| (in millions of USD) | FY2026 | 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 | 377.3 | 40.9 | 73.3 | 132.9 | 77.2 | 148.7 | 255.1 | 172.7 | 143.5 | 79.9 | 124.3 | 143.4 | 127.0 | 75.3 | 64.2 | 62.0 | 28.7 | 116.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 255.0 | - | - | - | 24.7 | 32.0 | 47.5 | 150.5 | 113.6 | 120.0 | 103.4 | 85.4 | 70.6 | 73.2 | 77.2 | 126.8 | - | |
| Cash And Short Term Investments | 632.3 | 40.9 | 73.3 | 132.9 | 101.9 | 180.7 | 302.6 | 323.2 | 257.2 | 199.9 | 227.7 | 228.8 | 197.6 | 148.6 | 141.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 316.2 | 102.0 | 70.3 | 87.6 | 60.2 | 62.6 | 73.7 | 31.1 | 56.8 | 68.7 | 56.0 | 33.6 | 31.7 | 19.8 | 56.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 312.9 | 144.1 | 150.2 | 138.8 | 90.6 | 71.6 | 45.5 | 54.1 | 37.4 | 40.9 | 37.5 | 39.4 | 50.7 | 62.6 | 43.5 | 38.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 373.0 | 230.4 | 221.8 | 202.8 | 184.4 | 151.7 | 101.7 | 92.4 | 88.3 | 79.8 | 92.8 | 84.4 | 83.2 | 78.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 160.5 | 72.5 | 48.3 | 31.4 | 19.2 | 24.8 | 19.9 | 16.0 | 21.3 | 15.9 | 17.7 | 19.2 | 13.9 | 16.1 | 20.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 729.0 | 30.0 | 17.1 | 125.9 | 177.8 | 187.5 | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 729.0 | 30.0 | 27.1 | 133.4 | 187.8 | 197.5 | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 377.3 | 289.9 | 685.8 | 40.9 | 47.0 | 69.0 | 81.2 | 73.3 | 107.7 | 100.9 | 105.9 | 132.9 | 78.3 | 101.4 | 93.2 | |||||||||||||||||||||||||
| - |
| 188.9 |
| 28.7 |
| 116.5 |
| 44.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 52.5 | 29.0 | 22.3 | 12.0 | 11.5 | 15.0 | 6.2 | 7.4 | 5.1 | 5.5 | 4.2 | 4.6 | 4.3 | 4.3 | 4.0 | 2.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,890.4 | 606.5 | 515.6 | 477.0 | 368.9 | 401.6 | 503.9 | 469.6 | 399.0 | 354.1 | 344.3 | 329.0 | 306.9 | 263.5 | 280.3 | 302.5 | - | - |
| 67.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 206.3 | 179.7 | 175.2 | 163.0 | 122.1 | 92.8 | 80.0 | 75.5 | 69.0 | 63.8 | 76.0 | 70.9 | 63.2 | 54.4 | 44.3 | - | - | - |
| Property,Plant & Equipment Net | 166.7 | 50.7 | 46.6 | 39.8 | 62.3 | 58.9 | 21.7 | 16.9 | 19.2 | 16.0 | 16.8 | 13.5 | 20.0 | 24.4 | 23.5 | 17.5 | - | - |
| Long Term Investments | 81.1 | 31.6 | 21.0 | 23.6 | 15.4 | 12.2 | 15.0 | 9.4 | 40.7 | 42.1 | 33.9 | 46.8 | 50.5 | 68.9 | 58.5 | 6.3 | - | - |
| Equity Method Investments | - | 30.4 | 19.9 | 18.6 | 15.4 | 7.2 | 4.4 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,493.7 | 256.8 | 275.7 | 180.8 | 334.3 | 314.2 | 6.3 | - | - | 0.1 | - | - | - | - | - | - | - | - |
| Intangible Assets | 929.8 | 48.7 | 72.2 | 43.6 | 97.2 | 106.3 | 13.6 | 0.5 | 0.6 | 1.4 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 100.4 | 31.9 | 30.0 | 27.4 | 26.8 | 22.9 | 8.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 61.5 | 41.3 | 27.2 | 7.3 | 2.1 | 4.9 | 6.7 | - | - | - | - | - | - | 5.2 | 5.3 | - | - |
| Other Non-Current Assets | 54.6 | 32.9 | 13.5 | 5.2 | 1.9 | 10.4 | 10.6 | 5.8 | 3.0 | 2.0 | 0.8 | 0.7 | 0.9 | 1.1 | 0.2 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,716.7 | 1,120.6 | 1,015.9 | 824.6 | 914.2 | 928.6 | 585.0 | 508.8 | 473.4 | 432.5 | 410.7 | 397.5 | 385.0 | 361.6 | 369.2 | 331.7 | - | - |
| 31.1 |
| - |
| - |
| Short Term Debt | - | - | 10.0 | 7.5 | 10.0 | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 79.6 | 16.0 | 11.2 | 16.6 | 9.0 | 7.2 | 7.9 | 3.0 | 3.6 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 17.6 | 10.5 | 9.8 | 8.2 | 6.8 | 6.2 | 3.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 98.1 | 44.3 | 44.3 | 35.6 | 25.4 | 28.1 | 24.0 | 18.5 | 16.9 | 10.9 | 14.0 | 13.4 | 14.1 | 12.1 | 19.1 | 15.5 | - | - |
| Other Current Liabilities | 82.9 | 28.7 | 17.1 | 19.6 | 30.2 | 19.1 | 10.8 | 7.4 | 7.0 | 8.4 | 11.2 | 9.2 | 6.8 | 6.4 | 9.9 | 5.7 | - | - |
| Total Current Liabilities | 439.2 | 172.2 | 144.9 | 121.3 | 101.4 | 96.2 | 67.0 | 44.9 | 62.1 | 48.1 | 46.3 | 46.7 | 37.7 | 42.2 | 63.1 | 62.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 88.2 | 23.8 | 22.7 | 21.2 | 21.9 | 19.1 | 6.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 50.5 | - | 0.7 | 1.7 | 2.6 | - | - | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.0 | 2.0 | 2.1 | 0.7 | 0.8 | 10.1 | 0.3 | 0.2 | 0.6 | 0.2 | 0.2 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,316.3 | 234.1 | 193.1 | 273.6 | 306.0 | 316.5 | 75.1 | 46.3 | 64.4 | 49.2 | 49.4 | 48.6 | 42.5 | 46.4 | 70.0 | 68.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9.2 | 274.3 | 230.7 | 171.0 | 347.2 | 351.4 | 328.1 | 286.4 | 238.9 | 219.9 | 207.5 | 202.0 | 199.1 | 185.4 | 174.9 | 144.5 | - | - |
| Accumulated Other Comprehensive Income | (5.6) | (6.5) | (5.6) | (4.5) | (6.5) | 0.3 | 0.3 | 0.0 | (0.0) | (0.1) | (0.2) | (1.4) | (0.3) | (0.7) | (0.7) | (0.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.2 | 0.0 | - | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,400.4 | 886.5 | 822.7 | 551.0 | 608.0 | 612.1 | 509.9 | 462.6 | 409.0 | 382.0 | 361.5 | 348.9 | 342.5 | 315.2 | 299.2 | 263.5 | 233.4 | 207.4 |
| Total Equity | 4,400.4 | 886.5 | 822.7 | 551.0 | 608.2 | 612.1 | 509.9 | 462.6 | 409.1 | 383.3 | 361.3 | 348.9 | 342.5 | 315.2 | 299.2 | 263.5 | 233.4 | 207.4 |
| - |
| - |
| Net debt | 96.7 | (10.9) | (46.2) | 0.5 | 85.9 | 16.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,451.2 | 434.4 | 370.7 | 355.7 | 267.5 | 305.5 | 437.0 | 424.7 | 337.0 | 306.0 | 297.9 | 282.3 | 269.1 | 221.3 | 217.2 | 240.4 | - | - |
| Book Value | 4,400.4 | 886.5 | 822.7 | 551.0 | 608.0 | 612.1 | 509.9 | 462.6 | 409.0 | 382.0 | 361.5 | 348.9 | 342.5 | 315.2 | 299.2 | 263.5 | 233.4 | 207.4 |
| Tangible Book Value | 976.9 | 581.0 | 474.9 | 326.6 | 176.4 | 191.6 | 489.9 | 462.1 | 408.4 | 380.4 | - | - | - | - | - | - | - | - |
| 77.2 |
| 82.5 |
| 104.8 |
| 93.9 |
| 148.7 |
| 324.5 |
| 280.1 |
| - |
| 255.1 |
| 131.5 |
| 130.7 |
| 137.1 |
| 172.7 |
| 149.4 |
| 151.3 |
| 170.8 |
| 143.5 |
| 112.3 |
| 117.1 |
| 117.5 |
| 79.9 |
| 73.3 |
| 88.9 |
| 122.3 |
| 124.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 255.0 | 297.3 | - | - | - | - | - | - | - | - | - | - | - | - | 12.7 | 24.7 | 4.0 | 6.3 | 18.0 | 32.0 | 48.5 | 67.1 | - | 47.5 | 148.5 | 161.6 | 163.6 | 150.5 | 144.8 | 138.5 | 118.3 | 113.6 | 109.5 | 110.8 | 107.8 | 120.0 | 121.1 | 118.2 | 101.8 | 103.4 |
| Cash And Short Term Investments | 632.3 | 587.1 | 685.8 | 40.9 | 47.0 | 69.0 | 81.2 | 73.3 | 107.7 | 100.9 | 105.9 | 132.9 | 78.3 | 101.4 | 105.8 | 101.9 | 86.5 | 111.1 | 111.9 | 180.7 | 373.0 | 347.2 | - | 302.6 | 280.0 | 292.4 | 300.7 | 323.2 | 294.2 | 289.8 | 289.1 | 257.2 | 221.8 | 227.9 | 225.3 | 199.9 | 194.4 | 207.1 | 224.1 | 227.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 316.2 | 201.0 | 198.3 | 102.0 | 81.2 | 73.9 | 35.5 | 70.3 | 53.2 | 73.9 | 79.2 | 87.6 | 52.9 | 31.7 | 52.1 | 60.2 | 41.7 | 26.6 | 45.8 | 62.6 | 26.6 | 30.7 | - | 73.7 | 27.9 | 40.6 | 42.7 | 31.1 | 34.1 | 34.6 | 13.8 | 56.8 | 25.7 | 35.1 | 30.7 | 74.4 | 23.1 | 26.1 | 32.6 | 56.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 312.9 | 299.3 | 232.9 | 144.1 | 148.0 | 139.7 | 143.8 | 150.2 | 161.4 | 181.8 | 175.4 | 138.8 | 125.9 | 109.8 | 98.6 | 90.6 | 89.6 | 81.9 | 84.9 | 71.6 | 53.1 | 51.8 | - | 45.5 | 65.2 | 52.8 | 56.3 | 54.1 | 50.4 | 46.1 | 42.2 | 37.4 | 77.3 | 76.0 | 72.0 | 60.1 | 68.8 | 55.2 | 44.1 | 37.5 |
| Prepaid Expenses | 52.5 | 45.2 | 37.7 | 29.0 | 22.9 | 18.4 | 19.8 | 22.3 | 21.7 | 20.0 | 13.9 | 12.0 | 15.3 | 13.2 | 11.4 | 11.5 | 12.1 | 13.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,890.4 | 1,704.2 | 1,639.3 | 606.5 | 543.9 | 514.8 | 500.3 | 515.6 | 500.7 | 524.0 | 481.7 | 477.0 | 390.9 | 357.5 | 357.3 | 368.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 373.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 206.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 166.7 | 158.9 | 148.8 | 50.7 | 49.6 | 49.7 | 48.1 | 46.6 | 45.1 | 43.8 | 39.8 | 39.8 | 45.4 | 52.4 | 61.9 | 62.3 | ||||||||||||||||||||||||
| Long Term Investments | 81.1 | 61.7 | 36.3 | 31.6 | 25.5 | 22.9 | 21.9 | 21.0 | 21.3 | 20.6 | 22.6 | 23.6 | 19.3 | 22.5 | 17.7 | 15.4 | 12.4 | |||||||||||||||||||||||
| Equity Method Investments | - | - | 32.4 | 30.4 | 23.3 | 22.2 | 21.2 | 19.9 | 19.0 | 19.1 | 18.6 | 18.6 | 16.0 | 16.4 | 17.7 | 15.4 | 12.4 | |||||||||||||||||||||||
| Goodwill | 2,493.7 | 2,372.3 | 2,539.6 | 256.8 | 275.3 | 275.8 | 275.9 | 275.7 | 275.2 | 274.8 | 180.8 | 180.8 | 336.6 | 335.0 | 333.8 | 334.3 | 335.2 | 335.9 | ||||||||||||||||||||||
| Intangible Assets | 929.8 | 925.9 | 1,118.8 | 48.7 | 57.8 | 62.7 | 67.5 | 72.2 | 77.6 | 82.8 | 40.5 | 43.6 | 83.4 | 88.7 | 91.0 | 97.2 | 103.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 100.4 | 91.8 | 98.5 | 31.9 | 31.7 | 32.5 | 28.3 | 30.0 | 28.9 | 30.6 | 25.7 | 27.4 | 28.3 | 25.6 | 25.4 | 26.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | 61.5 | 41.3 | 41.3 | 41.3 | 41.3 | 21.4 | 20.8 | 27.6 | 27.2 | 8.5 | 8.1 | 7.7 | 7.3 | 3.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 54.6 | 49.4 | 42.7 | 32.9 | 23.1 | 19.3 | 15.8 | 13.5 | 10.2 | 9.2 | 7.3 | 5.2 | 8.7 | 2.0 | 2.0 | 1.9 | 5.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,716.7 | 5,364.2 | 5,624.0 | 1,120.6 | 1,048.1 | 1,019.1 | 999.2 | 1,015.9 | 980.3 | 1,006.7 | 826.1 | 824.6 | 921.2 | 891.7 | 896.7 | 914.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 160.5 | 109.6 | 91.1 | 72.5 | 48.8 | 40.6 | 43.6 | 48.3 | 27.0 | 28.8 | 28.8 | 31.4 | 26.4 | 26.3 | 21.9 | 19.2 | 15.1 | 21.4 | 18.0 | 24.8 | 15.8 | 14.2 | - | 19.9 | 14.3 | 11.0 | 11.5 | 16.0 | 11.6 | 14.1 | 12.9 | 21.3 | 13.2 | 15.7 | 14.0 | 20.3 | 13.8 | 18.7 | 10.5 | 17.7 |
| Short Term Debt | - | - | - | - | - | - | 10.0 | 10.0 | 7.5 | 5.0 | 10.0 | 7.5 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 79.6 | 67.5 | 61.3 | 16.0 | 12.1 | 10.6 | 11.0 | 11.2 | 17.5 | 20.4 | 19.9 | 16.6 | 22.6 | 7.1 | 10.3 | 9.0 | 6.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 17.6 | 15.6 | 16.8 | 10.5 | 9.4 | 9.6 | 9.4 | 9.8 | 8.9 | 8.8 | 8.3 | 8.2 | 7.8 | 7.6 | 7.0 | 6.8 | ||||||||||||||||||||||||
| Accrued Expenses | 98.1 | 75.8 | 73.8 | 44.3 | 36.6 | 31.6 | 20.4 | 44.3 | 28.4 | 26.7 | 16.9 | 35.6 | 27.1 | 25.0 | 17.4 | 25.4 | 21.2 | 21.7 | ||||||||||||||||||||||
| Other Current Liabilities | 82.9 | 40.5 | 32.0 | 28.7 | 22.1 | 19.1 | 17.3 | 17.1 | 17.4 | 18.9 | 19.2 | 19.6 | 22.5 | 27.8 | 26.3 | 30.2 | 27.9 | |||||||||||||||||||||||
| Total Current Liabilities | 439.2 | 309.3 | 274.9 | 172.2 | 128.9 | 111.6 | 117.4 | 144.9 | 107.5 | 109.3 | 107.2 | 121.3 | 116.4 | 103.9 | 95.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 729.0 | 727.9 | 725.7 | 30.0 | 25.0 | 15.0 | 6.8 | 17.1 | 31.3 | 73.7 | 118.5 | 125.9 | 155.8 | 155.6 | 175.5 | 177.8 | 180.4 | 182.8 | 185.1 | 187.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 88.2 | 82.6 | 87.2 | 23.8 | 24.8 | 25.7 | 21.1 | 22.7 | 22.0 | 23.7 | 19.5 | 21.2 | 22.6 | 20.0 | 20.4 | 21.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 50.5 | 51.5 | 101.0 | - | 0.7 | 0.7 | 0.7 | 0.7 | 1.7 | 1.7 | 1.7 | 1.7 | 2.7 | 2.5 | 2.5 | 2.6 | 5.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.0 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 1.9 | 1.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,316.3 | 1,179.3 | 1,197.0 | 234.1 | 187.1 | 160.7 | 153.6 | 193.1 | 167.3 | 213.0 | 251.5 | 273.6 | 299.7 | 284.2 | 296.5 | 306.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 9.2 | (54.0) | 206.9 | 274.3 | 257.6 | 259.4 | 251.9 | 230.7 | 224.6 | 210.8 | 192.9 | 171.0 | 331.5 | 332.2 | 338.8 | 347.2 | 340.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.6) | (5.5) | (5.9) | (6.5) | (6.2) | (5.2) | (5.1) | (5.6) | (4.9) | (6.1) | (4.5) | (4.5) | (5.1) | (8.5) | (7.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.3 | 0.3 | ||||||||||||||||||||||
| Total Stockholders Equity | 4,400.4 | 4,184.9 | 4,427.1 | 886.5 | 861.1 | 858.4 | 845.5 | 822.7 | 813.0 | 793.7 | 574.5 | 551.0 | 621.5 | 607.5 | 599.9 | 608.0 | 602.4 | |||||||||||||||||||||||
| Total Equity | 4,400.4 | 4,184.9 | 4,427.1 | 886.5 | 861.1 | 858.4 | 845.5 | 822.7 | 813.0 | 793.7 | 574.5 | 551.0 | 621.5 | 607.5 | 600.2 | 608.2 | 602.7 | 600.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 729.0 | 727.9 | 725.7 | 30.0 | 25.0 | 15.0 | 16.8 | 27.1 | 38.8 | 78.7 | 128.5 | 133.4 | 165.8 | 165.6 | 185.5 | 187.8 | 190.4 | 192.8 | 195.1 | 197.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 96.7 | 140.7 | 39.9 | (10.9) | (22.0) | (54.0) | (64.4) | (46.2) | (68.9) | (22.2) | 22.7 | 0.5 | 87.5 | 64.2 | 79.6 | 85.9 | 103.9 | 81.7 | ||||||||||||||||||||||
| Working Capital | 1,451.2 | 1,394.9 | 1,364.4 | 434.4 | 415.0 | 403.2 | 383.0 | 370.7 | 393.2 | 414.7 | 374.5 | 355.7 | 274.5 | 253.7 | 261.4 | 267.5 | 267.0 | |||||||||||||||||||||||
| Book Value | 4,400.4 | 4,184.9 | 4,427.1 | 886.5 | 861.1 | 858.4 | 845.5 | 822.7 | 813.0 | 793.7 | 574.5 | 551.0 | 621.5 | 607.5 | 599.9 | 608.0 | 602.4 | 599.9 | ||||||||||||||||||||||
| Tangible Book Value | 976.9 | 886.7 | 768.7 | 581.0 | 528.0 | 519.9 | 502.1 | 474.9 | 460.2 | 436.1 | 353.2 | 326.6 | 201.5 | 183.9 | 175.1 | 176.4 | 163.4 | |||||||||||||||||||||||
| 15.0 |
| 15.0 |
| 7.7 |
| 7.3 |
| - |
| 6.2 |
| 6.8 |
| 8.0 |
| 7.6 |
| 7.4 |
| 6.6 |
| 5.7 |
| 5.2 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.3 |
| 5.7 |
| 5.3 |
| 4.7 |
| 4.2 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 354.5 |
| 364.1 |
| 344.9 |
| 401.6 |
| 521.5 |
| 507.6 |
| - |
| 503.9 |
| 457.3 |
| 456.2 |
| 455.3 |
| 469.6 |
| 436.9 |
| 421.9 |
| 410.2 |
| 399.0 |
| 355.3 |
| 357.7 |
| 347.0 |
| 354.1 |
| 308.9 |
| 313.9 |
| 323.8 |
| 344.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.4 |
| 68.2 |
| 66.6 |
| 58.9 |
| 22.9 |
| 22.9 |
| - |
| 21.7 |
| 19.9 |
| 20.6 |
| 17.7 |
| 16.9 |
| 20.5 |
| 20.5 |
| 19.3 |
| 19.2 |
| 21.6 |
| 21.6 |
| 20.3 |
| 19.2 |
| 18.4 |
| 17.4 |
| 16.9 |
| 16.8 |
| 11.3 |
| 10.2 |
| 12.2 |
| 11.2 |
| 21.0 |
| - |
| 15.0 |
| 26.4 |
| 13.5 |
| 4.9 |
| 9.4 |
| 28.0 |
| 30.5 |
| 36.7 |
| 40.7 |
| 38.8 |
| 33.0 |
| 35.8 |
| 42.1 |
| 43.7 |
| 42.6 |
| 33.1 |
| 33.9 |
| 11.3 |
| 9.2 |
| 7.2 |
| 6.2 |
| 5.3 |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 335.0 |
| 314.2 |
| 6.3 |
| 6.3 |
| - |
| 6.3 |
| 6.3 |
| 8.1 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| 110.6 |
| 117.9 |
| 106.3 |
| 11.6 |
| 12.2 |
| - |
| 13.6 |
| 14.4 |
| 16.0 |
| 16.7 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.7 |
| 1.8 |
| - |
| - |
| - |
| - |
| 24.8 |
| 26.1 |
| 27.6 |
| 22.9 |
| 11.3 |
| 12.4 |
| - |
| 8.8 |
| 9.5 |
| 8.9 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.5 |
| 2.1 |
| 5.8 |
| 5.5 |
| - |
| 4.9 |
| 8.3 |
| 8.0 |
| 7.7 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 3.8 |
| 10.4 |
| 0.3 |
| 0.1 |
| - |
| 10.6 |
| 17.0 |
| 13.3 |
| 14.2 |
| 5.8 |
| 0.9 |
| 1.6 |
| 2.3 |
| 3.0 |
| 2.3 |
| 0.8 |
| 1.9 |
| 2.0 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 905.3 |
| 925.3 |
| 908.6 |
| 928.6 |
| 591.0 |
| 588.0 |
| - |
| 585.0 |
| 559.1 |
| 544.5 |
| 534.6 |
| 508.8 |
| 499.0 |
| 486.6 |
| 480.4 |
| 473.4 |
| 432.8 |
| 429.3 |
| 420.7 |
| 432.5 |
| 387.5 |
| 389.9 |
| 389.5 |
| 410.7 |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 9.1 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.0 |
| 2.9 |
| 2.4 |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.4 |
| 6.7 |
| 6.2 |
| 4.4 |
| 4.0 |
| - |
| 3.4 |
| 2.1 |
| 2.3 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 28.1 |
| 20.1 |
| 18.7 |
| - |
| 24.0 |
| 17.6 |
| 13.2 |
| 12.1 |
| 18.5 |
| 14.4 |
| 11.1 |
| 10.6 |
| 16.9 |
| 15.1 |
| 10.4 |
| 10.6 |
| 13.0 |
| 11.0 |
| 10.0 |
| 9.9 |
| 14.0 |
| 31.3 |
| 18.1 |
| 19.1 |
| 9.2 |
| 10.5 |
| - |
| 10.8 |
| 13.0 |
| 13.1 |
| 12.2 |
| 7.4 |
| 8.1 |
| 7.0 |
| 6.7 |
| 7.0 |
| 8.7 |
| 7.4 |
| 8.5 |
| 10.1 |
| 7.8 |
| 7.0 |
| 12.7 |
| 11.2 |
| 101.4 |
| 87.5 |
| 101.4 |
| 82.7 |
| 96.2 |
| 56.1 |
| 53.5 |
| - |
| 67.0 |
| 60.5 |
| 44.8 |
| 43.1 |
| 44.9 |
| 41.8 |
| 39.5 |
| 40.8 |
| 62.1 |
| 40.5 |
| 37.9 |
| 37.7 |
| 48.1 |
| 38.0 |
| 39.4 |
| 35.6 |
| 46.3 |
| 20.7 |
| 21.7 |
| 23.0 |
| 19.1 |
| 8.4 |
| 9.4 |
| - |
| 6.8 |
| 7.6 |
| 6.8 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 10.3 |
| 10.3 |
| 10.1 |
| 0.2 |
| 0.2 |
| - |
| 0.3 |
| 0.3 |
| 2.4 |
| 2.3 |
| 0.2 |
| 0.2 |
| 1.3 |
| 1.0 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.5 |
| 325.1 |
| 310.2 |
| 316.5 |
| 65.8 |
| 64.2 |
| - |
| 75.1 |
| 68.4 |
| 54.1 |
| 53.1 |
| 46.3 |
| 43.4 |
| 42.4 |
| 43.3 |
| 64.4 |
| 42.5 |
| 39.9 |
| 39.8 |
| 50.3 |
| 40.2 |
| 41.8 |
| 38.1 |
| 49.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.0 |
| 337.4 |
| 351.4 |
| 340.5 |
| 340.3 |
| - |
| 328.1 |
| 310.6 |
| 311.6 |
| 304.1 |
| 286.4 |
| 280.7 |
| 272.3 |
| 266.2 |
| 238.9 |
| 221.7 |
| 222.5 |
| 215.5 |
| 219.9 |
| 189.5 |
| 191.6 |
| 195.8 |
| 207.5 |
| (6.5) |
| (3.4) |
| (1.7) |
| (0.4) |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.1) |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| 599.9 |
| 598.2 |
| 612.1 |
| 525.2 |
| 523.9 |
| 519.9 |
| 509.9 |
| 490.7 |
| 490.4 |
| 481.5 |
| 462.6 |
| 455.6 |
| 444.2 |
| 437.1 |
| 409.0 |
| 390.4 |
| 389.4 |
| 380.7 |
| 382.0 |
| 347.2 |
| 348.1 |
| 351.5 |
| 361.5 |
| 598.3 |
| 612.1 |
| 525.2 |
| 523.8 |
| 519.9 |
| 509.9 |
| 490.7 |
| 490.4 |
| 481.5 |
| 462.6 |
| 455.5 |
| 444.2 |
| 437.1 |
| 409.1 |
| 390.4 |
| 389.4 |
| 380.9 |
| 382.2 |
| 347.2 |
| 348.1 |
| 351.5 |
| 361.5 |
| 83.3 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.6 |
| 262.3 |
| 305.5 |
| 465.4 |
| 454.1 |
| - |
| 437.0 |
| 396.9 |
| 411.4 |
| 412.2 |
| 424.7 |
| 395.1 |
| 382.4 |
| 369.5 |
| 337.0 |
| 314.7 |
| 319.8 |
| 309.3 |
| 306.0 |
| 271.0 |
| 274.5 |
| 288.2 |
| 297.9 |
| 598.2 |
| 612.1 |
| 525.2 |
| 523.9 |
| 519.9 |
| 509.9 |
| 490.7 |
| 490.4 |
| 481.5 |
| 462.6 |
| 455.6 |
| 444.2 |
| 437.1 |
| 409.0 |
| 390.4 |
| 389.4 |
| 380.7 |
| 382.0 |
| 347.2 |
| 348.1 |
| 351.5 |
| 361.5 |
| 153.4 |
| 145.4 |
| 191.6 |
| 507.3 |
| 505.4 |
| - |
| 489.9 |
| 470.0 |
| 466.3 |
| 456.7 |
| 462.1 |
| 455.0 |
| 443.5 |
| 436.5 |
| 408.4 |
| 389.7 |
| 388.6 |
| 378.9 |
| 380.0 |
| - |
| - |
| 351.4 |
| - |