| (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 | 35.5 | 72.6 | 67.1 | 68.7 | 41.0 | 37.0 | 48.4 | 37.7 | 35.9 | 52.5 | 33.8 | 27.7 | 16.7 | 13.6 | 25.2 | |||||||||||||||||||||||||
| (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 | 72.6 | 37.0 | 52.5 | 13.6 | 31.6 | 67.3 | 15.3 | 40.0 | 26.1 | 29.8 | 23.1 | 48.4 | 38.8 | 74.0 | 204.4 | 204.4 | 33.4 | ||
| Restricted Cash | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 6.7 | 6.7 | 8.7 | 9.1 | 5.6 | 8.8 | 0.4 | 0.3 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 72.6 | 37.0 | 52.5 | 13.6 | 31.6 | 67.3 | 15.3 | 40.0 | 26.1 | 29.8 | 23.1 | 48.4 | 38.8 | 74.0 | 204.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 99.6 | 104.8 | 111.8 | 129.6 | 91.2 | 64.1 | 111.2 | 187.6 | 144.1 | 114.3 | 184.2 | 227.0 | 180.7 | 176.4 | 141.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 115.7 | 101.7 | 96.5 | 72.1 | 69.1 | 76.7 | 80.5 | 143.6 | 115.4 | 106.5 | 117.0 | 189.4 | 100.8 | 103.0 | 100.0 | 104.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 543.8 | 462.6 | 415.6 | 427.4 | 454.9 | 474.5 | 471.7 | 1,613.1 | 1,499.3 | 1,658.4 | 1,656.5 | 1,620.6 | 973.0 | 890.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 181.4 | 179.7 | 157.5 | 156.5 | 151.9 | 199.9 | 204.6 | 815.6 | 629.9 | 623.7 | 853.2 | 845.0 | 387.7 | 331.3 | 305.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 181.4 | 179.7 | 157.5 | 156.5 | 151.9 | 199.9 | 204.6 | 815.6 | 629.9 | 623.8 | 853.3 | 935.0 | 387.8 | 366.7 | 305.0 | 305.0 | |||
| 36.3 |
| 32.9 |
| 31.6 |
| 41.9 |
| 50.3 |
| 54.2 |
| 67.3 |
| 75.2 |
| 56.7 |
| 29.5 |
| 17.7 |
| 35.9 |
| 26.0 |
| 36.9 |
| 40.0 |
| 53.9 |
| 70.2 |
| - |
| 26.1 |
| 20.9 |
| 23.1 |
| 12.8 |
| 29.8 |
| 22.2 |
| 23.9 |
| Restricted Cash | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.7 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 4.3 | - | 0.3 | 0.3 | 6.9 | 6.7 | 6.7 | 6.7 | 6.7 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 35.5 | 72.6 | 67.1 | 68.7 | 41.0 | 37.0 | 48.4 | 37.7 | 35.9 | 52.5 | 33.8 | 27.7 | 16.7 | 13.6 | 25.2 | 36.3 | 32.9 | 31.6 | 41.9 | 50.3 | 54.2 | 67.3 | 75.2 | 56.7 | 29.5 | 17.7 | 35.9 | 26.0 | 36.9 | 40.0 | 53.9 | 70.2 | - | 26.1 | 20.9 | 23.1 | 12.8 | 29.8 | 22.2 | 23.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 115.8 | 99.6 | 116.4 | 110.3 | 120.9 | 104.8 | 110.1 | 140.8 | 132.4 | 111.8 | 122.9 | 130.4 | 117.6 | 129.6 | 105.7 | 104.1 | 103.5 | 91.2 | 79.1 | 79.5 | 62.4 | 64.1 | 108.2 | 114.3 | 169.2 | 175.9 | 170.2 | 195.4 | 183.6 | 187.6 | 188.8 | 181.5 | - | 144.1 | 152.9 | 148.0 | 128.1 | 114.3 | 120.2 | 110.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 120.0 | 115.7 | 105.9 | 108.5 | 106.5 | 101.7 | 97.7 | 82.8 | 94.3 | 96.5 | 92.1 | 81.8 | 83.9 | 72.1 | 71.6 | 62.6 | 64.6 | 69.1 | 72.3 | 70.1 | 74.5 | 76.7 | 113.0 | 115.5 | 142.1 | 136.5 | 142.4 | 138.4 | 156.6 | 143.6 | 150.6 | 133.4 | - | 115.4 | 122.0 | 118.1 | 117.5 | 106.5 | 128.4 | 124.3 |
| Prepaid Expenses | 25.9 | 28.7 | 24.4 | 24.0 | 22.6 | 25.9 | 21.8 | 23.3 | 24.9 | 21.2 | 21.6 | 21.1 | 18.6 | 23.1 | 21.8 | 20.7 | 16.3 | 18.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 297.2 | 316.7 | 313.9 | 311.6 | 291.1 | 269.6 | 278.5 | 289.6 | 287.6 | 282.0 | 270.4 | 261.0 | 236.8 | 238.4 | 224.3 | 223.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 516.6 | 497.7 | 476.5 | 462.6 | 449.3 | 436.2 | 423.2 | 415.6 | 411.1 | 424.6 | 422.8 | 427.4 | 433.9 | 453.0 | 457.5 | 454.9 | 451.9 | 470.7 | 469.5 | 474.5 | 1,479.0 | 1,510.2 | 1,518.1 | 1,519.5 | 1,664.5 | 1,646.1 | 1,639.6 | 1,613.1 | 1,587.2 | 1,556.0 | - | 1,499.3 | 1,672.7 | 1,672.0 | 1,659.5 | 1,658.4 | 1,663.7 | 1,660.5 |
| Accumulated Depreciation | - | - | 343.4 | 335.3 | 327.2 | 320.4 | 320.0 | 314.6 | 309.9 | 307.9 | 305.1 | 315.1 | 317.6 | 325.9 | 338.9 | 358.2 | 368.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 203.2 | 194.2 | 173.2 | 162.4 | 149.3 | 142.2 | 129.3 | 121.6 | 113.4 | 107.7 | 106.1 | 109.5 | 105.3 | 101.6 | 95.0 | 94.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 20.6 | 21.5 | 22.3 | 23.2 | 24.1 | 24.9 | 26.0 | 27.0 | 28.1 | 29.1 | 30.1 | 31.1 | 32.0 | 33.0 | 33.7 | 34.8 | 35.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 35.9 | 37.0 | 30.0 | 32.4 | 30.6 | 29.8 | 30.2 | 30.2 | 31.0 | 31.9 | 34.2 | 37.0 | 34.0 | 33.8 | 33.4 | 35.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 86.9 | 87.3 | 93.8 | 94.7 | 97.2 | 98.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 7.1 | 7.3 | 11.5 | 12.3 | 12.2 | 12.4 | 14.4 | 10.9 | 11.0 | 10.8 | 15.1 | 14.8 | 13.6 | 13.3 | 13.8 | 14.2 | 14.6 | |||||||||||||||||||||||
| Total Non-Current Assets | 365.2 | 359.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 662.3 | 675.8 | 655.2 | 645.6 | 614.1 | 605.2 | 501.2 | 605.2 | 605.2 | 479.0 | 472.4 | 470.0 | 435.6 | 434.4 | 413.5 | 416.6 | 406.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.9 | 11.3 | 10.6 | 10.7 | 9.3 | 8.9 | 8.7 | 8.6 | 8.7 | 9.1 | 8.7 | 8.5 | 8.2 | 7.8 | 7.9 | 8.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 147.1 | 161.2 | 133.3 | 126.3 | 114.4 | 123.3 | 119.4 | 120.3 | 117.9 | 126.0 | 126.5 | 125.8 | 111.4 | 124.3 | 111.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 175.9 | 176.6 | 180.9 | 180.5 | 180.1 | 179.7 | 179.7 | 179.7 | 179.4 | 157.5 | 156.7 | 156.0 | 160.5 | 156.5 | 153.9 | 153.2 | 152.5 | 151.9 | 164.2 | 163.6 | 163.0 | 199.9 | 843.2 | 843.3 | 845.8 | 842.9 | 858.3 | 856.5 | 845.8 | 815.6 | 822.9 | 810.7 | - | 629.9 | 624.1 | 647.4 | 640.4 | 623.7 | 738.0 | 788.2 |
| Operating Lease Liabilities Non-Current | 30.6 | 32.7 | 23.1 | 25.7 | 25.3 | 25.0 | 25.9 | 26.0 | 26.7 | 27.5 | 28.0 | 31.1 | 27.7 | 28.1 | 27.7 | 29.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.9 | 2.5 | 4.3 | 4.6 | 3.8 | 4.9 | 3.5 | 2.3 | 2.2 | 2.3 | 1.9 | 2.0 | 2.1 | 2.0 | 1.3 | 1.4 | 1.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.5 | 4.8 | 2.8 | 3.6 | 3.7 | 4.1 | 2.7 | 3.1 | 4.3 | 4.1 | 4.0 | 4.0 | 3.9 | 3.4 | 4.0 | 4.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 229.6 | 232.1 | 226.5 | 229.6 | 228.0 | 228.5 | 226.3 | 225.8 | 227.3 | 205.7 | 204.7 | 207.1 | 208.0 | 203.7 | 200.2 | 201.5 | ||||||||||||||||||||||||
| Total Liabilities | 376.7 | 393.3 | 359.7 | 356.0 | 342.3 | 351.9 | 345.7 | 451.6 | 459.0 | 331.6 | 331.3 | 332.9 | 319.4 | 328.0 | 311.7 | 311.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | - | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0.9 | 1.0 |
| Additional Paid In Capital | 496.6 | 500.4 | 496.2 | 495.1 | 493.4 | 492.7 | 491.1 | 490.2 | 488.4 | 489.2 | 482.7 | 481.4 | 480.0 | 477.8 | 476.5 | 476.4 | 476.1 | |||||||||||||||||||||||
| Retained Earnings | (157.1) | (165.4) | (148.9) | (153.1) | (164.4) | (168.4) | (271.1) | (268.2) | (275.8) | (276.7) | (272.8) | (278.2) | (296.5) | (302.5) | (300.6) | (300.9) | (302.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (34.1) | (32.7) | (32.0) | (32.6) | (37.4) | (51.1) | (44.7) | (48.6) | (46.6) | (45.2) | (48.9) | (46.3) | (47.5) | (49.1) | (54.3) | |||||||||||||||||||||||||
| Treasury Stock | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | ||||||||||||||||||||||
| Minority Interest | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.3) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | |||||||||||||||||||||||
| Total Stockholders Equity | 286.9 | 283.8 | 296.7 | 290.9 | 273.0 | 254.6 | 156.7 | 154.8 | 147.4 | 148.6 | 142.4 | 138.3 | 117.4 | 107.6 | 103.0 | 106.7 | 108.1 | |||||||||||||||||||||||
| Total Equity | 285.6 | 282.5 | 295.4 | 289.6 | 271.7 | 253.3 | 155.4 | 153.6 | 146.1 | 147.3 | 141.1 | 137.1 | 116.2 | 106.4 | 101.8 | 105.5 | 106.9 | 98.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 175.9 | 176.6 | 180.9 | 180.5 | 180.1 | 179.7 | 179.7 | 179.7 | 179.4 | 157.5 | 156.7 | 156.0 | 160.5 | 156.5 | 153.9 | 153.2 | 152.5 | 151.9 | 164.2 | 171.8 | 171.2 | 199.9 | 843.2 | 843.3 | 845.8 | 842.9 | 858.3 | 856.5 | 845.8 | 815.6 | 822.9 | 810.7 | - | 629.9 | 624.1 | 647.4 | 640.4 | 623.7 | 738.0 | 788.2 |
| Net debt | 140.4 | 104.0 | 113.8 | 111.8 | 139.1 | 142.7 | 131.4 | 142.0 | 143.5 | 105.0 | 122.9 | 128.3 | 143.8 | 142.9 | 128.6 | 116.9 | 119.7 | 120.4 | ||||||||||||||||||||||
| Working Capital | 150.1 | 155.5 | 180.6 | 185.3 | 176.7 | 146.3 | 159.1 | 169.3 | 169.6 | 156.1 | 143.9 | 135.1 | 125.4 | 114.2 | 112.8 | 114.1 | 120.2 | 113.2 | ||||||||||||||||||||||
| Book Value | 286.9 | 283.8 | 296.7 | 290.9 | 273.0 | 254.6 | 156.7 | 154.8 | 147.4 | 148.6 | 142.4 | 138.3 | 117.4 | 107.6 | 103.0 | 106.7 | 108.1 | 99.7 | ||||||||||||||||||||||
| Tangible Book Value | 266.3 | 262.3 | 274.3 | 267.6 | 248.9 | 229.6 | 130.6 | 127.8 | 119.3 | 119.5 | 112.3 | 107.2 | 85.4 | 74.7 | 69.3 | 72.0 | 72.2 | |||||||||||||||||||||||
| 3.9 |
| 21.8 |
| - |
| - |
| - |
| 204.4 |
| 33.4 |
| 3.9 |
| 21.8 |
| 161.9 |
| 181.0 |
| - |
| - |
| 122.3 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 316.7 | 269.6 | 282.0 | 238.4 | 210.4 | 931.5 | 351.4 | 400.7 | 338.4 | 275.8 | 354.0 | 500.5 | 373.9 | 435.1 | 528.5 | 414.9 | 390.8 | - | - |
| 837.7 |
| 1,559.5 |
| 1,445.3 |
| - |
| - |
| Accumulated Depreciation | 349.6 | 320.4 | 307.9 | 325.9 | 365.9 | 377.6 | 355.5 | 759.2 | 689.9 | 713.0 | 608.5 | 496.4 | 400.4 | 337.9 | 308.4 | 819.6 | (628.9) | - | - |
| Property,Plant & Equipment Net | 194.2 | 142.2 | 107.7 | 101.6 | 89.0 | 96.9 | 116.3 | 853.9 | 809.4 | 945.5 | 1,048.0 | 1,124.2 | 572.6 | 552.7 | 529.3 | 739.9 | 816.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | 0.0 | 25.9 | 6.6 | 6.6 | 112.9 | 293.9 | 188.2 | 189.6 | 99.1 | 99.0 | 99.0 | 82.5 | - |
| Intangible Assets | 21.5 | 24.9 | 29.1 | 33.0 | 37.0 | 41.5 | 46.2 | 82.2 | 47.4 | 67.7 | 86.4 | 107.2 | 32.0 | 36.7 | 11.9 | 13.0 | 13.2 | - | - |
| Operating Lease Right Of Use Assets | 37.0 | 29.8 | 31.9 | 33.8 | 37.0 | 43.4 | 47.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 87.3 | 98.1 | 0.9 | 0.0 | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 2.2 | 0.6 | 0.3 | 0.9 | - | - | - |
| Other Non-Current Assets | 7.3 | 12.4 | 9.9 | 13.3 | 13.7 | 16.8 | 15.6 | 22.8 | 20.5 | 19.9 | 34.8 | 54.5 | 37.7 | 47.1 | 34.2 | 31.9 | 26.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 675.8 | 605.2 | 479.0 | 434.4 | 398.3 | 1,132.8 | 1,271.9 | 1,385.5 | 1,308.6 | 1,315.5 | 1,636.2 | 2,063.5 | 1,206.5 | 1,261.8 | 1,203.3 | 1,299.6 | 1,347.6 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 90.1 | 0.1 | 35.4 | 0.0 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 2.7 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.3 | 8.9 | 9.1 | 7.8 | 8.1 | 8.8 | 9.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 28.9 | 23.0 | 26.9 | 31.0 | 20.8 | 14.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 156.5 | 123.3 | 126.0 | 124.3 | 97.1 | 798.1 | 188.7 | 200.4 | 173.7 | 116.9 | 185.2 | 378.5 | 173.0 | 256.8 | 232.4 | 216.8 | 242.5 | - | - |
| 305.0 |
| 310.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 32.7 | 25.0 | 27.5 | 28.1 | 31.4 | 37.6 | 40.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2.5 | 4.9 | 2.3 | 2.0 | 1.7 | 1.9 | 1.8 | 3.2 | 4.4 | 7.3 | 9.5 | 11.7 | 17.7 | 41.9 | 48.5 | 46.8 | 56.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.8 | 4.1 | 4.1 | 3.4 | 4.5 | 11.8 | 7.4 | 12.3 | 13.5 | 17.6 | 31.2 | 31.7 | 18.4 | 24.3 | 13.5 | 14.1 | 16.2 | - | - |
| Total Non-Current Liabilities | 236.8 | 228.5 | 205.7 | 203.7 | 202.6 | 263.7 | 920.4 | 872.4 | 782.3 | 798.2 | 936.8 | 938.3 | 436.0 | 411.7 | 401.9 | 566.5 | 528.6 | - | - |
| Total Liabilities | 393.3 | 351.9 | 331.6 | 328.0 | 299.7 | 1,061.8 | 1,109.1 | 1,072.8 | 956.1 | 915.1 | 1,122.0 | 1,297.9 | 609.0 | 668.5 | 634.2 | 730.5 | 771.1 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | 500.4 | 492.7 | 489.2 | 477.8 | 475.6 | 472.1 | 467.0 | 460.7 | 425.6 | 419.2 | 256.2 | 241.2 | 234.4 | 227.0 | 220.1 | 203.0 | 193.7 | - | - |
| Retained Earnings | (165.4) | (168.4) | (276.7) | (302.5) | (310.3) | (413.7) | (362.5) | (218.0) | (156.3) | (117.3) | 44.2 | 170.4 | 340.0 | 339.9 | 323.9 | 319.8 | 363.5 | - | - |
| Accumulated Other Comprehensive Income | (32.7) | (51.1) | (45.2) | (49.1) | (46.9) | (49.9) | (52.2) | (51.7) | (43.8) | (51.3) | (43.1) | (26.2) | (3.9) | (1.5) | (2.9) | 1.1 | 26.8 | - | - |
| Treasury Stock | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 19.5 | 19.2 | 19.0 | 18.7 | 18.3 | 16.8 | 16.4 | 15.8 | 15.0 | 14.8 | 8.4 | (8.3) | - | - |
| Minority Interest | (1.3) | (1.3) | (1.3) | (1.2) | (1.1) | 80.7 | 128.5 | 139.3 | 144.5 | 166.9 | 273.0 | 395.9 | 42.0 | 42.2 | 41.9 | 0.0 | - | - | - |
| Total Stockholders Equity | 283.8 | 254.6 | 148.6 | 107.6 | 99.7 | (9.6) | 34.4 | 173.4 | 208.1 | 233.5 | 241.2 | 369.7 | 555.5 | 551.1 | 527.1 | 516.3 | 576.5 | 515.8 | 447.9 |
| Total Equity | 282.5 | 253.3 | 147.3 | 106.4 | 98.6 | 71.1 | 162.8 | 312.7 | 352.6 | 400.5 | 514.2 | 765.6 | 597.5 | 593.3 | 569.1 | 569.1 | 576.5 | 515.8 | 447.9 |
| 310.1 |
| - |
| - |
| Net debt | 108.7 | 142.7 | 105.0 | 142.9 | 120.4 | 132.6 | 189.3 | 775.5 | 603.7 | 593.9 | 830.2 | 886.7 | 349.1 | 292.7 | 100.6 | 100.6 | 276.7 | - | - |
| Working Capital | 160.2 | 146.3 | 156.1 | 114.2 | 113.2 | 133.5 | 162.6 | 200.3 | 164.6 | 158.9 | 168.8 | 122.0 | 200.9 | 178.3 | 296.1 | 198.1 | 148.3 | - | - |
| Book Value | 283.8 | 254.6 | 148.6 | 107.6 | 99.7 | (9.6) | 34.4 | 173.4 | 208.1 | 233.5 | 241.2 | 369.7 | 555.5 | 551.1 | 527.1 | 516.3 | 576.5 | 515.8 | 447.9 |
| Tangible Book Value | 262.3 | 229.6 | 119.5 | 74.7 | 62.7 | (51.1) | (11.8) | 65.4 | 154.0 | 159.2 | 41.9 | (31.4) | 335.4 | 324.8 | 416.1 | 404.3 | 464.3 | 433.3 | - |
| 16.1 |
| 15.9 |
| 14.3 |
| 13.5 |
| 21.2 |
| 22.4 |
| 23.1 |
| 21.2 |
| 22.6 |
| 25.3 |
| 24.1 |
| 20.5 |
| 19.7 |
| 19.5 |
| - |
| 17.6 |
| 19.4 |
| 20.0 |
| - |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| 121.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.7 |
| 0.7 |
| 217.2 |
| 210.4 |
| 209.4 |
| 215.8 |
| 205.4 |
| 931.5 |
| 317.6 |
| 309.0 |
| 364.0 |
| 351.4 |
| 371.1 |
| 392.8 |
| 410.3 |
| 400.7 |
| 414.5 |
| 410.2 |
| - |
| 338.4 |
| 315.4 |
| 316.2 |
| 284.5 |
| 275.8 |
| 297.4 |
| 287.7 |
| 365.9 |
| 364.5 |
| 379.2 |
| 377.0 |
| 377.6 |
| 804.5 |
| 796.6 |
| 777.9 |
| 760.9 |
| 803.1 |
| 785.7 |
| 778.6 |
| 759.2 |
| 742.0 |
| 722.9 |
| - |
| 689.9 |
| 776.9 |
| 760.1 |
| 735.8 |
| 713.0 |
| 686.2 |
| 660.3 |
| 89.4 |
| 89.0 |
| 87.3 |
| 91.4 |
| 92.6 |
| 96.9 |
| 674.6 |
| 713.6 |
| 740.2 |
| 758.6 |
| 861.4 |
| 860.4 |
| 860.9 |
| 853.9 |
| 845.2 |
| 833.1 |
| - |
| 809.4 |
| 895.9 |
| 911.9 |
| 923.7 |
| 945.5 |
| 977.5 |
| 1,000.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.8 |
| 25.8 |
| 25.9 |
| 25.9 |
| 22.2 |
| 22.2 |
| - |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 37.0 |
| 38.1 |
| 39.2 |
| 40.3 |
| 41.5 |
| 68.4 |
| 70.2 |
| 72.1 |
| 74.2 |
| 76.2 |
| 78.3 |
| 80.3 |
| 82.2 |
| 81.0 |
| 85.9 |
| - |
| 47.4 |
| 63.6 |
| 64.9 |
| 66.2 |
| 67.7 |
| 69.6 |
| 71.3 |
| 37.3 |
| 37.0 |
| 38.8 |
| 39.5 |
| 41.3 |
| 43.4 |
| 78.9 |
| 75.5 |
| 75.3 |
| 68.1 |
| 57.8 |
| 57.9 |
| 60.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 13.7 |
| 15.2 |
| 14.6 |
| 14.2 |
| 16.8 |
| 22.1 |
| 20.3 |
| 18.1 |
| 19.6 |
| 23.3 |
| 23.9 |
| 22.0 |
| 22.8 |
| 21.9 |
| 20.7 |
| - |
| 20.5 |
| 19.8 |
| 18.2 |
| 18.5 |
| 19.9 |
| 20.9 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.3 |
| 411.2 |
| 416.8 |
| 407.2 |
| 1,132.8 |
| 1,161.5 |
| 1,188.6 |
| 1,269.8 |
| 1,271.9 |
| 1,415.7 |
| 1,439.2 |
| 1,459.5 |
| 1,385.5 |
| 1,392.2 |
| 1,379.6 |
| - |
| 1,308.6 |
| 1,308.6 |
| 1,308.6 |
| 1,299.5 |
| 1,315.5 |
| 1,372.1 |
| 1,386.4 |
| - |
| 8.2 |
| 8.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.1 |
| - |
| - |
| 8.5 |
| 8.8 |
| 16.4 |
| 16.4 |
| 16.8 |
| 15.9 |
| 14.1 |
| 12.7 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.6 |
| 97.0 |
| 97.1 |
| 92.6 |
| 95.7 |
| 83.2 |
| 798.1 |
| 132.1 |
| 147.3 |
| 195.2 |
| 188.7 |
| 213.1 |
| 207.5 |
| 219.2 |
| 200.4 |
| 182.5 |
| 167.2 |
| - |
| 173.7 |
| 140.6 |
| 134.1 |
| 99.8 |
| 116.9 |
| 114.9 |
| 131.4 |
| 31.3 |
| 31.4 |
| 33.1 |
| 33.8 |
| 35.6 |
| 37.6 |
| 64.2 |
| 60.7 |
| 59.8 |
| 53.9 |
| 46.0 |
| 47.4 |
| 49.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.8 |
| 1.9 |
| 3.4 |
| 3.2 |
| 2.8 |
| 3.0 |
| 3.7 |
| 3.8 |
| 3.5 |
| 3.2 |
| 3.3 |
| 3.9 |
| - |
| 4.4 |
| 7.1 |
| 7.1 |
| 7.3 |
| 7.3 |
| 8.3 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.5 |
| 6.5 |
| 6.8 |
| 7.9 |
| 11.6 |
| 10.4 |
| 8.4 |
| 6.2 |
| 7.4 |
| 7.5 |
| 8.0 |
| 8.2 |
| 12.3 |
| 15.2 |
| 15.6 |
| - |
| 13.5 |
| 15.8 |
| 15.7 |
| 17.7 |
| 17.6 |
| 21.7 |
| 18.5 |
| 202.8 |
| 202.6 |
| 218.6 |
| 222.0 |
| 221.5 |
| 263.7 |
| 934.3 |
| 928.6 |
| 927.6 |
| 920.4 |
| 929.1 |
| 937.0 |
| 940.2 |
| 872.4 |
| 903.6 |
| 901.4 |
| - |
| 782.3 |
| 778.3 |
| 800.1 |
| 810.7 |
| 798.2 |
| 899.9 |
| 867.2 |
| 299.9 |
| 299.7 |
| 311.2 |
| 317.8 |
| 304.7 |
| 1,061.8 |
| 1,066.4 |
| 1,075.9 |
| 1,122.8 |
| 1,109.1 |
| 1,142.2 |
| 1,144.5 |
| 1,159.4 |
| 1,072.8 |
| 1,086.1 |
| 1,068.6 |
| - |
| 956.1 |
| 926.1 |
| 924.9 |
| 910.6 |
| 915.1 |
| 1,014.8 |
| 998.6 |
| 475.6 |
| 474.5 |
| 473.9 |
| 472.5 |
| 472.1 |
| 471.1 |
| 469.8 |
| 468.1 |
| 467.0 |
| 465.6 |
| 464.3 |
| 462.2 |
| 460.7 |
| 459.1 |
| 457.1 |
| - |
| 425.6 |
| 424.1 |
| 422.8 |
| 420.7 |
| 419.2 |
| 325.7 |
| 323.9 |
| (310.3) |
| (309.2) |
| (311.7) |
| (305.0) |
| (413.7) |
| (398.6) |
| (385.3) |
| (364.1) |
| (362.5) |
| (248.7) |
| (232.9) |
| (225.9) |
| (218.0) |
| (222.9) |
| (215.9) |
| - |
| (156.3) |
| (127.6) |
| (130.7) |
| (119.7) |
| (117.3) |
| (85.7) |
| (70.7) |
| (50.2) |
| (46.7) |
| (46.9) |
| (45.5) |
| (43.4) |
| (45.5) |
| (49.9) |
| (54.6) |
| (57.4) |
| (58.4) |
| (52.2) |
| (55.2) |
| (51.5) |
| (52.2) |
| (51.7) |
| (50.3) |
| (49.6) |
| - |
| (43.8) |
| (43.1) |
| (45.9) |
| (49.2) |
| (51.3) |
| (46.8) |
| (45.5) |
| 19.9 |
| 19.9 |
| 19.9 |
| 19.5 |
| 19.5 |
| 19.4 |
| 19.3 |
| 19.2 |
| 19.2 |
| 19.1 |
| 19.1 |
| 19.0 |
| 18.9 |
| 18.9 |
| - |
| 18.7 |
| 18.6 |
| 18.6 |
| 18.3 |
| 18.3 |
| 18.2 |
| 18.2 |
| (1.1) |
| (1.1) |
| (1.1) |
| (0.9) |
| 80.7 |
| 95.5 |
| 103.8 |
| 119.3 |
| 128.5 |
| 129.7 |
| 132.6 |
| 133.9 |
| 139.3 |
| 137.9 |
| 137.1 |
| - |
| 144.5 |
| 146.5 |
| 155.1 |
| 154.3 |
| 166.9 |
| 181.4 |
| 197.3 |
| 99.7 |
| 101.2 |
| 100.2 |
| 103.4 |
| (9.6) |
| (0.3) |
| 8.9 |
| 27.6 |
| 34.4 |
| 143.8 |
| 162.1 |
| 166.2 |
| 173.4 |
| 168.3 |
| 174.0 |
| 325.5 |
| 208.1 |
| 236.0 |
| 228.7 |
| 234.6 |
| 233.5 |
| 175.8 |
| 190.4 |
| 100.1 |
| 99.1 |
| 102.5 |
| 71.1 |
| 95.2 |
| 112.7 |
| 146.9 |
| 162.8 |
| 273.5 |
| 294.7 |
| 300.1 |
| 312.7 |
| 306.2 |
| 311.1 |
| 325.5 |
| 352.6 |
| 382.5 |
| 383.7 |
| 388.9 |
| 400.5 |
| 357.2 |
| 387.8 |
| 122.4 |
| 121.4 |
| 117.0 |
| 132.6 |
| 768.1 |
| 786.6 |
| 816.4 |
| 825.2 |
| 822.4 |
| 830.5 |
| 809.0 |
| 775.5 |
| 769.0 |
| 740.6 |
| - |
| 603.7 |
| 603.3 |
| 624.3 |
| 627.6 |
| 593.9 |
| 715.8 |
| 764.3 |
| 116.8 |
| 120.1 |
| 122.2 |
| 133.5 |
| 185.6 |
| 161.7 |
| 168.8 |
| 162.6 |
| 158.1 |
| 185.4 |
| 191.1 |
| 200.3 |
| 232.0 |
| 243.1 |
| - |
| 164.6 |
| 174.8 |
| 182.1 |
| 184.6 |
| 158.9 |
| 182.5 |
| 156.2 |
| 101.2 |
| 100.2 |
| 103.4 |
| (9.6) |
| (0.3) |
| 8.9 |
| 27.6 |
| 34.4 |
| 143.8 |
| 162.1 |
| 166.2 |
| 173.4 |
| 168.3 |
| 174.0 |
| 325.5 |
| 208.1 |
| 236.0 |
| 228.7 |
| 234.6 |
| 233.5 |
| 175.8 |
| 190.4 |
| 62.7 |
| 63.1 |
| 60.9 |
| 63.1 |
| (51.1) |
| (68.7) |
| (61.3) |
| (44.5) |
| (39.8) |
| 41.8 |
| 58.1 |
| 60.1 |
| 65.4 |
| 65.2 |
| 65.9 |
| - |
| 154.0 |
| 165.7 |
| 157.1 |
| 161.7 |
| 159.2 |
| 99.6 |
| 112.5 |