| (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 | 128.1 | 69.2 | 156.2 | 114.4 | 121.8 | 90.9 | 110.5 | 47.5 | 64.6 | 45.3 | 89.2 | 68.7 | 121.4 | 86.3 | 119.0 | |||||||||||||||||||||||||
| (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 | 69.2 | 90.9 | 45.3 | 86.3 | 112.5 | 30.6 | 37.0 | 61.8 | 49.2 | 55.6 | 50.0 | 79.9 | 85.1 | 127.8 | 237.0 | 42.7 | 5.4 | 9.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 69.2 | 90.9 | 45.3 | 86.3 | 112.5 | 30.6 | 37.0 | 61.8 | 49.2 | 55.6 | 50.0 | 79.9 | 85.1 | 127.8 | 237.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 59.0 | 65.2 | 41.9 | 90.4 | 88.4 | 36.9 | 34.3 | 61.7 | 9.9 | 13.9 | 7.2 | 7.1 | 7.5 | 6.8 | 9.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 82.7 | 75.6 | 69.2 | 77.5 | 52.3 | 42.3 | 48.3 | 63.6 | 53.2 | 58.2 | 37.5 | 35.6 | 33.1 | 28.9 | 23.3 | 19.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 1,517.9 | 1,492.2 | 1,474.8 | 1,450.9 | 1,433.6 | 1,428.0 | 1,411.7 | 1,399.7 | 602.1 | 589.2 | 570.0 | 543.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | 45.5 | 41.5 | 19.5 | 21.1 | 26.8 | 21.3 | 28.8 | 11.1 | 12.7 | 17.1 | 34.1 | 15.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 547.3 | 546.8 | 610.6 | 633.9 | 632.4 | 629.0 | 625.9 | 623.1 | 124.8 | 125.0 | 125.0 | 125.0 | 125.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 547.3 | 546.8 | 610.6 | 636.2 | 632.4 | 629.0 | 625.9 | 623.1 | 124.8 | 125.0 | 125.0 | 125.0 | 125.0 | 0.0 | ||
| 156.3 |
| 137.3 |
| 112.5 |
| 100.7 |
| 42.8 |
| 52.6 |
| 30.6 |
| 48.3 |
| 32.6 |
| 58.0 |
| 37.0 |
| 83.7 |
| 69.3 |
| 96.6 |
| 61.8 |
| 61.4 |
| 28.3 |
| 61.1 |
| 49.2 |
| 70.0 |
| 51.7 |
| 81.5 |
| 55.6 |
| 65.3 |
| 76.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 128.1 | 69.2 | 156.2 | 114.4 | 121.8 | 90.9 | 110.5 | 47.5 | 64.6 | 45.3 | 89.2 | 68.7 | 121.4 | 86.3 | 119.0 | 156.3 | 137.3 | 112.5 | 100.7 | 42.8 | 52.6 | 30.6 | 48.3 | 32.6 | 58.0 | 37.0 | 83.7 | 69.3 | 96.6 | 61.8 | 61.4 | 28.3 | 61.1 | 49.2 | 70.0 | 51.7 | 81.5 | 55.6 | 65.3 | 76.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 52.8 | 59.0 | 47.8 | 50.5 | 41.6 | 65.2 | 36.0 | 48.1 | 37.3 | 41.9 | 36.2 | 33.9 | 52.7 | 90.4 | 54.5 | 36.0 | 43.6 | 88.4 | 32.9 | 34.9 | 15.5 | 36.9 | 18.6 | 15.1 | 14.9 | 34.3 | 14.9 | 23.0 | 16.9 | 61.7 | 20.6 | 27.6 | 14.9 | 9.9 | 12.3 | 14.4 | 15.1 | 13.9 | 12.7 | 16.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 88.3 | 82.7 | 81.9 | 73.9 | 80.4 | 75.6 | 75.3 | 80.6 | 72.4 | 69.2 | 74.0 | 78.9 | 86.6 | 77.5 | 65.0 | 85.4 | 65.2 | 52.3 | 59.0 | 50.1 | 57.2 | 42.3 | 45.9 | 46.7 | 55.1 | 48.3 | 56.9 | 55.8 | 72.5 | 63.6 | 56.9 | 49.5 | 57.8 | 54.1 | 57.6 | 62.2 | 64.1 | 58.2 | 56.9 | 53.1 |
| Prepaid Expenses | 1.6 | 1.5 | 1.2 | 2.0 | 1.8 | 1.3 | 4.0 | 6.4 | 6.8 | 8.1 | 4.0 | 6.8 | 9.9 | 11.4 | 2.8 | 5.7 | 7.6 | 9.1 | ||||||||||||||||||||||
| Other Current Assets | 0.3 | 1.5 | 1.5 | 1.5 | 1.5 | 0.6 | 0.8 | 1.0 | 1.3 | 1.5 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 271.2 | 213.9 | 288.6 | 242.2 | 247.1 | 233.5 | 226.6 | 183.6 | 182.5 | 165.9 | 203.4 | 188.3 | 270.7 | 265.7 | 241.3 | 283.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1,533.4 | 1,526.9 | 1,522.0 | 1,517.9 | 1,518.9 | 1,513.0 | 1,507.6 | 1,492.2 | 1,513.6 | 1,488.2 | 1,480.3 | 1,474.8 | 1,462.6 | 1,455.8 | 1,453.6 | 1,450.9 | 1,448.6 | 1,443.2 | 1,440.5 | 1,433.6 | 1,426.6 | 1,431.0 | 1,429.0 | 1,428.0 | 1,423.2 | 1,418.9 | 1,414.4 | 1,410.8 | 1,407.2 | 1,405.2 | 1,402.0 | 1,399.7 | 1,391.9 | 1,388.7 |
| Accumulated Depreciation | - | - | - | - | - | - | 818.4 | 798.7 | 777.8 | 756.9 | 749.1 | 729.5 | 711.0 | 681.2 | 687.3 | 667.2 | 644.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 715.0 | 728.2 | 744.2 | 761.0 | 769.9 | 783.6 | 796.6 | 811.0 | 826.3 | 820.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 42.6 | 43.8 | 43.3 | 42.7 | 43.9 | 49.6 | 45.0 | 47.6 | 45.5 | 48.4 | 45.8 | 47.1 | 49.0 | 23.7 | 15.0 | 14.5 | 13.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,018.2 | 969.5 | 1,037.2 | 998.0 | 1,014.0 | 1,018.7 | 986.6 | 959.4 | 972.2 | 975.3 | 1,019.1 | 1,019.0 | 1,116.3 | 1,100.4 | 1,082.6 | 1,118.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 27.1 | 45.5 | 72.5 | 49.9 | 49.2 | 41.5 | 38.8 | 27.2 | 20.6 | 19.5 | 22.3 | 21.0 | 22.5 | 21.1 | 29.4 | 21.3 | 18.9 | 26.8 | 20.0 | 25.3 | 24.0 | 21.3 | 21.0 | 25.4 | 25.8 | 28.8 | 22.2 | 34.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 23.6 | 23.0 | 35.9 | 9.1 | 36.9 | 50.8 | 39.3 | 7.5 | 19.8 | 15.8 | 39.0 | 6.7 | 44.9 | 47.5 | 64.7 | 4.2 | 80.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.8 | 4.3 | 4.2 | 3.7 | 3.8 | 4.0 | 3.8 | 4.0 | 3.2 | 3.2 | 2.3 | 2.5 | 2.7 | 2.9 | 2.0 | 2.4 | ||||||||||||||||||||||||
| Accrued Expenses | 6.5 | 10.9 | 9.7 | 7.0 | 6.2 | 9.7 | 9.2 | 6.3 | 6.3 | 8.4 | 7.6 | 5.5 | 5.1 | 7.5 | 8.4 | 5.9 | 5.3 | 7.9 | ||||||||||||||||||||||
| Other Current Liabilities | 30.9 | 25.4 | 32.6 | 22.7 | 30.1 | 24.0 | 31.8 | 21.9 | 27.5 | 20.9 | 37.5 | 27.7 | 34.6 | 27.7 | 40.3 | 30.0 | 37.0 | |||||||||||||||||||||||
| Total Current Liabilities | 98.6 | 96.8 | 107.7 | 70.3 | 98.9 | 111.3 | 105.2 | 59.5 | 79.5 | 75.5 | 113.2 | 68.3 | 113.4 | 126.1 | 183.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 547.7 | 547.6 | 547.4 | 547.3 | 547.2 | 547.1 | 546.9 | 546.8 | 546.7 | 546.6 | 546.4 | 610.6 | 625.2 | 640.4 | 634.9 | 633.9 | 633.0 | 632.0 | 633.3 | 632.4 | 631.5 | 630.7 | 629.8 | 629.0 | 628.2 | 627.4 | 626.6 | 625.9 | 625.2 | 624.5 | 623.8 | 623.1 | 624.5 | 625.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 19.0 | 20.6 | 22.2 | 23.8 | 25.4 | 27.0 | 28.6 | 30.1 | 31.7 | 33.3 | 34.9 | 36.5 | 38.1 | 0.0 | - | - | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 19.8 | 17.3 | 19.6 | 18.2 | 18.7 | 19.4 | 17.8 | 18.6 | 15.8 | 16.4 | 14.5 | 14.8 | 15.2 | 15.7 | 17.0 | 15.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 607.9 | 606.9 | 611.0 | 611.2 | 613.4 | 614.3 | 594.1 | 596.3 | 595.0 | 597.0 | 596.6 | 598.4 | 600.2 | 562.5 | 563.6 | 561.8 | ||||||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 547.7 | 547.6 | 547.4 | 547.3 | 547.2 | 547.1 | 546.9 | 546.8 | 546.7 | 546.6 | 546.4 | 610.6 | 625.2 | 640.4 | 634.9 | 633.9 | 635.2 | 634.2 | 633.3 | 632.4 | 631.5 | 630.7 | 629.8 | 629.0 | 628.2 | 627.4 | 626.6 | 625.9 | 625.2 | 624.5 | 623.8 | 623.1 | 624.5 | 625.3 |
| Net debt | - | - | - | - | - | - | 437.2 | 500.1 | 482.8 | 502.0 | 458.0 | 478.4 | 425.6 | 460.5 | 427.6 | 390.2 | 409.1 | 498.1 | ||||||||||||||||||||||
| Working Capital | 172.6 | 117.1 | 180.8 | 171.9 | 148.2 | 122.2 | 121.4 | 124.1 | 102.9 | 90.4 | 90.2 | 120.0 | 157.3 | 139.6 | 57.5 | 187.6 | 80.5 | 100.4 | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 42.7 |
| 5.4 |
| 9.1 |
| 5.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.5 | 1.3 | 9.5 | 11.4 | 9.1 | 8.4 | 5.4 | 7.0 | 5.8 | 6.8 | 3.9 | 6.9 | 10.0 | 2.4 | 2.3 | 5.6 | - | - |
| Other Current Assets | 1.5 | 0.6 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 213.9 | 233.5 | 165.9 | 265.7 | 262.2 | 118.2 | 125.0 | 194.0 | 118.0 | 134.5 | 98.5 | 129.6 | 135.8 | 166.0 | 271.9 | 73.2 | - | - |
| 455.4 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 756.9 | 681.2 | 624.4 | 553.0 | 481.6 | 412.7 | 341.2 | 269.6 | 209.0 | 184.2 | 157.1 | 131.5 | 113.9 | - | - | - |
| Property,Plant & Equipment Net | - | - | 761.0 | 811.0 | 850.5 | 897.8 | 952.0 | 1,015.2 | 1,070.5 | 1,130.1 | 393.1 | 404.9 | 413.0 | 411.6 | 341.5 | 337.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 0.0 | 0.0 | 0.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 43.8 | 49.6 | 48.4 | 23.7 | 14.4 | 16.8 | 20.1 | 4.2 | 4.9 | 6.6 | 3.6 | 3.4 | 2.5 | 2.1 | 1.8 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 969.5 | 1,018.7 | 975.3 | 1,100.4 | 1,127.1 | 1,032.9 | 1,138.0 | 1,254.4 | 1,234.3 | 1,312.2 | 536.3 | 578.8 | 593.5 | 623.0 | 659.3 | 452.2 | - | - |
| 17.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 23.0 | 50.8 | 15.8 | 47.5 | 87.1 | 30.6 | 27.8 | 68.8 | 12.9 | 12.6 | 3.1 | 13.6 | 0.7 | 1.0 | 9.0 | 18.7 | - | - |
| Operating Lease Liabilities Current | 4.3 | 4.0 | 3.2 | 2.9 | 3.1 | 3.3 | 3.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.9 | 9.7 | 8.4 | 7.5 | 7.9 | 7.5 | 8.2 | 8.0 | 7.5 | 9.3 | 6.0 | 3.8 | 4.5 | 4.9 | - | - | - | - |
| Other Current Liabilities | 25.4 | 24.0 | 20.9 | 27.7 | 24.4 | 18.7 | 24.0 | 24.1 | 19.7 | 12.4 | 5.7 | 9.6 | 5.1 | 9.5 | 14.8 | - | - | - |
| Total Current Liabilities | 96.8 | 111.3 | 75.5 | 126.1 | 161.9 | 76.3 | 75.5 | 122.6 | 56.1 | 63.0 | 25.9 | 39.7 | 27.4 | 49.5 | 42.5 | 46.1 | - | - |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 20.6 | 27.0 | 33.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 17.3 | 19.4 | 16.4 | 15.7 | 12.4 | 8.4 | 10.5 | 2.9 | 2.4 | 1.2 | 0.0 | 0.2 | 1.1 | 2.3 | 2.4 | 3.9 | - | - |
| Total Non-Current Liabilities | 606.9 | 614.3 | 597.0 | 562.5 | 623.0 | 642.3 | 642.9 | 631.9 | 628.3 | 624.3 | 124.8 | 125.2 | 126.1 | 127.3 | 127.4 | 3.9 | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | 0.0 | (0.1) | (1.0) | (1.9) | (2.8) | (2.4) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | - | - | 502.0 | 460.5 | 498.1 | 605.6 | 595.4 | 567.2 | 576.7 | 567.5 | 74.8 | 45.1 | 39.9 | (2.8) | (112.0) | (42.7) | - | - |
| Working Capital | 117.1 | 122.2 | 90.4 | 139.6 | 100.4 | 41.9 | 49.4 | 71.3 | 61.9 | 71.5 | 72.6 | 89.9 | 108.4 | 116.6 | 229.4 | 27.1 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.1 |
| 6.7 |
| 7.5 |
| 8.4 |
| 3.3 |
| 5.3 |
| 5.3 |
| 5.4 |
| 4.6 |
| 5.9 |
| 5.7 |
| 7.0 |
| 4.8 |
| 5.0 |
| 5.2 |
| 5.8 |
| 5.1 |
| 5.3 |
| 6.2 |
| 6.8 |
| 5.0 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.7 |
| 262.2 |
| 195.8 |
| 134.5 |
| 132.7 |
| 118.2 |
| 116.1 |
| 99.6 |
| 133.2 |
| 125.0 |
| 160.0 |
| 154.0 |
| 191.7 |
| 194.0 |
| 143.7 |
| 110.3 |
| 139.1 |
| 118.9 |
| 145.0 |
| 133.6 |
| 166.9 |
| 134.5 |
| 139.9 |
| 151.8 |
| 624.4 |
| 605.9 |
| 587.4 |
| 570.3 |
| 553.0 |
| 535.9 |
| 518.6 |
| 500.2 |
| 481.6 |
| 462.1 |
| 451.5 |
| 431.9 |
| 412.7 |
| 393.8 |
| 375.1 |
| 359.5 |
| 341.2 |
| 323.2 |
| 305.4 |
| 287.7 |
| 269.6 |
| 251.7 |
| 234.1 |
| 835.7 |
| 850.5 |
| 856.7 |
| 868.4 |
| 883.3 |
| 897.8 |
| 912.7 |
| 924.6 |
| 940.3 |
| 952.0 |
| 964.5 |
| 979.4 |
| 997.1 |
| 1,015.2 |
| 1,029.4 |
| 1,043.8 |
| 1,054.9 |
| 1,069.5 |
| 1,084.0 |
| 1,099.8 |
| 1,114.4 |
| 1,130.1 |
| 1,140.2 |
| 1,154.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.4 |
| 15.9 |
| 16.3 |
| 15.8 |
| 16.8 |
| 18.1 |
| 18.9 |
| 19.4 |
| 20.1 |
| 14.8 |
| 16.0 |
| 17.2 |
| 4.2 |
| 4.4 |
| 4.5 |
| 4.5 |
| 4.9 |
| 5.8 |
| 6.2 |
| 6.2 |
| 6.6 |
| 5.8 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,102.7 |
| 1,127.1 |
| 1,068.3 |
| 1,019.2 |
| 1,031.9 |
| 1,032.9 |
| 1,046.9 |
| 1,043.1 |
| 1,134.0 |
| 1,138.0 |
| 1,180.3 |
| 1,190.4 |
| 1,247.0 |
| 1,254.4 |
| 1,218.5 |
| 1,199.6 |
| 1,239.5 |
| 1,234.3 |
| 1,275.8 |
| 1,280.6 |
| 1,328.4 |
| 1,312.2 |
| 1,326.9 |
| 1,352.6 |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.1 |
| 33.8 |
| 15.2 |
| 40.4 |
| 30.6 |
| 11.6 |
| 2.7 |
| 37.6 |
| 27.8 |
| 16.4 |
| 9.5 |
| 65.4 |
| 68.8 |
| 31.6 |
| 11.2 |
| 24.2 |
| 12.9 |
| 19.4 |
| 2.9 |
| 31.9 |
| 12.6 |
| 5.3 |
| 1.3 |
| 2.6 |
| 3.1 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.5 |
| 3.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 6.2 |
| 5.3 |
| 7.5 |
| 5.1 |
| 4.4 |
| 4.2 |
| 8.2 |
| 7.1 |
| 5.8 |
| 4.1 |
| 8.0 |
| 6.5 |
| 6.5 |
| 5.3 |
| 7.5 |
| 7.5 |
| 6.9 |
| 5.3 |
| 9.3 |
| 8.1 |
| 7.2 |
| 24.4 |
| 36.2 |
| 24.4 |
| 37.8 |
| 20.9 |
| 32.4 |
| 18.8 |
| 30.9 |
| 24.0 |
| 36.7 |
| 23.0 |
| 36.4 |
| 24.1 |
| 64.0 |
| 30.2 |
| 26.0 |
| 32.6 |
| 23.9 |
| 10.4 |
| 26.0 |
| 12.4 |
| 26.1 |
| 11.6 |
| 95.8 |
| 173.2 |
| 161.9 |
| 115.2 |
| 69.7 |
| 99.8 |
| 76.3 |
| 68.6 |
| 45.5 |
| 92.6 |
| 75.5 |
| 84.7 |
| 56.2 |
| 124.3 |
| 122.6 |
| 86.2 |
| 55.4 |
| 79.5 |
| 56.1 |
| 71.7 |
| 45.6 |
| 89.0 |
| 63.0 |
| 61.7 |
| 54.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 12.4 |
| 15.9 |
| 13.7 |
| 8.8 |
| 8.4 |
| 9.5 |
| 9.4 |
| 9.4 |
| 10.5 |
| 11.8 |
| 12.3 |
| 12.7 |
| 2.9 |
| 2.9 |
| 2.4 |
| 2.5 |
| 2.4 |
| 1.6 |
| 1.6 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.1 |
| 562.0 |
| 623.0 |
| 641.1 |
| 654.1 |
| 643.7 |
| 642.3 |
| 642.5 |
| 641.4 |
| 642.7 |
| 642.9 |
| 643.3 |
| 643.0 |
| 642.5 |
| 631.9 |
| 631.1 |
| 629.8 |
| 629.1 |
| 628.3 |
| 626.8 |
| 626.1 |
| 624.9 |
| 624.3 |
| 625.8 |
| 626.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.6 |
| 597.6 |
| 582.4 |
| 603.4 |
| 586.9 |
| 601.7 |
| 575.3 |
| 595.4 |
| 547.9 |
| 561.4 |
| 533.2 |
| 567.2 |
| 566.8 |
| 599.2 |
| 565.5 |
| 576.7 |
| 555.2 |
| 572.8 |
| 542.2 |
| 567.5 |
| 559.2 |
| 549.1 |
| 80.6 |
| 64.8 |
| 32.9 |
| 41.9 |
| 47.5 |
| 54.1 |
| 40.7 |
| 49.4 |
| 75.4 |
| 97.8 |
| 67.3 |
| 71.3 |
| 57.5 |
| 54.9 |
| 59.6 |
| 62.8 |
| 73.3 |
| 87.9 |
| 77.9 |
| 71.5 |
| 78.2 |
| 97.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |