| (in millions of USD) | FY2026 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 73.0 | 44.1 | 32.4 | 43.7 | 25.2 | 22.1 | 23.5 | 63.9 | 81.9 | 56.8 | 54.9 | 34.5 | 42.8 | 30.3 | - |
| Restricted Cash | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 44.2 | 43.4 | 38.7 | 37.7 | 30.3 | - | - |
| Cash And Short Term Investments | 73.0 | 44.1 | 32.4 | 43.7 | 25.2 | 22.1 | 23.5 | 63.9 | 126.1 | 100.2 | 93.6 | 72.2 | 73.1 | 30.3 | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 116.0 | 104.6 | 114.8 | 125.1 | 97.6 | 66.7 | 72.8 | 37.5 | 13.5 | 17.5 | 17.0 | 13.8 | 16.2 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 188.6 | 190.1 | 215.1 | 191.6 | 110.4 | 85.2 | 86.0 | 41.5 | 13.0 | 14.1 | 13.9 | 12.6 | 12.8 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 469.4 | 429.5 | 418.2 | 322.3 | 282.2 | 249.7 | 234.2 | 193.7 | 164.8 | 162.5 | 141.4 | 135.1 | 126.4 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 75.6 | 56.7 | 70.3 | 73.7 | 59.5 | 29.7 | 40.9 | 15.5 | 4.4 | 4.9 | 4.6 | 4.6 | 4.4 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 256.2 | 283.2 | 298.3 | 164.2 | 189.9 | 84.1 | 91.7 | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 261.6 | 299.2 | 321.5 | 183.2 | 206.2 | 91.7 | 96.9 | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 73.0 | 64.2 | 54.9 | 53.0 | 45.9 | 44.1 | 46.7 | 45.0 | 37.3 | 32.4 | 35.2 | 36.3 | 43.7 | 41.3 | 33.0 | |||||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 21.9 | 30.3 | 23.1 | 17.9 | 19.7 | 15.4 | 10.0 | 3.8 | 3.7 | 3.0 | 2.8 | 2.6 | 1.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 414.9 | 384.2 | 396.7 | 388.5 | 254.0 | 192.6 | 196.9 | 146.8 | 157.0 | 135.5 | 129.1 | 102.4 | 103.9 | - | - |
| - |
| Accumulated Depreciation | 296.4 | 263.2 | 242.0 | 185.1 | 153.2 | 133.6 | 120.6 | 107.3 | 93.8 | 91.4 | 86.5 | 80.2 | 73.8 | - | - |
| Property,Plant & Equipment Net | 189.0 | 193.5 | 202.1 | 156.5 | 146.6 | 133.5 | 126.9 | 91.9 | 74.1 | 77.7 | 75.7 | 64.7 | 57.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | - | - |
| Goodwill | 498.1 | 498.9 | 514.0 | 468.5 | 443.5 | 377.6 | 383.1 | 108.9 | 5.0 | 5.1 | 5.2 | 4.5 | 2.7 | - | - |
| Intangible Assets | 369.9 | 384.0 | 426.4 | 405.6 | 419.4 | 294.7 | 320.5 | 104.1 | 4.8 | 3.7 | 2.9 | 2.5 | 2.7 | - | - |
| Operating Lease Right Of Use Assets | 17.6 | 22.9 | 25.8 | 19.2 | 16.6 | 12.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.9 | 2.1 | 1.7 | 1.6 | 6.6 | 5.8 | 9.5 | 4.7 | 0.0 | - | - | 1.4 | 2.0 | - | - |
| Other Non-Current Assets | 23.1 | 19.8 | 23.7 | 23.8 | 10.2 | 5.3 | 5.3 | 3.4 | 0.6 | 4.4 | 3.5 | 3.5 | 6.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,514.5 | 1,505.4 | 1,590.4 | 1,463.7 | 1,297.0 | 1,021.8 | 1,042.2 | 459.8 | 241.5 | 222.8 | 213.5 | 175.1 | 167.5 | - | - |
| Short Term Debt | 5.4 | 16.0 | 23.2 | 19.0 | 16.2 | 7.6 | 5.2 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.4 | 2.7 | 2.1 | 3.3 | 4.2 | 0.4 | 0.1 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.8 | 4.4 | 4.0 | 5.8 | 4.7 | 3.2 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 23.3 | 24.6 | 19.4 | 21.1 | 23.0 | 16.9 | 9.9 | 5.0 | 4.8 | 7.9 | 7.0 | 7.6 | 7.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 143.2 | 138.6 | 144.9 | 152.3 | 128.0 | 76.5 | 93.0 | 45.9 | 11.7 | 15.7 | 14.0 | 12.2 | 14.2 | - | - |
| Operating Lease Liabilities Non-Current |
| 15.3 |
| 20.3 |
| 23.2 |
| 14.5 |
| 12.7 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 52.4 | 41.1 | 57.1 | 61.0 | 78.9 | 49.3 | 57.8 | 2.1 | 7.4 | 8.5 | 7.7 | 7.2 | 6.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 25.7 | 30.8 | 35.7 | 30.0 | 36.5 | 25.6 | 12.3 | 6.4 | 0.3 | 0.3 | 0.3 | 0.4 | 1.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 583.0 | 641.0 | 735.8 | 668.8 | 689.2 | 444.1 | 511.4 | 187.1 | 19.4 | 24.5 | 22.1 | 19.8 | 22.3 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.3 |
| 73.5 |
| 65.4 |
| 57.4 |
| 48.9 |
| - |
| - |
| Retained Earnings | 539.1 | 502.6 | 475.6 | 450.0 | 270.3 | 267.7 | 219.1 | 183.8 | 149.9 | 128.8 | 123.4 | 97.2 | 98.4 | - | - |
| Accumulated Other Comprehensive Income | (36.9) | (75.6) | (55.4) | (59.4) | (34.3) | (55.4) | (46.3) | (6.5) | (10.0) | (4.1) | 2.6 | 0.6 | (2.1) | - | - |
| Treasury Stock | 13.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 931.5 | 864.4 | 854.6 | 794.9 | 607.8 | 577.6 | 530.8 | 272.7 | 222.2 | 198.3 | 191.4 | 155.3 | 145.3 | 107.6 | 106.6 |
| Total Equity | 931.5 | 864.4 | 854.6 | 794.9 | 607.8 | 577.6 | 530.8 | 272.7 | 222.2 | 198.3 | 191.4 | 155.3 | 145.3 | 107.6 | 106.6 |
| 188.6 |
| 255.1 |
| 289.1 |
| 139.5 |
| 180.9 |
| 69.6 |
| 73.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 271.7 | 245.6 | 251.8 | 236.2 | 126.0 | 116.1 | 103.9 | 100.9 | 145.3 | 119.8 | 115.0 | 90.2 | 89.7 | - | - |
| Book Value | 931.5 | 864.4 | 854.6 | 794.9 | 607.8 | 577.6 | 530.8 | 272.7 | 222.2 | 198.3 | 191.4 | 155.3 | 145.3 | 107.6 | 106.6 |
| Tangible Book Value | 63.5 | (18.5) | (85.8) | (79.2) | (255.1) | (94.6) | (172.9) | 59.7 | 212.4 | 189.4 | 183.3 | 148.3 | 139.9 | - | - |
| 25.2 |
| 34.4 |
| 25.9 |
| 32.4 |
| 37.0 |
| 27.3 |
| 22.1 |
| 13.7 |
| 13.3 |
| 16.7 |
| 23.5 |
| 15.9 |
| 29.9 |
| 198.5 |
| 63.9 |
| 81.2 |
| 70.4 |
| 74.2 |
| 99.6 |
| 89.9 |
| 76.6 |
| 71.7 |
| 62.4 |
| 56.8 |
| 66.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 4.7 | 6.8 | 38.2 | 42.0 | 45.6 | 43.7 | 43.6 | 43.4 | 55.2 |
| Cash And Short Term Investments | 73.0 | 64.2 | 54.9 | 53.0 | 45.9 | 44.1 | 46.7 | 45.0 | 37.3 | 32.4 | 35.2 | 36.3 | 43.7 | 41.3 | 33.0 | 25.2 | 34.4 | 25.9 | 32.4 | 37.0 | 27.3 | 22.1 | 13.7 | 13.3 | 16.7 | 23.5 | 15.9 | 29.9 | 198.5 | 63.9 | 84.9 | 75.1 | 81.0 | 137.9 | 131.9 | 122.2 | 115.4 | 106.1 | 100.2 | 121.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 116.0 | 137.5 | 133.7 | 123.7 | 121.1 | 104.6 | 120.8 | 132.6 | 126.5 | 114.8 | 131.2 | 139.5 | 125.1 | 149.9 | 151.4 | 97.6 | 134.0 | 124.4 | 71.6 | 73.0 | 71.6 | 66.7 | 77.3 | 81.8 | 81.3 | 72.8 | 77.9 | 74.3 | 47.4 | 37.5 | 40.6 | 37.7 | 25.7 | 19.8 | 19.5 | 16.9 | 19.5 | 20.5 | 17.5 | 19.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 188.6 | 190.9 | 185.4 | 187.2 | 189.7 | 190.1 | 199.2 | 206.3 | 213.9 | 215.1 | 208.7 | 202.4 | 191.6 | 178.9 | 180.3 | 110.4 | 132.3 | 119.8 | 77.6 | 85.0 | 86.7 | 85.2 | 89.3 | 97.2 | 88.9 | 86.0 | 88.4 | 77.3 | 40.9 | 41.5 | 43.5 | 31.9 | 30.0 | 12.3 | 12.7 | 11.8 | 12.4 | 13.5 | 14.1 | 13.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 21.9 | 24.9 | 24.4 | 24.2 | 24.2 | 30.3 | 28.3 | 28.8 | 22.0 | 23.1 | 25.0 | 21.7 | 17.9 | 17.5 | 21.9 | 19.7 | 21.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 414.9 | 426.9 | 449.0 | 439.1 | 396.0 | 384.2 | 405.9 | 422.6 | 409.3 | 396.7 | 410.2 | 408.6 | 388.5 | 390.3 | 388.4 | 254.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 469.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 282.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 296.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 153.2 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 189.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 146.6 | 163.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 498.1 | 493.4 | 497.6 | 523.9 | 508.4 | 498.9 | 517.0 | 506.1 | 507.9 | 514.0 | 502.7 | 483.5 | 468.5 | 437.3 | 452.7 | 443.5 | 436.2 | 434.1 | ||||||||||||||||||||||
| Intangible Assets | 369.9 | 359.2 | 377.3 | 385.4 | 382.0 | 384.0 | 404.5 | 405.0 | 414.2 | 426.4 | 426.4 | 438.7 | 405.6 | 380.9 | 399.9 | 419.4 | 401.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.6 | 18.2 | 16.9 | 17.6 | 23.1 | 22.9 | 24.5 | 24.3 | 25.7 | 25.8 | 22.3 | 17.9 | 19.2 | 20.0 | 21.5 | 16.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.9 | 1.9 | 2.3 | 2.3 | 2.1 | 2.1 | 1.8 | 4.6 | 1.5 | 1.7 | 2.1 | 1.8 | 1.6 | 8.9 | 4.2 | 6.6 | 3.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 23.1 | 23.7 | 22.0 | 22.8 | 21.0 | 19.8 | 18.8 | 19.0 | 26.3 | 23.7 | 28.9 | 21.6 | 23.8 | 19.5 | 19.3 | 10.2 | 11.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,514.5 | 1,511.7 | 1,555.8 | 1,581.7 | 1,526.3 | 1,505.4 | 1,571.7 | 1,580.9 | 1,583.6 | 1,590.4 | 1,590.6 | 1,556.8 | 1,463.7 | 1,405.7 | 1,434.9 | 1,297.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 75.6 | 86.9 | 73.9 | 74.9 | 62.0 | 56.7 | 56.9 | 67.4 | 67.7 | 70.3 | 65.0 | 71.7 | 73.7 | 76.5 | 89.1 | 59.5 | 74.6 | 72.6 | 31.3 | 29.4 | 33.1 | 29.7 | 34.8 | 41.9 | 41.3 | 40.9 | 36.1 | 39.1 | 16.6 | 15.5 | 16.9 | 14.8 | 10.2 | 5.5 | 5.9 | 5.0 | 5.6 | 6.5 | 4.9 | 5.9 |
| Short Term Debt | 5.4 | 0.0 | 18.5 | 24.5 | 16.1 | 16.0 | 17.6 | 17.2 | 23.2 | 23.2 | 21.8 | 20.2 | 19.0 | 19.2 | 18.1 | 16.2 | 15.7 | 15.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | 6.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.8 | 4.9 | 4.3 | 4.7 | 5.7 | 4.4 | 4.7 | 4.8 | 5.1 | 4.0 | 4.1 | 5.4 | 5.8 | - | - | 4.7 | ||||||||||||||||||||||||
| Accrued Expenses | 23.3 | 18.8 | 22.3 | 21.2 | 18.5 | 24.6 | 23.4 | 24.2 | 19.3 | 19.4 | 19.2 | 19.5 | 21.1 | 20.5 | 18.6 | 23.0 | 23.7 | 18.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 143.2 | 149.5 | 153.2 | 179.0 | 142.7 | 138.6 | 134.0 | 144.7 | 144.8 | 144.9 | 136.3 | 153.0 | 152.3 | 162.8 | 173.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 256.2 | 244.8 | 261.8 | 267.4 | 279.2 | 283.2 | 287.9 | 291.7 | 292.7 | 298.3 | 304.2 | 158.9 | 164.2 | 173.8 | 179.9 | 189.9 | 182.3 | 186.1 | 80.1 | 83.3 | 82.2 | 84.1 | 85.9 | 87.8 | 89.6 | 91.7 | 92.8 | 95.0 | 0.9 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 15.3 | 14.9 | 14.0 | 14.5 | 19.3 | 20.3 | 21.6 | 21.2 | 22.1 | 23.2 | 19.3 | 13.5 | 14.5 | - | - | 12.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 52.4 | 51.9 | 59.0 | 56.8 | 45.7 | 41.1 | 56.7 | 54.5 | 53.0 | 57.1 | 57.2 | 61.0 | 61.0 | 66.9 | 70.1 | 78.9 | 76.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 25.7 | 25.4 | 25.1 | 25.4 | 30.0 | 30.8 | 33.1 | 33.1 | 34.4 | 35.7 | 33.0 | 29.7 | 30.0 | 31.3 | 37.3 | 36.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 583.0 | 575.3 | 637.9 | 670.0 | 645.1 | 641.0 | 686.2 | 714.4 | 727.0 | 735.8 | 748.6 | 748.2 | 668.8 | 658.6 | 699.2 | 689.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 539.1 | 554.8 | 522.6 | 515.2 | 506.9 | 502.6 | 500.8 | 492.4 | 481.8 | 475.6 | 475.3 | 460.9 | 450.0 | 417.9 | 390.8 | 270.3 | 317.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (36.9) | (45.4) | (37.4) | (37.7) | (64.5) | (75.6) | (51.3) | (65.6) | (62.5) | (55.4) | (64.9) | (58.7) | (59.4) | (68.6) | (51.1) | |||||||||||||||||||||||||
| Treasury Stock | 13.6 | 18.3 | 9.2 | 6.5 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 931.5 | 936.4 | 917.9 | 911.7 | 881.2 | 864.4 | 885.5 | 866.5 | 856.6 | 854.6 | 842.0 | 808.6 | 794.9 | 747.0 | 735.7 | 607.8 | 658.3 | |||||||||||||||||||||||
| Total Equity | 931.5 | 936.4 | 917.9 | 911.7 | 881.2 | 864.4 | 885.5 | 866.5 | 856.6 | 854.6 | 842.0 | 808.6 | 794.9 | 747.0 | 735.7 | 607.8 | 658.3 | 625.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 261.6 | 244.8 | 280.3 | 291.9 | 295.3 | 299.2 | 305.5 | 308.9 | 315.9 | 321.5 | 326.0 | 179.1 | 183.2 | 193.0 | 198.0 | 206.2 | 197.9 | 202.0 | 92.0 | 93.5 | 89.6 | 91.7 | 92.9 | 94.1 | 95.4 | 96.9 | 97.8 | 98.5 | 0.9 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 188.6 | 180.6 | 225.4 | 238.9 | 249.4 | 255.1 | 258.8 | 263.9 | 278.6 | 289.1 | 290.8 | 142.8 | 139.5 | 151.6 | 165.0 | 180.9 | 163.6 | 176.0 | ||||||||||||||||||||||
| Working Capital | 271.7 | 277.4 | 295.8 | 260.1 | 253.3 | 245.6 | 271.9 | 277.9 | 264.5 | 251.8 | 273.9 | 255.6 | 236.2 | 227.5 | 215.3 | 126.0 | 173.4 | 150.5 | ||||||||||||||||||||||
| Book Value | 931.5 | 936.4 | 917.9 | 911.7 | 881.2 | 864.4 | 885.5 | 866.5 | 856.6 | 854.6 | 842.0 | 808.6 | 794.9 | 747.0 | 735.7 | 607.8 | 658.3 | 625.3 | ||||||||||||||||||||||
| Tangible Book Value | 63.5 | 83.8 | 43.0 | 2.4 | (9.2) | (18.5) | (36.0) | (44.6) | (65.5) | (85.8) | (87.1) | (113.6) | (79.2) | (71.2) | (116.9) | (255.1) | (179.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| 16.7 |
| 17.3 |
| 17.6 |
| 15.4 |
| 15.4 |
| 14.7 |
| 12.5 |
| 10.0 |
| 11.8 |
| 8.9 |
| 4.0 |
| 3.8 |
| 4.0 |
| 5.0 |
| 3.9 |
| 3.5 |
| 4.8 |
| 3.0 |
| 3.0 |
| 2.9 |
| 3.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 324.4 |
| 292.6 |
| 204.0 |
| 215.1 |
| 205.0 |
| 192.6 |
| 196.4 |
| 208.3 |
| 200.1 |
| 196.9 |
| 196.3 |
| 191.1 |
| 290.8 |
| 146.8 |
| 173.1 |
| 149.8 |
| 141.3 |
| 173.9 |
| 169.5 |
| 154.6 |
| 151.2 |
| 143.8 |
| 135.5 |
| 159.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.7 |
| 139.3 |
| 140.6 |
| 141.9 |
| 145.9 |
| 144.2 |
| 146.6 |
| 145.1 |
| 126.9 |
| 122.7 |
| 114.4 |
| 93.9 |
| 91.9 |
| 80.6 |
| 78.8 |
| 80.5 |
| 71.6 |
| 72.7 |
| 75.2 |
| 76.5 |
| 76.5 |
| 77.7 |
| 76.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 354.7 |
| 346.1 |
| 343.8 |
| 377.6 |
| 371.8 |
| 382.2 |
| 377.6 |
| 383.1 |
| 350.3 |
| 346.0 |
| 108.9 |
| 108.9 |
| 110.5 |
| 104.2 |
| 103.6 |
| 4.9 |
| 4.8 |
| 4.9 |
| 5.0 |
| 5.1 |
| 5.1 |
| 5.2 |
| 407.3 |
| 289.7 |
| 286.5 |
| 289.0 |
| 294.7 |
| 294.7 |
| 310.1 |
| 311.9 |
| 320.5 |
| 327.7 |
| 328.9 |
| 102.1 |
| 104.1 |
| 106.2 |
| 110.2 |
| 112.6 |
| 5.4 |
| 5.5 |
| 4.9 |
| 4.2 |
| 4.2 |
| 3.7 |
| 2.7 |
| 16.1 |
| 15.5 |
| 10.4 |
| 10.9 |
| 10.8 |
| 12.3 |
| 12.6 |
| 13.6 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.8 |
| 8.8 |
| 9.7 |
| 5.8 |
| 8.7 |
| 7.9 |
| 8.4 |
| 9.5 |
| 7.8 |
| 7.9 |
| 4.6 |
| 4.7 |
| 3.2 |
| 3.9 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 4.6 |
| 4.6 |
| 4.5 |
| 5.3 |
| 5.2 |
| 4.7 |
| 4.6 |
| 5.3 |
| 3.8 |
| 4.0 |
| 3.6 |
| 3.4 |
| 3.0 |
| 2.8 |
| 3.1 |
| 6.4 |
| 6.3 |
| 5.5 |
| 4.7 |
| 4.9 |
| 4.4 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,340.4 |
| 1,311.5 |
| 999.2 |
| 1,001.8 |
| 993.8 |
| 1,021.8 |
| 1,021.0 |
| 1,059.9 |
| 1,047.8 |
| 1,042.2 |
| 1,008.6 |
| 992.4 |
| 603.8 |
| 459.8 |
| 476.6 |
| 449.8 |
| 444.8 |
| 256.7 |
| 253.4 |
| 240.2 |
| 237.3 |
| 230.2 |
| 222.8 |
| 244.5 |
| 11.8 |
| 10.2 |
| 7.4 |
| 7.6 |
| 6.9 |
| 6.4 |
| 5.8 |
| 5.2 |
| 5.0 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 0.9 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| 3.4 |
| 3.3 |
| 3.1 |
| 3.2 |
| 3.1 |
| 3.1 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 16.5 |
| 13.4 |
| 16.9 |
| 14.2 |
| 13.6 |
| 13.1 |
| 9.9 |
| 25.3 |
| 21.9 |
| 11.1 |
| 9.0 |
| 10.3 |
| 8.9 |
| 7.5 |
| 4.6 |
| 5.3 |
| 5.3 |
| 5.4 |
| 4.1 |
| 7.9 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.0 |
| 151.0 |
| 142.1 |
| 86.4 |
| 81.9 |
| 78.4 |
| 76.5 |
| 76.4 |
| 83.0 |
| 98.6 |
| 93.0 |
| 91.9 |
| 107.3 |
| 52.3 |
| 45.9 |
| 66.2 |
| 40.9 |
| 31.1 |
| 14.1 |
| 15.2 |
| 12.8 |
| 14.3 |
| 17.4 |
| 15.7 |
| 43.8 |
| - |
| - |
| 7.2 |
| 7.8 |
| 7.9 |
| 9.3 |
| 9.7 |
| 10.6 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.6 |
| 49.4 |
| 48.1 |
| 48.7 |
| 49.3 |
| 48.1 |
| 52.5 |
| 50.8 |
| 57.8 |
| 20.2 |
| 20.8 |
| 2.1 |
| 2.1 |
| 6.4 |
| 9.6 |
| 9.5 |
| 7.7 |
| 7.5 |
| 8.2 |
| 8.5 |
| 8.5 |
| 8.5 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.6 |
| 34.6 |
| 27.0 |
| 27.8 |
| 28.1 |
| 25.6 |
| 25.8 |
| 26.5 |
| 24.8 |
| 12.3 |
| 9.2 |
| 9.2 |
| 6.4 |
| 6.4 |
| 2.9 |
| 3.6 |
| 3.5 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 682.0 |
| 686.3 |
| 411.3 |
| 435.0 |
| 442.2 |
| 444.1 |
| 462.5 |
| 501.6 |
| 507.3 |
| 511.4 |
| 482.1 |
| 489.0 |
| 78.7 |
| 187.1 |
| 207.8 |
| 202.5 |
| 208.4 |
| 21.7 |
| 22.7 |
| 21.3 |
| 23.1 |
| 26.2 |
| 24.5 |
| 51.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.2 |
| 85.5 |
| 80.8 |
| 79.5 |
| 78.0 |
| 73.5 |
| 72.0 |
| 290.0 |
| 267.7 |
| 257.6 |
| 247.5 |
| 267.7 |
| 256.7 |
| 246.8 |
| 232.4 |
| 219.1 |
| 205.5 |
| 196.8 |
| 192.8 |
| 183.8 |
| 183.4 |
| 169.7 |
| 162.5 |
| 159.2 |
| 154.7 |
| 147.2 |
| 141.2 |
| 134.4 |
| 128.8 |
| 120.9 |
| (34.3) |
| (38.8) |
| (41.8) |
| (49.4) |
| (58.7) |
| (62.5) |
| (55.4) |
| (62.1) |
| (50.7) |
| (52.2) |
| (46.3) |
| (35.8) |
| (31.2) |
| (4.0) |
| (6.5) |
| (8.8) |
| (13.8) |
| (15.8) |
| (11.6) |
| (9.5) |
| (9.1) |
| (6.6) |
| (8.5) |
| (4.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 625.3 |
| 587.8 |
| 566.8 |
| 551.6 |
| 577.6 |
| 558.4 |
| 558.3 |
| 540.5 |
| 530.8 |
| 526.5 |
| 503.4 |
| 525.1 |
| 272.7 |
| 268.8 |
| 247.3 |
| 236.4 |
| 234.9 |
| 230.7 |
| 218.9 |
| 214.2 |
| 203.9 |
| 198.3 |
| 192.8 |
| 587.8 |
| 566.8 |
| 551.6 |
| 577.6 |
| 558.4 |
| 558.3 |
| 540.5 |
| 530.8 |
| 526.5 |
| 503.4 |
| 525.1 |
| 272.7 |
| 268.8 |
| 247.3 |
| 236.4 |
| 234.9 |
| 230.7 |
| 218.9 |
| 214.2 |
| 203.9 |
| 198.3 |
| 192.8 |
| 59.5 |
| 56.5 |
| 62.3 |
| 69.6 |
| 79.2 |
| 80.8 |
| 78.7 |
| 73.5 |
| 81.9 |
| 68.5 |
| (197.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.6 |
| 133.2 |
| 126.6 |
| 116.1 |
| 120.0 |
| 125.3 |
| 101.6 |
| 103.9 |
| 104.4 |
| 83.8 |
| 238.5 |
| 100.9 |
| 106.9 |
| 108.9 |
| 110.2 |
| 159.8 |
| 154.2 |
| 141.8 |
| 136.8 |
| 126.3 |
| 119.8 |
| 115.8 |
| 587.8 |
| 566.8 |
| 551.6 |
| 577.6 |
| 558.4 |
| 558.3 |
| 540.5 |
| 530.8 |
| 526.5 |
| 503.4 |
| 525.1 |
| 272.7 |
| 268.8 |
| 247.3 |
| 236.4 |
| 234.9 |
| 230.7 |
| 218.9 |
| 214.2 |
| 203.9 |
| 198.3 |
| 192.8 |
| (216.1) |
| (56.6) |
| (65.8) |
| (81.2) |
| (94.6) |
| (108.0) |
| (134.1) |
| (149.0) |
| (172.9) |
| (151.5) |
| (171.5) |
| 314.1 |
| 59.7 |
| 52.1 |
| 32.9 |
| 20.2 |
| 224.7 |
| 220.3 |
| 209.1 |
| 205.0 |
| 194.7 |
| 189.4 |
| 184.9 |