| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 29.6 | 21.4 | 33.7 | 30.1 | 88.3 | 30.2 | 64.0 | 55.3 | 118.2 | 67.4 | 68.2 | 47.7 | 126.5 | 125.8 | 86.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 29.6 | 21.4 | 33.7 | 30.1 | 88.3 | 30.2 | 64.0 | 55.3 | 118.2 | 67.4 | 68.2 | 47.7 | 126.5 | 125.8 | 86.9 |
| Receivables | |||||||||||||||
| Accounts Receivable | 155.9 | 140.4 | 132.8 | 122.2 | 127.0 | 191.7 | 152.6 | 153.1 | 153.7 | 136.6 | 111.4 | 154.0 | 113.9 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 565.2 | 540.7 | 580.2 | 596.8 | 488.0 | 683.2 | 569.4 | 585.8 | 546.7 | 543.1 | 503.7 | 561.8 | 524.3 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 603.3 | 575.9 | 549.9 | 523.6 | 543.6 | 579.1 | 542.8 | 531.1 | 475.8 | 438.7 | 437.7 | 436.7 | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | 316.3 | 273.0 | 266.4 | 237.8 | 215.9 | 213.7 | 190.6 | 167.2 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 198.9 | 197.9 | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | 0.0 | 198.9 | 197.9 | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 37.7 | 29.8 | 191.5 | 33.1 | 33.7 | 51.8 | 30.7 | 34.0 | 47.1 | 36.2 | 33.7 | 32.8 | 46.0 | 33.7 | 30.1 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 55.3 |
| 55.5 |
| 50.4 |
| 48.8 |
| 45.4 |
| 66.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 16.8 | 16.8 | 16.8 | 5.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 836.5 | 788.9 | 831.5 | 836.5 | 782.6 | 976.4 | 846.8 | 843.7 | 875.1 | 790.1 | 775.1 | 815.1 | 808.3 | - | - |
| - |
| Accumulated Depreciation | 428.1 | 408.3 | 389.0 | 373.4 | 371.2 | 348.3 | 330.0 | 311.9 | 296.7 | 289.0 | 292.9 | 305.2 | - | - | - |
| Property,Plant & Equipment Net | 175.2 | 167.6 | 160.9 | 150.2 | 172.4 | 230.8 | 212.8 | 219.2 | 179.0 | 149.7 | 144.9 | 131.5 | 135.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 242.5 | 127.1 | 127.1 | 14.0 | 14.0 | 14.0 | 39.6 | - | - | - |
| Intangible Assets | 187.3 | 198.4 | 210.4 | 222.5 | 235.1 | 307.4 | 212.1 | 216.7 | 116.9 | 120.6 | 65.7 | 101.0 | - | - | - |
| Operating Lease Right Of Use Assets | 564.3 | 528.0 | 518.2 | 503.4 | 554.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.8 | 4.4 | 0.0 | - | 0.0 | 9.8 | 2.3 | 2.5 | 1.8 | 7.7 | 1.5 | - | - | - | - |
| Other Non-Current Assets | 43.1 | 37.6 | 27.2 | 27.1 | 28.9 | 23.8 | 25.8 | 33.6 | 51.6 | 58.8 | 63.7 | 72.2 | 70.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,894.8 | 1,804.7 | 1,836.5 | 1,843.9 | 1,867.1 | 1,838.6 | 1,489.4 | 1,475.3 | 1,303.3 | 1,214.3 | 1,174.0 | 1,227.5 | 1,148.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 127.5 | 112.8 | 136.1 | 128.5 | 153.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 111.2 | 114.7 | 143.0 | 165.0 | 129.1 | 137.1 | 103.7 | 103.0 | 94.0 | 88.7 | 87.8 | 87.5 | 82.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 757.9 | 743.0 | 911.2 | 1,025.6 | 905.5 | 853.3 | 430.2 | 527.6 | 390.3 | 369.5 | 471.8 | 524.6 | 511.9 | - | - |
| Operating Lease Liabilities Non-Current |
| 479.5 |
| 453.1 |
| 444.1 |
| 452.9 |
| 518.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 31.8 | 11.5 | 19.0 | 14.7 | 8.2 | 50.0 | - | - | - | - | - | 31.1 | 11.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 17.1 | 27.1 | 28.3 | 24.8 | 26.6 | 39.2 | 27.2 | 32.4 | 35.2 | 39.2 | 29.9 | 27.1 | 24.0 | - | - |
| Total Non-Current Liabilities | 530.9 | 494.2 | 499.2 | 494.9 | 757.7 | 349.8 | 340.3 | 333.2 | 310.6 | 303.2 | 276.2 | 289.2 | 220.2 | - | - |
| Total Liabilities | 1,288.8 | 1,237.2 | 1,410.4 | 1,520.5 | 1,663.2 | 1,203.1 | 770.5 | 860.8 | 700.9 | 672.7 | 748.1 | 813.8 | 732.1 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 442.4 | 410.3 | 266.3 | 158.0 | 48.6 | 519.3 | 595.8 | 521.6 | 468.0 | 398.8 | 302.2 | 286.7 | 274.2 | - | - |
| Accumulated Other Comprehensive Income | (34.0) | (34.5) | (26.8) | (8.6) | (9.1) | (31.6) | (15.2) | (30.4) | (5.9) | 2.7 | 0.9 | 9.6 | 6.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 6.9 | 6.9 | 5.4 | 4.8 | 3.6 | 1.4 | 1.5 | 1.4 | 1.0 | 0.7 | 0.8 | 1.0 | 0.8 | - | - |
| Total Stockholders Equity | 599.0 | 560.6 | 420.7 | 318.6 | 200.2 | 634.1 | 717.5 | 613.1 | 601.5 | 540.9 | 425.1 | 412.7 | 415.1 | 411.2 | 402.2 |
| Total Equity | 605.9 | 567.6 | 426.1 | 323.4 | 203.9 | 635.4 | 719.0 | 614.5 | 602.5 | 541.6 | 425.9 | 413.7 | 415.9 | 411.2 | 402.2 |
| - |
| - |
| - |
| (30.1) |
| 110.6 |
| 167.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 78.6 | 46.0 | (79.7) | (189.1) | (123.0) | 123.1 | 416.6 | 316.2 | 484.8 | 420.6 | 303.3 | 290.6 | 296.4 | - | - |
| Book Value | 599.0 | 560.6 | 420.7 | 318.6 | 200.2 | 634.1 | 717.5 | 613.1 | 601.5 | 540.9 | 425.1 | 412.7 | 415.1 | 411.2 | 402.2 |
| Tangible Book Value | 406.8 | 357.3 | 205.3 | 91.1 | (39.8) | 84.2 | 378.3 | 269.4 | 470.6 | 406.3 | 345.4 | 272.1 | - | - | - |
| 74.8 |
| 54.7 |
| 88.3 |
| 124.3 |
| 187.7 |
| 52.5 |
| 42.6 |
| 35.8 |
| 64.0 |
| 102.9 |
| 96.5 |
| 31.4 |
| 52.9 |
| 71.8 |
| 55.3 |
| 173.4 |
| 165.7 |
| 149.5 |
| 118.2 |
| 86.3 |
| 66.3 |
| 82.5 |
| 46.9 |
| 36.7 |
| 68.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 37.7 | 29.8 | 191.5 | 33.1 | 33.7 | 51.8 | 30.7 | 34.0 | 47.1 | 36.2 | 33.7 | 32.8 | 46.0 | 33.7 | 30.1 | 74.8 | 54.7 | 88.3 | 124.3 | 187.7 | 52.5 | 42.6 | 35.8 | 64.0 | 102.9 | 96.5 | 31.4 | 52.9 | 71.8 | 55.3 | 173.4 | 165.7 | 149.5 | 118.2 | 86.3 | 66.3 | 82.5 | 46.9 | 36.7 | 68.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 173.9 | 147.2 | 136.1 | 160.4 | 176.1 | 151.1 | 164.9 | 161.5 | 136.5 | 148.1 | 132.8 | 161.4 | 127.6 | 181.6 | 122.2 | 161.9 | 110.5 | 127.0 | 141.1 | 145.3 | 156.3 | 167.7 | 148.5 | 152.6 | 153.4 | 125.6 | 132.9 | 143.6 | 107.0 | 153.1 | 139.5 | 144.3 | 117.0 | 153.7 | 148.2 | 126.5 | 129.2 | 125.5 | 105.7 | 111.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 609.1 | 610.5 | 693.3 | 573.6 | 585.9 | 661.1 | 530.6 | 556.0 | 660.7 | 559.5 | 580.2 | 649.3 | 770.7 | 643.5 | 596.8 | 543.2 | 565.5 | 488.0 | 507.4 | 585.3 | 644.6 | 792.1 | 648.1 | 569.4 | 715.7 | 579.9 | 598.4 | 722.0 | 565.1 | 585.8 | 524.8 | 648.9 | 487.9 | 546.7 | 544.3 | 498.5 | 547.5 | 657.7 | 512.8 | 503.7 |
| Prepaid Expenses | 87.4 | 69.9 | 54.6 | 57.8 | 51.5 | 53.7 | 54.0 | 49.4 | 47.2 | 48.5 | 50.4 | 48.9 | 45.7 | 46.3 | 48.8 | 47.8 | 41.6 | 45.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | 0.0 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 5.5 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Current Assets | 912.6 | 862.8 | 1,099.4 | 846.4 | 870.3 | 939.7 | 805.3 | 822.9 | 914.8 | 820.9 | 831.5 | 921.1 | 1,018.8 | 933.6 | 836.5 | 862.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 562.0 | 549.4 | 591.4 | 589.9 | 592.7 | 542.8 | 549.1 | 542.9 | 535.1 | 539.7 | 533.4 | 531.1 | 497.5 | 489.6 | 484.3 | 475.8 | 455.0 | 442.3 | 428.5 | 437.4 | 428.5 | 437.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 201.7 | 202.9 | 185.6 | 185.1 | 176.4 | 169.5 | 168.2 | 167.7 | 157.7 | 157.7 | 160.9 | 151.8 | 137.0 | 137.6 | 150.2 | 155.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 16.0 | 15.4 | 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 | ||||||||||||||||||||||
| Intangible Assets | 185.9 | 188.8 | 181.8 | 184.6 | 190.1 | 192.8 | 195.6 | 201.3 | 204.4 | 207.4 | 210.4 | 213.5 | 216.5 | 219.5 | 222.5 | 225.7 | 228.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 571.8 | 562.3 | 551.2 | 559.7 | 589.1 | 588.8 | 565.8 | 508.7 | 505.4 | 513.8 | 518.2 | 523.0 | 516.5 | 503.4 | 503.4 | 500.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 5.6 | 5.6 | 5.2 | 5.2 | 4.2 | 4.3 | 4.3 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 41.9 | 42.7 | 43.5 | 42.4 | 42.1 | 42.4 | 40.6 | 33.8 | 30.5 | 28.5 | 27.2 | 27.2 | 27.3 | 27.6 | 27.1 | 28.7 | 28.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,022.1 | 1,965.8 | 2,152.2 | 1,907.7 | 1,955.9 | 2,020.0 | 1,861.1 | 1,826.9 | 1,904.0 | 1,818.1 | 1,836.5 | 1,948.3 | 2,025.2 | 1,928.3 | 1,843.9 | 1,874.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 289.1 | 273.0 | 400.4 | 268.9 | 223.8 | 402.8 | 225.0 | 266.4 | 212.1 | 358.8 | 189.2 | 237.8 | 200.3 | 172.1 | 226.6 | 341.7 | 195.7 | 213.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 99.6 | 99.5 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 126.7 | 127.0 | 115.8 | 118.8 | 117.5 | 116.6 | 120.9 | 132.5 | 133.7 | 136.3 | 136.1 | 133.2 | 131.6 | 118.7 | 128.5 | 128.2 | ||||||||||||||||||||||||
| Accrued Expenses | 204.5 | 222.8 | 203.2 | 171.7 | 174.1 | 186.2 | 171.0 | 195.0 | 209.7 | 177.8 | 230.1 | 230.4 | 240.3 | 220.0 | 253.0 | 238.3 | 233.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 883.2 | 845.5 | 1,015.1 | 770.3 | 806.4 | 860.4 | 764.4 | 827.9 | 956.4 | 879.3 | 911.2 | 1,038.9 | 1,139.8 | 1,069.9 | 1,025.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 99.5 | 198.9 | 198.7 | 198.5 | 198.3 | 198.2 | 198.0 | - | 197.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 475.1 | 467.6 | 465.8 | 473.0 | 506.3 | 509.0 | 482.2 | 431.5 | 429.2 | 437.2 | 444.1 | 453.7 | 451.7 | 452.7 | 452.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 28.2 | 27.9 | 32.5 | 32.1 | 12.7 | 12.3 | 11.9 | 19.5 | 19.3 | 19.2 | 19.0 | 15.0 | 14.9 | 14.8 | 14.7 | 13.6 | 13.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.2 | 15.8 | 16.9 | 19.4 | 21.7 | 22.4 | 23.2 | 25.4 | 25.0 | 23.6 | 28.3 | 27.4 | 26.1 | 25.0 | 24.8 | 29.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 519.5 | 511.3 | 515.2 | 524.5 | 543.2 | 546.1 | 519.7 | 478.8 | 476.0 | 486.9 | 499.2 | 504.0 | 500.5 | 500.4 | 494.9 | 498.8 | ||||||||||||||||||||||||
| Total Liabilities | 1,402.7 | 1,356.8 | 1,530.3 | 1,294.8 | 1,349.6 | 1,406.5 | 1,284.1 | 1,306.7 | 1,432.4 | 1,366.2 | 1,410.4 | 1,542.9 | 1,640.3 | 1,570.3 | 1,520.5 | 1,568.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 430.0 | 421.2 | 446.3 | 441.9 | 439.8 | 451.3 | 423.8 | 357.0 | 312.6 | 298.6 | 266.3 | 228.0 | 212.8 | 191.2 | 158.0 | 143.7 | 86.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.8) | (18.6) | (27.2) | (27.2) | (28.8) | (29.5) | (34.1) | (25.6) | (25.5) | (26.3) | (26.8) | (7.2) | (7.3) | (8.3) | (8.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 7.3 | 7.1 | 8.6 | 7.7 | 8.0 | 7.4 | 6.7 | 6.8 | 6.6 | 5.6 | 5.4 | 7.0 | 5.7 | 5.8 | 4.8 | 4.6 | 4.6 | 3.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 612.1 | 601.9 | 613.3 | 605.2 | 598.3 | 606.1 | 570.3 | 513.4 | 465.0 | 446.3 | 420.7 | 398.4 | 379.1 | 352.2 | 318.6 | 301.1 | 240.7 | |||||||||||||||||||||||
| Total Equity | 619.4 | 609.0 | 621.9 | 612.9 | 606.3 | 613.5 | 577.0 | 520.2 | 471.6 | 451.9 | 426.1 | 405.4 | 384.9 | 358.0 | 323.4 | 305.7 | 245.3 | 203.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 99.6 | 199.1 | 198.9 | 198.7 | 198.5 | 198.3 | 198.2 | 198.0 | - | 197.7 | - | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (32.8) | (46.0) | (33.7) | (30.1) | 24.8 | 144.4 | 110.6 | 74.4 | |||||||||||||||||||||
| Working Capital | 29.4 | 17.2 | 84.3 | 76.1 | 63.9 | 79.3 | 41.0 | (5.0) | (41.5) | (58.4) | (79.7) | (117.8) | (121.0) | (136.2) | (189.1) | (207.4) | (171.3) | |||||||||||||||||||||||
| Book Value | 612.1 | 601.9 | 613.3 | 605.2 | 598.3 | 606.1 | 570.3 | 513.4 | 465.0 | 446.3 | 420.7 | 398.4 | 379.1 | 352.2 | 318.6 | 301.1 | 240.7 | 200.2 | ||||||||||||||||||||||
| Tangible Book Value | 410.2 | 397.7 | 426.5 | 415.7 | 403.3 | 408.3 | 369.8 | 307.1 | 255.7 | 234.0 | 205.3 | 180.0 | 157.7 | 127.8 | 91.1 | 70.5 | 6.9 | |||||||||||||||||||||||
| 45.5 |
| 44.6 |
| 46.0 |
| 48.5 |
| 51.2 |
| - |
| 62.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 807.4 |
| 782.6 |
| 872.2 |
| 1,009.8 |
| 901.6 |
| 1,053.8 |
| 887.3 |
| 846.8 |
| 1,034.2 |
| 864.3 |
| 803.7 |
| 955.5 |
| 782.2 |
| 843.7 |
| 869.4 |
| 989.1 |
| 794.2 |
| 875.1 |
| 819.6 |
| 732.4 |
| 792.5 |
| 869.2 |
| 693.1 |
| 775.1 |
| - |
| 372.8 |
| 348.6 |
| 361.1 |
| 357.8 |
| 356.4 |
| 330.0 |
| 341.3 |
| 334.0 |
| 320.2 |
| 321.9 |
| 315.6 |
| 311.9 |
| 305.7 |
| 302.9 |
| 298.7 |
| 296.7 |
| 291.6 |
| 288.9 |
| 285.0 |
| 289.0 |
| 286.6 |
| 292.9 |
| 161.1 |
| 172.4 |
| 189.2 |
| 200.8 |
| 230.3 |
| 232.0 |
| 236.3 |
| 212.8 |
| 207.7 |
| 208.9 |
| 215.0 |
| 217.8 |
| 217.9 |
| 219.2 |
| 191.8 |
| 186.8 |
| 185.6 |
| 179.0 |
| 163.4 |
| 153.4 |
| 143.6 |
| 148.4 |
| 141.8 |
| 144.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.0 |
| 245.3 |
| 245.3 |
| 244.4 |
| 127.1 |
| 134.5 |
| 127.1 |
| 127.1 |
| 127.1 |
| 127.1 |
| 127.1 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 235.1 |
| 262.1 |
| 268.7 |
| 297.6 |
| 300.8 |
| 304.1 |
| 212.1 |
| 227.5 |
| 212.8 |
| 213.1 |
| 214.1 |
| 215.1 |
| 216.7 |
| 114.2 |
| 115.1 |
| 116.0 |
| 116.9 |
| 117.9 |
| 119.7 |
| 59.7 |
| 122.8 |
| 123.8 |
| 65.7 |
| 508.6 |
| 554.3 |
| 601.6 |
| 648.5 |
| 704.2 |
| 723.4 |
| 735.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 9.5 |
| 9.5 |
| - |
| 10.2 |
| 10.1 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| 1.5 |
| 28.9 |
| 28.3 |
| 28.5 |
| 92.2 |
| 78.9 |
| 75.6 |
| 25.8 |
| 89.7 |
| 88.9 |
| 68.3 |
| 69.6 |
| 67.3 |
| 68.6 |
| 114.9 |
| 115.4 |
| 116.3 |
| 118.3 |
| 141.8 |
| 142.0 |
| 53.0 |
| 134.8 |
| 136.3 |
| 63.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,832.9 |
| 1,867.1 |
| 2,027.1 |
| 2,223.7 |
| 2,471.2 |
| 2,644.4 |
| 2,493.1 |
| 1,489.4 |
| 1,693.6 |
| 1,502.1 |
| 1,427.1 |
| 1,584.2 |
| 1,409.6 |
| 1,475.3 |
| 1,304.2 |
| 1,420.4 |
| 1,226.1 |
| 1,303.3 |
| 1,256.7 |
| 1,161.3 |
| 1,146.3 |
| 1,289.1 |
| 1,109.0 |
| 1,174.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.8 |
| 153.1 |
| 156.2 |
| 160.1 |
| 144.5 |
| 143.2 |
| 136.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.7 |
| 180.9 |
| 173.8 |
| 165.1 |
| 179.2 |
| 161.1 |
| 103.7 |
| 196.0 |
| 168.7 |
| 173.5 |
| 170.5 |
| 146.3 |
| 151.2 |
| 141.9 |
| 142.1 |
| 125.4 |
| 152.5 |
| 154.3 |
| 137.7 |
| 85.6 |
| 159.2 |
| 141.7 |
| 87.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,070.1 |
| 978.7 |
| 905.5 |
| 959.9 |
| 1,077.5 |
| 894.2 |
| 1,082.1 |
| 911.3 |
| 430.2 |
| 596.4 |
| 437.7 |
| 417.3 |
| 608.3 |
| 456.3 |
| 527.6 |
| 354.0 |
| 500.8 |
| 314.6 |
| 390.3 |
| 354.6 |
| 309.8 |
| 386.9 |
| 500.8 |
| 337.4 |
| 471.8 |
| 452.8 |
| 463.7 |
| 518.9 |
| 556.3 |
| 601.1 |
| 629.7 |
| 649.1 |
| 662.8 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 12.9 |
| 11.8 |
| - |
| 46.6 |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.6 |
| 26.6 |
| 29.7 |
| 41.8 |
| 87.8 |
| 36.0 |
| 38.1 |
| 27.2 |
| 110.0 |
| 99.7 |
| 86.6 |
| 85.2 |
| 83.5 |
| 85.1 |
| 57.6 |
| 60.6 |
| 60.2 |
| 67.5 |
| 60.6 |
| 58.8 |
| 38.2 |
| 43.3 |
| 42.3 |
| 29.9 |
| 608.9 |
| 757.7 |
| 805.5 |
| 861.0 |
| 923.6 |
| 937.6 |
| 953.1 |
| 340.3 |
| 360.1 |
| 350.3 |
| 334.7 |
| 334.7 |
| 331.5 |
| 333.2 |
| 303.2 |
| 304.8 |
| 303.6 |
| 310.6 |
| 300.3 |
| 297.2 |
| 285.2 |
| 279.0 |
| 278.8 |
| 276.2 |
| 1,587.6 |
| 1,663.2 |
| 1,765.4 |
| 1,938.6 |
| 1,817.9 |
| 2,019.7 |
| 1,864.4 |
| 770.5 |
| 956.5 |
| 787.9 |
| 752.1 |
| 943.0 |
| 787.8 |
| 860.8 |
| 657.1 |
| 805.6 |
| 618.1 |
| 700.9 |
| 654.9 |
| 607.0 |
| 669.0 |
| 779.8 |
| 616.2 |
| 748.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.6 |
| 128.1 |
| 160.2 |
| 528.5 |
| 504.5 |
| 512.0 |
| 595.8 |
| 612.0 |
| 591.4 |
| 573.9 |
| 542.5 |
| 527.9 |
| 521.6 |
| 531.2 |
| 499.5 |
| 482.7 |
| 468.0 |
| 459.7 |
| 415.0 |
| 328.2 |
| 355.6 |
| 340.6 |
| 302.2 |
| (8.5) |
| (8.6) |
| (9.1) |
| (31.2) |
| (33.2) |
| (30.3) |
| (31.4) |
| (31.9) |
| (15.2) |
| (16.8) |
| (16.1) |
| (28.1) |
| (28.1) |
| (29.8) |
| (30.4) |
| (6.3) |
| (5.4) |
| (4.1) |
| (5.9) |
| 3.0 |
| 3.7 |
| 16.7 |
| 16.6 |
| 17.2 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| - |
| 5.0 |
| 2.8 |
| 2.5 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.4 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 200.2 |
| 256.7 |
| 282.3 |
| 650.8 |
| 623.4 |
| 627.2 |
| 717.5 |
| 735.9 |
| 712.7 |
| 673.6 |
| 639.7 |
| 620.4 |
| 613.1 |
| 646.1 |
| 613.8 |
| 606.9 |
| 601.5 |
| 601.0 |
| 553.5 |
| 476.7 |
| 508.6 |
| 492.1 |
| 425.1 |
| 261.7 |
| 285.1 |
| 653.4 |
| 624.7 |
| 628.6 |
| 719.0 |
| 737.2 |
| 714.1 |
| 675.1 |
| 641.2 |
| 621.7 |
| 614.5 |
| 647.1 |
| 614.8 |
| 608.0 |
| 602.5 |
| 601.9 |
| 554.3 |
| 477.4 |
| 509.3 |
| 492.8 |
| 425.9 |
| 10.8 |
| 145.8 |
| 155.6 |
| 162.3 |
| - |
| 94.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (165.7) |
| - |
| (118.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| (123.0) |
| (87.8) |
| (67.7) |
| 7.4 |
| (28.3) |
| (24.0) |
| 416.6 |
| 437.8 |
| 426.7 |
| 386.3 |
| 347.2 |
| 325.9 |
| 316.2 |
| 515.5 |
| 488.3 |
| 479.6 |
| 484.8 |
| 465.1 |
| 422.5 |
| 405.7 |
| 368.3 |
| 355.7 |
| 303.3 |
| 256.7 |
| 282.3 |
| 650.8 |
| 623.4 |
| 627.2 |
| 717.5 |
| 735.9 |
| 712.7 |
| 673.6 |
| 639.7 |
| 620.4 |
| 613.1 |
| 646.1 |
| 613.8 |
| 606.9 |
| 601.5 |
| 601.0 |
| 553.5 |
| 476.7 |
| 508.6 |
| 492.1 |
| 425.1 |
| (39.8) |
| (10.4) |
| 8.6 |
| 108.0 |
| 77.3 |
| 78.7 |
| 378.3 |
| 373.8 |
| 372.8 |
| 333.5 |
| 298.5 |
| 278.2 |
| 269.4 |
| 518.0 |
| 484.7 |
| 476.9 |
| 470.6 |
| 469.2 |
| 419.8 |
| 403.0 |
| 371.8 |
| 354.3 |
| 345.4 |