| (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 | 55.5 | 155.6 | 180.8 | 132.1 | 118.6 | 89.5 | 117.0 | 123.1 | 89.4 | 104.9 | 25.1 | 53.2 | 164.8 | 124.0 | 23.1 | |||||||||||||||||||||||||
| (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 | 155.6 | 89.5 | 104.9 | 124.0 | 99.4 | 109.0 | 49.2 | 29.8 | 36.1 | 36.1 | 43.7 | 92.4 | 240.0 | 108.5 | 238.1 | 55.2 | 67.1 | 36.3 |
| Restricted Cash | - | - | - | 2.0 | - | - | - | - | 1.1 | 7.0 | 4.2 | 6.0 | 8.4 | 21.7 | 59.6 | 2.5 | - | - |
| Short Term Investments | 0.6 | 128.0 | 158.2 | 139.6 | 129.7 | 29.5 | 56.9 | 65.6 | 141.5 | 73.7 | 102.9 | 122.5 | 138.2 | 38.2 | 33.3 | - | - | |
| Cash And Short Term Investments | 156.1 | 217.5 | 263.1 | 263.5 | 229.2 | 138.5 | 106.1 | 95.5 | 177.5 | 109.8 | 146.7 | 214.9 | 378.3 | 146.7 | 271.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 100.8 | 107.7 | 98.4 | 91.4 | 87.4 | 61.8 | 61.8 | 68.9 | 64.0 | 79.4 | 73.6 | 82.0 | 53.5 | 57.6 | 56.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 43.9 | 43.4 | 45.3 | 37.1 | 31.3 | 28.1 | 29.9 | 35.0 | 35.2 | 29.5 | 29.3 | 34.7 | 33.8 | 38.2 | 35.3 | 20.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 678.9 | 664.1 | 635.7 | 752.4 | 733.8 | 686.5 | 626.9 | 536.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 26.2 | 33.3 | 57.0 | 44.4 | 24.4 | 17.3 | 27.4 | 19.0 | 17.9 | 23.6 | 26.9 | 43.9 | 33.5 | 39.2 | 36.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 226.7 | 265.3 | 261.1 | 145.5 | 23.2 | 82.1 | 32.9 | 75.0 | - | - | - | - | - | - | - | - | ||
| 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 | 226.8 | 265.4 | 261.2 | 145.6 | 36.1 | 85.7 | 88.9 | 79.7 | - | - | - | - | - | - | - | - | ||
| 57.5 |
| 108.0 |
| 99.4 |
| 139.9 |
| 134.0 |
| 116.7 |
| 109.0 |
| 91.6 |
| 79.2 |
| 69.5 |
| 49.2 |
| 32.1 |
| 40.9 |
| - |
| - |
| 158.1 |
| 41.5 |
| - |
| - |
| 45.3 |
| 50.0 |
| 47.1 |
| 36.1 |
| 41.6 |
| 102.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 0.3 | 0.3 | 7.0 | 4.6 | 4.4 |
| Short Term Investments | 70.8 | 0.6 | 51.3 | 108.7 | 108.1 | 128.0 | 126.6 | 126.2 | 159.5 | 158.2 | 149.3 | 138.6 | 55.1 | 139.6 | 111.0 | 130.0 | 120.6 | 129.7 | 120.2 | 120.2 | 29.5 | 29.5 | 0.5 | 16.5 | 29.8 | 56.9 | 66.8 | 66.6 | - | - | 96.0 | 211.2 | 128.1 | - | 151.5 | 151.3 | 50.8 | 73.7 | 77.3 | 79.4 |
| Cash And Short Term Investments | 126.2 | 156.1 | 232.2 | 240.8 | 226.6 | 217.5 | 243.5 | 249.3 | 248.9 | 263.1 | 174.4 | 191.7 | 219.9 | 263.5 | 134.1 | 187.5 | 228.5 | 229.2 | 260.1 | 254.2 | 146.2 | 138.5 | 92.1 | 95.7 | 99.3 | 106.1 | 98.8 | 107.5 | - | - | 254.1 | 252.7 | - | - | 196.8 | 201.2 | 97.9 | 109.8 | 118.9 | 181.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 110.6 | 100.8 | 96.2 | 82.9 | 91.4 | 107.7 | 93.0 | 92.1 | 85.5 | 98.4 | 87.6 | 74.7 | 107.9 | 91.4 | 92.2 | 83.4 | 83.0 | 87.4 | 71.2 | 66.5 | 64.2 | 61.8 | 52.9 | 48.1 | 58.7 | 61.8 | 65.3 | 60.6 | - | - | 69.8 | 67.8 | 65.7 | - | 61.0 | 63.9 | 68.1 | 79.4 | 72.9 | 77.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 42.7 | 43.9 | 44.4 | 45.4 | 45.7 | 43.4 | 45.8 | 49.4 | 49.0 | 45.3 | 40.5 | 38.5 | 38.0 | 37.1 | 35.9 | 34.9 | 32.3 | 31.3 | 32.3 | 28.0 | 27.5 | 28.1 | 28.8 | 29.5 | 29.7 | 29.9 | 31.0 | 33.9 | - | - | 37.1 | 37.1 | 37.8 | - | 44.6 | 29.9 | 28.7 | 29.5 | 29.5 | 28.6 |
| Prepaid Expenses | 44.1 | 41.1 | 25.8 | 25.3 | 24.9 | 26.1 | 28.3 | 33.0 | 41.7 | 41.5 | 52.1 | 58.3 | 53.6 | 60.6 | 58.3 | 67.5 | 57.2 | 37.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 332.3 | 350.3 | 409.1 | 407.9 | 408.7 | 413.8 | 442.4 | 450.9 | 448.9 | 470.2 | 393.0 | 392.4 | 441.5 | 471.7 | 355.6 | 378.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 682.1 | 682.3 | 678.9 | 668.2 | 663.5 | - | - | 646.2 | 644.8 | 644.0 | - | 629.2 | 688.8 | 688.6 | 752.4 | 744.8 | 739.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.0 | - | 0.0 | 0.0 | 0.0 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | ||||||||||||||||||||||
| Intangible Assets | 9.8 | 9.9 | 5.5 | 5.5 | 5.5 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 | 5.9 | 5.9 | 5.9 | 5.5 | 5.5 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 85.6 | 87.9 | 87.2 | 86.6 | 87.8 | 90.6 | 93.1 | 99.7 | 90.4 | 92.3 | 74.9 | 63.1 | 60.6 | 52.6 | 45.1 | 42.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,036.8 | 1,056.7 | 1,125.1 | 1,115.8 | 1,116.6 | 1,243.9 | 1,244.4 | 1,246.3 | 1,236.1 | 1,259.5 | 1,065.0 | 1,046.4 | 1,069.6 | 1,082.4 | 941.4 | 934.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 22.2 | 26.2 | 32.6 | 28.5 | 30.1 | 33.3 | 31.5 | 33.8 | 41.8 | 57.0 | 48.8 | 37.9 | 39.1 | 44.4 | 31.0 | 31.8 | 25.6 | 24.4 | 17.4 | 18.0 | 17.5 | 17.3 | 17.1 | 15.8 | 21.4 | 27.4 | 14.0 | 16.5 | - | - | 12.8 | 11.6 | 20.3 | - | 16.2 | 15.4 | 17.2 | 23.6 | 23.1 | 19.8 |
| Short Term Debt | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 4.2 | 7.3 | 10.0 | 12.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 14.7 | 17.6 | 10.4 | 8.8 | 7.8 | 6.9 | 5.8 | 7.8 | 7.8 | 4.9 | 2.6 | 3.3 | 4.4 | 5.5 | 4.6 | 5.6 | 7.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.3 | 9.1 | 8.7 | 8.3 | 8.1 | 8.0 | 7.8 | 7.7 | 6.9 | 6.7 | 5.7 | 5.1 | 4.6 | 4.2 | 3.9 | 3.7 | ||||||||||||||||||||||||
| Accrued Expenses | 86.6 | 96.1 | 99.4 | 97.5 | 97.9 | 105.6 | 97.5 | 91.2 | 83.7 | 91.5 | 83.1 | 76.6 | 97.5 | 90.1 | 85.2 | 69.3 | 62.4 | 75.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 135.0 | 151.2 | 152.3 | 144.3 | 145.0 | 154.7 | 144.5 | 142.4 | 143.1 | 163.8 | 145.8 | 128.3 | 151.8 | 148.1 | 134.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 227.9 | 226.7 | 284.2 | 277.9 | 271.6 | 265.3 | 264.0 | 262.9 | 261.9 | 261.1 | 144.9 | 144.8 | 144.9 | 145.5 | 24.4 | 25.1 | 25.6 | 23.2 | 25.9 | 29.6 | 80.0 | 82.1 | 29.0 | 30.5 | 31.6 | 32.9 | 24.0 | 24.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 83.3 | 85.9 | 85.4 | 84.7 | 86.0 | 89.0 | 91.0 | 97.0 | 87.5 | 89.1 | 71.3 | 59.4 | 56.8 | 48.9 | 41.7 | 39.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 24.8 | 25.3 | 10.0 | 10.3 | 9.5 | 13.5 | 12.4 | 12.9 | 12.7 | 10.0 | 9.4 | 8.9 | 9.7 | 8.8 | 8.6 | 8.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 473.2 | 491.6 | 534.1 | 519.0 | 513.7 | 524.4 | 513.3 | 516.7 | 506.5 | 525.8 | 373.3 | 343.5 | 365.9 | 354.9 | 212.7 | 204.7 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,247.0) | (1,234.6) | (1,191.6) | (1,167.7) | (1,147.5) | (1,012.5) | (982.4) | (964.2) | (947.9) | (929.5) | (910.8) | (885.0) | (868.7) | (830.0) | (817.6) | (808.7) | (795.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.0) | (3.0) | (3.2) | (2.3) | (4.3) | (4.3) | (2.5) | (3.5) | (3.0) | (2.1) | (3.3) | (1.3) | (3.0) | (3.7) | (4.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 5.5 | 5.6 | 5.8 | 6.0 | 6.2 | 6.3 | 6.4 | 6.5 | 6.7 | 6.9 | 7.0 | 7.2 | 7.3 | 7.5 | 7.7 | 7.8 | 8.0 | 8.3 | ||||||||||||||||||||||
| Total Stockholders Equity | 558.1 | 559.4 | 585.2 | 590.8 | 596.7 | 713.3 | 724.8 | 723.0 | 722.9 | 726.8 | 684.6 | 695.7 | 696.4 | 720.0 | 721.0 | 721.7 | 730.4 | |||||||||||||||||||||||
| Total Equity | 563.7 | 565.1 | 591.0 | 596.8 | 602.9 | 719.5 | 731.1 | 729.6 | 729.6 | 733.6 | 691.6 | 702.9 | 703.8 | 727.5 | 728.7 | 729.5 | 738.3 | 755.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 227.9 | 226.8 | 284.3 | 277.9 | 271.6 | 265.4 | 264.1 | 263.0 | 262.0 | 261.2 | 145.0 | 144.9 | 144.9 | 145.6 | 28.6 | 32.4 | 35.6 | 36.1 | 37.0 | 38.3 | 86.8 | 85.7 | 35.2 | 36.5 | 87.6 | 88.9 | 79.4 | 80.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 101.7 | 70.6 | 52.1 | 37.2 | 45.0 | 47.9 | 20.6 | 13.7 | 13.1 | (2.0) | (29.5) | (46.8) | (75.0) | (118.0) | (105.6) | (155.1) | (192.9) | (193.1) | ||||||||||||||||||||||
| Working Capital | 197.2 | 199.2 | 256.7 | 263.6 | 263.7 | 259.0 | 297.9 | 308.4 | 305.8 | 306.4 | 247.2 | 264.0 | 289.8 | 323.6 | 221.5 | 252.0 | 297.7 | 284.0 | ||||||||||||||||||||||
| Book Value | 558.1 | 559.4 | 585.2 | 590.8 | 596.7 | 713.3 | 724.8 | 723.0 | 722.9 | 726.8 | 684.6 | 695.7 | 696.4 | 720.0 | 721.0 | 721.7 | 730.4 | 747.1 | ||||||||||||||||||||||
| Tangible Book Value | 548.4 | 549.5 | 579.7 | 585.3 | 591.2 | 642.6 | 654.1 | 652.3 | 652.2 | 656.1 | 613.9 | 625.0 | 625.7 | 649.8 | 650.8 | 651.4 | 660.6 | |||||||||||||||||||||||
| - |
| 55.2 |
| 67.1 |
| 36.3 |
| 45.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 41.1 | 26.1 | 41.5 | 60.6 | 37.6 | 9.4 | 11.1 | 8.4 | 7.8 | 14.0 | 14.7 | 19.8 | 20.8 | 16.0 | 22.3 | 11.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 350.3 | 413.8 | 470.2 | 471.7 | 409.9 | 263.0 | 293.8 | 225.6 | 304.9 | 261.8 | 329.2 | 413.6 | 521.1 | 284.7 | 409.8 | 162.1 | - | - |
| 340.2 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 355.0 | 313.5 | 268.4 | 268.5 | 217.5 | 172.3 | 139.1 | 108.3 | 82.8 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 323.9 | 350.6 | 367.3 | 483.9 | 516.3 | 514.3 | 487.9 | 428.2 | 257.5 | 211.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 93.0 | 92.0 | 98.7 | 88.5 | 75.9 | 73.7 | 71.8 | - | - |
| Intangible Assets | 9.9 | 6.4 | 6.4 | 5.9 | 5.5 | 0.5 | 1.2 | 2.2 | 3.6 | 38.7 | 42.6 | 55.4 | 79.8 | 99.3 | 102.1 | 112.2 | - | - |
| Operating Lease Right Of Use Assets | 87.9 | 90.6 | 92.3 | 52.6 | 42.5 | 26.0 | 28.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,056.7 | 1,243.9 | 1,259.5 | 1,082.4 | 957.1 | 715.0 | 777.1 | 699.1 | 791.9 | 897.3 | 1,000.5 | 1,160.4 | 1,251.0 | 975.2 | 931.1 | 583.5 | - | - |
| 28.6 |
| - |
| - |
| Short Term Debt | 0.1 | 0.0 | 0.0 | 0.1 | 12.8 | 3.6 | 56.0 | 4.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 17.6 | 6.9 | 4.9 | 5.5 | 5.5 | 1.6 | 5.3 | 5.5 | 3.4 | 7.0 | 10.5 | 14.7 | 16.4 | 13.5 | 9.6 | 17.5 | - | - |
| Operating Lease Liabilities Current | 9.1 | 8.0 | 6.7 | 4.2 | 3.6 | 2.8 | 3.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 96.1 | 105.6 | 91.5 | 90.1 | 75.2 | 52.6 | 67.7 | 48.5 | 42.3 | 52.6 | 59.1 | 56.8 | 46.7 | 30.8 | 28.3 | 28.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 151.2 | 154.7 | 163.8 | 148.1 | 125.9 | 79.8 | 162.6 | 80.3 | 203.3 | 89.2 | 246.4 | 120.2 | 120.1 | 113.9 | 97.5 | 97.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 85.9 | 89.0 | 89.1 | 48.9 | 39.4 | 23.7 | 26.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 0.1 | 0.2 | 0.0 | - | 0.1 | 6.3 | 9.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 25.3 | 13.5 | 10.0 | 8.8 | 8.2 | 4.0 | 9.7 | 15.0 | 18.6 | 7.9 | 7.9 | 9.3 | 15.3 | 14.0 | 22.7 | 28.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 491.6 | 524.4 | 525.8 | 354.9 | 201.7 | 192.2 | 234.1 | 174.1 | 342.3 | 403.6 | 671.6 | 695.4 | 732.4 | 428.6 | 386.7 | 167.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,234.6) | (1,012.5) | (929.5) | (830.0) | (771.2) | (678.1) | (668.2) | (688.7) | (683.6) | (603.8) | (591.7) | (457.4) | (367.8) | (300.8) | (199.6) | (151.9) | - | - |
| Accumulated Other Comprehensive Income | (3.0) | (4.3) | (2.1) | (3.7) | (1.6) | (0.2) | (1.6) | (2.1) | (0.9) | (17.7) | (21.0) | (3.2) | (0.7) | 6.2 | (1.2) | (4.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.6 | 6.3 | 6.9 | 7.5 | 8.3 | 9.3 | 9.6 | 17.0 | 22.7 | 24.8 | 26.4 | 27.6 | 4.0 | 3.9 | 3.5 | 2.9 | - | - |
| Total Stockholders Equity | 559.4 | 713.3 | 726.8 | 720.0 | 747.1 | 513.5 | 533.4 | 508.0 | 427.0 | 468.9 | 302.6 | 437.4 | 514.6 | 542.7 | 540.9 | 413.3 | 280.4 | 237.4 |
| Total Equity | 565.1 | 719.5 | 733.6 | 727.5 | 755.4 | 522.9 | 543.0 | 525.0 | 449.7 | 493.7 | 328.9 | 465.0 | 518.5 | 546.6 | 544.4 | 416.2 | 280.4 | 237.4 |
| - |
| - |
| Net debt | 70.6 | 47.9 | (2.0) | (118.0) | (193.1) | (52.8) | (17.3) | (15.8) | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 199.2 | 259.0 | 306.4 | 323.6 | 284.0 | 183.2 | 131.2 | 145.3 | 101.6 | 172.5 | 82.8 | 293.4 | 401.0 | 170.8 | 312.4 | 65.1 | - | - |
| Book Value | 559.4 | 713.3 | 726.8 | 720.0 | 747.1 | 513.5 | 533.4 | 508.0 | 427.0 | 468.9 | 302.6 | 437.4 | 514.6 | 542.7 | 540.9 | 413.3 | 280.4 | 237.4 |
| Tangible Book Value | 549.5 | 642.6 | 656.1 | 649.8 | 677.2 | 448.7 | 467.9 | 441.5 | 359.1 | 337.1 | 167.9 | 283.3 | 346.3 | 367.6 | 365.0 | 229.3 | - | - |
| 23.7 |
| 20.0 |
| 13.4 |
| 9.4 |
| 8.5 |
| 11.9 |
| 11.0 |
| 11.1 |
| 9.5 |
| 9.0 |
| - |
| - |
| 8.1 |
| 9.5 |
| 9.4 |
| - |
| 10.8 |
| 12.2 |
| 12.7 |
| 14.0 |
| 15.2 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 412.6 |
| 409.9 |
| 397.8 |
| 383.5 |
| 277.4 |
| 263.0 |
| 208.8 |
| 205.4 |
| 284.2 |
| 293.8 |
| 215.6 |
| 221.8 |
| - |
| - |
| 388.9 |
| 385.9 |
| 341.8 |
| - |
| 331.0 |
| 322.8 |
| 351.0 |
| 261.8 |
| 269.7 |
| 336.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.9 |
| 366.4 |
| 355.0 |
| 345.4 |
| 334.9 |
| - |
| - |
| 302.1 |
| 292.2 |
| 280.1 |
| - |
| 265.5 |
| 265.4 |
| 255.3 |
| 268.5 |
| 256.9 |
| 243.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.2 |
| 315.9 |
| 323.9 |
| 322.9 |
| 328.6 |
| - |
| - |
| 344.1 |
| 352.6 |
| 363.9 |
| - |
| 363.8 |
| 423.3 |
| 433.3 |
| 483.9 |
| 487.9 |
| 495.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 26.1 |
| - |
| - |
| 27.7 |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.3 |
| 64.3 |
| 64.3 |
| 64.3 |
| 64.3 |
| 64.3 |
| 64.3 |
| 64.3 |
| 64.3 |
| 64.3 |
| - |
| - |
| 64.3 |
| 64.3 |
| 64.3 |
| - |
| 68.1 |
| 67.1 |
| 66.8 |
| 93.0 |
| 93.8 |
| 94.4 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.5 |
| 1.7 |
| - |
| - |
| 2.5 |
| 2.8 |
| 3.2 |
| - |
| 7.5 |
| 36.8 |
| 37.5 |
| 38.7 |
| 40.3 |
| 42.3 |
| 42.6 |
| 42.5 |
| 34.0 |
| 34.6 |
| 35.2 |
| 26.0 |
| 26.6 |
| 27.3 |
| 28.0 |
| 28.6 |
| 24.0 |
| 24.5 |
| 24.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 932.7 |
| 957.1 |
| 917.5 |
| 912.5 |
| 727.8 |
| 715.0 |
| 663.4 |
| 669.0 |
| 764.4 |
| 777.1 |
| 685.8 |
| 694.9 |
| - |
| - |
| 843.4 |
| 850.4 |
| 818.8 |
| - |
| 798.5 |
| 872.4 |
| 906.5 |
| 897.3 |
| 911.4 |
| 989.1 |
| 11.1 |
| 8.7 |
| 6.8 |
| 3.6 |
| 6.1 |
| 6.0 |
| 56.0 |
| 56.0 |
| 55.4 |
| 55.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 0.8 |
| 1.0 |
| 2.6 |
| 1.6 |
| 0.9 |
| 2.0 |
| 5.8 |
| 5.3 |
| 4.4 |
| 4.9 |
| - |
| - |
| 8.8 |
| 10.0 |
| 4.1 |
| - |
| 6.5 |
| 6.4 |
| 7.2 |
| 7.0 |
| 8.5 |
| 9.3 |
| 3.6 |
| 3.6 |
| 3.3 |
| 3.2 |
| 3.1 |
| 2.8 |
| 3.2 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.2 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.9 |
| 50.4 |
| 53.2 |
| 52.6 |
| 50.2 |
| 48.1 |
| 66.5 |
| 67.7 |
| 41.4 |
| 39.8 |
| 48.0 |
| - |
| 48.3 |
| 43.6 |
| 45.4 |
| - |
| 42.0 |
| 35.7 |
| 53.7 |
| 52.6 |
| 54.3 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.0 |
| 114.9 |
| 125.9 |
| 95.4 |
| 84.8 |
| 85.8 |
| 79.8 |
| 79.3 |
| 79.2 |
| 156.0 |
| 162.6 |
| 121.4 |
| 123.4 |
| - |
| - |
| 185.9 |
| 181.0 |
| 216.1 |
| - |
| 93.9 |
| 61.8 |
| 82.3 |
| 89.2 |
| 90.8 |
| 218.5 |
| 39.3 |
| 39.4 |
| 31.1 |
| 31.7 |
| 32.3 |
| 23.7 |
| 24.0 |
| 24.4 |
| 25.2 |
| 26.2 |
| 21.9 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| 3.4 |
| 6.3 |
| 7.2 |
| 7.0 |
| - |
| - |
| 10.7 |
| 10.4 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 8.2 |
| 7.6 |
| 7.6 |
| 5.7 |
| 4.0 |
| 4.9 |
| 4.7 |
| 9.8 |
| 9.7 |
| 12.9 |
| 12.9 |
| 14.0 |
| - |
| 15.3 |
| 15.2 |
| 16.4 |
| - |
| 13.4 |
| 5.2 |
| 5.3 |
| 7.9 |
| 8.2 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.4 |
| 201.7 |
| 162.5 |
| 157.3 |
| 206.7 |
| 192.2 |
| 139.9 |
| 141.7 |
| 225.4 |
| 234.1 |
| 183.4 |
| 186.7 |
| - |
| - |
| 324.0 |
| 320.3 |
| 357.9 |
| - |
| 333.0 |
| 317.6 |
| 338.8 |
| 403.6 |
| 446.7 |
| 576.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (771.2) |
| (768.9) |
| (764.9) |
| (685.3) |
| (678.1) |
| (675.5) |
| (673.3) |
| (666.5) |
| (668.2) |
| (709.3) |
| (705.0) |
| - |
| (684.9) |
| (695.5) |
| (684.6) |
| (672.6) |
| - |
| (655.2) |
| (561.1) |
| (543.3) |
| (603.8) |
| (600.0) |
| (587.3) |
| (2.8) |
| (1.4) |
| (1.6) |
| (1.2) |
| (0.4) |
| (1.1) |
| (0.2) |
| (1.8) |
| (2.5) |
| (3.5) |
| (1.6) |
| (2.1) |
| (1.4) |
| - |
| - |
| (0.3) |
| (0.4) |
| (0.9) |
| - |
| (12.4) |
| (15.6) |
| (16.7) |
| (17.7) |
| (15.7) |
| (14.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.8 |
| 9.1 |
| 9.3 |
| 9.6 |
| 9.9 |
| 10.2 |
| 9.6 |
| 11.5 |
| 13.2 |
| - |
| - |
| 18.4 |
| 19.7 |
| 20.9 |
| - |
| 23.0 |
| 23.8 |
| 24.5 |
| 24.8 |
| 25.1 |
| 25.5 |
| 747.1 |
| 746.4 |
| 746.5 |
| 512.0 |
| 513.5 |
| 513.8 |
| 517.5 |
| 528.8 |
| 533.4 |
| 491.0 |
| 494.9 |
| - |
| - |
| 501.0 |
| 510.4 |
| 439.9 |
| 493.4 |
| 442.6 |
| 531.1 |
| 543.1 |
| 468.9 |
| 439.6 |
| 387.7 |
| 754.9 |
| 755.2 |
| 521.1 |
| 522.9 |
| 523.5 |
| 527.4 |
| 539.0 |
| 543.0 |
| 502.5 |
| 508.1 |
| - |
| - |
| 519.4 |
| 530.2 |
| 460.8 |
| 493.4 |
| 465.6 |
| 554.9 |
| 567.6 |
| 493.7 |
| 464.6 |
| 413.1 |
| (223.1) |
| (216.0) |
| (59.4) |
| (52.8) |
| (56.9) |
| (59.1) |
| (11.8) |
| (17.3) |
| (19.4) |
| (27.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.3 |
| 298.7 |
| 191.5 |
| 183.2 |
| 129.5 |
| 126.2 |
| 128.2 |
| 131.2 |
| 94.1 |
| 98.3 |
| - |
| - |
| 203.0 |
| 204.9 |
| 125.7 |
| - |
| 237.1 |
| 261.0 |
| 268.8 |
| 172.5 |
| 178.9 |
| 117.5 |
| 746.4 |
| 746.5 |
| 512.0 |
| 513.5 |
| 513.8 |
| 517.5 |
| 528.8 |
| 533.4 |
| 491.0 |
| 494.9 |
| - |
| - |
| 501.0 |
| 510.4 |
| 439.9 |
| 493.4 |
| 442.6 |
| 531.1 |
| 543.1 |
| 468.9 |
| 439.6 |
| 387.7 |
| 677.2 |
| 682.0 |
| 682.0 |
| 447.4 |
| 448.7 |
| 448.9 |
| 452.4 |
| 463.5 |
| 467.9 |
| 425.2 |
| 428.9 |
| - |
| - |
| 434.1 |
| 443.2 |
| 372.4 |
| - |
| 367.0 |
| 427.3 |
| 438.9 |
| 337.1 |
| 305.4 |
| 251.0 |