| (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 | - | 128.0 | 106.0 | 85.6 | 154.0 | 606.7 | 182.0 | 556.2 | 190.6 | 161.6 | 105.5 | 177.9 | 377.3 | 116.5 | 204.6 | 118.1 | 69.8 | 86.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | 128.0 | 106.0 | 85.6 | 154.0 | 606.7 | 182.0 | 556.2 | 190.6 | 161.6 | 105.5 | 177.9 | 377.3 | 116.5 | 204.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 295.4 | 302.8 | 307.3 | 295.3 | 302.9 | 238.0 | 379.9 | 401.3 | 380.4 | 370.9 | 445.4 | 531.5 | 445.3 | 479.0 | 447.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 538.2 | 514.6 | 557.6 | 570.8 | 476.3 | 522.4 | 571.6 | 525.5 | 487.7 | 458.8 | 575.5 | 703.8 | 578.8 | 585.9 | 520.0 | 364.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 195.9 | 191.5 | 203.3 | 227.9 | 177.7 | 164.6 | 212.9 | 221.9 | 215.7 | 182.0 | 187.4 | 206.9 | 190.6 | 219.5 | 222.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 95.0 | 97.4 | 99.8 | 101.7 | 104.5 | 103.7 | 103.0 | 102.1 | 100.8 | 99.6 | 99.2 | 98.3 | 97.3 | 100.1 | 101.4 | 102.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 0.0 | 399.3 | 0.0 | 0.0 | 8.0 | 7.5 | 3.6 | 27.2 | 306.0 | 0.1 | ||
| - |
| 118.1 |
| 69.8 |
| 86.5 |
| 326.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 65.1 | 57.2 | 55.8 | 72.9 | 71.5 | 73.7 | 57.4 | 63.3 | 55.2 | 57.3 | 59.7 | 64.1 | 48.3 | 50.6 | 55.0 | 44.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,039.3 | 1,002.6 | 1,026.8 | 1,024.7 | 1,004.8 | 1,440.8 | 1,190.8 | 1,546.2 | 1,113.9 | 1,075.3 | 1,258.5 | 1,525.2 | 1,499.5 | 1,283.0 | 1,287.6 | 915.9 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,578.8 | 1,469.3 | 1,398.8 | 1,312.9 | 1,317.9 | 1,236.0 | 1,221.1 | 1,230.0 | 1,183.4 | 1,134.6 | 1,159.0 | 1,191.5 | 1,106.7 | 1,033.2 | 1,073.2 | 959.1 | - | - |
| Property,Plant & Equipment Net | 919.9 | 938.1 | 969.1 | 1,002.0 | 1,055.1 | 1,038.3 | 934.9 | 824.2 | 744.4 | 730.6 | 815.8 | 884.5 | 741.5 | 742.2 | 697.1 | 664.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 282.7 | 271.6 | 269.6 | 264.2 | 277.6 | 270.6 | 300.0 | 301.8 | 301.4 | 298.5 | 417.4 | 975.6 | 721.8 | 719.4 | 511.3 | 489.4 | 503.0 | - |
| Intangible Assets | 67.2 | 81.4 | 93.2 | 105.7 | 120.0 | 132.6 | 161.0 | 176.5 | 190.5 | 207.2 | 286.7 | 343.2 | 222.8 | 243.5 | 152.3 | 155.3 | - | - |
| Operating Lease Right Of Use Assets | 45.2 | 48.1 | 43.0 | 47.2 | 50.3 | 48.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 90.5 | 79.3 | 65.5 | 54.6 | 58.7 | 46.8 | 20.5 | 17.0 | 28.3 | 14.5 | 24.1 | 41.0 | 39.6 | 25.2 | 29.9 | 11.8 | - | - |
| Other Non-Current Assets | 25.5 | 12.6 | 9.5 | 8.6 | 9.8 | 17.4 | 17.5 | 17.5 | 12.8 | 36.6 | 46.6 | 98.2 | 75.3 | 20.3 | 75.5 | 28.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,545.4 | 2,503.8 | 2,547.2 | 2,573.5 | 2,665.8 | 3,037.6 | 2,656.3 | 2,925.7 | 2,415.5 | 2,362.8 | 2,843.7 | 3,868.1 | 3,301.0 | 3,034.2 | 2,754.5 | 2,267.8 | 2,347.0 | - |
| 125.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 399.3 | 0.0 | 0.0 | 8.0 | 7.5 | 3.6 | 27.2 | 306.0 | 0.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.2 | 12.8 | 11.4 | 12.4 | 14.2 | 13.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 43.5 | 40.6 | 41.1 | 41.0 | 44.4 | 31.3 | 59.2 | 77.2 | 67.6 | 49.8 | 49.2 | 61.4 | 49.0 | 61.2 | - | - | - | - |
| Other Current Liabilities | 149.1 | 144.1 | 137.8 | 138.4 | 157.6 | 144.3 | 142.8 | 150.6 | 152.9 | 152.3 | 178.7 | 158.9 | 124.7 | 147.6 | 167.2 | 152.8 | - | - |
| Total Current Liabilities | 422.3 | 416.0 | 434.0 | 485.6 | 437.4 | 898.1 | 461.7 | 886.5 | 461.5 | 427.3 | 482.7 | 562.8 | 467.6 | 578.6 | 841.5 | 393.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 33.4 | 35.6 | 32.2 | 35.3 | 36.8 | 35.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 32.6 | 36.2 | 32.1 | 32.2 | 23.7 | 21.8 | 23.3 | 27.0 | 14.9 | 17.1 | 59.7 | 118.1 | 102.9 | 69.1 | 83.3 | 63.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 21.0 | 20.0 | 22.7 | 15.4 | 32.2 | 34.4 | 21.0 | 24.6 | 28.0 | 24.5 | 29.7 | 41.8 | 24.8 | 32.9 | 31.1 | 28.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,220.8 | 1,215.2 | 1,233.1 | 1,282.3 | 1,297.6 | 1,768.8 | 1,281.6 | 1,695.4 | 1,362.8 | 1,367.0 | 1,474.1 | 1,906.5 | 1,488.7 | 1,366.0 | 1,095.8 | 934.4 | 1,079.5 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,201.8 | 1,170.5 | 1,124.6 | 1,070.7 | 992.6 | 1,004.9 | 1,076.9 | 900.7 | 765.6 | 780.6 | 1,070.3 | 1,501.2 | 1,399.2 | 1,247.0 | 983.4 | 793.4 | - | - |
| Accumulated Other Comprehensive Income | (386.7) | (434.6) | (414.3) | (414.0) | (330.3) | (417.2) | (373.5) | (320.3) | (323.7) | (352.5) | (243.5) | (66.1) | (89.0) | (150.7) | 82.5 | (72.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 40.7 | 38.7 | 38.7 | 38.7 | 38.6 | 38.9 | 39.5 | 36.0 | 35.4 | 31.5 | 29.6 | 32.4 | 30.5 | 24.4 | 20.6 | 17.9 | - | - |
| Total Stockholders Equity | 1,284.0 | 1,249.9 | 1,275.4 | 1,252.6 | 1,329.6 | 1,229.9 | 1,335.2 | 1,194.3 | 1,017.3 | 964.3 | 1,345.8 | 1,929.3 | 1,781.8 | 1,643.9 | 1,638.1 | 1,315.5 | 1,267.5 | - |
| Total Equity | 1,324.6 | 1,288.6 | 1,314.2 | 1,291.2 | 1,368.2 | 1,268.8 | 1,374.7 | 1,230.3 | 1,052.7 | 995.8 | 1,375.4 | 1,961.6 | 1,812.3 | 1,668.2 | 1,658.6 | 1,333.4 | 1,267.5 | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | (182.0) | (156.9) | (190.6) | (161.6) | (97.4) | (170.4) | (373.7) | (89.3) | 101.5 | (118.0) | - | - |
| Working Capital | 616.9 | 586.6 | 592.8 | 539.1 | 567.4 | 542.7 | 729.1 | 659.6 | 652.4 | 648.1 | 775.8 | 962.4 | 1,031.9 | 704.3 | 446.1 | 522.9 | - | - |
| Book Value | 1,284.0 | 1,249.9 | 1,275.4 | 1,252.6 | 1,329.6 | 1,229.9 | 1,335.2 | 1,194.3 | 1,017.3 | 964.3 | 1,345.8 | 1,929.3 | 1,781.8 | 1,643.9 | 1,638.1 | 1,315.5 | 1,267.5 | - |
| Tangible Book Value | 934.0 | 896.9 | 912.7 | 882.6 | 932.0 | 826.7 | 874.2 | 716.1 | 525.4 | 458.6 | 641.7 | 610.5 | 837.3 | 681.0 | 974.5 | 670.8 | 764.5 | - |
| (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 | 106.9 | 129.3 | 103.5 | 140.5 | 97.5 | 121.2 | 119.6 | 128.0 | 92.1 | 90.7 | 95.1 | 106.0 | 93.5 | 76.8 | 64.6 | |||||||||||||||||||||||||
| 85.6 |
| 100.0 |
| 101.8 |
| 107.3 |
| 154.0 |
| 114.3 |
| 103.2 |
| 98.3 |
| 606.7 |
| 85.2 |
| 105.2 |
| 113.5 |
| 182.0 |
| 112.6 |
| 96.3 |
| 102.1 |
| 556.2 |
| 221.9 |
| 159.9 |
| 110.7 |
| 190.6 |
| 100.8 |
| 102.0 |
| 119.4 |
| 161.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 106.9 | 129.3 | 103.5 | 140.5 | 97.5 | 121.2 | 119.6 | 128.0 | 92.1 | 90.7 | 95.1 | 106.0 | 93.5 | 76.8 | 64.6 | 85.6 | 100.0 | 101.8 | 107.3 | 154.0 | 114.3 | 103.2 | 98.3 | 606.7 | 85.2 | 105.2 | 113.5 | 182.0 | 112.6 | 96.3 | 102.1 | 556.2 | 221.9 | 159.9 | 110.7 | 190.6 | 100.8 | 102.0 | 119.4 | 161.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 334.4 | 288.2 | 288.0 | 295.4 | 290.9 | 254.1 | 282.5 | 302.8 | 303.5 | 290.5 | 288.7 | 307.3 | 313.9 | 291.0 | 278.7 | 295.3 | 311.6 | 272.6 | 279.7 | 302.9 | 303.2 | 275.2 | 250.0 | 238.0 | 304.2 | 310.4 | 327.6 | 379.9 | 403.4 | 380.7 | 386.7 | 401.3 | 410.6 | 392.9 | 385.6 | 380.4 | 377.0 | 339.5 | 348.5 | 370.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 747.3 | 621.9 | 565.2 | 538.2 | 556.0 | 536.6 | 543.4 | 514.6 | 547.7 | 570.8 | 570.3 | 557.6 | 595.1 | 605.8 | 591.5 | 570.8 | 562.0 | 533.0 | 505.0 | 476.3 | 476.2 | 497.2 | 508.7 | 522.4 | 516.8 | 522.5 | 557.1 | 571.6 | 588.6 | 578.6 | 569.3 | 525.5 | 537.2 | 507.5 | 514.7 | 487.7 | 490.2 | 449.9 | 459.3 | 458.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 89.5 | 81.8 | 76.1 | 65.1 | 69.0 | 56.8 | 58.4 | 57.2 | 56.7 | 57.8 | 56.5 | 55.8 | 76.6 | 74.7 | 76.7 | 72.9 | 69.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,278.1 | 1,121.3 | 1,032.8 | 1,039.3 | 1,013.4 | 968.8 | 1,003.9 | 1,002.6 | 999.9 | 1,009.8 | 1,010.6 | 1,026.8 | 1,079.0 | 1,048.3 | 1,011.5 | 1,024.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,593.4 | 1,625.2 | 1,600.0 | 1,578.8 | 1,550.1 | 1,504.0 | 1,518.2 | 1,469.3 | 1,465.5 | 1,454.7 | 1,408.6 | 1,398.8 | 1,382.8 | 1,359.3 | 1,305.7 | 1,312.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 857.9 | 881.3 | 897.9 | 919.9 | 911.9 | 910.1 | 942.1 | 938.1 | 947.7 | 961.4 | 958.2 | 969.1 | 974.9 | 981.6 | 972.5 | 1,002.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 280.3 | 283.0 | 282.5 | 282.7 | 272.9 | 268.8 | 277.3 | 271.6 | 272.2 | 275.9 | 266.6 | 269.6 | 268.8 | 266.6 | 257.9 | 264.2 | 271.3 | 273.3 | ||||||||||||||||||||||
| Intangible Assets | 60.0 | 62.5 | 64.9 | 67.2 | 73.3 | 75.7 | 79.3 | 81.4 | 84.4 | 87.6 | 89.8 | 93.2 | 96.6 | 99.5 | 101.6 | 105.7 | 110.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 45.0 | 45.3 | 42.8 | 45.2 | 43.9 | 44.1 | 49.6 | 48.1 | 48.2 | 47.3 | 43.0 | 43.0 | 41.2 | 42.9 | 43.8 | 47.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 89.3 | 89.8 | 90.1 | 90.5 | 79.8 | 78.6 | 82.6 | 79.3 | 71.8 | 74.5 | 64.5 | 65.5 | 57.4 | 57.1 | 52.9 | 54.6 | 55.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 120.3 | 112.3 | 108.0 | 100.6 | 95.4 | 89.7 | 87.1 | 82.6 | 94.4 | 87.8 | 80.1 | 80.1 | 85.7 | 82.5 | 76.0 | 75.0 | 120.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,730.7 | 2,595.6 | 2,518.9 | 2,545.4 | 2,490.5 | 2,435.8 | 2,521.9 | 2,503.8 | 2,518.6 | 2,544.4 | 2,512.8 | 2,547.2 | 2,603.6 | 2,578.6 | 2,516.2 | 2,573.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 263.1 | 220.4 | 193.4 | 195.9 | 192.9 | 198.5 | 201.9 | 191.5 | 192.8 | 193.0 | 197.4 | 203.3 | 197.2 | 206.7 | 205.9 | 227.9 | 197.7 | 185.9 | 177.1 | 177.7 | 164.5 | 134.2 | 136.1 | 164.6 | 165.1 | 173.2 | 198.7 | 212.9 | 205.1 | 198.4 | 220.9 | 221.9 | 220.2 | 190.6 | 186.3 | 215.7 | 190.8 | 168.9 | 176.0 | 182.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.8 | 12.2 | 12.2 | 12.2 | 12.2 | 12.1 | 13.4 | 12.8 | 12.4 | 12.3 | 11.7 | 11.4 | 11.1 | 11.6 | 11.9 | 12.4 | ||||||||||||||||||||||||
| Accrued Expenses | 63.0 | 46.7 | 48.3 | 55.6 | 46.9 | 38.0 | 43.7 | 53.0 | 45.2 | 42.1 | 42.2 | 55.6 | 46.9 | 41.8 | 40.8 | 56.3 | 50.7 | 43.6 | ||||||||||||||||||||||
| Other Current Liabilities | 171.3 | 143.4 | 135.7 | 149.1 | 140.4 | 121.4 | 125.9 | 144.1 | 136.9 | 128.7 | 118.2 | 137.8 | 128.0 | 114.3 | 115.0 | 138.4 | 133.2 | |||||||||||||||||||||||
| Total Current Liabilities | 536.1 | 439.4 | 397.0 | 422.3 | 415.6 | 382.2 | 398.4 | 416.0 | 413.2 | 414.1 | 419.8 | 434.0 | 488.7 | 494.3 | 497.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 33.6 | 33.5 | 31.0 | 33.4 | 32.0 | 32.3 | 36.5 | 35.6 | 36.0 | 35.0 | 31.8 | 32.2 | 30.6 | 31.8 | 32.5 | 35.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 30.5 | 31.0 | 32.6 | 32.6 | 35.9 | 35.3 | 37.4 | 36.2 | 32.0 | 32.4 | 31.4 | 32.1 | 32.6 | 32.2 | 31.2 | 32.2 | 23.8 | |||||||||||||||||||||||
| Pension Obligations | 111.3 | 113.5 | 112.9 | 112.7 | 110.1 | 107.4 | 114.1 | 109.9 | 114.1 | 116.7 | 112.5 | 115.5 | 116.8 | 115.2 | 107.0 | 113.0 | 158.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 20.9 | 21.4 | 20.9 | 21.0 | 19.7 | 20.3 | 19.6 | 20.0 | 20.3 | 21.0 | 21.5 | 22.7 | 23.6 | 20.7 | 14.8 | 15.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,332.4 | 1,237.9 | 1,193.3 | 1,220.8 | 1,211.6 | 1,175.7 | 1,204.0 | 1,215.2 | 1,212.8 | 1,216.2 | 1,214.0 | 1,233.1 | 1,287.3 | 1,289.4 | 1,277.9 | 1,282.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 95.3 | 95.2 | 95.1 | 95.0 | 95.3 | 96.7 | 97.1 | 97.4 | 98.3 | 99.1 | 99.8 | 99.8 | 100.3 | 100.6 | 101.1 | 101.7 | 103.3 | 103.8 | 104.5 | 104.5 | 104.5 | 104.3 | 104.1 | 103.7 | 103.6 | 103.6 | 103.5 | 103.0 | 103.0 | 102.7 | 102.6 | 102.1 | 102.0 | 101.9 | 101.2 | 100.8 | 100.3 | 100.1 | 99.9 | 99.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,271.6 | 1,228.6 | 1,209.9 | 1,201.8 | 1,195.4 | 1,179.4 | 1,177.0 | 1,170.5 | 1,149.0 | 1,145.9 | 1,138.7 | 1,124.6 | 1,104.2 | 1,088.4 | 1,082.6 | 1,070.7 | 1,045.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (393.7) | (381.6) | (386.5) | (386.7) | (429.2) | (450.5) | (401.0) | (434.6) | (418.6) | (401.3) | (431.5) | (414.3) | (399.3) | (412.2) | (461.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 43.6 | 42.6 | 41.4 | 40.7 | 42.0 | 40.1 | 40.8 | 38.7 | 41.3 | 40.3 | 38.4 | 38.7 | 40.3 | 39.0 | 36.9 | 38.7 | 41.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,354.7 | 1,315.0 | 1,284.2 | 1,284.0 | 1,236.9 | 1,220.0 | 1,277.2 | 1,249.9 | 1,264.6 | 1,287.8 | 1,260.4 | 1,275.4 | 1,276.0 | 1,250.2 | 1,201.4 | 1,252.6 | ||||||||||||||||||||||||
| Total Equity | 1,398.4 | 1,357.7 | 1,325.6 | 1,324.6 | 1,278.9 | 1,260.1 | 1,318.0 | 1,288.6 | 1,305.9 | 1,328.1 | 1,298.8 | 1,314.2 | 1,316.3 | 1,289.2 | 1,238.3 | 1,291.2 | 1,361.8 | 1,356.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 742.0 | 681.9 | 635.8 | 616.9 | 597.7 | 586.5 | 605.5 | 586.6 | 586.7 | 595.7 | 590.7 | 592.8 | 590.3 | 554.0 | 514.0 | 539.1 | 582.9 | 573.2 | ||||||||||||||||||||||
| Book Value | 1,354.7 | 1,315.0 | 1,284.2 | 1,284.0 | 1,236.9 | 1,220.0 | 1,277.2 | 1,249.9 | 1,264.6 | 1,287.8 | 1,260.4 | 1,275.4 | 1,276.0 | 1,250.2 | 1,201.4 | 1,252.6 | 1,320.1 | 1,316.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,014.5 | 969.5 | 936.8 | 934.0 | 890.7 | 875.5 | 920.6 | 896.9 | 908.0 | 924.3 | 904.0 | 912.7 | 910.7 | 884.0 | 841.9 | 882.6 | 938.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.8 |
| 74.9 |
| 71.5 |
| 73.2 |
| 73.1 |
| 78.7 |
| 73.7 |
| 60.6 |
| 97.8 |
| 67.1 |
| 57.4 |
| 58.2 |
| 63.5 |
| 63.5 |
| 63.3 |
| 66.0 |
| 68.1 |
| 64.9 |
| 55.2 |
| 75.1 |
| 80.4 |
| 64.7 |
| 57.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 1,043.2 |
| 984.2 |
| 966.9 |
| 1,004.8 |
| 966.9 |
| 948.7 |
| 935.7 |
| 1,440.8 |
| 966.7 |
| 1,035.9 |
| 1,065.4 |
| 1,190.8 |
| 1,162.8 |
| 1,119.0 |
| 1,121.5 |
| 1,546.2 |
| 1,240.6 |
| 1,128.4 |
| 1,075.9 |
| 1,113.9 |
| 1,043.0 |
| 971.7 |
| 991.8 |
| 1,075.3 |
| 1,342.0 |
| 1,329.7 |
| 1,323.7 |
| 1,317.9 |
| 1,319.0 |
| 1,318.4 |
| 1,274.0 |
| 1,236.0 |
| 1,216.7 |
| 1,227.6 |
| 1,210.5 |
| 1,221.1 |
| 1,234.1 |
| 1,248.3 |
| 1,238.2 |
| 1,230.0 |
| 1,258.1 |
| 1,231.7 |
| 1,212.2 |
| 1,183.4 |
| 1,164.3 |
| 1,142.4 |
| 1,154.5 |
| 1,134.6 |
| 1,012.3 |
| 1,022.8 |
| 1,036.4 |
| 1,055.1 |
| 1,054.0 |
| 1,073.5 |
| 1,054.2 |
| 1,038.3 |
| 1,015.4 |
| 1,008.6 |
| 964.3 |
| 934.9 |
| 885.8 |
| 855.1 |
| 834.4 |
| 824.2 |
| 805.0 |
| 779.7 |
| 755.5 |
| 744.4 |
| 728.8 |
| 725.1 |
| 735.4 |
| 730.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.9 |
| 277.6 |
| 276.0 |
| 281.4 |
| 275.4 |
| 270.6 |
| 268.7 |
| 285.8 |
| 294.6 |
| 300.0 |
| 298.3 |
| 300.0 |
| 300.8 |
| 301.8 |
| 309.4 |
| 306.1 |
| 304.7 |
| 301.4 |
| 294.3 |
| 292.0 |
| 298.7 |
| 298.5 |
| 113.0 |
| 116.5 |
| 120.0 |
| 123.7 |
| 127.7 |
| 130.1 |
| 132.6 |
| 135.7 |
| 141.4 |
| 156.7 |
| 161.0 |
| 165.1 |
| 168.5 |
| 172.5 |
| 176.5 |
| 181.7 |
| 184.5 |
| 187.7 |
| 190.5 |
| 193.1 |
| 197.3 |
| 202.9 |
| 207.2 |
| 46.2 |
| 45.7 |
| 49.0 |
| 50.3 |
| 53.0 |
| 54.0 |
| 48.6 |
| 48.0 |
| 46.7 |
| 50.2 |
| 43.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.1 |
| 57.3 |
| 58.7 |
| 56.0 |
| 46.6 |
| 47.0 |
| 46.8 |
| 32.2 |
| 33.4 |
| 18.9 |
| 20.5 |
| 16.2 |
| 16.1 |
| 16.7 |
| 17.0 |
| 22.2 |
| 21.7 |
| 28.8 |
| 28.3 |
| 34.5 |
| 34.4 |
| 35.9 |
| 14.5 |
| 114.8 |
| 106.5 |
| 99.1 |
| 85.4 |
| 83.0 |
| 68.0 |
| 60.5 |
| 72.7 |
| 67.7 |
| 55.7 |
| 49.0 |
| 79.4 |
| 72.4 |
| 66.3 |
| 60.1 |
| 58.2 |
| 47.9 |
| 39.5 |
| 30.0 |
| 41.1 |
| 34.3 |
| 42.7 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,659.5 |
| 2,610.9 |
| 2,607.6 |
| 2,665.8 |
| 2,615.0 |
| 2,614.8 |
| 2,559.0 |
| 3,037.6 |
| 2,538.1 |
| 2,623.0 |
| 2,599.4 |
| 2,656.3 |
| 2,607.7 |
| 2,531.1 |
| 2,512.2 |
| 2,925.7 |
| 2,617.9 |
| 2,475.9 |
| 2,399.7 |
| 2,415.5 |
| 2,334.7 |
| 2,254.8 |
| 2,307.4 |
| 2,362.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 13.1 |
| 13.9 |
| 14.2 |
| 14.8 |
| 15.0 |
| 13.5 |
| 13.2 |
| 12.9 |
| 14.0 |
| 13.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.7 |
| 61.5 |
| 58.3 |
| 46.9 |
| 46.2 |
| 47.6 |
| 51.5 |
| 45.1 |
| 53.7 |
| 76.6 |
| 74.5 |
| 57.8 |
| 64.4 |
| 95.2 |
| 88.5 |
| 64.6 |
| 65.1 |
| 85.7 |
| 76.0 |
| 59.7 |
| 61.2 |
| 74.5 |
| 125.8 |
| 124.7 |
| 157.6 |
| 159.5 |
| 165.3 |
| 155.7 |
| 144.3 |
| 138.7 |
| 165.9 |
| 125.1 |
| 142.8 |
| 127.5 |
| 123.9 |
| 123.1 |
| 150.6 |
| 140.4 |
| 133.7 |
| 137.1 |
| 152.9 |
| 140.6 |
| 140.5 |
| 146.4 |
| 152.3 |
| 485.6 |
| 460.4 |
| 411.0 |
| 389.2 |
| 437.4 |
| 425.6 |
| 402.6 |
| 415.6 |
| 898.1 |
| 383.1 |
| 409.1 |
| 418.7 |
| 461.7 |
| 430.0 |
| 412.1 |
| 439.2 |
| 886.5 |
| 477.8 |
| 407.6 |
| 397.0 |
| 461.5 |
| 426.8 |
| 390.2 |
| 402.6 |
| 427.3 |
| 33.6 |
| 33.2 |
| 35.8 |
| 36.8 |
| 38.9 |
| 39.6 |
| 35.8 |
| 35.4 |
| 34.3 |
| 36.4 |
| 30.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 23.5 |
| 23.7 |
| 22.3 |
| 22.2 |
| 22.0 |
| 21.8 |
| 13.5 |
| 23.3 |
| 23.2 |
| 23.3 |
| 30.3 |
| 28.6 |
| 27.4 |
| 27.0 |
| 14.9 |
| 15.1 |
| 15.5 |
| 14.9 |
| 13.7 |
| 13.9 |
| 13.3 |
| 17.1 |
| 163.1 |
| 166.4 |
| 171.1 |
| 177.9 |
| 187.2 |
| 180.7 |
| 175.5 |
| 166.9 |
| 170.9 |
| 167.0 |
| 174.0 |
| 156.5 |
| 157.8 |
| 159.5 |
| 159.5 |
| 168.3 |
| 164.7 |
| 162.9 |
| 160.9 |
| 190.4 |
| 191.7 |
| 201.0 |
| 201.5 |
| 24.2 |
| 26.7 |
| 31.3 |
| 32.2 |
| 31.2 |
| 39.8 |
| 35.5 |
| 34.4 |
| 38.6 |
| 33.9 |
| 20.7 |
| 21.0 |
| 24.2 |
| 24.3 |
| 24.4 |
| 24.6 |
| 25.9 |
| 26.0 |
| 28.1 |
| 28.0 |
| 26.8 |
| 27.2 |
| 24.8 |
| 24.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,297.7 |
| 1,254.3 |
| 1,242.9 |
| 1,297.6 |
| 1,297.4 |
| 1,295.1 |
| 1,292.6 |
| 1,768.8 |
| 1,239.3 |
| 1,276.0 |
| 1,261.8 |
| 1,281.6 |
| 1,242.3 |
| 1,222.8 |
| 1,248.1 |
| 1,695.4 |
| 1,391.7 |
| 1,311.9 |
| 1,301.6 |
| 1,362.8 |
| 1,355.2 |
| 1,320.1 |
| 1,338.0 |
| 1,367.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,026.8 |
| 1,012.1 |
| 992.6 |
| 974.2 |
| 969.3 |
| 966.6 |
| 1,004.9 |
| 1,030.6 |
| 1,044.2 |
| 1,066.8 |
| 1,076.9 |
| 1,031.4 |
| 979.3 |
| 941.0 |
| 900.7 |
| 848.5 |
| 813.9 |
| 788.6 |
| 765.6 |
| 757.1 |
| 734.2 |
| 743.0 |
| 780.6 |
| (414.0) |
| (353.3) |
| (349.2) |
| (342.4) |
| (330.3) |
| (358.8) |
| (342.2) |
| (385.6) |
| (417.2) |
| (410.2) |
| (378.2) |
| (402.4) |
| (373.5) |
| (333.6) |
| (334.6) |
| (333.3) |
| (320.3) |
| (270.1) |
| (289.8) |
| (304.5) |
| (323.7) |
| (368.7) |
| (382.2) |
| (349.0) |
| (352.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.6 |
| 39.7 |
| 38.6 |
| 41.2 |
| 40.5 |
| 41.0 |
| 38.9 |
| 38.2 |
| 40.9 |
| 39.1 |
| 39.5 |
| 40.3 |
| 38.5 |
| 36.5 |
| 36.0 |
| 38.8 |
| 37.5 |
| 36.1 |
| 35.4 |
| 33.6 |
| 31.9 |
| 32.3 |
| 31.5 |
| 1,320.1 |
| 1,316.0 |
| 1,325.0 |
| 1,329.6 |
| 1,276.4 |
| 1,279.2 |
| 1,225.4 |
| 1,229.9 |
| 1,260.6 |
| 1,306.2 |
| 1,298.6 |
| 1,335.2 |
| 1,325.1 |
| 1,269.7 |
| 1,227.6 |
| 1,194.3 |
| 1,187.3 |
| 1,126.4 |
| 1,062.0 |
| 1,017.3 |
| 946.0 |
| 902.8 |
| 937.1 |
| 964.3 |
| 1,364.6 |
| 1,368.2 |
| 1,317.6 |
| 1,319.7 |
| 1,266.4 |
| 1,268.8 |
| 1,298.8 |
| 1,347.0 |
| 1,337.7 |
| 1,374.7 |
| 1,365.4 |
| 1,308.3 |
| 1,264.1 |
| 1,230.3 |
| 1,226.2 |
| 1,163.9 |
| 1,098.1 |
| 1,052.7 |
| 979.6 |
| 934.7 |
| 969.4 |
| 995.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 577.7 |
| 567.4 |
| 541.4 |
| 546.0 |
| 520.1 |
| 542.7 |
| 583.6 |
| 626.8 |
| 646.7 |
| 729.1 |
| 732.8 |
| 707.0 |
| 682.3 |
| 659.6 |
| 762.8 |
| 720.8 |
| 678.9 |
| 652.4 |
| 616.2 |
| 581.6 |
| 589.3 |
| 648.1 |
| 1,325.0 |
| 1,329.6 |
| 1,276.4 |
| 1,279.2 |
| 1,225.4 |
| 1,229.9 |
| 1,260.6 |
| 1,306.2 |
| 1,298.6 |
| 1,335.2 |
| 1,325.1 |
| 1,269.7 |
| 1,227.6 |
| 1,194.3 |
| 1,187.3 |
| 1,126.4 |
| 1,062.0 |
| 1,017.3 |
| 946.0 |
| 902.8 |
| 937.1 |
| 964.3 |
| 929.7 |
| 933.6 |
| 932.0 |
| 876.7 |
| 870.0 |
| 819.9 |
| 826.7 |
| 856.3 |
| 878.9 |
| 847.3 |
| 874.2 |
| 861.7 |
| 801.3 |
| 754.3 |
| 716.1 |
| 696.2 |
| 635.7 |
| 569.6 |
| 525.4 |
| 458.6 |
| 413.6 |
| 435.5 |
| 458.6 |