| (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 | 174.0 | 330.9 | 309.9 | 282.2 | 434.6 | 292.6 | 37.4 | 2.3 | 35.9 | 85.6 | 70.2 | 57.8 | 64.3 | 62.7 | 69.3 | 69.3 | 36.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 174.0 | 330.9 | 309.9 | 282.2 | 434.6 | 292.6 | 37.4 | 2.3 | 35.9 | 85.6 | 70.2 | 57.8 | 64.3 | 62.7 | 69.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 192.0 | 183.5 | 178.5 | 254.1 | 253.8 | 220.8 | 158.0 | 164.6 | 124.5 | 66.2 | 66.9 | 69.7 | 29.1 | 22.7 | 20.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 396.4 | 438.7 | 470.6 | 525.8 | 341.5 | 182.9 | 201.1 | 195.1 | 142.3 | 122.5 | 112.2 | 112.8 | 112.5 | 87.1 | 69.2 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 589.6 | 570.0 | 530.4 | 455.3 | 351.9 | 327.2 | 267.2 | 239.3 | 204.5 | 185.9 | 166.2 | 151.6 | 151.3 | 150.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 129.3 | 144.7 | 146.9 | 217.5 | 180.0 | 132.5 | 81.6 | 81.0 | 79.2 | 44.1 | 33.2 | 33.1 | 28.1 | 24.9 | 21.6 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 540.5 | 637.1 | 592.4 | 545.9 | 528.6 | 512.6 | 245.4 | 291.4 | 271.7 | 0.0 | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 540.5 | 696.2 | 592.4 | 545.9 | 528.6 | 512.6 | 254.3 | 291.4 | 274.6 | 0.0 | - | - | - | - | - | - | |
| (in millions of USD) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 57.1 | 47.4 | 181.7 | 174.0 | 10.5 | 262.5 | 330.9 | 318.1 | 265.7 | 219.6 | 309.9 | 225.9 | 229.3 | 271.7 | 282.2 | |||||||||||||||||||||||||
| 69.3 |
| 36.6 |
| - |
| - |
| - |
| Prepaid Expenses | 29.8 | 35.6 | 37.7 | 31.7 | 29.1 | 17.3 | 14.1 | 9.9 | 11.4 | 6.3 | 6.9 | 5.7 | 8.3 | 4.5 | 4.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 792.2 | 988.7 | 996.7 | 1,093.8 | 1,058.9 | 713.6 | 410.7 | 371.9 | 314.1 | 280.6 | 266.2 | 271.7 | 223.9 | 187.1 | 164.9 | - | - |
| 149.2 |
| - |
| - |
| Accumulated Depreciation | 256.6 | 231.1 | 203.1 | 179.1 | 160.5 | 152.2 | 139.6 | 138.1 | 133.0 | 129.9 | 129.0 | 126.4 | 131.1 | 130.1 | 126.6 | - | - |
| Property,Plant & Equipment Net | 333.0 | 338.9 | 327.3 | 276.2 | 191.4 | 174.9 | 127.6 | 101.2 | 71.6 | 55.9 | 37.3 | 25.1 | 20.3 | 20.0 | 22.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 484.2 | 484.2 | 514.5 | 484.2 | 348.1 | 348.1 | 274.9 | 274.4 | 242.7 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | - |
| Intangible Assets | 456.9 | 479.0 | 502.0 | 472.4 | 390.4 | 404.8 | 256.1 | 265.7 | 228.4 | 0.0 | - | - | 0.0 | 0.6 | 0.7 | - | - |
| Operating Lease Right Of Use Assets | 41.6 | 46.6 | 42.6 | 41.1 | 28.4 | 29.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 0.0 | 12.7 | 18.8 | 22.0 | 24.0 | 25.6 | 30.5 | 0.0 | - | - |
| Other Non-Current Assets | 19.4 | 17.2 | 20.0 | 20.4 | 16.6 | 15.0 | 8.1 | 10.3 | 5.5 | 7.7 | 9.3 | 11.1 | 11.0 | 13.9 | 15.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,154.4 | 2,384.2 | 2,432.4 | 2,416.7 | 2,062.6 | 1,713.7 | 1,104.2 | 1,051.8 | 902.5 | 390.7 | 362.2 | 358.3 | 309.1 | 286.1 | 239.9 | - | - |
| - |
| - |
| Short Term Debt | 0.0 | 59.1 | 0.0 | - | - | 0.0 | 8.9 | 0.0 | 2.9 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.5 | 6.4 | 5.9 | 4.7 | 2.6 | 2.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 23.2 | 20.9 | 48.5 | 48.5 | 20.4 | 23.7 | 13.7 | 11.3 | 6.5 | 6.1 | 5.8 | 7.0 | 3.9 | 5.3 | 4.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 327.1 | 404.7 | 396.0 | 522.1 | 407.3 | 300.4 | 197.7 | 204.2 | 167.2 | 92.9 | 81.6 | 99.7 | 70.4 | 61.0 | 51.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 39.3 | 45.6 | 42.0 | 40.4 | 26.7 | 27.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.9 | 3.0 | 11.7 | 6.1 | 13.4 | 15.6 | 12.0 | 4.5 | 0.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.0 | 8.5 | 8.2 | 25.4 | 13.6 | 12.9 | 0.4 | 0.3 | 1.1 | 0.0 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | 585.8 | 274.3 | 313.2 | 293.7 | 29.4 | 59.6 | 65.8 | 68.1 | 80.4 | 79.9 | - | - |
| Total Liabilities | 929.7 | 1,110.9 | 1,064.3 | 1,153.7 | 1,005.6 | 886.2 | 472.0 | 517.4 | 460.8 | 122.4 | 141.2 | 165.6 | 138.4 | 141.4 | 131.2 | - | - |
| - |
| Additional Paid In Capital | 203.3 | 194.2 | 197.7 | 256.3 | 218.5 | 203.8 | 91.2 | 86.2 | 80.4 | 32.7 | 32.0 | 31.7 | 29.3 | 28.5 | 30.1 | - | - |
| Retained Earnings | 1,710.0 | 1,723.3 | 1,747.8 | 1,537.5 | 1,173.0 | 913.6 | 866.9 | 768.8 | 679.1 | 620.5 | 585.9 | 554.5 | 509.4 | 477.5 | 432.5 | - | - |
| Accumulated Other Comprehensive Income | (0.4) | (0.4) | (0.4) | (0.5) | (0.5) | (0.5) | (0.5) | 0.9 | (1.0) | 11.0 | (2.3) | (1.8) | 0.8 | (3.7) | (0.5) | - | - |
| Treasury Stock | - | - | - | - | 359.9 | 315.3 | 351.3 | 347.4 | 342.7 | 421.8 | 420.6 | 417.5 | 394.8 | 383.5 | 379.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,224.7 | 1,273.3 | 1,368.1 | 1,263.0 | 1,056.9 | 827.5 | 632.2 | 534.4 | 441.7 | 268.4 | 221.0 | 192.7 | 170.7 | 144.7 | 108.7 | 97.5 | 92.3 |
| Total Equity | 1,224.7 | 1,273.3 | 1,368.1 | 1,263.0 | 1,056.9 | 827.5 | 632.2 | 534.4 | 441.7 | 268.4 | 221.0 | 192.7 | 170.7 | 144.7 | 108.7 | 97.5 | 92.3 |
| - |
| Net debt | 366.5 | 365.3 | 282.5 | 263.7 | 94.0 | 220.1 | 216.9 | 289.1 | 238.6 | (85.6) | - | - | - | - | - | - | - |
| Working Capital | 465.1 | 584.0 | 600.7 | 571.7 | 651.6 | 413.2 | 212.9 | 167.8 | 147.0 | 187.6 | 184.6 | 172.0 | 153.5 | 126.1 | 113.5 | - | - |
| Book Value | 1,224.7 | 1,273.3 | 1,368.1 | 1,263.0 | 1,056.9 | 827.5 | 632.2 | 534.4 | 441.7 | 268.4 | 221.0 | 192.7 | 170.7 | 144.7 | 108.7 | 97.5 | 92.3 |
| Tangible Book Value | 283.6 | 310.1 | 351.6 | 306.4 | 318.4 | 74.7 | 101.2 | (5.6) | (29.5) | 267.1 | 219.7 | 191.5 | 169.5 | 142.8 | 106.8 | - | - |
| 238.1 |
| 134.8 |
| 211.4 |
| 434.6 |
| 405.8 |
| 333.0 |
| 272.9 |
| 292.6 |
| 152.5 |
| 122.9 |
| - |
| 37.4 |
| 4.2 |
| 3.0 |
| 0.7 |
| 2.3 |
| 39.0 |
| 27.4 |
| 54.5 |
| 35.9 |
| 24.4 |
| 10.9 |
| 25.6 |
| 85.6 |
| 71.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 57.1 | 47.4 | 181.7 | 174.0 | 10.5 | 262.5 | 330.9 | 318.1 | 265.7 | 219.6 | 309.9 | 225.9 | 229.3 | 271.7 | 282.2 | 238.1 | 134.8 | 211.4 | 434.6 | 405.8 | 333.0 | 272.9 | 292.6 | 152.5 | 122.9 | - | 37.4 | 4.2 | 3.0 | 0.7 | 2.3 | 39.0 | 27.4 | 54.5 | 35.9 | 24.4 | 10.9 | 25.6 | 85.6 | 71.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 186.1 | 223.0 | 149.1 | 192.0 | 242.9 | 171.4 | 183.5 | 199.3 | 234.4 | 187.6 | 178.5 | 205.3 | 281.3 | 203.0 | 254.1 | 373.6 | 380.0 | 263.7 | 253.8 | 228.2 | 232.3 | 231.2 | 220.8 | 163.6 | 182.5 | - | 158.0 | 185.5 | 179.9 | 140.8 | 164.6 | 148.9 | 157.4 | 116.8 | 124.5 | 121.0 | 120.5 | 81.8 | 66.2 | 65.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 435.2 | 407.6 | 415.1 | 396.4 | 477.8 | 435.5 | 438.7 | 441.5 | 465.8 | 494.0 | 470.6 | 518.0 | 540.4 | 553.0 | 525.8 | 486.1 | 469.5 | 432.8 | 341.5 | 333.0 | 278.5 | 263.1 | 182.9 | 190.4 | 237.8 | - | 201.1 | 190.9 | 189.6 | 191.5 | 195.1 | 177.4 | 178.0 | 151.8 | 142.3 | 144.4 | 148.5 | 155.4 | 122.5 | 130.1 |
| Prepaid Expenses | 32.9 | 36.8 | 31.7 | 29.8 | 28.1 | 38.9 | 35.6 | 24.8 | 36.3 | 33.4 | 37.7 | 22.6 | 38.5 | 26.1 | 31.7 | 20.8 | 25.1 | 21.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 711.3 | 714.8 | 777.6 | 792.2 | 759.3 | 908.3 | 988.7 | 983.7 | 1,002.2 | 934.6 | 996.7 | 971.8 | 1,089.5 | 1,053.8 | 1,093.8 | 1,118.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 593.2 | 591.7 | 594.0 | 589.6 | 592.2 | 576.0 | 570.0 | 560.6 | 552.1 | 541.6 | 530.4 | 518.5 | 501.7 | 480.1 | 455.3 | 430.4 | 408.3 | 388.7 | 351.9 | 338.1 | 329.6 | 323.2 | 327.2 | 324.3 | 315.4 | - | 267.2 | 262.2 | 261.3 | 250.8 | 239.3 | 219.6 | 213.8 | 208.5 | 204.5 | 201.6 | 200.5 | 198.2 | 185.9 | 185.8 |
| Accumulated Depreciation | 273.3 | 269.8 | 266.1 | 256.6 | 256.0 | 237.9 | 231.1 | 225.1 | 218.4 | 210.5 | 203.1 | 198.5 | 191.3 | 185.3 | 179.1 | 174.1 | 169.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 319.9 | 321.9 | 327.9 | 333.0 | 336.2 | 338.1 | 338.9 | 335.5 | 333.7 | 331.1 | 327.3 | 320.0 | 310.4 | 294.8 | 276.2 | 256.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 484.2 | 484.2 | 484.2 | 484.2 | 484.2 | 484.2 | 484.2 | 514.5 | 514.5 | 514.5 | 514.5 | 514.5 | 484.2 | 484.2 | 484.2 | 484.2 | 484.2 | 484.2 | ||||||||||||||||||||||
| Intangible Assets | 440.7 | 446.1 | 451.5 | 456.9 | 462.4 | 473.4 | 479.0 | 485.1 | 490.7 | 496.4 | 502.0 | 507.7 | 464.8 | 468.6 | 472.4 | 477.6 | 485.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 37.2 | 38.8 | 40.2 | 41.6 | 43.1 | 46.4 | 46.6 | 48.1 | 39.9 | 41.3 | 42.6 | 42.1 | 42.2 | 40.1 | 41.1 | 42.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | 8.9 | 3.2 | - | 0.0 | 8.3 | 6.1 | 3.7 | 0.0 | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 17.3 | 17.9 | 18.5 | 19.4 | 18.9 | 17.9 | 17.2 | 19.0 | 19.6 | 21.4 | 20.0 | 19.3 | 19.2 | 19.9 | 20.4 | 18.6 | 18.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,038.5 | 2,051.5 | 2,127.2 | 2,154.4 | 2,132.7 | 2,298.0 | 2,384.2 | 2,425.0 | 2,433.9 | 2,368.9 | 2,432.4 | 2,412.8 | 2,445.4 | 2,394.0 | 2,416.7 | 2,427.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 113.5 | 136.6 | 109.9 | 129.3 | 128.6 | 113.6 | 144.7 | 134.0 | 138.0 | 123.4 | 146.9 | 133.0 | 165.0 | 133.2 | 217.5 | 229.7 | 211.3 | 166.8 | 180.0 | 173.0 | 144.6 | 123.3 | 132.5 | 82.0 | 99.2 | - | 81.6 | 84.3 | 92.6 | 79.7 | 81.0 | 88.4 | 99.7 | 76.1 | 79.2 | 79.6 | 66.9 | 51.0 | 44.1 | 47.7 |
| Short Term Debt | - | - | - | - | 0.0 | 59.2 | 59.1 | 59.0 | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 22.6 | 24.1 | 24.2 | 23.2 | 22.1 | 19.6 | 20.9 | 20.0 | 40.6 | 38.5 | 48.5 | 38.3 | 42.4 | 57.1 | 71.6 | 64.0 | 59.9 | 48.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 50.5 | 51.9 | 49.2 | 48.5 | 53.4 | 42.9 | |||||||||||||||||||||||
| Total Current Liabilities | 299.7 | 311.3 | 289.5 | 327.1 | 315.1 | 352.2 | 404.7 | 401.8 | 353.2 | 347.3 | 396.0 | 397.1 | 435.1 | 436.1 | 522.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 442.9 | 442.3 | 541.0 | 540.5 | 539.9 | 637.7 | 637.1 | 636.4 | 694.8 | 593.1 | 592.4 | 591.7 | 591.0 | 590.4 | 545.9 | 541.5 | 537.0 | 532.7 | 528.6 | 524.5 | 520.3 | 516.5 | 512.6 | 451.3 | 451.1 | - | 245.4 | 253.1 | 274.2 | 253.3 | 291.4 | 251.8 | 271.1 | 268.4 | 271.7 | 274.8 | 318.2 | 334.7 | 0.0 | - |
| Operating Lease Liabilities Non-Current | 34.1 | 35.9 | 37.6 | 39.3 | 41.0 | 44.7 | 45.6 | 47.3 | 39.3 | 40.5 | 42.0 | 41.7 | 41.7 | 39.5 | 40.4 | 41.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 11.4 | 11.3 | 9.5 | 5.9 | 2.2 | 3.8 | 3.0 | 0.0 | 0.0 | 12.7 | 11.7 | 0.0 | 0.0 | 0.0 | 6.1 | 8.4 | 11.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.9 | 5.9 | 11.1 | 7.0 | 12.7 | 13.9 | 15.1 | 8.2 | 8.1 | 7.7 | 8.2 | 6.6 | 26.1 | 25.2 | 25.4 | 21.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 804.1 | 816.4 | 893.6 | 929.7 | 916.8 | 1,057.8 | 1,110.9 | 1,106.6 | 1,109.3 | 1,014.9 | 1,064.3 | 1,051.5 | 1,108.1 | 1,105.4 | 1,153.7 | 1,163.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 213.4 | 208.4 | 202.9 | 203.3 | 200.2 | 194.3 | 194.2 | 191.1 | 188.1 | 196.4 | 197.7 | 195.5 | 193.9 | 191.2 | 256.3 | 252.3 | 238.2 | |||||||||||||||||||||||
| Retained Earnings | 1,704.4 | 1,710.2 | 1,715.5 | 1,710.0 | 1,706.3 | 1,718.1 | 1,723.3 | 1,762.3 | 1,751.6 | 1,773.6 | 1,747.8 | 1,713.4 | 1,671.0 | 1,626.7 | 1,537.5 | 1,463.3 | 1,357.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.5) | (0.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 477.0 | 412.4 | 372.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,234.4 | 1,235.1 | 1,233.6 | 1,224.7 | 1,215.9 | 1,240.2 | 1,273.3 | 1,318.4 | 1,324.6 | 1,354.0 | 1,368.1 | 1,361.3 | 1,337.3 | 1,288.6 | 1,263.0 | 1,263.9 | ||||||||||||||||||||||||
| Total Equity | 1,234.4 | 1,235.1 | 1,233.6 | 1,224.7 | 1,215.9 | 1,240.2 | 1,273.3 | 1,318.4 | 1,324.6 | 1,354.0 | 1,368.1 | 1,361.3 | 1,337.3 | 1,288.6 | 1,263.0 | 1,263.9 | 1,209.0 | 1,159.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 442.9 | 442.3 | 541.0 | 540.5 | 539.9 | 696.9 | 696.2 | 695.4 | 694.8 | 593.1 | 592.4 | 591.7 | 591.0 | 590.4 | 545.9 | 541.5 | 537.0 | 532.7 | 528.6 | 524.5 | 520.3 | 516.5 | 512.6 | 465.0 | 464.8 | - | 254.3 | 259.6 | 276.9 | 253.3 | 291.4 | 251.8 | 271.1 | 270.8 | 274.6 | 286.9 | 329.5 | 342.3 | 0.0 | - |
| Net debt | 385.8 | 394.9 | 359.3 | 366.5 | 529.4 | 434.4 | 365.3 | 377.3 | 429.1 | 373.5 | 282.5 | 365.8 | 361.7 | 318.7 | 263.7 | 303.4 | 402.2 | 321.4 | ||||||||||||||||||||||
| Working Capital | 411.6 | 403.5 | 488.1 | 465.1 | 444.2 | 556.1 | 584.0 | 581.9 | 649.0 | 587.3 | 600.7 | 574.7 | 654.4 | 617.7 | 571.7 | 582.7 | 545.4 | 502.5 | ||||||||||||||||||||||
| Book Value | 1,234.4 | 1,235.1 | 1,233.6 | 1,224.7 | 1,215.9 | 1,240.2 | 1,273.3 | 1,318.4 | 1,324.6 | 1,354.0 | 1,368.1 | 1,361.3 | 1,337.3 | 1,288.6 | 1,263.0 | 1,263.9 | 1,209.0 | 1,159.3 | ||||||||||||||||||||||
| Tangible Book Value | 309.5 | 304.8 | 297.9 | 283.6 | 269.3 | 282.6 | 310.1 | 318.8 | 319.4 | 343.1 | 351.6 | 339.1 | 388.3 | 335.8 | 306.4 | 302.1 | 239.2 | |||||||||||||||||||||||
| 29.1 |
| 21.6 |
| 21.1 |
| 21.2 |
| 17.3 |
| 21.6 |
| 20.9 |
| - |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,009.5 |
| 929.6 |
| 1,058.9 |
| 988.6 |
| 865.0 |
| 788.4 |
| 713.6 |
| 528.0 |
| 564.1 |
| - |
| 410.7 |
| 391.1 |
| 387.8 |
| 343.3 |
| 371.9 |
| 373.8 |
| 372.7 |
| 335.4 |
| 314.1 |
| 298.3 |
| 293.8 |
| 273.4 |
| 280.6 |
| 273.5 |
| 164.6 |
| 160.5 |
| 160.5 |
| 156.0 |
| 152.0 |
| 152.2 |
| 148.9 |
| 145.6 |
| - |
| 139.6 |
| 140.2 |
| 143.5 |
| 140.6 |
| 138.1 |
| 137.1 |
| 135.0 |
| 134.4 |
| 133.0 |
| 132.9 |
| 132.6 |
| 131.5 |
| 129.9 |
| 133.0 |
| 239.0 |
| 224.1 |
| 191.4 |
| 177.6 |
| 173.6 |
| 171.2 |
| 174.9 |
| 175.4 |
| 169.8 |
| - |
| 127.6 |
| 122.0 |
| 117.8 |
| 110.2 |
| 101.2 |
| 82.5 |
| 78.8 |
| 74.1 |
| 71.6 |
| 68.7 |
| 67.9 |
| 66.7 |
| 55.9 |
| 52.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 348.1 |
| 348.1 |
| 348.1 |
| 348.1 |
| 348.1 |
| 348.1 |
| 348.9 |
| - |
| 274.9 |
| 275.7 |
| 275.1 |
| 275.1 |
| 274.4 |
| 244.7 |
| 244.7 |
| 244.7 |
| 242.7 |
| 245.4 |
| 245.4 |
| 251.2 |
| 1.2 |
| - |
| 493.6 |
| 390.4 |
| 394.0 |
| 397.6 |
| 401.2 |
| 404.8 |
| 408.4 |
| 415.3 |
| 254.8 |
| 256.1 |
| 81.3 |
| 83.5 |
| 85.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 27.7 |
| 28.4 |
| 27.3 |
| 27.8 |
| 28.8 |
| 29.5 |
| 29.8 |
| 30.5 |
| 33.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 9.8 |
| 10.7 |
| 12.7 |
| 14.7 |
| 14.2 |
| 7.7 |
| 18.8 |
| 17.9 |
| 18.1 |
| 16.6 |
| 15.8 |
| 15.4 |
| 15.4 |
| 15.0 |
| 16.1 |
| 16.1 |
| - |
| 8.1 |
| 8.9 |
| 9.8 |
| 11.7 |
| 10.3 |
| 7.1 |
| 7.0 |
| 5.9 |
| 5.5 |
| 5.8 |
| 5.9 |
| 6.0 |
| 7.7 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,309.4 |
| 2,206.4 |
| 2,062.6 |
| 1,979.8 |
| 1,855.8 |
| 1,781.0 |
| 1,713.7 |
| 1,533.0 |
| 1,571.9 |
| 1,136.7 |
| 1,104.2 |
| 1,083.2 |
| 1,078.1 |
| 1,030.0 |
| 1,051.8 |
| 965.7 |
| 965.3 |
| 924.9 |
| 902.5 |
| 890.4 |
| 894.7 |
| 882.7 |
| 390.7 |
| 380.0 |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 13.7 |
| - |
| 8.9 |
| 6.5 |
| 2.8 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.3 |
| 2.9 |
| 12.1 |
| 11.3 |
| 7.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.5 |
| 20.9 |
| 19.8 |
| 23.0 |
| 23.7 |
| 16.4 |
| 18.8 |
| 14.9 |
| 13.7 |
| 10.8 |
| 12.5 |
| 11.7 |
| 11.3 |
| 11.1 |
| 10.2 |
| 8.5 |
| 6.5 |
| 6.7 |
| 9.7 |
| 5.9 |
| 6.1 |
| 5.4 |
| 40.8 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 536.0 |
| 464.0 |
| 427.1 |
| 407.3 |
| 375.6 |
| 321.0 |
| 313.4 |
| 300.4 |
| 228.2 |
| 250.6 |
| 199.0 |
| 197.7 |
| 204.9 |
| 212.5 |
| 199.2 |
| 204.2 |
| 190.4 |
| 195.6 |
| 178.5 |
| 167.2 |
| 177.5 |
| 151.7 |
| 128.5 |
| 92.9 |
| 92.8 |
| 42.4 |
| 26.4 |
| 26.7 |
| 25.4 |
| 25.9 |
| 26.5 |
| 27.0 |
| 27.4 |
| 27.9 |
| 31.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 13.4 |
| 14.9 |
| 16.5 |
| 16.5 |
| 15.6 |
| 16.7 |
| 17.1 |
| - |
| 12.0 |
| 5.3 |
| 4.6 |
| 4.8 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 31.2 |
| 13.6 |
| 12.8 |
| 12.9 |
| 19.0 |
| 12.9 |
| 7.0 |
| 5.3 |
| - |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 1.1 |
| 1.1 |
| 1.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 592.4 |
| 596.0 |
| 585.8 |
| 520.1 |
| 519.8 |
| 305.5 |
| 274.3 |
| 275.4 |
| 295.0 |
| 274.3 |
| 313.2 |
| 269.5 |
| 291.9 |
| 289.7 |
| 293.7 |
| 296.6 |
| 340.4 |
| 356.8 |
| 29.4 |
| 28.3 |
| 1,100.4 |
| 1,047.1 |
| 1,005.6 |
| 969.5 |
| 913.4 |
| 909.4 |
| 886.2 |
| 748.2 |
| 770.4 |
| - |
| 472.0 |
| 480.2 |
| 507.5 |
| 473.5 |
| 517.4 |
| 459.9 |
| 487.5 |
| 468.2 |
| 460.8 |
| 474.1 |
| 492.1 |
| 485.2 |
| 122.4 |
| 121.1 |
| 233.7 |
| 218.5 |
| 214.5 |
| 209.7 |
| 204.6 |
| 203.8 |
| 200.5 |
| 200.8 |
| - |
| 91.2 |
| 89.9 |
| 89.7 |
| 88.3 |
| 86.2 |
| 84.2 |
| 80.7 |
| 80.0 |
| 80.4 |
| 79.8 |
| 79.2 |
| 78.9 |
| 32.7 |
| 32.2 |
| 1,272.7 |
| 1,173.0 |
| 1,095.2 |
| 1,032.0 |
| 966.9 |
| 913.6 |
| 874.9 |
| 891.0 |
| - |
| 866.9 |
| 838.5 |
| 805.9 |
| 787.8 |
| 768.8 |
| 742.1 |
| 712.8 |
| 693.9 |
| 679.1 |
| 654.2 |
| 641.2 |
| 629.1 |
| 620.5 |
| 610.1 |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (1.0) |
| (0.5) |
| - |
| (0.5) |
| (0.1) |
| 0.3 |
| 0.9 |
| 0.9 |
| 1.0 |
| 0.9 |
| (0.4) |
| (1.0) |
| (1.0) |
| (0.9) |
| 7.0 |
| 11.0 |
| 12.6 |
| 359.9 |
| 324.8 |
| 324.8 |
| 325.3 |
| 315.3 |
| 315.5 |
| 315.6 |
| - |
| 351.3 |
| 351.2 |
| 351.0 |
| 346.4 |
| 347.4 |
| 347.4 |
| 342.5 |
| 342.8 |
| 342.7 |
| 342.7 |
| 342.8 |
| 343.4 |
| 421.8 |
| 421.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,209.0 |
| 1,159.3 |
| 1,056.9 |
| 1,010.3 |
| 942.4 |
| 871.6 |
| 827.5 |
| 784.8 |
| 801.5 |
| - |
| 632.2 |
| 603.0 |
| 570.7 |
| 556.5 |
| 534.4 |
| 505.8 |
| 477.8 |
| 456.6 |
| 441.7 |
| 416.3 |
| 402.6 |
| 397.5 |
| 268.4 |
| 258.9 |
| 1,056.9 |
| 1,010.3 |
| 942.4 |
| 871.6 |
| 827.5 |
| 784.8 |
| 801.5 |
| - |
| 632.2 |
| 603.0 |
| 570.7 |
| 556.5 |
| 534.4 |
| 505.8 |
| 477.8 |
| 456.6 |
| 441.7 |
| 416.3 |
| 402.6 |
| 397.5 |
| 268.4 |
| 258.9 |
| 94.0 |
| 118.6 |
| 187.3 |
| 243.6 |
| 220.1 |
| 312.5 |
| 341.9 |
| - |
| 216.9 |
| 255.4 |
| 273.9 |
| 252.6 |
| 289.1 |
| 212.8 |
| 243.7 |
| 216.3 |
| 238.6 |
| 262.5 |
| 318.5 |
| 316.7 |
| (85.6) |
| - |
| 651.6 |
| 613.0 |
| 544.0 |
| 475.0 |
| 413.2 |
| 299.8 |
| 313.5 |
| - |
| 212.9 |
| 186.2 |
| 175.3 |
| 144.1 |
| 167.8 |
| 183.4 |
| 177.1 |
| 156.9 |
| 147.0 |
| 120.8 |
| 142.1 |
| 144.9 |
| 187.6 |
| 180.7 |
| 1,056.9 |
| 1,010.3 |
| 942.4 |
| 871.6 |
| 827.5 |
| 784.8 |
| 801.5 |
| - |
| 632.2 |
| 603.0 |
| 570.7 |
| 556.5 |
| 534.4 |
| 505.8 |
| 477.8 |
| 456.6 |
| 441.7 |
| 416.3 |
| 402.6 |
| 397.5 |
| 268.4 |
| 258.9 |
| 181.5 |
| 318.4 |
| 268.2 |
| 196.7 |
| 122.3 |
| 74.6 |
| 28.4 |
| 37.4 |
| - |
| 101.2 |
| 246.1 |
| 212.1 |
| 195.6 |
| 260.1 |
| 261.1 |
| 233.1 |
| 211.9 |
| 198.9 |
| 170.9 |
| 157.2 |
| 146.2 |
| 267.1 |
| - |