| (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 | 0.7 | 1.5 | 4.3 | 2.8 | 12.1 | 14.8 | 36.7 | 24.0 | 20.9 | 11.3 | 40.2 | 22.5 | 27.6 | 55.6 | 143.3 | 138.4 | 110.6 | 47.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 0.7 | 1.5 | 4.3 | 2.8 | 12.1 | 14.8 | 36.7 | 24.0 | 20.9 | 11.3 | 40.2 | 22.5 | 27.6 | 55.6 | 143.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 142.6 | 135.1 | 142.2 | 156.4 | 85.1 | 128.8 | 139.2 | 144.9 | 141.5 | 138.5 | 131.4 | 125.6 | 116.1 | 97.9 | 74.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 113.4 | 112.3 | 117.7 | 143.9 | - | - | 99.8 | 124.8 | 110.8 | 94.0 | 77.1 | 107.7 | 107.6 | 82.3 | 60.3 | 59.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,043.3 | 975.1 | 880.9 | 791.7 | 444.8 | 494.3 | 487.2 | 467.6 | 451.4 | 442.5 | 416.7 | 359.7 | 340.0 | 274.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 114.6 | 106.5 | 88.0 | 84.3 | 24.8 | 41.5 | 62.0 | 53.0 | 54.2 | 49.8 | 46.7 | 49.6 | 38.8 | 28.9 | 24.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 477.7 | 852.4 | 952.7 | 1,058.1 | 226.5 | 178.4 | 77.9 | 240.7 | 286.6 | 254.8 | 254.8 | 302.4 | 384.8 | 196.4 | 210.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 29.9 | 29.9 | 25.1 | 24.9 | 24.7 | 25.1 | 26.1 | 26.1 | 26.0 | 26.0 | 25.9 | 25.7 | 25.6 | 25.4 | 25.2 | 12.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 477.7 | 852.4 | 952.7 | 1,058.1 | 226.5 | 178.4 | 202.9 | 240.7 | 300.9 | 271.4 | 278.0 | 324.3 | 405.6 | 210.7 | 225.0 | 225.0 | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.7 | 0.6 | 0.9 | 3.0 | 1.5 | 1.5 | 2.2 | 10.5 | 4.3 | 7.5 | 2.1 | 3.9 | 2.8 | 3.3 | 11.3 | |||||||||||||||||||||||||
| - |
| 138.4 |
| 110.6 |
| 47.6 |
| 61.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 395.4 | 375.4 | 367.0 | 417.4 | 386.5 | 305.1 | 354.6 | 378.5 | 329.2 | 297.1 | 315.5 | 298.6 | 296.2 | 262.4 | 302.7 | 284.0 | - | - |
| 243.0 |
| 215.9 |
| - |
| - |
| Accumulated Depreciation | 434.0 | 382.2 | 339.3 | 293.2 | 251.5 | 287.2 | 274.1 | 257.4 | 234.6 | 213.9 | 190.4 | 163.1 | 142.4 | 120.5 | 107.2 | 90.5 | - | - |
| Property,Plant & Equipment Net | 609.3 | 592.9 | 541.7 | 498.5 | 193.4 | 207.1 | 213.1 | 210.2 | 216.9 | 228.6 | 226.3 | 196.6 | 197.6 | 154.5 | 135.8 | 125.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 84.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 714.8 | 703.9 | 705.5 | 702.5 | 190.4 | 353.9 | 356.2 | 323.8 | 321.3 | 306.6 | 292.5 | 279.1 | 278.6 | 171.9 | 121.4 | 113.5 | - | - |
| Intangible Assets | 409.7 | 421.9 | 445.4 | 469.4 | 39.1 | 91.4 | 106.7 | 130.2 | 160.9 | 146.1 | 153.8 | 162.6 | 180.9 | 105.4 | 46.8 | 43.7 | - | - |
| Operating Lease Right Of Use Assets | 46.3 | 19.5 | 19.8 | 25.1 | 14.0 | 37.8 | 43.2 | 45.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.4 | 3.6 | 5.6 | 12.5 | 3.5 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.4 | 4.1 | 8.4 | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,213.5 | 2,227.1 | 2,195.5 | 2,221.5 | 1,133.0 | 999.2 | 1,073.8 | 1,088.6 | 1,028.2 | 978.4 | 988.2 | 925.3 | 953.3 | 694.2 | 606.8 | 566.5 | - | - |
| 21.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 0.0 | 125.0 | 0.0 | 14.3 | 16.6 | 23.2 | 21.9 | 20.8 | 14.3 | 14.3 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.4 | 6.4 | 5.9 | 6.1 | 3.1 | 6.6 | 6.3 | 5.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.8 | 37.7 | 30.8 | 26.3 | 17.1 | 22.6 | 38.9 | 30.4 | 19.0 | 23.4 | 30.5 | 17.0 | 17.8 | 11.0 | 8.0 | 7.0 | - | - |
| Other Current Liabilities | 74.8 | 68.4 | 68.7 | 70.0 | 13.2 | 27.6 | 26.9 | 17.6 | 19.6 | 24.0 | 26.1 | 18.3 | 17.2 | 14.8 | 12.7 | 14.4 | - | - |
| Total Current Liabilities | 232.3 | 221.0 | 194.3 | 187.2 | 150.5 | 116.6 | 280.6 | 164.8 | 131.7 | 136.8 | 149.5 | 149.1 | 144.0 | 118.9 | 78.0 | 58.2 | - | - |
| 225.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 41.5 | 13.7 | 14.6 | 19.7 | 10.8 | 32.4 | 38.1 | 41.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 73.9 | 42.8 | 38.6 | 40.5 | 47.7 | 39.3 | 37.9 | 36.6 | 33.0 | 53.6 | 51.9 | 51.7 | 39.4 | 36.4 | 30.5 | 27.3 | - | - |
| Pension Obligations | 15.1 | 24.6 | 31.1 | 31.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.5 | 46.4 | 57.6 | 61.4 | 5.4 | 9.0 | 4.9 | 1.5 | 11.7 | 0.0 | - | 0.0 | 9.1 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 876.4 | 1,181.6 | 1,261.0 | 1,368.0 | 465.7 | 375.9 | 439.5 | 484.8 | 463.0 | 445.2 | 503.8 | 516.9 | 577.3 | 360.3 | 319.2 | 310.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 883.5 | 609.2 | 576.2 | 506.0 | 584.2 | 547.3 | 572.4 | 547.7 | 526.0 | 498.5 | 453.9 | 389.4 | 339.4 | 294.1 | 247.1 | 218.9 | - | - |
| Accumulated Other Comprehensive Income | (7.5) | (11.6) | (3.9) | (4.6) | (27.3) | (25.1) | (30.9) | (28.8) | (25.2) | (29.1) | (30.6) | (22.8) | (11.0) | (3.2) | 1.3 | 0.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,337.0 | 1,045.5 | 700.8 | 619.7 | 667.4 | 623.3 | 634.4 | 603.7 | 565.2 | 533.1 | 484.4 | 424.5 | 379.6 | 333.9 | 287.6 | 256.0 | 227.9 | 187.1 |
| Total Equity | 1,337.0 | 1,045.5 | 700.8 | 619.7 | 667.4 | 623.3 | 634.4 | 603.7 | 565.2 | 533.1 | 484.4 | 424.5 | 379.6 | 333.9 | 287.6 | 256.0 | 227.9 | 187.1 |
| - |
| - |
| Net debt | 477.0 | 850.9 | 948.4 | 1,055.3 | 214.4 | 163.6 | 166.2 | 216.7 | 280.0 | 260.1 | 237.8 | 301.8 | 378.1 | 155.1 | 81.7 | 86.6 | - | - |
| Working Capital | 163.1 | 154.5 | 172.7 | 230.2 | 236.0 | 188.4 | 73.9 | 213.8 | 197.4 | 160.3 | 166.0 | 149.5 | 152.2 | 143.5 | 224.8 | 225.8 | - | - |
| Book Value | 1,337.0 | 1,045.5 | 700.8 | 619.7 | 667.4 | 623.3 | 634.4 | 603.7 | 565.2 | 533.1 | 484.4 | 424.5 | 379.6 | 333.9 | 287.6 | 256.0 | 227.9 | 187.1 |
| Tangible Book Value | 212.5 | (80.2) | (450.1) | (552.2) | 437.9 | 178.0 | 171.4 | 149.8 | 83.0 | 80.4 | 38.0 | (17.2) | (79.8) | 56.6 | 119.4 | 98.9 | - | - |
| 101.0 |
| 12.1 |
| 20.4 |
| 15.5 |
| 12.4 |
| 14.8 |
| 19.2 |
| 14.0 |
| 26.4 |
| 36.7 |
| 14.3 |
| 13.6 |
| 13.6 |
| 24.0 |
| 17.4 |
| 9.2 |
| 13.9 |
| 20.9 |
| 10.7 |
| 3.5 |
| 6.3 |
| 11.3 |
| 13.5 |
| 13.5 |
| 12.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.7 | 0.6 | 0.9 | 3.0 | 1.5 | 1.5 | 2.2 | 10.5 | 4.3 | 7.5 | 2.1 | 3.9 | 2.8 | 3.3 | 11.3 | 101.0 | 12.1 | 20.4 | 15.5 | 12.4 | 14.8 | 19.2 | 14.0 | 26.4 | 36.7 | 14.3 | 13.6 | 13.6 | 24.0 | 17.4 | 9.2 | 13.9 | 20.9 | 10.7 | 3.5 | 6.3 | 11.3 | 13.5 | 13.5 | 12.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 142.6 | 148.3 | 142.0 | 153.5 | 135.1 | 139.8 | 153.1 | 144.4 | 142.2 | 142.5 | 184.0 | 170.5 | 156.4 | 173.3 | 193.6 | 255.7 | 85.1 | 144.8 | 133.4 | 134.5 | 128.1 | 127.5 | 114.3 | 130.0 | 139.2 | 174.6 | 154.5 | 159.2 | 144.9 | 159.4 | 152.5 | 169.2 | 141.5 | 148.3 | 138.5 | 152.5 | 138.5 | 167.0 | 137.0 | 154.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 113.4 | 107.5 | 108.5 | 110.8 | 112.3 | 114.7 | 115.2 | 114.0 | 117.7 | 126.7 | - | - | 143.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 395.4 | 400.8 | 389.5 | 407.9 | 375.4 | 394.4 | 401.2 | 396.3 | 367.0 | 392.7 | 409.9 | 408.5 | 417.4 | 406.6 | 658.4 | 720.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,043.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 434.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 609.3 | 604.1 | 603.3 | 597.9 | 592.9 | 580.2 | 569.7 | 555.4 | 541.7 | 525.3 | 516.5 | 504.0 | 498.5 | 491.4 | 496.1 | 491.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | 97.2 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 714.8 | 714.0 | 715.9 | 704.9 | 703.9 | 704.6 | 705.7 | 705.2 | 705.5 | 705.5 | 705.5 | 705.5 | 702.5 | 710.2 | 736.2 | 918.9 | 190.4 | 353.4 | ||||||||||||||||||||||
| Intangible Assets | 409.7 | 415.3 | 419.9 | 413.2 | 421.9 | 427.8 | 433.9 | 439.6 | 445.4 | 451.3 | 467.0 | 468.8 | 469.4 | 3.4 | 3.6 | 594.2 | 3.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 46.3 | 17.4 | 17.9 | 17.6 | 19.5 | 20.9 | 17.2 | 18.5 | 19.8 | 22.8 | 24.3 | 26.3 | 26.4 | 24.2 | 25.6 | 51.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.4 | 4.0 | 4.0 | 4.0 | 3.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.8 | 5.8 | 5.8 | 12.5 | 481.1 | 478.3 | 5.2 | 39.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 3.4 | 3.3 | 3.7 | 3.7 | 4.1 | 4.0 | 4.4 | 9.5 | 8.4 | 8.0 | - | - | 10.0 | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,213.5 | 2,230.9 | 2,226.0 | 2,159.2 | 2,227.1 | 2,244.6 | 2,240.3 | 2,235.8 | 2,195.5 | 2,208.8 | 2,214.6 | 2,206.0 | 2,221.5 | 2,199.5 | 2,584.7 | 2,782.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 114.6 | 117.2 | 114.5 | 107.2 | 106.5 | 97.8 | 108.7 | 116.8 | 88.0 | 95.2 | 127.4 | 107.4 | 84.3 | 108.9 | 158.1 | 185.6 | 24.8 | 42.5 | 43.9 | 48.8 | 41.0 | 53.7 | 46.4 | 45.9 | 62.0 | 71.8 | 65.7 | 60.4 | 53.0 | 45.1 | 43.2 | 59.2 | 54.2 | 45.7 | 43.7 | 47.5 | 49.8 | 55.9 | 50.3 | 56.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 13.0 | 13.0 | 13.0 | 0.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.4 | 6.4 | 6.4 | 6.1 | 6.4 | 6.4 | 5.6 | 5.7 | 5.9 | 6.0 | 6.1 | 6.3 | 6.1 | 5.2 | 5.2 | 8.8 | ||||||||||||||||||||||||
| Accrued Expenses | 33.8 | 31.7 | 24.6 | 20.5 | 37.7 | 34.3 | 24.9 | 18.8 | 30.8 | 25.9 | 21.3 | 17.5 | 26.3 | 35.8 | 27.3 | 27.3 | 17.1 | 23.8 | ||||||||||||||||||||||
| Other Current Liabilities | 74.8 | 71.2 | 69.0 | 79.6 | 68.4 | 80.1 | 75.0 | 78.3 | 68.7 | 72.5 | 51.0 | 48.4 | 70.0 | 51.4 | 52.5 | 57.5 | 12.9 | |||||||||||||||||||||||
| Total Current Liabilities | 232.3 | 242.0 | 224.9 | 270.1 | 221.0 | 222.3 | 217.1 | 223.9 | 194.3 | 200.0 | 206.3 | 180.1 | 187.2 | 220.8 | 350.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 477.7 | 534.7 | 566.9 | 569.8 | 852.4 | 879.5 | 912.6 | 929.8 | 952.7 | 980.0 | 1,002.4 | 1,040.8 | 1,058.1 | 1,010.6 | 1,238.2 | 1,594.8 | 226.5 | 191.5 | 182.5 | 185.4 | 178.4 | 182.0 | 46.9 | 93.9 | 77.9 | 254.8 | 255.8 | 296.8 | 240.7 | 272.7 | 295.7 | 322.1 | 286.6 | 292.6 | 287.5 | 285.5 | 254.8 | 292.2 | 280.1 | 300.9 |
| Operating Lease Liabilities Non-Current | 41.5 | 11.6 | 12.1 | 12.1 | 13.7 | 15.2 | 12.3 | 13.4 | 14.6 | 15.7 | 17.1 | 19.5 | 19.7 | 19.0 | 20.2 | 42.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 73.9 | 68.1 | 64.3 | 39.4 | 42.8 | 44.5 | 42.3 | 42.0 | 38.6 | 33.4 | 31.4 | 30.2 | 40.5 | 31.9 | 29.0 | 48.1 | 47.7 | |||||||||||||||||||||||
| Pension Obligations | 15.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 40.5 | 44.5 | 45.4 | 45.5 | 46.4 | 49.3 | 52.3 | 56.0 | 57.6 | 57.1 | 58.0 | 63.0 | 61.4 | 64.0 | 65.1 | 74.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 876.4 | 911.7 | 923.0 | 944.9 | 1,181.6 | 1,215.0 | 1,240.6 | 1,268.5 | 1,261.0 | 1,287.6 | 1,316.5 | 1,334.6 | 1,368.0 | 1,347.0 | 1,725.1 | 2,094.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 29.9 | 29.9 | 30.1 | 30.0 | 29.9 | 29.9 | 29.9 | 29.8 | 25.1 | 25.1 | 25.1 | 25.0 | 24.9 | 24.9 | 24.9 | 24.8 | 24.7 | 24.7 | 24.8 | 25.1 | 25.1 | 25.4 | 26.1 | 26.2 | 26.1 | 26.2 | 26.2 | 26.2 | 26.1 | 26.1 | 26.1 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.1 | 26.0 | 25.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 883.5 | 873.6 | 858.3 | 775.0 | 609.2 | 594.0 | 565.5 | 535.2 | 576.2 | 566.2 | 547.2 | 526.7 | 506.0 | 512.8 | 541.2 | 604.0 | 584.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.5) | (11.0) | (9.7) | (9.1) | (11.6) | (9.4) | (6.9) | (3.1) | (3.9) | (4.0) | (5.8) | (7.5) | (4.6) | (10.9) | (30.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,337.0 | 1,319.2 | 1,303.0 | 1,214.3 | 1,045.5 | 1,029.6 | 999.8 | 967.2 | 700.8 | 687.4 | 664.4 | 637.7 | 619.7 | 852.5 | 859.6 | 687.6 | 667.4 | |||||||||||||||||||||||
| Total Equity | 1,337.0 | 1,319.2 | 1,303.0 | 1,214.3 | 1,045.5 | 1,029.6 | 999.8 | 967.2 | 700.8 | 687.4 | 664.4 | 637.7 | 619.7 | 852.5 | 859.6 | 687.6 | 667.4 | 648.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 477.7 | 534.7 | 566.9 | 569.8 | 852.4 | 879.5 | 912.6 | 929.8 | 952.7 | 980.0 | 1,002.4 | 1,040.8 | 1,058.1 | 1,023.6 | 1,251.2 | 1,607.8 | 226.5 | 191.5 | 182.5 | 185.4 | 178.4 | 182.0 | 171.9 | 93.9 | 202.9 | 254.8 | 255.8 | 296.8 | 240.7 | 272.7 | 295.7 | 322.1 | 300.9 | 306.9 | 301.8 | 299.8 | 271.4 | 311.2 | 301.4 | 324.6 |
| Net debt | 477.0 | 534.1 | 566.0 | 566.8 | 850.9 | 878.1 | 910.4 | 919.3 | 948.4 | 972.5 | 1,000.3 | 1,037.0 | 1,055.3 | 1,020.4 | 1,239.8 | 1,506.8 | 214.4 | 171.1 | ||||||||||||||||||||||
| Working Capital | 163.1 | 158.7 | 164.5 | 137.8 | 154.5 | 172.1 | 184.0 | 172.5 | 172.7 | 192.7 | 203.6 | 228.4 | 230.2 | 185.9 | 308.2 | 386.0 | 236.0 | 230.9 | ||||||||||||||||||||||
| Book Value | 1,337.0 | 1,319.2 | 1,303.0 | 1,214.3 | 1,045.5 | 1,029.6 | 999.8 | 967.2 | 700.8 | 687.4 | 664.4 | 637.7 | 619.7 | 852.5 | 859.6 | 687.6 | 667.4 | 648.0 | ||||||||||||||||||||||
| Tangible Book Value | 212.5 | 190.0 | 167.2 | 96.2 | (80.2) | (102.8) | (139.9) | (177.5) | (450.1) | (469.3) | (508.2) | (536.7) | (552.2) | 138.8 | 119.8 | (825.5) | 473.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 386.5 |
| 349.5 |
| 329.0 |
| 334.9 |
| 303.5 |
| 324.7 |
| 310.9 |
| 335.0 |
| 354.6 |
| 414.6 |
| 380.0 |
| 396.9 |
| 378.5 |
| 367.4 |
| 352.4 |
| 375.4 |
| 329.2 |
| 335.1 |
| 323.2 |
| 325.5 |
| 297.1 |
| 337.3 |
| 308.4 |
| 316.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.4 |
| 199.9 |
| 202.2 |
| 207.7 |
| 205.9 |
| 201.2 |
| 200.4 |
| 215.0 |
| 213.1 |
| 211.7 |
| 214.1 |
| 206.3 |
| 210.2 |
| 207.1 |
| 209.4 |
| 214.3 |
| 216.9 |
| 219.2 |
| 230.3 |
| 230.1 |
| 228.6 |
| 224.1 |
| 224.0 |
| 230.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.6 |
| 354.8 |
| 353.9 |
| 351.8 |
| 351.8 |
| 355.8 |
| 356.2 |
| 361.3 |
| 353.5 |
| 360.1 |
| 323.8 |
| 323.5 |
| 324.1 |
| 324.0 |
| 321.3 |
| 317.4 |
| 310.0 |
| 306.0 |
| 306.6 |
| 305.4 |
| 306.0 |
| 306.1 |
| 84.0 |
| 87.3 |
| 93.1 |
| 91.4 |
| 93.7 |
| 96.8 |
| 103.2 |
| 106.7 |
| 136.2 |
| 126.8 |
| 125.4 |
| 130.2 |
| 134.4 |
| 152.1 |
| 156.5 |
| 160.9 |
| 157.6 |
| 145.8 |
| 142.9 |
| 146.1 |
| 150.9 |
| 153.3 |
| 157.7 |
| 14.0 |
| 45.1 |
| 46.8 |
| 48.7 |
| 37.8 |
| 38.5 |
| 40.0 |
| 41.8 |
| 43.2 |
| 48.7 |
| 45.7 |
| 47.0 |
| 45.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 4.2 |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,133.0 |
| 1,037.6 |
| 1,023.2 |
| 1,039.2 |
| 996.4 |
| 1,009.9 |
| 1,000.0 |
| 1,050.8 |
| 1,073.8 |
| 1,172.6 |
| 1,120.1 |
| 1,135.7 |
| 1,088.6 |
| 1,032.4 |
| 1,038.0 |
| 1,070.2 |
| 1,028.2 |
| 1,029.3 |
| 1,009.6 |
| 1,004.7 |
| 978.4 |
| 1,017.7 |
| 991.7 |
| 1,010.6 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 125.0 |
| - |
| 125.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 14.3 |
| 14.3 |
| 14.3 |
| 14.3 |
| 16.6 |
| 19.0 |
| 21.3 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 7.3 |
| 7.2 |
| 7.2 |
| 6.6 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.7 |
| 5.9 |
| 6.0 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| 16.6 |
| 22.6 |
| 21.9 |
| 18.6 |
| 12.4 |
| 38.9 |
| 32.0 |
| 23.4 |
| 17.9 |
| 30.4 |
| 22.6 |
| 18.7 |
| 18.6 |
| 19.0 |
| 15.0 |
| 14.2 |
| 14.8 |
| 23.4 |
| 21.8 |
| 18.0 |
| 16.8 |
| 26.5 |
| 31.4 |
| 36.3 |
| 27.1 |
| 29.6 |
| 24.3 |
| 25.8 |
| 26.9 |
| 31.8 |
| 23.4 |
| 26.4 |
| 17.6 |
| 23.5 |
| 22.8 |
| 24.0 |
| 19.6 |
| 22.7 |
| 21.6 |
| 25.4 |
| 24.0 |
| 24.5 |
| 22.1 |
| 22.8 |
| 334.4 |
| 150.5 |
| 118.7 |
| 119.0 |
| 131.2 |
| 113.9 |
| 123.5 |
| 240.8 |
| 239.6 |
| 280.6 |
| 182.4 |
| 149.2 |
| 138.8 |
| 164.8 |
| 127.8 |
| 112.3 |
| 126.9 |
| 131.7 |
| 136.2 |
| 118.4 |
| 126.7 |
| 136.8 |
| 156.5 |
| 149.3 |
| 154.6 |
| 10.8 |
| 37.4 |
| 39.0 |
| 40.7 |
| 32.6 |
| 33.3 |
| 34.9 |
| 38.3 |
| 38.1 |
| 43.2 |
| 41.0 |
| 42.0 |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.1 |
| 38.6 |
| 38.5 |
| 39.3 |
| 33.1 |
| 32.5 |
| 35.7 |
| 37.9 |
| 35.3 |
| 34.1 |
| 37.2 |
| 36.6 |
| 34.4 |
| 33.4 |
| 33.6 |
| 33.0 |
| 56.0 |
| 54.6 |
| 53.8 |
| 53.6 |
| 49.7 |
| 51.6 |
| 52.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 5.9 |
| 5.8 |
| 6.0 |
| 9.0 |
| 14.0 |
| 13.2 |
| 7.6 |
| 4.9 |
| 3.6 |
| 5.3 |
| 1.6 |
| 1.5 |
| 1.6 |
| 10.8 |
| 11.2 |
| 11.7 |
| 0.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 465.7 |
| 389.5 |
| 384.8 |
| 401.8 |
| 373.2 |
| 385.8 |
| 368.4 |
| 415.1 |
| 439.5 |
| 519.3 |
| 485.5 |
| 516.4 |
| 484.8 |
| 436.5 |
| 452.1 |
| 493.8 |
| 463.0 |
| 485.5 |
| 460.5 |
| 466.0 |
| 445.2 |
| 498.4 |
| 480.9 |
| 507.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 568.6 |
| 559.2 |
| 559.2 |
| 547.3 |
| 552.4 |
| 561.1 |
| 573.5 |
| 572.4 |
| 605.7 |
| 588.2 |
| 577.1 |
| 560.2 |
| 555.1 |
| 544.1 |
| 537.3 |
| 526.0 |
| 506.9 |
| 511.5 |
| 506.2 |
| 498.5 |
| 487.9 |
| 474.1 |
| 467.9 |
| (26.7) |
| (27.3) |
| (27.0) |
| (25.5) |
| (22.4) |
| (25.1) |
| (27.2) |
| (27.4) |
| (32.0) |
| (30.9) |
| (30.2) |
| (30.0) |
| (30.7) |
| (28.8) |
| (29.2) |
| (27.0) |
| (27.5) |
| (25.2) |
| (26.3) |
| (24.8) |
| (30.1) |
| (29.1) |
| (30.8) |
| (27.9) |
| (28.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 648.0 |
| 638.4 |
| 637.4 |
| 623.3 |
| 624.1 |
| 631.5 |
| 635.7 |
| 634.4 |
| 653.2 |
| 634.6 |
| 619.3 |
| 603.7 |
| 596.6 |
| 586.6 |
| 577.1 |
| 565.2 |
| 543.8 |
| 549.1 |
| 538.7 |
| 533.1 |
| 519.3 |
| 510.9 |
| 502.9 |
| 638.4 |
| 637.4 |
| 623.3 |
| 624.1 |
| 631.5 |
| 635.7 |
| 634.4 |
| 653.2 |
| 634.6 |
| 619.3 |
| 603.7 |
| 596.6 |
| 586.6 |
| 577.1 |
| 565.2 |
| 543.8 |
| 549.1 |
| 538.7 |
| 533.1 |
| 519.3 |
| 510.9 |
| 502.9 |
| 167.0 |
| 173.0 |
| 163.6 |
| 162.8 |
| 157.9 |
| 67.5 |
| 166.2 |
| 240.6 |
| 242.2 |
| 283.2 |
| 216.7 |
| 255.3 |
| 286.5 |
| 308.2 |
| 280.0 |
| 296.2 |
| 298.3 |
| 293.4 |
| 260.1 |
| 297.7 |
| 287.9 |
| 312.5 |
| 210.0 |
| 203.7 |
| 189.6 |
| 201.3 |
| 70.1 |
| 95.4 |
| 73.9 |
| 232.2 |
| 230.8 |
| 258.2 |
| 213.8 |
| 239.6 |
| 240.2 |
| 248.5 |
| 197.4 |
| 199.0 |
| 204.8 |
| 198.8 |
| 160.3 |
| 180.7 |
| 159.2 |
| 162.0 |
| 638.4 |
| 637.4 |
| 623.3 |
| 624.1 |
| 631.5 |
| 635.7 |
| 634.4 |
| 653.2 |
| 634.6 |
| 619.3 |
| 603.7 |
| 596.6 |
| 586.6 |
| 577.1 |
| 565.2 |
| 543.8 |
| 549.1 |
| 538.7 |
| 533.1 |
| 519.3 |
| 510.9 |
| 502.9 |
| 210.6 |
| 197.4 |
| 189.5 |
| 178.0 |
| 178.6 |
| 183.0 |
| 176.6 |
| 171.4 |
| 155.7 |
| 154.3 |
| 133.8 |
| 149.8 |
| 138.7 |
| 110.5 |
| 96.6 |
| 83.0 |
| 68.8 |
| 93.2 |
| 89.8 |
| 80.4 |
| 63.0 |
| 51.5 |
| 39.1 |