| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 71.3 | 99.2 | 110.5 | 97.3 | 103.1 | 81.3 | 81.0 | 165.7 | 75.7 | 54.9 | 72.9 | 90.5 | 69.2 | 115.4 | 71.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 71.3 | 99.2 | 110.5 | 97.3 | 103.1 | 81.3 | 81.0 | 165.7 | 75.7 | 54.9 | 72.9 | 90.5 | 69.2 | 115.4 | 71.8 |
| Receivables | |||||||||||||||
| Accounts Receivable | 174.5 | 171.1 | 163.4 | 171.7 | 139.9 | 177.5 | 179.0 | 126.0 | 130.3 | 157.1 | 131.9 | 137.3 | 151.5 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 275.0 | 260.6 | 279.1 | 265.1 | 228.7 | 253.6 | 258.7 | 156.1 | 161.2 | 142.2 | 149.6 | 141.2 | 136.8 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 725.8 | 487.8 | 485.1 | 488.3 | 491.6 | 410.4 | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 64.8 | 68.9 | 62.9 | 85.9 | 58.7 | 75.7 | 66.3 | 45.4 | 52.8 | 49.5 | 52.5 | 56.3 | 55.9 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 172.8 | 302.3 | 408.6 | 503.1 | 561.3 | 565.2 | 587.3 | 255.3 | 202.3 | 263.3 | 26.3 | 0.0 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 5.8 | 5.8 | 5.8 | 5.9 | 5.9 | 5.8 | 6.0 | 6.4 | 6.6 | 6.6 | 6.6 | 6.6 | 6.4 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 181.6 | 302.8 | 417.2 | 518.1 | 576.6 | 596.2 | 618.6 | 270.3 | 213.5 | 263.3 | 26.3 | 8.1 | - | - | - |
| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 61.2 | 71.3 | 187.4 | 121.7 | 97.8 | 99.2 | 115.6 | 94.2 | 89.8 | 110.5 | 92.9 | 101.3 | 97.3 | 91.7 | 76.1 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 34.0 |
| 33.4 |
| 30.9 |
| 38.3 |
| 23.7 |
| 35.8 |
| 40.2 |
| 23.1 |
| 22.5 |
| 20.8 |
| 23.4 |
| 51.4 |
| 24.4 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.2 | - | - |
| Total Current Assets | 554.8 | 564.3 | 583.9 | 572.3 | 495.4 | 548.1 | 558.9 | 470.9 | 398.4 | 384.7 | 388.1 | 430.7 | 393.1 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 433.0 | 283.3 | 273.6 | 261.0 | 260.8 | 244.7 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 292.9 | 204.5 | 211.5 | 227.3 | 230.8 | 165.7 | 177.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 112.1 | 99.9 | 105.4 | 147.0 | 165.8 | 257.4 | 245.8 | 61.2 | 63.9 | 70.5 | 77.9 | 75.7 | 75.2 | - | - |
| Intangible Assets | 50.9 | 48.3 | 56.3 | 76.2 | 27.3 | 29.7 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 78.2 | 76.8 | 87.5 | 90.6 | 98.0 | 107.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 25.3 | 24.6 | 21.7 | 24.0 | 18.2 | 19.7 | 15.6 | 33.1 | 20.1 | 33.1 | 34.2 | 62.9 | 53.0 | - | - |
| Other Non-Current Assets | 75.8 | 74.5 | 84.2 | 90.2 | 81.9 | 77.1 | 73.7 | 65.7 | 62.7 | 59.3 | 65.3 | 54.5 | 56.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,206.5 | 1,170.8 | 1,230.1 | 1,330.1 | 1,306.0 | 1,423.0 | 1,284.6 | 835.4 | 756.5 | 774.9 | 796.3 | 789.4 | 755.4 | - | - |
| Short Term Debt | 8.8 | 0.5 | 8.6 | 15.0 | 15.3 | 31.0 | 31.3 | 15.0 | 11.3 | 0.0 | 0.0 | 8.1 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.7 | 12.3 | 12.3 | 14.6 | 13.6 | 15.9 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 147.8 | 135.0 | 130.9 | 146.3 | 105.7 | 140.7 | 126.0 | 98.7 | 88.9 | 94.3 | 77.7 | 93.0 | 112.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 237.1 | 216.7 | 214.7 | 261.8 | 193.3 | 263.3 | 223.6 | 159.1 | 153.0 | 143.8 | 130.2 | 157.4 | 168.5 | - | - |
| Operating Lease Liabilities Non-Current |
| 67.2 |
| 68.1 |
| 78.3 |
| 77.9 |
| 86.5 |
| 91.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 23.4 | 31.8 | 33.8 | 36.7 | 34.3 | 35.6 | 26.5 | 4.7 | 10.5 | 11.0 | 15.0 | 7.3 | 7.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 65.4 | 62.8 | 68.7 | 87.2 | 104.1 | 99.0 | 92.6 | 75.6 | 48.4 | 50.1 | 36.5 | 53.9 | 36.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 565.8 | 681.7 | 804.1 | 966.7 | 979.5 | 1,054.8 | 930.0 | 494.7 | 414.2 | 468.3 | 455.5 | 493.7 | 506.6 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 518.0 | 405.4 | 320.8 | 261.4 | 208.6 | 286.1 | 222.2 | 140.2 | 100.3 | 39.7 | 24.2 | (16.7) | (49.8) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 640.7 | 489.1 | 425.9 | 363.4 | 326.5 | 368.2 | 354.7 | 340.7 | 342.4 | 306.6 | 340.8 | 295.7 | 248.9 | - | - |
| Total Equity | 640.7 | 489.1 | 425.9 | 363.4 | 326.5 | 368.2 | 354.7 | 340.7 | 342.4 | 306.6 | 340.8 | 295.7 | 248.9 | - | - |
| Net debt |
| 110.3 |
| 203.5 |
| 306.7 |
| 420.8 |
| 473.5 |
| 514.9 |
| 537.6 |
| 104.7 |
| 137.8 |
| 208.4 |
| (46.6) |
| (82.4) |
| - |
| - |
| - |
| Working Capital | 317.8 | 347.6 | 369.1 | 310.5 | 302.1 | 284.9 | 335.3 | 311.8 | 245.4 | 240.9 | 257.9 | 273.2 | 224.6 | - | - |
| Book Value | 640.7 | 489.1 | 425.9 | 363.4 | 326.5 | 368.2 | 354.7 | 340.7 | 342.4 | 306.6 | 340.8 | 295.7 | 248.9 | - | - |
| Tangible Book Value | 477.7 | 341.0 | 264.2 | 140.2 | 133.5 | 81.1 | 108.8 | 279.5 | 278.5 | 236.1 | 262.8 | 220.0 | 173.6 | - | - |
| 103.1 |
| 102.4 |
| 106.9 |
| 103.7 |
| 91.8 |
| 72.7 |
| 81.3 |
| 85.2 |
| 84.3 |
| 67.0 |
| 81.0 |
| 67.0 |
| 67.9 |
| 87.0 |
| 78.1 |
| 80.0 |
| 75.7 |
| 88.4 |
| 83.2 |
| 73.7 |
| 71.8 |
| 59.0 |
| 54.9 |
| 68.5 |
| 50.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 61.2 | 71.3 | 187.4 | 121.7 | 97.8 | 99.2 | 115.6 | 94.2 | 89.8 | 110.5 | 92.9 | 101.3 | 97.3 | 91.7 | 76.1 | 103.1 | 102.4 | 106.9 | 103.7 | 91.8 | 72.7 | 81.3 | 85.2 | 84.3 | 67.0 | 81.0 | 67.0 | 67.9 | 87.0 | 78.1 | 80.0 | 75.7 | 88.4 | 83.2 | 73.7 | 71.8 | 59.0 | 54.9 | 68.5 | 50.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 163.3 | 174.5 | 187.1 | 194.3 | 162.8 | 171.1 | 173.9 | 179.6 | 147.2 | 163.4 | 166.3 | 147.8 | 171.7 | 174.0 | 145.0 | 139.9 | 146.9 | 128.6 | 132.6 | 139.4 | 145.3 | 177.5 | 176.7 | 183.9 | 165.0 | 179.0 | 156.6 | 137.9 | 142.8 | - | 116.7 | 130.3 | 128.5 | 118.7 | 132.7 | 137.5 | 121.5 | 157.1 | 140.2 | 149.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 294.2 | 275.0 | 286.8 | 288.2 | 281.7 | 260.6 | 283.1 | 281.1 | 296.2 | 279.1 | 288.2 | 312.7 | 265.1 | 318.1 | 319.4 | 228.7 | 258.2 | 243.1 | 247.5 | 263.7 | 271.2 | 253.6 | 265.1 | 271.8 | 285.7 | 258.7 | 199.1 | 197.4 | 177.9 | - | 177.7 | 161.2 | 168.7 | 173.6 | 163.4 | 164.2 | 158.7 | 142.2 | 162.0 | 172.5 |
| Prepaid Expenses | 43.5 | 34.0 | 33.8 | 39.0 | 37.2 | 33.4 | 35.6 | 37.0 | 32.9 | 30.9 | 34.1 | 46.6 | 38.3 | 42.9 | 43.3 | 23.7 | 39.1 | 38.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 3.4 | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 562.3 | 554.8 | 695.1 | 643.1 | 579.4 | 564.3 | 608.2 | 591.8 | 566.1 | 583.9 | 581.5 | 611.8 | 572.3 | 626.7 | 583.8 | 495.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 485.1 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | 147.0 | 126.0 | 139.8 | 165.8 | 157.9 | 156.0 | 154.6 | |||||||||||||||||||||
| Intangible Assets | 49.8 | 50.9 | 50.6 | 51.1 | 48.7 | 48.3 | 52.8 | 52.1 | 53.8 | 56.3 | 58.3 | 59.2 | 76.2 | 67.2 | 72.6 | 27.3 | 82.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 73.4 | 78.2 | 77.6 | 80.6 | 77.8 | 76.8 | 81.7 | 80.7 | 83.8 | 87.5 | 80.0 | 80.2 | 90.6 | 84.8 | 85.3 | 98.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 24.9 | 25.3 | 25.3 | 25.4 | 25.0 | 24.6 | 21.6 | 21.6 | 21.4 | 21.7 | 17.0 | 17.4 | 24.0 | 23.6 | 23.1 | 18.2 | 14.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 74.3 | 75.8 | 76.3 | 74.5 | 73.4 | 74.5 | 87.5 | 85.7 | 85.0 | 84.2 | 90.2 | 89.1 | 90.2 | 78.7 | 84.4 | 81.9 | 80.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,205.8 | 1,206.5 | 1,330.5 | 1,278.2 | 1,191.8 | 1,170.8 | 1,243.3 | 1,216.1 | 1,193.5 | 1,230.1 | 1,220.0 | 1,253.2 | 1,330.1 | 1,313.4 | 1,309.8 | 1,306.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 88.1 | 64.8 | 77.8 | 86.6 | 83.0 | 68.9 | 78.3 | 78.5 | 74.5 | 62.9 | 69.8 | 85.6 | 85.9 | 92.6 | 87.0 | 58.7 | 82.4 | 72.0 | 63.8 | 64.9 | 68.7 | 75.7 | 72.5 | 67.6 | 73.0 | 66.3 | 61.5 | 55.3 | 50.7 | - | 48.3 | 52.8 | 45.2 | 45.8 | 49.0 | 56.3 | 53.3 | 49.5 | 52.2 | 57.1 |
| Short Term Debt | 8.8 | 8.8 | 0.5 | 0.5 | 0.5 | 0.5 | 8.6 | 8.5 | 8.5 | 8.6 | 10.2 | 10.2 | 15.0 | 14.7 | 14.9 | 15.3 | 15.2 | 15.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.7 | 15.7 | 13.6 | 13.6 | 12.7 | 12.3 | 12.9 | 12.7 | 12.6 | 12.3 | 11.7 | 11.6 | 14.6 | 14.2 | 13.9 | 13.6 | ||||||||||||||||||||||||
| Accrued Expenses | 119.7 | 147.8 | 148.4 | 122.9 | 114.0 | 135.0 | 136.6 | 115.0 | 112.1 | 130.9 | 102.6 | 114.0 | 146.3 | 128.0 | 130.0 | 105.7 | 118.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 231.3 | 237.1 | 240.2 | 223.5 | 210.2 | 216.7 | 236.4 | 214.7 | 207.7 | 214.7 | 194.3 | 221.5 | 261.8 | 249.4 | 245.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 187.7 | 172.8 | 307.3 | 303.9 | 302.4 | 302.3 | 329.3 | 379.0 | 383.3 | 408.6 | 465.3 | 490.9 | 503.1 | 530.7 | 506.8 | 561.3 | 541.4 | 547.4 | 548.8 | 589.1 | 596.4 | 565.2 | 594.6 | 641.1 | 610.9 | 587.3 | 228.5 | 228.9 | 214.9 | - | 208.0 | 202.3 | 210.6 | 220.1 | 222.5 | 251.6 | 254.0 | 263.3 | 28.0 | 31.5 |
| Operating Lease Liabilities Non-Current | 63.2 | 67.2 | 68.7 | 71.5 | 69.2 | 68.1 | 72.9 | 71.5 | 74.3 | 78.3 | 71.2 | 71.3 | 77.9 | 72.8 | 73.5 | 86.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 23.2 | 23.4 | 25.9 | 36.6 | 32.6 | 31.8 | 32.9 | 31.6 | 32.1 | 33.8 | 36.2 | 39.2 | 36.7 | 32.6 | 35.6 | 34.3 | 32.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 65.8 | 65.4 | 67.5 | 67.6 | 64.5 | 62.8 | 70.2 | 68.1 | 67.6 | 68.7 | 68.0 | 63.3 | 87.2 | 80.6 | 81.2 | 104.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 571.2 | 565.8 | 709.6 | 703.2 | 678.7 | 681.7 | 741.7 | 765.0 | 764.9 | 804.1 | 835.0 | 886.2 | 966.7 | 966.1 | 942.9 | 979.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.8 | 5.8 | 5.8 | 5.8 | 5.9 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.8 | 5.8 | 5.8 | 5.8 | 6.0 | 6.0 | 5.9 | 6.0 | 6.0 | - | 6.3 | 6.6 | 6.5 | 6.5 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 539.7 | 518.0 | 494.8 | 449.8 | 417.8 | 405.4 | 384.3 | 356.4 | 334.4 | 320.8 | 292.6 | 277.3 | 261.4 | 290.4 | 274.1 | 208.6 | 229.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 634.6 | 640.7 | 621.0 | 575.0 | 513.1 | 489.1 | 501.6 | 451.2 | 428.5 | 425.9 | 384.9 | 367.0 | 363.4 | 347.4 | 366.9 | 326.5 | 335.6 | |||||||||||||||||||||||
| Total Equity | 634.6 | 640.7 | 621.0 | 575.0 | 513.1 | 489.1 | 501.6 | 451.2 | 428.5 | 425.9 | 384.9 | 367.0 | 363.4 | 347.4 | 366.9 | 326.5 | 335.6 | 314.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 196.5 | 181.6 | 307.8 | 304.4 | 302.9 | 302.8 | 337.9 | 387.6 | 391.8 | 417.2 | 475.6 | 501.1 | 518.1 | 545.4 | 521.7 | 576.6 | 556.6 | 562.6 | 580.1 | 620.2 | 627.3 | 596.2 | 626.3 | 672.2 | 642.0 | 618.6 | 243.5 | 243.9 | 229.9 | - | 223.0 | 213.5 | 224.3 | 232.6 | 232.5 | 259.1 | 259.0 | 263.3 | 28.0 | 31.5 |
| Net debt | 135.3 | 110.3 | 120.4 | 182.7 | 205.1 | 203.5 | 222.3 | 293.4 | 302.0 | 306.7 | 382.6 | 399.8 | 420.8 | 453.7 | 445.7 | 473.5 | 454.2 | 455.6 | ||||||||||||||||||||||
| Working Capital | 331.0 | 317.8 | 454.9 | 419.5 | 369.3 | 347.6 | 371.8 | 377.1 | 358.3 | 369.1 | 387.2 | 390.3 | 310.5 | 377.3 | 337.9 | 302.1 | 317.1 | 300.3 | ||||||||||||||||||||||
| Book Value | 634.6 | 640.7 | 621.0 | 575.0 | 513.1 | 489.1 | 501.6 | 451.2 | 428.5 | 425.9 | 384.9 | 367.0 | 363.4 | 347.4 | 366.9 | 326.5 | 335.6 | 314.8 | ||||||||||||||||||||||
| Tangible Book Value | 584.8 | 589.8 | 570.4 | 523.9 | 464.4 | 440.8 | 448.8 | 399.1 | 374.7 | 369.6 | 326.6 | 307.8 | 140.2 | 154.1 | 154.5 | 133.5 | 95.3 | |||||||||||||||||||||||
| 31.2 |
| 38.4 |
| 44.8 |
| 35.8 |
| 37.8 |
| 42.9 |
| 46.8 |
| 40.2 |
| 38.1 |
| 38.1 |
| 23.1 |
| - |
| 26.8 |
| 22.5 |
| 22.4 |
| 22.5 |
| 16.3 |
| 22.0 |
| 24.4 |
| 20.8 |
| 21.6 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 546.7 |
| 517.4 |
| 515.0 |
| 533.4 |
| 533.9 |
| 548.1 |
| 564.8 |
| 582.9 |
| 564.5 |
| 558.9 |
| 460.8 |
| 441.3 |
| 430.9 |
| - |
| 401.2 |
| 398.4 |
| 416.5 |
| 406.6 |
| 394.4 |
| 405.2 |
| 373.4 |
| 384.7 |
| 404.0 |
| 406.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 273.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 346.6 |
| 338.2 |
| 328.7 |
| 324.6 |
| 310.0 |
| 307.3 |
| 300.4 |
| 292.9 |
| 208.0 |
| 214.7 |
| 212.6 |
| - |
| 204.4 |
| 211.5 |
| 210.8 |
| 212.9 |
| 215.0 |
| 216.7 |
| 215.9 |
| 227.3 |
| 236.4 |
| 242.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.1 |
| 137.9 |
| 257.4 |
| - |
| - |
| - |
| - |
| 67.0 |
| 70.9 |
| 68.8 |
| - |
| 63.0 |
| 63.9 |
| 64.9 |
| 66.0 |
| 65.1 |
| 64.5 |
| 63.0 |
| 70.5 |
| 73.3 |
| 77.7 |
| 83.2 |
| 85.5 |
| - |
| 82.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.3 |
| 94.6 |
| 99.8 |
| 100.1 |
| 103.6 |
| 107.0 |
| 110.1 |
| 114.5 |
| 113.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 23.8 |
| 23.4 |
| 23.4 |
| 19.7 |
| 16.8 |
| 16.2 |
| 16.0 |
| 15.6 |
| 17.9 |
| 18.0 |
| 18.0 |
| - |
| 38.1 |
| 20.1 |
| 11.1 |
| 16.9 |
| 19.8 |
| 25.0 |
| 30.5 |
| 33.1 |
| 30.0 |
| 30.5 |
| 80.5 |
| 80.4 |
| 79.1 |
| 77.6 |
| 77.1 |
| 79.8 |
| 79.6 |
| 76.5 |
| 73.7 |
| 70.9 |
| 70.5 |
| 70.3 |
| - |
| 66.9 |
| 62.7 |
| 61.9 |
| 64.1 |
| 55.5 |
| 58.8 |
| 58.5 |
| 59.3 |
| 65.6 |
| 66.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,322.2 |
| 1,295.3 |
| 1,305.8 |
| 1,301.0 |
| 1,287.1 |
| 1,423.0 |
| 1,424.5 |
| 1,454.3 |
| 1,405.1 |
| 1,284.6 |
| 824.6 |
| 815.5 |
| 800.6 |
| - |
| 773.7 |
| 756.5 |
| 765.1 |
| 766.5 |
| 749.9 |
| 770.2 |
| 741.4 |
| 774.9 |
| 809.3 |
| 823.5 |
| 31.2 |
| 31.1 |
| 30.9 |
| 31.0 |
| 31.8 |
| 31.1 |
| 31.1 |
| 31.3 |
| 15.0 |
| 15.0 |
| 15.0 |
| - |
| 15.0 |
| 11.3 |
| 13.8 |
| 12.5 |
| 10.0 |
| 7.5 |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 13.3 |
| 14.0 |
| 14.1 |
| 14.8 |
| 15.9 |
| 15.8 |
| 16.3 |
| 16.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.6 |
| 135.8 |
| 122.5 |
| 115.9 |
| 140.7 |
| 134.9 |
| 119.2 |
| 112.4 |
| 126.0 |
| 103.0 |
| 99.2 |
| 111.0 |
| - |
| 92.3 |
| 88.9 |
| 79.5 |
| 70.8 |
| 85.1 |
| 80.4 |
| 75.6 |
| 94.3 |
| 92.1 |
| 78.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.3 |
| 229.6 |
| 217.1 |
| 244.8 |
| 232.6 |
| 230.3 |
| 263.3 |
| 255.0 |
| 234.3 |
| 232.5 |
| 223.6 |
| 179.5 |
| 169.6 |
| 176.6 |
| - |
| 155.6 |
| 153.0 |
| 138.4 |
| 129.2 |
| 144.1 |
| 144.2 |
| 133.9 |
| 143.8 |
| 144.3 |
| 135.5 |
| 83.0 |
| 83.2 |
| 87.3 |
| 86.7 |
| 87.8 |
| 91.8 |
| 91.5 |
| 97.8 |
| 97.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.5 |
| 33.4 |
| 32.3 |
| 32.7 |
| 35.6 |
| 39.0 |
| 41.4 |
| 25.3 |
| 26.5 |
| 6.8 |
| 7.3 |
| 6.9 |
| - |
| 5.0 |
| 10.5 |
| 9.0 |
| 10.1 |
| 10.2 |
| 11.2 |
| 10.8 |
| 11.0 |
| 15.9 |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.3 |
| 100.4 |
| 104.5 |
| 102.0 |
| 101.2 |
| 99.0 |
| 87.2 |
| 87.6 |
| 89.3 |
| 92.6 |
| 69.2 |
| 71.3 |
| 72.0 |
| - |
| 74.0 |
| 48.4 |
| 45.9 |
| 47.8 |
| 46.1 |
| 47.2 |
| 47.7 |
| 50.1 |
| 32.9 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 986.6 |
| 980.5 |
| 1,018.8 |
| 1,042.8 |
| 1,048.4 |
| 1,054.8 |
| 1,067.2 |
| 1,102.2 |
| 1,055.4 |
| 930.0 |
| 484.0 |
| 477.1 |
| 470.5 |
| - |
| 442.7 |
| 414.2 |
| 404.0 |
| 407.1 |
| 422.9 |
| 454.3 |
| 446.4 |
| 468.3 |
| 468.6 |
| 465.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.9 |
| 189.5 |
| 184.2 |
| 180.1 |
| 286.1 |
| 273.4 |
| 251.0 |
| 225.4 |
| 222.2 |
| 215.4 |
| 198.6 |
| 187.4 |
| - |
| 150.8 |
| 100.3 |
| 127.3 |
| 109.9 |
| 85.3 |
| 68.5 |
| 49.4 |
| 39.7 |
| 34.3 |
| 37.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.8 |
| 287.0 |
| 258.2 |
| 238.7 |
| 368.2 |
| 357.4 |
| 352.1 |
| 349.7 |
| 354.7 |
| 340.6 |
| 338.4 |
| 330.1 |
| - |
| 331.0 |
| 342.4 |
| 361.1 |
| 359.3 |
| 327.0 |
| 315.9 |
| 295.0 |
| 306.6 |
| 340.7 |
| 358.0 |
| 287.0 |
| 258.2 |
| 238.7 |
| 368.2 |
| 357.4 |
| 352.1 |
| 349.7 |
| 354.7 |
| 340.6 |
| 338.4 |
| 330.1 |
| - |
| 331.0 |
| 342.4 |
| 361.1 |
| 359.3 |
| 327.0 |
| 315.9 |
| 295.0 |
| 306.6 |
| 340.7 |
| 358.0 |
| 476.3 |
| 528.3 |
| 554.6 |
| 514.9 |
| 541.1 |
| 588.0 |
| 575.0 |
| 537.6 |
| 176.5 |
| 176.0 |
| 142.9 |
| - |
| 143.0 |
| 137.8 |
| 136.0 |
| 149.4 |
| 158.8 |
| 187.3 |
| 200.0 |
| 208.4 |
| (40.5) |
| (18.5) |
| 270.2 |
| 300.8 |
| 303.6 |
| 284.9 |
| 309.8 |
| 348.6 |
| 332.0 |
| 335.3 |
| 281.3 |
| 271.7 |
| 254.2 |
| - |
| 245.6 |
| 245.4 |
| 278.1 |
| 277.4 |
| 250.3 |
| 261.0 |
| 239.4 |
| 240.9 |
| 259.7 |
| 271.1 |
| 287.0 |
| 258.2 |
| 238.7 |
| 368.2 |
| 357.4 |
| 352.1 |
| 349.7 |
| 354.7 |
| 340.6 |
| 338.4 |
| 330.1 |
| - |
| 331.0 |
| 342.4 |
| 361.1 |
| 359.3 |
| 327.0 |
| 315.9 |
| 295.0 |
| 306.6 |
| 340.7 |
| 358.0 |
| 75.7 |
| 46.9 |
| 114.1 |
| 18.0 |
| 110.8 |
| - |
| - |
| - |
| - |
| 273.6 |
| 267.5 |
| 261.3 |
| - |
| 268.0 |
| 278.5 |
| 296.3 |
| 293.4 |
| 261.9 |
| 251.4 |
| 231.9 |
| 236.1 |
| 267.4 |
| 280.3 |