| (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 | 26.9 | 27.7 | 54.3 | 39.2 | 51.2 | 61.4 | 11.0 | 23.2 | 77.4 | 80.7 | 63.2 | 60.0 | 74.4 | 71.2 | 61.7 | 62.6 | 115.0 | 130.4 |
| Restricted Cash | 0.9 | 1.6 | 1.1 | 1.3 | 1.2 | 1.1 | 48.8 | 1.1 | 1.1 | 1.0 | 1.2 | 2.0 | 1.8 | - | 5.3 | 15.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 26.9 | 27.7 | 54.3 | 39.2 | 51.2 | 61.4 | 11.0 | 23.2 | 77.4 | 80.7 | 63.2 | 60.0 | 74.4 | 71.2 | 61.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 460.8 | 425.6 | 467.7 | 514.4 | 630.8 | 378.9 | 425.1 | 521.0 | 376.3 | 326.0 | 305.7 | 400.8 | 381.9 | - | 513.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 648.3 | 684.6 | 782.5 | 798.5 | 832.1 | 604.5 | 742.9 | 806.3 | 616.5 | 563.4 | 555.8 | 738.9 | 733.0 | - | 732.4 | 783.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,179.8 | 1,152.0 | 1,071.5 | 898.6 | 792.8 | 822.9 | 806.5 | 838.4 | 742.7 | 668.7 | 654.5 | 654.5 | 638.9 | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 516.0 | 440.8 | 463.4 | 438.4 | 481.2 | 365.1 | 311.5 | 390.2 | 275.0 | 230.4 | 206.3 | 220.8 | 207.3 | - | 245.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 610.5 | 726.2 | 932.6 | 1,126.0 | 1,024.4 | 944.3 | 1,001.5 | 1,192.5 | 1,262.5 | - | 1,264.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1.9 | 0.7 | 8.2 | 5.8 | 639.3 | 740.0 | 981.8 | 1,153.3 | 1,045.7 | 963.5 | 1,023.5 | 1,259.1 | 1,294.8 | - | 1,316.2 | 1,211.3 | ||
| (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 | 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 | 25.1 | 26.9 | 29.8 | 30.8 | 33.6 | 27.7 | 35.0 | 28.0 | 41.9 | 54.3 | 37.4 | 30.0 | 43.7 | 39.2 | 50.9 | |||||||||||||||||||||||||
| - |
| 62.6 |
| 115.0 |
| 130.4 |
| 497.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 85.9 | 68.1 | 77.8 | 88.2 | 77.7 | 57.5 | 52.2 | 61.5 | 32.6 | 26.7 | 32.8 | 39.7 | 48.2 | - | 41.0 | 57.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 34.0 | 41.7 | 50.0 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,222.8 | 1,207.6 | 1,383.4 | 1,441.6 | 1,593.0 | 1,103.4 | 1,280.0 | 1,413.1 | 1,103.9 | 997.8 | 958.7 | 1,241.4 | 1,239.3 | - | 1,354.3 | 1,417.3 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 570.0 | 515.3 | 481.9 | 440.2 | 404.5 | 401.1 | 366.8 | 349.4 | 319.8 | 280.5 | 254.2 | 226.3 | 197.2 | - | - | - | - | - |
| Property,Plant & Equipment Net | 609.8 | 636.7 | 589.6 | 458.4 | 388.3 | 421.8 | 439.7 | 489.0 | 422.9 | 388.2 | 400.3 | 428.2 | 441.7 | - | 479.7 | 479.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 161.5 | 161.8 | 157.8 | 129.2 | 124.1 | 120.3 | 120.3 | 120.3 | 115.3 | 103.2 | 103.2 | 102.7 | 91.6 | - | 96.3 | 73.3 | - | - |
| Intangible Assets | 58.2 | 68.3 | 73.7 | 50.9 | 42.2 | 43.2 | 50.6 | 58.1 | 46.9 | 40.8 | 46.2 | 50.9 | 51.2 | - | 62.2 | 16.2 | - | - |
| Operating Lease Right Of Use Assets | 323.9 | 344.6 | 349.4 | 240.5 | 211.1 | 108.3 | 128.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 17.9 | 24.4 | 31.8 | 27.4 | 97.4 | - | 37.2 | 47.1 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 63.9 | - | - | 181.2 | 175.6 | 173.4 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,404.7 | 2,439.5 | 2,569.6 | 2,334.3 | 2,365.6 | 1,802.1 | 2,021.5 | 2,086.3 | 1,711.9 | 1,558.7 | 1,545.2 | 1,872.6 | 1,951.8 | - | 2,058.4 | 2,053.5 | - | - |
| 287.5 |
| - |
| - |
| Short Term Debt | 1.9 | 0.7 | 8.2 | 5.8 | 28.8 | 13.8 | 49.2 | 27.3 | 21.3 | 19.2 | 22.0 | 66.6 | 32.3 | - | 52.0 | 26.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 34.0 | 32.1 | 30.5 | 25.2 | 24.9 | 20.7 | 20.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 66.6 | 40.3 | 36.8 | 26.3 | 45.1 | 32.9 | - | 40.2 | 43.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 61.1 | 174.7 | 131.1 | - | - | - | - | - |
| Total Current Liabilities | 668.1 | 580.1 | 633.9 | 619.2 | 751.0 | 527.6 | 491.9 | 569.0 | 402.7 | 332.4 | 315.7 | 395.5 | 460.6 | - | 547.7 | 558.5 | - | - |
| 1,184.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 318.6 | 334.6 | 336.8 | 215.1 | 184.8 | 93.0 | 112.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 110.2 | 129.0 | 135.5 | 113.5 | 94.1 | 58.2 | 65.2 | 13.3 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 70.2 | 90.9 | 106.7 | 118.0 | 163.3 | 231.6 | 217.5 | 258.4 | 243.5 | 298.8 | 327.7 | 385.2 | 320.8 | - | 502.9 | 482.3 | - | - |
| Other Non-Current Liabilities | 12.8 | 13.7 | 13.9 | 14.3 | 17.3 | 20.4 | 22.9 | 43.7 | 48.7 | 32.5 | 41.1 | 22.9 | 16.7 | - | 11.2 | 10.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 22.9 | 16.7 | - | - | - | - | - |
| Total Liabilities | 1,641.1 | 1,615.0 | 1,655.1 | 1,441.3 | 1,821.0 | 1,657.0 | 1,842.9 | 2,010.4 | 1,719.3 | 1,608.0 | 1,686.0 | 1,996.1 | 2,060.6 | - | 2,326.0 | 2,236.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 698.8 | 779.6 | 813.2 | 692.5 | 321.7 | 33.8 | 99.6 | 14.2 | (95.1) | (112.2) | (130.9) | (130.4) | (104.7) | (232.0) | (281.5) | (273.4) | - | - |
| Accumulated Other Comprehensive Income | (141.7) | (153.8) | (140.0) | (144.4) | (165.1) | (47.0) | (302.0) | (315.8) | (286.3) | (307.8) | (307.0) | (291.4) | (188.2) | - | (214.7) | (138.2) | - | - |
| Treasury Stock | 237.0 | 234.4 | 179.3 | 61.1 | 8.4 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | - | - | - | - | - |
| Minority Interest | 10.5 | 9.2 | 8.6 | 7.9 | 7.4 | 6.3 | 6.0 | 2.7 | 2.6 | 1.5 | 0.7 | 1.6 | 1.9 | - | 3.7 | 4.2 | - | - |
| Total Stockholders Equity | 753.1 | 815.3 | 905.9 | 885.1 | 537.2 | 138.8 | 172.6 | 73.2 | (10.0) | (50.8) | (141.6) | (126.1) | (112.0) | (291.5) | (271.3) | (186.7) | 154.3 | 392.2 |
| Total Equity | 763.6 | 824.5 | 914.5 | 893.0 | 544.6 | 145.1 | 178.6 | 75.9 | (7.4) | (49.3) | (140.9) | (124.5) | (107.7) | (291.5) | (267.6) | (182.5) | 154.3 | 392.2 |
| - |
| - |
| Net debt | (25.0) | (27.0) | (46.1) | (33.4) | 588.1 | 678.6 | 970.8 | 1,130.1 | 968.3 | 882.8 | 960.3 | 1,199.1 | 1,220.4 | - | 1,254.5 | 1,148.7 | - | - |
| Working Capital | 554.7 | 627.5 | 749.5 | 822.4 | 842.0 | 575.8 | 788.1 | 844.1 | 701.2 | 665.4 | 643.0 | 845.9 | 778.7 | - | 806.6 | 858.8 | - | - |
| Book Value | 753.1 | 815.3 | 905.9 | 885.1 | 537.2 | 138.8 | 172.6 | 73.2 | (10.0) | (50.8) | (141.6) | (126.1) | (112.0) | (291.5) | (271.3) | (186.7) | 154.3 | 392.2 |
| Tangible Book Value | 533.4 | 585.2 | 674.4 | 705.0 | 370.9 | (24.7) | 1.7 | (105.2) | (172.2) | (194.8) | (291.0) | (279.7) | (254.8) | - | (429.8) | (276.2) | - | - |
| 41.4 |
| 44.7 |
| 51.2 |
| 39.9 |
| 38.1 |
| 43.3 |
| 61.4 |
| 121.8 |
| 99.9 |
| 188.3 |
| 11.0 |
| 21.8 |
| 22.8 |
| 22.0 |
| 23.2 |
| 30.6 |
| 27.6 |
| 67.7 |
| 77.4 |
| 73.6 |
| 76.9 |
| 72.1 |
| 80.7 |
| 73.2 |
| 74.5 |
| Restricted Cash | 1.6 | 0.9 | 0.6 | 1.4 | 1.1 | 1.6 | 1.8 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 12.0 | 16.4 | 48.8 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.2 | 1.0 | 1.0 | 1.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.1 | 26.9 | 29.8 | 30.8 | 33.6 | 27.7 | 35.0 | 28.0 | 41.9 | 54.3 | 37.4 | 30.0 | 43.7 | 39.2 | 50.9 | 41.4 | 44.7 | 51.2 | 39.9 | 38.1 | 43.3 | 61.4 | 121.8 | 99.9 | 188.3 | 11.0 | 21.8 | 22.8 | 22.0 | 23.2 | 30.6 | 27.6 | 67.7 | 77.4 | 73.6 | 76.9 | 72.1 | 80.7 | 73.2 | 74.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 847.1 | 460.8 | 520.9 | 532.8 | 527.5 | 425.6 | 499.7 | 529.0 | 548.5 | 467.7 | 545.0 | 580.6 | 615.4 | 514.4 | 645.8 | 756.5 | 788.7 | 630.8 | 699.7 | 655.0 | 544.1 | 378.9 | 396.5 | 373.1 | 490.7 | 425.1 | 506.6 | 552.5 | 590.4 | 521.0 | 610.9 | 505.6 | 473.6 | 376.3 | 425.4 | 434.2 | 413.7 | 326.0 | 360.1 | 360.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,130.8 | 648.3 | 678.7 | 675.6 | 657.2 | 684.6 | 681.4 | 744.1 | 841.2 | 782.5 | 699.0 | 753.5 | 710.7 | 798.5 | 933.1 | 1,012.3 | 839.1 | 832.1 | 855.8 | 714.6 | 617.2 | 604.5 | 572.6 | 599.3 | 742.8 | 742.9 | 812.9 | 823.6 | 876.9 | 806.3 | 910.2 | 701.1 | 669.5 | 616.5 | 691.7 | 648.0 | 624.1 | 563.4 | 625.2 | 599.9 |
| Prepaid Expenses | 106.5 | 85.9 | 73.5 | 84.0 | 78.1 | 68.1 | 83.5 | 86.8 | 92.6 | 77.8 | 76.0 | 82.6 | 85.4 | 88.2 | 70.0 | 86.8 | 96.9 | 77.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,111.1 | 1,222.8 | 1,303.5 | 1,324.6 | 1,297.5 | 1,207.6 | 1,301.4 | 1,389.1 | 1,525.3 | 1,383.4 | 1,358.5 | 1,447.8 | 1,456.5 | 1,441.6 | 1,701.0 | 1,898.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,461.4 | 1,179.8 | 1,157.4 | 1,163.9 | 1,158.8 | 1,152.0 | 1,134.8 | 1,098.8 | 1,081.2 | 1,071.5 | 1,010.7 | 993.7 | 938.3 | 898.6 | 854.2 | 828.7 | 813.6 | 792.8 | 765.8 | 748.2 | 819.1 | 822.9 | 814.6 | 812.1 | 808.2 | 806.5 | 853.9 | 853.2 | 839.4 | 838.4 | 843.4 | 777.9 | 752.9 | 742.7 | 727.6 | 718.6 | 708.0 | 668.7 | 667.3 | 662.2 |
| Accumulated Depreciation | 582.5 | 570.0 | 550.1 | 544.6 | 530.8 | 515.3 | 499.7 | 495.4 | 486.5 | 481.9 | 466.7 | 461.5 | 451.9 | 440.2 | 426.3 | 421.7 | 414.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 878.9 | 609.8 | 607.3 | 619.3 | 628.0 | 636.7 | 635.1 | 603.4 | 594.7 | 589.6 | 544.0 | 532.2 | 486.4 | 458.4 | 427.9 | 407.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 161.5 | 161.5 | 161.5 | 161.5 | 161.9 | 161.8 | 160.2 | 161.0 | 161.0 | 157.8 | 136.2 | 135.9 | 135.1 | 129.2 | 125.0 | 124.5 | 124.9 | 124.1 | ||||||||||||||||||||||
| Intangible Assets | 157.4 | 58.2 | 61.1 | 63.5 | 65.9 | 68.3 | 71.0 | 68.7 | 71.1 | 73.7 | 60.4 | 62.5 | 64.3 | 50.9 | 41.2 | 39.5 | 40.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 353.8 | 323.9 | 330.9 | 343.4 | 349.2 | 344.6 | 348.4 | 351.9 | 353.0 | 349.4 | 321.1 | 328.3 | 244.8 | 240.5 | 242.4 | 203.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,723.6 | 2,404.7 | 2,490.0 | 2,538.1 | 2,523.6 | 2,439.5 | 2,533.3 | 2,591.2 | 2,720.2 | 2,569.6 | 2,434.2 | 2,521.5 | 2,401.5 | 2,334.3 | 2,547.2 | 2,682.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 748.5 | 516.0 | 514.5 | 506.3 | 508.1 | 440.8 | 443.9 | 439.3 | 580.0 | 463.4 | 478.2 | 557.4 | 522.1 | 438.4 | 511.4 | 656.3 | 602.6 | 481.2 | 612.4 | 587.1 | 493.2 | 365.1 | 351.1 | 260.1 | 377.5 | 311.5 | 400.4 | 427.9 | 483.5 | 390.2 | 460.2 | 430.1 | 402.5 | 275.0 | 362.5 | 349.6 | 337.0 | 230.4 | 265.0 | 281.3 |
| Short Term Debt | 2.6 | 1.9 | 1.5 | 1.4 | 0.3 | 0.7 | 1.8 | 1.4 | 3.7 | 8.2 | 5.9 | 3.5 | 4.0 | 5.8 | 9.6 | 19.2 | 24.7 | 28.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 41.5 | 34.0 | 33.2 | 33.2 | 32.7 | 32.1 | 31.7 | 30.2 | 30.3 | 30.5 | 29.4 | 29.1 | 26.1 | 25.2 | 24.8 | 26.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 954.2 | 668.1 | 656.9 | 651.2 | 647.2 | 580.1 | 585.1 | 583.0 | 729.0 | 633.9 | 633.6 | 712.4 | 665.4 | 619.2 | 705.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 526.6 | 610.5 | 644.1 | 574.1 | 723.3 | 726.2 | 804.9 | 890.6 | 1,064.8 | 932.6 | 971.7 | 1,100.3 | 1,137.8 | 1,126.0 | 1,228.6 | 1,023.0 | 1,004.2 | 1,024.4 | 1,021.4 | 1,012.7 | 968.7 | 944.3 | 957.9 | 1,009.9 |
| Operating Lease Liabilities Non-Current | 343.0 | 318.6 | 323.7 | 336.0 | 341.3 | 334.6 | 338.0 | 341.8 | 341.8 | 336.8 | 295.4 | 301.7 | 219.3 | 215.1 | 215.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 116.4 | 110.2 | 122.9 | 127.7 | 130.4 | 129.0 | 135.8 | 139.3 | 140.5 | 135.5 | 130.7 | 124.6 | 119.2 | 113.5 | 98.5 | 89.3 | 95.0 | |||||||||||||||||||||||
| Pension Obligations | 91.7 | 70.2 | 78.1 | 81.1 | 83.2 | 90.9 | 97.4 | 102.8 | 105.5 | 106.7 | 110.9 | 111.6 | 112.2 | 118.0 | 152.6 | 156.3 | 159.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 20.4 | 12.8 | 12.8 | 12.1 | 11.2 | 13.7 | 14.7 | 13.9 | 12.6 | 13.9 | 12.5 | 12.2 | 13.3 | 14.3 | 15.6 | 16.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,430.8 | 1,641.1 | 1,692.6 | 1,716.9 | 1,710.3 | 1,615.0 | 1,691.3 | 1,704.8 | 1,823.0 | 1,655.1 | 1,543.1 | 1,655.1 | 1,520.5 | 1,441.3 | 1,654.6 | 1,832.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 693.5 | 698.8 | 742.8 | 763.7 | 767.9 | 779.6 | 789.9 | 802.6 | 799.2 | 813.2 | 793.8 | 765.1 | 733.8 | 692.5 | 722.6 | 673.1 | 481.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (144.8) | (141.7) | (148.8) | (146.2) | (154.5) | (153.8) | (145.7) | (146.3) | (142.2) | (140.0) | (146.3) | (142.3) | (143.6) | (144.4) | (172.9) | |||||||||||||||||||||||||
| Treasury Stock | 240.0 | 237.0 | 237.0 | 237.0 | 237.0 | 234.4 | 234.4 | 198.1 | 184.0 | 179.3 | 172.9 | 168.9 | 117.9 | 61.1 | 60.2 | 59.3 | 11.6 | 8.4 | ||||||||||||||||||||||
| Minority Interest | 10.5 | 10.5 | 10.1 | 9.7 | 9.4 | 9.2 | 9.1 | 8.5 | 8.7 | 8.6 | 8.3 | 8.1 | 8.0 | 7.9 | 7.6 | 7.5 | 7.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,282.3 | 753.1 | 787.3 | 811.5 | 803.9 | 815.3 | 832.9 | 877.9 | 888.5 | 905.9 | 882.8 | 858.3 | 873.0 | 885.1 | 885.0 | 843.0 | 697.9 | |||||||||||||||||||||||
| Total Equity | 1,292.8 | 763.6 | 797.4 | 821.2 | 813.3 | 824.5 | 842.0 | 886.4 | 897.2 | 914.5 | 891.1 | 866.4 | 881.0 | 893.0 | 892.6 | 850.5 | 705.5 | 544.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2.6 | 1.9 | 1.5 | 1.4 | 0.3 | 0.7 | 1.8 | 1.4 | 3.7 | 8.2 | 5.9 | 3.5 | 4.0 | 5.8 | 9.6 | 19.2 | 551.3 | 639.3 | 672.6 | 600.9 | 741.4 | 740.0 | 814.0 | 903.8 | 1,096.1 | 981.8 | 1,038.6 | 1,115.7 | 1,156.5 | 1,153.3 | 1,261.8 | 1,052.9 | 1,034.5 | 1,045.7 | 1,041.6 | 1,036.0 | 992.5 | 963.5 | 977.9 | 1,028.4 |
| Net debt | (22.5) | (25.0) | (28.3) | (29.4) | (33.3) | (27.0) | (33.2) | (26.6) | (38.2) | (46.1) | (31.5) | (26.5) | (39.7) | (33.4) | (41.3) | (22.2) | 506.6 | 588.1 | ||||||||||||||||||||||
| Working Capital | 1,156.9 | 554.7 | 646.6 | 673.4 | 650.3 | 627.5 | 716.3 | 806.1 | 796.3 | 749.5 | 724.9 | 735.4 | 791.1 | 822.4 | 996.0 | 1,016.4 | 906.1 | 842.0 | ||||||||||||||||||||||
| Book Value | 1,282.3 | 753.1 | 787.3 | 811.5 | 803.9 | 815.3 | 832.9 | 877.9 | 888.5 | 905.9 | 882.8 | 858.3 | 873.0 | 885.1 | 885.0 | 843.0 | 697.9 | 537.2 | ||||||||||||||||||||||
| Tangible Book Value | 963.4 | 533.4 | 564.7 | 586.5 | 576.1 | 585.2 | 601.7 | 648.2 | 656.4 | 674.4 | 686.2 | 659.9 | 673.6 | 705.0 | 718.8 | 679.0 | 532.2 | |||||||||||||||||||||||
| 98.0 |
| 95.8 |
| 89.4 |
| 57.5 |
| 46.3 |
| 48.3 |
| 54.2 |
| 52.2 |
| 45.3 |
| 49.8 |
| 56.9 |
| 61.5 |
| 55.4 |
| 48.3 |
| 37.5 |
| 32.6 |
| 30.7 |
| 28.1 |
| 26.4 |
| 26.7 |
| 27.4 |
| 32.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,770.5 |
| 1,593.0 |
| 1,694.5 |
| 1,504.6 |
| 1,295.1 |
| 1,103.4 |
| 1,138.3 |
| 1,132.6 |
| 1,492.4 |
| 1,280.0 |
| 1,387.7 |
| 1,449.8 |
| 1,547.3 |
| 1,413.1 |
| 1,608.2 |
| 1,283.7 |
| 1,249.4 |
| 1,103.9 |
| 1,222.7 |
| 1,188.5 |
| 1,137.5 |
| 997.8 |
| 1,086.9 |
| 1,069.1 |
| 404.5 |
| 399.6 |
| 390.3 |
| 407.2 |
| 401.1 |
| 392.9 |
| 383.0 |
| 374.5 |
| 366.8 |
| 375.3 |
| 369.9 |
| 358.7 |
| 349.4 |
| 341.8 |
| 336.6 |
| 330.5 |
| 319.8 |
| 309.7 |
| 298.7 |
| 289.9 |
| 280.5 |
| 274.0 |
| 267.8 |
| 399.3 |
| 388.3 |
| 366.2 |
| 357.9 |
| 411.9 |
| 421.8 |
| 421.7 |
| 429.1 |
| 433.7 |
| 439.7 |
| 478.6 |
| 483.3 |
| 480.7 |
| 489.0 |
| 501.6 |
| 441.3 |
| 422.4 |
| 422.9 |
| 417.9 |
| 419.9 |
| 418.1 |
| 388.2 |
| 393.3 |
| 394.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.4 |
| 121.2 |
| 121.2 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 115.3 |
| 115.3 |
| 115.3 |
| 115.3 |
| 115.7 |
| 103.2 |
| 103.2 |
| 103.2 |
| 42.2 |
| 43.9 |
| 40.6 |
| 42.2 |
| 43.2 |
| 44.9 |
| 46.8 |
| 48.7 |
| 50.6 |
| 52.5 |
| 54.4 |
| 56.3 |
| 58.1 |
| 60.1 |
| 45.9 |
| 45.3 |
| 46.9 |
| 48.5 |
| 50.0 |
| 50.8 |
| 40.8 |
| 42.1 |
| 43.4 |
| 205.6 |
| 211.1 |
| 204.7 |
| 202.7 |
| 110.6 |
| 108.3 |
| 112.3 |
| 117.2 |
| 121.5 |
| 128.2 |
| 79.5 |
| 83.4 |
| 79.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 13.7 |
| 17.9 |
| 8.6 |
| 9.7 |
| 12.6 |
| 24.4 |
| 12.5 |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.7 |
| 52.2 |
| 166.6 |
| - |
| - |
| - |
| - |
| - |
| 150.6 |
| 151.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,548.7 |
| 2,365.6 |
| 2,440.0 |
| 2,233.2 |
| 1,986.2 |
| 1,802.1 |
| 1,840.1 |
| 1,848.6 |
| 2,219.3 |
| 2,021.5 |
| 2,122.0 |
| 2,195.6 |
| 2,289.7 |
| 2,086.3 |
| 2,296.8 |
| 1,905.9 |
| 1,852.1 |
| 1,711.9 |
| 1,817.3 |
| 1,787.8 |
| 1,738.9 |
| 1,558.7 |
| 1,643.3 |
| 1,630.0 |
| 28.5 |
| 26.8 |
| 18.1 |
| 13.8 |
| 9.1 |
| 13.2 |
| 31.3 |
| 49.2 |
| 66.9 |
| 15.4 |
| 18.7 |
| 27.3 |
| 33.2 |
| 29.9 |
| 30.3 |
| 21.3 |
| 20.2 |
| 23.3 |
| 23.8 |
| 19.2 |
| 20.0 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.7 |
| 24.9 |
| 25.4 |
| 24.6 |
| 21.8 |
| 20.7 |
| 20.9 |
| 21.2 |
| 21.2 |
| 20.9 |
| 17.7 |
| 17.8 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.9 |
| 39.7 |
| 66.6 |
| 60.8 |
| 48.3 |
| 37.2 |
| 40.3 |
| 38.0 |
| 35.3 |
| 32.6 |
| 36.8 |
| 35.5 |
| 39.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.0 |
| 50.7 |
| 881.8 |
| 864.4 |
| 751.0 |
| 893.2 |
| 874.4 |
| 701.3 |
| 527.6 |
| 478.8 |
| 388.1 |
| 550.5 |
| 491.9 |
| 627.1 |
| 589.7 |
| 662.3 |
| 569.0 |
| 655.9 |
| 590.6 |
| 562.3 |
| 402.7 |
| 491.0 |
| 458.4 |
| 461.3 |
| 332.4 |
| 390.5 |
| 389.5 |
| 174.4 |
| 180.8 |
| 184.8 |
| 176.6 |
| 172.5 |
| 92.3 |
| 93.0 |
| 97.1 |
| 101.7 |
| 106.2 |
| 112.8 |
| 68.2 |
| 71.2 |
| 68.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.1 |
| 99.7 |
| 88.6 |
| 63.3 |
| 58.2 |
| 56.6 |
| 77.0 |
| 79.5 |
| 65.2 |
| 56.0 |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.3 |
| 178.6 |
| 206.3 |
| 211.6 |
| 231.6 |
| 249.7 |
| 204.1 |
| 206.4 |
| 217.5 |
| 231.9 |
| 243.5 |
| 250.7 |
| 258.4 |
| 238.5 |
| 221.8 |
| 233.0 |
| 243.5 |
| 261.1 |
| 274.0 |
| 291.5 |
| 298.8 |
| 291.4 |
| 308.0 |
| 17.3 |
| 17.3 |
| 19.5 |
| 23.8 |
| 19.7 |
| 20.4 |
| 21.3 |
| 23.4 |
| 26.5 |
| 22.9 |
| 26.0 |
| 59.8 |
| 58.0 |
| 43.7 |
| 71.7 |
| 49.3 |
| 47.4 |
| 48.7 |
| 58.2 |
| 65.3 |
| 50.1 |
| 32.5 |
| 36.7 |
| 34.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,843.2 |
| 1,821.0 |
| 2,011.7 |
| 1,939.7 |
| 1,811.5 |
| 1,657.0 |
| 1,708.4 |
| 1,684.9 |
| 2,033.9 |
| 1,842.9 |
| 1,980.9 |
| 2,064.5 |
| 2,176.9 |
| 2,010.4 |
| 2,194.7 |
| 1,884.7 |
| 1,846.9 |
| 1,719.3 |
| 1,831.7 |
| 1,810.4 |
| 1,771.6 |
| 1,608.0 |
| 1,676.5 |
| 1,742.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.7 |
| 218.6 |
| 172.0 |
| 59.1 |
| 33.8 |
| 50.5 |
| 90.4 |
| 116.0 |
| 99.6 |
| 73.2 |
| 63.1 |
| 46.7 |
| 14.2 |
| 13.6 |
| (63.9) |
| (81.4) |
| (95.1) |
| (95.1) |
| (96.8) |
| (97.4) |
| (112.2) |
| (103.6) |
| (111.8) |
| (163.7) |
| (162.2) |
| (165.1) |
| (177.8) |
| (265.5) |
| (269.4) |
| (271.9) |
| (301.2) |
| (308.5) |
| (312.2) |
| (302.0) |
| (312.3) |
| (311.4) |
| (312.4) |
| (315.8) |
| (288.2) |
| (290.6) |
| (288.3) |
| (286.3) |
| (292.4) |
| (298.3) |
| (306.8) |
| (307.8) |
| (299.6) |
| (298.2) |
| 7.5 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 7.4 |
| 7.2 |
| 7.0 |
| 6.5 |
| 6.3 |
| 6.0 |
| 5.8 |
| 6.0 |
| 6.0 |
| 5.9 |
| 5.9 |
| 2.9 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.8 |
| 2.6 |
| 2.4 |
| 2.2 |
| 2.0 |
| 1.5 |
| 1.3 |
| 1.1 |
| 537.2 |
| 421.1 |
| 286.5 |
| 168.2 |
| 138.8 |
| 125.7 |
| 157.9 |
| 179.4 |
| 172.6 |
| 135.2 |
| 125.2 |
| 109.9 |
| 73.2 |
| 99.5 |
| 18.7 |
| 2.4 |
| (10.0) |
| (16.8) |
| (24.8) |
| (34.7) |
| (50.8) |
| (34.3) |
| (113.0) |
| 428.3 |
| 293.5 |
| 174.7 |
| 145.1 |
| 131.7 |
| 163.7 |
| 185.4 |
| 178.6 |
| 141.1 |
| 131.1 |
| 112.8 |
| 75.9 |
| 102.1 |
| 21.2 |
| 5.2 |
| (7.4) |
| (14.4) |
| (22.6) |
| (32.7) |
| (49.3) |
| (33.0) |
| (111.9) |
| 632.7 |
| 562.8 |
| 698.1 |
| 678.6 |
| 692.2 |
| 803.9 |
| 907.8 |
| 970.8 |
| 1,016.8 |
| 1,092.9 |
| 1,134.5 |
| 1,130.1 |
| 1,231.2 |
| 1,025.3 |
| 966.8 |
| 968.3 |
| 968.0 |
| 959.1 |
| 920.4 |
| 882.8 |
| 904.7 |
| 953.9 |
| 801.3 |
| 630.2 |
| 593.8 |
| 575.8 |
| 659.5 |
| 744.5 |
| 941.9 |
| 788.1 |
| 760.6 |
| 860.1 |
| 885.0 |
| 844.1 |
| 952.3 |
| 693.1 |
| 687.1 |
| 701.2 |
| 731.7 |
| 730.1 |
| 676.2 |
| 665.4 |
| 696.4 |
| 679.6 |
| 421.1 |
| 286.5 |
| 168.2 |
| 138.8 |
| 125.7 |
| 157.9 |
| 179.4 |
| 172.6 |
| 135.2 |
| 125.2 |
| 109.9 |
| 73.2 |
| 99.5 |
| 18.7 |
| 2.4 |
| (10.0) |
| (16.8) |
| (24.8) |
| (34.7) |
| (50.8) |
| (34.3) |
| (113.0) |
| 370.9 |
| 252.8 |
| 124.7 |
| 4.8 |
| (24.7) |
| (39.5) |
| (9.2) |
| 10.4 |
| 1.7 |
| (37.6) |
| (49.5) |
| (66.7) |
| (105.2) |
| (80.9) |
| (147.5) |
| (158.2) |
| (172.2) |
| (180.6) |
| (190.1) |
| (201.2) |
| (194.8) |
| (179.6) |
| (259.6) |