| (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 | 311.8 | 313.9 | 307.0 | 358.8 | 466.5 | 200.3 | 162.5 | 144.1 | 68.3 | 52.5 | 50.1 | 79.0 | 60.4 | 54.3 | 52.2 | 34.7 | 29.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 311.8 | 313.9 | 307.0 | 358.8 | 466.5 | 200.3 | 162.5 | 144.1 | 68.3 | 52.5 | 50.1 | 79.0 | 60.4 | 54.3 | 52.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 208.8 | 241.1 | 180.8 | 253.7 | 250.1 | 145.5 | 112.7 | 107.0 | 90.2 | 74.7 | 59.1 | 61.8 | 67.5 | 50.1 | 41.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 390.9 | 381.0 | 374.5 | 443.9 | 379.2 | 180.4 | 172.4 | 186.1 | 236.8 | 103.9 | 72.7 | 56.9 | 63.9 | 54.0 | 55.5 | 59.3 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 52.7 | 45.9 | 35.5 | 30.5 | 28.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 194.9 | 212.5 | 192.9 | 253.5 | 332.9 | 121.3 | 133.1 | 99.0 | 173.5 | 71.2 | 39.7 | 48.9 | 54.0 | 23.5 | 29.5 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 481.4 | 499.7 | - | 485.3 | 565.4 | 276.9 | 301.9 | - | - | - | - | 38.6 | 17.4 | 26.9 | 21.8 | 24.5 | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 108.8 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 481.4 | 499.7 | - | 485.3 | 565.4 | 276.9 | 301.9 | - | - | - | - | 38.6 | 17.4 | 26.9 | 21.8 | 24.5 | |
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 323.5 | 311.8 | 314.1 | 327.4 | 317.6 | 313.9 | 318.2 | 319.5 | 293.0 | 307.0 | 342.0 | 320.8 | 322.1 | 358.8 | 453.5 | |||||||||||||||||||||||||
| 34.7 |
| 29.6 |
| 54.6 |
| - |
| - |
| Prepaid Expenses | 48.2 | 34.1 | 30.9 | 42.4 | 41.3 | 18.9 | 19.4 | 25.7 | 12.1 | 6.5 | 8.2 | 7.0 | 4.6 | 3.9 | 3.4 | 3.0 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 959.7 | 970.1 | 893.2 | 1,098.8 | 1,137.1 | 545.1 | 467.0 | 462.9 | 407.4 | 237.5 | 190.1 | 208.4 | 200.5 | 165.1 | 154.1 | 151.8 | - |
| 29.0 |
| - |
| - |
| Accumulated Depreciation | 243.0 | 214.0 | 170.3 | 146.0 | 116.0 | 84.0 | 56.7 | 42.5 | 38.9 | 33.8 | 28.6 | 24.7 | 22.0 | 19.2 | 19.0 | - | - |
| Property,Plant & Equipment Net | 324.6 | 325.9 | 328.3 | 279.6 | 242.3 | 159.2 | 145.3 | 143.5 | 32.2 | 18.9 | 17.3 | 10.8 | 8.5 | 9.3 | 10.0 | 9.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 114.2 | 265.3 | 265.2 | 248.8 | 270.0 | 171.1 | 171.1 | 150.2 | 85.2 | 85.2 | 85.2 | 55.9 | 55.9 | 56.7 | - | - | - |
| Intangible Assets | 156.8 | 184.9 | 215.3 | 187.9 | 245.7 | 160.5 | 180.3 | 193.5 | 31.6 | 37.0 | 42.8 | 16.8 | 21.7 | 27.7 | 9.0 | 9.0 | - |
| Operating Lease Right Of Use Assets | 157.2 | 161.0 | 151.7 | 99.0 | 83.4 | 37.8 | 34.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.5 | 3.1 | 3.1 | 36.0 | 37.6 | 23.5 | 15.5 | 10.2 | 5.0 | 1.4 | - | 3.4 | 5.3 | 6.6 | 4.8 | 0.2 | - |
| Other Non-Current Assets | 13.0 | 9.6 | 10.9 | 10.8 | 9.3 | 5.3 | 5.2 | 5.2 | 1.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,729.0 | 1,919.9 | 1,867.7 | 1,960.9 | 1,867.7 | 1,102.5 | 1,019.3 | 965.5 | 563.4 | 380.7 | 336.2 | 296.1 | 292.5 | 265.9 | 178.3 | 170.3 | - |
| 46.0 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 20.2 | 18.6 | 18.1 | 17.1 | 17.3 | 11.7 | 13.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 51.1 | 50.1 | 47.7 | 52.5 | 46.8 | 34.5 | 24.8 | 15.8 | 10.8 | 7.9 | 6.5 | 5.3 | 5.7 | 4.6 | 2.8 | 3.7 | - |
| Other Current Liabilities | 24.6 | 38.4 | 33.7 | 45.3 | 50.0 | 26.3 | 30.7 | 14.8 | 10.7 | 4.5 | 4.7 | 2.1 | 2.4 | 2.4 | 0.7 | 0.5 | - |
| Total Current Liabilities | 300.7 | 335.6 | 310.0 | 389.2 | 469.1 | 201.2 | 210.6 | 139.3 | 207.3 | 101.1 | 64.2 | 66.2 | 100.0 | 79.2 | 36.7 | 55.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 156.6 | 149.2 | 143.0 | 80.3 | 65.9 | 31.1 | 28.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 13.8 | 16.1 | 19.0 | 52.2 | 54.9 | 33.6 | 25.2 | 15.8 | 10.0 | 9.9 | 5.0 | 0.1 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.8 | 6.7 | 37.3 | 9.2 | 12.9 | 23.8 | 18.8 | 27.8 | 5.9 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 944.9 | 984.1 | 970.5 | 1,023.9 | 1,132.7 | 551.3 | 566.8 | 514.5 | 263.1 | 164.6 | 135.2 | 107.6 | 120.6 | 109.1 | 61.0 | 82.8 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 153.1 | 147.9 | 143.2 | - | - | - |
| Retained Earnings | 189.2 | 370.4 | 346.7 | 377.8 | 337.4 | 217.9 | 140.3 | 149.7 | 113.1 | 38.0 | 28.0 | 38.7 | 27.4 | 16.9 | 11.8 | (12.0) | - |
| Accumulated Other Comprehensive Income | (8.6) | (10.3) | (4.4) | (5.4) | (0.2) | 5.1 | (1.3) | (0.6) | 1.8 | (0.4) | (0.0) | - | - | - | - | - | - |
| Treasury Stock | - | - | 45.0 | 15.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | - |
| Minority Interest | 73.1 | 62.2 | 58.3 | 49.1 | 43.8 | 18.6 | 15.8 | 14.7 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 711.0 | 873.6 | 838.9 | 887.9 | 848.9 | 532.6 | 436.7 | 436.3 | 300.3 | 216.1 | 200.9 | 188.6 | 171.9 | 156.8 | 117.3 | 87.5 | 78.4 |
| Total Equity | 784.1 | 935.8 | 897.2 | 937.0 | 892.7 | 551.2 | 452.5 | 451.0 | 300.3 | 216.1 | 200.9 | 188.6 | 171.9 | 156.8 | 117.3 | 87.5 | 78.4 |
| - |
| Net debt | 169.6 | 185.8 | - | 126.5 | 98.9 | 76.6 | 139.4 | - | - | - | - | (40.4) | (43.0) | (27.4) | (30.4) | (10.1) | - |
| Working Capital | 659.0 | 634.5 | 583.2 | 709.6 | 668.0 | 343.9 | 256.4 | 323.6 | 200.1 | 136.4 | 125.9 | 142.3 | 100.4 | 85.9 | 117.4 | 96.7 | - |
| Book Value | 711.0 | 873.6 | 838.9 | 887.9 | 848.9 | 532.6 | 436.7 | 436.3 | 300.3 | 216.1 | 200.9 | 188.6 | 171.9 | 156.8 | 117.3 | 87.5 | 78.4 |
| Tangible Book Value | 440.0 | 423.4 | 358.4 | 451.2 | 333.2 | 201.0 | 85.3 | 92.6 | 183.5 | 93.9 | 72.9 | 115.8 | 94.3 | 72.4 | 108.3 | 78.5 | - |
| 367.0 |
| - |
| 457.0 |
| 451.4 |
| - |
| - |
| 176.1 |
| 214.4 |
| 208.1 |
| 162.5 |
| 158.7 |
| 168.1 |
| 154.8 |
| 144.1 |
| 160.3 |
| 141.1 |
| 162.4 |
| 68.3 |
| 65.9 |
| 59.5 |
| 54.9 |
| 52.5 |
| 47.3 |
| 44.1 |
| 45.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 323.5 | 311.8 | 314.1 | 327.4 | 317.6 | 313.9 | 318.2 | 319.5 | 293.0 | 307.0 | 342.0 | 320.8 | 322.1 | 358.8 | 453.5 | 367.0 | - | 457.0 | 451.4 | - | - | 176.1 | 214.4 | 208.1 | 162.5 | 158.7 | 168.1 | 154.8 | 144.1 | 160.3 | 141.1 | 162.4 | 68.3 | 65.9 | 59.5 | 54.9 | 52.5 | 47.3 | 44.1 | 45.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 232.8 | 208.8 | 199.5 | 206.7 | 217.9 | 241.1 | 228.1 | 206.9 | 194.5 | 180.8 | 170.5 | 178.6 | 190.3 | 253.7 | 236.0 | 279.3 | - | 232.5 | 210.4 | - | - | 145.5 | 138.9 | 113.2 | 112.7 | 110.4 | 98.3 | 111.0 | 107.0 | 95.1 | 98.6 | 83.7 | 90.2 | 107.7 | 101.9 | 94.8 | - | 65.8 | 73.1 | 66.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 481.9 | 390.9 | 382.2 | 375.6 | 374.6 | 381.0 | 402.6 | 399.9 | 388.1 | 374.5 | 378.3 | 378.3 | 433.0 | 443.9 | 405.1 | 440.3 | - | 324.6 | 302.0 | - | - | 175.3 | 193.8 | 187.0 | 172.4 | 153.5 | 164.1 | 180.3 | 186.1 | 198.6 | 228.6 | 261.8 | 236.8 | 165.3 | 139.7 | 123.0 | - | 89.0 | 90.3 | 82.0 |
| Prepaid Expenses | 59.6 | 48.2 | 45.6 | 46.1 | 37.7 | 34.1 | 36.9 | 34.5 | 33.1 | 30.9 | 35.0 | 37.2 | 35.8 | 42.4 | 41.5 | 36.1 | - | 38.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,097.8 | 959.7 | 941.4 | 955.8 | 947.8 | 970.1 | 985.8 | 960.8 | 908.7 | 893.2 | 925.8 | 935.4 | 981.2 | 1,098.8 | 1,136.1 | 1,122.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.7 | 49.6 | 47.9 |
| Accumulated Depreciation | 252.9 | 243.0 | 233.3 | 226.8 | 213.4 | 214.0 | 204.6 | 192.1 | 181.8 | 170.3 | 161.5 | 162.5 | 154.4 | 146.0 | 138.1 | 124.7 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 319.4 | 324.6 | 329.1 | 336.7 | 328.6 | 325.9 | 327.7 | 326.6 | 329.2 | 328.3 | 308.9 | 306.5 | 289.9 | 279.6 | 242.3 | 250.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 114.2 | 114.2 | 114.2 | 114.2 | 265.3 | 265.3 | 265.3 | 265.2 | 265.2 | 265.2 | 248.8 | 248.8 | 248.8 | 248.8 | 248.8 | 268.5 | - | 263.6 | ||||||||||||||||||||||
| Intangible Assets | 149.9 | 156.8 | 163.7 | 170.6 | 177.6 | 184.9 | 192.4 | 200.0 | 207.6 | 215.3 | 170.9 | 176.5 | 182.0 | 187.9 | 194.8 | 237.6 | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 158.4 | 157.2 | 156.9 | 153.9 | 157.2 | 161.0 | 162.2 | 161.3 | 163.4 | 151.7 | 144.5 | 128.3 | 114.8 | 99.0 | 87.2 | 86.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.6 | 3.5 | 3.1 | 2.8 | 3.5 | 3.1 | 3.6 | 3.1 | 3.3 | 3.1 | 36.5 | 37.0 | 36.6 | 36.0 | 37.3 | 36.6 | - | |||||||||||||||||||||||
| Other Non-Current Assets | 11.9 | 13.0 | 12.1 | 11.6 | 11.0 | 9.6 | 10.5 | 10.3 | 10.2 | 10.9 | 10.1 | 11.2 | 12.6 | 10.8 | 9.5 | 9.3 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,855.2 | 1,729.0 | 1,720.5 | 1,745.6 | 1,891.0 | 1,919.9 | 1,947.5 | 1,927.3 | 1,887.6 | 1,867.7 | 1,845.5 | 1,843.7 | 1,865.9 | 1,960.9 | 1,956.0 | 2,011.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 263.4 | 194.9 | 191.2 | 202.2 | 207.4 | 212.5 | 233.2 | 229.0 | 215.7 | 192.9 | 187.5 | 183.5 | 196.0 | 253.5 | 271.3 | 288.1 | - | 271.3 | 231.0 | - | - | 111.4 | 140.1 | 129.3 | 133.1 | 101.0 | 97.3 | 99.2 | 99.0 | 95.2 | 113.8 | 169.6 | 173.5 | 130.5 | 104.1 | 95.5 | - | 52.0 | 64.7 | 53.0 |
| Short Term Debt | 0.0 | 9.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.5 | 20.2 | 18.6 | 18.6 | 18.6 | 18.6 | 19.0 | 18.7 | 18.3 | 18.1 | 16.5 | 17.6 | 17.4 | 17.1 | 16.1 | 17.3 | ||||||||||||||||||||||||
| Accrued Expenses | 47.2 | 51.1 | 49.6 | 47.6 | 39.7 | 50.1 | 47.9 | 49.2 | 37.1 | 47.7 | 40.8 | 40.0 | 37.8 | 52.5 | 47.5 | 40.8 | - | 52.0 | ||||||||||||||||||||||
| Other Current Liabilities | 26.4 | 24.6 | 24.1 | 33.6 | 37.5 | 38.4 | 42.3 | 38.2 | 41.3 | 33.7 | 31.2 | 35.4 | 39.8 | 45.3 | 52.4 | 51.9 | - | |||||||||||||||||||||||
| Total Current Liabilities | 357.5 | 300.7 | 293.4 | 312.0 | 313.2 | 335.6 | 358.8 | 351.4 | 329.4 | 310.0 | 293.6 | 294.3 | 313.7 | 389.2 | 407.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 601.9 | 467.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 158.0 | 156.6 | 155.1 | 151.4 | 146.9 | 149.2 | 155.6 | 152.4 | 153.4 | 143.0 | 131.0 | 114.5 | 95.6 | 80.3 | 69.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 28.4 | 13.8 | 16.4 | 16.2 | 16.2 | 16.1 | 18.9 | 18.9 | 18.9 | 19.0 | 52.5 | 52.4 | 52.3 | 52.2 | 54.9 | 54.8 | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.3 | 6.8 | 7.8 | 7.8 | 7.0 | 6.7 | 16.0 | 14.6 | 38.6 | 37.3 | 9.2 | 9.2 | 9.3 | 9.2 | 13.4 | 13.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,153.1 | 944.9 | 939.2 | 955.8 | 954.2 | 984.1 | 1,025.1 | 1,015.6 | 998.5 | 970.5 | 950.4 | 937.5 | 940.9 | 1,023.9 | 1,053.9 | 1,085.3 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 171.3 | 189.2 | 192.5 | 203.4 | 365.4 | 370.4 | 354.1 | 356.4 | 337.3 | 346.7 | 350.5 | 365.0 | 374.4 | 377.8 | 349.9 | 365.3 | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.6) | (8.6) | (7.1) | (4.5) | (9.8) | (10.3) | (3.9) | (7.4) | (6.5) | (4.4) | (10.8) | (9.5) | (8.5) | (5.4) | (16.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 39.1 | 39.1 | 29.6 | 15.4 | 3.3 | 3.3 | - | 3.3 | ||||||||||||||||||||||
| Minority Interest | 74.2 | 73.1 | 71.4 | 70.4 | 64.8 | 62.2 | 64.5 | 59.4 | 58.2 | 58.3 | 57.1 | 56.4 | 54.3 | 49.1 | 45.4 | 46.7 | - | |||||||||||||||||||||||
| Total Stockholders Equity | 627.9 | 711.0 | 709.9 | 719.4 | 872.0 | 873.6 | 857.9 | 852.3 | 830.9 | 838.9 | 838.0 | 849.8 | 870.7 | 887.9 | 856.7 | 879.6 | 892.7 | |||||||||||||||||||||||
| Total Equity | 702.1 | 784.1 | 781.3 | 789.8 | 936.8 | 935.8 | 922.4 | 911.7 | 889.1 | 897.2 | 895.1 | 906.2 | 925.0 | 937.0 | 902.1 | 926.3 | 892.7 | 840.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 601.9 | 476.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 278.4 | 165.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 740.3 | 659.0 | 648.0 | 643.8 | 634.6 | 634.5 | 627.0 | 609.4 | 579.3 | 583.2 | 632.2 | 641.1 | 667.5 | 709.6 | 728.7 | 705.1 | - | 641.7 | ||||||||||||||||||||||
| Book Value | 627.9 | 711.0 | 709.9 | 719.4 | 872.0 | 873.6 | 857.9 | 852.3 | 830.9 | 838.9 | 838.0 | 849.8 | 870.7 | 887.9 | 856.7 | 879.6 | 892.7 | 800.0 | ||||||||||||||||||||||
| Tangible Book Value | 363.8 | 440.0 | 432.0 | 434.6 | 429.1 | 423.4 | 400.2 | 387.1 | 358.1 | 358.4 | 418.3 | 424.5 | 439.9 | 451.2 | 413.1 | 373.5 | - | |||||||||||||||||||||||
| 35.5 |
| - |
| - |
| 17.2 |
| 18.7 |
| 19.6 |
| 19.4 |
| 20.3 |
| 24.1 |
| 28.1 |
| 25.7 |
| 30.9 |
| 15.1 |
| 13.2 |
| 12.1 |
| 11.5 |
| 6.8 |
| 6.2 |
| - |
| 6.9 |
| 6.9 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,052.7 |
| 999.3 |
| - |
| - |
| 514.1 |
| 565.8 |
| 527.9 |
| 467.0 |
| 442.9 |
| 454.6 |
| 474.1 |
| 462.9 |
| 484.8 |
| 483.4 |
| 521.0 |
| 407.4 |
| 350.4 |
| 307.9 |
| 279.0 |
| - |
| 209.0 |
| 214.3 |
| 200.7 |
| 105.6 |
| 97.0 |
| - |
| - |
| 75.1 |
| 68.3 |
| 61.9 |
| 56.7 |
| 58.8 |
| 53.6 |
| 47.3 |
| 42.5 |
| 41.2 |
| 41.0 |
| 39.7 |
| 38.9 |
| 37.5 |
| 36.5 |
| 35.1 |
| - |
| 32.9 |
| 31.4 |
| 30.0 |
| - |
| 227.9 |
| 218.3 |
| - |
| - |
| 150.5 |
| 148.1 |
| 143.4 |
| 145.3 |
| 143.7 |
| 144.5 |
| 141.1 |
| 143.5 |
| 133.7 |
| 38.8 |
| 36.8 |
| 32.2 |
| 28.9 |
| 23.5 |
| 20.9 |
| - |
| 18.8 |
| 18.1 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.2 |
| 92.5 |
| - |
| 171.1 |
| 171.1 |
| 171.1 |
| 171.1 |
| 169.6 |
| 166.7 |
| 150.2 |
| 150.2 |
| 151.9 |
| 85.2 |
| 85.2 |
| 85.2 |
| 85.2 |
| 85.2 |
| 85.2 |
| - |
| 85.2 |
| 85.2 |
| 85.2 |
| 261.0 |
| 270.5 |
| - |
| - |
| 165.5 |
| 170.4 |
| 175.4 |
| 180.3 |
| 185.4 |
| 190.5 |
| 188.7 |
| 193.5 |
| 203.2 |
| 29.4 |
| 30.5 |
| 31.6 |
| 33.3 |
| 34.6 |
| 35.8 |
| - |
| 38.5 |
| 39.9 |
| 41.3 |
| - |
| 87.0 |
| 69.8 |
| - |
| - |
| 38.1 |
| 38.9 |
| 35.6 |
| 34.9 |
| 33.1 |
| 34.7 |
| 32.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.1 |
| 23.3 |
| - |
| - |
| 15.8 |
| 15.5 |
| 13.9 |
| 15.5 |
| 12.3 |
| 12.2 |
| 10.2 |
| 10.2 |
| 4.9 |
| 5.1 |
| 5.0 |
| 5.0 |
| 1.1 |
| 1.1 |
| 1.3 |
| - |
| - |
| - |
| - |
| 8.7 |
| 8.3 |
| - |
| - |
| 5.2 |
| 5.0 |
| 4.9 |
| 5.2 |
| 6.0 |
| 5.7 |
| 6.1 |
| 5.2 |
| 8.1 |
| 1.8 |
| 2.2 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.0 |
| - |
| 0.7 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,924.0 |
| 1,846.7 |
| - |
| - |
| 1,060.3 |
| 1,102.5 |
| 1,072.2 |
| 1,019.3 |
| 1,019.3 |
| 1,009.0 |
| 1,019.3 |
| 965.5 |
| 965.5 |
| 965.5 |
| 680.8 |
| 563.4 |
| 500.8 |
| 453.8 |
| 423.3 |
| - |
| 352.3 |
| 358.3 |
| 346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 16.0 |
| - |
| - |
| 12.1 |
| 12.1 |
| 13.4 |
| 13.2 |
| 11.6 |
| 11.3 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| - |
| - |
| 30.8 |
| 27.7 |
| 25.0 |
| 24.8 |
| 24.6 |
| 19.2 |
| 18.9 |
| 15.8 |
| 19.0 |
| 9.4 |
| 11.0 |
| 10.8 |
| 12.5 |
| 11.0 |
| 10.8 |
| - |
| 7.0 |
| 7.2 |
| 5.0 |
| 46.3 |
| 42.5 |
| - |
| - |
| 33.5 |
| 39.3 |
| 37.0 |
| 30.7 |
| 16.5 |
| 20.0 |
| 18.3 |
| 14.8 |
| 18.0 |
| 10.1 |
| 9.4 |
| 10.0 |
| 11.0 |
| 10.4 |
| 8.0 |
| - |
| 10.2 |
| 7.3 |
| 7.4 |
| 417.6 |
| - |
| 411.0 |
| 355.0 |
| - |
| - |
| 195.3 |
| 226.9 |
| 213.0 |
| 210.6 |
| 162.6 |
| 155.0 |
| 156.7 |
| 139.3 |
| 175.6 |
| 188.9 |
| 245.5 |
| 207.3 |
| 170.2 |
| 142.3 |
| 131.1 |
| - |
| 85.0 |
| 92.9 |
| 79.7 |
| 68.8 |
| - |
| 69.5 |
| 54.3 |
| - |
| - |
| 31.2 |
| 33.4 |
| 28.8 |
| 28.8 |
| 23.8 |
| 25.7 |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 45.5 |
| - |
| - |
| 25.2 |
| 25.2 |
| 24.6 |
| 25.2 |
| 23.4 |
| 21.4 |
| 15.8 |
| 15.8 |
| 9.9 |
| 9.9 |
| 10.0 |
| 10.0 |
| 9.6 |
| 9.8 |
| 9.8 |
| - |
| 5.8 |
| 5.3 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 30.1 |
| - |
| - |
| 17.5 |
| 19.0 |
| 19.1 |
| 18.8 |
| 22.1 |
| 21.5 |
| 22.2 |
| 27.8 |
| 23.4 |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,083.7 |
| 1,058.0 |
| - |
| - |
| 541.8 |
| 626.6 |
| 609.4 |
| 566.8 |
| 536.2 |
| 554.5 |
| 549.7 |
| 514.5 |
| 539.9 |
| 204.4 |
| 261.3 |
| 263.1 |
| 224.1 |
| 199.2 |
| 191.5 |
| - |
| 147.4 |
| 158.1 |
| 147.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.9 |
| 260.0 |
| - |
| - |
| 195.4 |
| 171.0 |
| 149.7 |
| 140.3 |
| 150.6 |
| 150.1 |
| 150.3 |
| 149.7 |
| 150.8 |
| 156.8 |
| 137.9 |
| 113.1 |
| 92.3 |
| 72.6 |
| 52.4 |
| - |
| 28.1 |
| 25.5 |
| 24.7 |
| (3.0) |
| - |
| 0.9 |
| 4.6 |
| - |
| - |
| (1.3) |
| (3.3) |
| (4.6) |
| (1.3) |
| (4.3) |
| (2.7) |
| (1.4) |
| (0.5) |
| (0.0) |
| 0.4 |
| 1.3 |
| 1.8 |
| 1.6 |
| 1.0 |
| (0.3) |
| - |
| 0.1 |
| (0.0) |
| 0.0 |
| 3.3 |
| - |
| - |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| 3.3 |
| 3.3 |
| 40.3 |
| 21.2 |
| - |
| - |
| 18.4 |
| 17.7 |
| 16.9 |
| 15.8 |
| 15.8 |
| 15.4 |
| 15.4 |
| 14.7 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 800.0 |
| 767.5 |
| - |
| 551.2 |
| 500.1 |
| 470.5 |
| 445.9 |
| 436.7 |
| 441.0 |
| 439.1 |
| 438.1 |
| 436.3 |
| 434.8 |
| 439.3 |
| 419.5 |
| 300.3 |
| 276.7 |
| 254.7 |
| 231.8 |
| - |
| 204.9 |
| 200.3 |
| 198.4 |
| 788.7 |
| - |
| 551.2 |
| 518.5 |
| 488.2 |
| 462.8 |
| 452.5 |
| 456.7 |
| 454.5 |
| 453.5 |
| 451.0 |
| 446.7 |
| 439.3 |
| 419.5 |
| 300.3 |
| 276.7 |
| 254.7 |
| 231.8 |
| - |
| 204.9 |
| 200.3 |
| 198.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 644.3 |
| - |
| - |
| 318.8 |
| 338.9 |
| 314.9 |
| 256.4 |
| 280.3 |
| 299.6 |
| 317.4 |
| 323.6 |
| 309.2 |
| 294.6 |
| 275.6 |
| 200.1 |
| 180.1 |
| 165.6 |
| 147.9 |
| - |
| 124.0 |
| 121.4 |
| 121.0 |
| 767.5 |
| - |
| 551.2 |
| 500.1 |
| 470.5 |
| 445.9 |
| 436.7 |
| 441.0 |
| 439.1 |
| 438.1 |
| 436.3 |
| 434.8 |
| 439.3 |
| 419.5 |
| 300.3 |
| 276.7 |
| 254.7 |
| 231.8 |
| - |
| 204.9 |
| 200.3 |
| 198.4 |
| 275.4 |
| 239.8 |
| - |
| - |
| 163.5 |
| 129.0 |
| 99.4 |
| 85.3 |
| 86.0 |
| 81.9 |
| 99.2 |
| 92.6 |
| 79.7 |
| 324.7 |
| 303.8 |
| 183.5 |
| 158.1 |
| 134.9 |
| 110.7 |
| - |
| 81.2 |
| 75.1 |
| 71.8 |