| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 563.4 | 724.9 | 555.5 | 562.6 | 687.5 | 531.1 | 489.7 | 429.7 | 328.8 | 297.6 | 297.6 | 305.2 | 235.4 | 164.0 | 70.4 | 70.9 |
| Restricted Cash | - | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.3 | 1.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 4.2 | - | 4.3 | 6.9 | - | 14.0 | - | - |
| Cash And Short Term Investments | 563.7 | 725.9 | 555.7 | 562.7 | 687.6 | 531.2 | 489.8 | 429.7 | 333.0 | 297.6 | 301.9 | 312.1 | 235.4 | 178.0 | 70.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 363.2 | 294.4 | 287.0 | 306.6 | 232.8 | 202.3 | 232.9 | 182.7 | 142.9 | - | 135.4 | 127.9 | 100.6 | 92.1 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 416.5 | 416.3 | 474.6 | 547.7 | 258.0 | 237.5 | 258.2 | 140.8 | 98.6 | - | 97.4 | 92.6 | 75.6 | 75.6 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 211.1 | 188.4 | 173.5 | 208.6 | 146.0 | 117.3 | 126.3 | 101.8 | 51.7 | - | 50.8 | 33.9 | 27.2 | 19.9 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 706.4 | 788.5 | 857.9 | 866.6 | 687.0 | 669.2 | 684.7 | 489.4 | 83.8 | - | 106.7 | 93.8 | 84.0 | (85.0) | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 802.6 | 856.1 | 871.9 | 1,001.5 | 687.0 | 679.2 | 694.7 | 495.6 | 170.8 | - | 195.2 | 219.8 | 168.0 | 0.0 | - | - |
| 70.9 |
| - |
| Prepaid Expenses | 85.8 | 103.7 | 82.5 | 87.6 | 35.9 | 28.6 | 49.3 | 37.5 | 7.9 | - | 13.9 | 17.1 | 16.5 | 14.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 5.5 | 5.5 | 6.6 | - | - |
| Total Current Assets | 1,435.3 | 1,552.0 | 1,408.6 | 1,511.8 | 1,217.3 | 1,004.4 | 1,032.5 | 792.3 | 583.9 | - | 554.0 | 565.6 | 445.5 | 378.4 | - | - |
| - |
| - |
| Accumulated Depreciation | 697.5 | 625.9 | 590.9 | 545.3 | 480.4 | 419.9 | 383.4 | 351.4 | 296.5 | - | 281.8 | 268.4 | 244.8 | 220.3 | - | - |
| Property,Plant & Equipment Net | 540.6 | 477.1 | 493.2 | 481.1 | 344.2 | 344.6 | 339.9 | 250.6 | 162.6 | - | 158.6 | 150.2 | 120.9 | 118.9 | - | - |
| Long Term Investments | 20.0 | 23.2 | 24.8 | 24.1 | 30.5 | 24.1 | 25.4 | 11.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | 12.3 | 13.1 | 14.0 | 13.5 | 11.4 | 11.1 | 11.6 | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,211.4 | 1,228.5 | 1,310.0 | 1,186.9 | 816.8 | 820.6 | 826.7 | 453.4 | 189.8 | - | 196.3 | 186.5 | 133.6 | 115.7 | - | - |
| Intangible Assets | 594.9 | 482.1 | 606.1 | 594.0 | 291.9 | 321.2 | 361.5 | 203.9 | 87.4 | - | 98.6 | 92.9 | - | - | - | - |
| Operating Lease Right Of Use Assets | 85.3 | 71.5 | 61.0 | 54.9 | 17.6 | 21.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5.3 | 4.9 | 10.5 | 14.4 | 11.2 | 8.1 | 7.3 | 11.9 | (8.0) | - | (11.1) | 5.1 | 8.1 | 4.2 | - | - |
| Other Non-Current Assets | 63.0 | 51.7 | 79.7 | 34.1 | 18.0 | 15.0 | 21.0 | 17.1 | 14.1 | - | 23.3 | 6.4 | 1.9 | 1.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,956.8 | 3,891.8 | 3,995.3 | 3,903.7 | 2,747.6 | 2,559.9 | 2,614.3 | 1,740.1 | 1,065.5 | - | 1,070.8 | 1,024.4 | 777.7 | 678.4 | - | - |
| - |
| Short Term Debt | 96.2 | 67.6 | 14.0 | 134.9 | 0.0 | 10.0 | 10.0 | 6.3 | 87.0 | - | 88.5 | 126.0 | 84.0 | 85.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.3 | 13.6 | 11.7 | 11.7 | 6.8 | 7.3 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 199.3 | 148.3 | 149.2 | 187.1 | 110.5 | 84.1 | 138.4 | 100.4 | 24.1 | - | 13.1 | 13.1 | 11.1 | 8.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 532.8 | 433.9 | 375.5 | 572.3 | 275.6 | 225.6 | 295.3 | 224.8 | 211.0 | - | 204.5 | 208.7 | 155.4 | 149.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 71.7 | 60.6 | 49.2 | 45.0 | 13.0 | 17.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 102.3 | 95.5 | 110.8 | 100.2 | 50.1 | 49.8 | 51.9 | 5.2 | 8.0 | - | 11.1 | 11.6 | - | - | - | - |
| Pension Obligations | 38.7 | 29.8 | 34.4 | 28.0 | 45.8 | 38.2 | 31.9 | 18.7 | 5.7 | - | 5.1 | 8.5 | 22.3 | 15.3 | - | - |
| Other Non-Current Liabilities | 78.8 | 69.8 | 86.7 | 79.5 | 67.3 | 64.0 | 72.2 | 62.6 | 17.8 | - | 15.8 | 14.9 | 12.4 | 12.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,530.8 | 1,478.2 | 1,514.8 | 1,692.4 | 1,138.8 | 1,063.9 | 1,136.0 | 812.5 | 326.2 | - | 346.5 | 339.5 | 190.2 | 177.3 | - | - |
| Additional Paid In Capital | 1,098.2 | 1,049.1 | 1,012.3 | 974.1 | 907.9 | 868.0 | 835.8 | 310.0 | 259.6 | - | 243.8 | 223.4 | 195.8 | 174.4 | - | - |
| Retained Earnings | 1,671.7 | 1,815.6 | 1,782.7 | 1,585.5 | 1,034.0 | 950.9 | 856.5 | 722.1 | 557.8 | - | 523.3 | 445.1 | 435.3 | 376.6 | - | - |
| Accumulated Other Comprehensive Income | (5.4) | (146.4) | (55.8) | (95.8) | (91.2) | (106.8) | (97.9) | (63.7) | (45.7) | - | (21.1) | 20.4 | 16.5 | 8.6 | - | - |
| Treasury Stock | - | - | - | - | 242.4 | 216.4 | 116.5 | 41.3 | 32.8 | - | 18.7 | 2.4 | 60.5 | 58.8 | - | - |
| Minority Interest | 0.0 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Total Stockholders Equity | 2,426.0 | 2,413.3 | 2,480.2 | 2,211.2 | 1,608.6 | 1,495.9 | 1,478.2 | 927.4 | 739.1 | - | 727.5 | 686.8 | 587.4 | 501.0 | 378.6 | 333.9 |
| Total Equity | 2,426.0 | 2,413.6 | 2,480.5 | 2,211.4 | 1,608.8 | 1,496.0 | 1,478.3 | 927.6 | 739.3 | - | 724.3 | 684.9 | 587.6 | 501.1 | 378.6 | 333.9 |
| Net debt | 238.9 | 130.2 | 316.2 | 438.8 | (0.5) | 148.0 | 205.0 | 65.9 | (162.2) | - | (106.7) | (92.3) | (67.4) | (178.0) | - | - |
| Working Capital | 902.6 | 1,118.1 | 1,033.1 | 939.5 | 941.7 | 778.8 | 737.2 | 567.5 | 372.9 | - | 349.6 | 356.9 | 290.0 | 229.1 | - | - |
| Book Value | 2,426.0 | 2,413.3 | 2,480.2 | 2,211.2 | 1,608.6 | 1,495.9 | 1,478.2 | 927.4 | 739.1 | - | 727.5 | 686.8 | 587.4 | 501.0 | 378.6 | 333.9 |
| Tangible Book Value | 619.7 | 702.6 | 564.0 | 430.3 | 499.9 | 354.0 | 290.0 | 270.2 | 461.9 | - | 432.6 | 407.4 | 453.8 | 385.3 | - | - |
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 481.7 | 563.4 | 814.7 | 685.2 | 618.7 | 724.9 | 629.7 | 561.7 | 562.2 | 555.5 | 560.1 | 425.1 | 478.5 | 809.1 | 461.6 | |||||||||||||||||||||||||
| 690.7 |
| 616.3 |
| 572.8 |
| 687.5 |
| 641.9 |
| 651.9 |
| 620.6 |
| 531.1 |
| 476.1 |
| 474.8 |
| 476.6 |
| 489.7 |
| 498.2 |
| 408.1 |
| 412.5 |
| 429.7 |
| 372.8 |
| 278.0 |
| 328.8 |
| 179.5 |
| 272.9 |
| 297.6 |
| 336.6 |
| 311.9 |
| 293.6 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 0.8 | 2.7 | 1.7 | 1.7 | 3.5 | 3.8 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 1.0 | 1.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 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 | 4.2 | 3.9 | 4.4 | - | 4.0 | 4.0 | 3.9 |
| Cash And Short Term Investments | 482.0 | 563.7 | 815.0 | 685.5 | 619.7 | 725.9 | 630.7 | 562.7 | 562.4 | 555.7 | 560.3 | 425.2 | 478.5 | 809.1 | 461.6 | 690.7 | 616.3 | 572.8 | 687.6 | 641.9 | 651.9 | 620.6 | 531.2 | 476.1 | 474.8 | 476.6 | 489.8 | 498.3 | 408.2 | 412.5 | 429.7 | 372.9 | 278.0 | 333.0 | 183.4 | 277.2 | 297.6 | 340.6 | 315.9 | 297.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 381.0 | 363.2 | 373.8 | 363.6 | 317.8 | 294.4 | 338.8 | 318.0 | 295.9 | 287.0 | 327.5 | 324.6 | 275.2 | 343.3 | 319.5 | 325.7 | 313.3 | 276.7 | 232.8 | 231.9 | 185.8 | 207.9 | 202.3 | 226.4 | 245.7 | 237.9 | 232.9 | 251.6 | 260.4 | 244.9 | 182.7 | 197.5 | 212.6 | 142.9 | 197.5 | 181.4 | - | 145.7 | 151.3 | 136.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 418.9 | 416.5 | 396.9 | 412.2 | 417.1 | 416.3 | 453.8 | 451.2 | 456.1 | 474.6 | 483.1 | 559.8 | 445.7 | 496.2 | 470.6 | 357.0 | 325.8 | 295.1 | 258.0 | 243.8 | 248.0 | 227.3 | 237.5 | 240.1 | 254.3 | 261.7 | 258.2 | 247.3 | 239.2 | 264.0 | 140.8 | 136.5 | 118.3 | 98.6 | 124.7 | 133.2 | - | 99.2 | 97.7 | 96.2 |
| Prepaid Expenses | 89.1 | 85.8 | 77.5 | 71.8 | 70.2 | 103.7 | 132.5 | 125.7 | 121.1 | 82.5 | 83.7 | 86.1 | 68.8 | 65.3 | 65.0 | 59.8 | 59.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,376.2 | 1,435.3 | 1,674.5 | 1,542.1 | 1,433.1 | 1,552.0 | 1,562.5 | 1,464.0 | 1,444.1 | 1,408.6 | 1,458.3 | 1,401.6 | 1,270.2 | 1,718.8 | 1,318.2 | 1,435.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 549.3 | 535.6 | - | 453.4 | 458.1 | 448.1 |
| Accumulated Depreciation | 705.0 | 697.5 | 684.1 | 669.5 | 642.8 | 625.9 | 633.8 | 605.0 | 598.0 | 590.9 | 583.1 | 566.3 | 516.4 | 524.0 | 529.2 | 513.7 | 503.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 533.5 | 540.6 | 514.0 | 516.5 | 510.3 | 477.1 | 481.6 | 472.5 | 479.4 | 493.2 | 478.9 | 492.4 | 437.9 | 435.7 | 442.0 | 364.3 | ||||||||||||||||||||||||
| Long Term Investments | 19.5 | 20.0 | 21.3 | 21.6 | 21.8 | 23.2 | 26.6 | 22.9 | 24.2 | 24.8 | 23.4 | 26.6 | 39.2 | 25.6 | 34.4 | 39.9 | 39.3 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 12.4 | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,209.8 | 1,211.4 | 1,356.0 | 1,359.4 | 1,307.9 | 1,228.5 | 1,317.7 | 1,287.8 | 1,294.7 | 1,310.0 | 1,284.3 | 1,289.2 | 929.8 | 914.4 | 926.7 | 847.2 | 851.1 | 845.6 | ||||||||||||||||||||||
| Intangible Assets | 570.0 | 594.9 | 458.8 | 474.2 | 475.6 | 482.1 | 561.0 | 566.0 | 584.6 | 606.1 | 612.4 | 647.0 | 407.1 | 374.6 | 391.9 | 295.8 | 307.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 82.5 | 86.3 | 87.1 | 89.2 | 85.0 | 72.2 | 60.3 | 59.6 | 63.7 | 62.4 | 51.8 | 56.6 | 29.6 | 39.7 | 37.6 | 24.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 5.5 | 5.3 | 5.7 | 6.3 | 5.6 | 4.9 | 12.0 | 11.0 | 10.8 | 10.5 | 13.6 | 13.8 | 13.1 | 12.5 | 17.1 | 9.6 | 9.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 60.5 | 63.0 | 56.9 | 56.6 | 48.8 | 51.7 | 40.5 | 41.3 | 41.8 | 79.7 | 80.3 | 34.6 | 24.7 | 23.2 | 25.3 | 21.4 | 19.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,857.6 | 3,956.8 | 4,174.4 | 4,065.9 | 3,888.2 | 3,891.8 | 4,062.2 | 3,925.0 | 3,943.5 | 3,995.3 | 4,002.9 | 3,961.7 | 3,151.7 | 3,544.5 | 3,193.2 | 3,038.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 222.7 | 211.1 | 204.0 | 181.9 | 176.5 | 188.4 | 179.5 | 176.1 | 172.8 | 173.5 | 166.7 | 191.3 | 222.0 | 219.8 | 212.6 | 221.9 | 205.1 | 179.7 | 146.0 | 120.9 | 113.8 | 106.8 | 117.3 | 107.2 | 123.1 | 129.1 | 126.3 | 129.9 | 127.3 | 120.8 | 101.8 | 103.8 | 88.4 | 51.7 | 78.2 | 73.6 | - | 53.3 | 53.9 | 47.4 |
| Short Term Debt | 100.5 | 96.2 | 17.0 | 17.7 | 17.7 | 67.6 | 67.8 | 67.7 | 65.8 | 14.0 | 135.6 | 137.9 | 25.0 | 7.5 | 0.0 | 27.6 | 25.0 | 25.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | 9.0 | 9.2 | 9.7 | 8.6 | ||||||||||||||||||||||||
| Accrued Expenses | 170.8 | 199.3 | 173.8 | 154.5 | 139.8 | 148.3 | 152.8 | 135.2 | 124.3 | 149.2 | 143.5 | 147.8 | 159.7 | 137.4 | 127.0 | 139.7 | 126.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 527.3 | 532.8 | 419.1 | 379.7 | 369.6 | 433.9 | 439.9 | 418.2 | 405.0 | 375.5 | 481.6 | 519.6 | 434.6 | 398.8 | 365.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 531.0 | 706.4 | 788.8 | 792.5 | 788.0 | 788.5 | 799.9 | 795.8 | 800.8 | 857.9 | 857.0 | 866.9 | 611.9 | 884.6 | 606.7 | 620.1 | 626.9 | 623.9 | 687.0 | 725.5 | 776.2 | 764.2 | 669.2 | 668.2 | 676.9 | 676.5 | 684.7 | 690.6 | 687.5 | 743.4 | 489.4 | 492.3 | 464.3 | 83.8 | 361.7 | 371.1 | - | 91.5 | 97.0 | 103.0 |
| Operating Lease Liabilities Non-Current | 69.1 | 71.8 | 73.4 | 75.5 | 72.2 | 60.6 | 52.1 | 49.6 | 50.8 | 49.5 | 39.8 | 43.9 | 22.3 | 32.3 | 29.5 | 17.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 101.6 | 102.3 | 103.9 | 103.3 | 95.4 | 95.5 | 95.6 | 96.2 | 100.8 | 110.8 | 106.7 | 109.5 | 81.3 | 74.3 | 80.7 | 50.4 | 47.5 | |||||||||||||||||||||||
| Pension Obligations | 39.1 | 38.7 | 33.7 | 33.2 | 30.8 | 29.8 | 31.4 | 31.8 | 34.0 | 34.4 | 29.4 | 29.6 | 37.0 | 35.1 | 36.9 | 42.0 | 43.2 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 75.3 | 78.8 | 83.4 | 82.6 | 75.5 | 69.8 | 70.3 | 67.9 | 80.8 | 86.7 | 83.5 | 84.8 | 71.0 | 67.5 | 73.4 | 65.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,343.5 | 1,530.8 | 1,502.2 | 1,466.9 | 1,431.5 | 1,478.2 | 1,489.1 | 1,459.5 | 1,472.2 | 1,514.8 | 1,598.1 | 1,654.3 | 1,258.2 | 1,492.5 | 1,192.5 | 1,217.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - |
| Additional Paid In Capital | 1,149.1 | 1,098.2 | 1,091.6 | 1,064.1 | 1,056.1 | 1,049.1 | 1,043.7 | 1,033.0 | 1,017.3 | 1,012.3 | 1,007.0 | 983.1 | 946.6 | 964.9 | 951.5 | 935.4 | ||||||||||||||||||||||||
| Retained Earnings | 1,728.0 | 1,671.7 | 1,932.6 | 1,881.7 | 1,841.8 | 1,815.6 | 1,884.8 | 1,844.2 | 1,814.9 | 1,782.7 | 1,755.9 | 1,659.3 | 1,268.1 | 1,446.5 | 1,372.6 | 1,229.3 | 1,150.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (24.6) | (5.4) | (14.4) | (10.9) | (108.8) | (146.4) | (50.8) | (107.2) | (86.1) | (55.8) | (99.5) | (82.5) | (73.5) | (107.0) | (75.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 248.1 | 252.8 | 248.1 | 248.1 | 248.0 | 242.4 | ||||||||||||||||||||||
| Minority Interest | - | - | 0.6 | 0.6 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,514.1 | 2,426.0 | 2,671.5 | 2,598.4 | 2,456.3 | 2,413.3 | 2,572.8 | 2,465.1 | 2,471.0 | 2,480.2 | 2,404.5 | 2,307.2 | 1,893.4 | 2,051.8 | 2,000.5 | 1,821.3 | ||||||||||||||||||||||||
| Total Equity | 2,514.1 | 2,426.0 | 2,672.1 | 2,599.0 | 2,456.8 | 2,413.6 | 2,573.1 | 2,465.5 | 2,471.3 | 2,480.5 | 2,404.9 | 2,307.5 | 1,893.5 | 2,051.9 | 2,000.7 | 1,821.4 | 1,742.2 | 1,660.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 631.5 | 802.6 | 805.8 | 810.2 | 805.7 | 856.1 | 867.7 | 863.5 | 866.7 | 871.9 | 992.6 | 1,004.9 | 636.9 | 892.1 | 606.7 | 647.7 | 651.9 | 648.9 | 687.0 | 725.5 | 776.2 | 774.2 | 679.2 | 678.2 | 686.9 | 686.5 | 694.7 | 700.7 | 697.6 | 753.5 | 495.6 | 501.6 | 470.5 | 170.8 | 368.0 | 377.4 | - | 209.0 | 179.2 | 190.0 |
| Net debt | 149.6 | 238.9 | (9.2) | 124.7 | 186.0 | 130.2 | 237.1 | 300.8 | 304.3 | 316.2 | 432.3 | 579.6 | 158.4 | 82.9 | 145.1 | (43.0) | 35.6 | 76.0 | ||||||||||||||||||||||
| Working Capital | 848.9 | 902.6 | 1,255.4 | 1,162.3 | 1,063.5 | 1,118.1 | 1,122.7 | 1,045.8 | 1,039.1 | 1,033.1 | 976.7 | 882.0 | 835.6 | 1,320.1 | 952.9 | 1,014.3 | 937.2 | |||||||||||||||||||||||
| Book Value | 2,514.1 | 2,426.0 | 2,671.5 | 2,598.4 | 2,456.3 | 2,413.3 | 2,572.8 | 2,465.1 | 2,471.0 | 2,480.2 | 2,404.5 | 2,307.2 | 1,893.4 | 2,051.8 | 2,000.5 | 1,821.3 | 1,742.1 | 1,660.6 | ||||||||||||||||||||||
| Tangible Book Value | 734.2 | 619.7 | 856.7 | 764.8 | 672.7 | 702.6 | 694.0 | 611.3 | 591.6 | 564.0 | 507.8 | 371.0 | 556.5 | 762.9 | 681.9 | 678.3 | 583.2 | |||||||||||||||||||||||
| 43.7 |
| 35.9 |
| 30.0 |
| 31.9 |
| 32.4 |
| 28.6 |
| 62.4 |
| 63.3 |
| 53.2 |
| 49.3 |
| 48.7 |
| 45.7 |
| 47.8 |
| 37.5 |
| 45.8 |
| 13.0 |
| 7.9 |
| 14.3 |
| 14.0 |
| - |
| 14.2 |
| 15.4 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,318.9 |
| 1,192.4 |
| 1,217.3 |
| 1,148.9 |
| 1,119.2 |
| 1,092.5 |
| 1,004.4 |
| 1,007.6 |
| 1,039.5 |
| 1,030.1 |
| 1,032.5 |
| 1,052.6 |
| 958.2 |
| 973.1 |
| 792.3 |
| 759.4 |
| 634.2 |
| 583.9 |
| 519.9 |
| 605.8 |
| - |
| 613.8 |
| 603.1 |
| 566.9 |
| 489.6 |
| 480.4 |
| 463.2 |
| 442.5 |
| 426.9 |
| 419.9 |
| 406.9 |
| 406.0 |
| 397.0 |
| 383.4 |
| 374.6 |
| 367.7 |
| 366.1 |
| 351.4 |
| 344.3 |
| 322.2 |
| 296.5 |
| 324.8 |
| 305.4 |
| - |
| 290.7 |
| 291.7 |
| 287.2 |
| 352.8 |
| 344.9 |
| 344.2 |
| 339.9 |
| 334.7 |
| 334.8 |
| 344.6 |
| 329.8 |
| 338.5 |
| 342.3 |
| 339.9 |
| 343.9 |
| 338.8 |
| 337.2 |
| 250.6 |
| 244.9 |
| 223.9 |
| 162.6 |
| 224.5 |
| 230.2 |
| - |
| 162.8 |
| 166.4 |
| 160.9 |
| 37.3 |
| 30.5 |
| 26.1 |
| 23.7 |
| 21.2 |
| 24.1 |
| 26.7 |
| 25.5 |
| 24.6 |
| 25.4 |
| 29.1 |
| 31.3 |
| 31.1 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 816.8 |
| 799.8 |
| 787.6 |
| 812.8 |
| 820.6 |
| 813.7 |
| 826.4 |
| 825.5 |
| 826.7 |
| 830.4 |
| 832.2 |
| 840.6 |
| 453.4 |
| 451.1 |
| 428.3 |
| 189.8 |
| 363.3 |
| 312.1 |
| - |
| 190.0 |
| 192.9 |
| 190.8 |
| 317.3 |
| 291.9 |
| 296.2 |
| 301.7 |
| 308.4 |
| 321.2 |
| 326.4 |
| 341.2 |
| 350.4 |
| 361.5 |
| 377.2 |
| 390.1 |
| 405.4 |
| 203.9 |
| - |
| - |
| 87.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.5 |
| 19.6 |
| 17.6 |
| 18.8 |
| 19.6 |
| 20.6 |
| 21.9 |
| 21.6 |
| 23.3 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 11.2 |
| 7.2 |
| 7.6 |
| 7.6 |
| 8.1 |
| 7.5 |
| 9.2 |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.0) |
| (6.3) |
| (6.2) |
| - |
| 5.2 |
| 5.6 |
| 5.2 |
| 20.0 |
| 18.0 |
| 17.6 |
| 17.1 |
| 14.7 |
| 15.0 |
| 18.2 |
| 18.0 |
| 18.8 |
| 21.0 |
| 21.4 |
| 27.1 |
| 28.1 |
| 17.1 |
| 8.9 |
| 10.3 |
| 14.1 |
| 18.5 |
| 23.0 |
| - |
| 16.2 |
| 19.5 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,927.5 |
| 2,786.9 |
| 2,747.6 |
| 2,654.4 |
| 2,611.1 |
| 2,612.6 |
| 2,559.9 |
| 2,551.4 |
| 2,621.6 |
| 2,625.0 |
| 2,614.3 |
| 2,663.5 |
| 2,588.0 |
| 2,627.5 |
| 1,740.1 |
| 1,702.2 |
| 1,544.0 |
| 1,065.5 |
| 1,341.8 |
| 1,403.1 |
| - |
| 1,091.9 |
| 1,099.3 |
| 1,059.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.1 |
| 10.1 |
| 10.1 |
| 6.3 |
| 9.4 |
| 6.3 |
| 87.0 |
| 6.3 |
| 6.3 |
| - |
| 117.5 |
| 82.3 |
| 87.0 |
| 0.8 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 7.2 |
| 6.8 |
| 6.9 |
| 6.8 |
| 7.1 |
| 7.3 |
| 6.9 |
| 7.3 |
| 7.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.4 |
| 110.5 |
| 98.4 |
| 85.4 |
| 73.5 |
| 84.1 |
| 114.5 |
| 111.7 |
| 107.2 |
| 138.4 |
| 74.1 |
| 66.3 |
| 74.9 |
| 49.0 |
| 52.8 |
| 47.8 |
| 24.1 |
| 55.7 |
| 40.4 |
| - |
| 20.6 |
| 19.7 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 421.6 |
| 381.7 |
| 326.5 |
| 275.6 |
| 234.6 |
| 209.2 |
| 208.2 |
| 225.6 |
| 248.7 |
| 266.4 |
| 269.6 |
| 295.3 |
| 303.9 |
| 267.2 |
| 264.4 |
| 224.8 |
| 226.2 |
| 177.2 |
| 211.0 |
| 178.8 |
| 232.7 |
| - |
| 232.1 |
| 203.7 |
| 190.1 |
| 19.2 |
| 14.2 |
| 13.0 |
| 14.2 |
| 15.2 |
| 16.0 |
| 17.2 |
| 17.2 |
| 18.6 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.2 |
| 50.1 |
| 46.6 |
| 46.6 |
| 49.7 |
| 49.8 |
| 51.8 |
| 53.0 |
| 52.7 |
| 51.9 |
| 49.3 |
| 54.0 |
| 60.5 |
| 17.1 |
| 7.7 |
| 8.5 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 42.9 |
| 45.8 |
| 40.3 |
| 39.7 |
| 35.9 |
| 38.2 |
| 28.7 |
| 30.7 |
| 31.5 |
| 31.9 |
| 32.9 |
| 33.2 |
| 35.8 |
| 18.7 |
| 16.6 |
| 13.9 |
| 5.7 |
| 7.5 |
| 7.5 |
| - |
| 5.0 |
| 5.2 |
| 5.1 |
| 66.7 |
| 67.4 |
| 67.3 |
| 63.6 |
| 61.9 |
| 61.7 |
| 64.0 |
| 64.5 |
| 65.9 |
| 69.4 |
| 72.2 |
| 67.4 |
| 76.1 |
| 81.4 |
| 62.6 |
| 26.2 |
| 24.4 |
| 17.8 |
| 12.6 |
| 12.3 |
| - |
| 10.9 |
| 14.9 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,185.3 |
| 1,126.1 |
| 1,138.8 |
| 1,124.8 |
| 1,148.6 |
| 1,135.7 |
| 1,063.9 |
| 1,079.1 |
| 1,111.6 |
| 1,119.6 |
| 1,136.0 |
| 1,144.1 |
| 1,118.0 |
| 1,185.5 |
| 812.5 |
| 768.9 |
| 688.3 |
| 326.2 |
| 566.9 |
| 629.8 |
| - |
| 358.1 |
| 332.0 |
| 323.8 |
| 930.1 |
| 918.8 |
| 907.9 |
| 891.9 |
| 885.3 |
| 874.4 |
| 868.0 |
| 860.9 |
| 855.2 |
| 842.1 |
| 835.8 |
| 830.6 |
| 815.8 |
| 800.6 |
| 310.0 |
| 306.1 |
| 295.4 |
| 259.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,080.0 |
| 1,034.0 |
| 986.8 |
| 943.2 |
| 963.8 |
| 950.9 |
| 939.9 |
| 916.0 |
| 882.9 |
| 856.5 |
| 834.6 |
| 791.8 |
| 758.8 |
| 722.1 |
| 741.4 |
| 665.8 |
| 557.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (95.5) |
| (90.6) |
| (96.0) |
| (91.2) |
| (107.2) |
| (124.2) |
| (121.8) |
| (106.8) |
| (112.6) |
| (95.6) |
| (89.9) |
| (97.9) |
| (97.6) |
| (89.7) |
| (73.7) |
| (63.7) |
| (73.3) |
| (69.0) |
| (45.7) |
| (50.2) |
| (35.0) |
| - |
| (35.2) |
| (26.1) |
| (32.1) |
| 242.4 |
| 242.3 |
| 242.2 |
| 239.8 |
| 216.4 |
| 216.4 |
| 166.1 |
| 130.1 |
| 116.5 |
| 48.5 |
| 48.3 |
| 44.1 |
| 41.3 |
| 41.3 |
| 36.8 |
| 32.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,742.1 |
| 1,660.6 |
| 1,608.6 |
| 1,529.4 |
| 1,462.3 |
| 1,476.8 |
| 1,495.9 |
| 1,472.1 |
| 1,509.8 |
| 1,505.3 |
| 1,478.2 |
| 1,519.3 |
| 1,469.9 |
| 1,441.8 |
| 927.4 |
| 933.1 |
| 855.6 |
| 739.1 |
| 774.9 |
| 773.3 |
| - |
| 733.7 |
| 767.3 |
| 735.3 |
| 1,608.8 |
| 1,529.6 |
| 1,462.4 |
| 1,476.9 |
| 1,496.0 |
| 1,472.2 |
| 1,509.9 |
| 1,505.4 |
| 1,478.3 |
| 1,519.4 |
| 1,470.0 |
| 1,442.0 |
| 927.6 |
| 933.2 |
| 855.8 |
| 739.3 |
| 774.9 |
| 773.3 |
| - |
| 733.7 |
| 767.3 |
| 735.3 |
| (0.5) |
| 83.6 |
| 124.3 |
| 153.6 |
| 148.0 |
| 202.1 |
| 212.1 |
| 209.9 |
| 205.0 |
| 202.5 |
| 289.4 |
| 341.1 |
| 65.9 |
| 128.8 |
| 192.5 |
| (162.2) |
| 184.6 |
| 100.1 |
| - |
| (131.6) |
| (136.6) |
| (107.5) |
| 865.9 |
| 941.7 |
| 914.3 |
| 910.0 |
| 884.3 |
| 778.8 |
| 758.8 |
| 773.1 |
| 760.6 |
| 737.2 |
| 748.7 |
| 691.0 |
| 708.7 |
| 567.5 |
| 533.2 |
| 457.1 |
| 372.9 |
| 341.1 |
| 373.1 |
| - |
| 381.7 |
| 399.4 |
| 376.8 |
| 1,608.6 |
| 1,529.4 |
| 1,462.3 |
| 1,476.8 |
| 1,495.9 |
| 1,472.1 |
| 1,509.8 |
| 1,505.3 |
| 1,478.2 |
| 1,519.3 |
| 1,469.9 |
| 1,441.8 |
| 927.4 |
| 933.1 |
| 855.6 |
| 739.1 |
| 774.9 |
| 773.3 |
| - |
| 733.7 |
| 767.3 |
| 735.3 |
| 497.7 |
| 499.9 |
| 433.5 |
| 373.0 |
| 355.7 |
| 354.0 |
| 332.0 |
| 342.2 |
| 329.4 |
| 290.0 |
| 311.8 |
| 247.6 |
| 195.9 |
| 270.2 |
| 482.0 |
| 427.3 |
| 461.9 |
| 411.5 |
| 461.2 |
| - |
| 543.7 |
| 574.3 |
| 544.5 |