| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 5.3 | 13.6 | 16.7 | 54.8 | 63.5 | 69.1 | 244.5 | 193.7 | 187.5 | 173.3 | 194.1 | 176.7 | 183.7 | 183.7 | 226.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.3 | 2.1 | - |
| Short Term Investments | - | - | - | - | - | 0.0 | 15.0 | 49.3 | 40.1 | 52.0 | 15.0 | 0.0 | - | - | - |
| Cash And Short Term Investments | 5.3 | 13.6 | 16.7 | 54.8 | 63.5 | 69.1 | 259.5 | 243.0 | 227.6 | 225.3 | 209.1 | 176.7 | 183.7 | 183.7 | 226.2 |
| Receivables | |||||||||||||||
| Accounts Receivable | 42.7 | 33.2 | 49.6 | 21.9 | 39.5 | 35.1 | 26.1 | 31.4 | 26.3 | 31.9 | 18.5 | 17.4 | 16.1 | 16.9 | - |
| Current Assets | |||||||||||||||
| Inventory | 399.6 | 362.1 | 447.8 | 428.8 | 388.1 | 303.5 | 324.4 | 286.3 | 268.8 | 297.6 | 267.0 | 237.8 | 210.5 | 206.2 | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 669.7 | 804.1 | 878.0 | 843.4 | 853.1 | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 126.7 | 225.5 | 177.1 | 183.8 | 252.1 | 194.8 | 210.3 | 178.2 | 154.5 | 155.3 | 87.5 | 55.5 | 50.7 | 55.5 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | 49.8 | 49.8 | 49.7 | 75.3 | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.2 | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 2.1 | 2.3 | 2.5 | 2.6 | 2.7 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 245.7 | 276.5 | 336.7 | 225.0 | 245.1 | 48.9 | 21.5 | 15.4 | 0.0 | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4.8 | 5.5 | 7.8 | 5.7 | 5.7 | 9.6 | 13.0 | 13.5 | 18.8 | 18.2 | 16.7 | 19.2 | 28.2 | 58.5 | 54.8 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 20.4 |
| 43.2 |
| 47.9 |
| 76.1 |
| 55.9 |
| 27.7 |
| 46.5 |
| 32.9 |
| 43.0 |
| 39.3 |
| 40.9 |
| 49.2 |
| 46.9 |
| - |
| - |
| Other Current Assets | 2.6 | 3.8 | 5.0 | 9.5 | 5.6 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 468.0 | 452.1 | 561.9 | 581.5 | 547.1 | 435.4 | 656.5 | 611.2 | 581.3 | 609.3 | 545.2 | 488.9 | 477.7 | 456.9 | - |
| - |
| Accumulated Depreciation | 572.2 | 679.4 | 728.1 | 688.4 | 671.3 | 674.1 | 648.6 | 604.2 | 518.5 | 493.1 | 513.9 | 561.1 | 536.8 | - | - |
| Property,Plant & Equipment Net | 97.5 | 124.8 | 149.9 | 155.0 | 181.8 | 260.4 | 258.5 | 264.3 | 291.0 | 310.3 | 330.1 | 323.9 | 320.6 | 312.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 13.0 | 41.1 | 70.9 | 71.9 | 73.7 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 161.6 | 175.4 | 155.5 | 194.7 | 283.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 36.6 | 23.1 | 45.6 | 17.8 | 12.7 | 29.7 | 22.2 | 35.6 | 43.7 | 49.1 | 51.9 | 79.9 | - |
| Other Non-Current Assets | 7.5 | 7.0 | 11.5 | 11.5 | 9.5 | 13.5 | 12.5 | 5.3 | 3.4 | 3.5 | 4.4 | 4.4 | 4.1 | 4.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 747.6 | 800.3 | 986.3 | 1,037.5 | 1,140.1 | 727.0 | 940.2 | 910.5 | 897.9 | 958.6 | 923.4 | 866.3 | 854.3 | 854.1 | - |
| Short Term Debt | 245.7 | 226.7 | 287.0 | 175.3 | 169.8 | 48.9 | 21.5 | 15.4 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 4.2 | 4.8 | 4.0 | 4.6 | 5.3 | 2.2 | 3.8 | 3.1 | 1.5 | 0.3 | 0.7 | 1.3 | 0.8 | - | - |
| Operating Lease Liabilities Current | 67.4 | 69.2 | 78.6 | 91.1 | 174.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 75.9 | 89.6 | 99.7 | 130.7 | 116.5 | 86.8 | 121.9 | 121.8 | 118.9 | 118.7 | 101.6 | 74.3 | 78.5 | 88.8 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 518.1 | 616.4 | 648.4 | 591.8 | 718.5 | 331.4 | 360.5 | 329.2 | 275.0 | 274.5 | 191.5 | 131.6 | 130.4 | 145.5 | - |
| Operating Lease Liabilities Non-Current |
| 107.3 |
| 118.1 |
| 96.5 |
| 134.8 |
| 214.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.3 | 10.9 | 13.2 | 12.1 | 17.5 | 12.9 | 15.0 | 16.5 | 15.2 | 8.4 | 10.5 | 6.1 | 6.6 | 5.5 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 807.0 | 809.3 | 827.8 | 812.0 | 1,046.8 | 412.6 | 466.5 | 414.2 | 370.2 | 369.5 | 302.5 | 241.3 | 246.6 | 265.1 | - |
| Additional Paid In Capital |
| 151.5 |
| 141.1 |
| 151.0 |
| 160.3 |
| 148.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (192.7) | (134.9) | 22.5 | 77.9 | (42.8) | 180.8 | 226.3 | 274.9 | 321.1 | 374.1 | 389.7 | 399.5 | 382.0 | 374.0 | - |
| Accumulated Other Comprehensive Income | (19.5) | (16.5) | (16.2) | (14.2) | (13.8) | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | 3.7 | 3.4 | 3.2 | 2.7 | 2.4 | 2.2 | 1.9 | 1.7 | 1.1 | 0.6 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (59.4) | (9.0) | 158.5 | 225.5 | 93.4 | 314.4 | 473.7 | 496.3 | 527.8 | 589.1 | 620.9 | 625.0 | 607.7 | 589.0 | 547.9 |
| Total Equity | (59.4) | (9.0) | 158.5 | 225.5 | 93.4 | 314.4 | 473.7 | 496.3 | 527.8 | 589.1 | 620.9 | 625.0 | 607.7 | 589.0 | 547.9 |
| 240.3 |
| 262.9 |
| 320.1 |
| 170.2 |
| 181.6 |
| (20.3) |
| (238.1) |
| (227.6) |
| (227.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (50.1) | (164.3) | (86.4) | (10.3) | (171.4) | 104.0 | 296.0 | 282.0 | 306.3 | 334.8 | 353.7 | 357.4 | 347.3 | 311.4 | - |
| Book Value | (59.4) | (9.0) | 158.5 | 225.5 | 93.4 | 314.4 | 473.7 | 496.3 | 527.8 | 589.1 | 620.9 | 625.0 | 607.7 | 589.0 | 547.9 |
| Tangible Book Value | (72.4) | (50.1) | 87.6 | 153.6 | 19.7 | - | - | - | - | - | - | - | - | - | - |
| 67.1 |
| 64.0 |
| 63.5 |
| 64.5 |
| 71.8 |
| 69.1 |
| 65.4 |
| 66.1 |
| 244.5 |
| 106.4 |
| 90.1 |
| 257.7 |
| 202.3 |
| 175.6 |
| 193.7 |
| 192.2 |
| 170.8 |
| 174.8 |
| 187.5 |
| 183.9 |
| 141.3 |
| 174.0 |
| 170.9 |
| 131.4 |
| 194.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 15.0 | 0.0 | 0.0 | 15.0 | 55.8 | 55.8 | 49.3 | 75.1 | 75.1 | 58.8 | 40.1 | 34.6 | 59.3 | 62.5 | 29.0 | 64.0 | 15.0 |
| Cash And Short Term Investments | 4.8 | 5.5 | 7.8 | 5.7 | 5.7 | 9.6 | 13.0 | 13.5 | 18.8 | 18.2 | 16.7 | 19.2 | 28.2 | 58.5 | 54.8 | 67.1 | 64.0 | 63.5 | 64.5 | 71.8 | 69.1 | 65.4 | 66.1 | 259.5 | 106.4 | 90.1 | 272.7 | 258.1 | 231.4 | 243.0 | 267.3 | 245.9 | 233.6 | 227.6 | 218.5 | 200.6 | 236.5 | 199.9 | 195.4 | 209.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 30.4 | 26.0 | 54.4 | 41.3 | 62.2 | 61.9 | 28.3 | 51.7 | 33.1 | 25.7 | 49.6 | 48.8 | 44.4 | 28.8 | 21.9 | 38.8 | 38.9 | 39.5 | 31.4 | 37.2 | 35.1 | 39.6 | 39.6 | 26.1 | 47.6 | 32.0 | 32.4 | 33.1 | 31.5 | 31.4 | 30.6 | 35.3 | 25.5 | 26.3 | 36.5 | 25.0 | 26.0 | 30.1 | 25.1 | 18.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 326.4 | 325.1 | 442.7 | 422.2 | 491.6 | 520.6 | 425.2 | 462.4 | 537.0 | 504.2 | 447.8 | 548.7 | 616.4 | 549.2 | 428.8 | 441.8 | 461.4 | 388.1 | 427.6 | 335.8 | 303.5 | 386.2 | 341.2 | 324.4 | 366.5 | 334.7 | 363.8 | 311.0 | 257.3 | 286.3 | 325.5 | 296.6 | 250.3 | 268.8 | 327.3 | 281.1 | 322.4 | 339.0 | 304.3 | 267.0 |
| Prepaid Expenses | 41.7 | 41.4 | 39.0 | 31.4 | 43.1 | 35.3 | 43.2 | 69.7 | 65.1 | 58.5 | 47.9 | 48.0 | 59.4 | 51.0 | 76.1 | 59.6 | 45.0 | 55.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 403.2 | 398.0 | 543.9 | 500.6 | 602.7 | 627.3 | 509.6 | 597.4 | 654.0 | 606.6 | 561.9 | 664.8 | 748.5 | 687.5 | 581.5 | 607.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 617.5 | 616.4 | 672.8 | 669.0 | 802.3 | 799.7 | 797.3 | 865.4 | 862.2 | 858.3 | 878.0 | 872.3 | 860.2 | 854.2 | 843.4 | 859.0 | 858.3 | 853.1 | 865.5 | 938.8 | - | 952.6 | 938.3 | - | 926.1 | 924.9 | 901.4 | 893.7 | 880.8 | 841.3 | 848.0 | 838.7 | 833.6 | 809.5 | 828.7 | 812.8 | - | 790.8 | 785.6 | - |
| Accumulated Depreciation | 536.0 | 534.8 | 583.3 | 576.9 | 696.8 | 688.4 | 680.5 | 730.8 | 720.9 | 711.9 | 728.1 | 717.3 | 705.5 | 697.2 | 688.4 | 699.7 | 692.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 81.5 | 81.7 | 89.4 | 92.1 | 105.5 | 111.3 | 116.8 | 134.6 | 141.2 | 146.3 | 149.9 | 155.0 | 154.7 | 157.0 | 155.0 | 159.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 41.0 | 70.3 | 70.5 | 70.7 | 70.9 | 71.1 | 71.3 | 71.5 | 71.9 | 72.3 | 72.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 218.8 | 164.5 | 151.1 | 166.0 | 159.4 | 163.5 | 174.0 | 127.9 | 112.3 | 144.8 | 155.5 | 160.0 | 167.6 | 191.6 | 194.7 | 209.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | 0.0 | 0.0 | 0.0 | 35.2 | 35.8 | 36.4 | 36.6 | 20.9 | 20.0 | 24.6 | 23.1 | 27.8 | 36.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 12.6 | 13.1 | 7.7 | 7.9 | 8.2 | 6.2 | 7.0 | 8.0 | 9.2 | 10.1 | 11.5 | 12.8 | 12.3 | 12.9 | 11.5 | 12.7 | 10.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 729.2 | 670.3 | 805.1 | 779.6 | 888.8 | 921.4 | 848.3 | 973.4 | 1,023.1 | 1,014.9 | 986.3 | 1,084.6 | 1,174.5 | 1,145.0 | 1,037.5 | 1,088.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 102.0 | 108.5 | 132.4 | 131.4 | 125.9 | 215.8 | 193.1 | 182.6 | 262.4 | 223.2 | 177.1 | 221.4 | 303.8 | 260.6 | 183.8 | 173.1 | 227.6 | 252.1 | 283.9 | 264.0 | 194.8 | 236.6 | 205.6 | 210.3 | 250.2 | 219.5 | 249.6 | 219.3 | 152.4 | 158.6 | 170.2 | 198.7 | 127.5 | 154.5 | 183.7 | 130.9 | 150.7 | 162.7 | 120.7 | 87.5 |
| Short Term Debt | 44.4 | 0.0 | 294.4 | 0.0 | 362.4 | 316.7 | 226.1 | 358.7 | 347.5 | 300.8 | 287.0 | 0.0 | 283.9 | 249.5 | 0.0 | 28.3 | 3.8 | 2.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 66.2 | 57.2 | 60.5 | 66.5 | 65.2 | 67.6 | 70.7 | 66.2 | 65.3 | 74.7 | 78.6 | 77.1 | 79.0 | 89.6 | 91.1 | 94.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 143.9 | 130.5 | 114.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 452.4 | 387.9 | 583.9 | 543.6 | 649.0 | 698.5 | 573.2 | 705.7 | 800.2 | 719.3 | 648.4 | 683.7 | 793.1 | 717.7 | 591.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 107.2 | 107.0 | 165.7 | 165.4 | 166.6 | 49.8 | 49.8 | 49.8 | 49.8 | 49.7 | 49.7 | 49.7 | 49.7 | 48.9 | 74.2 | 75.3 | 76.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 167.9 | 120.4 | 104.0 | 112.7 | 108.4 | 110.6 | 118.4 | 76.6 | 63.7 | 87.9 | 96.5 | 104.1 | 112.4 | 129.1 | 134.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.2 | 7.5 | 9.4 | 9.5 | 10.3 | 10.7 | 10.6 | 10.0 | 11.0 | 12.0 | 13.2 | 13.7 | 13.8 | 13.6 | 12.1 | 17.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 836.4 | 724.5 | 810.0 | 778.2 | 938.4 | 990.3 | 883.2 | 855.3 | 937.2 | 889.0 | 827.8 | 872.4 | 990.3 | 931.3 | 812.0 | 866.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.2 | 2.2 | 2.2 | 2.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.6 | 1.7 | 1.7 | 1.8 | 1.7 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 2.1 | 2.2 | 2.2 | 2.2 | 2.3 |
| Additional Paid In Capital | 242.3 | 242.7 | 242.4 | 241.8 | 151.4 | 151.9 | 153.4 | 140.3 | 145.1 | 150.8 | 151.0 | 148.5 | 152.0 | 155.1 | 160.3 | 164.0 | 164.3 | |||||||||||||||||||||||
| Retained Earnings | (334.1) | (280.9) | (232.1) | (226.7) | (184.7) | (204.8) | (172.7) | (6.0) | (44.5) | (9.2) | 22.5 | 79.4 | 45.5 | 71.9 | 77.9 | 69.8 | 15.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.6) | (18.2) | (17.4) | (15.9) | (17.5) | (17.2) | (16.8) | (17.5) | (16.0) | (17.1) | (16.2) | (17.0) | (14.6) | (14.7) | (14.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 3.4 | 3.4 | 3.3 | 3.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (107.2) | (54.2) | (4.9) | 1.4 | (49.6) | (68.9) | (34.9) | 118.1 | 85.9 | 125.8 | 158.5 | 212.2 | 184.2 | 213.7 | 225.5 | 222.2 | 168.2 | |||||||||||||||||||||||
| Total Equity | (107.2) | (54.2) | (4.9) | 1.4 | (49.6) | (68.9) | (34.9) | 118.1 | 85.9 | 125.8 | 158.5 | 212.2 | 184.2 | 213.7 | 225.5 | 222.2 | 168.2 | 93.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 44.4 | 0.0 | 401.6 | 107.0 | 528.0 | 482.0 | 392.7 | 408.5 | 397.3 | 350.6 | 336.7 | 49.7 | 333.6 | 299.2 | 49.7 | 77.2 | 78.0 | 77.6 | 77.6 | 234.6 | 48.9 | 196.4 | 153.1 | 21.5 | 89.3 | 46.8 | 56.4 | 54.5 | 27.4 | 15.4 | 65.6 | 43.9 | 25.0 | 0.0 | 34.4 | 11.2 | - | 26.5 | 0.0 | - |
| Net debt | 39.6 | (5.5) | 393.8 | 101.3 | 522.3 | 472.4 | 379.8 | 395.0 | 378.5 | 332.4 | 320.1 | 30.5 | 305.5 | 240.8 | (5.1) | 10.1 | 14.0 | 14.1 | ||||||||||||||||||||||
| Working Capital | (49.2) | 10.1 | (40.0) | (43.0) | (46.3) | (71.2) | (63.6) | (108.4) | (146.1) | (112.7) | (86.4) | (18.9) | (44.6) | (30.2) | (10.3) | (17.1) | (63.1) | |||||||||||||||||||||||
| Book Value | (107.2) | (54.2) | (4.9) | 1.4 | (49.6) | (68.9) | (34.9) | 118.1 | 85.9 | 125.8 | 158.5 | 212.2 | 184.2 | 213.7 | 225.5 | 222.2 | 168.2 | 93.4 | ||||||||||||||||||||||
| Tangible Book Value | (120.2) | (67.2) | (17.9) | (11.6) | (62.6) | (81.9) | (75.9) | 47.8 | 15.4 | 55.1 | 87.6 | 141.1 | 112.9 | 142.2 | 153.6 | 149.9 | 95.4 | |||||||||||||||||||||||
| 16.2 |
| 23.5 |
| 27.7 |
| 30.3 |
| 27.2 |
| 46.5 |
| 53.2 |
| 69.6 |
| 22.7 |
| 54.1 |
| 33.0 |
| 13.3 |
| 14.5 |
| 31.1 |
| 31.0 |
| 43.0 |
| 33.6 |
| 38.7 |
| 33.6 |
| 56.5 |
| 40.0 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 609.2 |
| 547.1 |
| 539.6 |
| 468.2 |
| 435.4 |
| 521.4 |
| 474.0 |
| 656.5 |
| 573.7 |
| 526.3 |
| 691.7 |
| 656.4 |
| 553.3 |
| 591.6 |
| 657.3 |
| 627.5 |
| 556.8 |
| 581.3 |
| 634.5 |
| 559.0 |
| 629.3 |
| 641.7 |
| 577.8 |
| 545.2 |
| 671.3 |
| 674.0 |
| 726.8 |
| 674.1 |
| 703.8 |
| 688.5 |
| 648.6 |
| 669.1 |
| 664.2 |
| 635.2 |
| 630.4 |
| 616.9 |
| 577.0 |
| 573.2 |
| 561.5 |
| 550.1 |
| 518.5 |
| 526.4 |
| 503.2 |
| 466.8 |
| 479.6 |
| 470.3 |
| 513.9 |
| 165.6 |
| 181.8 |
| 191.5 |
| 212.0 |
| 260.4 |
| 248.8 |
| 249.8 |
| 258.5 |
| 257.1 |
| 260.8 |
| 266.2 |
| 263.3 |
| 263.9 |
| 264.3 |
| 274.7 |
| 277.2 |
| 283.4 |
| 291.0 |
| 302.2 |
| 309.5 |
| 312.1 |
| 311.2 |
| 315.3 |
| 330.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.7 |
| 74.1 |
| 75.0 |
| - |
| 73.5 |
| 73.7 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.2 |
| 283.6 |
| 297.2 |
| 349.6 |
| - |
| 430.1 |
| 458.7 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.6 |
| 93.7 |
| 68.6 |
| 17.8 |
| 15.6 |
| 15.1 |
| 12.7 |
| 8.5 |
| 10.0 |
| 51.0 |
| 46.6 |
| 50.1 |
| 29.7 |
| 28.5 |
| 25.4 |
| 25.5 |
| 22.2 |
| 36.8 |
| 38.2 |
| 45.8 |
| 39.8 |
| 40.7 |
| 43.7 |
| 9.5 |
| 12.2 |
| 13.4 |
| 13.5 |
| 14.1 |
| 14.7 |
| 12.5 |
| 15.1 |
| 13.8 |
| 4.5 |
| 4.4 |
| 5.0 |
| 5.3 |
| 3.5 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.9 |
| 3.4 |
| 3.4 |
| 3.7 |
| 3.8 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,128.4 |
| 1,140.1 |
| 1,206.9 |
| 1,184.9 |
| 727.0 |
| 1,303.5 |
| 1,286.0 |
| 940.2 |
| 854.3 |
| 810.9 |
| 1,013.4 |
| 970.7 |
| 872.3 |
| 890.9 |
| 964.1 |
| 933.5 |
| 869.2 |
| 897.9 |
| 977.4 |
| 910.1 |
| 990.6 |
| 996.4 |
| 937.5 |
| 923.4 |
| 1.3 |
| 234.6 |
| 48.9 |
| 196.4 |
| 153.1 |
| 21.5 |
| 89.3 |
| 46.8 |
| 56.4 |
| 54.5 |
| 27.4 |
| 15.4 |
| 65.6 |
| 43.9 |
| 25.0 |
| 0.0 |
| 34.4 |
| 11.2 |
| - |
| 26.5 |
| 0.0 |
| - |
| - |
| 7.4 |
| 15.1 |
| 2.2 |
| 5.0 |
| 5.1 |
| 3.8 |
| 5.4 |
| 2.6 |
| 3.1 |
| 4.3 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| 0.7 |
| 110.0 |
| 174.6 |
| 171.3 |
| 150.5 |
| - |
| 127.7 |
| 133.8 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.4 |
| 107.4 |
| 86.8 |
| 108.5 |
| 105.3 |
| 121.9 |
| 103.2 |
| 97.5 |
| 116.4 |
| 119.3 |
| 96.4 |
| 121.8 |
| 119.3 |
| 112.0 |
| 95.1 |
| 118.9 |
| 110.5 |
| 104.2 |
| 119.7 |
| 123.6 |
| 110.4 |
| 101.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 624.4 |
| 672.4 |
| 718.5 |
| 776.8 |
| 759.0 |
| 331.4 |
| 674.2 |
| 600.2 |
| 360.5 |
| 447.3 |
| 365.1 |
| 429.2 |
| 396.5 |
| 298.2 |
| 309.6 |
| 381.9 |
| 359.2 |
| 250.8 |
| 275.0 |
| 333.7 |
| 246.8 |
| 271.3 |
| 314.5 |
| 231.8 |
| 191.5 |
| 154.3 |
| 174.7 |
| 214.2 |
| 232.2 |
| 281.8 |
| - |
| 341.8 |
| 367.3 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 17.5 |
| 19.9 |
| 14.7 |
| 12.9 |
| 14.3 |
| 14.1 |
| 15.0 |
| 13.0 |
| 15.2 |
| 15.5 |
| 15.7 |
| 16.8 |
| 16.5 |
| 16.5 |
| 15.6 |
| 16.4 |
| 15.2 |
| 15.3 |
| 7.8 |
| 8.2 |
| 8.7 |
| 8.5 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 960.3 |
| 1,046.8 |
| 1,129.6 |
| 1,079.9 |
| 412.6 |
| 1,054.3 |
| 1,005.6 |
| 466.5 |
| 531.2 |
| 467.8 |
| 503.0 |
| 473.0 |
| 376.6 |
| 394.6 |
| 469.8 |
| 451.1 |
| 345.7 |
| 370.2 |
| 427.8 |
| 339.3 |
| 373.9 |
| 412.9 |
| 332.1 |
| 302.5 |
| 148.5 |
| 141.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.8) |
| (50.5) |
| (16.8) |
| 180.8 |
| 113.8 |
| 144.9 |
| 226.3 |
| 198.6 |
| 212.7 |
| 272.6 |
| 260.2 |
| 275.0 |
| 274.9 |
| 277.0 |
| 266.4 |
| 304.6 |
| 321.1 |
| 337.1 |
| 352.5 |
| 389.6 |
| 352.9 |
| 378.2 |
| 389.7 |
| (13.0) |
| (13.3) |
| (13.8) |
| (15.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.0 |
| 2.7 |
| 2.8 |
| 2.7 |
| 2.4 |
| 2.6 |
| 102.5 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.9 |
| 1.9 |
| 1.7 |
| 1.6 |
| 2.1 |
| 2.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.4 |
| 77.4 |
| 105.0 |
| 314.4 |
| 249.3 |
| 280.4 |
| 473.7 |
| 323.1 |
| 343.1 |
| 510.5 |
| 497.7 |
| 495.7 |
| 496.3 |
| 494.3 |
| 482.4 |
| 523.5 |
| 527.8 |
| 549.5 |
| 570.8 |
| 616.8 |
| 583.5 |
| 605.4 |
| 620.9 |
| 77.4 |
| 105.0 |
| 314.4 |
| 249.3 |
| 280.4 |
| 473.7 |
| 323.1 |
| 343.1 |
| 510.5 |
| 497.7 |
| 495.7 |
| 496.3 |
| 494.3 |
| 482.4 |
| 523.5 |
| 527.8 |
| 549.5 |
| 570.8 |
| 616.8 |
| 583.5 |
| 605.4 |
| 620.9 |
| 13.2 |
| 162.8 |
| (20.3) |
| 131.0 |
| 87.0 |
| (238.1) |
| (17.1) |
| (43.3) |
| (216.3) |
| (203.6) |
| (204.0) |
| (227.6) |
| (201.7) |
| (202.1) |
| (208.6) |
| (227.6) |
| (184.2) |
| (189.4) |
| - |
| (173.4) |
| (195.4) |
| - |
| (171.4) |
| (237.1) |
| (290.8) |
| 104.0 |
| (152.8) |
| (126.2) |
| 296.0 |
| 126.4 |
| 161.2 |
| 262.5 |
| 259.9 |
| 255.1 |
| 282.0 |
| 275.4 |
| 268.4 |
| 306.0 |
| 306.3 |
| 300.8 |
| 312.2 |
| 358.0 |
| 327.2 |
| 346.0 |
| 353.7 |
| 77.4 |
| 105.0 |
| 314.4 |
| 249.3 |
| 280.4 |
| 473.7 |
| 323.1 |
| 343.1 |
| 510.5 |
| 497.7 |
| 495.7 |
| 496.3 |
| 494.3 |
| 482.4 |
| 523.5 |
| 527.8 |
| 549.5 |
| 570.8 |
| 616.8 |
| 583.5 |
| 605.4 |
| 620.9 |
| 19.7 |
| 3.3 |
| 30.0 |
| - |
| 175.8 |
| 206.7 |
| - |
| 323.1 |
| 343.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |