| (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 | 96.6 | 53.7 | 114.1 | 133.2 | 115.4 | 202.1 | 114.5 | 71.1 | 63.0 | 77.6 | 51.6 | 63.1 | 112.3 | 121.7 | 89.5 | 80.1 | 64.0 | 39.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 4.6 | 0.8 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 96.6 | 53.7 | 114.1 | 133.2 | 115.4 | 202.1 | 114.5 | 71.1 | 63.0 | 77.6 | 51.6 | 63.1 | 112.3 | 121.7 | 89.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 380.2 | 165.5 | 171.2 | 151.5 | 147.5 | 105.5 | 123.7 | 129.2 | 127.8 | 111.6 | 83.8 | 80.5 | 93.2 | 80.2 | 88.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 609.0 | 198.6 | 186.1 | 179.4 | 172.1 | 111.5 | 127.4 | 146.3 | 152.9 | 130.6 | 118.0 | 103.2 | 97.6 | 94.2 | 108.1 | 90.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,095.6 | 359.2 | 349.2 | 326.1 | 327.2 | 288.1 | 286.0 | 287.2 | 338.5 | 280.2 | 262.0 | 217.1 | 196.9 | 178.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,215.9 | 408.7 | 467.3 | 418.1 | 457.1 | 244.5 | 246.9 | 235.3 | 303.2 | 368.7 | 223.5 | 111.9 | 150.7 | 151.1 | 151.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,381.5 | 458.7 | 517.3 | 458.1 | 497.7 | 249.0 | 251.3 | 300.3 | 363.3 | 421.3 | 266.8 | 125.2 | 152.3 | 152.1 | 153.0 | 1.1 | ||
| (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 | 96.6 | 35.5 | 28.0 | 28.7 | 53.7 | 41.2 | 55.7 | 68.4 | 114.1 | 102.9 | 99.1 | 107.0 | 133.2 | 81.5 | 88.9 | |||||||||||||||||||||||||
| - |
| 80.1 |
| 64.0 |
| 39.2 |
| 77.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 95.1 | 48.0 | 42.8 | 32.3 | 31.5 | 22.8 | 17.2 | 16.1 | 16.6 | 21.1 | 19.3 | 27.3 | 23.4 | 17.9 | 10.4 | 14.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,180.9 | 465.8 | 514.2 | 496.2 | 466.6 | 441.8 | 382.7 | 362.6 | 360.3 | 341.0 | 272.7 | 274.0 | 326.6 | 314.0 | 296.6 | 262.2 | - | - |
| 165.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 687.0 | 253.0 | 242.8 | 231.7 | 229.3 | 213.3 | 206.5 | 199.9 | 225.4 | 167.2 | (157.2) | (125.9) | (118.2) | (112.8) | 103.8 | - | - | - |
| Property,Plant & Equipment Net | 408.5 | 106.2 | 106.4 | 94.4 | 97.9 | 74.8 | 79.5 | 87.3 | 113.1 | 113.0 | 104.8 | 91.1 | 78.7 | 65.7 | 61.7 | 59.4 | - | - |
| Long Term Investments | 10.2 | 10.1 | 11.4 | 10.4 | 10.3 | 8.0 | 7.3 | 7.0 | 7.7 | 7.7 | 18.2 | 19.9 | 21.9 | 24.0 | 25.4 | 24.6 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,408.6 | 710.8 | 710.3 | 644.6 | 648.8 | 331.2 | 319.7 | 322.8 | 347.4 | 319.3 | 170.7 | 121.5 | 119.3 | 105.4 | 106.4 | 106.1 | - | - |
| Intangible Assets | 1,609.7 | 356.6 | 385.6 | 362.5 | 390.8 | 213.4 | 218.0 | 232.9 | 263.8 | 256.2 | 122.1 | 19.1 | 20.8 | 13.4 | 15.8 | 18.1 | - | - |
| Operating Lease Right Of Use Assets | 88.4 | 59.5 | 65.6 | 53.6 | 30.8 | 34.2 | 38.1 | 35.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.1 | 2.9 | 1.8 | 2.0 | - | 20.1 | 26.3 | 27.7 | 32.4 | 61.9 | 73.2 | 28.7 | 23.4 | 37.2 | 2.8 | 1.2 | - | - |
| Other Non-Current Assets | 164.7 | 86.5 | 96.2 | 88.3 | 68.9 | 61.3 | 59.8 | 21.2 | 17.8 | 14.8 | 11.1 | 12.0 | 7.9 | 7.3 | 6.6 | 7.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 643.1 | 724.3 | 688.5 | 397.6 | 231.7 | 218.8 | 184.4 | 183.9 | - | - | - |
| Total Assets | 4,784.7 | 1,738.8 | 1,825.9 | 1,698.5 | 1,685.7 | 1,150.4 | 1,093.3 | 1,061.6 | 1,142.4 | 1,113.8 | 772.9 | 566.3 | 598.7 | 566.9 | 515.4 | 478.9 | - | - |
| - |
| - |
| Short Term Debt | 165.6 | 50.0 | 50.0 | 40.0 | 40.6 | 4.5 | 4.5 | 65.0 | 60.1 | 52.6 | 43.2 | 13.3 | 1.6 | 1.0 | 1.1 | 1.1 | - | - |
| Deferred Revenue Current | 25.0 | 15.6 | 16.6 | 27.0 | 22.5 | 15.4 | 10.8 | 11.5 | 15.9 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 31.5 | 10.0 | 8.7 | 8.0 | 8.0 | 7.7 | 6.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 249.0 | 113.9 | 128.0 | 124.3 | 118.2 | 110.8 | 93.6 | 99.3 | 100.0 | 97.4 | 53.2 | 50.3 | 52.3 | 48.9 | 61.7 | 56.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 38.9 | 5.3 | - | - | - | - | - | - | - |
| Total Current Liabilities | 584.3 | 257.9 | 261.8 | 241.7 | 249.6 | 183.9 | 155.3 | 211.3 | 207.0 | 191.0 | 132.5 | 97.0 | 89.3 | 84.2 | 103.9 | 95.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 64.2 | 59.7 | 60.7 | 46.5 | 23.7 | 27.3 | 31.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 324.3 | 28.3 | 40.5 | 46.0 | 41.6 | 17.6 | 18.2 | 20.1 | 30.3 | 28.7 | 0.1 | 2.8 | 6.0 | 3.1 | 4.5 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 525.2 | 178.5 | 202.6 | 192.0 | 192.6 | 191.9 | 227.5 | 183.8 | 224.0 | 212.8 | 129.6 | 87.2 | 67.4 | 91.6 | 99.1 | 68.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,336.1 | 856.7 | 943.9 | 864.7 | 912.9 | 620.3 | 629.7 | 630.4 | 734.2 | 772.5 | 486.5 | 297.6 | 307.4 | 326.9 | 354.9 | 316.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 135.8 | 382.2 | 395.3 | 356.8 | 316.3 | 293.8 | 290.4 | 236.5 | 197.9 | 179.7 | 174.2 | 157.8 | 133.8 | 104.2 | 25.9 | (1.1) | - | - |
| Accumulated Other Comprehensive Income | (6.7) | (21.1) | (39.7) | (38.0) | (49.9) | (60.0) | (114.4) | (83.1) | (59.3) | (97.5) | (94.7) | (92.4) | (41.1) | (56.2) | (53.9) | (20.5) | - | - |
| Treasury Stock | - | - | - | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (0.1) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,448.7 | 882.1 | 882.1 | 833.8 | 772.8 | 530.1 | 463.6 | 431.2 | 408.2 | 341.4 | 286.3 | 268.7 | 291.3 | 240.0 | 160.5 | 162.1 | 187.3 | 181.9 |
| Total Equity | 1,448.6 | 882.1 | 882.1 | 833.8 | 772.8 | 530.1 | 463.6 | 431.2 | 408.2 | 341.4 | 286.3 | 268.7 | 291.3 | 240.0 | 160.5 | 162.1 | 187.3 | 181.9 |
| - |
| - |
| Net debt | 2,284.9 | 405.0 | 403.2 | 324.9 | 382.3 | 46.8 | 136.9 | 229.2 | 300.3 | 343.7 | 215.2 | 62.2 | 40.0 | 30.4 | 63.5 | (79.0) | - | - |
| Working Capital | 596.5 | 207.9 | 252.4 | 254.6 | 217.0 | 258.0 | 227.4 | 151.3 | 153.3 | 150.0 | 140.2 | 177.1 | 237.3 | 229.7 | 192.7 | 166.9 | - | - |
| Book Value | 1,448.7 | 882.1 | 882.1 | 833.8 | 772.8 | 530.1 | 463.6 | 431.2 | 408.2 | 341.4 | 286.3 | 268.7 | 291.3 | 240.0 | 160.5 | 162.1 | 187.3 | 181.9 |
| Tangible Book Value | (1,569.6) | (185.3) | (213.9) | (173.4) | (266.8) | (14.4) | (74.1) | (124.6) | (203.0) | (234.1) | (6.5) | 128.2 | 151.1 | 121.2 | 38.2 | 38.0 | - | - |
| 85.7 |
| 115.4 |
| 106.7 |
| 105.3 |
| 88.7 |
| 202.1 |
| 187.6 |
| 186.6 |
| 152.2 |
| - |
| 84.0 |
| 72.0 |
| 55.7 |
| 71.1 |
| 58.1 |
| 57.7 |
| 57.1 |
| 63.0 |
| - |
| 69.5 |
| 64.6 |
| 77.6 |
| 51.5 |
| 45.7 |
| 43.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.3 | 0.3 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 96.6 | 35.5 | 28.0 | 28.7 | 53.7 | 41.2 | 55.7 | 68.4 | 114.1 | 102.9 | 99.1 | 107.0 | 133.2 | 81.5 | 88.9 | 85.7 | 115.4 | 106.7 | 105.3 | 88.7 | 202.1 | 187.6 | 186.6 | 152.2 | - | 84.0 | 72.0 | 55.7 | 71.1 | 58.1 | 57.7 | 57.1 | 63.0 | - | 69.5 | 64.6 | 77.6 | 51.5 | 45.7 | 43.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 380.2 | 174.3 | 179.3 | 180.1 | 165.5 | 157.0 | 170.7 | 166.8 | 171.2 | 173.4 | 166.4 | 165.1 | 151.5 | 146.9 | 140.3 | 133.0 | 147.5 | 125.9 | 125.5 | 123.2 | 105.5 | 94.2 | 92.5 | 96.5 | - | 125.4 | 130.0 | 135.5 | 129.2 | 123.4 | 132.1 | 129.8 | 127.8 | - | 126.4 | 119.7 | 111.6 | 74.9 | 80.4 | 79.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 609.0 | 222.4 | 217.3 | 216.2 | 198.6 | 200.7 | 201.0 | 200.9 | 186.1 | 204.4 | 205.0 | 204.7 | 179.4 | 200.7 | 192.8 | 189.3 | 172.1 | 175.1 | 147.9 | 138.7 | 111.5 | 113.4 | 112.1 | 124.6 | - | 135.4 | 142.4 | 151.0 | 146.3 | 149.7 | 158.3 | 155.7 | 152.9 | - | 139.3 | 135.3 | 130.6 | 109.1 | 116.2 | 118.9 |
| Prepaid Expenses | 95.1 | 49.7 | 55.9 | 53.4 | 48.0 | 41.5 | 40.4 | 42.2 | 42.8 | 35.7 | 40.7 | 37.4 | 32.3 | 34.5 | 37.5 | 34.6 | 31.5 | 33.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,180.9 | 481.9 | 480.5 | 478.5 | 465.8 | 440.4 | 467.7 | 478.3 | 514.2 | 516.4 | 511.2 | 514.2 | 496.2 | 463.6 | 459.5 | 442.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,095.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 687.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 408.5 | - | - | - | - | - | - | - | - | - | 100.6 | 98.4 | 94.4 | 94.4 | 92.6 | 95.7 | 97.9 | |||||||||||||||||||||||
| Long Term Investments | 10.2 | 10.5 | 10.4 | 10.3 | 10.1 | 10.6 | 10.6 | 10.9 | 11.4 | 12.4 | 10.8 | 10.3 | 10.4 | 10.2 | 10.2 | 10.3 | 10.3 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,408.6 | 731.5 | 731.2 | 732.4 | 710.8 | 700.6 | 718.0 | 708.6 | 710.3 | 728.4 | 717.6 | 732.0 | 644.6 | 642.4 | 627.9 | 641.0 | 648.8 | 657.1 | ||||||||||||||||||||||
| Intangible Assets | 1,609.7 | 345.7 | 352.7 | 361.0 | 356.6 | 358.2 | 375.6 | 377.6 | 385.6 | 396.3 | 397.4 | 409.5 | 362.5 | 367.7 | 365.2 | 378.4 | 390.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 88.4 | 55.4 | 56.5 | 58.7 | 59.5 | 62.0 | 64.3 | 68.8 | 65.6 | 65.4 | 52.3 | 56.2 | 53.6 | 32.6 | 28.4 | 28.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.1 | 10.2 | 6.7 | 4.4 | 2.9 | 1.5 | 1.4 | 1.6 | 1.8 | 2.0 | 2.2 | 2.1 | 2.0 | 1.6 | 2.3 | 2.1 | 2.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 164.7 | 80.3 | 83.3 | 85.9 | 86.5 | 94.0 | 96.4 | 98.9 | 96.2 | 99.0 | 87.6 | 93.0 | 88.3 | 69.5 | 71.7 | 64.6 | 68.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,784.7 | 1,762.5 | 1,769.9 | 1,779.2 | 1,738.8 | 1,710.9 | 1,776.9 | 1,781.7 | 1,825.9 | 1,857.3 | 1,827.4 | 1,859.5 | 1,698.5 | 1,649.4 | 1,629.3 | 1,634.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 165.6 | 50.0 | 50.0 | 50.0 | - | 50.0 | 50.0 | 50.0 | - | 50.7 | 50.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 25.0 | 19.9 | 18.4 | 21.7 | 15.6 | 15.5 | 16.5 | 16.8 | 16.6 | 26.3 | 28.4 | 33.3 | 27.0 | 22.2 | 22.3 | 24.0 | 22.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 31.5 | 11.2 | 10.6 | 10.5 | 10.0 | 9.3 | 9.5 | 8.7 | 8.7 | 9.5 | 8.1 | 8.7 | 8.0 | 7.0 | 6.6 | 7.1 | ||||||||||||||||||||||||
| Accrued Expenses | 249.0 | 121.5 | 119.1 | 121.8 | 113.9 | 93.6 | 106.8 | 107.6 | 128.0 | 142.5 | 141.5 | 145.9 | 124.3 | 104.2 | 104.8 | 104.8 | 118.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 584.3 | 263.1 | 265.9 | 259.2 | 257.9 | 217.3 | 229.7 | 231.5 | 261.8 | 269.3 | 263.6 | 263.9 | 241.7 | 215.4 | 222.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,215.9 | - | - | - | - | - | - | - | - | 499.4 | 514.2 | 539.2 | 431.0 | 440.9 | 450.8 | 460.8 | 470.7 | 480.6 | 392.7 | 398.8 | 244.5 | 245.1 | 245.7 | 246.3 | - | 186.9 | 206.4 | 225.8 | 235.3 | 254.8 | 279.3 | 293.7 | 303.2 | - | 342.5 | 358.1 | 368.7 | 220.9 | 196.5 | 205.8 |
| Operating Lease Liabilities Non-Current | 64.2 | 53.9 | 55.9 | 58.3 | 59.7 | 61.8 | 63.4 | 64.6 | 60.7 | 58.8 | 46.5 | 49.5 | 46.5 | 26.6 | 22.7 | 22.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 324.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 525.2 | 177.1 | 180.9 | 186.3 | 178.5 | 186.9 | 201.2 | 204.6 | 202.6 | 210.2 | 195.6 | 209.5 | 192.0 | 182.2 | 172.1 | 179.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,336.1 | 839.7 | 855.3 | 868.3 | 856.7 | 839.3 | 880.8 | 895.9 | 943.9 | 978.9 | 973.4 | 1,012.6 | 864.7 | 838.6 | 844.9 | 859.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 135.8 | 386.8 | 382.8 | 380.3 | 382.2 | 388.9 | 386.9 | 404.0 | 395.3 | 387.6 | 379.8 | 366.0 | 356.8 | 346.9 | 336.8 | 324.7 | 316.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6.7) | 8.0 | 6.9 | 8.5 | (21.1) | (38.9) | (14.7) | (44.0) | (39.7) | (31.0) | (44.7) | (34.6) | (38.0) | (47.7) | (61.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 1.0 | - | - | 0.0 | - | ||||||||||||||||||||||
| Minority Interest | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,448.7 | 922.9 | 914.6 | 910.9 | 882.1 | 871.6 | 896.1 | 885.8 | 882.1 | 878.4 | 854.0 | 847.0 | 833.8 | 810.9 | 784.4 | 775.2 | 772.8 | |||||||||||||||||||||||
| Total Equity | 1,448.6 | 922.9 | 914.6 | 910.9 | 882.1 | 871.6 | 896.1 | 885.8 | 882.1 | 878.4 | 854.0 | 847.0 | 833.8 | 810.9 | 784.4 | 775.2 | 772.8 | 745.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,381.5 | 50.0 | 50.0 | 50.0 | - | 50.0 | 50.0 | 50.0 | - | 550.0 | 564.8 | 579.8 | 471.6 | 481.5 | 491.4 | 501.3 | 511.2 | 521.1 | 453.2 | 459.3 | 249.0 | 249.5 | 275.1 | 275.7 | - | 251.9 | 271.4 | 290.8 | 300.3 | 314.8 | 339.3 | 353.8 | 363.3 | - | 392.2 | 408.0 | 421.3 | 234.0 | 239.5 | 250.0 |
| Net debt | 2,284.9 | 14.5 | 22.0 | 21.3 | - | 8.8 | (5.7) | (18.4) | - | 447.1 | 465.8 | 472.8 | 338.4 | 400.0 | 402.6 | 415.7 | 395.8 | 414.4 | ||||||||||||||||||||||
| Working Capital | 596.5 | 218.8 | 214.6 | 219.2 | 207.9 | 223.1 | 238.1 | 246.8 | 252.4 | 247.1 | 247.6 | 250.3 | 254.6 | 248.2 | 237.5 | 223.4 | 217.0 | 210.1 | ||||||||||||||||||||||
| Book Value | 1,448.7 | 922.9 | 914.6 | 910.9 | 882.1 | 871.6 | 896.1 | 885.8 | 882.1 | 878.4 | 854.0 | 847.0 | 833.8 | 810.9 | 784.4 | 775.2 | 772.8 | 745.6 | ||||||||||||||||||||||
| Tangible Book Value | (1,569.6) | (154.4) | (169.4) | (182.5) | (185.3) | (187.1) | (197.5) | (200.3) | (213.9) | (246.3) | (261.0) | (294.5) | (173.4) | (199.2) | (208.7) | (244.2) | (266.8) | |||||||||||||||||||||||
| 28.9 |
| 31.7 |
| 22.8 |
| 18.9 |
| 18.1 |
| 19.7 |
| - |
| 16.9 |
| 16.7 |
| 15.9 |
| 16.1 |
| 16.6 |
| 17.0 |
| 16.8 |
| 16.6 |
| - |
| 16.8 |
| 19.6 |
| 21.1 |
| 16.3 |
| 14.2 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.6 |
| 441.1 |
| 407.6 |
| 382.2 |
| 441.8 |
| 414.1 |
| 409.3 |
| 392.9 |
| - |
| 361.7 |
| 361.1 |
| 358.1 |
| 362.6 |
| 347.8 |
| 365.1 |
| 359.4 |
| 360.3 |
| - |
| 352.0 |
| 339.3 |
| 341.0 |
| 251.8 |
| 256.5 |
| 257.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.2 |
| 97.1 |
| 99.6 |
| 74.8 |
| 72.3 |
| 72.8 |
| 76.7 |
| - |
| 81.1 |
| 82.7 |
| 85.1 |
| 87.3 |
| 88.7 |
| 102.3 |
| 104.5 |
| 113.1 |
| - |
| 113.1 |
| 112.7 |
| 113.0 |
| 99.2 |
| 102.2 |
| 101.9 |
| 11.1 |
| 10.1 |
| 10.1 |
| 8.0 |
| 7.9 |
| 8.5 |
| 7.5 |
| - |
| 7.4 |
| 7.9 |
| 7.6 |
| 7.0 |
| 7.0 |
| 7.2 |
| 7.6 |
| 7.7 |
| - |
| 8.1 |
| 7.7 |
| 7.7 |
| 8.1 |
| 9.5 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 615.3 |
| 621.9 |
| 331.2 |
| 339.0 |
| 330.9 |
| 322.9 |
| - |
| 322.8 |
| 317.6 |
| 325.3 |
| 322.8 |
| 326.9 |
| 329.1 |
| 330.4 |
| 347.4 |
| - |
| 338.2 |
| 331.7 |
| 319.3 |
| 168.5 |
| 170.4 |
| 170.0 |
| 400.6 |
| 392.7 |
| 401.9 |
| 213.4 |
| 221.7 |
| 219.4 |
| 217.1 |
| - |
| 223.2 |
| 222.7 |
| 231.5 |
| 232.9 |
| 239.5 |
| 244.9 |
| 249.7 |
| 263.8 |
| - |
| 264.7 |
| 263.4 |
| 256.2 |
| 117.0 |
| 119.3 |
| 120.1 |
| 30.8 |
| 31.2 |
| 31.4 |
| 33.8 |
| 34.2 |
| 36.3 |
| 37.2 |
| 37.1 |
| 35.6 |
| 37.7 |
| 31.8 |
| 34.3 |
| 35.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.0 |
| 1.2 |
| 20.1 |
| 27.8 |
| 27.8 |
| 26.0 |
| - |
| 25.1 |
| 26.4 |
| 27.2 |
| 27.7 |
| 32.7 |
| 33.1 |
| 33.6 |
| 32.4 |
| - |
| 57.1 |
| 58.8 |
| 61.9 |
| 69.6 |
| 70.7 |
| 72.2 |
| 61.2 |
| 61.2 |
| 63.8 |
| 61.3 |
| 64.5 |
| 63.2 |
| 59.4 |
| - |
| 58.5 |
| 53.1 |
| 55.7 |
| 21.2 |
| 20.2 |
| 22.3 |
| 22.5 |
| 17.8 |
| - |
| 12.4 |
| 12.8 |
| 14.8 |
| 11.4 |
| 11.2 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,685.7 |
| 1,671.5 |
| 1,586.0 |
| 1,580.6 |
| 1,150.4 |
| 1,147.4 |
| 1,131.9 |
| 1,102.6 |
| - |
| 1,079.9 |
| 1,071.4 |
| 1,090.5 |
| 1,061.6 |
| 1,062.5 |
| 1,104.0 |
| 1,107.6 |
| 1,142.4 |
| - |
| 1,145.7 |
| 1,126.4 |
| 1,113.8 |
| 725.6 |
| 739.7 |
| 743.4 |
| 60.5 |
| 60.5 |
| 4.5 |
| 4.5 |
| 29.5 |
| 29.5 |
| - |
| 65.0 |
| 65.0 |
| 65.0 |
| 65.0 |
| 60.0 |
| 60.0 |
| 60.0 |
| 60.1 |
| - |
| 49.7 |
| 49.8 |
| 52.6 |
| 13.1 |
| 43.0 |
| 44.3 |
| 28.1 |
| 16.6 |
| 14.9 |
| 15.4 |
| 15.8 |
| 14.3 |
| 13.2 |
| - |
| 12.5 |
| 13.6 |
| 14.5 |
| 11.5 |
| 11.4 |
| 17.1 |
| 15.3 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.0 |
| 7.8 |
| 8.0 |
| 7.7 |
| 7.8 |
| 7.3 |
| 7.1 |
| - |
| 7.1 |
| 7.3 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.4 |
| 104.9 |
| 113.1 |
| 110.8 |
| 90.1 |
| 88.7 |
| 91.9 |
| - |
| 94.2 |
| 95.1 |
| 99.8 |
| 99.3 |
| 95.5 |
| 95.6 |
| 92.3 |
| 100.0 |
| - |
| 88.1 |
| 85.3 |
| 97.4 |
| 51.2 |
| 49.0 |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.3 |
| 249.6 |
| 231.0 |
| 236.9 |
| 245.2 |
| 183.9 |
| 144.1 |
| 155.9 |
| 160.3 |
| - |
| 205.5 |
| 209.1 |
| 205.0 |
| 211.3 |
| 195.3 |
| 197.0 |
| 195.8 |
| 207.0 |
| - |
| 179.8 |
| 175.6 |
| 191.0 |
| 92.5 |
| 123.1 |
| 124.5 |
| 23.7 |
| 24.0 |
| 24.5 |
| 26.7 |
| 27.3 |
| 29.3 |
| 30.5 |
| 30.5 |
| - |
| 30.8 |
| 24.6 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.6 |
| 214.2 |
| 221.2 |
| 212.2 |
| 191.9 |
| 260.9 |
| 250.4 |
| 229.4 |
| - |
| 203.1 |
| 192.1 |
| 207.3 |
| 183.8 |
| 192.0 |
| 203.4 |
| 208.4 |
| 224.0 |
| - |
| 236.6 |
| 228.6 |
| 212.8 |
| 119.7 |
| 121.3 |
| 122.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 912.9 |
| 925.8 |
| 850.8 |
| 856.2 |
| 620.3 |
| 650.1 |
| 652.0 |
| 636.0 |
| - |
| 595.5 |
| 607.6 |
| 638.2 |
| 630.4 |
| 642.1 |
| 679.7 |
| 698.0 |
| 734.2 |
| - |
| 758.9 |
| 762.4 |
| 772.5 |
| 433.3 |
| 441.2 |
| 453.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 308.2 |
| 300.0 |
| 286.5 |
| 293.8 |
| 287.1 |
| 281.9 |
| 287.5 |
| - |
| 287.5 |
| 270.2 |
| 255.0 |
| 236.5 |
| 255.0 |
| 221.2 |
| 206.5 |
| 197.9 |
| - |
| 203.0 |
| 191.4 |
| 179.7 |
| 186.3 |
| 186.6 |
| 180.6 |
| (55.8) |
| (49.9) |
| (66.6) |
| (64.9) |
| (57.9) |
| (60.0) |
| (83.9) |
| (92.9) |
| (109.7) |
| - |
| (109.7) |
| (90.9) |
| (82.5) |
| (83.1) |
| (82.5) |
| (72.8) |
| (70.9) |
| (59.3) |
| - |
| (82.5) |
| (87.3) |
| (97.5) |
| (104.7) |
| (97.0) |
| (98.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 745.6 |
| 735.2 |
| 724.5 |
| 530.1 |
| 497.3 |
| 480.0 |
| 466.6 |
| - |
| 466.6 |
| 463.8 |
| 452.3 |
| 431.2 |
| 452.3 |
| 424.3 |
| 409.6 |
| 408.2 |
| - |
| 386.8 |
| 364.0 |
| 341.4 |
| 292.3 |
| 298.6 |
| 290.1 |
| 735.2 |
| 724.5 |
| 530.1 |
| 497.3 |
| 480.0 |
| 466.6 |
| - |
| 466.6 |
| 463.8 |
| 452.3 |
| 431.2 |
| 452.3 |
| 424.3 |
| 409.6 |
| 408.2 |
| - |
| 386.8 |
| 364.0 |
| 341.4 |
| 292.3 |
| 298.6 |
| 290.1 |
| 347.9 |
| 370.6 |
| 46.8 |
| 61.9 |
| 88.6 |
| 123.5 |
| - |
| 167.9 |
| 199.4 |
| 235.1 |
| 229.2 |
| 256.8 |
| 281.6 |
| 296.7 |
| 300.3 |
| - |
| 322.8 |
| 343.4 |
| 343.7 |
| 182.5 |
| 193.8 |
| 206.9 |
| 170.7 |
| 137.0 |
| 258.0 |
| 270.0 |
| 253.5 |
| 232.6 |
| - |
| 156.2 |
| 152.0 |
| 153.1 |
| 151.3 |
| 152.5 |
| 168.1 |
| 163.7 |
| 153.3 |
| - |
| 172.2 |
| 163.6 |
| 150.0 |
| 159.3 |
| 133.4 |
| 132.8 |
| 735.2 |
| 724.5 |
| 530.1 |
| 497.3 |
| 480.0 |
| 466.6 |
| - |
| 466.6 |
| 463.8 |
| 452.3 |
| 431.2 |
| 452.3 |
| 424.3 |
| 409.6 |
| 408.2 |
| - |
| 386.8 |
| 364.0 |
| 341.4 |
| 292.3 |
| 298.6 |
| 290.1 |
| (312.0) |
| (272.9) |
| (299.3) |
| (14.4) |
| (63.4) |
| (70.3) |
| (73.4) |
| - |
| (79.4) |
| (76.5) |
| (104.5) |
| (124.6) |
| (114.0) |
| (149.7) |
| (170.5) |
| (203.0) |
| - |
| (216.2) |
| (231.1) |
| (234.1) |
| 6.8 |
| 8.9 |
| (0.0) |