| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 9.5 | 7.6 | 8.8 | 44.9 | 66.0 | 8.3 | 6.3 | 6.3 | 6.3 | 5.3 | 7.5 | 13.4 | 44.1 | 8.3 | 3.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 164.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9.5 | 7.6 | 8.8 | 209.7 | 66.0 | 8.3 | 6.3 | 6.3 | 6.3 | 5.3 | 7.5 | 13.4 | 44.1 | 8.3 | 3.3 |
| Receivables | |||||||||||||||
| Accounts Receivable | 77.8 | 63.4 | 44.0 | 31.6 | 30.4 | 69.0 | 67.5 | 58.3 | 59.1 | 64.6 | 62.8 | 59.7 | 50.2 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 167.3 | 159.6 | 220.1 | 117.7 | 123.5 | 160.7 | 126.8 | 142.2 | 129.1 | 120.6 | 109.6 | 103.4 | 85.3 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 741.5 | 622.2 | 570.1 | 512.0 | 511.6 | 494.8 | 476.5 | 446.9 | 410.3 | 354.6 | 308.5 | 253.3 | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 104.8 | 85.5 | 94.6 | 80.8 | 71.1 | 81.6 | 68.3 | 76.8 | 68.3 | 72.8 | 66.0 | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 31.1 | 29.3 | 119.0 | - | - | 13.0 | 45.8 | 91.5 | 44.0 | 104.8 | 108.6 | 103.4 | 147.1 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 15.7 | 15.6 | 15.8 | 16.8 | 16.9 | 17.0 | 16.8 | 16.8 | 16.6 | 16.5 | 16.6 | 16.5 | 16.5 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 31.1 | 29.3 | 119.0 | - | - | 13.0 | 45.8 | 91.5 | 44.0 | 109.0 | 116.5 | 106.0 | 147.1 | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 9.4 | 8.1 | 6.9 | 8.2 | 7.0 | 18.4 | 7.7 | 7.9 | 7.8 | 9.7 | 8.8 | 15.0 | 31.3 | 31.8 | 44.9 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 38.3 |
| 43.0 |
| 38.1 |
| 21.6 |
| 20.4 |
| 31.8 |
| 35.4 |
| 24.8 |
| 22.3 |
| 19.9 |
| 19.5 |
| 17.8 |
| 12.6 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 292.8 | 293.1 | 330.5 | 400.3 | 258.3 | 269.8 | 236.1 | 231.6 | 216.8 | 258.5 | 222.4 | 214.1 | 268.9 | - | - |
| - |
| Accumulated Depreciation | 468.8 | 427.1 | 392.5 | 359.5 | 351.8 | 302.2 | 282.9 | 253.0 | 226.2 | 208.6 | 179.6 | 160.1 | - | - | - |
| Property,Plant & Equipment Net | 272.7 | 195.1 | 177.6 | 152.4 | 159.7 | 192.6 | 193.5 | 193.9 | 184.1 | 146.0 | 128.9 | 93.2 | 83.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 7.0 | 7.0 | 11.0 | 3.0 | 6.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 27.4 | 27.2 | 120.5 | 23.9 | 23.9 | 66.6 | 66.7 | 60.0 | 17.2 | 17.3 | 17.3 | 16.5 | 16.9 | - | - |
| Intangible Assets | 257.9 | 262.1 | 283.8 | 155.3 | 156.2 | 176.2 | 178.9 | 175.2 | 143.7 | 146.1 | 164.3 | 165.2 | 166.7 | 166.7 | - |
| Operating Lease Right Of Use Assets | 364.4 | 263.9 | 240.7 | 195.1 | 233.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 20.3 | 24.2 | 3.4 | 1.5 | 2.7 | 1.0 | - | 1.2 | 0.2 | 0.1 | - | - | - | - | - |
| Other Non-Current Assets | 54.3 | 32.2 | 32.2 | 30.6 | 33.7 | 22.1 | 24.7 | 24.3 | 20.8 | 22.6 | 23.2 | 20.2 | 22.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,289.8 | 1,097.8 | 1,188.7 | 957.6 | 865.6 | 727.3 | 699.9 | 685.2 | 582.7 | 622.4 | 556.1 | 509.2 | 558.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 4.1 | 7.9 | 2.6 | - | - | - |
| Deferred Revenue Current | - | - | - | - | 13.0 | 12.0 | 10.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 58.7 | 64.6 | 73.9 | 61.3 | 60.9 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 22.3 | 23.7 | 35.0 | 30.3 | 18.9 | 24.2 | 29.9 | 19.7 | 30.1 | 27.1 | 25.5 | 23.3 | 23.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 248.3 | 240.6 | 269.6 | 226.2 | 196.3 | 142.2 | 135.0 | 131.4 | 128.9 | 159.9 | 124.3 | 117.6 | 147.1 | - | - |
| Operating Lease Liabilities Non-Current |
| 359.4 |
| 243.7 |
| 220.7 |
| 199.5 |
| 240.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 0.0 | 3.0 | 2.9 | - | 18.4 | 15.3 | 13.6 | 3.7 | 5.2 | 34.4 | 34.9 | 28.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 28.5 | 23.3 | 20.1 | 21.4 | 23.7 | 75.3 | 74.0 | 70.0 | 67.2 | 56.3 | 44.6 | 38.7 | 44.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 667.2 | 536.9 | 632.4 | 450.0 | 459.9 | 248.9 | 270.1 | 309.0 | 248.3 | 331.8 | 326.2 | 305.1 | 378.4 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 419.7 | 369.5 | 370.1 | 331.2 | 236.0 | 323.5 | 280.4 | 233.5 | 199.2 | 185.2 | 132.9 | 111.6 | 90.7 | - | - |
| Accumulated Other Comprehensive Income | (3.7) | (2.7) | (1.8) | (3.5) | (3.7) | (5.1) | (4.1) | (5.3) | (6.8) | (30.2) | (24.6) | (23.7) | (23.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 622.6 | 560.9 | 556.3 | 507.7 | 405.7 | 478.4 | 429.8 | 376.1 | 334.4 | 290.6 | 229.8 | 204.1 | 180.0 | 104.4 | 87.3 |
| Total Equity | 622.6 | 560.9 | 556.3 | 507.7 | 405.7 | 478.4 | 429.8 | 376.1 | 334.4 | 290.6 | 229.8 | 204.1 | 180.0 | 104.4 | 87.3 |
| 21.6 |
| 21.7 |
| 110.2 |
| - |
| - |
| 4.7 |
| 39.5 |
| 85.2 |
| 37.7 |
| 103.7 |
| 109.0 |
| 92.6 |
| 103.0 |
| - |
| - |
| Working Capital | 44.5 | 52.5 | 60.8 | 174.2 | 62.1 | 127.6 | 101.1 | 100.2 | 87.9 | 98.6 | 98.1 | 96.5 | 121.8 | - | - |
| Book Value | 622.6 | 560.9 | 556.3 | 507.7 | 405.7 | 478.4 | 429.8 | 376.1 | 334.4 | 290.6 | 229.8 | 204.1 | 180.0 | 104.4 | 87.3 |
| Tangible Book Value | 337.3 | 271.6 | 151.9 | 328.5 | 225.6 | 235.6 | 184.3 | 140.9 | 173.4 | 127.2 | 48.3 | 22.4 | (3.5) | (62.3) | - |
| 38.0 |
| 180.4 |
| 66.0 |
| 53.1 |
| 181.8 |
| 21.6 |
| 30.8 |
| 5.5 |
| 7.4 |
| 7.1 |
| 4.7 |
| 6.1 |
| 6.0 |
| 6.6 |
| 6.3 |
| 5.4 |
| 8.2 |
| 7.0 |
| 6.3 |
| 6.6 |
| 8.9 |
| 8.5 |
| 6.4 |
| 8.6 |
| 7.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 154.8 | 134.3 | 164.9 | 150.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9.4 | 8.1 | 6.9 | 8.2 | 7.0 | 18.4 | 7.7 | 7.9 | 7.8 | 9.7 | 8.8 | 15.0 | 186.0 | 166.1 | 209.7 | 188.0 | 180.4 | 66.0 | 53.1 | 181.8 | 21.6 | 30.8 | 5.5 | 7.4 | 7.1 | 4.7 | 6.1 | 6.0 | 6.6 | 6.3 | 5.4 | 8.2 | 7.0 | 6.3 | 6.6 | 8.9 | 8.5 | 6.4 | 8.6 | 7.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 93.5 | 73.0 | 67.8 | 105.8 | 76.0 | 63.5 | 87.9 | 60.1 | 55.6 | 81.5 | 44.0 | 62.2 | 48.7 | 72.3 | 34.6 | 46.3 | 48.5 | 30.4 | 38.7 | 50.3 | 64.6 | 59.2 | 85.9 | 69.4 | 69.7 | 81.3 | 73.7 | 59.3 | 79.0 | 58.3 | 68.5 | 61.1 | 81.5 | 59.1 | 60.3 | 82.3 | 75.3 | 46.9 | 79.3 | 62.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 147.5 | 165.3 | 166.7 | 162.3 | 154.3 | 139.6 | 144.4 | 157.5 | 161.9 | 179.6 | 220.1 | 171.6 | 135.5 | 122.8 | 117.7 | 91.0 | 77.3 | 123.5 | 148.7 | 169.5 | 154.2 | 152.7 | 157.2 | 138.2 | 123.9 | 132.3 | 127.3 | 119.6 | 127.1 | 142.2 | 136.4 | 133.7 | 143.6 | 129.1 | 120.6 | 114.4 | 143.7 | 107.9 | 105.8 | 109.6 |
| Prepaid Expenses | 52.3 | 46.1 | 52.3 | 41.3 | 50.4 | 46.2 | 39.0 | 46.4 | 37.7 | 37.5 | 38.1 | 30.9 | 31.3 | 27.0 | 18.6 | 23.6 | 24.7 | 20.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 302.7 | 292.4 | 294.0 | 317.5 | 307.1 | 287.2 | 298.4 | 291.4 | 282.4 | 327.7 | 330.5 | 299.5 | 421.2 | 407.9 | 400.3 | 367.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 339.9 | - | - | 308.5 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 341.8 | 325.6 | 297.6 | 281.5 | 245.0 | 219.6 | 193.7 | 188.7 | 188.0 | 181.6 | 177.6 | 173.4 | 150.9 | 150.4 | 152.4 | 156.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | - | |||||||||||||||||||||||
| Goodwill | 25.6 | 25.6 | 27.4 | 27.4 | 27.4 | 27.3 | 27.2 | 124.2 | 123.1 | 122.1 | 120.5 | 116.3 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | ||||||||||||||||||||||
| Intangible Assets | 187.6 | 189.4 | 253.3 | 255.8 | 253.2 | 256.2 | 259.1 | 273.4 | 277.1 | 280.8 | 283.8 | 287.6 | 154.9 | 155.1 | 155.3 | 155.5 | 155.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 388.0 | 379.9 | 377.2 | 372.5 | 327.9 | 321.5 | 319.3 | 246.4 | 241.5 | 245.1 | 240.7 | 237.1 | 179.2 | 182.3 | 195.1 | 200.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 30.6 | 34.2 | 9.2 | 21.9 | 15.8 | 18.9 | 18.1 | 3.2 | 3.5 | 3.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 61.6 | 61.8 | 65.6 | 63.2 | 46.7 | 41.9 | 41.2 | 34.9 | 34.3 | 33.6 | 35.6 | 26.5 | 27.1 | 27.4 | 30.6 | 29.2 | 33.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,337.9 | 1,309.0 | 1,324.4 | 1,339.7 | 1,223.1 | 1,172.5 | 1,157.0 | 1,162.2 | 1,149.9 | 1,194.2 | 1,188.7 | 1,140.3 | 957.2 | 947.0 | 957.6 | 932.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 102.7 | 104.6 | 95.6 | 86.2 | 77.6 | 74.1 | 73.8 | 68.6 | 76.2 | 69.6 | 94.6 | 72.9 | 77.0 | 68.6 | 80.8 | 64.7 | 62.1 | 71.1 | 52.2 | 40.4 | 60.7 | 49.0 | 52.1 | 64.4 | 51.5 | 51.6 | 59.2 | 60.3 | 64.0 | 76.8 | 53.1 | 59.0 | 62.5 | 68.3 | 63.9 | 50.9 | 75.5 | - | - | 66.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 22.0 | 23.0 | 21.0 | 21.0 | 20.0 | 20.0 | 20.0 | 18.0 | 18.0 | 18.0 | 19.0 | 17.0 | 15.0 | 15.0 | 16.0 | 14.0 | 13.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 66.3 | 64.5 | 63.5 | 64.1 | 66.3 | 66.9 | 65.4 | 65.2 | 67.7 | 67.3 | 73.9 | 62.3 | 53.1 | 54.6 | 61.3 | 58.3 | ||||||||||||||||||||||||
| Accrued Expenses | 23.1 | 28.8 | 29.3 | 21.4 | 17.5 | 23.8 | 19.3 | 20.2 | 20.5 | 24.3 | 35.0 | 36.2 | 28.8 | 26.5 | 30.3 | 32.7 | 34.0 | 18.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 258.4 | 265.3 | 248.2 | 240.8 | 216.6 | 226.9 | 225.6 | 212.5 | 232.6 | 242.0 | 269.6 | 230.4 | 222.6 | 226.4 | 226.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 142.7 | 116.4 | 81.4 | 117.7 | 57.8 | 0.0 | 18.6 | 66.2 | 48.5 | 94.3 | 119.0 | 130.4 | - | - | - | - | - | - | 34.8 | 207.6 | - | - | 33.2 | 32.2 | 24.9 | 72.2 | 72.1 | 37.6 | 93.3 | 91.5 | 142.4 | 105.9 | 152.9 | 44.0 | 68.7 | 130.6 | 137.6 | 106.5 | 138.6 | 108.6 |
| Operating Lease Liabilities Non-Current | 383.4 | 382.5 | 368.5 | 360.9 | 310.4 | 298.7 | 296.1 | 226.2 | 219.2 | 223.2 | 220.7 | 225.9 | 180.1 | 185.4 | 199.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | 0.0 | 0.0 | - | 9.4 | 4.6 | 7.7 | 3.0 | 2.5 | 1.3 | 2.2 | 2.9 | 1.9 | 1.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 29.9 | 29.9 | 29.2 | 27.9 | 26.2 | 25.3 | 23.8 | 20.7 | 20.4 | 19.6 | 20.1 | 18.1 | 19.2 | 19.6 | 21.4 | 21.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 814.5 | 794.1 | 727.3 | 747.3 | 611.0 | 551.0 | 564.1 | 535.0 | 525.2 | 586.8 | 632.4 | 607.3 | 423.2 | 433.6 | 450.0 | 437.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 14.9 | 14.9 | 14.9 | 14.9 | 15.7 | 15.7 | 15.6 | 15.6 | 15.6 | 15.8 | 15.8 | 15.8 | 16.0 | 16.3 | 16.8 | 16.9 | 16.9 | 16.9 | 16.9 | 16.7 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 16.9 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 | 16.6 | 16.6 | 16.6 | 16.4 | 16.5 | 16.5 | 16.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 300.3 | 296.0 | 387.6 | 385.8 | 412.7 | 426.9 | 396.9 | 439.8 | 440.3 | 418.0 | 370.1 | 351.7 | 355.0 | 337.0 | 331.2 | 321.2 | 302.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.6) | (1.7) | (3.0) | (3.1) | (2.9) | (2.9) | (2.8) | (3.0) | (2.1) | (2.4) | (1.8) | (3.6) | (3.1) | (3.0) | (3.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 523.4 | 514.8 | 597.1 | 592.4 | 612.2 | 621.6 | 592.9 | 627.1 | 624.6 | 607.4 | 556.3 | 533.0 | 534.0 | 513.4 | 507.7 | 495.5 | 473.7 | |||||||||||||||||||||||
| Total Equity | 523.4 | 514.8 | 597.1 | 592.4 | 612.2 | 621.6 | 592.9 | 627.1 | 624.6 | 607.4 | 556.3 | 533.0 | 534.0 | 513.4 | 507.7 | 495.5 | 473.7 | 405.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 142.7 | 116.4 | 81.4 | 117.7 | 57.8 | 0.0 | 18.6 | 66.2 | 48.5 | 94.3 | 119.0 | 130.4 | - | - | - | - | - | - | 34.8 | 207.6 | - | - | 33.2 | 32.2 | 24.9 | 72.2 | 72.1 | 37.6 | 93.3 | 91.5 | 142.4 | 105.9 | 152.9 | 44.0 | 68.7 | 130.6 | 141.6 | 108.5 | 142.0 | 116.5 |
| Net debt | 133.4 | 108.3 | 74.5 | 109.5 | 50.8 | (18.4) | 11.0 | 58.3 | 40.7 | 84.6 | 110.2 | 115.5 | - | - | - | - | - | - | (18.3) | |||||||||||||||||||||
| Working Capital | 44.3 | 27.1 | 45.8 | 76.8 | 90.5 | 60.3 | 72.8 | 78.9 | 49.8 | 85.7 | 60.8 | 69.1 | 198.6 | 181.5 | 174.2 | 159.8 | 128.9 | 62.1 | ||||||||||||||||||||||
| Book Value | 523.4 | 514.8 | 597.1 | 592.4 | 612.2 | 621.6 | 592.9 | 627.1 | 624.6 | 607.4 | 556.3 | 533.0 | 534.0 | 513.4 | 507.7 | 495.5 | 473.7 | 405.7 | ||||||||||||||||||||||
| Tangible Book Value | 310.2 | 299.8 | 316.4 | 309.3 | 331.5 | 338.1 | 306.5 | 229.4 | 224.4 | 204.6 | 151.9 | 129.1 | 355.3 | 334.5 | 328.5 | 316.0 | 294.1 | |||||||||||||||||||||||
| 21.1 |
| 21.4 |
| 28.4 |
| 22.4 |
| 24.6 |
| 36.9 |
| 29.4 |
| 32.0 |
| 27.6 |
| 19.6 |
| 24.3 |
| 24.8 |
| 29.6 |
| 22.9 |
| 23.4 |
| 22.3 |
| 26.6 |
| 20.8 |
| 23.1 |
| 18.2 |
| 19.0 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.0 |
| 258.3 |
| 262.5 |
| 423.7 |
| 268.8 |
| 265.0 |
| 273.2 |
| 251.9 |
| 230.1 |
| 250.3 |
| 234.7 |
| 204.5 |
| 237.0 |
| 231.6 |
| 239.8 |
| 225.9 |
| 255.6 |
| 216.8 |
| 214.0 |
| 297.0 |
| 271.0 |
| 250.3 |
| 272.1 |
| 222.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 198.4 |
| - |
| - |
| 179.6 |
| 157.4 |
| 159.7 |
| 178.0 |
| 188.6 |
| 190.5 |
| 189.4 |
| 191.1 |
| 194.2 |
| 195.4 |
| 196.7 |
| 191.0 |
| 193.7 |
| 192.7 |
| 193.9 |
| 195.8 |
| 190.2 |
| 186.0 |
| 184.1 |
| 183.5 |
| 149.3 |
| 141.5 |
| 136.2 |
| 131.7 |
| 128.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 23.8 |
| 66.6 |
| 66.6 |
| 66.6 |
| 66.6 |
| 66.6 |
| 66.6 |
| 63.4 |
| 60.1 |
| 60.0 |
| 60.0 |
| 51.1 |
| 50.9 |
| 50.1 |
| 17.2 |
| 17.2 |
| 17.3 |
| 17.4 |
| 17.4 |
| 17.4 |
| 17.3 |
| 156.2 |
| 156.5 |
| 157.0 |
| 175.3 |
| 175.6 |
| 175.9 |
| 176.7 |
| 177.4 |
| 178.1 |
| 175.1 |
| 174.3 |
| 174.6 |
| 175.2 |
| 186.0 |
| 186.6 |
| 185.4 |
| 143.7 |
| 144.5 |
| 145.9 |
| 173.0 |
| 148.3 |
| 148.8 |
| 164.3 |
| 212.2 |
| 233.8 |
| 238.3 |
| 274.8 |
| 288.0 |
| 288.9 |
| 294.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.7 |
| 42.9 |
| 29.6 |
| 23.9 |
| 24.6 |
| 23.5 |
| 23.3 |
| 23.9 |
| 25.0 |
| 24.3 |
| 24.3 |
| 24.3 |
| 24.3 |
| 22.9 |
| 23.0 |
| 21.8 |
| 20.8 |
| 22.4 |
| 23.0 |
| 24.3 |
| 23.5 |
| 23.4 |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 931.7 |
| 865.6 |
| 902.0 |
| 1,097.5 |
| 1,013.1 |
| 1,010.2 |
| 1,024.4 |
| 712.8 |
| 693.4 |
| 716.7 |
| 688.5 |
| 656.7 |
| 688.6 |
| 685.2 |
| 695.5 |
| 676.6 |
| 698.8 |
| 582.7 |
| 581.6 |
| 632.6 |
| 627.3 |
| 609.1 |
| 627.2 |
| 556.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 2.0 |
| 3.4 |
| 7.9 |
| 13.0 |
| 12.0 |
| 12.0 |
| 11.0 |
| 11.0 |
| 12.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.5 |
| 60.9 |
| 62.8 |
| 66.1 |
| 49.9 |
| 54.0 |
| 53.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 11.4 |
| 21.6 |
| 19.2 |
| 19.7 |
| 25.4 |
| 21.6 |
| 19.2 |
| 24.4 |
| 25.4 |
| 16.6 |
| 19.7 |
| 18.2 |
| 20.7 |
| 14.9 |
| 30.1 |
| 28.8 |
| 22.4 |
| 18.4 |
| 23.7 |
| 16.8 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.2 |
| 220.2 |
| 196.3 |
| 176.4 |
| 153.1 |
| 164.1 |
| 164.1 |
| 166.3 |
| 124.8 |
| 110.9 |
| 111.2 |
| 117.9 |
| 121.9 |
| 119.3 |
| 131.4 |
| 97.7 |
| 112.6 |
| 109.4 |
| 128.9 |
| 122.9 |
| 135.5 |
| 133.0 |
| 131.7 |
| 131.9 |
| 124.3 |
| 206.5 |
| 215.4 |
| 240.0 |
| 245.0 |
| 271.8 |
| 293.8 |
| 290.1 |
| 295.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 9.1 |
| 21.0 |
| 19.9 |
| 19.7 |
| 16.9 |
| 15.8 |
| 16.0 |
| 16.8 |
| 15.5 |
| 16.2 |
| 13.6 |
| 13.6 |
| 12.6 |
| 12.3 |
| 3.7 |
| 3.1 |
| 4.4 |
| 32.8 |
| 29.3 |
| 29.3 |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 23.7 |
| 18.4 |
| 17.1 |
| 17.4 |
| 17.1 |
| 16.7 |
| 73.4 |
| 74.6 |
| 73.6 |
| 73.5 |
| 70.8 |
| 69.4 |
| 70.0 |
| 69.2 |
| 68.5 |
| 67.6 |
| 67.2 |
| 66.9 |
| 56.2 |
| 51.5 |
| 50.2 |
| 49.2 |
| 44.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.1 |
| 459.9 |
| 483.1 |
| 658.8 |
| 496.3 |
| 491.2 |
| 531.3 |
| 247.4 |
| 226.3 |
| 273.1 |
| 281.3 |
| 247.4 |
| 300.2 |
| 309.0 |
| 326.2 |
| 303.2 |
| 346.4 |
| 248.3 |
| 261.7 |
| 326.6 |
| 367.1 |
| 323.6 |
| 355.0 |
| 326.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.0 |
| 252.4 |
| 277.6 |
| 357.8 |
| 362.4 |
| 338.9 |
| 312.6 |
| 316.5 |
| 295.1 |
| 260.8 |
| 264.3 |
| 246.1 |
| 233.5 |
| 228.0 |
| 234.1 |
| 214.8 |
| 199.2 |
| 185.9 |
| 198.3 |
| 153.3 |
| 176.5 |
| 164.8 |
| 132.9 |
| (3.1) |
| (3.7) |
| (3.7) |
| (4.4) |
| (5.3) |
| (5.4) |
| (5.6) |
| (5.5) |
| (5.1) |
| (4.9) |
| (4.7) |
| (5.0) |
| (4.4) |
| (5.6) |
| (5.3) |
| (5.3) |
| (5.1) |
| (4.8) |
| (6.8) |
| (6.2) |
| (29.3) |
| (23.6) |
| (23.7) |
| (23.9) |
| (24.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.7 |
| 418.9 |
| 438.7 |
| 516.8 |
| 518.9 |
| 493.2 |
| 465.3 |
| 467.1 |
| 443.7 |
| 407.2 |
| 409.4 |
| 388.4 |
| 376.1 |
| 369.3 |
| 373.4 |
| 352.4 |
| 334.4 |
| 319.9 |
| 306.0 |
| 260.2 |
| 285.5 |
| 272.2 |
| 229.8 |
| 418.9 |
| 438.7 |
| 516.8 |
| 518.9 |
| 493.2 |
| 465.3 |
| 467.1 |
| 443.7 |
| 407.2 |
| 409.4 |
| 388.4 |
| 376.1 |
| 369.3 |
| 373.4 |
| 352.4 |
| 334.4 |
| 319.9 |
| 306.0 |
| 260.2 |
| 285.5 |
| 272.2 |
| 229.8 |
| 25.8 |
| - |
| - |
| 27.7 |
| 24.8 |
| 17.9 |
| 67.6 |
| 66.1 |
| 31.6 |
| 86.7 |
| 85.2 |
| 137.1 |
| 97.7 |
| 145.9 |
| 37.7 |
| 62.2 |
| 121.7 |
| 133.1 |
| 102.1 |
| 133.4 |
| 109.0 |
| 86.1 |
| 270.6 |
| 104.7 |
| 100.9 |
| 106.9 |
| 127.1 |
| 119.2 |
| 139.1 |
| 116.8 |
| 82.6 |
| 117.7 |
| 100.2 |
| 142.1 |
| 113.2 |
| 146.2 |
| 87.9 |
| 91.1 |
| 161.6 |
| 138.0 |
| 118.7 |
| 140.2 |
| 98.1 |
| 418.9 |
| 438.7 |
| 516.8 |
| 518.9 |
| 493.2 |
| 465.3 |
| 467.1 |
| 443.7 |
| 407.2 |
| 409.4 |
| 388.4 |
| 376.1 |
| 369.3 |
| 373.4 |
| 352.4 |
| 334.4 |
| 319.9 |
| 306.0 |
| 260.2 |
| 285.5 |
| 272.2 |
| 229.8 |
| 225.6 |
| 238.6 |
| 257.9 |
| 274.9 |
| 276.8 |
| 250.7 |
| 222.0 |
| 223.1 |
| 199.0 |
| 168.7 |
| 175.0 |
| 153.8 |
| 140.9 |
| 132.3 |
| 135.9 |
| 116.9 |
| 173.4 |
| 158.2 |
| 142.8 |
| 69.7 |
| 119.8 |
| 106.0 |
| 48.3 |