| (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 | - | - | - | - | - | 907.2 | 213.7 | 113.9 | 272.6 | 137.2 | - | 151.2 | 149.7 | 57.3 | 94.0 | 113.3 | 128.0 | 56.7 |
| Restricted Cash | - | - | 0.0 | 0.5 | 1.6 | 2.8 | 2.9 | 2.7 | 0.5 | 1.2 | - | 1.2 | 0.1 | 0.1 | 0.1 | 0.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 175.0 | 167.5 | 161.4 | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | 907.2 | 213.7 | 288.9 | 440.1 | 298.6 | - | 151.2 | 149.7 | 57.3 | 94.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | 140.9 | 135.2 | 95.3 | 69.3 | 63.3 | 53.4 | 28.8 | - | 35.2 | 33.1 | 33.3 | 23.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 452.6 | 430.4 | 402.6 | 346.8 | 303.2 | 154.3 | 101.0 | 71.4 | 33.8 | 35.5 | - | 11.5 | 9.5 | 14.9 | 11.8 | 11.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 834.6 | 715.7 | 607.3 | 490.0 | 323.8 | 159.4 | 83.7 | - | 59.1 | 66.8 | 53.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 75.0 | 19.8 | 19.2 | 30.8 | 37.7 | 54.1 | 54.5 | 25.5 | 24.4 | 13.2 | - | 12.6 | 19.4 | 9.4 | 11.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 1,374.3 | 1,248.8 | 1,043.7 | 887.9 | 592.0 | 566.2 | 332.8 | - | 164.0 | 113.7 | 103.7 | 108.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 18.4 | 83.8 | 49.4 | 1,401.8 | 1,273.9 | 1,059.3 | 887.9 | 592.0 | 566.2 | 332.8 | - | 164.0 | 113.7 | 118.2 | 108.5 | 69.4 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 113.3 |
| 128.0 |
| 56.7 |
| 16.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 228.3 | 142.0 | 116.4 | 86.9 | 74.0 | 51.5 | 44.6 | 24.3 | 9.9 | 7.1 | - | 2.7 | 5.9 | 4.5 | 3.7 | 0.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,914.0 | 1,891.3 | 1,582.9 | 1,314.0 | 1,329.8 | 1,248.7 | 591.0 | 461.3 | 537.2 | 370.0 | - | 208.2 | 198.2 | 109.9 | 132.6 | 142.5 | - | - |
| 42.4 |
| 30.9 |
| - |
| - |
| Accumulated Depreciation | - | - | - | 234.7 | 179.2 | 128.6 | 90.6 | 65.4 | 51.6 | 39.0 | - | 22.1 | 34.5 | 27.9 | 22.9 | 18.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | 599.9 | 536.5 | 478.7 | 399.4 | 258.4 | 107.9 | 44.8 | - | 36.9 | 32.4 | 25.4 | 19.4 | 12.5 | - | - |
| Long Term Investments | - | - | - | - | - | 0.0 | 58.4 | 140.8 | 125.5 | 0.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 51.6 | 51.5 | 51.7 | 51.7 | 39.8 | 39.8 | 39.8 | 39.6 | 39.8 | 39.7 | 2.4 | 37.4 | 37.4 | 37.5 | 37.5 | - | - | - |
| Intangible Assets | 117.1 | 98.5 | 98.7 | 75.5 | 36.6 | 28.7 | 13.2 | 10.4 | 4.4 | 2.0 | - | 0.0 | 18.0 | 23.0 | 29.0 | - | - | - |
| Operating Lease Right Of Use Assets | 43.7 | 36.7 | 27.9 | 26.0 | 9.9 | 14.9 | 16.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 82.4 | 141.8 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 205.8 | 181.5 | 188.2 | 210.0 | 106.1 | 77.0 | 41.1 | 2.3 | 2.0 | 0.2 | - | 0.3 | 1.8 | 2.2 | 2.7 | 1.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,190.4 | 3,087.7 | 2,588.2 | 2,251.1 | 2,048.8 | 1,872.9 | 1,142.9 | 928.7 | 816.7 | 456.6 | - | 297.2 | 288.0 | 198.1 | 221.3 | 156.2 | - | - |
| 4.9 |
| - |
| - |
| Short Term Debt | 18.4 | 83.8 | 49.4 | 27.5 | 25.1 | 15.6 | 0.0 | - | - | - | - | - | 0.0 | 14.4 | - | - | - | - |
| Deferred Revenue Current | 14.0 | 12.0 | 15.4 | 16.1 | 3.5 | 5.4 | 3.2 | 1.2 | 2.4 | 1.3 | - | 1.6 | 0.9 | 5.4 | 2.6 | 4.2 | - | - |
| Operating Lease Liabilities Current | 3.0 | 2.1 | 3.5 | 3.6 | 5.0 | 4.9 | 3.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | 301.0 | 164.3 | 138.1 | 103.2 | 90.2 | 59.3 | 41.2 | - | 18.9 | 19.5 | 19.1 | 13.1 | 9.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.9 | - | - | - |
| Total Current Liabilities | 680.1 | 528.4 | 451.2 | 364.7 | 228.8 | 207.8 | 157.7 | 115.7 | 86.0 | 55.7 | - | 44.3 | 42.4 | 48.3 | 28.0 | 19.0 | - | - |
| 69.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 48.9 | 40.0 | 29.5 | 27.4 | 7.6 | 12.0 | 14.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1.5 | 2.0 | 1.9 | 1.6 | 1.5 | 1.0 | 1.0 | 0.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 64.4 | 51.7 | 37.9 | 35.7 | 14.9 | 17.8 | 21.4 | 8.9 | 6.0 | 5.0 | - | 2.8 | 1.9 | 1.9 | 2.1 | 1.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,675.2 | 1,876.1 | 1,855.5 | 1,774.7 | 1,492.5 | 1,269.3 | 1,067.0 | 716.6 | 658.2 | 393.5 | - | 213.4 | 163.4 | 153.9 | 138.6 | 90.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,274.9 | 1,184.4 | 1,102.6 | 1,040.6 | 1,207.9 | 1,264.3 | 749.0 | 898.5 | 866.2 | 744.2 | - | 661.8 | 651.1 | 525.7 | 512.4 | 450.0 | - | - |
| Retained Earnings | 287.4 | 40.3 | (378.0) | (584.3) | (649.5) | (666.3) | (672.0) | (683.6) | (707.3) | (680.4) | - | (578.0) | (526.5) | (481.6) | (429.7) | (383.9) | - | - |
| Accumulated Other Comprehensive Income | 12.5 | (13.2) | 8.0 | 20.0 | (2.2) | 5.5 | (1.2) | (2.9) | (0.5) | (0.7) | - | (0.0) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,515.2 | 1,211.6 | 732.7 | 476.4 | 556.3 | 603.6 | 75.9 | 212.1 | 158.5 | 63.1 | - | 83.8 | 124.6 | 44.2 | 82.7 | 66.2 | 61.9 | 28.1 |
| Total Equity | 1,515.2 | 1,211.6 | 732.7 | 476.4 | 556.3 | 603.6 | 75.9 | 212.1 | 158.5 | 63.1 | - | 83.8 | 124.6 | 44.2 | 82.7 | 66.2 | 61.9 | 28.1 |
| - |
| - |
| Net debt | - | - | - | - | - | 152.1 | 674.2 | 303.1 | 126.1 | 34.2 | - | 12.8 | (36.1) | 60.9 | 14.6 | (43.8) | - | - |
| Working Capital | 1,233.9 | 1,362.9 | 1,131.7 | 949.3 | 1,101.0 | 1,040.9 | 433.3 | 345.6 | 451.1 | 314.3 | - | 163.9 | 155.8 | 61.7 | 104.6 | 123.5 | - | - |
| Book Value | 1,515.2 | 1,211.6 | 732.7 | 476.4 | 556.3 | 603.6 | 75.9 | 212.1 | 158.5 | 63.1 | - | 83.8 | 124.6 | 44.2 | 82.7 | 66.2 | 61.9 | 28.1 |
| Tangible Book Value | 1,346.5 | 1,061.6 | 582.3 | 349.2 | 479.9 | 535.1 | 22.9 | 162.1 | 114.3 | 21.4 | - | 46.4 | 69.2 | (16.3) | 16.2 | - | - | - |
| - |
| - |
| - |
| 856.6 |
| 854.6 |
| 820.7 |
| 907.2 |
| 838.1 |
| 779.1 |
| 201.4 |
| 213.7 |
| 419.9 |
| 119.9 |
| 129.3 |
| 113.9 |
| 126.6 |
| 136.2 |
| 203.1 |
| 272.6 |
| 102.2 |
| 73.5 |
| 76.0 |
| 137.2 |
| 215.4 |
| 75.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 15.6 | 15.4 | 0.0 | 0.5 | 0.5 | 1.2 | 1.1 | 1.6 | 2.9 | 2.8 | 2.8 | 2.8 | - | - | - | - | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.0 | 0.5 | 0.5 | 0.5 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 187.1 | 175.0 | 163.3 | 163.5 | 148.9 | 167.5 | 173.5 | 185.1 | 178.0 | 161.4 | 67.3 | 35.6 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 856.6 | 854.6 | 820.7 | 907.2 | 838.1 | 779.1 | 201.4 | 213.7 | 419.9 | 119.9 | 316.4 | 288.9 | 289.8 | 299.8 | 352.0 | 440.1 | 275.8 | 258.6 | 254.0 | 298.6 | 282.7 | 111.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 544.7 | 516.9 | - | - | - | - | - | - | - | - | - | - | 159.6 | 140.9 | 153.1 | 154.1 | 153.5 | 135.2 | 114.3 | 100.3 | 97.9 | 83.8 | 85.4 | 78.0 | 80.1 | 69.3 | 65.1 | 67.0 | 68.7 | 63.3 | 70.0 | 49.7 | 50.4 | 53.4 | 47.2 | 37.8 | 40.6 | 28.8 | 38.5 | 38.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 462.5 | 452.6 | 446.3 | 446.9 | 440.8 | 430.4 | 444.9 | 430.9 | 430.6 | 402.6 | 410.8 | 411.3 | 386.1 | 346.8 | 327.6 | 320.4 | 314.8 | 303.2 | 259.0 | 197.8 | 170.1 | 154.3 | 124.9 | 103.7 | 95.7 | 101.0 | 90.2 | 85.1 | 73.8 | 71.4 | 58.1 | 40.8 | 26.3 | 33.8 | 35.1 | 34.0 | 34.3 | 35.5 | 32.7 | 24.5 |
| Prepaid Expenses | 221.9 | 228.3 | 72.6 | 266.7 | 202.2 | 142.0 | 137.8 | 148.3 | 116.1 | 116.4 | 104.6 | 99.6 | 106.0 | 86.9 | 78.1 | 73.5 | 71.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | 120.8 | - | - | 91.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,709.5 | 1,914.0 | 1,859.4 | 2,279.7 | 2,328.4 | 1,891.3 | 1,860.9 | 1,748.8 | 1,618.4 | 1,582.9 | 1,471.1 | 1,421.5 | 1,330.0 | 1,314.0 | 1,329.1 | 1,309.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | 601.5 | 596.6 | 599.9 | 553.1 | 535.8 | 538.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 51.6 | 51.6 | 51.6 | 51.7 | 51.5 | 51.5 | 51.7 | 51.7 | 51.7 | 51.7 | 51.7 | 51.7 | 51.7 | 51.7 | 51.6 | 51.8 | 51.8 | 39.8 | ||||||||||||||||||||||
| Intangible Assets | 115.2 | 117.1 | 105.0 | 102.3 | 99.8 | 98.5 | 99.6 | 98.5 | 98.5 | 98.7 | 99.5 | 99.5 | 100.2 | 75.5 | 53.7 | 55.1 | 52.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 28.5 | - | - | 26.0 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 100.9 | - | - | 141.8 | 144.4 | 141.1 | - | 1.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 280.6 | 288.2 | 188.3 | 315.1 | 318.9 | 181.6 | 165.9 | 163.6 | 187.7 | 188.2 | 196.2 | 211.6 | 210.6 | 210.0 | 178.7 | 161.9 | 141.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,987.2 | 3,190.4 | 3,029.3 | 3,469.2 | 3,517.3 | 3,087.7 | 3,025.4 | 2,881.6 | 2,624.0 | 2,588.2 | 2,467.7 | 2,385.8 | 2,289.1 | 2,251.1 | 2,166.2 | 2,113.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 149.8 | 75.0 | 48.2 | 96.1 | 57.6 | 19.8 | 40.3 | 76.8 | 75.9 | 19.2 | 77.8 | 107.5 | 85.9 | 30.8 | 62.1 | 57.2 | 52.2 | 37.7 | 58.0 | 49.3 | 59.1 | 54.1 | 57.0 | 35.6 | 36.4 | 54.5 | 21.2 | 24.8 | 26.8 | 25.5 | 26.8 | 25.2 | 33.8 | 24.4 | 28.6 | 12.2 | 6.4 | 13.2 | 18.2 | 21.6 |
| Short Term Debt | 18.6 | 18.4 | 79.9 | 460.7 | 83.1 | 83.8 | 42.0 | 37.9 | 38.9 | 49.4 | 49.8 | 29.2 | 27.8 | 27.5 | 26.9 | 26.3 | 25.7 | 25.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 12.1 | 14.0 | 16.5 | 17.4 | 15.4 | 12.0 | 22.8 | 21.9 | 18.2 | 15.4 | 13.8 | 19.4 | 22.2 | 16.1 | 9.0 | 6.3 | 3.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 3.3 | - | - | 3.6 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 519.0 | 586.7 | - | - | - | - | - | - | - | - | - | - | 263.6 | 301.0 | 241.7 | 192.5 | 135.8 | 164.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 687.5 | 680.1 | 647.7 | 1,010.1 | 520.4 | 528.4 | 506.2 | 486.0 | 432.4 | 451.2 | 451.4 | 425.0 | 383.3 | 364.7 | 334.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 1,368.6 | 1,368.8 | 1,374.3 | 1,379.8 | 1,385.2 | 1,390.5 | 1,248.8 | 1,257.0 | 1,235.2 | 1,051.6 | 1,043.7 | 921.5 | 910.2 | 899.0 | 887.9 | 985.8 | 607.4 | 599.6 | 592.0 | 584.5 | 577.1 | 569.9 | 566.2 | 345.0 | 340.8 | 336.8 | 332.8 | 329.0 | 175.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 30.2 | - | - | 27.4 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.8 | 1.5 | 1.8 | 1.4 | 0.7 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.8 | 1.8 | 1.7 | 1.6 | 1.5 | 1.6 | 1.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 67.7 | 64.4 | 62.6 | 57.1 | 53.9 | 51.7 | 44.9 | 37.3 | 38.3 | 37.9 | 38.2 | 38.3 | 34.2 | 35.7 | 24.2 | 26.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,684.6 | 1,675.2 | 1,645.1 | 2,006.3 | 2,186.6 | 1,876.1 | 1,907.4 | 1,883.2 | 1,833.3 | 1,855.5 | 1,860.2 | 1,831.9 | 1,786.3 | 1,774.7 | 1,738.2 | 1,691.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 1,280.8 | 1,274.9 | 1,245.8 | 1,379.4 | 1,260.9 | 1,184.4 | 1,158.6 | 1,140.6 | 1,117.6 | 1,102.6 | 1,081.1 | 1,070.7 | 1,047.3 | 1,040.6 | 1,022.4 | 1,011.2 | ||||||||||||||||||||||||
| Retained Earnings | 378.5 | 287.4 | 185.8 | 98.2 | 75.7 | 40.3 | (60.4) | (137.9) | (326.5) | (378.0) | (481.3) | (533.2) | (560.5) | (584.3) | (601.3) | (596.1) | (561.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.6 | 12.5 | 12.2 | 15.4 | (6.0) | (13.2) | 19.7 | (4.4) | (0.5) | 8.0 | 7.6 | 16.3 | 15.9 | 20.0 | 6.8 | 7.2 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,302.6 | 1,515.2 | 1,384.1 | 1,462.9 | 1,330.6 | 1,211.6 | 1,118.0 | 998.4 | 790.7 | 732.7 | 607.5 | 553.9 | 502.8 | 476.4 | 428.0 | 422.4 | ||||||||||||||||||||||||
| Total Equity | 1,302.6 | 1,515.2 | 1,384.1 | 1,462.9 | 1,330.6 | 1,211.6 | 1,118.0 | 998.4 | 790.7 | 732.7 | 607.5 | 553.9 | 502.8 | 476.4 | 428.0 | 422.4 | 446.7 | 556.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 18.6 | 18.4 | 79.9 | 460.7 | 83.1 | 83.8 | 42.0 | 37.9 | 38.9 | 49.4 | 49.8 | 1,397.8 | 1,396.6 | 1,401.8 | 1,406.7 | 1,411.5 | 1,416.2 | 1,273.9 | 1,285.9 | 1,256.1 | 1,067.3 | 1,059.3 | 921.5 | 910.2 | 899.0 | 887.9 | 985.8 | 607.4 | 599.6 | 592.0 | 584.5 | 577.1 | 573.3 | 566.2 | 345.0 | 340.8 | 336.8 | 332.8 | 329.0 | 175.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 429.3 | |||||||||||||||||||||
| Working Capital | 1,022.0 | 1,233.9 | 1,211.7 | 1,269.6 | 1,808.0 | 1,362.9 | 1,354.7 | 1,262.8 | 1,186.0 | 1,131.7 | 1,019.7 | 996.5 | 946.7 | 949.3 | 994.9 | 1,029.8 | 1,070.4 | |||||||||||||||||||||||
| Book Value | 1,302.6 | 1,515.2 | 1,384.1 | 1,462.9 | 1,330.6 | 1,211.6 | 1,118.0 | 998.4 | 790.7 | 732.7 | 607.5 | 553.9 | 502.8 | 476.4 | 428.0 | 422.4 | 446.7 | 556.3 | ||||||||||||||||||||||
| Tangible Book Value | 1,135.8 | 1,346.5 | 1,227.5 | 1,308.9 | 1,179.3 | 1,061.6 | 966.7 | 848.2 | 640.5 | 582.3 | 456.3 | 402.7 | 350.9 | 349.2 | 322.7 | 315.5 | 342.1 | |||||||||||||||||||||||
| 74.0 |
| 76.5 |
| 82.7 |
| 73.6 |
| 63.0 |
| 53.4 |
| 59.6 |
| 43.9 |
| 44.6 |
| 20.7 |
| 25.2 |
| 28.0 |
| 24.3 |
| 17.9 |
| 17.6 |
| 17.4 |
| 9.9 |
| 8.0 |
| 8.4 |
| 8.2 |
| 7.1 |
| 7.9 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,285.4 |
| 1,329.8 |
| 1,306.9 |
| 1,252.9 |
| 1,191.8 |
| 1,248.7 |
| 1,160.4 |
| 1,085.7 |
| 541.3 |
| 591.0 |
| 793.9 |
| 498.8 |
| 496.4 |
| 461.3 |
| 445.7 |
| 421.8 |
| 451.6 |
| 537.2 |
| 366.0 |
| 338.7 |
| 337.2 |
| 370.0 |
| 361.8 |
| 181.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.9 |
| 54.7 |
| 51.6 |
| 49.0 |
| 45.2 |
| 42.0 |
| 39.0 |
| 38.3 |
| 34.8 |
| 536.5 |
| 515.4 |
| 505.5 |
| 497.9 |
| 478.7 |
| 449.2 |
| 423.2 |
| 412.4 |
| 399.4 |
| 355.9 |
| 334.0 |
| 299.6 |
| 258.4 |
| 229.4 |
| 197.6 |
| 153.0 |
| 107.9 |
| 88.5 |
| 75.9 |
| 65.3 |
| 44.8 |
| 50.9 |
| 41.1 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 23.5 |
| 60.8 |
| 58.4 |
| 31.0 |
| 62.7 |
| 76.8 |
| 140.8 |
| 145.5 |
| 156.1 |
| 164.1 |
| 125.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.8 |
| 39.9 |
| 39.8 |
| 39.8 |
| 39.7 |
| 39.6 |
| 39.6 |
| 39.8 |
| 39.7 |
| 39.7 |
| 39.7 |
| 39.6 |
| 39.8 |
| 39.7 |
| 39.8 |
| 39.8 |
| 39.9 |
| 39.8 |
| 39.7 |
| 39.7 |
| 39.7 |
| 39.8 |
| 36.6 |
| 37.2 |
| 33.4 |
| 29.7 |
| 28.7 |
| 10.4 |
| 10.9 |
| 12.4 |
| 13.2 |
| 12.8 |
| 13.0 |
| 11.5 |
| 10.4 |
| 7.8 |
| 5.7 |
| 4.6 |
| 4.4 |
| 4.4 |
| 3.4 |
| 2.2 |
| 2.0 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 8.0 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 2.3 |
| 2.5 |
| 2.5 |
| 2.2 |
| 2.0 |
| 1.6 |
| 1.6 |
| 0.6 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,069.2 |
| 2,048.8 |
| 1,998.9 |
| 1,923.7 |
| 1,840.1 |
| 1,872.9 |
| 1,710.6 |
| 1,626.7 |
| 1,108.2 |
| 1,142.9 |
| 1,268.4 |
| 977.7 |
| 952.6 |
| 928.7 |
| 886.3 |
| 838.9 |
| 829.8 |
| 816.7 |
| 500.3 |
| 459.3 |
| 445.0 |
| 456.6 |
| 453.2 |
| 263.0 |
| 28.9 |
| 20.9 |
| 15.7 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.5 |
| 3.2 |
| 3.5 |
| 5.4 |
| 4.3 |
| 5.0 |
| 3.8 |
| 3.2 |
| 2.0 |
| 1.4 |
| 1.2 |
| 1.2 |
| 2.2 |
| 2.3 |
| 2.8 |
| 2.4 |
| 1.4 |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| 3.6 |
| 2.3 |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.7 |
| 143.1 |
| 110.7 |
| 138.1 |
| 118.2 |
| 98.8 |
| 94.0 |
| 103.2 |
| 92.0 |
| 81.0 |
| 85.9 |
| 90.2 |
| 68.2 |
| 48.6 |
| 45.8 |
| 59.3 |
| 44.9 |
| 34.6 |
| 31.8 |
| 41.2 |
| 33.7 |
| 29.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.3 |
| 215.0 |
| 228.8 |
| 228.6 |
| 213.3 |
| 185.5 |
| 207.8 |
| 175.2 |
| 134.4 |
| 130.4 |
| 157.7 |
| 113.3 |
| 105.8 |
| 114.0 |
| 115.7 |
| 97.2 |
| 76.1 |
| 82.4 |
| 86.0 |
| 74.9 |
| 48.0 |
| 39.4 |
| 55.7 |
| 54.3 |
| 55.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 7.5 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.2 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 14.9 |
| 15.4 |
| 16.1 |
| 17.7 |
| 17.8 |
| 18.9 |
| 18.8 |
| 19.8 |
| 21.4 |
| 18.8 |
| 14.8 |
| 15.4 |
| 9.0 |
| 6.7 |
| 6.5 |
| 6.9 |
| 6.0 |
| 6.2 |
| 5.7 |
| 5.2 |
| 5.0 |
| 4.9 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,622.5 |
| 1,492.5 |
| 1,501.0 |
| 1,464.6 |
| 1,254.8 |
| 1,269.3 |
| 1,115.6 |
| 1,063.4 |
| 1,049.2 |
| 1,067.0 |
| 1,117.8 |
| 727.9 |
| 729.0 |
| 716.6 |
| 688.4 |
| 659.7 |
| 659.2 |
| 658.2 |
| 426.1 |
| 394.6 |
| 381.4 |
| 393.5 |
| 388.1 |
| 235.6 |
| 995.5 |
| 1,207.9 |
| 1,179.9 |
| 1,149.6 |
| 1,248.3 |
| 1,264.3 |
| 1,244.7 |
| 1,227.6 |
| 737.9 |
| 749.0 |
| 832.1 |
| 930.4 |
| 905.9 |
| 898.6 |
| 893.8 |
| 876.6 |
| 865.5 |
| 866.2 |
| 774.7 |
| 763.4 |
| 754.6 |
| 744.2 |
| 736.7 |
| 695.9 |
| (649.5) |
| (678.7) |
| (691.3) |
| (666.3) |
| (666.3) |
| (649.2) |
| (660.8) |
| (675.2) |
| (672.0) |
| (677.0) |
| (677.8) |
| (679.2) |
| (683.6) |
| (693.5) |
| (695.2) |
| (693.5) |
| (707.3) |
| (700.4) |
| (698.2) |
| (690.4) |
| (680.4) |
| (671.3) |
| (668.2) |
| 12.2 |
| (2.2) |
| (3.4) |
| 0.7 |
| 3.2 |
| 5.5 |
| (0.6) |
| (3.6) |
| (3.8) |
| (1.2) |
| (4.7) |
| (2.8) |
| (3.1) |
| (2.9) |
| (2.5) |
| (2.4) |
| (1.5) |
| (0.5) |
| (0.1) |
| (0.5) |
| (0.7) |
| (0.7) |
| (0.4) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 446.7 |
| 556.3 |
| 497.9 |
| 459.1 |
| 585.3 |
| 603.6 |
| 595.0 |
| 563.3 |
| 59.0 |
| 75.9 |
| 150.6 |
| 249.8 |
| 223.6 |
| 212.1 |
| 197.9 |
| 179.1 |
| 170.6 |
| 158.5 |
| 74.3 |
| 64.7 |
| 63.6 |
| 63.2 |
| 65.1 |
| 27.4 |
| 497.9 |
| 459.1 |
| 585.3 |
| 603.6 |
| 595.0 |
| 563.3 |
| 59.0 |
| 75.9 |
| 150.6 |
| 249.8 |
| 223.6 |
| 212.1 |
| 197.9 |
| 179.1 |
| 170.6 |
| 158.5 |
| 74.3 |
| 64.7 |
| 63.6 |
| 63.2 |
| 65.1 |
| 27.4 |
| 401.5 |
| 246.6 |
| 152.1 |
| 83.4 |
| 131.1 |
| 697.6 |
| 674.2 |
| 565.9 |
| 487.5 |
| 283.2 |
| 303.0 |
| 294.6 |
| 277.3 |
| 221.3 |
| 126.1 |
| 69.2 |
| 82.2 |
| 82.7 |
| 34.2 |
| 46.3 |
| 64.4 |
| 1,101.0 |
| 1,078.3 |
| 1,039.6 |
| 1,006.3 |
| 1,040.9 |
| 985.2 |
| 951.3 |
| 410.9 |
| 433.3 |
| 680.6 |
| 393.0 |
| 382.4 |
| 345.6 |
| 348.5 |
| 345.7 |
| 369.2 |
| 451.1 |
| 291.1 |
| 290.7 |
| 297.8 |
| 314.3 |
| 307.6 |
| 126.1 |
| 497.9 |
| 459.1 |
| 585.3 |
| 603.6 |
| 595.0 |
| 563.3 |
| 59.0 |
| 75.9 |
| 150.6 |
| 249.8 |
| 223.6 |
| 212.1 |
| 197.9 |
| 179.1 |
| 170.6 |
| 158.5 |
| 74.3 |
| 64.7 |
| 63.6 |
| 63.2 |
| 65.1 |
| 27.4 |
| 479.9 |
| 420.9 |
| 385.8 |
| 515.8 |
| 535.1 |
| 544.9 |
| 512.8 |
| 7.0 |
| 22.9 |
| 98.1 |
| 197.0 |
| 172.4 |
| 162.1 |
| 150.4 |
| 133.7 |
| 126.2 |
| 114.3 |
| 30.0 |
| 21.6 |
| 21.7 |
| 21.4 |
| 24.7 |
| (13.1) |