| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 197.2 | 131.4 | 88.4 | 110.9 | 140.9 | 113.4 | 36.1 | 37.2 | 66.2 | 70.7 | 25.2 | 22.6 |
| Restricted Cash | - | - | - | 0.0 | 0.0 | 1.6 | 1.3 | 1.4 | 1.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 197.2 | 131.4 | 88.4 | 110.9 | 140.9 | 113.4 | 36.1 | 37.2 | 66.2 | 70.7 | 25.2 | 22.6 |
| Receivables | ||||||||||||
| Accounts Receivable | 85.3 | 53.2 | 81.3 | 74.8 | 80.8 | 45.9 | 140.0 | 196.8 | 193.5 | 160.6 | - | - |
| Current Assets | ||||||||||||
| Inventory | 26.8 | 18.0 | 45.1 | 44.4 | 53.8 | 52.8 | 137.6 | 264.7 | 262.4 | 227.0 | - | - |
| Prepaid Expenses | 8.7 | 10.9 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 963.1 | 882.1 | 1,044.2 | 986.3 | 935.3 | 868.6 | 1,425.0 | 1,630.4 | 1,541.5 | 1,336.6 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 48.0 | 32.9 | 40.2 | 40.0 | 51.9 | 38.1 | 115.0 | 148.4 | 149.3 | 128.5 | - | - |
| Short Term Debt | 0.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 392.6 | 852.1 | 858.9 | 865.9 | 872.8 | 1,400.4 | 1,843.2 | 2,106.7 | 2,185.3 | 2,547.7 | - | - |
| Operating Lease Liabilities Non-Current | 28.7 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.1 | - | - |
| Additional Paid In Capital | 1,108.5 | 1,106.8 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 392.6 | 860.8 | 867.9 | 874.9 | 881.8 | 1,400.4 | 1,843.2 | 2,114.0 | 2,230.5 | 2,562.2 | - | - |
| Net debt | 195.4 | 729.4 | ||||||||||
| (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 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 162.6 | 197.2 | 82.0 | 69.6 | 127.5 | 131.4 | 123.5 | 83.3 | 103.1 | 88.4 | 38.3 | 29.2 | 61.6 | 110.9 | 121.4 | |||||||||||||||||||||||||
| 17.8 |
| 19.2 |
| 16.2 |
| 11.5 |
| 31.6 |
| 39.2 |
| 26.9 |
| 34.3 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 319.4 | 303.7 | 246.0 | 267.7 | 291.7 | 428.7 | 569.5 | 558.6 | 549.0 | 492.7 | - | - |
| 482.0 |
| 423.4 |
| 467.3 |
| 401.4 |
| 339.1 |
| 276.9 |
| 413.8 |
| 421.4 |
| 311.1 |
| 155.2 |
| - |
| - |
| Property,Plant & Equipment Net | 481.2 | 458.7 | 576.9 | 584.9 | 596.2 | 591.7 | 1,011.2 | 1,209.0 | 1,230.4 | 1,181.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 349.3 | 440.2 | 436.0 | 446.1 | 458.1 | 471.3 | 468.1 | 469.3 | 459.4 | 0.0 | - |
| Goodwill | 326.7 | 326.6 | 404.5 | 403.2 | 406.1 | 391.6 | 390.5 | 969.7 | 1,306.0 | 1,241.4 | 311.9 | - |
| Intangible Assets | 59.3 | 67.7 | 116.6 | 129.9 | 145.6 | 137.4 | 555.3 | 728.4 | 786.1 | 816.6 | - | - |
| Operating Lease Right Of Use Assets | 37.9 | 33.1 | 24.3 | 28.3 | 30.1 | 28.9 | 48.4 | 0.0 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 18.8 | 2.3 | - | - | - |
| Other Non-Current Assets | 36.5 | 37.3 | 29.4 | 34.6 | 15.4 | 12.4 | 27.4 | 108.3 | 74.7 | 68.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,261.0 | 1,802.3 | 1,837.8 | 1,884.6 | 1,931.2 | 3,198.3 | 4,321.7 | 4,327.4 | 4,415.5 | 4,259.7 | - | - |
| 8.7 |
| 9.0 |
| 9.0 |
| 9.0 |
| 0.0 |
| 0.0 |
| 7.2 |
| 45.2 |
| 14.5 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.5 | 9.1 | 8.2 | 8.2 | 8.3 | 6.7 | 11.9 | 0.0 | - | - | - | - |
| Accrued Expenses | 63.3 | 39.8 | 61.7 | 72.2 | 75.9 | 48.5 | 85.4 | 100.0 | 93.9 | 99.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 120.8 | 115.1 | 119.1 | 129.4 | 145.1 | 201.9 | 270.4 | 255.6 | 288.4 | 242.4 | - | - |
| 23.9 |
| 16.0 |
| 20.0 |
| 21.7 |
| 22.0 |
| 34.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 113.3 | 105.4 | 115.8 | 136.2 | 126.7 | 126.2 | 209.4 | 196.1 | 189.3 | 318.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.2 | 3.1 | 22.4 | 25.8 | 24.1 | 15.4 | 91.3 | 104.8 | 120.5 | 123.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 657.5 | 1,101.9 | 1,132.3 | 1,177.3 | 1,190.5 | 1,921.2 | 2,536.4 | 2,663.3 | 2,783.5 | 3,231.7 | - | - |
| 1,102.6 |
| 1,091.5 |
| 1,073.4 |
| 1,477.9 |
| 1,696.9 |
| 1,674.7 |
| 1,655.1 |
| 1,167.1 |
| - |
| - |
| Retained Earnings | (248.6) | (177.5) | (170.9) | (242.0) | (315.7) | (175.8) | 103.0 | 25.5 | (32.8) | (90.4) | - | - |
| Accumulated Other Comprehensive Income | 3.3 | (7.4) | (1.0) | 6.0 | (5.8) | (15.3) | (15.3) | (39.1) | 4.3 | (53.7) | - | - |
| Treasury Stock | - | - | 226.7 | 149.6 | 12.6 | 11.1 | 6.5 | 2.9 | 0.0 | 0.2 | - | - |
| Minority Interest | - | - | - | - | 0.0 | 0.1 | 5.9 | 4.6 | 3.9 | 5.1 | - | - |
| Total Stockholders Equity | 603.4 | 700.5 | 705.5 | 707.2 | 740.7 | 1,277.1 | 1,779.5 | 1,659.6 | 1,628.0 | 1,022.9 | 235.3 | 217.8 |
| Total Equity | 603.4 | 700.5 | 705.5 | 707.2 | 740.7 | 1,277.2 | 1,785.3 | 1,664.1 | 1,631.9 | 1,027.9 | 235.3 | 217.8 |
| 779.6 |
| 764.0 |
| 741.0 |
| 1,287.0 |
| 1,807.1 |
| 2,076.8 |
| 2,164.3 |
| 2,491.5 |
| - |
| - |
| Working Capital | 198.5 | 188.6 | 126.9 | 138.3 | 146.6 | 226.8 | 299.1 | 303.0 | 260.6 | 250.3 | - | - |
| Book Value | 603.4 | 700.5 | 705.5 | 707.2 | 740.7 | 1,277.1 | 1,779.5 | 1,659.6 | 1,628.0 | 1,022.9 | 235.3 | 217.8 |
| Tangible Book Value | 217.4 | 306.2 | 184.4 | 174.1 | 189.0 | 748.1 | 833.7 | (38.6) | (464.1) | (1,035.1) | (76.6) | - |
| 151.2 |
| 129.7 |
| 140.9 |
| 104.8 |
| 55.8 |
| 55.2 |
| 113.4 |
| 122.9 |
| 37.5 |
| 54.7 |
| 72.3 |
| 78.5 |
| 82.2 |
| 52.3 |
| 57.9 |
| 56.7 |
| 52.6 |
| 58.8 |
| 66.2 |
| 68.8 |
| 50.5 |
| 54.1 |
| 70.7 |
| 71.9 |
| 25.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 1.7 | 1.6 | - | 1.6 | 1.6 | 2.3 | - | 1.7 | 1.8 | 1.7 | - | 1.3 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 162.6 | 197.2 | 82.0 | 69.6 | 127.5 | 131.4 | 123.5 | 83.3 | 103.1 | 88.4 | 38.3 | 29.2 | 61.6 | 110.9 | 121.4 | 151.2 | 129.7 | 140.9 | 104.8 | 55.8 | 55.2 | 113.4 | 122.9 | 37.5 | 54.7 | 72.3 | 78.5 | 82.2 | 52.3 | 57.9 | 56.7 | 52.6 | 58.8 | 66.2 | 68.8 | 50.5 | 54.1 | 70.7 | 71.9 | 25.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 94.1 | 85.3 | 83.3 | 103.5 | 76.9 | 53.2 | 74.0 | 85.2 | 78.4 | 81.3 | 83.8 | 78.2 | 66.6 | 74.8 | 107.0 | 113.2 | 91.1 | 80.8 | 81.1 | 66.1 | 57.0 | 45.9 | 196.1 | 197.8 | 197.1 | 179.6 | 214.6 | 243.7 | 195.7 | 196.8 | 230.4 | 242.0 | 207.4 | 193.5 | 212.0 | - | - | 160.6 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 32.2 | 26.8 | 24.1 | 66.9 | 58.8 | 18.0 | 53.7 | 52.0 | 52.5 | 45.1 | 48.3 | 47.6 | 45.8 | 44.4 | 49.7 | 56.2 | 54.7 | 53.8 | 48.1 | 48.0 | 48.9 | 52.8 | 249.7 | 266.6 | 265.0 | 280.9 | 259.8 | 275.2 | 283.5 | 264.7 | 249.3 | 268.4 | 283.8 | 262.4 | 235.9 | - | - | 227.0 | - | - |
| Prepaid Expenses | 13.6 | 8.7 | 13.5 | 25.4 | 23.6 | 10.9 | 26.1 | 31.1 | 21.0 | 17.8 | 17.6 | 24.9 | 31.3 | 19.2 | 46.1 | 36.0 | 26.7 | 16.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 304.3 | 319.4 | 297.1 | 269.4 | 292.0 | 303.7 | 283.5 | 264.0 | 268.5 | 246.0 | 204.3 | 197.2 | 221.4 | 267.7 | 324.2 | 356.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1,094.3 | 1,076.2 | 1,056.9 | 1,044.2 | 1,030.8 | 1,022.0 | 1,001.9 | 986.3 | 966.3 | 953.3 | 943.5 | 935.3 | 918.5 | 903.7 | 886.5 | 868.6 | 1,762.7 | 1,722.1 | 1,700.5 | 1,723.8 | 1,682.9 | 1,673.4 | 1,651.3 | 1,630.4 | 1,598.5 | 1,586.3 | 1,593.8 | 1,541.5 | 1,494.6 | - | - | 1,336.6 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 522.6 | 502.7 | 484.6 | 467.3 | 450.0 | 434.8 | 418.2 | 401.4 | 384.9 | 369.6 | 354.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 477.8 | 481.2 | 481.2 | 602.9 | 571.1 | 458.7 | 571.7 | 573.6 | 572.3 | 576.9 | 580.8 | 587.2 | 583.7 | 584.9 | 581.4 | 583.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | 346.5 | 350.5 | 349.3 | 410.4 | 409.2 | 413.2 | 440.2 | 441.8 | 438.4 | 437.2 | 436.0 | 426.7 | 426.3 | 436.1 | |||||||||||||||||||||||
| Goodwill | 326.7 | 326.7 | 327.0 | 406.7 | 404.9 | 326.6 | 405.8 | 404.3 | 404.3 | 404.5 | 403.4 | 404.2 | 403.8 | 403.2 | 401.2 | 403.2 | 405.3 | 406.1 | ||||||||||||||||||||||
| Intangible Assets | 56.6 | 59.3 | 62.1 | 94.8 | 95.2 | 67.7 | 106.6 | 109.4 | 112.9 | 116.6 | 119.5 | 123.5 | 126.7 | 129.9 | 132.3 | 137.0 | 141.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 43.2 | 37.9 | 40.5 | 37.1 | 33.6 | 33.1 | 25.7 | 24.3 | 25.8 | 24.3 | 26.4 | 29.6 | 27.6 | 28.3 | 29.7 | 30.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 38.1 | 36.5 | 37.9 | 38.9 | 39.7 | 37.3 | 36.3 | 35.2 | 33.8 | 29.4 | 36.6 | 33.9 | 29.7 | 34.6 | 36.3 | 31.0 | 30.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,246.6 | 1,261.0 | 1,734.8 | 1,796.4 | 1,786.9 | 1,802.3 | 1,840.0 | 1,819.9 | 1,830.8 | 1,837.8 | 1,812.8 | 1,814.0 | 1,830.0 | 1,884.6 | 1,931.8 | 1,967.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 49.7 | 48.0 | 47.1 | 47.9 | 34.5 | 32.9 | 33.4 | 34.2 | 33.5 | 40.2 | 32.3 | 34.6 | 34.1 | 40.0 | 52.0 | 57.9 | 52.5 | 51.9 | 49.2 | 43.4 | 42.0 | 38.1 | 116.8 | 109.2 | 127.3 | 144.4 | 132.1 | 135.6 | 136.4 | 148.4 | 129.2 | 139.7 | 136.0 | 149.3 | 129.8 | - | - | 128.5 | - | - |
| Short Term Debt | - | - | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 | 6.5 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.3 | 9.5 | 9.9 | 9.0 | 8.8 | 9.1 | 8.0 | 7.7 | 8.2 | 8.2 | 8.5 | 9.1 | 8.1 | 8.2 | 8.6 | 8.4 | ||||||||||||||||||||||||
| Accrued Expenses | 67.9 | 63.3 | 48.7 | 54.0 | 52.0 | 39.8 | 61.7 | 48.5 | 56.8 | 61.7 | 50.6 | 50.3 | 57.8 | 72.2 | 65.1 | 58.8 | 43.1 | 75.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 127.9 | 120.8 | 132.1 | 119.7 | 104.0 | 115.1 | 111.8 | 97.0 | 107.5 | 119.1 | 100.4 | 103.0 | 109.0 | 129.4 | 134.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 392.8 | 392.6 | 846.1 | 847.9 | 850.3 | 852.1 | 853.9 | 855.9 | 857.2 | 858.9 | 860.7 | 862.4 | 864.1 | 865.9 | 867.6 | 869.3 | 871.1 | 872.8 | 874.6 | 1,395.9 | 1,401.6 | 1,400.4 | 1,905.0 | 1,898.9 | 1,961.7 | 1,899.2 | 2,006.7 | 2,104.6 | 2,103.1 | 2,106.7 | 2,147.1 | 2,193.8 | 2,195.9 | 2,185.3 | 2,597.5 | - | - | 2,547.7 | - | - |
| Operating Lease Liabilities Non-Current | 33.1 | 28.7 | 30.9 | 28.2 | 24.7 | 23.9 | 17.6 | 16.4 | 17.4 | 16.0 | 17.9 | 20.5 | 19.4 | 20.0 | 21.0 | 21.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 115.9 | 113.3 | 114.4 | 104.6 | 104.7 | 105.4 | 108.5 | 115.2 | 117.2 | 115.8 | 134.8 | 137.1 | 136.6 | 136.2 | 148.0 | 144.1 | 140.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.8 | 2.2 | 2.8 | 3.7 | 4.5 | 3.1 | 18.8 | 18.2 | 20.1 | 22.4 | 21.2 | 23.3 | 26.8 | 25.8 | 20.9 | 20.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 671.4 | 657.5 | 1,126.9 | 1,104.0 | 1,088.2 | 1,101.9 | 1,110.7 | 1,102.7 | 1,119.5 | 1,132.3 | 1,135.0 | 1,146.3 | 1,155.9 | 1,177.3 | 1,192.3 | 1,189.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.1 | - | - | 0.1 | - | - |
| Additional Paid In Capital | 1,103.4 | 1,108.5 | 1,105.6 | 1,103.5 | 1,100.3 | 1,106.8 | 1,103.4 | 1,100.7 | 1,097.0 | 1,102.6 | 1,099.2 | 1,101.3 | 1,096.3 | 1,091.5 | 1,088.7 | 1,084.8 | ||||||||||||||||||||||||
| Retained Earnings | (244.3) | (248.6) | (254.4) | (175.1) | (181.1) | (177.5) | (147.1) | (161.3) | (169.6) | (170.9) | (200.8) | (217.4) | (243.5) | (242.0) | (267.3) | (288.6) | (307.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.2 | 3.3 | (3.9) | (0.8) | (7.2) | (7.4) | (5.3) | (0.0) | 1.2 | (1.0) | 4.7 | 6.9 | 0.2 | 6.0 | 3.3 | 2.3 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 226.7 | 224.5 | 180.3 | 149.6 | 86.6 | 21.7 | 12.9 | 12.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 575.2 | 603.4 | 607.9 | 692.4 | 698.7 | 700.5 | 729.4 | 717.3 | 711.4 | 705.5 | 677.9 | 667.8 | 674.2 | 707.2 | 739.5 | 778.2 | 765.6 | |||||||||||||||||||||||
| Total Equity | 575.2 | 603.4 | 607.9 | 692.4 | 698.7 | 700.5 | 729.4 | 717.3 | 711.4 | 705.5 | 677.9 | 667.8 | 674.2 | 707.2 | 739.5 | 778.2 | 765.6 | 740.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 392.8 | 392.6 | 854.8 | 856.6 | 859.0 | 860.8 | 862.7 | 862.4 | 866.2 | 867.9 | 869.7 | 871.4 | 873.1 | 874.9 | 876.6 | 878.3 | 880.1 | 881.8 | 883.6 | 1,404.9 | 1,401.6 | 1,400.4 | 1,919.5 | 1,907.5 | 1,970.2 | 1,907.0 | 2,014.9 | 2,114.7 | 2,113.8 | 2,114.0 | 2,168.5 | 2,247.8 | 2,247.8 | 2,230.5 | 2,651.7 | - | - | 2,562.2 | - | - |
| Net debt | 230.2 | 195.4 | 772.8 | 787.0 | 731.5 | 729.4 | 739.2 | 779.1 | 763.1 | 779.6 | 831.4 | 842.2 | 811.5 | 764.0 | 755.2 | 727.1 | 750.3 | 741.0 | ||||||||||||||||||||||
| Working Capital | 176.4 | 198.5 | 165.0 | 149.7 | 187.9 | 188.6 | 171.7 | 166.9 | 161.0 | 126.9 | 103.9 | 94.2 | 112.4 | 138.3 | 189.5 | 222.4 | 189.2 | 146.6 | ||||||||||||||||||||||
| Book Value | 575.2 | 603.4 | 607.9 | 692.4 | 698.7 | 700.5 | 729.4 | 717.3 | 711.4 | 705.5 | 677.9 | 667.8 | 674.2 | 707.2 | 739.5 | 778.2 | 765.6 | 740.7 | ||||||||||||||||||||||
| Tangible Book Value | 191.9 | 217.4 | 218.8 | 190.9 | 198.5 | 306.2 | 217.0 | 203.6 | 194.2 | 184.4 | 155.0 | 140.1 | 143.7 | 174.1 | 206.0 | 238.0 | 218.7 | |||||||||||||||||||||||
| 17.5 |
| 18.4 |
| 16.8 |
| 11.5 |
| 37.4 |
| 34.7 |
| 41.3 |
| 35.7 |
| 39.1 |
| 35.8 |
| 38.8 |
| 39.2 |
| 39.3 |
| 39.0 |
| 39.7 |
| 26.9 |
| 29.0 |
| - |
| - |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.3 |
| 291.7 |
| 251.5 |
| 387.3 |
| 369.2 |
| 428.7 |
| 647.5 |
| 587.7 |
| 611.1 |
| 568.6 |
| 592.0 |
| 636.9 |
| 570.3 |
| 558.6 |
| 575.6 |
| 602.0 |
| 589.6 |
| 549.0 |
| 545.8 |
| - |
| - |
| 492.7 |
| - |
| - |
| 339.1 |
| 323.4 |
| 308.7 |
| 293.5 |
| 276.9 |
| 627.0 |
| 589.4 |
| 552.6 |
| 537.0 |
| 504.4 |
| 480.3 |
| 449.4 |
| 421.4 |
| 393.6 |
| 369.3 |
| 348.1 |
| 311.1 |
| 285.6 |
| - |
| - |
| 155.2 |
| - |
| - |
| 588.7 |
| 596.2 |
| 595.1 |
| 595.0 |
| 593.0 |
| 591.7 |
| 1,135.8 |
| 1,132.7 |
| 1,147.9 |
| 1,186.8 |
| 1,178.5 |
| 1,193.2 |
| 1,202.0 |
| 1,209.0 |
| 1,204.9 |
| 1,217.0 |
| 1,245.7 |
| 1,230.4 |
| 1,209.0 |
| - |
| - |
| 1,181.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 446.1 |
| 455.3 |
| 458.0 |
| 455.3 |
| 458.1 |
| 479.5 |
| 476.7 |
| 479.2 |
| 472.9 |
| 477.1 |
| 477.3 |
| 464.1 |
| 468.2 |
| 467.6 |
| 477.3 |
| 471.8 |
| 469.3 |
| 479.4 |
| - |
| - |
| 459.4 |
| - |
| - |
| 406.1 |
| 429.7 |
| 429.5 |
| 391.6 |
| 1,263.9 |
| 1,255.0 |
| 1,248.7 |
| 1,259.8 |
| 1,251.3 |
| 1,258.2 |
| 1,257.0 |
| 1,254.9 |
| 1,263.0 |
| 1,260.3 |
| 1,273.6 |
| 1,306.0 |
| 1,306.5 |
| - |
| - |
| 1,241.4 |
| - |
| - |
| 145.6 |
| 149.1 |
| 131.8 |
| 134.7 |
| 137.4 |
| 638.8 |
| 643.2 |
| 652.3 |
| 676.4 |
| 683.3 |
| 702.1 |
| 714.1 |
| 728.4 |
| 747.4 |
| 759.6 |
| 785.0 |
| 786.1 |
| 800.4 |
| - |
| - |
| 816.6 |
| - |
| - |
| 30.9 |
| 30.1 |
| 31.0 |
| 30.8 |
| 31.7 |
| 28.9 |
| 56.2 |
| 50.3 |
| 53.7 |
| 57.3 |
| 54.2 |
| 55.1 |
| 57.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 14.8 |
| 19.4 |
| 15.1 |
| 12.4 |
| 102.9 |
| 101.7 |
| 104.0 |
| 99.1 |
| 129.1 |
| 118.9 |
| 117.5 |
| 108.3 |
| 98.2 |
| 98.2 |
| 96.9 |
| 74.7 |
| 74.4 |
| - |
| - |
| 68.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,935.2 |
| 1,931.2 |
| 1,902.8 |
| 3,087.6 |
| 3,064.0 |
| 3,198.3 |
| 4,324.4 |
| 4,247.2 |
| 4,296.9 |
| 4,320.8 |
| 4,365.5 |
| 4,441.6 |
| 4,382.3 |
| 4,327.4 |
| 4,356.6 |
| 4,414.5 |
| 4,462.7 |
| 4,415.5 |
| 4,415.6 |
| - |
| - |
| 4,259.7 |
| - |
| - |
| 9.0 |
| 9.0 |
| 0.0 |
| 0.0 |
| 14.5 |
| 8.6 |
| 8.5 |
| 7.8 |
| 8.2 |
| 10.0 |
| 10.7 |
| 7.2 |
| 21.4 |
| 54.1 |
| 51.9 |
| 45.2 |
| 54.3 |
| - |
| - |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 8.3 |
| 8.1 |
| 7.5 |
| 7.5 |
| 6.7 |
| 16.8 |
| 14.4 |
| 15.2 |
| 15.2 |
| 14.1 |
| 14.0 |
| 14.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| 45.7 |
| 47.1 |
| 48.5 |
| 86.1 |
| 88.9 |
| 95.3 |
| 102.2 |
| 108.4 |
| 99.0 |
| 101.3 |
| 100.0 |
| 91.5 |
| 76.4 |
| 102.7 |
| 93.9 |
| 112.8 |
| - |
| - |
| 99.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.1 |
| 113.1 |
| 145.1 |
| 138.0 |
| 200.0 |
| 192.6 |
| 201.9 |
| 234.2 |
| 221.1 |
| 246.4 |
| 269.5 |
| 262.8 |
| 258.6 |
| 262.8 |
| 255.6 |
| 242.1 |
| 270.2 |
| 290.7 |
| 288.4 |
| 296.8 |
| - |
| - |
| 242.4 |
| - |
| - |
| 22.4 |
| 21.7 |
| 22.8 |
| 23.2 |
| 24.1 |
| 22.0 |
| 38.3 |
| 34.8 |
| 38.1 |
| 40.2 |
| 38.5 |
| 39.4 |
| 41.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.7 |
| 130.6 |
| 122.6 |
| 120.9 |
| 126.2 |
| 224.5 |
| 222.2 |
| 215.0 |
| 218.0 |
| 214.9 |
| 207.0 |
| 197.6 |
| 196.1 |
| 194.7 |
| 197.7 |
| 194.9 |
| 189.3 |
| 319.7 |
| - |
| - |
| 318.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 24.1 |
| 29.6 |
| 14.1 |
| 15.2 |
| 15.4 |
| 118.2 |
| 94.0 |
| 94.6 |
| 108.7 |
| 105.9 |
| 112.7 |
| 102.6 |
| 104.8 |
| 110.3 |
| 113.6 |
| 134.2 |
| 120.5 |
| 120.6 |
| - |
| - |
| 123.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,169.6 |
| 1,190.5 |
| 1,195.5 |
| 1,883.0 |
| 1,877.5 |
| 1,921.2 |
| 2,520.3 |
| 2,471.0 |
| 2,555.7 |
| 2,535.5 |
| 2,628.8 |
| 2,722.3 |
| 2,707.0 |
| 2,663.3 |
| 2,694.1 |
| 2,775.2 |
| 2,815.6 |
| 2,783.5 |
| 3,334.6 |
| - |
| - |
| 3,231.7 |
| - |
| - |
| 1,079.4 |
| 1,073.4 |
| 1,068.8 |
| 1,492.3 |
| 1,484.8 |
| 1,477.9 |
| 1,715.5 |
| 1,709.4 |
| 1,703.0 |
| 1,696.9 |
| 1,692.2 |
| 1,686.9 |
| 1,678.3 |
| 1,674.7 |
| 1,667.0 |
| 1,662.7 |
| 1,658.9 |
| 1,655.1 |
| 1,169.8 |
| - |
| - |
| 1,167.1 |
| - |
| - |
| (315.7) |
| (341.1) |
| (269.9) |
| (268.4) |
| (175.8) |
| 126.7 |
| 119.2 |
| 103.2 |
| 103.0 |
| 83.9 |
| 57.2 |
| 26.6 |
| 25.5 |
| (2.6) |
| (16.8) |
| (32.6) |
| (32.8) |
| (97.8) |
| - |
| - |
| (90.4) |
| - |
| - |
| 5.6 |
| (5.8) |
| (9.2) |
| (5.9) |
| (18.0) |
| (15.3) |
| (32.5) |
| (46.7) |
| (58.8) |
| (15.3) |
| (40.7) |
| (27.2) |
| (32.0) |
| (39.1) |
| (7.6) |
| (12.2) |
| 13.8 |
| 4.3 |
| 3.0 |
| - |
| - |
| (53.7) |
| - |
| - |
| 12.6 |
| 12.6 |
| 12.6 |
| 11.1 |
| 10.5 |
| 10.4 |
| 10.4 |
| 6.5 |
| 5.2 |
| 4.3 |
| 4.3 |
| 2.9 |
| 0.8 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.0 |
| (0.7) |
| (0.7) |
| 0.1 |
| 3.7 |
| 3.4 |
| 2.7 |
| 5.9 |
| 5.0 |
| 5.3 |
| 5.2 |
| 4.6 |
| 5.1 |
| 4.2 |
| 5.6 |
| 3.9 |
| 4.9 |
| - |
| - |
| 5.1 |
| - |
| - |
| 740.7 |
| 707.3 |
| 1,205.3 |
| 1,187.2 |
| 1,277.1 |
| 1,800.5 |
| 1,772.8 |
| 1,738.5 |
| 1,779.5 |
| 1,731.6 |
| 1,714.0 |
| 1,670.1 |
| 1,659.6 |
| 1,657.4 |
| 1,635.1 |
| 1,641.5 |
| 1,628.0 |
| 1,076.0 |
| 1,064.4 |
| 1,040.7 |
| 1,022.9 |
| 1,066.7 |
| 235.3 |
| 707.3 |
| 1,204.6 |
| 1,186.5 |
| 1,277.2 |
| 1,804.2 |
| 1,776.2 |
| 1,741.1 |
| 1,785.3 |
| 1,736.7 |
| 1,719.4 |
| 1,675.3 |
| 1,664.1 |
| 1,662.5 |
| 1,639.3 |
| 1,647.1 |
| 1,631.9 |
| 1,081.0 |
| 1,064.4 |
| 1,040.7 |
| 1,027.9 |
| 1,066.7 |
| 235.3 |
| 778.8 |
| 1,349.1 |
| 1,346.4 |
| 1,287.0 |
| 1,796.7 |
| 1,870.0 |
| 1,915.5 |
| 1,834.7 |
| 1,936.4 |
| 2,032.5 |
| 2,061.4 |
| 2,056.1 |
| 2,111.8 |
| 2,195.3 |
| 2,189.0 |
| 2,164.3 |
| 2,582.9 |
| - |
| - |
| 2,491.5 |
| - |
| - |
| 113.5 |
| 187.3 |
| 176.6 |
| 226.8 |
| 413.3 |
| 366.6 |
| 364.7 |
| 299.1 |
| 329.2 |
| 378.3 |
| 307.5 |
| 303.0 |
| 333.6 |
| 331.9 |
| 299.0 |
| 260.6 |
| 249.0 |
| - |
| - |
| 250.3 |
| - |
| - |
| 707.3 |
| 1,205.3 |
| 1,187.2 |
| 1,277.1 |
| 1,800.5 |
| 1,772.8 |
| 1,738.5 |
| 1,779.5 |
| 1,731.6 |
| 1,714.0 |
| 1,670.1 |
| 1,659.6 |
| 1,657.4 |
| 1,635.1 |
| 1,641.5 |
| 1,628.0 |
| 1,076.0 |
| 1,064.4 |
| 1,040.7 |
| 1,022.9 |
| 1,066.7 |
| 235.3 |
| 189.0 |
| 152.0 |
| 643.8 |
| 623.1 |
| 748.1 |
| (102.1) |
| (125.4) |
| (162.6) |
| (156.7) |
| (202.9) |
| (246.3) |
| (301.1) |
| (323.8) |
| (352.9) |
| (384.8) |
| (417.1) |
| (464.1) |
| (1,030.9) |
| - |
| - |
| (1,035.1) |
| - |
| - |