| (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 | 77.3 | 48.0 | 34.4 | 64.4 | 75.4 | 128.7 | 199.3 | 140.3 | 119.2 | 69.9 | 31.5 | 68.0 | 54.9 | 73.2 | 68.3 | 82.0 | 103.7 | 103.7 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 3.8 | - | 17.5 | 23.7 | 12.8 | 10.6 | 7.2 | 9.4 | 6.5 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | 2.7 | 2.7 | 2.6 | |
| Cash And Short Term Investments | 77.3 | 48.0 | 34.4 | 64.4 | 75.4 | 128.7 | 199.3 | 140.3 | 119.2 | 69.9 | 31.5 | 68.0 | 54.9 | 75.9 | 71.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 281.3 | 260.3 | 278.8 | 266.3 | 236.1 | 215.1 | 168.3 | 171.8 | 179.2 | 134.4 | 155.7 | 227.4 | 255.5 | 330.7 | 294.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 683.9 | 609.4 | 666.5 | 611.9 | 576.8 | 473.1 | 461.4 | 453.1 | 400.6 | 429.0 | 489.2 | 644.5 | 720.8 | 692.7 | 662.3 | 558.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 921.9 | 871.4 | 893.5 | 822.6 | 821.1 | 756.1 | 722.2 | 715.9 | 722.9 | 789.6 | 846.3 | 1,294.1 | 1,276.1 | 1,198.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 465.2 | 395.4 | 373.7 | 388.0 | 410.3 | 314.7 | 316.7 | 281.2 | 286.0 | 291.7 | 1,413.6 | - | 1,526.8 | 1,824.8 | 1,890.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 478.9 | 408.5 | 387.1 | 394.1 | 417.6 | 325.2 | 320.5 | 287.6 | 294.2 | 304.1 | 1,480.8 | 80.3 | 1,549.5 | 1,893.8 | 1,969.1 | 1,997.4 | ||
| (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 | 78.4 | 77.3 | 39.7 | 32.9 | 41.4 | 48.0 | 22.9 | 38.1 | 31.5 | 34.4 | 40.0 | 25.9 | 56.5 | 64.4 | 42.6 | |||||||||||||||||||||||||
| - |
| 84.7 |
| 106.3 |
| 103.7 |
| 255.1 |
| 294.8 |
| - |
| 581.3 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 54.1 | 41.2 | 53.3 | 45.3 | 36.8 | 35.5 | 26.0 | 58.3 | 56.5 | 54.0 | 45.9 | 144.6 | 113.9 | 104.3 | 77.8 | 57.7 | 84.1 | - |
| Assets Held For Sale | - | - | - | - | - | 3.3 | - | - | - | - | 0.0 | 6.6 | - | - | - | - | - | - |
| Total Current Assets | 1,096.6 | 958.9 | 1,033.0 | 998.5 | 941.8 | 866.0 | 872.4 | 842.9 | 790.4 | 749.7 | 1,041.6 | 1,186.1 | 1,262.9 | 1,328.0 | 1,236.9 | 1,162.4 | 1,259.9 | - |
| 1,191.7 |
| 1,201.0 |
| - |
| - |
| Accumulated Depreciation | 578.9 | 525.2 | 527.4 | 487.3 | 462.3 | 461.8 | 432.3 | 427.0 | 419.2 | 480.8 | 435.6 | 703.1 | 697.3 | 658.7 | 627.2 | 635.2 | - | - |
| Property,Plant & Equipment Net | 343.0 | 346.2 | 366.1 | 335.3 | 358.8 | 294.3 | 289.9 | 288.9 | 303.7 | 308.8 | 410.7 | 591.0 | 578.8 | 539.3 | 564.5 | 565.8 | 641.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 79.6 | 77.8 | 79.6 | 80.1 | 249.7 | 235.1 | 232.5 | 232.8 | 321.3 | 299.6 | 306.5 | 1,198.1 | 1,218.6 | 1,210.7 | 1,208.0 | 1,173.2 | 1,175.9 | - |
| Intangible Assets | 125.1 | 118.5 | 125.6 | 126.7 | 139.6 | 121.6 | 116.3 | 118.1 | 122.1 | 114.1 | 119.3 | 714.7 | 766.2 | 789.7 | 831.6 | 893.5 | 926.8 | - |
| Operating Lease Right Of Use Assets | 68.0 | 59.3 | 59.7 | 45.2 | 40.6 | 37.9 | 47.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 78.7 | 78.4 | 24.4 | 13.7 | 23.9 | 19.6 | 21.4 | 22.1 | 12.4 | 4.8 | 70.8 | 16.4 | 9.0 | 13.8 | 15.1 | - | - | - |
| Other Non-Current Assets | 105.9 | 99.3 | 42.7 | 29.7 | 44.7 | 48.6 | 59.0 | 59.2 | 70.3 | 45.6 | 177.4 | 126.2 | 126.8 | 128.8 | 144.5 | 92.6 | 140.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,818.2 | 1,660.0 | 1,706.7 | 1,615.5 | 1,775.2 | 1,603.5 | 1,617.7 | 1,541.9 | 1,607.8 | 1,517.8 | 3,562.5 | 3,816.6 | 3,976.6 | 4,057.3 | 4,022.6 | 4,072.3 | 4,279.9 | - |
| - |
| - |
| Short Term Debt | 13.7 | 13.1 | 13.4 | 6.1 | 7.3 | 10.5 | 3.8 | 6.4 | 8.2 | 12.4 | 67.2 | 80.3 | 22.7 | 69.0 | 79.1 | 61.8 | 144.9 | - |
| Deferred Revenue Current | 18.3 | 18.0 | 19.2 | 21.9 | 28.7 | 25.5 | 25.8 | 9.6 | 12.7 | - | 17.1 | 21.6 | 25.0 | 29.5 | 27.0 | 29.7 | - | - |
| Operating Lease Liabilities Current | - | - | - | 11.6 | 12.3 | 10.5 | 10.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 51.1 | 43.2 | 57.9 | 51.0 | 51.9 | 38.5 | 56.6 | 59.5 | 59.7 | 28.1 | 35.0 | 90.3 | 99.9 | 95.8 | 95.8 | 93.4 | - | - |
| Other Current Liabilities | 21.8 | 16.8 | 26.2 | 24.6 | 22.6 | 20.2 | 23.3 | 16.3 | 20.8 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 491.6 | 474.3 | 563.3 | 547.8 | 521.0 | 435.8 | 440.9 | 496.6 | 453.0 | 412.8 | 883.6 | 1,011.3 | 1,125.4 | 1,145.9 | 1,103.5 | 997.4 | 1,142.2 | - |
| 1,935.6 |
| 2,027.5 |
| - |
| Operating Lease Liabilities Non-Current | 53.6 | 47.0 | 47.2 | 34.3 | 29.2 | 28.4 | 37.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 18.8 | 17.5 | 24.1 | 15.6 | 22.9 | 32.4 | 30.3 | 25.2 | 20.8 | 20.3 | 29.7 | 37.9 | 37.6 | 37.7 | 34.2 | 27.8 | 31.8 | - |
| Deferred Tax Liabilities | 2.3 | 2.1 | 7.5 | 4.9 | 6.5 | 5.9 | 5.5 | 5.7 | 13.0 | 31.8 | 74.4 | 104.1 | 214.3 | 220.6 | 258.2 | 213.3 | 196.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 61.2 | 50.1 | 41.2 | 35.7 | 51.8 | 53.8 | 46.3 | 42.4 | 62.4 | 64.1 | 87.3 | 119.8 | 164.5 | 161.1 | 175.6 | 185.6 | 148.8 | - |
| Total Non-Current Liabilities | 631.4 | 545.6 | 540.1 | 529.9 | 591.8 | 524.2 | 530.9 | 444.0 | 477.3 | 514.5 | 1,836.6 | 1,981.2 | 2,068.9 | 2,330.1 | 2,438.0 | 2,505.2 | 2,529.3 | - |
| Total Liabilities | 1,123.0 | 1,019.9 | 1,103.4 | 1,077.7 | 1,112.8 | 960.0 | 971.8 | 940.6 | 930.3 | 927.3 | 2,720.2 | 2,971.7 | 3,194.3 | 3,476.0 | 3,541.5 | 3,555.5 | 3,636.6 | - |
| 1.4 |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 206.5 | 199.3 | 143.5 | 104.3 | 227.9 | 216.9 | 236.2 | 189.6 | 256.7 | 247.3 | 562.3 | 486.9 | 353.2 | 222.1 | 131.0 | 134.7 | 188.7 | - |
| Accumulated Other Comprehensive Income | (65.3) | (107.6) | (86.4) | (107.9) | (102.4) | (97.5) | (121.0) | (116.6) | (97.4) | (162.9) | (207.8) | (130.5) | (6.9) | (29.4) | (24.8) | 9.9 | 61.8 | - |
| Treasury Stock | 63.1 | 67.1 | 67.3 | 65.7 | 65.9 | 71.4 | 61.9 | 56.9 | 59.8 | 62.9 | 71.6 | 73.4 | 78.2 | 80.7 | 83.2 | 88.1 | 88.4 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 6.8 | (19.0) | (9.9) | (3.4) | (0.7) | - |
| Total Stockholders Equity | 695.2 | 640.1 | 603.3 | 537.8 | 662.4 | 643.5 | 645.9 | 601.3 | 677.5 | 590.5 | 842.3 | 824.1 | 775.5 | 600.3 | 491.0 | 511.9 | 607.9 | 1,322.3 |
| Total Equity | 695.2 | 640.1 | 603.3 | 537.8 | 662.4 | 643.5 | 645.9 | 601.3 | 677.5 | 590.5 | 842.3 | 844.9 | 782.3 | 581.3 | 481.1 | 516.8 | 643.3 | 1,322.3 |
| 2,172.4 |
| - |
| Net debt | 401.6 | 360.5 | 352.7 | 329.7 | 342.2 | 196.5 | 121.2 | 147.3 | 175.0 | 234.2 | 1,449.3 | 12.3 | 1,494.6 | 1,817.9 | 1,898.1 | 1,912.7 | 2,066.1 | - |
| Working Capital | 605.0 | 484.6 | 469.7 | 450.7 | 420.8 | 430.2 | 431.5 | 346.3 | 337.4 | 336.9 | 158.0 | 174.8 | 137.5 | 182.1 | 133.4 | 165.0 | 117.7 | - |
| Book Value | 695.2 | 640.1 | 603.3 | 537.8 | 662.4 | 643.5 | 645.9 | 601.3 | 677.5 | 590.5 | 842.3 | 824.1 | 775.5 | 600.3 | 491.0 | 511.9 | 607.9 | 1,322.3 |
| Tangible Book Value | 490.5 | 443.8 | 398.1 | 331.0 | 273.1 | 286.8 | 297.1 | 250.4 | 234.1 | 176.8 | 416.5 | (1,088.7) | (1,209.3) | (1,400.1) | (1,548.6) | (1,554.8) | (1,494.8) | - |
| 42.5 |
| 51.6 |
| 75.4 |
| 222.3 |
| 158.5 |
| 158.5 |
| 128.7 |
| 101.1 |
| 128.3 |
| 103.6 |
| 199.3 |
| 67.5 |
| 35.0 |
| - |
| 140.3 |
| - |
| - |
| - |
| - |
| 29.3 |
| 26.3 |
| 36.1 |
| 69.9 |
| 42.9 |
| 40.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 4.4 | 3.8 | - | - | - | - | - | 16.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 78.4 | 77.3 | 39.7 | 32.9 | 41.4 | 48.0 | 22.9 | 38.1 | 31.5 | 34.4 | 40.0 | 25.9 | 56.5 | 64.4 | 42.6 | 42.5 | 51.6 | 75.4 | 222.3 | 158.5 | 158.5 | 128.7 | 101.1 | 128.3 | 103.6 | 199.3 | 67.5 | 35.0 | - | 140.3 | - | - | - | - | 29.3 | 26.3 | 36.1 | 69.9 | 42.9 | 40.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 264.8 | 281.3 | 279.5 | 289.6 | 267.9 | 260.3 | 272.6 | 257.3 | 290.3 | 278.8 | 252.8 | 274.8 | 250.6 | 266.3 | 210.4 | 227.2 | 242.2 | 236.1 | 202.3 | 233.7 | 188.4 | 215.1 | 184.1 | 171.9 | 169.3 | 168.3 | 225.3 | 265.1 | 239.7 | 171.8 | 157.3 | 210.2 | 168.6 | 179.2 | 165.0 | 181.6 | 138.1 | 134.4 | 132.5 | 189.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 744.1 | 683.9 | 817.5 | 782.5 | 701.7 | 609.4 | 769.9 | 759.4 | 748.0 | 666.5 | 719.9 | 727.4 | 720.6 | 611.9 | 672.2 | 668.9 | 643.1 | 576.8 | 567.2 | 529.7 | 520.4 | 473.1 | 526.7 | 534.5 | 545.6 | 461.4 | 521.9 | 552.3 | 538.1 | 453.1 | 493.1 | 469.6 | 471.5 | 400.6 | - | 476.2 | 461.3 | 429.0 | 496.3 | 499.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 45.4 | 54.1 | 45.1 | 57.7 | 43.5 | 41.2 | 38.6 | 33.0 | 43.9 | 53.3 | 33.9 | 32.2 | 42.3 | 45.3 | 31.5 | 33.6 | 35.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,132.7 | 1,096.6 | 1,181.8 | 1,162.7 | 1,054.5 | 958.9 | 1,104.0 | 1,092.5 | 1,119.4 | 1,033.0 | 1,053.2 | 1,069.0 | 1,079.4 | 998.5 | 968.0 | 986.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 916.4 | 921.9 | 928.2 | 926.9 | 887.3 | 871.4 | 928.6 | 897.7 | 889.1 | 893.5 | 859.4 | 852.2 | 831.3 | 822.6 | 782.6 | 794.5 | 812.4 | 821.1 | 762.6 | 740.4 | 747.7 | 756.1 | 736.1 | 716.5 | 708.2 | 722.2 | 703.3 | 714.6 | 712.9 | 715.9 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 581.5 | 578.9 | 581.8 | 573.8 | 542.9 | 525.2 | 562.6 | 542.2 | 531.6 | 527.4 | 510.2 | 510.3 | 499.7 | 487.3 | 469.7 | 472.3 | 471.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 334.9 | 343.0 | 346.4 | 353.1 | 344.4 | 346.2 | 366.0 | 355.5 | 357.5 | 366.1 | 349.2 | 341.9 | 331.6 | 335.3 | 312.9 | 322.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 80.3 | 79.6 | 79.1 | 79.0 | 78.0 | 77.8 | 80.0 | 78.9 | 78.7 | 79.6 | 78.4 | 79.0 | 79.9 | 80.1 | 245.2 | 247.3 | 250.6 | 249.7 | ||||||||||||||||||||||
| Intangible Assets | 123.1 | 125.1 | 125.9 | 127.1 | 122.4 | 118.5 | 123.8 | 122.1 | 123.3 | 125.6 | 123.5 | 126.2 | 126.6 | 126.7 | 127.7 | 132.5 | 136.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 66.2 | 68.0 | 66.5 | 67.2 | 67.5 | 59.3 | 57.4 | 56.1 | 58.8 | 59.7 | 46.1 | 41.5 | 43.0 | 45.2 | 32.2 | 35.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 105.7 | 105.9 | 100.9 | 94.7 | 97.0 | 99.3 | 45.5 | 42.8 | 42.9 | 42.7 | 41.8 | 43.5 | 30.6 | 29.7 | 35.7 | 33.5 | 41.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,842.9 | 1,818.2 | 1,900.6 | 1,883.8 | 1,763.8 | 1,660.0 | 1,776.7 | 1,747.9 | 1,780.6 | 1,706.7 | 1,692.2 | 1,701.1 | 1,691.1 | 1,615.5 | 1,721.7 | 1,757.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 10.8 | 13.7 | 20.5 | 10.7 | 17.6 | 13.1 | 40.5 | 21.4 | 42.5 | 13.4 | 30.3 | 6.7 | 7.9 | 6.1 | 8.3 | 13.5 | 9.1 | 7.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 22.0 | 18.3 | 17.0 | 22.9 | 24.9 | 18.0 | 17.6 | 17.8 | 20.3 | 19.2 | 24.3 | 20.2 | 24.0 | 21.9 | 28.4 | 28.0 | 25.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 49.1 | 51.1 | 49.1 | 49.6 | 44.7 | 43.2 | 49.1 | 43.2 | 47.0 | 57.9 | 55.8 | 48.4 | 44.9 | 51.0 | 43.8 | 41.3 | 44.0 | 51.9 | ||||||||||||||||||||||
| Other Current Liabilities | 21.1 | 21.8 | 19.6 | 19.1 | 18.0 | 16.8 | 18.9 | 19.1 | 18.7 | 26.2 | 23.7 | 19.8 | 21.1 | 24.6 | 20.8 | 21.4 | 21.4 | |||||||||||||||||||||||
| Total Current Liabilities | 539.7 | 491.6 | 551.7 | 560.4 | 554.8 | 474.3 | 561.1 | 578.6 | 632.2 | 563.3 | 588.5 | 584.5 | 617.6 | 547.8 | 531.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 51.9 | 53.6 | 53.1 | 54.1 | 54.6 | 47.0 | 44.5 | 44.0 | 46.6 | 47.2 | 35.7 | 31.8 | 32.8 | 34.3 | 22.6 | 25.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 19.1 | 18.8 | 17.7 | 15.7 | 17.1 | 17.5 | 21.0 | 19.6 | 21.1 | 24.1 | 17.7 | 13.8 | 14.7 | 15.6 | 16.4 | 16.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 3.1 | 2.3 | 2.6 | 2.3 | 2.2 | 2.1 | 7.6 | 7.4 | 7.4 | 7.5 | 4.9 | 5.0 | 4.9 | 4.9 | 6.3 | 1.0 | 5.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 59.4 | 61.2 | 59.5 | 55.6 | 49.5 | 50.1 | 51.3 | 43.2 | 44.3 | 41.2 | 39.7 | 43.0 | 37.3 | 35.7 | 34.0 | 36.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 617.3 | 631.4 | 666.2 | 642.1 | 557.4 | 545.6 | 608.0 | 577.0 | 552.4 | 540.1 | 530.7 | 537.2 | 520.7 | 529.9 | 559.8 | 538.1 | ||||||||||||||||||||||||
| Total Liabilities | 1,157.0 | 1,123.0 | 1,217.9 | 1,202.5 | 1,112.2 | 1,019.9 | 1,169.1 | 1,155.6 | 1,184.6 | 1,103.4 | 1,119.2 | 1,121.7 | 1,138.3 | 1,077.7 | 1,090.8 | 1,104.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.4 | 0.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 200.5 | 206.5 | 199.5 | 194.5 | 193.0 | 199.3 | 142.6 | 149.6 | 148.0 | 143.5 | 151.4 | 141.0 | 120.8 | 104.3 | 248.4 | 246.1 | 231.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (67.4) | (65.3) | (68.7) | (64.0) | (89.7) | (107.6) | (80.6) | (100.5) | (98.9) | (86.4) | (120.9) | (101.9) | (108.0) | (107.9) | (157.2) | |||||||||||||||||||||||||
| Treasury Stock | 57.9 | 63.1 | 63.1 | 63.2 | 63.4 | 67.1 | 67.2 | 67.3 | 62.0 | 67.3 | 67.4 | 67.9 | 66.2 | 65.7 | 64.7 | 64.7 | 62.9 | 65.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 685.9 | 695.2 | 682.7 | 681.3 | 651.6 | 640.1 | 607.6 | 592.3 | 596.0 | 603.3 | 573.0 | 579.4 | 552.8 | 537.8 | 630.9 | 653.2 | 661.5 | |||||||||||||||||||||||
| Total Equity | 685.9 | 695.2 | 682.7 | 681.3 | 651.6 | 640.1 | 607.6 | 592.3 | 596.0 | 603.3 | 573.0 | 579.4 | 552.8 | 537.8 | 630.9 | 653.2 | 661.5 | 662.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10.8 | 13.7 | 20.5 | 10.7 | 17.6 | 13.1 | 40.5 | 21.4 | 42.5 | 13.4 | 30.3 | 6.7 | 7.9 | 6.1 | 8.3 | 13.5 | 9.1 | 7.3 | 8.4 | 3.7 | 10.1 | 10.5 | 3.7 | 4.3 | 3.9 | 3.8 | 4.3 | 8.7 | 5.9 | 6.4 | 6.9 | 7.0 | 7.6 | 8.2 | 10.2 | 11.0 | 12.9 | 12.4 | 15.3 | 17.2 |
| Net debt | (67.6) | (63.6) | (19.2) | (22.2) | (23.8) | (34.9) | 17.6 | (16.7) | 11.0 | (21.0) | (9.7) | (19.2) | (48.6) | (58.3) | (34.3) | (29.0) | (42.5) | (68.1) | ||||||||||||||||||||||
| Working Capital | 593.0 | 605.0 | 630.1 | 602.3 | 499.7 | 484.6 | 542.9 | 513.9 | 487.2 | 469.7 | 464.7 | 484.5 | 461.8 | 450.7 | 437.0 | 420.0 | 419.1 | 420.8 | ||||||||||||||||||||||
| Book Value | 685.9 | 695.2 | 682.7 | 681.3 | 651.6 | 640.1 | 607.6 | 592.3 | 596.0 | 603.3 | 573.0 | 579.4 | 552.8 | 537.8 | 630.9 | 653.2 | 661.5 | 662.4 | ||||||||||||||||||||||
| Tangible Book Value | 482.5 | 490.5 | 477.7 | 475.2 | 451.2 | 443.8 | 403.8 | 391.3 | 394.0 | 398.1 | 371.1 | 374.2 | 346.3 | 331.0 | 258.0 | 273.4 | 274.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.8 |
| 43.1 |
| 38.4 |
| 30.6 |
| 35.5 |
| 32.3 |
| 33.0 |
| 29.2 |
| 26.0 |
| 32.7 |
| 37.2 |
| 42.8 |
| 58.3 |
| 55.6 |
| 57.8 |
| 49.6 |
| 56.5 |
| 65.3 |
| 55.4 |
| 52.6 |
| 54.0 |
| 54.5 |
| 45.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 987.3 |
| 941.8 |
| 1,052.5 |
| 972.6 |
| 910.7 |
| 866.0 |
| 858.5 |
| 881.7 |
| 862.8 |
| 872.4 |
| 864.0 |
| 907.5 |
| 888.3 |
| 842.9 |
| 816.6 |
| 846.2 |
| 818.0 |
| 790.4 |
| 777.4 |
| 786.5 |
| 735.5 |
| 749.7 |
| 786.6 |
| 850.1 |
| 462.3 |
| 460.8 |
| 457.6 |
| 461.4 |
| 461.8 |
| 454.8 |
| 438.7 |
| 430.6 |
| 432.3 |
| 424.4 |
| 431.1 |
| 426.8 |
| 427.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.8 |
| 358.8 |
| 301.8 |
| 282.8 |
| 286.3 |
| 294.3 |
| 281.3 |
| 277.8 |
| 277.6 |
| 289.9 |
| 278.9 |
| 283.5 |
| 286.1 |
| 288.9 |
| 283.9 |
| 292.2 |
| 306.1 |
| 303.7 |
| 314.1 |
| 313.7 |
| 306.2 |
| 308.8 |
| 315.3 |
| 415.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.7 |
| 234.8 |
| 234.8 |
| 235.1 |
| 233.2 |
| 232.0 |
| 230.3 |
| 232.5 |
| 231.5 |
| 232.7 |
| 233.3 |
| 232.8 |
| 316.4 |
| 317.8 |
| 323.9 |
| 321.3 |
| 317.7 |
| 312.5 |
| 302.9 |
| 299.6 |
| 309.8 |
| 307.5 |
| 139.6 |
| 124.2 |
| 119.3 |
| 118.7 |
| 121.6 |
| 118.8 |
| 115.9 |
| 114.9 |
| 116.3 |
| 114.6 |
| 117.5 |
| 116.7 |
| 118.1 |
| 118.9 |
| 119.7 |
| 123.7 |
| 122.1 |
| 120.9 |
| 118.7 |
| 114.8 |
| 114.1 |
| 118.9 |
| 118.7 |
| 37.5 |
| 40.6 |
| 31.9 |
| 33.9 |
| 35.2 |
| 37.9 |
| 41.7 |
| 42.8 |
| 44.9 |
| 47.6 |
| 42.5 |
| 47.6 |
| 49.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| 35.5 |
| 38.9 |
| 42.1 |
| 48.6 |
| 57.4 |
| 54.7 |
| 53.5 |
| 59.0 |
| 59.2 |
| 63.8 |
| 60.4 |
| 59.2 |
| 54.7 |
| 62.4 |
| 72.2 |
| 70.3 |
| 53.1 |
| 44.3 |
| 44.6 |
| 45.6 |
| 63.1 |
| 68.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,794.6 |
| 1,775.2 |
| 1,785.6 |
| 1,682.3 |
| 1,627.8 |
| 1,603.5 |
| 1,590.9 |
| 1,604.9 |
| 1,584.0 |
| 1,617.7 |
| 1,590.7 |
| 1,652.6 |
| 1,633.9 |
| 1,541.9 |
| 1,590.5 |
| 1,638.3 |
| 1,643.9 |
| 1,607.8 |
| 1,583.2 |
| 1,575.7 |
| 1,505.9 |
| 1,517.8 |
| 1,599.2 |
| 1,765.9 |
| 8.4 |
| 3.7 |
| 10.1 |
| 10.5 |
| 3.7 |
| 4.3 |
| 3.9 |
| 3.8 |
| 4.3 |
| 8.7 |
| 5.9 |
| 6.4 |
| 6.9 |
| 7.0 |
| 7.6 |
| 8.2 |
| 10.2 |
| 11.0 |
| 12.9 |
| 12.4 |
| 15.3 |
| 17.2 |
| 28.7 |
| 27.6 |
| 21.0 |
| 21.6 |
| 25.5 |
| 23.1 |
| 15.8 |
| 21.0 |
| 25.8 |
| 9.7 |
| 10.6 |
| 13.3 |
| 9.6 |
| 11.8 |
| 15.3 |
| 14.4 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.1 |
| 11.6 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.1 |
| 49.6 |
| 41.5 |
| 38.5 |
| 36.2 |
| 40.3 |
| 39.4 |
| 56.6 |
| 53.9 |
| 49.6 |
| 47.0 |
| 59.5 |
| 49.9 |
| 48.1 |
| 48.0 |
| 59.7 |
| 33.6 |
| 35.4 |
| 30.9 |
| 28.1 |
| 30.2 |
| 58.9 |
| 22.6 |
| 21.3 |
| 21.0 |
| 20.6 |
| 20.2 |
| 22.8 |
| 22.2 |
| 21.5 |
| 23.3 |
| 24.1 |
| 25.3 |
| 28.5 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 566.5 |
| 568.2 |
| 521.0 |
| 526.9 |
| 508.1 |
| 478.4 |
| 435.8 |
| 437.9 |
| 420.7 |
| 451.9 |
| 440.9 |
| 452.0 |
| 508.9 |
| 505.3 |
| 496.6 |
| 466.5 |
| 513.6 |
| 484.3 |
| 453.0 |
| 442.1 |
| 459.7 |
| 427.7 |
| 412.8 |
| 435.7 |
| 482.9 |
| 26.7 |
| 29.2 |
| 23.1 |
| 25.2 |
| 26.1 |
| 28.4 |
| 32.4 |
| 33.3 |
| 35.0 |
| 37.6 |
| 32.5 |
| 37.0 |
| 38.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 22.9 |
| 29.0 |
| 32.0 |
| 32.6 |
| 32.4 |
| 28.8 |
| 27.4 |
| 25.7 |
| 30.3 |
| 29.9 |
| 28.5 |
| 26.1 |
| 25.2 |
| 19.3 |
| 20.6 |
| 22.1 |
| 20.8 |
| 19.2 |
| 19.0 |
| 18.8 |
| 20.3 |
| 23.6 |
| 22.5 |
| 6.5 |
| 1.5 |
| 3.6 |
| 2.4 |
| 5.9 |
| 7.5 |
| 4.3 |
| 3.2 |
| 5.5 |
| 2.0 |
| 5.3 |
| 4.4 |
| 5.7 |
| 9.5 |
| 10.2 |
| 15.0 |
| 13.0 |
| 43.5 |
| 41.3 |
| 37.7 |
| 36.6 |
| 41.6 |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 51.8 |
| 54.9 |
| 55.2 |
| 53.8 |
| 53.8 |
| 47.6 |
| 47.3 |
| 44.1 |
| 46.3 |
| 42.0 |
| 42.7 |
| 41.2 |
| 42.4 |
| 45.8 |
| 53.5 |
| 60.0 |
| 62.4 |
| 59.2 |
| 59.1 |
| 58.4 |
| 64.1 |
| 65.5 |
| 77.8 |
| 564.9 |
| 591.8 |
| 609.7 |
| 518.0 |
| 516.4 |
| 524.2 |
| 523.3 |
| 568.5 |
| 515.4 |
| 530.9 |
| 513.6 |
| 524.0 |
| 552.8 |
| 444.0 |
| 445.7 |
| 458.7 |
| 476.3 |
| 477.3 |
| 513.2 |
| 519.9 |
| 507.5 |
| 514.5 |
| 540.0 |
| 531.7 |
| 1,133.1 |
| 1,112.8 |
| 1,136.6 |
| 1,026.1 |
| 994.8 |
| 960.0 |
| 961.2 |
| 989.2 |
| 967.3 |
| 971.8 |
| 965.6 |
| 1,032.9 |
| 1,058.1 |
| 940.6 |
| 912.2 |
| 972.3 |
| 960.6 |
| 930.3 |
| 955.3 |
| 979.6 |
| 935.2 |
| 927.3 |
| 975.7 |
| 1,014.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.9 |
| 231.5 |
| 231.7 |
| 213.8 |
| 216.9 |
| 215.1 |
| 215.5 |
| 228.2 |
| 236.2 |
| 226.9 |
| 208.9 |
| 162.9 |
| 189.6 |
| 267.9 |
| 256.4 |
| 246.7 |
| 256.7 |
| 221.4 |
| 211.8 |
| 211.3 |
| 247.3 |
| 271.1 |
| 378.3 |
| (131.1) |
| (108.7) |
| (102.4) |
| (118.6) |
| (109.5) |
| (108.1) |
| (97.5) |
| (109.1) |
| (124.1) |
| (133.4) |
| (121.0) |
| (131.0) |
| (116.2) |
| (118.5) |
| (116.6) |
| (116.3) |
| (114.7) |
| (85.3) |
| (97.4) |
| (108.1) |
| (128.0) |
| (151.7) |
| (162.9) |
| (116.4) |
| (123.4) |
| 66.1 |
| 66.5 |
| 69.5 |
| 71.4 |
| 71.6 |
| 72.1 |
| 72.2 |
| 61.9 |
| 62.2 |
| 62.2 |
| 55.0 |
| 56.9 |
| 56.9 |
| 57.4 |
| 57.5 |
| 59.8 |
| 60.4 |
| 60.8 |
| 61.0 |
| 62.9 |
| 65.8 |
| 69.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 662.4 |
| 649.0 |
| 656.2 |
| 633.0 |
| 643.5 |
| 629.7 |
| 615.7 |
| 616.7 |
| 645.9 |
| 625.1 |
| 619.7 |
| 575.8 |
| 601.3 |
| 678.3 |
| 666.0 |
| 683.3 |
| 677.5 |
| 627.9 |
| 596.1 |
| 570.7 |
| 590.5 |
| 623.5 |
| 751.3 |
| 649.0 |
| 656.2 |
| 633.0 |
| 643.5 |
| 629.7 |
| 615.7 |
| 616.7 |
| 645.9 |
| 625.1 |
| 619.7 |
| 575.8 |
| 601.3 |
| 678.3 |
| 666.0 |
| 683.3 |
| 677.5 |
| 627.9 |
| 596.1 |
| 570.7 |
| 590.5 |
| 623.5 |
| 751.3 |
| (213.9) |
| (154.8) |
| (148.4) |
| (118.2) |
| (97.4) |
| (124.0) |
| (99.7) |
| (195.5) |
| (63.2) |
| (26.3) |
| - |
| (133.9) |
| - |
| - |
| - |
| - |
| (19.1) |
| (15.3) |
| (23.2) |
| (57.5) |
| (27.6) |
| (23.6) |
| 525.6 |
| 464.5 |
| 432.3 |
| 430.2 |
| 420.6 |
| 461.0 |
| 410.9 |
| 431.5 |
| 412.0 |
| 398.6 |
| 383.0 |
| 346.3 |
| 350.1 |
| 332.6 |
| 333.7 |
| 337.4 |
| 335.3 |
| 326.8 |
| 307.8 |
| 336.9 |
| 350.9 |
| 367.2 |
| 649.0 |
| 656.2 |
| 633.0 |
| 643.5 |
| 629.7 |
| 615.7 |
| 616.7 |
| 645.9 |
| 625.1 |
| 619.7 |
| 575.8 |
| 601.3 |
| 678.3 |
| 666.0 |
| 683.3 |
| 677.5 |
| 627.9 |
| 596.1 |
| 570.7 |
| 590.5 |
| 623.5 |
| 751.3 |
| 273.1 |
| 285.1 |
| 302.1 |
| 279.5 |
| 286.8 |
| 277.7 |
| 267.8 |
| 271.5 |
| 297.1 |
| 279.0 |
| 269.5 |
| 225.8 |
| 250.4 |
| 243.0 |
| 228.5 |
| 235.7 |
| 234.1 |
| 189.3 |
| 164.9 |
| 153.0 |
| 176.8 |
| 194.8 |
| 325.1 |