| (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 | 44.8 | 53.1 | 54.8 | 58.2 | 54.1 | 55.0 | 56.0 | 55.7 | 82.8 | 64.3 | 62.0 | 58.0 | 55.2 | 44.4 | 78.0 | 35.3 | 23.1 | 17.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 44.8 | 53.1 | 54.8 | 58.2 | 54.1 | 55.0 | 56.0 | 55.7 | 82.8 | 64.3 | 62.0 | 58.0 | 55.2 | 44.4 | 78.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 265.0 | 249.5 | 263.3 | 246.3 | 223.6 | 248.1 | 261.3 | 264.4 | 242.6 | 194.4 | 199.3 | 208.0 | 165.7 | 160.4 | 139.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 420.9 | 422.9 | 411.1 | 406.5 | 352.4 | 310.9 | 327.2 | 317.8 | 282.8 | 240.6 | 249.0 | 238.4 | 221.4 | 215.6 | 202.0 | 192.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 522.6 | 458.2 | 422.7 | 394.6 | 369.0 | 326.2 | 306.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 517.8 | 545.2 | 547.5 | 515.5 | 439.0 | 445.8 | 434.4 | 379.2 | 374.2 | 346.2 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 18.6 | 18.3 | 17.0 | 16.6 | 16.3 | 16.1 | 15.7 | 15.6 | 15.2 | 14.9 | 14.7 | 14.5 | 14.4 | 14.1 | 13.8 | 13.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 8.3 | 8.4 | 9.4 | 10.9 | 6.3 | 529.4 | 562.0 | 561.7 | 530.9 | 464.8 | 463.6 | 443.8 | 383.6 | 378.6 | 347.6 | 13.8 | ||
| - |
| 35.3 |
| 23.1 |
| 17.8 |
| 126.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 121.8 | 110.5 | 95.2 | 89.2 | 25.2 | 35.5 | 19.5 | 16.4 | 16.9 | 53.4 | 39.3 | 22.1 | 20.1 | 23.6 | 9.6 | 12.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 852.5 | 836.0 | 824.4 | 932.4 | 775.5 | 706.4 | 725.7 | 720.6 | 669.6 | 552.7 | 549.6 | 582.2 | 496.3 | 465.2 | 468.9 | 390.3 | - | - |
| 260.0 |
| 253.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 303.2 | 281.2 | 255.6 | 243.3 | 227.9 | 210.8 | 206.7 | 198.2 | 184.3 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 219.4 | 177.0 | 167.1 | 151.3 | 141.1 | 115.4 | 100.0 | 61.8 | 68.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 115.8 | 111.7 | 110.2 | 108.9 | 106.0 | 106.3 | 108.4 | 103.4 | 100.2 | 86.6 | 82.0 | 89.5 | 60.4 | 49.7 | 9.5 | 9.1 | 4.2 | - |
| Intangible Assets | 69.2 | 71.9 | 73.3 | 78.7 | 81.7 | 86.8 | 90.6 | 95.3 | 99.5 | 96.6 | 92.8 | 88.1 | 66.2 | 49.6 | 10.7 | - | - | - |
| Operating Lease Right Of Use Assets | 41.2 | 40.3 | 44.7 | 54.7 | 56.4 | 68.6 | 64.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 118.3 | 108.9 | 28.1 | 16.9 | 18.1 | 16.4 | 18.8 | 12.8 | 11.9 | 9.6 | 7.5 | 73.3 | 80.4 | 62.1 | 63.8 | 84.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,419.6 | 1,365.1 | 1,340.7 | 1,436.6 | 1,360.0 | 1,300.5 | 1,310.4 | 1,208.5 | 1,132.5 | 974.3 | 942.1 | 969.1 | 818.7 | 726.6 | 614.8 | 552.5 | - | - |
| - |
| - |
| Short Term Debt | 8.3 | 8.4 | 9.4 | 10.9 | 6.3 | 11.6 | 16.8 | 14.2 | 15.4 | 25.8 | 17.8 | 9.4 | 4.4 | 4.4 | 1.4 | 13.8 | - | - |
| Deferred Revenue Current | - | - | - | 52.6 | 51.7 | 37.4 | 35.7 | 39.5 | 23.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.9 | 10.7 | 10.6 | 11.2 | 10.6 | 12.9 | 11.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 147.6 | 147.2 | 107.8 | 94.4 | 42.8 | 50.4 | 25.7 | 27.5 | 23.0 | 18.8 | 95.5 | 103.6 | 86.0 | 83.6 | 74.5 | 59.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 366.6 | 361.1 | 363.6 | 448.6 | 349.0 | 307.1 | 305.0 | 298.9 | 276.1 | 241.9 | 225.2 | 263.9 | 198.0 | 191.7 | 177.5 | 171.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 30.4 | 29.8 | 34.4 | 43.7 | 45.9 | 56.7 | 53.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 11.7 | 9.0 | 10.6 | 31.8 | 36.8 | 28.5 | 23.4 | 22.3 | 27.7 | 20.4 | 43.9 | 45.3 | 31.5 | 1.4 | 9.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 19.1 | 18.8 | 10.4 | 10.7 | 12.2 | 24.2 | 28.5 | 26.1 | 30.6 | 29.7 | 38.5 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 670.2 | 666.9 | 687.2 | 720.1 | 686.2 | 635.5 | 655.8 | 597.0 | 568.4 | 496.4 | 504.7 | 518.4 | 456.7 | 433.1 | 371.8 | 335.0 | - | - |
| Total Liabilities | 1,036.8 | 1,028.0 | 1,050.8 | 1,168.7 | 1,035.2 | 942.6 | 960.8 | 895.9 | 844.5 | 738.3 | 729.9 | 777.2 | 654.7 | 624.8 | 549.3 | 506.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 281.8 | 265.2 | 240.1 | 238.8 | 259.4 | 290.5 | 298.2 | 265.9 | 216.1 | 193.6 | 168.3 | 126.5 | 85.6 | 42.2 | 10.4 | (19.0) | - | - |
| Accumulated Other Comprehensive Income | (22.0) | (51.8) | (43.7) | (61.8) | (19.2) | (18.1) | (37.0) | (40.9) | (17.9) | (42.7) | (30.0) | (14.0) | 3.4 | (6.8) | (8.4) | 2.4 | (5.1) | - |
| Treasury Stock | - | - | - | - | 85.3 | 79.8 | 71.1 | 67.3 | 55.2 | 48.6 | 46.7 | 31.2 | 26.8 | 24.6 | 20.6 | 18.5 | - | - |
| Minority Interest | 1.9 | 6.3 | 9.5 | 11.4 | 10.7 | 13.7 | 14.0 | 13.6 | 12.0 | 10.0 | 6.9 | 6.3 | 5.0 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 380.9 | 330.8 | 280.4 | 256.5 | 314.1 | 344.2 | 335.6 | 299.0 | 276.0 | 226.0 | 205.3 | 185.6 | 159.0 | 101.8 | 65.4 | 46.4 | 22.8 | 12.8 |
| Total Equity | 382.8 | 337.1 | 289.9 | 267.9 | 324.8 | 357.9 | 349.6 | 312.6 | 288.0 | 236.0 | 212.2 | 191.9 | 164.0 | 101.8 | 65.5 | 46.4 | 22.8 | 12.8 |
| - |
| - |
| Net debt | (36.5) | (44.7) | (45.4) | (47.3) | (47.8) | 474.4 | 506.0 | 506.0 | 448.1 | 400.5 | 401.6 | 385.8 | 328.4 | 334.2 | 269.6 | (21.5) | - | - |
| Working Capital | 485.9 | 474.9 | 460.8 | 483.8 | 426.5 | 399.3 | 420.7 | 421.7 | 393.5 | 310.8 | 324.4 | 318.3 | 298.3 | 273.5 | 291.5 | 219.2 | - | - |
| Book Value | 380.9 | 330.8 | 280.4 | 256.5 | 314.1 | 344.2 | 335.6 | 299.0 | 276.0 | 226.0 | 205.3 | 185.6 | 159.0 | 101.8 | 65.4 | 46.4 | 22.8 | 12.8 |
| Tangible Book Value | 195.9 | 147.2 | 96.9 | 68.9 | 126.4 | 151.1 | 136.6 | 100.3 | 76.3 | 42.8 | 30.5 | 8.0 | 32.4 | 2.5 | 45.2 | 37.3 | 18.7 | - |
| (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 | 46.7 | 44.8 | 50.8 | 45.6 | 54.5 | 53.1 | 59.5 | 59.9 | 61.6 | 54.8 | 51.2 | 53.4 | 49.6 | 58.2 | 53.7 | |||||||||||||||||||||||||
| 61.1 |
| 61.6 |
| 54.1 |
| 59.6 |
| 55.3 |
| 58.9 |
| 55.0 |
| 50.9 |
| 51.9 |
| 56.8 |
| 56.0 |
| 49.8 |
| 45.3 |
| 47.5 |
| 55.7 |
| 62.9 |
| 88.4 |
| 89.2 |
| 82.8 |
| 80.7 |
| 72.7 |
| 67.5 |
| 64.3 |
| 57.7 |
| 58.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 46.7 | 44.8 | 50.8 | 45.6 | 54.5 | 53.1 | 59.5 | 59.9 | 61.6 | 54.8 | 51.2 | 53.4 | 49.6 | 58.2 | 53.7 | 61.1 | 61.6 | 54.1 | 59.6 | 55.3 | 58.9 | 55.0 | 50.9 | 51.9 | 56.8 | 56.0 | 49.8 | 45.3 | 47.5 | 55.7 | 62.9 | 88.4 | 89.2 | 82.8 | 80.7 | 72.7 | 67.5 | 64.3 | 57.7 | 58.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 278.4 | 265.0 | 275.0 | 282.5 | 277.2 | 249.5 | 276.5 | 275.5 | 283.8 | 263.3 | 265.8 | 256.9 | 256.8 | 246.3 | 285.6 | 294.8 | 299.5 | 255.3 | 253.7 | 243.9 | 247.8 | 248.1 | 250.8 | 196.0 | 248.9 | 261.3 | 285.3 | 288.4 | 287.9 | 264.4 | 287.8 | 287.8 | 272.5 | 242.6 | 231.4 | 223.8 | 225.9 | 194.4 | 200.6 | 200.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 426.6 | 420.9 | 428.4 | 425.9 | 419.8 | 422.9 | 430.8 | 427.8 | 428.5 | 411.1 | 404.2 | 405.9 | 410.0 | 406.5 | 433.0 | 413.1 | 401.5 | 382.9 | 386.4 | 364.1 | 333.4 | 310.9 | 305.3 | 315.7 | 330.1 | 327.2 | 324.0 | 329.8 | 329.7 | 317.8 | 309.4 | 304.8 | 299.7 | 282.8 | 268.3 | 256.5 | 248.6 | 240.6 | 251.4 | 248.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 120.1 | 121.8 | 132.8 | 119.8 | 118.5 | 110.5 | 119.2 | 100.9 | 109.8 | 95.2 | 141.3 | 127.0 | 121.2 | 114.2 | 80.4 | 81.7 | 86.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 871.8 | 852.5 | 887.0 | 873.8 | 870.0 | 836.0 | 886.0 | 864.1 | 883.7 | 824.4 | 965.0 | 952.0 | 945.6 | 932.4 | 852.7 | 850.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 115.0 | 115.8 | 115.7 | 116.0 | 113.3 | 111.7 | 115.7 | 114.1 | 114.2 | 110.2 | 108.8 | 109.8 | 109.7 | 108.9 | 106.4 | 102.4 | 105.2 | 106.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | 70.8 | 72.6 | 71.7 | 71.9 | 74.4 | 74.5 | 76.3 | 73.3 | 73.8 | 76.3 | 77.7 | 78.7 | 76.1 | 75.5 | 79.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 38.5 | 41.2 | 42.3 | 43.7 | 45.8 | 40.3 | 43.4 | 43.8 | 44.9 | 44.7 | 46.8 | 49.4 | 52.0 | 54.7 | 62.3 | 59.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 116.8 | 118.3 | 126.8 | 125.3 | 124.3 | 122.3 | 99.2 | 100.0 | 99.4 | 103.2 | 79.6 | 81.1 | 81.4 | 80.8 | 107.0 | 105.2 | 105.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,436.5 | 1,419.6 | 1,436.6 | 1,421.7 | 1,419.6 | 1,365.1 | 1,406.6 | 1,380.6 | 1,365.1 | 1,340.7 | 1,456.5 | 1,451.8 | 1,447.4 | 1,436.6 | 1,431.3 | 1,418.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 6.4 | 8.3 | 8.3 | 8.7 | 7.5 | 8.4 | 10.2 | 13.1 | 12.3 | 9.4 | 12.2 | 12.5 | 12.8 | 10.9 | 10.6 | 10.3 | 9.9 | 10.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 58.4 | 56.9 | 55.9 | 43.4 | 44.5 | 53.1 | 46.5 | 50.9 | 67.9 | 53.9 | 67.9 | 53.3 | 51.4 | 52.6 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.5 | 10.9 | 10.9 | 11.1 | 11.5 | 10.7 | 11.6 | 11.7 | 11.6 | 10.6 | 10.9 | 10.8 | 11.0 | 11.2 | 13.6 | 12.2 | ||||||||||||||||||||||||
| Accrued Expenses | 145.1 | 147.6 | 129.7 | 119.6 | 142.7 | 147.2 | 137.4 | 137.5 | 170.3 | 139.6 | 191.8 | 159.8 | 163.8 | 161.7 | 119.3 | 111.0 | 139.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 362.6 | 366.6 | 346.8 | 336.2 | 360.8 | 361.1 | 361.3 | 357.0 | 393.5 | 363.6 | 451.4 | 432.7 | 445.4 | 448.6 | 368.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 523.6 | 517.8 | 537.2 | 553.8 | 560.2 | 545.2 | 559.4 | 570.5 | 546.1 | 547.5 | 563.1 | 591.9 | 568.7 | 515.5 | 492.3 | 496.1 | 452.0 | 439.0 | 428.1 | 434.0 |
| Operating Lease Liabilities Non-Current | 28.2 | 30.4 | 31.6 | 32.8 | 34.6 | 29.8 | 32.1 | 32.3 | 33.6 | 34.4 | 36.3 | 38.7 | 41.2 | 43.7 | 48.7 | 47.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 18.5 | 19.1 | 20.3 | 19.7 | 19.5 | 18.8 | 19.1 | 19.1 | 20.6 | 19.4 | 22.4 | 21.7 | 20.8 | 21.3 | 39.9 | 41.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 692.9 | 670.2 | 711.0 | 709.2 | 696.2 | 666.9 | 702.3 | 721.7 | 711.5 | 687.2 | 717.8 | 733.5 | 723.1 | 720.1 | 763.0 | 745.0 | ||||||||||||||||||||||||
| Total Liabilities | 1,055.5 | 1,036.8 | 1,057.8 | 1,045.4 | 1,064.8 | 1,028.0 | 1,063.6 | 1,078.7 | 1,067.6 | 1,050.8 | 1,169.2 | 1,166.2 | 1,168.5 | 1,168.7 | 1,131.7 | 1,104.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.8 | 14.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.6 | 1.9 | 4.0 | 5.2 | 5.6 | 6.3 | 7.1 | 8.1 | 9.0 | 9.5 | 10.7 | 11.0 | 11.5 | 11.4 | 11.2 | 11.4 | 10.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 379.4 | 380.9 | 374.8 | 371.1 | 349.2 | 330.8 | 335.9 | 293.8 | 288.5 | 280.4 | 276.6 | 274.6 | 267.4 | 256.5 | 288.4 | 302.4 | 317.0 | |||||||||||||||||||||||
| Total Equity | 381.0 | 382.8 | 378.8 | 376.3 | 354.8 | 337.1 | 343.0 | 301.9 | 297.5 | 289.9 | 287.3 | 285.6 | 278.9 | 267.9 | 299.6 | 313.8 | 327.9 | 324.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6.4 | 8.3 | 8.3 | 8.7 | 7.5 | 8.4 | 10.2 | 13.1 | 12.3 | 9.4 | 12.2 | 12.5 | 12.8 | 10.9 | 10.6 | 10.3 | 9.9 | 10.7 | 8.9 | 8.3 | 532.2 | 529.4 | 549.4 | 566.4 | 575.5 | 562.0 | 575.4 | 588.3 | 564.0 | 565.4 | 579.5 | 607.5 | 583.2 | 533.2 | 506.5 | 509.2 | 477.3 | 464.8 | 448.6 | 453.0 |
| Net debt | (40.3) | (36.5) | (42.5) | (36.9) | (47.0) | (44.7) | (49.3) | (46.8) | (49.3) | (45.4) | (39.0) | (40.9) | (36.8) | (47.3) | (43.1) | (50.8) | (51.7) | (43.4) | ||||||||||||||||||||||
| Working Capital | 509.2 | 485.9 | 540.2 | 537.6 | 509.2 | 474.9 | 524.7 | 507.1 | 490.2 | 460.8 | 513.6 | 519.3 | 500.2 | 483.8 | 484.0 | 491.2 | 459.8 | 426.5 | ||||||||||||||||||||||
| Book Value | 379.4 | 380.9 | 374.8 | 371.1 | 349.2 | 330.8 | 335.9 | 293.8 | 288.5 | 280.4 | 276.6 | 274.6 | 267.4 | 256.5 | 288.4 | 302.4 | 317.0 | 314.1 | ||||||||||||||||||||||
| Tangible Book Value | 264.4 | 265.1 | 188.3 | 182.5 | 164.2 | 147.2 | 145.8 | 105.2 | 98.0 | 96.9 | 94.0 | 88.5 | 80.0 | 68.9 | 105.9 | 124.5 | 132.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.2 |
| 78.8 |
| 89.8 |
| 89.1 |
| 92.4 |
| 82.1 |
| 87.4 |
| 85.1 |
| 81.2 |
| 87.1 |
| 80.0 |
| 75.6 |
| 82.7 |
| 83.3 |
| 87.4 |
| 79.2 |
| 61.4 |
| 71.2 |
| 63.7 |
| 56.1 |
| 53.4 |
| 45.1 |
| 45.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 848.9 |
| 775.5 |
| 778.5 |
| 753.1 |
| 729.2 |
| 706.4 |
| 689.1 |
| 651.0 |
| 720.9 |
| 725.7 |
| 746.2 |
| 743.5 |
| 740.7 |
| 720.6 |
| 743.4 |
| 768.4 |
| 740.6 |
| 669.6 |
| 651.6 |
| 616.7 |
| 598.1 |
| 552.7 |
| 554.8 |
| 553.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 231.3 |
| 237.6 |
| 233.3 |
| 232.0 |
| 224.7 |
| 219.4 |
| 205.6 |
| 198.4 |
| 196.4 |
| 177.0 |
| 171.2 |
| 171.9 |
| 168.8 |
| 167.1 |
| 148.8 |
| 148.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.0 |
| 113.3 |
| 110.0 |
| 110.9 |
| 108.9 |
| 107.2 |
| 106.9 |
| 108.4 |
| 107.1 |
| 106.4 |
| 103.2 |
| 103.4 |
| 103.6 |
| 102.1 |
| 106.5 |
| 100.2 |
| 92.0 |
| 90.8 |
| 87.1 |
| 86.6 |
| 81.7 |
| 81.7 |
| 81.7 |
| 83.0 |
| 85.6 |
| 84.1 |
| 86.8 |
| 86.8 |
| 86.8 |
| 87.8 |
| 90.6 |
| 90.4 |
| 95.4 |
| 93.5 |
| 95.3 |
| 101.4 |
| 103.9 |
| 106.0 |
| 99.5 |
| 97.5 |
| 95.4 |
| 95.1 |
| 96.6 |
| 87.4 |
| 89.1 |
| 64.1 |
| 63.4 |
| 66.9 |
| 64.4 |
| 67.1 |
| 68.6 |
| 68.6 |
| 63.2 |
| 60.7 |
| 64.3 |
| 62.6 |
| 64.7 |
| 67.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.3 |
| 97.1 |
| 95.3 |
| 92.9 |
| 91.2 |
| 86.1 |
| 84.4 |
| 84.7 |
| 83.8 |
| 79.4 |
| 82.3 |
| 79.8 |
| 69.8 |
| 88.4 |
| 86.5 |
| 84.2 |
| 86.2 |
| 79.3 |
| 77.5 |
| 73.6 |
| 71.3 |
| 69.2 |
| 68.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,431.3 |
| 1,360.0 |
| 1,369.9 |
| 1,347.3 |
| 1,318.2 |
| 1,300.5 |
| 1,268.5 |
| 1,221.4 |
| 1,292.3 |
| 1,310.4 |
| 1,319.0 |
| 1,324.3 |
| 1,309.8 |
| 1,208.5 |
| 1,242.4 |
| 1,259.3 |
| 1,233.7 |
| 1,132.5 |
| 1,091.6 |
| 1,052.3 |
| 1,022.7 |
| 974.3 |
| 941.9 |
| 941.1 |
| 8.9 |
| 8.3 |
| 8.6 |
| 11.6 |
| 12.2 |
| 12.6 |
| 15.3 |
| 16.8 |
| 16.0 |
| 17.8 |
| 17.9 |
| 17.9 |
| 16.4 |
| 15.6 |
| 14.5 |
| 17.7 |
| 14.2 |
| 13.1 |
| 25.3 |
| 25.8 |
| 20.5 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 12.8 |
| 13.3 |
| 13.0 |
| 13.1 |
| 12.9 |
| 12.7 |
| 12.2 |
| 11.4 |
| 11.9 |
| 11.7 |
| 11.9 |
| 12.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.5 |
| 122.1 |
| 116.4 |
| 120.5 |
| 115.9 |
| 102.6 |
| 90.5 |
| 104.1 |
| 101.3 |
| 107.8 |
| 100.1 |
| 100.1 |
| 103.2 |
| 107.5 |
| 101.4 |
| 97.3 |
| 84.7 |
| 88.1 |
| 78.9 |
| 86.0 |
| 77.5 |
| 81.3 |
| 96.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.5 |
| 389.1 |
| 349.0 |
| 329.9 |
| 315.8 |
| 319.9 |
| 307.1 |
| 283.6 |
| 243.3 |
| 293.4 |
| 305.0 |
| 319.5 |
| 313.7 |
| 325.7 |
| 298.9 |
| 305.6 |
| 300.9 |
| 299.6 |
| 276.1 |
| 275.6 |
| 250.7 |
| 270.2 |
| 241.9 |
| 228.1 |
| 231.1 |
| 51.4 |
| 50.7 |
| 54.2 |
| 51.9 |
| 54.8 |
| 56.7 |
| 57.0 |
| 52.1 |
| 50.5 |
| 53.6 |
| 52.3 |
| 54.1 |
| 55.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 27.6 |
| 22.3 |
| 27.7 |
| 27.2 |
| 28.0 |
| 27.7 |
| 20.5 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.7 |
| 44.0 |
| 56.0 |
| 56.2 |
| 60.8 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 714.3 |
| 686.2 |
| 702.3 |
| 678.3 |
| 639.2 |
| 635.5 |
| 650.9 |
| 661.9 |
| 667.3 |
| 655.8 |
| 666.0 |
| 680.4 |
| 654.8 |
| 597.0 |
| 621.0 |
| 650.2 |
| 629.3 |
| 568.4 |
| 541.3 |
| 545.4 |
| 502.3 |
| 496.4 |
| 478.8 |
| 488.8 |
| 1,103.4 |
| 1,035.2 |
| 1,032.2 |
| 994.1 |
| 959.1 |
| 942.6 |
| 934.5 |
| 905.2 |
| 960.7 |
| 960.8 |
| 985.5 |
| 994.1 |
| 980.5 |
| 895.9 |
| 926.8 |
| 951.0 |
| 928.9 |
| 844.5 |
| 816.9 |
| 796.1 |
| 772.5 |
| 738.3 |
| 706.9 |
| 719.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.1 |
| 176.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.6) |
| (33.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.4 |
| 48.3 |
| 10.7 |
| 12.1 |
| 12.3 |
| 12.5 |
| 13.7 |
| 13.6 |
| 13.7 |
| 14.1 |
| 14.0 |
| 13.9 |
| 13.7 |
| 13.8 |
| 13.6 |
| 13.1 |
| 12.6 |
| 12.4 |
| 12.0 |
| 10.4 |
| 10.5 |
| 10.3 |
| 10.0 |
| 7.1 |
| 6.9 |
| 314.1 |
| 325.6 |
| 340.9 |
| 346.6 |
| 344.2 |
| 320.4 |
| 302.5 |
| 317.5 |
| 335.6 |
| 319.6 |
| 316.5 |
| 315.5 |
| 299.0 |
| 302.7 |
| 295.6 |
| 292.4 |
| 276.0 |
| 264.3 |
| 245.7 |
| 239.9 |
| 226.0 |
| 227.9 |
| 214.3 |
| 337.7 |
| 353.2 |
| 359.1 |
| 357.9 |
| 334.0 |
| 316.2 |
| 331.6 |
| 349.6 |
| 333.5 |
| 330.2 |
| 329.3 |
| 312.6 |
| 315.6 |
| 308.3 |
| 304.8 |
| 288.0 |
| 274.7 |
| 256.2 |
| 250.2 |
| 236.0 |
| 235.0 |
| 221.2 |
| (50.7) |
| (47.0) |
| 473.3 |
| 474.4 |
| 498.5 |
| 514.5 |
| 518.7 |
| 506.0 |
| 525.6 |
| 543.0 |
| 516.5 |
| 509.7 |
| 516.6 |
| 519.1 |
| 494.0 |
| 450.4 |
| 425.8 |
| 436.5 |
| 409.8 |
| 400.5 |
| 390.9 |
| 395.0 |
| 448.6 |
| 437.3 |
| 409.3 |
| 399.3 |
| 405.5 |
| 407.7 |
| 427.5 |
| 420.7 |
| 426.7 |
| 429.8 |
| 415.0 |
| 421.7 |
| 437.8 |
| 467.5 |
| 441.0 |
| 393.5 |
| 376.0 |
| 366.0 |
| 327.9 |
| 310.8 |
| 326.7 |
| 322.0 |
| 325.6 |
| 340.9 |
| 346.6 |
| 344.2 |
| 320.4 |
| 302.5 |
| 317.5 |
| 335.6 |
| 319.6 |
| 316.5 |
| 315.5 |
| 299.0 |
| 302.7 |
| 295.6 |
| 292.4 |
| 276.0 |
| 264.3 |
| 245.7 |
| 239.9 |
| 226.0 |
| 227.9 |
| 214.3 |
| 126.4 |
| 130.6 |
| 142.0 |
| 152.5 |
| 146.5 |
| 124.7 |
| 108.5 |
| 122.8 |
| 136.6 |
| 122.1 |
| 114.7 |
| 118.8 |
| 100.3 |
| 97.7 |
| 89.6 |
| 79.9 |
| 76.3 |
| 74.8 |
| 59.5 |
| 57.7 |
| 42.8 |
| 58.8 |
| 43.5 |