| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 79.2 | 114.7 | 132.9 | 107.1 | 240.3 | 236.3 | 206.9 | 175.9 | 163.9 | 369.8 | 329.8 | 374.9 | 336.1 | 334.4 | 166.2 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 114.7 | 236.3 | 369.8 | 334.4 | 338.1 | 229.5 | 121.2 | 129.6 | 189.3 | 111.5 | 103.4 | 194.2 | 64.4 | 53.9 | 30.7 | 219.2 | 76.8 | 76.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 114.7 | 236.3 | 369.8 | 334.4 | 338.1 | 229.5 | 121.2 | 129.6 | 189.3 | 111.5 | 103.4 | 194.2 | 64.4 | 53.9 | 30.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 153.8 | 138.8 | 142.6 | 151.9 | 135.9 | 139.1 | 157.1 | 174.2 | 204.1 | 175.4 | 178.4 | 159.7 | 149.1 | 130.8 | 112.6 | 77.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 418.8 | 369.7 | 355.4 | 331.4 | 314.5 | 460.8 | 496.7 | 515.6 | 636.0 | 522.8 | 503.8 | 494.3 | 493.1 | 469.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 71.6 | 66.0 | 68.7 | 73.4 | 72.0 | 69.8 | 82.7 | 96.4 | 130.7 | 102.9 | 101.5 | 87.8 | 86.8 | 83.9 | 83.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 655.1 | 624.1 | 638.7 | 775.1 | 963.9 | 487.5 | 625.2 | 462.5 | 618.3 | 424.8 | 356.2 | 298.6 | 8.5 | 184.3 | 148.6 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 655.3 | 640.1 | 646.8 | 790.7 | 976.6 | 491.3 | 629.3 | 464.9 | 618.5 | 425.0 | 356.3 | 321.1 | 165.1 | 185.3 | 150.2 | 157.9 | ||
| 222.1 |
| 293.4 |
| 338.1 |
| 330.0 |
| 261.9 |
| 232.3 |
| 229.5 |
| 441.0 |
| 424.3 |
| 391.0 |
| - |
| 112.1 |
| 124.3 |
| 129.6 |
| 119.9 |
| 93.4 |
| 118.1 |
| 189.3 |
| 176.1 |
| 132.1 |
| 113.7 |
| 111.5 |
| 114.8 |
| 118.5 |
| 110.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.8 | 35.8 | 35.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 79.2 | 114.7 | 132.9 | 107.1 | 240.3 | 236.3 | 206.9 | 175.9 | 163.9 | 369.8 | 330.6 | 410.7 | 371.1 | 334.4 | 166.2 | 222.1 | 293.4 | 338.1 | 330.0 | 261.9 | 232.3 | 229.5 | 441.0 | 424.3 | 391.0 | - | 112.1 | 124.3 | 129.6 | 119.9 | 93.4 | 118.1 | 189.3 | 176.1 | 132.1 | 113.7 | 111.5 | 114.8 | 118.5 | 110.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 158.7 | 153.8 | 141.6 | 143.3 | 136.5 | 138.8 | 143.3 | 144.6 | 146.4 | 142.6 | 145.9 | 152.7 | 157.1 | 151.9 | 150.2 | 168.0 | 164.0 | 135.9 | 147.8 | 149.1 | 138.6 | 139.1 | 124.8 | 153.0 | 153.4 | - | 225.5 | 252.3 | 233.1 | 231.8 | 221.1 | 215.0 | 204.1 | 210.8 | 188.6 | 183.8 | 175.4 | 178.9 | 181.4 | 180.5 |
| Prepaid Expenses | 31.5 | 35.1 | 43.0 | 33.4 | 23.2 | 21.3 | 34.2 | 24.1 | 19.9 | 21.2 | 41.3 | 54.4 | 37.7 | 44.9 | 34.4 | 53.2 | 38.3 | 35.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 433.2 | 437.7 | 457.0 | 424.7 | 544.2 | 512.3 | 519.2 | 480.8 | 464.2 | 650.3 | 636.5 | 754.7 | 715.3 | 684.2 | 650.6 | 629.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 221.3 | 221.5 | 205.4 | 198.1 | 192.1 | 193.2 | 192.1 | 192.9 | 194.7 | 193.8 | 186.0 | 185.6 | 184.7 | 185.2 | 170.5 | 224.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,066.9 | 1,064.8 | 906.3 | 904.6 | 899.2 | 896.2 | 902.3 | 903.5 | 903.4 | 808.4 | 805.2 | 807.9 | 866.1 | 863.8 | 919.2 | 943.5 | 948.2 | 948.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 110.9 | 115.5 | 94.1 | 93.5 | 99.1 | 99.5 | 109.0 | 112.2 | 112.4 | 113.5 | 124.0 | 117.0 | 121.6 | 114.8 | 142.8 | 156.9 | 153.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,635.5 | 2,663.0 | 2,398.8 | 2,375.3 | 2,506.6 | 2,491.5 | 2,533.8 | 2,521.9 | 2,527.8 | 2,499.5 | 2,501.3 | 2,633.1 | 2,671.5 | 2,647.8 | 2,694.6 | 2,814.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 80.2 | 71.6 | 64.1 | 69.6 | 59.7 | 66.0 | 61.7 | 61.8 | 60.4 | 68.7 | 63.6 | 63.3 | 68.9 | 73.4 | 72.9 | 91.6 | 90.9 | 72.0 | 75.7 | 85.0 | 72.1 | 69.8 | 69.0 | 66.8 | 79.7 | - | 105.6 | 115.0 | 139.2 | 133.9 | 134.5 | 120.4 | 130.7 | 111.8 | 110.0 | 99.0 | 102.9 | 89.1 | 93.3 | 88.0 |
| Short Term Debt | 0.2 | 0.2 | 0.2 | 0.2 | 16.0 | 16.0 | 14.0 | 12.1 | 10.1 | 8.1 | 8.1 | 15.6 | 15.6 | 15.6 | 15.5 | 14.5 | 13.6 | 12.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.4 | 12.7 | 11.5 | 11.1 | 10.5 | 10.2 | 9.9 | 10.0 | 10.2 | 10.0 | 10.0 | 9.7 | 9.9 | 9.2 | 8.7 | 9.7 | ||||||||||||||||||||||||
| Accrued Expenses | 116.1 | 116.9 | 122.8 | 100.6 | 108.6 | 116.0 | 112.7 | 103.0 | 108.7 | 119.6 | 123.4 | 108.2 | 115.4 | 120.2 | 129.1 | 124.3 | 137.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 196.5 | 188.7 | 187.1 | 170.4 | 184.3 | 198.0 | 188.4 | 176.9 | 179.2 | 196.4 | 195.1 | 187.1 | 199.9 | 211.5 | 253.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 605.2 | 655.1 | 445.0 | 464.9 | 620.4 | 624.1 | 627.8 | 649.4 | 670.0 | 638.7 | 640.5 | 767.6 | 771.2 | 775.1 | 868.1 | 876.7 | 915.3 | 963.9 | 485.5 | 486.3 | 486.9 | 487.5 | 489.3 | 490.3 | 491.1 | - | 665.9 | 427.9 | 462.5 | 480.0 | 487.8 | 606.6 | 618.3 | 560.4 | 492.4 | 468.8 | 424.8 | 462.5 | 455.9 | 414.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 144.2 | 143.4 | 126.9 | 123.6 | 125.8 | 126.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 126.9 | 131.9 | 118.7 | 120.3 | 114.3 | 113.9 | 111.0 | 111.5 | 112.0 | 116.1 | 106.2 | 110.3 | 111.1 | 111.7 | 107.6 | 126.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,072.8 | 1,119.1 | 877.7 | 879.2 | 1,044.8 | 1,062.9 | 1,075.9 | 1,091.5 | 1,113.9 | 1,071.9 | 1,075.5 | 1,200.8 | 1,218.5 | 1,234.8 | 1,377.8 | 1,491.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,210.3 | 1,189.7 | 1,228.4 | 1,213.4 | 1,193.5 | 1,175.6 | 1,168.0 | 1,154.6 | 1,134.2 | 1,128.0 | 1,139.0 | 1,136.8 | 1,161.5 | 1,130.2 | 1,011.4 | 987.0 | 959.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 24.2 | 21.9 | (36.8) | (41.5) | (51.9) | (65.4) | (24.5) | (33.8) | (25.7) | (22.2) | (32.6) | (21.1) | (26.2) | (33.3) | (43.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,562.7 | 1,543.9 | 1,521.1 | 1,496.1 | 1,461.8 | 1,428.6 | 1,457.9 | 1,430.4 | 1,413.9 | 1,409.7 | 1,407.9 | 1,414.4 | 1,435.1 | 1,395.1 | 1,267.8 | 1,280.5 | ||||||||||||||||||||||||
| Total Equity | 1,562.7 | 1,543.9 | 1,521.1 | 1,496.1 | 1,461.8 | 1,428.6 | 1,457.9 | 1,430.4 | 1,413.9 | 1,409.7 | 1,407.9 | 1,414.4 | 1,435.1 | 1,395.1 | 1,267.8 | 1,280.5 | 1,265.5 | 1,270.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 605.4 | 655.3 | 445.2 | 465.1 | 636.4 | 640.1 | 641.8 | 661.5 | 680.1 | 646.8 | 648.6 | 783.2 | 786.8 | 790.7 | 883.6 | 891.2 | 928.9 | 976.6 | 489.4 | 490.2 | 490.9 | 491.3 | 493.2 | 494.2 | 495.0 | - | 666.3 | 428.2 | 464.9 | 480.3 | 488.0 | 606.8 | 618.5 | 560.6 | 492.6 | 469.0 | 425.0 | 462.6 | 456.0 | 414.2 |
| Net debt | 526.2 | 540.6 | 312.3 | 358.0 | 396.1 | 403.8 | 434.9 | 485.6 | 516.2 | 277.0 | 318.0 | 372.5 | 415.7 | 456.3 | 717.4 | 669.1 | 635.5 | 638.5 | ||||||||||||||||||||||
| Working Capital | 236.7 | 249.0 | 269.9 | 254.3 | 359.9 | 314.3 | 330.8 | 303.9 | 285.0 | 453.9 | 441.4 | 567.6 | 515.4 | 472.7 | 397.3 | 298.9 | 300.4 | 418.4 | ||||||||||||||||||||||
| Book Value | 1,562.7 | 1,543.9 | 1,521.1 | 1,496.1 | 1,461.8 | 1,428.6 | 1,457.9 | 1,430.4 | 1,413.9 | 1,409.7 | 1,407.9 | 1,414.4 | 1,435.1 | 1,395.1 | 1,267.8 | 1,280.5 | 1,265.5 | 1,270.3 | ||||||||||||||||||||||
| Tangible Book Value | 495.8 | 479.1 | 614.8 | 591.5 | 562.6 | 532.4 | 555.6 | 526.9 | 510.5 | 601.3 | 602.7 | 606.5 | 569.0 | 531.3 | 348.6 | 337.0 | 317.3 | |||||||||||||||||||||||
| - |
| 219.2 |
| 76.8 |
| 76.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 35.1 | 21.3 | 21.2 | 44.9 | 35.8 | 17.6 | 27.6 | 28.8 | 51.3 | 23.4 | 23.6 | 44.0 | 50.1 | 22.3 | 44.1 | 38.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 29.9 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 437.7 | 512.3 | 650.3 | 684.2 | 804.7 | 579.0 | 749.5 | 732.1 | 819.6 | 524.9 | 517.9 | 603.1 | 456.7 | 394.2 | 382.7 | 476.9 | - | - |
| 422.3 |
| 380.2 |
| - |
| - |
| Accumulated Depreciation | 197.3 | 176.5 | 161.6 | 146.2 | 130.2 | 265.8 | 277.9 | 281.3 | 339.1 | 307.4 | 292.3 | 295.0 | 305.6 | 283.5 | 258.1 | 240.0 | - | - |
| Property,Plant & Equipment Net | 221.5 | 193.2 | 193.8 | 185.2 | 184.3 | 195.0 | 218.8 | 234.3 | 296.9 | 215.4 | 211.5 | 199.3 | 187.5 | 185.5 | 164.2 | 140.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Goodwill | 1,064.8 | 896.2 | 808.4 | 863.8 | 948.0 | 605.1 | 485.3 | 322.1 | 324.1 | 201.5 | 195.9 | 232.4 | 220.2 | 220.4 | 201.2 | 112.1 | 125.7 | - |
| Intangible Assets | - | - | - | - | - | - | 71.4 | 79.1 | 79.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 63.8 | 52.5 | 48.5 | 45.5 | 51.7 | 44.1 | 37.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.8 | 3.7 | 7.8 | 12.8 | 17.6 | 23.9 | 25.5 | 11.0 | 6.7 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 115.5 | 99.5 | 113.5 | 114.8 | 143.4 | 134.2 | 114.6 | 50.1 | 86.5 | 38.2 | 36.9 | 49.2 | 44.2 | 111.4 | 28.9 | 67.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,663.0 | 2,491.5 | 2,499.5 | 2,647.8 | 2,974.6 | 2,083.6 | 2,035.1 | 1,715.8 | 1,886.1 | 1,546.4 | 1,498.8 | 1,602.7 | 1,398.3 | 1,370.9 | 1,252.1 | 1,148.3 | - | - |
| 57.5 |
| - |
| - |
| Short Term Debt | 0.2 | 16.0 | 8.1 | 15.6 | 12.7 | 3.8 | 4.1 | 2.4 | 0.2 | 0.2 | 0.1 | 22.5 | 156.6 | 1.0 | 1.6 | 22.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.7 | 10.2 | 10.0 | 9.2 | 9.5 | 10.1 | 9.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 116.9 | 116.0 | 119.6 | 120.2 | 116.5 | 128.4 | 137.3 | 132.0 | 137.2 | 131.0 | 140.6 | 131.6 | 140.8 | 121.8 | 119.5 | 43.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | 150.4 | 137.2 | 161.0 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 188.7 | 198.0 | 196.4 | 211.5 | 386.3 | 202.0 | 313.6 | 292.0 | 268.1 | 303.0 | 278.7 | 277.2 | 417.4 | 227.5 | 225.1 | 179.9 | - | - |
| 135.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 53.4 | 44.4 | 40.6 | 38.1 | 43.9 | 35.3 | 28.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 143.4 | 126.9 | 120.7 | 134.8 | 164.2 | 127.8 | 71.2 | 34.9 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 131.9 | 113.9 | 116.1 | 111.7 | 137.9 | 136.7 | 106.8 | 60.2 | 96.9 | 96.9 | 103.1 | 142.8 | 63.5 | 61.9 | 48.4 | 44.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,119.1 | 1,062.9 | 1,071.9 | 1,234.8 | 1,654.2 | 956.7 | 1,120.2 | 858.1 | 983.3 | 1,187.9 | 1,039.0 | 977.9 | 784.9 | 823.8 | 758.0 | 671.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 418.1 | 411.3 | - | - |
| Retained Earnings | 1,189.7 | 1,175.6 | 1,128.0 | 1,130.2 | 953.1 | 794.8 | 632.2 | 603.3 | 604.4 | 84.0 | 142.5 | 181.7 | 173.3 | 145.9 | 104.9 | 60.7 | - | - |
| Accumulated Other Comprehensive Income | 21.9 | (65.4) | (22.2) | (33.3) | 14.6 | (4.9) | (36.4) | (45.5) | (48.4) | (70.9) | (54.1) | (34.1) | 14.4 | (23.0) | (27.7) | 5.6 | - | - |
| Treasury Stock | - | - | - | - | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,543.9 | 1,428.6 | 1,409.7 | 1,395.1 | 1,270.3 | 1,081.4 | 896.6 | 857.7 | 902.8 | 358.5 | 459.8 | 623.8 | 583.9 | 533.5 | 494.1 | 476.4 | 311.6 | 426.1 |
| Total Equity | 1,543.9 | 1,428.6 | 1,409.7 | 1,395.1 | 1,270.3 | 1,081.4 | 886.9 | 857.7 | 902.8 | 358.5 | 459.8 | 623.8 | 583.9 | 533.5 | 494.1 | 476.4 | 311.6 | 426.1 |
| - |
| - |
| Net debt | 540.6 | 403.8 | 277.0 | 456.3 | 638.5 | 261.8 | 508.1 | 335.3 | 429.2 | 313.5 | 252.9 | 126.9 | 100.7 | 131.4 | 119.5 | (61.3) | - | - |
| Working Capital | 249.0 | 314.3 | 453.9 | 472.7 | 418.4 | 377.0 | 435.9 | 440.1 | 551.5 | 221.9 | 239.2 | 325.9 | 39.3 | 166.7 | 157.6 | 297.0 | - | - |
| Book Value | 1,543.9 | 1,428.6 | 1,409.7 | 1,395.1 | 1,270.3 | 1,081.4 | 896.6 | 857.7 | 902.8 | 358.5 | 459.8 | 623.8 | 583.9 | 533.5 | 494.1 | 476.4 | 311.6 | 426.1 |
| Tangible Book Value | 479.1 | 532.4 | 601.3 | 531.3 | 322.3 | 476.3 | 339.9 | 456.5 | 499.4 | 157.0 | 263.9 | 391.4 | 363.7 | 313.1 | 292.9 | 364.3 | 185.9 | - |
| 24.3 |
| 16.7 |
| 16.7 |
| 17.6 |
| 46.1 |
| 53.7 |
| 50.2 |
| - |
| 34.4 |
| 40.2 |
| 33.2 |
| 33.4 |
| 36.8 |
| 46.1 |
| 51.3 |
| 71.4 |
| 34.8 |
| 35.2 |
| 29.9 |
| 36.6 |
| 24.6 |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 692.1 |
| 804.7 |
| 709.5 |
| 646.1 |
| 598.5 |
| 579.0 |
| 816.5 |
| 789.2 |
| 781.7 |
| - |
| 697.6 |
| 731.4 |
| 732.1 |
| 711.6 |
| 678.4 |
| 796.0 |
| 819.6 |
| 706.0 |
| 589.8 |
| 554.6 |
| 524.9 |
| 552.9 |
| 556.2 |
| 531.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 231.3 |
| 184.3 |
| 182.2 |
| 189.6 |
| 191.0 |
| 195.0 |
| 182.5 |
| 206.4 |
| 208.9 |
| - |
| 284.9 |
| 289.6 |
| 301.2 |
| 301.1 |
| 293.5 |
| 300.2 |
| 296.9 |
| 284.2 |
| 219.0 |
| 215.3 |
| 215.4 |
| 216.2 |
| 214.6 |
| 212.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 606.6 |
| 621.4 |
| 617.2 |
| 621.8 |
| 486.9 |
| 489.4 |
| 474.6 |
| - |
| 485.0 |
| 334.7 |
| 333.7 |
| 336.0 |
| 334.2 |
| 338.2 |
| 336.1 |
| 344.7 |
| 213.2 |
| 201.8 |
| 201.5 |
| 203.5 |
| 202.8 |
| 196.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 37.8 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.4 |
| 133.4 |
| 137.5 |
| 135.5 |
| 134.2 |
| 115.6 |
| 127.7 |
| 128.0 |
| - |
| 107.9 |
| 83.7 |
| 51.5 |
| 85.2 |
| 101.5 |
| 78.8 |
| 86.5 |
| 65.4 |
| 36.4 |
| 36.7 |
| 38.2 |
| 38.1 |
| 37.7 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,912.8 |
| 2,974.6 |
| 2,152.7 |
| 2,126.8 |
| 2,080.5 |
| 2,083.6 |
| 2,024.0 |
| 2,055.4 |
| 2,041.6 |
| - |
| 2,069.7 |
| 1,725.3 |
| 1,715.8 |
| 1,740.0 |
| 1,719.2 |
| 1,854.8 |
| 1,886.1 |
| 1,842.4 |
| 1,600.1 |
| 1,529.6 |
| 1,546.4 |
| 1,581.5 |
| 1,591.9 |
| 1,554.0 |
| 3.9 |
| 3.9 |
| 4.0 |
| 3.8 |
| 3.9 |
| 3.9 |
| 3.9 |
| - |
| 0.4 |
| 0.3 |
| 2.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 9.5 |
| 9.1 |
| 9.6 |
| 9.6 |
| 10.1 |
| 8.9 |
| 9.2 |
| 9.0 |
| - |
| 10.0 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.5 |
| 142.8 |
| 127.6 |
| 126.9 |
| 128.4 |
| 154.1 |
| 117.4 |
| 109.3 |
| - |
| 200.8 |
| 174.4 |
| 150.4 |
| 125.4 |
| 122.1 |
| 109.8 |
| 137.2 |
| 119.7 |
| 130.6 |
| 102.6 |
| 131.0 |
| 121.5 |
| 116.0 |
| 110.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.8 |
| 174.4 |
| 150.4 |
| 125.4 |
| 122.1 |
| 109.8 |
| 137.2 |
| 119.7 |
| 191.4 |
| 163.4 |
| 161.0 |
| - |
| - |
| - |
| 330.1 |
| 391.7 |
| 386.3 |
| 222.4 |
| 216.5 |
| 203.0 |
| 202.0 |
| 243.1 |
| 261.4 |
| 281.3 |
| - |
| 306.8 |
| 289.7 |
| 292.0 |
| 259.6 |
| 256.8 |
| 230.4 |
| 268.1 |
| 311.7 |
| 644.1 |
| 604.0 |
| 303.0 |
| 534.4 |
| 532.9 |
| 522.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.1 |
| 21.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.4 |
| - |
| 37.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.9 |
| 137.9 |
| 128.6 |
| 129.3 |
| 128.8 |
| 136.7 |
| 97.3 |
| 102.1 |
| 101.2 |
| - |
| 112.2 |
| 131.5 |
| 66.0 |
| 103.6 |
| 109.9 |
| 116.7 |
| 96.9 |
| 103.8 |
| 90.2 |
| 94.5 |
| 96.9 |
| 90.5 |
| 104.3 |
| 101.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,602.2 |
| 1,654.2 |
| 962.0 |
| 957.1 |
| 948.4 |
| 956.7 |
| 927.6 |
| 941.5 |
| 940.7 |
| - |
| 1,165.3 |
| 849.1 |
| 858.1 |
| 843.2 |
| 854.5 |
| 953.7 |
| 983.3 |
| 975.9 |
| 1,226.7 |
| 1,167.3 |
| 1,187.9 |
| 1,197.4 |
| 1,203.1 |
| 1,147.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 953.1 |
| 852.7 |
| 827.9 |
| 804.0 |
| 794.8 |
| 808.5 |
| 833.6 |
| 845.5 |
| - |
| 634.6 |
| 641.3 |
| 603.3 |
| 635.5 |
| 616.4 |
| 611.5 |
| 604.4 |
| 575.0 |
| 89.6 |
| 85.4 |
| 84.0 |
| 91.5 |
| 90.1 |
| 91.1 |
| (12.0) |
| 2.9 |
| 14.6 |
| (2.2) |
| (1.0) |
| (12.8) |
| (4.9) |
| (30.1) |
| (36.2) |
| (58.9) |
| - |
| (47.6) |
| (52.8) |
| (45.5) |
| (36.7) |
| (48.5) |
| (38.6) |
| (48.4) |
| (50.8) |
| (55.5) |
| (66.2) |
| (70.9) |
| (55.5) |
| (56.1) |
| (47.2) |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,265.5 |
| 1,270.3 |
| 1,140.7 |
| 1,118.1 |
| 1,080.9 |
| 1,078.5 |
| 1,065.9 |
| 1,084.2 |
| 1,071.9 |
| - |
| 876.4 |
| 876.2 |
| 857.7 |
| 896.8 |
| 864.7 |
| 901.1 |
| 902.8 |
| 866.5 |
| 373.4 |
| 362.3 |
| 358.5 |
| 384.1 |
| 388.8 |
| 406.4 |
| 1,140.7 |
| 1,118.1 |
| 1,080.9 |
| 1,078.5 |
| 1,065.9 |
| 1,084.2 |
| 1,071.9 |
| - |
| 876.4 |
| 876.2 |
| 857.7 |
| 896.8 |
| 864.7 |
| 901.1 |
| 902.8 |
| 866.5 |
| 373.4 |
| 362.3 |
| 358.5 |
| 384.1 |
| 388.8 |
| 406.4 |
| 159.4 |
| 228.3 |
| 258.6 |
| 261.8 |
| 52.2 |
| 69.9 |
| 104.0 |
| - |
| 554.2 |
| 303.9 |
| 335.3 |
| 360.4 |
| 394.6 |
| 488.7 |
| 429.2 |
| 384.5 |
| 360.5 |
| 355.3 |
| 313.5 |
| 347.8 |
| 337.5 |
| 303.4 |
| 487.1 |
| 429.6 |
| 395.5 |
| 377.0 |
| 573.4 |
| 527.8 |
| 500.4 |
| - |
| 390.8 |
| 441.7 |
| 440.1 |
| 452.0 |
| 421.6 |
| 565.6 |
| 551.5 |
| 394.3 |
| (54.3) |
| (49.4) |
| 221.9 |
| 18.5 |
| 23.3 |
| 8.7 |
| 1,140.7 |
| 1,118.1 |
| 1,080.9 |
| 1,078.5 |
| 1,065.9 |
| 1,084.2 |
| 1,071.9 |
| - |
| 876.4 |
| 876.2 |
| 857.7 |
| 896.8 |
| 864.7 |
| 901.1 |
| 902.8 |
| 866.5 |
| 373.4 |
| 362.3 |
| 358.5 |
| 384.1 |
| 388.8 |
| 406.4 |
| 322.3 |
| 534.1 |
| 496.7 |
| 463.7 |
| 456.7 |
| 579.0 |
| 594.8 |
| 597.3 |
| - |
| 391.4 |
| 541.5 |
| 524.0 |
| 560.8 |
| 530.5 |
| 562.9 |
| 566.7 |
| 521.8 |
| 160.2 |
| 160.5 |
| 157.0 |
| 180.6 |
| 186.0 |
| 210.0 |