| (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 | 212.6 | 228.1 | - | 201.0 | 148.1 | 312.0 | 181.6 | 131.7 | 124.5 | 82.0 | 64.8 | 191.5 | 217.3 | 198.8 | 207.8 | 169.0 | 149.1 | 146.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 212.6 | 228.1 | - | 201.0 | 148.1 | 312.0 | 181.6 | 131.7 | 124.5 | 82.0 | 64.8 | 191.5 | 217.3 | 198.8 | 207.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 277.8 | 345.3 | 259.4 | 220.7 | 140.2 | 172.5 | 183.7 | 190.7 | 183.9 | 156.2 | 157.0 | 170.0 | 103.3 | 89.6 | 98.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,534.5 | 1,787.7 | - | 1,429.4 | 1,020.1 | 858.3 | 1,326.1 | 1,339.9 | 1,033.3 | 840.3 | 1,061.2 | 1,024.1 | 802.2 | 691.0 | 649.6 | 321.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 453.5 | 403.8 | (327.2) | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 274.8 | 408.4 | - | 275.4 | 334.9 | 388.0 | 438.4 | 439.2 | 466.4 | 472.5 | 496.7 | 429.2 | 385.5 | 319.6 | 264.8 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.8 | 0.8 | - | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 274.9 | 408.4 | - | 275.4 | 334.9 | 529.7 | 627.7 | 601.2 | 611.5 | 603.2 | 647.8 | 578.3 | 482.8 | 399.7 | 328.3 | 252.1 | ||
| (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 | 239.7 | 212.6 | 242.0 | 211.1 | 228.7 | 228.1 | 185.1 | 167.3 | 155.9 | - | 192.0 | 191.9 | 226.3 | - | 219.5 | |||||||||||||||||||||||||
| - |
| 169.0 |
| 149.1 |
| 146.4 |
| 43.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 54.7 | 19.0 | - | 16.6 | 16.0 | 14.9 | 20.7 | 10.5 | 12.0 | 8.8 | 33.0 | 28.3 | 14.3 | 12.1 | 12.2 | 14.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,091.1 | 2,389.7 | - | 1,867.7 | 1,324.5 | 1,357.7 | 1,712.6 | 1,687.9 | 1,375.1 | 1,111.4 | 1,326.6 | 1,427.1 | 1,153.4 | 1,006.1 | 980.0 | 558.8 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 969.3 | 902.0 | - | 800.0 | 705.7 | 640.6 | 606.5 | 576.3 | 514.9 | 453.5 | - | 327.2 | 259.6 | 217.8 | 181.8 | - | - | - |
| Property,Plant & Equipment Net | 1,694.7 | 1,615.6 | - | 1,368.6 | 1,278.2 | 1,203.7 | 1,279.9 | 1,184.1 | 1,159.6 | 1,135.8 | 1,172.8 | 923.1 | 739.7 | 622.1 | 499.7 | 445.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 441.6 | 427.5 | - | 416.4 | 370.3 | 292.1 | 292.1 | 291.4 | 291.4 | 290.2 | 285.0 | 265.1 | 215.5 | 198.3 | 182.6 | 182.6 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 124.1 | 111.4 | - | 102.7 | 69.0 | 60.6 | 57.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 78.9 | 73.3 | - | 65.7 | 78.0 | 71.2 | 65.5 | 38.0 | 57.7 | 59.4 | 60.9 | 53.6 | 52.6 | 48.5 | 48.8 | 5.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,430.5 | 4,617.5 | - | 3,821.1 | 3,120.0 | 2,985.4 | 3,407.3 | 3,201.4 | 2,890.1 | 2,603.0 | 2,852.0 | 2,675.9 | 2,151.5 | 1,881.6 | 1,717.7 | 1,167.9 | - | - |
| - |
| - |
| Short Term Debt | 0.1 | - | - | - | - | 141.7 | 189.3 | 162.0 | 145.1 | 130.7 | 151.0 | 149.1 | 97.2 | 80.0 | 63.5 | 62.3 | - | - |
| Deferred Revenue Current | 112.1 | 109.8 | - | 116.2 | 80.6 | 74.2 | 42.7 | 36.2 | 27.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.3 | 15.9 | - | 15.0 | 12.1 | 10.2 | 10.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 177.3 | 160.8 | - | 163.3 | 131.1 | 151.8 | 112.4 | 125.1 | 96.1 | 84.0 | 83.9 | 92.7 | 69.3 | 71.8 | 134.3 | 69.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,492.1 | 1,650.1 | - | 1,428.7 | 1,003.5 | 1,026.8 | 1,507.4 | 1,493.3 | 1,172.2 | 993.1 | 1,247.0 | 1,274.6 | 929.2 | 788.4 | 790.8 | 415.0 | - | - |
| 189.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 107.7 | 97.9 | - | 89.0 | 58.0 | 51.2 | 47.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 207.7 | 178.9 | - | 152.0 | 140.5 | 126.4 | 164.3 | 141.3 | 135.3 | 197.3 | 189.0 | 157.2 | 147.8 | 123.8 | 93.1 | 63.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 34.2 | 28.1 | - | 19.5 | 26.5 | 34.2 | 20.7 | 11.1 | 9.8 | 7.2 | 5.3 | 4.5 | 4.7 | 2.5 | 2.2 | 0.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,204.7 | 2,455.6 | - | 2,058.0 | 1,653.2 | 1,717.4 | 2,247.8 | 2,134.4 | 1,849.8 | 1,740.2 | 2,007.1 | 1,911.5 | 1,486.1 | 1,273.6 | 1,186.5 | 703.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,904.1 | 1,698.6 | - | 1,378.3 | 1,031.6 | 831.9 | 1,065.6 | 942.3 | 812.6 | 640.4 | 599.8 | 533.8 | 453.8 | 404.6 | 342.2 | 287.0 | - | - |
| Accumulated Other Comprehensive Income | (4.8) | (9.3) | - | (4.1) | 0.8 | 0.9 | 0.3 | 0.0 | - | (0.3) | (0.3) | (0.5) | (1.2) | (1.8) | (1.9) | (0.2) | - | - |
| Treasury Stock | - | - | - | 130.9 | 36.9 | 2.9 | 304.1 | 245.8 | 120.7 | 86.9 | 43.4 | - | 30.8 | 17.9 | 17.9 | 17.9 | - | - |
| Minority Interest | 22.6 | 20.4 | - | 18.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,203.2 | 2,141.5 | - | 1,744.5 | 1,466.7 | 1,268.0 | 1,159.5 | 1,066.9 | 1,040.4 | 862.8 | 844.9 | 764.3 | 665.4 | 607.9 | 531.2 | 464.9 | 426.2 | 416.0 |
| Total Equity | 2,225.8 | 2,161.9 | - | 1,763.0 | 1,466.7 | 1,268.0 | 1,159.5 | 1,066.9 | 1,040.4 | 862.8 | 844.9 | 764.3 | 665.4 | 607.9 | 531.2 | 464.9 | 426.2 | 416.0 |
| - |
| - |
| Net debt | 62.3 | 180.3 | - | 74.4 | 186.8 | 217.6 | 446.1 | 469.4 | 487.0 | 521.2 | 582.9 | 386.8 | 265.5 | 200.9 | 120.5 | 83.2 | - | - |
| Working Capital | 599.0 | 739.6 | - | 439.1 | 321.0 | 330.9 | 205.2 | 194.6 | 202.9 | 118.3 | 79.5 | 152.5 | 224.3 | 217.6 | 189.2 | 143.8 | - | - |
| Book Value | 2,203.2 | 2,141.5 | - | 1,744.5 | 1,466.7 | 1,268.0 | 1,159.5 | 1,066.9 | 1,040.4 | 862.8 | 844.9 | 764.3 | 665.4 | 607.9 | 531.2 | 464.9 | 426.2 | 416.0 |
| Tangible Book Value | 1,761.6 | 1,714.1 | - | 1,328.1 | 1,096.4 | 975.9 | 867.4 | 775.5 | 749.0 | 572.6 | 559.9 | 499.2 | 449.9 | 409.7 | 348.6 | 282.3 | - | - |
| 216.7 |
| 209.5 |
| - |
| 259.7 |
| 315.9 |
| 316.1 |
| 312.0 |
| 259.5 |
| 215.6 |
| 137.5 |
| 181.6 |
| 86.1 |
| 111.3 |
| 126.6 |
| 131.7 |
| 205.6 |
| 148.3 |
| 131.7 |
| 124.5 |
| 127.9 |
| 123.8 |
| 89.1 |
| 82.0 |
| 91.7 |
| 92.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 239.7 | 212.6 | 242.0 | 211.1 | 228.7 | 228.1 | 185.1 | 167.3 | 155.9 | - | 192.0 | 191.9 | 226.3 | - | 219.5 | 216.7 | 209.5 | - | 259.7 | 315.9 | 316.1 | 312.0 | 259.5 | 215.6 | 137.5 | 181.6 | 86.1 | 111.3 | 126.6 | 131.7 | 205.6 | 148.3 | 131.7 | 124.5 | 127.9 | 123.8 | 89.1 | 82.0 | 91.7 | 92.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 271.4 | 277.8 | 268.2 | 310.5 | 295.0 | 345.3 | 282.6 | 286.8 | 303.4 | 259.4 | 263.5 | 236.9 | 229.7 | 140.2 | 220.8 | 232.1 | 186.8 | 172.5 | 149.3 | 160.4 | 187.2 | 172.5 | 155.7 | 162.7 | 214.6 | 183.7 | 220.4 | 226.2 | 195.1 | 190.7 | 177.2 | 201.2 | 185.9 | 183.9 | 153.5 | 142.6 | 165.2 | 156.2 | 147.5 | 127.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,640.1 | 1,534.5 | 1,662.3 | 1,842.3 | 1,886.1 | 1,787.7 | 1,964.8 | 1,894.2 | 2,031.8 | - | 1,671.6 | 1,637.3 | 1,498.9 | - | 1,351.9 | 1,274.0 | 1,111.1 | - | 754.0 | 813.8 | 877.9 | 858.3 | 937.9 | 1,004.6 | 1,190.3 | 1,326.1 | 1,385.1 | 1,512.4 | 1,465.4 | 1,339.9 | 1,270.9 | 1,126.6 | 1,044.7 | 1,033.3 | 961.0 | 916.6 | 872.9 | 840.3 | 911.7 | 1,038.6 |
| Prepaid Expenses | 45.4 | 54.7 | 38.1 | 27.9 | 19.4 | 19.0 | 21.0 | 23.3 | 20.4 | - | 18.7 | 21.7 | 19.0 | - | 17.1 | 20.0 | 16.2 | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,205.1 | 2,091.1 | 2,217.3 | 2,395.7 | 2,434.4 | 2,389.7 | 2,460.4 | 2,377.7 | 2,517.0 | - | 2,145.8 | 2,087.8 | 1,974.0 | - | 1,809.4 | 1,742.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,672.8 | 1,694.7 | 1,693.6 | 1,675.0 | 1,637.2 | 1,615.6 | 1,568.1 | 1,522.8 | 1,501.1 | - | 1,474.7 | 1,441.0 | 1,404.6 | - | 1,352.0 | 1,347.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 415.8 | 418.3 | 370.3 | - | 292.1 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 119.8 | 124.1 | 123.8 | 126.3 | 117.3 | 111.4 | 116.1 | 115.5 | 119.3 | - | 107.4 | 104.8 | 99.8 | - | 103.7 | 106.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 77.6 | 78.9 | 77.6 | 76.8 | 71.6 | 73.3 | 73.9 | 71.2 | 71.9 | - | 73.8 | 75.2 | 74.8 | - | 61.8 | 54.3 | 96.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,516.1 | 4,430.5 | 4,553.1 | 4,715.8 | 4,687.9 | 4,617.5 | 4,553.1 | 4,506.5 | 4,629.0 | - | 4,218.1 | 4,126.3 | 3,969.6 | - | 3,742.6 | 3,669.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | 104.8 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 86.5 | 112.1 | 102.1 | 107.7 | 97.2 | 109.8 | 87.1 | 95.8 | 127.4 | - | 102.9 | 101.6 | 100.4 | - | 91.2 | 73.8 | 71.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 19.9 | 19.3 | 18.4 | 18.5 | 17.2 | 15.9 | 16.9 | 16.1 | 16.7 | - | 15.9 | 15.0 | 14.9 | - | 15.2 | 15.4 | ||||||||||||||||||||||||
| Accrued Expenses | 134.8 | 177.3 | 178.1 | 169.5 | 142.5 | 160.8 | 150.6 | 152.6 | 145.1 | - | 161.8 | 157.5 | 149.5 | - | 163.4 | 156.7 | 144.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,512.6 | 1,492.1 | 1,622.6 | 1,718.4 | 1,695.3 | 1,650.1 | 1,752.0 | 1,697.9 | 1,757.3 | - | 1,720.1 | 1,620.8 | 1,513.1 | - | 1,419.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 277.7 | 274.8 | 263.0 | 412.8 | 403.7 | 408.4 | 399.7 | 396.6 | 524.5 | - | 202.8 | 245.3 | 262.5 | - | 307.1 | 401.8 | 338.4 | - | 309.0 | 332.2 | 369.6 | 388.0 | 385.4 | 408.6 | 426.7 | 438.4 | 462.6 | 457.5 | 438.8 | 439.2 | 439.4 | 434.7 | 454.0 | 466.4 | 450.1 | 443.5 | 459.8 | 472.5 | 494.6 | 496.7 |
| Operating Lease Liabilities Non-Current | 102.8 | 107.7 | 108.1 | 110.3 | 102.6 | 97.9 | 101.5 | 101.5 | 104.6 | - | 93.2 | 91.4 | 86.2 | - | 89.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 212.0 | 207.7 | 198.4 | 179.8 | 181.2 | 178.9 | 170.6 | 160.9 | 159.5 | - | 155.5 | 155.0 | 155.1 | - | 148.4 | 144.6 | 141.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 35.4 | 34.2 | 34.6 | 32.4 | 29.4 | 28.1 | 29.7 | 29.6 | 28.8 | - | 23.9 | 24.3 | 22.9 | - | 19.4 | 19.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,224.4 | 2,204.7 | 2,316.3 | 2,540.7 | 2,500.4 | 2,455.6 | 2,450.1 | 2,483.6 | 2,674.1 | - | 2,299.0 | 2,239.0 | 2,140.0 | - | 2,066.6 | 2,040.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.8 | 0.6 | 0.6 | - | 0.6 | 0.6 | 0.6 | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,950.7 | 1,904.1 | 1,854.5 | 1,802.8 | 1,744.5 | 1,698.6 | 1,638.3 | 1,573.3 | 1,508.2 | - | 1,385.6 | 1,543.9 | 1,457.2 | - | 1,291.6 | 1,212.9 | 1,113.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6.8) | (4.8) | (6.5) | (4.3) | (9.3) | (9.3) | (4.0) | (4.9) | (4.1) | - | (4.3) | (2.2) | (3.9) | - | (5.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 123.8 | 90.7 | 52.2 | - | ||||||||||||||||||||||
| Minority Interest | 22.8 | 22.6 | 22.2 | 21.2 | 20.6 | 20.4 | 19.8 | 19.5 | 19.4 | - | 19.5 | 19.1 | 18.9 | - | 18.6 | 18.3 | - | |||||||||||||||||||||||
| Total Stockholders Equity | 2,268.8 | 2,203.2 | 2,214.5 | 2,153.8 | 2,166.9 | 2,141.5 | 2,083.1 | 2,003.4 | 1,935.5 | - | 1,899.6 | 1,868.2 | 1,810.7 | - | 1,657.5 | 1,611.0 | ||||||||||||||||||||||||
| Total Equity | 2,291.6 | 2,225.8 | 2,236.7 | 2,175.0 | 2,187.6 | 2,161.9 | 2,103.0 | 2,022.9 | 1,954.9 | - | 1,919.1 | 1,887.3 | 1,829.5 | - | 1,676.0 | 1,629.3 | 1,545.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 277.8 | 274.9 | 263.1 | 413.0 | 403.7 | 408.4 | 399.7 | 396.6 | 524.5 | - | 307.6 | 245.3 | 262.5 | - | 307.1 | 401.8 | 338.4 | - | 309.0 | 332.2 | 369.6 | 388.0 | 385.4 | 408.6 | 426.7 | 438.4 | 462.6 | 457.5 | 596.0 | 601.2 | 599.4 | 590.5 | 597.4 | 611.5 | 592.8 | 580.8 | 591.4 | 603.2 | 627.2 | 631.5 |
| Net debt | 38.1 | 62.3 | 21.1 | 201.9 | 175.0 | 180.3 | 214.6 | 229.3 | 368.5 | - | 115.6 | 53.4 | 36.2 | - | 87.5 | 185.1 | 128.9 | - | ||||||||||||||||||||||
| Working Capital | 692.5 | 599.0 | 594.7 | 677.3 | 739.0 | 739.6 | 708.4 | 679.8 | 759.7 | - | 425.7 | 467.0 | 460.9 | - | 390.0 | 443.2 | 394.9 | - | ||||||||||||||||||||||
| Book Value | 2,268.8 | 2,203.2 | 2,214.5 | 2,153.8 | 2,166.9 | 2,141.5 | 2,083.1 | 2,003.4 | 1,935.5 | - | 1,899.6 | 1,868.2 | 1,810.7 | - | 1,657.5 | 1,611.0 | 1,545.0 | - | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,241.7 | 1,192.8 | 1,174.7 | |||||||||||||||||||||||
| 15.0 |
| 16.2 |
| 15.6 |
| 14.9 |
| 13.3 |
| 15.5 |
| 14.7 |
| 20.7 |
| 24.4 |
| 15.8 |
| 11.4 |
| 10.5 |
| 10.3 |
| 12.5 |
| 13.8 |
| 12.0 |
| 7.3 |
| 9.6 |
| 9.4 |
| 8.8 |
| 8.8 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,523.6 |
| - |
| 1,178.0 |
| 1,306.3 |
| 1,396.8 |
| 1,357.7 |
| 1,366.4 |
| 1,398.3 |
| 1,557.6 |
| 1,712.6 |
| 1,728.8 |
| 1,882.5 |
| 1,819.5 |
| 1,687.9 |
| 1,681.2 |
| 1,512.6 |
| 1,400.8 |
| 1,375.1 |
| 1,274.4 |
| 1,221.0 |
| 1,163.5 |
| 1,111.4 |
| 1,186.9 |
| 1,302.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,265.6 |
| - |
| 1,166.2 |
| 1,179.3 |
| 1,183.4 |
| 1,203.7 |
| 1,227.3 |
| 1,251.9 |
| 1,276.1 |
| 1,279.9 |
| 1,261.4 |
| 1,237.2 |
| 1,195.8 |
| 1,184.1 |
| 1,176.7 |
| 1,166.8 |
| 1,151.6 |
| 1,159.6 |
| 1,133.3 |
| 1,118.8 |
| 1,124.7 |
| 1,135.8 |
| 1,152.3 |
| 1,157.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.1 |
| 292.1 |
| 292.1 |
| 292.1 |
| 292.1 |
| 292.1 |
| 292.1 |
| 292.1 |
| 292.1 |
| 291.7 |
| 291.4 |
| 291.4 |
| 291.4 |
| 291.4 |
| 291.4 |
| 290.2 |
| 290.2 |
| 290.2 |
| 290.2 |
| 290.2 |
| 290.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.7 |
| - |
| 64.4 |
| 62.0 |
| 64.5 |
| 60.6 |
| 57.5 |
| 57.3 |
| 56.0 |
| 57.2 |
| 56.4 |
| 51.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.6 |
| 72.4 |
| 71.6 |
| 71.2 |
| 67.3 |
| 65.0 |
| 60.9 |
| 65.5 |
| 66.6 |
| 67.2 |
| 61.9 |
| 38.0 |
| 40.4 |
| 39.6 |
| 49.0 |
| 57.7 |
| 54.7 |
| 55.5 |
| 54.8 |
| 59.4 |
| 59.9 |
| 56.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,321.5 |
| - |
| 2,777.3 |
| 2,912.1 |
| 3,008.4 |
| 2,985.4 |
| 3,010.7 |
| 3,064.6 |
| 3,242.7 |
| 3,407.3 |
| 3,405.3 |
| 3,530.7 |
| 3,422.0 |
| 3,201.4 |
| 3,189.8 |
| 3,016.5 |
| 2,899.2 |
| 2,890.1 |
| 2,759.0 |
| 2,691.8 |
| 2,639.6 |
| 2,603.0 |
| 2,695.5 |
| 2,812.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.2 |
| 162.0 |
| 160.0 |
| 155.7 |
| 143.4 |
| 145.1 |
| 142.7 |
| 137.3 |
| 131.6 |
| 130.7 |
| 132.7 |
| 134.8 |
| - |
| 43.8 |
| 50.5 |
| 43.0 |
| 74.2 |
| 36.6 |
| 17.6 |
| 26.0 |
| 42.7 |
| 33.6 |
| 28.9 |
| 24.4 |
| 36.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| - |
| 10.7 |
| 11.0 |
| 10.3 |
| 10.2 |
| 10.0 |
| 9.9 |
| 10.1 |
| 10.1 |
| 9.8 |
| 9.5 |
| 9.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.1 |
| 125.8 |
| 126.4 |
| 151.8 |
| 115.6 |
| 111.2 |
| 97.1 |
| 112.4 |
| 106.8 |
| 94.9 |
| 104.2 |
| 125.1 |
| 103.0 |
| 88.7 |
| 88.2 |
| 96.1 |
| 95.0 |
| 89.0 |
| 76.8 |
| 84.0 |
| 90.5 |
| 84.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,299.6 |
| 1,128.7 |
| - |
| 772.7 |
| 928.8 |
| 1,028.3 |
| 1,026.8 |
| 1,089.3 |
| 1,163.7 |
| 1,351.8 |
| 1,507.4 |
| 1,518.8 |
| 1,698.3 |
| 1,650.7 |
| 1,493.3 |
| 1,447.1 |
| 1,312.5 |
| 1,205.7 |
| 1,172.2 |
| 1,094.1 |
| 1,077.7 |
| 1,023.4 |
| 993.1 |
| 1,076.4 |
| 1,204.6 |
| 92.1 |
| 54.8 |
| - |
| 54.7 |
| 52.3 |
| 55.2 |
| 51.2 |
| 48.2 |
| 47.9 |
| 46.4 |
| 47.6 |
| 46.9 |
| 42.3 |
| 43.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.4 |
| 111.8 |
| 118.1 |
| 126.4 |
| 152.7 |
| 153.9 |
| 157.1 |
| 164.3 |
| 162.9 |
| 146.2 |
| 141.5 |
| 141.3 |
| 147.4 |
| 140.1 |
| 136.1 |
| 135.3 |
| 206.1 |
| 200.1 |
| 198.7 |
| 197.3 |
| 192.4 |
| 189.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| - |
| 35.8 |
| 35.6 |
| 34.4 |
| 34.2 |
| 22.8 |
| 21.9 |
| 19.8 |
| 20.7 |
| 19.6 |
| 19.6 |
| 14.0 |
| 11.1 |
| 12.0 |
| 11.5 |
| 11.0 |
| 9.8 |
| 9.6 |
| 9.3 |
| 8.2 |
| 7.2 |
| 7.0 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,776.5 |
| - |
| 1,364.5 |
| 1,551.9 |
| 1,699.2 |
| 1,717.4 |
| 1,783.6 |
| 1,878.0 |
| 2,077.2 |
| 2,247.8 |
| 2,268.0 |
| 2,417.2 |
| 2,338.6 |
| 2,134.4 |
| 2,100.6 |
| 1,956.4 |
| 1,867.5 |
| 1,849.8 |
| 1,824.9 |
| 1,796.9 |
| 1,758.2 |
| 1,740.2 |
| 1,842.3 |
| 1,966.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 973.7 |
| 915.0 |
| 867.1 |
| 831.9 |
| 798.6 |
| 1,096.0 |
| 1,083.9 |
| 1,065.6 |
| 1,046.5 |
| 1,012.2 |
| 975.0 |
| 942.3 |
| 900.0 |
| 863.0 |
| 833.6 |
| 812.6 |
| 706.7 |
| 676.9 |
| 654.9 |
| 640.4 |
| 627.9 |
| 613.1 |
| 0.1 |
| 1.2 |
| - |
| 1.0 |
| 1.4 |
| 1.1 |
| 0.9 |
| (0.2) |
| (0.7) |
| (1.6) |
| 0.3 |
| (0.1) |
| (0.1) |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| 24.8 |
| 13.6 |
| 9.4 |
| 2.9 |
| 0.7 |
| 324.0 |
| 324.0 |
| 304.1 |
| 300.0 |
| 284.0 |
| 271.9 |
| 245.8 |
| 178.9 |
| 166.8 |
| 158.8 |
| 120.7 |
| 114.3 |
| 113.1 |
| 94.4 |
| 86.9 |
| 76.7 |
| (63.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,545.0 |
| - |
| 1,412.8 |
| 1,360.2 |
| 1,309.2 |
| 1,268.0 |
| 1,227.1 |
| 1,186.6 |
| 1,165.5 |
| 1,159.5 |
| 1,137.3 |
| 1,113.5 |
| 1,083.4 |
| 1,066.9 |
| 1,089.2 |
| 1,060.1 |
| 1,031.7 |
| 1,040.4 |
| 934.1 |
| 894.9 |
| 881.4 |
| 862.8 |
| 853.2 |
| 846.0 |
| 1,412.8 |
| 1,360.2 |
| 1,309.2 |
| 1,268.0 |
| 1,227.1 |
| 1,186.6 |
| 1,165.5 |
| 1,159.5 |
| 1,137.3 |
| 1,113.5 |
| 1,083.4 |
| 1,066.9 |
| 1,089.2 |
| 1,060.1 |
| 1,031.7 |
| 1,040.4 |
| 934.1 |
| 894.9 |
| 881.4 |
| 862.8 |
| 853.2 |
| 846.0 |
| 49.3 |
| 16.3 |
| 53.5 |
| 75.9 |
| 125.9 |
| 193.0 |
| 289.2 |
| 256.8 |
| 376.5 |
| 346.2 |
| 469.4 |
| 469.4 |
| 393.8 |
| 442.2 |
| 465.7 |
| 487.0 |
| 464.9 |
| 457.0 |
| 502.4 |
| 521.2 |
| 535.5 |
| 538.8 |
| 405.3 |
| 377.5 |
| 368.4 |
| 330.9 |
| 277.2 |
| 234.7 |
| 205.8 |
| 205.2 |
| 209.9 |
| 184.3 |
| 168.8 |
| 194.6 |
| 234.2 |
| 200.1 |
| 195.1 |
| 202.9 |
| 180.3 |
| 143.2 |
| 140.1 |
| 118.3 |
| 110.4 |
| 97.9 |
| 1,412.8 |
| 1,360.2 |
| 1,309.2 |
| 1,268.0 |
| 1,227.1 |
| 1,186.6 |
| 1,165.5 |
| 1,159.5 |
| 1,137.3 |
| 1,113.5 |
| 1,083.4 |
| 1,066.9 |
| 1,089.2 |
| 1,060.1 |
| 1,031.7 |
| 1,040.4 |
| 934.1 |
| 894.9 |
| 881.4 |
| 862.8 |
| 853.2 |
| 846.0 |
| - |
| 1,120.6 |
| 1,068.1 |
| 1,017.1 |
| 975.9 |
| 934.9 |
| 894.4 |
| 873.3 |
| 867.4 |
| 845.1 |
| 821.4 |
| 791.7 |
| 775.5 |
| 797.8 |
| 768.7 |
| 740.3 |
| 749.0 |
| 643.9 |
| 604.7 |
| 591.2 |
| 572.6 |
| 563.0 |
| 555.8 |