| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 74.9 | 46.3 | 238.5 | 69.8 | 124.2 | 67.0 | 29.9 | 71.2 | 43.9 | 22.9 | 59.1 | 120.8 | 70.8 | 61.8 | 2.7 | |||||||||||||||
| (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 | 52.8 | 74.9 | 127.4 | 57.0 | 47.3 | 46.3 | 62.4 | 96.6 | 193.3 | 238.5 | 83.0 | 86.2 | 85.9 | 69.8 | 54.3 | |||||||||||||||||||||||||
| 66.1 |
| 30.0 |
| 27.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | 0.2 | 0.3 | 0.5 | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 96.5 | 150.9 | 56.6 | 101.1 | 79.9 | 0.0 | 20.0 | - | - | - | - | - | - | - | 0.5 | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 171.3 | 197.3 | 295.1 | 170.8 | 204.1 | 67.0 | 49.9 | 71.2 | 43.9 | 22.9 | 59.1 | 120.8 | 70.8 | 61.8 | 3.2 | 70.4 | 30.0 | 27.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | 38.4 | 11.8 | 14.9 | 16.8 | 4.7 | 4.2 | 3.5 | 4.0 | 2.8 | 0.3 | 0.0 | 50.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | 35.3 | 27.9 | 28.5 | 21.8 | 7.2 | 5.0 | 4.2 | 3.6 | 2.7 | 2.3 | - | 9.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 46.6 | 31.4 | 34.8 | 25.5 | 3.5 | 3.1 | 2.9 | 2.6 | 3.0 | 4.4 | 4.0 | 20.2 | 5.5 | 4.5 | 3.1 | 2.8 | - | - | ||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 16.7 | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 291.6 | 268.3 | 373.4 | 234.9 | 219.5 | 79.5 | 60.8 | 81.9 | 57.2 | 77.5 | 76.7 | 201.2 | 76.3 | 66.8 | 5.8 | 74.0 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 196.3 | 192.0 | 185.8 | 143.7 | 134.3 | 122.7 | 122.1 | 126.1 | 127.9 | 128.5 | 168.3 | 310.3 | 287.6 | 285.2 | 284.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 113.9 | 106.7 | 101.5 | 98.6 | 97.7 | 96.8 | 95.4 | 100.5 | 101.0 | 99.6 | 119.5 | 118.2 | 111.1 | 101.2 | 91.8 | - | - | |||||||||||||
| Property,Plant & Equipment Net | 82.4 | 85.4 | 84.2 | 45.1 | 36.6 | 25.9 | 26.8 | 25.6 | 26.9 | 28.9 | 48.7 | 192.1 | 176.6 | 184.0 | 193.0 | 202.4 | ||||||||||||||
| Long Term Investments | 5.0 | 5.5 | 7.2 | 2.0 | 56.6 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | 67.6 | 1.9 | 1.9 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Intangible Assets | 5.1 | 5.3 | 1.1 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Right Of Use Assets | 11.8 | 13.1 | 4.7 | 6.7 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | 20.1 | 26.8 | 7.4 | 9.7 | 8.4 | 3.3 | 6.2 | 0.2 | 0.4 | 0.6 | 1.0 | 0.8 | 5.5 | 0.2 | 0.2 | 0.3 | - | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 792.2 | 393.8 | 475.2 | 295.3 | 321.2 | 108.6 | 93.7 | 107.7 | 84.6 | 107.1 | 126.4 | 394.4 | 258.6 | 251.3 | 199.6 | 277.3 | - | |||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 9.0 | 6.8 | 9.6 | 11.1 | 7.0 | 5.6 | 4.8 | 5.4 | 7.0 | 3.3 | 15.6 | 7.4 | 3.9 | 4.6 | 4.6 | 3.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Current | 15.3 | 12.4 | 9.1 | 1.7 | 0.8 | 33.3 | 32.5 | 36.9 | 0.3 | 3.4 | 140.2 | 197.0 | - | - | - | - | - | |||||||||||||
| Operating Lease Liabilities Current | 2.1 | 2.4 | 1.4 | 1.3 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Accrued Expenses | 64.6 | 40.3 | 42.0 | 35.6 | 27.4 | 19.7 | 15.9 | 15.0 | 12.4 | 7.9 | 7.9 | 26.2 | 21.6 | 25.8 | 20.7 | 14.8 | - | - | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 171.0 | 81.8 | 104.1 | 67.3 | 48.3 | 73.7 | 65.6 | 75.2 | 87.6 | 92.1 | 268.3 | 403.4 | 127.8 | 144.8 | 25.4 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | 354.6 | 36.1 | 268.7 | 273.5 | 281.2 | 122.2 | 118.9 | 102.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.7 | 11.6 | 3.9 | 5.3 | 1.0 | 1.2 | 2.5 | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Revenue Non-Current | 40.0 | 51.2 | 69.8 | 37.7 | 19.5 | 1.7 | 8.3 | 10.7 | 0.5 | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | - | - | - | - | 5.0 | - | - | - | - | - | 15.2 | 12.3 | 13.6 | - | - | - | - | |||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 843.2 | 472.7 | 721.4 | 545.8 | 530.5 | 289.0 | 284.3 | 282.8 | 299.3 | 290.7 | 476.7 | 468.2 | 289.4 | 362.0 | 513.2 | 462.8 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.0 | 2.7 | 2.6 | 2.5 | 2.4 | 2.1 | 1.9 | 1.2 | 1.0 | 4.3 | 4.1 | 3.7 | 2.9 | 1.3 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Retained Earnings | (3,196.0) | (3,201.8) | (3,229.4) | (3,217.5) | (3,130.1) | (3,049.1) | (2,991.9) | (2,940.0) | (2,854.9) | (2,737.6) | (2,863.2) | (2,494.8) | (2,296.4) | - | - | - | - | |||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 1.1 | - | - | - | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.1 | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | (51.0) | (78.8) | (246.2) | (250.5) | (209.3) | (180.4) | (190.5) | (175.1) | (214.7) | (183.6) | (350.3) | (73.8) | (30.7) | (110.7) | (313.7) | (185.5) | ||||||||||||||
| Total Equity | (51.0) | (78.8) | (246.2) | (250.5) | (209.3) | (180.4) | (190.5) | (175.1) | (214.7) | (183.6) | (350.3) | (73.8) | (30.7) | (110.7) | (313.7) | (185.5) | (59.2) | 86.7 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 354.6 | 36.1 | 268.7 | 273.5 | 281.2 | 122.2 | 118.9 | 102.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 183.3 | (161.2) | (26.4) | 102.6 | 77.1 | 55.2 | 69.0 | 31.3 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Working Capital | 120.5 | 186.5 | 269.3 | 167.6 | 171.1 | 5.8 | (4.9) | 6.6 | (30.4) | (14.6) | (191.7) | (202.2) | (51.5) | (78.0) | (19.5) | 55.8 | - | - | ||||||||||||
| Book Value | (51.0) | (78.8) | (246.2) | (250.5) | (209.3) | (180.4) | (190.5) | (175.1) | (214.7) | (183.6) | (350.3) | (73.8) | (30.7) | (110.7) | (313.7) | (185.5) | (59.2) | 86.7 | ||||||||||||
| Tangible Book Value | (123.7) | (86.0) | (249.2) | (254.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| 35.5 |
| 67.2 |
| 124.2 |
| 51.7 |
| 62.5 |
| 247.8 |
| 67.0 |
| 52.4 |
| 63.2 |
| 38.9 |
| 29.9 |
| 30.2 |
| 8.0 |
| 34.5 |
| 71.2 |
| 10.4 |
| 26.2 |
| 26.7 |
| 43.9 |
| 20.1 |
| 43.4 |
| 48.0 |
| 22.9 |
| 35.5 |
| 63.7 |
| Restricted Cash | - | - | - | - | - | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 5.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 4.4 | - | - | - | - | - | - |
| Short Term Investments | 81.0 | 96.5 | 132.6 | 122.0 | 134.2 | 150.9 | 189.2 | 151.1 | 107.5 | 56.6 | 58.0 | 58.2 | 80.3 | 101.1 | 110.7 | 118.6 | 95.2 | 79.9 | 87.3 | 100.0 | 29.0 | - | 0.0 | 0.0 | 0.0 | 20.0 | 19.9 | 24.9 | 24.8 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 133.9 | 171.3 | 260.0 | 179.0 | 181.5 | 197.3 | 251.6 | 247.8 | 300.7 | 295.1 | 141.0 | 144.3 | 166.1 | 170.8 | 165.0 | 154.2 | 162.4 | 204.1 | 139.1 | 162.5 | 276.8 | 67.0 | 52.4 | 63.2 | 38.9 | 49.9 | 50.1 | 32.9 | 59.3 | 71.2 | 10.4 | 26.2 | 26.7 | 43.9 | 20.1 | 43.4 | 48.0 | 22.9 | 35.5 | 63.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 28.1 | 38.4 | 17.4 | 27.1 | 28.9 | 11.8 | 18.2 | 23.3 | 19.9 | 14.9 | 21.8 | 27.8 | 19.7 | 16.8 | 23.5 | 15.0 | 9.8 | 4.7 | 9.4 | 6.3 | 3.6 | 4.2 | 4.1 | 3.4 | 5.0 | 3.5 | 4.1 | 5.0 | 3.8 | 4.0 | 2.8 | 2.8 | 1.6 | 2.8 | 1.8 | 1.3 | 0.4 | 0.3 | 3.1 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 49.2 | 35.3 | 27.0 | 28.5 | 28.9 | 27.9 | 26.7 | 24.8 | 26.4 | 28.5 | 27.1 | 25.3 | 22.0 | 21.8 | 18.3 | 20.6 | 8.0 | 7.2 | 7.5 | 7.5 | 5.1 | 5.0 | 4.9 | 3.8 | 3.2 | 4.2 | 3.7 | 4.0 | 3.7 | 3.6 | 2.8 | 3.7 | 3.9 | 2.7 | 3.1 | 3.2 | 3.7 | 2.3 | 5.1 | 2.9 |
| Prepaid Expenses | 40.0 | 46.6 | 54.4 | 44.4 | 34.4 | 31.4 | 31.2 | 30.1 | 36.0 | 34.8 | 35.6 | 32.8 | 15.4 | 25.5 | 11.6 | 3.7 | 4.0 | 3.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 251.2 | 291.6 | 358.8 | 279.0 | 273.7 | 268.3 | 327.7 | 325.9 | 383.1 | 373.4 | 225.6 | 230.2 | 223.3 | 234.9 | 218.4 | 193.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 198.3 | 196.3 | 195.4 | 193.7 | 192.5 | 192.0 | 192.0 | 189.7 | 186.4 | 185.8 | 181.7 | 169.7 | 154.4 | 143.7 | 140.3 | 136.5 | 139.4 | 134.3 | 128.5 | 125.5 | 123.3 | 122.7 | 122.4 | 122.4 | 122.3 | 122.1 | 128.8 | 128.4 | 126.6 | 126.1 | 127.4 | 127.4 | 127.4 | 127.9 | 128.1 | 128.4 | 128.5 | 128.5 | 167.4 | 167.4 |
| Accumulated Depreciation | 115.8 | 113.9 | 112.7 | 110.7 | 108.7 | 106.7 | 106.6 | 104.5 | 102.8 | 101.5 | 101.3 | 100.2 | 99.6 | 98.6 | 99.1 | 98.6 | 97.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 82.6 | 82.4 | 82.7 | 83.0 | 83.8 | 85.4 | 85.3 | 85.1 | 83.6 | 84.2 | 80.4 | 69.5 | 54.8 | 45.1 | 41.2 | 37.9 | ||||||||||||||||||||||||
| Long Term Investments | - | 5.0 | 26.2 | 22.2 | 16.7 | 5.5 | 16.8 | 13.4 | 3.7 | 7.2 | 3.3 | 2.3 | 0.5 | 2.0 | 12.7 | 32.6 | 70.5 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 67.6 | 67.6 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.4 | 3.1 | 2.9 | - | - | ||||||||||||||||||||||
| Intangible Assets | 5.0 | 5.1 | 5.1 | 5.2 | 5.2 | 5.3 | 5.3 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.4 | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.3 | 11.8 | 11.3 | 11.8 | 12.6 | 13.1 | 13.6 | 4.1 | 4.4 | 4.7 | 5.0 | 5.3 | 5.6 | 6.7 | 7.0 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 22.0 | 20.1 | 19.1 | 19.6 | 28.1 | 26.8 | 26.4 | 15.7 | 7.4 | 7.4 | 8.0 | 8.4 | 16.4 | 9.7 | 17.3 | 17.5 | 12.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 744.4 | 792.2 | 494.6 | 411.7 | 410.1 | 393.8 | 464.2 | 443.8 | 480.9 | 475.2 | 320.3 | 313.4 | 298.1 | 295.3 | 293.8 | 285.8 | 308.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 16.1 | 9.0 | 7.3 | 10.3 | 5.0 | 6.8 | 6.4 | 9.6 | 7.1 | 9.6 | 16.8 | 17.1 | 13.9 | 11.1 | 9.9 | 7.8 | 8.7 | 7.0 | 9.5 | 7.5 | 6.7 | 5.6 | 5.8 | 5.8 | 6.7 | 4.8 | 11.7 | 7.5 | 7.0 | 5.4 | 5.8 | 9.2 | 5.0 | 7.0 | 5.3 | 6.5 | 1.5 | 3.3 | 5.1 | 2.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.5 | 15.3 | 10.1 | 11.0 | 11.8 | 12.4 | 6.5 | 7.4 | 7.6 | 9.1 | 3.7 | 3.5 | 2.3 | 1.7 | 1.8 | 1.7 | 1.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.0 | 2.1 | 2.0 | 2.1 | 2.4 | 2.4 | 2.4 | 1.8 | 1.6 | 1.4 | 1.2 | 0.9 | 0.9 | 1.3 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 58.6 | 64.6 | 31.4 | 30.9 | 40.1 | 40.3 | 37.4 | 41.0 | 42.3 | 42.0 | 32.1 | 36.8 | 33.0 | 35.6 | 30.4 | 33.2 | 27.1 | 27.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 134.6 | 171.0 | 109.1 | 111.8 | 115.9 | 81.8 | 72.1 | 80.0 | 99.9 | 104.1 | 96.4 | 97.0 | 81.9 | 67.3 | 59.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 318.7 | - | 109.7 | 36.2 | 36.1 | - | 227.9 | 227.6 | 264.1 | 268.7 | 273.2 | 274.4 | 274.0 | 273.5 | 273.0 | 272.5 | 281.7 | 281.2 | 280.7 | 285.1 | 330.6 | 122.2 | 76.4 | 121.7 | 119.0 | 113.9 | 118.8 | 100.0 | 102.5 | 102.5 | 105.5 | 129.4 | 140.3 | 156.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.3 | 10.7 | 10.3 | 10.7 | 11.1 | 11.6 | 12.2 | 3.3 | 3.6 | 3.9 | 4.3 | 4.6 | 4.9 | 5.3 | 5.7 | 5.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 38.9 | 40.0 | 48.2 | 45.5 | 47.4 | 51.2 | 65.2 | 66.1 | 67.7 | 69.8 | 69.5 | 60.2 | 45.7 | 37.7 | 32.0 | 29.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.1 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 803.6 | 843.2 | 539.2 | 466.7 | 468.8 | 472.7 | 674.1 | 669.6 | 710.8 | 721.4 | 572.1 | 573.9 | 553.5 | 545.8 | 531.5 | 532.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 3.0 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.3 | 2.3 | 2.1 | 2.1 | 2.1 | 1.9 | 1.9 | 1.9 | 1.6 | 1.5 | 1.3 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 4.8 | 4.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,212.6) | (3,196.0) | (3,180.0) | (3,188.0) | (3,188.7) | (3,201.8) | (3,209.2) | (3,220.8) | (3,218.8) | (3,229.4) | (3,230.8) | (3,232.5) | (3,227.3) | (3,217.5) | (3,199.5) | (3,185.1) | (3,156.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.1 | 0.1 | 1.3 | 1.2 | 1.1 | 0.6 | - | - | - | 0.4 | 0.4 | - | - | (1.2) | (1.2) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (59.2) | (51.0) | (44.6) | (55.0) | (58.6) | (78.8) | (209.9) | (225.8) | (230.0) | (246.2) | (251.8) | (260.5) | (255.4) | (250.5) | (237.7) | (247.1) | ||||||||||||||||||||||||
| Total Equity | (59.2) | (51.0) | (44.6) | (55.0) | (58.6) | (78.8) | (209.9) | (225.8) | (230.0) | (246.2) | (251.8) | (260.5) | (255.4) | (250.5) | (237.7) | (247.1) | (232.1) | (209.3) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 318.7 | - | 109.7 | 36.2 | 36.1 | - | 227.9 | 227.6 | 264.1 | 268.7 | 273.2 | 274.4 | 274.0 | 273.5 | 273.0 | 272.5 | 281.7 | 281.2 | 280.7 | 285.1 | 330.6 | 122.2 | 121.8 | 121.7 | 119.0 | 118.9 | 118.8 | 100.0 | 102.5 | 102.5 | 105.5 | 129.4 | 140.3 | 156.8 | - | - | - | - | - | - |
| Net debt | 184.9 | - | (150.4) | (142.8) | (145.4) | - | (23.6) | (20.2) | (36.6) | (26.4) | 132.2 | 130.1 | 107.8 | 102.6 | 108.0 | 118.4 | 119.2 | 77.1 | ||||||||||||||||||||||
| Working Capital | 116.6 | 120.5 | 249.7 | 167.2 | 157.8 | 186.5 | 255.6 | 245.9 | 283.2 | 269.3 | 129.2 | 133.3 | 141.4 | 167.6 | 158.8 | 133.9 | 130.8 | 171.1 | ||||||||||||||||||||||
| Book Value | (59.2) | (51.0) | (44.6) | (55.0) | (58.6) | (78.8) | (209.9) | (225.8) | (230.0) | (246.2) | (251.8) | (260.5) | (255.4) | (250.5) | (237.7) | (247.1) | (232.1) | (209.3) | ||||||||||||||||||||||
| Tangible Book Value | (131.8) | (123.7) | (51.6) | (62.1) | (65.8) | (86.0) | (217.2) | (228.7) | (233.0) | (249.2) | (254.8) | (263.5) | (258.5) | (254.1) | (241.9) | (251.4) | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (59.2) |
| 86.7 |
| 364.1 |
| 383.5 |
| 207.0 |
| 150.4 |
| 111.6 |
| 90.8 |
| - |
| 31.9 |
| (0.7) |
| 3.4 |
| (7.4) |
| (5.5) |
| 364.1 |
| 383.5 |
| 207.0 |
| 150.4 |
| 111.6 |
| 90.8 |
| - |
| 31.9 |
| (0.7) |
| 3.4 |
| (7.4) |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.1 |
| 383.5 |
| 207.0 |
| 150.4 |
| 111.6 |
| 90.8 |
| - |
| 31.9 |
| (0.7) |
| 3.4 |
| (7.4) |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.6 |
| 2.8 |
| 3.1 |
| 4.6 |
| 1.9 |
| 1.9 |
| 2.9 |
| 3.6 |
| 2.7 |
| 2.4 |
| 2.6 |
| 3.0 |
| 2.6 |
| 2.4 |
| 3.0 |
| 3.1 |
| 2.6 |
| 3.5 |
| 4.4 |
| 4.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| - |
| - |
| 184.3 |
| 219.5 |
| 159.2 |
| 179.9 |
| 288.3 |
| 79.5 |
| 66.3 |
| 72.6 |
| 49.3 |
| 60.8 |
| 61.7 |
| 49.8 |
| 69.7 |
| 81.9 |
| 19.5 |
| 35.8 |
| 35.0 |
| 57.2 |
| 28.6 |
| 50.9 |
| 56.1 |
| 77.5 |
| 48.6 |
| 90.8 |
| 97.7 |
| 97.7 |
| 97.3 |
| 96.8 |
| 96.8 |
| 96.6 |
| 96.2 |
| 95.8 |
| 95.4 |
| 101.6 |
| 101.2 |
| 100.9 |
| 100.5 |
| 101.7 |
| 101.4 |
| 100.9 |
| 101.0 |
| 100.7 |
| 100.5 |
| 100.0 |
| 99.6 |
| 120.6 |
| 120.0 |
| 41.5 |
| 36.6 |
| 30.8 |
| 28.1 |
| 26.5 |
| 25.9 |
| 25.7 |
| 26.2 |
| 26.5 |
| 26.8 |
| 27.1 |
| 27.1 |
| 25.8 |
| 25.6 |
| 25.6 |
| 26.0 |
| 26.5 |
| 26.9 |
| 27.4 |
| 27.9 |
| 28.5 |
| 28.9 |
| 46.8 |
| 47.4 |
| 56.6 |
| 42.1 |
| 39.0 |
| 1.5 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 6.1 |
| 5.8 |
| 3.1 |
| 3.3 |
| 3.6 |
| 4.0 |
| 4.3 |
| 6.2 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.2 |
| 238.2 |
| 252.8 |
| 319.4 |
| 108.6 |
| 95.7 |
| 102.8 |
| 80.2 |
| 93.7 |
| 95.1 |
| 81.8 |
| 101.0 |
| 107.7 |
| 45.4 |
| 62.2 |
| 61.9 |
| 84.6 |
| 56.5 |
| 79.4 |
| 85.2 |
| 107.1 |
| 96.1 |
| 139.4 |
| - |
| - |
| - |
| - |
| 45.4 |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 14.0 |
| 20.1 |
| 25.9 |
| 33.3 |
| 28.9 |
| 32.2 |
| 30.8 |
| 32.5 |
| 32.2 |
| 32.4 |
| 32.4 |
| 36.9 |
| - |
| - |
| - |
| 3.0 |
| 3.0 |
| 2.6 |
| 1.8 |
| 3.4 |
| 2.0 |
| 135.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.8 |
| 22.4 |
| 27.6 |
| 19.7 |
| 15.8 |
| 14.7 |
| 18.3 |
| 15.9 |
| 14.3 |
| 16.5 |
| 18.1 |
| 15.0 |
| 13.4 |
| 14.1 |
| 15.9 |
| 12.4 |
| 12.5 |
| 9.1 |
| 10.7 |
| 7.9 |
| 14.2 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.6 |
| 53.5 |
| 48.3 |
| 50.0 |
| 60.4 |
| 73.1 |
| 73.7 |
| 106.1 |
| 67.9 |
| 68.2 |
| 65.6 |
| 64.3 |
| 77.0 |
| 77.9 |
| 75.2 |
| 59.6 |
| 74.9 |
| 80.7 |
| 87.6 |
| 91.5 |
| 85.9 |
| 93.0 |
| 92.1 |
| 105.8 |
| 289.7 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.6 |
| 0.9 |
| 1.2 |
| 1.5 |
| 1.8 |
| 2.2 |
| 2.5 |
| 2.7 |
| 3.1 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.1 |
| 19.5 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.7 |
| 4.9 |
| 1.8 |
| 8.3 |
| 2.6 |
| 8.4 |
| 15.9 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.0 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 540.4 |
| 530.5 |
| 422.9 |
| 436.3 |
| 493.0 |
| 289.0 |
| 282.1 |
| 282.5 |
| 278.3 |
| 284.3 |
| 279.8 |
| 277.8 |
| 289.0 |
| 282.8 |
| 250.8 |
| 268.8 |
| 285.1 |
| 299.3 |
| 307.5 |
| 300.6 |
| 283.9 |
| 290.7 |
| 334.8 |
| 506.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,130.1) |
| (3,102.0) |
| (3,097.6) |
| (3,062.1) |
| (3,049.1) |
| (3,022.7) |
| (3,011.5) |
| (3,001.2) |
| (2,991.9) |
| (2,977.6) |
| (2,967.3) |
| (2,954.9) |
| (2,940.0) |
| (2,930.2) |
| (2,906.1) |
| (2,883.4) |
| (2,854.9) |
| (2,822.1) |
| (2,789.2) |
| (2,753.9) |
| (2,737.6) |
| (2,791.5) |
| (2,918.1) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (232.1) |
| (209.3) |
| (184.7) |
| (183.6) |
| (173.6) |
| (180.4) |
| (186.4) |
| (179.7) |
| (198.1) |
| (190.5) |
| (184.7) |
| (196.0) |
| (188.0) |
| (175.1) |
| (205.4) |
| (206.6) |
| (223.2) |
| (214.7) |
| (251.0) |
| (221.2) |
| (198.7) |
| (183.6) |
| (238.7) |
| (366.6) |
| (184.7) |
| (183.6) |
| (173.6) |
| (180.4) |
| (186.4) |
| (179.7) |
| (198.1) |
| (190.5) |
| (184.7) |
| (196.0) |
| (188.0) |
| (175.1) |
| (205.4) |
| (206.6) |
| (223.2) |
| (214.7) |
| (251.0) |
| (221.2) |
| (198.7) |
| (183.6) |
| (238.7) |
| (366.6) |
| 141.7 |
| 122.6 |
| 53.8 |
| 55.2 |
| 69.4 |
| 58.5 |
| 80.1 |
| 69.0 |
| 68.7 |
| 67.1 |
| 43.2 |
| 31.3 |
| 95.0 |
| 103.2 |
| 113.6 |
| 112.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.2 |
| 119.5 |
| 215.2 |
| 5.8 |
| (39.8) |
| 4.6 |
| (18.9) |
| (4.9) |
| (2.5) |
| (27.1) |
| (8.2) |
| 6.6 |
| (40.1) |
| (39.1) |
| (45.6) |
| (30.4) |
| (62.8) |
| (34.9) |
| (37.0) |
| (14.6) |
| (57.2) |
| (198.9) |
| (184.7) |
| (183.6) |
| (173.6) |
| (180.4) |
| (186.4) |
| (179.7) |
| (198.1) |
| (190.5) |
| (184.7) |
| (196.0) |
| (188.0) |
| (175.1) |
| (205.4) |
| (206.6) |
| (223.2) |
| (214.7) |
| (251.0) |
| (221.2) |
| (198.7) |
| (183.6) |
| (238.7) |
| (366.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |