| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 33.8 | 225.8 | 22.2 | 18.5 | 16.6 | 10.1 | 18.3 | 26.7 | 11.7 | 23.1 | 26.0 | 20.4 | 15.4 | 21.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 2.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 33.8 | 225.8 | 22.2 | 18.5 | 16.6 | 10.1 | 18.3 | 26.7 | 11.7 | 23.1 | 26.0 | 20.4 | 15.4 | 21.4 |
| Receivables | ||||||||||||||
| Accounts Receivable | 210.3 | 155.7 | 142.7 | 122.8 | 122.8 | 96.7 | 74.9 | 66.1 | 63.4 | 59.8 | 52.6 | 48.9 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 309.7 | 194.9 | 150.7 | 161.6 | 150.1 | 102.7 | 58.6 | 51.4 | 43.0 | 43.7 | 51.6 | 47.2 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 233.1 | 206.6 | 196.3 | 180.9 | 167.4 | 155.5 | 128.5 | 119.2 | 116.4 | 112.8 | 123.4 | 106.7 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 76.9 | 54.8 | 48.4 | 40.7 | 47.8 | 32.4 | 22.0 | 19.0 | 16.8 | 10.4 | 9.9 | 9.0 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 839.8 | 0.0 | 166.0 | 253.0 | 252.2 | 241.8 | 10.3 | 30.9 | 23.5 | 72.6 | 89.1 | 13.1 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 869.3 | 0.0 | 166.0 | 253.0 | 252.8 | 242.3 | 10.9 | 31.5 | 24.0 | 73.2 | 89.7 | 26.7 | - | - |
| Net debt | ||||||||||||||
| (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 | 33.8 | 40.2 | 31.5 | 38.0 | 225.8 | 213.8 | 273.2 | 18.9 | 22.2 | 25.0 | 13.8 | 14.8 | 18.5 | 14.7 | 13.6 | |||||||||||||||||||||||||
| 26.6 |
| 16.5 |
| 15.8 |
| 20.3 |
| 10.6 |
| 9.7 |
| 3.1 |
| 7.0 |
| 7.1 |
| 6.7 |
| 12.0 |
| 4.1 |
| - |
| - |
| Other Current Assets | 3.6 | 1.5 | 0.9 | 1.1 | 1.4 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 589.1 | 592.9 | 331.4 | 323.1 | 300.1 | 219.1 | 150.0 | 151.3 | 127.6 | 147.0 | 155.5 | 132.3 | - | - |
| Accumulated Depreciation | 125.6 | 113.2 | 103.5 | 92.7 | 80.4 | 72.9 | 71.4 | 65.5 | 62.0 | 56.0 | 59.0 | 53.0 | - | - |
| Property,Plant & Equipment Net | 107.5 | 93.4 | 92.8 | 88.2 | 87.0 | 82.6 | 57.2 | 53.6 | 54.5 | 56.8 | 64.4 | 56.8 | - | - |
| Long Term Investments | 7.3 | 2.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 632.6 | 264.1 | 247.2 | 242.7 | 224.7 | 218.8 | 91.7 | 86.3 | 81.8 | 80.9 | 67.8 | 40.6 | 35.3 | - |
| Intangible Assets | 900.1 | 357.9 | 318.8 | 318.9 | 300.8 | 283.1 | 46.2 | 50.5 | 53.1 | 59.3 | 88.7 | 41.0 | - | - |
| Operating Lease Right Of Use Assets | 68.6 | 62.1 | 44.5 | 59.8 | 67.1 | 61.7 | 16.4 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 87.4 | 70.8 | 53.1 | 70.5 | 82.7 | 76.0 | 24.2 | 11.0 | 24.0 | 16.0 | 15.9 | 15.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,316.7 | 1,379.1 | 1,043.3 | 1,043.5 | 995.4 | 879.5 | 374.1 | 352.6 | 340.8 | 398.4 | 392.7 | 286.5 | 277.8 | - |
| 29.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 13.6 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 13.6 | 11.2 | 9.4 | 9.8 | 9.3 | 8.1 | 3.1 | - | - | - | - | - | - | - |
| Accrued Expenses | 116.1 | 92.4 | 67.4 | 67.4 | 69.0 | 49.7 | 36.6 | 29.4 | 23.5 | 22.4 | 21.1 | 16.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 226.9 | 147.2 | 115.8 | 108.0 | 117.4 | 82.7 | 59.1 | 49.2 | 44.9 | 38.5 | 31.6 | 38.5 | - | - |
| 61.9 |
| 58.1 |
| 39.9 |
| 55.6 |
| 63.3 |
| 56.7 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 1.0 | 1.1 | 1.1 | 1.2 | 1.0 | 1.7 | 1.9 | 2.0 | 2.0 | 1.5 | 1.7 | 22.5 | - | - |
| Other Non-Current Liabilities | 179.5 | 138.3 | 125.3 | 137.1 | 140.3 | 137.9 | 21.1 | 6.1 | 4.7 | 13.4 | 11.8 | 7.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,247.3 | 286.6 | 408.2 | 499.3 | 510.9 | 464.1 | 92.5 | 88.9 | 75.1 | 126.0 | 134.3 | 81.9 | 81.6 | - |
| 520.1 |
| 501.3 |
| 137.3 |
| 123.3 |
| 112.9 |
| 104.7 |
| 48.3 |
| 46.6 |
| 42.7 |
| 38.7 |
| 31.6 |
| 7.8 |
| - |
| - |
| Retained Earnings | 799.0 | 705.0 | 583.1 | 493.3 | 407.5 | 350.7 | 318.7 | 277.6 | 233.7 | 245.0 | 234.0 | 208.8 | - | - |
| Accumulated Other Comprehensive Income | (11.1) | (12.1) | (9.1) | (8.4) | (5.1) | (6.0) | (11.4) | (10.7) | (7.5) | (10.4) | (7.7) | (10.3) | - | - |
| Treasury Stock | - | - | - | - | 46.4 | 34.1 | 75.4 | 50.0 | 3.3 | 1.0 | 0.0 | 2.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,050.4 | 1,072.2 | 615.7 | 525.7 | 469.1 | 415.4 | 280.4 | 267.5 | 265.8 | 272.4 | 258.0 | 204.6 | 196.2 | 176.5 |
| Total Equity | 1,050.4 | 1,072.2 | 615.7 | 525.7 | 469.1 | 415.4 | 280.4 | 267.5 | 265.8 | 272.4 | 258.0 | 204.6 | 196.2 | 176.5 |
| 835.5 |
| (225.8) |
| 143.8 |
| 234.5 |
| 236.2 |
| 232.2 |
| (7.4) |
| 4.8 |
| 12.3 |
| 50.1 |
| 63.7 |
| 6.3 |
| - |
| - |
| Working Capital | 362.1 | 445.7 | 215.6 | 215.0 | 182.7 | 136.4 | 90.9 | 102.1 | 82.7 | 108.5 | 124.0 | 93.8 | - | - |
| Book Value | 1,050.4 | 1,072.2 | 615.7 | 525.7 | 469.1 | 415.4 | 280.4 | 267.5 | 265.8 | 272.4 | 258.0 | 204.6 | 196.2 | 176.5 |
| Tangible Book Value | (482.3) | 450.2 | 49.7 | (36.0) | (56.4) | (86.4) | 142.5 | 130.7 | 130.9 | 132.3 | 101.5 | 123.0 | 160.9 | - |
| 15.5 |
| 16.6 |
| 16.2 |
| 17.3 |
| 15.7 |
| 10.1 |
| 18.3 |
| 47.3 |
| 19.7 |
| 18.3 |
| 39.9 |
| 23.7 |
| 10.2 |
| 26.7 |
| 14.6 |
| 11.2 |
| 11.0 |
| 11.7 |
| 26.5 |
| 26.5 |
| 25.9 |
| 23.1 |
| 20.4 |
| 24.6 |
| 21.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 33.8 | 40.2 | 31.5 | 38.0 | 225.8 | 213.8 | 273.2 | 18.9 | 22.2 | 25.0 | 13.8 | 14.8 | 18.5 | 14.7 | 13.6 | 15.5 | 16.6 | 16.2 | 17.3 | 15.7 | 10.1 | 18.3 | 47.3 | 19.7 | 18.3 | 39.9 | 23.7 | 10.2 | 26.7 | 14.6 | 11.2 | 11.0 | 11.7 | 26.5 | 26.5 | 25.9 | 23.1 | 20.4 | 24.6 | 21.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 210.3 | 144.5 | 159.4 | 179.4 | 155.7 | 114.8 | 135.3 | 143.2 | 142.7 | 104.5 | 126.3 | 127.1 | 122.8 | 103.2 | 125.9 | 143.9 | 122.8 | 90.7 | 107.7 | 111.9 | 96.7 | 75.0 | 70.1 | 71.5 | 74.9 | 57.6 | 68.7 | 72.8 | 66.1 | 50.3 | 61.6 | 65.6 | 63.4 | 51.4 | 66.4 | 71.3 | 59.8 | 49.8 | 58.3 | 58.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 309.7 | 315.4 | 234.6 | 217.7 | 194.9 | 202.8 | 183.7 | 156.8 | 150.7 | 151.4 | 151.2 | 157.0 | 161.6 | 177.9 | 171.9 | 161.5 | 150.1 | 127.4 | 110.8 | 105.0 | 98.1 | 101.6 | 52.1 | 59.4 | 53.8 | 57.3 | 52.9 | 54.2 | 51.4 | 50.4 | 48.8 | 46.3 | 43.0 | 45.5 | 52.3 | 51.2 | 43.7 | 53.1 | 49.4 | 50.7 |
| Prepaid Expenses | 26.6 | 34.5 | 22.4 | 16.0 | 16.5 | 32.1 | 17.3 | 12.4 | 15.8 | 26.6 | 27.3 | 19.8 | 20.3 | 26.5 | 14.9 | 10.1 | 10.6 | 16.4 | ||||||||||||||||||||||
| Other Current Assets | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 589.1 | 534.7 | 447.8 | 451.0 | 592.9 | 563.5 | 609.5 | 331.2 | 331.4 | 307.5 | 318.6 | 318.7 | 323.1 | 322.3 | 326.3 | 330.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 233.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 125.6 | 124.7 | 120.9 | 117.4 | 113.2 | 112.9 | 109.9 | 107.0 | 103.5 | 101.9 | 98.9 | 95.7 | 92.7 | 89.1 | 86.1 | 83.5 | 80.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 107.5 | 108.2 | 98.5 | 99.7 | 93.4 | 94.2 | 95.1 | 92.4 | 92.8 | 89.3 | 88.7 | 89.4 | 88.2 | 85.8 | 85.4 | 85.6 | ||||||||||||||||||||||||
| Long Term Investments | 7.3 | 2.5 | 2.5 | 2.5 | 2.5 | 2.9 | - | - | 0.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 632.6 | 640.1 | 365.3 | 365.4 | 264.1 | 266.9 | 255.9 | 246.4 | 247.2 | 243.5 | 243.0 | 243.2 | 242.7 | 243.5 | 224.7 | 224.1 | 224.7 | 238.0 | ||||||||||||||||||||||
| Intangible Assets | 900.1 | 918.1 | 526.8 | 536.4 | 357.9 | 355.3 | 333.3 | 312.9 | 318.8 | 304.6 | 310.1 | 313.4 | 318.9 | 322.3 | 305.4 | 295.3 | 300.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 68.6 | 71.5 | 68.3 | 71.7 | 62.1 | 61.5 | 57.0 | 58.7 | 44.5 | 39.3 | 40.7 | 58.4 | 59.8 | 61.8 | 63.1 | 65.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 87.4 | 84.5 | 79.6 | 83.3 | 70.8 | 70.3 | 65.4 | 67.6 | 53.1 | 48.1 | 50.9 | 68.5 | 70.5 | 73.8 | 79.6 | 82.0 | 82.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,316.7 | 2,285.5 | 1,518.0 | 1,535.9 | 1,379.1 | 1,350.2 | 1,359.3 | 1,050.5 | 1,043.3 | 993.1 | 1,011.3 | 1,033.1 | 1,043.5 | 1,047.7 | 1,021.4 | 1,017.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 76.9 | 73.1 | 69.1 | 64.6 | 54.8 | 52.8 | 63.2 | 55.0 | 48.4 | 43.4 | 47.1 | 46.3 | 40.7 | 42.0 | 50.3 | 51.8 | 47.8 | 39.5 | 37.8 | 43.2 | 32.4 | 25.7 | 20.7 | 23.3 | 22.0 | 17.7 | 14.8 | 17.9 | 19.0 | 14.5 | 14.8 | 18.3 | 16.8 | 14.9 | 16.7 | 17.6 | 10.4 | 12.7 | 10.2 | 10.9 |
| Short Term Debt | 29.5 | 29.5 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.6 | 13.7 | 12.3 | 12.6 | 11.2 | 10.5 | 8.9 | 9.0 | 9.4 | 9.4 | 10.0 | 9.9 | 9.8 | 9.8 | 9.5 | 9.5 | ||||||||||||||||||||||||
| Accrued Expenses | 116.1 | 123.6 | 93.0 | 93.3 | 92.4 | 81.9 | 96.3 | 66.5 | 67.4 | 67.7 | 65.6 | 60.2 | 67.4 | 66.8 | 61.1 | 69.4 | 69.0 | 58.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 226.9 | 226.2 | 162.1 | 157.9 | 147.2 | 134.7 | 159.5 | 121.5 | 115.8 | 111.1 | 112.7 | 106.4 | 108.0 | 109.4 | 111.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 839.8 | 768.3 | 60.0 | 95.0 | 0.0 | 0.0 | 0.0 | 115.0 | 166.0 | 153.0 | 173.0 | 210.0 | 253.0 | 276.0 | 268.9 | 273.1 | 252.2 | 230.4 | 213.5 | 230.6 | 241.8 | 254.9 | 10.1 | 10.2 | 10.3 | 10.5 | 10.6 | 21.3 | 30.9 | 11.0 | 21.2 | 19.3 | 23.5 | 39.6 | 52.6 | 66.6 | 72.6 | 46.3 | 71.8 | 84.0 |
| Operating Lease Liabilities Non-Current | 61.9 | 64.9 | 63.1 | 66.4 | 58.1 | 58.2 | 54.3 | 55.5 | 39.9 | 34.9 | 36.1 | 54.1 | 55.6 | 57.7 | 59.1 | 61.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.1 | 1.1 | 1.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 179.5 | 204.0 | 146.2 | 151.7 | 138.3 | 150.2 | 148.4 | 143.2 | 125.3 | 119.7 | 118.5 | 136.5 | 137.1 | 144.8 | 138.9 | 139.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,247.3 | 1,199.5 | 369.4 | 405.7 | 286.6 | 286.0 | 308.9 | 380.8 | 408.2 | 384.9 | 405.3 | 454.1 | 499.3 | 531.5 | 520.9 | 535.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 520.1 | 516.5 | 512.7 | 509.1 | 501.3 | 497.9 | 494.5 | 144.0 | 137.3 | 134.2 | 131.2 | 128.5 | 123.3 | 120.9 | 118.3 | 116.3 | 112.9 | |||||||||||||||||||||||
| Retained Earnings | 799.0 | 783.2 | 777.5 | 741.4 | 705.0 | 674.0 | 651.1 | 618.4 | 583.1 | 554.3 | 548.0 | 521.0 | 493.3 | 468.9 | 456.0 | 434.3 | 407.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.1) | (12.2) | (12.0) | (10.7) | (12.1) | (12.7) | (9.1) | (10.0) | (9.1) | (8.6) | (8.3) | (6.4) | (8.4) | (8.4) | (10.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 81.2 | 76.9 | 46.4 | 32.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,050.4 | 1,067.1 | 1,130.0 | 1,109.8 | 1,072.2 | 1,044.0 | 1,030.2 | 650.2 | 615.7 | 589.1 | 586.9 | 560.1 | 525.7 | 498.8 | 483.0 | 466.7 | ||||||||||||||||||||||||
| Total Equity | 1,050.4 | 1,067.1 | 1,130.0 | 1,109.8 | 1,072.2 | 1,044.0 | 1,030.2 | 650.2 | 615.7 | 589.1 | 586.9 | 560.1 | 525.7 | 498.8 | 483.0 | 466.7 | 469.1 | 463.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 869.3 | 797.8 | 60.0 | 95.0 | 0.0 | 0.0 | 0.0 | 115.0 | 166.0 | 153.0 | 173.0 | 210.0 | 253.0 | 276.5 | 269.5 | 273.6 | 252.8 | 230.9 | 214.1 | 231.2 | 242.3 | 255.5 | 10.6 | 10.8 | 10.9 | 11.0 | 11.2 | 21.8 | 31.5 | 11.6 | 21.7 | 19.9 | 24.0 | 40.2 | 53.2 | 67.2 | 73.2 | 46.8 | 72.4 | 84.5 |
| Net debt | 835.5 | 757.5 | 28.5 | 57.0 | (225.8) | (213.8) | (273.2) | 96.1 | 143.8 | 128.0 | 159.2 | 195.2 | 234.5 | 261.8 | 255.9 | 258.1 | 236.2 | 214.7 | ||||||||||||||||||||||
| Working Capital | 362.1 | 308.5 | 285.7 | 293.1 | 445.7 | 428.7 | 450.0 | 209.7 | 215.6 | 196.4 | 205.9 | 212.2 | 215.0 | 213.0 | 214.4 | 209.1 | 182.7 | 152.3 | ||||||||||||||||||||||
| Book Value | 1,050.4 | 1,067.1 | 1,130.0 | 1,109.8 | 1,072.2 | 1,044.0 | 1,030.2 | 650.2 | 615.7 | 589.1 | 586.9 | 560.1 | 525.7 | 498.8 | 483.0 | 466.7 | 469.1 | 463.8 | ||||||||||||||||||||||
| Tangible Book Value | (482.3) | (491.0) | 237.8 | 208.0 | 450.2 | 421.8 | 440.9 | 90.9 | 49.7 | 40.9 | 33.8 | 3.6 | (36.0) | (67.0) | (47.1) | (52.7) | (56.4) | |||||||||||||||||||||||
| 9.1 |
| 10.1 |
| 9.7 |
| 21.0 |
| 5.4 |
| 2.8 |
| 3.1 |
| 3.8 |
| 4.0 |
| 2.4 |
| 7.0 |
| 9.3 |
| 11.2 |
| 5.0 |
| 7.1 |
| 6.2 |
| 6.5 |
| 6.9 |
| 3.1 |
| 13.1 |
| 12.5 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.1 |
| 250.7 |
| 244.9 |
| 242.7 |
| 214.6 |
| 215.8 |
| 174.9 |
| 153.4 |
| 150.0 |
| 158.6 |
| 149.3 |
| 139.7 |
| 151.3 |
| 124.7 |
| 133.5 |
| 130.1 |
| 127.6 |
| 132.6 |
| 153.7 |
| 157.2 |
| 146.3 |
| 138.1 |
| 155.2 |
| 155.8 |
| 78.5 |
| 76.0 |
| 73.2 |
| 72.9 |
| 77.7 |
| 75.2 |
| 73.3 |
| 71.4 |
| 70.3 |
| 68.4 |
| 67.9 |
| 65.5 |
| 64.9 |
| 63.3 |
| 62.2 |
| 62.0 |
| 59.8 |
| 61.8 |
| 60.1 |
| 56.0 |
| 61.3 |
| 61.2 |
| 59.3 |
| 87.0 |
| 82.6 |
| 81.0 |
| 80.7 |
| 82.6 |
| 86.3 |
| 57.7 |
| 57.1 |
| 57.2 |
| 55.6 |
| 54.9 |
| 54.2 |
| 53.6 |
| 52.7 |
| 52.4 |
| 53.4 |
| 54.5 |
| 55.2 |
| 64.0 |
| 64.0 |
| 56.8 |
| 63.0 |
| 63.5 |
| 63.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.2 |
| 218.9 |
| 218.8 |
| 222.3 |
| 92.4 |
| 92.1 |
| 91.7 |
| 92.7 |
| 92.3 |
| 92.4 |
| 86.3 |
| 80.8 |
| 81.3 |
| 81.3 |
| 81.8 |
| 81.9 |
| 81.8 |
| 81.3 |
| 80.9 |
| 67.1 |
| 67.4 |
| 67.4 |
| 295.1 |
| 280.8 |
| 286.1 |
| 283.1 |
| 279.5 |
| 43.4 |
| 44.8 |
| 46.2 |
| 49.4 |
| 50.5 |
| 52.3 |
| 50.5 |
| 47.4 |
| 49.3 |
| 51.1 |
| 53.1 |
| 54.9 |
| 87.2 |
| 88.9 |
| 59.3 |
| 80.4 |
| 82.4 |
| 86.8 |
| 67.1 |
| 67.8 |
| 62.3 |
| 59.7 |
| 61.7 |
| 63.7 |
| 15.1 |
| 15.7 |
| 16.4 |
| 14.7 |
| 14.3 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.6 |
| 78.2 |
| 75.9 |
| 76.0 |
| 76.7 |
| 23.3 |
| 23.9 |
| 24.2 |
| 22.3 |
| 22.5 |
| 26.2 |
| 11.0 |
| 11.9 |
| 14.5 |
| 22.9 |
| 24.0 |
| 23.8 |
| 16.3 |
| 16.2 |
| 16.0 |
| 16.1 |
| 15.9 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 995.4 |
| 950.0 |
| 903.0 |
| 904.2 |
| 875.0 |
| 880.6 |
| 391.7 |
| 875.0 |
| 369.2 |
| 380.7 |
| 371.4 |
| 367.0 |
| 352.6 |
| 317.5 |
| 330.9 |
| 338.9 |
| 340.8 |
| 348.5 |
| 403.0 |
| 407.6 |
| 398.1 |
| 364.8 |
| 384.4 |
| 389.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 8.9 |
| 8.1 |
| 8.0 |
| 8.1 |
| 8.0 |
| 3.2 |
| 3.1 |
| 3.1 |
| 2.6 |
| 2.8 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.4 |
| 47.9 |
| 49.7 |
| 50.5 |
| 36.1 |
| 30.1 |
| 36.6 |
| 34.7 |
| 35.0 |
| 26.0 |
| 29.4 |
| 29.1 |
| 26.3 |
| 23.0 |
| 23.5 |
| 24.7 |
| 32.0 |
| 30.8 |
| 21.6 |
| 23.6 |
| 20.3 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.8 |
| 117.4 |
| 98.4 |
| 85.7 |
| 91.7 |
| 82.7 |
| 76.8 |
| 57.4 |
| 54.0 |
| 59.1 |
| 53.3 |
| 50.7 |
| 44.8 |
| 49.2 |
| 44.4 |
| 42.0 |
| 45.3 |
| 44.9 |
| 43.8 |
| 49.3 |
| 49.0 |
| 37.7 |
| 36.8 |
| 31.0 |
| 28.6 |
| 63.3 |
| 64.3 |
| 57.8 |
| 54.9 |
| 56.7 |
| 58.7 |
| 13.8 |
| 14.4 |
| 15.2 |
| 12.7 |
| 12.2 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.9 |
| 2.0 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.0 |
| 0.8 |
| 1.0 |
| 1.3 |
| 1.5 |
| 1.3 |
| 1.5 |
| 1.6 |
| 140.3 |
| 145.4 |
| 138.3 |
| 135.4 |
| 136.7 |
| 144.3 |
| 20.3 |
| 21.3 |
| 21.1 |
| 19.3 |
| 18.9 |
| 19.4 |
| 6.1 |
| 5.5 |
| 4.6 |
| 4.7 |
| 4.7 |
| 3.8 |
| 5.9 |
| 7.1 |
| 13.8 |
| 11.7 |
| 13.6 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 510.9 |
| 475.9 |
| 439.2 |
| 459.4 |
| 462.9 |
| 477.9 |
| 89.6 |
| 87.3 |
| 92.5 |
| 87.7 |
| 84.9 |
| 90.2 |
| 88.9 |
| 63.7 |
| 70.6 |
| 71.3 |
| 75.1 |
| 88.0 |
| 108.9 |
| 124.0 |
| 125.7 |
| 96.1 |
| 118.0 |
| 126.8 |
| 110.8 |
| 108.6 |
| 107.5 |
| 104.7 |
| 103.5 |
| 50.9 |
| 50.2 |
| 48.3 |
| 47.0 |
| 49.1 |
| 47.8 |
| 46.6 |
| 45.6 |
| 44.5 |
| 43.6 |
| 42.7 |
| 41.9 |
| 40.6 |
| 39.2 |
| 38.7 |
| 37.6 |
| 34.6 |
| 34.3 |
| 386.4 |
| 380.5 |
| 364.9 |
| 347.2 |
| 339.7 |
| 339.4 |
| 325.0 |
| 315.1 |
| 302.4 |
| 297.1 |
| 290.4 |
| 277.6 |
| 263.5 |
| 258.6 |
| 243.4 |
| 233.7 |
| 227.3 |
| 261.3 |
| 254.0 |
| 245.0 |
| 242.3 |
| 241.9 |
| 238.1 |
| (7.1) |
| (5.1) |
| (6.1) |
| (6.0) |
| (5.6) |
| (6.0) |
| (6.6) |
| (9.1) |
| (10.2) |
| (11.4) |
| (7.2) |
| (9.1) |
| (10.8) |
| (10.7) |
| (10.4) |
| (8.6) |
| (8.8) |
| (7.5) |
| (6.9) |
| (6.9) |
| (8.8) |
| (10.4) |
| (10.4) |
| (9.7) |
| (9.2) |
| 34.3 |
| 35.9 |
| 34.1 |
| 34.1 |
| 79.4 |
| 81.2 |
| 75.4 |
| 49.3 |
| 50.8 |
| 50.8 |
| 50.0 |
| 45.0 |
| 34.2 |
| 10.8 |
| 3.3 |
| 2.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 469.1 |
| 463.8 |
| 453.0 |
| 435.0 |
| 415.5 |
| 402.7 |
| 302.0 |
| 284.0 |
| 276.7 |
| 293.0 |
| 286.4 |
| 276.8 |
| 263.7 |
| 253.8 |
| 260.3 |
| 267.6 |
| 265.8 |
| 260.4 |
| 294.2 |
| 283.6 |
| 272.4 |
| 268.6 |
| 266.4 |
| 262.7 |
| 453.0 |
| 435.0 |
| 415.5 |
| 402.7 |
| 302.0 |
| 284.0 |
| 276.7 |
| 293.0 |
| 286.4 |
| 276.8 |
| 263.7 |
| 253.8 |
| 260.3 |
| 267.6 |
| 265.8 |
| 260.4 |
| 294.2 |
| 283.6 |
| 272.4 |
| 268.6 |
| 266.4 |
| 262.7 |
| 196.7 |
| 215.5 |
| 232.2 |
| 237.2 |
| (36.7) |
| (8.9) |
| (7.4) |
| (28.8) |
| (12.5) |
| 11.6 |
| 4.8 |
| (3.0) |
| 10.5 |
| 8.9 |
| 12.3 |
| 13.6 |
| 26.7 |
| 41.3 |
| 50.1 |
| 26.4 |
| 47.8 |
| 62.8 |
| 159.2 |
| 150.9 |
| 131.8 |
| 139.1 |
| 117.4 |
| 99.5 |
| 90.9 |
| 105.3 |
| 98.6 |
| 94.9 |
| 102.1 |
| 80.3 |
| 91.5 |
| 84.8 |
| 82.7 |
| 88.8 |
| 104.4 |
| 108.2 |
| 108.5 |
| 101.3 |
| 124.2 |
| 127.2 |
| 453.0 |
| 435.0 |
| 415.5 |
| 402.7 |
| 302.0 |
| 284.0 |
| 276.7 |
| 293.0 |
| 286.4 |
| 276.8 |
| 263.7 |
| 253.8 |
| 260.3 |
| 267.6 |
| 265.8 |
| 260.4 |
| 294.2 |
| 283.6 |
| 272.4 |
| 268.6 |
| 266.4 |
| 262.7 |
| (69.4) |
| (46.0) |
| (70.0) |
| (86.4) |
| (99.0) |
| 166.3 |
| 147.2 |
| 138.9 |
| 150.9 |
| 143.7 |
| 132.1 |
| 126.9 |
| 125.6 |
| 129.7 |
| 135.2 |
| 130.9 |
| 123.6 |
| 125.2 |
| 113.4 |
| 132.3 |
| 121.1 |
| 116.6 |
| 108.5 |