| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 89.5 | 26.9 | 65.3 | 76.7 | 224.9 | 57.3 | 43.8 | 43.2 | 43.7 | 87.4 | 365.2 | 218.7 | 191.3 | 175.5 |
| Restricted Cash | 111.9 | 104.2 | 6.0 | 36.7 | 1.8 | 10.1 | 13.2 | 17.1 | 26.0 | 27.8 | 37.1 | 26.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 4.0 | 1.6 | - | - |
| Cash And Short Term Investments | 89.5 | 26.9 | 65.3 | 76.7 | 224.9 | 57.3 | 43.8 | 43.2 | 43.7 | 87.4 | 369.2 | 220.3 | 191.3 | 175.5 |
| Receivables | ||||||||||||||
| Accounts Receivable | 118.4 | 91.8 | 77.5 | 158.4 | 132.1 | 128.3 | 142.2 | 197.2 | 252.5 | 282.3 | 291.2 | 265.5 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 60.9 | 58.3 | 97.6 | 102.6 | 79.5 | 74.4 | 63.1 | 61.3 | 72.9 | 85.8 | 90.1 | 98.7 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 138.5 | 126.2 | 164.7 | 200.8 | 190.2 | 192.5 | 247.2 | 293.9 | 322.9 | 332.5 | 330.0 | 335.8 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 69.2 | 88.3 | 83.2 | 131.2 | 85.9 | 73.5 | 109.9 | 199.9 | 205.4 | 220.7 | 175.2 | 160.6 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | 183.3 | - | 30.6 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 5.6 | 5.2 | 5.1 | 5.1 | 5.1 | 4.8 | 4.7 | 1.7 | 0.5 | 0.5 | 0.5 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | 183.3 | 104.0 | 61.3 | 0.0 | - | 2.0 | 3.2 | - | - |
| Net debt | ||||||||||||||
| (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 | 106.5 | 89.5 | 25.2 | 23.4 | 23.5 | 26.9 | 30.6 | 95.5 | 43.9 | 65.3 | 48.4 | 55.0 | 62.8 | 76.2 | 48.5 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 44.2 | 23.5 | 42.2 | 27.0 | 29.4 | 26.4 | 27.0 | 41.4 | 34.0 | 46.0 | 21.5 | 11.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | 4.7 | 8.1 | 0.0 | - | - | - | - | - | - |
| Total Current Assets | 470.7 | 553.5 | 497.6 | 557.6 | 582.4 | 396.1 | 412.2 | 549.6 | 732.3 | 777.5 | 978.2 | 848.8 | - | - |
| Accumulated Depreciation | 94.6 | 90.0 | 117.7 | 140.3 | 133.1 | 135.9 | 180.6 | 203.0 | 208.2 | 198.9 | 184.3 | 200.5 | - | - |
| Property,Plant & Equipment Net | 43.9 | 36.3 | 47.0 | 60.5 | 57.1 | 56.6 | 66.7 | 90.9 | 114.7 | 122.0 | 145.7 | 135.2 | 130.9 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 1.1 | 0.2 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 11.6 | 9.9 | (16.4) | (0.2) | 8.7 | - | - |
| Goodwill | 53.1 | 51.4 | 54.3 | 84.2 | 116.5 | 47.4 | 47.2 | 47.1 | 85.7 | 163.1 | 201.1 | 209.3 | 104.6 | - |
| Intangible Assets | 15.3 | 17.6 | 22.1 | 26.3 | 33.2 | 23.9 | 25.3 | 30.8 | 42.1 | 71.0 | 37.8 | 50.6 | 18.2 | - |
| Operating Lease Right Of Use Assets | 17.7 | 16.9 | 26.1 | 28.4 | 30.2 | 10.8 | 12.5 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | 0.9 | 0.2 | 2.1 | 2.0 | - | - | - | 0.0 | 97.5 | 163.4 | 190.7 | 115.1 | - | - |
| Other Non-Current Assets | 12.9 | 16.5 | 20.8 | 27.4 | 54.8 | 24.7 | 25.0 | 27.1 | 25.7 | 17.5 | 17.4 | 9.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 662.9 | 727.0 | 775.7 | 941.7 | 913.3 | 599.1 | 626.5 | 745.5 | 1,322.2 | 1,529.1 | 1,663.0 | 1,516.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 104.0 |
| 30.6 |
| - |
| - |
| 2.0 |
| 3.2 |
| - |
| - |
| Deferred Revenue Current | 112.0 | 56.4 | 52.1 | 130.9 | 68.4 | 64.0 | 75.3 | 149.4 | 172.0 | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.8 | 3.2 | 3.3 | 3.5 | 4.0 | 4.0 | 4.3 | 0.0 | - | - | - | - | - | - |
| Accrued Expenses | 40.4 | 28.0 | 51.1 | 54.0 | 54.4 | 80.9 | 68.8 | 122.1 | 89.5 | 96.0 | 63.5 | 54.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 386.7 | 406.7 | 350.2 | 371.5 | 253.4 | 270.8 | 602.5 | 712.0 | 744.3 | 617.5 | 561.4 | 488.1 | - | - |
| 15.1 |
| 13.8 |
| 23.9 |
| 25.6 |
| 26.7 |
| 7.0 |
| 8.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.7 | 9.8 | 10.2 | 12.1 | 1.4 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.2 | 10.0 | 13.9 | 16.6 | 33.2 | 22.6 | 20.9 | 29.2 | 29.9 | 49.4 | 43.4 | 42.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 794.5 | 1,010.2 | 976.1 | 943.8 | 854.6 | 930.1 | 921.5 | 1,022.8 | 1,131.5 | 968.2 | 914.6 | 829.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 790.5 |
| 0.0 |
| - |
| - |
| Retained Earnings | (1,696.7) | (1,645.7) | (1,570.9) | (1,358.9) | (1,321.2) | (1,342.9) | (1,339.9) | (1,217.9) | (492.2) | (114.7) | 1.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (16.0) | (86.7) | (66.4) | (72.8) | (58.8) | (52.4) | 1.9 | (11.4) | (22.4) | (36.5) | (18.9) | 10.4 | 35.4 | - |
| Treasury Stock | - | - | - | - | 110.9 | 106.0 | 105.7 | 105.6 | 104.8 | 103.8 | 25.4 | 0.0 | - | - |
| Minority Interest | 0.0 | 0.6 | 0.6 | 0.5 | 25.5 | 1.1 | 1.4 | 8.8 | 8.6 | 8.8 | 0.7 | 1.0 | - | - |
| Total Stockholders Equity | (131.5) | (283.8) | (201.0) | (2.6) | 33.1 | (332.1) | (296.4) | (286.1) | 182.1 | 552.1 | 747.7 | 686.4 | 525.6 | 306.7 |
| Total Equity | (131.5) | (283.2) | (200.4) | (2.1) | 58.6 | (331.0) | (287.7) | (270.0) | 190.7 | 561.0 | 748.4 | 687.4 | 525.6 | 306.7 |
| - |
| - |
| - |
| - |
| - |
| 126.0 |
| 60.2 |
| 18.1 |
| (43.7) |
| - |
| (367.2) |
| (217.1) |
| - |
| - |
| Working Capital | 84.0 | 146.8 | 147.4 | 186.1 | 329.1 | 125.3 | (190.3) | (162.4) | (12.1) | 160.0 | 416.8 | 360.7 | - | - |
| Book Value | (131.5) | (283.8) | (201.0) | (2.6) | 33.1 | (332.1) | (296.4) | (286.1) | 182.1 | 552.1 | 747.7 | 686.4 | 525.6 | 306.7 |
| Tangible Book Value | (199.9) | (352.8) | (277.4) | (113.1) | (116.5) | (403.4) | (368.8) | (364.0) | 54.4 | 318.0 | 508.8 | 426.5 | 402.8 | - |
| 71.5 |
| 108.1 |
| 224.9 |
| 107.1 |
| 30.1 |
| 53.8 |
| 57.3 |
| 38.9 |
| 36.8 |
| 35.4 |
| 43.8 |
| 32.1 |
| 35.2 |
| 43.5 |
| 43.2 |
| 32.5 |
| 28.5 |
| 23.2 |
| 43.7 |
| 37.4 |
| 67.9 |
| 46.3 |
| 87.4 |
| 65.1 |
| 251.0 |
| Restricted Cash | 88.3 | 111.9 | 175.9 | 87.4 | 95.1 | 104.2 | 97.3 | 106.6 | 58.6 | 6.0 | 16.7 | 28.8 | 28.3 | 36.7 | 21.0 | 8.7 | 8.8 | 1.8 | 8.7 | 113.5 | 4.6 | 10.1 | 9.4 | 11.3 | 11.0 | 13.2 | 11.3 | 9.2 | 7.0 | 17.1 | 19.7 | 32.3 | 49.7 | 26.0 | 26.6 | 22.8 | 25.0 | 27.8 | 28.9 | 34.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 106.5 | 89.5 | 25.2 | 23.4 | 23.5 | 26.9 | 30.6 | 95.5 | 43.9 | 65.3 | 48.4 | 55.0 | 62.8 | 76.2 | 48.5 | 71.5 | 108.1 | 224.9 | 107.1 | 30.1 | 53.8 | 57.3 | 38.9 | 36.8 | 35.4 | 43.8 | 32.1 | 35.2 | 43.5 | 43.2 | 32.5 | 28.5 | 23.2 | 43.7 | 37.4 | 67.9 | 46.3 | 87.4 | 65.1 | 251.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 126.4 | 118.4 | 101.7 | 97.7 | 105.2 | 91.8 | 90.0 | 97.6 | 124.4 | 80.5 | 154.1 | 176.3 | 173.8 | 158.4 | 146.5 | 147.5 | 170.5 | 132.1 | 129.9 | 132.3 | 144.1 | 128.3 | 126.8 | 112.7 | 139.3 | 142.2 | 182.7 | 200.6 | 203.2 | 197.2 | 206.4 | 236.7 | 279.3 | 252.5 | 320.2 | 290.8 | 311.2 | 282.3 | 304.4 | 243.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 60.7 | 60.9 | 64.6 | 65.7 | 111.5 | 64.8 | 116.6 | 110.3 | 112.4 | 113.9 | 113.5 | 118.6 | 109.7 | 102.6 | 97.8 | 99.1 | 90.4 | 79.5 | 73.0 | 71.0 | 67.9 | 67.2 | 67.0 | 61.4 | 60.7 | 63.1 | 64.5 | 63.8 | 63.8 | 61.3 | 64.7 | 67.3 | 77.5 | 72.9 | 91.1 | 89.6 | 82.2 | 85.8 | 99.5 | 93.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 42.0 | 35.9 | 26.8 | 24.5 | 28.5 | 23.6 | 21.8 | 25.0 | 23.0 | 23.9 | 22.8 | 26.6 | 30.4 | 27.0 | 24.6 | 27.6 | 27.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 491.3 | 470.7 | 479.7 | 526.9 | 482.9 | 552.5 | 530.2 | 574.6 | 482.2 | 497.6 | 542.3 | 618.2 | 585.5 | 557.6 | 498.6 | 515.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 145.2 | 138.5 | 139.1 | 134.1 | 168.8 | 127.0 | 188.0 | 206.5 | 206.1 | 203.9 | 207.5 | 207.4 | 204.6 | 200.8 | 192.0 | 189.7 | 184.2 | 190.2 | 196.0 | 189.7 | 191.2 | 192.5 | 247.2 | 244.9 | 245.6 | 247.2 | 287.4 | 289.1 | 293.3 | 293.9 | 295.2 | 308.2 | 358.1 | 322.9 | 351.4 | 346.0 | 355.5 | 332.5 | 336.9 | 323.1 |
| Accumulated Depreciation | 95.6 | 94.6 | 94.6 | 93.2 | 120.7 | 90.7 | 135.9 | 149.6 | 149.5 | 147.9 | 146.7 | 147.2 | 144.0 | 140.3 | 135.2 | 135.8 | 134.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 49.6 | 43.9 | 44.5 | 40.9 | 48.1 | 36.3 | 52.1 | 56.8 | 56.7 | 56.0 | 60.7 | 60.2 | 60.6 | 60.5 | 56.9 | 54.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 52.7 | 53.1 | 52.6 | 53.4 | 82.5 | 51.4 | 84.6 | 83.8 | 100.7 | 102.0 | 100.4 | 158.2 | 157.3 | 100.4 | 155.2 | 164.8 | 174.4 | 116.5 | ||||||||||||||||||||||
| Intangible Assets | 14.3 | 15.3 | 16.8 | 17.9 | 15.3 | 17.6 | 23.9 | 30.5 | 42.8 | 45.6 | 46.1 | 49.0 | 50.3 | 51.6 | 51.2 | 63.6 | 65.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 16.6 | 17.7 | 17.9 | 16.1 | 31.8 | 16.9 | 29.7 | 27.6 | 28.6 | 28.2 | 27.8 | 28.1 | 28.2 | 28.4 | 30.4 | 29.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.9 | 0.9 | 0.1 | 0.1 | 0.1 | 0.0 | 6.3 | 2.1 | 2.1 | 2.1 | 4.7 | - | - | 3.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 16.2 | 12.9 | 13.8 | 15.3 | 22.7 | 16.5 | 22.4 | 21.0 | 18.9 | 21.6 | 22.2 | 31.5 | 32.9 | 27.4 | 44.4 | 59.6 | 66.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 757.8 | 662.9 | 657.9 | 703.5 | 719.7 | 727.0 | 804.6 | 849.1 | 795.5 | 775.7 | 837.3 | 986.9 | 968.4 | 942.7 | 881.6 | 913.9 | 954.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 108.8 | 69.2 | 75.6 | 96.9 | 119.1 | 92.1 | 122.4 | 147.4 | 129.5 | 127.5 | 144.3 | 180.4 | 169.2 | 131.2 | 122.1 | 109.5 | 97.8 | 85.9 | 85.9 | 87.5 | 78.5 | 73.5 | 80.0 | 74.0 | 84.6 | 109.9 | 125.6 | 167.1 | 202.9 | 199.9 | 194.7 | 191.7 | 226.9 | 205.4 | 243.6 | 258.5 | 225.0 | 220.7 | 190.2 | 141.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 106.5 | 112.0 | 79.4 | 59.1 | 50.7 | 56.4 | 58.8 | 63.3 | 74.9 | 81.1 | 95.4 | 140.4 | 137.2 | 130.9 | 98.0 | 95.7 | 99.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.6 | 3.8 | 3.4 | 3.0 | 3.3 | 3.2 | 3.8 | 3.5 | 3.8 | 3.9 | 3.6 | 3.8 | 3.8 | 3.5 | 3.8 | 3.9 | ||||||||||||||||||||||||
| Accrued Expenses | 47.0 | 32.1 | 29.3 | 34.6 | 40.6 | 28.7 | 53.1 | 53.7 | 65.3 | 68.1 | 72.3 | 72.3 | 72.5 | 54.0 | 69.5 | 63.9 | 75.9 | 54.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 494.5 | 386.7 | 401.0 | 529.3 | 511.2 | 406.7 | 297.9 | 333.9 | 332.9 | 350.2 | 393.5 | 425.6 | 410.4 | 371.5 | 319.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 181.2 | 168.4 | 155.5 | 183.3 | - | - | - | - | 101.9 | 183.1 | 42.4 | 30.6 | 20.0 | - | - | 0.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 14.2 | 15.1 | 14.7 | 13.0 | 29.5 | 13.8 | 27.1 | 25.3 | 26.0 | 25.4 | 25.2 | 25.7 | 25.7 | 25.6 | 27.3 | 26.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 10.6 | 10.7 | 10.5 | 11.3 | 12.2 | 9.8 | 10.7 | 10.5 | 13.0 | 13.0 | 8.6 | 10.4 | 9.8 | 10.1 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.4 | 9.2 | 9.8 | 9.5 | 10.6 | 10.0 | 10.0 | 10.9 | 11.0 | 15.1 | 18.2 | 22.5 | 22.6 | 19.6 | 33.5 | 27.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 929.9 | 794.5 | 890.1 | 1,012.2 | 1,022.2 | 1,010.2 | 1,007.8 | 1,047.5 | 1,018.0 | 976.0 | 979.0 | 999.9 | 978.6 | 944.7 | 898.7 | 882.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.7 | 5.6 | 5.4 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,777.4) | (1,696.7) | (1,702.3) | (1,733.6) | (1,671.4) | (1,645.7) | (1,578.9) | (1,569.9) | (1,591.5) | (1,570.9) | (1,504.5) | (1,383.9) | (1,375.1) | (1,358.9) | (1,360.9) | (1,339.4) | (1,333.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.9) | (16.0) | (12.9) | (31.2) | (86.1) | (86.7) | (66.6) | (70.1) | (69.3) | (66.4) | (72.7) | (64.2) | (68.0) | (72.8) | (82.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 111.2 | 110.9 | ||||||||||||||||||||||
| Minority Interest | - | - | 0.0 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.9 | 24.5 | 25.0 | 25.5 | ||||||||||||||||||||||
| Total Stockholders Equity | (172.1) | (131.5) | (232.2) | (309.2) | (303.0) | (283.8) | (203.7) | (198.9) | (223.0) | (201.0) | (142.3) | (13.5) | (10.7) | (2.6) | (18.0) | 7.2 | ||||||||||||||||||||||||
| Total Equity | (172.1) | (131.5) | (232.2) | (308.7) | (302.5) | (283.2) | (203.1) | (198.3) | (222.5) | (200.4) | (141.7) | (13.0) | (10.2) | (2.1) | (17.1) | 31.7 | 43.9 | 58.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 181.2 | 168.4 | 155.5 | 183.3 | 0.0 | 0.0 | 0.0 | 104.0 | 101.9 | 183.1 | 42.4 | 30.6 | 20.0 | - | - | 0.0 | - | - | - | - | 44.7 | 3.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 74.1 | |||||||||||||||||||||
| Working Capital | (3.2) | 84.0 | 78.7 | (2.4) | (28.3) | 145.9 | 232.3 | 240.7 | 149.3 | 147.4 | 148.8 | 192.6 | 175.1 | 186.1 | 179.1 | 213.0 | 223.7 | 329.1 | ||||||||||||||||||||||
| Book Value | (172.1) | (131.5) | (232.2) | (309.2) | (303.0) | (283.8) | (203.7) | (198.9) | (223.0) | (201.0) | (142.3) | (13.5) | (10.7) | (2.6) | (18.0) | 7.2 | 18.9 | 33.1 | ||||||||||||||||||||||
| Tangible Book Value | (239.1) | (199.9) | (301.6) | (380.5) | (400.8) | (352.8) | (312.1) | (313.3) | (366.5) | (348.5) | (288.8) | (220.7) | (218.2) | (154.6) | (224.4) | (221.1) | (220.9) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.4 |
| 22.9 |
| 15.4 |
| 24.0 |
| 26.4 |
| 20.6 |
| 25.3 |
| 24.6 |
| 27.0 |
| 65.3 |
| 64.6 |
| 45.9 |
| 41.4 |
| 36.9 |
| 37.8 |
| 42.6 |
| 34.0 |
| 37.3 |
| 53.0 |
| 46.3 |
| 46.0 |
| 39.4 |
| 36.7 |
| - |
| 0.0 |
| 0.0 |
| 4.7 |
| 4.8 |
| 6.7 |
| 7.0 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 541.0 |
| 582.4 |
| 446.8 |
| 460.9 |
| 391.4 |
| 388.8 |
| 393.6 |
| 367.9 |
| 384.2 |
| 412.2 |
| 495.0 |
| 586.6 |
| 556.8 |
| 549.6 |
| 650.4 |
| 672.8 |
| 722.1 |
| 732.3 |
| 760.0 |
| 804.5 |
| 747.5 |
| 777.5 |
| 772.6 |
| 843.9 |
| 133.1 |
| 138.6 |
| 139.9 |
| 137.0 |
| 135.9 |
| 187.6 |
| 183.8 |
| 180.8 |
| 180.6 |
| 213.1 |
| 211.1 |
| 208.4 |
| 203.0 |
| 198.2 |
| 202.5 |
| 218.5 |
| 208.2 |
| 208.3 |
| 201.6 |
| 213.6 |
| 198.9 |
| 197.9 |
| 187.9 |
| 49.6 |
| 57.1 |
| 57.4 |
| 49.9 |
| 54.2 |
| 56.6 |
| 59.7 |
| 61.1 |
| 64.8 |
| 66.7 |
| 74.3 |
| 78.0 |
| 85.0 |
| 90.9 |
| 96.9 |
| 105.8 |
| 139.6 |
| 114.7 |
| 143.1 |
| 144.4 |
| 141.9 |
| 133.6 |
| 139.0 |
| 135.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.5 |
| 47.4 |
| 47.4 |
| 47.4 |
| 47.1 |
| 47.0 |
| 47.0 |
| 47.2 |
| 47.0 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.2 |
| 47.2 |
| 205.2 |
| 85.7 |
| 85.4 |
| 288.1 |
| 283.7 |
| 163.1 |
| 271.3 |
| 200.7 |
| 33.2 |
| 37.5 |
| 21.7 |
| 22.2 |
| 23.9 |
| 23.7 |
| 23.7 |
| 24.3 |
| 25.3 |
| 26.4 |
| 28.4 |
| 29.1 |
| 30.8 |
| 35.1 |
| 36.4 |
| 73.7 |
| 42.1 |
| 80.0 |
| 82.9 |
| 85.4 |
| 71.0 |
| 82.0 |
| 35.0 |
| 30.5 |
| 30.2 |
| 9.8 |
| 9.4 |
| 9.5 |
| 10.8 |
| 10.3 |
| 11.4 |
| 12.2 |
| 12.5 |
| 13.1 |
| 13.1 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 99.1 |
| 87.1 |
| 97.5 |
| 163.0 |
| 155.4 |
| 155.8 |
| 163.4 |
| 185.5 |
| 189.3 |
| 54.8 |
| 34.8 |
| 40.7 |
| 24.2 |
| 24.7 |
| 34.9 |
| 30.2 |
| 26.4 |
| 25.0 |
| 16.8 |
| 18.8 |
| 31.8 |
| 27.1 |
| 29.7 |
| 28.0 |
| 30.4 |
| 25.7 |
| 22.2 |
| 27.0 |
| 16.8 |
| 17.5 |
| 15.3 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 913.3 |
| 729.4 |
| 665.1 |
| 582.4 |
| 591.8 |
| 605.8 |
| 578.0 |
| 596.1 |
| 626.5 |
| 672.6 |
| 772.0 |
| 764.9 |
| 745.5 |
| 969.4 |
| 1,104.1 |
| 1,266.5 |
| 1,322.2 |
| 1,459.9 |
| 1,586.8 |
| 1,537.8 |
| 1,529.1 |
| 1,579.2 |
| 1,531.6 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| 3.0 |
| 68.4 |
| 44.4 |
| 53.1 |
| 81.8 |
| 64.0 |
| 54.0 |
| 61.0 |
| 68.1 |
| 75.3 |
| 81.0 |
| 102.3 |
| 155.3 |
| 149.4 |
| 127.8 |
| 149.8 |
| - |
| 172.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.0 |
| 3.7 |
| 3.7 |
| 3.6 |
| 4.0 |
| 4.0 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.2 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.0 |
| 60.2 |
| 70.6 |
| 80.9 |
| 86.8 |
| 80.4 |
| 75.3 |
| 68.8 |
| 90.5 |
| 97.1 |
| 117.2 |
| 122.1 |
| 83.2 |
| 88.4 |
| 105.0 |
| 89.5 |
| 92.5 |
| 115.6 |
| 68.0 |
| 96.0 |
| 65.6 |
| 64.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.5 |
| 317.3 |
| 253.4 |
| 230.3 |
| 237.6 |
| 267.7 |
| 270.8 |
| 276.7 |
| 274.1 |
| 288.4 |
| 602.5 |
| 655.6 |
| 805.1 |
| 765.9 |
| 712.0 |
| 543.4 |
| 571.4 |
| 734.2 |
| 744.3 |
| 647.5 |
| 722.2 |
| 547.2 |
| 617.5 |
| 561.6 |
| 519.8 |
| 27.0 |
| 26.7 |
| 6.3 |
| 5.9 |
| 6.1 |
| 7.0 |
| 6.4 |
| 7.4 |
| 8.1 |
| 8.4 |
| 8.7 |
| 8.8 |
| 10.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.1 |
| 34.6 |
| 31.8 |
| 22.8 |
| 22.7 |
| 22.6 |
| 21.9 |
| 23.1 |
| 20.4 |
| 20.9 |
| 26.5 |
| 26.0 |
| 29.1 |
| 29.2 |
| 37.0 |
| 37.2 |
| 38.4 |
| 29.9 |
| 45.0 |
| 40.4 |
| 40.6 |
| 39.6 |
| 53.3 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 910.8 |
| 854.6 |
| 709.0 |
| 680.9 |
| 777.8 |
| 930.1 |
| 926.5 |
| 916.7 |
| 919.8 |
| 921.5 |
| 962.7 |
| 1,115.1 |
| 1,082.7 |
| 1,022.8 |
| 1,016.1 |
| 1,048.6 |
| 1,196.5 |
| 1,131.5 |
| 1,165.1 |
| 1,169.2 |
| 973.7 |
| 968.2 |
| 936.8 |
| 885.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,321.2) |
| (1,354.3) |
| (1,364.3) |
| (1,365.7) |
| (1,350.2) |
| (1,354.8) |
| (1,389.5) |
| (1,371.4) |
| (1,339.9) |
| (1,352.3) |
| (1,295.3) |
| (1,267.7) |
| (1,217.9) |
| (984.5) |
| (878.8) |
| (613.0) |
| (492.2) |
| (387.0) |
| (272.7) |
| (121.7) |
| (114.7) |
| (43.1) |
| (52.0) |
| (69.3) |
| (62.5) |
| (58.8) |
| (59.1) |
| (58.1) |
| (56.8) |
| (52.4) |
| (23.4) |
| (0.3) |
| 4.1 |
| 1.9 |
| 12.7 |
| (8.0) |
| (2.5) |
| (11.4) |
| (14.0) |
| (16.5) |
| (21.8) |
| (22.4) |
| (22.4) |
| (28.2) |
| (31.2) |
| (36.5) |
| (24.2) |
| (26.9) |
| 110.9 |
| 109.3 |
| 109.3 |
| 106.0 |
| 106.0 |
| 105.7 |
| 105.7 |
| 105.7 |
| 105.6 |
| 105.6 |
| 105.6 |
| 105.6 |
| 105.6 |
| 105.5 |
| - |
| 104.8 |
| 104.7 |
| 104.7 |
| 104.7 |
| 103.8 |
| 103.8 |
| 77.7 |
| 23.2 |
| 1.0 |
| 1.1 |
| 1.1 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.4 |
| 8.2 |
| 8.4 |
| 8.7 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.7 |
| 8.6 |
| 8.3 |
| 8.3 |
| 9.0 |
| 8.8 |
| 8.6 |
| 0.6 |
| 18.9 |
| 33.1 |
| (2.8) |
| (16.8) |
| (196.5) |
| (339.4) |
| (321.7) |
| (339.8) |
| (324.9) |
| (296.4) |
| (298.3) |
| (351.4) |
| (326.6) |
| (286.1) |
| (55.5) |
| 46.8 |
| 61.3 |
| 182.1 |
| 286.5 |
| 409.3 |
| 555.1 |
| 552.1 |
| 633.8 |
| 645.1 |
| 20.4 |
| (15.7) |
| (195.4) |
| (338.3) |
| (320.8) |
| (338.7) |
| (323.7) |
| (294.9) |
| (290.1) |
| (343.0) |
| (317.9) |
| (277.3) |
| (46.8) |
| 55.6 |
| 70.0 |
| 190.7 |
| 294.8 |
| 417.6 |
| 564.1 |
| 561.0 |
| 642.4 |
| 645.7 |
| 138.3 |
| 101.7 |
| 126.0 |
| (38.9) |
| (36.8) |
| (35.4) |
| 60.2 |
| 69.8 |
| 147.9 |
| (1.1) |
| (12.6) |
| (12.5) |
| - |
| - |
| (43.7) |
| - |
| - |
| - |
| - |
| (20.4) |
| (248.0) |
| 216.4 |
| 223.3 |
| 123.7 |
| 118.0 |
| 116.9 |
| 93.8 |
| 95.8 |
| (190.3) |
| (160.6) |
| (218.5) |
| (209.1) |
| (162.4) |
| 107.0 |
| 101.3 |
| (12.1) |
| (12.1) |
| 112.5 |
| 82.3 |
| 200.3 |
| 160.0 |
| 211.0 |
| 324.2 |
| (2.8) |
| (16.8) |
| (196.5) |
| (339.4) |
| (321.7) |
| (339.8) |
| (324.9) |
| (296.4) |
| (298.3) |
| (351.4) |
| (326.6) |
| (286.1) |
| (55.5) |
| 46.8 |
| 61.3 |
| 182.1 |
| 286.5 |
| 409.3 |
| 555.1 |
| 552.1 |
| 633.8 |
| 645.1 |
| (116.5) |
| (130.8) |
| (85.8) |
| (266.1) |
| (410.6) |
| (392.5) |
| (410.5) |
| (396.2) |
| (368.8) |
| (371.7) |
| (426.9) |
| (402.8) |
| (364.0) |
| (137.8) |
| (36.8) |
| (217.5) |
| 54.4 |
| 121.1 |
| 38.4 |
| 186.0 |
| 318.0 |
| 280.5 |
| 409.3 |