| (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 | 203.5 | 161.6 | 79.4 | 376.4 | 512.9 | - | - | - | - | 363.8 | 276.6 | 191.8 | 197.5 | 120.1 | 48.8 | 121.3 | 60.2 | 25.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 5.7 | 13.5 | 10.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 209.2 | 175.1 | 89.6 | 376.4 | 512.9 | - | - | - | - | 363.8 | 276.6 | 191.8 | 197.5 | 120.1 | 48.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 285.3 | 278.9 | 279.1 | 249.2 | 208.3 | 190.9 | 203.5 | 200.8 | 187.2 | 156.6 | 151.9 | 152.5 | 141.2 | 135.3 | 128.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 145.2 | 156.9 | 148.3 | 151.5 | 143.6 | 106.3 | 100.9 | 90.2 | 79.1 | 78.9 | 80.4 | 78.9 | 74.4 | 75.4 | 76.5 | 47.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,964.1 | 1,870.6 | 1,752.1 | 1,593.5 | 1,499.5 | 1,421.6 | 1,346.6 | 1,269.5 | 1,227.4 | 1,201.1 | 1,132.1 | 1,073.0 | 1,003.8 | 922.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 95.0 | 92.5 | 92.7 | 82.1 | 81.4 | 64.0 | 77.9 | 73.5 | 64.7 | 50.9 | 50.8 | 59.2 | 45.6 | 52.3 | 56.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.2 | 100.2 | 100.2 | 100.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 7.9 | 111.4 | 107.0 | 120.3 | 181.5 | ||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 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 | 151.8 | 124.0 | 203.5 | 211.9 | 166.2 | 161.6 | 112.2 | 90.5 | 77.4 | 79.4 | 59.3 | 244.1 | 244.2 | 376.4 | - | |||||||||||||||||||||||||
| - |
| 121.3 |
| 60.2 |
| 25.7 |
| 105.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 49.5 | 52.0 | 53.9 | 41.9 | 40.9 | 35.9 | 35.7 | 21.9 | 16.9 | 29.8 | 12.4 | 6.3 | 8.7 | 5.7 | 3.6 | 3.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 924.6 | 915.7 | 840.1 | 1,063.9 | 1,103.8 | 969.3 | 913.8 | 784.8 | 814.2 | 777.6 | 661.8 | 589.3 | 561.4 | 487.7 | 395.2 | 378.0 | - | - |
| 870.0 |
| 825.3 |
| - |
| - |
| Accumulated Depreciation | 1,134.4 | 1,069.0 | 995.6 | 928.4 | 881.8 | 839.1 | 772.1 | 721.5 | 702.3 | 661.3 | 618.3 | 586.7 | 546.2 | 510.0 | 475.0 | 444.1 | - | - |
| Property,Plant & Equipment Net | 829.6 | 801.6 | 756.5 | 665.1 | 617.7 | 582.5 | 574.5 | 548.0 | 525.1 | 539.8 | 513.9 | 486.3 | 457.7 | 412.2 | 395.1 | 381.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 657.7 | 648.9 | 647.9 | 457.3 | 429.5 | 424.8 | 401.2 | 397.4 | 376.1 | 320.6 | 313.1 | 303.6 | 302.4 | 288.1 | 288.2 | 271.9 | 261.2 | - |
| Intangible Assets | 105.8 | 120.0 | 145.6 | 85.0 | 84.6 | 85.5 | 72.7 | 82.5 | 71.7 | 38.7 | 40.0 | 41.5 | 49.3 | 50.5 | 60.9 | 59.0 | - | - |
| Operating Lease Right Of Use Assets | 70.1 | 66.7 | 62.6 | 50.1 | 42.1 | 42.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.0 | 0.8 | 0.6 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.1 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 189.3 | 142.8 | 116.7 | 106.2 | 102.7 | 93.6 | 84.7 | 30.3 | 31.5 | 25.2 | 2.9 | 2.1 | 2.7 | 2.0 | 2.1 | 2.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,778.2 | 2,696.4 | 2,570.0 | 2,428.0 | 2,381.1 | 2,199.0 | 2,047.3 | 1,843.4 | 1,819.1 | 1,702.0 | 1,533.2 | 1,424.2 | 1,374.9 | 1,240.5 | 1,141.5 | 1,092.3 | 1,002.1 | - |
| 45.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 7.7 | 111.3 | 6.8 | 20.1 | 81.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 17.8 | 18.2 | 17.7 | 13.6 | 13.0 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 176.9 | 170.2 | 156.4 | 146.8 | 159.6 | 133.0 | 111.7 | 124.2 | 112.2 | 100.8 | 113.0 | 100.8 | 95.6 | 78.2 | 76.6 | 74.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 290.4 | 281.4 | 267.2 | 243.7 | 254.7 | 210.1 | 189.8 | 198.5 | 177.8 | 152.6 | 184.1 | 191.0 | 265.0 | 145.5 | 152.8 | 202.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 54.6 | 50.6 | 47.0 | 38.1 | 30.2 | 29.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 106.9 | 98.7 | 96.5 | 198.1 | 190.8 | 182.2 | - | - |
| Total Liabilities | 609.2 | 587.9 | 566.0 | 512.1 | 508.1 | 457.9 | 406.1 | 378.4 | 365.9 | 337.2 | 291.0 | 289.7 | 361.5 | 343.6 | 343.6 | 384.2 | 375.1 | - |
| - |
| - |
| Additional Paid In Capital | 109.1 | 104.8 | 99.3 | 93.1 | 89.3 | 86.6 | 84.9 | 83.0 | 86.2 | 72.6 | 67.6 | 59.4 | 51.4 | 43.0 | 33.6 | 25.3 | - | - |
| Retained Earnings | 2,079.8 | 2,025.5 | 1,926.5 | 1,845.2 | 1,806.6 | 1,684.6 | 1,588.1 | 1,405.2 | 1,386.4 | 1,319.1 | 1,197.0 | 1,075.6 | 958.5 | 844.7 | 752.5 | 678.9 | - | - |
| Accumulated Other Comprehensive Income | (21.8) | (23.6) | (23.8) | (24.3) | (24.8) | (32.0) | (33.7) | (25.2) | (21.5) | (28.9) | (24.4) | (2.5) | 1.4 | 7.3 | 9.8 | 1.9 | (0.3) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,169.0 | 2,108.5 | 2,004.0 | 1,915.9 | 1,873.0 | 1,741.1 | 1,641.2 | 1,465.0 | 1,453.2 | 1,364.8 | 1,242.2 | 1,134.5 | 1,013.4 | 896.9 | 797.9 | 708.1 | 627.0 | 556.8 |
| Total Equity | 2,169.0 | 2,108.5 | 2,004.0 | 1,915.9 | 1,873.0 | 1,741.1 | 1,641.2 | 1,465.0 | 1,453.2 | 1,364.8 | 1,242.2 | 1,134.5 | 1,013.4 | 896.9 | 797.9 | 708.1 | 627.0 | 556.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (276.6) | (183.9) | (86.1) | (13.1) | 71.5 | 60.2 | - | - |
| Working Capital | 634.2 | 634.2 | 572.9 | 820.1 | 849.1 | 759.2 | 723.9 | 586.3 | 636.4 | 625.0 | 477.7 | 398.2 | 296.4 | 342.2 | 242.4 | 176.0 | - | - |
| Book Value | 2,169.0 | 2,108.5 | 2,004.0 | 1,915.9 | 1,873.0 | 1,741.1 | 1,641.2 | 1,465.0 | 1,453.2 | 1,364.8 | 1,242.2 | 1,134.5 | 1,013.4 | 896.9 | 797.9 | 708.1 | 627.0 | 556.8 |
| Tangible Book Value | 1,405.4 | 1,339.7 | 1,210.4 | 1,373.6 | 1,358.8 | 1,230.7 | 1,167.3 | 985.1 | 1,005.3 | 1,005.5 | 889.0 | 789.3 | 661.7 | 558.3 | 448.8 | 377.2 | 365.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.4 |
| 335.3 |
| - |
| 270.5 |
| 238.5 |
| 387.7 |
| - |
| 349.8 |
| 312.7 |
| 313.5 |
| 286.1 |
| 363.8 |
| 347.6 |
| 335.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 5.7 | 5.6 | 5.7 | 0.0 | 14.7 | 13.5 | 13.2 | 11.4 | 11.4 | 10.2 | 10.0 | 101.0 | 107.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 157.5 | 129.5 | 209.2 | 211.9 | 181.0 | 175.1 | 125.4 | 101.9 | 88.8 | 89.6 | 69.3 | 345.1 | 351.2 | 376.4 | - | - | - | - | - | - | - | - | - | - | - | - | 349.4 | 335.3 | - | 270.5 | 238.5 | 387.7 | - | 349.8 | 312.7 | 313.5 | 286.1 | 363.8 | 347.6 | 335.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 291.6 | 293.4 | 285.3 | 281.8 | 281.5 | 278.9 | 284.4 | 291.8 | 299.5 | 279.1 | 279.5 | 276.6 | 272.8 | 249.2 | 241.2 | 237.2 | 233.6 | 208.3 | 200.1 | 204.1 | 209.9 | 190.9 | 200.1 | 209.9 | 217.9 | 203.5 | 203.4 | 203.2 | 212.7 | 200.8 | 195.4 | 195.3 | 200.1 | 187.2 | 184.8 | 176.6 | 176.4 | 156.6 | 158.3 | 157.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 147.5 | 142.9 | 145.2 | 148.8 | 155.1 | 156.9 | 161.5 | 158.3 | 148.5 | 148.3 | 150.3 | 150.9 | 143.4 | 151.5 | 151.7 | 160.8 | 158.1 | 143.6 | 120.3 | 110.7 | 104.5 | 106.3 | 104.5 | 94.9 | 99.8 | 100.9 | 94.9 | 95.7 | 91.2 | 90.2 | 88.0 | 84.5 | 82.0 | 79.1 | 72.1 | 71.5 | 73.2 | 78.9 | 76.3 | 75.6 |
| Prepaid Expenses | 63.1 | 59.1 | 49.5 | 55.6 | 56.8 | 52.0 | 56.5 | 61.6 | 62.3 | 53.9 | 49.3 | 49.6 | 51.3 | 41.9 | 45.0 | 48.7 | 45.6 | 40.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 903.1 | 872.7 | 924.6 | 937.9 | 916.4 | 915.7 | 884.4 | 864.5 | 858.9 | 840.1 | 813.0 | 1,067.3 | 1,067.6 | 1,063.9 | 1,068.9 | 1,078.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 848.1 | 833.5 | 829.6 | 817.9 | 802.6 | 801.6 | 790.0 | 772.2 | 766.5 | 756.5 | 739.6 | 685.2 | 681.1 | 665.1 | 640.8 | 627.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 670.0 | 669.2 | 657.7 | 653.3 | 649.9 | 648.9 | 648.8 | 648.8 | 648.8 | 647.9 | 648.4 | 461.1 | 461.1 | 457.3 | 456.8 | 457.7 | 429.5 | 429.5 | ||||||||||||||||||||||
| Intangible Assets | 95.8 | 104.2 | 105.8 | 107.3 | 114.4 | 120.0 | 125.9 | 132.5 | 138.5 | 145.6 | 151.3 | 83.0 | 84.9 | 85.0 | 87.6 | 90.2 | 82.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 77.8 | 74.6 | 70.1 | 72.5 | 64.9 | 66.7 | 66.7 | 69.7 | 65.4 | 62.6 | 62.7 | 48.5 | 47.3 | 50.1 | 49.4 | 51.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 204.7 | 197.5 | 189.3 | 170.3 | 152.7 | 142.8 | 134.9 | 132.6 | 123.3 | 116.7 | 109.9 | 108.8 | 108.3 | 106.2 | 106.8 | 106.1 | 105.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,800.4 | 2,752.7 | 2,778.2 | 2,760.0 | 2,701.8 | 2,696.4 | 2,651.4 | 2,621.0 | 2,602.1 | 2,570.0 | 2,525.5 | 2,454.3 | 2,450.8 | 2,428.0 | 2,410.8 | 2,412.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 92.1 | 90.6 | 95.0 | 76.4 | 86.5 | 92.5 | 86.3 | 86.3 | 86.3 | 92.7 | 89.5 | 80.6 | 85.2 | 82.1 | 80.3 | 84.5 | 77.9 | 81.4 | 69.6 | 61.2 | 60.3 | 64.0 | 57.7 | 71.2 | 71.4 | 77.9 | 67.0 | 69.6 | 72.0 | 73.5 | 70.7 | 58.7 | 63.9 | 64.7 | 53.1 | 55.3 | 49.3 | 50.9 | 49.2 | 50.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.2 | 19.0 | 17.8 | 17.8 | 18.0 | 18.2 | 18.2 | 18.1 | 17.1 | 17.7 | 18.5 | 14.5 | 13.9 | 13.6 | 14.0 | 13.8 | ||||||||||||||||||||||||
| Accrued Expenses | 178.1 | 154.4 | 176.9 | 172.7 | 156.4 | 170.2 | 165.4 | 158.5 | 155.4 | 156.4 | 150.9 | 137.1 | 143.7 | 146.8 | 152.4 | 151.7 | 154.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 290.4 | 264.0 | 290.4 | 266.9 | 260.9 | 281.4 | 269.8 | 262.9 | 258.8 | 267.2 | 258.9 | 232.1 | 242.8 | 243.7 | 246.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 59.7 | 58.0 | 54.6 | 56.9 | 49.5 | 50.6 | 50.7 | 53.7 | 50.3 | 47.0 | 45.9 | 35.6 | 35.1 | 38.1 | 37.0 | 39.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 617.1 | 590.1 | 609.2 | 585.2 | 568.1 | 587.9 | 575.8 | 571.3 | 561.9 | 566.0 | 548.7 | 499.2 | 508.8 | 512.1 | 506.8 | 513.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 109.8 | 107.1 | 109.1 | 108.5 | 104.1 | 104.8 | 103.1 | 101.2 | 99.5 | 99.3 | 97.2 | 94.9 | 92.6 | 93.1 | 91.6 | 90.0 | 90.3 | |||||||||||||||||||||||
| Retained Earnings | 2,091.8 | 2,077.6 | 2,079.8 | 2,088.9 | 2,056.2 | 2,025.5 | 1,994.3 | 1,969.7 | 1,962.7 | 1,926.5 | 1,904.5 | 1,885.8 | 1,873.6 | 1,845.2 | 1,838.1 | 1,833.6 | 1,830.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (20.0) | (23.9) | (21.8) | (24.4) | (28.5) | (23.6) | (23.6) | (23.0) | (23.9) | (23.8) | (26.7) | (27.4) | (26.0) | (24.3) | (27.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,183.3 | 2,162.6 | 2,169.0 | 2,174.8 | 2,133.6 | 2,108.5 | 2,075.6 | 2,049.7 | 2,040.2 | 2,004.0 | 1,976.9 | 1,955.1 | 1,942.0 | 1,915.9 | 1,904.0 | 1,899.0 | ||||||||||||||||||||||||
| Total Equity | 2,183.3 | 2,162.6 | 2,169.0 | 2,174.8 | 2,133.6 | 2,108.5 | 2,075.6 | 2,049.7 | 2,040.2 | 2,004.0 | 1,976.9 | 1,955.1 | 1,942.0 | 1,915.9 | 1,904.0 | 1,899.0 | 1,894.9 | 1,873.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 612.7 | 608.8 | 634.2 | 670.9 | 655.5 | 634.2 | 614.6 | 601.6 | 600.2 | 572.9 | 554.1 | 835.1 | 824.8 | 820.1 | 822.2 | 828.8 | 865.6 | 849.1 | ||||||||||||||||||||||
| Book Value | 2,183.3 | 2,162.6 | 2,169.0 | 2,174.8 | 2,133.6 | 2,108.5 | 2,075.6 | 2,049.7 | 2,040.2 | 2,004.0 | 1,976.9 | 1,955.1 | 1,942.0 | 1,915.9 | 1,904.0 | 1,899.0 | 1,894.9 | 1,873.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,417.5 | 1,389.2 | 1,405.4 | 1,414.2 | 1,369.3 | 1,339.7 | 1,300.9 | 1,268.4 | 1,252.9 | 1,210.4 | 1,177.1 | 1,411.1 | 1,396.1 | 1,373.6 | 1,359.6 | 1,351.0 | 1,382.8 | |||||||||||||||||||||||
| 37.2 |
| 38.5 |
| 40.7 |
| 35.9 |
| 36.2 |
| 35.5 |
| 35.8 |
| 35.7 |
| 32.7 |
| 35.2 |
| 38.9 |
| 21.9 |
| 26.4 |
| 24.9 |
| 22.2 |
| 16.9 |
| 22.7 |
| 25.9 |
| 23.9 |
| 29.8 |
| 13.0 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,111.6 |
| 1,103.8 |
| 1,070.1 |
| 1,023.5 |
| 986.8 |
| 969.3 |
| 925.5 |
| 923.8 |
| 902.5 |
| 913.8 |
| 861.9 |
| 849.1 |
| 809.4 |
| 784.8 |
| 719.0 |
| 854.5 |
| 842.7 |
| 814.2 |
| 744.5 |
| 733.2 |
| 704.2 |
| 777.6 |
| 735.9 |
| 720.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 765.0 |
| 751.9 |
| 767.6 |
| 721.5 |
| 738.1 |
| 730.7 |
| 715.7 |
| 702.3 |
| 689.9 |
| 691.1 |
| 674.1 |
| 661.3 |
| 649.3 |
| 641.3 |
| 623.8 |
| 617.7 |
| 606.7 |
| 599.1 |
| 598.7 |
| 582.5 |
| 584.3 |
| 582.8 |
| 574.4 |
| 574.5 |
| 565.7 |
| 554.2 |
| 558.4 |
| 548.0 |
| 560.0 |
| 543.3 |
| 524.1 |
| 525.1 |
| 568.2 |
| 551.1 |
| 541.3 |
| 539.8 |
| 532.9 |
| 521.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 429.8 |
| 429.5 |
| 424.9 |
| 424.8 |
| 424.6 |
| 424.7 |
| 424.5 |
| 401.2 |
| 399.1 |
| 397.3 |
| 397.3 |
| 397.4 |
| 396.8 |
| 389.5 |
| 377.1 |
| 376.1 |
| 373.3 |
| 371.8 |
| 367.7 |
| 320.6 |
| 320.2 |
| 313.0 |
| 84.6 |
| 85.9 |
| 85.1 |
| 85.2 |
| 85.5 |
| 86.9 |
| 88.4 |
| 87.5 |
| 72.7 |
| 75.2 |
| 77.6 |
| 67.5 |
| 82.5 |
| 72.5 |
| 72.4 |
| 69.5 |
| 71.7 |
| 75.8 |
| 75.9 |
| 81.3 |
| 38.7 |
| - |
| - |
| 44.1 |
| 42.1 |
| 40.4 |
| 41.2 |
| 42.0 |
| 42.7 |
| 44.7 |
| 46.4 |
| 47.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| - |
| 0.1 |
| - |
| - |
| 102.7 |
| 102.5 |
| 96.8 |
| 96.0 |
| 93.6 |
| 86.8 |
| 86.3 |
| 86.5 |
| 84.7 |
| 79.0 |
| 75.4 |
| 74.0 |
| 30.3 |
| 29.3 |
| 30.6 |
| 31.0 |
| 31.5 |
| 29.2 |
| 29.3 |
| 29.9 |
| 25.2 |
| 3.4 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,397.5 |
| 2,381.1 |
| 2,335.9 |
| 2,275.8 |
| 2,234.2 |
| 2,199.0 |
| 2,153.3 |
| 2,152.9 |
| 2,123.6 |
| 2,047.3 |
| 1,981.3 |
| 1,954.1 |
| 1,907.2 |
| 1,843.4 |
| 1,778.0 |
| 1,890.7 |
| 1,844.8 |
| 1,819.1 |
| 1,791.5 |
| 1,761.5 |
| 1,724.8 |
| 1,702.0 |
| 1,631.0 |
| 1,593.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 13.0 |
| 13.0 |
| 12.8 |
| 12.7 |
| 12.6 |
| 12.2 |
| 12.3 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.6 |
| 155.7 |
| 152.2 |
| 138.7 |
| 133.0 |
| 126.3 |
| 118.0 |
| 114.2 |
| 111.7 |
| 105.7 |
| 108.6 |
| 104.7 |
| 124.2 |
| 109.0 |
| 116.7 |
| 104.1 |
| 112.2 |
| 106.5 |
| 104.8 |
| 94.2 |
| 100.8 |
| 120.4 |
| 112.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.1 |
| 246.0 |
| 254.7 |
| 238.3 |
| 226.1 |
| 211.7 |
| 210.1 |
| 196.2 |
| 201.4 |
| 197.6 |
| 189.8 |
| 174.3 |
| 180.2 |
| 176.7 |
| 198.5 |
| 179.7 |
| 175.5 |
| 168.0 |
| 177.8 |
| 159.5 |
| 160.0 |
| 151.1 |
| 152.6 |
| 169.6 |
| 163.5 |
| 32.1 |
| 30.2 |
| 28.0 |
| 28.4 |
| 28.9 |
| 29.3 |
| 31.1 |
| 32.5 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 502.6 |
| 508.1 |
| 490.7 |
| 474.6 |
| 460.8 |
| 457.9 |
| 445.2 |
| 451.4 |
| 447.6 |
| 406.1 |
| 371.6 |
| 373.3 |
| 367.7 |
| 378.4 |
| 348.6 |
| 346.3 |
| 359.2 |
| 365.9 |
| 344.2 |
| 344.2 |
| 335.0 |
| 337.2 |
| 301.4 |
| 294.1 |
| 89.3 |
| 87.5 |
| 87.0 |
| 87.2 |
| 86.6 |
| 85.6 |
| 84.6 |
| 84.7 |
| 84.9 |
| 84.8 |
| 84.5 |
| 84.0 |
| 83.0 |
| 82.4 |
| 87.7 |
| 87.8 |
| 86.2 |
| 85.4 |
| 77.7 |
| 74.9 |
| 72.6 |
| 68.2 |
| 71.2 |
| 1,806.6 |
| 1,778.2 |
| 1,740.7 |
| 1,714.9 |
| 1,684.6 |
| 1,657.5 |
| 1,648.1 |
| 1,622.1 |
| 1,588.1 |
| 1,551.5 |
| 1,520.4 |
| 1,480.9 |
| 1,405.2 |
| 1,372.4 |
| 1,478.0 |
| 1,419.2 |
| 1,386.4 |
| 1,392.1 |
| 1,368.4 |
| 1,346.6 |
| 1,319.1 |
| 1,284.4 |
| 1,255.0 |
| (26.5) |
| (27.6) |
| (24.8) |
| (22.4) |
| (28.5) |
| (30.7) |
| (32.0) |
| (36.9) |
| (33.1) |
| (32.7) |
| (33.7) |
| (28.5) |
| (26.0) |
| (27.4) |
| (25.2) |
| (27.3) |
| (23.4) |
| (23.4) |
| (21.5) |
| (32.2) |
| (30.7) |
| (33.8) |
| (28.9) |
| (25.0) |
| (28.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,894.9 |
| 1,873.0 |
| 1,845.2 |
| 1,801.1 |
| 1,773.4 |
| 1,741.1 |
| 1,708.1 |
| 1,701.4 |
| 1,676.0 |
| 1,641.2 |
| 1,609.7 |
| 1,580.8 |
| 1,539.5 |
| 1,465.0 |
| 1,429.4 |
| 1,544.4 |
| 1,485.6 |
| 1,453.2 |
| 1,447.3 |
| 1,417.4 |
| 1,389.8 |
| 1,364.8 |
| 1,329.6 |
| 1,299.7 |
| 1,845.2 |
| 1,801.1 |
| 1,773.4 |
| 1,741.1 |
| 1,708.1 |
| 1,701.4 |
| 1,676.0 |
| 1,641.2 |
| 1,609.7 |
| 1,580.8 |
| 1,539.5 |
| 1,465.0 |
| 1,429.4 |
| 1,544.4 |
| 1,485.6 |
| 1,453.2 |
| 1,447.3 |
| 1,417.4 |
| 1,389.8 |
| 1,364.8 |
| 1,329.6 |
| 1,299.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 831.9 |
| 797.3 |
| 775.1 |
| 759.2 |
| 729.3 |
| 722.4 |
| 704.8 |
| 723.9 |
| 687.6 |
| 668.9 |
| 632.7 |
| 586.3 |
| 539.3 |
| 679.0 |
| 674.7 |
| 636.4 |
| 585.0 |
| 573.2 |
| 553.2 |
| 625.0 |
| 566.3 |
| 557.4 |
| 1,845.2 |
| 1,801.1 |
| 1,773.4 |
| 1,741.1 |
| 1,708.1 |
| 1,701.4 |
| 1,676.0 |
| 1,641.2 |
| 1,609.7 |
| 1,580.8 |
| 1,539.5 |
| 1,465.0 |
| 1,429.4 |
| 1,544.4 |
| 1,485.6 |
| 1,453.2 |
| 1,447.3 |
| 1,417.4 |
| 1,389.8 |
| 1,364.8 |
| 1,329.6 |
| 1,299.7 |
| 1,358.8 |
| 1,329.5 |
| 1,286.5 |
| 1,263.3 |
| 1,230.7 |
| 1,196.6 |
| 1,188.4 |
| 1,164.0 |
| 1,167.3 |
| 1,135.4 |
| 1,105.8 |
| 1,074.7 |
| 985.1 |
| 960.1 |
| 1,082.5 |
| 1,039.0 |
| 1,005.3 |
| 998.2 |
| 969.7 |
| 940.8 |
| 1,005.5 |
| 1,009.3 |
| 986.7 |