| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 487.1 | 412.9 | 351.2 | 211.7 | 984.3 | 1,102.3 | 214.3 | 170.1 | 178.5 | 299.4 | 381.2 | 340.6 | 286.5 | 382.2 | 233.5 | 247.4 | 335.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 487.1 | 412.9 | 351.2 | 211.7 | 984.3 | 1,102.3 | 214.3 | 170.1 | 178.5 | 299.4 | 381.2 | 340.6 | 286.5 | 382.2 | 233.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 178.6 | 194.8 | 183.8 | 198.6 | 231.4 | 186.5 | 251.0 | 258.3 | 240.6 | 202.5 | 207.6 | 184.6 | 193.6 | 168.0 | 157.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 544.6 | 502.3 | 537.1 | 744.6 | 647.7 | 599.3 | 594.0 | 574.2 | 548.7 | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 795.4 | 783.6 | 799.0 | 759.4 | 744.9 | 846.3 | 844.0 | 799.3 | 782.1 | 731.8 | 662.3 | 578.1 | 535.9 | 357.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 235.7 | 248.2 | 242.1 | 264.1 | 407.0 | 472.1 | 183.6 | 199.1 | 182.1 | 158.4 | 157.6 | 150.2 | 164.0 | 149.6 | 102.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 567.2 | 498.1 | 497.4 | 616.6 | 991.4 | 989.5 | 594.7 | 593.3 | 617.3 | 580.4 | 579.0 | 586.0 | 586.0 | 186.0 | 236.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 567.2 | 498.1 | 497.4 | 616.6 | 991.4 | 989.5 | 594.7 | 593.3 | 617.3 | 580.4 | 579.0 | 586.0 | 586.0 | 186.0 | 236.0 | 236.0 | |||
| (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 | 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 | 473.4 | 487.1 | 184.2 | 338.2 | 320.8 | 412.9 | 175.5 | 316.6 | 267.6 | 351.2 | 169.1 | 174.5 | 157.7 | 211.7 | 121.6 | |||||||||||||||||||||||||
| 162.3 |
| 49.0 |
| - |
| - |
| - |
| 247.4 |
| 335.0 |
| 162.3 |
| 49.0 |
| 121.5 |
| 82.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 60.5 | 32.6 | 29.1 | 33.8 | 36.3 | 57.9 | 48.5 | 40.4 | 52.9 | 32.2 | 37.8 | 34.8 | 35.2 | 22.2 | 18.5 | 17.4 | 11.1 | - | - |
| Other Current Assets | 13.6 | 13.2 | 15.1 | 17.9 | 16.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,270.8 | 1,142.7 | 1,101.2 | 1,188.7 | 1,899.7 | 1,946.0 | 1,107.8 | 1,043.0 | 1,020.7 | 1,057.1 | 1,130.6 | 1,041.5 | 970.4 | 957.7 | 782.1 | 716.3 | 675.7 | - | - |
| 290.4 |
| 237.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 609.1 | 602.7 | 615.9 | 569.5 | 528.9 | 584.0 | 523.8 | 448.9 | 404.2 | 345.9 | 290.6 | 245.0 | 228.0 | 187.3 | 168.1 | (142.1) | - | - | - |
| Property,Plant & Equipment Net | 186.3 | 181.0 | 183.1 | 189.8 | 216.0 | 262.3 | 320.2 | 350.4 | 377.9 | 385.9 | 371.7 | 333.1 | 307.9 | 170.1 | 122.3 | 95.0 | 86.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 209.0 | 206.9 | 210.5 | 209.3 | 212.0 | 211.8 | 229.0 | 227.1 | 230.4 | 176.0 | 174.9 | 182.0 | 186.1 | 189.7 | 188.7 | 136.6 | 136.6 | - | - |
| Intangible Assets | 268.7 | 268.0 | 298.2 | 298.4 | 307.6 | 307.9 | 334.6 | 365.7 | 365.6 | 308.9 | 310.8 | 317.3 | 330.3 | 306.1 | 0.3 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 591.8 | 577.1 | 528.4 | 492.3 | 487.7 | 593.0 | 687.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.9 | 4.3 | 2.2 | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 18.8 | 34.0 | 29.9 | 30.5 | 30.9 | 34.0 | 33.4 | 28.2 | 28.4 | 18.7 | 15.6 | 12.6 | 9.8 | 3.6 | 0.5 | 0.3 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,565.5 | 2,433.2 | 2,378.6 | 2,439.7 | 3,188.0 | 3,392.6 | 2,753.1 | 2,058.9 | 2,071.0 | 1,946.6 | 2,003.7 | 1,893.1 | 1,812.5 | 1,630.1 | 1,402.7 | 1,257.2 | 1,208.6 | - | - |
| 116.5 |
| 97.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 3.5 | - | - |
| Deferred Revenue Current | 28.4 | 28.3 | 29.2 | 29.3 | 28.0 | 24.3 | 23.9 | 22.9 | 19.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 136.5 | 130.6 | 135.4 | 142.4 | 133.7 | 185.2 | 160.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 133.8 | 130.1 | 134.3 | 122.4 | 176.4 | 135.2 | 131.6 | 128.3 | 149.1 | 119.2 | 105.1 | 97.7 | 105.1 | 94.6 | 49.9 | 66.9 | 69.6 | - | - |
| Total Current Liabilities | 506.0 | 508.8 | 511.9 | 528.9 | 717.2 | 792.5 | 475.5 | 327.4 | 331.2 | 277.6 | 262.7 | 248.0 | 269.1 | 244.2 | 152.8 | 183.4 | 170.6 | - | - |
| 236.0 |
| 331.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 508.5 | 501.5 | 448.8 | 421.7 | 441.9 | 554.5 | 664.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 0.0 | 0.7 | 1.4 | 2.1 | 2.9 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 39.4 | 38.2 | 41.5 | 41.2 | 40.9 | 52.8 | 74.4 | 87.3 | 84.9 | 130.7 | 128.8 | 121.5 | 121.4 | 114.3 | 114.4 | 113.8 | 110.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 19.4 | 31.9 | 33.9 | 34.8 | 46.4 | 65.2 | 64.1 | 181.4 | 180.1 | 169.8 | 158.1 | 150.9 | 135.2 | 100.1 | 93.8 | 44.1 | 40.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,640.4 | 1,578.6 | 1,533.4 | 1,643.3 | 2,237.8 | 2,454.5 | 1,873.0 | 1,189.4 | 1,213.6 | 1,158.5 | 1,128.6 | 1,106.4 | 1,111.8 | 644.6 | 597.0 | 577.2 | 652.6 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | 19.6 | 3.9 | 0.0 | 0.0 | 0.0 | 17.8 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 250.3 | 231.7 | 210.6 | 235.3 | - | - |
| Retained Earnings | 929.5 | 894.0 | 868.8 | 830.4 | 978.7 | 952.6 | 915.3 | 909.8 | 886.0 | 822.4 | 910.9 | 809.2 | 705.9 | 745.8 | 584.7 | 470.7 | 324.2 | - | - |
| Accumulated Other Comprehensive Income | (24.4) | (43.7) | (23.9) | (34.3) | (28.9) | (32.8) | (35.6) | (40.8) | (29.1) | (34.7) | (36.4) | (23.0) | (10.1) | (11.2) | (11.3) | (1.9) | (4.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 925.0 | 854.6 | 845.3 | 796.4 | 950.2 | 938.0 | 880.1 | 869.4 | 857.4 | 788.4 | 875.7 | 786.7 | 700.7 | 985.5 | 805.7 | 679.9 | 556.0 | 413.6 | 366.2 |
| Total Equity | 925.0 | 854.6 | 845.3 | 796.4 | 950.2 | 938.0 | 880.1 | 869.4 | 857.4 | 788.4 | 875.7 | 786.7 | 700.7 | 985.5 | 805.7 | 679.9 | 556.0 | 413.6 | 366.2 |
| 334.5 |
| - |
| - |
| Net debt | 80.1 | 85.2 | 146.1 | 404.9 | 7.1 | (112.8) | 380.4 | 423.2 | 438.8 | 281.0 | 197.8 | 245.4 | 299.5 | (196.2) | 2.5 | (11.4) | (0.5) | - | - |
| Working Capital | 764.8 | 633.9 | 589.4 | 659.8 | 1,182.5 | 1,153.5 | 632.3 | 715.5 | 689.5 | 779.5 | 867.9 | 793.5 | 701.2 | 713.5 | 629.4 | 532.9 | 505.1 | - | - |
| Book Value | 925.0 | 854.6 | 845.3 | 796.4 | 950.2 | 938.0 | 880.1 | 869.4 | 857.4 | 788.4 | 875.7 | 786.7 | 700.7 | 985.5 | 805.7 | 679.9 | 556.0 | 413.6 | 366.2 |
| Tangible Book Value | 447.4 | 379.7 | 336.5 | 288.7 | 430.5 | 418.4 | 316.5 | 276.6 | 261.4 | 303.4 | 390.0 | 287.4 | 184.4 | 489.7 | 616.8 | 543.4 | 419.5 | - | - |
| 231.3 |
| 702.3 |
| 984.3 |
| 943.0 |
| 1,120.9 |
| 1,053.7 |
| 1,102.3 |
| 831.2 |
| 1,000.6 |
| 759.1 |
| 214.3 |
| 153.9 |
| 118.5 |
| 170.1 |
| 123.9 |
| 183.2 |
| 180.3 |
| 178.5 |
| 105.4 |
| 173.6 |
| 154.3 |
| 299.4 |
| 140.6 |
| 205.1 |
| 395.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 473.4 | 487.1 | 184.2 | 338.2 | 320.8 | 412.9 | 175.5 | 316.6 | 267.6 | 351.2 | 169.1 | 174.5 | 157.7 | 211.7 | 121.6 | 231.3 | 702.3 | 984.3 | 943.0 | 1,120.9 | 1,053.7 | 1,102.3 | 831.2 | 1,000.6 | 759.1 | 214.3 | 153.9 | 118.5 | 170.1 | 123.9 | 183.2 | 180.3 | 178.5 | 105.4 | 173.6 | 154.3 | 299.4 | 140.6 | 205.1 | 395.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 196.6 | 178.6 | 237.9 | 140.4 | 203.9 | 194.8 | 247.0 | 132.4 | 224.1 | 183.8 | 240.5 | 132.7 | 223.9 | 198.6 | 265.6 | 183.9 | 265.7 | 231.4 | 261.2 | 164.0 | 240.2 | 186.5 | 263.2 | 165.6 | 221.9 | 251.0 | 293.2 | 168.2 | 258.3 | 293.5 | 152.5 | 210.2 | 226.0 | 285.7 | 165.2 | 194.4 | 202.5 | 271.2 | 150.6 | 192.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 465.9 | 544.6 | 656.1 | 619.1 | 474.1 | 502.3 | 607.4 | 599.3 | 473.4 | 537.1 | 620.7 | 681.6 | 613.9 | 744.6 | 899.3 | 858.3 | 679.7 | 647.7 | 722.4 | 619.6 | 560.7 | 599.3 | 646.6 | 672.2 | 565.9 | 594.0 | 723.2 | 697.6 | 574.2 | 693.0 | 663.3 | 479.3 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 75.7 | 60.5 | 55.6 | 60.6 | 50.2 | 32.6 | 41.6 | 54.1 | 51.8 | 29.1 | 37.6 | 56.6 | 47.2 | 33.8 | 60.0 | 68.2 | 51.2 | 50.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,211.6 | 1,270.8 | 1,133.8 | 1,158.2 | 1,049.0 | 1,142.7 | 1,071.5 | 1,102.4 | 1,016.8 | 1,101.2 | 1,067.9 | 1,045.4 | 1,042.7 | 1,188.7 | 1,346.5 | 1,341.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 617.5 | 609.1 | 599.5 | 598.6 | 612.1 | 602.7 | 642.4 | 640.8 | 628.6 | 615.9 | 605.9 | 592.3 | 577.2 | 569.5 | 559.1 | 548.0 | 536.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 179.0 | 186.3 | 189.0 | 188.2 | 179.2 | 181.0 | 182.3 | 181.7 | 182.5 | 183.1 | 180.9 | 178.1 | 180.4 | 189.8 | 181.6 | 186.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 208.4 | 209.0 | 208.4 | 209.0 | 207.1 | 206.9 | 209.4 | 209.1 | 209.7 | 210.5 | 209.5 | 210.5 | 209.6 | 209.3 | 208.5 | 211.2 | 212.5 | 212.0 | ||||||||||||||||||||||
| Intangible Assets | 268.6 | 268.7 | 268.7 | 268.8 | 268.8 | 268.0 | 298.1 | 298.1 | 298.1 | 298.2 | 298.2 | 298.3 | 298.3 | 298.4 | 307.5 | 307.5 | 307.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 578.6 | 591.8 | 611.6 | 571.3 | 568.9 | 577.1 | 560.2 | 509.2 | 522.2 | 528.4 | 506.0 | 499.7 | 495.0 | 492.3 | 491.9 | 449.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 18.6 | 18.8 | 37.0 | 38.2 | 36.1 | 34.0 | 32.5 | 29.7 | 29.8 | 29.9 | 29.2 | 27.5 | 27.5 | 30.5 | 30.7 | 31.7 | 29.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,484.2 | 2,565.5 | 2,469.4 | 2,455.6 | 2,331.8 | 2,433.2 | 2,378.4 | 2,355.5 | 2,285.5 | 2,378.6 | 2,319.8 | 2,288.5 | 2,283.3 | 2,439.7 | 2,598.0 | 2,560.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 188.7 | 235.7 | 240.2 | 306.4 | 199.1 | 248.2 | 273.9 | 313.8 | 191.4 | 242.1 | 222.2 | 281.3 | 180.2 | 264.1 | 318.0 | 408.0 | 284.0 | 407.0 | 388.7 | 356.8 | 334.8 | 472.1 | 473.5 | 458.1 | 187.2 | 183.6 | 205.8 | 232.9 | 199.1 | 185.3 | 216.9 | 116.3 | 182.1 | 193.9 | 217.3 | 101.4 | 158.4 | 155.2 | 190.4 | 90.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 495.7 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 27.9 | 28.4 | 27.7 | 26.9 | 26.9 | 28.3 | 27.7 | 27.0 | 28.1 | 29.2 | 28.7 | 28.3 | 28.4 | 29.3 | 29.5 | 26.4 | 27.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 133.4 | 136.5 | 150.5 | 124.0 | 125.6 | 130.6 | 130.1 | 129.0 | 133.2 | 135.4 | 135.9 | 137.5 | 139.4 | 142.4 | 141.6 | 129.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 111.3 | 133.8 | 110.9 | 95.3 | 84.7 | 130.1 | 80.1 | 84.9 | 94.4 | 134.3 | 106.1 | 98.7 | 91.1 | 122.4 | 92.4 | 96.1 | 111.1 | |||||||||||||||||||||||
| Total Current Liabilities | 433.4 | 506.0 | 501.7 | 525.7 | 409.3 | 508.8 | 484.1 | 527.6 | 419.0 | 511.9 | 464.2 | 517.5 | 410.6 | 528.9 | 552.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 567.5 | 567.2 | 498.7 | 498.5 | 498.3 | 498.1 | 497.9 | 497.7 | 497.5 | 497.4 | 567.2 | 497.0 | 576.8 | 616.6 | 736.4 | 616.3 | 496.1 | 991.4 | 990.9 | 990.4 | 990.0 | 989.5 | 989.1 | 1,232.6 | 1,238.8 | 594.7 | 769.5 | 604.4 | 593.3 | 798.0 | 682.8 | 617.5 | 617.3 | 687.1 | 661.8 | 581.6 | 580.4 | 580.6 | 580.7 | 580.3 |
| Operating Lease Liabilities Non-Current | 495.4 | 508.5 | 529.1 | 501.8 | 498.6 | 501.5 | 485.6 | 436.6 | 444.4 | 448.8 | 427.3 | 420.8 | 417.0 | 421.7 | 430.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.5 | 0.7 | 0.9 | 1.1 | 1.3 | 1.4 | 1.6 | 1.8 | 2.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 42.9 | 39.4 | 41.2 | 42.3 | 45.3 | 38.2 | 48.9 | 48.9 | 48.1 | 41.5 | 41.2 | 45.4 | 46.1 | 41.2 | 48.9 | 45.7 | 48.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.4 | 19.4 | 34.0 | 33.4 | 33.0 | 31.9 | 32.5 | 32.9 | 35.2 | 33.9 | 34.6 | 32.7 | 34.9 | 34.8 | 41.9 | 43.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,555.7 | 1,640.4 | 1,604.8 | 1,601.7 | 1,484.6 | 1,578.6 | 1,549.0 | 1,543.8 | 1,444.2 | 1,533.4 | 1,534.5 | 1,513.5 | 1,485.4 | 1,643.3 | 1,809.8 | 1,739.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | 20.3 | 19.6 | 18.0 | 14.5 | 9.4 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Retained Earnings | 934.6 | 929.5 | 874.4 | 871.9 | 880.6 | 894.0 | 861.3 | 844.2 | 866.7 | 868.8 | 814.1 | 799.6 | 827.9 | 830.4 | 828.4 | 852.7 | 941.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (26.7) | (24.4) | (28.1) | (32.8) | (43.1) | (43.7) | (32.4) | (32.8) | (25.7) | (23.9) | (29.1) | (25.0) | (30.4) | (34.3) | (40.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 928.5 | 925.0 | 864.6 | 853.9 | 847.2 | 854.6 | 829.3 | 811.8 | 841.4 | 845.3 | 785.3 | 775.0 | 797.9 | 796.4 | 788.2 | 820.9 | 915.3 | |||||||||||||||||||||||
| Total Equity | 928.5 | 925.0 | 864.6 | 853.9 | 847.2 | 854.6 | 829.3 | 811.8 | 841.4 | 845.3 | 785.3 | 775.0 | 797.9 | 796.4 | 788.2 | 820.9 | 915.3 | 950.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 567.5 | 567.2 | 498.7 | 498.5 | 498.3 | 498.1 | 497.9 | 497.7 | 497.5 | 497.4 | 567.2 | 497.0 | 576.8 | 616.6 | 736.4 | 616.3 | 991.8 | 991.4 | 990.9 | 990.4 | 990.0 | 989.5 | 989.1 | 1,232.6 | 1,238.8 | 594.7 | 769.5 | 604.4 | 593.3 | 798.0 | 682.8 | 617.5 | 617.3 | 687.1 | 661.8 | 581.6 | 580.4 | 580.6 | 580.7 | 580.3 |
| Net debt | 94.1 | 80.1 | 314.5 | 160.3 | 177.5 | 85.2 | 322.4 | 181.1 | 230.0 | 146.1 | 398.1 | 322.5 | 419.1 | 404.9 | 614.8 | 384.9 | 289.6 | 7.1 | ||||||||||||||||||||||
| Working Capital | 778.2 | 764.8 | 632.1 | 632.6 | 639.7 | 633.9 | 587.4 | 574.7 | 597.8 | 589.4 | 603.7 | 527.8 | 632.1 | 659.8 | 794.5 | 707.9 | 674.4 | 1,182.5 | ||||||||||||||||||||||
| Book Value | 928.5 | 925.0 | 864.6 | 853.9 | 847.2 | 854.6 | 829.3 | 811.8 | 841.4 | 845.3 | 785.3 | 775.0 | 797.9 | 796.4 | 788.2 | 820.9 | 915.3 | 950.2 | ||||||||||||||||||||||
| Tangible Book Value | 451.4 | 447.4 | 387.6 | 376.1 | 371.3 | 379.7 | 321.9 | 304.6 | 333.5 | 336.5 | 277.6 | 266.2 | 290.0 | 288.7 | 272.3 | 302.1 | 395.2 | |||||||||||||||||||||||
| 56.2 |
| 66.5 |
| 63.3 |
| 57.9 |
| 56.5 |
| 51.2 |
| 43.3 |
| 48.5 |
| 53.3 |
| 56.8 |
| 40.4 |
| 57.0 |
| 52.0 |
| 54.3 |
| 52.9 |
| 51.0 |
| 46.4 |
| 48.4 |
| 32.2 |
| 43.2 |
| 46.2 |
| 36.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,698.9 |
| 1,913.5 |
| 1,982.8 |
| 1,971.0 |
| 1,917.9 |
| 1,946.0 |
| 1,797.5 |
| 1,889.5 |
| 1,590.3 |
| 1,107.8 |
| 1,223.6 |
| 1,041.0 |
| 1,043.0 |
| 1,167.4 |
| 1,050.9 |
| 935.1 |
| 1,020.7 |
| 1,052.0 |
| 995.6 |
| 844.1 |
| 1,057.1 |
| 1,045.3 |
| 1,022.2 |
| 1,032.8 |
| 528.9 |
| 557.2 |
| 545.7 |
| 557.6 |
| 584.0 |
| 576.1 |
| 559.1 |
| 542.2 |
| 523.8 |
| 504.8 |
| 486.3 |
| 448.9 |
| 450.5 |
| 430.8 |
| 416.2 |
| 404.2 |
| 387.0 |
| 384.9 |
| 365.7 |
| 345.9 |
| 333.7 |
| 317.6 |
| 307.4 |
| 197.5 |
| 216.0 |
| 218.8 |
| 231.9 |
| 248.8 |
| 262.3 |
| 274.6 |
| 287.9 |
| 303.9 |
| 320.2 |
| 330.4 |
| 333.6 |
| 350.4 |
| 360.7 |
| 364.2 |
| 369.1 |
| 377.9 |
| 382.0 |
| 382.5 |
| 386.3 |
| 385.9 |
| 388.4 |
| 386.0 |
| 377.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.0 |
| 213.2 |
| 212.3 |
| 211.8 |
| 209.5 |
| 208.6 |
| 207.7 |
| 229.0 |
| 228.2 |
| 228.9 |
| 227.1 |
| 229.6 |
| 228.6 |
| 230.0 |
| 230.4 |
| 234.2 |
| 231.7 |
| 232.9 |
| 176.0 |
| 177.0 |
| 177.5 |
| 177.2 |
| 307.6 |
| 307.7 |
| 307.8 |
| 307.8 |
| 307.9 |
| 308.0 |
| 308.0 |
| 308.1 |
| 334.6 |
| 334.7 |
| 365.6 |
| 365.7 |
| 365.8 |
| 365.8 |
| 365.5 |
| 365.6 |
| 365.6 |
| 365.6 |
| 365.7 |
| 308.9 |
| 309.0 |
| 309.0 |
| 309.9 |
| 469.4 |
| 487.7 |
| 510.1 |
| 527.1 |
| 559.4 |
| 593.0 |
| 619.1 |
| 648.5 |
| 673.3 |
| 687.0 |
| 709.5 |
| 705.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.9 |
| 28.0 |
| 29.1 |
| 27.7 |
| 34.0 |
| 34.9 |
| 31.1 |
| 30.4 |
| 33.4 |
| 31.2 |
| 29.7 |
| 28.2 |
| 29.0 |
| 27.8 |
| 28.2 |
| 28.4 |
| 26.5 |
| 23.2 |
| 23.0 |
| 18.7 |
| 18.0 |
| 17.7 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,948.1 |
| 3,201.8 |
| 3,294.3 |
| 3,315.9 |
| 3,310.5 |
| 3,392.6 |
| 3,281.6 |
| 3,412.6 |
| 3,153.5 |
| 2,753.1 |
| 2,899.6 |
| 2,747.2 |
| 2,058.9 |
| 2,197.9 |
| 2,083.5 |
| 1,975.2 |
| 2,071.0 |
| 2,106.9 |
| 2,033.7 |
| 1,887.7 |
| 1,946.6 |
| 1,937.7 |
| 1,912.5 |
| 1,912.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 26.3 |
| 23.6 |
| 24.0 |
| 24.3 |
| 22.2 |
| 21.0 |
| 22.0 |
| 23.9 |
| 20.1 |
| 20.1 |
| 22.9 |
| 19.7 |
| 17.2 |
| 19.1 |
| 19.3 |
| 18.7 |
| 19.8 |
| 16.9 |
| - |
| - |
| - |
| - |
| 133.6 |
| 147.5 |
| 153.3 |
| 158.3 |
| 172.1 |
| 185.2 |
| 172.4 |
| 163.7 |
| 161.3 |
| 160.2 |
| 158.5 |
| 154.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.4 |
| 132.4 |
| 113.2 |
| 149.9 |
| 135.2 |
| 115.1 |
| 80.6 |
| 79.1 |
| 131.6 |
| 119.9 |
| 85.5 |
| 128.3 |
| 133.0 |
| 95.7 |
| 109.6 |
| 149.1 |
| 137.1 |
| 96.5 |
| 125.6 |
| 119.2 |
| 126.9 |
| 80.6 |
| 102.5 |
| 633.9 |
| 1,024.5 |
| 731.0 |
| 674.5 |
| 628.3 |
| 656.9 |
| 792.5 |
| 760.9 |
| 702.4 |
| 427.7 |
| 475.5 |
| 484.2 |
| 473.1 |
| 327.4 |
| 318.3 |
| 312.6 |
| 225.9 |
| 331.2 |
| 331.0 |
| 313.8 |
| 227.0 |
| 277.6 |
| 282.1 |
| 271.0 |
| 192.9 |
| 400.0 |
| 419.5 |
| 441.9 |
| 464.7 |
| 484.9 |
| 517.9 |
| 554.5 |
| 587.1 |
| 620.1 |
| 647.3 |
| 664.4 |
| 691.7 |
| 688.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 53.0 |
| 58.2 |
| 57.0 |
| 52.8 |
| 60.2 |
| 63.9 |
| 65.3 |
| 74.4 |
| 78.9 |
| 91.2 |
| 87.3 |
| 87.9 |
| 85.8 |
| 87.4 |
| 84.9 |
| 138.2 |
| 133.3 |
| 133.7 |
| 130.7 |
| 129.3 |
| 128.7 |
| 128.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.3 |
| 46.4 |
| 56.4 |
| 56.6 |
| 59.2 |
| 65.2 |
| 62.5 |
| 60.4 |
| 58.4 |
| 64.1 |
| 62.5 |
| 62.0 |
| 181.4 |
| 182.5 |
| 192.1 |
| 189.5 |
| 180.1 |
| 178.9 |
| 174.9 |
| 173.3 |
| 169.8 |
| 169.5 |
| 165.5 |
| 161.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,032.8 |
| 2,251.6 |
| 2,239.4 |
| 2,218.4 |
| 2,280.9 |
| 2,454.5 |
| 2,459.7 |
| 2,679.4 |
| 2,437.5 |
| 1,873.0 |
| 2,086.8 |
| 1,919.3 |
| 1,189.4 |
| 1,386.8 |
| 1,273.2 |
| 1,120.4 |
| 1,213.6 |
| 1,335.1 |
| 1,283.8 |
| 1,115.6 |
| 1,158.5 |
| 1,161.6 |
| 1,145.8 |
| 1,063.7 |
| 0.0 |
| 0.0 |
| 31.5 |
| 21.9 |
| 17.8 |
| 9.3 |
| 5.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 978.7 |
| 1,087.1 |
| 1,092.8 |
| 1,038.8 |
| 952.6 |
| 853.6 |
| 772.3 |
| 764.2 |
| 915.3 |
| 851.2 |
| 864.0 |
| 909.8 |
| 843.0 |
| 845.4 |
| 885.2 |
| 886.0 |
| 797.9 |
| 780.1 |
| 805.4 |
| 822.4 |
| 807.5 |
| 796.7 |
| 879.3 |
| (32.2) |
| (26.1) |
| (28.9) |
| (32.7) |
| (27.3) |
| (31.5) |
| (32.8) |
| (41.4) |
| (45.0) |
| (48.6) |
| (35.6) |
| (38.9) |
| (36.6) |
| (40.8) |
| (32.3) |
| (35.5) |
| (30.9) |
| (29.1) |
| (26.5) |
| (30.7) |
| (33.8) |
| (34.7) |
| (31.9) |
| (30.5) |
| (31.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 950.2 |
| 1,054.9 |
| 1,097.5 |
| 1,029.6 |
| 938.0 |
| 821.9 |
| 733.3 |
| 716.0 |
| 880.1 |
| 812.7 |
| 827.9 |
| 869.4 |
| 811.2 |
| 810.3 |
| 854.8 |
| 857.4 |
| 771.8 |
| 749.9 |
| 772.1 |
| 788.1 |
| 776.1 |
| 766.7 |
| 848.7 |
| 1,054.9 |
| 1,097.5 |
| 1,029.6 |
| 938.0 |
| 821.9 |
| 733.3 |
| 716.0 |
| 880.1 |
| 812.7 |
| 827.9 |
| 869.4 |
| 811.2 |
| 810.3 |
| 854.8 |
| 857.4 |
| 771.8 |
| 749.9 |
| 772.1 |
| 788.1 |
| 776.1 |
| 766.7 |
| 848.7 |
| 47.9 |
| (130.5) |
| (63.7) |
| (112.8) |
| 157.9 |
| 232.1 |
| 479.7 |
| 380.4 |
| 615.6 |
| 485.9 |
| 423.2 |
| 674.1 |
| 499.6 |
| 437.3 |
| 438.8 |
| 581.7 |
| 488.3 |
| 427.3 |
| 281.0 |
| 440.0 |
| 375.6 |
| 185.2 |
| 1,308.3 |
| 1,342.7 |
| 1,261.0 |
| 1,153.5 |
| 1,036.6 |
| 1,187.2 |
| 1,162.6 |
| 632.3 |
| 739.5 |
| 567.9 |
| 715.5 |
| 849.1 |
| 738.3 |
| 709.1 |
| 689.5 |
| 721.0 |
| 681.8 |
| 617.1 |
| 779.5 |
| 763.2 |
| 751.2 |
| 840.0 |
| 1,054.9 |
| 1,097.5 |
| 1,029.6 |
| 938.0 |
| 821.9 |
| 733.3 |
| 716.0 |
| 880.1 |
| 812.7 |
| 827.9 |
| 869.4 |
| 811.2 |
| 810.3 |
| 854.8 |
| 857.4 |
| 771.8 |
| 749.9 |
| 772.1 |
| 788.1 |
| 776.1 |
| 766.7 |
| 848.7 |
| 430.5 |
| 535.2 |
| 576.5 |
| 509.5 |
| 418.4 |
| 304.4 |
| 216.7 |
| 200.2 |
| 316.5 |
| 249.8 |
| 233.5 |
| 276.6 |
| 215.8 |
| 216.0 |
| 259.3 |
| 261.4 |
| 172.0 |
| 152.6 |
| 173.5 |
| 303.2 |
| 290.2 |
| 280.1 |
| 361.6 |