| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | 176.9 | 134.6 | 57.5 | 145.4 | 80.9 | 49.9 | 13.4 | 11.6 | - | 17.6 | 11.9 | 17.3 | 12.4 | 12.4 | 50.2 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | 176.9 | 134.6 | 57.5 | 145.4 | 80.9 | 49.9 | 13.4 | 11.6 | - | 17.6 | 11.9 | 17.3 | 12.4 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | 162.9 | 199.6 | 236.4 | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 224.7 | 231.2 | 330.1 | 447.7 | 289.4 | 266.0 | 313.6 | 293.7 | - | - | 295.5 | 382.9 | 490.4 | 513.1 | 444.1 | 340.4 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 986.9 | 910.2 | 920.4 | 869.2 | 815.3 | 784.9 | 733.4 | 688.8 | - | - | 660.9 | 1,500.8 | 1,588.9 | 1,532.4 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 67.0 | 72.8 | 83.3 | 103.2 | 117.1 | 71.0 | 78.7 | 88.1 | - | - | - | 86.4 | 115.2 | 128.1 | 74.3 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,094.7 | 1,086.9 | 925.5 | 921.8 | 1,029.6 | 1,420.0 | 1,812.7 | 2,050.3 | 2,156.6 | - | 362.5 | 341.6 | 541.6 | 535.7 | 387.6 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.7 | 2.7 | 2.9 | - | - | - | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,094.7 | 1,086.9 | 925.6 | 921.9 | 1,029.7 | 1,420.1 | 1,812.8 | 2,156.6 | 2,156.6 | - | 367.2 | 529.7 | 542.8 | 544.1 | 401.8 | 276.0 | ||||
| (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 |
|---|
| 11.7 |
| 54.7 |
| 149.5 |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 50.2 |
| 11.7 |
| 54.7 |
| 149.5 |
| - |
| - |
| - |
| - |
| - |
| 245.5 |
| 290.4 |
| - |
| - |
| Prepaid Expenses | 48.2 | 55.7 | 66.4 | 87.3 | 73.4 | 35.1 | 40.9 | 46.2 | - | - | 21.7 | 81.6 | 73.8 | 56.2 | 22.3 | 12.6 | 9.7 | 14.4 | - | - |
| Other Current Assets | 7.0 | 8.4 | 11.3 | 19.6 | 11.9 | 3.4 | 4.3 | 4.7 | - | - | 2.3 | 3.4 | 2.1 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 484.5 | 636.8 | 674.8 | 815.2 | 627.9 | 629.2 | 682.6 | 638.1 | - | - | - | 645.0 | 775.7 | 823.0 | 732.0 | 545.9 | 428.9 | 463.4 | - | - |
| 1,431.4 |
| 1,328.0 |
| 982.2 |
| 873.9 |
| - |
| - |
| Accumulated Depreciation | 497.0 | 427.5 | 398.3 | 350.0 | 313.8 | 278.7 | 220.4 | 175.1 | - | - | - | 846.8 | 767.9 | 698.5 | 654.5 | 635.5 | 610.2 | 536.6 | - | - |
| Property,Plant & Equipment Net | 489.9 | 482.7 | 522.1 | 519.1 | 501.5 | 506.2 | 513.0 | 513.7 | - | - | 637.5 | 654.0 | 821.0 | 833.9 | 776.9 | 692.5 | 372.0 | 337.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | - | 171.1 | 420.1 | 496.8 | 498.3 | 498.7 | 499.2 | 9.0 | 7.2 | - | - |
| Intangible Assets | 27.1 | 34.4 | 42.4 | 51.5 | 61.7 | 72.4 | 83.9 | 96.0 | - | - | - | 75.1 | 94.9 | 115.4 | 139.6 | 158.7 | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.4 | 6.3 | 5.0 | 5.7 | 7.6 | 7.2 | 8.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.3 | 53.1 | 31.5 | 12.0 | 26.2 | 32.6 | 55.2 | 71.7 | - | - | - | 16.8 | 10.3 | 6.2 | 7.9 | 6.7 | 11.4 | 1.9 | - | - |
| Other Non-Current Assets | 45.0 | 51.6 | 60.4 | 86.7 | 85.7 | 93.7 | 104.2 | 110.9 | - | - | - | 97.8 | 114.1 | 136.6 | 152.9 | 168.8 | 7.3 | 12.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,028.8 | 1,224.3 | 1,288.9 | 1,604.2 | 1,412.3 | 1,432.7 | 1,526.2 | 1,505.5 | - | - | - | 1,833.8 | 2,217.8 | 2,297.9 | 2,168.4 | 1,913.2 | 892.6 | 943.1 | - | - |
| 69.9 |
| 33.9 |
| 55.1 |
| - |
| - |
| Short Term Debt | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 106.3 | - | - | 4.8 | 188.1 | 1.2 | 8.4 | 14.2 | 0.2 | 1.1 | 9.3 | - | - |
| Deferred Revenue Current | 0.0 | 11.2 | 31.6 | 27.9 | 9.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.7 | 2.1 | 2.6 | 3.6 | 4.1 | 4.1 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 128.2 | 139.9 | 190.5 | 237.9 | 234.6 | 198.1 | 220.2 | 327.1 | - | - | - | 351.9 | 215.9 | 245.4 | 277.3 | 220.6 | 180.3 | 240.6 | - | - |
| 275.8 |
| 1.5 |
| 50.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.7 | 4.1 | 2.5 | 2.3 | 3.5 | 3.2 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 4.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 25.1 | 24.0 | 33.2 | 45.1 | 40.7 | 43.4 | 49.8 | 45.8 | - | - | 57.4 | 28.2 | 41.7 | 42.0 | 32.2 | 72.3 | 25.5 | 29.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.4 | 48.6 | 55.6 | 50.8 | 68.7 | 81.5 | 72.6 | 72.5 | - | - | 95.5 | 107.6 | 97.9 | 125.0 | 131.3 | 114.7 | 108.3 | 118.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,288.4 | 1,303.2 | 1,210.6 | 1,266.5 | 1,388.9 | 1,762.1 | 2,217.2 | 2,582.3 | - | - | - | 829.3 | 897.1 | 948.1 | 828.4 | 683.5 | (337.1) | 438.5 | - | - |
| 1.2 |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | 759.7 | 755.3 | 749.5 | 745.2 | 761.4 | 758.4 | 765.4 | 819.6 | - | - | - | 1,825.9 | 1,820.5 | 1,812.6 | 1,798.2 | 1,782.9 | 1,300.1 | 1,290.4 | - | - |
| Retained Earnings | (1,012.9) | (793.5) | (662.4) | (401.9) | (733.2) | (1,070.8) | (1,451.8) | (1,893.5) | - | - | - | (245.8) | 39.6 | 66.9 | (50.8) | (203.9) | (378.6) | (317.8) | - | - |
| Accumulated Other Comprehensive Income | (9.0) | (43.4) | (11.5) | (8.1) | (7.4) | (19.6) | (7.4) | (5.8) | - | - | - | (336.5) | (292.6) | (280.7) | (261.9) | (235.8) | (232.2) | (356.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 239.8 | 247.2 | 249.5 | 146.0 | 113.9 | 112.5 | 112.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (259.6) | (78.9) | 78.2 | 337.7 | 23.4 | (329.4) | (691.1) | (1,076.8) | 613.2 | 577.4 | - | 1,004.5 | 1,320.7 | 1,349.9 | 1,339.9 | 1,229.7 | 1,229.7 | 504.6 | 138.4 | (80.8) |
| Total Equity | (259.6) | (78.9) | 78.2 | 337.7 | 23.4 | (329.4) | (691.1) | (1,076.8) | 613.2 | 577.4 | - | 1,004.5 | 1,320.7 | 1,349.9 | 1,339.9 | 1,229.7 | 1,229.7 | 504.6 | 138.4 | (80.8) |
| 2.6 |
| 59.9 |
| - |
| - |
| Net debt | - | - | 748.8 | 787.3 | 972.2 | 1,274.7 | 1,731.9 | 2,106.8 | 2,143.2 | - | - | 512.2 | 530.9 | 526.8 | 389.4 | 263.5 | (47.6) | 48.2 | - | - |
| Working Capital | 356.3 | 496.9 | 484.3 | 577.4 | 393.3 | 431.1 | 462.4 | 310.9 | - | - | - | 293.1 | 559.8 | 577.6 | 454.7 | 325.2 | 248.6 | 222.8 | - | - |
| Book Value | (259.6) | (78.9) | 78.2 | 337.7 | 23.4 | (329.4) | (691.1) | (1,076.8) | 613.2 | 577.4 | - | 1,004.5 | 1,320.7 | 1,349.9 | 1,339.9 | 1,229.7 | 1,229.7 | 504.6 | 138.4 | (80.8) |
| Tangible Book Value | (286.7) | (113.3) | 35.9 | 115.1 | (209.4) | (572.9) | (946.0) | (1,343.9) | 442.1 | - | - | 509.3 | 729.1 | 736.2 | 701.7 | 571.8 | 1,220.7 | 497.4 | - | - |
| 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 |
|---|
| Q1 FY 17 |
|---|
| Q4 FY 16 |
|---|
| Q3 FY 16 |
|---|
| Q2 FY 16 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 120.7 | 165.2 | 176.9 | 172.8 | 132.2 | 135.4 | 134.6 | 109.4 | 55.8 | 85.1 | 57.5 | 86.7 | 114.1 | 96.4 | 145.4 | 158.8 | 187.7 | 152.1 | - | 381.2 | 205.3 | 42.3 | 49.9 | 102.5 | 166.1 | 102.5 | 13.4 | 16.4 | 11.9 | 11.9 | 11.6 | 12.1 | 13.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 120.7 | 165.2 | 176.9 | 172.8 | 132.2 | 135.4 | 134.6 | 109.4 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 223.1 | 224.7 | 243.3 | 255.9 | 254.3 | 231.2 | 266.5 | 304.8 | 302.9 | 330.1 | 379.0 | 433.1 | 468.6 | 447.7 | 438.9 | 396.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 985.1 | 986.9 | 968.9 | 962.8 | 928.4 | 910.2 | 933.5 | 913.7 | 915.1 | 920.4 | 894.3 | 899.7 | 890.3 | 869.2 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 68.7 | 67.0 | 62.3 | 50.4 | 70.6 | 72.8 | 55.1 | 61.0 | 60.3 | 83.3 | 54.9 | 77.7 | 86.6 | 103.2 | 119.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,096.7 | 1,094.7 | 1,092.8 | 1,090.8 | 1,088.9 | 1,086.9 | 929.3 | 928.0 | 926.8 | 925.5 | 924.4 | 923.4 | 922.5 | 921.8 | 921.1 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,096.7 | 1,094.7 | 1,092.8 | 1,090.8 | 1,088.9 | 1,086.9 | 929.5 | 928.2 | 926.9 | 925.6 | 924.5 | 923.5 | 922.6 | 921.9 | 921.2 | 920.5 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.8 |
| 85.1 |
| 57.5 |
| 86.7 |
| 114.1 |
| 96.4 |
| 145.4 |
| 158.8 |
| 187.7 |
| 152.1 |
| - |
| 381.2 |
| 205.3 |
| 42.3 |
| 49.9 |
| 102.5 |
| 166.1 |
| 102.5 |
| 13.4 |
| 16.4 |
| 11.9 |
| 11.9 |
| 11.6 |
| 12.1 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.1 |
| 82.0 |
| 74.7 |
| 80.6 |
| 74.6 |
| 80.5 |
| 318.1 |
| 289.4 |
| 269.7 |
| 257.3 |
| 250.8 |
| 266.0 |
| 299.2 |
| 312.3 |
| 322.6 |
| - |
| 315.0 |
| 314.9 |
| 299.8 |
| 293.7 |
| 262.0 |
| 251.3 |
| 202.5 |
| 174.2 |
| 164.6 |
| 164.4 |
| 159.4 |
| 156.1 |
| 166.7 |
| 187.2 |
| Prepaid Expenses | 42.9 | 48.2 | 60.6 | 61.2 | 60.4 | 55.7 | 60.6 | 62.4 | 60.4 | 66.4 | 64.3 | 63.0 | 72.7 | 87.3 | 74.3 | 89.7 | 86.5 | 73.4 | 64.6 | 59.5 | 40.5 | 35.1 | 35.3 | 31.7 | 32.5 | - | 40.5 | 47.6 | 50.6 | 46.2 | 60.4 | 54.3 | 35.6 | 44.9 | 20.0 | 24.3 | 22.4 | 21.7 | 22.8 | 23.6 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 466.2 | 484.5 | 569.8 | 566.5 | 618.5 | 636.8 | 558.0 | 583.0 | 620.0 | 674.8 | 713.4 | 739.6 | 760.6 | 815.2 | 801.7 | 748.8 | 702.9 | 627.9 | 604.5 | 604.3 | 583.7 | 629.2 | 657.6 | 713.0 | 706.2 | - | 1,000.8 | 881.3 | 671.1 | 638.1 | 630.6 | 694.3 | 631.1 | 354.5 | 296.4 | 325.3 | 328.8 | 330.9 | 371.1 | 397.6 |
| 815.3 |
| 815.9 |
| 819.2 |
| 815.3 |
| 807.5 |
| 801.0 |
| 786.1 |
| 784.9 |
| 765.8 |
| 749.6 |
| 734.1 |
| - |
| 708.3 |
| 706.1 |
| 692.2 |
| 688.8 |
| 685.4 |
| 667.7 |
| 662.0 |
| 642.7 |
| 627.6 |
| 610.9 |
| 594.4 |
| 585.7 |
| - |
| - |
| Accumulated Depreciation | 507.0 | 497.0 | 487.4 | 474.4 | 447.0 | 427.5 | 436.8 | 418.2 | 408.0 | 398.3 | 383.0 | 375.1 | 363.2 | 350.0 | 331.5 | 327.1 | 323.8 | 313.8 | 308.0 | 299.2 | 287.7 | 278.7 | 264.3 | 247.0 | 231.2 | - | 207.4 | 197.6 | 185.1 | 175.1 | 165.7 | 152.9 | 143.9 | 129.8 | 118.1 | 104.2 | 89.6 | 76.8 | - | - |
| Property,Plant & Equipment Net | 478.0 | 489.9 | 481.5 | 488.4 | 481.4 | 482.7 | 496.7 | 495.6 | 507.2 | 522.1 | 511.2 | 524.6 | 527.1 | 519.1 | 483.8 | 488.8 | 495.4 | 501.5 | 499.5 | 501.8 | 498.5 | 506.2 | 501.5 | 502.6 | 502.9 | - | 500.8 | 508.5 | 507.1 | 513.7 | 519.6 | 514.7 | 518.1 | 512.8 | 509.5 | 506.7 | 504.8 | 508.9 | 532.9 | 537.3 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | - | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 |
| Intangible Assets | 25.3 | 27.1 | 28.8 | 30.6 | 32.5 | 34.4 | 36.3 | 38.3 | 40.3 | 42.4 | 44.4 | 46.7 | 49.1 | 51.5 | 54.0 | 56.5 | 59.1 | 61.7 | 64.3 | 66.9 | 69.7 | 72.4 | 75.2 | 78.0 | 80.9 | - | 86.8 | 89.8 | 92.9 | 96.0 | 99.1 | 102.3 | 105.6 | 108.9 | 112.2 | 115.6 | 119.0 | 122.5 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.5 | 7.2 | 7.5 | 7.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.4 | 9.3 | 13.7 | 12.0 | 60.3 | 53.1 | 36.6 | 30.8 | 31.3 | 31.5 | 23.3 | 21.0 | 18.0 | 12.0 | 18.6 | 21.9 | 23.5 | 26.2 | 32.9 | 32.5 | 32.4 | 32.6 | 40.8 | 49.0 | 56.9 | - | 48.2 | 49.2 | 58.8 | 71.7 | 46.1 | 60.4 | 19.7 | 30.8 | 19.2 | 19.3 | 20.3 | 19.8 | 20.3 | 18.5 |
| Other Non-Current Assets | 43.5 | 45.0 | 42.9 | 45.2 | 47.5 | 51.6 | 51.7 | 53.6 | 57.4 | 60.4 | 64.1 | 69.4 | 78.4 | 86.7 | 91.7 | 85.6 | 90.9 | 85.7 | 85.1 | 87.4 | 92.4 | 93.7 | 96.6 | 97.7 | 97.1 | - | 104.7 | 116.1 | 121.7 | 110.9 | 135.2 | 126.5 | 127.2 | 129.8 | 123.8 | 126.8 | 138.6 | 141.6 | 143.1 | 147.8 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 997.2 | 1,028.8 | 1,107.8 | 1,112.0 | 1,207.8 | 1,224.3 | 1,143.0 | 1,163.0 | 1,215.9 | 1,288.9 | 1,483.1 | 1,525.7 | 1,555.3 | 1,604.2 | 1,567.0 | 1,516.3 | 1,483.8 | 1,412.3 | 1,393.1 | 1,397.1 | 1,378.1 | 1,432.7 | 1,467.6 | 1,533.4 | 1,534.2 | - | 1,825.7 | 1,726.4 | 1,529.7 | 1,505.5 | 1,502.7 | 1,566.9 | 1,467.2 | 1,199.1 | 1,120.0 | 1,149.3 | 1,163.6 | 1,172.3 | 1,238.6 | 1,272.3 |
| 149.7 |
| 123.4 |
| 117.1 |
| 105.2 |
| 89.2 |
| 82.6 |
| 71.0 |
| 49.1 |
| 50.9 |
| 52.1 |
| - |
| 73.9 |
| 92.6 |
| 85.2 |
| 88.1 |
| 80.6 |
| 88.1 |
| 79.2 |
| 69.1 |
| 58.4 |
| 47.3 |
| 44.7 |
| 47.7 |
| 42.0 |
| 45.2 |
| Short Term Debt | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 8.1 | 0.1 | - | 70.9 | 43.5 | 15.5 | 106.3 | 106.3 | 106.4 | 52.4 | 16.5 | 13.3 | 8.0 | 10.4 | 8.9 | 6.5 | 16.5 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 4.2 | 20.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 3.9 | 3.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 140.1 | 128.2 | 135.0 | 114.4 | 148.6 | 139.9 | 147.2 | 138.1 | 166.4 | 190.5 | 169.2 | 180.3 | 198.2 | 237.9 | 250.0 | 274.0 | 267.5 | 234.6 | 245.4 | 215.4 | 203.5 | 198.1 | 212.1 | 230.2 | 222.5 | - | 276.2 | 260.1 | 215.1 | 327.1 | 282.7 | 271.4 | 189.4 | 152.0 | 125.8 | 106.2 | 112.0 | 112.4 | 100.7 | 112.1 |
| 920.3 |
| 961.3 |
| 1,029.6 |
| 1,127.4 |
| 1,224.9 |
| 1,273.0 |
| 1,420.0 |
| 1,564.4 |
| 1,704.5 |
| 1,814.3 |
| - |
| 1,965.5 |
| 1,991.3 |
| 2,017.7 |
| 2,050.3 |
| 2,077.0 |
| 2,103.6 |
| 1,421.3 |
| 322.9 |
| 320.4 |
| 368.0 |
| 369.2 |
| 356.6 |
| 364.1 |
| 364.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 3.7 | 3.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.7 | 8.2 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Liabilities | 25.0 | 25.1 | 27.0 | 26.6 | 24.1 | 24.0 | 23.9 | 24.1 | 27.1 | 33.2 | 43.6 | 46.1 | 46.7 | 45.1 | 44.8 | 44.6 | 42.3 | 40.7 | 44.3 | 45.2 | 43.0 | 43.4 | 44.3 | 48.1 | 44.8 | - | 50.5 | 51.4 | 46.4 | 45.8 | 50.6 | 49.7 | 52.2 | 41.7 | 43.4 | 45.7 | 44.3 | 42.9 | 46.9 | 47.6 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 39.8 | 40.4 | 47.5 | 48.7 | 47.7 | 48.6 | 47.8 | 52.7 | 54.2 | 55.6 | 51.3 | 49.3 | 51.6 | 50.8 | 69.1 | 71.1 | 66.3 | 68.7 | 71.6 | 73.0 | 77.3 | 81.5 | 76.4 | 82.8 | 90.5 | - | 77.8 | 70.7 | 69.5 | 72.5 | 68.5 | 71.0 | 80.2 | 68.9 | 79.0 | 81.1 | 81.2 | 82.1 | 89.2 | 91.2 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,301.6 | 1,288.4 | 1,302.2 | 1,280.5 | 1,313.1 | 1,303.2 | 1,152.0 | 1,146.8 | 1,178.3 | 1,210.6 | 1,194.3 | 1,204.9 | 1,224.8 | 1,266.5 | 1,296.0 | 1,321.0 | 1,348.4 | 1,388.9 | 1,503.8 | 1,573.7 | 1,612.0 | 1,762.1 | 1,939.7 | 2,108.2 | 2,214.6 | - | 2,432.6 | 2,436.2 | 2,411.3 | 2,582.3 | 2,541.2 | 2,557.9 | 1,743.4 | 585.9 | 569.1 | 602.0 | 607.7 | 594.9 | 601.7 | 614.8 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| - |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | 761.4 | 759.7 | 758.2 | 757.2 | 755.3 | 755.3 | 753.8 | 752.0 | 750.4 | 749.5 | 748.9 | 747.3 | 745.9 | 745.2 | 744.5 | 743.9 | 753.5 | 761.4 | 761.7 | 773.6 | 759.1 | 758.4 | 757.6 | 756.8 | 756.1 | - | 818.7 | 820.5 | 819.9 | 819.6 | 819.1 | 851.5 | 851.3 | 851.3 | 854.3 | 854.3 | 854.3 | 854.3 | - | - |
| Retained Earnings | (1,056.4) | (1,012.9) | (947.8) | (919.3) | (832.5) | (793.5) | (744.0) | (707.9) | (693.2) | (662.4) | (445.0) | (422.4) | (411.9) | (401.9) | (449.7) | (540.6) | (633.2) | (733.2) | (869.3) | (952.4) | (974.9) | (1,070.8) | (1,193.2) | (1,284.8) | (1,374.8) | - | (1,404.8) | (1,549.1) | (1,720.8) | (1,893.5) | (1,895.1) | (1,877.8) | (1,149.7) | (261.4) | (317.0) | (313.1) | (295.7) | (269.4) | - | - |
| Accumulated Other Comprehensive Income | (12.0) | (9.0) | (7.3) | (8.9) | (30.8) | (43.4) | (21.4) | (30.4) | (22.2) | (11.5) | (17.6) | (6.7) | (6.0) | (8.1) | (26.4) | (10.6) | 12.5 | (7.4) | (5.8) | (0.4) | (20.7) | (19.6) | (39.2) | (49.4) | (64.3) | - | (23.7) | 15.9 | 16.3 | (5.8) | 34.5 | 32.3 | 19.2 | 20.3 | 13.6 | 6.0 | (2.7) | (7.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (304.4) | (259.6) | (194.4) | (168.4) | (105.3) | (78.9) | (9.0) | 16.2 | 37.6 | 78.2 | 288.9 | 320.8 | 330.5 | 337.7 | 271.0 | 195.2 | 135.4 | 23.4 | (110.7) | (176.6) | (233.8) | (329.4) | (472.1) | (574.7) | (680.4) | - | (606.9) | (709.8) | (881.6) | (1,076.8) | (1,038.5) | (991.0) | (276.2) | 613.2 | 550.9 | 547.3 | 555.9 | 577.4 | 636.9 | 657.5 |
| Total Equity | (304.4) | (259.6) | (194.4) | (168.4) | (105.3) | (78.9) | (9.0) | 16.2 | 37.6 | 78.2 | 288.9 | 320.8 | 330.5 | 337.7 | 271.0 | 195.2 | 135.4 | 23.4 | (110.7) | (176.6) | (233.8) | (329.4) | (472.1) | (574.7) | (680.4) | - | (606.9) | (709.8) | (881.6) | (1,076.8) | (1,038.5) | (991.0) | (276.2) | 613.2 | 550.9 | 547.3 | 555.9 | 577.4 | 636.9 | 657.5 |
| 961.4 |
| 1,029.7 |
| 1,127.5 |
| 1,225.0 |
| 1,273.1 |
| 1,420.1 |
| 1,564.6 |
| 1,712.7 |
| 1,814.4 |
| - |
| 2,036.4 |
| 2,034.8 |
| 2,033.2 |
| 2,156.6 |
| 2,183.3 |
| 2,210.0 |
| 1,473.7 |
| 339.4 |
| 333.7 |
| 376.0 |
| 379.6 |
| 365.4 |
| 370.6 |
| 380.5 |
| Net debt | - | - | - | - | - | - | - | 807.5 | 761.7 | 748.8 | 751.7 | 791.4 | 787.2 | 787.3 | 811.8 | 864.6 | 876.4 | 972.2 | 1,040.9 | 1,110.9 | 1,176.7 | 1,274.7 | 1,405.7 | 1,525.0 | 1,662.3 | - | 1,655.2 | 1,829.6 | 1,990.9 | 2,106.8 | 2,080.8 | 2,043.9 | 1,371.2 | 326.0 | 317.3 | 364.0 | 367.7 | 353.8 | 358.5 | 367.0 |
| Working Capital | 326.1 | 356.3 | 434.8 | 452.0 | 470.0 | 496.9 | 410.8 | 444.9 | 453.6 | 484.3 | 544.1 | 559.3 | 562.5 | 577.4 | 551.8 | 474.9 | 435.5 | 393.3 | 359.1 | 388.9 | 380.2 | 431.1 | 445.4 | 482.8 | 483.6 | - | 724.6 | 621.2 | 456.0 | 310.9 | 348.0 | 422.9 | 441.7 | 202.6 | 170.7 | 219.1 | 216.8 | 218.5 | 270.5 | 285.6 |
| Book Value | (304.4) | (259.6) | (194.4) | (168.4) | (105.3) | (78.9) | (9.0) | 16.2 | 37.6 | 78.2 | 288.9 | 320.8 | 330.5 | 337.7 | 271.0 | 195.2 | 135.4 | 23.4 | (110.7) | (176.6) | (233.8) | (329.4) | (472.1) | (574.7) | (680.4) | - | (606.9) | (709.8) | (881.6) | (1,076.8) | (1,038.5) | (991.0) | (276.2) | 613.2 | 550.9 | 547.3 | 555.9 | 577.4 | 636.9 | 657.5 |
| Tangible Book Value | (329.7) | (286.7) | (223.1) | (199.0) | (137.8) | (113.3) | (45.3) | (22.0) | (2.7) | 35.9 | 73.3 | 103.0 | 110.3 | 115.1 | 45.9 | (32.4) | (94.8) | (209.4) | (346.1) | (414.6) | (474.6) | (572.9) | (718.4) | (823.8) | (932.4) | - | (864.8) | (970.7) | (1,145.6) | (1,343.9) | (1,308.7) | (1,264.4) | (552.9) | 333.2 | 267.6 | 260.6 | 265.7 | 283.8 | 465.8 | 486.3 |