| (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 | - | - | - | - | 159,613.0 | 169.7 | 133.4 | 193.1 | 208.3 | 161.8 | 177.0 | 90.1 | 125.7 | 307.3 | 35.9 | 37.5 | 100.5 | 42.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 137.1 | 109.3 | 94.3 | 150.8 | 160.0 | 126.6 | 119.7 | 67.9 | 69.9 | 94.2 | 82.8 | 190.2 | 181.7 | - | - | 49.4 | - | |
| Cash And Short Term Investments | - | - | - | - | 159,773.0 | 296.3 | 253.1 | 261.0 | 278.2 | 256.0 | 259.8 | 280.3 | 307.3 | 307.3 | 35.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 320.6 | 274.7 | 247.2 | 197.6 | 159.3 | 124.1 | 133.0 | 133.3 | 120.7 | 104.8 | 95.1 | 90.1 | 79.9 | 149.3 | 175.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 351.4 | 371.9 | 371.9 | 290.0 | 198.9 | 158.8 | 167.8 | 161.8 | 137.1 | 97.0 | 98.3 | 102.3 | 117.3 | 142.6 | 164.1 | 109.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 263.9 | 216.0 | 221.8 | 210.1 | 190.2 | 53.0 | 39.5 | 38.1 | 38.7 | 33.0 | 29.4 | 27.6 | 28.5 | 43.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 77.2 | 91.0 | 97.4 | 88.4 | 82.0 | 35.6 | 54.1 | 58.3 | 52.6 | 49.5 | 50.6 | 46.6 | 56.7 | 73.1 | 112.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 121.3 | 115.7 | 127.9 | 151.5 | 132.9 | 10.1 | 10.7 | 22.9 | 36.2 | 53.1 | 76.4 | - | - | - | - | 5.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 176.0 | 157.3 | 157.5 | 180.0 | 148.8 | 24.7 | 23.1 | 46.1 | 60.6 | 74.6 | 98.6 | 0.0 | - | - | 4.5 | 16.1 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | 79.8 | 74.3 | - | 104.7 | 41.3 | |||||||||||||||||||||||||
| - |
| 86.9 |
| 100.5 |
| 42.4 |
| 97.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 40.0 | 38.6 | 29.5 | 15.7 | 21.4 | 16.9 | 17.1 | 12.6 | 7.4 | 6.2 | 5.8 | 4.5 | 4.8 | 5.9 | 4.3 | 4.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,027.4 | 926.4 | 839.0 | 787.7 | 709.7 | 600.7 | 573.3 | 571.6 | 549.3 | 472.1 | 468.8 | 486.6 | 525.5 | 622.8 | 391.3 | 309.9 | - | - |
| 37.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 79.0 | 62.3 | 52.6 | 43.4 | 40.9 | 33.5 | 28.4 | 28.3 | 28.4 | 22.9 | 20.1 | 18.4 | 18.1 | 31.6 | (22.9) | - | - | - |
| Property,Plant & Equipment Net | 184.9 | 153.8 | 169.2 | 166.7 | 149.4 | 19.6 | 11.1 | 9.8 | 10.3 | 10.1 | 9.3 | 9.2 | 10.4 | 12.3 | 14.5 | 11.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 2.8 | 3.7 | - | - |
| Intangible Assets | 325.2 | 282.5 | 296.4 | 290.9 | 214.0 | 214.1 | 202.0 | 204.3 | 200.5 | 183.9 | 201.3 | 98.5 | 116.2 | 113.0 | 105.8 | 111.4 | - | - |
| Operating Lease Right Of Use Assets | 23.3 | 24.6 | 28.6 | 28.0 | 33.7 | 24.7 | 28.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.2 | 5.5 | 14.5 | 11.2 | 7.9 | 8.0 | 8.0 | 5.8 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 20.2 | 18.5 | 21.6 | 24.1 | 30.6 | 23.0 | 6.1 | 6.3 | 8.0 | 8.3 | 8.2 | 10.2 | 11.9 | 11.8 | 1.7 | 1.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,585.2 | 1,411.3 | 1,369.3 | 1,308.5 | 1,145.4 | 890.1 | 828.8 | 797.8 | 777.8 | 682.4 | 687.7 | 604.5 | 664.1 | 759.9 | 516.0 | 438.1 | - | - |
| 52.7 |
| - |
| - |
| Short Term Debt | 54.8 | 41.6 | 29.6 | 28.5 | 15.9 | 14.6 | 12.3 | 23.2 | 24.4 | 21.5 | 22.2 | 0.0 | - | - | 4.5 | 11.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.3 | 6.1 | 6.0 | 5.3 | 6.0 | 5.1 | 5.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 189.6 | 172.8 | 178.9 | 213.6 | 136.7 | 95.6 | 96.4 | 94.7 | 81.8 | 62.6 | 46.9 | 49.2 | 58.3 | 68.8 | 52.0 | 47.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 344.0 | 332.4 | 324.7 | 344.6 | 244.9 | 156.2 | 184.5 | 189.2 | 167.1 | 142.2 | 131.1 | 103.6 | 126.1 | 256.1 | 185.6 | 126.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 16.0 | 20.5 | 24.5 | 24.3 | 29.2 | 21.4 | 24.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 3.5 | 3.8 | 3.4 | 3.7 | 2.2 | 2.6 | 3.8 | 6.1 | 6.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 481.2 | 468.6 | 477.2 | 520.4 | 407.0 | 187.7 | 219.8 | 212.1 | 207.1 | 198.8 | 211.3 | 105.8 | 128.7 | 259.9 | 191.7 | 138.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 127.5 | 106.7 | 98.6 | 90.2 | 87.1 | 75.7 | 70.7 | 70.0 | 66.0 | 63.1 | 62.0 | 60.2 | 57.9 | 54.7 | 50.9 | 48.9 | - | - |
| Retained Earnings | 828.9 | 763.2 | 693.8 | 620.1 | 560.7 | 503.6 | 474.6 | 448.7 | 422.6 | 402.7 | 388.4 | 374.1 | 359.5 | 349.7 | 228.2 | 205.5 | - | - |
| Accumulated Other Comprehensive Income | (9.0) | (72.2) | (40.2) | (56.1) | (38.4) | (6.0) | (39.9) | (33.7) | (17.8) | (58.0) | (48.1) | (15.8) | 25.9 | 12.5 | 7.7 | 14.8 | - | - |
| Treasury Stock | 66.7 | 52.9 | 52.9 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | 36.8 | 36.5 | 36.0 | 35.4 | 34.2 | 34.2 | - | - |
| Minority Interest | 223.3 | 197.8 | 192.8 | 171.4 | 166.4 | 166.6 | 141.0 | 138.1 | 137.3 | 113.3 | 110.8 | 116.7 | 128.1 | 118.5 | 71.7 | 65.0 | - | - |
| Total Stockholders Equity | 880.7 | 744.9 | 699.4 | 616.8 | 571.9 | 535.8 | 468.0 | 447.6 | 433.3 | 370.4 | 365.6 | 382.1 | 407.2 | 381.5 | 252.7 | 235.0 | 287.4 | 255.5 |
| Total Equity | 1,104.0 | 942.6 | 892.2 | 788.1 | 738.3 | 702.5 | 609.0 | 585.7 | 570.6 | 483.7 | 476.4 | 498.7 | 535.4 | 500.0 | 324.4 | 299.9 | 287.4 | 255.5 |
| - |
| - |
| Net debt | - | - | - | - | (159,624.2) | (271.6) | (230.1) | (214.9) | (217.7) | (181.5) | (161.2) | (280.3) | - | - | (31.4) | (70.8) | - | - |
| Working Capital | 683.4 | 594.0 | 514.3 | 443.2 | 464.8 | 444.5 | 388.8 | 382.4 | 382.2 | 329.9 | 337.7 | 382.9 | 399.3 | 366.7 | 205.7 | 183.6 | - | - |
| Book Value | 880.7 | 744.9 | 699.4 | 616.8 | 571.9 | 535.8 | 468.0 | 447.6 | 433.3 | 370.4 | 365.6 | 382.1 | 407.2 | 381.5 | 252.7 | 235.0 | 287.4 | 255.5 |
| Tangible Book Value | 555.5 | 462.4 | 403.0 | 325.9 | 357.9 | 321.7 | 266.0 | 243.3 | 232.8 | 186.5 | 164.3 | 283.5 | 291.0 | 267.5 | 144.2 | 119.9 | - | - |
| 52.2 |
| 110.1 |
| 159.6 |
| 174.8 |
| 149.7 |
| 143.3 |
| 169.7 |
| 133.4 |
| 127.5 |
| 83.6 |
| 133.4 |
| 138.5 |
| 146.8 |
| 156.4 |
| 193.1 |
| 133.6 |
| 145.3 |
| 168.9 |
| 208.3 |
| 108.4 |
| 116.8 |
| 109.8 |
| 161.8 |
| 96.0 |
| 115.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 157.2 | 137.1 | 77.5 | 53.9 | 75.3 | 109.3 | 78.8 | 37.7 | 76.1 | 94.3 | 103.7 | 112.4 | 88.7 | 150.8 | 135.4 | 143.6 | 155.1 | 160.0 | 149.2 | 148.1 | 150.5 | 126.6 | 70.7 | 67.5 | 61.5 | 60.7 | 53.2 | 66.9 | 71.9 | 67.9 | 77.2 | 77.6 | 81.8 | 69.9 | 122.4 | 123.8 | 115.7 | 94.2 | 118.0 | 115.9 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | 183.5 | 186.8 | - | 255.5 | 176.7 | 195.9 | 265.2 | 319.6 | 324.0 | 297.8 | 293.9 | 296.3 | 204.0 | 195.0 | 145.1 | 194.1 | 191.7 | 213.7 | 228.2 | 261.0 | 210.7 | 222.9 | 250.7 | 278.2 | 230.8 | 240.6 | 225.5 | 256.0 | 213.9 | 231.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 332.7 | 320.6 | 363.6 | 296.0 | 302.3 | 274.7 | 354.2 | 299.4 | 293.1 | 247.2 | 288.1 | 236.6 | 241.9 | 197.6 | 220.1 | 192.5 | 206.3 | 159.3 | 193.9 | 176.5 | 149.9 | 124.1 | 138.5 | 77.4 | 133.6 | 133.0 | 173.8 | 147.8 | 167.3 | 136.4 | 164.6 | 140.0 | 166.1 | 120.7 | 159.4 | 119.4 | 139.9 | 104.8 | 145.7 | 101.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 369.6 | 351.4 | 388.3 | 425.3 | 395.9 | 371.9 | 412.8 | 433.7 | 400.2 | 371.9 | 364.3 | 360.0 | 323.7 | 290.0 | 283.2 | 265.8 | 227.1 | 198.9 | 156.0 | 163.5 | 148.7 | 158.8 | 178.9 | 194.8 | 169.5 | 167.8 | 167.1 | 180.1 | 165.4 | 161.0 | 161.5 | 169.3 | 141.3 | 137.1 | 134.3 | 136.9 | 111.3 | 97.0 | 105.3 | 124.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 44.7 | 40.0 | 40.6 | 50.1 | 34.5 | 27.0 | 26.8 | 23.6 | 34.3 | 29.5 | 26.8 | 25.0 | 20.3 | 15.7 | 19.3 | 18.3 | 23.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 997.8 | 1,027.4 | 990.7 | 987.0 | 911.1 | 914.8 | 956.4 | 857.4 | 832.7 | 839.0 | 876.9 | 823.4 | 851.6 | 787.7 | 707.6 | 680.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 179.4 | 184.9 | 186.2 | 185.4 | 158.9 | 153.8 | 166.4 | 161.1 | 164.2 | 169.2 | 163.0 | 168.3 | 169.0 | 166.7 | 153.2 | 162.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 317.0 | 325.2 | 328.2 | 333.4 | 312.3 | 282.5 | 290.9 | 282.4 | 288.1 | 296.4 | 286.7 | 292.3 | 294.3 | 290.9 | 189.3 | 196.2 | 209.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 22.2 | 23.3 | 24.6 | 23.3 | 23.5 | 24.6 | 25.5 | 25.9 | 27.0 | 28.6 | 29.4 | 28.0 | 26.9 | 28.0 | 27.8 | 29.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 5.3 | 4.2 | 15.3 | 12.6 | 16.0 | 17.0 | 19.7 | 16.8 | 15.7 | 14.5 | 16.1 | 14.3 | 12.5 | 11.2 | 10.3 | 9.8 | 7.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 21.1 | 20.2 | 19.7 | 20.1 | 18.8 | 18.5 | 21.6 | 20.5 | 21.5 | 21.6 | 22.4 | 25.3 | 25.8 | 24.1 | 22.9 | 23.9 | 21.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,542.8 | 1,585.2 | 1,564.7 | 1,561.7 | 1,440.5 | 1,411.3 | 1,480.6 | 1,364.0 | 1,349.2 | 1,369.3 | 1,394.4 | 1,351.7 | 1,369.3 | 1,308.5 | 1,111.2 | 1,102.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 85.3 | 77.2 | 67.0 | 93.1 | 98.9 | 91.0 | 96.6 | 108.5 | 106.2 | 97.4 | 87.2 | 91.0 | 93.1 | 88.4 | 81.4 | 83.4 | 72.6 | 82.0 | 46.9 | 60.0 | 44.7 | 35.6 | 27.3 | 33.9 | 46.4 | 54.1 | 44.5 | 49.0 | 62.9 | 58.3 | 47.5 | 66.0 | 58.7 | 52.6 | 54.4 | 67.5 | 60.2 | 49.5 | 45.5 | 60.7 |
| Short Term Debt | 50.2 | 54.8 | 56.9 | 56.7 | 43.4 | 41.6 | 44.5 | 28.7 | 29.0 | 29.6 | 41.8 | 29.1 | 29.1 | 28.5 | 12.6 | 13.3 | 14.4 | 15.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.2 | 6.3 | 6.2 | 6.3 | 6.1 | 6.1 | 6.2 | 5.9 | 5.9 | 6.0 | 5.7 | 5.2 | 5.3 | 5.3 | 4.9 | 4.9 | ||||||||||||||||||||||||
| Accrued Expenses | 150.8 | 189.6 | 152.6 | 126.8 | 128.7 | 172.8 | 166.2 | 145.1 | 135.7 | 178.9 | 200.1 | 194.0 | 190.3 | 213.6 | 132.8 | 122.1 | 144.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 305.9 | 344.0 | 302.8 | 333.0 | 306.5 | 332.4 | 339.6 | 332.4 | 302.5 | 324.7 | 363.1 | 341.7 | 362.2 | 344.6 | 248.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 107.2 | 121.3 | 140.0 | 153.1 | 107.4 | 115.7 | 134.6 | 108.5 | 115.9 | 127.9 | 129.0 | 138.6 | 145.1 | 151.5 | 107.9 | 117.4 | 125.2 | 132.9 | 126.6 | 133.2 | 9.2 | 10.1 | 19.4 | 18.9 | 9.8 | 10.7 | 10.6 | 10.5 | 16.0 | 22.9 | 28.6 | 34.5 | 31.0 | 36.2 | 41.6 | 45.9 | 48.3 | 53.1 | 61.9 | 67.2 |
| Operating Lease Liabilities Non-Current | 14.6 | 16.0 | 17.4 | 18.9 | 19.2 | 20.5 | 21.3 | 21.9 | 22.9 | 24.5 | 25.5 | 24.5 | 23.3 | 24.3 | 24.6 | 26.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 430.2 | 481.2 | 460.2 | 505.0 | 433.0 | 468.6 | 495.5 | 462.8 | 441.3 | 477.2 | 517.5 | 504.7 | 519.7 | 520.4 | 381.0 | 379.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 127.5 | 127.5 | 109.0 | 108.8 | 108.0 | 106.7 | 101.1 | 100.5 | 100.3 | 98.6 | 95.8 | 96.0 | 95.4 | 90.2 | 85.7 | 84.3 | 88.2 | |||||||||||||||||||||||
| Retained Earnings | 846.6 | 828.9 | 827.0 | 787.0 | 780.3 | 763.2 | 762.8 | 724.3 | 711.0 | 693.8 | 703.1 | 669.7 | 654.4 | 620.1 | 618.9 | 593.4 | 580.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (21.9) | (9.0) | (4.8) | (1.6) | (46.9) | (72.2) | (32.6) | (54.9) | (50.4) | (40.2) | (59.8) | (48.7) | (48.4) | (56.1) | (92.4) | |||||||||||||||||||||||||
| Treasury Stock | 70.7 | 66.7 | 60.3 | 54.9 | 52.9 | 52.9 | 52.9 | 52.9 | 52.9 | 52.9 | 48.8 | 48.8 | 43.1 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | ||||||||||||||||||||||
| Minority Interest | 230.9 | 223.3 | 233.6 | 217.4 | 218.9 | 197.8 | 206.7 | 184.1 | 199.8 | 192.8 | 186.6 | 178.7 | 191.2 | 171.4 | 155.5 | 153.2 | 173.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 881.6 | 880.7 | 870.9 | 839.4 | 788.6 | 744.9 | 778.5 | 717.1 | 708.1 | 699.4 | 690.3 | 668.2 | 658.4 | 616.8 | 574.7 | 569.8 | 584.6 | |||||||||||||||||||||||
| Total Equity | 1,112.6 | 1,104.0 | 1,104.5 | 1,056.8 | 1,007.5 | 942.6 | 985.1 | 901.2 | 907.9 | 892.2 | 876.9 | 846.9 | 849.6 | 788.1 | 730.1 | 723.0 | 758.2 | 738.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 157.3 | 176.0 | 196.9 | 209.9 | 150.8 | 157.3 | 179.1 | 137.2 | 145.0 | 157.5 | 170.8 | 167.6 | 174.2 | 180.0 | 120.5 | 130.7 | 139.5 | 148.8 | 141.7 | 165.5 | 10.2 | 24.7 | 25.1 | 24.4 | 16.3 | 23.1 | 28.1 | 35.4 | 39.6 | 46.1 | 52.0 | 58.1 | 56.0 | 60.6 | 65.6 | 69.1 | 70.2 | 74.6 | 84.7 | 89.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (12.8) | (19.1) | - | (75.5) | (56.2) | (65.2) | (125.7) | (170.8) | (182.4) | |||||||||||||||||||||
| Working Capital | 691.8 | 683.4 | 688.0 | 654.0 | 604.6 | 582.4 | 616.9 | 525.0 | 530.2 | 514.3 | 513.8 | 481.8 | 489.4 | 443.2 | 459.1 | 444.7 | 484.2 | 464.8 | ||||||||||||||||||||||
| Book Value | 881.6 | 880.7 | 870.9 | 839.4 | 788.6 | 744.9 | 778.5 | 717.1 | 708.1 | 699.4 | 690.3 | 668.2 | 658.4 | 616.8 | 574.7 | 569.8 | 584.6 | 571.9 | ||||||||||||||||||||||
| Tangible Book Value | 564.6 | 555.5 | 542.7 | 506.0 | 476.4 | 462.4 | 487.6 | 434.7 | 420.0 | 403.0 | 403.6 | 375.9 | 364.1 | 325.9 | 385.4 | 373.6 | 375.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 24.6 |
| 22.4 |
| 18.6 |
| 16.9 |
| 18.0 |
| 18.3 |
| 21.6 |
| 17.1 |
| 8.5 |
| 10.0 |
| 8.0 |
| 8.1 |
| 5.7 |
| 7.8 |
| 8.3 |
| 7.4 |
| 8.9 |
| 10.2 |
| 7.3 |
| 6.2 |
| 5.9 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 734.5 |
| 709.7 |
| 704.0 |
| 679.9 |
| 613.1 |
| 600.7 |
| 541.3 |
| 487.6 |
| 531.9 |
| 573.3 |
| 543.3 |
| 554.5 |
| 570.5 |
| 569.4 |
| 545.7 |
| 543.1 |
| 571.2 |
| 549.3 |
| 535.3 |
| 509.7 |
| 492.6 |
| 472.1 |
| 483.6 |
| 475.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.7 |
| 149.4 |
| 142.8 |
| 135.5 |
| 18.9 |
| 19.6 |
| 11.6 |
| 10.7 |
| 11.2 |
| 11.1 |
| 11.2 |
| 10.8 |
| 9.4 |
| 9.8 |
| 9.9 |
| 10.1 |
| 10.2 |
| 10.3 |
| 10.3 |
| 10.4 |
| 9.8 |
| 10.1 |
| 11.1 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.0 |
| 204.0 |
| 203.7 |
| 202.2 |
| 214.1 |
| 206.4 |
| 199.7 |
| 196.8 |
| 202.0 |
| 197.3 |
| 201.4 |
| 199.8 |
| 204.3 |
| 207.8 |
| 210.7 |
| 205.5 |
| 200.5 |
| 200.8 |
| 195.6 |
| 185.0 |
| 183.9 |
| 202.3 |
| 202.5 |
| 31.5 |
| 33.7 |
| 31.4 |
| 33.7 |
| 22.8 |
| 24.7 |
| 25.5 |
| 26.3 |
| 27.2 |
| 28.4 |
| 31.8 |
| 31.8 |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 6.9 |
| 6.2 |
| 7.7 |
| 8.0 |
| 9.7 |
| 8.7 |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 37.5 |
| 49.4 |
| 23.0 |
| 23.0 |
| 21.5 |
| 20.7 |
| 6.1 |
| 6.1 |
| 6.2 |
| 6.0 |
| 5.1 |
| 6.3 |
| 8.8 |
| 7.7 |
| 8.1 |
| 8.0 |
| 8.2 |
| 8.2 |
| 8.0 |
| 8.3 |
| 8.6 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,162.2 |
| 1,145.4 |
| 1,126.6 |
| 1,108.3 |
| 1,145.4 |
| 890.1 |
| 816.2 |
| 753.7 |
| 781.4 |
| 828.8 |
| 800.4 |
| 815.2 |
| 824.5 |
| 799.2 |
| 783.2 |
| 782.5 |
| 805.1 |
| 777.8 |
| 765.7 |
| 732.5 |
| 704.1 |
| 682.4 |
| 705.6 |
| 682.4 |
| 15.0 |
| 32.2 |
| 1.1 |
| 14.6 |
| 5.8 |
| 5.6 |
| 6.6 |
| 12.3 |
| 17.4 |
| 24.9 |
| 23.6 |
| 23.2 |
| 23.4 |
| 23.6 |
| 25.0 |
| 24.4 |
| 24.0 |
| 23.3 |
| 21.8 |
| 21.5 |
| 22.9 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 6.0 |
| 6.1 |
| 6.6 |
| 5.0 |
| 5.1 |
| 5.0 |
| 4.9 |
| 5.0 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.7 |
| 117.8 |
| 100.9 |
| 88.6 |
| 95.6 |
| 71.8 |
| 51.8 |
| 69.3 |
| 96.4 |
| 81.2 |
| 83.7 |
| 75.3 |
| 92.5 |
| 73.3 |
| 69.2 |
| 72.9 |
| 81.8 |
| 63.1 |
| 52.4 |
| 53.1 |
| 62.6 |
| 46.7 |
| 42.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.5 |
| 250.2 |
| 244.9 |
| 212.3 |
| 218.2 |
| 152.1 |
| 156.2 |
| 119.2 |
| 102.0 |
| 145.5 |
| 184.5 |
| 167.9 |
| 178.6 |
| 183.8 |
| 187.0 |
| 162.4 |
| 171.5 |
| 169.9 |
| 167.1 |
| 157.8 |
| 151.9 |
| 148.4 |
| 142.2 |
| 132.5 |
| 137.1 |
| 28.6 |
| 29.2 |
| 27.8 |
| 29.4 |
| 19.8 |
| 21.4 |
| 22.3 |
| 23.1 |
| 23.8 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.7 |
| 3.2 |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.9 |
| 3.8 |
| 3.7 |
| 4.3 |
| 3.7 |
| 3.4 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 404.0 |
| 407.0 |
| 366.8 |
| 380.8 |
| 438.7 |
| 187.7 |
| 160.9 |
| 143.9 |
| 179.1 |
| 126.4 |
| 207.0 |
| 220.4 |
| 228.7 |
| 213.4 |
| 194.6 |
| 209.7 |
| 204.8 |
| 207.1 |
| 203.1 |
| 202.1 |
| 200.4 |
| 198.8 |
| 198.1 |
| 193.7 |
| 87.1 |
| 83.1 |
| 77.5 |
| 77.6 |
| 75.7 |
| 73.3 |
| 72.5 |
| 73.6 |
| 70.7 |
| 68.6 |
| 68.3 |
| 72.1 |
| 70.0 |
| 68.7 |
| 67.9 |
| 67.3 |
| 66.0 |
| 64.6 |
| 64.2 |
| 63.9 |
| 63.1 |
| 62.1 |
| 62.8 |
| 560.7 |
| 569.4 |
| 538.7 |
| 523.6 |
| 503.6 |
| 488.2 |
| 471.5 |
| 473.9 |
| 474.6 |
| 476.5 |
| 463.9 |
| 459.3 |
| 448.7 |
| 449.1 |
| 436.6 |
| 432.1 |
| 422.6 |
| 424.5 |
| 412.6 |
| 411.0 |
| 402.7 |
| 403.9 |
| 392.3 |
| (70.4) |
| (46.3) |
| (38.4) |
| (29.3) |
| (17.5) |
| (23.6) |
| (6.0) |
| (24.6) |
| (40.6) |
| (48.1) |
| (39.9) |
| (50.4) |
| (35.8) |
| (40.1) |
| (33.7) |
| (30.4) |
| (28.1) |
| (8.4) |
| (17.8) |
| (23.1) |
| (33.4) |
| (53.4) |
| (58.0) |
| (40.7) |
| (42.4) |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 36.8 |
| 36.8 |
| 166.4 |
| 174.1 |
| 166.2 |
| 166.6 |
| 166.6 |
| 155.8 |
| 143.8 |
| 140.3 |
| 141.0 |
| 136.2 |
| 135.8 |
| 141.9 |
| 138.1 |
| 138.7 |
| 133.9 |
| 146.8 |
| 137.3 |
| 133.8 |
| 124.5 |
| 119.7 |
| 113.3 |
| 119.1 |
| 112.9 |
| 571.9 |
| 585.7 |
| 561.3 |
| 540.1 |
| 535.8 |
| 499.5 |
| 466.0 |
| 462.0 |
| 468.0 |
| 457.3 |
| 459.0 |
| 453.9 |
| 447.6 |
| 449.9 |
| 438.9 |
| 453.5 |
| 433.3 |
| 428.7 |
| 405.9 |
| 384.0 |
| 370.4 |
| 388.4 |
| 375.9 |
| 759.8 |
| 727.5 |
| 706.7 |
| 702.5 |
| 655.3 |
| 609.8 |
| 602.3 |
| 702.5 |
| 593.4 |
| 594.8 |
| 595.8 |
| 585.7 |
| 588.6 |
| 572.8 |
| 600.3 |
| 570.6 |
| 562.5 |
| 530.4 |
| 503.7 |
| 483.7 |
| 507.5 |
| 488.8 |
| (132.3) |
| (283.6) |
| (271.6) |
| (178.9) |
| (170.6) |
| (128.8) |
| (171.1) |
| (163.6) |
| (178.3) |
| (188.7) |
| (214.9) |
| (158.7) |
| (164.8) |
| (194.7) |
| (217.7) |
| (165.2) |
| (171.4) |
| (155.3) |
| (181.5) |
| (129.2) |
| (141.8) |
| 491.6 |
| 461.7 |
| 461.0 |
| 444.5 |
| 422.1 |
| 385.6 |
| 386.4 |
| 388.8 |
| 375.4 |
| 375.9 |
| 386.7 |
| 382.4 |
| 383.3 |
| 371.7 |
| 401.3 |
| 382.2 |
| 377.4 |
| 357.8 |
| 344.2 |
| 329.9 |
| 351.1 |
| 337.9 |
| 585.7 |
| 561.3 |
| 540.1 |
| 535.8 |
| 499.5 |
| 466.0 |
| 462.0 |
| 468.0 |
| 457.3 |
| 459.0 |
| 453.9 |
| 447.6 |
| 449.9 |
| 438.9 |
| 453.5 |
| 433.3 |
| 428.7 |
| 405.9 |
| 384.0 |
| 370.4 |
| 388.4 |
| 375.9 |
| 357.9 |
| 381.7 |
| 357.7 |
| 337.9 |
| 321.7 |
| 293.0 |
| 266.3 |
| 265.2 |
| 266.0 |
| 259.9 |
| 257.6 |
| 254.1 |
| 243.3 |
| 242.1 |
| 228.3 |
| 248.0 |
| 232.8 |
| 227.8 |
| 210.3 |
| 199.0 |
| 186.5 |
| 186.1 |
| 173.4 |