| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 384.1 | 239.4 | 429.8 | 300.7 | 301.2 | 274.6 | 230.2 | 160.2 | 168.5 | 226.5 | 258.8 | 260.3 | 251.2 | 175.6 | 175.6 | 335.0 | 250.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 384.1 | 239.4 | 429.8 | 300.7 | 301.2 | 274.6 | 230.2 | 160.2 | 168.5 | 226.5 | 258.8 | 260.3 | 251.2 | 175.6 | 175.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 302.7 | 284.4 | 284.0 | 269.1 | 231.0 | 165.1 | 139.4 | 146.1 | 136.0 | 112.4 | 106.0 | 92.0 | 90.0 | 82.8 | 76.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 594.2 | 593.2 | 551.6 | 556.8 | 443.8 | 283.7 | 251.9 | 276.1 | 253.0 | 232.3 | 195.8 | 216.5 | 197.7 | 204.1 | 180.1 | 152.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 832.4 | 762.4 | 635.6 | 612.0 | 579.6 | 563.7 | 550.9 | 470.4 | 438.7 | 438.5 | 438.8 | 425.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 91.5 | 101.0 | 107.5 | 97.8 | 57.2 | 48.3 | 33.4 | 34.4 | 31.5 | 27.7 | 21.3 | 22.9 | 34.9 | 37.1 | 22.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 300.0 | 388.1 | 410.6 | 433.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 315.0 | 410.6 | 433.1 | 455.6 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.2 | - | - | |||
| (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 | 341.0 | 384.1 | 297.3 | 190.4 | 150.3 | 239.4 | 339.4 | 354.9 | 369.1 | 429.8 | 571.0 | 408.0 | 252.5 | 300.7 | 309.3 | |||||||||||||||||||||||||
| 170.8 |
| 186.1 |
| - |
| - |
| - |
| 335.0 |
| 250.4 |
| 170.8 |
| 186.1 |
| 68.3 |
| 77.3 |
| - |
| - |
| 163.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 71.5 | 59.4 | 47.1 | 52.6 | 22.9 | 29.6 | 19.4 | 17.2 | 26.5 | 14.0 | 12.5 | 20.8 | 16.5 | 23.5 | 13.1 | 14.7 | 16.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 6.8 | 10.8 | 7.9 | - | - |
| Total Current Assets | 1,352.5 | 1,176.3 | 1,312.4 | 1,179.3 | 998.8 | 753.1 | 640.9 | 599.5 | 583.9 | 585.2 | 589.3 | 604.3 | 571.0 | 498.1 | 502.1 | 591.3 | 530.1 | - | - |
| 394.7 |
| 357.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 577.2 | 516.3 | 475.0 | 432.4 | 402.2 | 377.5 | 346.6 | 318.4 | 299.9 | 273.3 | 257.1 | 245.4 | 235.5 | 217.9 | 201.5 | 189.8 | - | - | - |
| Property,Plant & Equipment Net | 627.9 | 531.7 | 418.6 | 361.6 | 259.9 | 255.2 | 249.0 | 254.6 | 273.0 | 232.8 | 213.7 | 207.0 | 209.5 | 213.5 | 195.7 | 177.1 | 187.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 0.0 | - | - | - | - | 0.2 | 0.7 | - | - |
| Goodwill | 558.5 | 512.4 | 502.6 | 495.7 | 134.0 | 135.8 | 131.9 | 130.3 | 137.1 | 124.5 | 124.0 | 123.9 | 129.2 | 122.0 | 99.8 | 70.1 | 81.6 | - | - |
| Intangible Assets | 387.7 | 375.1 | 365.3 | 362.9 | 26.3 | 26.8 | 25.1 | 24.4 | 29.3 | 22.9 | 27.7 | 32.6 | 41.8 | 50.6 | 27.9 | 23.5 | 28.9 | - | - |
| Operating Lease Right Of Use Assets | 115.1 | 93.9 | 68.8 | 57.7 | 45.4 | 45.8 | 35.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 22.4 | 14.4 | 14.7 | 23.6 | 21.3 | (9.5) | - | - | 2.9 | 2.6 | 5.6 | - | - |
| Other Non-Current Assets | 32.0 | 46.8 | 37.0 | 46.9 | 19.7 | 15.8 | 10.6 | 10.4 | 11.5 | 12.1 | 6.7 | 5.3 | 5.0 | 6.2 | 7.8 | 10.1 | 9.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,073.6 | 2,736.2 | 2,704.7 | 2,504.0 | 1,484.1 | 1,232.6 | 1,095.4 | 1,021.7 | 1,037.5 | 980.0 | 961.3 | 973.1 | 956.5 | 890.3 | 836.1 | 874.7 | 843.8 | - | - |
| 35.2 |
| 28.5 |
| - |
| - |
| Short Term Debt | 15.0 | 22.5 | 22.5 | 22.5 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.2 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 20.3 | 19.4 | 15.0 | 11.5 | 8.8 | 9.1 | 7.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 275.3 | 242.9 | 231.2 | 228.2 | 187.4 | 145.8 | 125.6 | 117.2 | 88.5 | 60.5 | 54.8 | 56.1 | 51.7 | 44.9 | 36.2 | 31.4 | 29.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 381.8 | 366.3 | 361.3 | 348.6 | 244.6 | 194.1 | 158.9 | 151.6 | 136.5 | 108.8 | 95.0 | 94.5 | 103.2 | 95.5 | 71.6 | 79.6 | 71.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 96.8 | 76.2 | 55.3 | 46.9 | 37.1 | 37.2 | 27.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 104.2 | 27.6 | 98.2 | 112.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | 16.6 | 14.6 | 16.3 | 5.3 | 16.5 | 15.1 | 12.0 | 5.2 | 6.1 | 7.3 | 8.6 | - | - |
| Total Liabilities | 1,038.1 | 923.0 | 1,025.0 | 1,090.6 | 300.1 | 251.6 | 203.4 | 166.1 | 152.7 | 114.1 | 111.5 | 109.6 | 115.2 | 100.8 | 77.7 | 86.9 | 80.0 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,843.3 | 1,646.6 | 1,426.6 | 1,118.0 | 906.8 | 720.4 | 645.5 | 628.2 | 676.6 | 642.4 | 639.7 | 649.2 | 615.3 | 592.3 | 580.6 | 607.2 | 598.5 | - | - |
| Accumulated Other Comprehensive Income | (14.6) | (46.8) | (10.0) | (4.1) | (17.6) | (10.4) | (24.8) | (24.7) | (12.5) | (33.0) | (28.6) | (7.2) | 18.1 | 12.1 | 6.8 | 14.6 | 18.8 | - | - |
| Treasury Stock | 121.0 | 100.8 | 50.4 | 0.0 | 0.0 | 13.5 | 9.4 | 25.0 | 40.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,029.8 | 1,805.3 | 1,679.7 | 1,413.4 | 1,184.0 | 980.9 | 892.0 | 855.5 | 884.8 | 865.8 | 849.8 | 863.5 | 841.3 | 789.6 | 758.4 | 787.8 | 763.8 | 749.0 | 723.4 |
| Total Equity | 2,029.8 | 1,805.3 | 1,679.7 | 1,413.4 | 1,184.0 | 980.9 | 892.0 | 855.5 | 884.8 | 865.8 | 849.8 | 863.5 | 841.3 | 789.6 | 758.4 | 787.8 | 763.8 | 749.0 | 723.4 |
| - |
| - |
| - |
| Net debt | (69.1) | 171.3 | 3.3 | 154.9 | (301.2) | - | - | - | - | - | (258.8) | (260.3) | (251.1) | (175.4) | - | - | - | - | - |
| Working Capital | 970.7 | 810.0 | 951.2 | 830.7 | 754.2 | 559.1 | 482.0 | 447.9 | 447.5 | 476.5 | 494.3 | 509.8 | 467.8 | 402.5 | 430.5 | 511.6 | 458.6 | - | - |
| Book Value | 2,029.8 | 1,805.3 | 1,679.7 | 1,413.4 | 1,184.0 | 980.9 | 892.0 | 855.5 | 884.8 | 865.8 | 849.8 | 863.5 | 841.3 | 789.6 | 758.4 | 787.8 | 763.8 | 749.0 | 723.4 |
| Tangible Book Value | 1,083.5 | 917.9 | 811.9 | 554.8 | 1,023.7 | 818.3 | 735.0 | 700.9 | 718.3 | 718.5 | 698.2 | 707.0 | 670.3 | 617.0 | 630.7 | 694.3 | 653.3 | - | - |
| 246.1 |
| 984.4 |
| 301.2 |
| 294.2 |
| 305.8 |
| 257.4 |
| 274.6 |
| 311.5 |
| 315.4 |
| 301.7 |
| 230.2 |
| 194.1 |
| 141.7 |
| 113.4 |
| 160.2 |
| 167.0 |
| 155.0 |
| 137.4 |
| 168.5 |
| 204.2 |
| 141.0 |
| 167.1 |
| 226.5 |
| 218.7 |
| 246.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 341.0 | 384.1 | 297.3 | 190.4 | 150.3 | 239.4 | 339.4 | 354.9 | 369.1 | 429.8 | 571.0 | 408.0 | 252.5 | 300.7 | 309.3 | 246.1 | 984.4 | 301.2 | 294.2 | 305.8 | 257.4 | 274.6 | 311.5 | 315.4 | 301.7 | 230.2 | 194.1 | 141.7 | 113.4 | 160.2 | 167.0 | 155.0 | 137.4 | 168.5 | 204.2 | 141.0 | 167.1 | 226.5 | 218.7 | 246.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 400.1 | 302.7 | 395.4 | 415.9 | 373.2 | 284.4 | 360.4 | 377.6 | 343.4 | 284.0 | 351.2 | 387.9 | 339.7 | 269.1 | 334.4 | 375.1 | 320.4 | 231.0 | 236.5 | 249.9 | 227.2 | 165.1 | 226.4 | 233.9 | 168.7 | 139.4 | 180.9 | 191.3 | 173.1 | 146.1 | 193.0 | 211.2 | 167.1 | 136.0 | 159.6 | 172.3 | 148.5 | 112.4 | 141.7 | 144.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 549.0 | 594.2 | 591.9 | 586.6 | 618.8 | 593.2 | 583.4 | 533.6 | 555.7 | 551.6 | 504.4 | 523.6 | 576.4 | 556.8 | 540.0 | 539.8 | 443.4 | 443.8 | 385.5 | 310.3 | 296.6 | 283.7 | 260.1 | 265.4 | 255.7 | 251.9 | 242.7 | 266.1 | 272.5 | 276.1 | 279.5 | 258.2 | 256.6 | 253.0 | 244.5 | 265.3 | 256.3 | 232.3 | 220.2 | 218.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 65.4 | 71.5 | 64.8 | 65.2 | 62.0 | 59.4 | 51.6 | 65.0 | 60.5 | 47.1 | 51.6 | 53.3 | 53.9 | 52.6 | 48.4 | 43.5 | 39.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,355.5 | 1,352.5 | 1,349.4 | 1,258.1 | 1,204.2 | 1,176.3 | 1,334.8 | 1,331.1 | 1,328.8 | 1,312.4 | 1,478.2 | 1,372.8 | 1,222.5 | 1,179.3 | 1,232.1 | 1,204.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 885.4 | 853.4 | 847.6 | 832.4 | 789.4 | 780.3 | 773.3 | 762.4 | 723.5 | 728.9 | 645.7 | 635.6 | 632.1 | 629.8 | 621.8 | 612.0 | 598.2 | 594.1 | 581.7 | 579.6 | 577.0 | 572.4 | 566.8 | 563.7 | 561.3 | 566.8 | 570.3 | 550.9 | 530.8 | 512.1 | 479.3 | 470.4 | 461.6 | 448.7 |
| Accumulated Depreciation | 590.0 | 577.2 | 560.8 | 549.9 | 531.4 | 516.3 | 514.0 | 497.4 | 486.6 | 475.0 | 460.6 | 451.1 | 443.8 | 432.4 | 419.1 | 415.0 | 406.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 621.1 | 627.9 | 613.9 | 597.5 | 568.5 | 531.7 | 495.8 | 459.3 | 437.4 | 357.4 | 328.8 | 375.2 | 369.1 | 361.6 | 341.2 | 346.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 548.3 | 558.5 | 557.8 | 560.6 | 527.6 | 512.4 | 550.9 | 498.0 | 492.8 | 502.6 | 483.4 | 495.1 | 500.7 | 495.7 | 468.0 | 492.3 | 133.7 | 134.0 | ||||||||||||||||||||||
| Intangible Assets | 373.5 | 387.7 | 392.5 | 399.4 | 381.1 | 375.1 | 395.5 | 352.5 | 352.5 | 365.3 | 356.5 | 369.6 | 366.1 | 362.9 | 330.5 | 357.7 | 25.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 112.0 | 115.1 | 94.4 | 100.6 | 101.7 | 93.9 | 87.1 | 84.3 | 65.9 | 68.8 | 66.1 | 63.4 | 55.9 | 57.7 | 48.2 | 49.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 33.0 | 32.0 | 37.4 | 48.1 | 39.8 | 46.8 | 33.3 | 48.2 | 44.5 | 37.0 | 48.8 | 43.2 | 41.2 | 46.9 | 84.2 | 35.7 | 23.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,043.4 | 3,073.6 | 3,045.4 | 2,964.4 | 2,823.0 | 2,736.2 | 2,897.5 | 2,773.4 | 2,721.9 | 2,704.7 | 2,815.5 | 2,719.3 | 2,555.6 | 2,504.0 | 2,504.3 | 2,485.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 105.7 | 91.5 | 103.6 | 95.6 | 118.0 | 101.0 | 110.3 | 104.7 | 103.0 | 107.5 | 95.3 | 97.8 | 95.3 | 97.8 | 98.6 | 113.0 | 76.4 | 57.2 | 62.4 | 60.3 | 66.2 | 48.3 | 42.3 | 49.1 | 44.5 | 33.4 | 40.9 | 39.2 | 35.5 | 34.4 | 42.7 | 48.0 | 42.1 | 31.5 | 30.9 | 37.7 | 38.2 | 27.7 | 24.8 | 27.1 |
| Short Term Debt | 15.0 | 15.0 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 21.8 | 20.3 | 20.0 | 19.7 | 20.8 | 19.4 | 18.1 | 16.7 | 15.4 | 15.0 | 13.6 | 12.8 | 11.6 | 11.5 | 10.2 | 9.8 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 398.5 | 381.8 | 403.3 | 372.9 | 380.0 | 366.3 | 378.0 | 360.3 | 352.4 | 361.3 | 427.6 | 396.9 | 330.7 | 348.6 | 346.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 296.3 | - | 371.3 | 376.9 | 382.5 | - | 393.8 | 399.4 | 405.0 | - | 416.3 | 421.9 | 427.5 | - | 438.8 | 444.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 93.0 | 96.8 | 76.6 | 83.0 | 82.9 | 76.2 | 70.5 | 69.2 | 52.1 | 55.3 | 53.8 | 51.6 | 45.4 | 46.9 | 38.7 | 39.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 104.2 | 99.8 | 94.1 | 96.7 | 90.3 | 90.3 | 89.2 | 93.1 | 96.9 | 98.2 | 97.3 | 104.1 | 111.2 | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 978.4 | 1,038.1 | 1,032.1 | 1,024.6 | 952.4 | 923.0 | 1,034.0 | 1,008.6 | 996.3 | 1,025.0 | 1,146.0 | 1,135.7 | 1,068.2 | 1,090.6 | 1,166.7 | 1,200.8 | ||||||||||||||||||||||||
| 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,798.7 | 1,843.3 | 1,798.2 | 1,702.4 | 1,611.1 | 1,646.6 | 1,606.4 | 1,526.2 | 1,440.2 | 1,426.6 | 1,383.2 | 1,290.7 | 1,195.0 | 1,118.0 | 1,150.1 | 1,073.0 | 990.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.1) | (14.6) | (21.2) | (26.7) | (34.6) | (46.8) | (10.4) | (24.9) | (24.6) | (10.0) | (21.3) | (9.1) | (4.0) | (4.1) | (35.4) | |||||||||||||||||||||||||
| Treasury Stock | 50.3 | 121.0 | 90.8 | 60.5 | 25.1 | 100.8 | 50.3 | 50.3 | 0.0 | 50.4 | 0.0 | 0.0 | 0.0 | 0.0 | 74.6 | 46.3 | 21.3 | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,058.7 | 2,029.8 | 2,006.6 | 1,930.0 | 1,861.7 | 1,805.3 | 1,857.0 | 1,764.8 | 1,725.7 | 1,679.7 | 1,669.5 | 1,583.6 | 1,487.4 | 1,413.4 | 1,337.6 | 1,284.6 | ||||||||||||||||||||||||
| Total Equity | 2,058.7 | 2,029.8 | 2,006.6 | 1,930.0 | 1,861.7 | 1,805.3 | 1,857.0 | 1,764.8 | 1,725.7 | 1,679.7 | 1,669.5 | 1,583.6 | 1,487.4 | 1,413.4 | 1,337.6 | 1,284.6 | 1,231.8 | 1,184.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 311.3 | 15.0 | 393.8 | 399.4 | 405.0 | 22.5 | 416.3 | 421.9 | 427.5 | 22.5 | 438.8 | 444.4 | 450.0 | 22.5 | 461.3 | 466.9 | 22.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (29.8) | (369.1) | 96.4 | 209.0 | 254.7 | (216.9) | 76.8 | 67.0 | 58.4 | (407.3) | (132.3) | 36.4 | 197.5 | (278.2) | 152.0 | 220.7 | (961.9) | (301.2) | ||||||||||||||||||||||
| Working Capital | 957.0 | 970.7 | 946.1 | 885.3 | 824.2 | 810.0 | 956.8 | 970.8 | 976.3 | 951.2 | 1,050.6 | 975.9 | 891.9 | 830.7 | 886.0 | 843.2 | 1,481.0 | 754.2 | ||||||||||||||||||||||
| Book Value | 2,058.7 | 2,029.8 | 2,006.6 | 1,930.0 | 1,861.7 | 1,805.3 | 1,857.0 | 1,764.8 | 1,725.7 | 1,679.7 | 1,669.5 | 1,583.6 | 1,487.4 | 1,413.4 | 1,337.6 | 1,284.6 | 1,231.8 | 1,184.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,137.0 | 1,083.5 | 1,056.3 | 970.0 | 953.0 | 917.9 | 910.5 | 914.3 | 880.4 | 811.9 | 829.6 | 718.9 | 620.5 | 554.8 | 539.0 | 434.6 | 1,073.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 33.4 |
| 35.7 |
| 37.7 |
| 29.6 |
| 22.4 |
| 20.2 |
| 25.8 |
| 19.4 |
| 17.6 |
| 14.8 |
| 14.2 |
| 17.2 |
| 12.2 |
| 15.8 |
| 22.4 |
| 26.5 |
| 13.3 |
| 17.8 |
| 13.7 |
| 14.0 |
| 12.3 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 2.5 |
| 0.0 |
| 9.3 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| - |
| 0.0 |
| - |
| 0.0 |
| 1,787.9 |
| 998.8 |
| 949.7 |
| 901.7 |
| 819.0 |
| 753.1 |
| 820.4 |
| 834.9 |
| 752.0 |
| 640.9 |
| 635.3 |
| 614.0 |
| 575.7 |
| 599.5 |
| 660.9 |
| 640.2 |
| 583.5 |
| 583.9 |
| 621.5 |
| 596.3 |
| 585.6 |
| 585.2 |
| 593.0 |
| 620.9 |
| 402.2 |
| 401.0 |
| 393.7 |
| 382.9 |
| 377.5 |
| 369.7 |
| 360.7 |
| 351.8 |
| 346.6 |
| 339.9 |
| 334.3 |
| 326.2 |
| 318.4 |
| 316.8 |
| 313.1 |
| 309.2 |
| 299.9 |
| 297.3 |
| 288.3 |
| 279.6 |
| 273.3 |
| 275.1 |
| 268.1 |
| 265.7 |
| 259.9 |
| 255.5 |
| 255.4 |
| 255.7 |
| 255.2 |
| 246.5 |
| 247.1 |
| 246.9 |
| 249.0 |
| 251.0 |
| 252.7 |
| 251.4 |
| 254.6 |
| 257.7 |
| 269.1 |
| 276.1 |
| 273.0 |
| 265.2 |
| 261.4 |
| 250.5 |
| 232.8 |
| 229.7 |
| 219.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.5 |
| 0.0 |
| 0.0 |
| 133.5 |
| 134.1 |
| 133.5 |
| 135.8 |
| 133.7 |
| 132.3 |
| 131.6 |
| 131.9 |
| 131.2 |
| 132.3 |
| 131.7 |
| 130.3 |
| 136.5 |
| 136.4 |
| 138.0 |
| 137.1 |
| 137.3 |
| 137.2 |
| 135.1 |
| 124.5 |
| 126.8 |
| 125.0 |
| 26.3 |
| 22.1 |
| 23.7 |
| 25.1 |
| 26.8 |
| 21.0 |
| 22.1 |
| 23.5 |
| 25.1 |
| 21.8 |
| 23.0 |
| 24.1 |
| 24.4 |
| 25.5 |
| 26.8 |
| 28.3 |
| 29.3 |
| 30.1 |
| 30.8 |
| 31.7 |
| 22.9 |
| 24.6 |
| 24.9 |
| 44.7 |
| 45.4 |
| 41.5 |
| 43.4 |
| 44.2 |
| 45.8 |
| 41.5 |
| 36.9 |
| 33.7 |
| 35.4 |
| 34.5 |
| 35.1 |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| 19.8 |
| 15.7 |
| 17.3 |
| 15.8 |
| 14.8 |
| 11.1 |
| 10.5 |
| 10.6 |
| 10.1 |
| 10.3 |
| 10.5 |
| 10.4 |
| 11.6 |
| 10.9 |
| 11.8 |
| 11.5 |
| 11.8 |
| 13.2 |
| 12.7 |
| 12.1 |
| 10.2 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,280.4 |
| 1,484.1 |
| 1,422.1 |
| 1,374.0 |
| 1,294.7 |
| 1,232.6 |
| 1,277.9 |
| 1,284.5 |
| 1,198.2 |
| 1,095.4 |
| 1,086.3 |
| 1,069.9 |
| 1,030.4 |
| 1,021.7 |
| 1,094.6 |
| 1,085.9 |
| 1,040.3 |
| 1,037.5 |
| 1,068.4 |
| 1,041.5 |
| 1,018.2 |
| 980.0 |
| 984.3 |
| 999.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 8.8 |
| 8.8 |
| 9.8 |
| 8.9 |
| 9.1 |
| 8.4 |
| 8.1 |
| 7.6 |
| 7.4 |
| 7.0 |
| 6.6 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.0 |
| 115.0 |
| 117.2 |
| 104.0 |
| 120.0 |
| 101.1 |
| 87.4 |
| 91.9 |
| 77.6 |
| 67.2 |
| 60.5 |
| 62.7 |
| 57.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 361.4 |
| 306.8 |
| 244.6 |
| 245.5 |
| 232.5 |
| 224.8 |
| 194.1 |
| 191.2 |
| 193.4 |
| 162.9 |
| 158.9 |
| 165.9 |
| 157.2 |
| 150.6 |
| 151.6 |
| 167.5 |
| 168.0 |
| 143.2 |
| 136.5 |
| 142.5 |
| 134.3 |
| 123.6 |
| 108.8 |
| 117.4 |
| 112.3 |
| 36.3 |
| 37.1 |
| 33.1 |
| 34.1 |
| 35.8 |
| 37.2 |
| 33.4 |
| 28.9 |
| 26.1 |
| 27.9 |
| 27.3 |
| 28.2 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 16.1 |
| 15.4 |
| 14.6 |
| 13.7 |
| 14.1 |
| 18.1 |
| 16.3 |
| 9.8 |
| 6.3 |
| 6.1 |
| 5.3 |
| 5.8 |
| 4.9 |
| 1,048.5 |
| 300.1 |
| 299.1 |
| 287.1 |
| 280.2 |
| 251.6 |
| 317.1 |
| 390.3 |
| 356.7 |
| 203.4 |
| 209.4 |
| 201.5 |
| 194.9 |
| 166.1 |
| 181.2 |
| 182.1 |
| 161.3 |
| 152.7 |
| 152.3 |
| 142.1 |
| 131.2 |
| 114.1 |
| 123.2 |
| 117.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 906.8 |
| 885.5 |
| 822.5 |
| 760.9 |
| 720.4 |
| 772.9 |
| 716.0 |
| 672.5 |
| 645.5 |
| 649.1 |
| 615.9 |
| 641.2 |
| 628.2 |
| 686.4 |
| 652.1 |
| 693.2 |
| 676.6 |
| 683.6 |
| 675.2 |
| 657.0 |
| 642.4 |
| 687.1 |
| 665.8 |
| (36.2) |
| (27.7) |
| (17.6) |
| (17.0) |
| (11.8) |
| (19.2) |
| (10.4) |
| (21.6) |
| (27.8) |
| (32.1) |
| (24.8) |
| (30.0) |
| (25.0) |
| (26.0) |
| (24.7) |
| (23.0) |
| (20.1) |
| (8.6) |
| (12.5) |
| (13.5) |
| (19.0) |
| (29.6) |
| (33.0) |
| (23.3) |
| (23.6) |
| 37.6 |
| 13.5 |
| 13.5 |
| 13.5 |
| 72.1 |
| 72.1 |
| 72.1 |
| 9.4 |
| 21.4 |
| 0.0 |
| 55.0 |
| 25.0 |
| 24.5 |
| 0.4 |
| 75.0 |
| 40.0 |
| 20.0 |
| 17.5 |
| 0.0 |
| 0.0 |
| 47.0 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,231.8 |
| 1,184.0 |
| 1,123.0 |
| 1,086.9 |
| 1,014.5 |
| 980.9 |
| 960.8 |
| 894.2 |
| 841.6 |
| 892.0 |
| 876.9 |
| 868.4 |
| 835.4 |
| 855.5 |
| 913.4 |
| 903.8 |
| 879.1 |
| 884.8 |
| 916.0 |
| 899.4 |
| 887.0 |
| 865.8 |
| 861.1 |
| 882.3 |
| 1,123.0 |
| 1,086.9 |
| 1,014.5 |
| 980.9 |
| 960.8 |
| 894.2 |
| 841.6 |
| 892.0 |
| 876.9 |
| 868.4 |
| 835.4 |
| 855.5 |
| 913.4 |
| 903.8 |
| 879.1 |
| 884.8 |
| 916.0 |
| 899.4 |
| 887.0 |
| 865.8 |
| 861.1 |
| 882.3 |
| (294.2) |
| (305.8) |
| (257.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 704.2 |
| 669.2 |
| 594.2 |
| 559.1 |
| 629.2 |
| 641.5 |
| 589.1 |
| 482.0 |
| 469.4 |
| 456.7 |
| 425.2 |
| 447.9 |
| 493.5 |
| 472.2 |
| 440.3 |
| 447.5 |
| 479.0 |
| 462.1 |
| 462.0 |
| 476.5 |
| 475.6 |
| 508.6 |
| 1,123.0 |
| 1,086.9 |
| 1,014.5 |
| 980.9 |
| 960.8 |
| 894.2 |
| 841.6 |
| 892.0 |
| 876.9 |
| 868.4 |
| 835.4 |
| 855.5 |
| 913.4 |
| 903.8 |
| 879.1 |
| 884.8 |
| 916.0 |
| 899.4 |
| 887.0 |
| 865.8 |
| 861.1 |
| 882.3 |
| 1,023.7 |
| 967.4 |
| 929.0 |
| 856.0 |
| 818.3 |
| 806.1 |
| 739.7 |
| 686.5 |
| 735.0 |
| 723.9 |
| 713.1 |
| 679.6 |
| 700.9 |
| 751.5 |
| 740.6 |
| 712.7 |
| 718.3 |
| 748.7 |
| 731.4 |
| 720.1 |
| 718.5 |
| 709.6 |
| 732.4 |