| (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 | 202.9 | 196.0 | 220.3 | - | 98.1 | 117.4 | 66.8 | 81.7 | 143.6 | 147.8 | 147.8 | 201.5 | 189.4 | 189.1 | 129.2 | 129.2 | 229.2 | 61.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 14.3 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 202.9 | 196.0 | 220.3 | - | 98.1 | 117.4 | 66.8 | 81.7 | 143.6 | 147.8 | 147.8 | 201.5 | 189.4 | 189.1 | 129.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 238.9 | 211.7 | 219.1 | 266.8 | 255.2 | 193.0 | 185.2 | 241.8 | 226.7 | 179.4 | 177.4 | 199.4 | 263.1 | 297.8 | 189.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 470.5 | 437.2 | 365.2 | 397.2 | 392.6 | 293.7 | 333.4 | 395.7 | 339.8 | 272.2 | 269.8 | 331.4 | 384.9 | 366.4 | 190.9 | 118.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,276.8 | 1,172.3 | 1,060.4 | 1,009.0 | 987.7 | 995.9 | 1,028.6 | 1,020.3 | 1,033.5 | 1,006.4 | 968.2 | 1,011.3 | 1,082.7 | 979.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 251.7 | 219.6 | 201.2 | 263.4 | 278.1 | 167.2 | 158.6 | 212.1 | 195.5 | 148.3 | 123.2 | 146.3 | 176.7 | 180.1 | 76.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 587.9 | 568.3 | 426.1 | 445.6 | 485.0 | 464.7 | 499.7 | 409.6 | 407.2 | 408.8 | 475.4 | 496.5 | 497.7 | 441.4 | 317.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 587.9 | 568.3 | 426.1 | 445.6 | 485.0 | 464.7 | 499.7 | 461.5 | 450.8 | 506.2 | 506.7 | 522.7 | 572.8 | 587.2 | 329.6 | 373.6 | ||
| (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 | 171.3 | 202.9 | 205.4 | 184.7 | 174.4 | 196.0 | 227.3 | 224.1 | - | 220.3 | - | - | - | - | 116.6 | |||||||||||||||||||||||||
| - |
| 129.2 |
| 229.2 |
| 61.7 |
| 89.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 73.6 | 67.2 | 72.2 | 86.1 | 67.4 | 54.5 | 58.9 | 60.2 | 73.1 | 79.7 | 62.6 | 80.2 | 114.3 | 92.3 | 28.2 | 18.7 | - | - |
| Other Current Assets | 7.8 | 6.3 | 7.0 | 1.3 | 3.3 | 2.4 | 0.3 | 5.3 | 5.5 | 7.7 | 3.6 | 11.0 | 8.4 | 10.7 | 5.0 | 4.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.0 | 8.8 | 2.5 | 0.0 | - | - | - | - | - | - |
| Total Current Assets | 986.0 | 912.0 | 876.8 | 909.6 | 813.3 | 658.6 | 651.5 | 779.5 | 783.2 | 729.2 | 710.0 | 835.9 | 1,007.9 | 996.1 | 564.6 | 481.4 | - | - |
| 701.7 |
| 577.4 |
| - |
| - |
| Accumulated Depreciation | 827.9 | 751.0 | 738.7 | 712.4 | 686.5 | 676.0 | 661.0 | 635.5 | 612.2 | 569.2 | 518.2 | 483.9 | 443.9 | 411.5 | 367.0 | 329.3 | - | - |
| Property,Plant & Equipment Net | 448.9 | 421.2 | 321.7 | 296.6 | 301.1 | 319.9 | 367.6 | 384.9 | 421.2 | 437.2 | 450.0 | 527.4 | 638.8 | 568.3 | 334.7 | 248.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 0.0 | 9.7 | 9.5 | 9.8 | 8.7 | 7.4 | 12.4 | 11.2 | - | - |
| Equity Method Investments | 15.3 | 7.9 | 7.1 | 6.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Goodwill | 29.6 | 29.6 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 42.1 | 24.9 | 19.8 | 0.0 | 0.0 | - |
| Intangible Assets | 10.9 | 12.0 | 1.4 | 1.6 | 1.5 | 2.0 | 9.8 | 11.6 | 15.3 | 16.4 | 17.8 | 23.7 | 35.0 | 21.2 | 0.6 | - | - | - |
| Operating Lease Right Of Use Assets | 119.2 | 117.0 | 12.0 | 8.9 | 20.9 | 24.4 | 23.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 10.7 | 41.7 | 38.0 | 38.7 | 16.8 | - | - | - | - | (8.5) | (8.5) | 17.3 | (19.8) | (11.9) | (11.9) | - | - | - |
| Other Non-Current Assets | - | - | - | - | 30.5 | 26.5 | 69.0 | 84.0 | 81.9 | 94.9 | 104.2 | 116.8 | 129.7 | 112.4 | 91.1 | 51.5 | - | - |
| Total Non-Current Assets | - | - | - | - | 68.3 | 53.4 | 95.2 | 86.9 | 85.7 | 99.5 | - | - | - | - | - | - | - | - |
| Total Assets | 1,672.7 | 1,585.0 | 1,289.2 | 1,284.6 | 1,182.7 | 1,031.9 | 1,114.3 | 1,251.3 | 1,290.1 | 1,265.9 | 1,281.8 | 1,495.7 | 1,821.2 | 1,710.2 | 1,010.3 | 780.9 | 736.5 | - |
| 35.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 51.9 | 43.7 | 97.4 | 31.2 | 26.2 | 75.1 | 145.8 | 11.7 | 0.0 | - | - |
| Deferred Revenue Current | 9.9 | 15.0 | 15.5 | 16.3 | 9.3 | 4.8 | 1.2 | 0.7 | 4.7 | 5.8 | 0.9 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 13.8 | 12.0 | 5.0 | 3.9 | 6.2 | 7.5 | 6.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 48.8 | 47.7 | 47.5 | 45.4 | 46.6 | 44.1 | 25.0 | 27.5 | 27.5 | 24.0 | 19.6 | 27.4 | 29.5 | 35.2 | 12.2 | 10.4 | - | - |
| Other Current Liabilities | 141.5 | 143.3 | 139.4 | 151.9 | 140.2 | 131.4 | 107.3 | 111.1 | 133.8 | 120.4 | 115.7 | 129.0 | 134.8 | 141.2 | 87.5 | 57.1 | - | - |
| Total Current Liabilities | 428.2 | 387.4 | 362.5 | 446.2 | 450.8 | 329.7 | 327.2 | 375.1 | 372.9 | 366.1 | 270.1 | 301.6 | 386.6 | 467.1 | 175.8 | 92.4 | - | - |
| 373.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 111.1 | 106.0 | 6.2 | 2.4 | 11.4 | 17.1 | 17.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 12.1 | 11.3 | 12.4 | 11.8 | 9.0 | 10.3 | 8.2 | 9.4 | 10.3 | 9.4 | 14.0 | 11.9 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 6.1 | 6.4 | 2.2 | 3.4 | 4.0 | 3.9 | 6.7 | 9.4 | 13.5 | 13.2 | 14.5 | 18.6 | 61.0 | 62.3 | 38.7 | 1.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.9 | 38.5 | 41.8 | 37.1 | 48.3 | 63.4 | 78.0 | 67.3 | 73.2 | 80.2 | 88.3 | 89.0 | 77.9 | 107.1 | 81.1 | 41.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,151.0 | 1,091.3 | 821.8 | 901.5 | 955.5 | 830.6 | 850.3 | 861.3 | 866.8 | 868.2 | 848.4 | 905.7 | 1,023.2 | 1,077.9 | 613.4 | 508.8 | 474.5 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 100.6 | 164.1 | 169.6 | 90.9 | (85.4) | (135.0) | (74.3) | (29.0) | (44.0) | 17.2 | 49.3 | 126.0 | 207.5 | 173.4 | 67.1 | 9.7 | - | - |
| Accumulated Other Comprehensive Income | (209.0) | (285.9) | (219.0) | (251.8) | (246.5) | (217.3) | (218.7) | (203.6) | (157.1) | (188.3) | (187.8) | (112.6) | (61.8) | (56.5) | (33.6) | (17.0) | (28.3) | - |
| Treasury Stock | 115.9 | 122.3 | 52.6 | 23.4 | 1.1 | 1.2 | 4.2 | 7.8 | 8.6 | 10.1 | 12.4 | 13.9 | 15.6 | 16.4 | 17.3 | 19.3 | - | - |
| Minority Interest | 7.2 | (2.4) | 0.4 | 1.9 | (2.1) | (3.0) | 4.1 | (9.0) | (10.8) | (3.9) | (0.4) | 7.4 | 21.2 | 25.7 | 1.6 | 0.0 | - | - |
| Total Stockholders Equity | 514.4 | 496.1 | 467.1 | 381.2 | 229.3 | 179.3 | 234.9 | 279.0 | 320.9 | 296.8 | 345.1 | 511.5 | 687.7 | 606.6 | 395.2 | 272.0 | 262.0 | 279.2 |
| Total Equity | 521.6 | 493.7 | 467.4 | 383.1 | 227.2 | 176.3 | 239.0 | 270.1 | 310.1 | 292.9 | 351.2 | 525.0 | 708.9 | 632.4 | 396.9 | 272.0 | 262.0 | 279.2 |
| - |
| - |
| Net debt | 385.0 | 372.3 | 205.8 | - | 386.8 | 347.3 | 432.9 | 379.8 | 307.3 | 358.3 | 358.8 | 321.3 | 383.4 | 398.1 | 200.4 | 244.4 | - | - |
| Working Capital | 557.7 | 524.7 | 514.3 | 463.5 | 362.5 | 328.9 | 324.3 | 404.4 | 410.3 | 363.1 | 439.9 | 534.4 | 621.3 | 529.0 | 388.8 | 389.0 | - | - |
| Book Value | 514.4 | 496.1 | 467.1 | 381.2 | 229.3 | 179.3 | 234.9 | 279.0 | 320.9 | 296.8 | 345.1 | 511.5 | 687.7 | 606.6 | 395.2 | 272.0 | 262.0 | 279.2 |
| Tangible Book Value | 473.9 | 454.5 | 465.6 | 379.6 | 227.8 | 177.3 | 225.1 | 267.4 | 305.7 | 280.4 | 327.3 | 487.8 | 610.6 | 560.5 | 374.8 | 272.0 | 262.0 | - |
| 116.7 |
| 98.1 |
| 98.1 |
| 94.6 |
| 95.8 |
| 96.0 |
| 117.4 |
| 98.8 |
| 80.2 |
| 60.4 |
| 66.8 |
| 78.6 |
| 66.4 |
| 68.3 |
| 81.7 |
| 96.8 |
| 106.5 |
| 112.4 |
| 143.6 |
| 96.8 |
| 143.2 |
| 131.2 |
| 143.6 |
| 215.5 |
| 207.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 171.3 | 202.9 | 205.4 | 184.7 | 174.4 | 196.0 | 227.3 | 224.1 | - | 220.3 | - | - | - | - | 116.6 | 116.7 | 98.1 | 98.1 | 94.6 | 95.8 | 96.0 | 117.4 | 98.8 | 80.2 | 60.4 | 66.8 | 78.6 | 66.4 | 68.3 | 81.7 | 96.8 | 106.5 | 112.4 | 143.6 | 96.8 | 143.2 | 131.2 | 143.6 | 215.5 | 207.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 338.5 | 238.9 | 285.9 | 297.3 | 323.3 | 211.7 | 272.8 | 316.6 | 355.6 | 219.1 | 238.6 | 280.7 | 326.0 | 266.8 | 282.1 | 299.1 | 309.4 | 255.2 | 261.4 | 265.7 | 249.9 | 193.0 | 192.8 | 192.4 | 212.0 | 185.2 | 221.2 | 272.0 | 295.3 | 241.8 | 259.4 | 282.4 | 294.5 | 226.7 | 236.2 | 219.9 | 232.2 | 179.4 | 184.4 | 196.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 468.0 | 470.5 | 465.9 | 477.7 | 455.9 | 437.2 | 453.6 | 464.7 | 504.9 | 365.2 | 360.1 | 378.3 | 389.0 | 397.2 | 413.0 | 422.8 | 424.2 | 392.6 | 373.0 | 345.3 | 313.5 | 293.7 | 284.2 | 294.5 | 306.1 | 333.4 | 351.9 | 385.4 | 412.2 | 395.7 | 382.0 | 372.7 | 368.4 | 339.8 | 331.4 | 323.5 | 292.4 | 272.2 | 278.1 | 273.7 |
| Prepaid Expenses | 73.3 | 73.6 | 76.8 | 75.9 | 72.8 | 67.2 | 72.0 | 87.1 | 91.0 | 72.2 | 70.7 | 78.9 | 91.4 | 86.1 | 89.0 | 90.8 | 79.7 | 67.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,051.0 | 986.0 | 1,034.0 | 1,035.6 | 1,026.4 | 912.0 | 1,025.7 | 1,092.5 | 1,155.1 | 876.8 | 881.3 | 934.3 | 970.5 | 909.6 | 900.6 | 929.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,288.4 | 1,276.8 | 1,268.4 | 1,261.5 | 1,222.5 | 1,172.3 | 1,202.1 | 1,197.7 | 1,337.9 | 1,060.4 | 1,030.5 | 1,034.9 | 1,023.0 | 1,009.0 | 994.3 | 1,005.0 | 990.7 | 987.7 | 992.9 | 996.7 | 982.8 | 995.9 | 999.5 | 1,013.8 | 1,005.9 | 1,028.6 | 1,023.5 | 1,036.0 | 1,022.5 | 1,020.3 | 1,009.4 | 1,016.6 | 1,041.3 | 1,033.5 | 1,040.5 | 1,030.2 | 1,023.5 | 1,006.4 | 1,006.9 | 996.5 |
| Accumulated Depreciation | 848.9 | 827.9 | 821.2 | 809.6 | 783.3 | 751.0 | 761.8 | 750.0 | 887.5 | 738.7 | 728.0 | 727.3 | 722.6 | 712.4 | 706.7 | 708.2 | 692.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 439.4 | 448.9 | 447.2 | 451.9 | 439.2 | 421.2 | 440.3 | 447.7 | 450.4 | 321.7 | 302.5 | 307.6 | 300.4 | 296.6 | 287.6 | 296.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Goodwill | 29.6 | 29.6 | 29.6 | 29.6 | 29.6 | 29.6 | 35.8 | 12.9 | 12.9 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 10.6 | 10.9 | 11.1 | 11.4 | 11.7 | 12.0 | 13.0 | 16.5 | 17.0 | 1.4 | - | - | - | - | 1.4 | 1.4 | 1.5 | 1.5 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 101.9 | 119.2 | 122.7 | 125.1 | 117.6 | 117.0 | 120.3 | 105.1 | 108.8 | 12.0 | 10.6 | 7.0 | 7.8 | 8.9 | 9.5 | 11.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 10.6 | 10.7 | 49.2 | 43.3 | 45.4 | 41.7 | 8.1 | 16.4 | 26.3 | 38.0 | 32.4 | 26.7 | 34.9 | 38.7 | 16.4 | 16.4 | 15.9 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 59.2 | 63.0 | 59.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,714.8 | 1,672.7 | 1,750.4 | 1,752.4 | 1,722.0 | 1,585.0 | 1,686.7 | 1,734.1 | 1,813.6 | 1,289.2 | 1,257.7 | 1,305.2 | 1,344.8 | 1,284.6 | 1,247.5 | 1,289.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 278.0 | 251.7 | 254.9 | 265.1 | 283.2 | 219.6 | 234.3 | 257.3 | 287.9 | 201.2 | 194.5 | 231.9 | 276.1 | 263.4 | 256.7 | 284.8 | 302.4 | 278.1 | 253.8 | 239.0 | 221.6 | 167.2 | 150.9 | 136.8 | 179.9 | 158.6 | 182.3 | 209.4 | 250.9 | 212.1 | 208.2 | 226.0 | 228.0 | 195.5 | 184.3 | 187.1 | 186.2 | 148.3 | 152.4 | 145.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 10.6 | 9.9 | 15.9 | 14.2 | 11.9 | 15.0 | 16.2 | 19.0 | 14.0 | 15.5 | 17.5 | 17.4 | 9.0 | 16.3 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.8 | 13.8 | 13.4 | 11.8 | 11.9 | 12.0 | 13.1 | 11.0 | 12.3 | 5.0 | 4.9 | 3.8 | 3.1 | 3.9 | 4.5 | 5.0 | ||||||||||||||||||||||||
| Accrued Expenses | 50.1 | 48.8 | 60.4 | 54.3 | 47.3 | 47.7 | 59.6 | 56.4 | 54.8 | 47.5 | 50.9 | 49.7 | 44.1 | 45.4 | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 152.3 | 141.5 | 163.6 | 144.2 | 146.1 | 143.3 | 168.9 | 171.4 | 176.1 | 139.4 | 162.8 | 152.8 | 168.0 | 151.9 | 181.9 | 168.4 | 151.7 | |||||||||||||||||||||||
| Total Current Liabilities | 479.4 | 428.2 | 453.4 | 441.0 | 455.0 | 387.4 | 431.3 | 454.3 | 495.1 | 362.5 | 374.8 | 403.2 | 467.9 | 446.2 | 471.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 614.3 | - | 580.5 | 588.1 | 588.0 | - | 521.5 | 553.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 409.7 | 408.8 | 410.1 | 414.6 |
| Operating Lease Liabilities Non-Current | 107.9 | 111.1 | 113.9 | 116.6 | 107.8 | 106.0 | 109.2 | 93.7 | 95.5 | 6.2 | 5.2 | 2.8 | 2.1 | 2.4 | 2.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 6.9 | 6.1 | 9.5 | 9.0 | 8.7 | 6.4 | 2.5 | 4.6 | 4.7 | 2.2 | 2.8 | 3.3 | 3.4 | 3.4 | 4.2 | 4.9 | 4.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 40.8 | 40.9 | 42.4 | 42.9 | 39.5 | 38.5 | 42.2 | 32.0 | 33.0 | 41.8 | 37.1 | 36.0 | 36.9 | 37.1 | 36.7 | 40.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,213.3 | 1,151.0 | 1,176.0 | 1,175.3 | 1,182.6 | 1,091.3 | 1,088.7 | 1,120.4 | 1,182.7 | 821.8 | 824.5 | 854.2 | 921.6 | 901.5 | 926.5 | 983.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 76.4 | 100.6 | 156.6 | 158.9 | 163.4 | 164.1 | 162.7 | 181.0 | 178.8 | 169.6 | 172.2 | 152.9 | 122.7 | 90.9 | 48.8 | 5.7 | (61.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (205.3) | (209.0) | (208.6) | (207.6) | (246.5) | (285.9) | (239.0) | (251.7) | (232.9) | (219.0) | (267.0) | (241.6) | (243.9) | (251.8) | (273.6) | |||||||||||||||||||||||||
| Treasury Stock | 113.0 | 115.9 | 116.3 | 116.7 | 118.3 | 122.3 | 64.4 | 56.6 | 51.3 | 52.6 | 39.4 | 27.0 | 22.5 | 23.4 | 23.7 | 23.8 | 24.8 | 1.1 | ||||||||||||||||||||||
| Minority Interest | 6.6 | 7.2 | 5.4 | 6.6 | 5.2 | (2.4) | 0.3 | 4.3 | 0.8 | 0.4 | (0.0) | 0.9 | 2.4 | 1.9 | 5.2 | 6.3 | (2.7) | |||||||||||||||||||||||
| Total Stockholders Equity | 494.9 | 514.4 | 569.1 | 570.5 | 534.3 | 496.1 | 597.8 | 609.3 | 630.1 | 467.1 | 433.2 | 450.1 | 420.8 | 381.2 | 315.8 | 299.3 | 248.4 | |||||||||||||||||||||||
| Total Equity | 501.5 | 521.6 | 574.4 | 577.1 | 539.5 | 493.7 | 598.1 | 613.6 | 630.9 | 467.4 | 433.2 | 451.0 | 423.2 | 383.1 | 321.0 | 305.7 | 245.7 | 227.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 614.3 | - | 580.5 | 588.1 | 588.0 | - | 521.5 | 553.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 456.0 | 506.2 | 501.1 | 503.6 |
| Net debt | 443.1 | - | 375.1 | 403.4 | 413.6 | - | 294.2 | 329.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 571.7 | 557.7 | 580.5 | 594.6 | 571.4 | 524.7 | 594.4 | 638.2 | 660.1 | 514.3 | 506.5 | 531.0 | 502.6 | 463.5 | 429.7 | 432.1 | 419.6 | 362.5 | ||||||||||||||||||||||
| Book Value | 494.9 | 514.4 | 569.1 | 570.5 | 534.3 | 496.1 | 597.8 | 609.3 | 630.1 | 467.1 | 433.2 | 450.1 | 420.8 | 381.2 | 315.8 | 299.3 | 248.4 | 229.3 | ||||||||||||||||||||||
| Tangible Book Value | 454.8 | 473.9 | 528.4 | 529.5 | 493.0 | 454.5 | 548.9 | 580.0 | 600.2 | 465.6 | - | - | - | - | 314.4 | 297.9 | 246.9 | |||||||||||||||||||||||
| 67.1 |
| 65.4 |
| 56.2 |
| 54.5 |
| 56.0 |
| 74.1 |
| 60.5 |
| 58.9 |
| 80.7 |
| 62.5 |
| 61.6 |
| 60.2 |
| 66.6 |
| 74.6 |
| 75.6 |
| 73.1 |
| 62.6 |
| 78.4 |
| 78.3 |
| 79.7 |
| 77.0 |
| 72.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 911.5 |
| 813.3 |
| 796.2 |
| 772.2 |
| 715.6 |
| 658.6 |
| 638.4 |
| 641.2 |
| 638.9 |
| 651.5 |
| 732.4 |
| 786.2 |
| 837.5 |
| 779.5 |
| 804.7 |
| 836.3 |
| 850.9 |
| 783.2 |
| 785.9 |
| 775.1 |
| 784.1 |
| 729.2 |
| 754.9 |
| 750.1 |
| 686.5 |
| 690.3 |
| 686.5 |
| 675.2 |
| 676.0 |
| 674.5 |
| 676.2 |
| 661.8 |
| 661.0 |
| 657.4 |
| 660.0 |
| 643.9 |
| 635.5 |
| 624.4 |
| 623.3 |
| 623.9 |
| 612.2 |
| 600.4 |
| 594.4 |
| 584.2 |
| 569.2 |
| 559.9 |
| 547.0 |
| 298.3 |
| 301.1 |
| 302.6 |
| 310.2 |
| 307.6 |
| 319.9 |
| 325.0 |
| 337.6 |
| 344.1 |
| 367.6 |
| 366.1 |
| 376.0 |
| 378.7 |
| 384.9 |
| 385.0 |
| 393.3 |
| 417.4 |
| 421.2 |
| 440.1 |
| 435.7 |
| 439.3 |
| 437.2 |
| 447.1 |
| 449.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.6 |
| 1.7 |
| 2.0 |
| 7.6 |
| 8.5 |
| 8.3 |
| 9.8 |
| 10.0 |
| 10.8 |
| 11.3 |
| 11.6 |
| 12.4 |
| 13.3 |
| 14.5 |
| 15.3 |
| 15.8 |
| 16.2 |
| 17.0 |
| 16.4 |
| 17.4 |
| 17.6 |
| 12.5 |
| 20.9 |
| 20.7 |
| 19.4 |
| 20.7 |
| 24.4 |
| 21.9 |
| 21.5 |
| 20.1 |
| 23.9 |
| 23.5 |
| 24.4 |
| 23.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 2.5 |
| 2.8 |
| 2.2 |
| 2.6 |
| 1.0 |
| 0.6 |
| 0.0 |
| 2.3 |
| 1.7 |
| 2.0 |
| 4.3 |
| 2.9 |
| 2.3 |
| 2.3 |
| 1.9 |
| 3.8 |
| 9.3 |
| 8.3 |
| - |
| 4.7 |
| - |
| - |
| - |
| 45.4 |
| 45.0 |
| 48.3 |
| - |
| 53.0 |
| 52.4 |
| 77.3 |
| 95.2 |
| 91.1 |
| 107.3 |
| 109.1 |
| 86.9 |
| 84.4 |
| 80.9 |
| 84.7 |
| 85.7 |
| 103.9 |
| 101.2 |
| 102.8 |
| 99.5 |
| 106.1 |
| 101.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,269.3 |
| 1,182.7 |
| 1,144.3 |
| 1,127.4 |
| 1,071.4 |
| 1,031.9 |
| 1,016.3 |
| 1,031.3 |
| 1,060.3 |
| 1,114.3 |
| 1,189.6 |
| 1,269.5 |
| 1,325.3 |
| 1,251.3 |
| 1,274.1 |
| 1,310.4 |
| 1,353.1 |
| 1,290.1 |
| 1,329.9 |
| 1,312.0 |
| 1,326.2 |
| 1,265.9 |
| 1,308.1 |
| 1,308.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.2 |
| 97.4 |
| 91.0 |
| 89.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 6.2 |
| 6.6 |
| 6.4 |
| 5.8 |
| 7.5 |
| 6.8 |
| 6.2 |
| 5.8 |
| 6.7 |
| 6.9 |
| 7.2 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.2 |
| 152.2 |
| 140.3 |
| 129.6 |
| 131.4 |
| 131.7 |
| 121.0 |
| 115.7 |
| 107.3 |
| 119.4 |
| 111.8 |
| 122.0 |
| 111.1 |
| 123.2 |
| 129.1 |
| 130.3 |
| 133.8 |
| 133.6 |
| 118.0 |
| 129.3 |
| 120.4 |
| 130.2 |
| 122.3 |
| 497.3 |
| 491.9 |
| 450.8 |
| 436.9 |
| 413.6 |
| 382.2 |
| 329.7 |
| 315.3 |
| 298.6 |
| 342.0 |
| 327.2 |
| 365.9 |
| 392.6 |
| 439.2 |
| 375.1 |
| 381.7 |
| 407.5 |
| 413.4 |
| 372.9 |
| 354.1 |
| 347.7 |
| 361.7 |
| 366.1 |
| 373.7 |
| 356.9 |
| 4.5 |
| 4.9 |
| 11.4 |
| 13.2 |
| 13.2 |
| 13.5 |
| 17.1 |
| 15.1 |
| 15.9 |
| 14.8 |
| 17.4 |
| 17.1 |
| 17.5 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.1 |
| 4.3 |
| 3.2 |
| 3.9 |
| 1.8 |
| 2.8 |
| 2.6 |
| 6.7 |
| 7.4 |
| 8.8 |
| 9.6 |
| 9.4 |
| 10.4 |
| 11.8 |
| 14.4 |
| 13.5 |
| 17.8 |
| 18.2 |
| 16.4 |
| 13.2 |
| 16.6 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| 48.3 |
| 53.6 |
| 53.6 |
| 56.3 |
| 63.4 |
| 73.3 |
| 66.0 |
| 67.2 |
| 78.0 |
| 78.2 |
| 79.1 |
| 83.2 |
| 67.3 |
| 62.4 |
| 66.0 |
| 70.2 |
| 73.2 |
| 84.6 |
| 77.8 |
| 81.2 |
| 80.2 |
| 84.4 |
| 86.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,023.6 |
| 955.5 |
| 944.7 |
| 924.3 |
| 882.3 |
| 830.6 |
| 822.1 |
| 829.6 |
| 856.3 |
| 850.3 |
| 916.4 |
| 925.9 |
| 964.8 |
| 861.3 |
| 865.5 |
| 894.9 |
| 905.6 |
| 866.8 |
| 867.8 |
| 852.5 |
| 869.0 |
| 868.2 |
| 884.8 |
| 874.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (85.4) |
| (113.0) |
| (124.2) |
| (121.5) |
| (135.0) |
| (117.8) |
| (105.2) |
| (100.1) |
| (74.3) |
| (49.2) |
| (29.8) |
| (23.0) |
| (29.0) |
| (16.5) |
| (22.5) |
| (27.9) |
| (44.0) |
| (13.4) |
| (1.1) |
| 5.5 |
| 17.2 |
| 27.5 |
| 37.7 |
| (245.2) |
| (227.2) |
| (246.5) |
| (243.6) |
| (227.8) |
| (243.0) |
| (217.3) |
| (243.0) |
| (249.0) |
| (249.3) |
| (218.7) |
| (233.6) |
| (208.0) |
| (213.3) |
| (203.6) |
| (200.2) |
| (203.6) |
| (148.8) |
| (157.1) |
| (154.6) |
| (168.1) |
| (168.1) |
| (188.3) |
| (171.5) |
| (171.3) |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 2.1 |
| 4.2 |
| 4.2 |
| 6.5 |
| 7.1 |
| 7.6 |
| 7.8 |
| 8.0 |
| 8.4 |
| 8.5 |
| 8.6 |
| 9.5 |
| 9.9 |
| 10.0 |
| 10.1 |
| 11.2 |
| 11.8 |
| (2.1) |
| (3.3) |
| (3.4) |
| (3.9) |
| (3.0) |
| (0.6) |
| 1.3 |
| (0.2) |
| 4.1 |
| 3.9 |
| 5.2 |
| 5.3 |
| (9.0) |
| (7.1) |
| (7.1) |
| (11.2) |
| (10.8) |
| (4.8) |
| (4.6) |
| (4.2) |
| (3.9) |
| (3.6) |
| (2.3) |
| 229.3 |
| 177.9 |
| 181.6 |
| 168.0 |
| 179.3 |
| 169.8 |
| 175.4 |
| 179.1 |
| 234.9 |
| 244.2 |
| 282.9 |
| 284.4 |
| 279.0 |
| 295.8 |
| 305.1 |
| 343.3 |
| 320.9 |
| 355.9 |
| 355.2 |
| 354.6 |
| 296.8 |
| 324.1 |
| 335.5 |
| 174.6 |
| 178.2 |
| 164.1 |
| 176.3 |
| 169.2 |
| 176.7 |
| 178.9 |
| 239.0 |
| 248.2 |
| 288.1 |
| 289.7 |
| 270.1 |
| 288.6 |
| 302.0 |
| 333.3 |
| 310.1 |
| 351.1 |
| 350.6 |
| 350.4 |
| 292.9 |
| 320.5 |
| 333.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 324.8 |
| 362.6 |
| 285.6 |
| 296.4 |
| 359.3 |
| 358.6 |
| 333.3 |
| 328.9 |
| 323.2 |
| 342.6 |
| 296.9 |
| 324.3 |
| 366.4 |
| 393.6 |
| 398.2 |
| 404.4 |
| 422.9 |
| 428.8 |
| 437.5 |
| 410.3 |
| 431.8 |
| 427.4 |
| 422.4 |
| 363.1 |
| 381.3 |
| 393.2 |
| 177.9 |
| 181.6 |
| 168.0 |
| 179.3 |
| 169.8 |
| 175.4 |
| 179.1 |
| 234.9 |
| 244.2 |
| 282.9 |
| 284.4 |
| 279.0 |
| 295.8 |
| 305.1 |
| 343.3 |
| 320.9 |
| 355.9 |
| 355.2 |
| 354.6 |
| 296.8 |
| 324.1 |
| 335.5 |
| 227.8 |
| 176.4 |
| 180.0 |
| 166.3 |
| 177.3 |
| 162.2 |
| 166.8 |
| 170.9 |
| 225.1 |
| 234.3 |
| 272.1 |
| 273.1 |
| 267.4 |
| 283.3 |
| 291.7 |
| 328.7 |
| 305.7 |
| 340.1 |
| 339.0 |
| 337.6 |
| 280.4 |
| 306.7 |
| 317.9 |