| (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 | 158.5 | 276.8 | 153.3 | 104.1 | 585.6 | 100.0 | 78.2 | 132.5 | 54.1 | 35.9 | 57.0 | 37.5 | 12.5 | 12.5 | 46.2 | 26.1 | 7.1 | 12.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.5 | 1.6 | 1.5 | 1.3 | 1.3 | - | - |
| Short Term Investments | 79.9 | 207.8 | 125.3 | 184.5 | 70.8 | 421.7 | 213.7 | 250.9 | 257.2 | 136.7 | 102.0 | 119.1 | 59.6 | 30.9 | 30.0 | - | - | |
| Cash And Short Term Investments | 238.4 | 484.6 | 278.6 | 288.7 | 656.4 | 521.7 | 292.0 | 383.5 | 311.3 | 172.6 | 159.0 | 156.7 | 72.2 | 43.4 | 76.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 124.1 | 113.3 | 105.6 | 98.4 | 96.3 | 53.0 | 47.5 | 38.0 | 31.7 | 29.9 | 25.9 | 22.4 | 14.6 | 4.4 | 2.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 152.9 | 125.3 | 104.4 | 96.1 | 98.6 | 64.7 | 58.3 | 48.6 | 41.4 | 31.3 | 61.6 | 29.3 | 15.6 | 12.1 | 1.2 | 1.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 278.4 | 300.1 | 309.2 | 301.0 | 273.6 | 215.0 | 180.1 | 170.2 | 156.3 | 138.5 | 115.2 | 80.7 | 60.8 | 50.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 15.2 | 19.1 | 15.7 | 15.2 | 10.5 | 10.4 | 12.8 | 14.4 | 14.7 | 7.5 | 8.7 | 6.8 | 3.1 | 2.6 | 3.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 372.2 | 383.5 | 522.4 | 689.5 | - | - | - | - | - | 108.7 | 104.0 | 103.1 | 0.0 | 25.2 | 18.5 | 21.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 372.2 | 585.3 | 522.4 | 689.5 | - | - | - | - | - | 227.3 | 222.6 | 223.1 | 120.0 | 25.2 | 25.6 | 25.1 | ||
| (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 | 144.3 | 158.5 | 147.6 | 300.5 | 283.6 | 276.8 | 246.0 | 247.1 | 184.1 | 153.3 | 99.1 | 86.8 | 35.5 | 104.1 | 109.4 | |||||||||||||||||||||||||
| - |
| 26.1 |
| 7.1 |
| 12.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 32.6 | 21.9 | 21.5 | 15.2 | 14.8 | 12.3 | 10.8 | 7.9 | 6.7 | 9.3 | 6.1 | 4.5 | 2.8 | 1.9 | 1.8 | 0.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 548.0 | 745.1 | 510.0 | 498.3 | 866.0 | 651.6 | 408.6 | 478.0 | 391.1 | 243.1 | 252.6 | 214.3 | 106.8 | 60.9 | 82.6 | 31.1 | - | - |
| 33.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 137.7 | 132.9 | 135.3 | 117.5 | 85.2 | 78.4 | 75.4 | 61.6 | 49.2 | 37.5 | 24.9 | 20.1 | 12.6 | 11.6 | 8.3 | - | - | - |
| Property,Plant & Equipment Net | 140.7 | 167.2 | 173.9 | 183.5 | 188.4 | 136.7 | 104.7 | 108.7 | 107.0 | 101.0 | 90.3 | 60.6 | 48.2 | 39.1 | 25.1 | 24.0 | - | - |
| Long Term Investments | - | 0.0 | 2.4 | 37.2 | 0.0 | 95.5 | 64.8 | 25.9 | 60.0 | 0.0 | 13.5 | 24.4 | 0.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 20.2 | 0.0 | 163.2 | 163.2 | 145.2 | 99.5 | 99.5 | 62.0 | 55.2 | 46.7 | 30.9 | 23.8 | 10.3 | 8.3 | 0.0 | - | - | - |
| Intangible Assets | 368.1 | 426.0 | 483.3 | 540.5 | 624.0 | 96.5 | 104.4 | 0.0 | - | 0.0 | 0.1 | 0.4 | 1.2 | 3.2 | 5.3 | 8.9 | - | - |
| Operating Lease Right Of Use Assets | 41.8 | 49.2 | 61.0 | 70.9 | 76.4 | 74.5 | 38.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 123.9 | 130.4 | 144.5 | 160.3 | 153.4 | 106.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 0.7 | 0.8 | 0.6 | 0.4 | 2.6 | 3.4 | 0.5 | 0.5 | 2.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,264.9 | 1,553.5 | 1,574.4 | 1,681.2 | 2,075.4 | 1,274.5 | 831.1 | 689.4 | 628.4 | 391.5 | 387.7 | 326.1 | 169.8 | 112.1 | 113.5 | 66.6 | - | - |
| 4.3 |
| - |
| - |
| Short Term Debt | 0.0 | 201.8 | - | - | - | - | - | - | - | 118.5 | 118.5 | 120.0 | 120.0 | 0.0 | 7.0 | 3.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.6 | 1.4 | 1.4 | 1.0 | 1.0 | 13.1 | 2.3 | - | - |
| Operating Lease Liabilities Current | 9.8 | 8.9 | 8.8 | 9.1 | 7.9 | 7.4 | 4.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 95.6 | 80.1 | 64.2 | 89.8 | 127.6 | 71.0 | 70.4 | 45.9 | 41.1 | 36.7 | 35.4 | 28.3 | 17.9 | 9.8 | 7.2 | 5.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 120.6 | 309.9 | 97.4 | 147.8 | 521.1 | 253.3 | 107.7 | 60.7 | 56.2 | 44.8 | 149.8 | 140.0 | 121.9 | 14.2 | 31.9 | 16.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.2 | 44.6 | 54.8 | 64.8 | 71.7 | 71.0 | 40.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | 10.1 | 0.0 | - | - | - | 7.5 | 8.1 | 9.5 | 3.2 | 3.7 | 8.4 | 18.1 | - | - |
| Deferred Tax Liabilities | 4.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 20.6 | 16.8 | 13.6 | 9.7 | 20.0 | 3.8 | 1.5 | 16.9 | 16.5 | 18.9 | 11.5 | 5.4 | 3.2 | 2.3 | 2.8 | 3.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 571.8 | 775.2 | 704.3 | 906.2 | 1,344.9 | 654.8 | 476.1 | 368.1 | 348.9 | 172.5 | 169.3 | 154.9 | 128.6 | 46.2 | 65.2 | 114.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,064.6 | 1,009.4 | 976.6 | 924.1 | 942.1 | 873.2 | 754.0 | 709.7 | 669.0 | 565.2 | 526.7 | 481.3 | 337.6 | 298.3 | 228.5 | 88.5 | - | - |
| Retained Earnings | (199.3) | (206.4) | (106.8) | (148.8) | (211.9) | (253.9) | (399.4) | (388.2) | (389.1) | (346.2) | (308.3) | (310.1) | (296.4) | (232.5) | (180.2) | (136.9) | - | - |
| Accumulated Other Comprehensive Income | 4.3 | 0.3 | 0.2 | (0.4) | 0.2 | 0.3 | 0.3 | (0.3) | (0.5) | (0.0) | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 693.1 | 778.3 | 870.1 | 775.0 | 730.4 | 619.7 | 354.9 | 321.2 | 279.5 | 219.0 | 218.4 | 171.1 | 41.2 | 65.9 | 48.3 | (48.4) | (22.9) | 7.5 |
| Total Equity | 693.1 | 778.3 | 870.1 | 775.0 | 730.4 | 619.7 | 354.9 | 321.2 | 279.5 | 219.0 | 218.4 | 171.1 | 41.2 | 65.9 | 48.3 | (48.4) | (22.9) | 7.5 |
| - |
| - |
| Net debt | 133.8 | 100.7 | 243.9 | 400.8 | - | - | - | - | - | 54.7 | 63.6 | 66.4 | 47.8 | (18.2) | (50.6) | (1.1) | - | - |
| Working Capital | 427.4 | 435.2 | 412.6 | 350.6 | 344.9 | 398.3 | 300.9 | 417.3 | 334.9 | 198.3 | 102.8 | 74.2 | (15.2) | 46.8 | 50.7 | 14.7 | - | - |
| Book Value | 693.1 | 778.3 | 870.1 | 775.0 | 730.4 | 619.7 | 354.9 | 321.2 | 279.5 | 219.0 | 218.4 | 171.1 | 41.2 | 65.9 | 48.3 | (48.4) | (22.9) | 7.5 |
| Tangible Book Value | 304.8 | 352.4 | 223.6 | 71.2 | (38.8) | 423.6 | 151.0 | 259.2 | 224.3 | 172.2 | 187.4 | 147.0 | 29.8 | 54.4 | 43.0 | (57.3) | - | - |
| 122.1 |
| 226.8 |
| 585.6 |
| 134.0 |
| 105.8 |
| 66.7 |
| 100.0 |
| 125.2 |
| 78.6 |
| 54.6 |
| 78.2 |
| 85.1 |
| 59.7 |
| 215.0 |
| 132.5 |
| 230.9 |
| 116.9 |
| 41.6 |
| 54.1 |
| 26.2 |
| 53.8 |
| 109.0 |
| 35.9 |
| 24.4 |
| 116.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 57.9 | 79.9 | 98.7 | 145.4 | 210.0 | 207.8 | 207.8 | 157.2 | 141.8 | 125.3 | 136.1 | 134.0 | 138.5 | 184.5 | 219.3 | 194.3 | 225.4 | 70.8 | 559.8 | 540.8 | 523.4 | 421.7 | 406.9 | 248.2 | 263.9 | 213.7 | 180.5 | 232.5 | 197.4 | 250.9 | 155.5 | 254.5 | 298.2 | 257.2 | 267.9 | 328.6 | 274.7 | 136.7 | 136.7 | 137.4 |
| Cash And Short Term Investments | 202.2 | 238.4 | 246.3 | 445.9 | 493.6 | 484.6 | 453.8 | 404.2 | 325.9 | 278.6 | 235.2 | 220.8 | 174.0 | 288.7 | 328.7 | 316.4 | 452.2 | 656.4 | 693.9 | 646.6 | 590.1 | 521.7 | 532.1 | 326.8 | 318.5 | 292.0 | 265.6 | 292.2 | 412.4 | 383.5 | 386.4 | 371.3 | 339.8 | 311.3 | 294.1 | 382.4 | 383.7 | 172.6 | 161.1 | 254.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 125.6 | 124.1 | 115.3 | 114.4 | 104.7 | 113.3 | 100.7 | 104.8 | 101.6 | 105.6 | 97.0 | 99.1 | 93.2 | 98.4 | 93.5 | 91.1 | 92.1 | 96.3 | 50.0 | 68.4 | 52.6 | 53.0 | 46.1 | 44.0 | 39.0 | 47.5 | 42.6 | 41.1 | 39.8 | 38.0 | 34.3 | 35.6 | 31.2 | 31.7 | 27.0 | 27.5 | 27.7 | 29.9 | 26.8 | 28.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 150.4 | 152.9 | 157.7 | 148.2 | 133.8 | 125.3 | 111.9 | 103.4 | 96.8 | 104.4 | 96.5 | 92.1 | 93.0 | 96.1 | 96.8 | 100.6 | 103.7 | 98.6 | 67.2 | 65.3 | 64.6 | 64.7 | 68.5 | 66.7 | 59.7 | 58.3 | 60.2 | 52.7 | 47.0 | 48.6 | 44.9 | 42.1 | 40.0 | 41.4 | 39.1 | 33.6 | 30.3 | 31.3 | 37.5 | 60.9 |
| Prepaid Expenses | 36.8 | 32.6 | 43.5 | 37.2 | 27.8 | 21.9 | 23.6 | 19.8 | 18.8 | 21.5 | 18.6 | 17.3 | 15.9 | 15.2 | 14.4 | 18.1 | 19.1 | 14.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 515.0 | 548.0 | 562.8 | 745.6 | 760.0 | 745.1 | 690.0 | 632.2 | 543.1 | 510.0 | 447.3 | 429.3 | 376.1 | 498.3 | 533.4 | 526.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 281.0 | 278.4 | 280.1 | 308.0 | 304.2 | 300.1 | 296.6 | 292.6 | 292.3 | 309.2 | 307.2 | 308.1 | 304.7 | 301.0 | 295.2 | 286.8 | 280.5 | 273.6 | 247.0 | 237.3 | 226.0 | 215.0 | 209.8 | 194.5 | 186.3 | 180.1 | 177.1 | 174.1 | 172.2 | 170.2 | 167.6 | 165.3 | 161.2 | 156.3 | 151.5 | 145.9 | 143.2 | 138.5 | 134.9 | 130.5 |
| Accumulated Depreciation | 144.7 | 137.7 | 132.7 | 152.8 | 139.8 | 132.9 | 129.7 | 123.8 | 120.5 | 135.3 | 131.4 | 127.8 | 123.1 | 117.5 | 101.5 | 95.5 | 90.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 136.3 | 140.7 | 147.4 | 155.2 | 164.5 | 167.2 | 166.9 | 168.9 | 171.8 | 173.9 | 175.8 | 180.3 | 181.6 | 183.5 | 193.6 | 191.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 | 8.3 | 37.2 | 17.4 | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19.8 | 20.2 | 20.3 | 20.3 | 21.5 | 0.0 | 0.0 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 157.4 | 146.1 | 145.7 | 145.2 | ||||||||||||||||||||||
| Intangible Assets | 353.2 | 368.1 | 382.4 | 422.6 | 435.0 | 426.0 | 440.3 | 454.6 | 468.9 | 483.3 | 497.6 | 511.9 | 526.2 | 540.5 | 581.0 | 595.3 | 609.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 39.4 | 41.8 | 44.3 | 46.5 | 48.7 | 49.2 | 53.8 | 56.3 | 58.6 | 61.0 | 63.4 | 65.8 | 68.1 | 70.9 | 69.7 | 72.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 122.1 | 123.9 | 120.2 | 128.3 | 129.0 | 130.4 | 134.0 | 135.1 | 141.1 | 144.5 | 151.7 | 156.1 | 167.6 | 160.3 | 155.5 | 167.1 | 169.3 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,208.5 | 1,264.9 | 1,297.6 | 1,537.3 | 1,586.7 | 1,553.5 | 1,521.7 | 1,646.8 | 1,583.3 | 1,574.4 | 1,534.5 | 1,542.4 | 1,523.4 | 1,681.2 | 1,734.4 | 1,734.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.0 | 15.2 | 17.7 | 30.1 | 23.2 | 19.1 | 19.4 | 18.7 | 9.0 | 15.7 | 16.5 | 24.2 | 17.3 | 15.2 | 12.9 | 14.0 | 14.8 | 10.5 | 7.9 | 12.2 | 9.1 | 10.4 | 13.0 | 9.2 | 15.9 | 12.8 | 16.1 | 13.3 | 13.4 | 14.4 | 13.8 | 14.3 | 14.9 | 14.7 | 12.3 | 10.4 | 9.4 | 7.5 | 7.3 | 4.6 |
| Short Term Debt | - | - | 0.0 | - | - | 201.8 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.8 | 9.8 | 9.7 | 9.6 | 9.4 | 8.9 | 9.2 | 9.1 | 9.0 | 8.8 | 8.6 | 9.0 | 9.0 | 9.1 | 8.4 | 8.1 | ||||||||||||||||||||||||
| Accrued Expenses | 85.0 | 95.6 | 79.6 | 71.0 | 80.1 | 80.1 | 76.4 | 64.8 | 66.8 | 64.2 | 59.9 | 56.2 | 61.6 | 89.8 | 76.4 | 77.3 | 87.7 | 127.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 108.8 | 120.6 | 107.1 | 313.2 | 314.7 | 309.9 | 306.4 | 92.7 | 93.4 | 97.4 | 93.7 | 108.9 | 98.7 | 147.8 | 131.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 367.7 | 372.2 | 376.7 | 580.5 | 583.4 | 383.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 107.6 | 106.4 |
| Operating Lease Liabilities Non-Current | 33.7 | 36.2 | 38.8 | 41.3 | 43.7 | 44.6 | 47.9 | 50.1 | 52.4 | 54.8 | 57.1 | 60.0 | 62.4 | 64.8 | 65.4 | 67.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.1 | 4.2 | 4.6 | 4.6 | 7.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 24.6 | 20.6 | 25.3 | 25.2 | 23.9 | 16.8 | 12.8 | 13.0 | 12.7 | 13.6 | 11.9 | 11.8 | 11.6 | 9.7 | 19.1 | 19.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 554.6 | 571.8 | 570.4 | 779.5 | 788.1 | 775.2 | 772.1 | 767.5 | 691.2 | 704.3 | 702.9 | 734.4 | 755.4 | 906.2 | 964.2 | 977.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,073.8 | 1,064.6 | 1,049.5 | 1,035.6 | 1,023.8 | 1,009.4 | 996.4 | 983.2 | 989.8 | 976.6 | 963.2 | 950.6 | 936.4 | 924.1 | 909.4 | 895.2 | ||||||||||||||||||||||||
| Retained Earnings | (196.4) | (199.3) | (201.0) | (206.4) | (201.5) | (206.4) | (222.4) | (78.9) | (97.8) | (106.8) | (131.7) | (142.5) | (168.3) | (148.8) | (138.6) | (138.0) | (157.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 3.5 | 4.3 | 4.1 | 4.1 | 1.4 | 0.3 | 0.7 | 0.1 | 0.2 | 0.2 | (0.0) | (0.2) | (0.1) | (0.4) | (0.7) | (0.6) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 653.9 | 693.1 | 727.2 | 757.8 | 798.5 | 778.3 | 749.6 | 879.3 | 892.2 | 870.1 | 831.6 | 808.0 | 768.0 | 775.0 | 770.1 | 756.6 | 709.6 | |||||||||||||||||||||||
| Total Equity | 653.9 | 693.1 | 727.2 | 757.8 | 798.5 | 778.3 | 749.6 | 879.3 | 892.2 | 870.1 | 831.6 | 808.0 | 768.0 | 775.0 | 770.1 | 756.6 | 709.6 | 730.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 367.7 | 372.2 | 376.7 | 580.5 | 583.4 | 585.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 107.6 | 106.4 |
| Net debt | 165.5 | 133.8 | 130.4 | 134.6 | 89.8 | 100.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 406.2 | 427.4 | 455.7 | 432.4 | 445.2 | 435.2 | 383.6 | 539.5 | 449.7 | 412.6 | 353.6 | 320.4 | 277.4 | 350.6 | 401.9 | 393.0 | 361.9 | 344.9 | ||||||||||||||||||||||
| Book Value | 653.9 | 693.1 | 727.2 | 757.8 | 798.5 | 778.3 | 749.6 | 879.3 | 892.2 | 870.1 | 831.6 | 808.0 | 768.0 | 775.0 | 770.1 | 756.6 | 709.6 | 730.4 | ||||||||||||||||||||||
| Tangible Book Value | 280.9 | 304.8 | 324.5 | 314.9 | 342.1 | 352.4 | 309.3 | 261.4 | 260.0 | 223.6 | 170.7 | 132.8 | 78.6 | 71.2 | 31.8 | 15.2 | (45.8) | |||||||||||||||||||||||
| 11.3 |
| 12.4 |
| 13.0 |
| 12.3 |
| 11.7 |
| 18.3 |
| 14.5 |
| 10.8 |
| 10.4 |
| 8.5 |
| 9.4 |
| 7.9 |
| 6.5 |
| 6.0 |
| 7.7 |
| 6.7 |
| 5.6 |
| 7.5 |
| 6.3 |
| 9.3 |
| 10.1 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 667.0 |
| 866.0 |
| 822.4 |
| 792.6 |
| 720.2 |
| 651.6 |
| 658.5 |
| 455.8 |
| 431.6 |
| 408.6 |
| 378.8 |
| 394.6 |
| 508.7 |
| 478.0 |
| 472.0 |
| 455.1 |
| 418.7 |
| 391.1 |
| 365.8 |
| 451.0 |
| 448.0 |
| 243.1 |
| 235.4 |
| 258.0 |
| 85.2 |
| 87.8 |
| 84.0 |
| 81.2 |
| 78.4 |
| 84.3 |
| 81.2 |
| 78.2 |
| 75.4 |
| 72.3 |
| 68.6 |
| 65.2 |
| 61.6 |
| 57.5 |
| 54.0 |
| 52.0 |
| 49.2 |
| 45.6 |
| 42.7 |
| 40.6 |
| 37.5 |
| 34.5 |
| 31.2 |
| 189.8 |
| 188.4 |
| 159.2 |
| 153.3 |
| 144.8 |
| 136.7 |
| 125.5 |
| 113.3 |
| 108.1 |
| 104.7 |
| 104.9 |
| 105.5 |
| 107.1 |
| 108.7 |
| 110.1 |
| 111.3 |
| 109.2 |
| 107.0 |
| 105.9 |
| 103.2 |
| 102.6 |
| 101.0 |
| 100.4 |
| 99.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 35.0 |
| 95.5 |
| 44.1 |
| 8.3 |
| 35.1 |
| 64.8 |
| 70.6 |
| 25.4 |
| 0.0 |
| 25.9 |
| 0.0 |
| 1.6 |
| 21.7 |
| 60.0 |
| 80.8 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 10.0 |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.5 |
| 99.5 |
| 99.5 |
| 99.5 |
| 99.5 |
| 99.5 |
| 99.5 |
| 99.5 |
| 99.5 |
| 100.5 |
| 62.0 |
| 62.0 |
| 62.0 |
| 59.9 |
| 57.5 |
| 55.2 |
| 53.0 |
| 50.9 |
| 48.8 |
| 46.7 |
| 44.7 |
| 42.8 |
| 624.0 |
| 90.6 |
| 92.6 |
| 94.6 |
| 96.5 |
| 98.5 |
| 100.5 |
| 102.4 |
| 104.4 |
| 106.4 |
| 108.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 74.3 |
| 76.4 |
| 69.8 |
| 71.3 |
| 72.9 |
| 74.5 |
| 76.0 |
| 77.8 |
| 37.6 |
| 38.1 |
| 35.8 |
| 36.5 |
| 26.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.4 |
| 93.3 |
| 98.6 |
| 104.5 |
| 106.2 |
| 104.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,891.5 |
| 2,075.4 |
| 1,356.0 |
| 1,325.8 |
| 1,287.5 |
| 1,274.5 |
| 1,220.3 |
| 866.1 |
| 821.4 |
| 831.1 |
| 807.5 |
| 787.8 |
| 719.2 |
| 689.4 |
| 659.0 |
| 642.7 |
| 622.0 |
| 628.4 |
| 606.1 |
| 605.7 |
| 600.0 |
| 391.5 |
| 381.2 |
| 400.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| 0.8 |
| 1.0 |
| 8.0 |
| 7.9 |
| 5.9 |
| 5.6 |
| 5.5 |
| 7.4 |
| 7.5 |
| 7.6 |
| 4.0 |
| 4.9 |
| 5.0 |
| 6.2 |
| 5.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 52.2 |
| 50.2 |
| 71.0 |
| 60.4 |
| 47.7 |
| 44.7 |
| 70.4 |
| 61.0 |
| 51.9 |
| 39.7 |
| 45.9 |
| 40.4 |
| 38.4 |
| 33.0 |
| 41.2 |
| 39.7 |
| 46.8 |
| 34.9 |
| 37.3 |
| 31.1 |
| 38.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.2 |
| 305.1 |
| 521.1 |
| 225.8 |
| 228.7 |
| 232.1 |
| 253.3 |
| 86.3 |
| 70.6 |
| 80.3 |
| 107.7 |
| 95.8 |
| 83.0 |
| 59.0 |
| 60.7 |
| 54.5 |
| 53.0 |
| 48.4 |
| 56.2 |
| 52.3 |
| 57.5 |
| 45.6 |
| 44.8 |
| 146.8 |
| 150.4 |
| 69.7 |
| 71.7 |
| 66.8 |
| 68.2 |
| 69.7 |
| 71.0 |
| 72.4 |
| 73.9 |
| 40.2 |
| 40.9 |
| 38.9 |
| 39.0 |
| 29.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.5 |
| 7.6 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 20.0 |
| 7.6 |
| 7.7 |
| 5.3 |
| 3.8 |
| 4.2 |
| 3.0 |
| 1.5 |
| 1.5 |
| 2.3 |
| 9.0 |
| 9.0 |
| 16.9 |
| 16.4 |
| 15.9 |
| 15.5 |
| 16.5 |
| 16.2 |
| 17.9 |
| 10.3 |
| 18.9 |
| 12.6 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,181.9 |
| 1,344.9 |
| 637.4 |
| 638.7 |
| 636.7 |
| 654.8 |
| 635.6 |
| 478.0 |
| 447.3 |
| 476.1 |
| 461.3 |
| 446.2 |
| 391.6 |
| 368.1 |
| 357.8 |
| 352.2 |
| 343.5 |
| 348.9 |
| 341.3 |
| 344.7 |
| 329.3 |
| 172.5 |
| 167.0 |
| 172.3 |
| 867.9 |
| 942.1 |
| 925.2 |
| 911.4 |
| 894.1 |
| 873.2 |
| 852.2 |
| 785.1 |
| 766.3 |
| 754.0 |
| 740.2 |
| 729.5 |
| 718.4 |
| 709.7 |
| 698.0 |
| 686.9 |
| 677.8 |
| 669.0 |
| 658.6 |
| 647.2 |
| 637.1 |
| 565.2 |
| 556.4 |
| 548.3 |
| (211.9) |
| (206.8) |
| (224.4) |
| (243.5) |
| (253.9) |
| (268.4) |
| (398.5) |
| (391.2) |
| (399.4) |
| (394.5) |
| (388.4) |
| (391.2) |
| (388.2) |
| (396.5) |
| (395.9) |
| (398.5) |
| (389.1) |
| (393.7) |
| (386.1) |
| (366.4) |
| (346.2) |
| (342.3) |
| (320.1) |
| (0.5) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.8 |
| 1.5 |
| (1.0) |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.2 |
| (0.3) |
| (0.2) |
| (0.5) |
| (0.9) |
| (0.5) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 730.4 |
| 718.6 |
| 687.2 |
| 650.8 |
| 619.7 |
| 584.7 |
| 388.1 |
| 374.0 |
| 354.9 |
| 346.2 |
| 341.7 |
| 327.5 |
| 321.2 |
| 301.3 |
| 290.5 |
| 278.5 |
| 279.5 |
| 264.8 |
| 261.0 |
| 270.6 |
| 219.0 |
| 214.1 |
| 228.4 |
| 718.6 |
| 687.2 |
| 650.8 |
| 619.7 |
| 584.7 |
| 388.1 |
| 374.0 |
| 354.9 |
| 346.2 |
| 341.7 |
| 327.5 |
| 321.2 |
| 301.3 |
| 290.5 |
| 278.5 |
| 279.5 |
| 264.8 |
| 261.0 |
| 270.6 |
| 219.0 |
| 214.1 |
| 228.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (53.6) |
| (147.8) |
| 596.6 |
| 563.9 |
| 488.2 |
| 398.3 |
| 572.2 |
| 385.2 |
| 351.3 |
| 300.9 |
| 283.0 |
| 311.6 |
| 449.7 |
| 417.3 |
| 417.5 |
| 402.0 |
| 370.4 |
| 334.9 |
| 313.5 |
| 393.5 |
| 402.3 |
| 198.3 |
| 88.6 |
| 107.6 |
| 718.6 |
| 687.2 |
| 650.8 |
| 619.7 |
| 584.7 |
| 388.1 |
| 374.0 |
| 354.9 |
| 346.2 |
| 341.7 |
| 327.5 |
| 321.2 |
| 301.3 |
| 290.5 |
| 278.5 |
| 279.5 |
| 264.8 |
| 261.0 |
| 270.6 |
| 219.0 |
| 214.1 |
| 228.4 |
| (38.7) |
| 528.4 |
| 495.0 |
| 456.7 |
| 423.6 |
| 386.7 |
| 188.1 |
| 172.1 |
| 151.0 |
| 140.3 |
| 132.8 |
| 265.5 |
| 259.2 |
| 239.2 |
| 230.6 |
| 221.0 |
| 224.3 |
| 211.8 |
| 210.1 |
| 221.8 |
| 172.2 |
| 169.5 |
| 185.6 |