| (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 | 405.5 | 386.9 | 350.1 | 310.8 | 242.0 | 218.9 | 219.7 | 204.1 | 280.2 | 338.4 | 296.2 | 301.1 | 267.9 | 271.8 | 250.6 | 329.2 | 258.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 405.5 | 386.9 | 350.1 | 310.8 | 242.0 | 218.9 | 219.7 | 204.1 | 280.2 | 338.4 | 296.2 | 301.1 | 267.9 | 271.8 | 250.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 294.0 | 253.2 | 259.8 | 233.8 | 220.9 | 197.6 | 219.8 | 205.5 | 216.1 | 198.0 | 186.4 | 207.8 | 212.9 | 206.2 | 205.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 524.3 | 392.1 | 399.3 | 375.6 | 370.7 | 263.6 | 270.1 | 286.8 | 259.1 | 239.4 | 240.0 | 291.6 | 310.2 | 288.0 | 280.6 | 265.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 777.1 | 691.6 | 677.2 | 595.6 | 608.8 | 608.6 | 557.9 | 537.4 | 525.8 | 498.1 | 498.6 | 526.7 | 539.2 | 510.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 182.2 | 148.0 | 131.8 | 134.3 | 143.4 | 110.1 | 123.3 | 127.2 | 123.8 | 101.1 | 101.7 | 120.8 | 145.6 | 131.3 | 126.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 197.7 | 197.0 | 298.3 | 147.6 | 141.9 | 198.2 | 204.2 | 323.4 | 474.6 | 511.3 | 574.2 | 577.8 | 305.5 | 307.5 | 397.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 197.7 | 197.0 | 298.3 | 147.6 | 141.9 | 198.2 | 309.2 | 353.4 | 497.1 | 650.4 | 575.3 | 579.7 | 307.7 | 384.6 | 399.4 | 378.7 | |||
| (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 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q1 FY 20 | Q4 FY 19 | Q1 FY 19 | Q4 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 374.7 | 405.5 | 457.7 | 369.3 | 336.8 | 386.9 | 303.9 | 279.4 | 237.1 | 350.1 | 362.7 | 291.9 | 311.8 | - | 219.5 | |||||||||||||||||||||||||
| 165.6 |
| 290.3 |
| - |
| - |
| - |
| 329.2 |
| 258.2 |
| 165.6 |
| 290.3 |
| 186.9 |
| 181.3 |
| - |
| - |
| 266.7 |
| - |
| - |
| Prepaid Expenses | 62.3 | 51.3 | 51.8 | 30.4 | 27.9 | 29.4 | 25.3 | 24.9 | 26.7 | 40.5 | 46.1 | 27.4 | 35.0 | 22.5 | 26.4 | 18.4 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | 4.6 | 10.0 | 11.3 | - | - |
| Total Current Assets | 1,286.1 | 1,083.5 | 1,061.0 | 950.6 | 861.5 | 709.5 | 734.9 | 721.3 | 783.6 | 819.4 | 809.0 | 874.3 | 857.1 | 823.3 | 814.5 | 857.0 | 804.6 | - | - |
| 491.0 |
| 450.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 480.0 | 436.8 | 429.0 | 398.8 | 408.1 | 396.3 | 357.9 | 335.5 | 327.3 | 308.4 | 314.2 | 323.4 | 319.3 | 288.5 | 267.9 | 253.0 | - | - | - |
| Property,Plant & Equipment Net | 297.1 | 254.8 | 248.2 | 196.8 | 200.7 | 212.3 | 200.0 | 201.9 | 198.5 | 189.7 | 184.4 | 203.3 | 219.9 | 221.7 | 220.4 | 197.5 | 206.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 859.0 | 715.0 | 693.0 | 592.4 | 600.7 | 602.4 | 581.1 | 544.8 | 550.5 | 532.7 | 489.0 | 639.0 | 514.8 | 504.0 | 488.6 | 428.0 | 425.1 | - | - |
| Intangible Assets | 294.6 | 235.0 | 216.1 | 113.7 | 128.6 | 141.8 | 151.4 | 165.2 | 185.2 | 202.5 | 192.8 | 210.1 | 132.4 | 145.4 | 151.0 | 152.6 | 151.2 | - | - |
| Operating Lease Right Of Use Assets | 86.8 | 44.9 | 50.2 | 43.3 | 46.9 | 52.6 | 39.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 17.9 | 36.4 | 23.6 | 17.8 | 3.5 | 4.4 | 2.7 | 1.6 | 1.6 | 3.0 | 3.7 | 4.7 | 3.8 | 4.8 | 6.7 | 0.9 | 3.0 | - | - |
| Other Non-Current Assets | 126.5 | 72.3 | 67.5 | 59.6 | 60.6 | 67.8 | 53.0 | 18.9 | 17.1 | 15.9 | 11.9 | 16.6 | 12.2 | 9.8 | 10.1 | 10.1 | 8.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,881.2 | 2,397.0 | 2,309.4 | 1,930.9 | 1,855.6 | 1,738.2 | 1,723.1 | 1,653.7 | 1,736.5 | 1,763.2 | 1,690.8 | 1,948.0 | 1,740.2 | 1,709.0 | 1,694.0 | 1,646.1 | 1,599.2 | - | - |
| 113.9 |
| 102.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 105.0 | 30.0 | 22.5 | 139.1 | 1.1 | 1.9 | 2.2 | 77.1 | 2.0 | 0.7 | 50.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | 13.5 | 11.5 | 11.3 | 11.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.5 | 11.2 | 10.2 | 8.9 | 8.8 | 9.0 | 9.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 95.5 | 79.1 | 83.7 | 69.8 | 78.2 | 65.3 | 57.6 | 60.9 | 55.3 | 48.5 | 46.5 | 44.2 | 43.9 | 41.9 | 45.9 | 42.6 | 45.9 | - | - |
| Other Current Liabilities | 234.7 | 190.8 | 190.3 | 174.6 | 186.9 | 137.4 | 133.4 | 130.6 | 125.8 | 136.8 | 145.7 | 138.8 | 135.2 | 116.6 | 109.0 | 115.6 | 105.9 | - | - |
| Total Current Liabilities | 512.4 | 417.9 | 405.8 | 378.7 | 408.5 | 312.8 | 419.3 | 348.7 | 327.4 | 425.5 | 295.0 | 345.7 | 326.9 | 368.4 | 285.6 | 278.6 | 314.8 | - | - |
| 378.0 |
| 304.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 79.1 | 38.1 | 43.8 | 38.1 | 42.0 | 47.0 | 31.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | 2.5 | 2.9 | 2.7 | 2.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 36.5 | 10.9 | 13.5 | 26.2 | 40.5 | 51.1 | 38.6 | 38.5 | 55.2 | 48.6 | 71.8 | 77.4 | 45.9 | 44.9 | 52.7 | 40.1 | 43.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 22.0 | 21.6 | 12.6 | 22.2 | - | - | - |
| Other Non-Current Liabilities | 106.9 | 63.3 | 78.5 | 77.8 | 91.5 | 106.3 | 83.0 | 51.8 | 50.3 | 41.5 | 44.9 | 34.7 | 59.8 | 48.7 | 38.5 | 47.9 | 57.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 853.5 | 689.1 | 796.1 | 630.3 | 682.4 | 668.4 | 745.1 | 762.4 | 907.5 | 1,026.9 | 985.9 | 1,035.6 | 738.1 | 769.5 | 774.2 | 744.6 | 719.6 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,431.3 | 1,184.8 | 979.1 | 795.3 | 665.9 | 560.1 | 513.9 | 440.7 | 372.9 | 348.5 | 317.7 | 500.6 | 513.1 | 498.1 | 515.1 | 492.9 | 452.1 | - | - |
| Accumulated Other Comprehensive Income | (127.5) | (176.4) | (143.4) | (149.9) | (127.3) | (100.0) | (130.8) | (121.1) | (99.1) | (150.8) | (128.2) | (89.1) | 12.0 | (10.8) | (19.0) | (0.3) | 30.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,027.7 | 1,707.9 | 1,513.3 | 1,300.6 | 1,173.2 | 1,069.8 | 978.0 | 891.3 | 829.0 | 736.3 | 704.9 | 912.4 | 1,002.1 | 939.5 | 919.8 | 901.5 | 879.6 | 842.4 | 915.5 |
| Total Equity | 2,027.7 | 1,707.9 | 1,513.3 | 1,300.6 | 1,173.2 | 1,069.8 | 978.0 | 891.3 | 829.0 | 736.3 | 704.9 | 912.4 | 1,002.1 | 939.5 | 919.8 | 901.5 | 879.6 | 842.4 | 915.5 |
| 354.9 |
| - |
| - |
| Net debt | (207.8) | (189.9) | (51.8) | (163.2) | (100.1) | (20.7) | 89.5 | 149.3 | 216.9 | 312.0 | 279.1 | 278.6 | 39.8 | 112.8 | 148.8 | 49.5 | 96.7 | - | - |
| Working Capital | 773.7 | 665.6 | 655.2 | 571.9 | 453.0 | 396.7 | 315.6 | 372.6 | 456.2 | 393.9 | 514.0 | 528.6 | 530.2 | 454.9 | 528.9 | 578.4 | 489.8 | - | - |
| Book Value | 2,027.7 | 1,707.9 | 1,513.3 | 1,300.6 | 1,173.2 | 1,069.8 | 978.0 | 891.3 | 829.0 | 736.3 | 704.9 | 912.4 | 1,002.1 | 939.5 | 919.8 | 901.5 | 879.6 | 842.4 | 915.5 |
| Tangible Book Value | 874.1 | 757.9 | 604.2 | 594.5 | 443.9 | 325.6 | 245.5 | 181.3 | 93.3 | 1.1 | 23.1 | 63.3 | 354.9 | 290.1 | 280.2 | 320.9 | 303.3 | - | - |
| 230.0 |
| 226.8 |
| 242.0 |
| 238.7 |
| 240.1 |
| 225.4 |
| 218.9 |
| - |
| - |
| - |
| - |
| 280.2 |
| 217.5 |
| 287.0 |
| 338.4 |
| 286.7 |
| 259.4 |
| 296.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.2 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 374.7 | 405.5 | 457.7 | 369.3 | 336.8 | 386.9 | 303.9 | 279.4 | 237.1 | 350.1 | 362.7 | 291.9 | 311.8 | - | 219.5 | 230.0 | 226.8 | 242.0 | 238.7 | 240.1 | 225.4 | 218.9 | - | - | - | - | 280.2 | 217.5 | 287.0 | 338.4 | 286.7 | 259.4 | 296.2 | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 374.4 | 294.0 | 323.9 | 337.5 | 301.1 | 253.2 | 291.6 | 310.6 | 305.7 | 259.8 | 257.6 | 271.4 | 269.8 | - | 257.0 | 267.1 | 261.7 | 220.9 | 243.2 | 256.7 | 238.6 | 197.6 | - | - | - | - | 216.1 | 245.5 | 211.4 | 198.0 | 220.3 | 207.7 | 186.4 | 220.8 | 229.0 | 220.5 | 207.8 | 223.4 | 234.9 | 224.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 543.1 | 524.3 | 458.7 | 448.5 | 419.1 | 392.1 | 420.4 | 426.4 | 423.6 | 399.3 | 386.4 | 421.9 | 401.2 | - | 422.6 | 431.7 | 402.1 | 370.7 | 352.7 | 313.5 | 279.0 | 263.6 | - | - | - | - | 259.1 | 258.8 | 255.1 | 239.4 | 247.5 | 264.7 | 240.0 | 254.3 | 254.5 | 282.7 | 291.6 | 307.0 | 318.4 | 323.8 |
| Prepaid Expenses | 55.9 | 62.3 | 73.6 | 58.7 | 50.5 | 51.3 | 49.7 | 44.6 | 43.6 | 51.8 | 34.9 | 37.9 | 31.0 | - | 37.7 | 38.9 | 29.3 | 27.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,348.1 | 1,286.1 | 1,313.9 | 1,214.0 | 1,107.5 | 1,083.5 | 1,065.6 | 1,061.0 | 1,010.0 | 1,061.0 | 1,041.6 | 1,023.1 | 1,013.8 | - | 936.8 | 967.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 781.1 | 777.1 | 749.1 | 739.6 | 713.0 | 691.6 | 700.3 | 683.6 | 683.8 | 677.2 | 610.0 | 611.8 | 603.2 | - | 578.4 | 594.8 | 603.2 | 608.8 | 612.9 | 612.2 | 602.1 | 608.6 | - | - | - | - | 525.8 | 521.3 | 506.3 | 498.1 | 504.3 | 503.7 | 498.6 | 495.4 | 492.7 | 503.2 | 526.7 | 526.1 | 543.4 | 542.5 |
| Accumulated Depreciation | 484.7 | 480.0 | 481.7 | 474.3 | 455.4 | 436.8 | 445.2 | 429.4 | 428.8 | 429.0 | 416.0 | 415.5 | 407.3 | - | 389.3 | 400.8 | 406.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 296.4 | 297.1 | 267.4 | 265.3 | 257.6 | 254.8 | 255.1 | 254.2 | 255.0 | 248.2 | 248.2 | 248.2 | 248.2 | - | 189.1 | 194.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 859.6 | 859.0 | 781.3 | 781.9 | 760.5 | 715.0 | 725.5 | 719.6 | 724.3 | 693.0 | 590.9 | 595.8 | 593.6 | 589.6 | 582.5 | 590.9 | 597.7 | 600.7 | ||||||||||||||||||||||
| Intangible Assets | 286.8 | 294.6 | 246.8 | 252.0 | 251.6 | 235.0 | 241.5 | 245.7 | 250.9 | 216.1 | 104.8 | 108.6 | 110.8 | - | 114.9 | 119.4 | 123.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 19.4 | 17.9 | 19.7 | 42.9 | 38.9 | 36.4 | 34.9 | 28.0 | 21.6 | 23.6 | 19.5 | 19.7 | 18.1 | - | 3.5 | 3.3 | 3.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 129.5 | 126.5 | 96.3 | 88.8 | 84.6 | 72.3 | 76.5 | 74.8 | 70.6 | 67.5 | 66.8 | 60.9 | 57.8 | - | 58.8 | 59.0 | 61.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,939.8 | 2,881.2 | 2,725.4 | 2,644.9 | 2,500.7 | 2,397.0 | 2,399.1 | 2,383.3 | 2,332.4 | 2,309.4 | 2,309.4 | 2,309.4 | 2,309.4 | - | 1,885.6 | 1,934.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 188.9 | 182.2 | 156.0 | 176.9 | 158.2 | 148.0 | 141.1 | 163.2 | 162.6 | 131.8 | 121.2 | 152.8 | 151.3 | - | 131.6 | 166.3 | 156.8 | 143.4 | 151.6 | 155.6 | 141.5 | 110.1 | - | - | - | - | 123.8 | 110.1 | 104.2 | 101.1 | 88.4 | 98.6 | 101.7 | 103.6 | 111.0 | 113.0 | 120.8 | 125.4 | 133.1 | 125.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 72.9 | 95.5 | 89.1 | 71.5 | 62.1 | 79.1 | 75.8 | 63.4 | 58.1 | 83.7 | 78.3 | 69.8 | 61.9 | - | 72.9 | 65.5 | 63.5 | 78.2 | ||||||||||||||||||||||
| Other Current Liabilities | 234.2 | 234.7 | 218.8 | 220.0 | 229.2 | 190.8 | 200.6 | 198.0 | 186.6 | 190.3 | 180.8 | 182.2 | 183.0 | - | 174.0 | 189.3 | 184.5 | |||||||||||||||||||||||
| Total Current Liabilities | 496.0 | 512.4 | 463.9 | 468.4 | 449.5 | 417.9 | 417.5 | 424.6 | 407.3 | 405.8 | 380.3 | 404.8 | 396.2 | - | 378.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 197.8 | 197.7 | 197.5 | 197.3 | 197.2 | 197.0 | 211.8 | 258.7 | 283.5 | 298.3 | 98.2 | 98.0 | 147.8 | - | 182.4 | 202.2 | 202.0 | 141.9 | 151.7 | 191.5 | 198.6 | 198.2 | - | - | - | - | 474.6 | 510.4 | 505.8 | 511.3 | 601.5 | 597.1 | 574.2 | 351.6 | 351.9 | 577.2 | 577.8 | 303.7 | 304.5 | 305.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 42.5 | 36.5 | 26.7 | 11.5 | 10.9 | 10.9 | 11.6 | 12.8 | 12.6 | 13.5 | 11.3 | 17.5 | 25.7 | - | 33.8 | 39.2 | 46.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 107.2 | 106.9 | 80.5 | 75.3 | 70.9 | 63.3 | 69.1 | 69.0 | 77.2 | 78.5 | 75.8 | 69.8 | 74.5 | - | 83.2 | 85.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 843.5 | 853.5 | 768.6 | 752.5 | 728.5 | 689.1 | 710.0 | 765.1 | 780.6 | 796.1 | 857.4 | 895.1 | 963.6 | - | 677.9 | 747.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,496.8 | 1,431.3 | 1,369.3 | 1,308.7 | 1,229.6 | 1,184.8 | 1,135.8 | 1,086.0 | 1,022.8 | 979.1 | 939.8 | 890.3 | 831.6 | - | 741.4 | 696.8 | 655.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (132.4) | (127.5) | (130.2) | (128.2) | (162.7) | (176.4) | (142.1) | (157.7) | (154.9) | (143.4) | (159.7) | (142.9) | (147.2) | - | (183.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,096.3 | 2,027.7 | 1,956.8 | 1,892.4 | 1,772.2 | 1,707.9 | 1,689.1 | 1,618.2 | 1,551.8 | 1,513.3 | 1,452.0 | 1,414.3 | 1,345.8 | - | 1,207.7 | 1,186.5 | ||||||||||||||||||||||||
| Total Equity | 2,096.3 | 2,027.7 | 1,956.8 | 1,892.4 | 1,772.2 | 1,707.9 | 1,689.1 | 1,618.2 | 1,551.8 | 1,513.3 | 1,452.0 | 1,414.3 | 1,345.8 | - | 1,207.7 | 1,186.5 | 1,162.5 | 1,173.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 197.8 | 197.7 | 197.5 | 197.3 | 197.2 | 197.0 | 211.8 | 258.7 | 283.5 | 298.3 | 98.2 | 98.0 | 147.8 | - | 182.4 | 202.2 | 202.0 | 141.9 | 151.7 | 191.5 | 198.6 | 198.2 | - | - | - | - | 497.1 | 548.3 | 623.6 | 650.4 | 603.0 | 598.2 | 575.3 | 578.0 | 578.5 | 578.9 | 579.7 | 305.7 | 306.6 | 307.3 |
| Net debt | (176.9) | (207.8) | (260.2) | (172.0) | (139.6) | (189.9) | (92.1) | (20.7) | 46.4 | (51.8) | (264.5) | (193.9) | (164.0) | - | (37.1) | (27.8) | (24.8) | (100.1) | ||||||||||||||||||||||
| Working Capital | 852.1 | 773.7 | 850.0 | 745.6 | 658.0 | 665.6 | 648.1 | 636.4 | 602.7 | 655.2 | 661.3 | 618.3 | 617.6 | - | 558.3 | 546.6 | 515.1 | 453.0 | ||||||||||||||||||||||
| Book Value | 2,096.3 | 2,027.7 | 1,956.8 | 1,892.4 | 1,772.2 | 1,707.9 | 1,689.1 | 1,618.2 | 1,551.8 | 1,513.3 | 1,452.0 | 1,414.3 | 1,345.8 | - | 1,207.7 | 1,186.5 | 1,162.5 | 1,173.2 | ||||||||||||||||||||||
| Tangible Book Value | 949.9 | 874.1 | 928.7 | 858.5 | 760.1 | 757.9 | 722.1 | 652.9 | 576.6 | 604.2 | 756.3 | 709.9 | 641.4 | - | 510.3 | 476.2 | 441.0 | |||||||||||||||||||||||
| 28.4 |
| 33.6 |
| 31.6 |
| 29.4 |
| - |
| - |
| - |
| - |
| 26.7 |
| 37.0 |
| 41.9 |
| 40.5 |
| 52.2 |
| 45.2 |
| 46.1 |
| 32.8 |
| 28.8 |
| 25.9 |
| 27.4 |
| 18.6 |
| 33.8 |
| 36.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 919.9 |
| 861.5 |
| 863.0 |
| 843.9 |
| 774.6 |
| 709.5 |
| - |
| - |
| - |
| - |
| 783.6 |
| 761.7 |
| 798.4 |
| 819.4 |
| 847.5 |
| 848.2 |
| 809.0 |
| 853.3 |
| 879.9 |
| 838.6 |
| 874.3 |
| 848.6 |
| 861.1 |
| 839.1 |
| 408.1 |
| 408.7 |
| 405.2 |
| 396.3 |
| 396.3 |
| - |
| - |
| - |
| - |
| 327.3 |
| 329.7 |
| 316.5 |
| 308.4 |
| 319.3 |
| 318.4 |
| 314.2 |
| 310.3 |
| 306.1 |
| 313.7 |
| 323.4 |
| 324.0 |
| 331.1 |
| 326.5 |
| 196.6 |
| 200.7 |
| 204.2 |
| 207.0 |
| 205.8 |
| 212.3 |
| - |
| - |
| - |
| - |
| 198.5 |
| 191.6 |
| 189.8 |
| 189.7 |
| 185.0 |
| 185.3 |
| 184.4 |
| 185.1 |
| 186.6 |
| 189.5 |
| 203.3 |
| 202.1 |
| 212.3 |
| 216.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 596.5 |
| 599.1 |
| 597.3 |
| 602.4 |
| - |
| - |
| - |
| - |
| 550.5 |
| 544.7 |
| 537.0 |
| 532.7 |
| 495.5 |
| 497.6 |
| 489.0 |
| 613.9 |
| 614.5 |
| 612.0 |
| 639.0 |
| 492.8 |
| 511.5 |
| 513.9 |
| 128.6 |
| 130.2 |
| 133.9 |
| 137.0 |
| 141.8 |
| - |
| - |
| - |
| - |
| 185.2 |
| 194.6 |
| 197.9 |
| 202.5 |
| 183.4 |
| 189.2 |
| 192.8 |
| 189.6 |
| 195.7 |
| 199.4 |
| 210.1 |
| 116.4 |
| 124.1 |
| 128.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 8.3 |
| 8.7 |
| 4.4 |
| 4.4 |
| - |
| - |
| - |
| - |
| 1.6 |
| 2.7 |
| 2.3 |
| 3.0 |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.5 |
| 4.7 |
| 4.8 |
| 4.8 |
| 4.3 |
| 60.6 |
| 61.0 |
| 62.7 |
| 65.3 |
| 67.8 |
| - |
| - |
| - |
| - |
| 17.1 |
| 16.6 |
| 16.8 |
| 15.9 |
| 10.9 |
| 11.2 |
| 11.9 |
| 11.9 |
| 12.1 |
| 15.9 |
| 16.6 |
| 12.0 |
| 12.9 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,903.3 |
| 1,855.6 |
| 1,863.2 |
| 1,855.3 |
| 1,784.4 |
| 1,738.2 |
| - |
| - |
| - |
| - |
| 1,736.5 |
| 1,711.9 |
| 1,742.2 |
| 1,763.2 |
| 1,724.5 |
| 1,734.6 |
| 1,690.8 |
| 1,858.3 |
| 1,893.3 |
| 1,859.9 |
| 1,948.0 |
| 1,676.7 |
| 1,726.7 |
| 1,715.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 37.9 |
| 117.8 |
| 139.1 |
| 1.5 |
| 1.1 |
| 1.1 |
| 226.4 |
| 226.6 |
| 1.7 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.2 |
| - |
| 14.8 |
| 14.5 |
| 14.5 |
| 13.5 |
| 11.5 |
| 11.4 |
| 11.3 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.7 |
| 67.5 |
| 58.2 |
| 65.3 |
| - |
| - |
| - |
| - |
| 55.3 |
| 45.8 |
| 40.6 |
| 48.5 |
| 42.2 |
| 37.6 |
| 46.5 |
| 47.6 |
| 45.8 |
| 39.7 |
| 44.2 |
| 43.2 |
| 43.6 |
| 42.8 |
| 186.9 |
| 187.5 |
| 172.7 |
| 145.5 |
| 137.4 |
| - |
| - |
| - |
| - |
| 125.8 |
| 122.3 |
| 124.9 |
| 136.8 |
| 137.4 |
| 148.1 |
| 145.7 |
| 141.9 |
| 139.4 |
| 133.8 |
| 138.8 |
| 129.2 |
| 134.9 |
| 136.8 |
| 421.1 |
| 404.8 |
| 408.5 |
| 417.8 |
| 395.8 |
| 345.2 |
| 312.8 |
| - |
| - |
| - |
| - |
| 327.4 |
| 316.1 |
| 387.5 |
| 425.5 |
| 269.5 |
| 285.4 |
| 295.0 |
| 519.5 |
| 563.6 |
| 328.6 |
| 345.7 |
| 299.8 |
| 313.7 |
| 307.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.5 |
| 2.9 |
| 2.7 |
| 2.7 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| 45.2 |
| 49.7 |
| 54.3 |
| 51.1 |
| - |
| - |
| - |
| - |
| 55.2 |
| 51.2 |
| 53.4 |
| 48.6 |
| 71.3 |
| 72.9 |
| 71.8 |
| 95.2 |
| 73.8 |
| 73.2 |
| 77.4 |
| 35.4 |
| 44.0 |
| 44.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.1 |
| 91.5 |
| 98.4 |
| 100.4 |
| 105.1 |
| 106.3 |
| - |
| - |
| - |
| - |
| 50.3 |
| 37.0 |
| 38.5 |
| 41.5 |
| 48.4 |
| 48.1 |
| 44.9 |
| 31.3 |
| 31.5 |
| 33.5 |
| 34.7 |
| 67.7 |
| 55.9 |
| 58.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 740.8 |
| 682.4 |
| 713.1 |
| 737.4 |
| 703.2 |
| 668.4 |
| - |
| - |
| - |
| - |
| 907.5 |
| 914.7 |
| 985.2 |
| 1,026.9 |
| 990.7 |
| 1,003.5 |
| 985.9 |
| 997.6 |
| 1,020.8 |
| 1,012.5 |
| 1,035.6 |
| 706.6 |
| 718.1 |
| 714.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 665.9 |
| 638.8 |
| 605.6 |
| 581.0 |
| 560.1 |
| - |
| - |
| - |
| - |
| 372.9 |
| 372.1 |
| 356.9 |
| 348.5 |
| 332.2 |
| 315.5 |
| 317.7 |
| 454.5 |
| 499.9 |
| 497.0 |
| 500.6 |
| 524.5 |
| 517.6 |
| 512.3 |
| (155.2) |
| (133.2) |
| (127.3) |
| (117.1) |
| (109.2) |
| (114.2) |
| (100.0) |
| - |
| - |
| - |
| - |
| (99.1) |
| (122.0) |
| (142.8) |
| (150.8) |
| (124.8) |
| (104.0) |
| (128.2) |
| (105.5) |
| (135.4) |
| (154.0) |
| (89.1) |
| (51.0) |
| 3.7 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,162.5 |
| 1,173.2 |
| 1,150.1 |
| 1,117.9 |
| 1,081.2 |
| 1,069.8 |
| - |
| - |
| - |
| - |
| 829.0 |
| 797.2 |
| 757.0 |
| 736.3 |
| 733.8 |
| 731.1 |
| 704.9 |
| 860.7 |
| 872.5 |
| 847.4 |
| 912.4 |
| 970.1 |
| 1,008.6 |
| 1,000.7 |
| 1,150.1 |
| 1,117.9 |
| 1,081.2 |
| 1,069.8 |
| - |
| - |
| - |
| - |
| 829.0 |
| 797.2 |
| 757.0 |
| 736.3 |
| 733.8 |
| 731.1 |
| 704.9 |
| 860.7 |
| 872.5 |
| 847.4 |
| 912.4 |
| 970.1 |
| 1,008.6 |
| 1,000.7 |
| (87.0) |
| (48.6) |
| (26.8) |
| (20.7) |
| - |
| - |
| - |
| - |
| 216.9 |
| 330.8 |
| 336.6 |
| 312.0 |
| 316.3 |
| 338.8 |
| 279.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.2 |
| 448.1 |
| 429.4 |
| 396.7 |
| - |
| - |
| - |
| - |
| 456.2 |
| 445.6 |
| 410.9 |
| 393.9 |
| 578.0 |
| 562.8 |
| 514.0 |
| 333.8 |
| 316.3 |
| 510.0 |
| 528.6 |
| 548.8 |
| 547.4 |
| 532.1 |
| 1,150.1 |
| 1,117.9 |
| 1,081.2 |
| 1,069.8 |
| - |
| - |
| - |
| - |
| 829.0 |
| 797.2 |
| 757.0 |
| 736.3 |
| 733.8 |
| 731.1 |
| 704.9 |
| 860.7 |
| 872.5 |
| 847.4 |
| 912.4 |
| 970.1 |
| 1,008.6 |
| 1,000.7 |
| 443.9 |
| 423.4 |
| 384.9 |
| 346.9 |
| 325.6 |
| - |
| - |
| - |
| - |
| 93.3 |
| 57.9 |
| 22.1 |
| 1.1 |
| 54.9 |
| 44.3 |
| 23.1 |
| 57.2 |
| 62.3 |
| 36.0 |
| 63.3 |
| 360.9 |
| 373.0 |
| 358.6 |