| (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 | 391.5 | 876.9 | 924.7 | 824.0 | 836.3 | 763.4 | 327.8 | 301.0 | 367.8 | 352.2 | 399.9 | 447.2 | 355.3 | 305.0 | 247.2 | 209.9 | 169.0 | 96.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 61.0 | 0.0 | 9.6 | 52.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 452.5 | 876.9 | 934.3 | 876.0 | 836.3 | 763.4 | 327.8 | 301.0 | 367.8 | 352.2 | 399.9 | 447.2 | 355.3 | 305.0 | 247.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 130.3 | 142.4 | 163.9 | 322.1 | 228.3 | 195.3 | 230.0 | 289.1 | 255.2 | 252.6 | 324.6 | 195.1 | 148.5 | 104.1 | 93.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 139.5 | 114.0 | 137.2 | 169.7 | 82.0 | 102.0 | 158.7 | 131.2 | 131.4 | 146.4 | 140.2 | 82.3 | 49.9 | 31.7 | 28.9 | 18.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 211.4 | 207.3 | 198.9 | 185.7 | 222.2 | 215.5 | 236.1 | 245.2 | 220.6 | 200.0 | 190.8 | 130.3 | 93.3 | 58.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 98.5 | 87.5 | 45.8 | 141.8 | 97.6 | 60.6 | 98.3 | 156.9 | 135.8 | 172.8 | 188.5 | 97.1 | 83.7 | 55.2 | 44.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 834.8 | 966.9 | 972.0 | 975.7 | 394.4 | 100.0 | - | - | 202.0 | 216.7 | 231.1 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 834.8 | 972.9 | 978.0 | 981.7 | 394.4 | 100.0 | - | - | 217.0 | 235.5 | 242.4 | - | - | - | - | - | ||
| (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 | 404.4 | 437.4 | 459.9 | 391.5 | 360.4 | 596.1 | 853.6 | 876.9 | 828.1 | 846.1 | 801.3 | - | 898.0 | 818.8 | 867.8 | |||||||||||||||||||||||||
| - |
| 209.9 |
| 169.0 |
| 96.2 |
| 101.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 29.6 | 29.0 | 36.6 | 35.6 | 33.1 | 16.9 | 14.6 | 18.2 | 37.6 | 28.9 | 51.3 | 17.9 | 6.7 | 5.4 | 4.4 | 4.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 751.9 | 1,162.3 | 1,272.0 | 1,403.4 | 1,179.7 | 1,077.6 | 731.1 | 739.5 | 792.0 | 780.1 | 916.0 | 742.5 | 560.4 | 446.2 | 374.2 | 334.5 | - | - |
| 55.7 |
| 46.1 |
| - |
| - |
| Accumulated Depreciation | 139.3 | 131.8 | 132.5 | 122.8 | 131.0 | 131.2 | 133.1 | 127.4 | 106.8 | 87.3 | 67.4 | 49.5 | 35.3 | 33.1 | 29.4 | 20.3 | - | - |
| Property,Plant & Equipment Net | 72.1 | 75.5 | 66.4 | 62.9 | 91.2 | 84.3 | 103.0 | 117.8 | 113.8 | 112.7 | 123.4 | 80.8 | 58.0 | 24.9 | 26.2 | 25.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 872.3 | 816.4 | 816.4 | 806.6 | 570.0 | 360.8 | 372.8 | 372.8 | 206.8 | 206.8 | 206.8 | 61.0 | 20.7 | 19.0 | 1.9 | 1.9 | - | - |
| Intangible Assets | 262.2 | 288.4 | 298.5 | 390.0 | 301.5 | 93.4 | 144.8 | 219.2 | 101.0 | 160.3 | 235.4 | 82.1 | 13.1 | 12.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 45.2 | 46.8 | 49.0 | 61.2 | 31.7 | 21.0 | 27.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 23.1 | 14.7 | 0.9 | 5.0 | 13.4 | 13.7 | 16.5 | 12.6 | - | - |
| Other Non-Current Assets | 217.1 | 136.8 | 41.1 | 134.0 | 52.7 | 77.7 | 58.1 | 50.5 | 53.1 | 40.3 | 37.8 | 53.9 | 22.0 | 23.3 | 28.0 | 24.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,584.4 | 2,825.0 | 2,611.4 | 2,858.1 | 2,226.8 | 1,693.8 | 1,409.8 | 1,499.8 | 1,266.7 | 1,300.2 | 1,519.4 | 1,020.3 | 691.3 | 541.5 | 456.2 | 414.7 | - | - |
| 65.6 |
| - |
| - |
| Short Term Debt | - | 6.0 | 6.0 | 6.0 | - | - | - | - | 15.0 | 18.8 | 11.3 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.3 | 11.5 | 9.0 | 7.6 | 9.3 | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 172.4 | 183.7 | 45.9 | 90.6 | 76.4 | 59.5 | 30.4 | 25.4 | 31.9 | 39.9 | 35.9 | 30.7 | 23.7 | 12.6 | 13.2 | 11.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 270.9 | 277.2 | 260.1 | 463.4 | 786.7 | 244.1 | 253.9 | 283.8 | 310.4 | 350.8 | 446.7 | 254.4 | 149.6 | 105.6 | 92.8 | 106.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 35.8 | 37.9 | 42.4 | 51.5 | 24.0 | 14.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 27.9 | 39.1 | 52.6 | 27.1 | - | - | - | - | 9.0 | 33.9 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 83.8 | 114.1 | 93.5 | 152.6 | 78.5 | 44.0 | 30.3 | 36.0 | 14.1 | 12.5 | 14.6 | 12.0 | 17.5 | 36.8 | 21.1 | 19.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,189.5 | 1,358.2 | 1,368.0 | 1,591.7 | 1,259.6 | 874.7 | 752.5 | 770.5 | 526.5 | 595.2 | 726.3 | 319.1 | 169.4 | 144.6 | 116.2 | 128.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,189.9 | 1,237.7 | 1,112.1 | 1,038.5 | 781.0 | 701.4 | 583.5 | 606.4 | 714.1 | 665.3 | 593.1 | 482.7 | 436.0 | 337.1 | 282.9 | 219.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | 0.0 | (1.8) | 0.0 | - | - | 1.5 | 1.5 | 3.3 | 7.8 | 8.5 | 6.8 | 2.0 | 2.5 | 1.5 | - | - |
| Treasury Stock | - | 878.0 | 878.0 | 694.5 | 1,205.4 | 1,222.6 | 1,192.4 | 1,073.9 | 980.3 | 892.3 | 651.7 | 530.4 | 460.2 | 413.9 | 352.1 | 281.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,394.9 | 1,466.8 | 1,243.4 | 1,266.4 | 967.2 | 819.1 | 656.4 | 729.3 | 740.2 | 705.0 | 793.1 | 701.2 | 521.9 | 396.9 | 340.0 | 286.5 | 222.6 | 121.2 |
| Total Equity | 1,394.9 | 1,466.8 | 1,243.4 | 1,266.4 | 967.2 | 819.1 | 656.4 | 729.3 | 740.2 | 705.0 | 793.1 | 701.2 | 521.9 | 396.9 | 340.0 | 286.5 | 222.6 | 121.2 |
| - |
| - |
| Net debt | 382.3 | 96.0 | 43.7 | 105.7 | (441.9) | (663.4) | - | - | (150.8) | (116.7) | (157.5) | - | - | - | - | - | - | - |
| Working Capital | 481.0 | 885.1 | 1,011.9 | 940.0 | 393.0 | 833.5 | 477.2 | 455.7 | 481.6 | 429.3 | 469.3 | 488.1 | 410.8 | 340.6 | 281.4 | 228.5 | - | - |
| Book Value | 1,394.9 | 1,466.8 | 1,243.4 | 1,266.4 | 967.2 | 819.1 | 656.4 | 729.3 | 740.2 | 705.0 | 793.1 | 701.2 | 521.9 | 396.9 | 340.0 | 286.5 | 222.6 | 121.2 |
| Tangible Book Value | 260.4 | 362.0 | 128.5 | 69.8 | 95.7 | 364.9 | 138.8 | 137.3 | 432.4 | 337.9 | 350.9 | 558.1 | 488.1 | 365.1 | 338.1 | 284.6 | - | - |
| 824.0 |
| 690.3 |
| 502.8 |
| 347.3 |
| - |
| 756.2 |
| 309.9 |
| 180.2 |
| 763.4 |
| - |
| - |
| - |
| - |
| 323.8 |
| 283.0 |
| 263.3 |
| 301.0 |
| 283.4 |
| 252.2 |
| 199.7 |
| 367.8 |
| 329.1 |
| 347.2 |
| 301.4 |
| 352.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 61.0 | 61.0 | - | - | 0.0 | 0.5 | 2.6 | 23.1 | - | 35.9 | 40.1 | 44.0 | 52.0 | 64.6 | 71.1 | - | - | - | 7.0 | 63.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 404.4 | 437.4 | 459.9 | 452.5 | 421.4 | 596.1 | 853.6 | 876.9 | 828.6 | 848.7 | 824.4 | - | 933.9 | 858.9 | 911.8 | 876.0 | 754.9 | 573.9 | 347.3 | - | 756.2 | 316.9 | 243.9 | 763.4 | - | - | - | - | 323.8 | 283.0 | 263.3 | 301.0 | 283.4 | 252.2 | 199.7 | 367.8 | 329.1 | 347.2 | 301.4 | 352.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 162.5 | 132.7 | 119.5 | 130.3 | 132.0 | 146.5 | 135.8 | 142.4 | 144.7 | 126.6 | 111.2 | - | 218.2 | 255.0 | 284.1 | 322.1 | 298.3 | 312.2 | 269.7 | - | 233.7 | 249.3 | 227.8 | 195.3 | - | - | - | - | 266.8 | 326.0 | 332.6 | 289.1 | 258.2 | 236.4 | 253.6 | - | 246.6 | 259.7 | 239.5 | 252.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 161.3 | 158.0 | 143.1 | 139.5 | 132.9 | 119.5 | 119.6 | 114.0 | 114.1 | 125.1 | 131.7 | - | 147.8 | 177.5 | 179.4 | 169.7 | 145.9 | 133.3 | 88.7 | - | 69.3 | 73.1 | 114.6 | 102.0 | - | - | - | - | 153.1 | 145.7 | 161.2 | 131.2 | 108.5 | 140.6 | 179.6 | - | 157.0 | 159.7 | 152.9 | 146.4 |
| Prepaid Expenses | 27.2 | 42.9 | 26.5 | 29.6 | 26.3 | 28.4 | 30.9 | 29.0 | 35.1 | 47.0 | 41.3 | - | 34.4 | 32.6 | 36.5 | 35.6 | 48.1 | 55.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 755.4 | 771.0 | 749.0 | 751.9 | 712.6 | 890.5 | 1,139.9 | 1,162.3 | 1,122.5 | 1,147.4 | 1,108.6 | - | 1,334.3 | 1,324.0 | 1,411.8 | 1,403.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 135.3 | 128.7 | 127.7 | 122.8 | 125.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 82.5 | 83.1 | 77.4 | 72.1 | 71.0 | 75.3 | 79.5 | 75.5 | 74.0 | 71.0 | 67.4 | - | 69.0 | 65.9 | 63.4 | 62.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 872.3 | 872.3 | 872.3 | 872.3 | 872.3 | 819.9 | 816.4 | 816.4 | 816.4 | 816.4 | 816.4 | 816.4 | 816.4 | 816.4 | 806.6 | 806.6 | 814.5 | 826.6 | ||||||||||||||||||||||
| Intangible Assets | 209.6 | 235.5 | 269.5 | 262.2 | 296.3 | 242.0 | 263.8 | 288.4 | 252.2 | 270.4 | 288.7 | - | 331.4 | 333.7 | 357.0 | 390.0 | 409.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 39.4 | 42.9 | 42.4 | 45.2 | 44.4 | 45.8 | 47.2 | 46.8 | 45.9 | 45.9 | 47.8 | - | 51.2 | 53.0 | 58.0 | 61.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 178.8 | 183.4 | 196.4 | 217.1 | 213.1 | 131.3 | 133.2 | 136.8 | 228.7 | 222.2 | 219.8 | - | 112.4 | 132.3 | 128.0 | 134.0 | 163.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 38.3 | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,522.4 | 2,563.3 | 2,577.1 | 2,584.4 | 2,554.3 | 2,527.5 | 2,791.2 | 2,825.0 | 2,539.7 | 2,573.3 | 2,548.7 | - | 2,714.7 | 2,725.3 | 2,824.8 | 2,858.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 77.7 | 95.7 | 92.5 | 98.5 | 90.0 | 84.0 | 83.3 | 87.5 | 70.9 | 83.0 | 63.9 | - | 60.8 | 82.7 | 125.0 | 141.8 | 135.6 | 134.5 | 109.7 | - | 106.9 | 74.4 | 77.2 | 60.6 | - | - | - | - | 117.9 | 172.6 | 175.4 | 156.9 | 132.1 | 119.7 | 126.3 | - | 172.5 | 168.7 | 153.8 | 172.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.6 | 11.4 | 11.3 | 12.3 | 11.6 | 11.3 | 11.1 | 11.5 | 9.5 | 9.3 | 9.0 | - | 9.4 | 7.8 | 7.4 | 7.6 | ||||||||||||||||||||||||
| Accrued Expenses | 170.5 | 167.7 | 169.5 | 172.4 | 110.8 | 114.6 | 136.4 | 156.3 | 98.8 | 103.9 | 103.0 | - | 93.7 | 113.1 | 128.2 | 145.3 | 80.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 248.2 | 263.4 | 262.0 | 270.9 | 247.5 | 229.8 | 253.9 | 277.2 | 210.9 | 253.3 | 245.5 | - | 268.9 | 299.3 | 365.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 836.7 | 836.0 | 835.4 | 834.8 | 834.2 | 832.5 | 965.9 | 966.9 | 967.7 | 968.7 | 969.6 | - | 972.9 | 973.9 | 974.8 | 975.7 | 982.6 | 983.5 | 394.5 | - | 394.4 | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | 206.2 | 209.7 | 213.2 | 216.7 |
| Operating Lease Liabilities Non-Current | 32.1 | 34.4 | 33.5 | 35.8 | 35.6 | 37.1 | 38.6 | 37.9 | 39.3 | 39.7 | 40.9 | - | 44.0 | 45.3 | 48.7 | 51.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 78.8 | 80.1 | 79.1 | 83.8 | 85.6 | 89.1 | 104.1 | 114.1 | 125.7 | 131.0 | 129.3 | - | 151.8 | 151.7 | 159.6 | 152.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,163.7 | 1,179.5 | 1,176.5 | 1,189.5 | 1,167.3 | 1,151.4 | 1,323.9 | 1,358.2 | 1,304.3 | 1,353.0 | 1,344.4 | - | 1,393.6 | 1,424.9 | 1,499.7 | 1,591.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,146.5 | 1,154.5 | 1,169.3 | 1,189.9 | 1,194.6 | 1,216.4 | 1,214.6 | 1,237.7 | 1,029.4 | 1,047.5 | 1,056.5 | - | 1,135.5 | 1,125.1 | 1,103.1 | 1,038.5 | 955.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.1 | - | (1.1) | (1.5) | (1.9) | (1.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 878.0 | 878.0 | 878.0 | - | 794.6 | 769.0 | 707.9 | 694.5 | 694.5 | 694.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,358.7 | 1,383.8 | 1,400.6 | 1,394.9 | 1,387.0 | 1,376.1 | 1,467.3 | 1,466.8 | 1,235.4 | 1,220.3 | 1,204.3 | - | 1,321.1 | 1,300.4 | 1,325.1 | 1,266.4 | ||||||||||||||||||||||||
| Total Equity | 1,358.7 | 1,383.8 | 1,400.6 | 1,394.9 | 1,387.0 | 1,376.1 | 1,467.3 | 1,466.8 | 1,235.4 | 1,220.3 | 1,204.3 | - | 1,321.1 | 1,300.4 | 1,325.1 | 1,266.4 | 1,157.7 | 1,063.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 836.7 | 836.0 | 835.4 | 834.8 | 834.2 | 832.5 | 965.9 | 966.9 | 967.7 | 968.7 | 969.6 | - | 972.9 | 973.9 | 974.8 | 975.7 | 982.6 | 983.5 | 394.5 | - | 394.4 | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | 221.2 | 224.7 | 228.2 | 235.5 |
| Net debt | 432.3 | 398.6 | 375.5 | 382.3 | 412.8 | 236.4 | 112.3 | 90.0 | 139.1 | 120.0 | 145.2 | - | 39.0 | 115.0 | 63.0 | 99.7 | 227.7 | 409.6 | ||||||||||||||||||||||
| Working Capital | 507.2 | 507.6 | 487.0 | 481.0 | 465.1 | 660.7 | 886.0 | 885.1 | 911.6 | 894.1 | 863.1 | - | 1,065.4 | 1,024.7 | 1,046.5 | 940.0 | 854.2 | 709.5 | ||||||||||||||||||||||
| Book Value | 1,358.7 | 1,383.8 | 1,400.6 | 1,394.9 | 1,387.0 | 1,376.1 | 1,467.3 | 1,466.8 | 1,235.4 | 1,220.3 | 1,204.3 | - | 1,321.1 | 1,300.4 | 1,325.1 | 1,266.4 | 1,157.7 | 1,063.9 | ||||||||||||||||||||||
| Tangible Book Value | 276.8 | 276.0 | 258.8 | 260.4 | 218.4 | 314.2 | 387.1 | 362.0 | 166.8 | 133.5 | 99.2 | - | 173.3 | 150.3 | 161.5 | 69.8 | (66.3) | |||||||||||||||||||||||
| 43.7 |
| - |
| 31.6 |
| 32.3 |
| 33.7 |
| 16.9 |
| - |
| - |
| - |
| - |
| 23.2 |
| 35.1 |
| 31.9 |
| 18.2 |
| 16.0 |
| 18.3 |
| 16.5 |
| - |
| 61.7 |
| 38.6 |
| 32.2 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,247.2 |
| 1,074.7 |
| 749.4 |
| - |
| 1,090.8 |
| 671.6 |
| 620.0 |
| 1,077.6 |
| - |
| - |
| - |
| - |
| 766.9 |
| 789.8 |
| 789.0 |
| 739.5 |
| 666.1 |
| 647.5 |
| 649.4 |
| - |
| 794.4 |
| 805.2 |
| 726.0 |
| 780.1 |
| 119.3 |
| 136.2 |
| - |
| 134.2 |
| 129.0 |
| 135.1 |
| 131.2 |
| - |
| - |
| - |
| - |
| 137.7 |
| 130.4 |
| 129.5 |
| 127.4 |
| 129.1 |
| 122.5 |
| 118.0 |
| - |
| 103.7 |
| 95.4 |
| 93.2 |
| 87.3 |
| 63.1 |
| 56.9 |
| 92.1 |
| - |
| 95.3 |
| 93.6 |
| 90.5 |
| 84.3 |
| - |
| - |
| - |
| - |
| 104.8 |
| 106.0 |
| 110.9 |
| 117.8 |
| 118.7 |
| 118.8 |
| 119.6 |
| - |
| 113.2 |
| 115.1 |
| 109.4 |
| 112.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 570.0 |
| 570.0 |
| 569.0 |
| 568.6 |
| 570.9 |
| 360.8 |
| - |
| - |
| - |
| - |
| 372.8 |
| 372.8 |
| 372.8 |
| 372.8 |
| 404.2 |
| 368.3 |
| 364.1 |
| 206.8 |
| 206.8 |
| 206.8 |
| 206.8 |
| 206.8 |
| 447.6 |
| 276.3 |
| - |
| 327.1 |
| 354.6 |
| 386.2 |
| 93.4 |
| - |
| - |
| - |
| - |
| 163.1 |
| 181.2 |
| 199.2 |
| 219.2 |
| 209.4 |
| 263.5 |
| 286.7 |
| - |
| 115.1 |
| 129.1 |
| 143.6 |
| 160.3 |
| 63.3 |
| 44.0 |
| 35.9 |
| - |
| 35.1 |
| 37.2 |
| 38.7 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.8 |
| 94.4 |
| - |
| 98.8 |
| 103.8 |
| 107.3 |
| 77.7 |
| - |
| - |
| - |
| - |
| 61.0 |
| 49.8 |
| 52.9 |
| 50.5 |
| 45.3 |
| 39.9 |
| 57.3 |
| - |
| 39.2 |
| 46.3 |
| 55.4 |
| 40.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,698.0 |
| 2,567.4 |
| 1,782.2 |
| - |
| 2,181.0 |
| 1,792.2 |
| 1,774.9 |
| 1,693.8 |
| - |
| - |
| - |
| - |
| 1,468.6 |
| 1,499.6 |
| 1,524.8 |
| 1,499.8 |
| 1,443.7 |
| 1,438.0 |
| 1,477.1 |
| - |
| 1,268.7 |
| 1,302.5 |
| 1,241.2 |
| 1,300.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 15.0 |
| 15.0 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 9.5 |
| 8.9 |
| - |
| 9.7 |
| 10.5 |
| 9.2 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.4 |
| 64.0 |
| - |
| 59.8 |
| 37.5 |
| 60.5 |
| 59.5 |
| - |
| - |
| - |
| - |
| 22.1 |
| 23.2 |
| 23.8 |
| 25.4 |
| 18.2 |
| 28.1 |
| 21.0 |
| - |
| 29.1 |
| 33.8 |
| 30.7 |
| 39.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 463.4 |
| 393.0 |
| 365.2 |
| 303.5 |
| - |
| 276.1 |
| 225.5 |
| 257.5 |
| 244.1 |
| - |
| - |
| - |
| - |
| 240.1 |
| 299.3 |
| 325.7 |
| 283.8 |
| 266.9 |
| 274.6 |
| 276.5 |
| - |
| 348.5 |
| 328.9 |
| 304.9 |
| 350.8 |
| 54.6 |
| 35.2 |
| 28.0 |
| - |
| 26.9 |
| 28.9 |
| 29.7 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 7.8 |
| - |
| - |
| 0.9 |
| 4.2 |
| 5.2 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.7 |
| 154.8 |
| 82.8 |
| - |
| 77.0 |
| 82.6 |
| 87.3 |
| 44.0 |
| - |
| - |
| - |
| - |
| 38.0 |
| 36.7 |
| 33.9 |
| 36.0 |
| 28.3 |
| 28.2 |
| 16.7 |
| - |
| 14.0 |
| 13.9 |
| 12.7 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,540.3 |
| 1,503.5 |
| 780.8 |
| - |
| 1,248.4 |
| 904.2 |
| 936.2 |
| 874.7 |
| - |
| - |
| - |
| - |
| 741.9 |
| 795.4 |
| 814.7 |
| 770.5 |
| 747.8 |
| 752.8 |
| 731.3 |
| - |
| 569.6 |
| 562.2 |
| 542.4 |
| 595.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 890.7 |
| 821.2 |
| - |
| 762.0 |
| 748.2 |
| 698.6 |
| 701.4 |
| - |
| - |
| - |
| - |
| 629.7 |
| 623.0 |
| 610.2 |
| 606.4 |
| 607.9 |
| 621.6 |
| 704.0 |
| - |
| 696.3 |
| 691.8 |
| 669.0 |
| 665.3 |
| (1.3) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| 1.5 |
| 1.5 |
| 3.0 |
| 3.3 |
| 694.5 |
| - |
| 1,222.6 |
| 1,222.6 |
| 1,222.6 |
| 1,222.6 |
| - |
| - |
| - |
| - |
| 1,151.2 |
| 1,151.2 |
| 1,113.3 |
| 1,073.9 |
| 1,073.9 |
| 1,073.9 |
| 1,073.9 |
| - |
| 980.3 |
| 917.3 |
| 917.3 |
| 892.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,157.7 |
| 1,063.9 |
| 1,001.4 |
| - |
| 932.6 |
| 888.0 |
| 838.7 |
| 819.1 |
| 712.9 |
| 691.3 |
| 654.8 |
| 657.3 |
| 726.7 |
| 704.2 |
| 710.1 |
| 729.3 |
| 695.9 |
| 685.2 |
| 745.8 |
| - |
| 699.1 |
| 740.3 |
| 698.8 |
| 705.0 |
| 1,001.4 |
| - |
| 932.6 |
| 888.0 |
| 838.7 |
| 819.1 |
| 712.9 |
| 691.3 |
| 654.8 |
| 657.3 |
| 726.7 |
| 704.2 |
| 710.1 |
| 729.3 |
| 695.9 |
| 685.2 |
| 745.8 |
| - |
| 699.1 |
| 740.3 |
| 698.8 |
| 705.0 |
| 47.2 |
| - |
| (361.8) |
| (216.9) |
| (143.9) |
| (663.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (107.9) |
| (122.5) |
| (73.2) |
| (116.7) |
| 445.9 |
| - |
| 814.7 |
| 446.1 |
| 362.5 |
| 833.5 |
| - |
| - |
| - |
| - |
| 526.8 |
| 490.5 |
| 463.3 |
| 455.7 |
| 399.2 |
| 372.9 |
| 372.9 |
| - |
| 445.9 |
| 476.3 |
| 421.1 |
| 429.3 |
| 1,001.4 |
| - |
| 932.6 |
| 888.0 |
| 838.7 |
| 819.1 |
| 712.9 |
| 691.3 |
| 654.8 |
| 657.3 |
| 726.7 |
| 704.2 |
| 710.1 |
| 729.3 |
| 695.9 |
| 685.2 |
| 745.8 |
| - |
| 699.1 |
| 740.3 |
| 698.8 |
| 705.0 |
| (210.3) |
| 155.1 |
| - |
| 36.5 |
| (35.2) |
| (118.4) |
| 364.9 |
| - |
| - |
| - |
| - |
| 190.8 |
| 150.2 |
| 138.1 |
| 137.3 |
| 82.3 |
| 53.4 |
| 95.0 |
| - |
| 377.2 |
| 404.4 |
| 348.4 |
| 337.9 |