| (in millions of USD) | 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 | 88.7 | 189.6 | 140.1 | 90.0 | 63.8 | 48.4 | 97.1 | 145.7 | 120.2 | 134.0 | 123.4 | 139.0 | 233.6 | 239.2 | 127.5 | 40.1 | 2.7 | 23.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 88.7 | 189.6 | 140.1 | 90.0 | 63.8 | 48.4 | 97.1 | 145.7 | 120.2 | 134.0 | 123.4 | 139.0 | 233.6 | 239.2 | 127.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 111.5 | 96.6 | 88.3 | 104.8 | 77.6 | 46.3 | 59.5 | 75.4 | 68.5 | 60.7 | 64.6 | 78.2 | 85.3 | 70.0 | 66.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 219.9 | 180.8 | 182.6 | 175.2 | 127.0 | 126.6 | 147.0 | 110.4 | 111.0 | 92.5 | 121.8 | 142.2 | 128.6 | 160.1 | 219.7 | 106.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | 2,641.2 | 2,574.7 | 2,505.3 | 2,448.0 | 2,360.9 | 2,293.9 | 2,326.9 | 2,234.5 | 2,168.5 | 2,172.2 | 2,099.3 | 1,895.2 | 1,853.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 157.3 | 153.2 | 172.1 | 159.3 | 126.0 | 104.1 | 142.4 | 115.0 | 115.5 | 98.6 | 99.8 | 121.3 | 138.4 | 132.9 | 181.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 685.5 | 492.3 | 490.3 | 528.9 | 610.4 | 673.9 | 780.0 | 834.5 | 861.1 | 849.2 | 997.7 | 633.5 | 648.1 | 720.1 | 723.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 685.5 | 492.3 | 490.3 | 532.2 | 613.6 | 676.9 | 782.9 | 838.4 | 863.7 | 854.1 | 998.8 | 633.5 | 689.1 | 723.4 | 726.4 | - | ||
| (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 | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 104.4 | 88.7 | 80.4 | 186.2 | 193.7 | 189.6 | 164.7 | 81.9 | 120.1 | 140.1 | 125.9 | 78.2 | 83.3 | 90.0 | 59.3 | |||||||||||||||||||||||||
| - |
| 40.1 |
| 2.7 |
| 23.0 |
| 44.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 18.8 | 7.6 | 4.4 | 4.0 | 3.5 | 2.9 | 2.5 | 2.8 | 6.7 | 3.8 | 3.9 | 3.6 | 2.3 | 1.5 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 19.3 | 12.9 | - | - | - | - | - |
| Total Current Assets | 463.0 | 474.6 | 416.8 | 374.0 | 271.9 | 229.7 | 308.3 | 335.0 | 311.2 | 316.1 | 326.2 | 369.0 | 481.9 | 473.4 | 414.0 | 192.4 | - | - |
| 1,774.5 |
| - |
| - |
| - |
| Accumulated Depreciation | - | 1,497.6 | 1,383.6 | 1,276.0 | 1,160.1 | 1,032.9 | 903.7 | 855.8 | 733.2 | 625.9 | 590.2 | 619.3 | 436.3 | 456.8 | 382.7 | - | - | - |
| Property,Plant & Equipment Net | - | 1,143.6 | 1,191.1 | 1,229.3 | 1,287.9 | 1,328.0 | 1,390.2 | 1,471.1 | 1,501.3 | 1,542.6 | 1,582.0 | 1,480.0 | 1,458.9 | 1,396.6 | 1,391.8 | 1,173.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 22.3 | 56.8 | 0.0 | - | - | - | - |
| Goodwill | 55.6 | 3.4 | - | - | - | 3.4 | 3.4 | 76.9 | 76.9 | 76.9 | 71.1 | 11.6 | 17.6 | 9.4 | 9.4 | 3.4 | - | - |
| Intangible Assets | 44.0 | 25.8 | 27.7 | 29.8 | 31.8 | 33.8 | 34.7 | 156.8 | 167.9 | 179.0 | 190.2 | 10.4 | 11.9 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 12.2 | 11.5 | 11.6 | 11.3 | 12.9 | 10.8 | 12.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.3 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 24.6 | 20.8 | 21.4 | 18.1 | 20.4 | 18.5 | 17.2 | 5.5 | 2.8 | 6.3 | 15.4 | 24.9 | 35.7 | 38.1 | 32.4 | 12.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,789.9 | 1,668.2 | 1,660.4 | 1,654.6 | 1,615.4 | 1,613.4 | 1,753.8 | 2,045.3 | 2,060.1 | 2,120.9 | 2,255.5 | 1,959.7 | 2,243.9 | 2,011.0 | 1,941.8 | 1,718.4 | - | - |
| 106.4 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 3.3 | 3.2 | 3.0 | 2.9 | 3.9 | 2.6 | 4.9 | 1.1 | 0.0 | 41.0 | 3.3 | 3.3 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | 0.3 | 3.0 | 1.7 | 2.5 | 2.1 | 0.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.8 | 2.4 | 2.3 | 2.0 | 1.9 | 2.0 | 1.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 60.8 | 52.6 | 51.7 | 61.4 | 53.0 | 49.8 | 47.3 | 45.6 | 53.2 | 49.8 | 42.9 | 71.3 | 59.5 | 91.2 | 80.4 | 53.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 219.5 | 205.8 | 223.8 | 224.0 | 182.2 | 158.9 | 194.8 | 171.1 | 178.4 | 172.0 | 165.7 | 212.5 | 283.0 | 247.0 | 281.5 | 1,055.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 8.9 | 8.5 | 8.6 | 8.5 | 9.8 | 8.2 | 9.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 190.3 | 196.8 | 190.4 | 172.3 | 169.0 | 159.3 | 147.6 | 254.7 | 257.8 | 352.5 | 349.0 | 295.5 | 354.7 | 361.5 | 261.1 | 85.9 | - | - |
| Pension Obligations | 7.3 | 7.6 | 15.8 | 16.4 | 21.8 | 24.7 | 24.5 | 25.2 | 28.2 | 29.0 | 31.3 | 33.6 | 34.8 | 42.5 | 50.6 | 42.9 | - | - |
| Other Non-Current Liabilities | 28.8 | 24.6 | 27.3 | 24.7 | 27.1 | 24.3 | 23.6 | 17.6 | 16.1 | 19.0 | 22.1 | 16.9 | 14.4 | 16.7 | 19.6 | 11.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,163.8 | 957.2 | 1,014.9 | 1,031.9 | 1,080.0 | 1,112.5 | 1,235.4 | 1,362.6 | 1,400.5 | 1,481.0 | 1,632.7 | 1,254.3 | 1,411.6 | 1,436.1 | 1,381.9 | 1,289.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 732.2 | 732.8 | 729.8 | 728.1 | 721.2 | 715.7 | 712.1 | 488.8 | 486.2 | 492.1 | 486.1 | 543.6 | 446.9 | 436.9 | 511.3 | - | - | - |
| Retained Earnings | 52.3 | 138.1 | 80.2 | 53.5 | (23.4) | (46.6) | (30.1) | 127.4 | 101.2 | (22.0) | (36.4) | 13.9 | 143.8 | 118.8 | 20.0 | - | - | - |
| Accumulated Other Comprehensive Income | (4.2) | (7.7) | (12.8) | (13.0) | (16.7) | (17.1) | (14.4) | (13.1) | (21.2) | (19.0) | (19.8) | (21.5) | (14.1) | (7.9) | (6.5) | - | - | - |
| Treasury Stock | - | - | - | - | 184.0 | 184.0 | 177.0 | 140.7 | 140.7 | 140.7 | 140.7 | 105.0 | 19.9 | 9.4 | - | - | - | - |
| Minority Interest | 28.8 | 30.8 | 31.3 | 37.1 | 37.3 | 31.9 | 26.8 | 219.6 | 233.4 | 328.8 | 332.9 | 273.7 | 274.9 | 35.8 | 34.4 | 59.8 | - | - |
| Total Stockholders Equity | 597.3 | 680.2 | 614.2 | 585.6 | 498.1 | 469.0 | 491.6 | 463.1 | 426.2 | 311.1 | 289.9 | 431.7 | 557.4 | 539.1 | 559.9 | 369.5 | 815.6 | 623.1 |
| Total Equity | 626.1 | 711.0 | 645.5 | 622.7 | 535.4 | 500.9 | 518.4 | 682.7 | 659.6 | 639.9 | 622.8 | 705.4 | 832.3 | 574.9 | 559.9 | 429.3 | 815.6 | 623.1 |
| - |
| - |
| Net debt | 596.8 | 302.7 | 350.2 | 442.2 | 549.8 | 628.5 | 685.8 | 692.7 | 743.5 | 720.1 | 875.4 | 494.5 | 455.5 | 484.2 | 598.9 | - | - | - |
| Working Capital | 243.5 | 268.8 | 193.0 | 150.0 | 89.7 | 70.8 | 113.5 | 163.9 | 132.8 | 144.1 | 160.5 | 156.5 | 198.9 | 226.4 | 132.5 | (863.3) | - | - |
| Book Value | 597.3 | 680.2 | 614.2 | 585.6 | 498.1 | 469.0 | 491.6 | 463.1 | 426.2 | 311.1 | 289.9 | 431.7 | 557.4 | 539.1 | 559.9 | 369.5 | 815.6 | 623.1 |
| Tangible Book Value | 497.7 | 651.0 | 586.5 | 555.8 | 466.3 | 431.8 | 453.5 | 229.4 | 181.4 | 55.2 | 28.6 | 409.7 | 527.9 | 529.7 | 550.5 | 366.1 | - | - |
| 63.4 |
| 79.7 |
| 63.8 |
| 54.6 |
| 51.7 |
| 54.0 |
| 48.4 |
| 86.0 |
| 81.1 |
| 235.8 |
| 97.1 |
| 93.7 |
| 102.2 |
| 143.9 |
| 145.7 |
| 168.4 |
| 143.0 |
| 147.0 |
| 120.2 |
| 148.7 |
| 136.7 |
| 157.2 |
| 134.0 |
| 105.3 |
| 108.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 104.4 | 88.7 | 80.4 | 186.2 | 193.7 | 189.6 | 164.7 | 81.9 | 120.1 | 140.1 | 125.9 | 78.2 | 83.3 | 90.0 | 59.3 | 63.4 | 79.7 | 63.8 | 54.6 | 51.7 | 54.0 | 48.4 | 86.0 | 81.1 | 235.8 | 97.1 | 93.7 | 102.2 | 143.9 | 145.7 | 168.4 | 143.0 | 147.0 | 120.2 | 148.7 | 136.7 | 157.2 | 134.0 | 105.3 | 108.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 115.2 | 111.5 | 137.4 | 73.4 | 80.7 | 96.6 | 80.2 | 146.1 | 110.9 | 88.3 | 81.5 | 96.9 | 81.2 | 104.8 | 118.7 | 108.1 | 99.5 | 77.6 | 60.1 | 49.5 | 45.8 | 46.3 | 46.8 | 49.5 | 55.4 | 59.5 | 62.7 | 98.9 | 86.3 | 75.4 | 75.5 | 80.5 | 75.3 | 68.5 | 70.2 | 65.3 | 62.2 | 60.7 | 54.1 | 48.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 184.5 | 219.9 | 217.7 | 215.3 | 209.7 | 180.8 | 195.9 | 208.3 | 188.2 | 182.6 | 206.8 | 200.4 | 234.8 | 175.2 | 204.9 | 193.1 | 194.1 | 127.0 | 129.3 | 143.8 | 136.1 | 126.6 | 129.7 | 135.2 | 150.1 | 147.0 | 157.0 | 175.7 | 150.7 | 110.4 | 118.0 | 116.4 | 110.1 | 111.0 | 121.7 | 116.4 | 111.1 | 92.5 | 97.8 | 106.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 25.0 | 18.8 | 22.0 | 9.1 | 11.7 | 7.6 | 9.6 | 11.5 | 12.2 | 4.4 | 7.1 | 7.3 | 10.5 | 4.0 | 6.4 | 6.6 | 10.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 446.6 | 463.0 | 484.0 | 484.0 | 495.8 | 474.6 | 456.0 | 447.8 | 431.4 | 416.8 | 421.3 | 382.8 | 409.8 | 374.0 | 389.3 | 371.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | 1,554.2 | 1,526.0 | 1,497.6 | 1,470.1 | 1,442.9 | 1,416.1 | 1,383.6 | 1,365.9 | 1,344.3 | 1,310.3 | 1,276.0 | 1,248.9 | 1,230.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | 1,107.6 | 1,122.6 | 1,143.6 | 1,147.4 | 1,159.7 | 1,169.4 | 1,191.1 | 1,205.4 | 1,208.4 | 1,207.8 | 1,229.3 | 1,238.9 | 1,253.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 53.5 | 55.6 | 67.0 | - | - | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 43.2 | 44.0 | 45.8 | 25.1 | 25.5 | 25.8 | 26.2 | 26.7 | 27.2 | 27.7 | 28.2 | 28.7 | 29.3 | 29.8 | 30.3 | 30.8 | 31.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 5.6 | - | - | 1.4 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 23.4 | 24.6 | 24.9 | 21.3 | 21.1 | 20.8 | 21.8 | 19.9 | 21.9 | 21.4 | 20.9 | 20.1 | 19.0 | 18.1 | 17.9 | 18.5 | 21.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,734.5 | 1,789.9 | 1,932.0 | 1,641.4 | 1,668.4 | 1,668.2 | 1,654.8 | 1,657.5 | 1,653.3 | 1,660.4 | 1,679.2 | 1,643.4 | 1,669.3 | 1,654.6 | 1,679.8 | 1,677.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 140.7 | 157.3 | 153.5 | 141.9 | 152.7 | 153.2 | 152.0 | 154.0 | 159.6 | 172.1 | 182.3 | 173.9 | 172.7 | 159.3 | 153.0 | 159.4 | 168.1 | 126.0 | 122.1 | 111.7 | 106.2 | 104.1 | 92.7 | 72.9 | 110.0 | 142.4 | 119.8 | 137.2 | 145.7 | 115.0 | 154.9 | 134.8 | 131.1 | 115.5 | 138.1 | 126.4 | 123.6 | 98.6 | 93.1 | 91.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 6.3 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.6 | 2.8 | 2.9 | - | - | 2.4 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 53.5 | 60.8 | 65.3 | 43.2 | 35.6 | 51.6 | 47.1 | 46.5 | 39.6 | 51.7 | 54.9 | 43.7 | 45.6 | 60.8 | 55.0 | 51.6 | 48.9 | 52.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 200.3 | 219.5 | 227.9 | 185.1 | 206.3 | 205.8 | 205.2 | 202.0 | 209.8 | 223.8 | 250.9 | 222.5 | 231.8 | 224.0 | 219.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 659.9 | 685.5 | 691.1 | 493.4 | 492.9 | 492.3 | 491.8 | 491.3 | 490.8 | 490.3 | 489.8 | 493.0 | 528.4 | 528.9 | 561.2 | 594.6 | 625.0 | 610.4 | 597.8 | 650.2 | 641.6 | 673.9 | 719.7 | 768.1 | 924.8 | 780.0 | 780.0 | 828.0 | 828.8 | 834.5 | 834.7 | 860.0 | 860.2 | 861.1 | 859.0 | 870.3 | 847.0 | 849.2 | 860.9 | 887.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 196.9 | 190.3 | 215.7 | 194.3 | 194.6 | 196.8 | 198.1 | 189.8 | 190.8 | 190.4 | 188.1 | 178.4 | 175.1 | 172.3 | 170.8 | 178.2 | 174.3 | |||||||||||||||||||||||
| Pension Obligations | 7.1 | 7.3 | 7.1 | 7.1 | 7.2 | 7.6 | 14.8 | 15.0 | 15.4 | 15.8 | 15.3 | 15.6 | 15.9 | 16.4 | 20.5 | 20.9 | 21.3 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 27.4 | 28.8 | 28.4 | 23.9 | 22.7 | 24.6 | 25.8 | 23.4 | 25.0 | 27.3 | 25.4 | 24.7 | 23.5 | 24.7 | 23.1 | 22.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,124.5 | 1,163.8 | 1,205.9 | 934.4 | 953.9 | 957.2 | 963.8 | 990.8 | 1,000.1 | 1,014.9 | 1,037.4 | 1,001.0 | 1,041.0 | 1,031.9 | 1,068.2 | 1,103.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 731.8 | 732.2 | 731.8 | 731.6 | 730.2 | 732.8 | 730.3 | 729.2 | 727.5 | 729.8 | 729.0 | 727.9 | 726.3 | 728.1 | 726.4 | 724.4 | 722.3 | |||||||||||||||||||||||
| Retained Earnings | 37.6 | 52.3 | 148.2 | 136.4 | 144.9 | 138.1 | 124.8 | 104.3 | 91.4 | 80.2 | 75.0 | 76.5 | 63.0 | 53.5 | 48.5 | 13.9 | 1.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.7) | (4.2) | (1.1) | (7.3) | (7.5) | (7.7) | (13.5) | (13.6) | (12.9) | (12.8) | (12.7) | (12.4) | (12.8) | (13.0) | (16.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 184.0 | 184.0 | ||||||||||||||||||||||
| Minority Interest | 28.3 | 28.8 | 30.2 | 29.3 | 29.9 | 30.8 | 32.4 | 29.8 | 30.2 | 31.3 | 33.5 | 33.4 | 34.8 | 37.1 | 36.1 | 35.0 | 36.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 581.7 | 597.3 | 695.9 | 677.7 | 684.6 | 680.2 | 658.6 | 636.9 | 623.0 | 614.2 | 608.3 | 609.0 | 593.5 | 585.6 | 575.5 | 539.1 | 525.0 | |||||||||||||||||||||||
| Total Equity | 610.0 | 626.1 | 726.1 | 707.0 | 714.5 | 711.0 | 691.0 | 666.7 | 653.2 | 645.5 | 641.8 | 642.4 | 628.3 | 622.7 | 611.6 | 574.1 | 561.9 | 535.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 659.9 | 685.5 | 691.1 | 493.4 | 492.9 | 492.3 | 491.8 | 491.3 | 490.8 | 490.3 | 496.1 | 496.4 | 531.8 | 532.2 | 564.5 | 597.8 | 628.2 | 613.6 | 600.9 | 653.3 | 644.6 | 676.9 | 724.8 | 771.1 | 927.8 | 782.9 | 782.9 | 833.1 | 833.3 | 838.4 | 838.6 | 863.8 | 864.0 | 863.7 | 861.6 | 874.0 | 853.1 | 854.1 | 864.5 | 888.4 |
| Net debt | 555.5 | 596.8 | 610.7 | 307.2 | 299.2 | 302.7 | 327.1 | 409.4 | 370.7 | 350.2 | 370.2 | 418.2 | 448.5 | 442.2 | 505.2 | 534.4 | 548.5 | 549.8 | ||||||||||||||||||||||
| Working Capital | 246.3 | 243.5 | 256.1 | 298.9 | 289.5 | 268.8 | 250.8 | 245.8 | 221.6 | 193.0 | 170.4 | 160.3 | 178.0 | 150.0 | 169.4 | 155.6 | 153.1 | 89.7 | ||||||||||||||||||||||
| Book Value | 581.7 | 597.3 | 695.9 | 677.7 | 684.6 | 680.2 | 658.6 | 636.9 | 623.0 | 614.2 | 608.3 | 609.0 | 593.5 | 585.6 | 575.5 | 539.1 | 525.0 | 498.1 | ||||||||||||||||||||||
| Tangible Book Value | 485.0 | 497.7 | 583.1 | 652.6 | 659.1 | 651.0 | 632.4 | 610.2 | 595.8 | 586.5 | 580.1 | 580.3 | 564.2 | 555.8 | 545.2 | 508.3 | 493.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 6.1 |
| 5.9 |
| 6.7 |
| 2.9 |
| 4.9 |
| 5.2 |
| 7.0 |
| 2.5 |
| 4.2 |
| 4.9 |
| 6.2 |
| 2.8 |
| 5.3 |
| 9.5 |
| 9.0 |
| 6.7 |
| 7.1 |
| 6.1 |
| 7.8 |
| 3.8 |
| 4.8 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 383.3 |
| 271.9 |
| 250.6 |
| 253.7 |
| 244.3 |
| 229.7 |
| 274.8 |
| 277.1 |
| 452.1 |
| 308.3 |
| 320.7 |
| 384.9 |
| 387.1 |
| 335.0 |
| 369.9 |
| 354.2 |
| 346.8 |
| 311.2 |
| 356.7 |
| 341.0 |
| 344.0 |
| 316.1 |
| 269.2 |
| 279.5 |
| 1,195.0 |
| 1,160.1 |
| 1,127.1 |
| 1,097.5 |
| 1,065.3 |
| 1,032.9 |
| 1,001.2 |
| 969.5 |
| 936.8 |
| 903.7 |
| 907.4 |
| 901.6 |
| 866.0 |
| 855.8 |
| 824.0 |
| 792.1 |
| 762.8 |
| 733.2 |
| 705.2 |
| 679.4 |
| 649.1 |
| 625.9 |
| 632.9 |
| 637.2 |
| 1,266.1 |
| 1,287.9 |
| 1,288.1 |
| 1,289.8 |
| 1,304.9 |
| 1,328.0 |
| 1,332.5 |
| 1,347.6 |
| 1,370.0 |
| 1,390.2 |
| 1,389.5 |
| 1,454.8 |
| 1,459.0 |
| 1,471.1 |
| 1,488.8 |
| 1,487.9 |
| 1,488.2 |
| 1,501.3 |
| 1,505.4 |
| 1,510.9 |
| 1,523.3 |
| 1,542.6 |
| 1,547.5 |
| 1,558.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 76.9 |
| 70.5 |
| 31.8 |
| 32.3 |
| 32.8 |
| 33.3 |
| 33.8 |
| 34.3 |
| 33.4 |
| 34.0 |
| 34.7 |
| 35.4 |
| 151.4 |
| 154.1 |
| 156.8 |
| 159.6 |
| 162.3 |
| 165.1 |
| 167.9 |
| 170.7 |
| 173.5 |
| 176.2 |
| 179.0 |
| 181.8 |
| 184.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 10.3 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 18.8 |
| 18.3 |
| 19.2 |
| 18.5 |
| 16.8 |
| 16.9 |
| 16.4 |
| 17.2 |
| 17.2 |
| 14.4 |
| 20.2 |
| 5.5 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.8 |
| 5.2 |
| 4.5 |
| 5.3 |
| 6.3 |
| 4.8 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,705.7 |
| 1,615.4 |
| 1,593.2 |
| 1,598.0 |
| 1,605.1 |
| 1,613.4 |
| 1,661.8 |
| 1,678.4 |
| 1,875.9 |
| 1,753.8 |
| 1,766.2 |
| 2,082.4 |
| 2,097.3 |
| 2,045.3 |
| 2,098.2 |
| 2,084.3 |
| 2,080.0 |
| 2,060.1 |
| 2,114.9 |
| 2,106.8 |
| 2,125.7 |
| 2,120.9 |
| 2,121.9 |
| 2,142.0 |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.0 |
| 5.1 |
| 3.0 |
| 3.0 |
| 2.9 |
| 2.9 |
| 5.1 |
| 4.5 |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.8 |
| 2.6 |
| 2.6 |
| 3.7 |
| 6.1 |
| 4.9 |
| 3.6 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 13.5 |
| 7.5 |
| 3.0 |
| 2.6 |
| 3.2 |
| 3.6 |
| 1.7 |
| 16.6 |
| 12.0 |
| 5.6 |
| 2.5 |
| 27.6 |
| 20.3 |
| - |
| - |
| 2.2 |
| 2.1 |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.8 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.6 |
| 47.1 |
| 46.0 |
| 49.8 |
| 43.9 |
| 41.7 |
| 41.9 |
| 47.3 |
| 46.1 |
| 49.9 |
| 42.3 |
| 45.6 |
| 45.7 |
| 44.4 |
| 44.3 |
| 53.2 |
| 51.1 |
| 43.6 |
| 40.9 |
| 49.8 |
| 50.0 |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.6 |
| 230.2 |
| 182.2 |
| 182.5 |
| 162.5 |
| 168.2 |
| 158.9 |
| 155.6 |
| 119.7 |
| 169.0 |
| 194.8 |
| 185.3 |
| 209.6 |
| 218.0 |
| 171.1 |
| 223.8 |
| 190.3 |
| 199.9 |
| 178.4 |
| 226.0 |
| 192.3 |
| 182.9 |
| 172.0 |
| 181.1 |
| 180.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 8.0 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.0 |
| 165.1 |
| 159.9 |
| 162.4 |
| 159.3 |
| 163.0 |
| 162.6 |
| 158.7 |
| 147.6 |
| 146.9 |
| 212.8 |
| 254.3 |
| 254.7 |
| 253.5 |
| 257.8 |
| 257.7 |
| 257.8 |
| 417.9 |
| 428.7 |
| 418.1 |
| 352.5 |
| 353.8 |
| 352.9 |
| 21.8 |
| 23.2 |
| 23.6 |
| 24.2 |
| 24.7 |
| 23.0 |
| 23.5 |
| 24.0 |
| 24.5 |
| 23.7 |
| 24.1 |
| 24.6 |
| 25.2 |
| 26.5 |
| 27.1 |
| 27.7 |
| 28.2 |
| 27.4 |
| 27.8 |
| 28.3 |
| 29.0 |
| 29.3 |
| 30.1 |
| 22.4 |
| 27.1 |
| 26.1 |
| 24.8 |
| 23.0 |
| 24.3 |
| 24.4 |
| 22.8 |
| 21.6 |
| 23.6 |
| 23.1 |
| 25.3 |
| 25.8 |
| 17.6 |
| 16.8 |
| 16.6 |
| 15.5 |
| 16.1 |
| 16.0 |
| 20.4 |
| 18.5 |
| 19.0 |
| 20.0 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,143.8 |
| 1,080.0 |
| 1,069.5 |
| 1,094.7 |
| 1,092.0 |
| 1,112.5 |
| 1,152.5 |
| 1,162.9 |
| 1,363.9 |
| 1,235.4 |
| 1,219.4 |
| 1,359.6 |
| 1,410.3 |
| 1,362.6 |
| 1,415.6 |
| 1,411.9 |
| 1,420.5 |
| 1,400.5 |
| 1,606.2 |
| 1,599.4 |
| 1,554.5 |
| 1,481.0 |
| 1,502.5 |
| 1,526.3 |
| 721.2 |
| 719.4 |
| 717.1 |
| 715.3 |
| 715.7 |
| 714.7 |
| 714.1 |
| 712.9 |
| 712.1 |
| 710.9 |
| 709.7 |
| 488.0 |
| 488.8 |
| 488.0 |
| 487.3 |
| 486.0 |
| 486.2 |
| 487.9 |
| 489.2 |
| 493.6 |
| 492.1 |
| 490.6 |
| 489.0 |
| (23.4) |
| (31.1) |
| (49.0) |
| (35.1) |
| (46.6) |
| (36.6) |
| (28.8) |
| (30.2) |
| (30.1) |
| (23.5) |
| 139.5 |
| 137.2 |
| 127.4 |
| 125.6 |
| 114.1 |
| 109.9 |
| 101.2 |
| (33.9) |
| (45.5) |
| (21.3) |
| (22.0) |
| (39.0) |
| (45.1) |
| (16.2) |
| (15.3) |
| (16.7) |
| (17.6) |
| (16.7) |
| (17.7) |
| (17.1) |
| (16.2) |
| (15.9) |
| (15.5) |
| (14.4) |
| (13.9) |
| (13.0) |
| (13.1) |
| (13.1) |
| (14.0) |
| (13.5) |
| (21.3) |
| (21.2) |
| (18.8) |
| (19.2) |
| (18.9) |
| (19.0) |
| (18.8) |
| (18.7) |
| 184.0 |
| 184.0 |
| 184.0 |
| 184.0 |
| 184.0 |
| 184.0 |
| 184.0 |
| 177.0 |
| 153.9 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 140.7 |
| 37.3 |
| 36.0 |
| 34.9 |
| 33.6 |
| 31.9 |
| 30.4 |
| 29.1 |
| 27.8 |
| 26.8 |
| 26.2 |
| 26.3 |
| 214.9 |
| 219.6 |
| 223.0 |
| 224.5 |
| 224.9 |
| 233.4 |
| 213.5 |
| 222.9 |
| 257.8 |
| 328.8 |
| 326.6 |
| 330.5 |
| 498.1 |
| 487.7 |
| 468.4 |
| 479.5 |
| 469.0 |
| 478.9 |
| 486.4 |
| 484.2 |
| 491.6 |
| 520.6 |
| 696.5 |
| 472.1 |
| 463.1 |
| 459.6 |
| 447.9 |
| 434.6 |
| 426.2 |
| 295.2 |
| 284.5 |
| 313.4 |
| 311.1 |
| 292.8 |
| 285.2 |
| 523.7 |
| 503.3 |
| 513.1 |
| 500.9 |
| 509.3 |
| 515.5 |
| 512.0 |
| 518.4 |
| 546.8 |
| 722.8 |
| 687.0 |
| 682.7 |
| 682.6 |
| 672.4 |
| 659.5 |
| 659.6 |
| 508.7 |
| 507.4 |
| 571.2 |
| 639.9 |
| 619.4 |
| 615.7 |
| 546.3 |
| 601.6 |
| 590.6 |
| 628.5 |
| 638.8 |
| 690.0 |
| 692.0 |
| 685.8 |
| 689.2 |
| 730.9 |
| 689.4 |
| 692.7 |
| 670.2 |
| 720.8 |
| 717.0 |
| 743.5 |
| 712.9 |
| 737.3 |
| 695.9 |
| 720.1 |
| 759.2 |
| 780.4 |
| 68.1 |
| 91.2 |
| 76.1 |
| 70.8 |
| 119.2 |
| 157.4 |
| 283.1 |
| 113.5 |
| 135.4 |
| 175.3 |
| 169.1 |
| 163.9 |
| 146.1 |
| 163.9 |
| 146.9 |
| 132.8 |
| 130.7 |
| 148.7 |
| 161.1 |
| 144.1 |
| 88.1 |
| 99.3 |
| 487.7 |
| 468.4 |
| 479.5 |
| 469.0 |
| 478.9 |
| 486.4 |
| 484.2 |
| 491.6 |
| 520.6 |
| 696.5 |
| 472.1 |
| 463.1 |
| 459.6 |
| 447.9 |
| 434.6 |
| 426.2 |
| 295.2 |
| 284.5 |
| 313.4 |
| 311.1 |
| 292.8 |
| 285.2 |
| 466.3 |
| 455.4 |
| 435.6 |
| 446.2 |
| 435.2 |
| 444.6 |
| 453.0 |
| 450.2 |
| 456.9 |
| 481.8 |
| 468.2 |
| 241.1 |
| 229.4 |
| 223.1 |
| 208.7 |
| 192.6 |
| 181.4 |
| 47.6 |
| 34.1 |
| 60.3 |
| 55.2 |
| 34.1 |
| 30.1 |