| (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 | - | - | - | - | - | - | - | 289.1 | 310.3 | 273.6 | 126.3 | 314.9 | 183.0 | 125.9 | 80.9 | 177.4 | 187.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 289.1 | 310.3 | 273.6 | 126.3 | 314.9 | 183.0 | 125.9 | 80.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 378.2 | 459.7 | 407.4 | 290.0 | 252.8 | 223.1 | 220.5 | 185.1 | 176.0 | 157.9 | 171.2 | 151.5 | 147.5 | 144.2 | 142.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 920.8 | 1,038.9 | 1,087.8 | 1,051.1 | 738.2 | 652.4 | 651.7 | 358.3 | 329.0 | 307.0 | 334.5 | 274.6 | 240.1 | 251.1 | 223.0 | 194.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,636.6 | 1,577.0 | 1,541.0 | 1,416.5 | 1,292.1 | 1,240.2 | 1,141.7 | 929.0 | 885.6 | 838.0 | 804.6 | 760.2 | 721.5 | 683.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 367.6 | 452.7 | 430.0 | 578.7 | 503.1 | 364.0 | 319.2 | 256.6 | 211.8 | 174.7 | 152.0 | 124.3 | 136.2 | 124.8 | 118.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 921.5 | 911.8 | 1,031.5 | 990.8 | 691.2 | 691.3 | 620.9 | 312.5 | 305.6 | 328.5 | 354.8 | 347.3 | 223.5 | 223.5 | 225.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 97.9 | 101.5 | 103.8 | 104.0 | 105.2 | 107.6 | 106.7 | 105.6 | 106.9 | 108.4 | 109.3 | 55.7 | 56.8 | 58.3 | 59.2 | 31.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 921.5 | 921.8 | 1,031.5 | 990.8 | 691.2 | 791.1 | 700.8 | 312.5 | 331.9 | 351.0 | 378.0 | 354.0 | 223.5 | 225.3 | 227.2 | 225.5 | |||
| (in millions of USD) | Q3 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 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 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 99.4 |
| 62.0 |
| - |
| - |
| - |
| 177.4 |
| 187.8 |
| 99.4 |
| 62.0 |
| 128.4 |
| 134.6 |
| - |
| - |
| 176.3 |
| - |
| - |
| Prepaid Expenses | 65.1 | 66.8 | 110.5 | 103.4 | 35.1 | 34.2 | 50.6 | 54.1 | 37.6 | 35.2 | 34.8 | 33.6 | 33.3 | 24.4 | 18.3 | 10.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,705.1 | 1,764.9 | 1,798.8 | 1,675.4 | 1,489.2 | 1,427.6 | 1,122.9 | 894.6 | 859.9 | 779.0 | 672.6 | 824.0 | 653.3 | 612.1 | 532.9 | 585.0 | 582.1 | - | - |
| 654.7 |
| 594.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,020.8 | 932.2 | 899.3 | 844.8 | 804.4 | 772.2 | 704.4 | 657.5 | 650.4 | 616.0 | 579.6 | 555.0 | 536.4 | 502.6 | 463.5 | 420.7 | - | - | - |
| Property,Plant & Equipment Net | 615.8 | 644.8 | 641.7 | 571.7 | 487.7 | 467.9 | 437.3 | 271.5 | 235.2 | 222.0 | 225.0 | 205.2 | 185.1 | 180.5 | 191.1 | 173.4 | 166.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 450.9 | 450.3 | 450.8 | 583.3 | 421.7 | 424.1 | 362.3 | 225.3 | 205.0 | 194.8 | 195.5 | 91.9 | 91.9 | 92.0 | 92.0 | 86.4 | 86.4 | - | - |
| Intangible Assets | 390.3 | 498.7 | 540.1 | 585.8 | 420.0 | 408.3 | 352.4 | 105.6 | 103.7 | 108.1 | 119.0 | 23.8 | 28.3 | 32.1 | 35.5 | 23.0 | 23.3 | - | - |
| Operating Lease Right Of Use Assets | 114.7 | 114.5 | 125.3 | 76.1 | 67.0 | 78.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 105.8 | 45.0 | 14.2 | 5.3 | 5.8 | 6.5 | 6.3 | 38.3 | 64.1 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 15.2 | 15.4 | 22.8 | 19.1 | 24.0 | 20.3 | 25.3 | 35.7 | 25.8 | 23.4 | 24.9 | 21.4 | 18.2 | 18.5 | 19.1 | 17.9 | 10.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,438.8 | 3,582.8 | 3,644.3 | 3,556.0 | 2,936.1 | 2,853.2 | 2,330.5 | 1,571.0 | 1,493.8 | 1,384.6 | 1,300.4 | 1,192.4 | 1,002.7 | 935.2 | 870.7 | 885.6 | 872.7 | - | - |
| 125.1 |
| 91.1 |
| - |
| - |
| Short Term Debt | 0.0 | 10.0 | 0.0 | 0.0 | 0.0 | 99.9 | 79.9 | 0.0 | 26.3 | 22.5 | 23.1 | 6.6 | - | 1.9 | 2.0 | 2.0 | 3.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.3 | 20.3 | 19.5 | 15.7 | 14.3 | 15.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 96.7 | 58.6 | 98.7 | 101.4 | 108.5 | 58.8 | 76.9 | 50.9 | 58.6 | 52.1 | 56.3 | 59.7 | 53.5 | 51.6 | 53.7 | 58.7 | 47.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 912.4 | 976.0 | 948.6 | 1,063.6 | 937.0 | 855.8 | 757.0 | 532.6 | 521.8 | 463.8 | 443.7 | 400.4 | 388.8 | 378.1 | 359.1 | 368.3 | 316.8 | - | - |
| 223.6 |
| 225.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 100.3 | 99.1 | 112.1 | 63.6 | 55.8 | 66.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 24.9 | 24.8 | 11.8 | 11.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.8 | 0.5 | 0.4 | 44.3 | 50.4 | 70.4 | 50.6 | 1.4 | 1.7 | 0.0 | 0.0 | - | 6.0 | 2.3 | 1.4 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 50.5 | 43.5 | 40.8 | 42.0 | 50.6 | 54.3 | 42.5 | 55.5 | 22.8 | 30.4 | 31.6 | 25.0 | 14.8 | 7.8 | 7.7 | 7.0 | 7.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,985.5 | 2,030.9 | 2,133.4 | 2,204.3 | 1,785.0 | 1,738.4 | 1,471.0 | 902.1 | 876.7 | 834.5 | 838.3 | 783.7 | 644.0 | 622.8 | 603.9 | 609.8 | 557.5 | - | - |
| 33.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,390.5 | 1,496.4 | 1,444.1 | 1,280.8 | 1,071.9 | 1,041.5 | 784.9 | 587.3 | 534.3 | 480.0 | 382.7 | 368.8 | 314.5 | 264.1 | 214.4 | 253.5 | 291.2 | - | - |
| Accumulated Other Comprehensive Income | (35.1) | (46.0) | (37.0) | (33.1) | (26.0) | (34.3) | (32.0) | (23.9) | (24.1) | (38.4) | (29.8) | (15.7) | (12.6) | (10.0) | (6.8) | (9.1) | (9.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 1,243.7 | 1,163.7 | 1,081.1 | 1,012.5 | 984.6 | 876.6 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,453.3 | 1,551.9 | 1,510.9 | 1,351.7 | 1,151.1 | 1,114.8 | 859.6 | 668.9 | 617.1 | 550.0 | 462.2 | 408.7 | 358.7 | 312.4 | 266.8 | 275.8 | 315.2 | 364.7 | 370.4 |
| Total Equity | 1,453.3 | 1,551.9 | 1,510.9 | 1,351.7 | 1,151.1 | 1,114.8 | 859.6 | 668.9 | 617.1 | 550.0 | 462.2 | 408.7 | 358.7 | 312.4 | 266.8 | 275.8 | 315.2 | 364.7 | 370.4 |
| 228.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 23.4 | 21.6 | 77.4 | 251.7 | 39.1 | 40.6 | 99.5 | 146.3 | 48.2 | 41.0 | - | - |
| Working Capital | 792.7 | 788.9 | 850.2 | 611.8 | 552.2 | 571.9 | 365.9 | 362.0 | 338.1 | 315.2 | 228.9 | 423.6 | 264.4 | 234.0 | 173.8 | 216.7 | 265.3 | - | - |
| Book Value | 1,453.3 | 1,551.9 | 1,510.9 | 1,351.7 | 1,151.1 | 1,114.8 | 859.6 | 668.9 | 617.1 | 550.0 | 462.2 | 408.7 | 358.7 | 312.4 | 266.8 | 275.8 | 315.2 | 364.7 | 370.4 |
| Tangible Book Value | 612.1 | 602.9 | 520.0 | 182.6 | 309.4 | 282.4 | 145.0 | 338.0 | 308.3 | 247.2 | 147.6 | 293.0 | 238.5 | 188.3 | 139.2 | 166.4 | 205.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.1 |
| 250.0 |
| 250.9 |
| 206.1 |
| 219.7 |
| 310.3 |
| 265.2 |
| 158.9 |
| 273.6 |
| 277.2 |
| 174.6 |
| 118.1 |
| 126.3 |
| 110.3 |
| 82.9 |
| 314.9 |
| 129.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 180.1 | 250.0 | 250.9 | 206.1 | 219.7 | 310.3 | 265.2 | 158.9 | 273.6 | 277.2 | 174.6 | 118.1 | 126.3 | 110.3 | 82.9 | 314.9 | 129.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 575.1 | 486.1 | 378.2 | 602.5 | 494.3 | 532.3 | 623.1 | 489.1 | 390.7 | 462.0 | 377.3 | 332.7 | 350.7 | 439.3 | 366.3 | 310.3 | 301.2 | 391.2 | 306.9 | 261.1 | 294.7 | 321.2 | 268.8 | 428.6 | 225.5 | 219.5 | 329.6 | 198.7 | 183.1 | 328.5 | 183.9 | 163.3 | 202.4 | 329.8 | 190.3 | 177.0 | 227.8 | 205.3 | 158.2 | 313.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 923.4 | 983.7 | 920.8 | 1,119.8 | 1,143.1 | 1,082.0 | 1,105.0 | 1,177.1 | 1,112.7 | 1,127.5 | 1,131.4 | 1,051.1 | 939.3 | 891.7 | 832.1 | 738.2 | 665.6 | 628.8 | 675.3 | 652.4 | 656.2 | 739.0 | 651.7 | 611.3 | 416.7 | 364.5 | 394.8 | 439.3 | 329.0 | 341.6 | 402.1 | 307.0 | 327.1 | 369.1 | 422.0 | 334.5 | 350.2 | 364.4 | 274.6 | 302.5 |
| Prepaid Expenses | 81.3 | 77.7 | 65.1 | 80.1 | 87.5 | 78.5 | 102.3 | 101.8 | 80.5 | 86.0 | 75.0 | 103.3 | 82.9 | 69.4 | 46.0 | 35.1 | 43.6 | 41.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,760.2 | 1,736.5 | 1,705.1 | 1,978.9 | 1,896.2 | 1,913.9 | 2,019.2 | 1,966.5 | 1,731.8 | 1,826.8 | 1,757.7 | 1,675.4 | 1,604.4 | 1,663.7 | 1,437.3 | 1,489.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,668.4 | 1,670.7 | 1,636.6 | 1,605.8 | 1,588.9 | 1,598.8 | 1,580.6 | 1,562.6 | 1,527.4 | 1,490.0 | 1,450.5 | 1,416.5 | 1,378.2 | 1,347.1 | 1,328.1 | 1,292.1 | 1,281.5 | 1,263.9 | 1,249.2 | 1,240.2 | 1,212.2 | 1,151.6 | 1,141.7 | 1,109.0 | 950.6 | 915.7 | 901.8 | 883.5 | 885.6 | 874.9 | 855.8 | 838.0 | 833.7 | 824.2 | 811.2 | 804.6 | 802.3 | 777.1 | 760.2 | 752.0 |
| Accumulated Depreciation | 1,045.4 | 1,034.2 | 1,020.8 | 970.0 | 951.1 | 963.1 | 942.8 | 923.4 | 902.4 | 884.2 | 866.4 | 844.8 | 846.4 | 834.7 | 820.5 | 804.4 | 824.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 623.0 | 636.5 | 615.8 | 635.8 | 637.8 | 635.7 | 637.8 | 639.2 | 625.0 | 605.8 | 584.1 | 571.7 | 531.8 | 512.4 | 507.5 | 487.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 591.0 | 592.1 | 450.9 | 450.8 | 449.8 | 450.2 | 450.7 | 451.2 | 451.3 | 584.6 | 584.6 | 583.3 | 583.8 | 581.3 | 576.9 | 421.7 | 422.0 | 422.3 | ||||||||||||||||||||||
| Intangible Assets | 433.8 | 445.7 | 390.3 | 487.3 | 490.6 | 512.4 | 522.7 | 531.5 | 549.2 | 568.4 | 577.1 | 585.8 | 595.1 | 589.6 | 600.8 | 420.0 | 426.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 115.7 | 118.5 | 114.7 | 110.9 | 113.0 | 113.2 | 117.3 | 121.8 | 116.6 | 71.9 | 74.6 | 76.1 | 73.3 | 75.5 | 78.3 | 67.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 120.7 | 118.2 | 105.8 | 58.6 | 46.2 | 38.3 | 31.0 | 20.3 | 41.7 | 11.3 | 11.7 | 5.3 | 1.0 | 1.9 | 3.9 | 5.8 | 6.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 17.2 | 14.4 | 15.2 | 14.6 | 15.1 | 21.3 | 21.8 | 22.2 | 21.8 | 19.4 | 19.4 | 19.1 | 19.1 | 24.0 | 24.1 | 24.0 | 18.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,706.6 | 3,702.5 | 3,438.8 | 3,788.1 | 3,696.7 | 3,731.4 | 3,852.2 | 3,801.1 | 3,585.9 | 3,741.4 | 3,654.9 | 3,556.0 | 3,439.9 | 3,479.3 | 3,253.0 | 2,936.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 551.8 | 437.0 | 367.6 | 516.0 | 447.1 | 437.8 | 512.4 | 421.8 | 407.4 | 514.8 | 475.2 | 578.6 | 487.0 | 566.8 | 474.5 | 503.1 | 411.4 | 421.7 | 364.4 | 364.0 | 268.7 | 348.0 | 319.2 | 391.7 | 281.5 | 229.0 | 303.9 | 266.6 | 211.8 | 273.6 | 232.4 | 174.7 | 172.2 | 260.5 | 211.2 | 152.0 | 169.9 | 195.6 | 124.3 | 236.0 |
| Short Term Debt | 0.0 | 10.0 | 0.0 | 20.0 | 15.0 | 25.3 | 13.5 | 6.8 | 0.0 | 0.0 | 0.0 | 0.0 | 65.0 | 100.0 | 100.0 | 0.0 | 104.2 | 100.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.2 | 21.5 | 19.3 | 18.5 | 19.7 | 19.7 | 19.6 | 18.8 | 17.8 | 15.9 | 16.0 | 15.7 | 15.7 | 15.7 | 15.8 | 14.3 | ||||||||||||||||||||||||
| Accrued Expenses | 559.2 | 560.0 | 525.5 | 536.7 | 511.3 | 501.6 | 503.2 | 474.5 | 482.3 | 493.3 | 496.8 | 469.2 | 443.6 | 428.2 | 395.7 | 419.6 | 427.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,131.2 | 1,028.5 | 912.4 | 1,091.2 | 993.1 | 984.4 | 1,048.7 | 921.9 | 907.5 | 1,024.0 | 988.0 | 1,063.6 | 1,011.3 | 1,110.7 | 986.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,016.8 | 1,061.7 | 921.5 | 1,077.1 | 1,091.9 | 966.6 | 1,003.3 | 1,179.8 | 1,061.3 | 1,041.2 | 1,091.0 | 990.8 | 990.6 | 991.0 | 991.4 | 691.2 | 587.3 | 591.5 | 691.4 | 691.3 | 782.0 | 601.0 | 620.9 | 721.1 | 312.6 | 312.5 | 299.3 | 302.5 | 305.6 | 312.0 | 315.3 | 328.5 | 331.6 | 334.8 | 338.0 | 354.8 | 358.1 | 364.7 | 347.3 | 223.9 |
| Operating Lease Liabilities Non-Current | 100.0 | 102.1 | 100.3 | 96.2 | 98.3 | 99.1 | 103.2 | 108.4 | 101.2 | 58.0 | 60.7 | 63.6 | 60.9 | 63.1 | 65.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 19.9 | 20.0 | 0.8 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.1 | 18.5 | 31.4 | 44.3 | 50.3 | 50.3 | 50.4 | 50.4 | 74.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 70.6 | 71.0 | 50.5 | 46.4 | 45.3 | 44.5 | 45.2 | 42.7 | 38.7 | 39.7 | 39.6 | 42.0 | 40.2 | 40.7 | 39.9 | 50.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,338.5 | 2,283.3 | 1,985.5 | 2,311.5 | 2,229.1 | 2,095.0 | 2,200.8 | 2,253.2 | 2,108.8 | 2,181.4 | 2,210.7 | 2,204.3 | 2,153.3 | 2,255.8 | 2,133.5 | 1,785.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 96.9 | 97.9 | 99.0 | 100.3 | 103.1 | 104.0 | 104.0 | 103.8 | 104.1 | 104.3 | 104.0 | 104.2 | 104.6 | 104.5 | 105.2 | 106.4 | 107.0 | 107.6 | 107.6 | 107.3 | 107.0 | 106.7 | 106.4 | 105.7 | 105.3 | 105.5 | 106.4 | 106.9 | 107.9 | 107.6 | 108.4 | 109.3 | 109.5 | 109.0 | 54.7 | 54.8 | 55.6 | 55.7 | 55.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,386.2 | 1,339.6 | 1,390.5 | 1,419.6 | 1,414.5 | 1,576.2 | 1,583.2 | 1,478.9 | 1,403.9 | 1,485.1 | 1,368.5 | 1,280.9 | 1,213.6 | 1,146.8 | 1,040.6 | 1,071.9 | 1,157.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (19.1) | (17.3) | (35.1) | (42.0) | (47.2) | (42.9) | (35.8) | (35.0) | (30.6) | (29.2) | (28.6) | (33.1) | (31.1) | (27.8) | (25.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,368.1 | 1,419.2 | 1,453.3 | 1,476.6 | 1,467.6 | 1,636.4 | 1,651.4 | 1,547.9 | 1,477.1 | 1,560.0 | 1,444.2 | 1,351.7 | 1,286.6 | 1,223.5 | 1,119.5 | 1,151.1 | ||||||||||||||||||||||||
| Total Equity | 1,368.1 | 1,419.2 | 1,453.3 | 1,476.6 | 1,467.6 | 1,636.4 | 1,651.4 | 1,547.9 | 1,477.1 | 1,560.0 | 1,444.2 | 1,351.7 | 1,286.6 | 1,223.5 | 1,119.5 | 1,151.1 | 1,237.2 | 1,229.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,016.8 | 1,071.7 | 921.5 | 1,097.1 | 1,106.9 | 991.9 | 1,016.8 | 1,186.6 | 1,061.3 | 1,041.2 | 1,091.0 | 990.8 | 1,055.6 | 1,091.0 | 1,091.4 | 691.2 | 691.6 | 691.5 | 701.3 | 791.1 | 890.9 | 714.9 | 700.8 | 811.1 | 312.6 | 312.5 | 312.3 | 315.5 | 331.9 | 335.1 | 338.3 | 351.0 | 354.3 | 358.1 | 361.4 | 378.0 | 381.3 | 385.0 | 354.0 | 224.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 629.0 | 708.0 | 792.7 | 887.7 | 903.1 | 929.5 | 970.5 | 1,044.6 | 824.3 | 802.8 | 769.7 | 611.7 | 593.1 | 552.9 | 451.2 | 552.2 | 587.3 | 570.6 | ||||||||||||||||||||||
| Book Value | 1,368.1 | 1,419.2 | 1,453.3 | 1,476.6 | 1,467.6 | 1,636.4 | 1,651.4 | 1,547.9 | 1,477.1 | 1,560.0 | 1,444.2 | 1,351.7 | 1,286.6 | 1,223.5 | 1,119.5 | 1,151.1 | 1,237.2 | 1,229.4 | ||||||||||||||||||||||
| Tangible Book Value | 343.3 | 381.4 | 612.1 | 538.5 | 527.2 | 673.8 | 678.0 | 565.2 | 476.6 | 407.0 | 282.5 | 182.6 | 107.7 | 52.6 | (58.2) | 309.4 | 388.7 | |||||||||||||||||||||||
| 41.2 |
| 34.2 |
| 39.2 |
| 51.4 |
| 50.6 |
| 50.3 |
| 41.8 |
| 38.2 |
| 47.8 |
| 43.0 |
| 37.6 |
| 41.3 |
| 36.5 |
| 35.2 |
| 39.7 |
| 36.7 |
| 37.0 |
| 34.8 |
| 39.7 |
| 41.1 |
| 33.6 |
| 29.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,545.8 |
| 1,559.5 |
| 1,456.7 |
| 1,427.6 |
| 1,384.2 |
| 1,220.5 |
| 1,122.9 |
| 1,270.3 |
| 933.9 |
| 873.0 |
| 978.2 |
| 900.8 |
| 859.9 |
| 976.6 |
| 781.3 |
| 779.0 |
| 846.4 |
| 910.2 |
| 767.5 |
| 710.7 |
| 771.4 |
| 734.1 |
| 824.0 |
| 814.4 |
| 810.3 |
| 792.1 |
| 772.2 |
| 754.3 |
| 720.4 |
| 704.4 |
| 683.6 |
| 671.4 |
| 666.2 |
| 656.4 |
| 649.0 |
| 650.4 |
| 650.6 |
| 628.9 |
| 616.0 |
| 612.8 |
| 602.1 |
| 589.7 |
| 579.6 |
| 582.0 |
| 562.3 |
| 555.0 |
| 559.3 |
| 457.0 |
| 453.5 |
| 457.1 |
| 467.9 |
| 457.9 |
| 431.3 |
| 437.3 |
| 425.4 |
| 279.3 |
| 249.5 |
| 245.3 |
| 234.4 |
| 235.2 |
| 224.3 |
| 226.9 |
| 222.0 |
| 220.9 |
| 222.1 |
| 221.5 |
| 225.0 |
| 220.3 |
| 214.8 |
| 205.2 |
| 192.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.2 |
| 424.1 |
| 424.2 |
| 362.1 |
| 362.3 |
| 372.3 |
| 227.1 |
| 225.4 |
| 225.7 |
| 206.0 |
| 205.0 |
| 201.9 |
| 201.2 |
| 194.8 |
| 195.0 |
| 195.4 |
| 195.2 |
| 195.5 |
| 194.7 |
| 194.9 |
| 91.9 |
| 91.8 |
| 432.9 |
| 410.6 |
| 408.3 |
| 413.3 |
| 347.6 |
| 352.4 |
| 333.2 |
| 104.0 |
| 107.7 |
| 109.7 |
| 102.4 |
| 103.7 |
| 108.3 |
| 110.8 |
| 108.1 |
| 110.8 |
| 113.6 |
| 116.1 |
| 119.0 |
| 121.8 |
| 128.7 |
| 23.8 |
| 26.7 |
| 72.2 |
| 73.8 |
| 75.5 |
| 78.8 |
| 81.6 |
| 73.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 9.7 |
| 6.5 |
| 9.8 |
| 6.2 |
| 6.3 |
| 4.5 |
| 39.6 |
| 43.6 |
| 43.0 |
| 44.8 |
| 64.1 |
| 57.1 |
| 56.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| 20.4 |
| 20.3 |
| 20.2 |
| 25.3 |
| 25.3 |
| 30.2 |
| 13.5 |
| 35.6 |
| 33.7 |
| 28.4 |
| 25.8 |
| 30.6 |
| 25.8 |
| 23.4 |
| 26.1 |
| 30.0 |
| 24.4 |
| 24.9 |
| 25.3 |
| 24.0 |
| 21.4 |
| 27.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,968.0 |
| 2,996.1 |
| 2,875.1 |
| 2,853.2 |
| 2,813.9 |
| 2,491.6 |
| 2,330.5 |
| 2,466.0 |
| 1,622.8 |
| 1,534.8 |
| 1,635.7 |
| 1,516.8 |
| 1,493.8 |
| 1,598.8 |
| 1,402.9 |
| 1,384.6 |
| 1,464.4 |
| 1,539.7 |
| 1,390.7 |
| 1,303.7 |
| 1,360.0 |
| 1,322.2 |
| 1,192.4 |
| 1,179.2 |
| 10.0 |
| 99.9 |
| 108.9 |
| 113.9 |
| 79.9 |
| 90.0 |
| 0.0 |
| 0.0 |
| 13.0 |
| 13.0 |
| 26.3 |
| 23.1 |
| 23.0 |
| 22.5 |
| 22.6 |
| 23.3 |
| 23.4 |
| 23.1 |
| 23.3 |
| 20.3 |
| 6.6 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 15.6 |
| 15.4 |
| 15.4 |
| 15.2 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 451.6 |
| 429.8 |
| 376.5 |
| 404.3 |
| 348.0 |
| 357.8 |
| 360.1 |
| 283.5 |
| 282.6 |
| 335.5 |
| 292.9 |
| 283.8 |
| 324.9 |
| 263.7 |
| 266.7 |
| 318.6 |
| 316.8 |
| 262.9 |
| 268.4 |
| 300.6 |
| 245.3 |
| 248.7 |
| 302.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 937.0 |
| 958.4 |
| 988.9 |
| 819.5 |
| 855.8 |
| 797.1 |
| 824.3 |
| 757.0 |
| 841.8 |
| 565.0 |
| 511.7 |
| 652.4 |
| 572.5 |
| 521.8 |
| 622.4 |
| 519.1 |
| 463.8 |
| 513.4 |
| 600.6 |
| 550.4 |
| 443.7 |
| 499.0 |
| 508.2 |
| 400.4 |
| 538.6 |
| 55.8 |
| 60.0 |
| 61.3 |
| 63.5 |
| 66.6 |
| 69.8 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.1 |
| 24.7 |
| 24.7 |
| 24.8 |
| 24.9 |
| 25.2 |
| 11.8 |
| 12.0 |
| 11.6 |
| 11.2 |
| 11.4 |
| 11.3 |
| - |
| - |
| - |
| 74.4 |
| 72.0 |
| 70.4 |
| 71.3 |
| 50.7 |
| 50.6 |
| 50.7 |
| 1.4 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.7 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.7 |
| 50.5 |
| 49.1 |
| 54.3 |
| 39.6 |
| 41.5 |
| 42.5 |
| 47.2 |
| 49.5 |
| 58.6 |
| 58.9 |
| 59.2 |
| 22.8 |
| 31.7 |
| 30.3 |
| 30.4 |
| 29.6 |
| 30.1 |
| 31.1 |
| 31.6 |
| 26.4 |
| 24.6 |
| 25.0 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,730.9 |
| 1,766.7 |
| 1,695.4 |
| 1,738.4 |
| 1,759.8 |
| 1,579.6 |
| 1,471.0 |
| 1,660.7 |
| 928.4 |
| 884.5 |
| 1,012.4 |
| 936.0 |
| 876.7 |
| 991.0 |
| 889.9 |
| 834.5 |
| 886.6 |
| 977.0 |
| 930.7 |
| 841.5 |
| 894.8 |
| 908.3 |
| 783.7 |
| 793.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,151.8 |
| 1,104.3 |
| 1,041.5 |
| 981.3 |
| 837.2 |
| 784.9 |
| 724.0 |
| 613.2 |
| 568.4 |
| 538.5 |
| 490.4 |
| 534.3 |
| 535.6 |
| 443.6 |
| 480.0 |
| 505.1 |
| 484.6 |
| 386.7 |
| 437.4 |
| 439.1 |
| 379.2 |
| 368.8 |
| 340.5 |
| (26.0) |
| (26.7) |
| (29.4) |
| (32.2) |
| (34.3) |
| (34.6) |
| (32.1) |
| (32.0) |
| (25.1) |
| (24.5) |
| (23.4) |
| (20.6) |
| (16.0) |
| (24.1) |
| (35.8) |
| (38.1) |
| (38.4) |
| (36.6) |
| (31.5) |
| (35.7) |
| (29.8) |
| (28.7) |
| (21.1) |
| (15.7) |
| (10.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,237.2 |
| 1,229.4 |
| 1,179.7 |
| 1,114.8 |
| 1,054.0 |
| 912.1 |
| 859.6 |
| 805.3 |
| 694.4 |
| 650.2 |
| 623.3 |
| 580.8 |
| 617.1 |
| 607.8 |
| 513.0 |
| 550.0 |
| 577.9 |
| 562.6 |
| 459.9 |
| 462.2 |
| 465.2 |
| 413.8 |
| 408.7 |
| 385.6 |
| 1,179.7 |
| 1,114.8 |
| 1,054.0 |
| 912.1 |
| 859.6 |
| 805.3 |
| 694.4 |
| 650.2 |
| 623.3 |
| 580.8 |
| 617.1 |
| 607.8 |
| 513.0 |
| 550.0 |
| 577.9 |
| 562.6 |
| 459.9 |
| 462.2 |
| 465.2 |
| 413.8 |
| 408.7 |
| 385.6 |
| - |
| - |
| - |
| - |
| 631.0 |
| 62.6 |
| 61.6 |
| 106.2 |
| 95.7 |
| 21.6 |
| 69.9 |
| 179.4 |
| 77.4 |
| 77.0 |
| 183.5 |
| 243.2 |
| 251.7 |
| 271.0 |
| 302.1 |
| 39.1 |
| 94.1 |
| 637.2 |
| 571.9 |
| 587.1 |
| 396.2 |
| 365.9 |
| 428.5 |
| 369.0 |
| 361.3 |
| 325.8 |
| 328.4 |
| 338.1 |
| 354.1 |
| 262.2 |
| 315.2 |
| 333.0 |
| 309.6 |
| 217.0 |
| 266.9 |
| 272.4 |
| 225.9 |
| 423.6 |
| 275.7 |
| 1,179.7 |
| 1,114.8 |
| 1,054.0 |
| 912.1 |
| 859.6 |
| 805.3 |
| 694.4 |
| 650.2 |
| 623.3 |
| 580.8 |
| 617.1 |
| 607.8 |
| 513.0 |
| 550.0 |
| 577.9 |
| 562.6 |
| 459.9 |
| 462.2 |
| 465.2 |
| 413.8 |
| 408.7 |
| 385.6 |
| 374.2 |
| 347.0 |
| 282.4 |
| 216.5 |
| 202.3 |
| 145.0 |
| 99.8 |
| 363.3 |
| 317.2 |
| 287.9 |
| 272.5 |
| 308.3 |
| 297.6 |
| 201.0 |
| 247.2 |
| 272.0 |
| 253.7 |
| 148.6 |
| 147.6 |
| 148.6 |
| 90.2 |
| 293.0 |
| 267.0 |