| (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 | 14.6 | 20.8 | 6.6 | 4.9 | 7.9 | 30.0 | 345.5 | 6.2 | 1.9 | 9.0 | 8.0 | 7.7 | 1.2 | 1.5 | 3.3 | 2.7 | 11.2 | 3.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 14.6 | 20.8 | 6.6 | 4.9 | 7.9 | 30.0 | 345.5 | 6.2 | 1.9 | 9.0 | 8.0 | 7.7 | 1.2 | 1.5 | 3.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 155.3 | 181.5 | 154.1 | 147.4 | 166.3 | 162.3 | 187.4 | 171.0 | 152.4 | 142.6 | 129.0 | 129.7 | 124.9 | 118.2 | 97.4 | 99.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 641.7 | 693.2 | 725.1 | 731.7 | 729.4 | 709.7 | 682.9 | 640.4 | 767.9 | 713.0 | 639.9 | 592.2 | 531.5 | 504.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 313.7 | 322.6 | 251.9 | 261.7 | 132.0 | 112.4 | 99.5 | 103.6 | 84.6 | 79.5 | 69.9 | 62.9 | 53.3 | 61.0 | 45.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 60.0 | 61.3 | 102.0 | 105.0 | 176.5 | 190.0 | 566.4 | 137.7 | 148.1 | 182.3 | 103.3 | 122.5 | 105.8 | 127.8 | 5.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 60.0 | 61.3 | 102.0 | 105.0 | 176.5 | 190.0 | 566.4 | 137.7 | 148.1 | 182.4 | 103.3 | 131.5 | 113.4 | 134.7 | 9.6 | 23.7 | ||
| (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 | 14.6 | 4.9 | 10.5 | 7.8 | 20.8 | 10.2 | 20.9 | 18.7 | 6.6 | 23.8 | 9.1 | 15.3 | 4.9 | 13.0 | 9.8 | |||||||||||||||||||||||||
| - |
| 2.7 |
| 11.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 51.5 | 59.4 | 80.9 | 92.9 | 56.5 | 48.1 | 40.5 | 42.5 | 37.2 | 32.6 | 28.7 | 21.3 | 23.4 | 28.4 | 20.6 | 16.7 | - | - |
| Other Current Assets | 12.0 | 19.3 | 29.9 | 31.9 | 16.0 | 16.0 | 24.3 | 28.3 | 21.1 | 18.3 | 16.7 | 10.8 | 16.1 | 17.8 | 0.5 | 0.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 236.6 | 277.4 | 253.3 | 258.5 | 245.5 | 266.5 | 596.0 | 239.9 | 207.3 | 199.2 | 170.1 | 161.3 | 168.1 | 166.4 | 134.3 | 128.8 | - | - |
| 424.4 |
| 398.5 |
| - |
| - |
| Accumulated Depreciation | 399.8 | 434.3 | 444.9 | 426.7 | 414.2 | 382.7 | 354.3 | 327.9 | 351.2 | 318.4 | 288.4 | 265.5 | 249.6 | 229.0 | 211.4 | 197.9 | - | - |
| Property,Plant & Equipment Net | 241.9 | 258.9 | 280.2 | 305.0 | 315.2 | 327.1 | 328.6 | 312.6 | 416.7 | 394.6 | 351.6 | 326.8 | 281.9 | 275.0 | 213.0 | 200.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 736.4 | 736.4 | 736.4 | 736.5 | 776.7 | 689.5 | 671.8 | 671.8 | 522.9 | 501.7 | 400.1 | 349.1 | 270.0 | 249.8 | 132.7 | 98.5 | 90.4 | - |
| Intangible Assets | 7.7 | 10.4 | 13.3 | 16.6 | 26.7 | 26.1 | 29.8 | 51.1 | 49.1 | 54.3 | 39.5 | 34.6 | 29.4 | 32.4 | 15.2 | 13.5 | - | - |
| Operating Lease Right Of Use Assets | 175.9 | 181.6 | 202.7 | 211.1 | 213.6 | 203.3 | 199.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | 2.8 | 5.2 | 5.6 | 6.2 | 2.2 | 11.5 | 24.0 | 25.4 | 24.1 | - | - | - | - | - | - |
| Other Non-Current Assets | 16.4 | 17.3 | 19.2 | 29.4 | 20.2 | 18.3 | 20.7 | 13.0 | 11.0 | 11.3 | 12.8 | 11.9 | 10.5 | 10.5 | 15.0 | 10.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,568.0 | 1,641.8 | 1,692.8 | 1,776.9 | 1,871.4 | 1,811.8 | 2,049.5 | 1,312.3 | 1,218.4 | 1,185.3 | 999.4 | 907.8 | 760.0 | 739.4 | 510.1 | 451.8 | - | - |
| 41.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 8.9 | 7.6 | 6.8 | 3.9 | 13.0 | - | - |
| Deferred Revenue Current | 13.2 | 14.7 | 15.2 | 15.4 | 14.2 | 12.0 | 13.1 | 12.1 | 11.9 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 39.7 | 40.1 | 39.4 | 37.5 | 34.7 | 30.9 | 30.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 21.9 | 23.6 | 21.2 | 16.0 | 18.5 | 20.8 | 14.4 | 20.2 | 20.2 | 25.0 | 24.0 | 22.3 | 20.2 | 18.3 | 17.9 | 16.8 | - | - |
| Other Current Liabilities | 34.2 | 30.7 | 33.6 | 30.3 | 28.2 | 27.1 | 22.0 | 21.6 | 21.6 | 20.0 | 15.7 | 18.2 | 13.8 | 13.4 | 11.9 | 9.6 | - | - |
| Total Current Liabilities | 517.8 | 524.3 | 455.2 | 449.2 | 322.0 | 290.6 | 254.9 | 218.4 | 194.0 | 185.9 | 167.6 | 155.8 | 136.7 | 138.1 | 109.8 | 109.4 | - | - |
| 10.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 156.2 | 167.5 | 181.9 | 191.1 | 192.6 | 177.7 | 171.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.6 | 6.3 | 6.5 | 7.0 | 6.4 | 4.7 | 5.4 | 5.1 | 5.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 38.2 | 37.1 | 37.0 | 30.5 | 28.6 | 19.8 | 10.1 | - | - | - | - | - | 0.1 | 0.0 | 6.4 | 4.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.1 | 10.1 | 10.6 | 10.7 | 10.8 | 16.6 | 12.9 | 12.7 | 14.1 | 15.1 | 18.4 | 14.5 | 11.6 | 12.0 | 5.1 | 4.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 976.5 | 1,021.1 | 1,036.0 | 1,082.0 | 1,088.5 | 1,062.1 | 1,315.0 | 612.8 | 590.0 | 604.0 | 463.2 | 434.2 | 344.0 | 374.4 | 182.6 | 171.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 262.4 | 258.8 | 254.5 | 250.7 | 244.6 | 238.2 | 229.8 | 220.2 | 199.6 | 191.6 | 186.6 | 160.9 | 141.4 | 131.5 | 119.7 | 99.9 | - | - |
| Retained Earnings | 581.7 | 615.1 | 655.4 | 653.6 | 651.1 | 624.4 | 619.9 | 592.2 | 539.3 | 498.7 | 459.6 | 412.5 | 367.6 | 327.3 | 297.4 | 253.9 | - | - |
| Accumulated Other Comprehensive Income | (2.9) | (3.4) | (3.5) | (4.1) | (4.5) | (4.6) | (6.9) | (4.5) | (4.2) | (3.2) | (4.6) | (4.6) | (3.1) | (4.0) | (3.6) | (1.6) | - | - |
| Treasury Stock | 250.1 | 250.1 | 250.1 | 205.6 | 108.7 | 108.7 | 108.7 | 108.7 | 106.6 | 106.2 | 105.9 | 95.6 | 90.2 | 90.1 | 86.5 | 72.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 591.5 | 620.8 | 656.8 | 694.9 | 782.9 | 749.7 | 734.4 | 699.5 | 628.5 | 581.3 | 536.2 | 473.6 | 416.0 | 365.0 | 327.5 | 280.2 | 232.7 | 194.3 |
| Total Equity | 591.5 | 620.8 | 656.8 | 694.9 | 782.9 | 749.7 | 734.4 | 699.5 | 628.5 | 581.3 | 536.2 | 473.6 | 416.0 | 365.0 | 327.5 | 280.2 | 232.7 | 194.3 |
| - |
| - |
| Net debt | 45.4 | 40.5 | 95.4 | 100.1 | 168.5 | 160.0 | 220.9 | 131.5 | 146.2 | 173.4 | 95.3 | 123.7 | 112.2 | 133.2 | 6.3 | 21.1 | - | - |
| Working Capital | (281.2) | (246.9) | (201.9) | (190.7) | (76.5) | (24.1) | 341.1 | 21.5 | 13.3 | 13.3 | 2.5 | 5.5 | 31.4 | 28.3 | 24.5 | 19.3 | - | - |
| Book Value | 591.5 | 620.8 | 656.8 | 694.9 | 782.9 | 749.7 | 734.4 | 699.5 | 628.5 | 581.3 | 536.2 | 473.6 | 416.0 | 365.0 | 327.5 | 280.2 | 232.7 | 194.3 |
| Tangible Book Value | (152.7) | (126.1) | (93.0) | (58.1) | (20.5) | 34.1 | 32.8 | (23.4) | 56.4 | 25.2 | 96.5 | 90.0 | 116.6 | 82.8 | 179.7 | 168.2 | 142.3 | - |
| 30.6 |
| 7.9 |
| 9.5 |
| 6.6 |
| 16.9 |
| 30.0 |
| 25.0 |
| 81.5 |
| 147.2 |
| 345.5 |
| 8.8 |
| 6.1 |
| 8.5 |
| 6.2 |
| 3.6 |
| 2.2 |
| 12.7 |
| 1.9 |
| 7.9 |
| 6.4 |
| 6.6 |
| 9.0 |
| 6.5 |
| 7.2 |
| 4.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 14.6 | 4.9 | 10.5 | 7.8 | 20.8 | 10.2 | 20.9 | 18.7 | 6.6 | 23.8 | 9.1 | 15.3 | 4.9 | 13.0 | 9.8 | 30.6 | 7.9 | 9.5 | 6.6 | 16.9 | 30.0 | 25.0 | 81.5 | 147.2 | 345.5 | 8.8 | 6.1 | 8.5 | 6.2 | 3.6 | 2.2 | 12.7 | 1.9 | 7.9 | 6.4 | 6.6 | 9.0 | 6.5 | 7.2 | 4.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 155.3 | 153.3 | 160.7 | 171.9 | 181.5 | 176.5 | 162.0 | 162.3 | 154.1 | 160.4 | 146.7 | 141.2 | 147.4 | 141.3 | 135.0 | 128.7 | 166.3 | 169.7 | 165.1 | 167.5 | 162.3 | 165.1 | 167.7 | 176.5 | 187.4 | 179.2 | 170.8 | 173.7 | 171.0 | 158.8 | 156.8 | 158.0 | 152.4 | 143.1 | 147.1 | 146.1 | 142.6 | 136.6 | 146.4 | 135.2 |
| Prepaid Expenses | 51.5 | 54.5 | 55.8 | 59.1 | 59.4 | 72.3 | 69.3 | 85.1 | 80.9 | 72.2 | 77.8 | 80.0 | 92.9 | 101.1 | 83.4 | 76.2 | 56.5 | 57.3 | ||||||||||||||||||||||
| Other Current Assets | 12.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 236.6 | 228.8 | 242.8 | 254.8 | 277.4 | 273.7 | 266.8 | 278.1 | 253.3 | 271.7 | 247.9 | 250.6 | 258.5 | 268.6 | 240.8 | 247.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 641.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 711.8 | 696.6 | 692.6 | 682.9 | 676.1 | 658.3 | 647.0 | 640.4 | 807.2 | 792.1 | 785.7 | 767.9 | 756.5 | 739.7 | 725.8 | 713.0 | 692.7 | 678.0 | 657.0 |
| Accumulated Depreciation | 399.8 | 400.7 | 402.9 | 417.7 | 434.3 | 432.0 | 427.9 | 449.1 | 444.9 | 440.6 | 434.6 | 434.0 | 426.7 | 422.3 | 417.2 | 411.8 | 414.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 241.9 | 240.8 | 240.7 | 242.1 | 258.9 | 268.6 | 272.5 | 276.1 | 280.2 | 284.6 | 289.6 | 300.1 | 305.0 | 307.4 | 307.6 | 307.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.4 | 736.5 | 730.5 | 730.3 | 730.3 | 776.7 | 779.1 | ||||||||||||||||||||||
| Intangible Assets | 7.7 | 8.4 | 9.0 | 9.7 | 10.4 | 11.1 | 11.8 | 12.5 | 13.3 | 14.1 | 14.9 | 15.7 | 16.6 | 17.3 | 18.2 | 19.1 | 26.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 175.9 | 179.8 | 174.1 | 179.1 | 181.6 | 190.1 | 195.3 | 200.2 | 202.7 | 205.2 | 204.2 | 208.6 | 211.1 | 211.3 | 213.7 | 209.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 0.4 | 1.3 | 2.1 | 2.8 | 2.4 | 3.6 | 4.6 | 5.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 16.4 | 16.1 | 16.5 | 17.1 | 17.3 | 17.3 | 18.6 | 19.1 | 19.2 | 25.0 | 29.4 | 33.5 | 29.4 | 34.1 | 38.2 | 43.4 | 20.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,568.0 | 1,570.0 | 1,584.0 | 1,605.1 | 1,641.8 | 1,669.9 | 1,681.3 | 1,712.2 | 1,692.8 | 1,733.1 | 1,726.8 | 1,754.0 | 1,776.9 | 1,799.2 | 1,789.1 | 1,815.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 313.7 | 301.0 | 299.0 | 301.4 | 322.6 | 316.8 | 298.9 | 278.9 | 251.9 | 287.3 | 280.4 | 275.6 | 261.7 | 228.4 | 184.1 | 155.9 | 132.0 | 117.9 | 121.1 | 121.4 | 112.4 | 131.9 | 127.6 | 110.9 | 99.5 | 115.5 | 108.1 | 104.8 | 103.6 | 95.2 | 89.0 | 90.7 | 84.6 | 86.3 | 92.9 | 91.6 | 79.5 | 81.5 | 76.2 | 59.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 13.2 | 13.7 | 13.9 | 14.4 | 14.7 | 14.9 | 14.8 | 14.9 | 15.2 | 15.4 | 15.4 | 15.5 | 15.4 | 15.5 | 14.8 | 14.5 | 14.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 39.7 | 39.6 | 39.7 | 40.5 | 40.1 | 39.8 | 39.8 | 39.6 | 39.4 | 39.0 | 38.5 | 38.1 | 37.5 | 36.5 | 35.6 | 34.6 | ||||||||||||||||||||||||
| Accrued Expenses | 21.9 | 15.0 | 21.6 | 14.4 | 23.6 | 12.6 | 20.0 | 14.3 | 21.2 | 19.8 | 14.1 | 23.2 | 16.0 | 22.6 | 15.0 | 24.3 | 18.5 | 23.6 | ||||||||||||||||||||||
| Other Current Liabilities | 34.2 | 39.8 | 40.3 | 39.2 | 30.7 | 29.1 | 29.7 | 28.2 | 33.6 | 32.7 | 33.9 | 32.8 | 30.3 | 29.7 | 33.5 | 32.1 | 28.2 | |||||||||||||||||||||||
| Total Current Liabilities | 517.8 | 503.3 | 511.2 | 506.0 | 524.3 | 507.7 | 501.6 | 468.7 | 455.2 | 486.6 | 472.4 | 480.7 | 449.2 | 427.3 | 385.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 60.0 | 45.0 | 60.0 | 71.5 | 61.3 | 59.3 | 62.0 | 112.0 | 102.0 | 94.0 | 55.0 | 65.0 | 105.0 | 130.0 | 130.0 | 110.0 | 176.5 | 195.0 | 170.0 | 198.0 | 190.0 | 190.0 | 231.3 | 326.2 | 566.4 | 197.0 | 168.9 | 160.0 | 137.7 | 119.9 | 151.4 | 158.0 | 148.1 | 154.6 | 153.0 | 158.0 | 182.3 | 184.6 | 197.5 | 140.9 |
| Operating Lease Liabilities Non-Current | 156.2 | 161.2 | 156.7 | 164.0 | 167.5 | 168.1 | 173.7 | 179.2 | 181.9 | 184.8 | 184.2 | 188.6 | 191.1 | 191.2 | 193.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 5.6 | 5.8 | 5.9 | 6.2 | 6.3 | - | 6.4 | 6.3 | 6.5 | 6.7 | 6.8 | 6.8 | 7.0 | 7.0 | 6.7 | 6.6 | 6.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 38.2 | 40.7 | 37.2 | 34.9 | 37.1 | 42.7 | 40.4 | 38.6 | 37.0 | 37.8 | 34.8 | 31.7 | 30.5 | 29.0 | 26.4 | 24.6 | 28.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 11.1 | 11.6 | 11.3 | 13.7 | 10.1 | 10.6 | 10.5 | 10.5 | 10.6 | 10.2 | 10.4 | 10.7 | 10.7 | 11.7 | 11.3 | 11.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 976.5 | 965.0 | 982.3 | 1,000.2 | 1,021.1 | 1,021.0 | 1,029.4 | 1,057.8 | 1,036.0 | 1,073.4 | 1,026.6 | 1,058.8 | 1,082.0 | 1,098.0 | 1,067.3 | 1,046.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.4 | 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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | 262.4 | 260.8 | 259.7 | 259.7 | 258.8 | 256.9 | 255.7 | 255.0 | 254.5 | 252.8 | 252.2 | 251.0 | 250.7 | 249.1 | 247.9 | 245.7 | 244.6 | |||||||||||||||||||||||
| Retained Earnings | 581.7 | 597.2 | 595.0 | 598.3 | 615.1 | 645.1 | 649.3 | 652.5 | 655.4 | 660.4 | 657.1 | 653.4 | 653.6 | 662.1 | 658.1 | 654.1 | 651.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.9) | (3.4) | (3.4) | (3.4) | (3.4) | (3.4) | (3.4) | (3.4) | (3.5) | (3.8) | (3.9) | (4.0) | (4.1) | (4.8) | (4.7) | |||||||||||||||||||||||||
| Treasury Stock | 250.1 | 250.1 | 250.1 | 250.1 | 250.1 | 250.1 | 250.1 | 250.1 | 250.1 | 250.1 | 205.6 | 205.6 | 205.6 | 205.6 | 179.9 | 125.9 | 108.7 | 108.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 591.5 | 604.9 | 601.7 | 604.9 | 620.8 | 648.9 | 651.9 | 654.4 | 656.8 | 659.7 | 700.1 | 695.2 | 694.9 | 701.2 | 721.8 | 769.7 | 782.9 | |||||||||||||||||||||||
| Total Equity | 591.5 | 604.9 | 601.7 | 604.9 | 620.8 | 648.9 | 651.9 | 654.4 | 656.8 | 659.7 | 700.1 | 695.2 | 694.9 | 701.2 | 721.8 | 769.7 | 782.9 | 781.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 60.0 | 45.0 | 60.0 | 71.5 | 61.3 | 59.3 | 62.0 | 112.0 | 102.0 | 94.0 | 55.0 | 65.0 | 105.0 | 130.0 | 130.0 | 110.0 | 176.5 | 195.0 | 170.0 | 198.0 | 190.0 | 190.0 | 231.3 | 326.2 | 566.4 | 197.0 | 168.9 | 160.0 | 137.7 | 119.9 | 151.4 | 158.0 | 148.1 | 154.6 | 153.0 | 158.0 | 182.3 | 184.6 | 197.5 | 140.9 |
| Net debt | 45.4 | 40.1 | 49.5 | 63.7 | 40.5 | 49.1 | 41.1 | 93.3 | 95.4 | 70.2 | 45.9 | 49.7 | 100.1 | 117.0 | 120.2 | 79.4 | 168.5 | 185.5 | ||||||||||||||||||||||
| Working Capital | (281.2) | (274.5) | (268.4) | (251.2) | (246.9) | (234.0) | (234.7) | (190.6) | (201.9) | (214.9) | (224.5) | (230.1) | (190.7) | (158.8) | (144.4) | (122.5) | (76.5) | |||||||||||||||||||||||
| Book Value | 591.5 | 604.9 | 601.7 | 604.9 | 620.8 | 648.9 | 651.9 | 654.4 | 656.8 | 659.7 | 700.1 | 695.2 | 694.9 | 701.2 | 721.8 | 769.7 | 782.9 | 781.5 | ||||||||||||||||||||||
| Tangible Book Value | (152.7) | (139.9) | (143.8) | (141.3) | (126.1) | (98.6) | (96.3) | (94.5) | (93.0) | (90.8) | (51.2) | (57.0) | (58.1) | (46.6) | (26.6) | 20.3 | (20.5) | |||||||||||||||||||||||
| 52.9 |
| 53.2 |
| 48.1 |
| 55.2 |
| 45.6 |
| 36.8 |
| 40.5 |
| 45.9 |
| 54.0 |
| 46.7 |
| 42.5 |
| 39.6 |
| 46.5 |
| 38.5 |
| 37.2 |
| 39.1 |
| 37.8 |
| 35.9 |
| 32.6 |
| 41.4 |
| 35.3 |
| 27.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.5 |
| 251.2 |
| 242.8 |
| 256.1 |
| 266.5 |
| 267.4 |
| 315.5 |
| 381.3 |
| 596.0 |
| 252.5 |
| 249.6 |
| 246.3 |
| 239.9 |
| 222.3 |
| 222.0 |
| 226.9 |
| 207.3 |
| 207.9 |
| 204.1 |
| 200.9 |
| 199.2 |
| 196.0 |
| 201.0 |
| 173.4 |
| 405.2 |
| - |
| - |
| 382.7 |
| 377.6 |
| 368.3 |
| 363.7 |
| 354.3 |
| 349.8 |
| 342.9 |
| 336.0 |
| 327.9 |
| 376.6 |
| 366.4 |
| 360.9 |
| 351.2 |
| 344.0 |
| 334.7 |
| 326.4 |
| 318.4 |
| 311.7 |
| 304.1 |
| 296.4 |
| 315.2 |
| 315.3 |
| 315.1 |
| 321.5 |
| 327.1 |
| 334.3 |
| 328.3 |
| 328.9 |
| 328.6 |
| 326.3 |
| 315.5 |
| 311.0 |
| 312.6 |
| 430.6 |
| 425.6 |
| 424.9 |
| 416.7 |
| 412.6 |
| 405.0 |
| 399.4 |
| 394.6 |
| 381.0 |
| 373.9 |
| 360.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 757.8 |
| 757.7 |
| 689.5 |
| 689.8 |
| 671.8 |
| 671.8 |
| 671.8 |
| 673.6 |
| 634.7 |
| 626.1 |
| 565.5 |
| 548.2 |
| 19.0 |
| 12.3 |
| 522.9 |
| 518.0 |
| 515.8 |
| 506.4 |
| 501.7 |
| 496.1 |
| 487.9 |
| 438.5 |
| 26.1 |
| 26.2 |
| 27.2 |
| 26.1 |
| 27.1 |
| 27.7 |
| 28.7 |
| 29.8 |
| 30.9 |
| 31.1 |
| 32.1 |
| 51.1 |
| 50.8 |
| 52.8 |
| 55.9 |
| 49.1 |
| 50.0 |
| 51.6 |
| 51.8 |
| 54.3 |
| 51.0 |
| 52.1 |
| 44.9 |
| 213.6 |
| 222.9 |
| 214.2 |
| 219.7 |
| 203.3 |
| 207.5 |
| 202.9 |
| 206.3 |
| 199.7 |
| 211.6 |
| 204.0 |
| 201.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.1 |
| 5.8 |
| 5.6 |
| 5.9 |
| 5.9 |
| 6.1 |
| 6.2 |
| 5.0 |
| 5.3 |
| 5.7 |
| 2.2 |
| 2.4 |
| 8.0 |
| 10.5 |
| 11.5 |
| 14.3 |
| 21.6 |
| 22.4 |
| 24.0 |
| 27.0 |
| 27.7 |
| 26.5 |
| 17.1 |
| 18.1 |
| 18.3 |
| 18.3 |
| 19.4 |
| 19.2 |
| 21.8 |
| 20.7 |
| 18.4 |
| 17.9 |
| 13.8 |
| 13.0 |
| 12.8 |
| 13.0 |
| 10.7 |
| 11.0 |
| 10.6 |
| 11.2 |
| 10.8 |
| 11.3 |
| 11.7 |
| 11.1 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,871.4 |
| 1,889.2 |
| 1,853.4 |
| 1,891.8 |
| 1,811.8 |
| 1,830.7 |
| 1,843.5 |
| 1,898.8 |
| 2,049.5 |
| 1,712.2 |
| 1,620.1 |
| 1,578.5 |
| 1,312.3 |
| 1,267.1 |
| 1,263.3 |
| 1,262.3 |
| 1,218.4 |
| 1,213.4 |
| 1,209.2 |
| 1,191.7 |
| 1,185.3 |
| 1,162.8 |
| 1,153.7 |
| 1,056.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 12.9 |
| 12.7 |
| 12.0 |
| 12.1 |
| 11.8 |
| 12.3 |
| 13.1 |
| 13.6 |
| 13.0 |
| 13.2 |
| 12.1 |
| 12.1 |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.7 |
| 34.7 |
| 33.3 |
| 32.8 |
| 30.9 |
| 30.7 |
| 30.0 |
| 30.7 |
| 30.2 |
| 30.5 |
| 30.3 |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 29.2 |
| 20.8 |
| 16.3 |
| 12.4 |
| 17.9 |
| 14.4 |
| 20.7 |
| 18.9 |
| 26.1 |
| 20.2 |
| 22.6 |
| 19.6 |
| 25.9 |
| 20.2 |
| 18.3 |
| 24.6 |
| 18.6 |
| 25.0 |
| 18.2 |
| 23.3 |
| 16.9 |
| 27.9 |
| 31.6 |
| 31.6 |
| 27.1 |
| 33.0 |
| 34.3 |
| 33.9 |
| 22.0 |
| 22.0 |
| 23.2 |
| 22.4 |
| 21.6 |
| 21.1 |
| 20.7 |
| 21.0 |
| 21.1 |
| 21.4 |
| 19.3 |
| 19.2 |
| 20.0 |
| 19.0 |
| 20.0 |
| 15.4 |
| 369.8 |
| 322.0 |
| 312.1 |
| 310.9 |
| 320.3 |
| 290.6 |
| 310.5 |
| 298.3 |
| 281.8 |
| 254.9 |
| 272.7 |
| 261.7 |
| 263.8 |
| 218.4 |
| 212.6 |
| 199.9 |
| 207.4 |
| 194.0 |
| 195.5 |
| 203.3 |
| 197.9 |
| 185.9 |
| 182.1 |
| 180.0 |
| 158.9 |
| 190.0 |
| 192.6 |
| 201.1 |
| 192.5 |
| 197.6 |
| 177.7 |
| 181.9 |
| 178.4 |
| 180.8 |
| 171.0 |
| 176.6 |
| 167.9 |
| 160.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 5.6 |
| 5.3 |
| 4.7 |
| 4.8 |
| 4.5 |
| 4.7 |
| 5.4 |
| 5.9 |
| 5.6 |
| 5.8 |
| 5.1 |
| 5.2 |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| 22.9 |
| 19.4 |
| 19.8 |
| 12.3 |
| 11.6 |
| 10.5 |
| 10.1 |
| 7.3 |
| 5.8 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 11.5 |
| 17.3 |
| 17.2 |
| 16.6 |
| 25.8 |
| 21.5 |
| 17.3 |
| 12.9 |
| 10.8 |
| 10.9 |
| 11.3 |
| 12.7 |
| 12.9 |
| 13.3 |
| 13.6 |
| 14.1 |
| 14.5 |
| 14.9 |
| 15.0 |
| 15.1 |
| 17.6 |
| 17.9 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,088.5 |
| 1,107.7 |
| 1,080.4 |
| 1,133.2 |
| 1,062.1 |
| 1,094.6 |
| 1,107.1 |
| 1,168.1 |
| 1,315.0 |
| 965.6 |
| 886.5 |
| 859.9 |
| 612.8 |
| 580.9 |
| 599.9 |
| 618.1 |
| 590.0 |
| 598.8 |
| 601.6 |
| 597.7 |
| 604.0 |
| 588.7 |
| 590.2 |
| 506.5 |
| 243.3 |
| 242.1 |
| 239.7 |
| 238.2 |
| 231.7 |
| 231.1 |
| 230.7 |
| 229.8 |
| 228.6 |
| 226.9 |
| 224.7 |
| 220.2 |
| 216.8 |
| 206.5 |
| 201.9 |
| 199.6 |
| 196.9 |
| 195.6 |
| 192.7 |
| 191.6 |
| 190.0 |
| 191.3 |
| 189.5 |
| 651.4 |
| 644.0 |
| 631.9 |
| 624.4 |
| 620.0 |
| 620.8 |
| 615.4 |
| 619.9 |
| 631.1 |
| 619.6 |
| 606.8 |
| 592.2 |
| 582.1 |
| 568.3 |
| 553.2 |
| 539.3 |
| 527.1 |
| 521.5 |
| 510.3 |
| 498.7 |
| 494.6 |
| 482.7 |
| 470.8 |
| (4.6) |
| (4.5) |
| (4.9) |
| (4.8) |
| (4.7) |
| (4.6) |
| (7.4) |
| (7.2) |
| (7.1) |
| (6.9) |
| (4.8) |
| (4.7) |
| (4.6) |
| (4.5) |
| (4.5) |
| (4.4) |
| (4.3) |
| (4.2) |
| (3.3) |
| (3.3) |
| (3.2) |
| (3.2) |
| (4.8) |
| (4.7) |
| (4.7) |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 108.7 |
| 107.5 |
| 107.0 |
| 106.6 |
| 106.6 |
| 106.6 |
| 106.2 |
| 106.2 |
| 106.2 |
| 106.2 |
| 106.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 781.5 |
| 772.9 |
| 758.6 |
| 749.7 |
| 736.0 |
| 736.4 |
| 730.7 |
| 734.4 |
| 746.6 |
| 733.6 |
| 718.6 |
| 699.5 |
| 686.1 |
| 663.3 |
| 644.2 |
| 628.5 |
| 614.6 |
| 607.7 |
| 593.9 |
| 581.3 |
| 574.0 |
| 563.5 |
| 549.9 |
| 772.9 |
| 758.6 |
| 749.7 |
| 736.0 |
| 736.4 |
| 730.7 |
| 734.4 |
| 746.6 |
| 733.6 |
| 718.6 |
| 699.5 |
| 686.1 |
| 663.3 |
| 644.2 |
| 628.5 |
| 614.6 |
| 607.7 |
| 593.9 |
| 581.3 |
| 574.0 |
| 563.5 |
| 549.9 |
| 163.4 |
| 181.1 |
| 160.0 |
| 165.0 |
| 149.8 |
| 179.0 |
| 220.9 |
| 188.2 |
| 162.9 |
| 151.5 |
| 131.5 |
| 116.3 |
| 149.2 |
| 145.4 |
| 146.2 |
| 146.7 |
| 146.7 |
| 151.4 |
| 173.3 |
| 178.1 |
| 190.2 |
| 136.1 |
| (60.9) |
| (68.1) |
| (64.2) |
| (24.1) |
| (43.2) |
| 17.2 |
| 99.5 |
| 341.1 |
| (20.2) |
| (12.1) |
| (17.5) |
| 21.5 |
| 9.7 |
| 22.2 |
| 19.5 |
| 13.3 |
| 12.4 |
| 0.7 |
| 3.1 |
| 13.3 |
| 13.8 |
| 21.0 |
| 14.5 |
| 772.9 |
| 758.6 |
| 749.7 |
| 736.0 |
| 736.4 |
| 730.7 |
| 734.4 |
| 746.6 |
| 733.6 |
| 718.6 |
| 699.5 |
| 686.1 |
| 663.3 |
| 644.2 |
| 628.5 |
| 614.6 |
| 607.7 |
| 593.9 |
| 581.3 |
| 574.0 |
| 563.5 |
| 549.9 |
| (23.7) |
| (11.1) |
| (26.3) |
| 34.1 |
| 19.1 |
| 36.9 |
| 30.2 |
| 32.8 |
| 42.1 |
| 67.8 |
| 60.4 |
| 82.9 |
| 87.2 |
| 591.6 |
| 576.0 |
| 56.4 |
| 46.6 |
| 40.3 |
| 35.8 |
| 25.2 |
| 26.9 |
| 23.5 |
| 66.5 |