| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 88.8 | 78.0 | 43.0 | 49.9 | 106.4 | 65.0 | 49.3 | 46.4 | 44.6 | 54.7 | 65.2 | 26.3 | 18.4 | 22.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 88.8 | 78.0 | 43.0 | 49.9 | 106.4 | 65.0 | 49.3 | 46.4 | 44.6 | 54.7 | 65.2 | 26.3 | 18.4 | 22.0 |
| Receivables | ||||||||||||||
| Accounts Receivable | 222.6 | 282.3 | 308.2 | 222.9 | 203.4 | 180.1 | 225.6 | 173.6 | 169.8 | 149.7 | 139.9 | 128.4 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 273.5 | 338.1 | 450.3 | 395.6 | 200.4 | 219.0 | 203.8 | 201.6 | 144.6 | 132.9 | 125.2 | 116.2 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 599.3 | 579.2 | 560.9 | 478.0 | 428.2 | 390.9 | 360.6 | 335.9 | 317.6 | 281.7 | 258.3 | 249.7 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 218.8 | 213.6 | 322.3 | 300.2 | 216.5 | 203.7 | 197.0 | 187.8 | 154.6 | 142.2 | 133.4 | 119.9 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 147.1 | 294.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 147.1 | 294.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 82.5 | 77.9 | 75.7 | 88.8 | 51.4 | 53.9 | 76.6 | 78.0 | 65.2 | 39.9 | 56.6 | 43.0 | 30.4 | 26.3 | 19.7 | |||||||||||||||||||||||||
| 36.0 |
| 44.7 |
| 49.2 |
| 28.7 |
| 27.3 |
| 23.9 |
| 24.7 |
| 15.4 |
| 29.2 |
| 24.9 |
| 23.9 |
| 20.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 699.6 | 847.0 | 929.4 | 761.1 | 583.4 | 558.4 | 555.3 | 437.0 | 388.2 | 362.2 | 354.2 | 291.3 | - | - |
| Accumulated Depreciation | 334.5 | 309.5 | 293.2 | 271.1 | 264.9 | 236.4 | 217.0 | 198.7 | 180.0 | 161.0 | 151.5 | 151.7 | - | - |
| Property,Plant & Equipment Net | 264.8 | 269.7 | 267.7 | 206.8 | 163.3 | 154.5 | 143.6 | 137.2 | 137.5 | 120.7 | 106.8 | 97.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6.2 | 6.2 | 12.0 | 12.0 | 12.0 | 12.0 | 18.1 | 6.2 | 6.2 | 6.2 | 2.6 | 2.6 | 2.5 | - |
| Intangible Assets | 2.4 | 3.0 | 12.3 | 14.7 | 17.0 | 19.3 | 22.2 | 4.4 | 4.6 | 4.6 | 4.5 | 1.8 | - | - |
| Operating Lease Right Of Use Assets | 11.8 | 1.8 | 2.6 | 3.1 | 1.6 | 2.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 104.3 | 82.1 | 38.3 | 41.1 | 38.4 | 30.5 | 24.9 | 24.0 | 18.5 | 16.9 | 15.2 | 15.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,077.3 | 1,207.9 | 1,259.7 | 1,035.8 | 814.1 | 774.8 | 764.1 | 608.8 | 554.9 | 510.6 | 483.3 | 408.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.5 | 0.6 | - | - | - | 0.8 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 46.5 | 63.2 | 72.5 | 47.0 | 58.0 | 42.3 | 43.2 | 32.4 | 34.6 | 23.7 | 26.5 | 26.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 318.6 | 375.3 | 475.1 | 408.7 | 300.8 | 272.6 | 274.9 | 228.6 | 199.2 | 174.8 | 160.0 | 146.5 | - | - |
| 11.4 |
| 1.1 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 7.3 | 6.2 | 5.6 | 4.6 | 4.6 | 3.6 | 3.1 | 1.3 | 1.4 | 1.5 | 1.6 | 1.2 | - | - |
| Other Non-Current Liabilities | 59.2 | 53.9 | 19.7 | 20.2 | 22.5 | 21.6 | 18.1 | 12.3 | 13.4 | 11.4 | 10.9 | 9.9 | - | - |
| Total Non-Current Liabilities | 188.9 | 292.1 | 260.6 | 173.1 | 71.3 | 122.9 | 119.3 | 24.7 | 13.4 | - | - | - | - | - |
| Total Liabilities | 507.4 | 667.5 | 735.7 | 581.8 | 372.1 | 395.5 | 394.3 | 253.2 | 212.7 | 186.2 | 170.8 | 156.4 | - | - |
| 323.3 |
| 319.5 |
| 315.5 |
| 311.1 |
| 308.1 |
| 306.8 |
| 305.9 |
| 304.2 |
| 302.5 |
| 301.6 |
| 298.5 |
| 0.0 |
| - |
| - |
| Retained Earnings | 333.5 | 316.6 | 296.1 | 240.2 | 209.0 | 152.2 | 134.0 | 99.4 | 82.7 | 48.5 | 26.2 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | 1.1 | (17.8) | (11.0) | (19.7) | (4.9) | (10.6) | (7.6) | (6.9) | (9.1) | (12.2) | (12.2) | 1.6 | (3.3) | - |
| Treasury Stock | 88.0 | 77.8 | 76.5 | 77.7 | 70.2 | 69.1 | 62.4 | 41.2 | 33.8 | 13.5 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 569.9 | 540.5 | 524.0 | 454.0 | 442.0 | 379.4 | 369.9 | 355.5 | 342.3 | 324.4 | 312.4 | 252.4 | 231.2 | 236.7 |
| Total Equity | 569.9 | 540.5 | 524.0 | 454.0 | 442.0 | 379.4 | 369.9 | 355.5 | 342.3 | 324.4 | 312.4 | 252.4 | 231.2 | 236.7 |
| 58.3 |
| 216.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 381.0 | 471.7 | 454.3 | 352.3 | 282.6 | 285.8 | 280.4 | 208.4 | 188.9 | 187.4 | 194.2 | 144.9 | - | - |
| Book Value | 569.9 | 540.5 | 524.0 | 454.0 | 442.0 | 379.4 | 369.9 | 355.5 | 342.3 | 324.4 | 312.4 | 252.4 | 231.2 | 236.7 |
| Tangible Book Value | 561.3 | 531.3 | 499.6 | 427.3 | 413.0 | 348.0 | 329.6 | 345.0 | 331.5 | 313.6 | 305.4 | 248.0 | 228.7 | - |
| 49.9 |
| 35.6 |
| 56.7 |
| 89.3 |
| 106.4 |
| 89.7 |
| 93.6 |
| 73.4 |
| 65.0 |
| 58.3 |
| 52.2 |
| 55.4 |
| 49.3 |
| 47.2 |
| 35.9 |
| 75.0 |
| 46.4 |
| 44.2 |
| 35.6 |
| 38.3 |
| 44.6 |
| 40.1 |
| 42.7 |
| 50.0 |
| 54.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 82.5 | 77.9 | 75.7 | 88.8 | 51.4 | 53.9 | 76.6 | 78.0 | 65.2 | 39.9 | 56.6 | 43.0 | 30.4 | 26.3 | 19.7 | 49.9 | 35.6 | 56.7 | 89.3 | 106.4 | 89.7 | 93.6 | 73.4 | 65.0 | 58.3 | 52.2 | 55.4 | 49.3 | 47.2 | 35.9 | 75.0 | 46.4 | 44.2 | 35.6 | 38.3 | 44.6 | 40.1 | 42.7 | 50.0 | 54.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 226.0 | 214.0 | 226.0 | 222.6 | 251.1 | 235.2 | 264.0 | 282.3 | 277.9 | 309.7 | 259.4 | 308.2 | 299.3 | 265.2 | 253.8 | 222.9 | 224.2 | 186.2 | 176.9 | 203.4 | 197.8 | 209.1 | 190.8 | 180.1 | 191.3 | 196.3 | 185.8 | 225.6 | 225.8 | 189.7 | 169.6 | 173.6 | 189.5 | 173.7 | 174.8 | 169.8 | 161.7 | 156.5 | 159.7 | 149.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 273.3 | 281.7 | 272.7 | 273.5 | 296.6 | 306.2 | 335.3 | 338.1 | 396.2 | 455.7 | 482.2 | 450.3 | 488.2 | 487.5 | 449.5 | 395.6 | 338.4 | 304.2 | 262.1 | 200.4 | 181.1 | 174.4 | 201.5 | 219.0 | 199.0 | 202.4 | 200.8 | 203.8 | 213.2 | 207.0 | 188.6 | 201.6 | 193.2 | 179.9 | 164.6 | 144.6 | 143.9 | 138.7 | 139.2 | 132.9 |
| Prepaid Expenses | 43.4 | 32.2 | 34.3 | 36.0 | 29.8 | 31.6 | 32.5 | 44.7 | 43.0 | 43.2 | 45.1 | 49.2 | 54.1 | 34.5 | 28.6 | 28.7 | 31.3 | 28.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 707.4 | 691.9 | 690.6 | 699.6 | 707.3 | 708.8 | 782.7 | 847.0 | 888.0 | 930.5 | 931.0 | 929.4 | 947.7 | 888.3 | 820.0 | 761.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 351.4 | 346.0 | 338.8 | 334.5 | 330.3 | 318.6 | 318.6 | 309.5 | 309.2 | 307.9 | 297.9 | 293.2 | 287.9 | 282.0 | 271.1 | 271.1 | 273.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 274.9 | 276.4 | 273.9 | 264.8 | 268.4 | 271.3 | 275.7 | 269.7 | 273.8 | 276.0 | 268.6 | 267.7 | 258.1 | 238.9 | 215.5 | 206.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | ||||||||||||||||||||||
| Intangible Assets | 2.0 | 2.2 | 2.3 | 2.4 | 2.6 | 2.7 | 2.9 | 3.0 | 3.2 | 11.0 | 11.6 | 12.3 | 13.2 | 13.9 | 13.8 | 14.7 | 15.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.2 | 11.7 | 11.8 | 11.8 | - | - | - | - | 1.9 | 2.9 | 3.0 | 2.6 | 2.8 | 2.6 | 3.0 | 3.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 113.8 | 106.8 | 104.9 | 104.3 | 90.1 | 85.5 | 81.6 | 82.1 | 89.6 | 47.5 | 39.9 | 38.3 | 38.0 | 42.3 | 40.5 | 41.1 | 41.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,104.3 | 1,083.5 | 1,077.9 | 1,077.3 | 1,074.6 | 1,074.4 | 1,149.1 | 1,207.9 | 1,260.8 | 1,277.0 | 1,263.2 | 1,259.7 | 1,268.9 | 1,195.3 | 1,101.8 | 1,035.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 229.1 | 218.8 | 234.6 | 218.8 | 215.4 | 204.7 | 216.7 | 213.6 | 248.2 | 279.9 | 308.9 | 322.3 | 361.5 | 337.7 | 322.2 | 308.6 | 275.8 | 255.0 | 247.2 | 216.5 | 208.3 | 199.4 | 190.5 | 203.7 | 191.6 | 195.2 | 193.3 | 197.0 | 209.8 | 198.0 | 192.7 | 187.8 | 190.8 | 178.4 | 166.7 | 154.6 | 152.4 | 150.7 | 156.9 | 142.2 |
| Short Term Debt | 34.7 | 24.1 | 6.6 | 17.4 | 28.9 | 24.9 | - | 59.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.3 | 2.0 | 0.8 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 53.2 | 42.0 | 43.8 | 46.5 | 47.0 | 42.3 | 45.5 | 63.2 | 59.6 | 63.4 | 66.3 | 72.5 | 90.0 | 76.5 | 65.3 | 64.5 | 58.7 | 49.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 335.5 | 313.4 | 312.0 | 318.6 | 331.0 | 311.2 | 343.7 | 375.3 | 437.9 | 472.8 | 478.3 | 475.1 | 505.9 | 452.8 | 440.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 127.9 | 129.7 | 130.9 | 129.7 | 149.4 | 179.6 | - | 235.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 14.8 | 15.2 | 11.5 | 11.4 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 8.1 | 8.0 | 7.5 | 7.3 | 6.5 | 6.2 | 6.6 | 6.2 | 5.7 | 6.5 | 5.6 | 5.6 | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 63.3 | 61.2 | 57.8 | 59.2 | 46.1 | 46.1 | 57.6 | 53.9 | 45.6 | 19.0 | 18.3 | 19.7 | 19.0 | 20.5 | 19.7 | 20.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 191.1 | 190.9 | 188.8 | 188.9 | 195.5 | 225.7 | 257.6 | 292.1 | 283.9 | 257.2 | 256.6 | 260.6 | 259.8 | 261.4 | 205.6 | 173.1 | ||||||||||||||||||||||||
| Total Liabilities | 526.7 | 504.3 | 500.8 | 507.4 | 526.4 | 537.0 | 601.3 | 667.5 | 721.8 | 730.0 | 734.9 | 735.7 | 765.8 | 714.2 | 645.5 | 581.8 | ||||||||||||||||||||||||
| 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 | 323.8 | 321.8 | 319.4 | 323.3 | 321.5 | 319.7 | 319.2 | 319.5 | 317.8 | 316.3 | 314.3 | 315.5 | 314.0 | 312.1 | 310.3 | 311.1 | 309.5 | |||||||||||||||||||||||
| Retained Earnings | 353.0 | 347.3 | 343.6 | 333.5 | 327.0 | 323.2 | 319.7 | 316.6 | 309.0 | 315.1 | 306.8 | 296.1 | 276.9 | 260.5 | 249.7 | 240.2 | 230.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.7) | 1.5 | 1.5 | 1.1 | (15.3) | (23.4) | (11.8) | (17.8) | (13.1) | (9.6) | (17.8) | (11.0) | (11.2) | (14.9) | (27.1) | |||||||||||||||||||||||||
| Treasury Stock | 95.4 | 91.4 | 87.4 | 88.0 | 85.0 | 82.0 | 79.4 | 77.8 | 74.7 | 74.8 | 75.0 | 76.5 | 76.5 | 76.5 | 76.7 | 77.7 | 73.5 | 68.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 577.6 | 579.2 | 577.1 | 569.9 | 548.1 | 537.5 | 547.8 | 540.5 | 539.1 | 547.0 | 528.3 | 524.0 | 503.2 | 481.1 | 456.2 | 454.0 | 453.7 | |||||||||||||||||||||||
| Total Equity | 577.6 | 579.2 | 577.1 | 569.9 | 548.1 | 537.5 | 547.8 | 540.5 | 539.1 | 547.0 | 528.3 | 524.0 | 503.2 | 481.1 | 456.2 | 454.0 | 453.7 | 445.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 162.5 | 153.8 | 137.5 | 147.1 | 178.3 | 204.5 | - | 294.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 80.1 | 76.0 | 61.8 | 58.3 | 126.9 | 150.6 | - | 216.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 371.9 | 378.5 | 378.5 | 381.0 | 376.3 | 397.6 | 439.0 | 471.7 | 450.1 | 457.7 | 452.7 | 454.3 | 441.8 | 435.5 | 380.1 | 352.3 | 316.6 | 265.3 | ||||||||||||||||||||||
| Book Value | 577.6 | 579.2 | 577.1 | 569.9 | 548.1 | 537.5 | 547.8 | 540.5 | 539.1 | 547.0 | 528.3 | 524.0 | 503.2 | 481.1 | 456.2 | 454.0 | 453.7 | 445.2 | ||||||||||||||||||||||
| Tangible Book Value | 569.4 | 570.8 | 568.6 | 561.3 | 539.3 | 528.6 | 538.7 | 531.3 | 529.7 | 524.0 | 504.6 | 499.6 | 478.0 | 455.3 | 430.4 | 427.3 | 426.6 | |||||||||||||||||||||||
| 27.8 |
| 27.3 |
| 32.0 |
| 25.8 |
| 24.4 |
| 23.9 |
| 25.4 |
| 22.6 |
| 25.4 |
| 24.7 |
| 23.9 |
| 18.0 |
| 15.6 |
| 15.4 |
| 25.2 |
| 26.2 |
| 31.1 |
| 29.2 |
| 26.8 |
| 25.4 |
| 21.9 |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 693.3 |
| 632.8 |
| 602.2 |
| 583.4 |
| 553.7 |
| 564.5 |
| 560.2 |
| 558.4 |
| 543.5 |
| 540.5 |
| 528.1 |
| 555.3 |
| 562.2 |
| 500.3 |
| 492.4 |
| 437.0 |
| 452.2 |
| 415.4 |
| 408.9 |
| 388.2 |
| 372.5 |
| 363.4 |
| 370.8 |
| 362.2 |
| 272.2 |
| 269.0 |
| 264.9 |
| 258.6 |
| 256.8 |
| 246.5 |
| 236.4 |
| 230.7 |
| 225.0 |
| 219.6 |
| 217.0 |
| 211.7 |
| 207.3 |
| 203.0 |
| 198.7 |
| 198.0 |
| 192.9 |
| 186.9 |
| 180.0 |
| 172.3 |
| 168.4 |
| 166.2 |
| 161.0 |
| 191.4 |
| 179.0 |
| 166.1 |
| 163.3 |
| 154.4 |
| 153.6 |
| 153.6 |
| 154.5 |
| 146.0 |
| 147.8 |
| 142.9 |
| 143.6 |
| 140.6 |
| 140.3 |
| 134.8 |
| 137.2 |
| 141.9 |
| 141.0 |
| 136.9 |
| 137.5 |
| 132.1 |
| 130.9 |
| 131.5 |
| 120.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 19.9 |
| 19.9 |
| 19.9 |
| 18.1 |
| 11.4 |
| 10.8 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 15.9 |
| 16.6 |
| 17.0 |
| 17.6 |
| 18.2 |
| 18.9 |
| 19.3 |
| 20.0 |
| 20.7 |
| 21.5 |
| 22.2 |
| 23.0 |
| 23.7 |
| 4.7 |
| 4.4 |
| 4.5 |
| 4.7 |
| 4.4 |
| 4.6 |
| 4.8 |
| 4.8 |
| 4.9 |
| 4.6 |
| 3.4 |
| 3.6 |
| 3.4 |
| 1.6 |
| 1.8 |
| 1.7 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.2 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 41.4 |
| 38.4 |
| 37.5 |
| 37.6 |
| 35.6 |
| 30.5 |
| 28.9 |
| 29.0 |
| 27.5 |
| 24.9 |
| 24.6 |
| 25.6 |
| 24.8 |
| 24.0 |
| 16.2 |
| 17.2 |
| 19.1 |
| 18.5 |
| 17.5 |
| 18.0 |
| 16.7 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 953.4 |
| 883.2 |
| 838.3 |
| 814.1 |
| 775.2 |
| 785.8 |
| 780.4 |
| 774.8 |
| 758.3 |
| 758.0 |
| 739.9 |
| 764.1 |
| 761.9 |
| 700.7 |
| 662.9 |
| 608.8 |
| 621.1 |
| 584.5 |
| 575.5 |
| 554.9 |
| 533.1 |
| 523.4 |
| 530.0 |
| 510.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.8 |
| 58.0 |
| 50.0 |
| 49.1 |
| 47.8 |
| 42.3 |
| 39.6 |
| 36.0 |
| 38.2 |
| 43.2 |
| 39.4 |
| 33.8 |
| 28.1 |
| 32.4 |
| 32.1 |
| 29.6 |
| 33.4 |
| 34.6 |
| 27.1 |
| 25.4 |
| 22.5 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 408.7 |
| 376.6 |
| 367.5 |
| 326.6 |
| 300.8 |
| 278.8 |
| 273.6 |
| 257.3 |
| 272.6 |
| 262.1 |
| 259.1 |
| 249.6 |
| 274.9 |
| 284.7 |
| 321.0 |
| 280.1 |
| 228.6 |
| 239.1 |
| 218.9 |
| 214.1 |
| 199.2 |
| 186.0 |
| 185.1 |
| 188.4 |
| 174.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 22.8 |
| 24.1 |
| 22.5 |
| 22.6 |
| 22.8 |
| 22.0 |
| 21.6 |
| 19.5 |
| 20.8 |
| 19.8 |
| 18.1 |
| 15.2 |
| 16.0 |
| 12.6 |
| 12.3 |
| 13.1 |
| 12.7 |
| 12.4 |
| 13.4 |
| 12.7 |
| 12.4 |
| 12.2 |
| 11.4 |
| 123.1 |
| 70.6 |
| 71.9 |
| 71.3 |
| 71.5 |
| 92.6 |
| 122.4 |
| 122.9 |
| 120.8 |
| 122.1 |
| 121.1 |
| 119.3 |
| 117.7 |
| 27.1 |
| 23.9 |
| 24.7 |
| 24.9 |
| 24.5 |
| - |
| 13.4 |
| - |
| - |
| - |
| - |
| 499.7 |
| 438.1 |
| 398.5 |
| 372.1 |
| 350.3 |
| 366.2 |
| 379.7 |
| 395.5 |
| 382.9 |
| 381.1 |
| 370.6 |
| 394.3 |
| 402.4 |
| 348.1 |
| 304.0 |
| 253.2 |
| 263.9 |
| 243.5 |
| 226.5 |
| 212.7 |
| 198.8 |
| 197.6 |
| 200.6 |
| 186.2 |
| 308.0 |
| 306.1 |
| 308.1 |
| 307.0 |
| 306.1 |
| 305.2 |
| 306.8 |
| 305.9 |
| 305.0 |
| 304.1 |
| 305.9 |
| 304.5 |
| 303.1 |
| 301.7 |
| 304.2 |
| 302.8 |
| 301.4 |
| 300.0 |
| 302.5 |
| 301.8 |
| 301.0 |
| 300.3 |
| 301.6 |
| 216.6 |
| 211.5 |
| 209.0 |
| 194.5 |
| 184.1 |
| 169.0 |
| 152.2 |
| 153.5 |
| 147.2 |
| 140.6 |
| 134.0 |
| 126.5 |
| 114.6 |
| 107.5 |
| 99.4 |
| 93.6 |
| 82.8 |
| 91.2 |
| 82.7 |
| 74.5 |
| 66.4 |
| 58.6 |
| 48.5 |
| (19.7) |
| (12.6) |
| (10.9) |
| (9.1) |
| (4.9) |
| (6.3) |
| (0.3) |
| (6.2) |
| (10.6) |
| (14.9) |
| (8.9) |
| (11.6) |
| (7.6) |
| (9.1) |
| (7.5) |
| (5.9) |
| (6.9) |
| (1.2) |
| (5.1) |
| (7.0) |
| (9.1) |
| (13.3) |
| (16.0) |
| (11.1) |
| (12.2) |
| 68.7 |
| 70.2 |
| 70.2 |
| 70.3 |
| 67.3 |
| 69.1 |
| 69.1 |
| 66.5 |
| 63.9 |
| 62.4 |
| 62.4 |
| 57.7 |
| 44.5 |
| 41.2 |
| 38.1 |
| 38.1 |
| 35.1 |
| 33.8 |
| 28.7 |
| 25.7 |
| 18.4 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.2 |
| 439.8 |
| 442.0 |
| 425.0 |
| 419.6 |
| 400.7 |
| 379.4 |
| 375.4 |
| 376.8 |
| 369.3 |
| 369.9 |
| 359.5 |
| 352.6 |
| 358.9 |
| 355.5 |
| 357.1 |
| 341.1 |
| 349.0 |
| 342.3 |
| 334.4 |
| 325.8 |
| 329.4 |
| 324.4 |
| 439.8 |
| 442.0 |
| 425.0 |
| 419.6 |
| 400.7 |
| 379.4 |
| 375.4 |
| 376.8 |
| 369.3 |
| 369.9 |
| 359.5 |
| 352.6 |
| 358.9 |
| 355.5 |
| 357.1 |
| 341.1 |
| 349.0 |
| 342.3 |
| 334.4 |
| 325.8 |
| 329.4 |
| 324.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.6 |
| 282.6 |
| 274.9 |
| 290.9 |
| 303.0 |
| 285.8 |
| 281.4 |
| 281.4 |
| 278.5 |
| 280.4 |
| 277.5 |
| 179.3 |
| 212.3 |
| 208.4 |
| 213.2 |
| 196.5 |
| 194.8 |
| 188.9 |
| 186.5 |
| 178.3 |
| 182.4 |
| 187.4 |
| 439.8 |
| 442.0 |
| 425.0 |
| 419.6 |
| 400.7 |
| 379.4 |
| 375.4 |
| 376.8 |
| 369.3 |
| 369.9 |
| 359.5 |
| 352.6 |
| 358.9 |
| 355.5 |
| 357.1 |
| 341.1 |
| 349.0 |
| 342.3 |
| 334.4 |
| 325.8 |
| 329.4 |
| 324.4 |
| 417.3 |
| 411.2 |
| 413.0 |
| 395.4 |
| 389.4 |
| 369.8 |
| 348.0 |
| 335.4 |
| 336.2 |
| 327.8 |
| 329.6 |
| 325.0 |
| 318.0 |
| 348.0 |
| 345.0 |
| 346.4 |
| 330.2 |
| 338.4 |
| 331.5 |
| 323.4 |
| 314.8 |
| 318.3 |
| 313.6 |