| (in millions of USD) | FY2026 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 95.8 | 123.6 | 117.2 | 198.7 | 316.0 | 200.2 | 403.4 | 231.2 | 297.3 | 276.3 | 320.5 | 177.2 | 287.5 | 405.2 | 172.0 | 255.2 |
| Restricted Cash | 1.2 | 0.5 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 5.9 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 8.0 | - | - |
| Cash And Short Term Investments | 95.8 | 123.6 | 117.2 | 198.7 | 316.0 | 200.2 | 403.4 | 231.2 | 297.3 | 276.3 | 320.5 | 177.4 | 287.7 | 413.2 | 172.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 144.6 | 162.2 | 187.9 | 206.1 | 229.8 | 289.7 | 328.0 | 367.0 | 375.5 | 430.5 | 454.8 | 363.5 | 302.5 | 209.8 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 151.8 | 178.6 | 252.8 | 376.0 | 295.3 | 452.3 | 377.6 | 573.8 | 542.5 | 597.3 | 570.7 | 506.3 | 489.0 | 245.7 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 343.4 | 380.6 | 441.9 | 495.1 | 581.2 | 616.4 | 636.5 | 651.7 | 688.6 | 705.8 | 670.5 | 597.5 | 499.3 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 132.5 | 157.6 | 147.2 | 191.1 | 178.2 | 172.2 | 169.6 | 205.0 | 163.6 | 159.3 | 165.4 | 149.6 | 157.9 | 103.6 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 201.1 | 165.9 | 212.1 | 223.0 | 210.3 | 203.0 | 267.3 | 440.3 | 605.9 | 603.9 | 488.1 | 68.7 | 6.2 | 4.5 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 205.1 | 168.1 | 212.6 | 223.3 | 250.8 | 228.2 | 392.7 | 441.2 | 630.9 | 619.6 | 500.7 | 70.6 | 15.2 | 8.2 | - | - |
| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 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 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 95.8 | 81.4 | 79.2 | 109.9 | 78.3 | 123.6 | 106.3 | 104.9 | 112.9 | 117.2 | 116.1 | 127.1 | 250.8 | 167.1 | 162.6 | |||||||||||||||||||||||||
| 255.2 |
| - |
| Prepaid Expenses | 75.6 | 90.2 | 152.7 | 164.4 | 149.4 | 117.2 | 149.6 | 118.9 | 132.0 | 150.5 | 86.5 | 62.9 | 110.5 | - | - | - |
| Other Current Assets | 22.6 | 23.5 | 24.4 | 24.7 | 23.2 | 22.4 | 19.3 | 21.1 | 14.6 | 0.3 | 0.2 | 0.5 | 14.5 | - | - | - |
| Assets Held For Sale | 0.0 | 17.5 | 9.4 | 0.0 | 10.4 | 0.0 | 1.1 | 12.3 | 0.0 | - | - | - | - | - | - | - |
| Total Current Assets | 467.8 | 554.5 | 710.7 | 945.3 | 990.5 | 1,059.5 | 1,258.6 | 1,291.0 | 1,347.3 | 1,454.6 | 1,479.5 | 1,144.1 | 1,235.4 | 946.5 | - | - |
| - |
| - |
| Accumulated Depreciation | 309.3 | 339.1 | 384.7 | 415.2 | 467.2 | 464.9 | 453.3 | 431.9 | 414.8 | 360.2 | 314.8 | 262.0 | 217.2 | - | - | - |
| Property,Plant & Equipment Net | 34.1 | 41.6 | 57.2 | 79.9 | 114.0 | 151.5 | 183.2 | 219.7 | 273.9 | 345.6 | 355.7 | 335.4 | 282.1 | 212.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 7.0 | 7.5 | 13.7 | - | - |
| Goodwill | - | - | - | - | - | - | - | 0.0 | 355.3 | 197.7 | 207.0 | 184.8 | 44.1 | 44.3 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 118.3 | 121.4 | 151.0 | 156.9 | 226.8 | 288.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 18.1 | 23.9 | 21.4 | 17.3 | 33.9 | 38.3 | 23.7 | - | - | (8.6) | (10.0) | 6.5 | 4.9 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 221.4 | 209.1 | 267.3 | 292.8 | 488.0 | 545.3 | 316.6 | 367.4 | 839.6 | 722.9 | 754.9 | 697.9 | 407.5 | 330.0 | - | - |
| Total Assets | 689.3 | 763.6 | 978.0 | 1,238.1 | 1,478.5 | 1,604.7 | 1,575.2 | 1,658.4 | 2,186.9 | 2,177.5 | 2,186.3 | 1,842.0 | 1,642.9 | 1,276.5 | - | - |
| - |
| Short Term Debt | 4.0 | 2.2 | 0.5 | 0.3 | 40.5 | 25.2 | 125.4 | 0.9 | 25.0 | 15.7 | 12.6 | 1.9 | 9.0 | 3.6 | - | - |
| Deferred Revenue Current | 29.2 | 29.8 | 37.6 | 42.0 | 50.9 | 80.8 | 71.3 | 27.9 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 34.8 | 37.3 | 43.6 | 49.7 | 64.9 | 68.8 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 48.7 | 43.4 | 44.8 | 44.3 | 78.1 | 51.6 | 76.5 | 70.7 | 53.0 | 50.8 | 80.6 | 55.6 | 58.7 | 39.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 301.8 | 326.6 | 342.5 | 425.9 | 558.5 | 559.2 | 605.8 | 509.1 | 414.6 | 446.3 | 491.9 | 406.8 | 391.3 | 245.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 104.4 | 113.7 | 137.6 | 150.2 | 230.6 | 288.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.6 | 1.0 | 0.7 | 0.6 | 0.5 | 2.1 | 2.4 | 1.1 | 55.9 | - | - | - | 86.3 | 27.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 16.3 | 17.5 | 18.1 | 19.7 | 43.1 | 40.8 | 80.4 | 76.2 | 72.5 | 58.8 | 54.5 | 31.2 | 25.0 | 12.4 | - | - |
| Total Non-Current Liabilities | 300.7 | 300.3 | 383.8 | 409.2 | 479.9 | 541.7 | 380.8 | 568.3 | 756.9 | 747.4 | 663.1 | 194.7 | 134.8 | 62.8 | - | - |
| Total Liabilities | 602.5 | 626.8 | 726.3 | 835.1 | 1,038.5 | 1,100.9 | 986.6 | 1,077.4 | 1,171.5 | 1,193.7 | 1,110.9 | 601.5 | 526.1 | 308.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 149.2 | 93.0 | - | - |
| Retained Earnings | (162.6) | (84.3) | 18.4 | 175.5 | 203.7 | 299.8 | 381.6 | 409.7 | 887.8 | 822.1 | 877.1 | 1,066.1 | 1,384.5 | 834.6 | - | - |
| Accumulated Other Comprehensive Income | (59.9) | (82.6) | (76.4) | (76.3) | (58.9) | (80.6) | (64.7) | (76.3) | (95.4) | (16.4) | 36.7 | 28.8 | 22.2 | 34.5 | - | - |
| Treasury Stock | 4.5 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | 450.7 | 0.0 | - | - |
| Minority Interest | (16.1) | (12.0) | (2.5) | (2.9) | 0.9 | 0.8 | 3.1 | 4.8 | 9.2 | 5.9 | 6.7 | 6.9 | 10.9 | 5.6 | - | - |
| Total Stockholders Equity | 102.8 | 148.7 | 254.2 | 405.9 | 439.1 | 503.1 | 585.5 | 576.1 | 1,006.2 | 977.9 | 1,068.7 | 1,233.5 | 1,105.9 | 968.4 | 805.4 | 777.8 |
| Total Equity | 86.8 | 136.7 | 251.7 | 403.0 | 440.0 | 503.8 | 588.6 | 580.9 | 1,015.4 | 983.8 | 1,075.4 | 1,240.5 | 1,116.8 | 968.4 | 805.4 | 777.8 |
| Net debt | 109.3 | 44.5 | 95.4 | 24.6 | (65.2) | 28.0 | (10.7) | 210.0 | 333.6 | 343.3 | 180.2 | (106.8) | (272.4) | (405.0) | - | - |
| Working Capital | 166.1 | 227.9 | 368.2 | 519.4 | 431.9 | 500.3 | 652.8 | 781.9 | 932.7 | 1,008.3 | 987.6 | 737.3 | 844.1 | 701.2 | - | - |
| Book Value | 102.8 | 148.7 | 254.2 | 405.9 | 439.1 | 503.1 | 585.5 | 576.1 | 1,006.2 | 977.9 | 1,068.7 | 1,233.5 | 1,105.9 | 968.4 | 805.4 | 777.8 |
| Tangible Book Value | - | - | - | - | - | - | - | 576.1 | 651.0 | 780.1 | 861.7 | 1,048.7 | 1,061.9 | 924.1 | - | - |
| 316.0 |
| 252.3 |
| 246.7 |
| 323.6 |
| 277.6 |
| 245.4 |
| 200.2 |
| 147.5 |
| 226.6 |
| 271.4 |
| 403.4 |
| 236.1 |
| 241.8 |
| 229.9 |
| 231.2 |
| 166.9 |
| 320.7 |
| 289.3 |
| 231.8 |
| 306.8 |
| 276.3 |
| 249.9 |
| 236.8 |
| 218.1 |
| 272.6 |
| Restricted Cash | 1.2 | 1.0 | 4.3 | 1.3 | 0.5 | - | 1.4 | 0.6 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 6.6 | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.1 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 95.8 | 81.4 | 79.2 | 109.9 | 78.3 | 123.6 | 106.3 | 104.9 | 112.9 | 117.2 | 116.1 | 127.1 | 250.8 | 167.1 | 162.6 | 316.0 | 252.3 | 246.7 | 323.6 | 277.6 | 245.4 | 200.2 | 147.5 | 226.6 | 271.4 | 403.4 | 236.1 | 241.8 | 229.9 | 231.2 | 166.9 | 320.7 | 289.3 | 231.8 | 306.8 | 276.3 | 249.9 | 236.8 | 218.1 | 272.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 144.6 | 116.8 | 162.5 | 122.2 | 124.6 | 162.2 | 173.7 | 133.1 | 134.4 | 187.9 | 194.0 | 168.9 | 255.1 | 176.5 | 201.1 | 229.8 | 187.6 | 175.5 | 189.8 | 130.1 | 153.4 | 289.7 | 247.6 | 204.2 | 199.9 | 328.0 | 261.7 | 204.7 | 234.2 | 367.0 | 310.9 | 245.3 | 370.8 | 257.1 | 236.8 | 430.5 | 254.5 | 266.1 | 395.8 | 304.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 151.8 | 156.1 | 166.8 | 178.1 | 182.1 | 178.6 | 226.4 | 202.1 | 224.1 | 252.8 | 326.7 | 336.5 | 346.9 | 437.9 | 385.8 | 295.3 | 352.0 | 322.5 | 359.5 | 375.9 | 439.7 | 452.3 | 570.3 | 460.3 | 384.1 | 377.6 | 521.3 | 497.8 | 530.7 | 573.8 | 683.0 | 571.5 | 625.3 | 661.7 | 630.0 | 597.3 | 669.3 | 630.6 | 695.2 | 664.2 |
| Prepaid Expenses | 75.6 | 81.6 | 62.6 | 83.4 | 97.6 | 90.2 | 69.5 | 102.3 | 165.9 | 152.7 | 148.1 | 171.9 | 169.9 | 183.3 | 187.7 | 149.4 | 157.3 | |||||||||||||||||||||||
| Other Current Assets | 22.6 | - | - | - | - | - | - | - | - | - | - | - | 24.1 | - | - | 23.2 | - | |||||||||||||||||||||||
| Assets Held For Sale | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 3.3 | - | - | 10.4 | - | - | ||||||||||||||||||||||
| Total Current Assets | 467.8 | 435.9 | 471.1 | 493.6 | 482.5 | 554.5 | 575.9 | 542.4 | 637.3 | 710.7 | 784.9 | 804.5 | 1,022.8 | 964.8 | 937.2 | 990.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 343.4 | - | - | - | - | - | - | - | - | - | - | - | 526.4 | - | - | 581.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 724.4 | - | - | 705.8 | - | - | - | - |
| Accumulated Depreciation | 309.3 | 299.7 | 328.0 | 343.6 | 340.3 | 339.1 | 362.3 | 368.0 | 379.8 | 384.7 | 406.4 | 416.2 | 436.7 | 427.1 | 434.7 | 467.2 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 34.1 | 32.5 | - | - | 40.2 | 41.6 | - | - | - | - | - | - | 89.8 | - | - | 114.0 | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 118.3 | 120.0 | 122.5 | 122.1 | 117.3 | 121.4 | 135.5 | 140.2 | 142.3 | 151.0 | 154.5 | 147.2 | 177.6 | 168.6 | 166.2 | 226.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 18.1 | - | - | - | - | - | - | - | - | - | - | - | 24.6 | - | - | 33.9 | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 221.4 | 218.7 | 229.9 | 210.9 | 203.5 | 209.1 | 236.6 | 243.3 | 253.7 | 267.3 | 278.3 | 281.5 | 346.0 | 318.6 | 328.1 | 488.0 | 388.3 | |||||||||||||||||||||||
| Total Assets | 689.3 | 654.5 | 701.0 | 704.5 | 686.0 | 763.6 | 812.4 | 785.7 | 891.0 | 978.0 | 1,063.2 | 1,086.0 | 1,368.7 | 1,283.4 | 1,265.3 | 1,478.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 132.5 | 123.9 | 133.8 | 122.9 | 118.2 | 157.6 | 159.0 | 132.5 | 142.9 | 147.2 | 158.0 | 120.1 | 229.9 | 208.7 | 198.5 | 178.2 | 213.5 | 201.2 | 213.1 | 127.9 | 132.7 | 172.2 | 193.0 | 178.5 | 138.3 | 169.6 | 159.4 | 139.5 | 133.7 | 205.0 | 248.8 | 151.2 | 208.1 | 195.3 | 159.9 | 159.3 | 161.4 | 154.8 | 196.8 | 177.0 |
| Short Term Debt | 4.0 | 2.3 | 7.0 | 13.4 | 12.3 | 2.2 | 2.3 | 2.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 40.5 | 38.4 | 37.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 29.2 | 22.7 | 24.7 | 23.7 | 25.3 | 29.8 | 24.8 | 24.8 | 32.1 | 37.6 | 40.5 | 32.6 | 40.9 | 32.6 | 39.2 | 50.9 | 35.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 34.8 | 34.4 | 36.0 | 33.9 | 32.9 | 37.3 | 40.4 | 39.7 | 40.3 | 43.6 | 43.8 | 45.6 | 58.7 | 51.5 | 52.7 | 64.9 | ||||||||||||||||||||||||
| Accrued Expenses | 48.7 | 27.1 | 41.7 | 35.3 | 33.6 | 43.4 | 36.9 | 37.6 | 37.3 | 44.8 | 41.1 | 40.8 | 73.6 | 42.5 | 45.5 | 78.1 | 53.6 | 56.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 301.8 | 253.4 | 302.8 | 269.8 | 262.6 | 326.6 | 317.5 | 279.7 | 295.4 | 342.5 | 348.6 | 305.1 | 535.6 | 421.3 | 432.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 201.1 | - | - | - | - | - | - | - | - | - | - | - | 150.0 | - | - | 210.3 | - | - | 257.0 | 288.5 | 338.7 | - | - | - | - | - | - | - | - | - | - | - | 779.7 | - | - | 603.9 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 104.4 | 104.4 | 108.6 | 111.5 | 109.8 | 113.7 | 120.6 | 125.4 | 129.1 | 137.6 | 142.1 | 140.8 | 174.5 | 163.9 | 164.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.6 | 0.8 | 1.1 | 1.1 | 1.1 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.3 | 14.1 | 18.1 | 17.7 | 16.3 | 17.5 | 18.4 | 16.9 | 17.3 | 18.1 | 16.1 | 15.2 | 30.9 | 31.8 | 31.6 | 43.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 300.7 | 318.0 | 302.1 | 300.8 | 299.0 | 300.3 | 333.0 | 318.9 | 369.0 | 383.8 | 435.9 | 414.6 | 367.7 | 468.1 | 403.2 | 479.9 | ||||||||||||||||||||||||
| Total Liabilities | 602.5 | 571.4 | 604.9 | 570.6 | 561.6 | 626.8 | 650.5 | 598.6 | 664.4 | 726.3 | 784.5 | 719.7 | 903.4 | 889.4 | 835.9 | 1,038.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 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 | 0.5 | 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (162.6) | (163.4) | (144.0) | (104.1) | (101.8) | (84.3) | (76.7) | (44.7) | (5.9) | 18.4 | 46.6 | 134.2 | 229.1 | 179.1 | 198.1 | 203.7 | 178.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (59.9) | (63.5) | (60.6) | (62.3) | (73.8) | (82.6) | (73.6) | (79.8) | (78.3) | (76.4) | (76.7) | (73.2) | (67.3) | (87.1) | (74.1) | |||||||||||||||||||||||||
| Treasury Stock | 4.5 | 4.5 | 4.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (16.1) | (15.9) | (16.5) | (16.4) | (16.2) | (12.0) | (2.5) | (2.6) | (2.5) | (2.5) | (2.3) | (2.8) | 2.1 | (3.2) | 2.3 | 0.9 | 1.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 102.8 | 99.1 | 112.6 | 150.3 | 140.6 | 148.7 | 164.4 | 189.6 | 229.1 | 254.2 | 281.1 | 369.1 | 463.2 | 397.3 | 427.2 | 439.1 | 407.9 | |||||||||||||||||||||||
| Total Equity | 86.8 | 83.2 | 96.1 | 133.9 | 124.4 | 136.7 | 161.9 | 187.1 | 226.6 | 251.7 | 278.8 | 366.3 | 465.4 | 394.0 | 429.5 | 440.0 | 409.3 | 408.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 205.1 | 2.3 | 7.0 | 13.4 | 12.3 | 2.2 | 2.3 | 2.6 | 0.5 | 0.5 | 0.5 | 0.5 | 150.5 | 0.6 | 0.6 | 250.8 | 38.4 | 37.9 | 278.4 | 313.7 | 359.8 | 26.2 | 21.9 | 66.4 | 65.9 | 126.4 | 128.0 | 127.7 | 127.1 | 2.1 | 40.2 | 26.4 | 801.6 | 26.3 | 23.3 | 619.6 | 20.3 | 18.5 | 15.2 | 13.7 |
| Net debt | 109.3 | (79.1) | (72.2) | (96.5) | (66.0) | (121.4) | (104.1) | (102.4) | (112.4) | (116.7) | (115.7) | (126.7) | (100.3) | (166.5) | (162.0) | (65.2) | (213.9) | (208.8) | ||||||||||||||||||||||
| Working Capital | 166.1 | 182.5 | 168.3 | 223.8 | 219.9 | 227.9 | 258.3 | 262.7 | 341.8 | 368.2 | 436.4 | 499.3 | 487.1 | 543.5 | 504.5 | 431.9 | 427.4 | 439.9 | ||||||||||||||||||||||
| Book Value | 102.8 | 99.1 | 112.6 | 150.3 | 140.6 | 148.7 | 164.4 | 189.6 | 229.1 | 254.2 | 281.1 | 369.1 | 463.2 | 397.3 | 427.2 | 439.1 | 407.9 | 407.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 202.4 |
| 134.9 |
| 98.1 |
| 128.6 |
| 117.2 |
| 126.4 |
| 124.4 |
| 133.1 |
| 149.6 |
| 129.4 |
| 125.0 |
| 161.7 |
| 118.9 |
| 125.5 |
| 142.8 |
| 157.3 |
| 161.7 |
| 167.0 |
| 150.5 |
| 157.8 |
| 178.3 |
| 148.1 |
| 122.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.2 |
| 947.1 |
| 1,007.8 |
| 881.7 |
| 967.1 |
| 1,059.5 |
| 1,091.7 |
| 1,015.5 |
| 988.5 |
| 1,258.6 |
| 1,148.5 |
| 1,069.3 |
| 1,156.4 |
| 1,291.0 |
| 1,286.3 |
| 1,280.3 |
| 1,442.7 |
| 1,312.4 |
| 1,340.5 |
| 1,454.6 |
| 1,366.3 |
| 1,345.3 |
| 1,495.5 |
| 1,410.0 |
| 453.2 |
| 479.6 |
| 467.5 |
| 456.2 |
| 464.9 |
| 468.2 |
| 464.8 |
| 455.4 |
| 453.3 |
| 453.5 |
| 445.7 |
| 447.5 |
| 453.3 |
| 453.9 |
| 427.3 |
| 398.1 |
| 430.8 |
| 420.5 |
| 360.2 |
| 377.8 |
| 363.3 |
| 355.3 |
| 345.8 |
| 104.9 |
| 118.5 |
| 133.3 |
| 138.7 |
| 151.5 |
| 155.1 |
| 165.2 |
| 172.7 |
| 183.2 |
| 190.6 |
| 200.1 |
| 208.5 |
| 219.7 |
| 243.4 |
| 260.4 |
| 326.4 |
| 328.0 |
| 332.4 |
| 345.6 |
| 329.2 |
| 331.7 |
| 354.9 |
| 359.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 356.4 |
| 359.4 |
| 364.2 |
| 362.7 |
| 197.7 |
| 197.7 |
| 196.0 |
| 201.0 |
| 206.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.5 |
| 211.9 |
| 244.5 |
| 253.9 |
| 269.1 |
| 288.2 |
| 292.1 |
| 305.4 |
| 312.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 402.0 |
| 514.6 |
| 569.7 |
| 565.4 |
| 545.3 |
| 548.9 |
| 592.7 |
| 601.4 |
| 316.6 |
| 321.0 |
| 336.9 |
| 359.2 |
| 367.4 |
| 464.0 |
| 821.4 |
| 913.0 |
| 914.2 |
| 919.8 |
| 722.9 |
| 693.1 |
| 698.1 |
| 741.4 |
| 750.6 |
| 1,337.4 |
| 1,349.1 |
| 1,522.3 |
| 1,451.3 |
| 1,532.6 |
| 1,604.7 |
| 1,640.6 |
| 1,608.2 |
| 1,589.9 |
| 1,575.2 |
| 1,469.5 |
| 1,406.2 |
| 1,515.7 |
| 1,658.4 |
| 1,750.4 |
| 2,101.7 |
| 2,355.7 |
| 2,226.5 |
| 2,260.3 |
| 2,177.5 |
| 2,059.4 |
| 2,043.5 |
| 2,236.9 |
| 2,160.6 |
| 21.4 |
| 25.2 |
| 21.1 |
| 26.2 |
| 21.9 |
| 66.4 |
| 65.9 |
| 126.4 |
| 128.0 |
| 127.7 |
| 127.1 |
| 2.1 |
| 40.2 |
| 26.4 |
| 21.9 |
| 26.3 |
| 23.3 |
| 15.7 |
| 20.3 |
| 18.5 |
| 15.2 |
| 13.7 |
| 39.4 |
| 41.0 |
| 62.5 |
| 65.3 |
| 80.8 |
| 56.1 |
| 43.9 |
| 56.6 |
| 71.3 |
| 52.1 |
| 56.1 |
| 67.7 |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.6 |
| 60.1 |
| 63.6 |
| 67.8 |
| 70.8 |
| 68.8 |
| 68.5 |
| 66.8 |
| 69.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.6 |
| 46.4 |
| 40.4 |
| 51.6 |
| 55.2 |
| 50.1 |
| 54.0 |
| 76.5 |
| 72.7 |
| 56.1 |
| 58.6 |
| 70.7 |
| 64.9 |
| 60.9 |
| 61.5 |
| 53.3 |
| 58.5 |
| 50.8 |
| 59.6 |
| 58.2 |
| 68.6 |
| 61.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 558.5 |
| 521.8 |
| 507.2 |
| 549.9 |
| 463.7 |
| 463.2 |
| 559.2 |
| 529.1 |
| 527.6 |
| 496.5 |
| 605.8 |
| 571.2 |
| 507.5 |
| 523.9 |
| 509.1 |
| 553.5 |
| 386.7 |
| 489.5 |
| 411.7 |
| 372.9 |
| 446.3 |
| 381.9 |
| 383.5 |
| 493.0 |
| 433.7 |
| 230.6 |
| 203.0 |
| 217.5 |
| 260.7 |
| 270.1 |
| 281.1 |
| 288.7 |
| 288.6 |
| 308.5 |
| 311.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.7 |
| 1.1 |
| 0.5 |
| - |
| 75.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| 37.8 |
| 45.1 |
| 41.9 |
| 39.6 |
| 40.8 |
| 36.0 |
| 39.4 |
| 40.4 |
| 80.4 |
| 68.0 |
| 69.9 |
| 77.2 |
| 76.2 |
| 76.1 |
| 72.3 |
| 52.7 |
| 59.3 |
| 53.7 |
| 58.8 |
| 57.7 |
| 57.5 |
| 58.4 |
| 62.9 |
| 406.3 |
| 433.1 |
| 548.9 |
| 591.0 |
| 653.0 |
| 541.7 |
| 601.6 |
| 541.0 |
| 544.1 |
| 380.8 |
| 368.8 |
| 381.8 |
| 465.2 |
| 568.3 |
| 543.9 |
| 732.7 |
| 933.6 |
| 859.3 |
| 942.9 |
| 747.4 |
| 833.1 |
| 779.7 |
| 782.6 |
| 711.2 |
| 928.1 |
| 940.3 |
| 1,098.8 |
| 1,054.8 |
| 1,116.2 |
| 1,100.9 |
| 1,130.8 |
| 1,068.6 |
| 1,040.7 |
| 986.6 |
| 940.0 |
| 889.4 |
| 989.1 |
| 1,077.4 |
| 1,097.4 |
| 1,119.4 |
| 1,423.1 |
| 1,271.0 |
| 1,315.8 |
| 1,193.7 |
| 1,215.0 |
| 1,163.2 |
| 1,275.6 |
| 1,144.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.3 |
| 207.7 |
| 191.7 |
| 214.2 |
| 299.8 |
| 306.7 |
| 332.6 |
| 339.9 |
| 381.6 |
| 332.0 |
| 327.0 |
| 334.8 |
| 409.7 |
| 489.5 |
| 839.6 |
| 814.0 |
| 820.8 |
| 815.6 |
| 822.1 |
| 698.4 |
| 746.1 |
| 783.2 |
| 812.8 |
| (58.9) |
| (66.4) |
| (67.3) |
| (77.2) |
| (84.8) |
| (85.6) |
| (80.6) |
| (78.7) |
| (70.3) |
| (68.2) |
| (64.7) |
| (68.5) |
| (69.8) |
| (65.1) |
| (76.3) |
| (84.7) |
| (87.0) |
| (80.5) |
| (77.2) |
| (72.0) |
| (16.4) |
| (44.5) |
| (49.9) |
| 1.7 |
| 33.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.5 |
| 3.6 |
| 3.1 |
| 2.8 |
| 1.9 |
| 5.1 |
| 4.8 |
| 11.7 |
| 10.4 |
| 11.2 |
| 10.3 |
| 8.2 |
| 5.9 |
| 11.5 |
| 9.3 |
| 9.2 |
| 6.5 |
| 407.8 |
| 422.8 |
| 396.1 |
| 415.4 |
| 503.1 |
| 509.3 |
| 539.2 |
| 545.7 |
| 585.5 |
| 526.8 |
| 515.0 |
| 521.4 |
| 576.1 |
| 641.3 |
| 971.9 |
| 921.4 |
| 945.2 |
| 936.2 |
| 977.9 |
| 832.9 |
| 870.9 |
| 952.1 |
| 1,009.2 |
| 423.6 |
| 396.6 |
| 416.4 |
| 503.8 |
| 509.9 |
| 539.6 |
| 549.2 |
| 588.6 |
| 529.6 |
| 516.8 |
| 526.6 |
| 580.9 |
| 653.0 |
| 982.3 |
| 932.5 |
| 955.5 |
| 944.4 |
| 983.8 |
| 844.4 |
| 880.3 |
| 961.2 |
| 1,015.7 |
| (45.1) |
| 36.1 |
| 114.4 |
| (174.0) |
| (125.6) |
| (160.2) |
| (205.6) |
| (276.9) |
| (108.1) |
| (114.1) |
| (102.8) |
| (229.1) |
| (126.7) |
| (294.4) |
| 512.3 |
| (205.5) |
| (283.5) |
| 343.3 |
| (229.6) |
| (218.4) |
| (202.9) |
| (259.0) |
| 457.9 |
| 417.9 |
| 503.9 |
| 500.3 |
| 562.6 |
| 488.0 |
| 492.0 |
| 652.8 |
| 577.3 |
| 561.8 |
| 632.5 |
| 781.9 |
| 732.8 |
| 893.6 |
| 953.1 |
| 900.7 |
| 967.6 |
| 1,008.3 |
| 984.4 |
| 961.8 |
| 1,002.5 |
| 976.3 |
| 422.8 |
| 396.1 |
| 415.4 |
| 503.1 |
| 509.3 |
| 539.2 |
| 545.7 |
| 585.5 |
| 526.8 |
| 515.0 |
| 521.4 |
| 576.1 |
| 641.3 |
| 971.9 |
| 921.4 |
| 945.2 |
| 936.2 |
| 977.9 |
| 832.9 |
| 870.9 |
| 952.1 |
| 1,009.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 641.3 |
| 615.5 |
| 562.0 |
| 581.1 |
| 573.6 |
| 780.1 |
| 635.2 |
| 674.9 |
| 751.1 |
| 802.8 |