| (in millions of USD) | FY2026 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | - | - | - | - | 347.4 | 180.6 | 143.1 | 481.0 | 369.8 | 223.8 | 214.2 | 171.4 | 140.0 | 160.4 | 89.5 | 76.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | 347.4 | 180.6 | 143.1 | 481.0 | 369.8 | 223.8 | 214.2 | 171.4 | 140.0 | 160.4 | 89.5 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 162.1 | 209.4 | 230.8 | 241.7 | 268.3 | 331.2 | 361.2 | 271.3 | 263.3 | 312.7 | 398.1 | 353.6 | 220.0 | 163.8 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 274.2 | 247.8 | 373.6 | 745.2 | 243.1 | 348.2 | 317.6 | 276.7 | 348.7 | 414.0 | 428.2 | 466.2 | 231.7 | 158.1 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 316.5 | 322.0 | 351.5 | 372.3 | 321.8 | 325.0 | 381.8 | 391.1 | 434.0 | 415.3 | 416.1 | 384.8 | 293.7 | 303.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 174.7 | 200.9 | 206.0 | 272.2 | 185.0 | 202.1 | 202.3 | 162.3 | 150.8 | 149.4 | 135.2 | 160.9 | 57.1 | 42.3 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 546.7 | 568.0 | 605.8 | 723.0 | 712.5 | 425.9 | 438.0 | 744.6 | 780.3 | 854.1 | 1,096.7 | 1,219.3 | 0.0 | 1.1 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 115.5 | 113.7 | 113.0 | 112.2 | 110.4 | 108.3 | 107.6 | 106.4 | 105.6 | 102.3 | 100.8 | 98.7 | 65.0 | 62.8 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 546.7 | 578.0 | 615.8 | 733.0 | 722.5 | 438.4 | 445.5 | 782.1 | 817.8 | 900.8 | 1,150.0 | 1,250.0 | 0.5 | 1.6 | - | - |
| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 76.1 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 729.4 | 695.7 | 1,025.1 | 1,265.3 | 904.2 | 967.1 | 867.7 | 1,074.3 | 1,031.4 | 1,042.2 | 1,118.0 | 1,074.9 | 634.5 | 507.7 | - | - |
| - |
| - |
| Accumulated Depreciation | 235.9 | 232.3 | 255.2 | 236.1 | 197.2 | 184.0 | 250.9 | 254.4 | 287.9 | 278.5 | 264.2 | 235.1 | 215.2 | 229.2 | - | - |
| Property,Plant & Equipment Net | 80.6 | 89.7 | 96.3 | 136.2 | 124.6 | 141.0 | 130.9 | 136.7 | 146.1 | 136.8 | 151.9 | 149.7 | 78.5 | 74.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 431.3 | 424.6 | 427.1 | 485.0 | 442.4 | 438.9 | 424.4 | 429.8 | 424.3 | 438.8 | 445.3 | 459.9 | 38.9 | 40.0 | - | - |
| Intangible Assets | 29.3 | 31.5 | 34.9 | 67.4 | 73.0 | 77.8 | 71.9 | 77.0 | 83.8 | 112.1 | 126.7 | 153.5 | 1.2 | 16.2 | - | - |
| Operating Lease Right Of Use Assets | 99.9 | 102.1 | 118.2 | 174.7 | 142.5 | 160.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 84.1 | 92.1 | 116.4 | 24.5 | 3.2 | 2.9 | 3.1 | 4.3 | 2.3 | 2.8 | 3.4 | 0.9 | 42.3 | 35.1 | - | - |
| Other Non-Current Assets | 74.5 | 65.7 | 70.7 | 65.6 | 65.2 | 87.0 | 80.6 | 72.4 | 65.3 | 64.8 | 64.4 | 56.8 | 38.9 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,709.3 | 1,674.4 | 2,062.8 | 2,492.7 | 2,137.4 | 2,480.0 | 2,183.1 | 2,399.0 | 2,431.7 | 2,504.5 | 2,622.2 | 2,614.4 | 851.7 | 707.9 | - | - |
| - |
| Short Term Debt | 0.0 | 10.0 | 10.0 | 10.0 | 10.0 | 12.5 | 7.5 | 37.5 | 37.5 | 46.7 | 53.3 | 30.7 | 0.5 | 0.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 35.0 | 33.7 | 34.7 | 39.1 | 34.0 | 34.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 521.1 | 533.1 | 869.4 | 1,110.3 | 406.0 | 787.4 | 473.1 | 362.3 | 333.7 | 340.7 | 329.3 | 319.3 | 148.7 | 128.6 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 105.3 | 116.0 | 132.4 | 153.6 | 130.3 | 147.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 28.6 | 29.0 | 26.9 | 35.3 | 35.5 | 99.0 | 107.9 | 84.2 | 161.0 | 217.0 | 253.9 | 240.5 | - | - | - | - |
| Pension Obligations | 56.4 | 71.4 | 78.4 | 72.9 | 147.0 | 109.7 | 92.0 | 142.2 | 143.1 | 128.1 | 74.2 | 165.5 | 103.8 | 84.1 | - | - |
| Other Non-Current Liabilities | 28.1 | 34.8 | 49.9 | 58.6 | 133.1 | 132.4 | 80.5 | 110.5 | 39.5 | 26.6 | 26.7 | 26.1 | 20.5 | 10.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,286.2 | 1,352.3 | 1,754.5 | 2,146.5 | 1,564.4 | 1,701.6 | 1,191.5 | 1,443.8 | 1,457.6 | 1,566.5 | 1,780.8 | 1,970.7 | 273.0 | 225.9 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 917.2 | 855.1 | 834.8 | 907.2 | 1,093.3 | 1,263.3 | 1,169.7 | 992.2 | 1,015.1 | 852.2 | 743.1 | 633.4 | 889.8 | 706.4 | - | - |
| Accumulated Other Comprehensive Income | (126.4) | (147.8) | (142.2) | (132.9) | (130.6) | (102.1) | (88.3) | (75.2) | (81.1) | (49.5) | (9.2) | (87.5) | (71.0) | (42.8) | - | - |
| Treasury Stock | 905.1 | 890.8 | 891.0 | 891.3 | 764.3 | 736.2 | 404.4 | 223.0 | 176.3 | 11.6 | 2.1 | 2.2 | 443.7 | 325.4 | - | - |
| Minority Interest | 15.1 | 9.2 | 21.4 | 18.4 | 11.6 | 11.7 | 5.6 | 5.6 | 7.6 | 4.5 | 3.8 | 1.3 | - | - | - | - |
| Total Stockholders Equity | 408.0 | 312.9 | 278.6 | 320.6 | 561.4 | 766.7 | 986.0 | 949.6 | 966.5 | 933.5 | 837.6 | 642.4 | 578.7 | 482.0 | 429.9 | - |
| Total Equity | 423.1 | 322.1 | 308.3 | 346.2 | 573.0 | 778.4 | 991.6 | 955.2 | 974.1 | 938.0 | 841.4 | 643.7 | 578.7 | 482.0 | 429.9 | - |
| Net debt | - | - | - | - | 375.1 | 257.8 | 302.4 | 301.1 | 448.0 | 677.0 | 935.8 | 1,078.6 | (139.5) | (158.8) | - | - |
| Working Capital | 208.3 | 162.6 | 155.7 | 155.0 | 498.2 | 179.7 | 394.6 | 712.0 | 697.7 | 701.5 | 788.7 | 755.6 | 485.8 | 379.1 | - | - |
| Book Value | 408.0 | 312.9 | 278.6 | 320.6 | 561.4 | 766.7 | 986.0 | 949.6 | 966.5 | 933.5 | 837.6 | 642.4 | 578.7 | 482.0 | 429.9 | - |
| Tangible Book Value | (52.6) | (143.2) | (183.4) | (231.8) | 46.0 | 250.0 | 489.7 | 442.8 | 458.4 | 382.6 | 265.6 | 29.0 | 538.6 | 425.8 | - | - |
| 347.4 |
| 345.8 |
| 364.8 |
| 342.0 |
| 422.6 |
| 472.6 |
| 180.6 |
| 125.2 |
| 116.5 |
| 80.6 |
| 143.1 |
| 228.1 |
| 354.9 |
| 257.1 |
| 481.0 |
| 342.7 |
| 304.1 |
| 194.1 |
| 530.9 |
| 221.7 |
| 158.2 |
| 223.8 |
| 196.4 |
| 220.7 |
| 121.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 347.4 | 345.8 | 364.8 | 342.0 | 422.6 | 472.6 | 180.6 | 125.2 | 116.5 | 80.6 | 143.1 | 228.1 | 354.9 | 257.1 | 481.0 | 342.7 | 304.1 | 194.1 | 530.9 | 221.7 | 158.2 | 223.8 | 196.4 | 220.7 | 121.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 162.1 | 185.5 | 210.8 | 255.4 | 239.2 | 209.4 | 244.4 | 272.2 | 231.2 | 230.8 | 272.0 | 251.2 | 440.0 | 420.0 | 370.6 | 268.3 | 372.0 | 323.6 | 332.1 | 263.8 | 323.4 | 331.2 | 357.3 | 363.7 | 375.5 | 361.2 | 364.0 | 297.2 | 295.3 | 271.3 | 294.5 | 287.7 | 298.9 | 309.5 | 312.6 | 326.0 | 312.7 | 374.6 | 355.3 | 357.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 274.2 | 280.3 | 292.5 | 316.0 | 279.2 | 247.8 | 294.7 | 297.1 | 354.3 | 373.6 | 563.8 | 725.9 | 880.9 | 639.5 | 483.3 | 243.1 | 331.7 | 320.9 | 325.7 | 386.5 | 405.3 | 348.2 | 417.7 | 406.5 | 374.0 | 317.6 | 324.4 | 293.8 | 290.5 | 276.7 | 338.8 | 356.5 | 466.6 | 457.6 | 439.3 | 480.8 | 414.0 | 495.5 | 452.2 | 419.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 729.4 | 672.1 | 716.8 | 801.2 | 700.9 | 695.7 | 771.5 | 790.8 | 825.9 | 1,025.1 | 1,097.2 | 1,202.6 | 1,551.8 | 1,293.3 | 1,077.9 | 904.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 316.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 321.8 | - | - | 326.6 | 327.7 | 325.6 | 325.0 | 399.1 | 392.2 | 385.6 | 381.8 | 393.7 | 390.3 | 394.5 | 391.1 | 410.0 | 429.7 | 431.5 | 454.3 | 454.6 | 440.5 | 415.3 | 439.0 | 429.3 | 420.3 |
| Accumulated Depreciation | 235.9 | 238.9 | 234.6 | 241.4 | 233.8 | 232.3 | 231.1 | 247.1 | 249.8 | 255.2 | 254.6 | 242.7 | 228.4 | 224.3 | 222.0 | 197.2 | 207.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 80.6 | 77.8 | 84.8 | 90.6 | 94.6 | 89.7 | 88.7 | 90.2 | 92.6 | 96.3 | 126.5 | 140.5 | 126.0 | 127.5 | 128.4 | 124.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 431.3 | 429.6 | 430.7 | 432.6 | 427.1 | 424.6 | 430.5 | 425.8 | 426.0 | 427.1 | 465.4 | 466.7 | 526.5 | 539.1 | 552.4 | 442.4 | 443.6 | 442.7 | ||||||||||||||||||||||
| Intangible Assets | 29.3 | 28.2 | 30.1 | 31.3 | 31.0 | 31.5 | 33.2 | 33.1 | 33.9 | 34.9 | 57.4 | 60.1 | 67.7 | 70.1 | 72.6 | 73.0 | 70.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 99.9 | 104.5 | 100.8 | 106.3 | 102.2 | 102.1 | 108.0 | 103.6 | 112.9 | 118.2 | 148.7 | 172.2 | 165.0 | 166.7 | 137.7 | 142.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 84.1 | 82.4 | 94.4 | 97.2 | 92.1 | 92.1 | 91.0 | 116.4 | 116.3 | 116.4 | 26.3 | 28.5 | 0.8 | 1.2 | 1.6 | 3.2 | 2.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 74.5 | 67.3 | 69.4 | 67.5 | 67.4 | 65.7 | 63.6 | 63.0 | 72.1 | 70.7 | 72.8 | 69.5 | 74.2 | 70.4 | 68.0 | 65.2 | 63.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,709.3 | 1,640.0 | 1,706.6 | 1,808.5 | 1,691.1 | 1,674.4 | 1,765.8 | 1,796.3 | 1,853.0 | 2,062.8 | 2,231.3 | 2,416.7 | 3,170.6 | 2,949.0 | 2,746.0 | 2,137.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 174.7 | 138.9 | 149.0 | 228.6 | 174.6 | 200.9 | 230.4 | 181.6 | 202.3 | 206.0 | 197.2 | 226.9 | 317.9 | 318.1 | 293.8 | 185.0 | 279.2 | 279.3 | 191.8 | 154.9 | 137.6 | 202.1 | 155.6 | 212.7 | 112.6 | 202.3 | 139.5 | 174.3 | 97.2 | 162.3 | 141.7 | 113.8 | 199.7 | 168.0 | 172.9 | 105.9 | 149.4 | 183.1 | 202.1 | 96.4 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 35.0 | 34.9 | 34.9 | 36.3 | 34.1 | 33.7 | 33.3 | 32.6 | 36.5 | 34.7 | 38.7 | 39.3 | 33.5 | 33.0 | 35.2 | 34.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 521.1 | 438.3 | 533.8 | 646.8 | 551.1 | 533.1 | 618.6 | 665.6 | 730.3 | 869.4 | 851.7 | 1,035.9 | 1,331.3 | 1,094.7 | 967.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 546.7 | 546.9 | 546.4 | 563.5 | 565.8 | 568.0 | 567.8 | 579.7 | 581.9 | 605.8 | 716.3 | 720.8 | 725.2 | 727.4 | 729.6 | 712.5 | 708.4 | 710.4 | 714.1 | 715.9 | 423.6 | 425.9 | 430.7 | 433.0 | 435.3 | 438.0 | 601.0 | 615.6 | 630.3 | 744.6 | 744.2 | 769.5 | 792.9 | 657.7 | 788.3 | 793.4 | 854.1 | 803.4 | 776.3 | 788.4 |
| Operating Lease Liabilities Non-Current | 105.3 | 111.3 | 110.8 | 115.7 | 115.2 | 116.0 | 122.7 | 119.8 | 126.6 | 132.4 | 141.3 | 150.9 | 147.5 | 150.9 | 119.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 28.6 | 28.6 | 28.4 | 28.6 | 28.3 | 29.0 | 27.8 | 27.8 | 27.4 | 26.9 | 34.0 | 34.2 | 116.4 | 118.2 | 110.8 | 35.5 | 37.6 | |||||||||||||||||||||||
| Pension Obligations | 56.4 | 55.3 | 69.0 | 69.8 | 70.6 | 71.4 | 76.3 | 77.0 | 77.7 | 78.4 | 71.7 | 72.6 | 103.0 | 105.0 | 106.2 | 147.0 | 145.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 28.1 | 26.6 | 27.2 | 27.1 | 32.7 | 34.8 | 48.8 | 56.0 | 49.0 | 49.9 | 53.6 | 57.8 | 73.0 | 91.0 | 97.4 | 133.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,286.2 | 1,207.0 | 1,315.6 | 1,445.0 | 1,363.7 | 1,352.3 | 1,462.0 | 1,518.4 | 1,592.9 | 1,754.5 | 1,868.6 | 2,072.2 | 2,496.4 | 2,287.2 | 2,130.7 | 1,564.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 115.5 | 116.3 | 115.3 | 114.6 | 114.4 | 113.7 | 113.5 | 113.4 | 113.3 | 113.0 | 112.9 | 112.8 | 112.2 | 112.1 | 112.1 | 110.4 | 111.4 | 111.2 | 110.1 | 110.0 | 109.2 | 108.3 | 108.1 | 108.0 | 107.9 | 107.6 | 107.6 | 107.3 | 106.8 | 106.4 | 105.9 | 105.7 | 103.9 | 105.6 | 105.5 | 105.6 | 102.3 | 104.0 | 104.0 | 103.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 917.2 | 928.9 | 893.9 | 870.7 | 858.5 | 855.1 | 840.1 | 817.9 | 812.0 | 834.8 | 934.5 | 917.9 | 1,277.1 | 1,246.1 | 1,129.6 | 1,093.3 | 1,159.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (126.4) | (128.2) | (144.2) | (137.0) | (145.3) | (147.8) | (144.1) | (149.9) | (147.9) | (142.2) | (144.5) | (136.6) | (159.7) | (134.8) | (102.2) | |||||||||||||||||||||||||
| Treasury Stock | 905.1 | 905.1 | 890.7 | 890.7 | 890.7 | 890.8 | 890.8 | 890.9 | 891.0 | 891.0 | 891.2 | 891.3 | 891.4 | 891.4 | 845.1 | 764.3 | 797.3 | 766.8 | ||||||||||||||||||||||
| Minority Interest | 15.1 | 17.3 | 14.3 | 13.0 | 10.2 | 9.2 | 8.6 | 8.3 | 7.6 | 21.4 | 20.3 | 17.9 | 17.3 | 17.9 | 18.6 | 11.6 | 15.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 408.0 | 415.7 | 376.7 | 344.0 | 317.2 | 312.9 | 295.2 | 262.1 | 252.5 | 278.6 | 342.4 | 326.6 | 656.9 | 643.9 | 596.7 | 561.4 | 633.2 | |||||||||||||||||||||||
| Total Equity | 423.1 | 433.0 | 391.0 | 363.5 | 327.4 | 322.1 | 303.8 | 277.9 | 260.1 | 308.3 | 362.7 | 344.5 | 674.2 | 661.8 | 615.3 | 573.0 | 649.1 | 625.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 546.7 | 546.9 | 546.4 | 573.5 | 575.8 | 578.0 | 577.8 | 589.7 | 591.9 | 615.8 | 726.3 | 730.8 | 735.2 | 737.4 | 739.6 | 722.5 | 718.4 | 720.4 | 876.6 | 899.4 | 436.1 | 438.4 | 440.7 | 443.0 | 445.3 | 445.5 | 661.0 | 660.6 | 671.5 | 782.1 | 793.0 | 810.7 | 809.8 | 1,051.2 | 808.0 | 810.3 | 900.8 | 814.6 | 821.5 | 830.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 375.1 | 372.6 | 355.6 | 534.6 | |||||||||||||||||||||
| Working Capital | 208.3 | 233.8 | 183.0 | 154.4 | 149.8 | 162.6 | 152.9 | 125.2 | 95.6 | 155.7 | 245.5 | 166.7 | 220.5 | 198.6 | 110.5 | 498.2 | 563.5 | 549.4 | ||||||||||||||||||||||
| Book Value | 408.0 | 415.7 | 376.7 | 344.0 | 317.2 | 312.9 | 295.2 | 262.1 | 252.5 | 278.6 | 342.4 | 326.6 | 656.9 | 643.9 | 596.7 | 561.4 | 633.2 | 609.1 | ||||||||||||||||||||||
| Tangible Book Value | (52.6) | (42.1) | (84.1) | (119.9) | (140.9) | (143.2) | (168.5) | (196.8) | (207.4) | (183.4) | (180.4) | (200.2) | 62.7 | 34.7 | (28.3) | 46.0 | 119.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,086.4 |
| 1,047.2 |
| 1,042.0 |
| 1,118.6 |
| 1,251.7 |
| 967.1 |
| 948.6 |
| 929.3 |
| 875.5 |
| 867.7 |
| 948.7 |
| 982.2 |
| 880.4 |
| 1,074.3 |
| 1,020.0 |
| 987.8 |
| 1,013.8 |
| 1,340.6 |
| 1,020.5 |
| 1,005.3 |
| 1,042.2 |
| 1,134.2 |
| 1,108.0 |
| 988.1 |
| 202.6 |
| 200.3 |
| 192.8 |
| 187.3 |
| 184.0 |
| 256.1 |
| 254.0 |
| 252.6 |
| 250.9 |
| 262.3 |
| 259.9 |
| 260.8 |
| 254.4 |
| 267.8 |
| 284.6 |
| 299.9 |
| 305.5 |
| 305.3 |
| 305.2 |
| 278.5 |
| 294.7 |
| 292.0 |
| 285.0 |
| 120.2 |
| 120.8 |
| 126.3 |
| 134.9 |
| 138.3 |
| 141.0 |
| 143.0 |
| 138.2 |
| 133.0 |
| 130.9 |
| 131.4 |
| 130.4 |
| 133.7 |
| 136.7 |
| 142.2 |
| 145.1 |
| 131.6 |
| 148.8 |
| 149.3 |
| 135.3 |
| 136.8 |
| 144.3 |
| 137.3 |
| 135.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.8 |
| 435.6 |
| 434.7 |
| 438.9 |
| 437.0 |
| 438.5 |
| 425.9 |
| 424.4 |
| 427.5 |
| 427.0 |
| 429.3 |
| 429.8 |
| 429.9 |
| 425.1 |
| 429.1 |
| 429.6 |
| 431.9 |
| 430.2 |
| 438.8 |
| 432.1 |
| 436.5 |
| 434.1 |
| 71.2 |
| 74.0 |
| 75.1 |
| 76.2 |
| 77.8 |
| 79.6 |
| 82.0 |
| 70.7 |
| 71.9 |
| 73.1 |
| 74.2 |
| 75.6 |
| 77.0 |
| 78.5 |
| 81.4 |
| 97.3 |
| 87.1 |
| 90.5 |
| 93.8 |
| 112.1 |
| 101.8 |
| 105.3 |
| 108.7 |
| 134.6 |
| 136.7 |
| 148.3 |
| 152.4 |
| 158.3 |
| 160.8 |
| 163.9 |
| 157.8 |
| 157.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.8 |
| 2.4 |
| 2.4 |
| 2.9 |
| 3.2 |
| 3.2 |
| 3.4 |
| 3.1 |
| 4.0 |
| 4.1 |
| 4.5 |
| 4.3 |
| 4.4 |
| 2.8 |
| 3.7 |
| 3.3 |
| 4.1 |
| 3.0 |
| 2.8 |
| 2.8 |
| 2.9 |
| 2.7 |
| 64.2 |
| 66.4 |
| 65.9 |
| 87.6 |
| 87.0 |
| 88.7 |
| 89.4 |
| 81.1 |
| 80.6 |
| 79.9 |
| 77.9 |
| 76.0 |
| 72.4 |
| 70.6 |
| 67.1 |
| 73.5 |
| 64.0 |
| 71.8 |
| 71.6 |
| 64.8 |
| 74.1 |
| 65.1 |
| 68.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,303.6 |
| 2,267.3 |
| 2,501.1 |
| 2,589.4 |
| 2,753.7 |
| 2,480.0 |
| 2,468.5 |
| 2,442.9 |
| 2,351.3 |
| 2,183.1 |
| 2,269.1 |
| 2,300.3 |
| 2,204.0 |
| 2,399.0 |
| 2,418.7 |
| 2,387.8 |
| 2,434.4 |
| 2,759.0 |
| 2,453.5 |
| 2,424.6 |
| 2,504.5 |
| 2,577.2 |
| 2,543.0 |
| 2,428.1 |
| 162.5 |
| 183.5 |
| 12.5 |
| 12.5 |
| 10.0 |
| 10.0 |
| 10.0 |
| 7.5 |
| 60.0 |
| 45.0 |
| 41.2 |
| 37.5 |
| 48.8 |
| 41.2 |
| 16.9 |
| 393.5 |
| 19.7 |
| 16.9 |
| 46.7 |
| 11.2 |
| 45.2 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 33.7 |
| 34.6 |
| 37.5 |
| 34.9 |
| 34.1 |
| 33.5 |
| 30.8 |
| 28.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 406.0 |
| 522.9 |
| 497.8 |
| 560.0 |
| 676.4 |
| 1,119.7 |
| 787.4 |
| 833.9 |
| 744.9 |
| 592.1 |
| 473.1 |
| 357.6 |
| 371.0 |
| 276.7 |
| 362.3 |
| 330.5 |
| 280.1 |
| 353.3 |
| 724.8 |
| 331.0 |
| 324.0 |
| 340.7 |
| 363.3 |
| 391.0 |
| 292.3 |
| 130.3 |
| 119.3 |
| 122.8 |
| 135.0 |
| 139.2 |
| 145.0 |
| 147.2 |
| 151.0 |
| 146.0 |
| 147.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 85.0 |
| 86.0 |
| 86.5 |
| 99.0 |
| 112.0 |
| 111.2 |
| 108.6 |
| 107.9 |
| 99.4 |
| 87.3 |
| 84.4 |
| 84.2 |
| 150.5 |
| 159.5 |
| 178.6 |
| 176.1 |
| 175.0 |
| 177.4 |
| 217.0 |
| 219.6 |
| 219.3 |
| 220.0 |
| 146.5 |
| 109.2 |
| 109.4 |
| 109.5 |
| 109.7 |
| 92.3 |
| 92.2 |
| 92.1 |
| 92.0 |
| 81.2 |
| 121.6 |
| 142.0 |
| 142.2 |
| 133.8 |
| 143.5 |
| 109.6 |
| 111.4 |
| 110.9 |
| 110.2 |
| 128.1 |
| 131.3 |
| 130.3 |
| 129.1 |
| 120.4 |
| 127.7 |
| 132.3 |
| 126.6 |
| 133.5 |
| 132.4 |
| 54.7 |
| 60.4 |
| 58.6 |
| 80.5 |
| 67.6 |
| 89.5 |
| 113.3 |
| 110.5 |
| 49.6 |
| 39.7 |
| 30.3 |
| 48.3 |
| 46.3 |
| 38.5 |
| 26.6 |
| 33.0 |
| 27.3 |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,654.5 |
| 1,642.2 |
| 1,735.6 |
| 1,853.5 |
| 2,017.8 |
| 1,701.6 |
| 1,674.6 |
| 1,587.7 |
| 1,434.0 |
| 1,191.5 |
| 1,206.8 |
| 1,285.0 |
| 1,246.7 |
| 1,443.8 |
| 1,408.6 |
| 1,392.3 |
| 1,464.7 |
| 1,718.3 |
| 1,451.5 |
| 1,443.5 |
| 1,566.5 |
| 1,550.6 |
| 1,544.2 |
| 1,456.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,123.1 |
| 1,272.4 |
| 1,258.3 |
| 1,268.1 |
| 1,263.3 |
| 1,273.2 |
| 1,232.8 |
| 1,201.2 |
| 1,169.7 |
| 1,138.3 |
| 1,087.1 |
| 1,039.4 |
| 992.2 |
| 1,058.4 |
| 1,026.0 |
| 950.8 |
| 1,022.8 |
| 980.5 |
| 962.3 |
| 852.2 |
| 945.2 |
| 905.5 |
| 886.3 |
| (130.6) |
| (118.9) |
| (124.1) |
| (108.2) |
| (111.5) |
| (111.5) |
| (102.1) |
| (88.6) |
| (86.0) |
| (85.7) |
| (88.3) |
| (81.2) |
| (82.9) |
| (84.1) |
| (75.2) |
| (73.7) |
| (78.1) |
| (56.1) |
| (59.4) |
| (57.3) |
| (57.5) |
| (49.5) |
| (68.1) |
| (55.9) |
| (59.2) |
| 760.0 |
| 759.9 |
| 760.0 |
| 736.2 |
| 731.1 |
| 624.3 |
| 520.0 |
| 404.4 |
| 299.0 |
| 279.0 |
| 273.7 |
| 223.0 |
| 223.0 |
| 183.2 |
| 110.8 |
| 130.4 |
| 120.4 |
| 118.2 |
| 11.6 |
| 31.0 |
| 24.5 |
| 18.7 |
| 16.0 |
| 11.4 |
| 11.9 |
| 10.3 |
| 11.7 |
| 11.0 |
| 11.5 |
| 5.9 |
| 5.6 |
| 6.0 |
| 5.7 |
| 5.8 |
| 5.6 |
| 8.4 |
| 8.0 |
| 6.0 |
| 8.5 |
| 7.2 |
| 6.7 |
| 4.5 |
| 3.3 |
| 4.1 |
| 4.3 |
| 609.1 |
| 754.1 |
| 724.0 |
| 725.6 |
| 766.7 |
| 782.9 |
| 843.7 |
| 911.4 |
| 986.0 |
| 1,056.3 |
| 1,009.6 |
| 951.5 |
| 949.6 |
| 1,001.7 |
| 987.5 |
| 963.7 |
| 1,032.2 |
| 994.8 |
| 974.4 |
| 933.5 |
| 1,023.3 |
| 994.7 |
| 967.1 |
| 765.5 |
| 735.9 |
| 735.9 |
| 778.4 |
| 793.9 |
| 855.2 |
| 917.3 |
| 991.6 |
| 1,062.3 |
| 1,015.3 |
| 957.3 |
| 955.2 |
| 1,010.1 |
| 995.5 |
| 969.7 |
| 1,040.7 |
| 1,002.0 |
| 981.1 |
| 938.0 |
| 1,026.6 |
| 998.8 |
| 971.4 |
| 476.8 |
| (36.5) |
| 257.8 |
| 315.5 |
| 326.5 |
| 364.7 |
| 302.4 |
| 432.9 |
| 305.7 |
| 414.4 |
| 301.1 |
| 450.3 |
| 506.6 |
| 615.7 |
| 520.3 |
| 586.3 |
| 652.1 |
| 677.0 |
| 618.2 |
| 600.8 |
| 709.1 |
| 482.0 |
| 442.2 |
| 132.0 |
| 179.7 |
| 114.7 |
| 184.4 |
| 283.4 |
| 394.6 |
| 591.1 |
| 611.2 |
| 603.7 |
| 712.0 |
| 689.5 |
| 707.7 |
| 660.5 |
| 615.8 |
| 689.5 |
| 681.3 |
| 701.5 |
| 770.9 |
| 717.0 |
| 695.8 |
| 754.1 |
| 724.0 |
| 725.6 |
| 766.7 |
| 782.9 |
| 843.7 |
| 911.4 |
| 986.0 |
| 1,056.3 |
| 1,009.6 |
| 951.5 |
| 949.6 |
| 1,001.7 |
| 987.5 |
| 963.7 |
| 1,032.2 |
| 994.8 |
| 974.4 |
| 933.5 |
| 1,023.3 |
| 994.7 |
| 967.1 |
| 95.2 |
| 242.3 |
| 213.3 |
| 214.7 |
| 250.0 |
| 266.3 |
| 323.2 |
| 414.8 |
| 489.7 |
| 555.7 |
| 508.4 |
| 446.6 |
| 442.8 |
| 493.3 |
| 481.0 |
| 437.3 |
| 515.5 |
| 472.4 |
| 450.4 |
| 382.6 |
| 489.4 |
| 452.9 |
| 424.3 |