| (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 | 385.8 | 505.6 | 521.7 | 298.9 | 85.2 | 0.1 | 11.6 | 8.9 | 4.7 | 5.5 | 4.8 | 4.5 | 5.0 | 5.2 | 4.9 | 14.3 | 29.5 | 150.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 21.2 | 18.0 | 11.7 | 9.9 | 20.6 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 385.8 | 505.6 | 521.7 | 298.9 | 85.2 | 0.1 | 11.6 | 8.9 | 4.7 | 5.5 | 4.8 | 4.5 | 5.0 | 5.2 | 4.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 218.2 | 225.8 | 228.4 | 251.6 | 339.6 | 293.6 | 192.9 | 208.4 | 134.1 | 125.9 | 138.5 | 144.5 | 150.3 | 157.5 | 138.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 326.0 | 355.9 | 343.6 | 484.3 | 488.5 | 342.1 | 345.8 | 341.9 | 187.5 | 191.3 | 226.7 | 242.5 | 223.6 | 230.1 | 185.6 | 188.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 308.4 | 186.7 | 190.0 | 208.5 | 209.7 | 207.3 | 217.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 136.4 | 170.2 | 157.9 | 151.6 | 180.0 | 165.2 | 132.3 | 149.2 | 70.6 | 82.7 | 88.1 | 67.3 | 60.4 | 77.9 | 70.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 296.7 | 295.1 | 293.7 | 292.4 | 291.3 | 321.3 | 458.4 | 497.9 | 276.7 | 270.8 | 377.8 | 400.3 | 387.2 | 368.4 | 328.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 296.7 | 295.1 | 293.7 | 292.4 | 291.3 | 322.4 | 460.6 | 499.7 | 276.7 | 300.3 | 384.4 | 402.9 | 396.4 | 377.4 | 337.7 | - | ||
| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 319.1 | 385.8 | 429.4 | 386.8 | 449.0 | 505.6 | 526.3 | 491.4 | 481.3 | 521.7 | 469.8 | 418.3 | 376.2 | 298.9 | 229.4 | |||||||||||||||||||||||||
| - |
| 14.3 |
| 29.5 |
| 150.4 |
| 119.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 54.5 | 46.6 | 26.6 | 42.1 | 31.9 | 32.6 | 27.7 | 40.6 | 17.1 | 23.1 | 32.0 | 23.3 | 22.8 | 19.4 | 27.1 | 22.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 984.5 | 1,134.0 | 1,120.4 | 1,076.9 | 945.2 | 668.4 | 578.0 | 599.9 | 343.4 | 345.8 | 402.0 | 414.9 | 401.7 | 412.1 | 356.5 | 344.7 | - | - |
| 221.5 |
| 222.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 103.3 | 103.0 | 101.6 | 107.0 | 104.5 | 96.2 | 101.7 | 98.3 | 92.5 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 205.1 | 83.8 | 88.3 | 101.6 | 105.3 | 111.1 | 115.4 | 123.1 | 129.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 67.2 | 55.4 | 55.4 | 55.4 | 47.8 | 47.8 | 47.8 | 47.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 86.7 | 26.9 | 30.8 | 35.0 | 13.6 | 18.9 | 26.4 | 35.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 54.6 | 47.2 | 37.2 | 45.7 | 49.6 | 51.1 | 54.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 50.6 | 50.6 | 53.3 | 56.2 | 60.3 | 62.9 | 54.0 | 52.6 | 53.9 | 0.0 | - | 0.5 | 0.8 | 0.4 | 0.4 | 0.0 | - | - |
| Other Non-Current Assets | 18.9 | 14.1 | 14.6 | 15.3 | 19.9 | 20.3 | 15.1 | 19.3 | 13.1 | 10.0 | 9.5 | 15.8 | 14.8 | 16.8 | 23.9 | 50.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,549.3 | 1,577.7 | 1,537.6 | 1,490.0 | 1,317.5 | 1,048.1 | 971.4 | 959.9 | 494.1 | 444.1 | 513.1 | 536.0 | 528.5 | 544.7 | 503.9 | 525.0 | - | - |
| 62.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 1.2 | 2.2 | 1.7 | 0.0 | 29.5 | 6.6 | 2.7 | 9.1 | 8.9 | 9.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.0 | 8.5 | 6.3 | 7.4 | 5.1 | 6.1 | 7.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 22.4 | 24.8 | 7.6 | 8.0 | 9.2 | 8.3 | 4.2 | 5.6 | 4.2 | 6.2 | 4.5 | 4.6 | - | - |
| Other Current Liabilities | 22.2 | 21.9 | 25.0 | 18.0 | 18.3 | 14.3 | 11.2 | 25.0 | 10.8 | 12.1 | 14.0 | 14.3 | 12.9 | 10.9 | 16.6 | 16.8 | - | - |
| Total Current Liabilities | 211.3 | 233.7 | 218.6 | 210.7 | 243.8 | 229.0 | 171.1 | 196.8 | 117.6 | 154.3 | 130.2 | 117.2 | 106.8 | 139.7 | 123.1 | 108.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 47.1 | 40.1 | 32.5 | 40.0 | 44.5 | 45.0 | 47.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 0.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 18.7 | 19.1 | 17.6 | 20.5 | 22.0 | 25.6 | 24.0 | 23.7 | 10.0 | 14.5 | 14.3 | 12.7 | 40.3 | 57.1 | 43.8 | 33.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 932.0 | 931.3 | 903.3 | 900.0 | 954.2 | 989.0 | 997.5 | 974.6 | 459.1 | 474.0 | 559.0 | 572.0 | 534.4 | 565.3 | 495.5 | 524.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 522.5 | 522.3 | 469.1 | 420.6 | 124.4 | (171.7) | (252.6) | (236.2) | (188.2) | (251.3) | (267.1) | (255.5) | (241.6) | (201.0) | (178.0) | (139.4) | - | - |
| Accumulated Other Comprehensive Income | - | - | 0.0 | (31.4) | (29.4) | (36.0) | (34.6) | (37.1) | (36.5) | (36.7) | (34.8) | (34.4) | (16.3) | (30.0) | (21.9) | (7.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 617.3 | 646.4 | 634.3 | 590.0 | 363.2 | 59.1 | (26.1) | (14.7) | 35.0 | (29.8) | (45.9) | (36.0) | (5.9) | (20.6) | 8.4 | 1.0 | 50.8 | 102.9 |
| Total Equity | 617.3 | 646.4 | 634.3 | 590.0 | 363.2 | 59.1 | (26.1) | (14.7) | 35.0 | (29.8) | (45.9) | (36.0) | (5.9) | (20.6) | 8.4 | 1.0 | 50.8 | 102.9 |
| - |
| - |
| Net debt | (89.2) | (210.6) | (228.0) | (6.5) | 206.1 | 322.4 | 449.0 | 490.7 | 272.0 | 294.7 | 379.6 | 398.4 | 391.3 | 372.2 | 332.8 | - | - | - |
| Working Capital | 773.2 | 900.3 | 901.8 | 866.3 | 701.4 | 439.4 | 406.9 | 403.1 | 225.8 | 191.5 | 271.9 | 297.7 | 294.9 | 272.4 | 233.4 | 236.2 | - | - |
| Book Value | 617.3 | 646.4 | 634.3 | 590.0 | 363.2 | 59.1 | (26.1) | (14.7) | 35.0 | (29.8) | (45.9) | (36.0) | (5.9) | (20.6) | 8.4 | 1.0 | 50.8 | 102.9 |
| Tangible Book Value | 463.4 | 564.2 | 548.1 | 499.7 | 301.9 | (7.6) | (100.2) | (97.7) | 35.0 | - | - | - | - | - | - | - | - | - |
| 105.0 |
| 74.4 |
| 85.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 10.2 |
| 11.5 |
| 12.6 |
| 11.6 |
| 12.8 |
| 12.7 |
| 12.7 |
| 8.9 |
| 7.6 |
| 5.2 |
| 7.1 |
| 4.7 |
| 5.6 |
| 4.8 |
| 5.2 |
| 5.5 |
| 4.7 |
| 5.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 319.1 | 385.8 | 429.4 | 386.8 | 449.0 | 505.6 | 526.3 | 491.4 | 481.3 | 521.7 | 469.8 | 418.3 | 376.2 | 298.9 | 229.4 | 105.0 | 74.4 | 85.2 | 0.2 | 0.2 | 0.2 | 0.1 | 10.2 | 11.5 | 12.6 | 11.6 | 12.8 | 12.7 | 12.7 | 8.9 | 7.6 | 5.2 | 7.1 | 4.7 | 5.6 | 4.8 | 5.2 | 5.5 | 4.7 | 5.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 296.7 | 218.2 | 268.7 | 278.7 | 275.6 | 225.8 | 278.0 | 273.5 | 288.2 | 228.4 | 297.6 | 294.3 | 298.9 | 251.6 | 360.5 | 422.7 | 497.1 | 339.6 | 345.0 | 437.2 | 418.8 | 293.6 | 308.6 | 264.6 | 247.9 | 192.9 | 243.9 | 262.0 | 246.3 | 208.4 | 285.5 | 330.0 | 162.9 | 134.1 | 173.7 | 167.6 | 160.1 | 125.9 | 163.4 | 181.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 371.7 | 326.0 | 345.9 | 391.5 | 399.6 | 355.9 | 340.5 | 357.6 | 370.9 | 343.6 | 364.2 | 379.3 | 409.3 | 484.3 | 536.0 | 577.6 | 562.6 | 488.5 | 436.4 | 425.7 | 376.4 | 342.1 | 306.0 | 314.0 | 378.6 | 345.8 | 362.4 | 358.7 | 387.3 | 341.9 | 401.2 | 409.7 | 228.8 | 187.5 | 206.8 | 220.7 | 214.7 | 191.3 | 207.9 | 214.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 57.3 | 54.5 | 55.0 | 47.6 | 42.2 | 46.6 | 36.5 | 36.2 | 32.2 | 26.6 | 39.5 | 45.3 | 29.3 | 42.1 | 32.3 | 35.3 | 32.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,044.8 | 984.5 | 1,098.9 | 1,104.6 | 1,166.3 | 1,134.0 | 1,181.4 | 1,158.7 | 1,172.7 | 1,120.4 | 1,171.0 | 1,137.3 | 1,113.7 | 1,076.9 | 1,158.2 | 1,140.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 321.0 | 310.8 | 307.7 | 308.4 | 315.8 | 317.4 | 246.8 | 186.7 | 191.0 | 190.9 | 190.8 | 190.0 | 193.5 | 195.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 66.4 | 67.2 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 55.4 | 47.8 | 47.8 | 47.8 | 47.8 | ||||||||||||||||||||||
| Intangible Assets | 84.6 | 86.7 | 24.0 | 25.0 | 25.9 | 26.9 | 27.8 | 28.8 | 29.8 | 30.8 | 31.8 | 32.8 | 33.9 | 35.0 | 11.4 | 11.9 | 12.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 52.3 | 54.6 | 49.1 | 50.7 | 45.1 | 47.2 | 45.6 | 44.4 | 34.9 | 37.2 | 42.1 | 43.6 | 43.5 | 45.7 | 50.3 | 48.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 51.5 | 50.6 | 48.4 | 52.2 | 51.0 | 50.6 | 51.3 | 53.7 | 53.6 | 53.3 | 54.9 | 55.5 | 56.0 | 56.2 | 61.2 | 63.0 | 62.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 18.9 | 18.9 | 19.2 | 15.0 | 14.5 | 14.1 | 13.7 | 13.0 | 14.2 | 14.6 | 14.6 | 15.4 | 15.4 | 15.3 | 16.1 | 19.7 | 19.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,598.1 | 1,549.3 | 1,582.0 | 1,584.0 | 1,633.5 | 1,577.7 | 1,611.1 | 1,586.1 | 1,591.6 | 1,537.6 | 1,585.5 | 1,550.5 | 1,525.7 | 1,490.0 | 1,533.6 | 1,509.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 195.3 | 136.4 | 168.6 | 178.0 | 213.1 | 170.2 | 186.3 | 179.4 | 171.7 | 157.9 | 202.3 | 190.1 | 177.0 | 151.6 | 208.2 | 239.5 | 230.1 | 180.0 | 210.4 | 227.1 | 219.0 | 165.2 | 178.9 | 158.9 | 162.4 | 132.3 | 179.4 | 174.9 | 132.3 | 149.2 | 153.8 | 156.1 | 107.1 | 70.6 | 97.6 | 96.4 | 100.2 | 82.7 | 93.8 | 96.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.6 | 9.0 | 8.8 | 8.8 | 7.9 | 8.5 | 8.3 | 8.5 | 5.8 | 6.3 | 6.8 | 7.1 | 6.8 | 7.4 | 7.0 | 6.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.3 | 15.9 | 13.7 | 22.4 | ||||||||||||||||||||||
| Other Current Liabilities | 27.9 | 22.2 | 27.6 | 22.7 | 26.6 | 21.9 | 28.2 | 22.3 | 41.9 | 25.0 | 24.0 | 19.1 | 20.6 | 16.5 | 20.2 | 15.8 | 22.5 | |||||||||||||||||||||||
| Total Current Liabilities | 268.0 | 211.3 | 239.1 | 242.7 | 280.6 | 233.7 | 257.7 | 237.5 | 249.1 | 218.6 | 267.9 | 244.6 | 228.4 | 210.7 | 273.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 296.9 | 296.7 | 296.4 | 295.7 | 295.4 | 295.1 | 294.7 | 294.4 | 294.1 | 293.7 | 293.4 | 293.1 | 292.8 | 292.4 | 292.1 | 291.8 | 291.5 | 291.3 | 219.5 | 318.2 | 355.9 | 321.3 | 309.2 | 377.9 | 444.9 | 458.4 | 488.1 | 501.9 | 557.7 | 497.9 | 579.4 | 615.1 | 220.4 | 276.7 | 258.8 | 270.2 | 315.6 | 270.8 | 318.2 | 340.2 |
| Operating Lease Liabilities Non-Current | 45.1 | 47.1 | 41.8 | 43.4 | 38.7 | 40.1 | 38.8 | 37.4 | 30.2 | 32.5 | 37.0 | 37.9 | 38.1 | 40.0 | 43.5 | 42.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 18.9 | 18.7 | 19.2 | 18.9 | 19.1 | 19.1 | 18.7 | 19.6 | 19.4 | 17.6 | 20.5 | 20.7 | 20.6 | 20.5 | 22.5 | 24.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 982.5 | 932.0 | 958.9 | 962.7 | 997.4 | 931.3 | 955.5 | 933.7 | 938.4 | 903.3 | 953.9 | 927.7 | 915.0 | 900.0 | 975.9 | 1,010.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 521.0 | 522.5 | 531.0 | 529.4 | 525.1 | 522.3 | 517.0 | 501.0 | 486.6 | 469.1 | 487.3 | 462.9 | 438.4 | 420.6 | 388.6 | 329.1 | 257.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | (30.7) | (31.0) | (31.2) | (31.4) | (28.9) | (29.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 615.5 | 617.3 | 623.0 | 621.3 | 636.1 | 646.4 | 655.6 | 652.3 | 653.2 | 634.3 | 631.5 | 622.8 | 610.7 | 590.0 | 557.7 | 499.7 | 492.2 | |||||||||||||||||||||||
| Total Equity | 615.5 | 617.3 | 623.0 | 621.3 | 636.1 | 646.4 | 655.6 | 652.3 | 653.2 | 634.3 | 631.5 | 622.8 | 610.7 | 590.0 | 557.7 | 499.7 | 492.2 | 363.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 296.9 | 296.7 | 296.4 | 295.7 | 295.4 | 295.1 | 294.7 | 294.4 | 294.1 | 293.7 | 293.4 | 293.1 | 292.8 | 292.4 | 292.1 | 291.8 | 291.5 | 291.3 | 219.5 | 318.2 | 355.9 | 322.4 | 310.8 | 380.1 | 447.1 | 460.6 | 489.9 | 503.3 | 559.5 | 499.7 | 581.1 | 616.8 | 220.4 | 276.7 | 313.3 | 326.8 | 317.9 | 300.3 | 363.2 | 402.9 |
| Net debt | (22.2) | (89.2) | (132.9) | (91.0) | (153.6) | (210.6) | (231.5) | (197.0) | (187.2) | (228.0) | (176.4) | (125.2) | (83.5) | (6.5) | 62.7 | 186.8 | 217.1 | 206.1 | ||||||||||||||||||||||
| Working Capital | 776.8 | 773.2 | 859.9 | 861.9 | 885.7 | 900.3 | 923.6 | 921.3 | 923.5 | 901.8 | 903.1 | 892.6 | 885.4 | 866.3 | 885.0 | 834.6 | 830.1 | 701.4 | ||||||||||||||||||||||
| Book Value | 615.5 | 617.3 | 623.0 | 621.3 | 636.1 | 646.4 | 655.6 | 652.3 | 653.2 | 634.3 | 631.5 | 622.8 | 610.7 | 590.0 | 557.7 | 499.7 | 492.2 | 363.2 | ||||||||||||||||||||||
| Tangible Book Value | 464.6 | 463.4 | 543.6 | 541.0 | 554.8 | 564.2 | 572.4 | 568.2 | 568.1 | 548.1 | 544.3 | 534.6 | 521.5 | 499.7 | 498.5 | 440.0 | 431.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.9 |
| 38.8 |
| 36.3 |
| 33.0 |
| 32.6 |
| 23.4 |
| 26.5 |
| 26.4 |
| 27.7 |
| 42.4 |
| 44.1 |
| 33.4 |
| 40.6 |
| 44.9 |
| 43.7 |
| 18.9 |
| 17.1 |
| 21.1 |
| 20.2 |
| 18.3 |
| 23.1 |
| 25.2 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,166.5 |
| 945.2 |
| 820.4 |
| 899.4 |
| 828.4 |
| 668.4 |
| 648.2 |
| 616.7 |
| 665.6 |
| 578.0 |
| 661.5 |
| 677.4 |
| 679.7 |
| 599.9 |
| 739.3 |
| 788.6 |
| 417.7 |
| 343.4 |
| 407.2 |
| 413.3 |
| 398.2 |
| 345.8 |
| 401.2 |
| 430.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.7 |
| 111.9 |
| 107.1 |
| 103.3 |
| 102.9 |
| 98.8 |
| 93.6 |
| 103.0 |
| 105.8 |
| 103.9 |
| 102.1 |
| 101.6 |
| 104.1 |
| 105.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.3 |
| 198.9 |
| 200.6 |
| 205.1 |
| 212.9 |
| 218.6 |
| 153.3 |
| 83.8 |
| 85.2 |
| 86.9 |
| 88.7 |
| 88.3 |
| 89.4 |
| 89.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| 14.7 |
| 15.8 |
| 17.1 |
| 18.9 |
| 20.8 |
| 22.6 |
| 24.4 |
| 26.4 |
| 28.4 |
| 30.3 |
| 33.1 |
| 35.2 |
| 37.4 |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.3 |
| 49.6 |
| 51.2 |
| 49.5 |
| 49.0 |
| 51.1 |
| 53.1 |
| 50.8 |
| 52.5 |
| 54.4 |
| 53.7 |
| 55.2 |
| 55.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.3 |
| 70.7 |
| 68.7 |
| 66.8 |
| 62.9 |
| 50.0 |
| 54.5 |
| 59.3 |
| 54.0 |
| 54.8 |
| 52.2 |
| 53.6 |
| 52.6 |
| 46.0 |
| 43.8 |
| 58.7 |
| 53.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| 20.1 |
| 19.1 |
| 19.1 |
| 20.3 |
| 20.5 |
| 20.3 |
| 20.4 |
| 15.1 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.2 |
| 17.8 |
| 14.8 |
| 13.1 |
| 14.0 |
| 12.1 |
| 10.8 |
| 10.0 |
| 9.8 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,534.2 |
| 1,317.5 |
| 1,202.3 |
| 1,280.8 |
| 1,212.5 |
| 1,048.1 |
| 1,023.2 |
| 999.1 |
| 1,061.2 |
| 971.4 |
| 1,072.6 |
| 1,081.2 |
| 1,089.7 |
| 959.9 |
| 1,091.6 |
| 1,145.1 |
| 644.5 |
| 494.1 |
| 506.4 |
| 512.3 |
| 497.7 |
| 444.1 |
| 500.4 |
| 529.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 1.5 |
| 2.2 |
| 2.2 |
| 2.2 |
| 1.8 |
| 1.4 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| 0.0 |
| 54.5 |
| 56.6 |
| 2.2 |
| 29.5 |
| 44.9 |
| 62.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.1 |
| 4.9 |
| 4.9 |
| 5.1 |
| 6.1 |
| 6.9 |
| 6.6 |
| 7.0 |
| 7.3 |
| 6.4 |
| 6.7 |
| 6.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 16.3 |
| 10.8 |
| 24.8 |
| 18.5 |
| 11.1 |
| 8.2 |
| 7.6 |
| 8.8 |
| 7.7 |
| 9.1 |
| 8.0 |
| 7.6 |
| 11.5 |
| 4.8 |
| 9.2 |
| 8.5 |
| 6.0 |
| 5.1 |
| 8.3 |
| 7.6 |
| 6.8 |
| 18.3 |
| 13.5 |
| 13.0 |
| 11.7 |
| 14.3 |
| 18.7 |
| 11.0 |
| 9.9 |
| 11.2 |
| 13.8 |
| 18.6 |
| 20.7 |
| 25.0 |
| 21.5 |
| 21.9 |
| 18.1 |
| 10.8 |
| 15.1 |
| 13.9 |
| 13.3 |
| 12.1 |
| 12.7 |
| 12.9 |
| 305.9 |
| 336.4 |
| 243.8 |
| 263.3 |
| 289.7 |
| 291.8 |
| 229.0 |
| 234.1 |
| 199.9 |
| 199.6 |
| 171.1 |
| 223.0 |
| 221.4 |
| 225.0 |
| 196.8 |
| 234.3 |
| 237.3 |
| 158.8 |
| 117.6 |
| 197.3 |
| 195.2 |
| 139.1 |
| 154.3 |
| 174.5 |
| 196.6 |
| 41.7 |
| 44.5 |
| 46.4 |
| 44.9 |
| 44.0 |
| 45.0 |
| 45.9 |
| 44.2 |
| 45.6 |
| 47.1 |
| 47.4 |
| 48.7 |
| 48.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 22.0 |
| 24.5 |
| 25.0 |
| 25.7 |
| 25.6 |
| 27.6 |
| 26.7 |
| 24.1 |
| 24.0 |
| 24.7 |
| 23.2 |
| 24.2 |
| 23.7 |
| 18.0 |
| 17.4 |
| 14.1 |
| 10.0 |
| 37.9 |
| 39.4 |
| 38.0 |
| 14.5 |
| 12.8 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,042.0 |
| 954.2 |
| 920.1 |
| 1,047.6 |
| 1,090.0 |
| 989.0 |
| 985.0 |
| 1,017.4 |
| 1,086.9 |
| 997.5 |
| 1,093.2 |
| 1,094.0 |
| 1,107.9 |
| 974.6 |
| 1,089.3 |
| 1,132.8 |
| 622.4 |
| 459.1 |
| 525.5 |
| 537.7 |
| 526.3 |
| 474.0 |
| 550.2 |
| 595.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.4 |
| 50.8 |
| 3.6 |
| (109.8) |
| (171.7) |
| (191.6) |
| (246.7) |
| (253.4) |
| (252.6) |
| (242.4) |
| (235.3) |
| (241.7) |
| (236.2) |
| (220.1) |
| (210.2) |
| (201.6) |
| (188.2) |
| (241.7) |
| (247.3) |
| (250.6) |
| (251.3) |
| (261.4) |
| (276.4) |
| (29.2) |
| (29.4) |
| (35.2) |
| (35.5) |
| (35.7) |
| (36.0) |
| (34.0) |
| (34.3) |
| (34.4) |
| (34.6) |
| (39.2) |
| (37.3) |
| (36.0) |
| (37.1) |
| (35.9) |
| (36.1) |
| (36.3) |
| (36.5) |
| (36.4) |
| (36.7) |
| (36.4) |
| (36.7) |
| (45.9) |
| (46.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 363.2 |
| 282.2 |
| 233.2 |
| 122.5 |
| 59.1 |
| 38.2 |
| (18.2) |
| (25.7) |
| (26.1) |
| (20.6) |
| (12.8) |
| (18.3) |
| (14.7) |
| 2.2 |
| 12.4 |
| 22.1 |
| 35.0 |
| (19.1) |
| (25.4) |
| (28.6) |
| (29.8) |
| (49.7) |
| (65.6) |
| 282.2 |
| 233.2 |
| 122.5 |
| 59.1 |
| 38.2 |
| (18.2) |
| (25.7) |
| (26.1) |
| (20.6) |
| (12.8) |
| (18.3) |
| (14.7) |
| 2.2 |
| 12.4 |
| 22.1 |
| 35.0 |
| (19.1) |
| (25.4) |
| (28.6) |
| (29.8) |
| (49.7) |
| (65.6) |
| 219.4 |
| 318.0 |
| 355.7 |
| 322.4 |
| 300.6 |
| 368.5 |
| 434.6 |
| 449.0 |
| 477.0 |
| 490.7 |
| 546.8 |
| 490.7 |
| 573.5 |
| 611.6 |
| 213.3 |
| 272.0 |
| 307.7 |
| 322.0 |
| 312.7 |
| 294.7 |
| 358.5 |
| 397.6 |
| 557.2 |
| 609.7 |
| 536.7 |
| 439.4 |
| 414.1 |
| 416.8 |
| 466.0 |
| 406.9 |
| 438.5 |
| 456.0 |
| 454.7 |
| 403.1 |
| 504.9 |
| 551.3 |
| 258.9 |
| 225.8 |
| 209.8 |
| 218.1 |
| 259.0 |
| 191.5 |
| 226.6 |
| 233.6 |
| 282.2 |
| 233.2 |
| 122.5 |
| 59.1 |
| 38.2 |
| (18.2) |
| (25.7) |
| (26.1) |
| (20.6) |
| (12.8) |
| (18.3) |
| (14.7) |
| 2.2 |
| 12.4 |
| 22.1 |
| 35.0 |
| (19.1) |
| (25.4) |
| (28.6) |
| (29.8) |
| (49.7) |
| (65.6) |
| 301.9 |
| 219.8 |
| 169.6 |
| 57.7 |
| (7.6) |
| (30.3) |
| (88.6) |
| (97.9) |
| (100.2) |
| (96.7) |
| (90.9) |
| (99.1) |
| (97.7) |
| (35.2) |
| (27.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |