| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 71.2 | 137.0 | 59.8 | 296.0 | 122.4 | 55.6 | 36.5 | 244.2 | 6.8 | 39.8 | 33.4 | 24.6 | 93.7 | 28.3 | 273.5 | 339.6 | 21.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 71.2 | 137.0 | 59.8 | 296.0 | 122.4 | 55.6 | 36.5 | 244.2 | 6.8 | 39.8 | 33.4 | 24.6 | 93.7 | 28.3 | 273.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 129.7 | 166.8 | 282.6 | 241.4 | 129.5 | 104.6 | 161.7 | 174.9 | 181.7 | 152.0 | 122.9 | 184.2 | 153.7 | 172.7 | 128.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 142.6 | 120.7 | 127.6 | 77.3 | 60.3 | 56.4 | 101.3 | 59.2 | 60.3 | 61.1 | 121.1 | 83.2 | 44.2 | 46.7 | 33.8 | 31.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 3,684.0 | 2,925.8 | 2,934.2 | 2,921.0 | 3,044.3 | 2,815.6 | 2,645.9 | 2,361.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 81.8 | 98.2 | 108.3 | 95.1 | 69.6 | 47.5 | 80.6 | 96.4 | 97.0 | 64.1 | 83.6 | 85.8 | 79.4 | 100.2 | 96.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 427.1 | 450.9 | 316.8 | 397.2 | 418.9 | 519.4 | 768.2 | 564.0 | 415.9 | 399.4 | 578.5 | 591.3 | 831.3 | 773.0 | 686.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 450.8 | 473.2 | 337.2 | 422.2 | 435.0 | 592.6 | 781.4 | 656.0 | 488.3 | 549.3 | 817.5 | 821.3 | 868.0 | 791.0 | 704.0 | 722.0 | |||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 28.9 | 71.2 | 94.5 | 55.0 | 81.3 | 137.0 | 195.4 | 203.7 | 134.0 | 59.8 | 197.2 | 284.9 | 271.3 | 296.0 | 278.5 | |||||||||||||||||||||||||
| 244.9 |
| 1.1 |
| - |
| - |
| - |
| 339.6 |
| 21.6 |
| 244.9 |
| 1.1 |
| 112.9 |
| 91.2 |
| - |
| - |
| 64.4 |
| - |
| - |
| Prepaid Expenses | 22.2 | 22.2 | 19.1 | 26.7 | 21.4 | 21.6 | 18.0 | 20.7 | 28.1 | 22.1 | 29.8 | 31.3 | 16.2 | 20.5 | 11.9 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 430.1 | 513.2 | 516.1 | 657.6 | 339.2 | 245.8 | 319.6 | 500.7 | 281.6 | 276.7 | 314.9 | 340.9 | 321.9 | 281.3 | 464.2 | 503.3 | 192.8 | - | - |
| 1,974.5 |
| 1,598.1 |
| 1,378.9 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,675.0 | 1,513.5 | 1,457.5 | 1,335.1 | 1,244.0 | 1,150.4 | 1,031.5 | 832.3 | 793.2 | 648.9 | 556.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 2,009.0 | 1,412.4 | 1,476.7 | 1,585.8 | 1,800.3 | 1,665.2 | 1,614.4 | 1,529.6 | 1,181.3 | 949.2 | 822.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 69.6 | 35.5 | 46.5 | 49.4 | 26.3 | 27.3 | 28.5 | 161.3 | 148.0 | 138.8 | 64.5 | 224.6 | 130.4 | 88.5 | 40.1 | - | - | - | - |
| Goodwill | - | - | - | - | 4.4 | 4.4 | 136.4 | 136.4 | 136.4 | 136.4 | 136.4 | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | 1.0 | 2.2 | 6.0 | 9.7 | 9.3 | 16.1 | 26.6 | 20.5 | 24.5 | 15.8 | 18.8 | 13.3 | 11.3 | - | - | - |
| Operating Lease Right Of Use Assets | 17.1 | 15.9 | 16.6 | 15.0 | 14.2 | 15.0 | 17.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 43.7 | 22.0 | 22.9 | 15.7 | 17.5 | 16.6 | 23.5 | 19.0 | 30.7 | 25.9 | 23.9 | 27.4 | 24.8 | 30.2 | 18.0 | 21.3 | 9.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 86.0 | 48.7 | - | - | - |
| Total Assets | 2,853.8 | 2,915.7 | 2,788.4 | 2,728.0 | 2,227.5 | 2,166.0 | 2,586.7 | 2,394.7 | 2,219.4 | 2,193.0 | 2,361.3 | 2,285.1 | 2,121.9 | 1,956.0 | 1,731.5 | 1,501.3 | 1,051.4 | - | - |
| 63.3 |
| 62.8 |
| - |
| - |
| Short Term Debt | 23.6 | 22.3 | 20.3 | 25.0 | 16.1 | 73.2 | 13.2 | 92.0 | 72.4 | 149.9 | 239.0 | 230.0 | 36.8 | 18.0 | 18.0 | 18.0 | 18.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | 1.8 | 1.9 | 3.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 31.2 | 26.9 | 29.9 | 39.6 | 36.8 | 28.5 | 36.6 | 43.1 | 35.8 | 41.6 | 37.0 | 57.7 | 47.1 | 38.5 | 35.9 | 30.8 | 22.1 | - | - |
| Other Current Liabilities | 29.5 | 48.0 | 28.5 | 53.8 | 20.0 | 21.9 | 21.1 | 19.7 | 19.1 | 14.8 | 18.9 | 17.1 | 18.6 | 19.6 | 15.3 | 16.7 | 11.1 | - | - |
| Total Current Liabilities | 204.4 | 233.1 | 227.5 | 255.6 | 177.6 | 214.6 | 195.6 | 330.9 | 289.6 | 326.9 | 423.1 | 420.9 | 212.6 | 208.3 | 194.8 | 154.6 | 137.9 | - | - |
| 704.0 |
| 422.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 14.6 | 13.6 | 13.7 | 12.1 | 12.4 | 13.1 | 14.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 27.7 | 29.4 | 33.5 | 35.8 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.5 | 13.3 | - | - | - |
| Other Non-Current Liabilities | 28.0 | 22.7 | 18.4 | 24.8 | 22.5 | 24.1 | 23.2 | 20.3 | 14.6 | 17.2 | 21.2 | 6.0 | 7.3 | 9.1 | 6.8 | 10.6 | 7.9 | - | - |
| Total Non-Current Liabilities | 789.1 | 829.1 | 702.4 | 764.4 | 755.8 | 879.1 | 1,125.7 | 876.2 | 778.3 | 772.7 | 948.8 | 849.1 | 1,058.1 | 1,042.2 | 912.9 | 890.9 | 592.5 | - | - |
| Total Liabilities | 993.6 | 1,062.2 | 929.8 | 1,020.0 | 933.3 | 1,093.7 | 1,321.3 | 1,207.1 | 1,067.9 | 1,099.6 | 1,371.9 | 1,270.0 | 1,270.7 | 1,250.5 | 1,107.8 | 1,045.5 | 730.4 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.0) | (35.1) | (61.5) | (41.1) | (64.2) | (87.7) | (78.0) | (46.9) | (51.9) | (38.5) | (34.6) | (35.8) | (9.7) | (42.3) | (40.5) | (18.7) | (17.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 440.0 |
| - |
| - |
| Net debt | 379.6 | 336.2 | 277.3 | 126.2 | 312.6 | 537.0 | 744.9 | 411.9 | 481.6 | 509.5 | 784.1 | 796.6 | 774.3 | 762.7 | 430.5 | 382.4 | 418.4 | - | - |
| Working Capital | 225.6 | 280.1 | 288.7 | 402.0 | 161.7 | 31.2 | 124.0 | 169.8 | (8.0) | (50.2) | (108.2) | (80.0) | 109.4 | 73.0 | 269.3 | 348.7 | 54.9 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 106.1 |
| 128.2 |
| 122.4 |
| 104.6 |
| 37.7 |
| 34.4 |
| - |
| 34.1 |
| 35.1 |
| 36.5 |
| 31.8 |
| 55.2 |
| 30.2 |
| 244.2 |
| 38.4 |
| 51.2 |
| 28.8 |
| 6.8 |
| 18.4 |
| 39.5 |
| 87.4 |
| 39.8 |
| 21.4 |
| 50.4 |
| 30.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.9 | 71.2 | 94.5 | 55.0 | 81.3 | 137.0 | 195.4 | 203.7 | 134.0 | 59.8 | 197.2 | 284.9 | 271.3 | 296.0 | 278.5 | 106.1 | 128.2 | 122.4 | 104.6 | 37.7 | 34.4 | - | 34.1 | 35.1 | 36.5 | 31.8 | 55.2 | 30.2 | 244.2 | 38.4 | 51.2 | 28.8 | 6.8 | 18.4 | 39.5 | 87.4 | 39.8 | 21.4 | 50.4 | 30.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 166.6 | 129.7 | 169.9 | 177.7 | 177.5 | 166.8 | 198.6 | 226.4 | 272.2 | 282.6 | 220.1 | 213.8 | 266.3 | 241.4 | 190.4 | 230.6 | 156.7 | 129.5 | 142.0 | 132.0 | 116.3 | - | 120.9 | 104.4 | 161.7 | 182.1 | 178.1 | 194.5 | 174.9 | 150.0 | 178.7 | 157.8 | 181.7 | 129.0 | 118.8 | 120.3 | 152.0 | 146.2 | 151.8 | 119.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 143.6 | 142.6 | 130.6 | 138.7 | 138.8 | 120.7 | 177.5 | 196.2 | 162.2 | 127.6 | 135.9 | 128.9 | 108.6 | 77.3 | 98.8 | 109.7 | 95.7 | 60.3 | 65.5 | 74.5 | 85.0 | - | 74.9 | 88.4 | 101.3 | 114.1 | 84.7 | 85.4 | 59.2 | 66.9 | 68.4 | 83.9 | 60.3 | 87.7 | 115.0 | 77.9 | 61.1 | 89.9 | 159.9 | 155.3 |
| Prepaid Expenses | 16.0 | 22.2 | 14.5 | 17.6 | 16.2 | 22.2 | 9.8 | 14.5 | 16.9 | 19.1 | 15.0 | 18.8 | 19.3 | 26.7 | 14.7 | 15.9 | 19.2 | 21.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 408.7 | 430.1 | 486.1 | 461.1 | 476.5 | 513.2 | 626.5 | 685.0 | 630.9 | 516.1 | 587.9 | 663.9 | 681.3 | 657.6 | 592.7 | 466.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,619.6 | 3,615.7 | 3,684.0 | 3,673.4 | 3,496.1 | 3,474.6 | 2,925.8 | 3,044.5 | 3,013.3 | 2,983.7 | 2,934.2 | 2,938.4 | 2,926.2 | 2,940.4 | 2,921.0 | 2,994.4 | 3,001.7 | 3,065.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 71.0 | 69.6 | 54.6 | 29.6 | 33.6 | 35.5 | 36.9 | 45.1 | 45.7 | 46.5 | 45.0 | 46.8 | 48.9 | 49.4 | 46.2 | 46.4 | 26.2 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 14.3 | 17.1 | 17.6 | 16.0 | 16.6 | 15.9 | 16.1 | 16.7 | 16.4 | 16.6 | 17.2 | 17.6 | 15.9 | 15.0 | 15.4 | 14.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 49.4 | 43.7 | 29.8 | 29.7 | 25.4 | 22.0 | 22.2 | 26.0 | 21.7 | 22.9 | 16.1 | 14.9 | 15.0 | 15.7 | 11.8 | 12.3 | 12.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,855.7 | 2,853.8 | 2,908.3 | 2,869.4 | 2,902.7 | 2,915.7 | 3,032.2 | 3,052.9 | 2,965.8 | 2,788.4 | 2,814.0 | 2,787.9 | 2,787.7 | 2,728.0 | 2,571.4 | 2,400.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 94.6 | 81.8 | 103.8 | 98.2 | 104.5 | 98.2 | 115.7 | 131.5 | 107.6 | 108.3 | 116.8 | 109.1 | 115.1 | 95.1 | 97.0 | 90.4 | 92.9 | 69.6 | 70.4 | 55.8 | 60.1 | - | 54.8 | 51.2 | 80.6 | 91.4 | 108.1 | 112.7 | 96.4 | 102.9 | 89.7 | 92.7 | 97.0 | 73.6 | 68.8 | 65.6 | 64.1 | 63.5 | 58.5 | 63.1 |
| Short Term Debt | 69.8 | 23.6 | 23.4 | 23.1 | 22.8 | 22.3 | 22.3 | 22.0 | 76.4 | 20.3 | 38.6 | 37.8 | 40.6 | 25.0 | 15.1 | 14.9 | 15.4 | 16.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.8 | 2.2 | ||||||||||||||||||||||||
| Accrued Expenses | 34.3 | 31.2 | 36.3 | 29.9 | 26.3 | 26.9 | 32.7 | 31.6 | 27.3 | 29.9 | 40.8 | 35.2 | 33.8 | 39.6 | 43.0 | 38.8 | 31.2 | 36.8 | ||||||||||||||||||||||
| Other Current Liabilities | 34.2 | 29.5 | 42.1 | 42.3 | 46.5 | 48.0 | 46.7 | 46.1 | 46.3 | 28.5 | 30.7 | 24.4 | 51.7 | 53.8 | 45.4 | 18.5 | 19.8 | |||||||||||||||||||||||
| Total Current Liabilities | 280.3 | 204.4 | 255.6 | 234.9 | 246.9 | 233.1 | 265.2 | 271.2 | 304.0 | 227.5 | 274.1 | 247.8 | 291.8 | 255.6 | 253.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 426.1 | 427.1 | 433.1 | 439.0 | 444.9 | 450.9 | 456.3 | 462.0 | 354.6 | 316.8 | 321.2 | 379.4 | 418.3 | 397.2 | 409.9 | 413.0 | 416.0 | 418.9 | 425.1 | 426.6 | 485.1 | - | 571.0 | 704.7 | 768.2 | 637.1 | 467.1 | 414.8 | 564.0 | 388.2 | 387.5 | 386.7 | 415.9 | 385.4 | 385.9 | 368.5 | 399.4 | 144.9 | 144.9 | 644.7 |
| Operating Lease Liabilities Non-Current | 11.9 | 14.6 | 15.1 | 14.0 | 14.3 | 13.6 | 13.8 | 14.1 | 13.7 | 13.7 | 14.4 | 14.6 | 13.4 | 12.1 | 12.8 | 12.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 27.1 | 27.7 | 27.4 | 28.6 | 28.8 | 29.4 | 32.0 | 32.8 | 33.1 | 33.5 | 34.3 | 35.4 | 35.6 | 35.8 | 37.6 | 37.3 | 37.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 26.1 | 28.0 | 24.6 | 21.6 | 20.8 | 22.7 | 15.2 | 16.2 | 17.5 | 18.4 | 18.1 | 25.6 | 25.3 | 24.8 | 25.5 | 25.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 793.1 | 789.1 | 821.7 | 822.1 | 824.3 | 829.1 | 841.9 | 847.7 | 740.4 | 702.4 | 687.0 | 753.4 | 788.8 | 764.4 | 783.1 | 784.5 | ||||||||||||||||||||||||
| Total Liabilities | 1,073.4 | 993.6 | 1,077.3 | 1,057.0 | 1,071.3 | 1,062.2 | 1,107.1 | 1,118.8 | 1,044.4 | 929.8 | 961.1 | 1,001.2 | 1,080.6 | 1,020.0 | 1,036.6 | 981.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.4) | (1.0) | (24.0) | (23.6) | (34.8) | (35.1) | (58.6) | (59.6) | (60.6) | (61.5) | (39.4) | (39.9) | (40.5) | (41.1) | (61.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 495.9 | 450.8 | 456.5 | 462.1 | 467.7 | 473.2 | 478.6 | 484.0 | 431.0 | 337.2 | 359.8 | 417.2 | 458.9 | 422.2 | 425.1 | 427.9 | 431.3 | 435.0 | 441.8 | 482.2 | 540.7 | - | 660.3 | 760.4 | 781.4 | 706.8 | 545.3 | 504.8 | 656.0 | 388.2 | 449.0 | 426.7 | 488.3 | 485.4 | 461.6 | 518.5 | 549.3 | 654.1 | 831.3 | 885.2 |
| Net debt | 467.1 | 379.6 | 362.0 | 407.1 | 386.4 | 336.2 | 283.2 | 280.3 | 297.1 | 277.3 | 162.6 | 132.3 | 187.6 | 126.2 | 146.6 | 321.8 | 303.2 | 312.6 | ||||||||||||||||||||||
| Working Capital | 128.4 | 225.6 | 230.5 | 226.3 | 229.6 | 280.1 | 361.4 | 413.9 | 327.0 | 288.7 | 313.8 | 416.2 | 389.5 | 402.0 | 339.2 | 269.5 | 202.6 | 161.7 | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 10.9 |
| 12.5 |
| 15.3 |
| - |
| 11.0 |
| 12.7 |
| 18.0 |
| 11.6 |
| 11.6 |
| 15.8 |
| 20.7 |
| 11.4 |
| 15.9 |
| 19.8 |
| 28.1 |
| 10.4 |
| 15.5 |
| 18.1 |
| 22.1 |
| 18.1 |
| 16.8 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 404.7 |
| 339.2 |
| 326.2 |
| 261.0 |
| 256.8 |
| - |
| 243.1 |
| 241.2 |
| 319.6 |
| 341.4 |
| 331.5 |
| 329.7 |
| 500.7 |
| 268.8 |
| 316.2 |
| 294.1 |
| 281.6 |
| 247.7 |
| 290.6 |
| 305.4 |
| 276.7 |
| 278.3 |
| 384.8 |
| 336.7 |
| - |
| - |
| - |
| - |
| - |
| 1,758.6 |
| 1,700.7 |
| 1,675.0 |
| 1,647.9 |
| 1,584.5 |
| 1,579.6 |
| 1,513.5 |
| 1,581.7 |
| 1,547.2 |
| 1,520.7 |
| 1,457.5 |
| 1,436.5 |
| 1,400.2 |
| 1,388.8 |
| 1,335.1 |
| 1,352.1 |
| 1,306.8 |
| 1,309.3 |
| - |
| - |
| - |
| - |
| - |
| 1,860.9 |
| 1,915.0 |
| 2,009.0 |
| 2,025.5 |
| 1,911.6 |
| 1,895.0 |
| 1,412.4 |
| 1,462.9 |
| 1,466.1 |
| 1,462.9 |
| 1,476.7 |
| 1,501.9 |
| 1,526.0 |
| 1,551.7 |
| 1,585.8 |
| 1,642.3 |
| 1,694.8 |
| 1,755.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.3 |
| 26.2 |
| 26.3 |
| 26.9 |
| - |
| 27.4 |
| 27.7 |
| 28.5 |
| 28.7 |
| 28.7 |
| 28.8 |
| 161.3 |
| 162.1 |
| 158.4 |
| 158.7 |
| 148.0 |
| 144.3 |
| 149.6 |
| 147.1 |
| 138.8 |
| 128.1 |
| 96.7 |
| 84.2 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| 136.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 14.2 |
| 14.3 |
| 14.7 |
| 15.1 |
| - |
| 15.4 |
| 15.8 |
| 17.7 |
| 19.0 |
| 20.4 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 16.7 |
| 16.2 |
| 15.7 |
| - |
| 20.3 |
| 21.5 |
| 23.5 |
| 24.2 |
| 21.2 |
| 19.2 |
| 19.0 |
| 18.2 |
| 23.9 |
| 30.4 |
| 30.7 |
| 33.0 |
| 34.1 |
| 24.0 |
| 25.9 |
| 28.4 |
| 22.9 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,293.5 |
| 2,159.4 |
| 2,149.0 |
| 2,115.5 |
| 2,151.2 |
| - |
| 2,231.3 |
| 2,285.6 |
| 2,586.7 |
| 2,627.1 |
| 2,502.7 |
| 2,485.1 |
| 2,394.7 |
| 2,217.4 |
| 2,265.8 |
| 2,243.4 |
| 2,219.4 |
| 2,206.7 |
| 2,177.4 |
| 2,204.3 |
| 2,193.0 |
| 2,244.3 |
| 2,367.9 |
| 2,368.5 |
| 16.8 |
| 55.6 |
| 55.6 |
| - |
| 89.3 |
| 55.7 |
| 13.2 |
| 69.7 |
| 78.1 |
| 90.0 |
| 92.0 |
| - |
| 61.5 |
| 40.0 |
| 72.4 |
| 100.0 |
| 75.7 |
| 150.0 |
| 149.9 |
| 509.2 |
| 686.4 |
| 240.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| - |
| 1.9 |
| 2.0 |
| 3.3 |
| 4.4 |
| 5.6 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.9 |
| 39.0 |
| 32.0 |
| - |
| 41.7 |
| 39.2 |
| 36.6 |
| 48.5 |
| 42.5 |
| 38.9 |
| 43.1 |
| 45.9 |
| 40.9 |
| 34.5 |
| 35.8 |
| 41.1 |
| 37.4 |
| 34.2 |
| 41.6 |
| 43.4 |
| 34.6 |
| 33.5 |
| 17.4 |
| 14.4 |
| 14.1 |
| 15.2 |
| - |
| 23.8 |
| 18.9 |
| 21.1 |
| 22.1 |
| 18.7 |
| 17.4 |
| 19.7 |
| 15.9 |
| 15.8 |
| 16.7 |
| 19.1 |
| 16.7 |
| 15.5 |
| 14.5 |
| 14.8 |
| 15.4 |
| 14.6 |
| 19.5 |
| 196.5 |
| 202.1 |
| 177.6 |
| 191.1 |
| 203.7 |
| 211.3 |
| - |
| 253.4 |
| 204.1 |
| 195.6 |
| 309.7 |
| 325.2 |
| 349.1 |
| 330.9 |
| 238.9 |
| 275.9 |
| 256.5 |
| 289.6 |
| 303.8 |
| 261.4 |
| 323.0 |
| 326.9 |
| 691.8 |
| 851.2 |
| 405.0 |
| 13.0 |
| 12.4 |
| 12.7 |
| 13.0 |
| 13.3 |
| - |
| 13.6 |
| 13.9 |
| 14.3 |
| 14.6 |
| 14.8 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| 21.9 |
| 22.3 |
| 20.7 |
| 22.8 |
| - |
| 21.1 |
| 16.3 |
| 23.2 |
| 21.1 |
| 21.3 |
| 21.4 |
| 20.3 |
| 19.3 |
| 19.7 |
| 20.1 |
| 14.6 |
| 16.2 |
| 17.4 |
| 17.5 |
| 17.2 |
| 13.6 |
| 14.9 |
| 21.7 |
| 790.1 |
| 755.8 |
| 776.1 |
| 777.3 |
| 840.0 |
| - |
| 925.2 |
| 1,058.4 |
| 1,125.7 |
| 966.1 |
| 798.1 |
| 747.9 |
| 876.2 |
| 728.2 |
| 734.5 |
| 746.0 |
| 778.3 |
| 747.4 |
| 756.4 |
| 734.9 |
| 772.7 |
| 526.7 |
| 532.4 |
| 1,012.8 |
| 992.2 |
| 933.3 |
| 967.1 |
| 981.0 |
| 1,051.3 |
| - |
| 1,178.6 |
| 1,262.5 |
| 1,321.3 |
| 1,275.8 |
| 1,123.2 |
| 1,097.0 |
| 1,207.1 |
| 967.1 |
| 1,010.4 |
| 1,002.4 |
| 1,067.9 |
| 1,051.1 |
| 1,017.9 |
| 1,058.0 |
| 1,099.6 |
| 1,218.5 |
| 1,383.6 |
| 1,417.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.6) |
| (63.4) |
| (64.2) |
| (81.0) |
| (83.2) |
| (85.4) |
| - |
| (75.3) |
| (76.1) |
| (78.0) |
| (50.7) |
| (50.6) |
| (50.5) |
| (46.9) |
| (49.1) |
| (49.9) |
| (50.9) |
| (51.9) |
| (37.7) |
| (38.0) |
| (38.3) |
| (38.5) |
| (34.2) |
| (34.3) |
| (34.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.2 |
| 444.5 |
| 506.3 |
| - |
| 626.2 |
| 725.3 |
| 744.9 |
| 675.0 |
| 490.1 |
| 474.6 |
| 411.9 |
| 349.9 |
| 397.7 |
| 397.9 |
| 481.6 |
| 467.1 |
| 422.1 |
| 431.1 |
| 509.5 |
| 632.7 |
| 780.9 |
| 855.2 |
| 135.1 |
| 57.2 |
| 45.5 |
| - |
| (10.2) |
| 37.1 |
| 124.0 |
| 31.6 |
| 6.3 |
| (19.4) |
| 169.8 |
| 30.0 |
| 40.3 |
| 37.6 |
| (8.0) |
| (56.1) |
| 29.2 |
| (17.7) |
| (50.2) |
| (413.5) |
| (466.5) |
| (68.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |