| (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 | 36.5 | 26.6 | 28.9 | 20.9 | 25.7 | 24.8 | 21.2 | 31.9 | 29.3 | 25.9 | 12.0 | 20.3 | 19.8 | 15.1 | 22.9 | 14.3 | 12.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 36.5 | 26.6 | 28.9 | 20.9 | 25.7 | 24.8 | 21.2 | 31.9 | 29.3 | 25.9 | 12.0 | 20.3 | 19.8 | 15.1 | 22.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 305.4 | 290.1 | 272.2 | 302.1 | 261.1 | 234.1 | 213.2 | 255.4 | 195.4 | 194.5 | 232.0 | 228.9 | 233.8 | 237.6 | 219.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 678.2 | 600.3 | 598.4 | 564.1 | 411.6 | 381.3 | 422.5 | 490.8 | 463.5 | 404.3 | 409.2 | 449.4 | 474.5 | 442.7 | 414.4 | 392.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,338.9 | 1,231.9 | 1,216.4 | 1,141.8 | 1,094.4 | 1,073.2 | 1,006.8 | 1,078.0 | 1,081.4 | 1,022.0 | 1,035.7 | 1,116.5 | 1,237.2 | 1,170.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 709.2 | 613.5 | 645.1 | 630.3 | 503.0 | 518.0 | 598.5 | 689.6 | 604.2 | 582.8 | 613.5 | 451.0 | 348.1 | 334.0 | 312.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 709.5 | 613.7 | 645.2 | 630.8 | 503.5 | 526.9 | 598.5 | 709.6 | 624.3 | 603.4 | 613.5 | 451.0 | 348.1 | 334.0 | 312.4 | 324.4 | |||
| (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 | 38.5 | 36.5 | 42.7 | 56.7 | 32.6 | 26.6 | 37.0 | 30.3 | 25.4 | 28.9 | 32.0 | 36.5 | 24.0 | 20.9 | 46.6 | |||||||||||||||||||||||||
| 8.5 |
| 10.5 |
| - |
| - |
| - |
| 14.3 |
| 12.2 |
| 8.5 |
| 10.5 |
| 218.6 |
| 200.2 |
| - |
| - |
| 390.0 |
| - |
| - |
| Prepaid Expenses | 59.7 | 44.9 | 37.1 | 47.6 | 42.7 | 48.6 | 40.0 | 44.9 | 43.2 | 51.0 | 44.7 | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 44.7 | 37.7 | 38.1 | 41.8 | 35.3 | 34.7 | 42.7 | - | - |
| Assets Held For Sale | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,081.4 | 961.9 | 936.6 | 934.8 | 741.2 | 741.6 | 788.2 | 822.9 | 733.5 | 717.1 | 728.9 | 759.4 | 789.8 | 751.4 | 706.9 | 672.3 | 658.1 | - | - |
| 1,059.5 |
| 1,025.1 |
| 993.3 |
| - |
| - |
| Accumulated Depreciation | 799.7 | 740.3 | 711.1 | 658.6 | 647.9 | 627.7 | 569.7 | 587.0 | 582.9 | 545.5 | 566.0 | 620.9 | 671.9 | 655.6 | 607.9 | 592.6 | 567.6 | - | - |
| Property,Plant & Equipment Net | 539.3 | 491.6 | 505.3 | 483.2 | 446.5 | 445.5 | 437.2 | 491.1 | 498.5 | 476.5 | 469.7 | 495.6 | 565.3 | 514.7 | 451.5 | 432.5 | 425.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 439.7 | 411.8 | 424.1 | 415.7 | 420.0 | 423.3 | 407.0 | 416.2 | 409.0 | 383.6 | 399.6 | 424.1 | 457.3 | 451.3 | 444.4 | 445.1 | 456.0 | - | - |
| Intangible Assets | 10.1 | 11.9 | 12.1 | 18.6 | 15.0 | 10.9 | 11.8 | 18.9 | 7.2 | 8.1 | 9.2 | 8.8 | 10.5 | 11.6 | 12.7 | 13.2 | 13.6 | - | - |
| Operating Lease Right Of Use Assets | 39.9 | 36.4 | 36.3 | 36.3 | 26.5 | 23.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 71.2 | 50.4 | 41.6 | 32.7 | 29.9 | 29.7 | 15.0 | 9.2 | 7.9 | 12.1 | 25.2 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 102.4 | 96.3 | 94.9 | 96.6 | 93.0 | 89.9 | 80.9 | 66.8 | 68.3 | 70.5 | 71.1 | 77.4 | 47.8 | 47.7 | 38.7 | 36.1 | 38.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,244.1 | 2,023.8 | 2,014.5 | 1,981.6 | 1,745.5 | 1,740.9 | 1,740.2 | 1,824.9 | 1,724.3 | 1,667.9 | 1,703.7 | 1,772.0 | 1,870.7 | 1,776.6 | 1,654.2 | 1,599.3 | 1,591.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.2 | 0.2 | 0.1 | 0.5 | 0.5 | 8.9 | 0.0 | 20.0 | 20.1 | 20.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.6 | 7.7 | 8.6 | 8.2 | 6.2 | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 44.0 | 47.5 | 26.4 | 43.7 | 0.8 | 2.2 | 18.7 | 23.4 | 23.6 | 26.5 | 23.5 | 30.0 | 32.7 | 27.2 | 29.1 | 26.8 | 22.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 263.6 | 270.6 | 236.3 | 272.2 | 232.3 | 216.0 | 201.4 | 214.7 | 216.3 | 213.7 | 212.9 | 224.9 | 222.9 | 204.2 | 207.3 | 205.1 | 216.1 | - | - |
| 324.4 |
| 388.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.2 | 28.7 | 28.0 | 28.0 | 20.6 | 17.5 | 9.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 13.7 | 14.6 | 14.3 | 16.0 | 14.3 | 13.4 | 15.1 | 29.0 | 18.7 | 9.7 | 5.6 | 0.0 | 20.0 | 13.0 | 21.8 | 21.0 | 12.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.1 | 39.5 | 37.8 | 37.2 | 28.8 | 30.2 | 17.8 | 8.6 | 13.5 | 6.1 | 7.5 | 17.4 | 8.5 | 11.0 | 11.2 | 12.3 | 14.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,050.6 | 962.8 | 961.2 | 982.0 | 807.1 | 806.5 | 858.6 | 965.0 | 872.0 | 832.1 | 858.6 | 725.1 | 628.1 | 622.7 | 605.0 | 615.5 | 683.0 | - | - |
| 5.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,847.0 | 1,782.1 | 1,726.9 | 1,702.7 | 1,630.7 | 1,578.7 | 1,536.1 | 1,516.2 | 1,414.5 | 1,378.9 | 1,302.3 | 1,243.6 | 1,217.9 | 1,150.1 | 1,069.6 | 991.1 | 923.0 | - | - |
| Accumulated Other Comprehensive Income | (170.3) | (226.8) | (172.1) | (200.7) | (174.6) | (159.1) | (163.0) | (165.6) | (149.3) | (213.5) | (170.1) | (85.1) | 6.0 | (4.6) | (39.0) | (14.6) | (1.3) | - | - |
| Treasury Stock | - | - | - | - | 634.4 | 593.5 | 595.3 | 597.8 | 525.4 | 442.8 | 402.5 | 227.9 | 91.7 | 95.3 | 80.9 | 87.1 | 103.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,193.5 | 1,061.0 | 1,053.3 | 999.6 | 938.4 | 934.3 | 881.6 | 859.9 | 852.3 | 835.7 | 845.1 | 1,046.9 | 1,242.7 | 1,153.9 | 1,049.2 | 983.8 | 908.7 | - | - |
| Total Equity | 1,193.5 | 1,061.0 | 1,053.3 | 999.6 | 938.4 | 934.3 | 881.6 | 859.9 | 852.3 | 835.7 | 845.1 | 1,046.9 | 1,242.7 | 1,153.9 | 1,049.2 | 983.8 | 908.7 | - | - |
| 428.0 |
| - |
| - |
| Net debt | 672.9 | 587.1 | 616.3 | 609.9 | 477.8 | 502.1 | 577.3 | 677.7 | 594.9 | 577.5 | 601.5 | 430.7 | 328.3 | 318.9 | 289.6 | 310.1 | 415.8 | - | - |
| Working Capital | 817.9 | 691.2 | 700.3 | 662.6 | 508.8 | 525.6 | 586.8 | 608.2 | 517.2 | 503.4 | 516.0 | 534.5 | 566.9 | 547.1 | 499.6 | 467.2 | 442.0 | - | - |
| Book Value | 1,193.5 | 1,061.0 | 1,053.3 | 999.6 | 938.4 | 934.3 | 881.6 | 859.9 | 852.3 | 835.7 | 845.1 | 1,046.9 | 1,242.7 | 1,153.9 | 1,049.2 | 983.8 | 908.7 | - | - |
| Tangible Book Value | 743.7 | 637.3 | 617.1 | 565.3 | 503.4 | 500.1 | 462.7 | 424.9 | 436.1 | 444.0 | 436.3 | 614.1 | 774.9 | 691.0 | 592.2 | 525.5 | 439.1 | - | - |
| 25.3 |
| 32.2 |
| 25.7 |
| 32.9 |
| 33.3 |
| 28.0 |
| 24.8 |
| 26.9 |
| 20.9 |
| 23.1 |
| 21.2 |
| 34.4 |
| 29.9 |
| 33.9 |
| 31.9 |
| 36.8 |
| 30.9 |
| 30.4 |
| 29.3 |
| 24.7 |
| 26.0 |
| 29.1 |
| 25.9 |
| 23.5 |
| 20.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 38.5 | 36.5 | 42.7 | 56.7 | 32.6 | 26.6 | 37.0 | 30.3 | 25.4 | 28.9 | 32.0 | 36.5 | 24.0 | 20.9 | 46.6 | 25.3 | 32.2 | 25.7 | 32.9 | 33.3 | 28.0 | 24.8 | 26.9 | 20.9 | 23.1 | 21.2 | 34.4 | 29.9 | 33.9 | 31.9 | 36.8 | 30.9 | 30.4 | 29.3 | 24.7 | 26.0 | 29.1 | 25.9 | 23.5 | 20.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 342.3 | 305.4 | 323.4 | 334.0 | 315.0 | 290.1 | 302.0 | 315.6 | 298.5 | 272.2 | 284.7 | 300.7 | 312.5 | 302.1 | 287.2 | 295.9 | 282.3 | 261.1 | 263.7 | 258.4 | 257.3 | 234.1 | 222.4 | 229.6 | 240.1 | 213.2 | 244.6 | 273.1 | 273.8 | 255.4 | 271.3 | 277.3 | 216.5 | 195.4 | 222.6 | 216.2 | 202.3 | 194.5 | 244.2 | 254.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 681.7 | 678.2 | 653.7 | 619.6 | 598.2 | 600.3 | 580.8 | 553.4 | 568.5 | 598.4 | 587.0 | 588.5 | 573.7 | 564.1 | 501.4 | 452.2 | 422.8 | 411.6 | 392.2 | 360.2 | 350.3 | 381.3 | 401.0 | 388.6 | 384.2 | 422.5 | 470.1 | 462.1 | 468.3 | 490.8 | 484.8 | 461.8 | 468.0 | 463.5 | 456.5 | 428.9 | 410.1 | 404.3 | 407.0 | 381.9 |
| Prepaid Expenses | 59.0 | 59.7 | 51.7 | 54.2 | 54.4 | 44.9 | 39.0 | 44.9 | 50.4 | 37.1 | 41.5 | 42.9 | 49.6 | 47.6 | 45.6 | 48.1 | 46.1 | 42.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 0.0 | 1.6 | 1.6 | 1.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,121.5 | 1,081.4 | 1,073.1 | 1,066.1 | 1,000.2 | 961.9 | 958.8 | 944.3 | 942.8 | 936.6 | 945.2 | 968.7 | 959.9 | 934.8 | 880.7 | 821.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,342.7 | 1,338.9 | 1,315.8 | 1,301.9 | 1,261.0 | 1,231.9 | 1,242.3 | 1,218.0 | 1,219.8 | 1,216.4 | 1,197.8 | 1,196.8 | 1,169.6 | 1,141.8 | 1,094.5 | 1,099.0 | 1,102.8 | 1,094.4 | 1,082.2 | 1,081.3 | 1,077.7 | 1,073.2 | 1,034.1 | 1,025.8 | 994.6 | 1,006.8 | 1,084.1 | 1,093.2 | 1,084.5 | 1,078.0 | 1,103.8 | 1,089.8 | 1,104.0 | 1,081.4 | 1,070.6 | 1,055.4 | 1,038.7 | 1,022.0 | 1,043.4 | 1,023.6 |
| Accumulated Depreciation | 792.1 | 799.7 | 797.3 | 786.5 | 761.8 | 740.3 | 747.7 | 726.9 | 721.7 | 711.1 | 691.3 | 691.8 | 675.8 | 658.6 | 654.1 | 655.3 | 657.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 550.6 | 539.3 | 518.5 | 515.5 | 499.2 | 491.6 | 494.6 | 491.1 | 498.2 | 505.3 | 506.5 | 505.0 | 493.8 | 483.2 | 440.4 | 443.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 436.4 | 439.7 | 439.4 | 441.0 | 424.2 | 411.8 | 425.9 | 418.2 | 420.5 | 424.1 | 415.6 | 422.2 | 419.3 | 415.7 | 390.8 | 403.6 | 415.3 | 420.0 | ||||||||||||||||||||||
| Intangible Assets | 9.9 | 10.1 | 10.5 | 10.9 | 11.5 | 11.9 | 12.3 | 11.6 | 11.7 | 12.1 | 17.4 | 17.9 | 18.6 | 18.6 | 14.0 | 14.0 | 14.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 66.6 | 71.2 | 65.7 | 67.8 | 55.9 | 50.4 | 54.7 | 37.2 | 38.4 | 41.6 | 30.9 | 35.5 | 35.1 | 32.7 | 12.9 | 19.6 | 25.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 102.6 | 102.4 | 102.3 | 103.3 | 101.7 | 96.3 | 96.2 | 92.5 | 94.0 | 94.9 | 94.6 | 97.1 | 96.1 | 96.6 | 100.3 | 100.9 | 104.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,287.6 | 2,244.1 | 2,209.5 | 2,204.6 | 2,092.7 | 2,023.8 | 2,042.6 | 1,994.9 | 2,005.7 | 2,014.5 | 2,010.2 | 2,046.2 | 2,022.7 | 1,981.6 | 1,839.2 | 1,803.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.2 | 0.4 | 0.8 | 26.3 | 18.6 | 19.8 | 17.8 | 27.0 | 19.4 | 13.5 | 22.8 | 15.4 | 24.8 | 20.4 | 21.9 | - | - | 8.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 28.6 | 44.0 | 39.3 | 34.0 | 26.4 | 47.5 | 43.0 | 33.5 | 26.1 | 26.4 | 26.8 | 24.3 | 22.8 | 43.7 | 40.9 | 0.4 | 0.5 | 0.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 223.7 | 263.6 | 233.7 | 251.1 | 230.7 | 270.6 | 256.5 | 227.0 | 218.9 | 236.3 | 223.8 | 222.6 | 234.7 | 272.2 | 255.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 767.6 | 709.2 | 711.2 | 710.1 | 683.3 | 613.5 | 625.6 | 634.7 | 643.5 | 645.1 | 648.6 | 686.6 | 679.8 | 630.3 | 547.2 | 498.7 | 530.0 | 503.0 | 490.9 | 483.2 | 524.2 | 518.0 | 537.1 | 537.7 | 589.3 | 598.5 | 617.0 | 656.7 | 689.0 | 689.6 | 746.0 | 732.8 | 691.3 | 604.2 | 607.4 | 586.9 | 572.2 | 582.8 | 596.8 | 601.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 13.5 | 13.7 | 15.0 | 15.1 | 15.1 | 14.6 | 14.5 | 14.1 | 14.1 | 14.3 | 16.2 | 16.5 | 16.2 | 16.0 | 16.5 | 15.5 | 14.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 39.7 | 40.1 | 42.4 | 44.2 | 43.4 | 39.5 | 39.4 | 36.4 | 37.0 | 37.8 | 37.1 | 39.1 | 36.7 | 37.2 | 37.7 | 37.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,068.7 | 1,050.6 | 1,029.4 | 1,047.4 | 997.6 | 962.8 | 962.2 | 937.1 | 941.7 | 961.2 | 952.5 | 991.9 | 994.5 | 982.0 | 884.7 | 844.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,873.8 | 1,847.0 | 1,838.9 | 1,819.5 | 1,799.2 | 1,782.1 | 1,769.4 | 1,754.1 | 1,740.5 | 1,726.9 | 1,750.0 | 1,735.8 | 1,719.1 | 1,702.7 | 1,690.8 | 1,672.0 | 1,650.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (173.6) | (170.3) | (173.8) | (173.5) | (211.9) | (226.8) | (192.6) | (198.2) | (175.7) | (172.1) | (190.5) | (177.2) | (184.4) | (200.7) | (230.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,218.9 | 1,193.5 | 1,180.2 | 1,157.1 | 1,095.0 | 1,061.0 | 1,080.5 | 1,057.8 | 1,063.9 | 1,053.3 | 1,057.7 | 1,054.3 | 1,028.2 | 999.6 | 954.5 | 959.0 | ||||||||||||||||||||||||
| Total Equity | 1,218.9 | 1,193.5 | 1,180.2 | 1,157.1 | 1,095.0 | 1,061.0 | 1,080.5 | 1,057.8 | 1,063.9 | 1,053.3 | 1,057.7 | 1,054.3 | 1,028.2 | 999.6 | 954.5 | 959.0 | 961.7 | 938.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 767.8 | 709.6 | 712.0 | 736.4 | 701.8 | 633.4 | 643.4 | 661.7 | 663.0 | 658.5 | 671.4 | 702.0 | 704.6 | 650.7 | 569.1 | 498.7 | 530.0 | 511.5 | 490.9 | 483.2 | 524.2 | 518.0 | 561.6 | 556.0 | 609.4 | 619.1 | 637.2 | 677.1 | 709.0 | 709.6 | 766.1 | 752.8 | 711.5 | 624.3 | 627.5 | 607.3 | 592.5 | 603.4 | 618.3 | 622.6 |
| Net debt | 729.2 | 673.1 | 669.3 | 679.7 | 669.3 | 606.7 | 606.5 | 631.3 | 637.5 | 629.6 | 639.4 | 665.5 | 680.6 | 629.8 | 522.6 | 473.4 | 497.8 | 485.8 | ||||||||||||||||||||||
| Working Capital | 897.8 | 817.9 | 839.4 | 815.0 | 769.5 | 691.2 | 702.3 | 717.2 | 724.0 | 700.3 | 721.3 | 746.0 | 725.2 | 662.6 | 625.3 | 557.6 | 569.0 | 508.8 | ||||||||||||||||||||||
| Book Value | 1,218.9 | 1,193.5 | 1,180.2 | 1,157.1 | 1,095.0 | 1,061.0 | 1,080.5 | 1,057.8 | 1,063.9 | 1,053.3 | 1,057.7 | 1,054.3 | 1,028.2 | 999.6 | 954.5 | 959.0 | 961.7 | 938.4 | ||||||||||||||||||||||
| Tangible Book Value | 772.6 | 743.7 | 730.3 | 705.2 | 659.4 | 637.3 | 642.2 | 628.0 | 631.7 | 617.1 | 624.7 | 614.2 | 590.4 | 565.3 | 549.7 | 541.4 | 531.9 | |||||||||||||||||||||||
| 50.1 |
| 56.1 |
| 52.0 |
| 48.6 |
| 43.7 |
| 40.5 |
| 38.8 |
| 40.0 |
| 43.2 |
| 47.0 |
| 50.3 |
| 44.9 |
| 40.2 |
| 53.9 |
| 45.0 |
| 43.2 |
| 43.2 |
| 48.2 |
| 51.4 |
| 51.0 |
| 37.8 |
| 42.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 783.4 |
| 741.2 |
| 739.0 |
| 708.1 |
| 737.2 |
| 741.6 |
| 752.5 |
| 738.3 |
| 764.7 |
| 788.2 |
| 792.4 |
| 812.1 |
| 826.3 |
| 822.9 |
| 834.9 |
| 825.8 |
| 761.9 |
| 733.5 |
| 754.3 |
| 726.7 |
| 699.7 |
| 717.1 |
| 761.2 |
| 749.4 |
| 647.9 |
| 644.4 |
| 639.3 |
| 635.7 |
| 627.7 |
| 604.5 |
| 602.5 |
| 571.6 |
| 569.7 |
| 614.3 |
| 612.0 |
| 598.5 |
| 587.0 |
| 611.6 |
| 601.0 |
| 601.9 |
| 582.9 |
| 585.8 |
| 575.4 |
| 560.1 |
| 545.5 |
| 565.0 |
| 555.4 |
| 445.3 |
| 446.5 |
| 437.8 |
| 442.0 |
| 442.1 |
| 445.5 |
| 429.5 |
| 423.3 |
| 423.0 |
| 437.2 |
| 469.8 |
| 481.2 |
| 486.0 |
| 491.1 |
| 492.2 |
| 488.8 |
| 502.0 |
| 498.5 |
| 484.8 |
| 480.0 |
| 478.6 |
| 476.5 |
| 478.4 |
| 468.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.5 |
| 418.5 |
| 416.9 |
| 423.3 |
| 412.6 |
| 404.0 |
| 400.5 |
| 407.0 |
| 406.1 |
| 415.2 |
| 413.7 |
| 416.2 |
| 423.0 |
| 409.0 |
| 425.3 |
| 409.0 |
| 407.1 |
| 400.4 |
| 387.9 |
| 383.6 |
| 397.8 |
| 397.7 |
| 15.0 |
| 15.2 |
| 10.7 |
| 10.5 |
| 10.9 |
| 10.9 |
| 11.1 |
| 11.5 |
| 11.8 |
| 16.9 |
| 17.7 |
| 18.3 |
| 18.9 |
| 12.8 |
| 9.1 |
| 7.7 |
| 7.2 |
| 7.7 |
| 7.8 |
| 7.9 |
| 8.1 |
| 8.5 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 21.2 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 25.9 |
| 28.1 |
| 25.5 |
| 29.7 |
| 23.9 |
| 13.8 |
| 10.7 |
| 15.0 |
| 10.9 |
| 11.1 |
| 8.7 |
| 9.2 |
| 10.9 |
| 11.3 |
| 11.0 |
| 7.9 |
| 18.1 |
| 13.1 |
| 6.8 |
| 12.1 |
| 17.3 |
| 18.7 |
| 93.0 |
| 88.1 |
| 90.4 |
| 88.8 |
| 89.9 |
| 84.6 |
| 82.8 |
| 82.4 |
| 80.9 |
| 82.6 |
| 88.3 |
| 87.9 |
| 66.8 |
| 67.2 |
| 67.5 |
| 67.4 |
| 68.3 |
| 66.9 |
| 70.3 |
| 70.3 |
| 70.5 |
| 72.4 |
| 71.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,788.6 |
| 1,745.5 |
| 1,728.4 |
| 1,697.7 |
| 1,721.0 |
| 1,740.9 |
| 1,713.9 |
| 1,673.3 |
| 1,692.8 |
| 1,740.2 |
| 1,778.6 |
| 1,825.5 |
| 1,840.9 |
| 1,824.9 |
| 1,840.9 |
| 1,811.5 |
| 1,775.4 |
| 1,724.3 |
| 1,738.9 |
| 1,698.3 |
| 1,651.2 |
| 1,667.9 |
| 1,735.6 |
| 1,714.0 |
| - |
| - |
| - |
| - |
| 24.5 |
| 18.3 |
| 20.1 |
| 20.6 |
| 20.2 |
| 20.3 |
| 20.1 |
| 20.0 |
| 20.1 |
| 20.0 |
| 20.2 |
| 20.1 |
| 20.1 |
| 20.4 |
| 20.3 |
| 20.6 |
| 21.4 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.1 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.6 |
| 1.9 |
| 2.2 |
| 26.1 |
| 24.8 |
| 19.7 |
| 18.7 |
| 21.2 |
| 20.8 |
| 20.3 |
| 23.4 |
| 22.2 |
| 22.5 |
| 21.6 |
| 23.6 |
| 25.7 |
| 22.8 |
| 19.6 |
| 26.5 |
| 25.8 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.9 |
| 214.4 |
| 232.3 |
| 224.4 |
| 196.4 |
| 198.8 |
| 216.0 |
| 212.0 |
| 213.2 |
| 200.6 |
| 201.4 |
| 192.2 |
| 194.7 |
| 197.5 |
| 214.7 |
| 194.2 |
| 198.7 |
| 203.2 |
| 216.3 |
| 210.2 |
| 188.5 |
| 191.1 |
| 213.7 |
| 224.4 |
| 215.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 13.1 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 13.1 |
| 13.4 |
| 13.3 |
| 13.4 |
| 14.9 |
| 14.5 |
| 14.5 |
| 15.1 |
| 28.2 |
| 30.0 |
| 31.1 |
| 29.0 |
| 24.6 |
| 31.7 |
| 17.7 |
| 18.7 |
| 12.0 |
| 11.2 |
| 11.4 |
| 9.7 |
| 7.2 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.9 |
| 28.8 |
| 30.4 |
| 30.5 |
| 29.8 |
| 30.2 |
| 26.5 |
| 21.1 |
| 20.2 |
| 17.8 |
| 20.6 |
| 22.3 |
| 21.8 |
| 8.6 |
| 7.8 |
| 10.0 |
| 13.7 |
| 13.5 |
| 8.4 |
| 6.8 |
| 6.3 |
| 6.1 |
| 7.8 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 826.9 |
| 807.1 |
| 789.0 |
| 753.5 |
| 795.4 |
| 806.5 |
| 817.2 |
| 812.5 |
| 850.2 |
| 858.6 |
| 881.9 |
| 928.0 |
| 963.1 |
| 965.0 |
| 994.7 |
| 995.1 |
| 947.9 |
| 872.0 |
| 859.3 |
| 814.6 |
| 801.4 |
| 832.1 |
| 857.2 |
| 851.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,630.7 |
| 1,620.7 |
| 1,603.2 |
| 1,593.8 |
| 1,578.7 |
| 1,570.0 |
| 1,553.6 |
| 1,539.5 |
| 1,536.1 |
| 1,569.6 |
| 1,552.9 |
| 1,533.8 |
| 1,516.2 |
| 1,497.2 |
| 1,464.0 |
| 1,438.8 |
| 1,414.5 |
| 1,415.4 |
| 1,396.3 |
| 1,378.8 |
| 1,378.9 |
| 1,360.9 |
| 1,337.3 |
| (203.2) |
| (174.9) |
| (174.6) |
| (171.2) |
| (155.9) |
| (174.2) |
| (159.1) |
| (186.4) |
| (204.7) |
| (207.4) |
| (163.0) |
| (181.3) |
| (163.5) |
| (166.3) |
| (165.6) |
| (161.3) |
| (162.1) |
| (125.5) |
| (149.3) |
| (148.6) |
| (161.0) |
| (189.4) |
| (213.5) |
| (178.3) |
| (175.4) |
| 623.8 |
| 614.4 |
| 604.0 |
| 593.5 |
| 593.5 |
| 593.5 |
| 594.0 |
| 595.3 |
| 595.3 |
| 595.3 |
| 595.7 |
| 597.8 |
| 597.8 |
| 593.8 |
| 594.4 |
| 525.4 |
| 505.1 |
| 467.5 |
| 453.6 |
| 442.8 |
| 424.2 |
| 417.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 961.7 |
| 938.4 |
| 939.4 |
| 944.3 |
| 925.6 |
| 934.3 |
| 896.8 |
| 860.7 |
| 842.7 |
| 881.6 |
| 896.7 |
| 897.5 |
| 877.7 |
| 859.9 |
| 846.2 |
| 816.4 |
| 827.5 |
| 852.3 |
| 879.5 |
| 883.7 |
| 849.8 |
| 835.7 |
| 878.4 |
| 862.3 |
| 939.4 |
| 944.3 |
| 925.6 |
| 934.3 |
| 896.8 |
| 860.7 |
| 842.7 |
| 881.6 |
| 896.7 |
| 897.5 |
| 877.7 |
| 859.9 |
| 846.2 |
| 816.4 |
| 827.5 |
| 852.3 |
| 879.5 |
| 883.7 |
| 849.8 |
| 835.7 |
| 878.4 |
| 862.3 |
| 458.0 |
| 449.9 |
| 496.2 |
| 493.2 |
| 534.7 |
| 535.1 |
| 586.4 |
| 598.0 |
| 602.8 |
| 647.2 |
| 675.1 |
| 677.7 |
| 729.3 |
| 721.9 |
| 681.1 |
| 594.9 |
| 602.8 |
| 581.3 |
| 563.4 |
| 577.5 |
| 594.8 |
| 602.4 |
| 514.6 |
| 511.7 |
| 538.4 |
| 525.6 |
| 540.5 |
| 525.1 |
| 564.1 |
| 586.8 |
| 600.2 |
| 617.4 |
| 628.8 |
| 608.2 |
| 640.7 |
| 627.2 |
| 558.7 |
| 517.2 |
| 544.1 |
| 538.1 |
| 508.6 |
| 503.4 |
| 536.8 |
| 533.8 |
| 939.4 |
| 944.3 |
| 925.6 |
| 934.3 |
| 896.8 |
| 860.7 |
| 842.7 |
| 881.6 |
| 896.7 |
| 897.5 |
| 877.7 |
| 859.9 |
| 846.2 |
| 816.4 |
| 827.5 |
| 852.3 |
| 879.5 |
| 883.7 |
| 849.8 |
| 835.7 |
| 878.4 |
| 862.3 |
| 503.4 |
| 501.7 |
| 515.1 |
| 498.2 |
| 500.1 |
| 473.4 |
| 445.6 |
| 430.7 |
| 462.7 |
| 473.7 |
| 464.6 |
| 445.7 |
| 424.9 |
| 410.4 |
| 398.3 |
| 394.5 |
| 436.1 |
| 464.7 |
| 475.5 |
| 454.0 |
| 444.0 |
| 472.2 |
| 455.8 |