| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 245.4 | 306.8 | 178.8 | 259.5 | 192.3 | 137.3 | 169.4 | 139.6 | 115.1 | 160.7 | 192.5 | 179.1 | 228.9 | 141.6 | 156.7 | 133.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 245.4 | 306.8 | 178.8 | 259.5 | 192.3 | 137.3 | 169.4 | 139.6 | 115.1 | 160.7 | 192.5 | 179.1 | 228.9 | 141.6 | 156.7 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 216.9 | 202.7 | 206.6 | 159.4 | 127.6 | 165.2 | 185.0 | 152.7 | 157.1 | 145.8 | 164.6 | 170.1 | 135.5 | 118.6 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 306.4 | 365.1 | 317.2 | 293.0 | 322.6 | 270.3 | 194.3 | 176.9 | 187.0 | 211.1 | 197.7 | 183.8 | 117.2 | 80.0 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 841.8 | 837.2 | 959.2 | 869.1 | 817.3 | 832.4 | 933.2 | 807.5 | 786.5 | 731.8 | 701.9 | 632.7 | 510.5 | 444.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 51.1 | 67.0 | 73.4 | 58.4 | 50.3 | 50.7 | 63.4 | 43.0 | 39.7 | 48.4 | 53.6 | 49.9 | 35.4 | 25.8 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,219.6 | 921.2 | 797.6 | 559.4 | 690.6 | 305.5 | 322.5 | 253.6 | 364.5 | 406.4 | 392.1 | 456.9 | 2.9 | 4.5 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 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 | 0.3 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,224.6 | 1,224.8 | 807.8 | 773.6 | 707.6 | 382.5 | 350.1 | 314.6 | 408.0 | 427.9 | 437.7 | 480.1 | 3.8 | 20.5 | - | - |
| (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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 245.4 | 363.4 | 296.4 | 292.9 | 306.8 | 320.8 | 299.3 | 344.4 | 178.8 | 194.0 | 351.0 | 259.5 | 224.0 | 214.9 | 192.3 | |||||||||||||||||||||||||
| 133.6 |
| - |
| Prepaid Expenses | 66.2 | 60.4 | 66.3 | 44.1 | 51.1 | 30.8 | 27.4 | 40.9 | 28.8 | 40.1 | 54.1 | 50.2 | 36.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 834.9 | 935.0 | 768.9 | 756.0 | 693.5 | 603.6 | 576.1 | 510.0 | 488.1 | 557.7 | 623.0 | 597.0 | 527.1 | 385.9 | - | - |
| - |
| - |
| Accumulated Depreciation | 536.1 | 553.1 | 647.8 | 610.7 | 599.7 | 579.0 | 589.2 | 483.6 | 448.8 | 409.8 | 430.4 | 375.8 | 348.9 | 289.8 | - | - |
| Property,Plant & Equipment Net | 305.8 | 284.1 | 311.4 | 258.5 | 217.6 | 253.4 | 344.0 | 323.9 | 337.6 | 321.9 | 271.4 | 257.0 | 161.7 | 154.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 656.4 | 604.3 | 565.1 | 467.3 | 466.4 | 210.7 | 210.8 | 210.8 | 267.8 | 334.3 | 336.8 | 330.5 | 115.1 | 110.0 | - | - |
| Intangible Assets | 447.7 | 455.7 | 406.1 | 310.3 | 365.5 | 133.1 | 127.7 | 177.5 | 204.5 | 244.6 | 271.2 | 264.4 | 96.5 | 100.1 | - | - |
| Operating Lease Right Of Use Assets | 39.6 | 47.5 | 55.3 | 52.7 | 59.9 | 52.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.5 | 7.8 | 7.7 | 4.5 | 6.0 | 3.9 | 4.4 | 4.0 | 7.1 | 15.6 | 1.2 | 1.8 | 0.0 | 0.9 | - | - |
| Other Non-Current Assets | 141.7 | 164.1 | 136.4 | 63.2 | 70.9 | 62.4 | 11.8 | 12.4 | 14.1 | 11.3 | 10.7 | 11.3 | 10.7 | 9.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,395.9 | 2,450.9 | 2,195.6 | 1,859.7 | 1,819.9 | 1,267.1 | 1,274.8 | 1,238.7 | 1,319.1 | 1,485.4 | 1,514.2 | 1,461.9 | 911.1 | 764.3 | - | - |
| - |
| Short Term Debt | 5.0 | 303.6 | 10.2 | 214.1 | 17.0 | 77.0 | 27.7 | 61.0 | 43.5 | 21.5 | 45.6 | 23.2 | 0.9 | 16.1 | - | - |
| Deferred Revenue Current | 42.3 | 43.3 | 31.2 | 26.8 | 26.3 | 28.8 | 27.3 | 26.5 | 27.1 | 22.4 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.2 | 8.1 | 8.1 | 7.2 | 7.7 | 7.3 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 68.2 | 59.4 | 80.7 | 48.5 | 47.6 | 49.5 | 53.2 | 43.5 | 35.8 | 51.1 | 54.9 | 45.7 | 29.5 | 39.0 | - | - |
| Other Current Liabilities | 158.3 | 148.1 | 136.1 | 121.2 | 138.6 | 97.6 | 91.5 | 63.7 | 66.6 | 67.6 | 59.7 | 57.4 | 56.9 | 49.0 | - | - |
| Total Current Liabilities | 282.6 | 578.1 | 300.4 | 442.3 | 253.5 | 274.8 | 235.8 | 211.2 | 185.6 | 188.7 | 216.9 | 180.1 | 130.7 | 135.1 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 40.9 | 50.5 | 58.0 | 55.7 | 63.0 | 52.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 38.0 | 62.6 | 62.6 | 28.7 | 43.8 | 10.6 | 19.9 | 12.1 | 21.4 | 32.5 | 29.7 | 29.6 | 23.3 | 15.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 59.4 | 68.2 | 75.0 | 79.9 | 100.3 | 89.1 | 28.8 | 22.2 | 26.1 | 31.7 | 37.6 | 26.1 | 21.6 | 12.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,599.6 | 1,630.1 | 1,235.6 | 1,110.3 | 1,088.3 | 680.0 | 606.9 | 499.1 | 597.6 | 659.3 | 676.3 | 692.7 | 178.5 | 171.2 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 279.3 | 352.2 | 360.5 | 202.4 | 158.0 | 78.5 | 161.4 | 289.9 | 316.2 | 420.4 | 433.3 | 398.2 | 400.8 | 334.6 | - | - |
| Accumulated Other Comprehensive Income | (37.6) | (55.1) | (35.6) | (26.0) | (29.5) | (45.1) | (30.4) | (32.9) | (35.0) | (21.7) | 1.4 | 5.4 | 9.1 | 5.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 796.3 | 820.8 | 960.0 | 749.4 | 731.7 | 587.1 | 667.9 | 739.6 | 721.6 | 826.1 | 837.9 | 769.2 | 732.6 | 593.1 | 539.9 | 494.2 |
| Total Equity | 796.3 | 820.8 | 960.0 | 749.4 | 731.7 | 587.1 | 667.9 | 739.6 | 721.6 | 826.1 | 837.9 | 769.2 | 732.6 | 593.1 | 539.9 | 494.2 |
| Net debt | 979.1 | 918.0 | 629.0 | 514.1 | 515.3 | 245.2 | 180.8 | 175.1 | 292.9 | 267.2 | 245.2 | 301.0 | (225.1) | (121.0) | - | - |
| Working Capital | 552.3 | 356.9 | 468.5 | 313.8 | 440.1 | 328.8 | 340.4 | 298.9 | 302.5 | 369.0 | 406.0 | 416.9 | 396.4 | 250.9 | - | - |
| Book Value | 796.3 | 820.8 | 960.0 | 749.4 | 731.7 | 587.1 | 667.9 | 739.6 | 721.6 | 826.1 | 837.9 | 769.2 | 732.6 | 593.1 | 539.9 | 494.2 |
| Tangible Book Value | (307.7) | (239.2) | (11.2) | (28.1) | (100.3) | 243.4 | 329.4 | 351.2 | 249.3 | 247.2 | 230.0 | 174.3 | 521.0 | 383.1 | - | - |
| 192.4 |
| 173.5 |
| 189.0 |
| 279.2 |
| 275.7 |
| 137.3 |
| 126.4 |
| 112.0 |
| 190.2 |
| 169.4 |
| 154.9 |
| 199.8 |
| 192.1 |
| 180.2 |
| 251.6 |
| 203.6 |
| 115.1 |
| 129.6 |
| 118.2 |
| 105.2 |
| 100.2 |
| 112.2 |
| 160.7 |
| 125.2 |
| 130.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 245.4 | 363.4 | 296.4 | 292.9 | 306.8 | 320.8 | 299.3 | 344.4 | 178.8 | 194.0 | 351.0 | 259.5 | 224.0 | 214.9 | 192.3 | 192.4 | 173.5 | 189.0 | 279.2 | 275.7 | 137.3 | 126.4 | 112.0 | 190.2 | 169.4 | 154.9 | 199.8 | 192.1 | 180.2 | 251.6 | 203.6 | 115.1 | 129.6 | 118.2 | 105.2 | 100.2 | 112.2 | 160.7 | 125.2 | 130.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 216.9 | 195.7 | 207.1 | 200.8 | 202.7 | 211.9 | 213.5 | 201.5 | 206.6 | 211.6 | 174.2 | 159.4 | 181.1 | 146.5 | 127.6 | 141.3 | 132.9 | 146.9 | 141.5 | 141.1 | 165.2 | 170.8 | 176.5 | 163.3 | 185.0 | 167.6 | 161.6 | 151.3 | 151.2 | 146.7 | 143.7 | 157.1 | 150.6 | 149.7 | 148.8 | 145.4 | 139.1 | 145.8 | 143.6 | 151.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 306.4 | 321.2 | 336.2 | 360.5 | 365.1 | 359.6 | 382.1 | 373.8 | 317.2 | 304.0 | 285.8 | 293.0 | 255.8 | 277.9 | 322.6 | 322.7 | 326.5 | 299.7 | 305.2 | 294.5 | 270.3 | 254.2 | 244.5 | 222.0 | 194.3 | 168.9 | 163.6 | 175.3 | 160.8 | 158.8 | 168.6 | 187.0 | 188.5 | 189.4 | 203.9 | 207.6 | 211.1 | 211.1 | 212.5 | 209.4 |
| Prepaid Expenses | 66.2 | 63.4 | 60.0 | 59.0 | 60.4 | 113.5 | 61.0 | 58.9 | 66.3 | 55.4 | 54.7 | 44.1 | 45.5 | 48.5 | 51.1 | 42.9 | 51.5 | 32.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 834.9 | 943.7 | 899.7 | 913.2 | 935.0 | 1,005.9 | 955.9 | 978.6 | 768.9 | 765.0 | 865.7 | 756.0 | 706.3 | 687.8 | 693.5 | 699.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 841.8 | 836.8 | 815.3 | 795.1 | 837.2 | 867.5 | 939.1 | 949.0 | 959.2 | 979.3 | 950.0 | 869.1 | - | - | 817.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 786.5 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 536.1 | 539.6 | 522.8 | 508.2 | 553.1 | 581.4 | 638.6 | 646.6 | 647.8 | 660.6 | 642.2 | 610.7 | - | - | 599.7 | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 305.8 | 297.2 | 292.5 | 286.9 | 284.1 | 286.1 | 300.5 | 302.5 | 311.4 | 318.7 | 307.8 | 258.5 | 313.1 | 288.3 | 217.6 | 223.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 656.4 | 606.8 | 606.1 | 607.3 | 604.3 | 605.3 | 616.2 | 613.3 | 565.1 | 555.0 | 465.4 | 467.3 | 466.1 | 466.1 | 466.4 | 468.6 | 466.3 | 215.5 | ||||||||||||||||||||||
| Intangible Assets | 447.7 | 419.7 | 428.4 | 450.6 | 455.7 | 465.6 | 487.8 | 494.9 | 406.1 | 429.3 | 250.5 | 310.3 | 284.4 | 302.7 | 365.5 | 337.2 | 353.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 39.6 | - | - | - | - | - | - | - | - | - | - | 52.7 | - | - | 59.9 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.5 | 7.3 | 7.6 | 7.8 | 7.8 | 8.0 | 9.1 | 9.4 | 7.7 | 5.1 | 4.7 | 4.5 | 4.8 | 4.6 | 6.0 | 6.1 | 6.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 141.7 | 216.1 | 208.0 | 196.3 | 164.1 | 160.4 | 155.8 | 142.3 | 136.4 | 127.4 | 117.1 | 63.2 | 103.3 | 71.0 | 70.9 | 66.6 | 68.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,395.9 | 2,490.9 | 2,442.2 | 2,462.1 | 2,450.9 | 2,531.3 | 2,525.2 | 2,541.0 | 2,195.6 | 2,200.4 | 2,011.3 | 1,859.7 | 1,878.1 | 1,820.5 | 1,819.9 | 1,801.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 51.1 | 48.7 | 61.7 | 46.0 | 67.0 | 63.0 | 69.2 | 76.9 | 73.4 | 56.8 | 80.2 | 58.4 | 63.8 | 57.9 | 50.3 | 45.0 | 49.1 | 43.0 | 49.1 | 48.5 | 50.7 | 52.3 | 57.4 | 60.8 | 63.4 | 62.6 | 57.9 | 65.4 | 55.3 | 41.5 | 41.8 | 39.7 | 48.8 | 36.8 | 39.6 | 42.1 | 42.2 | 48.4 | 46.8 | 44.2 |
| Short Term Debt | 5.0 | 304.7 | 304.3 | 303.9 | 303.6 | 5.1 | 5.4 | 5.1 | 10.2 | 13.7 | 13.6 | 214.1 | 9.9 | 6.9 | 17.0 | 82.7 | 17.0 | 17.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 42.3 | - | - | - | - | - | - | - | - | - | - | 26.8 | - | - | 26.3 | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.2 | - | - | - | - | - | - | - | - | - | - | 7.2 | - | - | 7.7 | - | ||||||||||||||||||||||||
| Accrued Expenses | 68.2 | 52.1 | 48.3 | 35.8 | 59.4 | 45.9 | 49.3 | 40.8 | 80.7 | 58.8 | 45.6 | 48.5 | 52.2 | 30.4 | 47.6 | 41.1 | 34.4 | 35.1 | ||||||||||||||||||||||
| Other Current Liabilities | 158.3 | 134.3 | 134.0 | 145.6 | 148.1 | 139.2 | 150.0 | 137.3 | 136.1 | 132.4 | 124.9 | 121.2 | 101.0 | 85.3 | 138.6 | 119.7 | 127.8 | |||||||||||||||||||||||
| Total Current Liabilities | 282.6 | 539.9 | 548.3 | 531.4 | 578.1 | 253.2 | 273.9 | 260.1 | 300.4 | 261.8 | 264.2 | 442.3 | 226.9 | 180.5 | 253.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,219.6 | 920.0 | 920.4 | 920.8 | 921.2 | 1,219.8 | 1,219.5 | 1,218.5 | 797.6 | 856.8 | 748.7 | 559.4 | 756.8 | 763.1 | 690.6 | 698.0 | 767.3 | 292.7 | 297.0 | 296.9 | 305.5 | 309.7 | 314.0 | 318.1 | 322.5 | 326.6 | 331.0 | 330.8 | 59.4 | 118.7 | 178.0 | 364.5 | 270.0 | 352.9 | 380.8 | 387.7 | 399.5 | 406.4 | 421.0 | 428.3 |
| Operating Lease Liabilities Non-Current | 40.9 | - | - | - | - | - | - | - | - | - | - | 55.7 | - | - | 63.0 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 38.0 | 56.0 | 58.2 | 59.5 | 62.6 | 61.5 | 62.9 | 64.8 | 62.6 | 62.2 | 34.8 | 28.7 | 40.2 | 32.6 | 43.8 | 24.6 | 24.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 59.4 | 63.6 | 66.1 | 68.1 | 68.2 | 90.0 | 90.0 | 92.3 | 75.0 | 76.3 | 69.9 | 79.9 | 78.2 | 73.9 | 100.3 | 91.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,599.6 | 1,579.4 | 1,593.0 | 1,579.8 | 1,630.1 | 1,624.4 | 1,646.4 | 1,635.6 | 1,235.6 | 1,257.1 | 1,117.6 | 1,110.3 | 1,102.1 | 1,050.1 | 1,088.3 | 1,102.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 279.3 | 381.1 | 336.3 | 356.0 | 352.2 | 392.2 | 368.5 | 386.6 | 360.5 | 340.1 | 308.9 | 202.4 | 223.8 | 222.3 | 158.0 | 169.4 | 154.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (37.6) | (34.6) | (40.5) | (36.2) | (55.1) | (55.5) | (34.6) | (42.7) | (35.6) | (24.4) | (32.7) | (26.0) | (35.8) | (32.7) | (29.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 796.3 | 911.5 | 849.2 | 882.3 | 820.8 | 906.9 | 878.9 | 905.4 | 960.0 | 943.3 | 893.7 | 749.4 | 776.0 | 770.4 | 731.7 | 698.5 | 677.1 | |||||||||||||||||||||||
| Total Equity | 796.3 | 911.5 | 849.2 | 882.3 | 820.8 | 906.9 | 878.9 | 905.4 | 960.0 | 943.3 | 893.7 | 749.4 | 776.0 | 770.4 | 731.7 | 698.5 | 677.1 | 719.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,224.6 | 1,224.7 | 1,224.7 | 1,224.8 | 1,224.8 | 1,224.8 | 1,225.0 | 1,223.6 | 807.8 | 870.6 | 762.2 | 773.6 | 766.8 | 770.0 | 707.6 | 780.8 | 784.4 | 309.8 | 464.0 | 528.3 | 382.5 | 371.7 | 370.9 | 435.7 | 350.1 | 343.8 | 343.7 | 347.9 | 253.7 | 270.2 | 286.6 | 408.0 | 336.3 | 399.7 | 427.1 | 434.3 | 431.8 | 427.9 | 428.8 | 429.9 |
| Net debt | 979.1 | 861.4 | 928.3 | 931.9 | 918.0 | 904.0 | 925.7 | 879.2 | 629.0 | 676.6 | 411.2 | 514.1 | 542.8 | 555.0 | 515.3 | 588.4 | 610.9 | 120.8 | ||||||||||||||||||||||
| Working Capital | 552.3 | 403.8 | 351.4 | 381.8 | 356.9 | 752.6 | 682.0 | 718.5 | 468.5 | 503.2 | 601.5 | 313.8 | 479.4 | 507.3 | 440.1 | 410.8 | 456.0 | 474.0 | ||||||||||||||||||||||
| Book Value | 796.3 | 911.5 | 849.2 | 882.3 | 820.8 | 906.9 | 878.9 | 905.4 | 960.0 | 943.3 | 893.7 | 749.4 | 776.0 | 770.4 | 731.7 | 698.5 | 677.1 | 719.2 | ||||||||||||||||||||||
| Tangible Book Value | (307.7) | (115.1) | (185.3) | (175.6) | (239.2) | (164.0) | (225.1) | (202.9) | (11.2) | (41.0) | 177.8 | (28.1) | 25.5 | 1.6 | (100.3) | (107.3) | (142.9) | |||||||||||||||||||||||
| 34.4 |
| 48.1 |
| 30.8 |
| 31.2 |
| 34.7 |
| 39.8 |
| 27.4 |
| 24.4 |
| 27.9 |
| 32.2 |
| 29.0 |
| 32.6 |
| 37.5 |
| 28.8 |
| 27.9 |
| 32.2 |
| 31.6 |
| 35.4 |
| 33.2 |
| 40.1 |
| 52.3 |
| 52.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 684.4 |
| 668.3 |
| 760.3 |
| 759.4 |
| 603.6 |
| 582.6 |
| 567.8 |
| 615.3 |
| 576.1 |
| 515.9 |
| 552.8 |
| 551.0 |
| 521.2 |
| 589.7 |
| 553.4 |
| 488.1 |
| 496.6 |
| 489.6 |
| 501.4 |
| 500.7 |
| 508.4 |
| 570.3 |
| 549.8 |
| 557.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 448.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.8 |
| 240.0 |
| 240.4 |
| 243.0 |
| 253.4 |
| 268.1 |
| 264.2 |
| 276.7 |
| 344.0 |
| 351.1 |
| 344.6 |
| 315.9 |
| 332.2 |
| 330.0 |
| 320.2 |
| 337.6 |
| 336.0 |
| 339.7 |
| 332.8 |
| 328.2 |
| 328.9 |
| 321.9 |
| 323.5 |
| 312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.6 |
| 217.3 |
| 210.7 |
| 211.1 |
| 211.0 |
| 211.1 |
| 210.8 |
| 210.7 |
| 210.8 |
| 210.9 |
| 211.4 |
| 211.1 |
| 211.1 |
| 267.8 |
| 267.3 |
| 268.6 |
| 266.9 |
| 333.6 |
| 334.2 |
| 334.3 |
| 335.0 |
| 336.3 |
| 119.7 |
| 127.2 |
| 137.5 |
| 133.1 |
| 107.3 |
| 113.5 |
| 120.3 |
| 127.7 |
| 134.7 |
| 141.5 |
| 148.7 |
| 156.6 |
| 163.9 |
| 169.4 |
| 204.5 |
| 185.4 |
| 198.1 |
| 214.8 |
| 237.7 |
| 241.9 |
| 244.6 |
| 251.2 |
| 257.5 |
| - |
| - |
| - |
| - |
| - |
| 54.2 |
| 19.4 |
| 21.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.3 |
| 4.1 |
| 3.9 |
| 4.4 |
| 4.3 |
| 4.6 |
| 4.4 |
| 3.7 |
| 3.8 |
| 3.8 |
| 4.0 |
| 4.5 |
| 4.5 |
| 7.1 |
| 7.6 |
| 7.6 |
| 5.3 |
| 3.1 |
| 3.1 |
| 3.0 |
| 1.0 |
| 1.1 |
| 69.9 |
| 71.4 |
| 71.9 |
| 62.4 |
| 64.3 |
| 29.6 |
| 31.5 |
| 11.8 |
| 11.5 |
| 12.3 |
| 10.9 |
| 12.1 |
| 12.4 |
| 12.6 |
| 14.1 |
| 13.6 |
| 13.8 |
| 15.2 |
| 15.7 |
| 11.0 |
| 11.3 |
| 13.6 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,794.2 |
| 1,318.1 |
| 1,418.2 |
| 1,433.2 |
| 1,267.1 |
| 1,237.7 |
| 1,190.5 |
| 1,259.6 |
| 1,274.8 |
| 1,227.6 |
| 1,265.7 |
| 1,241.2 |
| 1,237.3 |
| 1,311.7 |
| 1,271.2 |
| 1,319.1 |
| 1,306.4 |
| 1,317.4 |
| 1,336.4 |
| 1,418.9 |
| 1,427.4 |
| 1,485.4 |
| 1,474.1 |
| 1,474.5 |
| 167.0 |
| 231.4 |
| 77.0 |
| 62.0 |
| 56.9 |
| 117.5 |
| 27.7 |
| 17.2 |
| 12.7 |
| 17.0 |
| 194.3 |
| 151.5 |
| 108.6 |
| 43.5 |
| 66.3 |
| 46.8 |
| 46.3 |
| 46.6 |
| 32.4 |
| 21.5 |
| 7.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.0 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.2 |
| 36.4 |
| 49.5 |
| 44.4 |
| 38.8 |
| 31.4 |
| 53.2 |
| 51.8 |
| 49.1 |
| 45.8 |
| 69.5 |
| 63.1 |
| 37.4 |
| 35.8 |
| 41.6 |
| 44.3 |
| 38.2 |
| 42.9 |
| 40.1 |
| 51.1 |
| 48.0 |
| 55.8 |
| 99.2 |
| 93.3 |
| 91.6 |
| 97.6 |
| 98.0 |
| 86.8 |
| 84.0 |
| 91.5 |
| 79.7 |
| 69.5 |
| 65.7 |
| 65.7 |
| 68.2 |
| 67.3 |
| 66.6 |
| 59.5 |
| 71.0 |
| 49.4 |
| 54.4 |
| 52.3 |
| 64.2 |
| 59.0 |
| 60.0 |
| 288.5 |
| 228.3 |
| 194.4 |
| 338.6 |
| 407.8 |
| 274.8 |
| 256.7 |
| 240.1 |
| 293.7 |
| 235.8 |
| 211.3 |
| 189.2 |
| 194.0 |
| 384.7 |
| 324.2 |
| 255.0 |
| 185.6 |
| 216.2 |
| 199.0 |
| 175.3 |
| 188.1 |
| 169.8 |
| 189.1 |
| 164.3 |
| 165.1 |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| 14.1 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| 10.5 |
| 13.1 |
| 10.6 |
| 14.6 |
| 11.7 |
| 14.0 |
| 19.9 |
| 18.4 |
| 13.2 |
| 10.6 |
| 6.5 |
| 6.4 |
| 13.4 |
| 21.4 |
| 24.5 |
| 21.4 |
| 33.5 |
| 34.8 |
| 34.4 |
| 32.1 |
| 25.9 |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.1 |
| 102.0 |
| 104.2 |
| 106.8 |
| 89.1 |
| 82.2 |
| 41.1 |
| 42.8 |
| 28.8 |
| 28.2 |
| 31.0 |
| 31.7 |
| 34.3 |
| 39.6 |
| 23.5 |
| 26.1 |
| 24.8 |
| 28.5 |
| 27.2 |
| 31.5 |
| 32.2 |
| 31.7 |
| 29.0 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,117.1 |
| 598.9 |
| 750.3 |
| 824.6 |
| 680.0 |
| 663.2 |
| 606.8 |
| 668.6 |
| 606.9 |
| 636.7 |
| 564.4 |
| 567.1 |
| 484.9 |
| 488.9 |
| 469.9 |
| 597.6 |
| 535.5 |
| 601.8 |
| 616.9 |
| 642.1 |
| 635.8 |
| 659.3 |
| 640.2 |
| 653.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.0 |
| 137.1 |
| 89.0 |
| 78.5 |
| 69.9 |
| 85.6 |
| 99.4 |
| 161.4 |
| 140.6 |
| 194.4 |
| 189.9 |
| 266.9 |
| 323.6 |
| 330.2 |
| 316.2 |
| 341.1 |
| 305.8 |
| 324.9 |
| 384.4 |
| 387.3 |
| 420.4 |
| 423.6 |
| 411.2 |
| (29.5) |
| (29.1) |
| (29.9) |
| (38.5) |
| (43.7) |
| (45.1) |
| (33.7) |
| (36.1) |
| (34.0) |
| (30.4) |
| (29.1) |
| (24.0) |
| (23.7) |
| (19.0) |
| (27.2) |
| (27.4) |
| (35.0) |
| (39.0) |
| (35.9) |
| (41.3) |
| (38.5) |
| (24.1) |
| (21.7) |
| (7.6) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 719.2 |
| 667.9 |
| 608.6 |
| 587.1 |
| 574.6 |
| 583.8 |
| 591.0 |
| 667.9 |
| 591.0 |
| 701.3 |
| 674.1 |
| 752.4 |
| 822.8 |
| 801.3 |
| 721.6 |
| 770.9 |
| 715.6 |
| 719.6 |
| 776.9 |
| 791.6 |
| 826.1 |
| 833.9 |
| 820.7 |
| 667.9 |
| 608.6 |
| 587.1 |
| 574.6 |
| 583.8 |
| 591.0 |
| 667.9 |
| 591.0 |
| 701.3 |
| 674.1 |
| 752.4 |
| 822.8 |
| 801.3 |
| 721.6 |
| 770.9 |
| 715.6 |
| 719.6 |
| 776.9 |
| 791.6 |
| 826.1 |
| 833.9 |
| 820.7 |
| 184.8 |
| 252.5 |
| 245.2 |
| 245.3 |
| 258.9 |
| 245.5 |
| 180.8 |
| 188.9 |
| 143.9 |
| 155.8 |
| 73.5 |
| 18.6 |
| 83.0 |
| 292.9 |
| 206.6 |
| 281.5 |
| 321.9 |
| 334.1 |
| 319.6 |
| 267.2 |
| 303.6 |
| 299.9 |
| 421.7 |
| 351.6 |
| 328.8 |
| 325.9 |
| 327.7 |
| 321.6 |
| 340.4 |
| 304.6 |
| 363.6 |
| 357.0 |
| 136.5 |
| 265.5 |
| 298.4 |
| 302.5 |
| 280.3 |
| 290.6 |
| 326.0 |
| 312.6 |
| 338.6 |
| 381.2 |
| 385.5 |
| 391.9 |
| 667.9 |
| 608.6 |
| 587.1 |
| 574.6 |
| 583.8 |
| 591.0 |
| 667.9 |
| 591.0 |
| 701.3 |
| 674.1 |
| 752.4 |
| 822.8 |
| 801.3 |
| 721.6 |
| 770.9 |
| 715.6 |
| 719.6 |
| 776.9 |
| 791.6 |
| 826.1 |
| 833.9 |
| 820.7 |
| 383.9 |
| 326.1 |
| 253.8 |
| 243.4 |
| 256.2 |
| 259.2 |
| 259.5 |
| 329.4 |
| 245.5 |
| 349.0 |
| 314.4 |
| 384.4 |
| 447.8 |
| 420.7 |
| 249.3 |
| 318.2 |
| 248.9 |
| 237.8 |
| 205.6 |
| 215.6 |
| 247.2 |
| 247.7 |
| 226.9 |