| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1.7 | 2.0 | 2.5 | 1.8 | 2.4 | 4.2 | 1.6 | 1.6 | - | 11.6 | 21.0 | 52.0 | 58.2 | 87.9 | 116.3 | 76.0 | 12.2 | 11.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1.7 | 2.0 | 2.5 | 1.8 | 2.4 | 4.2 | 1.6 | 1.6 | - | 11.6 | 21.0 | 52.0 | 58.2 | 87.9 | 116.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 15.5 | 17.5 | 26.9 | 26.0 | 25.7 | 31.9 | 20.0 | 24.8 | - | 19.7 | 29.0 | 19.7 | 15.0 | 16.6 | 13.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 82.2 | 103.2 | 115.4 | 114.0 | 105.6 | 81.4 | 87.1 | 84.9 | - | 75.0 | 86.6 | 53.5 | 40.2 | 35.6 | 24.9 | 19.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 118.0 | 107.6 | 135.9 | 176.2 | 162.5 | 91.9 | 134.6 | 144.8 | - | 105.4 | 103.9 | 84.2 | 73.4 | 67.7 | 50.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | - | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 588.2 | 546.6 | 539.5 | 459.6 | 382.5 | 244.2 | 231.0 | - | - | - | - | - | - | - | - | - | ||
| (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 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 |
|---|
| - |
| 76.0 |
| 12.2 |
| 11.0 |
| 9.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 13.7 | 14.6 | 16.7 | 16.0 | 19.0 | 20.8 | 15.3 | 8.0 | - | 8.7 | 10.2 | 17.8 | 9.2 | 4.3 | 5.8 | 6.4 | - | - |
| Other Current Assets | 36.9 | 44.1 | 44.6 | 39.9 | 54.9 | 43.5 | 36.4 | 31.6 | - | 23.3 | 13.7 | 11.2 | 7.9 | 9.5 | 6.0 | 0.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 150.0 | 181.3 | 206.1 | 197.8 | 207.6 | 181.8 | 160.4 | 150.9 | - | 138.3 | 182.4 | 232.6 | 189.5 | 210.6 | 191.2 | 116.9 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 461.6 | 463.5 | 435.3 | 390.3 | 344.0 | 306.3 | 293.1 | 264.0 | - | 196.5 | 153.2 | 166.3 | 143.8 | 132.1 | (132.0) | 125.4 | - | - |
| Property,Plant & Equipment Net | 86.5 | 129.6 | 179.5 | 200.6 | 195.1 | 175.2 | 197.4 | 205.6 | - | 208.4 | 204.4 | 165.5 | 129.5 | 79.4 | 43.9 | 33.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | - | 64.0 | 64.0 | 9.0 | 9.0 | 2.9 | 2.9 | 2.9 | - | - |
| Intangible Assets | 0.7 | 1.0 | 1.2 | 2.6 | 5.0 | 7.4 | 7.8 | 10.0 | - | - | - | 1.4 | 1.4 | 0.0 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 311.7 | 356.6 | 395.4 | 397.8 | 371.1 | 314.2 | 327.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.4 | 33.6 | 20.3 | 8.0 | 0.0 | - | - | - | - | 4.7 | 3.0 | 3.4 | 4.9 | 8.5 | 13.0 | 16.0 | - | - |
| Other Non-Current Assets | 65.3 | 93.3 | 83.0 | 81.8 | 75.2 | 56.0 | 48.0 | 38.2 | - | 25.0 | 19.2 | 12.3 | 6.3 | 2.1 | 4.6 | 4.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 680.1 | 860.8 | 950.9 | 953.9 | 919.5 | 800.1 | 806.0 | 470.1 | - | 457.2 | 500.9 | 474.2 | 381.8 | 342.0 | 262.7 | 170.0 | - | - |
| 42.0 |
| - |
| - |
| Short Term Debt | 588.2 | 546.6 | 539.5 | 459.6 | 382.5 | 244.2 | 231.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 81.2 | 82.3 | 81.8 | 79.5 | 72.4 | 62.1 | 59.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.0 | 31.0 | 28.3 | 31.3 | 51.2 | 76.8 | 40.3 | 27.7 | - | 19.5 | 15.7 | 33.1 | 15.2 | 21.6 | 29.8 | 24.9 | - | - |
| Other Current Liabilities | 46.4 | 55.8 | 62.0 | 60.8 | 64.2 | 60.9 | 53.1 | 51.2 | - | 35.6 | 23.4 | 15.6 | 11.2 | 14.0 | 15.7 | 11.7 | - | - |
| Total Current Liabilities | 912.5 | 908.0 | 936.1 | 929.8 | 906.8 | 655.9 | 594.8 | 488.7 | - | 225.3 | 224.9 | 187.1 | 137.2 | 133.1 | 119.1 | 96.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 273.1 | 307.2 | 351.4 | 356.9 | 336.2 | 283.1 | 298.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 0.7 | 0.2 | 3.8 | 4.8 | - | - | 12.5 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 72.9 | 97.2 | 105.3 | 105.4 | 100.8 | 84.8 | 68.8 | 86.2 | - | 71.5 | 53.6 | 27.5 | 17.8 | 13.8 | 11.5 | 12.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,258.5 | 1,312.4 | 1,392.8 | 1,392.1 | 1,344.5 | 1,024.1 | 965.5 | 579.7 | - | 296.8 | 278.6 | 217.3 | 156.5 | 148.3 | 133.3 | 112.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (611.2) | (479.2) | (458.9) | (443.6) | (429.2) | (224.2) | (159.7) | (109.9) | - | 159.9 | 221.9 | 256.4 | 219.3 | 159.2 | 81.1 | 20.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (578.5) | (451.6) | (441.9) | (438.2) | (425.0) | (224.0) | (159.4) | (109.6) | 89.2 | 160.3 | 222.3 | 256.9 | 225.2 | 193.7 | 129.4 | 58.0 | 22.5 | (41.6) |
| Total Equity | (578.5) | (451.6) | (441.9) | (438.2) | (425.0) | (224.0) | (159.4) | (109.6) | 89.2 | 160.3 | 222.3 | 256.9 | 225.2 | 193.7 | 129.4 | 58.0 | 22.5 | (41.6) |
| - |
| - |
| Net debt | 586.5 | 544.7 | 537.0 | 457.8 | 380.1 | 240.0 | 229.4 | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (762.6) | (726.7) | (729.9) | (732.1) | (699.2) | (474.1) | (434.4) | (337.8) | - | (87.0) | (42.6) | 45.5 | 52.4 | 77.5 | 72.1 | 20.1 | - | - |
| Book Value | (578.5) | (451.6) | (441.9) | (438.2) | (425.0) | (224.0) | (159.4) | (109.6) | 89.2 | 160.3 | 222.3 | 256.9 | 225.2 | 193.7 | 129.4 | 58.0 | 22.5 | (41.6) |
| Tangible Book Value | (643.2) | (516.6) | (507.1) | (504.8) | (494.0) | (295.4) | (231.2) | (183.5) | - | 96.3 | 158.3 | 246.5 | 214.9 | 190.8 | 126.5 | 55.1 | - | - |
| 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 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1.5 | 1.7 | 1.3 | 1.3 | 1.7 | 2.0 | 1.6 | 2.0 | 2.1 | 2.5 | 0.9 | 1.8 | 1.5 | 1.8 | 1.3 | 2.3 | 1.6 | 2.4 | 1.8 | 2.2 | 2.2 | 4.2 | 1.4 | 1.7 | 239.2 | 1.6 | 1.5 | 1.7 | 1.7 | 1.6 | 1.2 | 2.4 | 2.3 | - | 29.9 | 2.1 | 36.5 | 11.6 | 45.4 | 2.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 1.5 | 1.7 | 1.3 | 1.3 | 1.7 | 2.0 | 1.6 | 2.0 | 2.1 | 2.5 | 0.9 | 1.8 | 1.5 | 1.8 | 1.3 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 13.4 | 15.5 | 13.9 | 16.0 | 14.2 | 17.5 | 17.0 | 20.3 | 21.8 | 26.9 | 18.6 | 24.1 | 23.3 | 26.0 | 26.7 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 78.2 | 82.2 | 89.8 | 99.5 | 103.9 | 103.2 | 93.0 | 95.8 | 100.9 | 115.4 | 116.2 | 121.4 | 116.8 | 114.0 | 113.6 | 121.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 116.4 | 118.0 | 107.0 | 111.2 | 114.3 | 107.6 | 128.0 | 106.0 | 125.3 | 135.9 | 168.9 | 152.2 | 160.3 | 176.2 | 199.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 605.6 | 588.2 | 579.5 | 563.9 | 557.7 | 546.6 | 516.5 | 540.2 | 523.5 | 539.5 | 488.0 | 483.8 | 470.6 | 459.6 | 406.3 | 443.3 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 1.6 |
| 2.4 |
| 1.8 |
| 2.2 |
| 2.2 |
| 4.2 |
| 1.4 |
| 1.7 |
| 239.2 |
| 1.6 |
| 1.5 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.2 |
| 2.4 |
| 2.3 |
| - |
| 29.9 |
| 2.1 |
| 36.5 |
| 11.6 |
| 45.4 |
| 2.4 |
| 28.6 |
| 24.5 |
| 25.7 |
| 33.4 |
| 23.2 |
| 25.9 |
| 31.9 |
| 32.7 |
| 15.8 |
| 7.2 |
| 20.0 |
| 25.5 |
| 19.6 |
| 18.6 |
| 24.8 |
| 24.1 |
| 22.1 |
| 21.8 |
| - |
| 21.1 |
| 24.5 |
| 18.2 |
| 19.7 |
| 23.7 |
| 23.5 |
| 103.2 |
| 105.6 |
| 86.1 |
| 88.6 |
| 82.3 |
| 81.4 |
| 83.3 |
| 81.7 |
| 82.0 |
| 87.1 |
| 86.5 |
| 87.9 |
| 83.3 |
| 84.9 |
| 91.0 |
| 90.2 |
| 86.8 |
| - |
| 79.2 |
| 69.9 |
| 66.9 |
| 75.0 |
| 70.6 |
| 73.7 |
| Prepaid Expenses | 19.7 | 13.7 | 14.4 | 20.8 | 17.6 | 14.6 | 17.8 | 21.3 | 20.7 | 16.7 | 21.1 | 21.0 | 27.0 | 16.0 | 21.2 | 24.6 | 22.0 | 19.0 | 24.3 | 28.9 | 27.2 | 20.8 | 10.9 | 12.1 | 13.5 | 15.3 | 11.0 | 14.3 | 10.0 | 8.0 | 9.8 | 10.6 | 9.3 | - | 10.2 | 10.7 | 10.7 | 8.7 | 12.0 | 16.4 |
| Other Current Assets | 30.7 | 36.9 | 38.5 | 37.9 | 38.0 | 44.1 | 40.8 | 37.9 | 35.6 | 44.6 | 41.2 | 40.1 | 39.9 | 39.9 | 34.8 | 45.1 | 40.6 | 54.9 | 49.6 | 42.6 | 33.8 | 43.5 | 36.1 | 30.6 | 30.9 | 36.4 | 35.0 | 31.9 | 32.0 | 31.6 | 31.0 | 26.4 | 22.1 | - | 23.8 | 18.4 | 16.8 | 23.3 | 17.5 | 15.8 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 143.5 | 150.0 | 169.8 | 175.5 | 175.4 | 181.3 | 170.3 | 177.4 | 181.0 | 206.1 | 198.1 | 208.5 | 208.4 | 197.8 | 197.7 | 221.9 | 191.9 | 207.6 | 195.3 | 187.0 | 171.5 | 181.8 | 164.4 | 141.8 | 372.8 | 160.4 | 159.6 | 158.6 | 145.7 | 150.9 | 158.4 | 158.2 | 142.4 | - | 164.2 | 129.2 | 149.0 | 138.3 | 190.7 | 147.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 73.8 | 86.5 | 95.1 | 109.1 | 119.8 | 129.6 | 140.4 | 153.7 | 167.0 | 179.5 | 190.7 | 191.1 | 194.8 | 200.6 | 199.9 | 196.9 | 197.6 | 195.1 | 184.7 | 182.4 | 182.1 | 175.2 | 178.5 | 186.9 | 194.7 | 197.4 | 201.8 | 202.3 | 203.6 | 205.6 | 199.5 | 202.4 | 204.3 | - | 206.7 | 205.6 | 207.2 | 208.4 | 203.7 | 202.1 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | - | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 |
| Intangible Assets | 0.7 | - | 0.8 | 0.9 | 0.9 | - | 1.0 | 1.1 | 1.1 | - | 1.2 | 1.6 | 2.1 | - | 3.2 | 3.8 | 4.4 | - | 5.6 | 6.2 | 6.8 | - | 8.1 | 8.7 | 7.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 295.3 | 311.7 | 317.0 | 339.1 | 345.5 | 356.6 | 367.1 | 373.5 | 387.9 | 395.4 | 401.6 | 400.0 | 398.3 | 397.8 | 389.5 | 382.3 | 374.7 | 371.1 | 360.3 | 344.4 | 329.7 | 314.2 | 311.2 | 315.2 | 323.8 | 327.0 | 321.0 | 317.0 | 303.8 | 0.0 | 300.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.4 | 0.4 | 24.9 | 31.8 | 34.9 | 33.6 | 27.3 | 25.4 | 21.2 | 20.3 | 21.4 | 16.2 | 11.2 | 8.0 | 6.3 | 3.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 61.9 | 65.3 | 76.3 | 82.6 | 94.9 | 93.3 | 93.1 | 87.1 | 84.7 | 83.0 | 82.6 | 82.3 | 82.5 | 81.8 | 78.7 | 76.6 | 78.5 | 75.2 | 72.3 | 69.0 | 66.6 | 56.0 | 52.6 | 50.8 | 49.9 | 48.0 | 46.2 | 43.7 | 42.7 | 38.2 | 36.3 | 33.3 | 33.5 | - | 28.9 | 27.2 | 27.3 | 25.0 | 27.2 | 23.2 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 641.0 | 680.1 | 749.4 | 804.5 | 836.8 | 860.8 | 864.7 | 883.6 | 908.5 | 950.9 | 961.0 | 965.2 | 962.8 | 953.9 | 940.8 | 950.1 | 912.6 | 919.5 | 883.6 | 854.5 | 822.2 | 800.1 | 780.1 | 768.8 | 1,013.8 | 806.0 | 802.3 | 795.9 | 770.7 | 470.1 | 470.1 | 470.4 | 458.7 | - | 478.9 | 440.7 | 462.7 | 457.2 | 503.0 | 454.7 |
| 167.2 |
| 177.0 |
| 162.5 |
| 163.9 |
| 129.9 |
| 122.1 |
| 91.9 |
| 167.1 |
| 95.0 |
| 132.9 |
| 134.6 |
| 151.4 |
| 117.3 |
| 121.1 |
| 144.8 |
| 138.7 |
| 101.0 |
| 116.1 |
| - |
| 136.6 |
| 105.6 |
| 106.7 |
| 105.4 |
| 106.9 |
| 85.8 |
| Short Term Debt | 605.6 | 588.2 | 579.5 | 563.9 | 557.7 | 546.6 | 516.5 | 540.2 | 523.5 | 539.5 | 488.0 | 483.8 | 470.6 | 459.6 | 406.3 | 443.3 | 413.2 | 382.5 | 359.1 | 382.2 | 314.9 | 244.2 | 33.5 | 227.2 | - | 231.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 79.3 | 81.2 | 82.0 | 82.2 | 82.6 | 82.3 | 82.5 | 80.9 | 81.3 | 81.8 | 83.1 | 82.4 | 81.4 | 79.5 | 77.2 | 76.0 | 74.0 | 72.4 | 69.3 | 67.6 | 64.1 | 62.1 | 60.6 | 60.2 | 60.2 | 59.6 | 57.9 | 56.2 | 54.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.4 | 15.0 | 18.5 | 20.9 | 21.4 | 31.0 | 28.9 | 35.3 | 28.3 | 28.3 | 24.3 | 38.9 | 30.7 | 31.3 | 27.3 | 33.3 | 25.7 | 51.2 | 63.9 | 54.2 | 42.2 | 76.8 | 61.8 | 33.1 | 27.3 | 40.3 | 39.4 | 30.0 | 29.3 | 27.7 | 32.0 | 24.7 | 27.3 | - | 34.7 | 29.1 | 31.1 | 19.5 | 28.9 | 25.7 |
| Other Current Liabilities | 44.4 | 46.4 | 49.6 | 50.3 | 53.8 | 55.8 | 57.3 | 56.5 | 58.5 | 62.0 | 58.9 | 57.1 | 58.4 | 60.8 | 60.9 | 58.6 | 59.4 | 64.2 | 61.8 | 57.7 | 57.8 | 60.9 | 58.4 | 57.5 | 53.1 | 53.1 | 52.4 | 48.7 | 47.8 | 51.2 | 49.9 | 48.1 | 46.6 | - | 44.7 | 39.2 | 37.6 | 35.6 | 29.6 | 25.9 |
| Total Current Liabilities | 931.7 | 912.5 | 898.8 | 903.2 | 904.4 | 908.0 | 894.0 | 900.6 | 906.2 | 936.1 | 919.3 | 921.8 | 925.7 | 929.8 | 923.3 | 945.3 | 937.9 | 906.8 | 890.9 | 846.1 | 757.4 | 655.9 | 512.6 | 562.5 | 795.1 | 594.8 | 603.1 | 592.5 | 545.5 | 488.7 | 439.0 | 410.0 | 345.7 | - | 298.4 | 252.7 | 252.2 | 225.3 | 244.9 | 206.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 268.7 | 273.1 | 279.0 | 287.6 | 294.3 | 307.2 | 318.7 | 327.8 | 343.4 | 351.4 | 356.6 | 356.0 | 355.6 | 356.9 | 350.4 | 344.5 | 338.5 | 336.2 | 327.5 | 311.7 | 298.5 | 283.1 | 281.7 | 286.3 | 294.5 | 298.1 | 293.3 | 290.9 | 278.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.7 | 0.5 | 0.7 | 1.8 | 0.2 | 7.0 | 8.2 | 9.1 | 3.8 | 3.9 | 5.5 | 5.6 | 4.8 | 4.6 | 4.6 | - | - | - | 0.3 | 1.0 | 0.0 | 11.8 | 13.5 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 66.9 | 72.9 | 92.9 | 94.4 | 95.0 | 97.2 | 100.7 | 102.2 | 104.7 | 105.3 | 105.8 | 106.5 | 106.6 | 105.4 | 104.6 | 103.3 | 105.0 | 100.8 | 104.7 | 99.7 | 97.3 | 84.8 | 81.6 | 74.8 | 71.0 | 68.8 | 66.5 | 64.3 | 65.8 | 86.2 | 80.8 | 76.9 | 77.0 | - | 76.2 | 73.3 | 75.4 | 71.5 | 69.7 | 61.4 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,267.3 | 1,258.5 | 1,270.7 | 1,285.2 | 1,293.6 | 1,312.4 | 1,313.4 | 1,330.6 | 1,354.3 | 1,392.8 | 1,381.7 | 1,384.3 | 1,387.9 | 1,392.1 | 1,378.3 | 1,393.0 | 1,381.8 | 1,344.5 | 1,323.7 | 1,258.2 | 1,154.9 | 1,024.1 | 882.9 | 931.8 | 1,169.7 | 965.5 | 966.8 | 953.2 | 895.3 | 579.7 | 524.4 | 491.5 | 422.7 | - | 374.6 | 326.3 | 328.6 | 296.8 | 326.5 | 280.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (661.5) | (611.2) | (552.6) | (512.9) | (487.8) | (479.2) | (474.5) | (471.4) | (466.3) | (458.9) | (433.7) | (431.4) | (432.1) | (443.6) | (438.1) | (443.2) | (469.4) | (429.2) | (440.3) | (403.9) | (332.9) | (224.2) | (117.5) | (168.8) | (156.2) | (159.7) | (164.8) | (157.6) | (124.9) | (109.9) | (54.7) | (21.5) | 35.6 | - | 103.9 | 114.0 | 133.7 | 159.9 | 176.1 | 173.3 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (626.3) | (578.5) | (521.3) | (480.7) | (456.8) | (451.6) | (448.8) | (447.0) | (445.9) | (441.9) | (420.7) | (419.1) | (425.0) | (438.2) | (437.5) | (443.0) | (469.2) | (425.0) | (440.1) | (403.7) | (332.7) | (224.0) | (102.8) | (163.0) | (155.9) | (159.4) | (164.5) | (157.3) | (124.6) | (109.6) | (54.4) | (21.2) | 36.0 | 89.2 | 104.3 | 114.4 | 134.2 | 160.3 | 176.5 | 173.8 |
| Total Equity | (626.3) | (578.5) | (521.3) | (480.7) | (456.8) | (451.6) | (448.8) | (447.0) | (445.9) | (441.9) | (420.7) | (419.1) | (425.0) | (438.2) | (437.5) | (443.0) | (469.2) | (425.0) | (440.1) | (403.7) | (332.7) | (224.0) | (102.8) | (163.0) | (155.9) | (159.4) | (164.5) | (157.3) | (124.6) | (109.6) | (54.4) | (21.2) | 36.0 | 89.2 | 104.3 | 114.4 | 134.2 | 160.3 | 176.5 | 173.8 |
| 413.2 |
| 382.5 |
| 359.1 |
| 382.2 |
| 314.9 |
| 244.2 |
| 33.5 |
| 227.2 |
| - |
| 231.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | 604.1 | 586.5 | 578.2 | 562.6 | 556.0 | 544.7 | 514.9 | 538.2 | 521.4 | 537.0 | 487.1 | 482.0 | 469.1 | 457.8 | 405.0 | 441.0 | 411.6 | 380.1 | 357.3 | 380.0 | 312.7 | 240.0 | 32.1 | 225.6 | - | 229.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (788.2) | (762.6) | (729.0) | (727.7) | (729.0) | (726.7) | (723.8) | (723.2) | (725.1) | (729.9) | (721.3) | (713.2) | (717.3) | (732.1) | (725.6) | (723.4) | (746.0) | (699.2) | (695.6) | (659.1) | (585.9) | (474.1) | (348.2) | (420.8) | (422.3) | (434.4) | (443.5) | (433.9) | (399.8) | (337.8) | (280.6) | (251.8) | (203.3) | - | (134.2) | (123.5) | (103.2) | (87.0) | (54.2) | (58.7) |
| Book Value | (626.3) | (578.5) | (521.3) | (480.7) | (456.8) | (451.6) | (448.8) | (447.0) | (445.9) | (441.9) | (420.7) | (419.1) | (425.0) | (438.2) | (437.5) | (443.0) | (469.2) | (425.0) | (440.1) | (403.7) | (332.7) | (224.0) | (102.8) | (163.0) | (155.9) | (159.4) | (164.5) | (157.3) | (124.6) | (109.6) | (54.4) | (21.2) | 36.0 | 89.2 | 104.3 | 114.4 | 134.2 | 160.3 | 176.5 | 173.8 |
| Tangible Book Value | (691.0) | (642.5) | (586.1) | (545.5) | (521.8) | (515.6) | (513.8) | (512.0) | (511.0) | (505.9) | (485.9) | (484.8) | (491.2) | (502.2) | (504.7) | (510.8) | (537.6) | (489.0) | (509.7) | (473.9) | (403.5) | (288.0) | (174.9) | (235.7) | (227.1) | (223.4) | (228.5) | (221.3) | (188.6) | (173.6) | (118.4) | (85.2) | (28.0) | - | 40.3 | 50.4 | 70.2 | 96.3 | 112.5 | 109.8 |