| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 0.4 | 3.2 | 3.5 | 4.1 | 5.8 | 3.1 | - | 5.2 | 2.8 | 37.3 | 152.3 | 92.6 | 107.2 | 134.3 | 149.6 | 156.9 | 163.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 0.4 | 3.2 | 3.5 | 4.1 | 5.8 | 3.1 | - | 5.2 | 2.8 | 37.3 | 152.3 | 92.6 | 107.2 | 134.3 | 149.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 69.5 | 66.4 | 67.7 | 78.5 | 71.4 | 55.4 | - | 71.3 | 65.7 | 53.8 | 59.9 | 96.9 | 94.9 | 88.9 | 66.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 73.7 | 55.4 | 61.8 | 66.9 | 61.8 | 46.9 | - | 59.1 | 53.2 | 45.4 | 47.7 | 91.0 | 77.6 | 88.2 | 65.9 | 61.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,697.7 | 1,606.1 | 1,554.7 | 1,438.5 | 1,406.9 | 1,396.4 | - | 1,373.5 | 1,372.1 | 1,373.0 | 1,360.8 | 1,356.7 | 1,380.8 | 1,363.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 45.0 | 41.1 | 40.0 | 35.2 | 39.2 | 32.0 | - | 38.3 | 38.7 | 32.3 | 34.9 | 49.3 | 52.8 | 53.1 | 37.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,211.7 | 1,210.3 | 1,188.2 | 1,077.3 | 1,118.0 | 1,210.2 | - | 1,255.1 | 1,272.2 | 1,224.5 | 1,241.1 | 1,242.7 | 1,245.2 | 1,422.1 | 348.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,211.7 | 1,210.3 | 1,188.2 | 1,077.3 | 1,118.0 | 1,210.2 | - | 1,255.1 | 1,272.2 | 1,224.5 | 1,241.1 | 1,242.7 | 1,245.2 | 1,422.1 | 348.2 | 348.0 | |||
| (in millions of USD) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4.3 | 1.3 | 0.4 | 1.3 | 3.9 | 4.4 | 3.2 | 4.9 | 4.4 | 6.3 | 3.5 | 10.0 | 7.2 | 6.1 | 4.1 | |||||||||||||||||||||||||
| 137.7 |
| 96.6 |
| - |
| - |
| - |
| 156.9 |
| 163.2 |
| 137.7 |
| 96.6 |
| 60.4 |
| 52.0 |
| - |
| - |
| 70.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 22.7 | 32.5 | 31.0 | 25.3 | 41.1 | 10.5 | - | 22.2 | 17.8 | 10.8 | 13.5 | 14.3 | 13.6 | 26.1 | 15.7 | 18.1 | 22.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 166.3 | 157.5 | 164.0 | 174.9 | 180.1 | 116.0 | - | 157.8 | 139.5 | 147.3 | 273.4 | 294.9 | 293.3 | 337.5 | 297.8 | 296.4 | 307.6 | - | - |
| 745.4 |
| 740.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,006.5 | 952.1 | 908.6 | 874.7 | 837.8 | 798.9 | - | 724.3 | 679.5 | 630.9 | 579.7 | 529.9 | 492.6 | 427.2 | 407.3 | 390.5 | - | - | - |
| Property,Plant & Equipment Net | 691.3 | 654.0 | 646.1 | 563.8 | 569.1 | 597.5 | - | 649.2 | 692.6 | 742.1 | 781.1 | 826.8 | 888.2 | 936.2 | 338.1 | 350.4 | 357.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,157.8 | 1,151.3 | 1,148.8 | 1,113.4 | 1,107.0 | 1,103.8 | - | 1,093.5 | 1,094.6 | 1,094.6 | 1,087.4 | 1,087.4 | 1,087.4 | 1,087.4 | 277.7 | 277.2 | 274.9 | - | - |
| Intangible Assets | 84.8 | 74.5 | 80.6 | 40.0 | 39.3 | 84.1 | - | 175.2 | 219.9 | 276.3 | 307.8 | 359.3 | 416.8 | 474.6 | 16.1 | 18.0 | - | - | - |
| Operating Lease Right Of Use Assets | 119.0 | 140.2 | 142.9 | 136.6 | 130.0 | 119.6 | 103.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 77.1 | 95.2 | 88.2 | 75.1 | 26.2 | 26.3 | - | 25.6 | 24.7 | 21.9 | 36.0 | 41.0 | 42.2 | 48.1 | 26.8 | 46.8 | 37.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,296.3 | 2,272.8 | 2,270.5 | 2,103.7 | 2,051.7 | 2,047.3 | - | 2,101.2 | 2,171.3 | 2,282.3 | 2,485.7 | 2,609.4 | 2,728.0 | 2,883.9 | 956.5 | 970.9 | 977.5 | - | - |
| 39.9 |
| 35.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 34.3 | 35.6 | 33.6 | 32.1 | 30.9 | 26.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 47.1 | 40.4 | 45.1 | 43.3 | 40.8 | 35.2 | - | 32.4 | 27.4 | 16.5 | 29.2 | 24.0 | 23.6 | 16.5 | 23.0 | 28.6 | 40.9 | - | - |
| Other Current Liabilities | 27.9 | 34.0 | 33.4 | 45.9 | 34.6 | 17.6 | - | 23.9 | 19.9 | 17.3 | 11.2 | 15.2 | 19.0 | 38.0 | 23.7 | 21.9 | 25.2 | - | - |
| Total Current Liabilities | 302.8 | 306.1 | 307.8 | 306.6 | 287.1 | 244.5 | - | 219.0 | 210.4 | 205.1 | 210.3 | 222.3 | 233.9 | 253.7 | 151.5 | 164.5 | 181.9 | - | - |
| 348.0 |
| 349.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 83.7 | 103.8 | 108.5 | 103.7 | 98.5 | 92.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 53.2 | 59.9 | 70.0 | 64.6 | 73.2 | 80.0 | - | 78.4 | 80.9 | 101.1 | 92.3 | 70.5 | 68.2 | 71.6 | 55.7 | 50.8 | 44.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,697.7 | 1,725.7 | 1,724.1 | 1,606.2 | 1,626.3 | 1,684.9 | - | 1,607.4 | 1,618.3 | 1,574.1 | 1,587.4 | 1,587.9 | 1,598.9 | 1,793.4 | 598.2 | 608.3 | 617.8 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (5.5) | (6.1) | (10.7) | (12.6) | (17.6) | (25.8) | - | (24.7) | (28.8) | (45.8) | (48.9) | (45.9) | (47.4) | (61.1) | (59.9) | (57.2) | (61.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 349.4 |
| - |
| - |
| Net debt | 1,211.3 | 1,207.1 | 1,184.7 | 1,073.2 | 1,112.2 | 1,207.0 | - | 1,250.0 | 1,269.4 | 1,187.2 | 1,088.8 | 1,150.0 | 1,138.0 | 1,287.8 | 198.6 | 191.0 | 186.2 | - | - |
| Working Capital | (136.5) | (148.6) | (143.8) | (131.8) | (107.0) | (128.6) | - | (61.3) | (70.9) | (57.8) | 63.1 | 72.6 | 59.4 | 83.8 | 146.3 | 131.9 | 125.6 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 7.1 |
| 6.8 |
| 3.5 |
| 5.8 |
| 6.0 |
| 6.7 |
| 5.3 |
| 3.1 |
| 4.2 |
| - |
| 5.9 |
| 2.4 |
| 2.5 |
| - |
| 6.6 |
| 5.2 |
| 3.4 |
| 5.7 |
| 5.9 |
| 2.8 |
| 3.2 |
| 7.0 |
| 4.6 |
| 37.3 |
| 67.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.3 | 1.3 | 0.4 | 1.3 | 3.9 | 4.4 | 3.2 | 4.9 | 4.4 | 6.3 | 3.5 | 10.0 | 7.2 | 6.1 | 4.1 | 7.1 | 6.8 | 3.5 | 5.8 | 6.0 | 6.7 | 5.3 | 3.1 | 4.2 | - | 5.9 | 2.4 | 2.5 | - | 6.6 | 5.2 | 3.4 | 5.7 | 5.9 | 2.8 | 3.2 | 7.0 | 4.6 | 37.3 | 67.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 148.1 | 129.3 | 69.5 | 79.9 | 150.5 | 125.1 | 66.4 | 73.8 | 123.0 | 118.7 | 67.7 | 78.1 | 139.5 | 133.9 | 78.5 | 95.4 | 162.4 | 123.1 | 71.4 | 74.7 | 145.4 | 106.9 | 55.4 | 65.4 | - | 123.9 | - | 77.8 | - | 136.0 | 71.3 | 88.0 | 160.5 | 138.8 | 65.7 | 72.9 | 125.2 | 108.8 | 53.8 | 62.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 63.5 | 69.3 | 73.7 | 60.4 | 58.3 | 60.6 | 55.4 | 51.3 | 58.0 | 61.0 | 61.8 | 56.5 | 66.2 | 71.2 | 66.9 | 66.3 | 72.6 | 68.6 | 61.8 | 51.0 | 57.0 | 56.4 | 46.9 | 42.0 | - | 52.6 | - | 40.7 | - | 55.3 | 59.1 | 49.8 | 52.1 | 61.8 | 53.2 | 41.8 | 47.3 | 53.8 | 45.4 | 40.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 51.5 | 36.2 | 22.7 | 33.5 | 37.4 | 39.9 | 32.5 | 34.7 | 40.7 | 35.7 | 31.0 | 35.4 | 41.2 | 44.4 | 25.3 | 46.0 | 57.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 267.5 | 236.0 | 166.3 | 175.2 | 250.1 | 230.0 | 157.5 | 164.7 | 226.1 | 221.6 | 164.0 | 180.1 | 254.1 | 255.5 | 174.9 | 214.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 717.5 | 711.2 | 691.3 | 689.5 | 692.1 | 685.9 | 654.0 | 649.3 | 643.6 | 643.2 | 646.1 | 648.7 | 652.6 | 561.6 | 563.8 | 560.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,165.0 | 1,165.0 | 1,157.8 | 1,157.8 | 1,157.8 | 1,160.9 | 1,151.3 | 1,151.3 | 1,148.8 | 1,148.8 | 1,148.8 | 1,148.8 | 1,145.2 | 1,113.4 | 1,113.4 | 1,106.6 | 1,106.6 | 1,107.0 | ||||||||||||||||||||||
| Intangible Assets | 87.5 | 90.7 | 84.8 | 87.8 | 90.9 | 91.5 | 74.5 | 77.4 | 74.7 | 77.7 | 80.6 | 83.6 | 82.9 | 38.0 | 40.0 | 34.1 | 36.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 106.5 | 113.4 | 119.0 | 123.6 | 130.3 | 138.7 | 140.2 | 145.5 | 148.6 | 138.3 | 142.9 | 133.4 | 139.7 | 132.9 | 136.6 | 138.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 82.7 | 79.4 | 77.1 | 80.7 | 78.7 | 77.6 | 95.2 | 95.4 | 95.8 | 90.0 | 88.2 | 86.0 | 76.6 | 64.6 | 75.1 | 60.9 | 56.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,426.6 | 2,395.8 | 2,296.3 | 2,314.6 | 2,399.9 | 2,384.6 | 2,272.8 | 2,283.6 | 2,337.5 | 2,319.6 | 2,270.5 | 2,280.4 | 2,351.1 | 2,166.0 | 2,103.7 | 2,115.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.9 | 47.9 | 45.0 | 26.9 | 39.3 | 86.3 | 41.1 | 26.5 | 52.4 | 72.2 | 40.0 | 37.6 | 69.3 | 81.9 | 35.2 | 34.5 | 70.9 | 66.3 | 39.2 | 35.8 | 62.5 | 55.6 | 32.0 | 29.4 | - | 72.7 | - | 27.1 | - | 78.0 | 38.3 | 31.1 | 51.5 | 73.5 | 38.7 | 29.1 | 56.4 | 68.8 | 32.3 | 26.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 31.0 | 32.8 | 34.3 | 35.1 | 35.7 | 36.3 | 35.6 | 35.5 | 35.1 | 33.5 | 33.6 | 32.0 | 32.6 | 31.9 | 32.1 | 32.1 | ||||||||||||||||||||||||
| Accrued Expenses | 44.0 | 37.9 | 47.1 | 46.7 | 41.2 | 35.0 | 40.4 | 42.1 | 35.8 | 33.7 | 45.1 | 38.2 | 37.3 | 27.6 | 43.3 | 35.5 | 34.0 | 23.4 | ||||||||||||||||||||||
| Other Current Liabilities | 64.5 | 49.3 | 54.6 | 51.6 | 55.2 | 60.4 | 62.5 | 51.5 | 61.1 | 58.0 | 61.8 | 64.6 | 68.5 | 62.8 | 68.4 | 57.9 | 73.1 | |||||||||||||||||||||||
| Total Current Liabilities | 247.8 | 272.6 | 302.8 | 250.6 | 235.7 | 329.4 | 306.1 | 252.4 | 257.2 | 309.6 | 307.8 | 263.7 | 283.2 | 317.9 | 306.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,259.0 | 1,322.5 | 1,211.7 | 1,225.3 | 1,293.5 | 1,302.8 | 1,210.3 | 1,202.5 | 1,212.3 | 1,243.8 | 1,188.2 | 1,215.4 | 1,235.2 | 1,111.7 | 1,077.3 | 1,078.7 | 1,121.4 | 1,162.8 | 1,118.0 | 1,137.1 | 1,172.8 | 1,240.9 | 1,210.2 | 1,224.8 | - | 1,288.6 | - | 1,240.3 | - | 1,294.8 | 1,255.1 | 1,262.2 | 1,284.6 | 1,320.0 | 1,272.2 | 1,250.2 | 1,238.4 | 1,227.6 | 1,224.5 | 1,238.9 |
| Operating Lease Liabilities Non-Current | 74.6 | 79.7 | 83.7 | 87.6 | 93.7 | 101.6 | 103.8 | 109.1 | 112.5 | 103.9 | 108.5 | 100.4 | 106.1 | 100.2 | 103.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 50.6 | 50.1 | 53.2 | 59.7 | 61.1 | 60.0 | 59.9 | 64.1 | 64.4 | 63.3 | 70.0 | 65.5 | 65.0 | 59.7 | 64.6 | 67.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,682.7 | 1,769.6 | 1,697.7 | 1,668.5 | 1,728.1 | 1,839.5 | 1,725.7 | 1,676.3 | 1,694.9 | 1,769.7 | 1,724.1 | 1,696.0 | 1,742.9 | 1,643.7 | 1,606.2 | 1,549.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.7) | (5.6) | (5.5) | (6.0) | (6.4) | (6.3) | (6.1) | (9.6) | (10.3) | (10.5) | (10.7) | (12.1) | (12.3) | (12.4) | (12.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,259.0 | 1,322.5 | 1,211.7 | 1,225.3 | 1,293.5 | 1,302.8 | 1,210.3 | 1,202.5 | 1,212.3 | 1,243.8 | 1,188.2 | 1,215.4 | 1,235.2 | 1,111.7 | 1,077.3 | 1,078.7 | 1,121.4 | 1,162.8 | 1,118.0 | 1,137.1 | 1,172.8 | 1,240.9 | 1,210.2 | 1,224.8 | - | 1,288.6 | - | 1,240.3 | - | 1,294.8 | 1,255.1 | 1,262.2 | 1,284.6 | 1,320.0 | 1,272.2 | 1,250.2 | 1,238.4 | 1,227.6 | 1,224.5 | 1,238.9 |
| Net debt | 1,254.8 | 1,321.2 | 1,211.3 | 1,224.0 | 1,289.7 | 1,298.4 | 1,207.1 | 1,197.7 | 1,207.8 | 1,237.5 | 1,184.7 | 1,205.4 | 1,228.0 | 1,105.6 | 1,073.2 | 1,071.6 | 1,114.5 | 1,159.3 | ||||||||||||||||||||||
| Working Capital | 19.7 | (36.6) | (136.5) | (75.4) | 14.4 | (99.4) | (148.6) | (87.6) | (31.1) | (87.9) | (143.8) | (83.6) | (29.1) | (62.3) | (131.8) | (27.7) | 30.7 | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| 41.1 |
| 28.4 |
| 20.7 |
| 19.9 |
| 10.5 |
| 15.6 |
| - |
| 17.5 |
| - |
| 19.6 |
| - |
| 34.2 |
| 22.2 |
| 22.4 |
| 28.5 |
| 26.3 |
| 17.8 |
| 12.8 |
| 17.4 |
| 19.7 |
| 10.8 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.2 |
| 223.4 |
| 180.1 |
| 160.1 |
| 229.8 |
| 188.5 |
| 116.0 |
| 127.2 |
| - |
| 200.0 |
| - |
| 140.6 |
| - |
| 232.1 |
| 157.8 |
| 163.8 |
| 246.9 |
| 232.7 |
| 139.5 |
| 130.8 |
| 196.9 |
| 186.8 |
| 147.3 |
| 184.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 562.1 |
| 563.7 |
| 569.1 |
| 577.8 |
| 584.5 |
| 590.0 |
| 597.5 |
| 607.6 |
| - |
| 626.9 |
| - |
| 631.0 |
| - |
| 639.9 |
| 649.2 |
| 659.6 |
| 667.4 |
| 677.6 |
| 692.6 |
| 706.4 |
| 720.6 |
| 730.3 |
| 742.1 |
| 755.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,107.0 |
| 1,107.0 |
| 1,107.0 |
| 1,107.0 |
| 1,103.8 |
| 1,103.8 |
| - |
| 1,103.8 |
| - |
| 1,098.1 |
| - |
| 1,093.5 |
| 1,093.5 |
| 1,093.5 |
| 1,093.5 |
| 1,093.5 |
| 1,094.6 |
| 1,094.6 |
| 1,094.6 |
| 1,094.6 |
| 1,094.6 |
| 1,094.6 |
| 37.8 |
| 39.3 |
| 44.9 |
| 58.9 |
| 72.9 |
| 84.1 |
| 98.3 |
| - |
| 126.9 |
| - |
| 142.6 |
| - |
| 161.0 |
| 175.2 |
| 189.4 |
| 193.9 |
| 207.9 |
| 219.9 |
| 234.0 |
| 248.1 |
| 262.2 |
| 276.3 |
| 290.7 |
| 139.7 |
| 140.4 |
| 130.0 |
| 131.6 |
| 124.0 |
| 125.8 |
| 119.6 |
| 115.9 |
| - |
| 104.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 26.2 |
| 25.3 |
| 24.4 |
| 25.9 |
| 26.3 |
| 22.0 |
| - |
| 22.0 |
| - |
| 22.9 |
| - |
| 25.3 |
| 25.6 |
| 25.3 |
| 26.4 |
| 24.7 |
| 24.7 |
| 25.5 |
| 23.6 |
| 20.3 |
| 21.9 |
| 35.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,199.9 |
| 2,096.9 |
| 2,051.7 |
| 2,046.8 |
| 2,128.7 |
| 2,110.3 |
| 2,047.3 |
| 2,075.0 |
| - |
| 2,184.4 |
| - |
| 2,035.1 |
| - |
| 2,151.9 |
| 2,101.2 |
| 2,131.5 |
| 2,228.0 |
| 2,236.4 |
| 2,171.3 |
| 2,191.3 |
| 2,283.9 |
| 2,294.2 |
| 2,282.3 |
| 2,361.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.4 |
| 32.8 |
| 30.9 |
| 30.7 |
| 28.1 |
| 27.8 |
| 26.4 |
| 24.9 |
| - |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.8 |
| 33.2 |
| 32.8 |
| 23.0 |
| 35.2 |
| 27.0 |
| - |
| 24.0 |
| - |
| 28.2 |
| - |
| 21.9 |
| 32.4 |
| 28.8 |
| 29.6 |
| 21.6 |
| 27.4 |
| 23.7 |
| 16.8 |
| 20.9 |
| 16.5 |
| 20.9 |
| 56.3 |
| 64.6 |
| 54.4 |
| 59.6 |
| 52.8 |
| 46.5 |
| 51.9 |
| - |
| 51.6 |
| - |
| 31.7 |
| - |
| 42.7 |
| 39.7 |
| 33.8 |
| 33.3 |
| 31.7 |
| 33.6 |
| 31.0 |
| 31.1 |
| 33.7 |
| 33.5 |
| 48.0 |
| 242.5 |
| 268.5 |
| 279.1 |
| 287.1 |
| 229.9 |
| 237.5 |
| 252.6 |
| 244.5 |
| 207.2 |
| - |
| 254.9 |
| - |
| 149.6 |
| - |
| 237.6 |
| 219.0 |
| 153.7 |
| 175.3 |
| 222.6 |
| 210.4 |
| 155.9 |
| 177.3 |
| 235.3 |
| 205.1 |
| 178.5 |
| 105.5 |
| 106.4 |
| 106.8 |
| 98.5 |
| 100.3 |
| 95.3 |
| 97.5 |
| 92.7 |
| 90.6 |
| - |
| 82.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| 66.6 |
| 73.2 |
| 74.2 |
| 75.0 |
| 82.7 |
| 80.0 |
| 76.4 |
| - |
| 77.7 |
| - |
| 76.5 |
| - |
| 76.0 |
| 78.4 |
| 79.8 |
| 80.3 |
| 82.0 |
| 80.9 |
| 88.3 |
| 93.4 |
| 95.5 |
| 101.1 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,614.7 |
| 1,669.6 |
| 1,626.3 |
| 1,592.9 |
| 1,633.4 |
| 1,727.1 |
| 1,684.9 |
| 1,652.8 |
| - |
| 1,756.0 |
| - |
| 1,521.7 |
| - |
| 1,665.0 |
| 1,607.4 |
| 1,553.2 |
| 1,598.7 |
| 1,680.3 |
| 1,618.3 |
| 1,547.8 |
| 1,558.8 |
| 1,601.9 |
| 1,574.1 |
| 1,539.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.1) |
| (17.0) |
| (17.3) |
| (17.6) |
| (23.3) |
| (24.0) |
| (25.2) |
| (25.8) |
| (23.7) |
| (25.1) |
| (25.6) |
| - |
| (23.0) |
| (23.6) |
| (24.1) |
| (24.7) |
| (26.5) |
| (27.3) |
| (28.1) |
| (28.8) |
| (42.0) |
| (43.2) |
| (44.4) |
| (45.8) |
| (44.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,112.2 |
| 1,131.1 |
| 1,166.1 |
| 1,235.6 |
| 1,207.0 |
| 1,220.6 |
| - |
| 1,282.6 |
| - |
| 1,237.8 |
| - |
| 1,288.3 |
| 1,250.0 |
| 1,258.7 |
| 1,278.8 |
| 1,314.1 |
| 1,269.4 |
| 1,246.9 |
| 1,231.4 |
| 1,223.1 |
| 1,187.2 |
| 1,171.5 |
| (55.8) |
| (107.0) |
| (69.8) |
| (7.7) |
| (64.1) |
| (128.6) |
| (80.0) |
| - |
| (54.9) |
| - |
| (9.1) |
| - |
| (5.4) |
| (61.3) |
| 10.1 |
| 71.6 |
| 10.1 |
| (70.9) |
| (25.1) |
| 19.6 |
| (48.5) |
| (57.8) |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |