| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 104.5 | 154.2 | 195.7 | 104.8 | 136.4 | 118.8 | 93.1 | 109.6 | 88.6 | 122.0 | 96.1 | 74.3 | 51.1 | 54.7 | 14.4 | 33.6 | 9.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 104.5 | 154.2 | 195.7 | 104.8 | 136.4 | 118.8 | 93.1 | 109.6 | 88.6 | 122.0 | 96.1 | 74.3 | 51.1 | 54.7 | 14.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 172.7 | 121.4 | 123.4 | 117.1 | 109.9 | 98.2 | 103.4 | 119.8 | 127.1 | 104.0 | 110.5 | 107.7 | 98.0 | 99.4 | 95.7 | ||
| Current Assets | |||||||||||||||||
| Inventory | 130.0 | 87.1 | 98.5 | 105.3 | 91.9 | 85.0 | 76.3 | 104.3 | 119.4 | 105.4 | 108.3 | 97.1 | 81.8 | 73.1 | 74.8 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 373.4 | 322.9 | 296.8 | 283.7 | 284.4 | 273.1 | 267.3 | 279.9 | 277.5 | 244.9 | 252.9 | 249.8 | 230.0 | 212.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 88.0 | 63.4 | 68.6 | 74.5 | 74.8 | 54.9 | 54.2 | 78.9 | 96.5 | 77.1 | 80.8 | 85.2 | 67.6 | 62.1 | 68.2 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 552.5 | 148.9 | 173.4 | 174.8 | 199.5 | 199.2 | 197.6 | 193.8 | 192.0 | 92.1 | 101.8 | 45.1 | 50.1 | 50.0 | 46.5 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 552.5 | 148.9 | 173.4 | 174.8 | 199.5 | 199.2 | 197.6 | 193.8 | 192.0 | 92.1 | 101.8 | 45.1 | 50.1 | 50.0 | 49.8 | - | |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 103.7 | 97.0 | 98.7 | 104.5 | 109.8 | 121.1 | 164.6 | 154.2 | 138.8 | 142.4 | 126.8 | 195.7 | 175.3 | 113.5 | 103.4 | |||||||||||||||||||||||||
| 33.6 |
| 9.0 |
| - |
| - |
| - |
| Prepaid Expenses | 14.4 | 22.0 | 34.4 | 45.2 | 23.5 | 18.9 | 21.8 | 10.3 | 8.4 | 4.8 | 7.1 | 7.0 | 7.3 | 6.3 | 5.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 480.9 | 430.1 | 483.3 | 379.0 | 374.4 | 332.0 | 333.9 | 384.0 | 360.9 | 355.8 | 335.4 | 299.9 | 258.3 | 249.3 | 220.5 | - | - |
| 212.5 |
| - |
| - |
| Accumulated Depreciation | 213.1 | 188.0 | 165.9 | 155.1 | 151.0 | 140.6 | 133.1 | 143.0 | 144.3 | 138.2 | 144.4 | 153.1 | 137.5 | 129.9 | 125.5 | - | - |
| Property,Plant & Equipment Net | 160.4 | 135.0 | 130.9 | 128.6 | 133.4 | 132.5 | 134.2 | 136.9 | 133.2 | 106.7 | 108.5 | 96.7 | 92.5 | 82.6 | 87.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 610.3 | 281.3 | 264.8 | 267.9 | 278.1 | 271.2 | 273.8 | 204.1 | 242.7 | 157.4 | 154.7 | 126.0 | 111.9 | 100.6 | 102.4 | 87.9 | - |
| Intangible Assets | 225.8 | 78.7 | 75.7 | 85.8 | 98.9 | 106.4 | 118.7 | 84.9 | 102.5 | 40.4 | 38.0 | 31.5 | 24.6 | 19.8 | 22.6 | - | - |
| Operating Lease Right Of Use Assets | 48.0 | 37.1 | 33.3 | 39.1 | 37.3 | 44.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.0 | 17.5 | 14.6 | 8.2 | 9.6 | 17.3 | 14.1 | 7.4 | 1.1 | 11.4 | 0.9 | 0.9 | - | 6.6 | - | - | - |
| Other Non-Current Assets | 29.6 | 25.5 | 22.4 | 25.9 | 30.7 | 26.6 | 25.1 | 29.7 | 27.3 | 18.8 | 21.4 | 23.2 | 19.4 | 20.9 | 18.0 | - | - |
| Total Non-Current Assets | 1,086.0 | 575.0 | 541.7 | 555.4 | 587.9 | 598.9 | 588.0 | 533.0 | 506.8 | 334.6 | 323.7 | 278.2 | 252.3 | 230.5 | 254.4 | - | - |
| Total Assets | 1,566.9 | 1,005.1 | 1,024.9 | 934.4 | 962.2 | 930.9 | 921.9 | 916.9 | 867.7 | 690.5 | 659.1 | 578.2 | 510.6 | 479.8 | 474.9 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.1 | 8.3 | 8.0 | - | 7.9 | 8.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 63.2 | 56.7 | 62.0 | 67.8 | 61.7 | 59.9 | 50.2 | 57.7 | 58.7 | 50.8 | 47.7 | 51.0 | 46.5 | 51.1 | 43.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 167.0 | 127.6 | 141.0 | 150.8 | 143.7 | 122.9 | 141.6 | 161.3 | 160.0 | 134.1 | 138.8 | 141.2 | 118.5 | 116.8 | 128.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 40.1 | 30.7 | 25.8 | 31.4 | 29.0 | 36.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 22.8 | 26.8 | 25.0 | 5.9 | 7.4 | 10.9 | 7.8 | 4.6 | 7.7 | - | - |
| Pension Obligations | - | - | - | - | - | 110.9 | 116.1 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 20.4 | 26.3 | 11.3 | 10.3 | 9.2 | 8.5 | 9.7 | 11.9 | 12.7 | - | - |
| Total Non-Current Liabilities | 660.3 | 256.0 | 276.5 | 284.3 | 312.1 | 346.4 | 316.0 | 304.8 | 299.0 | 186.4 | 171.7 | 96.3 | 101.1 | 120.1 | 101.2 | - | - |
| Total Liabilities | 855.2 | 383.6 | 417.5 | 435.1 | 455.8 | 469.2 | 457.6 | 466.1 | 459.0 | 320.5 | 310.5 | 237.4 | 219.6 | 236.9 | 229.3 | - | - |
| - |
| Additional Paid In Capital | 136.1 | 106.2 | 100.6 | 91.2 | 80.8 | 72.8 | 65.5 | 61.3 | 56.8 | 52.4 | 47.3 | 43.4 | 37.2 | 34.9 | 33.2 | - | - |
| Retained Earnings | 1,126.9 | 1,086.3 | 1,027.3 | 901.4 | 852.5 | 827.7 | 818.3 | 761.4 | 716.6 | 678.0 | 632.9 | 584.0 | 546.0 | 505.2 | 477.7 | - | - |
| Accumulated Other Comprehensive Income | (164.8) | (183.0) | (158.5) | (153.3) | (116.1) | (147.7) | (137.3) | (121.9) | (115.9) | (118.0) | (93.0) | (55.8) | (65.3) | (75.1) | (44.9) | - | - |
| Treasury Stock | - | - | - | 381.9 | 352.7 | 333.1 | 324.2 | 292.1 | 290.8 | 284.4 | 280.5 | 272.8 | 268.9 | 264.0 | 262.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 711.7 | 621.5 | 607.4 | 499.3 | 506.4 | 461.6 | 464.3 | 450.8 | 408.7 | 370.0 | 348.6 | 340.7 | 291.0 | 242.9 | 245.6 | 192.1 | 176.3 |
| Total Equity | 711.7 | 621.5 | 607.4 | 499.3 | 506.4 | 461.6 | 464.3 | 450.8 | 408.7 | 370.0 | 348.6 | 340.7 | 291.0 | 242.9 | 245.6 | 192.1 | 176.3 |
| - |
| Net debt | 448.0 | (5.3) | (22.3) | 70.0 | 63.1 | 80.3 | 104.5 | 84.2 | 103.4 | (29.9) | 5.6 | (29.2) | (1.0) | (4.7) | 35.4 | - | - |
| Working Capital | 313.9 | 302.5 | 342.3 | 228.2 | 230.7 | 209.1 | 192.3 | 222.6 | 200.9 | 221.7 | 196.6 | 158.8 | 139.8 | 132.5 | 92.4 | - | - |
| Book Value | 711.7 | 621.5 | 607.4 | 499.3 | 506.4 | 461.6 | 464.3 | 450.8 | 408.7 | 370.0 | 348.6 | 340.7 | 291.0 | 242.9 | 245.6 | 192.1 | 176.3 |
| Tangible Book Value | (124.4) | 261.5 | 267.0 | 145.7 | 129.4 | 84.0 | 71.8 | 161.8 | 63.5 | 172.2 | 155.8 | 183.3 | 154.5 | 122.5 | 120.6 | 104.2 | - |
| 104.8 |
| 133.9 |
| 147.2 |
| 130.7 |
| 136.4 |
| 118.0 |
| 109.1 |
| 93.7 |
| 118.8 |
| 109.3 |
| 98.9 |
| 90.2 |
| 93.1 |
| 96.0 |
| 118.2 |
| 109.3 |
| 109.6 |
| 96.3 |
| 109.4 |
| 75.3 |
| 88.6 |
| 88.0 |
| 121.3 |
| 121.3 |
| 122.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 103.7 | 97.0 | 98.7 | 104.5 | 109.8 | 121.1 | 164.6 | 154.2 | 138.8 | 142.4 | 126.8 | 195.7 | 175.3 | 113.5 | 103.4 | 104.8 | 133.9 | 147.2 | 130.7 | 136.4 | 118.0 | 109.1 | 93.7 | 118.8 | 109.3 | 98.9 | 90.2 | 93.1 | 96.0 | 118.2 | 109.3 | 109.6 | 96.3 | 109.4 | 75.3 | 88.6 | 88.0 | 121.3 | 121.3 | 122.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 179.7 | 176.6 | 166.7 | 172.7 | 169.9 | 153.2 | 118.7 | 121.4 | 120.5 | 125.6 | 127.2 | 123.4 | 121.2 | 119.9 | 113.6 | 117.1 | 115.4 | 107.1 | 105.4 | 109.9 | 108.0 | 100.6 | 103.0 | 98.2 | 101.3 | 110.1 | 114.0 | 103.4 | 115.8 | 111.9 | 123.8 | 119.8 | 132.5 | 131.6 | 135.0 | 127.1 | 113.9 | 99.2 | 103.2 | 104.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 129.6 | 131.2 | 135.8 | 130.0 | 120.0 | 104.0 | 90.1 | 87.1 | 95.2 | 98.6 | 98.3 | 98.5 | 104.5 | 105.7 | 98.5 | 105.3 | 103.9 | 102.2 | 100.1 | 91.9 | 90.9 | 90.7 | 92.2 | 85.0 | 85.3 | 108.5 | 98.4 | 76.3 | 103.4 | 109.4 | 111.7 | 127.2 | 131.6 | 130.7 | 123.4 | 119.4 | 119.4 | 111.0 | 106.0 | 105.4 |
| Prepaid Expenses | 26.5 | 23.0 | 22.2 | 14.4 | 28.8 | 31.0 | 23.7 | 22.0 | 62.1 | 65.6 | 66.8 | 64.7 | 56.6 | 48.7 | 51.4 | 45.2 | 41.8 | 28.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 482.7 | 490.7 | 487.6 | 480.9 | 486.9 | 464.9 | 447.1 | 430.1 | 419.2 | 436.0 | 420.0 | 483.3 | 460.8 | 400.9 | 384.9 | 379.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 152.6 | 160.4 | 159.6 | 160.4 | 146.7 | 137.6 | 138.4 | 135.0 | 135.0 | 132.6 | 129.2 | 130.9 | 130.6 | 130.0 | 124.8 | 128.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 585.5 | 594.1 | 599.9 | 610.3 | 610.7 | 586.7 | 292.2 | 281.3 | 282.0 | 280.3 | 275.4 | 264.8 | 269.5 | 269.7 | 261.1 | 267.9 | 275.1 | 273.8 | ||||||||||||||||||||||
| Intangible Assets | 204.9 | 212.1 | 218.2 | 225.8 | 226.8 | 207.5 | 79.0 | 78.7 | 81.9 | 82.7 | 83.6 | 75.7 | 79.6 | 82.0 | 81.8 | 85.8 | 91.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 45.8 | 47.8 | 47.0 | 48.0 | 43.3 | 40.0 | 36.1 | 37.1 | 34.4 | 34.0 | 35.3 | 33.3 | 36.1 | 36.7 | 37.4 | 39.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.8 | 11.7 | 11.5 | 12.0 | 16.6 | 22.0 | 19.3 | 17.5 | 15.0 | 14.0 | 14.0 | 14.6 | 9.2 | 7.4 | 6.5 | 8.2 | 5.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 45.5 | 37.7 | 31.1 | 29.6 | 23.5 | 24.2 | 25.8 | 25.5 | 26.0 | 25.3 | 24.0 | 22.4 | 29.4 | 26.3 | 24.9 | 25.9 | 27.1 | |||||||||||||||||||||||
| Total Non-Current Assets | 1,044.1 | 1,063.8 | 1,067.3 | 1,086.0 | 1,067.7 | 1,018.0 | 590.7 | 575.0 | 574.4 | 569.1 | 561.4 | 541.7 | 554.3 | 555.8 | 536.4 | 555.4 | 562.9 | |||||||||||||||||||||||
| Total Assets | 1,526.8 | 1,554.5 | 1,554.9 | 1,566.9 | 1,554.6 | 1,482.9 | 1,037.9 | 1,005.1 | 993.5 | 1,005.1 | 981.4 | 1,024.9 | 1,015.1 | 956.7 | 921.3 | 934.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 77.4 | 87.8 | 87.7 | 88.0 | 76.5 | 73.4 | 66.5 | 63.4 | 58.4 | 63.9 | 62.1 | 68.6 | 67.5 | 66.3 | 66.3 | 74.5 | 75.3 | 75.3 | 79.5 | 74.8 | 66.6 | 55.5 | 50.4 | 54.9 | 54.2 | 69.7 | 66.7 | 54.2 | 61.4 | 56.5 | 63.2 | 78.9 | 82.6 | 93.0 | 79.5 | 96.5 | 74.1 | 60.1 | 62.6 | 77.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.5 | 12.7 | 11.7 | 11.1 | 10.0 | 9.2 | 8.5 | 8.3 | 7.9 | - | - | 8.0 | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 64.2 | 69.4 | 66.7 | 63.2 | 59.4 | 59.6 | 52.9 | 56.7 | 55.4 | 56.1 | 59.7 | 62.0 | 55.7 | 53.4 | 53.4 | 67.8 | 57.2 | 53.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 158.4 | 170.8 | 169.7 | 167.0 | 143.1 | 138.2 | 126.0 | 127.6 | 122.3 | 130.5 | 131.7 | 141.0 | 130.6 | 132.4 | 124.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 472.8 | 534.7 | 544.6 | 552.5 | 579.4 | 534.3 | 149.0 | 148.9 | 148.8 | 148.7 | 148.6 | 173.4 | 173.3 | 187.5 | 198.9 | 174.8 | 199.7 | 199.7 | 199.6 | 199.5 | 200.1 | 200.0 | 199.9 | 199.2 | 212.1 | 187.0 | 188.9 | 197.6 | 291.7 | 314.7 | 299.4 | 193.8 | 204.7 | 216.2 | 205.9 | 192.0 | 215.4 | 124.3 | 104.2 | 92.1 |
| Operating Lease Liabilities Non-Current | 36.6 | 38.0 | 38.4 | 40.1 | 36.6 | 33.9 | 29.7 | 30.7 | 29.0 | 26.1 | 27.4 | 25.8 | 28.5 | 29.4 | 30.1 | 31.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.3 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 570.0 | 638.9 | 650.4 | 660.3 | 697.0 | 662.1 | 253.9 | 256.0 | 252.2 | 253.9 | 255.1 | 276.5 | 279.0 | 294.9 | 305.2 | 284.3 | ||||||||||||||||||||||||
| Total Liabilities | 772.6 | 854.3 | 847.2 | 855.2 | 867.6 | 826.9 | 379.9 | 383.6 | 374.5 | 384.5 | 386.8 | 417.5 | 409.5 | 427.3 | 429.6 | 435.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | - | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 |
| Additional Paid In Capital | 142.4 | 140.5 | 137.4 | 136.1 | 135.2 | 132.3 | 108.4 | 106.2 | 104.8 | 101.2 | 98.7 | 100.6 | 97.3 | 93.4 | 91.4 | 91.2 | 88.2 | |||||||||||||||||||||||
| Retained Earnings | 1,199.0 | 1,136.1 | 1,138.1 | 1,126.9 | 1,115.9 | 1,097.9 | 1,100.9 | 1,086.3 | 1,070.3 | 1,058.1 | 1,042.7 | 1,027.3 | 1,010.4 | 933.2 | 916.5 | 901.4 | 891.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (198.9) | (188.0) | (179.2) | (164.8) | (177.8) | (187.8) | (160.9) | (183.0) | (168.0) | (155.6) | (167.6) | (158.5) | (147.2) | (147.2) | (171.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 391.9 | 387.2 | 381.9 | 372.0 | 360.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 754.2 | 700.2 | 707.7 | 711.7 | 686.9 | 656.0 | 658.0 | 621.5 | 619.0 | 620.6 | 594.6 | 607.4 | 605.6 | 529.4 | 491.7 | 499.3 | 527.6 | |||||||||||||||||||||||
| Total Equity | 754.2 | 700.2 | 707.7 | 711.7 | 686.9 | 656.0 | 658.0 | 621.5 | 619.0 | 620.6 | 594.6 | 607.4 | 605.6 | 529.4 | 491.7 | 499.3 | 527.6 | 523.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 472.8 | 534.7 | 544.6 | 552.5 | 579.4 | 534.3 | 149.0 | 148.9 | 148.8 | 148.7 | 148.6 | 173.4 | 173.3 | 187.5 | 198.9 | 174.8 | 199.7 | 199.7 | 199.6 | 199.5 | 200.1 | 200.0 | 199.9 | 199.2 | 212.1 | 187.0 | 188.9 | 197.6 | 291.7 | 314.7 | 299.4 | 193.8 | 204.7 | 216.2 | 205.9 | 192.0 | 215.4 | 124.3 | 104.2 | 92.1 |
| Net debt | 369.1 | 437.7 | 446.0 | 448.0 | 469.6 | 413.2 | (15.6) | (5.3) | 10.0 | 6.2 | 21.7 | (22.3) | (2.0) | 74.0 | 95.5 | 70.0 | 65.8 | 52.5 | ||||||||||||||||||||||
| Working Capital | 324.3 | 319.9 | 317.9 | 313.9 | 343.8 | 326.8 | 321.2 | 302.5 | 296.8 | 305.5 | 288.4 | 342.3 | 330.2 | 268.5 | 260.4 | 228.2 | 268.9 | 259.4 | ||||||||||||||||||||||
| Book Value | 754.2 | 700.2 | 707.7 | 711.7 | 686.9 | 656.0 | 658.0 | 621.5 | 619.0 | 620.6 | 594.6 | 607.4 | 605.6 | 529.4 | 491.7 | 499.3 | 527.6 | 523.5 | ||||||||||||||||||||||
| Tangible Book Value | (36.2) | (105.9) | (110.4) | (124.4) | (150.6) | (138.2) | 286.9 | 261.5 | 255.1 | 257.5 | 235.7 | 267.0 | 256.5 | 177.7 | 148.9 | 145.7 | 160.9 | |||||||||||||||||||||||
| 27.8 |
| 23.5 |
| 22.6 |
| 20.4 |
| 17.9 |
| 18.9 |
| 21.8 |
| 19.9 |
| 20.3 |
| 21.8 |
| 27.1 |
| 21.4 |
| 15.1 |
| 10.3 |
| 10.2 |
| 9.6 |
| 9.3 |
| 8.4 |
| 8.3 |
| 6.3 |
| 7.6 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410.6 |
| 397.4 |
| 376.3 |
| 374.4 |
| 350.8 |
| 327.1 |
| 314.9 |
| 332.0 |
| 360.5 |
| 342.6 |
| 324.4 |
| 333.9 |
| 452.5 |
| 398.5 |
| 396.8 |
| 384.0 |
| 371.9 |
| 382.3 |
| 344.8 |
| 360.9 |
| 348.7 |
| 358.0 |
| 356.3 |
| 355.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.2 |
| 129.2 |
| 131.8 |
| 133.4 |
| 129.7 |
| 135.7 |
| 132.0 |
| 132.5 |
| 134.2 |
| 146.2 |
| 147.4 |
| 134.2 |
| 139.4 |
| 142.3 |
| 139.7 |
| 136.9 |
| 147.8 |
| 144.6 |
| 143.0 |
| 133.2 |
| 125.7 |
| 110.5 |
| 109.1 |
| 106.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.9 |
| 278.1 |
| 277.9 |
| 291.8 |
| 288.7 |
| 271.2 |
| 270.0 |
| 282.2 |
| 281.1 |
| 273.8 |
| 260.4 |
| 261.6 |
| 263.0 |
| 211.8 |
| 254.7 |
| 249.7 |
| 248.6 |
| 242.7 |
| 237.8 |
| 161.0 |
| 157.1 |
| 157.4 |
| 92.9 |
| 96.4 |
| 98.9 |
| 102.1 |
| 113.2 |
| 115.5 |
| 106.4 |
| 109.3 |
| 111.7 |
| 114.9 |
| 118.7 |
| 111.5 |
| 115.5 |
| 110.4 |
| 84.9 |
| 103.1 |
| 102.2 |
| 104.4 |
| 102.5 |
| 108.4 |
| 55.4 |
| 39.5 |
| 40.4 |
| 35.6 |
| 37.8 |
| 38.8 |
| 37.3 |
| 39.3 |
| 44.5 |
| 47.7 |
| 44.8 |
| 40.9 |
| 43.0 |
| 42.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 9.1 |
| 9.6 |
| 16.9 |
| 16.1 |
| 15.8 |
| 17.3 |
| 10.9 |
| 12.5 |
| 12.9 |
| 14.1 |
| 9.6 |
| 6.3 |
| 6.8 |
| 7.4 |
| 10.2 |
| 10.7 |
| 12.8 |
| 1.1 |
| 2.1 |
| 2.7 |
| 9.3 |
| 11.4 |
| 31.7 |
| 31.3 |
| 30.7 |
| 29.6 |
| 30.1 |
| 27.4 |
| 26.6 |
| 26.3 |
| 29.6 |
| 26.6 |
| 25.1 |
| 29.8 |
| 28.4 |
| 31.1 |
| 29.7 |
| 28.6 |
| 27.2 |
| 26.4 |
| 27.3 |
| 25.4 |
| 23.0 |
| 21.7 |
| 18.8 |
| 573.2 |
| 584.3 |
| 587.9 |
| 595.5 |
| 631.5 |
| 627.1 |
| 598.9 |
| 596.4 |
| 625.2 |
| 624.9 |
| 588.0 |
| 550.8 |
| 615.5 |
| 612.8 |
| 533.0 |
| 544.4 |
| 534.4 |
| 535.2 |
| 506.8 |
| 499.3 |
| 352.7 |
| 336.7 |
| 334.6 |
| 973.6 |
| 970.6 |
| 960.6 |
| 962.2 |
| 946.3 |
| 958.7 |
| 941.9 |
| 930.9 |
| 956.9 |
| 967.8 |
| 949.3 |
| 921.9 |
| 1,003.3 |
| 1,014.1 |
| 1,009.6 |
| 916.9 |
| 916.3 |
| 916.7 |
| 879.9 |
| 867.7 |
| 848.0 |
| 710.7 |
| 693.0 |
| 690.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 7.5 |
| 7.8 |
| 7.9 |
| 8.4 |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.6 |
| 61.7 |
| 59.7 |
| 59.3 |
| 61.1 |
| 59.9 |
| 55.7 |
| 68.7 |
| 63.6 |
| 50.2 |
| 61.1 |
| 61.3 |
| 57.1 |
| 57.7 |
| 63.5 |
| 64.0 |
| 59.4 |
| 58.7 |
| 53.1 |
| 53.6 |
| 50.4 |
| 50.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.8 |
| 141.7 |
| 138.0 |
| 135.2 |
| 143.7 |
| 131.9 |
| 117.9 |
| 114.4 |
| 122.9 |
| 136.8 |
| 145.3 |
| 134.7 |
| 141.6 |
| 129.8 |
| 144.3 |
| 144.8 |
| 161.3 |
| 149.0 |
| 163.7 |
| 143.9 |
| 160.0 |
| 133.5 |
| 117.0 |
| 118.2 |
| 134.1 |
| 28.7 |
| 30.1 |
| 30.8 |
| 29.0 |
| 30.5 |
| 35.0 |
| 37.4 |
| 36.3 |
| 32.1 |
| 33.7 |
| 34.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.0 |
| 45.8 |
| 47.4 |
| 65.2 |
| 70.1 |
| 113.6 |
| 77.2 |
| 106.4 |
| 112.2 |
| 118.6 |
| 116.1 |
| 102.2 |
| 102.2 |
| 105.3 |
| 111.0 |
| 116.2 |
| 115.9 |
| 103.7 |
| 107.1 |
| 110.9 |
| 90.7 |
| 91.9 |
| 94.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.2 |
| 309.1 |
| 312.7 |
| 312.1 |
| 331.7 |
| 342.6 |
| 350.9 |
| 346.4 |
| 353.3 |
| 332.9 |
| 341.7 |
| 316.0 |
| 393.9 |
| 416.9 |
| 404.8 |
| 304.8 |
| 320.9 |
| 332.0 |
| 309.6 |
| 299.0 |
| 326.3 |
| 215.0 |
| 196.1 |
| 186.4 |
| 445.9 |
| 447.1 |
| 447.9 |
| 455.8 |
| 463.7 |
| 460.5 |
| 465.3 |
| 469.2 |
| 490.1 |
| 478.2 |
| 476.4 |
| 457.6 |
| 523.7 |
| 561.2 |
| 549.6 |
| 466.1 |
| 469.9 |
| 495.7 |
| 453.5 |
| 459.0 |
| 459.8 |
| 332.0 |
| 314.3 |
| 320.5 |
| 84.6 |
| 82.1 |
| 80.8 |
| 78.0 |
| 76.5 |
| 74.0 |
| 72.8 |
| 70.9 |
| 70.2 |
| 68.2 |
| 65.5 |
| 63.8 |
| 63.0 |
| 63.3 |
| 61.3 |
| 60.0 |
| 59.0 |
| 58.0 |
| 56.8 |
| 56.2 |
| 55.1 |
| 53.6 |
| 52.4 |
| 877.2 |
| 865.4 |
| 852.5 |
| 841.5 |
| 843.0 |
| 834.6 |
| 827.7 |
| 828.6 |
| 837.7 |
| 828.2 |
| 818.3 |
| 808.4 |
| 784.7 |
| 773.9 |
| 761.4 |
| 751.1 |
| 723.4 |
| 728.6 |
| 716.6 |
| 703.9 |
| 698.3 |
| 690.1 |
| 678.0 |
| (153.3) |
| (121.9) |
| (120.0) |
| (116.3) |
| (116.1) |
| (131.0) |
| (124.1) |
| (137.1) |
| (147.7) |
| (142.9) |
| (136.4) |
| (141.5) |
| (137.3) |
| (124.4) |
| (126.8) |
| (127.1) |
| (121.9) |
| (115.3) |
| (112.1) |
| (111.1) |
| (115.9) |
| (123.5) |
| (126.7) |
| (117.8) |
| (118.0) |
| 360.4 |
| 352.7 |
| 347.7 |
| 339.2 |
| 337.0 |
| 333.1 |
| 331.7 |
| 323.9 |
| 323.9 |
| 324.2 |
| 310.1 |
| 310.1 |
| 292.1 |
| 292.1 |
| 291.5 |
| 291.4 |
| 291.0 |
| 290.8 |
| 290.4 |
| 290.0 |
| 289.2 |
| 284.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.5 |
| 512.7 |
| 506.4 |
| 482.7 |
| 498.2 |
| 476.6 |
| 461.6 |
| 466.8 |
| 489.6 |
| 472.9 |
| 464.3 |
| 479.6 |
| 452.8 |
| 460.0 |
| 450.8 |
| 446.4 |
| 420.9 |
| 426.4 |
| 408.7 |
| 388.2 |
| 378.7 |
| 378.7 |
| 370.0 |
| 512.7 |
| 506.4 |
| 482.7 |
| 498.2 |
| 476.6 |
| 461.6 |
| 466.8 |
| 489.6 |
| 472.9 |
| 464.3 |
| 479.6 |
| 452.8 |
| 460.0 |
| 450.8 |
| 446.4 |
| 420.9 |
| 426.4 |
| 408.7 |
| 388.2 |
| 378.7 |
| 378.7 |
| 370.0 |
| 68.9 |
| 63.1 |
| 82.1 |
| 90.9 |
| 106.2 |
| 80.3 |
| 102.8 |
| 88.1 |
| 98.7 |
| 104.5 |
| 195.7 |
| 196.5 |
| 190.2 |
| 84.2 |
| 108.4 |
| 106.8 |
| 130.6 |
| 103.4 |
| 127.4 |
| 3.0 |
| (17.0) |
| (29.9) |
| 241.1 |
| 230.7 |
| 218.9 |
| 209.2 |
| 200.5 |
| 209.1 |
| 223.7 |
| 197.3 |
| 189.7 |
| 192.3 |
| 322.7 |
| 254.2 |
| 252.1 |
| 222.6 |
| 222.9 |
| 218.6 |
| 200.8 |
| 200.9 |
| 215.2 |
| 241.0 |
| 238.1 |
| 221.7 |
| 512.7 |
| 506.4 |
| 482.7 |
| 498.2 |
| 476.6 |
| 461.6 |
| 466.8 |
| 489.6 |
| 472.9 |
| 464.3 |
| 479.6 |
| 452.8 |
| 460.0 |
| 450.8 |
| 446.4 |
| 420.9 |
| 426.4 |
| 408.7 |
| 388.2 |
| 378.7 |
| 378.7 |
| 370.0 |
| 156.8 |
| 139.4 |
| 129.4 |
| 102.7 |
| 93.1 |
| 72.4 |
| 84.0 |
| 87.5 |
| 95.7 |
| 76.9 |
| 71.8 |
| 107.7 |
| 75.8 |
| 86.6 |
| 154.1 |
| 88.7 |
| 69.0 |
| 73.5 |
| 63.5 |
| 42.1 |
| 162.2 |
| 182.1 |
| 172.2 |