| (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 | 105.4 | 34.0 | 35.2 | - | 320.5 | 215.1 | 81.4 | 167.4 | 39.9 | 48.3 | 133.3 | 112.9 | 59.4 | 59.8 | 53.8 | 55.9 | 82.1 | 17.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 105.4 | 34.0 | 35.2 | - | 320.5 | 215.1 | 81.4 | 167.4 | 39.9 | 48.3 | 133.3 | 112.9 | 59.4 | 59.8 | 53.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 39.8 | 48.9 | 53.6 | 40.8 | 39.5 | 31.4 | 29.2 | 132.4 | 33.6 | 43.5 | 47.3 | 55.3 | 52.6 | 48.2 | 43.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 433.9 | 425.2 | 379.0 | 458.0 | 278.2 | 291.0 | 365.3 | 366.7 | 388.4 | 563.7 | 529.8 | 598.1 | 567.3 | 505.3 | 435.1 | 359.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 813.0 | 775.4 | 768.3 | 743.9 | 725.9 | 696.9 | 692.1 | 705.4 | 700.1 | 852.1 | 828.9 | 771.8 | 702.7 | 623.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 156.7 | 168.1 | 114.6 | 145.0 | 152.5 | 150.4 | 135.8 | 158.6 | 123.3 | 170.8 | 154.2 | 176.3 | 145.5 | 118.4 | 138.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 3.4 | 0.0 | 34.7 | 44.9 | 15.7 | 33.0 | 14.4 | 56.8 | 86.6 | 73.7 | 97.6 | 16.0 | 26.9 | 45.0 | 31.9 | 0.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 11.3 | 11.8 | 12.0 | 13.1 | 14.3 | 15.4 | 15.2 | 19.6 | 20.4 | 20.4 | 22.3 | 24.5 | 24.4 | 24.5 | 24.8 | 24.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 3.4 | 0.0 | 34.7 | 44.9 | 15.7 | 33.0 | 14.4 | 65.7 | 88.4 | 82.9 | 111.8 | 29.2 | 33.7 | 50.7 | 40.7 | 0.0 | ||
| - |
| 55.9 |
| 82.1 |
| 17.7 |
| 44.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 39.4 | 100.7 | 39.6 | 25.8 | 71.6 | 130.1 | 32.3 | 64.6 | 54.0 | 61.5 | 60.8 | 53.1 | 54.4 | 45.2 | 40.2 | 33.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 618.5 | 608.8 | 507.4 | 572.7 | 709.8 | 667.6 | 508.2 | 731.0 | 693.1 | 717.0 | 800.1 | 847.7 | 756.9 | 682.3 | 595.3 | 512.5 | - | - |
| 578.2 |
| 509.2 |
| - |
| - |
| Accumulated Depreciation | 575.4 | 547.4 | 528.1 | 510.1 | 509.6 | 489.1 | 453.8 | 428.0 | 401.5 | 521.4 | 505.6 | 466.0 | 422.6 | 381.6 | 350.5 | 310.6 | - | - |
| Property,Plant & Equipment Net | 237.7 | 228.0 | 240.3 | 233.7 | 216.3 | 207.8 | 238.3 | 277.4 | 298.5 | 330.6 | 323.3 | 305.8 | 280.0 | 241.7 | 227.7 | 198.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.5 | 8.9 | 9.6 | 38.1 | 38.6 | 38.6 | 122.2 | 93.1 | 100.3 | 271.2 | 281.4 | 296.9 | 288.1 | 273.8 | 259.8 | 153.3 | - | - |
| Intangible Assets | 27.9 | 26.1 | 27.3 | 27.4 | 29.9 | 30.9 | 36.4 | 0.9 | 1.3 | 2.4 | 3.6 | 11.6 | 9.1 | 11.6 | 14.8 | 12.6 | - | - |
| Operating Lease Right Of Use Assets | 472.8 | 438.3 | 436.9 | 471.0 | 543.8 | 621.7 | 735.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.2 | 0.4 | 26.2 | 28.6 | 1.5 | 0.0 | 19.5 | 21.3 | 25.1 | 13.4 | 1.0 | 0.0 | 3.3 | 18.7 | 20.6 | 19.0 | - | - |
| Other Non-Current Assets | 26.4 | 25.2 | 25.5 | 30.8 | 22.3 | 20.7 | 20.9 | 26.4 | 24.6 | 22.1 | 45.1 | 38.9 | 24.3 | 20.6 | 33.3 | 11.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,393.0 | 1,335.5 | 1,329.9 | 1,456.4 | 1,562.1 | 1,587.4 | 1,680.5 | 1,181.1 | 1,315.4 | 1,441.0 | 1,541.2 | 1,583.1 | 1,439.3 | 1,326.1 | 1,229.8 | 960.5 | 863.7 | - |
| 117.0 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 1.8 | 9.2 | 14.2 | 13.2 | 6.8 | 5.7 | 8.8 | 0.0 | - | - |
| Deferred Revenue Current | 6.1 | 5.0 | 5.6 | 6.0 | 6.3 | 5.0 | 5.0 | 5.1 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 119.2 | 124.0 | 129.2 | 134.5 | 145.1 | 173.5 | 142.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.2 | 28.1 | 19.9 | 15.7 | 60.6 | 11.0 | 31.6 | 43.2 | 18.7 | 31.1 | 23.7 | 88.0 | 49.1 | 55.2 | 52.7 | 36.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 376.3 | 379.8 | 319.5 | 360.8 | 431.7 | 402.9 | 361.9 | 276.2 | 255.1 | 309.4 | 323.6 | 405.9 | 305.6 | 275.2 | 303.3 | 232.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 398.8 | 361.1 | 359.1 | 401.1 | 471.9 | 527.5 | 647.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.5 | 4.5 | 3.6 | 2.5 | 2.0 | 19.5 | 0.0 | 0.0 | 0.0 | 0.1 | 1.1 | 3.9 | 1.9 | 0.0 | 4.2 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 47.4 | 47.7 | 45.4 | 42.7 | 40.3 | 57.1 | 36.9 | 108.7 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 825.9 | 788.6 | 758.7 | 849.5 | 959.6 | 1,020.6 | 1,061.1 | 443.5 | 484.6 | 518.5 | 584.4 | 584.3 | 521.2 | 502.3 | 500.8 | 332.8 | 281.1 | - |
| - |
| - |
| Additional Paid In Capital | 343.9 | 331.8 | 319.1 | 305.3 | 291.4 | 282.3 | 274.1 | 264.1 | 250.9 | 237.7 | 224.0 | 208.9 | 190.6 | 170.4 | 149.5 | 131.9 | - | - |
| Retained Earnings | 265.8 | 265.9 | 296.8 | 346.9 | 350.2 | 320.9 | 378.6 | 508.6 | 603.9 | 731.1 | 768.2 | 820.6 | 734.5 | 669.2 | 598.4 | 506.1 | - | - |
| Accumulated Other Comprehensive Income | (36.9) | (45.4) | (39.6) | (41.2) | (36.4) | (35.1) | (31.7) | (37.9) | (29.2) | (51.3) | (42.6) | (40.6) | (16.8) | (28.2) | (33.0) | (24.3) | - | - |
| Treasury Stock | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | 0.0 | 1.5 | 1.5 | 1.6 | 2.0 | 1.9 | 1.9 | 2.2 | 2.5 | - | - |
| Total Stockholders Equity | 567.0 | 547.0 | 571.2 | 607.0 | 602.5 | 566.8 | 619.3 | 737.6 | 830.7 | 921.1 | 955.2 | 996.8 | 916.2 | 821.9 | 726.7 | 625.2 | 582.5 | 449.8 |
| Total Equity | 567.0 | 547.0 | 571.2 | 607.0 | 602.5 | 566.8 | 619.3 | 737.6 | 830.7 | 922.5 | 956.8 | 998.8 | 918.1 | 823.8 | 729.0 | 627.7 | 582.5 | 449.8 |
| - |
| - |
| Net debt | (102.0) | (34.0) | (0.5) | - | (304.8) | (182.1) | (67.0) | (101.6) | 48.4 | 34.6 | (21.5) | (83.7) | (25.7) | (9.1) | (13.1) | (55.9) | - | - |
| Working Capital | 242.2 | 229.0 | 187.8 | 211.9 | 278.1 | 264.7 | 146.2 | 454.8 | 438.0 | 407.6 | 476.5 | 441.7 | 451.3 | 407.1 | 292.0 | 279.6 | - | - |
| Book Value | 567.0 | 547.0 | 571.2 | 607.0 | 602.5 | 566.8 | 619.3 | 737.6 | 830.7 | 921.1 | 955.2 | 996.8 | 916.2 | 821.9 | 726.7 | 625.2 | 582.5 | 449.8 |
| Tangible Book Value | 529.7 | 512.0 | 534.4 | 541.4 | 534.1 | 497.3 | 460.8 | 643.5 | 729.1 | 647.4 | 670.2 | 688.4 | 619.0 | 536.4 | 452.2 | 459.3 | - | - |
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 27.1 | 105.4 | 27.0 | 41.0 | 21.7 | 34.0 | 33.6 | 45.9 | 19.2 | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 200.6 |
| 320.5 |
| 282.8 |
| 304.0 |
| 258.0 |
| 215.1 |
| 115.1 |
| 299.1 |
| 238.6 |
| 81.4 |
| 55.8 |
| 58.0 |
| 156.7 |
| 167.4 |
| 53.4 |
| 49.8 |
| 30.9 |
| 39.9 |
| 50.7 |
| 43.5 |
| 43.4 |
| 48.3 |
| 30.5 |
| 41.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 27.1 | 105.4 | 27.0 | 41.0 | 21.7 | 34.0 | 33.6 | 45.9 | 19.2 | - | - | - | - | - | - | - | 200.6 | 320.5 | 282.8 | 304.0 | 258.0 | 215.1 | 115.1 | 299.1 | 238.6 | 81.4 | 55.8 | 58.0 | 156.7 | 167.4 | 53.4 | 49.8 | 30.9 | 39.9 | 50.7 | 43.5 | 43.4 | 48.3 | 30.5 | 41.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 47.7 | 39.8 | 55.8 | 54.3 | 52.8 | 48.9 | 52.4 | 57.5 | 50.1 | 53.6 | 56.9 | 50.4 | 54.1 | 40.8 | 48.7 | 42.8 | 48.9 | 39.5 | 37.0 | 31.9 | 45.9 | 31.4 | 35.6 | 54.8 | 55.3 | 29.2 | 34.8 | 26.6 | 33.3 | 132.4 | 39.2 | 30.9 | 42.2 | 43.3 | 52.7 | 39.4 | 54.3 | 43.5 | 55.1 | 46.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 476.9 | 433.9 | 558.1 | 501.0 | 450.8 | 425.2 | 523.2 | 450.2 | 392.7 | 379.0 | 516.7 | 491.1 | 470.8 | 458.0 | 563.5 | 507.2 | 401.5 | 278.2 | 339.2 | 326.5 | 301.0 | 291.0 | 370.7 | 365.3 | 391.8 | 365.3 | 473.9 | 444.7 | 368.0 | 366.7 | 454.7 | 436.7 | 383.1 | 542.6 | 697.9 | 670.1 | 578.1 | 563.7 | 720.0 | 663.7 |
| Prepaid Expenses | 44.1 | 39.4 | 48.2 | 49.6 | 107.9 | 100.7 | 50.6 | 53.2 | 46.0 | 39.6 | 43.4 | 46.0 | 42.3 | 25.8 | 37.6 | 99.5 | 74.6 | 71.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 595.8 | 618.5 | 689.1 | 645.9 | 633.3 | 608.8 | 659.7 | 606.7 | 508.0 | 507.4 | 638.7 | 624.9 | 598.9 | 572.7 | 681.8 | 694.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 712.9 | 698.5 | 708.3 | 705.4 | 707.7 | 700.3 | 703.0 | 954.3 | 931.9 | 907.0 | 875.7 | 852.1 | 837.2 | 848.9 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 239.7 | 237.7 | 241.1 | 238.6 | 236.9 | 228.0 | 230.1 | 229.1 | 233.6 | 240.3 | 245.0 | 244.1 | 239.1 | 233.7 | 221.2 | 220.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9.5 | 9.5 | 9.2 | 9.2 | 9.3 | 8.9 | 9.2 | 9.3 | 9.4 | 9.6 | 9.3 | 9.7 | 37.9 | 38.1 | 37.9 | 38.5 | 38.5 | 38.6 | ||||||||||||||||||||||
| Intangible Assets | 27.5 | 27.9 | 27.0 | 27.4 | 27.5 | 26.1 | 27.2 | 27.2 | 26.9 | 27.3 | 26.4 | 28.0 | 27.5 | 27.4 | 26.2 | 27.5 | 28.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 485.7 | 472.8 | 480.2 | 475.2 | 472.1 | 438.3 | 424.9 | 402.7 | 420.1 | 436.9 | 459.5 | 476.7 | 478.0 | 471.0 | 483.4 | 491.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 25.3 | 26.1 | 26.2 | 33.2 | 30.6 | 28.7 | 28.6 | 12.2 | 4.5 | 4.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 25.6 | 26.4 | 25.1 | 25.1 | 25.0 | 25.2 | 25.4 | 25.4 | 25.8 | 25.5 | 25.2 | 25.8 | 30.5 | 30.8 | 21.9 | 22.6 | 23.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,384.0 | 1,393.0 | 1,472.1 | 1,421.9 | 1,404.6 | 1,335.5 | 1,435.5 | 1,383.8 | 1,307.4 | 1,329.9 | 1,492.9 | 1,494.8 | 1,495.3 | 1,456.4 | 1,537.0 | 1,499.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 129.0 | 156.7 | 212.7 | 193.0 | 122.2 | 168.1 | 214.9 | 187.4 | 108.8 | 114.6 | 186.7 | 166.5 | 143.8 | 145.0 | 223.4 | 226.8 | 243.2 | 152.5 | 196.0 | 186.6 | 165.0 | 150.4 | 152.0 | 178.5 | 175.2 | 135.8 | 195.9 | 157.8 | 121.7 | 158.6 | 176.5 | 174.8 | 106.7 | 141.0 | 244.4 | 242.7 | 175.6 | 170.8 | 247.3 | 269.4 |
| Short Term Debt | 0.0 | 0.0 | 19.7 | 13.3 | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 115.8 | 119.2 | 120.2 | 123.1 | 127.0 | 124.0 | 123.4 | 122.5 | 125.5 | 129.2 | 134.9 | 137.4 | 131.8 | 134.5 | 136.3 | 135.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.6 | 16.9 | 60.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 324.9 | 376.3 | 436.0 | 414.4 | 330.9 | 379.8 | 422.1 | 395.7 | 308.2 | 319.5 | 397.2 | 382.6 | 351.6 | 360.8 | 445.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 45.3 | 3.4 | 69.8 | 57.7 | 113.7 | 0.0 | 100.1 | 77.8 | 59.4 | 34.7 | 128.2 | 131.5 | 118.2 | 44.9 | 85.9 | 48.9 | 14.7 | 15.7 | 15.6 | 20.0 | 44.2 | 33.0 | 32.9 | 186.0 | 198.9 | 14.4 | 62.4 | 60.2 | 59.8 | 56.8 | 72.5 | 81.7 | 104.0 | 86.6 | 221.4 | 188.8 | 136.4 | 73.7 | 214.1 | 125.0 |
| Operating Lease Liabilities Non-Current | 414.6 | 398.8 | 404.0 | 395.2 | 389.4 | 361.1 | 348.7 | 329.8 | 345.7 | 359.1 | 387.3 | 403.4 | 399.4 | 401.1 | 413.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 46.8 | 47.4 | 48.6 | 48.3 | 48.3 | 47.7 | 47.7 | 47.9 | 45.7 | 45.4 | 43.3 | 44.2 | 43.5 | 42.7 | 33.3 | 34.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 831.6 | 825.9 | 958.3 | 915.6 | 882.4 | 788.6 | 918.6 | 851.1 | 759.0 | 758.7 | 956.0 | 961.7 | 912.7 | 849.5 | 977.7 | 939.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 11.6 | 11.3 | 11.3 | 11.3 | 11.3 | 11.8 | 11.7 | 11.7 | 12.1 | 12.0 | 12.0 | 12.0 | 13.1 | 13.1 | 13.1 | 13.6 | 14.2 | 14.3 | 15.1 | 15.6 | 15.4 | 15.4 | 15.5 | 15.5 | 15.2 | 15.2 | 15.2 | 16.3 | 17.8 | 19.6 | 20.7 | 20.7 | 20.4 | 20.4 | 20.4 | 20.4 | 20.1 | 20.4 | 20.4 | 21.1 |
| Additional Paid In Capital | 346.4 | 343.9 | 340.7 | 337.6 | 334.7 | 331.8 | 328.8 | 325.8 | 322.3 | 319.1 | 316.2 | 313.0 | 308.8 | 305.3 | 301.7 | 298.0 | 294.6 | |||||||||||||||||||||||
| Retained Earnings | 248.9 | 265.8 | 218.3 | 213.0 | 232.0 | 265.9 | 232.0 | 251.4 | 271.6 | 296.8 | 269.6 | 263.1 | 318.5 | 346.9 | 307.9 | 307.9 | 348.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (37.4) | (36.9) | (39.5) | (38.4) | (38.7) | (45.4) | (38.5) | (39.2) | (40.6) | (39.6) | (43.8) | (38.0) | (40.7) | (41.2) | (46.3) | |||||||||||||||||||||||||
| Treasury Stock | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 552.4 | 567.0 | 513.8 | 506.4 | 522.2 | 547.0 | 516.9 | 532.6 | 548.5 | 571.2 | 537.0 | 533.0 | 582.6 | 607.0 | 559.3 | 560.5 | 600.3 | |||||||||||||||||||||||
| Total Equity | 552.4 | 567.0 | 513.8 | 506.4 | 522.2 | 547.0 | 516.9 | 532.6 | 548.5 | 571.2 | 537.0 | 533.0 | 582.6 | 607.0 | 559.3 | 560.5 | 600.3 | 602.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 45.3 | 3.4 | 89.5 | 71.0 | 121.0 | 0.0 | 100.1 | 77.8 | 59.4 | 34.7 | 128.2 | 131.5 | 118.2 | 44.9 | 89.4 | 48.9 | 14.7 | 15.7 | 15.6 | 20.0 | 44.2 | 33.0 | 32.9 | 210.9 | 222.7 | 14.4 | 79.5 | 75.1 | 73.7 | 65.7 | 81.8 | 83.3 | 105.7 | 88.4 | 223.6 | 190.9 | 138.0 | 82.9 | 226.2 | 135.6 |
| Net debt | 18.2 | (102.0) | 62.5 | 30.0 | 99.3 | (34.0) | 66.5 | 32.0 | 40.2 | - | - | - | - | - | - | - | (185.9) | (304.8) | (267.2) | |||||||||||||||||||||
| Working Capital | 270.9 | 242.2 | 253.2 | 231.5 | 302.4 | 229.0 | 237.6 | 211.1 | 199.9 | 187.8 | 241.5 | 242.3 | 247.3 | 211.9 | 236.5 | 251.8 | 260.7 | 278.1 | ||||||||||||||||||||||
| Book Value | 552.4 | 567.0 | 513.8 | 506.4 | 522.2 | 547.0 | 516.9 | 532.6 | 548.5 | 571.2 | 537.0 | 533.0 | 582.6 | 607.0 | 559.3 | 560.5 | 600.3 | 602.5 | ||||||||||||||||||||||
| Tangible Book Value | 515.4 | 529.7 | 477.6 | 469.8 | 485.4 | 512.0 | 480.5 | 496.2 | 512.1 | 534.4 | 501.2 | 495.4 | 517.2 | 541.4 | 495.2 | 494.5 | 533.6 | |||||||||||||||||||||||
| 85.5 |
| 91.6 |
| 117.5 |
| 130.1 |
| 62.6 |
| 58.5 |
| 49.4 |
| 32.3 |
| 36.2 |
| 45.0 |
| 43.1 |
| 64.6 |
| 60.2 |
| 64.6 |
| 57.2 |
| 67.2 |
| 73.9 |
| 83.6 |
| 63.9 |
| 61.5 |
| 65.1 |
| 69.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 725.6 |
| 709.8 |
| 744.4 |
| 753.9 |
| 722.4 |
| 667.6 |
| 584.0 |
| 777.7 |
| 735.0 |
| 508.2 |
| 600.8 |
| 574.3 |
| 601.0 |
| 731.0 |
| 843.1 |
| 774.4 |
| 706.5 |
| 693.1 |
| 875.3 |
| 836.6 |
| 739.7 |
| 717.0 |
| 870.7 |
| 821.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 451.6 |
| 436.5 |
| 437.0 |
| 428.0 |
| 421.8 |
| 413.0 |
| 406.9 |
| 571.7 |
| 553.5 |
| 544.7 |
| 533.1 |
| 521.4 |
| 515.4 |
| 527.7 |
| 219.4 |
| 216.3 |
| 207.5 |
| 202.7 |
| 208.8 |
| 207.8 |
| 210.8 |
| 220.5 |
| 227.1 |
| 238.3 |
| 261.3 |
| 261.9 |
| 271.3 |
| 277.4 |
| 285.9 |
| 287.3 |
| 296.1 |
| 382.6 |
| 378.5 |
| 362.3 |
| 342.6 |
| 330.6 |
| 321.8 |
| 321.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.9 |
| 38.8 |
| 38.9 |
| 38.6 |
| 38.1 |
| 37.9 |
| 37.5 |
| 122.2 |
| 92.2 |
| 87.1 |
| 93.5 |
| 93.1 |
| 92.4 |
| 92.6 |
| 96.1 |
| 100.3 |
| 93.4 |
| 276.2 |
| 272.9 |
| 271.2 |
| 269.1 |
| 277.0 |
| 29.9 |
| 30.6 |
| 31.1 |
| 31.1 |
| 30.9 |
| 29.7 |
| 30.0 |
| 29.1 |
| 36.4 |
| 30.6 |
| 29.6 |
| 31.2 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.8 |
| 3.1 |
| 509.0 |
| 543.8 |
| 573.8 |
| 610.2 |
| 639.6 |
| 621.7 |
| 640.1 |
| 670.3 |
| 692.5 |
| 735.0 |
| 750.9 |
| 754.5 |
| 769.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 12.8 |
| 12.4 |
| 14.6 |
| 19.5 |
| 25.2 |
| 23.2 |
| 24.0 |
| 21.3 |
| 25.0 |
| 23.1 |
| 24.8 |
| 25.1 |
| 41.5 |
| 11.9 |
| 15.3 |
| 13.4 |
| 14.6 |
| 27.0 |
| 22.3 |
| 21.6 |
| 21.9 |
| 21.6 |
| 20.7 |
| 21.0 |
| 21.2 |
| 19.4 |
| 20.9 |
| 24.6 |
| 24.9 |
| 25.1 |
| 26.4 |
| 27.7 |
| 25.1 |
| 24.8 |
| 24.6 |
| 22.4 |
| 22.2 |
| 22.4 |
| 22.1 |
| 21.8 |
| 43.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,548.4 |
| 1,562.1 |
| 1,616.8 |
| 1,658.6 |
| 1,662.4 |
| 1,587.4 |
| 1,536.5 |
| 1,770.0 |
| 1,755.1 |
| 1,680.5 |
| 1,785.5 |
| 1,755.5 |
| 1,816.1 |
| 1,181.1 |
| 1,430.7 |
| 1,367.8 |
| 1,317.4 |
| 1,315.4 |
| 1,498.5 |
| 1,597.5 |
| 1,479.4 |
| 1,441.0 |
| 1,584.4 |
| 1,578.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 24.9 |
| 23.7 |
| - |
| 17.1 |
| 14.9 |
| 13.9 |
| 9.0 |
| 9.3 |
| 1.6 |
| 1.7 |
| 1.8 |
| 2.2 |
| 2.1 |
| 1.6 |
| 9.2 |
| 12.2 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.8 |
| - |
| 5.1 |
| 3.6 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.8 |
| 145.1 |
| 144.5 |
| 156.6 |
| 158.3 |
| 173.5 |
| 196.6 |
| 199.4 |
| 164.7 |
| 142.7 |
| 145.8 |
| 141.2 |
| 138.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 12.2 |
| 10.9 |
| 31.6 |
| 31.5 |
| 32.6 |
| 31.7 |
| 43.2 |
| 28.7 |
| 26.3 |
| 21.1 |
| 20.6 |
| 17.8 |
| 20.3 |
| 19.8 |
| 31.1 |
| 23.4 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 442.6 |
| 464.9 |
| 431.7 |
| 474.0 |
| 477.6 |
| 435.9 |
| 402.9 |
| 432.6 |
| 490.8 |
| 430.0 |
| 361.9 |
| 448.5 |
| 401.5 |
| 363.9 |
| 276.2 |
| 372.3 |
| 318.1 |
| 241.0 |
| 255.1 |
| 379.5 |
| 351.0 |
| 292.7 |
| 309.4 |
| 372.3 |
| 407.7 |
| 413.4 |
| 430.6 |
| 471.9 |
| 490.3 |
| 524.9 |
| 555.2 |
| 527.5 |
| 560.1 |
| 593.7 |
| 615.4 |
| 647.9 |
| 663.2 |
| 671.0 |
| 690.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.9 |
| 40.3 |
| 44.4 |
| 48.1 |
| 48.1 |
| 57.1 |
| 41.0 |
| 38.6 |
| 34.9 |
| 35.2 |
| 36.1 |
| 36.3 |
| 37.2 |
| 108.7 |
| 117.8 |
| 117.3 |
| 117.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 948.1 |
| 959.6 |
| 1,024.4 |
| 1,070.5 |
| 1,083.4 |
| 1,020.6 |
| 1,066.5 |
| 1,309.2 |
| 1,279.2 |
| 1,061.1 |
| 1,212.0 |
| 1,170.9 |
| 1,153.1 |
| 443.5 |
| 589.0 |
| 543.6 |
| 488.6 |
| 484.6 |
| 744.1 |
| 680.6 |
| 566.5 |
| 518.5 |
| 718.6 |
| 691.7 |
| 291.4 |
| 288.8 |
| 286.3 |
| 284.4 |
| 282.3 |
| 280.3 |
| 278.3 |
| 276.3 |
| 274.1 |
| 271.5 |
| 268.9 |
| 266.5 |
| 264.1 |
| 260.7 |
| 257.3 |
| 254.2 |
| 250.9 |
| 247.5 |
| 244.1 |
| 241.0 |
| 237.7 |
| 234.2 |
| 230.4 |
| 350.2 |
| 339.4 |
| 336.7 |
| 329.8 |
| 320.9 |
| 231.0 |
| 223.5 |
| 243.8 |
| 378.6 |
| 343.2 |
| 364.4 |
| 432.5 |
| 508.6 |
| 617.9 |
| 603.5 |
| 606.0 |
| 603.9 |
| 545.6 |
| 710.4 |
| 716.1 |
| 731.1 |
| 684.6 |
| 697.8 |
| (41.9) |
| (40.2) |
| (36.4) |
| (33.9) |
| (33.4) |
| (33.6) |
| (35.1) |
| (40.0) |
| (39.6) |
| (42.6) |
| (31.7) |
| (39.6) |
| (48.2) |
| (37.0) |
| (37.9) |
| (43.1) |
| (42.7) |
| (36.9) |
| (29.2) |
| (44.0) |
| (42.8) |
| (48.9) |
| (51.3) |
| (58.3) |
| (47.1) |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.3 |
| 2.2 |
| 1.9 |
| 1.5 |
| 1.7 |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.6 |
| 602.5 |
| 592.4 |
| 588.1 |
| 579.0 |
| 566.8 |
| 470.0 |
| 460.9 |
| 475.8 |
| 619.3 |
| 573.4 |
| 584.6 |
| 662.9 |
| 737.6 |
| 839.5 |
| 822.0 |
| 826.9 |
| 829.2 |
| 752.7 |
| 915.3 |
| 911.5 |
| 921.1 |
| 864.1 |
| 885.4 |
| 592.4 |
| 588.1 |
| 579.0 |
| 566.8 |
| 470.0 |
| 460.9 |
| 475.8 |
| 619.3 |
| 573.4 |
| 584.6 |
| 662.9 |
| 737.6 |
| 841.8 |
| 824.2 |
| 828.8 |
| 830.7 |
| 754.4 |
| 916.9 |
| 912.9 |
| 922.5 |
| 865.7 |
| 886.9 |
| (284.0) |
| (213.9) |
| (182.1) |
| (82.2) |
| (88.2) |
| (15.9) |
| (67.0) |
| 23.7 |
| 17.2 |
| (83.0) |
| (101.6) |
| 28.4 |
| 33.6 |
| 74.8 |
| 48.4 |
| 172.8 |
| 147.4 |
| 94.6 |
| 34.6 |
| 195.7 |
| 94.1 |
| 270.4 |
| 276.4 |
| 286.5 |
| 264.7 |
| 151.3 |
| 286.8 |
| 305.0 |
| 146.2 |
| 152.3 |
| 172.9 |
| 237.2 |
| 454.8 |
| 470.8 |
| 456.2 |
| 465.5 |
| 438.0 |
| 495.8 |
| 485.6 |
| 447.0 |
| 407.6 |
| 498.4 |
| 413.3 |
| 592.4 |
| 588.1 |
| 579.0 |
| 566.8 |
| 470.0 |
| 460.9 |
| 475.8 |
| 619.3 |
| 573.4 |
| 584.6 |
| 662.9 |
| 737.6 |
| 839.5 |
| 822.0 |
| 826.9 |
| 829.2 |
| 752.7 |
| 915.3 |
| 911.5 |
| 921.1 |
| 864.1 |
| 885.4 |
| 534.1 |
| 523.0 |
| 518.2 |
| 509.0 |
| 497.3 |
| 402.2 |
| 392.9 |
| 409.2 |
| 460.8 |
| 450.6 |
| 467.9 |
| 538.3 |
| 643.5 |
| 746.1 |
| 728.2 |
| 729.6 |
| 727.1 |
| 657.4 |
| 637.0 |
| 636.4 |
| 647.4 |
| 592.2 |
| 605.2 |