| (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 | - | 44.4 | 32.5 | 21.2 | 21.8 | 19.5 | 10.4 | 11.1 | 17.3 | 19.8 | 18.8 | 13.7 | 5.6 | 13.1 | 10.9 | 12.1 | 10.6 | 6.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | 44.4 | 32.5 | 21.2 | 21.8 | 19.5 | 10.4 | 11.1 | 17.3 | 19.8 | 18.8 | 13.7 | 5.6 | 13.1 | 10.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 232.0 | 210.7 | 160.3 | 167.6 | 180.6 | 198.0 | 126.6 | 157.5 | 140.1 | 134.6 | 123.9 | 126.5 | 125.2 | 98.6 | 104.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 727.9 | 641.1 | 525.3 | - | - | - | - | - | - | - | 285.8 | 278.1 | 269.4 | 267.5 | 248.1 | 241.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 488.8 | 442.0 | 381.5 | 346.3 | 330.6 | 303.5 | 289.1 | 276.9 | 280.2 | 270.1 | 263.0 | 253.1 | 246.3 | 242.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 169.1 | 148.0 | 107.5 | 89.2 | 137.2 | 100.0 | 92.5 | 94.4 | 78.0 | 83.9 | 72.7 | 70.7 | 71.5 | 62.3 | 50.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 566.7 | 535.2 | 151.2 | 184.6 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 618.7 | 562.3 | 156.2 | 239.6 | 128.4 | 10.2 | 57.0 | 49.2 | 61.8 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.3 | 12.7 | ||
| (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 | - | - | 87.2 | 58.8 | 50.3 | 44.4 | 26.3 | 26.2 | 27.1 | 32.5 | 28.5 | 23.0 | 24.2 | 21.2 | 17.5 | |||||||||||||||||||||||||
| - |
| 12.1 |
| 10.6 |
| 6.6 |
| 105.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 18.5 | 25.7 | 26.1 | 25.2 | 17.8 | 15.9 | 15.6 | 7.3 | 12.3 | 7.3 | 10.7 | 11.2 | 10.2 | 6.2 | 5.7 | 8.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - |
| Total Current Assets | 1,050.5 | 921.9 | 744.2 | 762.4 | 711.2 | 598.5 | 540.6 | 546.2 | 496.1 | 474.2 | 479.7 | 466.0 | 446.1 | 418.6 | 401.0 | 384.7 | - | - |
| 235.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 300.3 | 273.3 | 259.7 | 239.2 | 227.8 | 214.4 | 199.5 | 186.1 | 191.1 | 191.6 | 194.1 | 188.5 | 182.7 | 177.5 | 171.4 | - | - | - |
| Property,Plant & Equipment Net | 188.6 | 168.7 | 121.9 | 107.1 | 102.8 | 89.1 | 89.6 | 90.8 | 89.1 | 78.5 | 68.9 | 64.6 | 63.6 | 64.4 | 64.0 | 60.7 | - | - |
| Long Term Investments | - | 0.1 | 7.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 26.3 | 24.8 | 24.1 | 41.7 | 44.1 | 40.5 | 38.9 | 32.5 | 31.2 | 19.9 | 20.6 | 20.0 | 6.3 | 0.0 | 0.0 | 0.4 | - | - |
| Goodwill | 256.2 | 241.4 | 134.7 | 132.1 | 131.7 | 77.8 | 77.8 | 67.3 | 67.4 | 67.2 | 54.9 | 55.0 | 38.0 | 35.8 | 26.1 | 1.4 | - | - |
| Intangible Assets | 307.7 | 297.9 | 91.2 | 100.5 | 106.2 | 54.0 | 64.9 | 48.4 | 56.3 | 64.1 | 29.4 | 34.4 | 34.9 | 36.5 | 31.7 | 11.1 | - | - |
| Operating Lease Right Of Use Assets | 105.2 | 109.9 | 100.1 | 49.8 | 40.5 | 30.0 | 36.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 25.4 | 13.2 | 40.5 | 33.7 | 36.1 | 44.8 | 37.3 | 42.3 | 32.4 | 51.1 | 10.7 | 14.9 | 10.3 | 11.1 | 16.9 | 21.3 | - | - |
| Other Non-Current Assets | 32.0 | 33.1 | 35.3 | 27.5 | 25.4 | 21.8 | 18.8 | 15.6 | 15.1 | 33.6 | 37.4 | 38.6 | 22.7 | 10.2 | 10.9 | 13.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 243.3 | 190.6 | 192.6 | 159.2 | 147.0 | 132.8 | 86.7 | - | - |
| Total Assets | 1,995.2 | 1,814.1 | 1,293.0 | 1,254.9 | 1,198.0 | 956.5 | 903.9 | 819.1 | 787.6 | 768.7 | 681.1 | 673.6 | 615.5 | 576.6 | 550.7 | 492.8 | - | - |
| 49.9 |
| - |
| - |
| Short Term Debt | 52.0 | 27.1 | 5.0 | 55.0 | 128.4 | 10.1 | 56.9 | 49.1 | 61.7 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 12.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 22.0 | 20.0 | 17.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 46.1 | 41.0 | 29.6 | 31.4 | 45.1 | 35.9 | 26.6 | 20.6 | 23.0 | 30.7 | 17.0 | 17.3 | 25.2 | 21.2 | 24.0 | 23.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 493.3 | 436.5 | 304.3 | 323.1 | 476.4 | 302.6 | 300.6 | 312.6 | 285.9 | 283.8 | 243.9 | 250.8 | 220.3 | 222.2 | 228.9 | 214.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 93.4 | 98.2 | 89.0 | 40.7 | 31.2 | 22.5 | 28.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,297.0 | 1,184.0 | 642.2 | 633.9 | 585.3 | 406.3 | 399.6 | 375.9 | 333.9 | 327.7 | 289.1 | 299.4 | 266.1 | 269.0 | 278.8 | 282.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 589.4 | 575.4 | 573.2 | 564.2 | 532.3 | 463.6 | 417.4 | 380.1 | 357.2 | 336.5 | 291.5 | 259.2 | 228.0 | 186.7 | 153.6 | 97.5 | - | - |
| Accumulated Other Comprehensive Income | 17.9 | (25.8) | (6.0) | (12.5) | (8.2) | (5.7) | (8.6) | (9.6) | (4.1) | (11.0) | (6.5) | (2.7) | 1.8 | 3.9 | 3.3 | 0.7 | - | - |
| Treasury Stock | - | - | - | - | 75.8 | 60.7 | 55.2 | 53.7 | 47.3 | 29.1 | 34.1 | 21.6 | 15.8 | 13.2 | 12.6 | 13.7 | - | - |
| Minority Interest | 14.6 | 14.3 | 15.8 | 11.0 | 11.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 683.7 | 615.7 | 635.1 | 610.0 | 601.6 | 550.2 | 504.2 | 467.2 | 453.7 | 441.0 | 392.0 | 374.2 | 349.4 | 307.6 | 272.0 | 209.9 | 193.9 | 163.5 |
| Total Equity | 698.3 | 630.1 | 650.9 | 621.0 | 612.6 | 550.2 | 504.2 | 467.2 | 453.7 | 441.0 | 392.0 | 374.2 | 349.4 | 307.6 | 272.0 | 209.9 | 193.9 | 163.5 |
| - |
| - |
| Net debt | - | 517.9 | 123.7 | 218.5 | 106.7 | (9.3) | 46.7 | 38.1 | 44.5 | (19.6) | (18.7) | (13.5) | (5.5) | (12.9) | (10.6) | 0.6 | - | - |
| Working Capital | 557.1 | 485.5 | 440.0 | 439.3 | 234.8 | 295.9 | 240.0 | 233.6 | 210.2 | 190.4 | 235.8 | 215.2 | 225.8 | 196.4 | 172.1 | 169.9 | - | - |
| Book Value | 683.7 | 615.7 | 635.1 | 610.0 | 601.6 | 550.2 | 504.2 | 467.2 | 453.7 | 441.0 | 392.0 | 374.2 | 349.4 | 307.6 | 272.0 | 209.9 | 193.9 | 163.5 |
| Tangible Book Value | 119.8 | 76.5 | 409.1 | 377.4 | 363.7 | 418.4 | 361.6 | 351.5 | 330.0 | 309.7 | 307.7 | 284.8 | 276.6 | 235.2 | 214.1 | 197.4 | - | - |
| 14.2 |
| 20.0 |
| 21.8 |
| 33.1 |
| 27.5 |
| 17.1 |
| 19.5 |
| 16.8 |
| 22.5 |
| 13.3 |
| 10.4 |
| 13.3 |
| 17.4 |
| 11.7 |
| 11.1 |
| 27.3 |
| 18.6 |
| 26.2 |
| 17.3 |
| 25.4 |
| 16.4 |
| 15.6 |
| 19.8 |
| 30.5 |
| 12.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 87.2 | 58.8 | 50.3 | 44.4 | 26.3 | 26.2 | 27.1 | 32.5 | 28.5 | 23.0 | 24.2 | 21.2 | 17.5 | 14.2 | 20.0 | 21.8 | 33.1 | 27.5 | 17.1 | 19.5 | 16.8 | 22.5 | 13.3 | 10.4 | 13.3 | 17.4 | 11.7 | 11.1 | 27.3 | 18.6 | 26.2 | 17.3 | 25.4 | 16.4 | 15.6 | 19.8 | 30.5 | 12.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 313.0 | 232.0 | 296.2 | 327.3 | 280.8 | 210.7 | 217.1 | 239.3 | 203.9 | 160.3 | 208.1 | 218.1 | 210.8 | 167.6 | 230.4 | 229.7 | 225.3 | 180.6 | 224.4 | 211.8 | 174.1 | 198.0 | 238.0 | 184.5 | 165.7 | 135.5 | 169.0 | 179.4 | 174.2 | 157.5 | 163.3 | 173.9 | 160.6 | 140.1 | 163.2 | 187.8 | 180.2 | 134.6 | 161.7 | 168.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 726.3 | 727.9 | 676.8 | 657.2 | 658.7 | 641.1 | 520.9 | - | - | 525.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 21.1 | 18.5 | 23.5 | 21.8 | 26.3 | 25.7 | 28.9 | 24.9 | 26.7 | 26.1 | 24.2 | 27.9 | 26.2 | 25.2 | 25.9 | 26.2 | 17.5 | 17.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,119.5 | 1,050.5 | 1,083.7 | 1,065.1 | 1,016.1 | 921.9 | 793.2 | 816.7 | 796.4 | 744.2 | 762.4 | 787.9 | 803.9 | 762.4 | 829.7 | 842.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 299.8 | 300.3 | 292.3 | 287.6 | 279.9 | 273.3 | 271.6 | 265.9 | 264.2 | 259.7 | 252.6 | 250.4 | 244.4 | 239.2 | 234.1 | 234.2 | 232.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 186.4 | 188.6 | 187.3 | 183.5 | 174.6 | 168.7 | 138.5 | 131.9 | 124.8 | 121.9 | 113.0 | 107.6 | 107.1 | 107.1 | 104.2 | 104.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 26.7 | 26.3 | 25.4 | 23.5 | 26.0 | 24.8 | 23.9 | 25.6 | 24.8 | 24.1 | 22.9 | - | - | 41.7 | - | - | - | |||||||||||||||||||||||
| Goodwill | 253.6 | 256.2 | 256.2 | 256.3 | 246.1 | 241.4 | 134.7 | 134.5 | 134.6 | 134.7 | 134.4 | 132.4 | 132.3 | 132.1 | 130.7 | 131.1 | 131.5 | 131.7 | ||||||||||||||||||||||
| Intangible Assets | 298.2 | 307.7 | 312.5 | 317.4 | 302.5 | 297.9 | 85.8 | 87.6 | 90.0 | 92.3 | 94.3 | 96.3 | 98.4 | 100.5 | 99.8 | 101.6 | 104.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 102.0 | 105.2 | 107.8 | 111.7 | 112.0 | 109.9 | 96.0 | 99.1 | 102.1 | 100.1 | 99.1 | 73.1 | 74.3 | 49.8 | 47.2 | 39.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 25.6 | 25.4 | 19.6 | 15.5 | 14.1 | 13.2 | 45.3 | 40.3 | 40.2 | 40.5 | 36.5 | 33.9 | 33.9 | 33.7 | 34.5 | 34.1 | 36.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 32.6 | 32.0 | 32.3 | 31.4 | 31.7 | 33.1 | 33.0 | 38.7 | 38.6 | 35.3 | 37.4 | 29.4 | 27.5 | 27.5 | 30.1 | 27.2 | 28.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,048.3 | 1,995.2 | 2,027.5 | 2,007.3 | 1,926.1 | 1,814.1 | 1,350.5 | 1,374.3 | 1,351.6 | 1,293.0 | 1,299.9 | 1,302.1 | 1,320.0 | 1,254.9 | 1,318.7 | 1,326.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 179.5 | 169.1 | 178.3 | 171.4 | 151.2 | 148.0 | 112.4 | 105.1 | 98.3 | 107.5 | 103.2 | 94.7 | 94.4 | 89.2 | 103.9 | 140.1 | 139.4 | 137.2 | 128.8 | 119.6 | 108.5 | 100.0 | 79.3 | 72.1 | 81.3 | 92.5 | 71.1 | 89.1 | 96.9 | 94.4 | 84.0 | 95.0 | 90.7 | 78.0 | 86.3 | 104.1 | 102.0 | 83.9 | 88.2 | 99.2 |
| Short Term Debt | 49.4 | 52.0 | 50.8 | 30.8 | 23.2 | 27.1 | 2.7 | 5.0 | 5.0 | 5.0 | 52.4 | 58.7 | 57.6 | 55.0 | 58.1 | 64.0 | 248.7 | 128.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 22.0 | 22.0 | 21.6 | 21.5 | 20.8 | 20.0 | 16.8 | - | - | 17.1 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 34.3 | 46.1 | 47.1 | 38.6 | 31.1 | 41.0 | 37.1 | 32.4 | 27.3 | 29.6 | 31.7 | 28.3 | 24.3 | 31.4 | 37.5 | 36.0 | 32.0 | 45.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 501.1 | 493.3 | 554.1 | 492.4 | 437.4 | 436.5 | 352.5 | 332.2 | 299.2 | 304.3 | 373.3 | 348.5 | 321.4 | 323.1 | 373.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 609.3 | 566.7 | 538.6 | 605.8 | 627.3 | 535.2 | 140.2 | 203.2 | 209.9 | 151.2 | 95.2 | 164.5 | 215.5 | 184.6 | 211.4 | 203.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Operating Lease Liabilities Non-Current | 90.3 | 93.4 | 96.2 | 99.8 | 99.9 | 98.2 | 86.3 | 88.8 | 90.7 | 89.0 | 88.2 | 64.3 | 65.3 | 40.7 | 38.6 | 30.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,340.7 | 1,297.0 | 1,335.4 | 1,303.9 | 1,273.7 | 1,184.0 | 697.1 | 720.0 | 696.4 | 642.2 | 654.5 | 661.7 | 687.3 | 633.9 | 708.3 | 713.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 | 47.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 599.3 | 589.4 | 588.5 | 599.6 | 581.2 | 575.4 | 583.9 | 586.4 | 575.7 | 573.2 | 573.1 | 572.8 | 569.9 | 564.2 | 562.1 | 559.1 | 545.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 11.7 | 17.9 | 14.6 | 16.8 | (13.7) | (25.8) | (9.6) | (9.5) | (5.8) | (6.0) | (10.2) | (7.9) | (11.0) | (12.5) | (19.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 95.9 | 99.3 | 80.6 | 75.8 | ||||||||||||||||||||||
| Minority Interest | 14.3 | 14.6 | 14.7 | 14.8 | 14.5 | 14.3 | 14.6 | 14.3 | 16.0 | 15.8 | 16.1 | 10.7 | 11.0 | 11.0 | 11.0 | 11.1 | 11.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 693.3 | 683.7 | 677.4 | 688.6 | 638.0 | 615.7 | 638.8 | 640.0 | 639.2 | 635.1 | 629.3 | 629.7 | 621.6 | 610.0 | 599.4 | 601.6 | 611.9 | |||||||||||||||||||||||
| Total Equity | 707.6 | 698.3 | 692.1 | 703.5 | 652.4 | 630.1 | 653.4 | 654.3 | 655.1 | 650.9 | 645.5 | 640.4 | 632.7 | 621.0 | 610.4 | 612.6 | 622.9 | 612.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 658.6 | 618.7 | 589.5 | 636.6 | 650.6 | 562.3 | 142.8 | 208.2 | 214.9 | 156.2 | 147.6 | 223.2 | 273.1 | 239.6 | 269.5 | 267.5 | 248.7 | 128.4 | 131.9 | 137.5 | 42.6 | 10.2 | 12.1 | 91.2 | 109.7 | 57.0 | 83.6 | 135.2 | 83.9 | 49.2 | 51.0 | 93.7 | 5.9 | 4.8 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
| Net debt | - | - | 502.3 | 577.8 | 600.3 | 517.9 | 116.5 | 182.0 | 187.8 | 123.7 | 119.1 | 200.2 | 248.9 | 218.5 | 252.0 | 253.3 | 228.7 | 106.7 | ||||||||||||||||||||||
| Working Capital | 618.5 | 557.1 | 529.6 | 572.6 | 578.7 | 485.5 | 440.7 | 484.5 | 497.2 | 440.0 | 389.1 | 439.4 | 482.4 | 439.3 | 455.8 | 432.6 | 241.3 | 234.8 | ||||||||||||||||||||||
| Book Value | 693.3 | 683.7 | 677.4 | 688.6 | 638.0 | 615.7 | 638.8 | 640.0 | 639.2 | 635.1 | 629.3 | 629.7 | 621.6 | 610.0 | 599.4 | 601.6 | 611.9 | 601.6 | ||||||||||||||||||||||
| Tangible Book Value | 141.5 | 119.8 | 108.8 | 114.9 | 89.3 | 76.5 | 418.3 | 417.9 | 414.5 | 408.0 | 400.6 | 401.0 | 391.0 | 377.4 | 368.9 | 368.8 | 376.0 | |||||||||||||||||||||||
| 15.3 |
| 14.5 |
| 13.8 |
| 15.9 |
| 10.1 |
| 10.7 |
| 15.4 |
| 15.6 |
| 14.3 |
| 15.0 |
| 9.4 |
| 7.3 |
| 11.7 |
| 16.5 |
| 12.7 |
| 12.3 |
| 12.7 |
| 9.4 |
| 6.9 |
| 7.3 |
| 5.9 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 819.4 |
| 711.2 |
| 710.9 |
| 680.7 |
| 617.0 |
| 598.5 |
| 596.3 |
| 589.9 |
| 584.7 |
| 549.4 |
| 557.1 |
| 605.7 |
| 580.4 |
| 546.2 |
| 542.0 |
| 558.6 |
| 547.9 |
| 496.1 |
| 533.9 |
| 554.5 |
| 534.5 |
| 474.2 |
| 542.8 |
| 547.9 |
| 227.8 |
| 224.1 |
| 222.3 |
| 217.3 |
| 214.4 |
| 208.9 |
| 205.9 |
| 201.0 |
| 199.5 |
| 194.4 |
| 192.5 |
| 187.8 |
| 186.1 |
| 190.0 |
| 186.6 |
| 189.1 |
| 191.1 |
| 192.9 |
| 191.9 |
| 191.6 |
| 191.6 |
| 194.4 |
| 198.1 |
| 103.0 |
| 102.8 |
| 100.8 |
| 96.8 |
| 88.6 |
| 89.1 |
| 88.3 |
| 88.0 |
| 88.6 |
| 89.6 |
| 88.8 |
| 89.2 |
| 88.9 |
| 90.8 |
| 91.7 |
| 91.3 |
| 92.2 |
| 89.1 |
| 86.7 |
| 82.0 |
| 79.1 |
| 78.5 |
| 77.1 |
| 75.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.5 |
| 126.9 |
| 77.8 |
| 77.8 |
| 77.7 |
| 77.6 |
| 77.6 |
| 77.8 |
| 77.7 |
| 77.7 |
| 67.4 |
| 67.3 |
| 67.4 |
| 67.4 |
| 67.5 |
| 67.4 |
| 67.5 |
| 67.4 |
| 67.3 |
| 67.2 |
| 67.2 |
| 67.2 |
| 106.2 |
| 108.3 |
| 105.5 |
| 52.8 |
| 54.0 |
| 58.5 |
| 60.6 |
| 62.5 |
| 64.9 |
| 66.9 |
| 69.0 |
| 46.6 |
| 48.4 |
| 50.3 |
| 52.2 |
| 54.4 |
| 56.3 |
| 58.2 |
| 60.0 |
| 62.0 |
| 64.1 |
| 66.3 |
| 68.6 |
| 42.1 |
| 40.5 |
| 42.5 |
| 39.1 |
| 31.5 |
| 30.0 |
| 30.9 |
| 32.5 |
| 34.3 |
| 36.0 |
| 34.1 |
| 35.6 |
| 37.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.1 |
| 34.8 |
| 38.9 |
| 43.7 |
| 44.8 |
| 39.8 |
| 37.0 |
| 36.6 |
| 37.3 |
| 39.1 |
| 39.8 |
| 41.1 |
| 42.3 |
| 34.9 |
| 31.8 |
| 32.5 |
| 32.4 |
| 50.6 |
| 50.4 |
| 51.0 |
| 51.1 |
| 8.3 |
| 7.9 |
| 25.4 |
| 24.9 |
| 25.4 |
| 24.4 |
| 21.8 |
| 20.5 |
| 19.8 |
| 17.9 |
| 18.8 |
| 18.1 |
| 18.0 |
| 17.4 |
| 15.6 |
| 16.3 |
| 15.9 |
| 15.9 |
| 15.1 |
| 34.8 |
| 36.2 |
| 35.5 |
| 33.6 |
| 36.6 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,310.4 |
| 1,198.0 |
| 1,195.7 |
| 1,155.3 |
| 976.5 |
| 956.5 |
| 951.0 |
| 944.8 |
| 940.7 |
| 912.7 |
| 920.7 |
| 969.5 |
| 912.7 |
| 843.1 |
| 836.4 |
| 851.9 |
| 846.2 |
| 787.6 |
| 831.7 |
| 850.4 |
| 829.4 |
| 768.7 |
| 798.2 |
| 803.4 |
| 131.9 |
| 137.4 |
| 42.5 |
| 10.1 |
| 12.0 |
| 91.1 |
| 109.6 |
| 56.9 |
| 83.4 |
| 135.1 |
| 83.7 |
| 49.1 |
| 51.0 |
| 93.7 |
| 5.9 |
| 4.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.7 |
| 29.4 |
| 19.1 |
| 35.9 |
| 28.8 |
| 21.1 |
| 18.4 |
| 26.6 |
| 27.6 |
| 22.7 |
| 17.9 |
| 20.6 |
| 24.0 |
| 20.9 |
| 19.0 |
| 23.0 |
| 27.4 |
| 25.5 |
| 19.9 |
| 30.7 |
| 30.5 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410.2 |
| 578.1 |
| 476.4 |
| 478.4 |
| 447.1 |
| 313.4 |
| 302.6 |
| 303.8 |
| 337.6 |
| 348.2 |
| 309.5 |
| 329.7 |
| 393.9 |
| 345.6 |
| 312.6 |
| 309.0 |
| 341.8 |
| 338.5 |
| 285.9 |
| 314.6 |
| 335.2 |
| 327.9 |
| 283.8 |
| 314.3 |
| 337.8 |
| 32.3 |
| 31.2 |
| 33.2 |
| 30.5 |
| 23.9 |
| 22.5 |
| 23.5 |
| 25.1 |
| 26.8 |
| 28.4 |
| 27.2 |
| 28.6 |
| 30.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 687.5 |
| 585.3 |
| 597.2 |
| 560.2 |
| 419.5 |
| 406.3 |
| 406.1 |
| 434.1 |
| 444.1 |
| 408.5 |
| 426.6 |
| 484.3 |
| 439.7 |
| 375.9 |
| 362.3 |
| 389.6 |
| 386.7 |
| 333.9 |
| 362.2 |
| 378.2 |
| 371.8 |
| 327.7 |
| 359.6 |
| 382.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 532.3 |
| 519.1 |
| 500.6 |
| 479.0 |
| 463.6 |
| 460.0 |
| 431.4 |
| 420.4 |
| 417.4 |
| 411.1 |
| 401.5 |
| 387.2 |
| 380.1 |
| 381.5 |
| 370.5 |
| 359.2 |
| 357.2 |
| 370.1 |
| 361.3 |
| 347.9 |
| 336.5 |
| 332.0 |
| 315.2 |
| (15.2) |
| (8.8) |
| (8.2) |
| (7.6) |
| (5.1) |
| (7.6) |
| (5.7) |
| (10.2) |
| (13.0) |
| (14.9) |
| (8.6) |
| (11.2) |
| (8.5) |
| (8.9) |
| (9.6) |
| (7.1) |
| (7.8) |
| (1.9) |
| (4.1) |
| (4.0) |
| (5.5) |
| (8.3) |
| (11.0) |
| (6.3) |
| (6.2) |
| 82.0 |
| 66.8 |
| 68.7 |
| 60.7 |
| 59.4 |
| 59.7 |
| 61.1 |
| 55.2 |
| 59.7 |
| 60.9 |
| 57.6 |
| 53.7 |
| 53.1 |
| 51.5 |
| 48.3 |
| 47.3 |
| 46.6 |
| 32.6 |
| 29.3 |
| 29.1 |
| 32.3 |
| 32.3 |
| 11.0 |
| 11.5 |
| 11.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 601.6 |
| 587.0 |
| 583.6 |
| 556.9 |
| 550.2 |
| 544.9 |
| 510.7 |
| 496.6 |
| 504.2 |
| 494.1 |
| 485.3 |
| 473.0 |
| 467.2 |
| 474.1 |
| 462.4 |
| 459.5 |
| 453.7 |
| 469.5 |
| 472.2 |
| 457.6 |
| 441.0 |
| 438.5 |
| 420.5 |
| 598.6 |
| 595.1 |
| 556.9 |
| 550.2 |
| 544.9 |
| 510.7 |
| 496.6 |
| 504.2 |
| 494.1 |
| 485.3 |
| 473.0 |
| 467.2 |
| 474.1 |
| 462.4 |
| 459.5 |
| 453.7 |
| 469.5 |
| 472.2 |
| 457.6 |
| 441.0 |
| 438.5 |
| 420.5 |
| 98.8 |
| 110.0 |
| 25.5 |
| (9.3) |
| (4.7) |
| 68.7 |
| 96.4 |
| 46.7 |
| 70.3 |
| 117.8 |
| 72.2 |
| 38.1 |
| 23.7 |
| 75.2 |
| (20.3) |
| (12.5) |
| (25.3) |
| (16.2) |
| (15.4) |
| (19.6) |
| (30.4) |
| (12.2) |
| 232.5 |
| 233.6 |
| 303.6 |
| 295.9 |
| 292.5 |
| 252.3 |
| 236.5 |
| 240.0 |
| 227.4 |
| 211.8 |
| 234.8 |
| 233.6 |
| 233.1 |
| 216.8 |
| 209.4 |
| 210.2 |
| 219.3 |
| 219.3 |
| 206.6 |
| 190.4 |
| 228.5 |
| 210.1 |
| 587.0 |
| 583.6 |
| 556.9 |
| 550.2 |
| 544.9 |
| 510.7 |
| 496.6 |
| 504.2 |
| 494.1 |
| 485.3 |
| 473.0 |
| 467.2 |
| 474.1 |
| 462.4 |
| 459.5 |
| 453.7 |
| 469.5 |
| 472.2 |
| 457.6 |
| 441.0 |
| 438.5 |
| 420.5 |
| 363.7 |
| 347.2 |
| 351.3 |
| 426.3 |
| 418.4 |
| 408.7 |
| 372.5 |
| 356.5 |
| 361.6 |
| 349.5 |
| 338.5 |
| 359.1 |
| 351.5 |
| 356.4 |
| 342.8 |
| 337.6 |
| 330.0 |
| 343.9 |
| 344.8 |
| 328.3 |
| 309.7 |
| 305.1 |
| 284.7 |