| (in millions of USD) | FY2026 | 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 | 195.2 | 151.7 | 128.6 | 235.5 | 279.6 | 268.9 | 293.3 | 312.1 | 307.9 | 297.1 | 211.8 | 230.3 | 243.2 | 223.2 | 227.0 | 119.0 | 80.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | 5.3 | 0.5 | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 5.0 | 83.1 | 112.2 | 55.5 | ||
| Cash And Short Term Investments | 195.2 | 151.7 | 128.6 | 235.5 | 279.6 | 268.9 | 293.3 | 312.1 | 307.9 | 297.1 | 211.8 | 230.3 | 243.2 | 228.2 | 310.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 160.6 | 162.5 | 134.3 | 161.7 | 71.5 | 70.4 | 61.9 | 79.2 | 53.2 | 51.4 | 44.1 | 69.3 | 66.3 | 69.2 | 49.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 195.7 | 163.6 | 145.0 | 207.7 | 114.0 | 87.5 | 73.0 | 63.7 | 71.1 | 65.9 | 63.9 | 73.7 | 60.3 | 74.9 | 47.0 | 47.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 449.7 | 440.2 | 437.3 | 427.3 | 389.7 | 364.7 | 339.2 | 314.5 | 304.2 | 270.1 | 244.8 | 236.1 | 222.7 | 203.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.6 | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 491.2 | 505.9 | 1,371.0 | 1,297.0 | 171.7 | 179.2 | 194.7 | 192.8 | 211.1 | 226.5 | 239.2 | 234.7 | 273.3 | 282.3 | 0.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 491.2 | 551.5 | 1,371.0 | 1,340.1 | 171.7 | 179.2 | 194.7 | 211.1 | 226.5 | 241.0 | 257.7 | 253.3 | 291.8 | 330.7 | 0.0 | - | |||
| 147.7 |
| 172.9 |
| - |
| - |
| - |
| 231.3 |
| 136.1 |
| 147.7 |
| 172.9 |
| 50.6 |
| 31.2 |
| - |
| - |
| 33.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 88.2 | 94.1 | 114.3 | 111.6 | 31.2 | 25.8 | 21.8 | 21.9 | 17.3 | 18.4 | 16.2 | 19.4 | 15.9 | 18.5 | 5.6 | 10.7 | 6.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 655.1 | 585.5 | 534.2 | 722.8 | 502.3 | 474.7 | 460.7 | 485.3 | 461.2 | 438.4 | 341.2 | 396.7 | 393.6 | 406.0 | 427.3 | 353.7 | 219.5 | - | - |
| 155.1 |
| 134.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 340.3 | 314.0 | 283.7 | 258.0 | 254.8 | 233.8 | 214.8 | 196.0 | 179.6 | 161.2 | 143.8 | 120.6 | 112.6 | 101.8 | 85.4 | 77.2 | - | - | - |
| Property,Plant & Equipment Net | 109.3 | 126.2 | 153.6 | 169.3 | 134.9 | 130.9 | 124.4 | 118.5 | 124.6 | 108.9 | 101.0 | 115.5 | 110.1 | 101.8 | 69.7 | 56.8 | 38.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 5.3 | 5.7 | 6.4 | 6.4 | 6.0 | 3.1 | 3.3 | 2.7 | 3.4 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 457.9 | 533.1 | 541.2 | 1,281.7 | 351.1 | 351.1 | 351.1 | 351.1 | 341.9 | 329.7 | 329.7 | 280.3 | 276.9 | 393.6 | 129.7 | 129.7 | 129.7 | - | - |
| Intangible Assets | 40.0 | 33.1 | 35.6 | 215.1 | 6.8 | 11.7 | 20.0 | 36.6 | 60.2 | 61.8 | 88.4 | 101.6 | 140.9 | 206.1 | 66.7 | 74.8 | 84.3 | - | - |
| Operating Lease Right Of Use Assets | 23.5 | 21.7 | 23.9 | 31.8 | 19.8 | 16.3 | 11.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 34.2 | 41.1 | 18.0 | 63.8 | 27.8 | 25.5 | 20.1 | 14.3 | 4.6 | 5.5 | 7.4 | 0.1 | 0.3 | 33.6 | 0.0 | - | 7.2 | - | - |
| Other Non-Current Assets | 113.7 | 100.3 | 91.1 | 117.0 | 107.9 | 88.1 | 76.0 | 57.0 | 93.6 | 67.2 | 43.8 | 35.2 | 23.4 | 22.1 | 15.4 | 17.9 | 9.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,410.3 | 1,419.3 | 1,373.7 | 2,569.6 | 1,130.9 | 1,082.1 | 1,052.4 | 1,062.8 | 1,086.1 | 1,011.5 | 911.5 | 929.4 | 948.9 | 1,171.0 | 726.3 | 659.9 | 514.3 | - | - |
| 23.6 |
| - |
| - |
| Short Term Debt | 0.0 | 45.6 | 0.0 | 43.1 | 0.0 | - | 0.0 | 18.3 | 15.4 | 14.4 | 18.6 | 18.5 | 18.5 | 48.4 | 0.0 | - | - | - | - |
| Deferred Revenue Current | 14.2 | 15.9 | 19.1 | 26.8 | 13.0 | 3.9 | 3.9 | 3.4 | 12.8 | 12.1 | 8.6 | 5.8 | 7.3 | 3.7 | 3.9 | 5.0 | 3.3 | - | - |
| Operating Lease Liabilities Current | 6.1 | 6.0 | 6.6 | 6.2 | 4.0 | 4.0 | 3.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 191.8 | 178.2 | 172.1 | 253.1 | 77.7 | 59.4 | 50.6 | 68.5 | 60.8 | 54.5 | 41.2 | 49.8 | 44.1 | 49.3 | 32.4 | 55.8 | 34.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 275.9 | 283.0 | 217.2 | 396.9 | 128.4 | 109.6 | 98.6 | 129.9 | 126.2 | 123.0 | 103.9 | 108.0 | 110.9 | 157.7 | 67.0 | 93.8 | 73.4 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 20.7 | 18.5 | 22.0 | 26.5 | 16.6 | 13.2 | 8.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 11.7 | 10.8 | 8.2 | 8.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.1 | 0.8 | 0.8 | 5.1 | 1.1 | 1.0 | 3.6 | 3.4 | 14.7 | 6.9 | 6.8 | 2.5 | 3.6 | 2.0 | 1.0 | 11.1 | 16.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 93.3 | 87.1 | 92.0 | 114.7 | 91.9 | 93.4 | 78.2 | 54.1 | 68.8 | 49.9 | 33.6 | 32.8 | 25.3 | 34.2 | 28.2 | 26.4 | 9.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 860.6 | 876.8 | 1,681.0 | 1,813.6 | 393.1 | 383.1 | 375.2 | 380.2 | 420.8 | 406.3 | 383.5 | 378.1 | 413.1 | 476.2 | 96.1 | 131.3 | 108.6 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 352.1 | 348.7 | - | - |
| Retained Earnings | (436.1) | (395.7) | (233.8) | 858.2 | 796.9 | 671.2 | 611.6 | 579.7 | 500.6 | 467.9 | 413.3 | 401.8 | 373.8 | 538.3 | 496.4 | 407.3 | 334.7 | - | - |
| Accumulated Other Comprehensive Income | (7.7) | (12.1) | (3.0) | 3.4 | (2.1) | (8.2) | (6.2) | (3.6) | (1.2) | (1.3) | 0.7 | 0.2 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | - | - |
| Treasury Stock | 474.4 | 520.5 | 556.9 | 577.9 | 549.9 | 438.8 | 387.9 | 346.2 | 252.0 | 253.1 | 266.2 | 223.0 | 201.2 | 200.6 | 225.8 | 232.3 | 279.3 | - | - |
| Minority Interest | - | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 549.7 | 542.4 | (307.4) | 755.9 | 737.6 | 698.7 | 677.0 | 682.6 | 665.4 | 605.3 | 528.1 | 551.4 | 535.8 | 694.8 | 630.2 | 528.6 | 405.7 | 378.0 | 348.7 |
| Total Equity | 549.7 | 542.4 | (307.3) | 756.0 | 737.8 | 699.0 | 677.2 | 682.6 | 665.4 | 605.3 | 528.1 | 551.4 | 535.8 | 694.8 | 630.2 | 528.6 | 405.7 | 378.0 | 348.7 |
| - |
| - |
| - |
| Net debt | 296.1 | 399.8 | 1,242.5 | 1,104.6 | (107.9) | (89.7) | (98.6) | (101.0) | (81.4) | (56.2) | 45.9 | 23.0 | 48.6 | 102.6 | (310.1) | - | - | - | - |
| Working Capital | 379.2 | 302.4 | 317.0 | 325.9 | 373.9 | 365.2 | 362.1 | 355.4 | 335.0 | 315.5 | 237.3 | 288.6 | 282.7 | 248.3 | 360.3 | 259.9 | 146.1 | - | - |
| Book Value | 549.7 | 542.4 | (307.4) | 755.9 | 737.6 | 698.7 | 677.0 | 682.6 | 665.4 | 605.3 | 528.1 | 551.4 | 535.8 | 694.8 | 630.2 | 528.6 | 405.7 | 378.0 | 348.7 |
| Tangible Book Value | 51.8 | (23.8) | (884.2) | (741.0) | 379.6 | 335.9 | 305.8 | 294.9 | 263.2 | 213.8 | 109.9 | 169.4 | 118.0 | 95.2 | 433.8 | 324.1 | 191.7 | - | - |
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | 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 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 163.3 | 195.2 | 164.7 | 168.6 | 156.5 | 151.7 | 136.5 | 115.9 | 126.8 | 128.6 | 123.8 | 147.9 | 164.2 | 235.5 | 617.8 | |||||||||||||||||||||||||
| 362.2 |
| 279.6 |
| 276.6 |
| 258.2 |
| 268.9 |
| 262.3 |
| 281.5 |
| 268.9 |
| 293.3 |
| 283.1 |
| 287.8 |
| 287.3 |
| 312.1 |
| 312.2 |
| 311.3 |
| 303.3 |
| 307.9 |
| 291.1 |
| 277.9 |
| 281.6 |
| 297.1 |
| 297.9 |
| 238.9 |
| 211.8 |
| 192.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 163.3 | 195.2 | 164.7 | 168.6 | 156.5 | 151.7 | 136.5 | 115.9 | 126.8 | 128.6 | 123.8 | 147.9 | 164.2 | 235.5 | 617.8 | 362.2 | 279.6 | 276.6 | 258.2 | 268.9 | 262.3 | 281.5 | 268.9 | 293.3 | 283.1 | 287.8 | 287.3 | 312.1 | 312.2 | 311.3 | 303.3 | 307.9 | 291.1 | 277.9 | 281.6 | 297.1 | 297.9 | 238.9 | 211.8 | 192.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 174.8 | 160.6 | 164.8 | 153.5 | 165.7 | 162.5 | 142.5 | 153.0 | 153.9 | 134.3 | 156.6 | 159.1 | 145.4 | 161.7 | 80.5 | 71.1 | 71.5 | 74.3 | 66.5 | 70.4 | 58.7 | 51.7 | 49.5 | 61.9 | 61.4 | 58.6 | 66.5 | 79.2 | 83.8 | 78.4 | 65.6 | 53.2 | 66.5 | 61.2 | 55.9 | 51.4 | 59.2 | 57.0 | 44.1 | 54.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 204.7 | 195.7 | 185.7 | 183.3 | 170.2 | 163.6 | 163.5 | 156.0 | 148.5 | 145.0 | 160.6 | 180.2 | 213.2 | 207.7 | 111.1 | 107.6 | 114.0 | 105.2 | 93.9 | 87.5 | 78.4 | 77.5 | 76.9 | 73.0 | 70.1 | 75.1 | 73.5 | 63.7 | 61.2 | 58.9 | 65.5 | 71.1 | 71.2 | 75.0 | 76.8 | 65.9 | 62.7 | 62.5 | 63.9 | 71.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 83.5 | 88.2 | 93.9 | 97.1 | 96.5 | 94.1 | 107.6 | 101.5 | 99.6 | 114.3 | 121.2 | 135.0 | 130.0 | 111.6 | 23.1 | 33.9 | 31.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Total Current Assets | 648.7 | 655.1 | 620.9 | 614.9 | 598.0 | 585.5 | 557.8 | 541.7 | 539.3 | 534.2 | 572.4 | 629.9 | 664.4 | 722.8 | 835.2 | 577.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 346.6 | 340.3 | 333.1 | 326.1 | 318.5 | 314.0 | 307.7 | 300.1 | 291.1 | 283.7 | 279.1 | 272.6 | 267.2 | 258.0 | 259.3 | 253.6 | 254.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 106.7 | 109.3 | 111.0 | 115.6 | 120.2 | 126.2 | 133.2 | 139.5 | 146.9 | 153.6 | 158.8 | 161.3 | 165.3 | 169.3 | 135.6 | 134.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 470.9 | 457.9 | 492.1 | 492.2 | 533.8 | 533.1 | 541.3 | 541.1 | 540.9 | 541.2 | 1,013.7 | 1,017.4 | 1,288.8 | 1,281.7 | 350.3 | 350.3 | 351.1 | 351.1 | ||||||||||||||||||||||
| Intangible Assets | 59.3 | 40.0 | 33.2 | 34.7 | 36.5 | 33.1 | 36.8 | 35.4 | 35.1 | 35.6 | 168.2 | 183.4 | 198.8 | 215.1 | 3.7 | 4.7 | 6.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 22.4 | 23.5 | 22.1 | 23.4 | 23.0 | 21.7 | 22.3 | 23.5 | 22.8 | 23.9 | 29.3 | 30.9 | 29.8 | 31.8 | 18.2 | 19.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 31.8 | 34.2 | 33.8 | 36.5 | 38.6 | 41.1 | 18.7 | 18.0 | 15.3 | 18.0 | 13.6 | 14.1 | 67.5 | 63.8 | 24.9 | 27.0 | 27.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 121.6 | 113.7 | 115.0 | 112.0 | 104.7 | 100.3 | 91.2 | 92.3 | 99.0 | 91.1 | 111.4 | 112.4 | 115.2 | 117.0 | 117.1 | 106.7 | 107.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,438.9 | 1,410.3 | 1,405.9 | 1,405.9 | 1,432.0 | 1,419.3 | 1,379.0 | 1,368.0 | 1,376.5 | 1,373.7 | 2,038.1 | 2,118.6 | 2,500.0 | 2,569.6 | 1,466.9 | 1,199.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | 0.0 | 0.0 | 0.0 | 45.6 | - | - | - | - | 0.0 | 52.9 | 42.7 | 43.1 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.1 | 6.1 | 6.5 | 6.6 | 6.4 | 6.0 | 6.5 | 6.6 | 6.3 | 6.6 | 6.2 | 6.4 | 6.0 | 6.2 | 3.9 | 4.2 | ||||||||||||||||||||||||
| Accrued Expenses | 183.4 | 191.8 | 179.9 | 172.2 | 166.8 | 178.2 | 171.6 | 148.9 | 160.2 | 172.1 | 184.0 | 215.7 | 192.7 | 253.1 | 95.0 | 86.4 | 77.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 273.7 | 275.9 | 255.1 | 243.1 | 236.0 | 283.0 | 235.5 | 224.7 | 224.9 | 217.2 | 239.0 | 321.1 | 309.8 | 396.9 | 140.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 492.0 | 491.2 | 490.5 | 518.9 | 542.6 | 505.9 | 1,190.3 | 1,192.9 | 1,373.4 | 1,371.0 | 1,373.6 | 1,330.6 | 1,336.6 | 1,297.0 | 455.1 | 171.9 | 171.7 | 175.6 | 175.3 | 179.2 | 183.1 | 187.0 | 190.8 | 194.7 | 179.1 | 183.7 | 188.3 | 192.8 | 197.4 | 202.0 | 206.6 | 211.1 | 215.7 | 219.3 | 222.9 | 226.5 | 228.8 | 229.6 | 239.2 | 243.8 |
| Operating Lease Liabilities Non-Current | 19.6 | 20.7 | 18.8 | 20.4 | 19.8 | 18.5 | 19.4 | 20.7 | 20.3 | 22.0 | 23.4 | 25.6 | 24.6 | 26.5 | 14.3 | 15.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.1 | 0.5 | 1.0 | 0.7 | 0.8 | 0.0 | 0.0 | 0.0 | 0.8 | 4.5 | 4.8 | 4.7 | 5.1 | 1.1 | 1.2 | 1.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 99.9 | 93.3 | 94.0 | 89.9 | 83.8 | 87.1 | 92.9 | 91.9 | 91.3 | 92.0 | 86.5 | 95.2 | 115.7 | 114.7 | 78.0 | 87.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 865.6 | 860.6 | 840.2 | 853.0 | 863.1 | 876.8 | 1,518.7 | 1,509.4 | 1,689.6 | 1,681.0 | 1,703.7 | 1,751.6 | 1,766.8 | 1,813.6 | 674.3 | 400.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (409.5) | (436.1) | (406.3) | (403.4) | (376.3) | (395.7) | (434.8) | (427.2) | (256.9) | (233.8) | 408.6 | 446.8 | 828.8 | 858.2 | 909.3 | 886.5 | 796.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.4) | (7.7) | (12.8) | (9.2) | (9.4) | (12.1) | (6.2) | (2.7) | 5.2 | (3.0) | 5.5 | 5.9 | 0.7 | 3.4 | (0.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 594.4 | 549.9 | 519.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 573.3 | 549.7 | 565.7 | 552.9 | 568.8 | 542.4 | (139.7) | (141.4) | (313.1) | (307.4) | 334.3 | 366.8 | 733.0 | 755.9 | 792.4 | 798.9 | 737.6 | |||||||||||||||||||||||
| Total Equity | 573.3 | 549.7 | 565.7 | 552.9 | 568.8 | 542.4 | (139.7) | (141.4) | (313.1) | (307.3) | 334.4 | 367.0 | 733.2 | 756.0 | 792.6 | 799.0 | 737.8 | 718.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 492.0 | 491.2 | 490.5 | 518.9 | 542.6 | 551.5 | 1,190.3 | 1,192.9 | 1,373.4 | 1,371.0 | 1,373.6 | 1,383.5 | 1,379.3 | 1,340.1 | 455.1 | 171.9 | 171.7 | 175.6 | 175.3 | 179.2 | 183.1 | 187.0 | 190.8 | 194.7 | 197.4 | 202.0 | 206.6 | 211.1 | 215.7 | 219.3 | 222.9 | 226.5 | 230.1 | 233.7 | 237.4 | 241.0 | 247.9 | 247.7 | 257.7 | 262.4 |
| Net debt | 328.7 | 296.1 | 325.8 | 350.4 | 386.2 | 399.8 | 1,053.8 | 1,076.9 | 1,246.6 | 1,242.5 | 1,249.8 | 1,235.6 | 1,215.1 | 1,104.6 | (162.7) | (190.2) | (107.9) | (101.0) | ||||||||||||||||||||||
| Working Capital | 375.0 | 379.2 | 365.7 | 371.8 | 362.1 | 302.4 | 322.3 | 317.1 | 314.4 | 317.0 | 333.4 | 308.9 | 354.6 | 325.9 | 695.1 | 437.0 | 373.9 | 372.4 | ||||||||||||||||||||||
| Book Value | 573.3 | 549.7 | 565.7 | 552.9 | 568.8 | 542.4 | (139.7) | (141.4) | (313.1) | (307.4) | 334.3 | 366.8 | 733.0 | 755.9 | 792.4 | 798.9 | 737.6 | 718.2 | ||||||||||||||||||||||
| Tangible Book Value | 43.2 | 51.8 | 40.4 | 26.0 | (1.5) | (23.8) | (717.8) | (717.9) | (889.1) | (884.2) | (847.6) | (834.0) | (754.6) | (741.0) | 438.4 | 443.8 | 379.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.5 |
| 26.3 |
| 25.8 |
| 25.7 |
| 22.2 |
| 23.4 |
| 21.8 |
| 14.0 |
| 16.2 |
| 18.6 |
| 21.9 |
| 18.1 |
| 20.3 |
| 20.1 |
| 17.3 |
| 15.7 |
| 21.2 |
| 18.3 |
| 18.4 |
| 11.9 |
| 13.2 |
| 16.2 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 0.0 |
| - |
| 502.3 |
| 496.4 |
| 461.4 |
| 474.7 |
| 447.7 |
| 453.9 |
| 432.3 |
| 460.7 |
| 440.0 |
| 453.3 |
| 457.0 |
| 485.3 |
| 486.4 |
| 478.3 |
| 467.4 |
| 461.2 |
| 449.8 |
| 438.8 |
| 435.7 |
| 438.4 |
| 438.7 |
| 380.4 |
| 341.2 |
| 339.8 |
| 249.0 |
| 239.6 |
| 233.8 |
| 229.5 |
| 225.8 |
| 220.4 |
| 214.8 |
| 209.7 |
| 203.3 |
| 199.7 |
| 196.0 |
| 193.5 |
| 190.1 |
| 184.7 |
| 179.6 |
| 174.0 |
| 169.2 |
| 164.3 |
| 161.2 |
| 156.5 |
| 152.5 |
| 143.8 |
| 138.0 |
| 134.9 |
| 130.7 |
| 131.3 |
| 130.9 |
| 127.5 |
| 125.5 |
| 125.7 |
| 124.4 |
| 124.1 |
| 125.8 |
| 126.2 |
| 118.5 |
| 119.5 |
| 122.6 |
| 122.5 |
| 124.6 |
| 123.4 |
| 118.7 |
| 110.3 |
| 108.9 |
| 95.5 |
| 97.4 |
| 101.0 |
| 105.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.1 |
| 351.1 |
| 351.1 |
| 351.1 |
| 351.1 |
| 351.1 |
| 351.1 |
| 351.1 |
| 351.1 |
| 351.1 |
| 355.2 |
| 346.7 |
| 341.9 |
| 341.9 |
| 341.9 |
| 346.6 |
| 329.7 |
| 329.7 |
| 329.7 |
| 329.7 |
| 329.7 |
| 329.7 |
| 7.9 |
| 10.4 |
| 11.7 |
| 13.4 |
| 15.2 |
| 17.2 |
| 20.0 |
| 23.7 |
| 27.5 |
| 31.4 |
| 36.6 |
| 40.3 |
| 46.8 |
| 53.2 |
| 60.2 |
| 67.7 |
| 75.1 |
| 55.5 |
| 61.8 |
| 68.1 |
| 74.4 |
| 88.4 |
| 94.8 |
| 19.8 |
| 20.7 |
| 15.3 |
| 16.3 |
| 12.2 |
| 17.2 |
| 16.0 |
| 11.0 |
| 10.0 |
| 10.9 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 25.4 |
| 25.5 |
| 25.0 |
| 26.9 |
| 20.8 |
| 20.1 |
| 17.9 |
| 17.9 |
| 14.4 |
| 14.4 |
| 27.5 |
| 24.2 |
| 24.9 |
| 4.2 |
| 5.8 |
| 6.3 |
| 5.5 |
| 5.5 |
| 8.7 |
| 7.4 |
| 7.4 |
| 0.0 |
| 108.3 |
| 90.0 |
| 88.1 |
| 83.3 |
| 81.4 |
| 76.2 |
| 76.0 |
| 82.2 |
| 80.8 |
| 73.3 |
| 57.0 |
| 55.5 |
| 90.1 |
| 88.9 |
| 93.6 |
| 82.4 |
| 75.8 |
| 70.6 |
| 67.2 |
| 60.3 |
| 59.4 |
| 43.8 |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,130.9 |
| 1,121.3 |
| 1,069.6 |
| 1,082.1 |
| 1,048.0 |
| 1,054.0 |
| 1,023.4 |
| 1,052.4 |
| 1,039.1 |
| 1,056.3 |
| 1,053.4 |
| 1,062.9 |
| 1,084.4 |
| 1,108.8 |
| 1,098.8 |
| 1,085.8 |
| 1,071.0 |
| 1,061.4 |
| 1,007.3 |
| 1,011.5 |
| 1,001.0 |
| 948.7 |
| 911.5 |
| 901.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 18.3 |
| 18.3 |
| 18.3 |
| 18.3 |
| 17.3 |
| 16.4 |
| 15.4 |
| 14.5 |
| 14.5 |
| 14.4 |
| 14.4 |
| 19.1 |
| 18.1 |
| 18.6 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 3.5 |
| 4.9 |
| 3.4 |
| 1.0 |
| 5.1 |
| 5.0 |
| 12.8 |
| 12.7 |
| 13.2 |
| 12.4 |
| 12.1 |
| 11.0 |
| 9.8 |
| 8.6 |
| 6.9 |
| 4.0 |
| 3.9 |
| 3.5 |
| 4.0 |
| 3.6 |
| 3.9 |
| 3.9 |
| 3.3 |
| 3.8 |
| 4.0 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.5 |
| 45.3 |
| 59.4 |
| 58.5 |
| 62.8 |
| 48.3 |
| 50.6 |
| 46.8 |
| 49.9 |
| 39.4 |
| 65.0 |
| 60.9 |
| 55.8 |
| 54.4 |
| 60.8 |
| 51.4 |
| 65.8 |
| 39.2 |
| 54.5 |
| 43.7 |
| 41.2 |
| 41.2 |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 140.1 |
| 128.4 |
| 123.9 |
| 96.5 |
| 109.6 |
| 105.9 |
| 102.1 |
| 91.6 |
| 98.6 |
| 101.1 |
| 110.6 |
| 103.3 |
| 129.9 |
| 120.6 |
| 115.9 |
| 114.4 |
| 126.2 |
| 118.4 |
| 128.4 |
| 105.3 |
| 123.0 |
| 117.8 |
| 111.4 |
| 103.9 |
| 95.9 |
| 16.6 |
| 17.7 |
| 12.4 |
| 13.2 |
| 9.1 |
| 14.0 |
| 12.7 |
| 8.2 |
| 6.8 |
| 7.7 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.9 |
| 3.7 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.4 |
| 13.8 |
| 15.8 |
| 15.8 |
| 14.7 |
| 8.7 |
| 8.9 |
| 10.1 |
| 6.9 |
| 22.5 |
| 16.3 |
| 6.8 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.9 |
| 102.3 |
| 92.3 |
| 93.4 |
| 81.5 |
| 83.5 |
| 75.6 |
| 78.2 |
| 66.3 |
| 68.9 |
| 62.9 |
| 54.1 |
| 59.6 |
| 71.8 |
| 68.7 |
| 68.8 |
| 63.5 |
| 64.9 |
| 51.9 |
| 49.9 |
| 46.1 |
| 39.4 |
| 33.6 |
| 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 393.1 |
| 402.9 |
| 365.1 |
| 383.1 |
| 371.3 |
| 376.3 |
| 361.6 |
| 375.2 |
| 348.9 |
| 366.2 |
| 358.2 |
| 380.3 |
| 391.4 |
| 405.5 |
| 405.5 |
| 420.8 |
| 406.3 |
| 421.5 |
| 390.1 |
| 406.3 |
| 415.2 |
| 396.7 |
| 383.5 |
| 382.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 762.1 |
| 694.7 |
| 671.2 |
| 655.5 |
| 637.1 |
| 620.9 |
| 611.6 |
| 611.2 |
| 593.6 |
| 588.2 |
| 574.9 |
| 561.6 |
| 549.4 |
| 524.2 |
| 502.3 |
| 503.6 |
| 490.3 |
| 477.7 |
| 467.9 |
| 459.9 |
| 429.1 |
| 413.3 |
| 412.0 |
| (0.2) |
| (2.1) |
| (6.8) |
| (7.7) |
| (8.2) |
| (7.1) |
| (7.3) |
| (7.2) |
| (6.2) |
| (3.3) |
| (3.7) |
| (3.6) |
| (3.6) |
| (1.3) |
| (1.3) |
| (1.2) |
| (1.2) |
| (1.1) |
| (0.5) |
| (0.4) |
| (1.3) |
| (2.8) |
| 1.0 |
| 0.7 |
| 0.4 |
| 460.2 |
| 438.8 |
| 438.2 |
| 424.1 |
| 414.0 |
| 387.9 |
| 361.8 |
| 345.8 |
| 327.4 |
| 346.2 |
| 313.0 |
| 288.5 |
| 268.9 |
| 252.0 |
| 249.2 |
| 257.6 |
| 259.8 |
| 253.1 |
| 256.1 |
| 260.7 |
| 266.2 |
| 268.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 718.2 |
| 704.3 |
| 698.7 |
| 676.4 |
| 677.5 |
| 661.5 |
| 677.0 |
| 690.3 |
| 690.1 |
| 695.2 |
| 682.6 |
| 692.9 |
| 703.3 |
| 693.4 |
| 665.0 |
| 664.7 |
| 639.9 |
| 617.1 |
| 605.3 |
| 585.9 |
| 552.0 |
| 528.1 |
| 518.8 |
| 704.5 |
| 699.0 |
| 676.6 |
| 677.7 |
| 661.7 |
| 677.2 |
| 690.3 |
| 690.1 |
| 695.2 |
| 682.6 |
| 692.9 |
| 703.3 |
| 693.4 |
| 665.0 |
| 664.7 |
| 639.9 |
| 617.1 |
| 605.3 |
| 585.9 |
| 552.0 |
| 528.1 |
| 518.8 |
| (82.9) |
| (89.7) |
| (79.2) |
| (94.5) |
| (78.1) |
| (98.6) |
| (85.6) |
| (85.9) |
| (80.8) |
| (101.0) |
| (96.6) |
| (92.0) |
| (80.4) |
| (81.4) |
| (61.0) |
| (44.1) |
| (44.2) |
| (56.2) |
| (50.1) |
| 8.8 |
| 45.9 |
| 70.0 |
| 364.9 |
| 365.2 |
| 341.9 |
| 351.8 |
| 340.7 |
| 362.1 |
| 338.9 |
| 342.7 |
| 353.7 |
| 355.4 |
| 365.8 |
| 362.4 |
| 353.0 |
| 335.0 |
| 331.4 |
| 310.4 |
| 330.4 |
| 315.5 |
| 320.9 |
| 269.0 |
| 237.3 |
| 243.9 |
| 704.3 |
| 698.7 |
| 676.4 |
| 677.5 |
| 661.5 |
| 677.0 |
| 690.3 |
| 690.1 |
| 695.2 |
| 682.6 |
| 692.9 |
| 703.3 |
| 693.4 |
| 665.0 |
| 664.7 |
| 639.9 |
| 617.1 |
| 605.3 |
| 585.9 |
| 552.0 |
| 528.1 |
| 518.8 |
| 359.2 |
| 342.7 |
| 335.9 |
| 311.9 |
| 311.2 |
| 293.2 |
| 305.8 |
| 315.4 |
| 311.5 |
| 312.7 |
| 294.9 |
| 297.5 |
| 309.8 |
| 298.2 |
| 262.9 |
| 255.1 |
| 218.2 |
| 231.9 |
| 213.8 |
| 188.1 |
| 147.9 |
| 109.9 |
| 94.3 |