| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 33.2 | 106.7 | 194.7 | 327.8 | 406.0 | 355.3 | 390.8 | 373.3 | 322.0 | 50.7 | 92.5 | 167.7 | 53.8 | 282.7 | 82.5 | 304.7 | 31.1 | 13.6 |
| Restricted Cash | 3.8 | 3.3 | 2.2 | 2.0 | 2.1 | 2.0 | 1.5 | 1.4 | 1.7 | 1.6 | 1.8 | 2.2 | 2.6 | 2.7 | 1.9 | 1.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.9 | - | - | |
| Cash And Short Term Investments | 33.2 | 106.7 | 194.7 | 327.8 | 406.0 | 355.3 | 390.8 | 373.3 | 322.0 | 50.7 | 92.5 | 167.7 | 53.8 | 282.7 | 103.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | 291.0 | 295.2 | 252.4 | 360.7 | 319.5 | 302.5 | 299.5 | 319.1 | 241.1 | 218.3 | 260.2 | 268.3 | 285.8 | 270.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 628.6 | 656.7 | 564.6 | 608.7 | 432.3 | 519.0 | 503.0 | 497.9 | 382.3 | 343.5 | 387.2 | 423.6 | 416.6 | 638.3 | 444.2 | 275.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,996.9 | 1,791.5 | 1,606.9 | 1,545.9 | 1,590.5 | 1,635.6 | 1,536.0 | 1,507.3 | 1,535.1 | 1,327.3 | 1,308.6 | 1,439.9 | 1,591.9 | 1,535.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 224.0 | 232.4 | 218.7 | 177.2 | 143.6 | 111.0 | 137.2 | 103.2 | 107.9 | 84.9 | 96.1 | 121.4 | 123.9 | 161.3 | 186.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 557.4 | 429.1 | 440.9 | 424.1 | 449.8 | 486.7 | 444.0 | 455.1 | 473.8 | - | - | 348.6 | 183.5 | 400.1 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 557.4 | 507.4 | 440.9 | 425.2 | 451.2 | 487.4 | 445.5 | 456.6 | 474.5 | - | - | 348.6 | 183.5 | 421.3 | 2.2 | 2.2 | ||
| (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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 25.7 | 33.2 | 27.7 | 18.9 | 20.5 | 106.7 | 94.8 | 133.8 | 120.7 | 194.7 | 155.3 | 169.4 | 177.8 | 327.8 | 338.5 | |||||||||||||||||||||||||
| - |
| 304.7 |
| 31.1 |
| 13.6 |
| 231.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 41.1 | 47.0 | 43.4 | 48.6 | 38.5 | 19.0 | 15.0 | 16.3 | 10.0 | 10.0 | 8.5 | 8.2 | 9.1 | 9.8 | 5.7 | 6.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 994.5 | 1,105.3 | 1,117.4 | 1,242.2 | 1,258.0 | 1,218.3 | 1,219.7 | 1,201.4 | 1,062.5 | 650.4 | 710.8 | 879.9 | 781.2 | 1,223.4 | 865.0 | 824.3 | - | - |
| 1,429.7 |
| 1,408.1 |
| - |
| - |
| Accumulated Depreciation | 1,272.6 | 1,097.4 | 1,124.0 | 1,061.4 | 1,087.1 | 1,111.0 | 1,045.4 | 1,020.9 | 1,028.7 | 893.3 | 879.1 | 960.2 | 1,055.6 | 1,013.1 | 944.2 | 934.5 | - | - |
| Property,Plant & Equipment Net | 724.3 | 694.1 | 482.9 | 484.5 | 503.4 | 524.6 | 490.6 | 486.4 | 506.4 | 434.0 | 429.5 | 479.7 | 536.3 | 522.5 | 485.5 | 473.6 | - | - |
| Long Term Investments | 1.8 | 3.4 | 2.2 | 3.2 | 4.2 | 2.2 | - | - | - | - | - | 11.1 | 30.4 | 21.6 | 98.4 | 49.7 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2.6 | 2.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 19.9 | 20.6 | 22.7 | 21.5 | 19.9 | 26.1 | 29.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 35.8 | 55.1 | 83.3 | 52.0 | 106.8 | 151.0 | 127.7 | 122.0 | 139.2 | 8.1 | 14.0 | 167.3 | 148.4 | 120.5 | 133.0 | 192.0 | - | - |
| Other Non-Current Assets | 32.4 | 27.7 | 13.3 | 13.3 | 14.1 | 6.5 | 5.3 | 3.6 | 5.5 | 2.2 | 3.1 | 6.1 | 20.5 | 29.1 | 16.7 | 9.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 276.6 | 301.6 | 281.1 | 473.4 | 409.7 | - | - |
| Total Assets | 1,816.8 | 1,913.5 | 1,838.0 | 1,934.4 | 2,012.8 | 2,036.7 | 1,965.8 | 1,898.1 | 1,824.4 | 1,179.6 | 1,242.7 | 1,633.1 | 1,619.1 | 2,027.0 | 1,823.9 | 1,707.6 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | 78.3 | - | 1.1 | 1.4 | 0.7 | 1.5 | 1.5 | 0.7 | - | - | - | - | 21.2 | 2.2 | 2.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.2 | 3.5 | 3.9 | 3.8 | 3.7 | 6.7 | 6.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 26.0 | 26.7 | 24.7 | 22.9 | 28.9 | 27.8 | 21.1 | 27.9 | 27.0 | 17.7 | 14.2 | 24.6 | 26.7 | 29.6 | 35.3 | - | - | - |
| Other Current Liabilities | 1.3 | 18.0 | 31.3 | 22.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 368.8 | 476.6 | 370.8 | 326.7 | 288.8 | 260.2 | 270.6 | 233.4 | 231.5 | 182.1 | 201.7 | 234.2 | 278.0 | 328.4 | 328.0 | 220.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.7 | 17.1 | 18.6 | 17.4 | 15.8 | 18.8 | 22.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 15.2 | 24.5 | 9.0 | 26.4 | 28.1 | 24.6 | 20.7 | 21.5 | 11.3 | 10.5 | 8.1 | 6.1 | 19.5 | 24.0 | 41.0 | 33.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.7 | 31.7 | 21.8 | 20.5 | 28.0 | 26.7 | 28.2 | 28.8 | 29.2 | 22.4 | 24.4 | 26.8 | 34.5 | 30.3 | 27.4 | 25.6 | - | - |
| Total Non-Current Liabilities | 696.9 | 619.9 | 658.9 | 650.5 | 853.8 | 980.0 | 879.1 | 824.9 | 838.6 | 602.5 | 579.1 | 617.8 | 406.0 | 636.5 | 571.6 | 726.3 | - | - |
| Total Liabilities | 1,065.7 | 1,096.5 | 1,029.7 | 977.2 | 1,142.6 | 1,240.2 | 1,149.7 | 1,058.3 | 1,070.1 | 784.6 | 780.8 | 852.0 | 684.0 | 964.9 | 899.6 | 946.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 1,398.5 | 1,399.1 | 1,399.0 | 1,398.8 | - | - |
| Retained Earnings | (344.9) | (211.0) | (242.0) | (105.4) | (122.1) | (151.8) | (132.5) | (136.2) | (267.2) | (552.2) | (526.0) | (282.9) | (312.6) | (141.1) | (290.1) | (486.5) | - | - |
| Accumulated Other Comprehensive Income | (295.6) | (363.5) | (341.1) | (331.5) | (404.1) | (448.2) | (448.8) | (424.3) | (378.7) | (452.8) | (412.0) | (335.8) | (152.0) | (197.1) | (185.8) | (152.3) | (147.3) | - |
| Treasury Stock | - | - | - | 1.4 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 751.1 | 817.0 | 808.3 | 957.2 | 870.2 | 796.5 | 816.1 | 839.8 | 754.3 | 395.0 | 461.9 | 781.1 | 935.1 | 1,062.1 | 924.3 | 761.2 | 312.5 | 317.9 |
| Total Equity | 751.1 | 817.0 | 808.3 | 957.2 | 870.2 | 796.5 | 816.1 | 839.8 | 754.3 | 395.0 | 461.9 | 781.1 | 935.1 | 1,062.1 | 924.3 | 761.2 | 312.5 | 317.9 |
| - |
| - |
| Net debt | 524.2 | 400.7 | 246.2 | 97.4 | 45.2 | 132.1 | 54.7 | 83.3 | 152.5 | - | - | 180.9 | 129.7 | 138.6 | (101.2) | (302.5) | - | - |
| Working Capital | 625.7 | 628.7 | 746.6 | 915.5 | 969.2 | 958.1 | 949.1 | 968.0 | 831.0 | 468.3 | 509.1 | 645.7 | 503.2 | 895.0 | 537.0 | 604.2 | - | - |
| Book Value | 751.1 | 817.0 | 808.3 | 957.2 | 870.2 | 796.5 | 816.1 | 839.8 | 754.3 | 395.0 | 461.9 | 781.1 | 935.1 | 1,062.1 | 924.3 | 761.2 | 312.5 | 317.9 |
| Tangible Book Value | 748.5 | 814.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 371.2 |
| 350.0 |
| 406.0 |
| 373.5 |
| 363.8 |
| 373.6 |
| 355.3 |
| 348.4 |
| 341.4 |
| 341.5 |
| 390.8 |
| 385.8 |
| 328.6 |
| 339.5 |
| 373.3 |
| 432.3 |
| 431.9 |
| 364.6 |
| 322.0 |
| 316.7 |
| 114.1 |
| 89.8 |
| 50.7 |
| 92.1 |
| 79.2 |
| Restricted Cash | 2.5 | 3.8 | 3.3 | 3.4 | 3.2 | 3.3 | 3.1 | 1.7 | 1.6 | 2.2 | 1.6 | 1.7 | 1.6 | 2.0 | 1.5 | 1.6 | 1.8 | 2.1 | 1.7 | 1.8 | 1.7 | 2.0 | 4.7 | 1.5 | 1.2 | 1.5 | 1.1 | 0.9 | 1.1 | 1.4 | 1.1 | 1.3 | 1.3 | 1.7 | 1.3 | 1.3 | 1.1 | 1.6 | 1.2 | 1.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.7 | 33.2 | 27.7 | 18.9 | 20.5 | 106.7 | 94.8 | 133.8 | 120.7 | 194.7 | 155.3 | 169.4 | 177.8 | 327.8 | 338.5 | 371.2 | 350.0 | 406.0 | 373.5 | 363.8 | 373.6 | 355.3 | 348.4 | 341.4 | 341.5 | 390.8 | 385.8 | 328.6 | 339.5 | 373.3 | 432.3 | 431.9 | 364.6 | 322.0 | 316.7 | 114.1 | 89.8 | 50.7 | 92.1 | 79.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | 334.3 | 347.1 | 355.4 | 291.6 | 366.5 | 370.6 | 348.7 | 312.5 | 299.8 | 308.0 | 302.0 | 255.1 | 357.5 | 404.3 | 416.4 | 379.1 | 384.0 | 347.8 | 338.3 | 323.0 | 314.5 | 320.5 | 330.4 | 309.4 | 348.3 | 400.6 | 354.0 | 312.5 | 340.7 | 372.3 | 390.2 | 346.5 | 355.4 | 334.8 | 273.9 | 244.6 | 267.8 | 272.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 549.3 | 628.6 | 659.1 | 683.5 | 699.8 | 656.7 | 548.6 | 447.2 | 475.8 | 564.6 | 497.8 | 540.7 | 612.7 | 608.7 | 511.7 | 435.0 | 464.2 | 432.3 | 423.6 | 429.4 | 473.0 | 519.0 | 504.2 | 498.4 | 479.4 | 503.0 | 434.9 | 488.6 | 495.8 | 497.9 | 446.2 | 412.0 | 430.2 | 382.3 | 335.3 | 341.8 | 360.7 | 343.5 | 317.1 | 338.1 |
| Prepaid Expenses | 36.6 | 41.1 | 46.0 | 34.7 | 47.1 | 47.0 | 54.8 | 33.9 | 37.9 | 43.4 | 45.2 | 35.9 | 41.0 | 48.6 | 47.6 | 35.8 | 47.1 | 38.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 988.5 | 994.5 | 1,070.4 | 1,087.6 | 1,126.0 | 1,105.3 | 1,067.8 | 987.2 | 984.7 | 1,117.4 | 999.7 | 1,055.7 | 1,135.1 | 1,242.2 | 1,256.8 | 1,247.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,979.5 | 1,996.9 | 1,982.5 | 1,973.2 | 1,854.5 | 1,791.5 | 1,888.2 | 1,556.7 | 1,562.5 | 1,606.9 | 1,553.9 | 1,573.4 | 1,568.7 | 1,545.9 | 1,427.5 | 1,505.0 | 1,599.3 | 1,590.5 | 1,603.9 | 1,626.3 | 1,599.8 | 1,635.6 | 1,587.8 | 1,520.9 | 1,469.0 | 1,536.0 | 1,484.0 | 1,532.9 | 1,501.4 | 1,507.3 | 1,539.2 | 1,512.7 | 1,577.3 | 1,535.1 | 1,506.2 | 1,441.8 | 1,356.2 | 1,327.3 | 1,386.5 | 1,357.9 |
| Accumulated Depreciation | 1,266.9 | 1,272.6 | 1,256.8 | 1,242.0 | 1,149.1 | 1,097.4 | 1,167.3 | 1,112.4 | 1,100.9 | 1,124.0 | 1,077.2 | 1,084.1 | 1,078.8 | 1,061.4 | 982.8 | 1,033.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 712.6 | 724.3 | 725.7 | 731.2 | 705.4 | 694.1 | 720.9 | 444.3 | 461.6 | 482.9 | 476.7 | 489.3 | 489.9 | 484.5 | 444.7 | 472.0 | ||||||||||||||||||||||||
| Long Term Investments | 2.1 | 1.8 | 2.3 | 2.4 | 2.4 | 3.4 | 4.8 | 2.6 | 2.5 | 2.2 | 1.9 | 1.9 | 2.5 | 3.2 | 3.6 | 6.5 | 4.3 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 19.0 | 19.9 | 21.0 | 21.5 | 21.0 | 20.6 | 22.0 | 22.1 | 21.8 | 22.7 | 21.0 | 21.6 | 21.3 | 21.5 | 20.3 | 19.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 32.8 | 35.8 | 50.8 | 59.4 | 54.1 | 55.1 | 70.3 | 79.9 | 81.8 | 83.3 | 82.4 | 71.3 | 50.9 | 52.0 | 90.7 | 93.9 | 101.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 35.3 | 32.4 | 31.5 | 30.3 | 29.6 | 27.7 | 28.2 | 14.8 | 13.3 | 13.3 | 13.6 | 12.8 | 13.4 | 13.3 | 12.0 | 13.2 | 14.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,798.3 | 1,816.8 | 1,909.7 | 1,940.4 | 1,946.0 | 1,913.5 | 1,921.6 | 1,656.9 | 1,679.4 | 1,838.0 | 1,715.9 | 1,778.8 | 1,831.5 | 1,934.4 | 1,942.9 | 1,963.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 201.3 | 224.0 | 161.0 | 187.0 | 205.2 | 232.4 | 155.2 | 129.9 | 143.9 | 218.7 | 117.9 | 134.7 | 144.6 | 177.2 | 169.2 | 137.9 | 132.5 | 143.6 | 123.4 | 87.5 | 132.0 | 111.0 | 108.9 | 96.9 | 111.2 | 137.2 | 113.2 | 139.4 | 111.8 | 103.2 | 105.8 | 120.6 | 117.4 | 107.9 | 116.8 | 95.8 | 101.5 | 84.9 | 81.2 | 89.3 |
| Short Term Debt | - | - | - | 87.9 | 81.2 | 78.3 | 83.9 | - | - | - | 0.7 | 0.7 | 0.9 | 1.1 | 1.3 | 1.4 | 1.4 | 1.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.9 | 4.2 | 4.4 | 4.2 | 3.9 | 3.5 | 3.7 | 3.7 | 3.6 | 3.9 | 3.8 | 4.1 | 3.7 | 3.8 | 3.8 | 3.5 | ||||||||||||||||||||||||
| Accrued Expenses | 21.9 | 26.0 | 31.6 | 25.9 | 25.9 | 27.6 | 34.6 | 26.6 | 23.4 | 24.7 | 26.4 | 23.5 | 8.3 | 22.9 | 22.5 | 17.1 | 11.1 | 28.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 311.0 | 368.8 | 279.2 | 390.2 | 430.3 | 476.6 | 398.3 | 273.1 | 267.9 | 370.8 | 256.2 | 260.6 | 259.7 | 326.7 | 330.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 602.7 | 557.4 | 626.2 | 501.4 | 476.0 | 429.1 | 470.4 | 423.7 | 426.9 | 440.9 | 422.5 | 432.4 | 433.5 | 424.1 | 390.9 | 415.8 | 443.8 | 449.8 | 461.1 | 472.5 | 465.9 | 486.7 | 465.9 | 445.0 | 436.3 | 444.0 | 434.6 | 452.2 | 445.8 | 455.1 | 465.2 | 460.9 | 487.4 | 473.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 14.9 | 15.7 | 16.5 | 17.1 | 17.0 | 17.1 | 18.1 | 18.1 | 17.9 | 18.6 | 16.9 | 17.1 | 17.2 | 17.4 | 16.2 | 15.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 15.4 | 15.2 | 27.5 | 23.0 | 23.6 | 24.5 | 10.7 | 5.9 | 8.7 | 9.0 | 25.5 | 25.9 | 25.4 | 26.4 | 23.4 | 25.4 | 26.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 32.9 | 27.7 | 30.4 | 34.8 | 32.8 | 31.7 | 32.5 | 21.4 | 21.4 | 21.8 | 20.7 | 20.8 | 20.8 | 20.5 | 24.1 | 24.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 742.3 | 696.9 | 825.8 | 703.4 | 668.7 | 619.9 | 675.9 | 609.2 | 637.1 | 658.9 | 626.5 | 641.7 | 659.7 | 650.5 | 733.8 | 778.4 | ||||||||||||||||||||||||
| Total Liabilities | 1,053.3 | 1,065.7 | 1,105.0 | 1,093.6 | 1,099.0 | 1,096.5 | 1,074.2 | 882.3 | 905.0 | 1,029.7 | 882.7 | 902.3 | 919.4 | 977.2 | 1,064.0 | 1,059.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (355.5) | (344.9) | (256.4) | (213.6) | (198.7) | (211.0) | (192.1) | (258.1) | (255.8) | (242.0) | (214.8) | (172.6) | (142.5) | (105.4) | (63.5) | (62.6) | (86.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (291.1) | (295.6) | (330.5) | (331.2) | (345.8) | (363.5) | (352.0) | (358.8) | (361.2) | (341.1) | (343.4) | (342.3) | (338.1) | (331.5) | (453.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 1.5 | 1.4 | - | - | 1.1 | 0.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 745.0 | 751.1 | 804.7 | 846.8 | 847.0 | 817.0 | 847.4 | 774.6 | 774.4 | 808.3 | 833.2 | 876.5 | 912.1 | 957.2 | 878.9 | 903.6 | 913.6 | |||||||||||||||||||||||
| Total Equity | 745.0 | 751.1 | 804.7 | 846.8 | 847.0 | 817.0 | 847.4 | 774.6 | 774.4 | 808.3 | 833.2 | 876.5 | 912.1 | 957.2 | 878.9 | 903.6 | 913.6 | 870.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 602.7 | 557.4 | 626.2 | 589.3 | 557.2 | 507.4 | 554.3 | 423.7 | 426.9 | 440.9 | 423.2 | 433.1 | 434.4 | 425.2 | 392.2 | 417.2 | 445.2 | 451.2 | 461.8 | 473.2 | 466.6 | 487.4 | 467.4 | 446.5 | 437.7 | 445.5 | 436.1 | 453.7 | 447.3 | 456.6 | 465.9 | 461.6 | 488.1 | 474.5 | - | - | - | - | - | - |
| Net debt | 577.0 | 524.2 | 598.5 | 570.4 | 536.7 | 400.7 | 459.5 | 289.9 | 306.2 | 246.2 | 267.9 | 263.7 | 256.6 | 97.4 | 53.7 | 46.0 | 95.2 | 45.2 | ||||||||||||||||||||||
| Working Capital | 677.5 | 625.7 | 791.2 | 697.4 | 695.7 | 628.7 | 669.5 | 714.1 | 716.8 | 746.6 | 743.5 | 795.1 | 875.4 | 915.5 | 926.6 | 966.4 | 998.4 | 969.2 | ||||||||||||||||||||||
| Book Value | 745.0 | 751.1 | 804.7 | 846.8 | 847.0 | 817.0 | 847.4 | 774.6 | 774.4 | 808.3 | 833.2 | 876.5 | 912.1 | 957.2 | 878.9 | 903.6 | 913.6 | 870.2 | ||||||||||||||||||||||
| Tangible Book Value | 742.4 | 748.5 | 802.1 | 844.2 | 844.4 | 814.4 | 844.8 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 36.3 |
| 16.3 |
| 13.6 |
| 19.0 |
| 16.9 |
| 9.2 |
| 10.9 |
| 15.0 |
| 16.8 |
| 11.6 |
| 12.7 |
| 16.3 |
| 18.1 |
| 13.0 |
| 9.2 |
| 10.0 |
| 12.5 |
| 8.0 |
| 8.8 |
| 10.0 |
| 12.3 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,279.5 |
| 1,258.0 |
| 1,219.1 |
| 1,159.1 |
| 1,200.2 |
| 1,218.3 |
| 1,188.7 |
| 1,171.0 |
| 1,163.4 |
| 1,219.7 |
| 1,186.9 |
| 1,230.3 |
| 1,203.1 |
| 1,201.4 |
| 1,238.4 |
| 1,230.5 |
| 1,195.5 |
| 1,062.5 |
| 1,021.2 |
| 800.0 |
| 734.3 |
| 650.4 |
| 690.5 |
| 697.4 |
| 1,095.5 |
| 1,087.1 |
| 1,100.9 |
| 1,116.8 |
| 1,092.7 |
| 1,111.0 |
| 1,102.6 |
| 1,053.2 |
| 1,010.0 |
| 1,045.4 |
| 1,018.5 |
| 1,045.8 |
| 1,019.0 |
| 1,020.9 |
| 1,047.3 |
| 1,025.3 |
| 1,063.2 |
| 1,028.7 |
| 1,020.0 |
| 975.4 |
| 916.9 |
| 893.3 |
| 939.9 |
| 918.3 |
| 503.8 |
| 503.4 |
| 503.0 |
| 509.5 |
| 507.1 |
| 524.6 |
| 485.2 |
| 467.7 |
| 459.0 |
| 490.6 |
| 465.5 |
| 487.1 |
| 482.4 |
| 486.4 |
| 491.9 |
| 487.4 |
| 514.1 |
| 506.4 |
| 486.2 |
| 466.4 |
| 439.3 |
| 434.0 |
| 446.6 |
| 439.6 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 19.9 |
| 21.8 |
| 23.3 |
| 24.6 |
| 26.1 |
| 26.8 |
| 26.7 |
| 27.0 |
| 29.0 |
| 30.1 |
| 32.0 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.8 |
| 136.1 |
| 142.4 |
| 143.3 |
| 151.0 |
| 141.1 |
| 134.3 |
| 125.6 |
| 127.7 |
| 107.7 |
| 113.0 |
| 116.8 |
| 122.0 |
| 115.6 |
| 118.6 |
| 132.3 |
| 139.2 |
| 120.0 |
| 127.8 |
| 5.7 |
| 8.1 |
| 17.9 |
| 15.5 |
| 14.1 |
| 11.1 |
| 11.0 |
| 7.1 |
| 6.5 |
| 6.4 |
| 5.9 |
| 5.6 |
| 5.3 |
| 3.3 |
| 3.6 |
| 4.1 |
| 3.6 |
| 5.3 |
| 5.3 |
| 6.6 |
| 5.5 |
| 3.6 |
| 3.0 |
| 2.0 |
| 2.2 |
| 2.7 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,035.3 |
| 2,012.8 |
| 2,004.5 |
| 1,956.9 |
| 1,996.6 |
| 2,036.7 |
| 1,946.9 |
| 1,903.7 |
| 1,874.8 |
| 1,965.8 |
| 1,884.9 |
| 1,958.6 |
| 1,927.1 |
| 1,898.1 |
| 1,934.9 |
| 1,930.4 |
| 1,938.6 |
| 1,824.4 |
| 1,710.4 |
| 1,472.9 |
| 1,269.0 |
| 1,179.6 |
| 1,241.5 |
| 1,234.4 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.7 |
| 4.6 |
| 5.6 |
| 6.3 |
| 6.7 |
| 6.7 |
| 6.1 |
| 6.0 |
| 6.2 |
| 6.4 |
| 6.7 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.8 |
| 24.3 |
| 30.3 |
| 27.8 |
| 29.0 |
| 21.2 |
| 22.3 |
| 21.1 |
| 25.1 |
| 21.1 |
| 28.8 |
| 27.9 |
| 29.1 |
| 20.6 |
| 31.1 |
| 27.0 |
| 24.9 |
| 19.2 |
| 18.1 |
| 17.7 |
| 20.9 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 281.5 |
| 281.1 |
| 288.8 |
| 259.7 |
| 201.8 |
| 255.2 |
| 260.2 |
| 235.5 |
| 230.0 |
| 231.2 |
| 270.6 |
| 227.5 |
| 249.1 |
| 241.3 |
| 233.4 |
| 249.6 |
| 265.4 |
| 261.1 |
| 231.5 |
| 240.0 |
| 210.9 |
| 205.5 |
| 182.1 |
| 206.5 |
| 218.6 |
| 17.2 |
| 15.8 |
| 16.6 |
| 17.1 |
| 17.6 |
| 18.8 |
| 19.6 |
| 20.1 |
| 20.3 |
| 22.2 |
| 23.1 |
| 24.6 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.1 |
| 23.3 |
| 23.8 |
| 24.1 |
| 24.6 |
| 23.0 |
| 22.1 |
| 19.0 |
| 20.7 |
| 22.0 |
| 22.5 |
| 21.7 |
| 21.5 |
| 11.9 |
| 11.5 |
| 11.5 |
| 11.3 |
| 8.9 |
| 8.6 |
| 11.6 |
| 10.5 |
| 9.3 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.3 |
| 28.0 |
| 27.8 |
| 26.8 |
| 26.5 |
| 26.7 |
| 28.7 |
| 26.9 |
| 27.7 |
| 28.2 |
| 24.9 |
| 25.8 |
| 28.5 |
| 28.8 |
| 21.7 |
| 21.7 |
| 22.6 |
| 21.5 |
| 21.7 |
| 28.7 |
| 25.3 |
| 22.4 |
| 24.5 |
| 25.3 |
| 840.6 |
| 853.8 |
| 922.8 |
| 943.9 |
| 940.5 |
| 980.0 |
| 909.7 |
| 872.4 |
| 861.3 |
| 879.1 |
| 810.5 |
| 841.5 |
| 834.5 |
| 824.9 |
| 811.9 |
| 811.4 |
| 859.2 |
| 838.6 |
| 759.7 |
| 641.2 |
| 636.7 |
| 602.5 |
| 580.1 |
| 579.2 |
| 1,121.7 |
| 1,142.6 |
| 1,182.5 |
| 1,145.7 |
| 1,195.7 |
| 1,240.2 |
| 1,145.2 |
| 1,102.4 |
| 1,092.5 |
| 1,149.7 |
| 1,038.0 |
| 1,090.6 |
| 1,075.8 |
| 1,058.3 |
| 1,061.5 |
| 1,076.8 |
| 1,120.3 |
| 1,070.1 |
| 999.7 |
| 852.1 |
| 842.2 |
| 784.6 |
| 786.6 |
| 797.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (122.1) |
| (132.9) |
| (148.1) |
| (153.0) |
| (151.8) |
| (141.2) |
| (128.5) |
| (126.3) |
| (132.5) |
| (121.0) |
| (118.1) |
| (126.8) |
| (136.2) |
| (140.5) |
| (153.4) |
| (211.4) |
| (267.2) |
| (297.3) |
| (353.7) |
| (532.8) |
| (552.2) |
| (558.1) |
| (562.9) |
| (429.2) |
| (395.2) |
| (404.1) |
| (441.7) |
| (437.3) |
| (442.6) |
| (448.2) |
| (453.6) |
| (466.7) |
| (487.8) |
| (448.8) |
| (429.5) |
| (412.9) |
| (422.2) |
| (424.3) |
| (386.4) |
| (393.3) |
| (370.5) |
| (378.7) |
| (392.2) |
| (425.7) |
| (440.4) |
| (452.8) |
| (387.0) |
| (400.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| 1.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 870.2 |
| 822.0 |
| 811.2 |
| 800.9 |
| 796.5 |
| 801.7 |
| 801.3 |
| 782.3 |
| 816.1 |
| 846.9 |
| 868.0 |
| 851.3 |
| 839.8 |
| 873.4 |
| 853.6 |
| 818.3 |
| 754.3 |
| 710.7 |
| 620.8 |
| 426.8 |
| 395.0 |
| 454.9 |
| 436.6 |
| 822.0 |
| 811.2 |
| 800.9 |
| 796.5 |
| 801.7 |
| 801.3 |
| 782.3 |
| 816.1 |
| 846.9 |
| 868.0 |
| 851.3 |
| 839.8 |
| 873.4 |
| 853.6 |
| 818.3 |
| 754.3 |
| 710.7 |
| 620.8 |
| 426.8 |
| 395.0 |
| 454.9 |
| 436.6 |
| 88.3 |
| 109.4 |
| 93.0 |
| 132.1 |
| 119.0 |
| 105.1 |
| 96.2 |
| 54.7 |
| 50.3 |
| 125.1 |
| 107.8 |
| 83.3 |
| 33.6 |
| 29.7 |
| 123.5 |
| 152.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 959.4 |
| 957.3 |
| 945.0 |
| 958.1 |
| 953.2 |
| 941.0 |
| 932.2 |
| 949.1 |
| 959.4 |
| 981.2 |
| 961.8 |
| 968.0 |
| 988.8 |
| 965.1 |
| 934.4 |
| 831.0 |
| 781.2 |
| 589.1 |
| 528.8 |
| 468.3 |
| 484.0 |
| 478.8 |
| 822.0 |
| 811.2 |
| 800.9 |
| 796.5 |
| 801.7 |
| 801.3 |
| 782.3 |
| 816.1 |
| 846.9 |
| 868.0 |
| 851.3 |
| 839.8 |
| 873.4 |
| 853.6 |
| 818.3 |
| 754.3 |
| 710.7 |
| 620.8 |
| 426.8 |
| 395.0 |
| 454.9 |
| 436.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |