| (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 | 59.5 | 70.1 | 111.5 | 84.7 | 87.6 | 110.0 | 67.1 | 71.8 | 128.3 | 127.2 | 132.3 | 165.7 | 209.9 | 261.7 | 482.1 | 365.5 | 331.0 |
| Restricted Cash | - | 0.0 | 2.9 | 0.0 | 1.5 | 0.4 | 0.0 | 0.0 | 1.3 | 7.9 | 6.8 | 6.8 | 3.4 | 4.8 | 20.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 59.5 | 70.1 | 111.5 | 84.7 | 87.6 | 110.0 | 67.1 | 71.8 | 128.3 | 127.2 | 132.3 | 165.7 | 209.9 | 261.7 | 482.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 61.5 | 68.7 | 62.9 | 78.1 | 79.1 | 61.9 | 86.9 | 72.8 | 51.3 | 65.2 | 80.7 | 80.8 | 80.6 | 78.2 | 69.2 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 138.2 | 153.2 | 155.9 | 183.7 | 168.0 | 141.5 | 174.9 | 174.5 | 185.5 | 195.4 | 193.1 | 191.2 | 164.6 | 131.8 | 97.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 787.4 | 1,027.4 | 780.7 | 828.5 | 782.1 | 997.8 | 1,022.3 | 1,067.6 | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.2 | 1.3 | 1.2 | 1.2 | 1.1 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 787.4 | 1,027.4 | 780.7 | 828.5 | 793.1 | 1,036.5 | 1,048.7 | 1,094.8 | - | - | - | - | - | 23.0 | 332.9 | - | |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | 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 | 71.3 | 59.5 | 66.5 | 50.3 | 57.7 | 70.1 | 83.6 | 117.9 | 131.7 | 111.5 | 86.6 | 88.8 | 94.4 | 84.7 | 90.7 | |||||||||||||||||||||||||
| 365.5 |
| 331.0 |
| - |
| - |
| - |
| Prepaid Expenses | 24.0 | 23.1 | 21.9 | 29.3 | 21.2 | 12.1 | 20.2 | 38.1 | 40.7 | 35.3 | 30.4 | 30.3 | 27.7 | 23.2 | 18.1 | - | - |
| Other Current Assets | 148.7 | 158.8 | 137.9 | 183.7 | 184.6 | 151.5 | 186.5 | 190.8 | 179.4 | 190.2 | 198.8 | 204.8 | 117.7 | 103.3 | 104.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.4 | 1.3 | - | - |
| Total Current Assets | 269.6 | 320.5 | 343.3 | 346.6 | 352.8 | 323.9 | 340.5 | 335.5 | 360.2 | 390.5 | 418.6 | 598.7 | 483.4 | 487.8 | 708.3 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,583.3 | 1,619.3 | 1,573.4 | 1,617.6 | 1,514.5 | 1,412.7 | 1,357.4 | 1,244.9 | 1,141.4 | 1,077.8 | 1,159.3 | 1,035.0 | 945.0 | 827.7 | 724.5 | - | - |
| Property,Plant & Equipment Net | 912.6 | 948.5 | 928.2 | 914.1 | 842.0 | 887.7 | 1,036.1 | 1,115.9 | 1,173.4 | 1,237.1 | 1,594.5 | 1,629.3 | 1,633.3 | 1,506.0 | 1,635.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 64.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 185.1 | 213.3 | 213.3 | 273.0 | 268.4 | 271.2 | 288.4 | 295.4 | 310.2 | 310.1 | 300.9 | 341.5 | 352.1 | 271.0 | 268.8 | 269.9 | - |
| Intangible Assets | 425.3 | 429.1 | 432.9 | 448.3 | 453.4 | 460.0 | 470.6 | 504.0 | 522.3 | 535.5 | 546.8 | 585.4 | 617.1 | 551.8 | 566.1 | - | - |
| Operating Lease Right Of Use Assets | 979.3 | 1,012.9 | 1,031.3 | 1,103.1 | 1,130.9 | 1,172.9 | 1,266.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 224.7 | 185.5 | 155.2 | 153.1 | 168.1 | 153.9 | 73.4 | 93.0 | 60.5 | 38.8 | 7.6 | 6.0 | 2.4 | 2.5 | 0.0 | - | - |
| Other Non-Current Assets | 111.3 | 74.5 | 60.1 | 82.1 | 78.7 | 92.6 | 117.1 | 121.0 | 135.3 | 129.1 | 147.9 | 151.7 | 165.1 | 145.4 | 136.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,171.9 | 3,384.8 | 3,424.1 | 3,320.4 | 3,294.3 | 3,362.1 | 3,592.7 | 2,464.8 | 2,561.9 | 2,642.3 | 3,032.6 | 3,338.2 | 3,278.5 | 3,016.6 | 3,353.9 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | 11.0 | 38.7 | 26.4 | 27.2 | - | - | - | - | - | 23.0 | 332.9 | - | - |
| Deferred Revenue Current | 377.9 | 374.1 | 380.2 | 394.2 | 398.8 | 381.6 | 369.3 | 342.7 | 330.8 | 388.5 | 382.6 | 376.7 | 359.4 | 329.5 | 299.6 | - | - |
| Operating Lease Liabilities Current | 176.3 | 158.8 | 163.7 | 183.5 | 177.0 | 176.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 79.4 | 64.5 | 71.8 | 84.1 | 105.1 | 79.3 | 101.1 | 101.2 | 113.6 | 82.0 | 96.0 | 121.5 | 101.0 | 108.6 | 117.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 878.6 | 952.3 | 1,002.3 | 978.9 | 984.6 | 950.1 | 962.0 | 791.0 | 813.4 | 823.4 | 814.2 | 838.3 | 747.3 | 691.4 | 956.4 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1,046.4 | 1,088.5 | 1,087.4 | 1,148.6 | 1,179.4 | 1,217.9 | 1,279.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 9.0 | 33.8 | 0.0 | 1.8 | 0.0 | 0.0 | 13.8 | 14.8 | 16.9 | 16.7 | 53.5 | 181.1 | 150.1 | 195.9 | 193.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 113.3 | 93.4 | 83.0 | 90.5 | 125.2 | 185.4 | 138.1 | 191.5 | 210.4 | 219.0 | 261.5 | 330.2 | 286.8 | 264.2 | 218.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,834.7 | 3,245.4 | 3,012.1 | 3,046.5 | 3,071.4 | 3,351.2 | 3,415.2 | 2,410.0 | 2,480.7 | 2,446.4 | 2,587.1 | 2,757.1 | 2,773.8 | 2,796.3 | 3,313.6 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (917.6) | (925.8) | (528.8) | (706.1) | (698.2) | (918.1) | (755.1) | (920.0) | (913.2) | (786.8) | (518.4) | (475.0) | (565.2) | (773.1) | (822.6) | - | - |
| Accumulated Other Comprehensive Income | 9.1 | (212.8) | (178.3) | (185.3) | (206.0) | (211.4) | (169.8) | (142.8) | (99.2) | (111.1) | (147.4) | (60.5) | (26.4) | (14.8) | (22.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.6 | 3.9 | 2.9 | 2.5 | 6.4 | 6.8 | 7.1 | 9.1 | 10.9 | 12.7 | 13.6 | 5.1 | 4.3 | 5.9 | 9.4 | - | - |
| Total Stockholders Equity | 333.6 | 135.5 | 409.1 | 271.4 | 216.5 | 4.1 | 170.3 | 45.7 | 70.3 | 182.7 | 408.3 | 551.4 | 478.4 | 214.3 | 30.9 | (55.9) | (116.6) |
| Total Equity | 337.2 | 139.4 | 412.0 | 273.9 | 222.9 | 11.0 | 177.5 | 54.8 | 81.2 | 226.1 | 455.0 | 556.4 | 482.7 | 220.2 | 40.3 | (55.9) | (116.6) |
| - |
| Net debt | 728.0 | 957.3 | 669.2 | 743.8 | 705.5 | 926.5 | 981.6 | 1,023.0 | - | - | - | - | - | (238.7) | (149.2) | - | - |
| Working Capital | (609.0) | (631.8) | (659.0) | (632.3) | (631.8) | (626.3) | (621.6) | (455.6) | (453.2) | (432.9) | (395.5) | (239.6) | (263.9) | (203.6) | (248.1) | - | - |
| Book Value | 333.6 | 135.5 | 409.1 | 271.4 | 216.5 | 4.1 | 170.3 | 45.7 | 70.3 | 182.7 | 408.3 | 551.4 | 478.4 | 214.3 | 30.9 | (55.9) | (116.6) |
| Tangible Book Value | (276.8) | (506.9) | (237.1) | (450.0) | (505.4) | (727.0) | (588.7) | (753.7) | (762.2) | (662.9) | (439.4) | (375.6) | (490.9) | (608.5) | (804.1) | (325.8) | - |
| 95.3 |
| 97.8 |
| 87.6 |
| 76.3 |
| 101.3 |
| 136.7 |
| 110.0 |
| 160.0 |
| 181.4 |
| 403.4 |
| 67.1 |
| 51.4 |
| 64.7 |
| 82.8 |
| 71.8 |
| 78.6 |
| 105.8 |
| 128.3 |
| 98.7 |
| 103.5 |
| 98.4 |
| 127.2 |
| 91.5 |
| 102.1 |
| 128.8 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.9 | - | - | - | - | 0.1 | 0.1 | 0.1 | 1.5 | 4.2 | 1.8 | 0.0 | 0.4 | 2.5 | 1.1 | - | 0.0 | - | 2.2 | - | 0.0 | 0.0 | 0.0 | 1.3 | 3.7 | 0.0 | 0.8 | 7.9 | 0.8 | 0.8 | 3.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 71.3 | 59.5 | 66.5 | 50.3 | 57.7 | 70.1 | 83.6 | 117.9 | 131.7 | 111.5 | 86.6 | 88.8 | 94.4 | 84.7 | 90.7 | 95.3 | 97.8 | 87.6 | 76.3 | 101.3 | 136.7 | 110.0 | 160.0 | 181.4 | 403.4 | 67.1 | 51.4 | 64.7 | 82.8 | 71.8 | 78.6 | 105.8 | 128.3 | 98.7 | 103.5 | 98.4 | 127.2 | 91.5 | 102.1 | 128.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 53.2 | 61.5 | 59.2 | 57.2 | 60.6 | 68.7 | 71.9 | 74.1 | 65.2 | 75.9 | 70.6 | 62.3 | 67.9 | 78.1 | 83.3 | 80.5 | 68.8 | 79.1 | 72.4 | 59.0 | 53.9 | 61.9 | 58.8 | 63.6 | 68.1 | 86.9 | 73.4 | 69.2 | 73.1 | 72.8 | 48.5 | 50.2 | 51.3 | 51.0 | 52.6 | 52.3 | 65.2 | 66.5 | 67.7 | 74.4 |
| Prepaid Expenses | 28.1 | 24.0 | 34.1 | 27.1 | 28.3 | 23.1 | 30.1 | 32.2 | 30.6 | 26.7 | 31.7 | 24.4 | 27.9 | 29.3 | 31.5 | 28.0 | 21.4 | 21.2 | ||||||||||||||||||||||
| Other Current Assets | 84.3 | 148.7 | 225.6 | 224.5 | 200.6 | 158.8 | 105.5 | 108.2 | 101.3 | 153.0 | 104.0 | 96.8 | 85.5 | 183.7 | 101.6 | 117.0 | 104.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 208.8 | 269.6 | 351.2 | 332.0 | 318.9 | 320.5 | 261.1 | 300.2 | 298.2 | 343.3 | 261.1 | 247.9 | 247.8 | 346.6 | 275.7 | 292.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 1,702.1 | - | - | 1,617.6 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 1,020.8 | - | - | 914.1 | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 66.4 | 64.0 | 64.7 | 61.7 | 61.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 185.1 | 185.1 | 213.3 | 213.3 | 213.3 | 213.3 | 268.6 | 272.4 | 275.7 | 276.3 | 275.9 | 274.6 | 272.5 | 273.0 | 273.1 | 278.8 | 273.5 | 268.4 | ||||||||||||||||||||||
| Intangible Assets | 424.3 | 425.3 | 426.2 | 427.2 | 428.1 | 429.1 | 437.6 | 439.5 | 441.4 | 443.0 | 444.4 | 445.6 | 446.7 | 448.3 | 450.0 | 452.7 | 453.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 977.1 | 979.3 | 987.9 | 1,015.5 | 1,031.9 | 1,012.9 | 1,081.5 | 1,074.3 | 1,087.3 | 1,085.0 | 1,109.3 | 1,089.2 | 1,091.9 | 1,103.1 | 1,115.0 | 1,122.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 242.5 | 224.7 | 203.6 | 206.0 | 193.8 | 185.5 | 177.8 | 164.9 | 158.2 | 159.4 | 154.8 | 152.4 | 151.4 | 153.1 | 158.9 | 158.1 | 162.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 111.0 | 111.3 | 112.2 | 110.2 | 106.0 | 74.5 | 137.6 | 86.4 | 87.9 | 85.2 | 84.6 | 87.4 | 85.1 | 82.1 | 71.0 | 73.1 | 77.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,114.4 | 3,171.9 | 3,280.1 | 3,307.5 | 3,305.4 | 3,384.8 | 3,433.6 | 3,394.2 | 3,394.2 | 3,424.1 | 3,350.9 | 3,273.1 | 3,231.8 | 3,320.4 | 3,219.2 | 3,230.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 144.5 | 138.2 | 141.7 | 142.5 | 143.2 | 153.2 | 168.3 | 178.2 | 177.7 | 189.2 | 198.1 | 202.2 | 196.1 | 183.7 | 187.8 | 185.6 | 172.7 | 168.0 | 157.4 | 160.1 | 146.8 | 141.5 | 116.3 | 104.8 | 141.2 | 174.9 | 160.0 | 151.5 | 166.3 | 174.5 | 163.7 | 172.3 | 185.5 | 183.4 | 187.8 | 197.6 | 195.4 | 189.7 | 203.0 | 217.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.2 | 11.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 321.4 | 377.9 | 295.4 | 308.4 | 317.7 | 374.1 | 293.5 | 309.0 | 320.0 | 381.9 | 294.1 | 312.6 | 322.6 | 394.2 | 291.8 | 309.9 | 325.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 177.0 | 176.3 | 176.3 | 162.5 | 161.2 | 158.8 | 169.4 | 169.4 | 171.2 | 175.4 | 185.7 | 185.4 | 182.8 | 183.5 | 181.4 | 178.8 | ||||||||||||||||||||||||
| Accrued Expenses | 43.2 | 79.4 | 49.0 | 56.0 | 51.0 | 64.5 | 73.0 | 78.7 | 73.6 | 98.9 | 86.8 | - | - | 84.1 | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 799.9 | 878.6 | 774.4 | 777.2 | 778.5 | 952.3 | 849.0 | 867.3 | 894.1 | 1,002.3 | 919.8 | 911.6 | 920.4 | 978.9 | 911.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 752.6 | 787.4 | 962.2 | 917.1 | 917.6 | 1,027.4 | 1,092.2 | 1,002.0 | 951.8 | 780.7 | 789.4 | 764.0 | - | 828.5 | - | - | 711.0 | 782.1 | 828.1 | 839.0 | 951.5 | 997.8 | 1,112.3 | 1,178.4 | 1,389.3 | 1,022.3 | 1,093.4 | 1,122.2 | 1,037.6 | 1,067.6 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,043.0 | 1,046.4 | 1,057.6 | 1,078.0 | 1,095.9 | 1,088.5 | 1,141.9 | 1,134.5 | 1,138.7 | 1,131.6 | 1,151.7 | 1,132.0 | 1,136.7 | 1,148.6 | 1,160.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 9.9 | 9.0 | 24.4 | 23.6 | 23.9 | 33.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 110.2 | 113.3 | 113.4 | 110.4 | 104.6 | 93.4 | 105.5 | 100.8 | 104.3 | 97.4 | 94.1 | 93.6 | 86.1 | 90.5 | 86.9 | 88.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,715.7 | 2,834.7 | 2,932.1 | 2,906.3 | 2,920.5 | 3,245.4 | 3,188.6 | 3,104.5 | 3,088.8 | 3,012.1 | 2,955.0 | 2,901.3 | 2,909.0 | 3,046.5 | 2,979.1 | 2,967.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (861.9) | (917.6) | (904.1) | (858.3) | (883.7) | (925.8) | (846.4) | (834.9) | (809.9) | (528.8) | (554.2) | (582.7) | (635.5) | (706.1) | (735.3) | (733.7) | (634.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 13.3 | 9.1 | 7.7 | 4.2 | 2.2 | (212.8) | (203.9) | (188.6) | (179.1) | (178.3) | (178.8) | (181.9) | (186.4) | (185.3) | (186.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3.2 | 3.6 | 3.9 | 4.1 | 4.3 | 3.9 | 2.9 | 2.9 | 2.8 | 2.9 | 2.8 | 2.9 | 2.8 | 2.5 | 1.6 | 1.9 | 1.7 | 6.4 | ||||||||||||||||||||||
| Total Stockholders Equity | 395.5 | 333.6 | 344.1 | 397.2 | 380.6 | 135.5 | 242.1 | 286.8 | 302.7 | 409.1 | 393.1 | 368.9 | 320.0 | 271.4 | 238.5 | 260.8 | 291.6 | |||||||||||||||||||||||
| Total Equity | 398.8 | 337.2 | 348.0 | 401.3 | 384.9 | 139.4 | 245.0 | 289.7 | 305.4 | 412.0 | 395.9 | 371.9 | 322.8 | 273.9 | 240.1 | 262.7 | 293.3 | 222.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 752.6 | 787.4 | 962.2 | 917.1 | 917.6 | 1,027.4 | 1,092.2 | 1,002.0 | 951.8 | 780.7 | 789.4 | 764.0 | - | 828.5 | - | - | 722.2 | 793.1 | 839.2 | 850.1 | 993.4 | 1,036.5 | 1,147.9 | 1,210.8 | 1,418.6 | 1,048.7 | 1,119.9 | 1,148.9 | 1,064.3 | 1,094.8 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 681.3 | 728.0 | 895.8 | 866.8 | 859.9 | 957.3 | 1,008.6 | 884.1 | 820.1 | 669.2 | 702.8 | 675.2 | - | 743.8 | - | - | 624.5 | 705.5 | ||||||||||||||||||||||
| Working Capital | (591.1) | (609.0) | (423.2) | (445.2) | (459.6) | (631.8) | (587.9) | (567.1) | (595.9) | (659.0) | (658.7) | (663.7) | (672.6) | (632.3) | (635.6) | (616.9) | (664.4) | |||||||||||||||||||||||
| Book Value | 395.5 | 333.6 | 344.1 | 397.2 | 380.6 | 135.5 | 242.1 | 286.8 | 302.7 | 409.1 | 393.1 | 368.9 | 320.0 | 271.4 | 238.5 | 260.8 | 291.6 | 216.5 | ||||||||||||||||||||||
| Tangible Book Value | (213.9) | (276.8) | (295.5) | (243.3) | (260.9) | (506.9) | (464.1) | (425.1) | (414.4) | (310.2) | (327.1) | (351.3) | (399.2) | (450.0) | (484.6) | (470.6) | (435.0) | |||||||||||||||||||||||
| 22.9 |
| 22.7 |
| 21.1 |
| 12.1 |
| 18.8 |
| 21.7 |
| 27.7 |
| 20.2 |
| 23.4 |
| 21.2 |
| 24.6 |
| 38.1 |
| 43.2 |
| 46.1 |
| 40.7 |
| 36.5 |
| 26.5 |
| 20.7 |
| 35.3 |
| 26.8 |
| 25.6 |
| 24.5 |
| 184.6 |
| 87.6 |
| 85.0 |
| 82.4 |
| 151.5 |
| 76.8 |
| 81.5 |
| 101.0 |
| 186.5 |
| 86.8 |
| 97.8 |
| 93.9 |
| 190.8 |
| 101.3 |
| 115.3 |
| 179.4 |
| 105.3 |
| 97.0 |
| 89.9 |
| 190.2 |
| 91.6 |
| 95.6 |
| 94.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.3 |
| 352.8 |
| 240.7 |
| 247.1 |
| 273.0 |
| 323.9 |
| 298.2 |
| 327.6 |
| 572.4 |
| 340.5 |
| 211.6 |
| 233.9 |
| 249.8 |
| 335.5 |
| 228.5 |
| 271.3 |
| 360.2 |
| 258.7 |
| 253.2 |
| 241.3 |
| 390.5 |
| 250.4 |
| 296.1 |
| 300.7 |
| - |
| - |
| - |
| - |
| - |
| 1,382.5 |
| 1,351.3 |
| - |
| 1,357.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 862.8 |
| 887.7 |
| 900.9 |
| 930.0 |
| 996.1 |
| 1,036.1 |
| 1,050.0 |
| 1,058.9 |
| 1,079.5 |
| 1,115.9 |
| 1,129.3 |
| 1,167.0 |
| 1,173.4 |
| 1,184.3 |
| 1,194.5 |
| 1,195.0 |
| 1,237.1 |
| 1,418.5 |
| 1,498.3 |
| 1,591.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 273.5 |
| 272.7 |
| 268.6 |
| 271.2 |
| 269.7 |
| 271.4 |
| 282.6 |
| 288.4 |
| 290.0 |
| 294.3 |
| 297.8 |
| 295.4 |
| 291.8 |
| 310.8 |
| 310.2 |
| 315.3 |
| 312.9 |
| 316.5 |
| 310.1 |
| 314.6 |
| 304.6 |
| 297.9 |
| 453.4 |
| 456.1 |
| 457.4 |
| 457.8 |
| 460.0 |
| 461.0 |
| 463.0 |
| 468.1 |
| 470.6 |
| 473.0 |
| 476.5 |
| 479.7 |
| 504.0 |
| 505.9 |
| 519.1 |
| 522.3 |
| 527.7 |
| 529.7 |
| 535.3 |
| 535.5 |
| 542.2 |
| 541.7 |
| 541.4 |
| 1,124.5 |
| 1,130.9 |
| 1,152.3 |
| 1,161.7 |
| 1,165.9 |
| 1,172.9 |
| 1,192.0 |
| 1,212.9 |
| 1,249.8 |
| 1,266.5 |
| 1,262.4 |
| 1,275.3 |
| 1,276.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.1 |
| 161.9 |
| 156.5 |
| 166.1 |
| 153.9 |
| 146.7 |
| 129.5 |
| 95.9 |
| 73.4 |
| 66.6 |
| 56.5 |
| 49.8 |
| 93.0 |
| 76.2 |
| 58.4 |
| 60.5 |
| 59.8 |
| 56.6 |
| 56.1 |
| 38.8 |
| 3.7 |
| 0.3 |
| 7.7 |
| 78.7 |
| 82.1 |
| 96.5 |
| 90.9 |
| 92.6 |
| 99.0 |
| 99.1 |
| 101.7 |
| 117.1 |
| 115.2 |
| 116.3 |
| 119.6 |
| 121.0 |
| 119.1 |
| 127.6 |
| 135.3 |
| 127.2 |
| 134.2 |
| 130.4 |
| 129.1 |
| 130.7 |
| 126.4 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,203.4 |
| 3,294.3 |
| 3,218.6 |
| 3,246.8 |
| 3,285.3 |
| 3,362.1 |
| 3,367.6 |
| 3,433.6 |
| 3,766.6 |
| 3,592.7 |
| 3,468.9 |
| 3,511.7 |
| 3,552.5 |
| 2,464.8 |
| 2,350.8 |
| 2,454.3 |
| 2,561.9 |
| 2,473.0 |
| 2,480.9 |
| 2,511.0 |
| 2,642.3 |
| 2,660.0 |
| 2,784.4 |
| 2,885.5 |
| 11.1 |
| 11.0 |
| 41.8 |
| 38.7 |
| 35.6 |
| 32.4 |
| 29.4 |
| 26.4 |
| 26.5 |
| 26.7 |
| 26.7 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.8 |
| 284.1 |
| 303.0 |
| 315.0 |
| 381.6 |
| 280.1 |
| 293.6 |
| 289.1 |
| 369.3 |
| 217.2 |
| 237.3 |
| 250.7 |
| 342.7 |
| 202.3 |
| 235.7 |
| 330.8 |
| 248.6 |
| 269.9 |
| 284.1 |
| 388.5 |
| 242.4 |
| 264.9 |
| 279.6 |
| 177.6 |
| 177.0 |
| 178.6 |
| 177.8 |
| - |
| 176.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.3 |
| 117.0 |
| 107.8 |
| 79.3 |
| - |
| - |
| - |
| - |
| 95.4 |
| 88.1 |
| 88.9 |
| 101.2 |
| 95.0 |
| 93.6 |
| 113.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 909.9 |
| 935.6 |
| 984.6 |
| 897.2 |
| 913.5 |
| 932.0 |
| 950.1 |
| 839.0 |
| 810.8 |
| 838.0 |
| 962.0 |
| 790.8 |
| 786.6 |
| 822.0 |
| 791.0 |
| 620.6 |
| 667.4 |
| 813.4 |
| 716.8 |
| 724.2 |
| 746.8 |
| 823.4 |
| 674.0 |
| 724.8 |
| 803.1 |
| 1,168.7 |
| 1,172.9 |
| 1,179.4 |
| 1,196.6 |
| 1,207.1 |
| 1,212.7 |
| 1,217.9 |
| 1,230.0 |
| 1,248.9 |
| 1,281.4 |
| 1,279.1 |
| 1,273.9 |
| 1,284.6 |
| 1,285.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 3.3 |
| 9.2 |
| 13.8 |
| 14.8 |
| 13.7 |
| 14.7 |
| 14.8 |
| 13.8 |
| 17.2 |
| 16.9 |
| 17.8 |
| 16.6 |
| 17.4 |
| 16.7 |
| 23.2 |
| 38.3 |
| 51.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.5 |
| 125.2 |
| 130.4 |
| 134.3 |
| 143.7 |
| 185.4 |
| 173.8 |
| 162.9 |
| 148.6 |
| 138.1 |
| 144.4 |
| 146.1 |
| 140.8 |
| 191.5 |
| 186.1 |
| 197.2 |
| 210.4 |
| 214.0 |
| 219.2 |
| 227.7 |
| 219.0 |
| 360.1 |
| 326.4 |
| 284.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,910.1 |
| 3,071.4 |
| 3,052.3 |
| 3,093.8 |
| 3,239.9 |
| 3,351.2 |
| 3,355.0 |
| 3,404.4 |
| 3,666.5 |
| 3,415.2 |
| 3,317.4 |
| 3,353.1 |
| 3,300.2 |
| 2,410.0 |
| 2,290.7 |
| 2,345.8 |
| 2,480.7 |
| 2,435.7 |
| 2,379.1 |
| 2,291.3 |
| 2,446.4 |
| 2,394.4 |
| 2,451.0 |
| 2,497.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (698.2) |
| (758.9) |
| (762.3) |
| (844.9) |
| (918.1) |
| (903.9) |
| (886.2) |
| (794.0) |
| (755.1) |
| (783.1) |
| (792.3) |
| (714.4) |
| (920.0) |
| (915.9) |
| (898.8) |
| (913.2) |
| (961.3) |
| (891.6) |
| (781.7) |
| (786.8) |
| (747.5) |
| (633.2) |
| (559.0) |
| (176.1) |
| (190.4) |
| (206.0) |
| (197.7) |
| (202.2) |
| (215.1) |
| (211.4) |
| (218.0) |
| (217.1) |
| (189.0) |
| (169.8) |
| (168.9) |
| (157.3) |
| (141.7) |
| (142.8) |
| (143.3) |
| (96.6) |
| (99.2) |
| (91.5) |
| (98.8) |
| (89.7) |
| (111.1) |
| (95.0) |
| (140.1) |
| (157.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 6.6 |
| 6.8 |
| 6.8 |
| 7.4 |
| 8.1 |
| 8.2 |
| 7.1 |
| 7.3 |
| 7.8 |
| 8.2 |
| 9.1 |
| 9.8 |
| 10.8 |
| 10.9 |
| 11.0 |
| 11.0 |
| 12.0 |
| 12.7 |
| 12.8 |
| 12.7 |
| 13.1 |
| 216.5 |
| 159.8 |
| 146.3 |
| 38.6 |
| 4.1 |
| 5.1 |
| 21.1 |
| 92.0 |
| 170.3 |
| 144.3 |
| 150.8 |
| 244.2 |
| 45.7 |
| 50.4 |
| 97.7 |
| 70.3 |
| 25.7 |
| 90.2 |
| 207.1 |
| 182.7 |
| 226.8 |
| 296.6 |
| 354.1 |
| 166.3 |
| 152.9 |
| 45.4 |
| 11.0 |
| 12.6 |
| 29.2 |
| 100.1 |
| 177.5 |
| 151.6 |
| 158.6 |
| 252.4 |
| 54.8 |
| 60.1 |
| 108.4 |
| 81.2 |
| 72.8 |
| 136.2 |
| 254.6 |
| 226.1 |
| 239.6 |
| 309.3 |
| 367.2 |
| 762.8 |
| 748.8 |
| 856.7 |
| 926.5 |
| 987.9 |
| 1,029.4 |
| 1,015.2 |
| 981.6 |
| 1,068.5 |
| 1,084.2 |
| 981.5 |
| 1,023.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (631.8) |
| (656.6) |
| (666.4) |
| (659.0) |
| (626.3) |
| (540.8) |
| (483.3) |
| (265.6) |
| (621.6) |
| (579.2) |
| (552.7) |
| (572.2) |
| (455.6) |
| (392.2) |
| (396.1) |
| (453.2) |
| (458.1) |
| (471.1) |
| (505.5) |
| (432.9) |
| (423.7) |
| (428.7) |
| (502.4) |
| 159.8 |
| 146.3 |
| 38.6 |
| 4.1 |
| 5.1 |
| 21.1 |
| 92.0 |
| 170.3 |
| 144.3 |
| 150.8 |
| 244.2 |
| 45.7 |
| 50.4 |
| 97.7 |
| 70.3 |
| 25.7 |
| 90.2 |
| 207.1 |
| 182.7 |
| 226.8 |
| 296.6 |
| 354.1 |
| (505.4) |
| (569.7) |
| (583.8) |
| (687.9) |
| (727.0) |
| (725.6) |
| (713.3) |
| (658.8) |
| (588.7) |
| (618.8) |
| (620.0) |
| (533.3) |
| (753.7) |
| (747.3) |
| (732.3) |
| (762.2) |
| (817.4) |
| (752.3) |
| (644.7) |
| (662.9) |
| (630.0) |
| (549.7) |
| (485.2) |