| (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 | 18.9 | 18.9 | 18.5 | 29.1 | 33.4 | 45.1 | 24.5 | 11.9 | 20.7 | 23.8 | 227.5 | 12.3 | 70.0 | 12.8 | 21.8 | 27.2 | 110.2 | 102.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.7 | 2.6 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 18.9 | 18.9 | 18.5 | 29.1 | 33.4 | 45.1 | 24.5 | 11.9 | 20.7 | 23.8 | 227.5 | 12.3 | 70.0 | 12.8 | 21.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 361.3 | 428.3 | 394.5 | 377.6 | 457.6 | 382.4 | 348.0 | 280.3 | 275.6 | 229.4 | 217.5 | 222.5 | 213.1 | 219.7 | 195.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 455.8 | 452.6 | 396.0 | 455.5 | 558.0 | 481.6 | 256.3 | 302.3 | 251.5 | 280.9 | 301.6 | 293.1 | 289.3 | 280.9 | 246.1 | 217.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 501.6 | 530.2 | 505.7 | 530.8 | 366.4 | 276.9 | 264.4 | 254.1 | 238.7 | 228.7 | 224.4 | 208.2 | 200.6 | 176.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 256.4 | 269.4 | 245.3 | 190.6 | 308.2 | 334.8 | 152.7 | 143.6 | 129.3 | 105.7 | 103.7 | 98.6 | 75.6 | 72.3 | 69.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 755.8 | 907.5 | 659.4 | 928.3 | 811.3 | 341.7 | 337.4 | 318.9 | 288.0 | 461.2 | 597.3 | 411.3 | 95.7 | 155.0 | 175.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.7 | 2.7 | 2.8 | 2.8 | 3.2 | 3.2 | 3.2 | 3.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 780.8 | 916.9 | 665.7 | 934.4 | 813.2 | 343.6 | 339.3 | 320.8 | 289.9 | 485.6 | 619.9 | 433.2 | 192.6 | 175.0 | 178.0 | 231.0 | ||
| (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 | 18.9 | 27.1 | 22.4 | 22.7 | 18.9 | 40.8 | 20.1 | 16.1 | 18.5 | 25.2 | 24.2 | 38.9 | 29.1 | 45.3 | 39.7 | |||||||||||||||||||||||||
| - |
| 27.2 |
| 110.2 |
| 102.7 |
| 188.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 24.1 | 26.1 | 27.0 | 24.7 | 25.7 | 16.2 | 9.2 | 10.4 | 9.5 | 9.7 | 9.8 | 9.7 | 10.1 | 8.4 | 7.6 | 5.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 0.0 | 1.9 | 39.9 | 44.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 865.5 | 931.7 | 843.9 | 892.0 | 1,082.1 | 971.9 | 682.8 | 604.9 | 557.7 | 556.1 | 755.1 | 564.8 | 615.5 | 545.2 | 488.5 | 460.5 | - | - |
| 163.2 |
| 147.9 |
| - |
| - |
| Accumulated Depreciation | 193.6 | 200.2 | 169.0 | 179.0 | 161.0 | 140.4 | 132.3 | 123.7 | 115.2 | 102.2 | 93.9 | 82.2 | 71.5 | 74.8 | 62.6 | 65.4 | - | - |
| Property,Plant & Equipment Net | 308.0 | 330.0 | 336.6 | 351.8 | 205.4 | 136.5 | 132.1 | 130.3 | 123.5 | 126.5 | 130.5 | 126.1 | 129.1 | 101.7 | 100.7 | 82.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 472.3 | 1,182.9 | 1,066.7 | 1,066.5 | 948.9 | 739.9 | 739.9 | 602.3 | 602.3 | 602.3 | 583.0 | 549.7 | 453.2 | 453.2 | 452.4 | 356.2 | - | - |
| Intangible Assets | 372.9 | 566.8 | 536.7 | 553.9 | 537.8 | 357.3 | 301.0 | 291.5 | 302.9 | 336.0 | 375.8 | 398.4 | 322.3 | 355.6 | 377.2 | 304.7 | - | - |
| Operating Lease Right Of Use Assets | 49.4 | 35.1 | 36.0 | 38.8 | 37.8 | 32.5 | 32.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.2 | 67.7 | 3.7 | 2.8 | 3.6 | 21.7 | 14.6 | 8.0 | 9.6 | - | - | - | - | - | 1.0 | - | - | - |
| Other Non-Current Assets | 20.2 | 18.0 | 15.0 | 8.0 | 7.9 | 3.6 | 0.8 | 12.5 | 20.6 | 1.1 | 2.1 | 12.6 | 10.6 | 15.8 | 16.0 | 36.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,115.5 | 3,132.1 | 2,838.6 | 2,913.7 | 2,823.5 | 2,263.5 | 1,903.9 | 1,649.5 | 1,623.7 | 1,813.1 | 1,631.9 | 1,622.2 | 1,533.3 | 1,474.0 | 1,435.7 | 1,240.5 | 834.7 | - |
| 73.3 |
| - |
| - |
| Short Term Debt | 25.0 | 9.4 | 6.3 | 6.1 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 24.4 | 22.6 | 21.9 | 96.9 | 20.0 | 3.0 | 53.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.0 | 6.1 | 8.3 | 7.1 | 5.8 | 6.0 | 3.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 199.6 | 160.7 | 181.4 | 200.7 | 271.7 | 271.2 | 183.2 | 165.2 | 168.3 | 148.1 | 141.2 | 141.2 | 156.7 | 134.1 | 131.6 | 141.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 505.0 | 466.3 | 450.8 | 412.2 | 602.7 | 614.9 | 338.9 | 312.0 | 299.5 | 289.4 | 267.6 | 261.9 | 329.4 | 308.7 | 378.9 | 338.9 | - | - |
| 178.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 52.9 | 39.9 | 37.3 | 42.7 | 43.7 | 38.4 | 40.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2.7 | 29.3 | 41.3 | 28.0 | 21.6 | 5.7 | 4.2 | 5.7 | 7.1 | 20.1 | 27.4 | 52.7 | 57.0 | 58.0 | 60.6 | 23.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.0 | 5.6 | 12.4 | 13.7 | 16.8 | 23.4 | 20.8 | 16.2 | 14.7 | 17.3 | 26.6 | 23.3 | 21.8 | 25.7 | 24.5 | 14.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,317.4 | 1,448.6 | 1,201.2 | 1,424.9 | 1,496.1 | 1,024.1 | 742.2 | 652.9 | 609.3 | 792.3 | 918.9 | 749.2 | 503.8 | 547.4 | 639.0 | 555.0 | 251.0 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 412.8 | 1,311.8 | 1,284.2 | 1,164.2 | 1,021.0 | 965.2 | 898.2 | 746.4 | 780.5 | 798.1 | 728.5 | 721.9 | 846.5 | 761.7 | 648.1 | 560.3 | - | - |
| Accumulated Other Comprehensive Income | (1.9) | 2.3 | 2.1 | 4.9 | 0.2 | (11.7) | (7.0) | 1.2 | 0.6 | 1.2 | 0.7 | (0.1) | (1.1) | (2.7) | (5.6) | (7.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 798.2 | 1,683.4 | 1,637.4 | 1,488.8 | 1,327.3 | 1,239.3 | 1,161.7 | 996.6 | 1,014.5 | 1,020.8 | 930.0 | 904.6 | 1,029.5 | 926.6 | 796.7 | 685.5 | 583.8 | - |
| Total Equity | 798.2 | 1,683.4 | 1,637.4 | 1,488.8 | 1,327.3 | 1,239.3 | 1,161.7 | 996.6 | 1,014.5 | 1,020.8 | 930.0 | 904.6 | 1,029.5 | 926.6 | 796.7 | 685.5 | 583.8 | - |
| - |
| - |
| Net debt | 761.9 | 898.0 | 647.2 | 905.3 | 779.8 | 298.5 | 314.8 | 308.9 | 269.1 | 461.8 | 392.5 | 420.9 | 122.6 | 162.2 | 156.2 | 203.8 | - | - |
| Working Capital | 360.6 | 465.5 | 393.1 | 479.9 | 479.4 | 357.0 | 343.9 | 292.8 | 258.2 | 266.7 | 487.5 | 302.9 | 286.1 | 236.5 | 109.6 | 121.5 | - | - |
| Book Value | 798.2 | 1,683.4 | 1,637.4 | 1,488.8 | 1,327.3 | 1,239.3 | 1,161.7 | 996.6 | 1,014.5 | 1,020.8 | 930.0 | 904.6 | 1,029.5 | 926.6 | 796.7 | 685.5 | 583.8 | - |
| Tangible Book Value | (46.9) | (66.2) | 34.0 | (131.6) | (159.4) | 142.2 | 120.9 | 102.8 | 109.2 | 82.4 | (28.7) | (43.6) | 253.9 | 117.7 | (32.8) | 24.6 | - | - |
| 49.3 |
| 33.4 |
| 44.3 |
| 31.8 |
| 37.4 |
| 45.1 |
| 156.7 |
| 148.4 |
| 88.5 |
| 24.5 |
| 19.6 |
| 17.0 |
| 18.4 |
| 11.9 |
| 19.1 |
| 19.9 |
| 16.9 |
| 20.7 |
| 19.9 |
| 14.1 |
| 17.1 |
| 23.1 |
| 16.8 |
| 25.8 |
| 23.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 18.9 | 27.1 | 22.4 | 22.7 | 18.9 | 40.8 | 20.1 | 16.1 | 18.5 | 25.2 | 24.2 | 38.9 | 29.1 | 45.3 | 39.7 | 49.3 | 33.4 | 44.3 | 31.8 | 37.4 | 45.1 | 156.7 | 148.4 | 88.5 | 24.5 | 19.6 | 17.0 | 18.4 | 11.9 | 19.1 | 19.9 | 16.9 | 20.7 | 19.9 | 14.1 | 17.1 | 23.1 | 16.8 | 25.8 | 23.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 361.3 | 436.0 | 350.2 | 314.8 | 428.3 | 456.2 | 365.7 | 328.1 | 394.5 | 463.3 | 387.5 | 349.7 | 377.6 | 505.6 | 507.3 | 475.9 | 457.6 | 505.9 | 429.2 | 406.4 | 382.4 | 500.1 | 402.0 | 332.8 | 348.0 | 365.5 | 310.4 | 262.5 | 280.3 | 339.1 | 313.6 | 255.7 | 275.6 | 302.4 | 238.4 | 207.8 | 229.9 | 289.9 | 222.9 | 204.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 455.8 | 505.3 | 528.9 | 484.1 | 452.6 | 450.7 | 469.6 | 444.7 | 396.0 | 426.0 | 435.7 | 433.9 | 455.5 | 536.8 | 643.2 | 613.6 | 558.0 | 585.8 | 606.7 | 540.1 | 481.6 | 383.4 | 350.2 | 276.3 | 256.3 | 333.7 | 370.9 | 335.3 | 302.3 | 300.6 | 284.8 | 256.3 | 251.5 | 285.6 | 325.6 | 312.0 | 289.1 | 301.1 | 317.5 | 319.2 |
| Prepaid Expenses | 24.1 | 27.6 | 29.8 | 25.2 | 26.1 | 36.2 | 29.9 | 30.6 | 27.0 | 29.5 | 29.0 | 24.5 | 24.7 | 27.9 | 34.6 | 26.0 | 25.7 | 23.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 865.5 | 1,004.1 | 938.1 | 855.4 | 931.7 | 996.3 | 900.6 | 831.6 | 843.9 | 956.4 | 888.7 | 856.1 | 892.0 | 1,122.4 | 1,237.8 | 1,176.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 501.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 280.3 | 278.6 | 270.3 | 264.4 | 264.9 | 261.2 | 256.7 | 254.1 | 253.5 | 250.5 | 242.6 | 238.7 | 251.5 | 249.0 | 245.6 | 241.5 | 237.7 | 234.4 | 229.8 |
| Accumulated Depreciation | 193.6 | 224.7 | 216.2 | 207.9 | 200.2 | 192.9 | 186.5 | 178.3 | 169.0 | 162.2 | 156.4 | 185.0 | 179.0 | 174.4 | 173.6 | 167.2 | 161.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 308.0 | 331.2 | 335.6 | 332.4 | 330.0 | 329.8 | 331.5 | 334.4 | 336.6 | 335.3 | 336.3 | 354.2 | 351.8 | 335.2 | 306.3 | 281.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 472.3 | 530.2 | 569.2 | 861.8 | 1,182.9 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.5 | 1,063.3 | 1,065.2 | 1,065.1 | 948.9 | 739.9 | ||||||||||||||||||||||
| Intangible Assets | 372.9 | 398.5 | 429.0 | 466.2 | 566.8 | 524.1 | 528.5 | 532.4 | 536.7 | 541.1 | 545.0 | 549.4 | 553.9 | 558.4 | 562.8 | 567.1 | 537.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 49.4 | 50.9 | 35.3 | 35.9 | 35.1 | 36.0 | 34.7 | 36.9 | 36.0 | 37.9 | 37.6 | 37.4 | 38.8 | 39.8 | 40.9 | 42.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 4.2 | 3.6 | 79.3 | 80.5 | 67.7 | 3.3 | 3.8 | 3.8 | 3.7 | 3.0 | 3.0 | 2.8 | 2.8 | 2.6 | 2.7 | 3.9 | 3.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 20.2 | 22.2 | 21.0 | 19.8 | 18.0 | 16.8 | 14.5 | 15.2 | 15.0 | 11.9 | 7.2 | 6.4 | 8.0 | 7.7 | 9.5 | 8.4 | 7.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,115.5 | 2,340.8 | 2,407.6 | 2,652.0 | 3,132.1 | 2,973.1 | 2,880.4 | 2,821.0 | 2,838.6 | 2,952.3 | 2,901.7 | 2,872.8 | 2,913.7 | 3,129.4 | 3,225.2 | 3,144.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 256.4 | 284.4 | 283.2 | 228.1 | 269.4 | 315.4 | 323.3 | 245.2 | 245.3 | 293.1 | 258.7 | 226.2 | 190.6 | 232.5 | 311.6 | 323.1 | 308.2 | 306.0 | 337.5 | 317.6 | 334.8 | 301.2 | 280.5 | 193.6 | 152.7 | 141.5 | 166.7 | 139.1 | 143.6 | 146.0 | 151.2 | 125.8 | 129.3 | 109.2 | 136.2 | 136.4 | 111.8 | 134.9 | 130.8 | 110.8 |
| Short Term Debt | 25.0 | 23.4 | 21.9 | 20.3 | 9.4 | 8.6 | 7.8 | 7.0 | 6.3 | 6.2 | 6.2 | 6.2 | 6.1 | 20.9 | 20.9 | 14.6 | 1.9 | 1.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 199.6 | 216.3 | 196.7 | 182.8 | 160.7 | 182.8 | 163.7 | 163.6 | 181.4 | 231.5 | 195.4 | 193.0 | 200.7 | 258.4 | 235.1 | 247.0 | 271.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 505.0 | 554.1 | 550.0 | 504.5 | 466.3 | 517.8 | 508.7 | 427.7 | 450.8 | 543.7 | 472.4 | 440.8 | 412.2 | 522.7 | 583.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 755.8 | 869.0 | 871.3 | 850.7 | 907.5 | 725.3 | 705.4 | 741.3 | 659.4 | 729.4 | 838.7 | 830.9 | 928.3 | 1,059.6 | 1,148.9 | 1,090.9 | 811.3 | 445.6 | 470.3 | 509.1 | 341.7 | 438.5 | 298.2 | 323.0 | 337.4 | 242.4 | 299.3 | 319.3 | 318.9 | 337.8 | 299.2 | 298.2 | 288.0 | 405.3 | 423.5 | 433.2 | 461.2 | 540.4 | 524.0 | 563.0 |
| Operating Lease Liabilities Non-Current | 52.9 | 54.5 | 39.5 | 41.0 | 39.9 | 40.9 | 37.1 | 38.2 | 37.3 | 39.3 | 41.0 | 41.3 | 42.7 | 44.3 | 45.6 | 47.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.7 | 9.6 | 13.1 | 20.6 | 29.3 | 49.5 | 49.3 | 52.0 | 41.3 | 40.8 | 34.7 | 30.8 | 28.0 | 31.3 | 34.6 | 31.1 | 21.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.0 | 1.5 | 7.4 | 7.5 | 5.6 | 11.5 | 12.3 | 12.2 | 12.4 | 12.8 | 12.9 | 14.1 | 13.7 | 14.5 | 14.6 | 15.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,317.4 | 1,488.6 | 1,481.3 | 1,424.3 | 1,448.6 | 1,345.0 | 1,312.8 | 1,271.5 | 1,201.2 | 1,366.0 | 1,399.8 | 1,357.9 | 1,424.9 | 1,672.4 | 1,826.9 | 1,787.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 2.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 412.8 | 468.4 | 552.4 | 861.1 | 1,311.8 | 1,260.9 | 1,211.2 | 1,194.2 | 1,284.2 | 1,241.5 | 1,165.6 | 1,186.8 | 1,164.2 | 1,128.0 | 1,076.2 | 1,045.5 | 1,021.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.9) | (1.4) | (5.5) | (3.5) | 2.3 | 3.2 | (1.5) | 2.8 | 2.1 | 2.1 | 3.7 | 1.2 | 4.9 | 4.1 | 7.2 | 3.4 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 798.2 | 852.3 | 926.3 | 1,227.7 | 1,683.4 | 1,628.2 | 1,567.6 | 1,549.5 | 1,637.4 | 1,586.3 | 1,501.9 | 1,514.9 | 1,488.8 | 1,457.1 | 1,398.3 | 1,356.4 | ||||||||||||||||||||||||
| Total Equity | 798.2 | 852.3 | 926.3 | 1,227.7 | 1,683.4 | 1,628.2 | 1,567.6 | 1,549.5 | 1,637.4 | 1,586.3 | 1,501.9 | 1,514.9 | 1,488.8 | 1,457.1 | 1,398.3 | 1,356.4 | 1,327.3 | 1,355.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 780.8 | 892.4 | 893.2 | 871.0 | 916.9 | 733.9 | 713.2 | 748.4 | 665.7 | 735.6 | 844.9 | 837.2 | 934.4 | 1,080.5 | 1,169.7 | 1,105.6 | 813.2 | 447.5 | 472.2 | 511.0 | 343.6 | 440.4 | 300.1 | 324.9 | 339.3 | 244.2 | 301.2 | 321.1 | 320.8 | 339.7 | 301.1 | 300.1 | 289.9 | 426.2 | 444.3 | 453.8 | 485.6 | 564.9 | 548.6 | 587.5 |
| Net debt | 761.9 | 865.3 | 870.9 | 848.3 | 898.0 | 693.1 | 693.1 | 732.2 | 647.2 | 710.4 | 820.7 | 798.3 | 905.3 | 1,035.1 | 1,130.1 | 1,056.3 | 779.8 | 403.1 | ||||||||||||||||||||||
| Working Capital | 360.6 | 450.0 | 388.2 | 350.9 | 465.5 | 478.5 | 391.9 | 403.9 | 393.1 | 412.7 | 416.3 | 415.3 | 479.9 | 599.7 | 654.7 | 573.2 | 479.4 | 539.7 | ||||||||||||||||||||||
| Book Value | 798.2 | 852.3 | 926.3 | 1,227.7 | 1,683.4 | 1,628.2 | 1,567.6 | 1,549.5 | 1,637.4 | 1,586.3 | 1,501.9 | 1,514.9 | 1,488.8 | 1,457.1 | 1,398.3 | 1,356.4 | 1,327.3 | 1,355.0 | ||||||||||||||||||||||
| Tangible Book Value | (46.9) | (76.5) | (71.9) | (100.3) | (66.2) | 37.3 | (27.7) | (49.6) | 34.0 | (21.5) | (109.8) | (101.2) | (131.6) | (164.6) | (229.6) | (275.8) | (159.4) | |||||||||||||||||||||||
| 18.6 |
| 18.6 |
| 16.2 |
| 10.6 |
| 6.9 |
| 8.3 |
| 9.2 |
| 10.4 |
| 13.0 |
| 19.8 |
| 10.4 |
| 14.4 |
| 17.9 |
| 13.8 |
| 9.5 |
| 13.5 |
| 15.0 |
| 11.9 |
| 11.7 |
| 12.3 |
| 14.1 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,082.1 |
| 1,165.0 |
| 1,091.8 |
| 1,056.1 |
| 971.9 |
| 1,090.1 |
| 951.9 |
| 757.0 |
| 682.8 |
| 729.2 |
| 711.4 |
| 636.0 |
| 604.9 |
| 673.3 |
| 636.4 |
| 544.0 |
| 557.7 |
| 622.6 |
| 592.7 |
| 551.1 |
| 556.1 |
| 620.1 |
| 580.3 |
| 560.4 |
| 157.3 |
| 151.7 |
| 145.9 |
| 140.4 |
| 144.5 |
| 141.6 |
| 136.9 |
| 132.3 |
| 133.8 |
| 130.1 |
| 126.6 |
| 123.7 |
| 122.6 |
| 122.2 |
| 119.0 |
| 115.2 |
| 118.5 |
| 114.3 |
| 110.0 |
| 106.6 |
| 103.8 |
| 100.8 |
| 97.1 |
| 205.4 |
| 165.1 |
| 149.7 |
| 134.5 |
| 136.5 |
| 135.8 |
| 137.0 |
| 133.4 |
| 132.1 |
| 131.2 |
| 131.2 |
| 130.1 |
| 130.3 |
| 130.9 |
| 128.3 |
| 123.6 |
| 123.5 |
| 133.0 |
| 134.7 |
| 135.6 |
| 134.9 |
| 133.9 |
| 133.6 |
| 132.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 739.9 |
| 739.9 |
| 739.9 |
| 739.9 |
| 739.9 |
| 739.9 |
| 739.9 |
| 602.3 |
| 602.3 |
| 602.3 |
| 602.3 |
| 602.3 |
| 602.3 |
| 602.3 |
| 602.3 |
| 602.3 |
| 672.9 |
| 672.9 |
| 698.9 |
| 698.9 |
| 698.9 |
| 698.5 |
| 349.3 |
| 352.0 |
| 354.6 |
| 357.3 |
| 288.6 |
| 292.8 |
| 297.0 |
| 301.0 |
| 279.0 |
| 283.2 |
| 287.8 |
| 291.5 |
| 294.6 |
| 295.9 |
| 298.9 |
| 302.9 |
| 369.2 |
| 386.9 |
| 411.0 |
| 419.5 |
| 430.9 |
| 438.0 |
| 444.9 |
| 37.8 |
| 30.3 |
| 32.2 |
| 31.9 |
| 32.5 |
| 32.3 |
| 32.1 |
| 32.9 |
| 32.6 |
| 33.5 |
| 34.4 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| 28.4 |
| 26.4 |
| 21.7 |
| 21.6 |
| 17.9 |
| 14.0 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 6.3 |
| 4.7 |
| 3.6 |
| 3.5 |
| 2.5 |
| 1.4 |
| 0.8 |
| 2.9 |
| 1.1 |
| 1.6 |
| 12.5 |
| 14.3 |
| 20.1 |
| 20.7 |
| 20.6 |
| 3.1 |
| 2.5 |
| 2.0 |
| 1.7 |
| 2.6 |
| 2.1 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,823.5 |
| 2,487.4 |
| 2,400.2 |
| 2,348.1 |
| 2,263.5 |
| 2,311.7 |
| 2,174.2 |
| 1,975.7 |
| 1,903.9 |
| 1,791.1 |
| 1,776.0 |
| 1,702.8 |
| 1,649.5 |
| 1,725.4 |
| 1,694.6 |
| 1,603.0 |
| 1,623.7 |
| 1,774.9 |
| 1,798.5 |
| 1,774.7 |
| 1,813.1 |
| 1,889.1 |
| 1,855.5 |
| 1,841.5 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 20.9 |
| 20.8 |
| 20.6 |
| 24.4 |
| 24.5 |
| 24.5 |
| 24.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.1 |
| 4.2 |
| - |
| 3.3 |
| 3.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 296.4 |
| 240.6 |
| 232.6 |
| 271.2 |
| 289.6 |
| 218.0 |
| 170.4 |
| 183.2 |
| 171.3 |
| 149.3 |
| 144.5 |
| 165.2 |
| 184.2 |
| 144.9 |
| 131.2 |
| 168.3 |
| 174.5 |
| 147.3 |
| 133.8 |
| 153.2 |
| 165.4 |
| 140.4 |
| 138.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 603.3 |
| 602.7 |
| 625.3 |
| 600.2 |
| 571.7 |
| 614.9 |
| 598.5 |
| 500.3 |
| 365.9 |
| 338.9 |
| 317.9 |
| 317.9 |
| 289.1 |
| 312.0 |
| 335.3 |
| 298.0 |
| 258.9 |
| 299.5 |
| 359.1 |
| 312.8 |
| 290.8 |
| 289.4 |
| 327.5 |
| 296.4 |
| 277.4 |
| 43.7 |
| 35.6 |
| 36.7 |
| 37.8 |
| 38.4 |
| 39.3 |
| 40.0 |
| 40.9 |
| 40.9 |
| 41.8 |
| 42.5 |
| 43.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 5.5 |
| 6.4 |
| 5.7 |
| 5.6 |
| 5.1 |
| 5.0 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 7.6 |
| 7.1 |
| 8.2 |
| 7.0 |
| 7.6 |
| 20.1 |
| 19.5 |
| 22.0 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 18.8 |
| 19.6 |
| 21.0 |
| 23.4 |
| 19.4 |
| 22.0 |
| 19.1 |
| 20.8 |
| 18.9 |
| 20.6 |
| 7.0 |
| 16.2 |
| 13.8 |
| 13.2 |
| 14.6 |
| 14.7 |
| 17.9 |
| 17.9 |
| 18.6 |
| 21.7 |
| 21.8 |
| 21.3 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,496.1 |
| 1,132.4 |
| 1,132.3 |
| 1,146.0 |
| 1,024.1 |
| 1,101.3 |
| 865.7 |
| 753.9 |
| 742.2 |
| 629.4 |
| 688.6 |
| 666.7 |
| 652.9 |
| 692.1 |
| 618.8 |
| 579.3 |
| 609.3 |
| 790.5 |
| 761.1 |
| 750.2 |
| 792.3 |
| 909.2 |
| 863.7 |
| 885.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,054.9 |
| 980.0 |
| 928.7 |
| 965.2 |
| 943.0 |
| 1,045.7 |
| 958.3 |
| 898.2 |
| 901.3 |
| 832.6 |
| 786.6 |
| 746.4 |
| 780.6 |
| 826.8 |
| 783.2 |
| 780.5 |
| 754.9 |
| 812.9 |
| 804.0 |
| 798.1 |
| 762.3 |
| 775.0 |
| 746.7 |
| 0.2 |
| (1.1) |
| (6.2) |
| (12.5) |
| (11.7) |
| (12.3) |
| (14.3) |
| (8.9) |
| (7.0) |
| (4.9) |
| (4.8) |
| (2.0) |
| 1.2 |
| 5.2 |
| 4.6 |
| 4.1 |
| 0.6 |
| (1.3) |
| (2.9) |
| (1.0) |
| 1.2 |
| 2.1 |
| 0.9 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,327.3 |
| 1,355.0 |
| 1,267.8 |
| 1,202.1 |
| 1,239.3 |
| 1,210.4 |
| 1,308.5 |
| 1,221.8 |
| 1,161.7 |
| 1,161.7 |
| 1,087.4 |
| 1,036.2 |
| 996.6 |
| 1,033.3 |
| 1,075.7 |
| 1,023.7 |
| 1,014.5 |
| 984.4 |
| 1,037.3 |
| 1,024.4 |
| 1,020.8 |
| 979.9 |
| 991.8 |
| 956.5 |
| 1,267.8 |
| 1,202.1 |
| 1,239.3 |
| 1,210.4 |
| 1,308.5 |
| 1,221.8 |
| 1,161.7 |
| 1,161.7 |
| 1,087.4 |
| 1,036.2 |
| 996.6 |
| 1,033.3 |
| 1,075.7 |
| 1,023.7 |
| 1,014.5 |
| 984.4 |
| 1,037.3 |
| 1,024.4 |
| 1,020.8 |
| 979.9 |
| 991.8 |
| 956.5 |
| 440.4 |
| 473.6 |
| 298.5 |
| 283.7 |
| 151.7 |
| 236.4 |
| 314.8 |
| 224.6 |
| 284.2 |
| 302.8 |
| 308.9 |
| 320.6 |
| 281.2 |
| 283.2 |
| 269.1 |
| 406.3 |
| 430.2 |
| 436.7 |
| 462.5 |
| 548.1 |
| 522.8 |
| 564.4 |
| 491.5 |
| 484.3 |
| 357.0 |
| 491.6 |
| 451.6 |
| 391.1 |
| 343.9 |
| 411.3 |
| 393.5 |
| 346.9 |
| 292.8 |
| 338.0 |
| 338.4 |
| 285.1 |
| 258.2 |
| 263.5 |
| 279.9 |
| 260.3 |
| 266.7 |
| 292.6 |
| 284.0 |
| 283.0 |
| 1,267.8 |
| 1,202.1 |
| 1,239.3 |
| 1,210.4 |
| 1,308.5 |
| 1,221.8 |
| 1,161.7 |
| 1,161.7 |
| 1,087.4 |
| 1,036.2 |
| 996.6 |
| 1,033.3 |
| 1,075.7 |
| 1,023.7 |
| 1,014.5 |
| 984.4 |
| 1,037.3 |
| 1,024.4 |
| 1,020.8 |
| 979.9 |
| 991.8 |
| 956.5 |
| 265.7 |
| 176.0 |
| 107.5 |
| 142.2 |
| 181.9 |
| 275.8 |
| 184.9 |
| 120.9 |
| 280.3 |
| 201.9 |
| 146.1 |
| 102.8 |
| 136.4 |
| 177.6 |
| 122.5 |
| 109.2 |
| 12.9 |
| (22.4) |
| (59.5) |
| (97.7) |
| (150.0) |
| (145.1) |
| (186.9) |