| (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 | 359.1 | 912.8 | 713.7 | 415.7 | 98.5 | 79.6 | 92.9 | 113.4 | 76.3 | 51.2 | 28.6 | 19.7 | 18.6 | 33.3 |
| Restricted Cash | 1.7 | 1.7 | 1.6 | 1.6 | 2.1 | 2.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 359.1 | 912.8 | 713.7 | 415.7 | 98.5 | 79.6 | 92.9 | 113.4 | 76.3 | 51.2 | 28.6 | 19.7 | 18.6 | 33.3 |
| Receivables | ||||||||||||||
| Accounts Receivable | 358.6 | 321.3 | 284.3 | 213.4 | 89.3 | 54.0 | 43.5 | 43.8 | 40.3 | 36.8 | 37.3 | 41.5 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 64.7 | 68.0 | 64.0 | 35.5 | 35.1 | 35.7 | 29.2 | 33.0 | 26.1 | 17.6 | 15.6 | 15.6 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 236.5 | 285.6 | 253.7 | 222.3 | 205.7 | 196.6 | 208.2 | 190.6 | 189.3 | 176.7 | 171.6 | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 42.9 | 34.6 | 41.2 | 20.6 | 20.8 | 16.3 | 18.6 | 18.0 | 17.5 | 18.9 | 11.7 | 15.7 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | 557.7 | 163.1 | 197.7 | 183.9 | 263.7 | 265.4 | 274.5 | 349.9 | 392.9 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 0.7 | 1.0 | 0.8 | 558.1 | 174.8 | 218.4 | 194.1 | 266.5 | 268.1 | 278.1 | 353.5 | 392.9 | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | 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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 498.6 | 359.1 | 382.0 | 695.6 | 938.5 | 912.8 | 866.4 | 757.0 | 718.3 | 713.7 | 614.1 | 414.1 | 470.9 | 415.7 | 257.3 | |||||||||||||||||||||||||
| 20.8 |
| 15.4 |
| 16.4 |
| 12.9 |
| 10.1 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 21.4 | 16.4 | 16.7 | 13.1 | 12.8 | 9.6 | 7.3 | 5.2 | 5.2 | 5.2 | 3.9 | 4.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 4.6 | - | - | - |
| Total Current Assets | 900.0 | 1,326.6 | 1,085.8 | 677.6 | 235.8 | 184.2 | 172.9 | 195.4 | 147.9 | 110.8 | 90.0 | 81.2 | - | - |
| Accumulated Depreciation | 72.8 | 108.8 | 107.0 | 100.1 | 88.9 | 76.4 | 91.7 | 82.7 | 96.3 | 82.5 | 76.0 | 61.4 | - | - |
| Property,Plant & Equipment Net | 163.7 | 176.8 | 146.7 | 122.2 | 116.8 | 120.2 | 116.5 | 107.9 | 93.0 | 94.2 | 95.7 | 96.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 239.5 | 61.2 | 61.2 | 61.2 | 61.2 | 58.6 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | - | - |
| Intangible Assets | 722.8 | 161.8 | 152.0 | 315.3 | 348.5 | 376.0 | 7.3 | 9.1 | 11.8 | 15.1 | 20.5 | 27.2 | - | - |
| Operating Lease Right Of Use Assets | 31.0 | 36.1 | 45.3 | 19.0 | 8.8 | 18.4 | 0.9 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 109.2 | 170.2 | 150.2 | 110.6 | 62.8 | 70.1 | 71.8 | 81.4 | 87.0 | 0.1 | - | - | - | - |
| Other Non-Current Assets | 50.0 | 44.2 | 55.3 | 34.4 | 38.8 | 60.6 | 21.6 | 30.2 | 28.5 | 20.0 | 20.5 | 20.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,227.4 | 1,980.3 | 1,651.1 | 1,321.3 | 863.8 | 869.8 | 405.9 | 439.8 | 383.9 | 255.9 | 242.4 | 243.2 | - | - |
| 0.7 |
| 1.0 |
| 0.8 |
| 0.4 |
| 11.6 |
| 20.7 |
| 10.1 |
| 2.8 |
| 2.8 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.8 | 1.9 | 1.9 | 2.2 | 1.6 | 1.2 | 0.2 | - | - | - | - | - | - | - |
| Accrued Expenses | 63.2 | 48.3 | 36.3 | 30.4 | 22.7 | 17.7 | 15.1 | 16.0 | 14.5 | 12.3 | 10.5 | 11.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 333.4 | 240.5 | 187.4 | 247.7 | 90.5 | 80.5 | 66.1 | 52.8 | 46.8 | 43.8 | 35.5 | 48.5 | - | - |
| 50.0 |
| 53.2 |
| 54.5 |
| 25.4 |
| 16.5 |
| 17.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 54.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 107.9 | 63.2 | 63.3 | 46.2 | 124.9 | 63.4 | 28.4 | 40.8 | 38.0 | 34.7 | 34.1 | 33.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,137.6 | 892.3 | 835.3 | 874.1 | 399.3 | 355.6 | 291.3 | 368.8 | 360.6 | 362.4 | 427.7 | 482.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 679.5 | 445.9 | 133.5 | (193.2) | (221.2) | (149.9) | (136.5) | (168.1) | (209.0) | (332.4) | (359.2) | (344.4) | - | - |
| Accumulated Other Comprehensive Income | (1.3) | (1.6) | (1.0) | (1.3) | (0.5) | (2.0) | (1.0) | (1.1) | (1.0) | (0.9) | (2.0) | (1.6) | - | - |
| Treasury Stock | - | - | - | 75.0 | 0.0 | - | - | - | - | - | - | 0.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,089.8 | 1,088.0 | 815.9 | 447.1 | 464.4 | 514.2 | 114.6 | 71.0 | 23.3 | (106.5) | (185.3) | (239.3) | (235.5) | (173.1) |
| Total Equity | 1,089.8 | 1,088.0 | 815.9 | 447.1 | 464.4 | 514.2 | 114.6 | 71.0 | 23.3 | (106.5) | (185.3) | (239.3) | (235.5) | (173.1) |
| (358.4) |
| (911.8) |
| (712.8) |
| 142.4 |
| 76.3 |
| 138.8 |
| 101.2 |
| 153.1 |
| 191.9 |
| 226.9 |
| 324.9 |
| 373.1 |
| - |
| - |
| Working Capital | 566.5 | 1,086.1 | 898.5 | 429.9 | 145.3 | 103.7 | 106.8 | 142.7 | 101.1 | 67.0 | 54.5 | 32.7 | - | - |
| Book Value | 1,089.8 | 1,088.0 | 815.9 | 447.1 | 464.4 | 514.2 | 114.6 | 71.0 | 23.3 | (106.5) | (185.3) | (239.3) | (235.5) | (173.1) |
| Tangible Book Value | 127.5 | 865.1 | 602.7 | 70.7 | 54.7 | 79.6 | 91.6 | 46.2 | (4.2) | (137.3) | (221.5) | (282.2) | - | - |
| 171.4 |
| 105.4 |
| 98.5 |
| 91.5 |
| 91.5 |
| 68.9 |
| - |
| 88.0 |
| 90.3 |
| 95.7 |
| 92.9 |
| 78.1 |
| 56.9 |
| 112.1 |
| 113.4 |
| 104.6 |
| 86.5 |
| 73.7 |
| 76.3 |
| 68.1 |
| 57.2 |
| 40.9 |
| 51.2 |
| 53.2 |
| 54.9 |
| Restricted Cash | 1.7 | - | 1.7 | 1.7 | 1.7 | - | 1.7 | 1.7 | 1.6 | - | 1.6 | 1.6 | 1.6 | - | 1.6 | 2.1 | 2.1 | - | 2.1 | 2.1 | 2.1 | - | 2.1 | 2.1 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 498.6 | 359.1 | 382.0 | 695.6 | 938.5 | 912.8 | 866.4 | 757.0 | 718.3 | 713.7 | 614.1 | 414.1 | 470.9 | 415.7 | 257.3 | 171.4 | 105.4 | 98.5 | 91.5 | 91.5 | 68.9 | - | 88.0 | 90.3 | 95.7 | 92.9 | 78.1 | 56.9 | 112.1 | 113.4 | 104.6 | 86.5 | 73.7 | 76.3 | 68.1 | 57.2 | 40.9 | 51.2 | 53.2 | 54.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 355.7 | 358.6 | 351.4 | 336.6 | 348.7 | 321.3 | 329.3 | 372.3 | 337.4 | 284.3 | 259.2 | 256.3 | 242.1 | 213.4 | 197.3 | 187.1 | 172.3 | 89.3 | 64.1 | 54.9 | 59.0 | - | 49.2 | 46.9 | 44.9 | 43.5 | 40.6 | 45.5 | 45.0 | 43.8 | 47.1 | 44.2 | 47.8 | 40.3 | 41.7 | 43.2 | 39.9 | 36.8 | 34.8 | 39.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 61.3 | 64.7 | 62.0 | 62.2 | 69.1 | 68.0 | 70.8 | 70.5 | 69.8 | 64.0 | 56.5 | 51.8 | 42.2 | 35.5 | 34.8 | 34.0 | 34.2 | 35.1 | 33.9 | 31.7 | 30.4 | - | 37.6 | 35.3 | 30.8 | 29.2 | 30.6 | 32.4 | 32.0 | 33.0 | 34.6 | 31.5 | 32.1 | 26.1 | 23.0 | 21.2 | 19.8 | 17.6 | 16.1 | 14.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 25.2 | 21.4 | 21.2 | 34.1 | 67.4 | 16.4 | 22.0 | 24.2 | 16.2 | 16.7 | 11.5 | 22.9 | 10.9 | 13.1 | 12.6 | 12.0 | 12.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 942.3 | 900.0 | 925.1 | 1,201.8 | 1,423.8 | 1,326.6 | 1,295.7 | 1,231.1 | 1,148.8 | 1,085.8 | 948.4 | 752.2 | 773.3 | 677.6 | 501.9 | 404.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 239.3 | 236.5 | 234.2 | 223.2 | 294.7 | 285.6 | 286.7 | 270.5 | 257.9 | 253.7 | 244.4 | 230.9 | 227.5 | 222.3 | 218.1 | 214.3 | 208.9 | 205.7 | 202.4 | 201.2 | 197.9 | - | 211.1 | 208.3 | 191.3 | 208.2 | 203.4 | 200.8 | 197.4 | 190.6 | 179.7 | 177.6 | 176.6 | 189.3 | 187.9 | 183.1 | 179.4 | 176.7 | 151.5 | - |
| Accumulated Depreciation | 81.7 | 72.8 | 70.1 | 65.5 | 114.0 | 108.8 | 117.2 | 112.4 | 107.8 | 107.0 | 104.1 | 100.9 | 100.0 | 100.1 | 97.3 | 95.3 | 92.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 157.6 | 163.7 | 164.1 | 157.7 | 180.8 | 176.8 | 169.5 | 158.2 | 150.1 | 146.7 | 140.3 | 130.0 | 127.5 | 122.2 | 120.8 | 119.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 239.4 | 239.5 | 240.3 | 176.9 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | 61.2 | ||||||||||||||||||||||
| Intangible Assets | 706.1 | 722.8 | 739.3 | 359.9 | 153.7 | 161.8 | 173.6 | 172.2 | 142.1 | 152.0 | 163.3 | 221.0 | 219.9 | 315.3 | 323.6 | 331.9 | 340.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 39.3 | 42.5 | 44.4 | 45.3 | 45.9 | 24.2 | 18.6 | 19.0 | 8.3 | 8.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 89.1 | 109.2 | 107.5 | 138.3 | 168.9 | 170.2 | 144.6 | 151.2 | 138.9 | 150.2 | 152.2 | 134.2 | 133.9 | 110.6 | 46.8 | 55.2 | 47.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 61.7 | 50.0 | 53.7 | 36.4 | 36.5 | 44.2 | 46.2 | 49.5 | 51.3 | 55.3 | 56.2 | 39.1 | 33.6 | 34.4 | 41.6 | 42.2 | 42.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,346.6 | 2,227.4 | 2,276.4 | 2,116.1 | 2,055.2 | 1,980.3 | 2,049.6 | 1,939.8 | 1,831.3 | 1,651.1 | 1,521.6 | 1,337.7 | 1,349.3 | 1,321.3 | 1,095.9 | 1,013.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 45.9 | 42.9 | 66.3 | 40.9 | 44.9 | 34.6 | 44.9 | 49.8 | 37.5 | 41.2 | 37.1 | 38.9 | 30.8 | 20.6 | 30.1 | 21.2 | 22.4 | 20.8 | 20.5 | 21.5 | 19.1 | - | 24.1 | 16.3 | 19.0 | 18.6 | 16.5 | 17.1 | 15.3 | 18.0 | 20.4 | 15.3 | 21.0 | 17.5 | 18.8 | 17.7 | 17.6 | 18.9 | 13.6 | 12.8 |
| Short Term Debt | 0.8 | 0.7 | 0.9 | 0.8 | 0.7 | 1.0 | 564.7 | 0.9 | 0.7 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 | 15.4 | 14.1 | 12.9 | 11.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 2.1 | 2.1 | 2.0 | 1.9 | 1.8 | 1.6 | 2.3 | 2.2 | 1.7 | 1.6 | ||||||||||||||||||||||||
| Accrued Expenses | 48.5 | 63.2 | 53.3 | 29.7 | 24.2 | 48.3 | 35.7 | 30.6 | 19.1 | 36.3 | 29.6 | 25.1 | 14.6 | 30.4 | 26.2 | 20.1 | 10.6 | 22.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 333.2 | 333.4 | 346.8 | 280.1 | 248.0 | 240.5 | 784.1 | 263.3 | 237.2 | 187.4 | 176.6 | 154.0 | 276.4 | 247.7 | 236.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 171.5 | - | 204.7 | 210.0 | 181.5 | 183.9 | 186.4 | 188.7 | 263.3 | 263.7 | 264.1 | 264.6 | 265.0 | 265.4 | 265.5 | 265.9 | 266.3 | 274.5 | 294.6 | 348.8 |
| Operating Lease Liabilities Non-Current | 55.3 | 50.0 | 50.6 | 47.9 | 47.6 | 53.2 | 53.9 | 54.1 | 54.1 | 54.5 | 54.4 | 31.3 | 24.8 | 25.4 | 15.4 | 15.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 53.5 | 54.2 | 55.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 105.2 | 107.9 | 116.2 | 102.2 | 58.2 | 63.2 | 62.0 | 63.5 | 63.1 | 63.3 | 62.9 | 49.1 | 46.2 | 46.2 | 46.5 | 49.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,134.3 | 1,137.6 | 1,157.2 | 949.3 | 891.0 | 892.3 | 869.9 | 913.1 | 885.8 | 835.3 | 822.9 | 785.1 | 903.8 | 874.1 | 457.9 | 446.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 797.9 | 679.5 | 625.4 | 597.6 | 518.9 | 445.9 | 457.7 | 326.6 | 264.6 | 133.5 | 30.1 | (101.8) | (196.0) | (193.2) | (74.0) | (135.2) | (178.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.9) | (1.3) | (1.7) | (1.5) | (1.8) | (1.6) | (1.2) | (1.2) | (1.2) | (1.0) | (1.0) | (1.0) | (1.4) | (1.3) | 3.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 75.0 | 75.0 | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,212.3 | 1,089.8 | 1,119.2 | 1,166.8 | 1,164.2 | 1,088.0 | 1,179.7 | 1,026.7 | 945.5 | 815.9 | 698.8 | 552.6 | 445.5 | 447.1 | 638.1 | 567.3 | ||||||||||||||||||||||||
| Total Equity | 1,212.3 | 1,089.8 | 1,119.2 | 1,166.8 | 1,164.2 | 1,088.0 | 1,179.7 | 1,026.7 | 945.5 | 815.9 | 698.8 | 552.6 | 445.5 | 447.1 | 638.1 | 567.3 | 515.9 | 464.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.8 | 0.7 | 0.9 | 0.8 | 0.7 | 1.0 | 564.7 | 0.9 | 0.7 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 | 15.4 | 14.1 | 12.9 | 11.6 | 10.4 | 10.4 | 181.7 | - | 222.8 | 227.2 | 191.6 | 194.1 | 196.5 | 198.8 | 266.1 | 266.5 | 266.9 | 267.3 | 267.7 | 268.1 | 268.3 | 268.7 | 269.1 | 278.1 | 298.2 | 352.5 |
| Net debt | (497.8) | (358.4) | (381.1) | (694.8) | (937.8) | (911.8) | (301.7) | (756.2) | (717.5) | (712.8) | (613.4) | (413.7) | (470.4) | (415.3) | (241.9) | (157.4) | (92.5) | (86.9) | ||||||||||||||||||||||
| Working Capital | 609.1 | 566.5 | 578.3 | 921.7 | 1,175.8 | 1,086.1 | 511.6 | 967.9 | 911.6 | 898.5 | 771.8 | 598.2 | 496.9 | 429.9 | 265.9 | 185.4 | 147.1 | 145.3 | ||||||||||||||||||||||
| Book Value | 1,212.3 | 1,089.8 | 1,119.2 | 1,166.8 | 1,164.2 | 1,088.0 | 1,179.7 | 1,026.7 | 945.5 | 815.9 | 698.8 | 552.6 | 445.5 | 447.1 | 638.1 | 567.3 | 515.9 | 464.4 | ||||||||||||||||||||||
| Tangible Book Value | 266.8 | 127.5 | 139.6 | 630.0 | 949.3 | 865.1 | 944.9 | 793.3 | 742.3 | 602.7 | 474.3 | 270.5 | 164.5 | 70.7 | 253.3 | 174.2 | 114.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 12.0 |
| 8.1 |
| 10.1 |
| - |
| 9.7 |
| 8.6 |
| 9.0 |
| 7.3 |
| 5.1 |
| 5.0 |
| 6.4 |
| 5.2 |
| 4.7 |
| 4.9 |
| 5.6 |
| 5.2 |
| 3.8 |
| 4.1 |
| 6.1 |
| 5.2 |
| 6.4 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 324.7 |
| 235.8 |
| 201.5 |
| 186.2 |
| 168.4 |
| - |
| 184.5 |
| 181.2 |
| 180.4 |
| 172.9 |
| 154.4 |
| 139.9 |
| 195.5 |
| 195.4 |
| 191.0 |
| 167.1 |
| 159.3 |
| 147.9 |
| 136.6 |
| 125.6 |
| 106.7 |
| 110.8 |
| 110.5 |
| 113.0 |
| 88.9 |
| 86.0 |
| 82.7 |
| 79.5 |
| - |
| 88.7 |
| 85.4 |
| 82.6 |
| 91.7 |
| 89.9 |
| 87.7 |
| 85.2 |
| 82.7 |
| 80.3 |
| 80.8 |
| 82.8 |
| 96.3 |
| 93.4 |
| 91.2 |
| 87.3 |
| 82.5 |
| 72.2 |
| 71.0 |
| 117.0 |
| 116.8 |
| 116.4 |
| 118.5 |
| 118.4 |
| - |
| 122.4 |
| 122.9 |
| 108.6 |
| 116.5 |
| 113.5 |
| 113.1 |
| 112.2 |
| 107.9 |
| 99.4 |
| 96.8 |
| 93.8 |
| 93.0 |
| 94.5 |
| 91.9 |
| 92.1 |
| 94.2 |
| 85.0 |
| 84.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.2 |
| 61.2 |
| 61.2 |
| - |
| 57.8 |
| 57.8 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 348.5 |
| 356.9 |
| 365.3 |
| 371.3 |
| 18.3 |
| 384.7 |
| 389.5 |
| 6.9 |
| 7.3 |
| 7.8 |
| 8.2 |
| 8.7 |
| 9.1 |
| 9.7 |
| 10.4 |
| 11.1 |
| 11.8 |
| 12.6 |
| 13.5 |
| 14.3 |
| 15.1 |
| 16.4 |
| 17.9 |
| 8.7 |
| 8.8 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| 66.5 |
| 64.8 |
| 62.8 |
| - |
| 69.3 |
| 67.4 |
| 70.5 |
| 71.8 |
| 77.7 |
| - |
| - |
| 81.4 |
| 79.4 |
| 82.0 |
| 83.7 |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.8 |
| 45.3 |
| 61.9 |
| 61.4 |
| - |
| 60.8 |
| 60.9 |
| 22.0 |
| 21.6 |
| 33.2 |
| 34.1 |
| 32.0 |
| 30.2 |
| 29.7 |
| 29.8 |
| 29.1 |
| 28.5 |
| 21.5 |
| 21.2 |
| 20.8 |
| 20.1 |
| 19.7 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 933.2 |
| 863.8 |
| 847.8 |
| 857.8 |
| 843.4 |
| - |
| 879.6 |
| 879.7 |
| 404.1 |
| 405.9 |
| 402.4 |
| 390.3 |
| 443.9 |
| 439.8 |
| 424.8 |
| 401.8 |
| 392.6 |
| 383.9 |
| 281.0 |
| 267.9 |
| 249.6 |
| 255.9 |
| 255.0 |
| 259.3 |
| 10.4 |
| 10.4 |
| 10.3 |
| - |
| 18.1 |
| 17.1 |
| 10.1 |
| 10.1 |
| 10.2 |
| 10.1 |
| 2.9 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 3.7 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.0 |
| 177.7 |
| 90.5 |
| 76.9 |
| 73.8 |
| 64.6 |
| - |
| 82.0 |
| 76.3 |
| 62.0 |
| 66.1 |
| 59.6 |
| 53.4 |
| 42.8 |
| 52.8 |
| 54.6 |
| 43.2 |
| 45.4 |
| 46.8 |
| 46.1 |
| 43.1 |
| 39.1 |
| 43.8 |
| 39.1 |
| 34.1 |
| 16.2 |
| 16.5 |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| 124.9 |
| 89.6 |
| 91.8 |
| 64.9 |
| - |
| 65.4 |
| 64.2 |
| 29.0 |
| 28.4 |
| 42.7 |
| 43.7 |
| 42.7 |
| 40.8 |
| 39.3 |
| 38.5 |
| 37.9 |
| 38.0 |
| 37.2 |
| 36.2 |
| 35.6 |
| 34.7 |
| 33.7 |
| 34.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 417.3 |
| 399.3 |
| 348.5 |
| 349.7 |
| 315.3 |
| - |
| 366.0 |
| 364.1 |
| 285.7 |
| 291.3 |
| 301.2 |
| 298.0 |
| 360.7 |
| 368.8 |
| 369.3 |
| 357.3 |
| 358.9 |
| 360.6 |
| 358.9 |
| 355.1 |
| 350.7 |
| 362.4 |
| 376.1 |
| 425.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (221.2) |
| (181.0) |
| (167.6) |
| (140.9) |
| - |
| (146.5) |
| (140.1) |
| (133.1) |
| (136.5) |
| (146.9) |
| (151.8) |
| (158.2) |
| (168.1) |
| (181.4) |
| (190.7) |
| (200.4) |
| (209.0) |
| (306.1) |
| (314.7) |
| (328.3) |
| (332.4) |
| (337.3) |
| (341.5) |
| 2.3 |
| 1.9 |
| (0.5) |
| (1.1) |
| (1.0) |
| (1.2) |
| - |
| (2.5) |
| (2.6) |
| (2.4) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.1) |
| (1.1) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.1) |
| (1.0) |
| (1.0) |
| (0.9) |
| (1.1) |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 515.9 |
| 464.4 |
| 499.3 |
| 508.1 |
| 528.1 |
| - |
| 513.6 |
| 515.6 |
| 118.4 |
| 114.6 |
| 101.2 |
| 92.2 |
| 83.2 |
| 71.0 |
| 55.5 |
| 44.5 |
| 33.7 |
| 23.3 |
| (77.9) |
| (87.2) |
| (101.2) |
| (106.5) |
| (121.2) |
| (166.4) |
| 499.3 |
| 508.1 |
| 528.1 |
| - |
| 513.6 |
| 515.6 |
| 118.4 |
| 114.6 |
| 101.2 |
| 92.2 |
| 83.2 |
| 71.0 |
| 55.5 |
| 44.5 |
| 33.7 |
| 23.3 |
| (77.9) |
| (87.2) |
| (101.2) |
| (106.5) |
| (121.2) |
| (166.4) |
| (81.1) |
| (81.1) |
| 112.9 |
| - |
| 134.8 |
| 136.8 |
| 95.9 |
| 101.2 |
| 118.5 |
| 142.0 |
| 154.1 |
| 153.1 |
| 162.3 |
| 180.8 |
| 194.0 |
| 191.9 |
| 200.2 |
| 211.5 |
| 228.2 |
| 226.9 |
| 245.0 |
| 297.6 |
| 124.6 |
| 112.4 |
| 103.8 |
| - |
| 102.5 |
| 104.8 |
| 118.4 |
| 106.8 |
| 94.8 |
| 86.5 |
| 152.7 |
| 142.7 |
| 136.4 |
| 123.8 |
| 113.9 |
| 101.1 |
| 90.5 |
| 82.6 |
| 67.6 |
| 67.0 |
| 71.3 |
| 78.9 |
| 499.3 |
| 508.1 |
| 528.1 |
| - |
| 513.6 |
| 515.6 |
| 118.4 |
| 114.6 |
| 101.2 |
| 92.2 |
| 83.2 |
| 71.0 |
| 55.5 |
| 44.5 |
| 33.7 |
| 23.3 |
| (77.9) |
| (87.2) |
| (101.2) |
| (106.5) |
| (121.2) |
| (166.4) |
| 54.7 |
| 81.3 |
| 81.7 |
| 95.6 |
| - |
| 71.1 |
| 68.3 |
| 95.8 |
| 91.6 |
| 77.7 |
| 68.3 |
| 58.8 |
| 46.2 |
| 30.1 |
| 18.4 |
| 6.8 |
| (4.2) |
| (106.3) |
| (116.4) |
| (131.2) |
| (137.3) |
| (153.3) |
| (200.0) |