| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 75.4 | 125.2 | 75.8 | 151.8 | 253.3 | 93.7 | 64.0 | 109.0 | - | 326.7 | 101.3 | 66.0 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 75.4 | 125.2 | 75.8 | 151.8 | 253.3 | 93.7 | 64.0 | 109.0 | - | 326.7 | 101.3 | 66.0 | 0.0 | 0.0 | 0.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 193.3 | 214.0 | 197.5 | 211.5 | 181.6 | 179.2 | 181.7 | 199.3 | - | 37.6 | 68.9 | 69.3 | 71.1 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 238.0 | 208.0 | 207.5 | 265.3 | 230.7 | 170.6 | 251.2 | 304.0 | - | 118.4 | 125.4 | 140.2 | 128.7 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 3,009.3 | 2,910.2 | 2,872.6 | 2,873.2 | 2,788.6 | 2,885.4 | 2,798.3 | 2,749.4 | - | 2,056.4 | 2,026.8 | 2,010.6 | 1,956.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 190.5 | 196.2 | 186.2 | 164.0 | 169.5 | 156.7 | 153.2 | 181.7 | - | 36.4 | 45.0 | 64.7 | 54.2 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 859.7 | 936.4 | 0.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | - | 0.4 | 0.4 | 0.4 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 20.9 | 23.4 | 25.3 | 14.6 | 37.7 | 17.1 | 19.4 | 15.0 | - | 9.6 | 867.6 | 944.8 | 0.0 | - | - |
| Net debt | |||||||||||||||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 67.9 | 75.4 | 77.0 | 70.7 | 129.9 | 125.2 | 136.1 | 114.1 | 54.6 | 75.8 | 27.1 | 169.4 | 151.8 | 131.7 | 147.7 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 60.0 |
| 51.1 |
| 74.9 |
| 59.7 |
| 50.6 |
| 58.8 |
| 60.8 |
| 61.3 |
| - |
| 36.9 |
| 32.1 |
| 36.3 |
| 23.7 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 568.4 | 601.0 | 575.1 | 689.5 | 776.1 | 633.6 | 573.8 | 716.1 | - | 519.5 | 327.8 | 311.7 | 246.1 | - | - |
| - |
| Accumulated Depreciation | 1,994.7 | 1,891.6 | 1,797.5 | 1,721.9 | 1,642.4 | 1,610.5 | 1,482.3 | 1,385.8 | - | 1,255.3 | 1,223.0 | 1,167.3 | 1,109.7 | - | - |
| Property,Plant & Equipment Net | 1,014.6 | 1,018.6 | 1,075.1 | 1,151.3 | 1,146.2 | 1,274.9 | 1,316.1 | 1,363.6 | - | 801.0 | 803.8 | 843.4 | 846.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.9 | 10.4 | 17.4 | 24.4 | 31.4 | 38.4 | 45.5 | 52.5 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 25.6 | 31.1 | 17.5 | 15.6 | 18.3 | 15.8 | 22.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 24.0 | 349.5 | 345.2 | 322.2 | 335.1 | 383.0 | 384.5 | 375.5 | - | 51.2 | 97.4 | - | - | - | - |
| Other Non-Current Assets | 147.4 | 150.2 | 169.9 | 160.1 | 156.2 | 156.4 | 160.3 | 120.3 | - | 50.1 | 49.6 | 62.0 | 27.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,758.4 | 2,129.7 | 2,182.7 | 2,347.5 | 2,445.0 | 2,529.9 | 2,480.1 | 2,679.1 | - | 1,421.9 | 1,278.6 | 1,303.9 | 1,120.3 | - | - |
| Short Term Debt | 20.9 | 23.4 | 25.3 | 14.6 | 37.7 | 17.1 | 19.4 | 15.0 | - | 9.6 | 7.9 | 8.4 | 0.0 | - | - |
| Deferred Revenue Current | 10.4 | 11.1 | 24.1 | 21.6 | 22.5 | 0.7 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.2 | 7.6 | 4.5 | 4.7 | 6.1 | 4.9 | 5.9 | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | 21.9 | 20.7 | 23.1 | 10.8 | - | - |
| Other Current Liabilities | - | 64.7 | 47.4 | 69.0 | 41.1 | 109.7 | 102.2 | 146.2 | - | 10.8 | 11.1 | 15.2 | 5.2 | - | - |
| Total Current Liabilities | 360.4 | 400.2 | 375.8 | 353.7 | 354.6 | 293.0 | 286.1 | 370.4 | - | 127.0 | 131.4 | 131.4 | 79.8 | - | - |
| Operating Lease Liabilities Non-Current |
| 18.6 |
| 24.0 |
| 14.7 |
| 11.4 |
| 12.6 |
| 12.0 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 12.7 | 13.7 | 15.2 | 17.0 | 20.5 | 24.5 | 24.8 | 28.0 | - | - | - | 0.0 | 49.2 | - | - |
| Pension Obligations | 78.8 | 77.2 | 101.5 | 119.6 | 170.3 | 249.8 | 236.6 | 233.7 | - | 161.7 | 162.1 | 141.3 | 21.8 | - | - |
| Other Non-Current Liabilities | 46.9 | 47.3 | 31.1 | 29.5 | 34.4 | 25.8 | 27.0 | 12.1 | - | 8.7 | 6.8 | 7.6 | 1.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,441.8 | 1,415.8 | 1,436.3 | 1,518.2 | 1,630.7 | 1,834.8 | 1,797.3 | 1,972.2 | - | 1,210.2 | 1,295.8 | 1,366.3 | 152.0 | - | - |
| Additional Paid In Capital |
| 427.8 |
| 425.3 |
| 419.1 |
| 418.0 |
| 408.8 |
| 405.2 |
| 399.0 |
| 399.5 |
| - |
| 242.4 |
| 70.2 |
| 62.1 |
| 0.0 |
| - |
| - |
| Retained Earnings | (88.9) | 333.6 | 372.6 | 474.4 | 489.3 | 422.9 | 422.4 | 462.6 | - | 79.0 | 21.8 | (21.5) | 1,415.9 | - | - |
| Accumulated Other Comprehensive Income | (23.0) | (45.7) | (45.9) | (63.8) | (84.5) | (133.6) | (139.2) | (155.7) | - | (110.1) | (109.6) | (103.4) | (39.7) | (64.7) | (65.1) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 316.6 | 713.9 | 746.4 | 829.3 | 814.3 | 695.1 | 682.8 | 706.9 | 693.8 | 211.7 | (17.1) | (62.4) | 968.3 | 724.7 | 473.9 |
| Total Equity | 316.6 | 713.9 | 746.4 | 829.3 | 814.3 | 695.1 | 682.8 | 706.9 | 693.8 | 211.7 | (17.1) | (62.4) | 968.3 | 724.7 | 473.9 |
| (54.5) |
| (101.8) |
| (50.5) |
| (137.2) |
| (215.6) |
| (76.6) |
| (44.6) |
| (94.0) |
| - |
| (317.1) |
| 766.3 |
| 878.8 |
| 0.0 |
| - |
| - |
| Working Capital | 208.0 | 200.8 | 199.2 | 335.9 | 421.6 | 340.6 | 287.7 | 345.7 | - | 392.5 | 196.3 | 180.3 | 166.2 | - | - |
| Book Value | 316.6 | 713.9 | 746.4 | 829.3 | 814.3 | 695.1 | 682.8 | 706.9 | 693.8 | 211.7 | (17.1) | (62.4) | 968.3 | 724.7 | 473.9 |
| Tangible Book Value | 312.6 | 703.5 | 729.0 | 804.9 | 782.9 | 656.6 | 637.3 | 654.4 | - | - | - | - | - | - | - |
| 178.7 |
| 253.3 |
| 279.2 |
| 214.7 |
| 106.8 |
| 93.7 |
| 82.9 |
| 48.7 |
| 42.7 |
| 64.0 |
| 62.8 |
| 90.1 |
| 68.0 |
| 109.0 |
| 106.0 |
| 79.8 |
| 89.1 |
| 96.2 |
| 379.2 |
| 368.7 |
| 345.1 |
| 326.7 |
| 319.7 |
| 166.0 |
| 110.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 67.9 | 75.4 | 77.0 | 70.7 | 129.9 | 125.2 | 136.1 | 114.1 | 54.6 | 75.8 | 27.1 | 169.4 | 151.8 | 131.7 | 147.7 | 178.7 | 253.3 | 279.2 | 214.7 | 106.8 | 93.7 | 82.9 | 48.7 | 42.7 | 64.0 | 62.8 | 90.1 | 68.0 | 109.0 | 106.0 | 79.8 | 89.1 | 96.2 | 379.2 | 368.7 | 345.1 | 326.7 | 319.7 | 166.0 | 110.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 173.6 | 193.3 | 183.2 | 152.6 | 167.1 | 214.0 | 193.3 | 203.5 | 183.0 | 197.5 | 175.8 | 201.3 | 211.5 | 217.4 | 208.0 | 201.4 | 181.6 | 203.9 | 187.9 | 182.6 | 179.2 | 161.7 | 173.4 | 190.5 | 181.7 | 162.1 | 180.0 | 201.7 | 199.3 | 197.9 | 189.4 | 180.3 | 181.3 | 42.9 | 39.2 | 50.6 | 37.6 | 44.1 | 32.4 | 58.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 223.7 | 238.0 | 254.0 | 233.2 | 212.0 | 208.0 | 234.0 | 225.5 | 228.1 | 207.5 | 242.7 | 237.4 | 265.3 | 269.5 | 242.7 | 223.3 | 230.7 | 206.2 | 195.2 | 295.5 | 170.6 | 257.0 | 249.4 | 275.4 | 251.2 | 291.4 | 298.9 | 346.8 | 304.0 | 332.1 | 327.3 | 358.1 | 302.1 | 106.6 | 113.6 | 121.6 | 118.4 | 120.1 | 106.3 | 113.3 |
| Prepaid Expenses | 64.0 | 61.7 | 74.7 | 82.5 | 63.3 | 51.1 | 62.8 | 74.4 | 61.2 | 74.9 | 72.7 | 54.0 | 60.9 | 68.7 | 80.6 | 72.2 | 50.6 | 54.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 529.2 | 568.4 | 590.6 | 539.8 | 572.5 | 601.0 | 629.0 | 635.0 | 545.6 | 575.1 | 518.3 | 662.1 | 689.5 | 688.3 | 701.5 | 744.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,084.4 | 2,076.8 | 2,063.3 | 2,056.4 | 2,055.8 | 2,044.7 | 2,037.6 |
| Accumulated Depreciation | 2,049.5 | 1,994.7 | 1,966.1 | 1,938.0 | 1,919.2 | 1,891.6 | 1,880.7 | 1,846.5 | 1,824.1 | 1,797.5 | 1,792.6 | 1,753.8 | 1,721.9 | 1,703.5 | 1,678.7 | 1,662.7 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 965.2 | 1,014.6 | 1,025.7 | 1,042.7 | 1,030.7 | 1,018.6 | 1,021.6 | 1,056.9 | 1,057.9 | 1,075.1 | 1,132.5 | 1,144.2 | 1,151.3 | 1,132.1 | 1,165.3 | 1,172.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 3.8 | 3.9 | 5.1 | 6.9 | 8.7 | 10.4 | 12.2 | 13.9 | 15.7 | 17.4 | 19.2 | 22.7 | 24.4 | 26.2 | 27.9 | 29.7 | 31.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 27.7 | 28.4 | 29.9 | 31.1 | 32.3 | 32.6 | 17.3 | 17.5 | 17.6 | 14.2 | 15.6 | 17.1 | 15.9 | 17.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 29.1 | 24.0 | 24.3 | 15.4 | 354.6 | 349.5 | 348.4 | 343.2 | 344.6 | 345.2 | 329.1 | 324.0 | 322.2 | 327.8 | 333.7 | 336.2 | 335.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 140.1 | 147.4 | 150.4 | 150.2 | 151.1 | 150.2 | 148.1 | 147.9 | 171.3 | 169.9 | 176.6 | 157.0 | 160.1 | 162.1 | 153.7 | 155.8 | 156.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,667.4 | 1,758.4 | 1,796.1 | 1,755.0 | 2,117.5 | 2,129.7 | 2,159.4 | 2,197.0 | 2,135.0 | 2,182.7 | 2,175.7 | 2,310.0 | 2,347.5 | 2,336.4 | 2,382.1 | 2,439.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 202.5 | 190.5 | 172.1 | 189.6 | 199.8 | 196.2 | 166.9 | 186.0 | 157.7 | 186.2 | 171.3 | 157.6 | 164.0 | 154.1 | 183.9 | 193.4 | 169.5 | 143.9 | 157.2 | 145.9 | 156.7 | 151.6 | 157.7 | 144.0 | 153.2 | 144.7 | 182.5 | 167.9 | 181.7 | 148.0 | 183.6 | 194.4 | 157.9 | 45.2 | 57.9 | 43.7 | 36.4 | 50.5 | 57.6 | 40.1 |
| Short Term Debt | 28.0 | 20.9 | 30.1 | 25.3 | 29.0 | 23.4 | 25.6 | 25.0 | 23.1 | 25.3 | 18.6 | 14.3 | 14.6 | 21.6 | 35.0 | 32.9 | 37.7 | 22.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 9.8 | 10.4 | 11.4 | 6.4 | 8.4 | 11.1 | 8.7 | 9.1 | 23.8 | 24.1 | 20.5 | 21.5 | 21.6 | 20.8 | 23.4 | 23.1 | 22.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 8.3 | 8.2 | 7.9 | 7.6 | 7.5 | 7.1 | 4.8 | 4.5 | 4.2 | 4.3 | 4.7 | 5.0 | 6.0 | 6.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 52.4 | 148.2 | 140.6 | 41.1 | |||||||||||||||||||||||
| Total Current Liabilities | 385.2 | 360.4 | 376.2 | 371.6 | 404.8 | 400.2 | 363.9 | 376.6 | 332.5 | 375.8 | 334.4 | 320.8 | 353.7 | 340.5 | 378.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 775.5 | 795.1 | 796.9 |
| Operating Lease Liabilities Non-Current | - | - | 20.3 | 21.5 | 22.6 | 24.0 | 26.5 | 27.1 | 14.2 | 14.7 | 14.2 | 10.6 | 11.4 | 12.4 | 10.1 | 11.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 9.9 | 12.7 | 13.6 | 14.8 | 13.2 | 13.7 | 14.8 | 13.9 | 14.4 | 15.2 | 15.0 | 19.2 | 17.0 | 16.8 | 20.7 | 20.7 | 20.5 | |||||||||||||||||||||||
| Pension Obligations | 77.3 | 78.8 | 74.9 | 76.0 | 76.2 | 77.2 | 93.8 | 94.7 | 99.2 | 101.5 | 119.7 | 118.4 | 119.6 | 159.1 | 163.7 | 168.4 | 170.3 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 45.4 | 46.9 | 44.9 | 45.0 | 45.0 | 47.3 | 46.0 | 44.0 | 31.4 | 31.1 | 31.6 | 29.3 | 29.5 | 30.2 | 28.4 | 32.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,438.0 | 1,441.8 | 1,457.9 | 1,412.7 | 1,429.4 | 1,415.8 | 1,426.6 | 1,441.8 | 1,393.3 | 1,436.3 | 1,390.0 | 1,478.5 | 1,518.2 | 1,556.7 | 1,621.3 | 1,652.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | 426.6 | 427.8 | 427.0 | 425.5 | 424.3 | 425.3 | 423.5 | 421.9 | 420.4 | 419.1 | 418.0 | 414.4 | 418.0 | 417.2 | 415.3 | 410.8 | 408.8 | |||||||||||||||||||||||
| Retained Earnings | (171.0) | (88.9) | (67.4) | (62.5) | 301.2 | 333.6 | 349.8 | 382.4 | 371.0 | 372.6 | 434.2 | 476.0 | 474.4 | 470.8 | 441.2 | 464.5 | 489.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (27.0) | (23.0) | (22.1) | (21.4) | (38.1) | (45.7) | (41.3) | (49.9) | (50.4) | (45.9) | (67.2) | (59.7) | (63.8) | (109.0) | (96.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 229.4 | 316.6 | 338.2 | 342.3 | 688.1 | 713.9 | 732.7 | 755.1 | 741.8 | 746.4 | 785.7 | 831.4 | 829.3 | 779.7 | 760.8 | 787.2 | 814.3 | |||||||||||||||||||||||
| Total Equity | 229.4 | 316.6 | 338.2 | 342.3 | 688.1 | 713.9 | 732.7 | 755.1 | 741.8 | 746.4 | 785.7 | 831.4 | 829.3 | 779.7 | 760.8 | 787.2 | 814.3 | 785.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 28.0 | 20.9 | 30.1 | 25.3 | 29.0 | 23.4 | 25.6 | 25.0 | 23.1 | 25.3 | 18.6 | 14.3 | 14.6 | 21.6 | 35.0 | 32.9 | 37.7 | 22.5 | 17.0 | 17.4 | 17.1 | 15.6 | 14.4 | 12.0 | 19.4 | 21.4 | 21.6 | 15.3 | 15.0 | 12.4 | 9.6 | 11.3 | 9.4 | 267.0 | 13.1 | 10.3 | 9.6 | 783.5 | 803.1 | 804.8 |
| Net debt | (40.0) | (54.5) | (46.9) | (45.3) | (100.8) | (101.8) | (110.5) | (89.1) | (31.6) | (50.5) | (8.5) | (155.1) | (137.2) | (110.1) | (112.8) | (145.9) | (215.6) | (256.7) | ||||||||||||||||||||||
| Working Capital | 144.0 | 208.0 | 214.4 | 168.2 | 167.7 | 200.8 | 265.2 | 258.4 | 213.1 | 199.2 | 183.9 | 341.3 | 335.9 | 347.7 | 323.1 | 366.6 | 421.6 | 493.4 | ||||||||||||||||||||||
| Book Value | 229.4 | 316.6 | 338.2 | 342.3 | 688.1 | 713.9 | 732.7 | 755.1 | 741.8 | 746.4 | 785.7 | 831.4 | 829.3 | 779.7 | 760.8 | 787.2 | 814.3 | 785.2 | ||||||||||||||||||||||
| Tangible Book Value | 225.6 | 312.6 | 333.1 | 335.4 | 679.4 | 703.5 | 720.6 | 741.2 | 726.1 | 729.0 | 766.5 | 808.8 | 804.9 | 753.5 | 732.9 | 757.5 | 782.9 | |||||||||||||||||||||||
| 68.5 |
| 61.1 |
| 58.8 |
| 81.5 |
| 70.0 |
| 83.1 |
| 60.8 |
| 71.8 |
| 90.6 |
| 68.3 |
| 61.3 |
| 87.1 |
| 99.8 |
| 77.4 |
| 66.9 |
| 61.1 |
| 48.9 |
| 29.8 |
| 36.9 |
| 39.1 |
| 42.9 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 776.1 |
| 806.6 |
| 960.6 |
| 699.4 |
| 633.6 |
| 641.1 |
| 595.2 |
| 591.7 |
| 573.8 |
| 672.4 |
| 659.6 |
| 684.9 |
| 716.1 |
| 723.0 |
| 696.3 |
| 704.9 |
| 646.5 |
| 589.7 |
| 570.4 |
| 547.1 |
| 519.5 |
| 529.7 |
| 347.6 |
| 304.9 |
| 1,642.4 |
| 1,637.9 |
| 1,623.1 |
| 1,633.3 |
| 1,578.1 |
| 1,580.8 |
| 1,547.8 |
| 1,515.0 |
| 1,482.3 |
| 1,470.5 |
| 1,443.4 |
| 1,418.3 |
| 1,385.8 |
| 1,392.5 |
| 1,370.7 |
| 1,344.6 |
| 1,309.2 |
| 1,309.4 |
| 1,290.1 |
| 1,275.9 |
| 1,255.3 |
| 1,256.0 |
| 1,237.9 |
| 1,242.9 |
| 1,146.2 |
| 1,133.3 |
| 1,161.0 |
| 1,249.4 |
| 1,177.8 |
| 1,263.1 |
| 1,267.3 |
| 1,283.9 |
| 1,316.1 |
| 1,327.1 |
| 1,370.3 |
| 1,365.8 |
| 1,363.6 |
| 1,378.4 |
| 1,398.2 |
| 1,409.0 |
| 1,407.8 |
| 775.0 |
| 786.7 |
| 787.4 |
| 801.0 |
| 799.8 |
| 806.8 |
| 794.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.2 |
| 34.9 |
| 36.7 |
| 38.4 |
| 40.2 |
| 41.9 |
| 43.7 |
| 45.5 |
| 47.2 |
| 49.0 |
| 50.7 |
| 52.5 |
| 54.2 |
| 56.0 |
| 57.7 |
| 59.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 12.9 |
| 14.1 |
| 18.2 |
| 15.8 |
| 19.0 |
| 20.0 |
| 20.9 |
| 22.4 |
| 22.5 |
| 18.4 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.7 |
| 342.7 |
| 330.0 |
| 383.0 |
| 370.6 |
| 380.1 |
| 371.4 |
| 384.5 |
| 393.2 |
| 420.1 |
| 413.2 |
| 375.5 |
| 377.0 |
| 389.0 |
| 392.6 |
| 402.8 |
| 29.4 |
| 42.7 |
| 45.0 |
| 51.2 |
| 57.6 |
| 72.8 |
| - |
| 160.8 |
| 149.0 |
| 199.8 |
| 156.4 |
| 175.4 |
| 160.7 |
| 160.2 |
| 160.3 |
| 156.8 |
| 151.5 |
| 140.8 |
| 120.3 |
| 135.1 |
| 131.0 |
| 129.8 |
| 125.6 |
| 48.4 |
| 48.8 |
| 49.4 |
| 50.1 |
| 48.1 |
| 48.2 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,445.0 |
| 2,474.5 |
| 2,648.3 |
| 2,515.3 |
| 2,529.9 |
| 2,490.4 |
| 2,445.3 |
| 2,450.8 |
| 2,480.1 |
| 2,596.7 |
| 2,650.5 |
| 2,655.4 |
| 2,679.1 |
| 2,667.8 |
| 2,670.4 |
| 2,694.0 |
| 2,642.6 |
| 1,442.6 |
| 1,448.5 |
| 1,428.9 |
| 1,421.9 |
| 1,435.2 |
| 1,275.3 |
| 1,233.8 |
| 17.0 |
| 17.4 |
| 17.1 |
| 15.6 |
| 14.4 |
| 12.0 |
| 19.4 |
| 21.4 |
| 21.6 |
| 15.3 |
| 15.0 |
| 12.4 |
| 9.6 |
| 11.3 |
| 9.4 |
| 267.0 |
| 13.1 |
| 10.3 |
| 9.6 |
| 8.0 |
| 7.9 |
| 7.9 |
| 20.5 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.3 |
| 5.3 |
| 6.3 |
| 4.9 |
| 5.7 |
| 5.7 |
| 5.5 |
| 5.9 |
| 5.3 |
| 4.5 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 15.1 |
| 14.8 |
| 21.9 |
| 18.3 |
| 14.4 |
| 15.0 |
| 138.1 |
| 137.5 |
| 137.9 |
| 109.7 |
| 122.3 |
| 122.3 |
| 146.0 |
| 102.2 |
| 116.7 |
| 114.7 |
| 134.4 |
| 146.2 |
| 136.3 |
| 115.5 |
| 123.0 |
| 127.0 |
| 8.9 |
| 5.0 |
| 5.3 |
| 8.3 |
| 8.1 |
| 10.8 |
| 14.1 |
| 378.2 |
| 354.6 |
| 313.2 |
| 334.3 |
| 309.8 |
| 293.0 |
| 300.7 |
| 305.5 |
| 313.2 |
| 286.1 |
| 313.0 |
| 330.3 |
| 328.9 |
| 370.4 |
| 311.2 |
| 321.5 |
| 342.2 |
| 307.6 |
| 403.6 |
| 152.4 |
| 134.7 |
| 127.0 |
| 149.0 |
| 146.0 |
| 122.5 |
| 12.6 |
| 8.4 |
| 9.9 |
| 13.1 |
| 12.0 |
| 14.0 |
| 14.8 |
| 15.4 |
| 17.5 |
| 17.9 |
| 14.7 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.8 |
| 23.8 |
| 30.1 |
| 24.5 |
| 22.9 |
| 22.3 |
| 23.8 |
| 24.8 |
| 23.8 |
| 26.1 |
| 27.5 |
| 28.0 |
| 28.7 |
| 31.0 |
| 33.3 |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.7 |
| 246.7 |
| 258.2 |
| 251.4 |
| 218.7 |
| 221.4 |
| 223.4 |
| 236.6 |
| 231.4 |
| 238.4 |
| 238.8 |
| 233.7 |
| 201.5 |
| 203.3 |
| 208.3 |
| 212.8 |
| 147.9 |
| 159.3 |
| 160.6 |
| 161.7 |
| 150.1 |
| 160.7 |
| 161.5 |
| 34.4 |
| 29.0 |
| 30.5 |
| 30.2 |
| 24.3 |
| 26.0 |
| 26.9 |
| 28.4 |
| 27.0 |
| 29.0 |
| 24.8 |
| 23.0 |
| 12.1 |
| 9.2 |
| 13.6 |
| 12.8 |
| 12.8 |
| 7.4 |
| 10.3 |
| 9.4 |
| 8.7 |
| 7.9 |
| 7.3 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,630.7 |
| 1,689.3 |
| 1,861.5 |
| 1,856.5 |
| 1,834.8 |
| 1,790.3 |
| 1,796.6 |
| 1,811.2 |
| 1,797.3 |
| 1,957.7 |
| 1,983.9 |
| 1,975.3 |
| 1,972.2 |
| 1,890.9 |
| 1,931.5 |
| 1,972.1 |
| 1,948.9 |
| 1,208.3 |
| 1,226.8 |
| 1,213.4 |
| 1,210.2 |
| 1,223.3 |
| 1,251.6 |
| 1,230.9 |
| 405.4 |
| 404.1 |
| 403.1 |
| 405.2 |
| 405.4 |
| 403.7 |
| 400.5 |
| 399.0 |
| 399.2 |
| 397.1 |
| 397.6 |
| 399.5 |
| 398.9 |
| 395.3 |
| 391.9 |
| 392.4 |
| 248.7 |
| 247.3 |
| 244.5 |
| 242.4 |
| 240.8 |
| 73.2 |
| 70.6 |
| 513.4 |
| 518.1 |
| 395.9 |
| 422.9 |
| 414.2 |
| 385.4 |
| 398.2 |
| 422.4 |
| 393.6 |
| 411.3 |
| 433.3 |
| 462.6 |
| 457.6 |
| 429.8 |
| 394.3 |
| 377.0 |
| 89.1 |
| 80.0 |
| 78.6 |
| 79.0 |
| 74.4 |
| 55.9 |
| 39.5 |
| (88.7) |
| (84.5) |
| (134.1) |
| (136.0) |
| (140.9) |
| (133.6) |
| (120.1) |
| (141.0) |
| (159.8) |
| (139.2) |
| (154.5) |
| (142.4) |
| (151.3) |
| (155.7) |
| (80.2) |
| (86.7) |
| (64.7) |
| (76.2) |
| (104.0) |
| (106.0) |
| (108.1) |
| (110.1) |
| (103.7) |
| (105.7) |
| (107.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 785.2 |
| 786.8 |
| 658.8 |
| 695.1 |
| 700.1 |
| 648.7 |
| 639.6 |
| 682.8 |
| 639.0 |
| 666.6 |
| 680.1 |
| 706.9 |
| 776.9 |
| 738.9 |
| 722.0 |
| 693.8 |
| 234.3 |
| 221.7 |
| 215.5 |
| 211.7 |
| 211.9 |
| 23.8 |
| 2.9 |
| 786.8 |
| 658.8 |
| 695.1 |
| 700.1 |
| 648.7 |
| 639.6 |
| 682.8 |
| 639.0 |
| 666.6 |
| 680.1 |
| 706.9 |
| 776.9 |
| 738.9 |
| 722.0 |
| 693.8 |
| 234.3 |
| 221.7 |
| 215.5 |
| 211.7 |
| 211.9 |
| 23.8 |
| 2.9 |
| (197.7) |
| (89.3) |
| (76.6) |
| (67.2) |
| (34.3) |
| (30.7) |
| (44.6) |
| (41.4) |
| (68.5) |
| (52.7) |
| (94.0) |
| (93.6) |
| (70.3) |
| (77.8) |
| (86.8) |
| (112.2) |
| (355.6) |
| (334.8) |
| (317.1) |
| 463.8 |
| 637.1 |
| 694.8 |
| 626.3 |
| 389.5 |
| 340.6 |
| 340.5 |
| 289.7 |
| 278.5 |
| 287.7 |
| 359.4 |
| 329.4 |
| 356.0 |
| 345.7 |
| 411.8 |
| 374.8 |
| 362.8 |
| 339.0 |
| 186.1 |
| 418.1 |
| 412.4 |
| 392.5 |
| 380.7 |
| 201.6 |
| 182.4 |
| 786.8 |
| 658.8 |
| 695.1 |
| 700.1 |
| 648.7 |
| 639.6 |
| 682.8 |
| 639.0 |
| 666.6 |
| 680.1 |
| 706.9 |
| 776.9 |
| 738.9 |
| 722.0 |
| 693.8 |
| 234.3 |
| 221.7 |
| 215.5 |
| 211.7 |
| 211.9 |
| 23.8 |
| 2.9 |
| 752.1 |
| 751.9 |
| 622.1 |
| 656.6 |
| 660.0 |
| 606.8 |
| 595.9 |
| 637.3 |
| 591.8 |
| 617.6 |
| 629.4 |
| 654.4 |
| 722.6 |
| 683.0 |
| 664.3 |
| 633.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |