| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 42.7 | 4.5 | 5.2 | 10.9 | 59.8 | 10.7 | 11.5 | 15.1 | 12.0 | 8.6 | 10.6 | 13.8 | 14.1 | 9.4 | 4.8 | 7.4 | 5.8 |
| Restricted Cash | 7.7 | 7.4 | 7.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 42.7 | 4.5 | 5.2 | 10.9 | 59.8 | 10.7 | 11.5 | 15.1 | 12.0 | 8.6 | 10.6 | 13.8 | 14.1 | 9.4 | 4.8 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 96.3 | 79.8 | 97.1 | 119.2 | 92.2 | 109.8 | 84.1 | 66.2 | 72.1 | 76.8 | 70.6 | 77.0 | 78.2 | 77.1 | 78.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | 604.0 | 872.7 | 670.9 | 404.0 | 343.1 | 411.6 | 501.7 | 547.0 | 628.9 | 609.5 | 472.4 | 451.3 | 479.7 | 432.4 | 455.2 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 825.1 | 772.6 | 734.4 | 688.6 | 644.9 | 618.3 | 637.6 | 672.2 | 656.9 | 587.3 | 568.9 | 547.8 | 535.9 | 522.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 43.6 | 40.3 | 69.2 | 87.6 | 74.1 | 71.2 | 61.0 | 56.8 | 72.8 | 67.4 | 68.9 | 71.2 | 72.1 | 61.1 | 64.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 369.9 | 585.8 | 432.7 | 109.6 | 94.1 | 217.1 | 265.9 | 407.7 | 329.1 | 36.0 | 271.6 | 216.2 | 230.0 | 226.9 | 90.1 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.9 | 4.1 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 465.9 | 604.8 | 442.7 | 113.6 | 98.6 | 217.6 | 266.2 | 409.4 | 332.6 | 315.5 | 274.2 | 218.5 | 270.2 | 234.2 | 232.6 | - | |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 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 | Q4 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 33.3 | 18.1 | 12.1 | 42.7 | 9.5 | 5.5 | 4.5 | 7.2 | 4.9 | 5.2 | 5.6 | 12.2 | 11.0 | 11.3 | 59.8 | |||||||||||||||||||||||||
| 7.4 |
| 5.8 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 4.3 | 2.7 | 2.5 | 5.2 | 3.1 | 7.3 | 3.1 | 1.9 | 3.7 | 15.8 | 27.4 | 33.6 | 25.3 | 5.3 | 10.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 755.7 | 967.0 | 794.0 | 550.7 | 516.3 | 551.6 | 603.2 | 741.1 | 719.1 | 715.7 | 588.0 | 584.1 | 606.8 | 543.3 | 556.3 | - | - |
| 502.9 |
| - |
| - |
| Accumulated Depreciation | 500.3 | 467.6 | 433.2 | 420.6 | 396.3 | 389.8 | 398.3 | 413.7 | 419.5 | 398.5 | 383.3 | 363.9 | 347.4 | 329.4 | 314.9 | - | - |
| Property,Plant & Equipment Net | 324.8 | 305.0 | 301.2 | 268.0 | 248.6 | 228.5 | 239.3 | 258.5 | 237.5 | 188.8 | 185.6 | 183.9 | 188.4 | 192.8 | 188.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 10.0 | 19.7 | 23.2 | 34.0 | 42.2 | 60.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 0.0 | 7.9 | 2.4 | 5.6 | 1.4 | 12.9 | 14.8 | - | 2.1 | 0.4 | - | - | - |
| Other Non-Current Assets | 2.0 | 19.4 | 1.4 | 1.8 | 8.8 | 26.0 | 2.8 | 3.5 | 20.3 | 19.7 | 18.0 | 0.9 | 1.2 | 1.6 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,181.4 | 1,384.0 | 1,212.7 | 942.3 | 909.3 | 909.3 | 848.9 | 1,028.8 | 978.3 | 945.0 | 806.4 | 768.9 | 798.5 | 738.0 | 744.7 | - | - |
| - |
| - |
| Short Term Debt | 96.0 | 19.0 | 10.0 | 4.0 | 4.5 | 0.5 | 0.3 | 1.7 | 3.5 | 279.6 | 2.5 | 2.3 | 40.2 | 7.3 | 142.6 | - | - |
| Deferred Revenue Current | 11.1 | 8.2 | 10.0 | 7.7 | 4.3 | 7.8 | 4.1 | 8.4 | 46.1 | 62.6 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 214.6 | 151.0 | 156.2 | 173.2 | 158.1 | 149.7 | 112.4 | 138.6 | 177.8 | 461.5 | 124.5 | 131.3 | 159.9 | 118.2 | 261.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.9 | 13.8 | 16.7 | 22.5 | 27.8 | 42.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 32.3 | 24.3 | 31.5 | 33.0 | 28.3 | 0.0 | 5.6 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.0 | 13.9 | 3.6 | 5.0 | 4.0 | 5.3 | 4.2 | 5.8 | 3.8 | 11.9 | 3.6 | 11.5 | 41.4 | 38.3 | 36.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 548.4 | 801.1 | 658.0 | 363.2 | 331.5 | 514.9 | 431.4 | 617.8 | 553.1 | 552.2 | 454.7 | 375.2 | 431.3 | 383.4 | 390.9 | - | - |
| - |
| Additional Paid In Capital | 102.4 | 100.4 | 99.2 | 98.6 | 98.5 | 98.4 | 98.3 | 98.2 | 97.5 | 97.4 | 96.6 | 93.3 | 93.1 | 92.1 | 90.8 | - | - |
| Retained Earnings | 745.8 | 704.6 | 641.3 | 632.1 | 585.9 | 459.8 | 409.5 | 403.8 | 401.1 | 397.5 | 343.1 | 333.2 | 319.5 | 278.1 | 266.8 | - | - |
| Accumulated Other Comprehensive Income | (7.8) | (25.4) | (20.5) | (26.5) | (19.1) | (79.2) | (18.3) | (25.1) | (11.2) | (28.4) | (31.8) | (11.3) | (22.5) | (23.3) | (14.0) | - | - |
| Treasury Stock | 210.7 | 200.1 | 168.6 | 128.9 | 91.2 | 88.3 | 75.7 | 69.6 | 66.5 | 65.7 | 61.3 | 29.9 | 31.2 | 1.4 | 0.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 633.0 | 582.9 | 554.8 | 579.0 | 577.8 | 394.4 | 417.5 | 411.1 | 425.2 | 392.8 | 351.7 | 393.6 | 367.2 | 354.7 | 353.8 | - | - |
| Total Equity | 633.0 | 582.9 | 554.8 | 579.0 | 577.8 | 394.4 | 417.5 | 411.1 | 425.2 | 392.8 | 351.7 | 393.6 | 367.2 | 354.7 | 353.8 | - | - |
| - |
| Net debt | 423.2 | 600.3 | 437.5 | 102.7 | 38.7 | 206.9 | 254.8 | 394.3 | 320.6 | 306.9 | 263.6 | 204.7 | 256.1 | 224.8 | 227.9 | - | - |
| Working Capital | 541.1 | 816.0 | 637.9 | 377.5 | 358.2 | 401.9 | 490.9 | 602.5 | 541.4 | 254.2 | 463.5 | 452.8 | 446.9 | 425.1 | 294.7 | - | - |
| Book Value | 633.0 | 582.9 | 554.8 | 579.0 | 577.8 | 394.4 | 417.5 | 411.1 | 425.2 | 392.8 | 351.7 | 393.6 | 367.2 | 354.7 | 353.8 | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 59.8 |
| 14.1 |
| 14.8 |
| 11.6 |
| 10.7 |
| 13.9 |
| 17.6 |
| 16.9 |
| 11.5 |
| 12.8 |
| 12.8 |
| 12.6 |
| 15.1 |
| 12.0 |
| 8.6 |
| 19.0 |
| 9.4 |
| 7.9 |
| 10.6 |
| 23.0 |
| 14.0 |
| 11.1 |
| 13.8 |
| 17.9 |
| 17.1 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 7.7 | 7.5 | 7.4 | 7.4 | 7.3 | 7.2 | 7.0 | 6.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 33.3 | 18.1 | 12.1 | 42.7 | 9.5 | 5.5 | 4.5 | 7.2 | 4.9 | 5.2 | 5.6 | 12.2 | 11.0 | 11.3 | 59.8 | 59.8 | 14.1 | 14.8 | 11.6 | 10.7 | 13.9 | 17.6 | 16.9 | 11.5 | 12.8 | 12.8 | 12.6 | 15.1 | 12.0 | 8.6 | 19.0 | 9.4 | 7.9 | 10.6 | 23.0 | 14.0 | 11.1 | 13.8 | 17.9 | 17.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 93.1 | 123.5 | 99.8 | 96.3 | 108.5 | 96.4 | 79.8 | 89.9 | 128.4 | 97.1 | 94.9 | 86.2 | 80.4 | 135.3 | 66.7 | 92.2 | 95.4 | 128.2 | 62.9 | 109.8 | 79.0 | 116.0 | 74.0 | 84.1 | 82.9 | 99.8 | 73.7 | 66.2 | 72.1 | 76.8 | 75.0 | 83.3 | 54.3 | 69.8 | 71.7 | 81.0 | 53.4 | 77.0 | 73.0 | 96.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 668.7 | 786.5 | 614.4 | 604.0 | 944.9 | 841.8 | 872.7 | 968.9 | 1,013.4 | 670.9 | 774.1 | 517.1 | 482.0 | 608.2 | 414.7 | 343.1 | 410.9 | 550.7 | 423.8 | 411.6 | 493.1 | 575.2 | 493.5 | 501.7 | 575.9 | 683.9 | 567.6 | 547.0 | 628.9 | 567.7 | 631.2 | 761.7 | 482.6 | 472.4 | 547.1 | 731.5 | 467.3 | 451.3 | 550.7 | 758.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 5.0 | 9.4 | 5.5 | 4.3 | 3.1 | 3.8 | 2.7 | 3.9 | 2.6 | 6.8 | 5.9 | 4.3 | 8.8 | 5.5 | 5.5 | 3.1 | 2.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 801.3 | 938.8 | 732.3 | 755.7 | 1,078.0 | 955.7 | 967.0 | 1,078.3 | 1,157.5 | 794.0 | 887.5 | 629.1 | 605.2 | 783.3 | 559.9 | 516.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 850.6 | 843.9 | 835.5 | 825.1 | 812.6 | 784.6 | 772.6 | 768.0 | 757.1 | 734.4 | 739.5 | 707.6 | 673.7 | 668.2 | 654.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 528.9 | 519.9 | 510.0 | 500.3 | 486.7 | 477.0 | 467.6 | 460.3 | 451.2 | 433.2 | 441.8 | 428.6 | 415.5 | 408.0 | 400.6 | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 321.6 | 324.0 | 325.5 | 324.8 | 325.9 | 307.7 | 305.0 | 307.7 | 305.9 | 301.2 | 297.7 | 278.9 | 258.2 | 260.2 | 254.0 | 248.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.6 | 10.1 | 11.0 | 10.0 | 10.7 | 13.8 | 19.7 | 20.5 | 22.2 | 23.2 | 26.0 | 31.5 | 38.4 | 42.8 | 45.9 | 42.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 8.5 | ||||||||||||||||||||||
| Other Non-Current Assets | 1.8 | 1.9 | 2.0 | 2.0 | 0.7 | 21.0 | 19.4 | 0.8 | 1.1 | 1.4 | 1.7 | 2.0 | 1.9 | 2.4 | 9.9 | 8.8 | 18.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,222.5 | 1,363.1 | 1,159.3 | 1,181.4 | 1,483.4 | 1,369.1 | 1,384.0 | 1,489.5 | 1,571.7 | 1,212.7 | 1,298.5 | 1,027.5 | 1,002.4 | 1,188.4 | 968.3 | 909.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 78.3 | 244.1 | 85.8 | 43.6 | 213.0 | 62.5 | 40.3 | 125.2 | 321.6 | 69.2 | 156.1 | 142.2 | 111.3 | 268.9 | 125.6 | 74.1 | 98.8 | 230.1 | 99.6 | 71.2 | 84.3 | 195.7 | 77.6 | 61.0 | 93.6 | 212.1 | 87.3 | 56.8 | 72.8 | 67.4 | 99.3 | 265.6 | 86.3 | 68.1 | 102.6 | 243.6 | 87.6 | 71.2 | 118.0 | 298.5 |
| Short Term Debt | 15.0 | 15.0 | 15.0 | 96.0 | 98.0 | 99.0 | 19.0 | 19.2 | 19.2 | 10.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.5 | 4.5 | 63.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 12.3 | 14.5 | 8.3 | 11.1 | 10.1 | 5.1 | 8.2 | 8.7 | 14.6 | 10.0 | 14.4 | 3.9 | 12.2 | 12.0 | 3.1 | 4.3 | 7.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 3.0 | 3.1 | - | 3.1 | 4.0 | - | - | - | - | 8.9 | 12.4 | 14.7 | 15.8 | 16.8 | 17.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 184.5 | 362.9 | 178.3 | 214.6 | 408.0 | 249.5 | 151.0 | 224.0 | 432.8 | 156.2 | 245.3 | 216.0 | 199.9 | 372.2 | 201.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 275.8 | 280.2 | 293.9 | 369.9 | 504.6 | 473.1 | 585.8 | 611.3 | 492.7 | 432.7 | 399.9 | 167.1 | 123.8 | 142.8 | 93.1 | 94.1 | 94.1 | 109.1 | 144.5 | 217.1 | 225.3 | 244.0 | 246.6 | 265.9 | 10.7 | 353.5 | 318.3 | 407.7 | 329.1 | 36.0 | 36.7 | 37.3 | 235.3 | 271.6 | 294.3 | 342.2 | 220.6 | 216.2 | 266.4 | 323.0 |
| Operating Lease Liabilities Non-Current | 6.3 | 6.4 | 7.0 | 6.9 | 6.7 | 8.9 | 13.8 | 13.6 | 14.0 | 16.7 | 17.2 | 19.5 | 24.5 | 27.0 | 30.0 | 27.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 38.9 | 38.1 | 32.5 | 32.3 | 20.7 | 24.2 | 24.3 | 30.8 | 31.4 | 31.5 | 34.4 | 33.5 | 32.4 | 30.5 | 28.8 | 28.3 | 5.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.7 | 13.6 | 13.5 | 15.0 | 13.7 | 13.3 | 13.9 | 3.2 | 3.4 | 3.6 | 3.9 | 4.8 | 5.6 | 6.2 | 4.2 | 4.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 508.6 | 690.2 | 515.2 | 548.4 | 884.5 | 780.2 | 801.1 | 896.1 | 988.5 | 658.0 | 718.2 | 459.2 | 407.8 | 602.1 | 380.9 | 331.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 |
| Additional Paid In Capital | 102.6 | 102.5 | 102.4 | 102.4 | 100.5 | 100.5 | 100.4 | 99.4 | 99.4 | 99.2 | 98.9 | 98.8 | 98.6 | 98.6 | 98.5 | 98.5 | 98.5 | |||||||||||||||||||||||
| Retained Earnings | 835.1 | 790.4 | 760.6 | 745.8 | 730.5 | 717.2 | 704.6 | 706.8 | 689.1 | 641.3 | 674.3 | 637.1 | 630.3 | 611.7 | 600.0 | 585.9 | 571.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.8) | (7.8) | (7.8) | (7.8) | (25.4) | (25.4) | (25.4) | (20.5) | (20.5) | (20.5) | (26.5) | (26.5) | (19.1) | (19.1) | (19.1) | |||||||||||||||||||||||||
| Treasury Stock | 219.4 | 215.5 | 214.4 | 210.7 | 210.1 | 206.7 | 200.1 | 195.7 | 188.2 | 168.6 | 170.1 | 144.8 | 119.0 | 108.5 | 95.8 | 91.2 | 90.5 | 89.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 713.9 | 672.9 | 644.2 | 633.0 | 598.9 | 588.9 | 582.9 | 593.4 | 583.2 | 554.8 | 580.3 | 568.3 | 594.6 | 586.3 | 587.4 | 577.8 | 503.5 | |||||||||||||||||||||||
| Total Equity | 713.9 | 672.9 | 644.2 | 633.0 | 598.9 | 588.9 | 582.9 | 593.4 | 583.2 | 554.8 | 580.3 | 568.3 | 594.6 | 586.3 | 587.4 | 577.8 | 503.5 | 432.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 290.8 | 295.2 | 308.9 | 465.9 | 602.6 | 572.1 | 604.8 | 630.6 | 511.9 | 442.7 | 403.9 | 171.1 | 127.8 | 146.8 | 97.1 | 98.6 | 98.6 | 172.2 | 145.0 | 217.6 | 225.3 | 244.0 | 246.7 | 266.2 | 325.4 | 354.4 | 323.2 | 407.7 | 329.1 | 36.0 | 348.5 | 344.4 | 237.9 | 274.2 | 296.8 | 344.6 | 223.0 | 218.5 | 268.6 | 325.1 |
| Net debt | 257.5 | 277.1 | 296.8 | 423.2 | 593.1 | 566.5 | 600.3 | 623.4 | 507.0 | 437.5 | 398.4 | 158.9 | 116.8 | 135.5 | 37.3 | 38.7 | 84.4 | 157.4 | ||||||||||||||||||||||
| Working Capital | 616.8 | 575.9 | 554.0 | 541.1 | 670.0 | 706.2 | 816.0 | 854.2 | 724.7 | 637.9 | 642.2 | 413.1 | 405.2 | 411.1 | 358.3 | 358.2 | 347.7 | 333.9 | ||||||||||||||||||||||
| Book Value | 713.9 | 672.9 | 644.2 | 633.0 | 598.9 | 588.9 | 582.9 | 593.4 | 583.2 | 554.8 | 580.3 | 568.3 | 594.6 | 586.3 | 587.4 | 577.8 | 503.5 | 432.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 7.5 |
| 7.3 |
| 6.3 |
| 7.6 |
| 3.6 |
| 3.1 |
| 4.5 |
| 5.4 |
| 3.3 |
| 1.9 |
| 3.7 |
| 15.8 |
| 12.4 |
| 13.3 |
| 12.6 |
| 27.4 |
| 21.8 |
| 21.6 |
| 28.2 |
| 33.6 |
| 27.0 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 535.8 |
| 714.5 |
| 523.9 |
| 551.6 |
| 600.0 |
| 723.9 |
| 593.7 |
| 603.2 |
| 710.0 |
| 850.2 |
| 679.3 |
| 741.1 |
| 719.1 |
| 673.9 |
| 737.6 |
| 874.3 |
| 564.3 |
| 587.3 |
| 673.2 |
| 857.9 |
| 568.4 |
| 584.1 |
| 676.9 |
| 919.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.5 |
| 240.5 |
| 239.5 |
| 228.5 |
| 219.3 |
| 204.7 |
| 206.2 |
| 239.3 |
| 246.0 |
| 242.4 |
| 252.0 |
| 258.5 |
| 237.5 |
| 188.8 |
| 189.8 |
| 178.4 |
| 181.9 |
| 185.6 |
| 186.4 |
| 189.4 |
| 188.1 |
| 183.9 |
| 182.2 |
| 184.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.2 |
| 51.2 |
| 57.3 |
| 60.7 |
| 67.9 |
| 76.2 |
| 83.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 7.9 |
| 0.0 |
| 3.2 |
| 3.7 |
| 2.4 |
| 1.4 |
| 5.7 |
| 7.8 |
| 5.6 |
| 1.4 |
| 12.9 |
| 14.9 |
| 17.3 |
| 15.1 |
| 14.8 |
| 4.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.5 |
| 5.2 |
| 19.9 |
| 20.8 |
| 26.0 |
| 9.6 |
| 2.9 |
| 2.5 |
| 2.8 |
| 2.9 |
| 2.9 |
| 3.4 |
| 3.5 |
| 20.3 |
| 19.7 |
| 17.9 |
| 17.6 |
| 18.0 |
| 18.0 |
| 17.3 |
| 17.4 |
| 17.5 |
| 0.9 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 858.5 |
| 1,066.8 |
| 883.0 |
| 909.3 |
| 932.7 |
| 1,045.7 |
| 925.3 |
| 848.9 |
| 962.1 |
| 1,121.9 |
| 964.2 |
| 1,028.8 |
| 978.3 |
| 895.3 |
| 960.2 |
| 1,087.6 |
| 779.3 |
| 805.7 |
| 881.1 |
| 1,064.7 |
| 774.1 |
| 768.9 |
| 866.6 |
| 1,110.3 |
| 0.5 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 314.7 |
| 0.8 |
| 4.9 |
| - |
| - |
| - |
| 311.9 |
| 307.1 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.3 |
| 2.1 |
| 2.1 |
| 7.7 |
| 3.6 |
| 7.8 |
| 12.1 |
| 9.5 |
| 1.9 |
| 4.1 |
| 6.8 |
| 9.4 |
| 3.1 |
| 8.4 |
| 46.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 18.5 |
| 21.3 |
| 21.6 |
| 24.4 |
| 25.8 |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.1 |
| 188.1 |
| 380.6 |
| 177.8 |
| 149.7 |
| 173.0 |
| 286.6 |
| 151.9 |
| 112.4 |
| 468.8 |
| 295.5 |
| 180.3 |
| 138.6 |
| 177.8 |
| 399.5 |
| 480.7 |
| 627.2 |
| 129.2 |
| 123.7 |
| 163.4 |
| 308.2 |
| 137.9 |
| 131.3 |
| 174.2 |
| 367.9 |
| 30.4 |
| 33.5 |
| 38.6 |
| 42.8 |
| 48.0 |
| 53.0 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.7 |
| 5.0 |
| 5.3 |
| 3.9 |
| 4.0 |
| 4.1 |
| 4.2 |
| 4.9 |
| 4.9 |
| 5.1 |
| 5.8 |
| 3.8 |
| 11.9 |
| 12.0 |
| 3.2 |
| 3.4 |
| 3.6 |
| 11.9 |
| 11.2 |
| 11.4 |
| 27.4 |
| 44.6 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.0 |
| 634.8 |
| 467.9 |
| 514.9 |
| 497.5 |
| 633.0 |
| 511.5 |
| 431.4 |
| 542.0 |
| 712.1 |
| 561.9 |
| 617.8 |
| 553.1 |
| 490.2 |
| 569.9 |
| 728.0 |
| 425.3 |
| 454.0 |
| 489.4 |
| 680.8 |
| 387.6 |
| 375.2 |
| 485.2 |
| 735.7 |
| 98.4 |
| 98.4 |
| 98.4 |
| 98.3 |
| 98.3 |
| 98.3 |
| 98.3 |
| 98.2 |
| 98.2 |
| 98.2 |
| 98.2 |
| 97.5 |
| 97.4 |
| 97.4 |
| 97.4 |
| 97.4 |
| 96.6 |
| 96.6 |
| 96.5 |
| 96.5 |
| 93.3 |
| 93.2 |
| 93.1 |
| 498.6 |
| 480.5 |
| 459.8 |
| 438.6 |
| 413.2 |
| 408.6 |
| 409.5 |
| 418.1 |
| 404.1 |
| 395.0 |
| 403.8 |
| 401.1 |
| 397.5 |
| 383.7 |
| 352.6 |
| 346.1 |
| 343.1 |
| 340.4 |
| 332.5 |
| 333.1 |
| 333.2 |
| 334.2 |
| 327.4 |
| (19.1) |
| (79.2) |
| (79.2) |
| (79.2) |
| (79.2) |
| (18.3) |
| (18.3) |
| (18.3) |
| (18.3) |
| (25.2) |
| (25.2) |
| (25.1) |
| (25.1) |
| (11.2) |
| (28.4) |
| (31.8) |
| (31.8) |
| (31.8) |
| (31.8) |
| (11.3) |
| (11.3) |
| (11.3) |
| (11.3) |
| (22.5) |
| (22.5) |
| 88.3 |
| 88.3 |
| 87.2 |
| 84.3 |
| 78.5 |
| 75.7 |
| 74.9 |
| 71.1 |
| 69.6 |
| 69.6 |
| 66.5 |
| 65.7 |
| 63.4 |
| 62.9 |
| 62.0 |
| 61.3 |
| 39.1 |
| 39.1 |
| 37.1 |
| 29.9 |
| 31.9 |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.1 |
| 415.1 |
| 394.4 |
| 435.2 |
| 412.7 |
| 413.8 |
| 417.5 |
| 420.0 |
| 409.8 |
| 402.3 |
| 411.1 |
| 425.2 |
| 405.2 |
| 390.3 |
| 359.6 |
| 354.0 |
| 351.7 |
| 391.7 |
| 383.8 |
| 386.4 |
| 393.6 |
| 381.3 |
| 374.6 |
| 415.1 |
| 394.4 |
| 435.2 |
| 412.7 |
| 413.8 |
| 417.5 |
| 420.0 |
| 409.8 |
| 402.3 |
| 411.1 |
| 425.2 |
| 405.2 |
| 390.3 |
| 359.6 |
| 354.0 |
| 351.7 |
| 391.7 |
| 383.8 |
| 386.4 |
| 393.6 |
| 381.3 |
| 374.6 |
| 133.4 |
| 206.9 |
| 211.5 |
| 226.3 |
| 229.8 |
| 254.8 |
| 312.5 |
| 341.6 |
| 310.5 |
| 392.6 |
| 317.1 |
| 27.4 |
| 329.5 |
| 335.0 |
| 230.0 |
| 263.6 |
| 273.8 |
| 330.6 |
| 211.9 |
| 204.7 |
| 250.7 |
| 307.9 |
| 346.1 |
| 401.9 |
| 427.0 |
| 437.3 |
| 441.8 |
| 490.9 |
| 241.2 |
| 554.8 |
| 499.0 |
| 602.5 |
| 541.4 |
| 274.4 |
| 256.9 |
| 247.1 |
| 435.1 |
| 463.5 |
| 509.8 |
| 549.8 |
| 430.5 |
| 452.8 |
| 502.7 |
| 551.3 |
| 415.1 |
| 394.4 |
| 435.2 |
| 412.7 |
| 413.8 |
| 417.5 |
| 420.0 |
| 409.8 |
| 402.3 |
| 411.1 |
| 425.2 |
| 405.2 |
| 390.3 |
| 359.6 |
| 354.0 |
| 351.7 |
| 391.7 |
| 383.8 |
| 386.4 |
| 393.6 |
| 381.3 |
| 374.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |