| (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 | 84.2 | 94.3 | 120.2 | 101.1 | 71.2 | 54.7 | 103.0 | 93.8 | 106.9 | 107.4 | 186.5 | 290.3 | 272.0 | 151.2 | 76.5 | 87.3 | 56.9 | 11.9 |
| Restricted Cash | 5.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 84.2 | 94.3 | 120.2 | 101.1 | 71.2 | 54.7 | 103.0 | 93.8 | 106.9 | 107.4 | 186.5 | 290.3 | 272.0 | 151.2 | 76.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 180.9 | 162.4 | 176.5 | 178.2 | 238.0 | 148.5 | 143.2 | 154.6 | 149.4 | - | 119.4 | 93.9 | 107.6 | 95.4 | 112.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 329.1 | 355.1 | 352.9 | 414.6 | 259.5 | 179.7 | 161.4 | 151.5 | 155.2 | - | 112.4 | 108.4 | 132.8 | 111.6 | 113.8 | 113.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 792.5 | 810.4 | - | 662.8 | 733.3 | 774.9 | 914.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 160.7 | 151.7 | 139.3 | 180.6 | 116.0 | 60.5 | 66.4 | 65.7 | 59.4 | - | 49.0 | 44.8 | 49.4 | 45.6 | 53.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,015.3 | 1,086.7 | 1,101.8 | 1,656.4 | 1,264.8 | 590.5 | 540.8 | 618.8 | 679.1 | - | 568.2 | 435.6 | 381.2 | 151.8 | 141.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 5.5 | 5.4 | 5.4 | 5.5 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | - | 3.0 | 3.0 | 3.1 | 3.1 | 3.8 | 1.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,018.2 | 1,089.3 | 1,104.6 | 1,690.0 | 1,267.5 | 593.3 | 542.7 | 622.1 | 684.2 | - | 571.5 | 437.9 | 385.4 | 156.0 | 146.0 | 51.8 | ||
| (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 | 82.3 | 84.2 | 97.1 | 95.6 | 84.0 | 94.3 | 162.2 | 133.4 | 128.9 | 120.2 | 84.7 | 107.6 | 97.0 | 101.1 | 82.3 | |||||||||||||||||||||||||
| - |
| 87.3 |
| 56.9 |
| 11.9 |
| 98.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 21.1 | 25.7 | 32.3 | 27.6 | 12.4 | 7.3 | 7.4 | 5.1 | 5.4 | - | 4.6 | 6.1 | 4.7 | 10.3 | 3.3 | 5.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 638.6 | 658.1 | 712.5 | 974.7 | 594.6 | 396.4 | 427.5 | 429.2 | 433.1 | - | 444.8 | 519.4 | 537.1 | 382.0 | 327.0 | 312.8 | - | - |
| 925.6 |
| 921.6 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 452.2 | 448.5 | - | 354.7 | 371.3 | 381.7 | 513.5 | 496.8 | 480.8 | - | - |
| Property,Plant & Equipment Net | 609.1 | 620.3 | 672.5 | 691.5 | 461.7 | - | - | 340.3 | 361.9 | - | 308.1 | 362.0 | 393.2 | 401.4 | 428.8 | 440.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 59.1 | 64.6 | - | 52.4 | 51.9 | 68.5 | - | 67.5 | 67.8 | 63.1 | 61.2 | 38.7 | 20.5 | - | - |
| Goodwill | 57.6 | 465.6 | 474.1 | 844.2 | 645.0 | 403.7 | 337.4 | 338.1 | 341.3 | 229.5 | 233.3 | 126.1 | 121.1 | 5.7 | 5.6 | 5.8 | 9.0 | - |
| Intangible Assets | 514.2 | 553.4 | 631.3 | 710.3 | 513.9 | 314.7 | 251.2 | 272.8 | 297.2 | - | 213.9 | 89.3 | 80.7 | 0.4 | - | - | - | - |
| Operating Lease Right Of Use Assets | 48.4 | 46.4 | 45.6 | 30.6 | 25.1 | 19.8 | 20.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 104.0 | 8.1 | 6.4 | 34.4 | 33.9 | 2.6 | 3.7 | 0.3 | 1.0 | - | 0.1 | 0.0 | 0.0 | 10.5 | 11.8 | 11.8 | - | - |
| Other Non-Current Assets | 63.9 | 79.8 | 81.8 | 110.1 | 76.0 | 69.2 | 69.2 | 33.9 | 39.5 | - | 22.3 | 20.4 | 31.6 | 25.5 | 31.8 | 55.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,051.6 | 2,447.9 | 2,642.4 | 3,669.2 | 2,420.3 | 1,584.9 | 1,471.7 | 1,466.5 | 1,542.5 | 1,173.7 | 1,290.0 | 1,185.0 | 1,224.1 | 886.7 | 845.2 | 850.4 | - | - |
| 66.4 |
| - |
| - |
| Short Term Debt | 2.9 | 2.6 | 2.8 | 33.6 | 2.7 | 2.8 | 1.9 | 3.3 | 5.1 | - | 3.3 | 2.3 | 4.2 | 4.2 | 5.0 | 8.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 2.3 | 6.0 | - | - |
| Operating Lease Liabilities Current | 9.0 | 9.5 | 9.9 | 8.5 | 7.3 | 5.2 | 4.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 109.4 | 100.7 | 113.7 | 129.0 | 102.0 | 100.9 | 86.5 | 72.9 | 78.6 | - | 85.5 | 76.4 | 92.7 | 75.8 | 82.1 | 111.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 285.3 | 274.5 | 281.4 | 466.2 | 231.1 | 166.9 | 157.6 | 143.5 | 147.1 | - | 143.1 | 123.5 | 146.3 | 126.9 | 140.8 | 186.7 | - | - |
| 43.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 38.8 | 36.4 | 35.3 | 25.0 | 18.7 | 15.6 | 17.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 74.9 | 100.9 | 142.3 | 152.1 | 95.1 | 45.1 | 48.2 | 48.0 | 42.3 | - | 74.2 | 82.9 | 80.9 | 28.4 | 19.8 | 28.9 | - | - |
| Pension Obligations | 53.8 | 54.3 | 62.2 | 60.3 | 39.0 | 36.5 | 31.6 | 28.2 | 30.7 | - | 33.5 | 34.1 | 28.7 | 41.5 | 42.3 | 46.3 | - | - |
| Other Non-Current Liabilities | 68.7 | 20.3 | 44.4 | 31.5 | 70.5 | 78.6 | 74.4 | 43.1 | 59.9 | - | 32.0 | 31.4 | 28.3 | 26.3 | 25.4 | 21.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,552.9 | 1,589.4 | 1,693.3 | 2,489.9 | 1,738.1 | 935.3 | 874.0 | 908.6 | 995.8 | 665.4 | 822.1 | 696.0 | 665.4 | 374.9 | 369.3 | 326.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 685.0 | 675.7 | 669.6 | 658.5 | 101.7 | 92.2 | 78.8 | 71.1 | 66.3 | - | 53.7 | 49.8 | 43.3 | 41.0 | 211.7 | 208.8 | - | - |
| Retained Earnings | (195.8) | 164.3 | 235.0 | 610.7 | 696.4 | 666.2 | 638.4 | 608.2 | 566.7 | - | 552.6 | 512.7 | 520.0 | 483.4 | 417.0 | 336.4 | - | - |
| Accumulated Other Comprehensive Income | 4.0 | 13.1 | 39.1 | (95.4) | (119.0) | (111.9) | (122.6) | (124.5) | (89.4) | - | (141.4) | (76.5) | (5.0) | (15.4) | (24.5) | 1.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 132.1 | 24.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 498.7 | 858.5 | 949.1 | 1,179.3 | 682.2 | 649.6 | 597.7 | 557.9 | 546.7 | 508.3 | 467.9 | 489.0 | 561.4 | 511.8 | 475.9 | 524.2 | 482.2 | 277.4 |
| Total Equity | 498.7 | 858.5 | 949.1 | 1,179.3 | 682.2 | 649.6 | 597.7 | 557.9 | 546.7 | 508.3 | 467.9 | 489.0 | 561.4 | 511.8 | 475.9 | 524.2 | 482.2 | 277.4 |
| - |
| - |
| Net debt | 934.0 | 995.0 | 984.4 | 1,588.9 | 1,196.3 | 538.6 | 439.7 | 528.3 | 577.3 | - | 385.0 | 147.6 | 113.4 | 4.8 | 69.5 | (35.5) | - | - |
| Working Capital | 353.3 | 383.6 | 431.1 | 508.5 | 363.5 | 229.5 | 269.9 | 285.7 | 286.0 | - | 301.7 | 395.9 | 390.8 | 255.1 | 186.2 | 126.1 | - | - |
| Book Value | 498.7 | 858.5 | 949.1 | 1,179.3 | 682.2 | 649.6 | 597.7 | 557.9 | 546.7 | 508.3 | 467.9 | 489.0 | 561.4 | 511.8 | 475.9 | 524.2 | 482.2 | 277.4 |
| Tangible Book Value | (73.1) | (160.5) | (156.3) | (375.2) | (476.7) | (68.8) | 9.1 | (53.0) | (91.8) | 278.8 | 20.7 | 273.6 | 359.6 | 505.7 | 470.3 | 518.4 | 473.2 | - |
| 56.3 |
| 56.1 |
| 74.7 |
| 73.6 |
| 65.9 |
| 63.7 |
| 54.7 |
| 66.3 |
| 63.9 |
| 126.7 |
| 103.0 |
| 84.9 |
| 87.8 |
| 83.4 |
| 93.8 |
| 90.5 |
| 73.9 |
| 96.1 |
| 106.9 |
| 100.6 |
| 97.8 |
| 99.8 |
| 107.4 |
| 89.5 |
| 143.8 |
| Restricted Cash | 5.0 | 5.6 | 5.8 | 10.4 | 9.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 82.3 | 84.2 | 97.1 | 95.6 | 84.0 | 94.3 | 162.2 | 133.4 | 128.9 | 120.2 | 84.7 | 107.6 | 97.0 | 101.1 | 82.3 | 56.3 | 56.1 | 74.7 | 73.6 | 65.9 | 63.7 | 54.7 | 66.3 | 63.9 | 126.7 | 103.0 | 84.9 | 87.8 | 83.4 | 93.8 | 90.5 | 73.9 | 96.1 | 106.9 | 100.6 | 97.8 | 99.8 | 107.4 | 89.5 | 143.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 202.8 | 180.9 | 200.6 | 208.9 | 202.1 | 162.4 | 208.5 | 218.2 | 225.8 | 176.5 | 179.3 | 277.5 | 304.2 | 178.2 | 454.3 | 277.0 | 278.5 | 238.0 | 242.2 | 229.4 | 172.9 | 148.5 | 166.5 | 151.3 | 170.4 | 143.2 | 156.9 | 166.6 | 164.2 | 154.6 | 161.0 | 159.4 | 164.5 | 149.4 | 163.2 | 153.2 | 141.7 | 115.1 | 137.0 | 126.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 334.7 | 329.1 | 330.3 | 344.5 | 346.0 | 355.1 | 354.3 | 347.2 | 341.0 | 352.9 | 364.6 | 521.6 | 544.4 | 414.6 | 485.4 | 276.4 | 272.4 | 259.5 | 261.3 | 247.0 | 173.3 | 179.7 | 172.8 | 172.1 | 159.5 | 161.4 | 149.4 | 154.2 | 154.5 | 151.5 | 150.9 | 153.7 | 152.9 | 155.2 | 143.9 | 141.7 | 136.8 | 119.4 | 110.9 | 108.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 25.9 | 21.1 | 21.9 | 25.4 | 25.3 | 25.7 | 35.7 | 31.7 | 35.1 | 32.3 | 29.1 | 36.2 | 38.8 | 27.6 | 16.0 | 16.1 | 20.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.5 | 6.7 | 6.7 | 0.0 | ||||||||||||||||||||||
| Total Current Assets | 664.9 | 638.6 | 672.4 | 701.4 | 686.2 | 658.1 | 777.3 | 751.7 | 759.3 | 712.5 | 914.4 | 963.2 | 1,005.2 | 974.7 | 1,064.0 | 653.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 607.0 | 624.9 | 614.6 | 631.6 | 622.3 | 620.3 | 635.5 | 633.2 | 652.3 | 672.5 | 665.2 | 874.7 | 872.4 | 691.5 | 843.4 | 426.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 56.1 | 59.8 | 59.1 | 64.7 | 63.4 | 66.8 | |||||||||||||||||||||||
| Goodwill | 56.7 | 57.6 | 57.3 | 57.5 | 54.8 | 465.6 | 475.6 | 469.5 | 470.6 | 474.1 | 468.0 | 874.9 | 871.0 | 844.2 | 849.0 | 634.1 | 646.8 | 648.3 | ||||||||||||||||||||||
| Intangible Assets | 493.3 | 514.2 | 528.9 | 546.6 | 545.4 | 553.4 | 585.5 | 591.7 | 609.8 | 631.3 | 636.6 | 660.2 | 674.9 | 710.3 | 661.2 | 476.8 | 496.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 48.1 | 48.4 | 49.9 | 52.9 | 45.9 | 46.4 | 44.6 | 44.8 | 46.0 | 45.6 | 38.9 | 46.5 | 33.7 | 30.6 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 100.4 | 104.0 | 0.1 | 0.2 | 9.6 | 8.1 | 10.4 | 9.7 | 8.6 | 6.4 | 2.8 | 34.3 | 35.0 | 34.4 | 30.7 | 33.7 | 36.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 64.3 | 63.9 | 62.1 | 70.0 | 71.9 | 79.8 | 76.9 | 89.8 | 88.6 | 81.8 | 128.6 | 121.8 | 105.6 | 110.1 | 199.7 | 107.4 | 106.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,034.7 | 2,051.6 | 2,001.5 | 2,076.7 | 2,052.3 | 2,447.9 | 2,623.1 | 2,607.5 | 2,652.7 | 2,642.4 | 3,117.8 | 3,648.9 | 3,674.8 | 3,669.2 | 3,712.7 | 2,395.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 183.5 | 160.7 | 185.1 | 172.9 | 176.9 | 151.7 | 172.7 | 168.6 | 165.9 | 139.3 | 149.3 | 214.4 | 253.5 | 180.6 | 238.7 | 123.3 | 122.8 | 116.0 | 116.7 | 113.4 | 66.6 | 60.5 | 66.9 | 53.1 | 67.7 | 66.4 | 64.1 | 60.9 | 72.1 | 65.7 | 58.6 | 60.8 | 61.2 | 59.4 | 56.9 | 58.8 | 66.2 | 50.3 | 47.1 | 42.4 |
| Short Term Debt | 2.9 | 2.9 | 2.9 | 2.9 | 2.7 | 2.6 | 2.8 | 2.7 | 2.7 | 2.8 | 34.5 | 34.7 | 35.1 | 33.6 | 1.8 | 1.9 | 2.9 | 3.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.3 | 9.0 | 9.2 | 9.8 | 9.2 | 9.5 | 9.5 | 9.9 | 10.3 | 9.9 | 8.5 | 8.6 | 8.9 | 8.5 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 96.4 | 111.2 | 113.1 | 102.7 | 89.0 | 100.7 | 131.3 | 109.9 | 100.1 | 113.7 | 108.8 | 151.1 | 154.5 | 129.0 | 186.6 | 112.9 | 116.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 294.1 | 285.3 | 314.7 | 295.5 | 288.1 | 274.5 | 328.0 | 305.1 | 299.5 | 281.4 | 403.5 | 426.2 | 468.5 | 466.2 | 439.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,032.9 | 1,015.3 | 1,026.0 | 1,087.7 | 1,120.1 | 1,086.7 | 1,140.6 | 1,133.7 | 1,155.3 | 1,101.8 | 1,704.0 | 1,712.9 | 1,697.9 | 1,656.4 | 1,856.9 | - | - | - | - | - | 615.2 | 590.5 | 630.2 | 666.4 | 752.8 | 540.8 | 559.7 | 604.7 | 617.2 | 618.8 | 637.6 | 639.8 | 670.8 | 679.1 | 690.5 | 716.8 | 723.2 | 437.4 | 441.1 | 506.8 |
| Operating Lease Liabilities Non-Current | 38.3 | 38.8 | 40.0 | 42.3 | 36.2 | 36.4 | 34.8 | 34.6 | 35.5 | 35.3 | 30.5 | 38.1 | 27.3 | 25.0 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 72.6 | 74.9 | 80.6 | 86.0 | 77.1 | 100.9 | 116.1 | 121.0 | 131.0 | 142.3 | 137.2 | 160.0 | 158.3 | 152.1 | 140.5 | 85.2 | 92.5 | |||||||||||||||||||||||
| Pension Obligations | 51.4 | 53.8 | 56.0 | 56.9 | 54.9 | 54.3 | 58.5 | 60.0 | 60.9 | 62.2 | 55.6 | 79.1 | 79.8 | 60.3 | 94.5 | 35.8 | 37.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 57.6 | 68.7 | 70.4 | 74.7 | 31.2 | 20.3 | 45.6 | 37.9 | 38.4 | 44.4 | 26.2 | 57.6 | 51.3 | 31.5 | 64.9 | 71.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,562.4 | 1,552.9 | 1,604.1 | 1,660.1 | 1,624.1 | 1,589.4 | 1,740.8 | 1,709.5 | 1,745.8 | 1,693.3 | 2,444.8 | 2,499.9 | 2,515.5 | 2,489.9 | 2,579.8 | 1,700.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.5 | 5.5 | 5.5 | 5.5 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 |
| Additional Paid In Capital | 684.9 | 685.0 | 682.6 | 680.7 | 678.4 | 675.7 | 671.9 | 669.7 | 667.3 | 669.6 | 668.3 | 665.7 | 662.4 | 658.5 | 654.5 | 109.2 | 105.4 | |||||||||||||||||||||||
| Retained Earnings | (213.2) | (195.8) | (290.9) | (282.1) | (266.9) | 164.3 | 168.3 | 194.6 | 201.6 | 235.0 | 86.3 | 551.2 | 579.3 | 610.7 | 630.8 | 678.7 | 681.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.9) | 4.0 | 0.2 | 12.5 | 11.2 | 13.1 | 36.7 | 28.3 | 32.6 | 39.1 | (87.0) | (73.4) | (87.9) | (95.4) | (157.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 472.3 | 498.7 | 397.4 | 416.6 | 428.2 | 858.5 | 882.3 | 898.0 | 906.9 | 949.1 | 673.0 | 1,149.0 | 1,159.3 | 1,179.3 | 1,132.9 | 694.5 | 701.4 | |||||||||||||||||||||||
| Total Equity | 472.3 | 498.7 | 397.4 | 416.6 | 428.2 | 858.5 | 882.3 | 898.0 | 906.9 | 949.1 | 673.0 | 1,149.0 | 1,159.3 | 1,179.3 | 1,132.9 | 694.5 | 701.4 | 682.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,035.8 | 1,018.2 | 1,028.9 | 1,090.6 | 1,122.8 | 1,089.3 | 1,143.4 | 1,136.4 | 1,158.0 | 1,104.6 | 1,738.5 | 1,747.6 | 1,733.0 | 1,690.0 | 1,858.7 | 1.9 | 2.9 | 3.2 | 18.0 | 18.3 | 617.9 | 593.3 | 632.9 | 669.0 | 754.7 | 542.7 | 561.6 | 606.6 | 620.3 | 622.1 | 640.8 | 642.8 | 674.6 | 684.2 | 694.0 | 721.1 | 726.1 | 440.4 | 444.3 | 510.5 |
| Net debt | 953.5 | 934.0 | 931.8 | 995.0 | 1,038.8 | 995.0 | 981.2 | 1,003.0 | 1,029.1 | 984.4 | 1,653.8 | 1,640.0 | 1,636.0 | 1,588.9 | 1,776.4 | (54.4) | (53.2) | (71.5) | ||||||||||||||||||||||
| Working Capital | 370.8 | 353.3 | 357.7 | 405.9 | 398.1 | 383.6 | 449.3 | 446.6 | 459.8 | 431.1 | 510.9 | 537.0 | 536.7 | 508.5 | 624.7 | 410.9 | 394.6 | 363.5 | ||||||||||||||||||||||
| Book Value | 472.3 | 498.7 | 397.4 | 416.6 | 428.2 | 858.5 | 882.3 | 898.0 | 906.9 | 949.1 | 673.0 | 1,149.0 | 1,159.3 | 1,179.3 | 1,132.9 | 694.5 | 701.4 | 682.2 | ||||||||||||||||||||||
| Tangible Book Value | (77.7) | (73.1) | (188.8) | (187.5) | (172.0) | (160.5) | (178.8) | (163.2) | (173.5) | (156.3) | (431.6) | (386.1) | (386.6) | (375.2) | (377.3) | (416.4) | (442.1) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 15.6 |
| 17.7 |
| 14.9 |
| 7.3 |
| 7.2 |
| 8.9 |
| 11.2 |
| 7.4 |
| 5.5 |
| 6.9 |
| 7.8 |
| 5.1 |
| 5.3 |
| 7.2 |
| 8.1 |
| 5.4 |
| 6.9 |
| 8.0 |
| 8.2 |
| 5.1 |
| 5.6 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 12.0 |
| 11.9 |
| 12.0 |
| 11.6 |
| 11.9 |
| 12.0 |
| 12.8 |
| 16.0 |
| 16.3 |
| 17.0 |
| 17.3 |
| 20.1 |
| 20.7 |
| 638.0 |
| 594.6 |
| 609.8 |
| 578.7 |
| 428.1 |
| 396.4 |
| 422.4 |
| 404.4 |
| 473.7 |
| 427.5 |
| 418.9 |
| 441.7 |
| 430.4 |
| 429.2 |
| 421.7 |
| 406.4 |
| 435.3 |
| 433.1 |
| 433.5 |
| 419.7 |
| 403.5 |
| 364.3 |
| 363.1 |
| 405.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 450.4 |
| 463.9 |
| 467.5 |
| 476.3 |
| 324.1 |
| 339.0 |
| 327.7 |
| 325.5 |
| 324.9 |
| 330.3 |
| 320.0 |
| 333.4 |
| 333.4 |
| 340.3 |
| 343.7 |
| 346.7 |
| 363.7 |
| 361.9 |
| 359.8 |
| 354.1 |
| 342.9 |
| 307.4 |
| 308.9 |
| 307.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.6 |
| 65.4 |
| 64.0 |
| 60.0 |
| 59.3 |
| 53.5 |
| 52.6 |
| 51.5 |
| 52.4 |
| 47.3 |
| 51.0 |
| 52.2 |
| 51.9 |
| 62.6 |
| 66.8 |
| 70.8 |
| 68.5 |
| 65.0 |
| 63.8 |
| 64.7 |
| 63.8 |
| 67.6 |
| 66.0 |
| 660.0 |
| 666.7 |
| 401.8 |
| 403.7 |
| 400.3 |
| 397.9 |
| 396.5 |
| 337.4 |
| 335.8 |
| 338.0 |
| 338.3 |
| 338.1 |
| 338.7 |
| 339.9 |
| 343.2 |
| 341.3 |
| 340.1 |
| 338.5 |
| 337.0 |
| 229.5 |
| 232.4 |
| 232.5 |
| 513.9 |
| 526.5 |
| 541.7 |
| 304.8 |
| 314.7 |
| 317.4 |
| 321.2 |
| 329.8 |
| 251.2 |
| 254.5 |
| 262.3 |
| 266.6 |
| 272.8 |
| 279.0 |
| 284.7 |
| 294.2 |
| 297.2 |
| 301.1 |
| 303.6 |
| 307.1 |
| 177.5 |
| 203.5 |
| 206.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 23.4 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.9 |
| 0.1 |
| 0.0 |
| 0.2 |
| 2.6 |
| 3.4 |
| 4.1 |
| 4.7 |
| 3.7 |
| 4.1 |
| 0.4 |
| 0.4 |
| 0.3 |
| 1.8 |
| 0.6 |
| 0.7 |
| 1.0 |
| 2.3 |
| 2.3 |
| 3.8 |
| 3.7 |
| 2.4 |
| 0.1 |
| 101.1 |
| 90.5 |
| 95.9 |
| 68.5 |
| 69.2 |
| 65.9 |
| 72.4 |
| 74.1 |
| 69.2 |
| 69.6 |
| 62.6 |
| 64.4 |
| 33.9 |
| 39.8 |
| 40.0 |
| 39.3 |
| 39.5 |
| 30.2 |
| 29.0 |
| 28.5 |
| 27.5 |
| 27.0 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,441.9 |
| 2,420.3 |
| 2,419.8 |
| 2,423.3 |
| 1,587.5 |
| 1,584.9 |
| 1,590.6 |
| 1,578.1 |
| 1,655.2 |
| 1,471.7 |
| 1,450.2 |
| 1,489.4 |
| 1,485.7 |
| 1,466.5 |
| 1,487.3 |
| 1,485.1 |
| 1,547.2 |
| 1,542.5 |
| 1,532.0 |
| 1,511.0 |
| 1,487.5 |
| 1,173.7 |
| 1,204.9 |
| 1,243.5 |
| 18.0 |
| 18.3 |
| 2.7 |
| 2.8 |
| 2.7 |
| 2.6 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 3.1 |
| 3.3 |
| 3.2 |
| 3.0 |
| 3.8 |
| 5.1 |
| 3.5 |
| 4.3 |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.9 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.3 |
| 104.3 |
| 106.9 |
| 83.5 |
| 100.9 |
| 86.8 |
| 77.6 |
| 69.8 |
| 86.5 |
| 77.4 |
| 77.9 |
| 63.1 |
| 72.9 |
| 73.4 |
| 69.9 |
| 68.8 |
| 78.6 |
| 79.2 |
| 71.1 |
| 70.4 |
| 77.2 |
| 70.7 |
| 66.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.8 |
| 243.4 |
| 231.1 |
| 246.6 |
| 244.4 |
| 157.7 |
| 166.9 |
| 159.3 |
| 136.7 |
| 142.4 |
| 157.6 |
| 144.5 |
| 142.1 |
| 139.7 |
| 143.5 |
| 136.3 |
| 136.2 |
| 139.1 |
| 147.1 |
| 141.5 |
| 134.7 |
| 143.9 |
| 135.8 |
| 130.4 |
| 116.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 19.7 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.1 |
| 109.3 |
| 112.2 |
| 45.0 |
| 45.1 |
| 48.7 |
| 46.4 |
| 45.1 |
| 48.2 |
| 46.9 |
| 47.0 |
| 47.0 |
| 48.0 |
| 44.7 |
| 45.6 |
| 45.3 |
| 42.3 |
| 40.3 |
| 32.9 |
| 30.0 |
| 29.8 |
| 48.3 |
| 44.3 |
| 39.0 |
| 39.5 |
| 43.3 |
| 35.3 |
| 36.5 |
| 33.6 |
| 32.2 |
| 31.3 |
| 31.6 |
| 28.0 |
| 28.6 |
| 28.0 |
| 28.2 |
| 28.9 |
| 28.7 |
| 30.0 |
| 30.7 |
| 35.5 |
| 35.0 |
| 33.4 |
| 33.1 |
| 33.1 |
| 33.3 |
| 76.8 |
| 89.2 |
| 83.9 |
| 91.2 |
| 63.7 |
| 78.6 |
| 72.7 |
| 71.4 |
| 73.4 |
| 74.4 |
| 70.7 |
| 68.8 |
| 66.1 |
| 43.1 |
| 47.4 |
| 58.9 |
| 63.2 |
| 59.9 |
| 55.1 |
| 46.9 |
| 39.3 |
| 29.3 |
| 26.6 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,740.5 |
| 1,738.1 |
| 1,784.1 |
| 1,770.3 |
| 934.6 |
| 935.3 |
| 962.1 |
| 970.7 |
| 1,063.2 |
| 874.0 |
| 875.4 |
| 916.8 |
| 923.6 |
| 908.6 |
| 918.6 |
| 942.6 |
| 985.1 |
| 995.8 |
| 962.9 |
| 966.3 |
| 969.8 |
| 665.4 |
| 679.5 |
| 727.2 |
| 101.7 |
| 99.3 |
| 97.3 |
| 94.6 |
| 92.2 |
| 88.8 |
| 87.2 |
| 81.0 |
| 78.8 |
| 75.1 |
| 73.6 |
| 72.0 |
| 71.1 |
| 70.0 |
| 68.8 |
| 67.8 |
| 66.3 |
| 63.7 |
| 61.5 |
| 60.6 |
| 59.2 |
| 57.2 |
| 56.2 |
| 696.4 |
| 657.2 |
| 658.9 |
| 670.9 |
| 666.2 |
| 664.8 |
| 654.1 |
| 646.2 |
| 638.4 |
| 631.7 |
| 617.6 |
| 610.8 |
| 608.2 |
| 609.8 |
| 582.2 |
| 569.8 |
| 566.7 |
| 607.3 |
| 594.5 |
| 585.0 |
| 585.3 |
| 581.2 |
| 574.7 |
| (96.5) |
| (88.3) |
| (119.0) |
| (123.9) |
| (106.3) |
| (115.7) |
| (111.9) |
| (128.2) |
| (137.0) |
| (138.3) |
| (122.6) |
| (135.1) |
| (121.7) |
| (123.8) |
| (124.5) |
| (114.2) |
| (111.6) |
| (78.6) |
| (89.4) |
| (105.0) |
| (114.4) |
| (131.0) |
| (139.3) |
| (116.1) |
| (117.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 682.2 |
| 635.7 |
| 653.0 |
| 652.9 |
| 649.6 |
| 628.5 |
| 607.4 |
| 592.0 |
| 597.7 |
| 574.8 |
| 572.6 |
| 562.1 |
| 557.9 |
| 568.7 |
| 542.5 |
| 562.1 |
| 546.7 |
| 569.1 |
| 544.7 |
| 517.7 |
| 508.3 |
| 525.4 |
| 516.3 |
| 635.7 |
| 653.0 |
| 652.9 |
| 649.6 |
| 628.5 |
| 607.4 |
| 592.0 |
| 597.7 |
| 574.8 |
| 572.6 |
| 562.1 |
| 557.9 |
| 568.7 |
| 542.5 |
| 562.1 |
| 546.7 |
| 569.1 |
| 544.7 |
| 517.7 |
| 508.3 |
| 525.4 |
| 516.3 |
| (55.6) |
| (47.6) |
| 554.2 |
| 538.6 |
| 566.6 |
| 605.1 |
| 628.0 |
| 439.7 |
| 476.7 |
| 518.8 |
| 536.9 |
| 528.3 |
| 550.3 |
| 568.9 |
| 578.5 |
| 577.3 |
| 593.4 |
| 623.3 |
| 626.3 |
| 333.0 |
| 354.8 |
| 366.7 |
| 363.2 |
| 334.3 |
| 270.4 |
| 229.5 |
| 263.1 |
| 267.7 |
| 331.3 |
| 269.9 |
| 274.4 |
| 299.6 |
| 290.7 |
| 285.7 |
| 285.4 |
| 270.2 |
| 296.2 |
| 286.0 |
| 292.0 |
| 285.0 |
| 259.6 |
| 228.5 |
| 232.7 |
| 288.9 |
| 635.7 |
| 653.0 |
| 652.9 |
| 649.6 |
| 628.5 |
| 607.4 |
| 592.0 |
| 597.7 |
| 574.8 |
| 572.6 |
| 562.1 |
| 557.9 |
| 568.7 |
| 542.5 |
| 562.1 |
| 546.7 |
| 569.1 |
| 544.7 |
| 517.7 |
| 508.3 |
| 525.4 |
| 516.3 |
| (480.0) |
| (550.8) |
| (555.4) |
| (53.7) |
| (68.8) |
| (89.2) |
| (111.7) |
| (134.3) |
| 9.1 |
| (15.5) |
| (27.7) |
| (42.8) |
| (53.0) |
| (49.0) |
| (82.1) |
| (75.3) |
| (91.8) |
| (72.1) |
| (97.4) |
| (126.4) |
| 101.3 |
| 89.5 |
| 76.9 |