| (in millions of USD) | FY2026 | 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 | - | - | - | - | 146.1 | 79.0 | 43.7 | 56.7 | 53.4 | 53.2 | 89.5 | 127.5 | 74.2 | 124.4 | 79.8 | 76.1 | 76.2 | 41.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | 146.1 | 79.0 | 43.7 | 56.7 | 53.4 | 53.2 | 89.5 | 127.5 | 74.2 | 124.4 | 79.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 127.0 | 119.8 | 153.7 | 95.8 | 45.2 | 41.6 | 47.4 | 77.5 | 60.7 | 60.1 | 65.5 | 76.4 | 97.9 | 121.8 | 82.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 903.1 | 1,108.7 | 1,303.0 | 703.9 | 421.8 | 418.5 | 597.4 | 491.1 | 472.5 | 478.3 | 680.5 | 879.4 | 1,076.0 | 929.2 | 748.0 | 429.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 545.2 | 547.8 | 477.8 | 377.4 | 320.1 | 291.2 | 290.8 | 278.9 | 285.3 | 282.4 | 299.0 | 312.8 | 308.9 | 250.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 35.2 | 37.2 | 43.8 | 40.8 | 25.6 | 20.0 | 17.0 | 16.6 | 15.1 | 17.3 | 16.9 | 17.7 | 23.7 | 28.3 | 28.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 158.6 | 157.8 | 106.4 | 90.0 | 74.8 | 44.9 | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 180.0 | 168.7 | 120.1 | 97.2 | 80.6 | 49.5 | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 76.1 |
| 76.2 |
| 41.0 |
| 44.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 31.7 | 28.2 | 24.3 | 25.6 | 28.1 | 13.7 | 13.7 | 15.6 | 12.6 | 11.0 | 9.8 | 10.6 | 24.7 | 8.2 | 2.1 | 1.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,090.0 | 1,292.6 | 1,519.0 | 869.3 | 690.3 | 580.2 | 727.5 | 640.9 | 599.1 | 607.9 | 858.2 | 1,109.5 | 1,287.4 | 1,192.4 | 921.0 | 555.2 | - | - |
| 162.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 184.2 | 168.1 | 179.0 | 159.7 | 141.9 | 144.0 | 145.2 | 139.9 | 134.2 | 125.8 | 115.8 | 104.1 | 80.9 | 55.5 | 35.8 | - | - | - |
| Property,Plant & Equipment Net | 361.0 | 379.7 | 298.8 | 217.8 | 178.2 | 147.2 | 145.6 | 139.0 | 151.0 | 156.6 | 183.2 | 208.7 | 228.0 | 194.6 | 126.3 | 65.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 65.6 | 61.2 | 64.1 | 30.6 | 9.0 | 1.4 | 2.3 | 1.2 | 0.3 | 0.0 | - | 0.0 | 24.8 | 30.9 | 24.4 | 18.4 | - | - |
| Intangible Assets | 51.2 | 48.3 | 53.4 | 18.4 | 10.6 | 7.8 | 8.4 | 7.2 | 5.2 | 5.0 | 5.1 | 5.5 | 11.8 | 14.1 | 10.8 | 4.7 | - | - |
| Operating Lease Right Of Use Assets | 47.2 | 27.9 | 54.7 | 50.2 | 56.2 | 74.4 | 88.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.3 | 2.6 | 0.5 | 1.2 | 1.3 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 1.6 | 1.8 | 1.2 | 1.0 | 1.1 | 1.1 | 151.5 | 161.2 | 163.6 | 189.6 | 2.0 | 7.7 | 8.5 | 2.8 | 2.8 | - | - |
| Total Non-Current Assets | 526.9 | 521.3 | 473.2 | 319.4 | 256.3 | 235.6 | 247.8 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,616.9 | 1,813.9 | 1,992.3 | 1,188.7 | 946.7 | 815.8 | 975.3 | 792.4 | 760.3 | 771.4 | 1,047.9 | 1,325.6 | 1,564.6 | 1,444.1 | 1,088.1 | 648.8 | - | - |
| 16.0 |
| - |
| - |
| Short Term Debt | 21.4 | 10.9 | 13.7 | 7.2 | 5.9 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 82.3 | 91.9 | 115.9 | 119.8 | 134.1 | 59.4 | 41.0 | - | - | 1.6 | 1.2 | 3.0 | 1.1 | 1.1 | 3.5 | - | - | - |
| Operating Lease Liabilities Current | 4.1 | 5.7 | 10.8 | 9.9 | 9.6 | 11.8 | 12.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 75.2 | 59.5 | 74.4 | 58.2 | 59.3 | 48.8 | 38.4 | 35.1 | 31.9 | 30.5 | 29.1 | 35.5 | 37.0 | 29.6 | 26.7 | 16.8 | - | - |
| Other Current Liabilities | 75.2 | 59.5 | 74.4 | 62.0 | 59.3 | 48.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 772.0 | 961.0 | 1,152.4 | 498.2 | 374.7 | 317.5 | 494.2 | 420.5 | 328.3 | 308.8 | 523.4 | 727.5 | 875.0 | 804.9 | 661.9 | 388.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 46.1 | 25.6 | 51.0 | 48.5 | 55.6 | 73.6 | 88.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.2 | 8.8 | 22.6 | 9.6 | 2.0 | - | 2.1 | 5.0 | 2.3 | 9.5 | 11.1 | 20.0 | 47.3 | 47.4 | 28.6 | 9.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.8 | 1.8 | 0.8 | 6.2 | 4.4 | 8.5 | 7.8 | 11.0 | 10.5 | 5.2 | 2.4 | 3.3 | 6.5 | 9.6 | 2.9 | 3.8 | - | - |
| Total Non-Current Liabilities | 265.7 | 238.9 | 182.2 | 154.2 | 136.7 | 127.0 | 136.1 | 36.7 | 110.2 | 141.4 | 186.1 | 219.7 | 278.3 | 239.2 | 88.9 | 46.2 | - | - |
| Total Liabilities | 1,037.6 | 1,199.9 | 1,334.6 | 652.4 | 511.5 | 470.7 | 630.2 | 457.1 | 438.5 | 450.2 | 709.5 | 947.3 | 1,153.3 | 1,044.2 | 750.7 | 434.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 306.1 | 360.3 | 397.2 | 284.8 | 182.9 | 116.9 | 97.7 | 89.2 | 77.0 | 85.3 | 99.5 | 137.4 | 169.6 | 160.7 | 118.3 | 74.1 | - | - |
| Accumulated Other Comprehensive Income | 6.3 | (8.3) | 1.8 | (5.0) | (2.2) | 1.5 | (3.2) | (2.3) | (1.7) | (4.8) | (4.5) | (1.1) | 0.3 | (0.7) | (0.1) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.8 | 1.9 | 2.6 | 3.4 | 1.0 | - | - | - |
| Total Stockholders Equity | 579.3 | 614.1 | 657.6 | 536.3 | 435.2 | 345.1 | 345.1 | 335.3 | 321.9 | 321.2 | 337.6 | 376.5 | 408.8 | 396.5 | 336.3 | 214.6 | 190.5 | 173.8 |
| Total Equity | 579.3 | 614.1 | 657.6 | 536.3 | 435.2 | 345.1 | 345.1 | 335.3 | 321.9 | 321.2 | 338.3 | 378.4 | 411.3 | 399.9 | 337.3 | 214.6 | 190.5 | 173.8 |
| - |
| - |
| Net debt | - | - | - | - | (65.5) | (29.5) | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 318.0 | 331.7 | 366.6 | 371.1 | 315.6 | 262.7 | 233.4 | 220.4 | 270.9 | 299.0 | 334.8 | 381.9 | 412.3 | 387.5 | 259.1 | 167.1 | - | - |
| Book Value | 579.3 | 614.1 | 657.6 | 536.3 | 435.2 | 345.1 | 345.1 | 335.3 | 321.9 | 321.2 | 337.6 | 376.5 | 408.8 | 396.5 | 336.3 | 214.6 | 190.5 | 173.8 |
| Tangible Book Value | 462.5 | 504.5 | 540.2 | 487.3 | 415.6 | 335.9 | 334.4 | 326.9 | 316.4 | 316.2 | 332.4 | 371.0 | 372.3 | 351.5 | 301.1 | 191.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 43.7 |
| 52.4 |
| 49.5 |
| 63.3 |
| 56.7 |
| 52.2 |
| 49.7 |
| 57.3 |
| 53.4 |
| 43.9 |
| 57.5 |
| 56.2 |
| 53.2 |
| 52.4 |
| 51.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.8 | 43.7 | 52.4 | 49.5 | 63.3 | 56.7 | 52.2 | 49.7 | 57.3 | 53.4 | 43.9 | 57.5 | 56.2 | 53.2 | 52.4 | 51.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 109.6 | 127.0 | 146.7 | 127.6 | 124.0 | 119.8 | 140.3 | 131.8 | 134.1 | 153.7 | 129.4 | 119.8 | 131.3 | 95.8 | 111.8 | 96.4 | 84.9 | 94.3 | 85.8 | 82.1 | 71.9 | 69.1 | 73.5 | 75.8 | 76.4 | 72.8 | 88.9 | 86.5 | 85.9 | 77.5 | 81.7 | 78.4 | 66.2 | 60.7 | 73.6 | 63.7 | 62.9 | 60.1 | 71.8 | 60.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 914.8 | 903.1 | 1,010.7 | 1,140.0 | 1,099.4 | 1,108.7 | 1,413.1 | 1,527.8 | 1,429.8 | 1,303.0 | 1,071.1 | 979.4 | 854.2 | 703.9 | 630.4 | 556.4 | 494.2 | 421.8 | 412.7 | 427.1 | 415.7 | 418.5 | 532.7 | 570.7 | 583.4 | 597.4 | 624.2 | 629.2 | 568.3 | 491.1 | 525.3 | 547.1 | 518.2 | 472.5 | 529.8 | 517.5 | 484.1 | 478.3 | 607.6 | 682.0 |
| Prepaid Expenses | 30.7 | 31.7 | 21.8 | 26.0 | 27.9 | 28.2 | 19.9 | 18.3 | 15.3 | 24.3 | 15.1 | 13.5 | 19.8 | 25.6 | 15.6 | 17.7 | 22.2 | 28.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,084.6 | 1,090.0 | 1,228.1 | 1,326.3 | 1,272.8 | 1,292.6 | 1,596.7 | 1,709.1 | 1,614.9 | 1,519.0 | 1,285.5 | 1,165.5 | 1,043.6 | 869.3 | 803.7 | 812.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 304.3 | 291.2 | 296.0 | 297.6 | 293.9 | 290.8 | 295.2 | 292.1 | 286.1 | 278.9 | 284.7 | 283.4 | 282.8 | 285.3 | 287.8 | 289.9 | 288.4 | 282.4 | 295.5 | 297.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 66.7 | 65.6 | 63.9 | 63.9 | 61.6 | 61.2 | 63.9 | 62.9 | 63.0 | 64.1 | 31.1 | 31.2 | 30.7 | 30.6 | 32.0 | 9.5 | 9.5 | 9.0 | ||||||||||||||||||||||
| Intangible Assets | 51.7 | 51.2 | 48.4 | 49.0 | 48.3 | 48.3 | 52.1 | 51.4 | 51.3 | 53.4 | 18.3 | 18.4 | 18.3 | 18.4 | 16.9 | 11.5 | 11.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 48.2 | 47.2 | 47.7 | 48.2 | 29.2 | 27.9 | 37.5 | 37.6 | 51.9 | 54.7 | 40.8 | 44.2 | 47.7 | 50.2 | 52.1 | 51.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.6 | 0.6 | 0.7 | 1.1 | 1.2 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.2 | 1.2 | 1.2 | 1.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 530.1 | 526.9 | 541.3 | 551.7 | 524.9 | 521.3 | 512.7 | 511.4 | 472.8 | 473.2 | 364.2 | 351.5 | 334.5 | 319.4 | 321.1 | 265.3 | 261.8 | |||||||||||||||||||||||
| Total Assets | 1,614.8 | 1,616.9 | 1,769.4 | 1,877.9 | 1,797.7 | 1,813.9 | 2,109.4 | 2,220.5 | 2,087.7 | 1,992.3 | 1,649.7 | 1,517.0 | 1,378.1 | 1,188.7 | 1,124.8 | 1,077.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 43.8 | 35.2 | 46.3 | 41.5 | 49.3 | 37.2 | 44.7 | 40.4 | 47.6 | 43.8 | 38.0 | 41.3 | 43.2 | 40.8 | 43.3 | 28.3 | 26.8 | 25.6 | 24.3 | 20.6 | 24.6 | 20.0 | 23.4 | 20.7 | 23.1 | 17.0 | 24.4 | 18.9 | 26.0 | 16.6 | 21.2 | 18.7 | 16.3 | 15.1 | 19.6 | 16.3 | 20.1 | 17.3 | 22.9 | 16.3 |
| Short Term Debt | 26.1 | 21.4 | 21.8 | 11.4 | 11.4 | 10.9 | 9.5 | 9.9 | 13.9 | 13.7 | 11.6 | 11.2 | 7.5 | 7.2 | 6.9 | 6.7 | 6.3 | 5.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 54.1 | 82.3 | 24.1 | 41.7 | 57.8 | 91.9 | 42.0 | 57.8 | 84.9 | 115.9 | 44.0 | 63.1 | 97.5 | 119.8 | 56.8 | 91.8 | 129.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.1 | 4.1 | 4.2 | 4.4 | 5.9 | 5.7 | 8.2 | 7.9 | 10.9 | 10.8 | 9.4 | 9.5 | 9.9 | 9.9 | 9.7 | 9.5 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 788.5 | 772.0 | 904.1 | 1,011.1 | 955.9 | 961.0 | 1,212.0 | 1,343.4 | 1,247.7 | 1,152.4 | 885.4 | 778.0 | 660.2 | 498.2 | 462.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 150.5 | 158.6 | 154.8 | 153.1 | 153.9 | 157.8 | 131.1 | 116.7 | 105.4 | 106.4 | 87.6 | 87.1 | 93.4 | 90.0 | 91.1 | 86.5 | 82.0 | 74.8 | 70.5 | 63.6 | - | 44.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 46.9 | 46.1 | 45.8 | 46.1 | 26.6 | 25.6 | 34.8 | 35.4 | 47.7 | 51.0 | 38.7 | 42.2 | 45.8 | 48.5 | 50.7 | 51.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 10.3 | 10.2 | 7.4 | 9.3 | 9.0 | 8.8 | 19.7 | 21.7 | 21.7 | 22.6 | 9.6 | 9.6 | 9.6 | 9.6 | 2.0 | 2.0 | 2.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.4 | 8.8 | 5.1 | 3.4 | 2.6 | 1.8 | 43.5 | 43.8 | 2.5 | 2.2 | 2.7 | 3.5 | 5.1 | 6.2 | 7.0 | 4.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 259.8 | 265.7 | 252.7 | 256.5 | 236.3 | 238.9 | 229.2 | 217.6 | 177.3 | 182.2 | 138.5 | 142.3 | 153.8 | 154.2 | 150.8 | 143.9 | ||||||||||||||||||||||||
| Total Liabilities | 1,048.3 | 1,037.6 | 1,156.7 | 1,267.6 | 1,192.2 | 1,199.9 | 1,441.2 | 1,561.0 | 1,425.1 | 1,334.6 | 1,023.9 | 920.3 | 814.1 | 652.4 | 613.5 | 603.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 293.5 | 306.1 | 342.3 | 341.1 | 347.1 | 360.3 | 404.1 | 402.4 | 406.7 | 397.2 | 373.3 | 343.1 | 311.7 | 284.8 | 266.7 | 225.4 | 200.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.7 | 6.3 | 5.7 | 4.8 | (4.7) | (8.3) | (4.7) | (2.7) | (2.8) | 1.8 | (5.3) | (3.4) | (3.9) | (5.0) | (11.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 566.5 | 579.3 | 612.6 | 610.3 | 605.4 | 614.1 | 668.2 | 659.6 | 662.6 | 657.6 | 625.8 | 596.7 | 564.0 | 536.3 | 511.3 | 474.3 | 451.5 | |||||||||||||||||||||||
| Total Equity | 566.5 | 579.3 | 612.6 | 610.3 | 605.4 | 614.1 | 668.2 | 659.6 | 662.6 | 657.6 | 625.8 | 596.7 | 564.0 | 536.3 | 511.3 | 474.3 | 451.5 | 435.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 176.6 | 180.0 | 176.6 | 164.5 | 165.3 | 168.7 | 140.6 | 126.6 | 119.3 | 120.1 | 99.2 | 98.2 | 100.9 | 97.2 | 98.0 | 93.2 | 88.2 | 80.6 | 76.2 | 69.1 | - | 49.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 296.2 | 318.0 | 324.0 | 315.1 | 316.9 | 331.7 | 384.7 | 365.7 | 367.2 | 366.6 | 400.1 | 387.5 | 383.3 | 371.1 | 341.0 | 352.9 | 330.9 | 315.6 | ||||||||||||||||||||||
| Book Value | 566.5 | 579.3 | 612.6 | 610.3 | 605.4 | 614.1 | 668.2 | 659.6 | 662.6 | 657.6 | 625.8 | 596.7 | 564.0 | 536.3 | 511.3 | 474.3 | 451.5 | 435.2 | ||||||||||||||||||||||
| Tangible Book Value | 448.1 | 462.5 | 500.3 | 497.4 | 495.5 | 504.5 | 552.3 | 545.3 | 548.3 | 540.2 | 576.4 | 547.2 | 515.0 | 487.3 | 462.4 | 453.3 | 430.4 | |||||||||||||||||||||||
| 15.1 |
| 20.7 |
| 11.3 |
| 13.7 |
| 8.7 |
| 7.1 |
| 10.6 |
| 13.7 |
| 7.9 |
| 8.3 |
| 12.2 |
| 15.6 |
| 9.1 |
| 11.1 |
| 11.7 |
| 12.6 |
| 8.4 |
| 10.5 |
| 7.9 |
| 11.0 |
| 7.5 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 748.4 |
| 690.3 |
| 604.2 |
| 595.4 |
| 588.6 |
| 580.2 |
| 656.8 |
| 698.1 |
| 721.3 |
| 727.5 |
| 773.4 |
| 773.5 |
| 729.7 |
| 640.9 |
| 668.3 |
| 686.3 |
| 653.3 |
| 599.1 |
| 655.7 |
| 655.2 |
| 616.5 |
| 607.9 |
| 743.9 |
| 803.7 |
| - |
| - |
| - |
| 145.9 |
| 144.0 |
| 147.5 |
| 147.1 |
| 145.7 |
| 145.2 |
| 147.1 |
| 145.2 |
| 141.3 |
| 139.9 |
| 140.6 |
| 139.8 |
| 136.7 |
| 134.2 |
| 131.4 |
| 129.3 |
| 128.6 |
| 125.8 |
| 125.5 |
| 122.6 |
| - |
| - |
| - |
| 158.4 |
| 147.2 |
| 148.5 |
| 150.5 |
| 148.3 |
| 145.6 |
| 148.1 |
| 146.9 |
| 144.8 |
| 139.0 |
| 144.0 |
| 143.6 |
| 146.1 |
| 151.0 |
| 156.4 |
| 160.6 |
| 159.8 |
| 156.6 |
| 170.0 |
| 174.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 2.8 |
| 2.3 |
| 2.3 |
| 2.3 |
| 1.6 |
| 1.6 |
| 1.2 |
| 1.0 |
| 0.8 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 6.5 |
| 6.6 |
| 7.7 |
| 7.8 |
| 7.8 |
| 8.6 |
| 8.3 |
| 8.4 |
| 9.1 |
| 7.4 |
| 7.3 |
| 7.2 |
| 7.3 |
| 5.4 |
| 5.4 |
| 5.2 |
| 4.9 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 54.0 |
| 56.2 |
| 60.0 |
| 66.9 |
| 69.0 |
| 74.4 |
| 81.4 |
| 83.6 |
| 84.6 |
| 88.3 |
| 92.1 |
| 95.4 |
| 97.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.2 |
| 0.9 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 256.3 |
| 251.0 |
| 243.9 |
| 242.1 |
| 235.6 |
| 244.0 |
| 249.9 |
| 248.4 |
| 247.8 |
| 256.1 |
| 255.7 |
| 255.4 |
| 151.5 |
| 156.9 |
| 153.2 |
| 156.1 |
| 161.2 |
| 162.6 |
| 167.2 |
| 166.4 |
| 163.6 |
| 176.4 |
| 181.1 |
| 1,010.2 |
| 946.7 |
| 855.2 |
| 839.4 |
| 830.7 |
| 815.8 |
| 900.9 |
| 948.0 |
| 969.7 |
| 975.3 |
| 1,029.5 |
| 1,029.2 |
| 985.1 |
| 792.4 |
| 825.2 |
| 839.4 |
| 809.4 |
| 760.3 |
| 818.3 |
| 822.4 |
| 782.9 |
| 771.4 |
| 920.3 |
| 984.8 |
| 5.7 |
| 5.5 |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.1 |
| 35.2 |
| 38.0 |
| 49.1 |
| 59.4 |
| 14.7 |
| 22.7 |
| - |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| 9.6 |
| 9.9 |
| 10.8 |
| 10.6 |
| 11.8 |
| 12.4 |
| 12.2 |
| 12.3 |
| 12.3 |
| 12.0 |
| 12.2 |
| 12.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 48.8 |
| 38.4 |
| 38.1 |
| 30.7 |
| 38.4 |
| 39.4 |
| 37.0 |
| 30.1 |
| 36.4 |
| 28.8 |
| 26.8 |
| 22.4 |
| 31.9 |
| 27.3 |
| 28.9 |
| 23.6 |
| 30.5 |
| 35.4 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 459.7 |
| 417.5 |
| 374.7 |
| 305.7 |
| 310.5 |
| 310.2 |
| 317.5 |
| 381.2 |
| 449.9 |
| 477.4 |
| 494.2 |
| 547.7 |
| 553.9 |
| 526.2 |
| 420.5 |
| 448.5 |
| 480.3 |
| 394.0 |
| 328.3 |
| 385.9 |
| 375.5 |
| 328.4 |
| 308.8 |
| 462.0 |
| 507.3 |
| 53.3 |
| 55.6 |
| 59.3 |
| 66.7 |
| 69.0 |
| 73.6 |
| 80.8 |
| 83.3 |
| 84.5 |
| 88.4 |
| 90.1 |
| 93.2 |
| 95.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 2.1 |
| 5.6 |
| 4.5 |
| 4.3 |
| 5.0 |
| 5.4 |
| 2.5 |
| 1.1 |
| 2.3 |
| 4.8 |
| 3.3 |
| 4.9 |
| 9.5 |
| 10.5 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.4 |
| 6.2 |
| 6.7 |
| 7.6 |
| 8.5 |
| 10.4 |
| 9.1 |
| 7.4 |
| 7.8 |
| 8.1 |
| 7.1 |
| 6.6 |
| 11.0 |
| 7.4 |
| 8.3 |
| 8.0 |
| 10.5 |
| 10.2 |
| 8.8 |
| 5.7 |
| 5.2 |
| 2.2 |
| 2.2 |
| 141.2 |
| 136.7 |
| 136.0 |
| 137.0 |
| 141.5 |
| 127.0 |
| 152.1 |
| 143.4 |
| 145.2 |
| 136.1 |
| 139.5 |
| 139.4 |
| 130.2 |
| 36.7 |
| 39.1 |
| 33.2 |
| 93.9 |
| 110.2 |
| 113.2 |
| 132.2 |
| 137.2 |
| 141.4 |
| 125.9 |
| 147.8 |
| 558.7 |
| 511.5 |
| 441.6 |
| 447.5 |
| 451.7 |
| 444.5 |
| 533.3 |
| 593.2 |
| 622.7 |
| 630.2 |
| 687.2 |
| 693.2 |
| 656.4 |
| 457.1 |
| 487.6 |
| 513.5 |
| 487.9 |
| 438.5 |
| 499.1 |
| 507.7 |
| 465.6 |
| 450.2 |
| 588.0 |
| 655.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.9 |
| 160.5 |
| 138.7 |
| 127.4 |
| 116.9 |
| 116.1 |
| 106.2 |
| 99.8 |
| 97.7 |
| 97.0 |
| 88.8 |
| 83.3 |
| 89.2 |
| 91.4 |
| 80.6 |
| 75.4 |
| 77.0 |
| 75.4 |
| 73.0 |
| 78.2 |
| 85.3 |
| 93.6 |
| 93.3 |
| (6.3) |
| (3.4) |
| (2.2) |
| (0.7) |
| 0.1 |
| (0.9) |
| 1.5 |
| (0.8) |
| (3.0) |
| (3.7) |
| (3.2) |
| (4.7) |
| (2.1) |
| (3.1) |
| (2.3) |
| (1.6) |
| (1.8) |
| (0.4) |
| (1.7) |
| (1.3) |
| (2.8) |
| (3.8) |
| (4.8) |
| (3.3) |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 435.2 |
| 413.6 |
| 391.9 |
| 379.1 |
| 371.3 |
| 367.6 |
| 354.8 |
| 347.1 |
| 345.1 |
| 342.3 |
| 336.0 |
| 328.7 |
| 335.3 |
| 337.6 |
| 326.0 |
| 321.5 |
| 321.9 |
| 319.2 |
| 314.7 |
| 317.3 |
| 321.2 |
| 332.3 |
| 329.8 |
| 413.6 |
| 391.9 |
| 379.1 |
| 371.3 |
| 367.6 |
| 354.8 |
| 347.1 |
| 345.1 |
| 342.3 |
| 336.0 |
| 328.7 |
| 335.3 |
| 337.6 |
| 326.0 |
| 321.5 |
| 321.9 |
| 319.2 |
| 314.7 |
| 317.3 |
| 321.2 |
| 332.3 |
| 329.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.5 |
| 285.0 |
| 278.4 |
| 262.7 |
| 275.6 |
| 248.2 |
| 243.9 |
| 233.4 |
| 225.7 |
| 219.7 |
| 203.5 |
| 220.4 |
| 219.8 |
| 206.0 |
| 259.3 |
| 270.9 |
| 269.8 |
| 279.7 |
| 288.1 |
| 299.0 |
| 281.9 |
| 296.5 |
| 413.6 |
| 391.9 |
| 379.1 |
| 371.3 |
| 367.6 |
| 354.8 |
| 347.1 |
| 345.1 |
| 342.3 |
| 336.0 |
| 328.7 |
| 335.3 |
| 337.6 |
| 326.0 |
| 321.5 |
| 321.9 |
| 319.2 |
| 314.7 |
| 317.3 |
| 321.2 |
| 332.3 |
| 329.8 |
| 415.6 |
| 405.6 |
| 383.9 |
| 370.0 |
| 362.1 |
| 358.4 |
| 343.4 |
| 336.4 |
| 334.4 |
| 330.9 |
| 327.0 |
| 319.8 |
| 326.9 |
| 329.3 |
| 319.8 |
| 316.1 |
| 316.4 |
| 314.2 |
| 309.8 |
| 312.3 |
| 316.2 |
| 327.3 |
| 324.7 |