6 | 2,946.7 | 2,931.1 | 3,008.1 | 3,099.4 | 2,965.3 | 2,258.5 | 1,673.6 | 1,333.5 | 1,198.1 | - | - |
| 91.4 |
| - |
| - |
| Short Term Debt | - | - | 7.6 | 7.7 | 0.5 | 1.7 | 17.2 | 26.6 | 9.6 | 26.5 | 31.3 | 100.1 | 12.5 | 0.3 | 0.6 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.9 | 10.8 | 10.5 | 13.2 | 10.9 | 12.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 68.4 | 85.7 | 88.5 | 86.8 | 118.0 | 124.0 | 114.3 | 116.0 | 106.7 | 78.8 | 85.6 | 84.9 | 76.7 | 60.5 | 72.0 | 37.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 277.4 | 281.5 | 230.9 | 269.3 | 290.4 | 300.3 | 383.2 | 422.4 | 340.5 | 357.0 | 391.4 | 424.2 | 274.1 | 202.8 | 170.7 | 138.9 | - | - |
| 225.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 65.3 | 80.9 | 90.0 | 107.5 | 85.9 | 83.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 40.3 | 47.8 | 72.1 | 95.0 | 42.6 | 51.8 | 34.8 | 86.9 | 98.3 | 131.5 | 151.1 | 148.4 | 114.4 | 107.6 | 51.9 | 38.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 48.1 | 27.9 | 26.6 | 22.5 | 33.5 | 28.7 | 14.5 | 12.8 | 16.0 | 18.9 | 16.6 | 5.0 | 15.0 | 8.3 | 13.7 | 30.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,128.3 | 1,174.6 | 1,240.7 | 1,375.2 | 683.0 | 744.9 | 1,063.3 | 1,209.6 | 1,218.3 | 1,343.6 | 1,371.7 | 1,345.5 | 1,056.9 | 709.0 | 466.8 | 432.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,238.4 | 1,230.3 | 1,217.5 | 1,203.1 | 1,187.5 | 1,171.9 | 1,158.3 | 1,148.2 | 1,137.7 | 1,123.2 | 1,072.4 | 969.2 | 768.8 | 616.2 | 583.0 | 548.8 | - | - |
| Retained Earnings | 46.7 | 577.5 | 652.6 | 769.1 | 691.2 | 614.2 | 695.0 | 878.5 | 868.8 | 801.4 | 754.0 | 629.6 | 489.8 | 375.1 | 295.9 | 240.9 | - | - |
| Accumulated Other Comprehensive Income | (81.1) | (137.2) | (126.2) | (164.5) | (73.0) | (171.4) | (225.0) | (184.2) | (195.5) | (172.1) | (41.6) | 60.1 | (27.3) | (5.4) | 7.1 | (6.9) | 1.8 | - |
| Treasury Stock | - | - | - | 725.7 | 284.0 | 172.2 | 110.0 | 106.5 | 99.3 | 89.0 | 58.2 | 40.1 | 30.2 | 21.8 | 19.8 | 17.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 475.0 | 942.9 | 1,017.9 | 1,083.2 | 1,522.9 | 1,443.6 | 1,519.3 | 1,737.0 | 1,712.8 | 1,664.5 | 1,727.7 | 1,580.8 | 1,170.7 | 964.6 | 866.7 | 765.7 | 701.3 | 773.3 |
| Total Equity | 475.0 | 942.9 | 1,017.9 | 1,083.2 | 1,522.9 | 1,443.6 | 1,519.3 | 1,737.0 | 1,712.8 | 1,664.5 | 1,727.7 | 1,580.8 | 1,170.7 | 964.6 | 866.7 | 765.7 | 701.3 | 773.3 |
| - |
| - |
| Net debt | 652.3 | 691.5 | 775.4 | 823.1 | 155.2 | 245.0 | 599.8 | 607.5 | 612.7 | 747.7 | 677.0 | 744.2 | 624.7 | 360.7 | 202.7 | 207.8 | - | - |
| Working Capital | 252.9 | 275.6 | 360.2 | 330.8 | 286.6 | 260.7 | 318.6 | 629.1 | 534.3 | 543.2 | 537.4 | 379.4 | 301.0 | 246.0 | 200.4 | 175.0 | - | - |
| Book Value | 475.0 | 942.9 | 1,017.9 | 1,083.2 | 1,522.9 | 1,443.6 | 1,519.3 | 1,737.0 | 1,712.8 | 1,664.5 | 1,727.7 | 1,580.8 | 1,170.7 | 964.6 | 866.7 | 765.7 | 701.3 | 773.3 |
| Tangible Book Value | (236.9) | (231.2) | (218.8) | (328.2) | 336.9 | 235.1 | 263.2 | 341.0 | 172.7 | 40.5 | (54.4) | (208.5) | (203.7) | (48.3) | 93.4 | 52.4 | 244.9 | - |
| 65.5 |
| 57.8 |
| 77.2 |
| 29.0 |
| 75.9 |
| 53.0 |
| 46.8 |
| 27.5 |
| 37.8 |
| 41.5 |
| 37.0 |
| 20.5 |
| 31.0 |
| 27.6 |
| 38.2 |
| 55.9 |
| 106.6 |
| 117.2 |
| 139.2 |
| 118.7 |
| 137.1 |
| 152.8 |
| 157.1 |
| 113.5 |
| 127.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.5 | 34.3 | - | 0.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 44.3 | 68.0 | 47.9 | 54.4 | 44.4 | 56.2 | 56.9 | 54.3 | 49.5 | 53.7 | 38.3 | 53.4 | 43.7 | 43.4 | 51.8 | 65.5 | 57.8 | 77.2 | 29.0 | 75.9 | 53.0 | 46.8 | 27.5 | 37.8 | 41.5 | 37.0 | 20.5 | 31.0 | 27.6 | 38.2 | 55.9 | 106.6 | 117.2 | 139.2 | 118.7 | 137.1 | 152.8 | 157.1 | 113.5 | 127.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 138.8 | 174.1 | 170.7 | 154.4 | 172.3 | 178.3 | 188.2 | 179.2 | 191.2 | 192.5 | 158.1 | 160.9 | 179.1 | 177.1 | 172.7 | 170.7 | 158.7 | 163.7 | 181.0 | 174.1 | 190.7 | 185.6 | 166.1 | 171.0 | 237.7 | 206.6 | 206.5 | 210.0 | 256.8 | 240.5 | 246.5 | 252.7 | 261.5 | 274.7 | 272.3 | 225.8 | 241.7 | 250.6 | 256.1 | 278.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 159.1 | 215.7 | 229.5 | 248.7 | 249.0 | 260.5 | 270.4 | 274.1 | 281.4 | 295.3 | 313.3 | 310.3 | 316.3 | 324.5 | 315.9 | 308.0 | 294.4 | 289.2 | 280.2 | 285.4 | 313.9 | 312.0 | 293.0 | 248.2 | 238.1 | 283.1 | 301.4 | 299.3 | 395.2 | 402.7 | 414.5 | 391.5 | 399.2 | 502.4 | 484.8 | 342.0 | 435.7 | 430.6 | 442.1 | 408.6 |
| Prepaid Expenses | 84.2 | 76.4 | 46.1 | 43.2 | 53.1 | 53.5 | 48.6 | 49.4 | 49.8 | 58.0 | 56.0 | 66.4 | 58.7 | 58.8 | 53.5 | 54.1 | 45.3 | 45.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 435.9 | 564.4 | 523.0 | 530.3 | 552.1 | 548.5 | 564.0 | 557.1 | 572.0 | 599.4 | 565.8 | 591.0 | 599.1 | 605.3 | 595.7 | 600.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 564.0 | 539.0 | 505.3 | 514.5 | 506.4 | 525.3 | 510.8 | 506.3 | 575.8 | 557.3 | 565.1 | 555.8 | 562.5 | 649.5 | 637.3 | 519.3 | 611.0 | 595.0 | 599.9 | 602.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 288.3 | 378.0 | 498.2 | 501.0 | 712.7 | 825.6 | 936.3 | 929.3 | 936.1 | 939.6 | 928.4 | 938.6 | 931.7 | 927.1 | 912.3 | 933.8 | 950.8 | 956.3 | ||||||||||||||||||||||
| Intangible Assets | 178.3 | 194.3 | 207.3 | 210.9 | 225.5 | 223.7 | 250.2 | 244.8 | 250.3 | 295.0 | 290.9 | 298.1 | 314.5 | 471.0 | 463.2 | 477.5 | 492.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 51.3 | 67.3 | 70.0 | 71.2 | 71.3 | 80.7 | 85.0 | 86.6 | 87.6 | 91.4 | 102.5 | 95.9 | 98.3 | 101.4 | 115.5 | 114.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 20.8 | 22.8 | 28.4 | 25.2 | 22.4 | 24.4 | 22.2 | 27.8 | 28.4 | 23.4 | 31.1 | 25.8 | 20.0 | 25.6 | 35.0 | 20.4 | 20.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,162.7 | 1,477.4 | 1,582.9 | 1,603.3 | 1,844.1 | 1,960.5 | 2,134.8 | 2,117.5 | 2,149.2 | 2,233.6 | 2,216.9 | 2,258.6 | 2,272.8 | 2,438.2 | 2,417.0 | 2,458.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 151.9 | 198.5 | 175.7 | 188.3 | 210.1 | 198.5 | 185.0 | 188.2 | 179.1 | 169.1 | 142.3 | 134.8 | 146.3 | 153.7 | 157.9 | 174.8 | 176.7 | 179.8 | 172.7 | 171.9 | 210.2 | 216.8 | 185.0 | 171.0 | 181.8 | 187.4 | 189.4 | 220.0 | 205.0 | 209.9 | 226.4 | 230.0 | 214.7 | 263.4 | 247.3 | 186.2 | 237.2 | 261.0 | 231.8 | 251.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | 10.0 | 10.6 | 10.2 | 10.5 | 10.8 | 13.4 | 12.6 | 13.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 95.8 | 85.2 | 91.9 | 86.8 | 98.2 | 110.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 834.9 | 1,016.5 | 276.8 | 277.4 | 304.7 | 289.3 | 280.7 | 281.5 | 272.4 | 267.5 | 246.6 | 230.9 | 249.8 | 246.4 | 257.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 878.4 | 898.8 | - | - | - | 345.4 | 230.5 | 255.5 | 293.3 | 289.0 | 281.1 | 363.5 | 324.9 | 323.4 | 613.5 | 729.2 | 692.1 | 693.4 | 687.5 | 723.5 | 742.1 | 746.4 | 740.1 | 780.9 | 790.7 | 827.9 | 836.2 |
| Operating Lease Liabilities Non-Current | 46.3 | 61.7 | 63.8 | 65.3 | 66.0 | 74.8 | 78.9 | 80.9 | 82.4 | 86.0 | 97.2 | 90.0 | 91.9 | 92.6 | 109.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 38.3 | 40.9 | 41.4 | 40.3 | 41.7 | 45.6 | 45.4 | 47.8 | 52.3 | 52.9 | 61.0 | 72.1 | 51.2 | 95.1 | 97.8 | 95.0 | 86.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 27.3 | 27.6 | 47.3 | 48.1 | 33.6 | 25.1 | 33.4 | 27.9 | 27.7 | 29.7 | 23.7 | 26.6 | 24.6 | 24.6 | 19.3 | 22.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 947.2 | 1,147.2 | 1,137.9 | 1,128.3 | 1,147.4 | 1,155.8 | 1,171.1 | 1,174.6 | 1,204.7 | 1,237.8 | 1,235.9 | 1,240.7 | 1,266.3 | 1,329.5 | 1,375.6 | 1,375.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Additional Paid In Capital | 1,242.6 | 1,241.4 | 1,240.4 | 1,238.4 | 1,239.7 | 1,236.7 | 1,233.1 | 1,230.3 | 1,227.7 | 1,224.7 | 1,221.3 | 1,217.5 | 1,213.8 | 1,210.6 | 1,207.1 | 1,203.1 | ||||||||||||||||||||||||
| Retained Earnings | (196.3) | (90.0) | 26.1 | 46.7 | 319.3 | 453.9 | 557.9 | 577.5 | 580.5 | 628.7 | 642.2 | 652.6 | 671.3 | 787.0 | 776.0 | 769.1 | 766.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (101.4) | (91.9) | (92.4) | (81.1) | (133.3) | (157.0) | (99.4) | (137.2) | (136.1) | (130.0) | (155.6) | (126.2) | (152.9) | (163.3) | (216.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 712.6 | 580.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 215.5 | 330.2 | 445.0 | 475.0 | 696.7 | 804.7 | 963.7 | 942.9 | 944.5 | 995.8 | 981.0 | 1,017.9 | 1,006.5 | 1,108.6 | 1,041.4 | 1,083.2 | 1,144.0 | |||||||||||||||||||||||
| Total Equity | 215.5 | 330.2 | 445.0 | 475.0 | 696.7 | 804.7 | 963.7 | 942.9 | 944.5 | 995.8 | 981.0 | 1,017.9 | 1,006.5 | 1,108.6 | 1,041.4 | 1,083.2 | 1,144.0 | 1,263.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 878.4 | 898.8 | - | - | - | 345.7 | 231.0 | 256.2 | 294.2 | 289.5 | 282.8 | 365.6 | 326.3 | 325.6 | 630.8 | 751.7 | 727.7 | 721.9 | 714.1 | 749.1 | 767.1 | 764.6 | 749.8 | 789.3 | 803.1 | 851.4 | 862.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 835.0 | 847.0 | - | - | - | 316.8 | |||||||||||||||||||||
| Working Capital | (399.0) | (452.1) | 246.2 | 252.9 | 247.4 | 259.2 | 283.3 | 275.6 | 299.6 | 332.0 | 319.2 | 360.2 | 349.4 | 358.9 | 338.2 | 330.8 | 276.9 | 281.3 | ||||||||||||||||||||||
| Book Value | 215.5 | 330.2 | 445.0 | 475.0 | 696.7 | 804.7 | 963.7 | 942.9 | 944.5 | 995.8 | 981.0 | 1,017.9 | 1,006.5 | 1,108.6 | 1,041.4 | 1,083.2 | 1,144.0 | 1,263.9 | ||||||||||||||||||||||
| Tangible Book Value | (251.0) | (242.1) | (260.5) | (236.9) | (241.5) | (244.5) | (222.9) | (231.2) | (241.9) | (238.8) | (238.2) | (218.8) | (239.8) | (289.4) | (334.0) | (328.2) | (299.7) | |||||||||||||||||||||||
| 38.5 |
| 39.8 |
| 38.6 |
| 39.3 |
| 55.2 |
| 95.7 |
| 86.7 |
| 50.0 |
| 36.5 |
| 51.4 |
| 54.8 |
| 56.4 |
| 58.2 |
| 59.9 |
| 62.6 |
| 63.0 |
| 61.0 |
| 46.2 |
| 65.0 |
| 64.1 |
| 84.0 |
| 84.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.6 |
| 579.0 |
| 532.3 |
| 577.1 |
| 596.3 |
| 636.5 |
| 612.8 |
| 560.9 |
| 604.1 |
| 576.8 |
| 564.9 |
| 701.8 |
| 905.0 |
| 951.4 |
| 1,014.9 |
| 1,051.6 |
| 1,155.7 |
| 979.3 |
| 944.9 |
| 874.8 |
| 905.0 |
| 902.4 |
| 895.6 |
| 900.2 |
| - |
| - |
| - |
| 252.7 |
| 243.0 |
| 229.6 |
| 225.2 |
| 218.8 |
| 226.7 |
| 222.7 |
| 218.5 |
| 244.8 |
| 237.2 |
| 249.2 |
| 245.6 |
| 248.3 |
| 263.4 |
| 256.8 |
| 227.4 |
| 233.8 |
| 222.9 |
| 217.5 |
| 212.4 |
| - |
| - |
| - |
| 311.3 |
| 296.0 |
| 275.7 |
| 289.3 |
| 287.6 |
| 298.6 |
| 288.1 |
| 287.8 |
| 331.1 |
| 320.0 |
| 315.9 |
| 310.2 |
| 314.2 |
| 386.1 |
| 380.5 |
| 291.9 |
| 377.2 |
| 372.1 |
| 382.4 |
| 389.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 863.3 |
| 871.1 |
| 877.7 |
| 877.0 |
| 860.3 |
| 862.0 |
| 861.1 |
| 879.7 |
| 867.1 |
| 875.9 |
| 1,016.9 |
| 1,008.8 |
| 1,019.7 |
| 1,024.1 |
| 1,057.0 |
| 1,083.7 |
| 1,073.7 |
| 1,018.9 |
| 1,032.6 |
| 1,027.7 |
| 1,047.6 |
| 1,060.3 |
| 500.1 |
| 308.6 |
| 314.9 |
| 324.8 |
| 326.3 |
| 319.8 |
| 346.5 |
| 355.7 |
| 378.8 |
| 370.4 |
| 380.3 |
| 475.6 |
| 473.5 |
| 502.4 |
| 510.4 |
| 540.2 |
| 583.9 |
| 578.4 |
| 521.2 |
| 567.4 |
| 567.9 |
| 589.2 |
| 604.8 |
| 88.6 |
| 91.7 |
| 88.4 |
| 92.0 |
| 90.1 |
| 90.0 |
| 89.4 |
| 88.2 |
| 82.0 |
| 83.8 |
| 81.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.8 |
| 20.5 |
| 21.2 |
| 22.3 |
| 23.0 |
| 23.9 |
| 24.2 |
| 27.6 |
| 48.3 |
| 45.7 |
| 58.8 |
| 30.5 |
| 30.4 |
| 29.0 |
| 29.7 |
| 33.3 |
| 35.0 |
| 35.3 |
| 30.2 |
| 32.4 |
| 31.9 |
| 32.3 |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,441.5 |
| 2,485.4 |
| 2,142.3 |
| 2,205.9 |
| 2,239.9 |
| 2,265.6 |
| 2,199.7 |
| 2,188.5 |
| 2,236.1 |
| 2,284.9 |
| 2,236.4 |
| 2,582.6 |
| 2,778.3 |
| 2,803.5 |
| 2,903.0 |
| 2,946.7 |
| 3,120.5 |
| 3,087.3 |
| 3,031.8 |
| 2,931.1 |
| 2,933.6 |
| 2,920.9 |
| 2,966.2 |
| 3,008.1 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.9 |
| 0.4 |
| 1.7 |
| 2.0 |
| 1.4 |
| 2.2 |
| 17.2 |
| 22.5 |
| 35.6 |
| 28.5 |
| 26.6 |
| 25.7 |
| 25.0 |
| 18.2 |
| 9.6 |
| 8.5 |
| 12.4 |
| 23.5 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 12.4 |
| 11.2 |
| 10.9 |
| 11.1 |
| 11.6 |
| - |
| 12.3 |
| 13.4 |
| 13.6 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.3 |
| 118.0 |
| 120.5 |
| 118.7 |
| 117.4 |
| 124.0 |
| 118.4 |
| 123.3 |
| 128.3 |
| 114.3 |
| 176.4 |
| 159.6 |
| 136.9 |
| 116.0 |
| 111.3 |
| 112.7 |
| 111.7 |
| 106.7 |
| 101.0 |
| 98.0 |
| 96.0 |
| 78.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.3 |
| 282.7 |
| 297.7 |
| 296.4 |
| 290.4 |
| 331.4 |
| 365.7 |
| 329.0 |
| 300.3 |
| 302.2 |
| 312.0 |
| 320.0 |
| 383.2 |
| 419.1 |
| 439.3 |
| 438.2 |
| 422.4 |
| 413.7 |
| 401.1 |
| 377.3 |
| 340.5 |
| 346.7 |
| 371.4 |
| 351.3 |
| 357.0 |
| 107.5 |
| 81.4 |
| 84.2 |
| 82.2 |
| 85.9 |
| 83.6 |
| 83.3 |
| 83.0 |
| 83.0 |
| 74.9 |
| 76.7 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| 40.3 |
| 42.6 |
| 36.1 |
| 32.1 |
| 31.0 |
| 51.8 |
| 40.1 |
| 35.0 |
| 33.7 |
| 34.8 |
| 63.6 |
| 65.2 |
| 73.2 |
| 86.9 |
| 83.4 |
| 98.1 |
| 124.2 |
| 98.3 |
| 124.0 |
| 124.4 |
| 126.4 |
| 131.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 26.0 |
| 29.2 |
| 33.5 |
| 31.6 |
| 36.5 |
| 31.2 |
| 28.7 |
| 16.3 |
| 15.2 |
| 14.2 |
| 14.5 |
| 16.5 |
| 15.8 |
| 12.7 |
| 12.8 |
| 24.2 |
| 23.4 |
| 16.5 |
| 16.0 |
| 16.6 |
| 17.2 |
| 18.1 |
| 18.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,297.4 |
| 1,221.5 |
| 793.5 |
| 683.0 |
| 738.2 |
| 811.0 |
| 763.2 |
| 744.9 |
| 797.1 |
| 763.9 |
| 765.5 |
| 1,063.3 |
| 1,228.5 |
| 1,212.5 |
| 1,217.6 |
| 1,209.6 |
| 1,244.8 |
| 1,264.8 |
| 1,264.3 |
| 1,218.3 |
| 1,268.1 |
| 1,303.7 |
| 1,323.7 |
| 1,343.6 |
| 1,199.8 |
| 1,196.0 |
| 1,191.8 |
| 1,187.5 |
| 1,183.8 |
| 1,180.1 |
| 1,176.2 |
| 1,171.9 |
| 1,168.4 |
| 1,164.6 |
| 1,161.5 |
| 1,158.3 |
| 1,154.2 |
| 1,150.2 |
| 1,148.3 |
| 1,148.2 |
| 1,148.0 |
| 1,145.0 |
| 1,140.9 |
| 1,137.7 |
| 1,135.8 |
| 1,133.5 |
| 1,126.3 |
| 1,123.2 |
| 741.5 |
| 710.6 |
| 691.2 |
| 650.7 |
| 616.5 |
| 614.3 |
| 614.2 |
| 610.9 |
| 586.6 |
| 587.6 |
| 695.0 |
| 708.6 |
| 774.4 |
| 840.9 |
| 878.5 |
| 948.5 |
| 935.8 |
| 888.7 |
| 868.8 |
| 868.5 |
| 837.2 |
| 810.0 |
| 801.4 |
| (164.5) |
| (110.4) |
| (94.2) |
| (94.0) |
| (73.0) |
| (77.7) |
| (97.3) |
| (140.4) |
| (171.4) |
| (172.4) |
| (120.2) |
| (168.9) |
| (225.0) |
| (204.5) |
| (225.4) |
| (197.4) |
| (184.2) |
| (115.6) |
| (153.4) |
| (161.7) |
| (195.5) |
| (240.9) |
| (255.5) |
| (204.3) |
| (172.1) |
| 460.8 |
| 284.0 |
| 256.2 |
| 245.7 |
| 214.7 |
| 172.2 |
| 169.0 |
| 111.0 |
| 110.4 |
| 110.0 |
| 109.6 |
| 109.4 |
| 107.5 |
| 106.5 |
| 106.2 |
| 106.0 |
| 101.4 |
| 99.3 |
| 99.0 |
| 99.0 |
| 90.7 |
| 89.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,263.9 |
| 1,348.8 |
| 1,522.9 |
| 1,501.7 |
| 1,454.6 |
| 1,436.6 |
| 1,443.6 |
| 1,439.0 |
| 1,521.1 |
| 1,470.9 |
| 1,519.3 |
| 1,549.8 |
| 1,590.9 |
| 1,685.4 |
| 1,737.0 |
| 1,875.8 |
| 1,822.5 |
| 1,767.5 |
| 1,712.8 |
| 1,665.5 |
| 1,617.2 |
| 1,642.4 |
| 1,664.5 |
| 1,348.8 |
| 1,522.9 |
| 1,501.7 |
| 1,454.6 |
| 1,436.6 |
| 1,443.6 |
| 1,439.0 |
| 1,521.1 |
| 1,470.9 |
| 1,519.3 |
| 1,549.8 |
| 1,590.9 |
| 1,685.4 |
| 1,737.0 |
| 1,875.8 |
| 1,822.5 |
| 1,767.5 |
| 1,712.8 |
| 1,665.5 |
| 1,617.2 |
| 1,642.4 |
| 1,664.5 |
| 155.2 |
| 203.2 |
| 247.4 |
| 262.0 |
| 245.0 |
| 324.0 |
| 289.2 |
| 305.1 |
| 599.8 |
| 724.2 |
| 689.5 |
| 666.1 |
| 607.5 |
| 632.0 |
| 627.9 |
| 646.0 |
| 612.7 |
| 636.5 |
| 645.9 |
| 737.9 |
| 734.8 |
| 236.0 |
| 286.6 |
| 264.9 |
| 270.8 |
| 283.7 |
| 260.7 |
| 301.8 |
| 264.7 |
| 244.9 |
| 318.6 |
| 485.9 |
| 512.1 |
| 576.6 |
| 629.1 |
| 742.0 |
| 578.2 |
| 567.6 |
| 534.3 |
| 558.4 |
| 531.0 |
| 544.3 |
| 543.2 |
| 1,348.8 |
| 1,522.9 |
| 1,501.7 |
| 1,454.6 |
| 1,436.6 |
| 1,443.6 |
| 1,439.0 |
| 1,521.1 |
| 1,470.9 |
| 1,519.3 |
| 1,549.8 |
| 1,590.9 |
| 1,685.4 |
| 1,737.0 |
| 1,875.8 |
| 1,822.5 |
| 1,767.5 |
| 1,712.8 |
| 1,665.5 |
| 1,617.2 |
| 1,642.4 |
| 1,664.5 |
| (192.5) |
| 176.8 |
| 336.9 |
| 299.2 |
| 251.4 |
| 256.5 |
| 235.1 |
| 222.3 |
| 262.6 |
| 233.5 |
| 263.2 |
| 57.3 |
| 108.6 |
| 163.4 |
| 202.5 |
| 278.6 |
| 154.9 |
| 115.4 |
| 172.7 |
| 65.5 |
| 21.7 |
| 5.7 |
| (0.6) |