| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 506.7 | 351.4 | 388.1 | 388.8 | 576.3 | - | - | 126.7 | 45.7 | 200.3 | 80.6 | 33.4 | 54.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 506.7 | 351.4 | 388.1 | 388.8 | 576.3 | - | - | 126.7 | 45.7 | 200.3 | 80.6 | 33.4 | 54.8 |
| Receivables | |||||||||||||
| Accounts Receivable | 447.0 | 489.9 | 559.9 | 528.9 | 524.9 | 298.2 | 315.4 | 265.1 | 224.4 | 192.1 | 217.0 | - | - |
| Current Assets | |||||||||||||
| Inventory | 484.8 | 524.7 | 493.9 | 454.5 | 286.0 | 199.1 | 226.1 | 221.8 | 200.0 | 161.5 | 161.9 | - | - |
| Prepaid Expenses | 162.2 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 1,143.1 | 1,147.0 | 994.7 | 769.1 | 613.3 | 541.9 | 520.5 | 438.8 | 404.9 | 373.7 | 365.0 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 241.2 | 262.2 | 292.7 | 244.1 | 243.2 | 142.6 | 150.7 | 156.5 | 125.6 | 114.1 | 109.8 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 756.8 | 764.8 | 762.7 | 760.5 | 758.4 | 803.7 | 845.3 | 877.7 | 571.9 | 629.0 | 649.3 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 760.5 | 764.8 | 762.7 | 760.5 | 758.4 | 803.7 | 845.3 | 904.2 | 576.1 | 629.0 | 651.0 | - | - |
| Net debt | 253.8 | ||||||||||||
| (in millions of USD) | Q2 FY 26 | 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 | 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 | 442.3 | 443.8 | 506.7 | 331.0 | 330.4 | 310.4 | 351.4 | 303.7 | 368.1 | 380.9 | 388.1 | 317.8 | 354.3 | 307.8 | 388.8 | |||||||||||||||||||||||||
| 158.4 |
| 96.7 |
| 80.7 |
| 34.2 |
| 46.9 |
| 34.7 |
| 33.6 |
| 35.6 |
| 22.4 |
| 18.7 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,600.8 | 1,524.4 | 1,538.5 | 1,452.8 | 1,421.5 | 828.7 | 699.5 | 647.1 | 505.8 | 582.9 | 481.5 | - | - |
| 548.9 |
| 494.9 |
| 435.7 |
| 378.9 |
| 337.7 |
| 298.0 |
| 259.8 |
| 225.7 |
| 196.3 |
| 171.0 |
| 140.7 |
| - |
| - |
| Property,Plant & Equipment Net | 594.3 | 652.1 | 559.0 | 390.2 | 275.6 | 243.9 | 260.7 | 213.1 | 208.6 | 202.7 | 224.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 294.5 | 314.0 | 311.1 | 289.3 | 199.0 | 188.2 | 186.2 | 170.1 | 147.7 | 115.8 | 115.8 | 114.4 | - |
| Intangible Assets | 160.8 | 340.4 | 394.4 | 382.7 | 241.2 | 255.3 | 285.7 | 291.9 | 344.3 | 254.9 | 277.2 | - | - |
| Operating Lease Right Of Use Assets | 147.1 | 171.0 | 118.0 | 68.7 | 38.6 | 37.7 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 35.9 | 0.6 | 0.5 | 9.4 | 29.7 | 0.7 | 0.6 | 0.2 | 1.7 | 0.9 | 1.1 | - | - |
| Other Non-Current Assets | 9.1 | 9.3 | 10.7 | 3.5 | 2.0 | 3.0 | 4.3 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,851.9 | 3,021.4 | 2,935.0 | 2,599.0 | 2,210.1 | 1,558.5 | 1,437.0 | 1,324.1 | 1,215.1 | 1,164.6 | 1,113.8 | 1,185.4 | - |
| 3.7 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 26.6 |
| 4.2 |
| 0.0 |
| 1.6 |
| - |
| - |
| Deferred Revenue Current | 128.5 | 108.8 | 121.6 | 99.4 | 80.3 | 35.8 | 45.0 | 3.4 | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.3 | 19.5 | 15.0 | 12.8 | 10.9 | 15.4 | - | - | - | - | - | - | - |
| Accrued Expenses | 49.2 | 44.7 | 45.6 | 61.3 | 59.3 | 47.8 | 53.9 | 52.4 | 53.0 | 52.8 | 97.3 | - | - |
| Other Current Liabilities | 74.1 | 71.1 | 82.2 | 77.8 | 59.3 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 524.5 | 510.9 | 564.6 | 501.9 | 524.9 | 276.2 | 287.5 | 272.7 | 211.8 | 204.8 | 210.5 | - | - |
| 137.1 |
| 156.8 |
| 104.0 |
| 56.6 |
| 28.4 |
| 23.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 13.5 | 26.6 | 22.3 | 15.6 | 16.7 | 22.5 | 20.0 | 16.5 | 17.5 | 12.8 | 14.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.5 | 14.9 | 11.7 | 13.1 | 15.1 | 11.9 | 13.0 | 16.5 | 21.0 | 18.6 | 41.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,453.6 | 1,481.5 | 1,466.9 | 1,349.2 | 1,345.4 | 1,180.1 | 1,204.1 | 1,202.0 | 854.2 | 907.3 | 957.5 | 1,009.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 889.4 | 1,049.4 | 994.9 | 802.0 | 388.7 | (64.2) | (200.4) | (317.4) | (42.4) | (113.1) | (173.2) | - | - |
| Accumulated Other Comprehensive Income | (18.0) | (19.1) | (33.9) | (50.1) | (28.7) | (42.6) | (41.7) | (16.4) | (18.0) | (26.0) | (21.0) | - | - |
| Treasury Stock | - | - | - | - | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,398.3 | 1,539.9 | 1,468.1 | 1,249.8 | 864.7 | 378.4 | 232.9 | 122.1 | 360.9 | 257.2 | 156.3 | 176.5 | 510.4 |
| Total Equity | 1,398.3 | 1,539.9 | 1,468.1 | 1,249.8 | 864.7 | 378.4 | 232.9 | 122.1 | 360.9 | 257.2 | 156.3 | 176.5 | 510.4 |
| 413.5 |
| 374.6 |
| 371.8 |
| 182.1 |
| - |
| - |
| 777.6 |
| 530.4 |
| 428.8 |
| 570.4 |
| - |
| - |
| Working Capital | 1,076.3 | 1,013.5 | 973.9 | 950.9 | 896.5 | 552.5 | 412.0 | 374.4 | 293.9 | 378.1 | 271.0 | - | - |
| Book Value | 1,398.3 | 1,539.9 | 1,468.1 | 1,249.8 | 864.7 | 378.4 | 232.9 | 122.1 | 360.9 | 257.2 | 156.3 | 176.5 | 510.4 |
| Tangible Book Value | 943.1 | 885.5 | 762.6 | 577.8 | 424.5 | (65.2) | (239.0) | (340.0) | (131.1) | (113.5) | (236.7) | 62.0 | - |
| 186.7 |
| 390.4 |
| - |
| 576.3 |
| 397.1 |
| 304.5 |
| 280.4 |
| 284.5 |
| 237.3 |
| 137.2 |
| 164.1 |
| 123.4 |
| 100.7 |
| 51.5 |
| 75.9 |
| 126.7 |
| 109.5 |
| 76.9 |
| 39.8 |
| 45.7 |
| 96.2 |
| 77.9 |
| 88.0 |
| 200.3 |
| 131.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 442.3 | 443.8 | 506.7 | 331.0 | 330.4 | 310.4 | 351.4 | 303.7 | 368.1 | 380.9 | 388.1 | 317.8 | 354.3 | 307.8 | 388.8 | 186.7 | 390.4 | - | 576.3 | 397.1 | 304.5 | 280.4 | 284.5 | 237.3 | 137.2 | 164.1 | 123.4 | 100.7 | 51.5 | 75.9 | 126.7 | 109.5 | 76.9 | 39.8 | 45.7 | 96.2 | 77.9 | 88.0 | 200.3 | 131.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 557.9 | 484.1 | 447.0 | 553.9 | 471.2 | 473.1 | 489.9 | 503.4 | 509.2 | 517.6 | 559.9 | 566.9 | 533.7 | 506.9 | 528.9 | 737.3 | 623.4 | 541.7 | 524.9 | 524.9 | 431.2 | 350.3 | 298.2 | 268.4 | 305.6 | 291.9 | 315.4 | 322.2 | 319.8 | 294.2 | 265.1 | 260.6 | 245.4 | 203.7 | 224.4 | 210.3 | 196.3 | 159.0 | 192.1 | 235.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 401.1 | 469.3 | 484.8 | 513.8 | 521.2 | 526.3 | 524.7 | 573.3 | 564.2 | 493.6 | 493.9 | 468.0 | 416.1 | 445.8 | 454.5 | 444.7 | 411.4 | 362.1 | 286.0 | 241.0 | 237.9 | 221.3 | 199.1 | 201.9 | 246.2 | 242.7 | 226.1 | 224.8 | 220.8 | 226.6 | 221.8 | 207.5 | 202.5 | 203.8 | 200.0 | 180.5 | 184.9 | 178.8 | 161.5 | 164.3 |
| Prepaid Expenses | 89.8 | 174.6 | 82.7 | 174.9 | 193.0 | 173.7 | 158.4 | 139.9 | 133.9 | 106.0 | 96.7 | 130.5 | 95.4 | 63.3 | 80.7 | 65.1 | 64.9 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 64.9 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,713.5 | 1,571.9 | 1,600.8 | 1,573.6 | 1,515.7 | 1,483.6 | 1,524.4 | 1,520.3 | 1,575.3 | 1,498.1 | 1,538.5 | 1,483.3 | 1,399.5 | 1,323.8 | 1,452.8 | 1,433.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,112.7 | 1,123.5 | 1,143.1 | 1,158.6 | 1,133.8 | 1,163.0 | 1,147.0 | 1,092.0 | 1,062.0 | 1,037.8 | 994.7 | 903.8 | 851.6 | 812.2 | 769.1 | 711.7 | 644.9 | 625.6 | 613.3 | 587.1 | 574.6 | 552.8 | 541.9 | 529.7 | 524.2 | 525.7 | 520.5 | 488.8 | 485.0 | 476.5 | 438.8 | 430.5 | 421.8 | 409.9 | 404.9 | 388.7 | 377.3 | 372.6 | 373.7 | 372.0 |
| Accumulated Depreciation | 578.0 | 555.4 | 548.9 | 531.0 | 510.9 | 507.7 | 494.9 | 476.6 | 463.0 | 450.8 | 435.7 | 422.1 | 408.3 | 393.7 | 378.9 | 368.4 | 359.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 534.7 | 568.1 | 594.3 | 627.6 | 622.9 | 655.3 | 652.1 | 615.4 | 599.0 | 587.0 | 559.0 | 481.7 | 443.3 | 418.6 | 390.2 | 343.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 287.5 | 294.9 | 294.5 | 314.2 | 311.4 | 311.0 | 314.0 | 312.0 | 312.2 | 313.0 | 311.1 | 312.7 | 310.7 | 323.2 | 289.3 | 281.9 | 212.2 | 211.9 | ||||||||||||||||||||||
| Intangible Assets | 127.0 | 154.7 | 160.8 | 208.6 | 217.3 | 326.9 | 340.4 | 353.0 | 366.4 | 381.2 | 394.4 | 410.5 | 424.9 | 426.9 | 382.7 | 351.5 | 242.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 27.5 | 39.0 | 35.9 | 24.9 | 19.7 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 9.9 | 2.0 | 5.7 | 9.4 | 29.4 | 34.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 13.6 | 9.1 | 9.1 | 9.2 | 9.2 | 9.2 | 9.3 | 10.6 | 10.7 | 10.7 | 10.7 | 3.3 | 3.3 | 3.5 | 3.5 | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,848.4 | 2,788.6 | 2,851.9 | 2,917.2 | 2,851.9 | 2,961.7 | 3,021.4 | 2,964.0 | 3,014.7 | 2,935.4 | 2,935.0 | 2,796.6 | 2,679.7 | 2,571.4 | 2,599.0 | 2,484.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 253.7 | 225.1 | 241.2 | 225.9 | 244.7 | 241.1 | 262.2 | 237.2 | 265.5 | 248.3 | 292.7 | 279.5 | 258.1 | 210.9 | 244.1 | 275.4 | 269.8 | 233.9 | 243.2 | 214.6 | 187.7 | 156.7 | 142.6 | 101.4 | 128.2 | 132.9 | 150.7 | 152.9 | 143.7 | 134.1 | 156.5 | 154.3 | 123.4 | 116.7 | 125.6 | 118.2 | 112.7 | 102.3 | 114.1 | 112.1 |
| Short Term Debt | 3.7 | 3.7 | 3.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 88.6 | 99.0 | 128.5 | 148.5 | 123.0 | 133.3 | 108.8 | 99.3 | 109.7 | 131.1 | 121.6 | 96.4 | 69.1 | 111.2 | 99.4 | 95.4 | 66.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 40.9 | 35.2 | 49.2 | 39.5 | 38.5 | 30.5 | 44.7 | 38.4 | 39.1 | 30.5 | 45.6 | 38.6 | 34.0 | 29.9 | 61.3 | 48.9 | 37.1 | 29.8 | ||||||||||||||||||||||
| Other Current Liabilities | 78.2 | 67.8 | 74.1 | 67.4 | 68.2 | 59.8 | 71.1 | 65.3 | 72.0 | 73.0 | 82.2 | 88.4 | 87.4 | 68.3 | 77.8 | 76.9 | 63.2 | |||||||||||||||||||||||
| Total Current Liabilities | 649.9 | 459.7 | 524.5 | 509.3 | 501.5 | 489.3 | 510.9 | 465.8 | 510.4 | 505.4 | 564.6 | 521.4 | 467.9 | 447.0 | 501.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 756.9 | 757.3 | 756.8 | 764.4 | 765.9 | 765.4 | 764.8 | 764.3 | 763.8 | 763.2 | 762.7 | 762.1 | 761.6 | 761.1 | 760.5 | 760.0 | 759.5 | 758.9 | 758.4 | 780.5 | 765.0 | 764.4 | 803.7 | 846.1 | 845.7 | 845.2 | 845.3 | 884.5 | 884.1 | 878.1 | 877.7 | 898.5 | 900.6 | 527.8 | 571.9 | 487.9 | 488.5 | 489.5 | 629.0 | 630.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 13.4 | 13.5 | 13.5 | 14.9 | 14.2 | 25.6 | 26.6 | 21.6 | 20.1 | 21.3 | 22.3 | 16.3 | 16.3 | 16.2 | 15.6 | 16.9 | 18.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 15.4 | 14.9 | 14.5 | 16.6 | 16.0 | 15.6 | 14.9 | 14.8 | 14.7 | 14.1 | 11.7 | 13.7 | 13.3 | 15.2 | 13.1 | 15.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,567.5 | 1,383.3 | 1,453.6 | 1,451.4 | 1,449.2 | 1,454.4 | 1,481.5 | 1,402.5 | 1,442.8 | 1,433.0 | 1,466.9 | 1,394.5 | 1,340.9 | 1,296.3 | 1,349.2 | 1,344.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 757.9 | 893.0 | 889.4 | 954.6 | 922.7 | 1,034.1 | 1,049.4 | 1,088.5 | 1,102.9 | 1,035.9 | 994.9 | 932.3 | 879.3 | 825.4 | 802.0 | 684.4 | 565.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.2) | (15.2) | (18.0) | (13.6) | (29.9) | (36.6) | (19.1) | (29.5) | (29.0) | (24.2) | (33.9) | (31.6) | (36.2) | (38.8) | (50.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 2.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,280.9 | 1,405.3 | 1,398.3 | 1,465.7 | 1,410.4 | 1,507.3 | 1,539.9 | 1,561.5 | 1,571.9 | 1,502.3 | 1,468.1 | 1,402.1 | 1,338.8 | 1,275.0 | 1,249.8 | 1,140.0 | ||||||||||||||||||||||||
| Total Equity | 1,280.9 | 1,405.3 | 1,398.3 | 1,465.7 | 1,410.4 | 1,507.3 | 1,539.9 | 1,561.5 | 1,571.9 | 1,502.3 | 1,468.1 | 1,402.1 | 1,338.8 | 1,275.0 | 1,249.8 | 1,140.0 | 1,023.3 | 942.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 760.6 | 761.1 | 760.5 | 764.4 | 765.9 | 765.4 | 764.8 | 764.3 | 763.8 | 763.2 | 762.7 | 762.1 | 761.6 | 761.1 | 760.5 | 760.0 | 759.5 | 758.9 | 758.4 | 784.5 | 765.0 | 764.4 | 803.7 | 846.1 | 845.7 | 845.2 | 845.3 | 884.5 | 884.1 | 904.7 | 904.2 | 906.1 | 908.2 | 532.0 | 576.1 | 492.1 | 492.7 | 493.7 | 630.3 | 630.2 |
| Net debt | 318.3 | 317.3 | 253.8 | 433.4 | 435.5 | 454.9 | 413.5 | 460.6 | 395.7 | 382.3 | 374.6 | 444.3 | 407.3 | 453.2 | 371.8 | 573.3 | 369.1 | - | ||||||||||||||||||||||
| Working Capital | 1,063.6 | 1,112.2 | 1,076.3 | 1,064.3 | 1,014.2 | 994.2 | 1,013.5 | 1,054.4 | 1,064.9 | 992.8 | 973.9 | 961.9 | 931.6 | 876.8 | 950.9 | 915.6 | 1,031.8 | |||||||||||||||||||||||
| Book Value | 1,280.9 | 1,405.3 | 1,398.3 | 1,465.7 | 1,410.4 | 1,507.3 | 1,539.9 | 1,561.5 | 1,571.9 | 1,502.3 | 1,468.1 | 1,402.1 | 1,338.8 | 1,275.0 | 1,249.8 | 1,140.0 | 1,023.3 | 942.6 | ||||||||||||||||||||||
| Tangible Book Value | 866.3 | 955.7 | 943.1 | 943.0 | 881.8 | 869.4 | 885.5 | 896.5 | 893.3 | 808.2 | 762.6 | 678.8 | 603.2 | 524.9 | 577.8 | 506.6 | 568.9 | |||||||||||||||||||||||
| 45.9 |
| 34.2 |
| 67.9 |
| 44.9 |
| 40.1 |
| 46.9 |
| 47.9 |
| 54.1 |
| 32.2 |
| 34.7 |
| 43.2 |
| 47.4 |
| 29.0 |
| 33.6 |
| 26.9 |
| 29.8 |
| 23.2 |
| 35.6 |
| 32.4 |
| 28.3 |
| 18.8 |
| 22.4 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,490.0 |
| 1,448.6 |
| 1,421.5 |
| 1,230.9 |
| 1,018.4 |
| 892.1 |
| 828.7 |
| 755.5 |
| 743.1 |
| 731.0 |
| 699.5 |
| 690.9 |
| 639.4 |
| 625.6 |
| 647.1 |
| 604.5 |
| 554.6 |
| 470.6 |
| 505.8 |
| 519.4 |
| 487.5 |
| 447.9 |
| 582.9 |
| 557.8 |
| 348.7 |
| 337.7 |
| 329.5 |
| 318.4 |
| 307.8 |
| 298.0 |
| 287.0 |
| 277.9 |
| 270.5 |
| 259.8 |
| 251.2 |
| 244.9 |
| 234.8 |
| 225.7 |
| 217.9 |
| 209.9 |
| 202.5 |
| 196.3 |
| 189.5 |
| 181.8 |
| 174.6 |
| 171.0 |
| 162.8 |
| 285.9 |
| 276.9 |
| 275.6 |
| 257.6 |
| 256.2 |
| 245.0 |
| 243.9 |
| 242.7 |
| 246.3 |
| 255.2 |
| 260.7 |
| 237.6 |
| 240.2 |
| 241.7 |
| 213.1 |
| 212.6 |
| 211.8 |
| 207.5 |
| 208.6 |
| 199.2 |
| 195.4 |
| 198.1 |
| 202.7 |
| 209.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.0 |
| 201.5 |
| 199.5 |
| 190.0 |
| 188.2 |
| 186.6 |
| 186.8 |
| 188.1 |
| 186.2 |
| 189.1 |
| 179.5 |
| 178.8 |
| 170.1 |
| 170.3 |
| 169.1 |
| 148.1 |
| 147.7 |
| 118.8 |
| 115.8 |
| 115.8 |
| 115.8 |
| 115.8 |
| 251.4 |
| 241.2 |
| 251.3 |
| 259.0 |
| 248.8 |
| 255.3 |
| 261.9 |
| 269.9 |
| 279.7 |
| 285.7 |
| 291.2 |
| 287.8 |
| 295.2 |
| 291.9 |
| 300.4 |
| 310.2 |
| 337.1 |
| 344.3 |
| 249.0 |
| 243.9 |
| 249.3 |
| 254.9 |
| 260.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 39.9 |
| 42.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 29.7 |
| 1.3 |
| 1.0 |
| 1.0 |
| 0.7 |
| 1.1 |
| 1.0 |
| 0.7 |
| 0.6 |
| 1.1 |
| 1.1 |
| 1.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 1.9 |
| 1.7 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,304.1 |
| 2,267.3 |
| 2,210.1 |
| 1,977.4 |
| 1,770.0 |
| 1,614.6 |
| 1,558.5 |
| 1,491.8 |
| 1,493.6 |
| 1,500.1 |
| 1,437.0 |
| 1,413.0 |
| 1,349.9 |
| 1,344.8 |
| 1,324.1 |
| 1,294.3 |
| 1,252.0 |
| 1,172.1 |
| 1,215.1 |
| 1,094.3 |
| 1,050.6 |
| 1,019.2 |
| 1,164.6 |
| 1,160.2 |
| - |
| 4.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 26.6 |
| 26.6 |
| 7.6 |
| 7.7 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 1.3 |
| 0.0 |
| 98.6 |
| 80.3 |
| 65.6 |
| 43.6 |
| 48.4 |
| 35.8 |
| 36.1 |
| 39.3 |
| 50.3 |
| 45.0 |
| 42.9 |
| 42.7 |
| 50.1 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 11.6 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.4 |
| 54.7 |
| 48.3 |
| 50.8 |
| 47.8 |
| 53.2 |
| 48.9 |
| 58.6 |
| 53.9 |
| 43.0 |
| 40.7 |
| 51.6 |
| 52.4 |
| 59.1 |
| 57.0 |
| 50.6 |
| 53.0 |
| 44.6 |
| 46.0 |
| 66.2 |
| 52.8 |
| 92.3 |
| 51.6 |
| 59.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 518.2 |
| 458.3 |
| 500.0 |
| 524.9 |
| 397.9 |
| 325.9 |
| 309.5 |
| 276.2 |
| 229.5 |
| 255.1 |
| 280.0 |
| 287.5 |
| 269.0 |
| 252.7 |
| 287.5 |
| 272.7 |
| 252.9 |
| 217.7 |
| 192.1 |
| 211.8 |
| 190.7 |
| 185.1 |
| 177.1 |
| 204.8 |
| 211.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 29.5 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| 16.7 |
| 48.5 |
| 33.3 |
| 24.5 |
| 22.5 |
| 18.7 |
| 21.3 |
| 23.4 |
| 20.0 |
| 26.7 |
| 23.8 |
| 23.7 |
| 16.5 |
| 19.1 |
| 17.4 |
| 12.2 |
| 17.5 |
| 11.5 |
| 10.8 |
| 12.5 |
| 12.8 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 14.3 |
| 11.2 |
| 12.9 |
| 12.3 |
| 12.4 |
| 11.9 |
| 13.2 |
| 12.3 |
| 11.9 |
| 13.0 |
| 14.3 |
| 14.0 |
| 13.9 |
| 16.5 |
| 20.3 |
| 23.9 |
| 19.9 |
| 21.0 |
| 19.5 |
| 18.0 |
| 17.9 |
| 18.6 |
| 59.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,280.8 |
| 1,324.7 |
| 1,345.4 |
| 1,300.3 |
| 1,199.9 |
| 1,177.2 |
| 1,180.1 |
| 1,167.6 |
| 1,198.1 |
| 1,228.0 |
| 1,204.1 |
| 1,210.5 |
| 1,191.4 |
| 1,220.6 |
| 1,202.0 |
| 1,220.5 |
| 1,190.0 |
| 783.4 |
| 854.2 |
| 750.9 |
| 743.9 |
| 738.8 |
| 907.3 |
| 960.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 489.0 |
| 388.7 |
| 211.1 |
| 110.8 |
| (14.1) |
| (64.2) |
| (118.4) |
| (142.5) |
| (166.7) |
| (200.4) |
| (246.4) |
| (282.9) |
| (314.8) |
| (317.4) |
| (348.5) |
| (354.3) |
| (21.9) |
| (42.4) |
| (49.4) |
| (76.8) |
| (95.8) |
| (113.1) |
| (130.0) |
| (39.0) |
| (32.5) |
| (30.1) |
| (28.7) |
| (33.4) |
| (35.8) |
| (35.2) |
| (42.6) |
| (39.9) |
| (42.4) |
| (36.4) |
| (41.7) |
| (21.1) |
| (20.5) |
| (19.2) |
| (16.4) |
| (19.6) |
| (16.4) |
| (17.6) |
| (18.0) |
| (25.0) |
| (26.3) |
| (27.5) |
| (26.0) |
| (20.7) |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,023.3 |
| 942.6 |
| 864.7 |
| 677.0 |
| 570.2 |
| 437.3 |
| 378.4 |
| 324.2 |
| 295.4 |
| 272.1 |
| 232.9 |
| 202.5 |
| 158.5 |
| 124.2 |
| 122.1 |
| 73.8 |
| 62.1 |
| 388.7 |
| 360.9 |
| 343.4 |
| 306.7 |
| 280.5 |
| 257.2 |
| 199.9 |
| 864.7 |
| 677.0 |
| 570.2 |
| 437.3 |
| 378.4 |
| 324.2 |
| 295.4 |
| 272.1 |
| 232.9 |
| 202.5 |
| 158.5 |
| 124.2 |
| 122.1 |
| 73.8 |
| 62.1 |
| 388.7 |
| 360.9 |
| 343.4 |
| 306.7 |
| 280.5 |
| 257.2 |
| 199.9 |
| 182.1 |
| 387.3 |
| 460.6 |
| 484.0 |
| 519.3 |
| 608.8 |
| 708.5 |
| 681.1 |
| 721.9 |
| 783.8 |
| 832.6 |
| 828.7 |
| 777.6 |
| 796.6 |
| 831.3 |
| 492.3 |
| 530.4 |
| 395.9 |
| 414.8 |
| 405.8 |
| 430.0 |
| 499.1 |
| 948.6 |
| 896.5 |
| 833.0 |
| 692.5 |
| 582.6 |
| 552.5 |
| 526.0 |
| 488.0 |
| 450.9 |
| 412.0 |
| 421.9 |
| 386.7 |
| 338.1 |
| 374.4 |
| 351.6 |
| 336.9 |
| 278.5 |
| 293.9 |
| 328.6 |
| 302.4 |
| 270.8 |
| 378.1 |
| 346.7 |
| 864.7 |
| 677.0 |
| 570.2 |
| 437.3 |
| 378.4 |
| 324.2 |
| 295.4 |
| 272.1 |
| 232.9 |
| 202.5 |
| 158.5 |
| 124.2 |
| 122.1 |
| 73.8 |
| 62.1 |
| 388.7 |
| 360.9 |
| 343.4 |
| 306.7 |
| 280.5 |
| 257.2 |
| 199.9 |
| 479.3 |
| 424.5 |
| 224.2 |
| 111.7 |
| (1.5) |
| (65.2) |
| (124.3) |
| (161.2) |
| (195.7) |
| (239.0) |
| (277.7) |
| (308.8) |
| (349.8) |
| (340.0) |
| (397.0) |
| (417.2) |
| (96.5) |
| (131.1) |
| (24.5) |
| (53.0) |
| (84.7) |
| (113.5) |
| (176.5) |