| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 474.3 | 369.1 | 288.7 | 473.2 | 119.3 | 679.4 | 251.4 | 106.2 | 29.1 | 17.8 | 28.5 | 42.0 | 38.2 | 45.3 | 51.5 | 40.0 | 8.6 |
| Restricted Cash | 0.0 | 95.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,038.5 | 1,253.5 | 1,406.3 | 1,139.6 | 897.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,512.9 | 1,622.6 | 1,695.0 | 1,612.8 | 1,016.7 | 679.4 | 251.4 | 106.2 | 29.1 | 17.8 | 28.5 | 42.0 | 38.2 | 45.3 | 51.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 229.9 | 223.7 | 446.0 | 440.9 | 333.6 | 182.2 | 145.4 | 78.9 | 65.3 | 61.0 | 46.1 | 45.1 | 32.1 | 27.7 | 17.8 | ||
| Current Assets | |||||||||||||||||
| Inventory | 288.0 | 165.0 | 213.6 | 149.7 | 74.4 | 41.8 | 32.1 | 16.3 | 26.0 | 32.0 | 40.8 | 21.6 | 16.6 | 19.8 | 11.2 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 370.7 | 330.8 | 305.7 | 215.5 | 159.5 | 104.7 | 81.0 | 72.9 | 70.9 | 71.1 | 63.6 | 54.6 | 41.5 | 36.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 203.0 | 90.0 | 116.2 | 125.1 | 113.8 | 72.6 | 57.5 | 48.8 | 28.7 | 31.7 | 25.6 | 22.3 | 7.4 | 11.3 | 12.9 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 572.2 | 1,201.1 | 1,293.7 | 1,199.5 | 951.6 | 4.9 | 102.7 | 81.6 | 32.3 | 20.8 | 0.0 | 0.0 | 8.7 | 8.7 | 10.1 | ||
| 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 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 1,204.4 | 1,302.4 | 1,293.7 | 1,290.4 | 1,037.6 | 330.9 | 105.5 | 109.8 | 32.3 | 23.8 | 0.0 | 0.0 | 11.1 | 11.1 | 14.7 | - | |
| (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 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 497.5 | 474.3 | 401.9 | 370.5 | 350.1 | 369.1 | 256.3 | 252.1 | 253.7 | 288.7 | 290.1 | 278.7 | 286.0 | 473.2 | 337.6 | |||||||||||||||||||||||||
| 40.0 |
| 8.6 |
| - |
| - |
| - |
| Prepaid Expenses | 576.1 | 220.7 | 88.9 | 60.8 | 37.8 | 29.8 | 26.1 | 20.9 | 10.0 | 7.1 | 6.4 | 6.2 | 3.7 | 2.1 | 1.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,606.9 | 2,327.1 | 2,443.5 | 2,264.3 | 1,462.5 | 933.1 | 499.7 | 222.3 | 130.4 | 117.9 | 121.8 | 114.9 | 90.5 | 95.0 | 81.8 | - | - |
| 24.1 |
| - |
| - |
| Accumulated Depreciation | 233.9 | 183.3 | 137.4 | 104.1 | 77.4 | 61.7 | 52.1 | 51.9 | 44.4 | 39.7 | 31.5 | 23.8 | 16.6 | 10.5 | 5.7 | - | - |
| Property,Plant & Equipment Net | 136.8 | 147.5 | 168.2 | 111.4 | 82.2 | 43.0 | 28.9 | 21.0 | 26.5 | 31.4 | 32.1 | 30.8 | 24.9 | 25.5 | 18.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 214.8 | 211.6 | 214.6 | 213.6 | 181.3 | 24.8 | 24.8 | 24.8 | 3.7 | 3.7 | 3.7 | 3.7 | 0.0 | - | - | - | - |
| Intangible Assets | 22.3 | 42.4 | 68.5 | 99.5 | 97.8 | 28.8 | 30.6 | 35.3 | 0.5 | 0.9 | 2.2 | 1.8 | 0.3 | - | - | - | - |
| Operating Lease Right Of Use Assets | 34.6 | 24.6 | 19.9 | 21.4 | 14.4 | 17.7 | 10.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 306.4 | 315.6 | 252.4 | 204.9 | 122.5 | 92.9 | 74.5 | 0.0 | - | 1.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Other Non-Current Assets | 222.7 | 205.5 | 215.9 | 169.3 | 118.7 | 59.9 | 44.6 | 36.5 | 8.0 | 9.7 | 5.7 | 0.9 | 1.0 | 1.8 | 6.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,509.8 | 3,249.7 | 3,383.0 | 3,084.3 | 2,079.3 | 1,200.1 | 713.2 | 339.9 | 169.1 | 163.6 | 165.5 | 152.2 | 116.7 | 122.3 | 106.2 | - | - |
| - |
| - |
| Short Term Debt | 632.2 | 101.3 | 0.0 | 90.9 | 86.1 | 326.0 | 2.9 | 28.2 | - | 3.0 | 0.0 | 0.0 | 2.4 | 2.4 | 4.5 | - | - |
| Deferred Revenue Current | 180.5 | 237.2 | 118.3 | 90.7 | 62.7 | 47.7 | 81.8 | 33.1 | 15.7 | 6.4 | 3.9 | 2.7 | 2.8 | 0.9 | 23.4 | - | - |
| Operating Lease Liabilities Current | 8.2 | 5.8 | 5.2 | 5.4 | 3.8 | 4.5 | 3.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 217.4 | 196.9 | 261.9 | 295.9 | 157.9 | 76.5 | 47.1 | 29.0 | 22.4 | 22.9 | 19.3 | 26.0 | 14.8 | 19.3 | 10.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,262.2 | 660.1 | 532.4 | 638.2 | 439.8 | 534.0 | 199.3 | 147.2 | 91.7 | 82.8 | 72.8 | 58.7 | 33.4 | 33.9 | 52.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 31.2 | 23.0 | 18.8 | 19.1 | 11.9 | 15.2 | 9.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 337.9 | 342.0 | 369.2 | 281.6 | 187.2 | 125.5 | 100.2 | 76.9 | 29.9 | 33.9 | 25.1 | 16.6 | 11.3 | 7.5 | 3.7 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 65.5 | 55.3 | 51.0 | 43.5 | 16.5 | 17.0 | 11.8 | 3.3 | 1.9 | 2.0 | 2.6 | 3.6 | 1.2 | 0.3 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 46.5 | 43.1 | 31.8 | 39.9 | - | - |
| Total Liabilities | 2,422.8 | 2,416.7 | 2,399.4 | 2,258.7 | 1,649.1 | 716.1 | 441.0 | 332.2 | 178.3 | 162.3 | 124.1 | 105.2 | 76.5 | 65.6 | 92.3 | - | - |
| - |
| Additional Paid In Capital | 1,289.2 | 1,084.6 | 939.3 | 819.1 | 837.9 | 534.7 | 458.3 | 353.3 | 287.3 | 252.1 | 224.7 | 208.0 | 192.9 | 183.6 | 9.1 | - | - |
| Retained Earnings | (203.9) | (245.2) | 46.3 | 17.3 | (405.7) | (51.2) | (185.2) | (346.3) | (295.7) | (250.5) | (183.1) | (161.0) | (152.9) | (127.0) | (88.8) | - | - |
| Accumulated Other Comprehensive Income | 1.8 | (6.4) | (2.0) | (10.9) | (2.0) | 0.4 | (0.9) | 0.7 | (0.7) | (0.3) | (0.2) | (0.1) | 0.2 | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,087.0 | 833.0 | 983.6 | 825.6 | 430.2 | 484.0 | 272.2 | 7.8 | (9.1) | 1.3 | 41.4 | 47.0 | 40.2 | 56.7 | 14.0 | 38.5 | 13.6 |
| Total Equity | 1,087.0 | 833.0 | 983.6 | 825.6 | 430.2 | 484.0 | 272.2 | 7.8 | (9.1) | 1.3 | 41.4 | 47.0 | 40.2 | 56.7 | 14.0 | 38.5 | 13.6 |
| - |
| Net debt | (308.5) | (320.2) | (401.3) | (322.5) | 21.0 | (348.5) | (145.9) | 3.5 | 3.2 | 6.0 | (28.5) | (42.0) | (27.1) | (34.2) | (36.8) | - | - |
| Working Capital | 1,344.7 | 1,667.0 | 1,911.1 | 1,626.1 | 1,022.7 | 399.0 | 300.3 | 75.1 | 38.7 | 35.1 | 48.9 | 56.2 | 57.1 | 61.1 | 29.4 | - | - |
| Book Value | 1,087.0 | 833.0 | 983.6 | 825.6 | 430.2 | 484.0 | 272.2 | 7.8 | (9.1) | 1.3 | 41.4 | 47.0 | 40.2 | 56.7 | 14.0 | 38.5 | 13.6 |
| Tangible Book Value | 850.0 | 579.0 | 700.5 | 512.5 | 151.2 | 430.4 | 216.9 | (52.3) | (13.3) | (3.3) | 35.5 | 41.4 | 39.9 | - | - | - | - |
| 495.5 |
| 119.3 |
| 885.5 |
| 1,312.3 |
| 679.4 |
| 661.8 |
| 607.3 |
| 549.1 |
| 251.4 |
| 203.0 |
| 206.0 |
| 78.1 |
| 106.2 |
| 116.2 |
| 58.5 |
| - |
| 29.1 |
| 28.9 |
| 31.0 |
| 30.0 |
| 17.8 |
| 24.1 |
| 8.2 |
| 13.0 |
| 28.5 |
| Restricted Cash | - | - | 0.0 | 0.0 | 65.0 | 95.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 433.1 | 1,038.5 | 1,076.0 | 1,159.6 | 1,116.8 | 1,253.5 | 1,510.3 | 1,394.3 | 1,375.9 | 1,406.3 | 1,493.8 | 1,521.8 | 1,492.4 | 1,139.6 | 1,079.7 | 752.3 | 897.3 | 508.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 930.6 | 1,512.9 | 1,477.9 | 1,530.2 | 1,466.9 | 1,622.6 | 1,766.6 | 1,646.4 | 1,629.6 | 1,695.0 | 1,783.9 | 1,800.5 | 1,778.4 | 1,612.8 | 1,417.3 | 1,247.8 | 1,016.7 | 1,394.1 | 1,312.3 | 679.4 | 661.8 | 607.3 | 549.1 | 251.4 | 203.0 | 206.0 | 78.1 | 106.2 | 116.2 | 58.5 | - | 29.1 | 28.9 | 31.0 | 30.0 | 17.8 | 24.1 | 8.2 | 13.0 | 28.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 196.6 | 229.9 | 265.5 | 223.2 | 225.6 | 223.7 | 232.2 | 277.5 | 364.4 | 446.0 | 560.3 | 520.3 | 516.1 | 440.9 | 367.6 | 312.5 | 333.6 | 273.0 | 281.2 | 182.2 | 122.4 | 89.5 | 95.5 | 145.4 | 133.7 | 97.5 | 81.7 | 78.9 | 54.1 | 58.7 | - | 65.3 | 68.9 | 56.4 | 48.9 | 61.0 | 59.5 | 49.0 | 47.1 | 46.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 290.7 | 288.0 | 188.7 | 173.0 | 144.0 | 165.0 | 158.8 | 176.1 | 207.9 | 213.6 | 174.1 | 166.1 | 150.6 | 149.7 | 146.5 | 130.3 | 74.4 | 65.4 | 37.8 | 41.8 | 37.5 | 31.2 | 34.6 | 32.1 | 30.2 | 20.1 | 13.0 | 16.3 | 17.9 | 17.5 | - | 26.0 | 25.3 | 20.8 | 33.8 | 32.0 | 39.1 | 39.3 | 45.6 | 40.8 |
| Prepaid Expenses | 412.4 | 576.1 | 459.7 | 362.5 | 295.7 | 220.7 | 203.2 | 141.7 | 100.7 | 88.9 | 80.3 | 73.9 | 67.6 | 60.8 | 51.3 | 45.5 | 37.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,830.3 | 2,606.9 | 2,391.8 | 2,288.9 | 2,197.2 | 2,327.1 | 2,360.9 | 2,241.6 | 2,302.6 | 2,443.5 | 2,598.6 | 2,560.8 | 2,512.6 | 2,264.3 | 1,982.7 | 1,736.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 138.9 | 136.8 | 131.3 | 136.9 | 142.2 | 147.5 | 148.4 | 152.1 | 158.3 | 168.2 | 173.0 | 151.7 | 133.3 | 111.4 | 91.8 | 86.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 213.7 | 214.8 | 214.4 | 214.9 | 212.4 | 211.6 | 214.3 | 213.2 | 213.6 | 214.6 | 213.2 | 214.3 | 213.9 | 213.6 | 195.5 | 197.0 | 181.3 | 61.0 | ||||||||||||||||||||||
| Intangible Assets | 17.6 | 22.3 | 27.3 | 32.4 | 37.4 | 42.4 | 51.2 | 56.7 | 62.6 | 68.5 | 79.1 | 86.0 | 92.8 | 99.5 | 90.9 | 96.9 | 97.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 34.8 | 34.6 | 24.0 | 25.8 | 27.9 | 24.6 | 28.1 | 19.4 | 19.9 | 19.9 | 21.2 | 23.0 | 21.6 | 21.4 | 18.1 | 17.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 311.8 | 306.4 | 320.9 | 312.3 | 305.4 | 315.6 | 275.9 | 279.3 | 261.9 | 252.4 | 253.5 | 234.9 | 222.5 | 204.9 | 178.4 | 174.3 | 122.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 211.7 | 222.7 | 234.7 | 193.4 | 211.4 | 205.5 | 185.4 | 204.2 | 214.1 | 215.9 | 215.3 | 195.3 | 184.1 | 169.3 | 140.4 | 129.2 | 118.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,723.9 | 3,509.8 | 3,320.5 | 3,178.8 | 3,106.1 | 3,249.7 | 3,264.2 | 3,166.6 | 3,233.0 | 3,383.0 | 3,553.9 | 3,465.9 | 3,380.9 | 3,084.3 | 2,697.8 | 2,437.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 113.5 | 203.0 | 188.6 | 162.7 | 115.4 | 90.0 | 112.4 | 79.6 | 71.8 | 116.2 | 90.1 | 79.1 | 106.2 | 125.1 | 92.8 | 90.4 | 113.8 | 92.2 | 82.1 | 72.6 | 48.1 | 24.1 | 34.5 | 57.5 | 60.7 | 66.0 | 52.5 | 48.8 | 28.1 | 21.9 | - | 28.7 | 34.6 | 15.4 | 15.9 | 31.7 | 32.6 | 37.6 | 24.3 | 25.6 |
| Short Term Debt | 0.0 | 632.2 | 631.7 | 631.2 | 630.7 | 101.3 | 99.9 | 98.6 | 97.3 | 0.0 | 94.7 | 93.4 | 92.1 | 90.9 | 89.7 | 88.4 | 86.1 | 86.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 144.3 | 180.5 | 111.5 | 129.0 | 167.8 | 237.2 | 129.6 | 123.6 | 119.8 | 118.3 | 114.0 | 109.2 | 99.8 | 90.7 | 79.6 | 74.1 | 62.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.6 | 8.2 | 5.8 | 6.1 | 6.2 | 5.8 | 6.3 | 5.1 | 5.1 | 5.2 | 5.4 | 5.8 | 5.6 | 5.4 | 4.2 | 3.8 | ||||||||||||||||||||||||
| Accrued Expenses | 195.6 | 217.4 | 207.9 | 206.5 | 212.2 | 196.9 | 189.8 | 197.6 | 234.4 | 261.9 | 434.8 | 425.3 | 396.7 | 295.9 | 255.8 | 197.9 | 157.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 481.8 | 1,262.2 | 1,171.1 | 1,162.6 | 1,159.3 | 660.1 | 567.5 | 529.6 | 554.1 | 532.4 | 774.4 | 743.6 | 729.3 | 638.2 | 550.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 572.5 | 572.2 | 571.9 | 571.5 | 571.2 | 1,201.1 | 1,200.3 | 1,199.4 | 1,198.6 | 1,293.7 | 1,196.9 | 1,201.1 | 1,200.3 | 1,199.5 | 1,198.6 | 1,197.8 | 951.6 | 940.2 | 929.0 | 4.9 | 256.5 | 253.2 | 295.2 | 102.7 | 101.0 | 99.9 | 65.4 | 81.6 | 87.9 | 33.6 | - | 32.3 | 37.1 | 41.4 | 45.4 | 20.8 | 22.8 | - | - | 0.0 |
| Operating Lease Liabilities Non-Current | 31.0 | 31.2 | 24.3 | 25.9 | 26.6 | 23.0 | 25.7 | 18.2 | 18.8 | 18.8 | 19.7 | 20.3 | 19.1 | 19.1 | 17.0 | 16.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 326.2 | 337.9 | 345.7 | 331.5 | 333.7 | 342.0 | 354.2 | 353.2 | 359.3 | 369.2 | 366.0 | 354.3 | 322.5 | 281.6 | 240.0 | 217.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 65.3 | 65.5 | 58.1 | 59.5 | 61.0 | 55.3 | 62.4 | 52.9 | 52.0 | 51.0 | 53.8 | 50.3 | 47.2 | 43.5 | 25.4 | 23.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,621.6 | 2,422.8 | 2,325.5 | 2,298.2 | 2,295.4 | 2,416.7 | 2,332.8 | 2,282.1 | 2,310.3 | 2,399.4 | 2,539.2 | 2,493.3 | 2,410.8 | 2,258.7 | 2,087.8 | 1,986.1 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | 1,319.5 | 1,289.2 | 1,234.3 | 1,184.5 | 1,128.2 | 1,084.6 | 1,033.0 | 993.4 | 941.3 | 939.3 | 899.1 | 858.0 | 812.6 | 819.1 | 762.0 | 713.5 | ||||||||||||||||||||||||
| Retained Earnings | (211.3) | (203.9) | (242.6) | (309.2) | (315.9) | (245.2) | (104.9) | (100.9) | (11.8) | 46.3 | 125.4 | 189.5 | 164.2 | 17.3 | (136.4) | (251.2) | (405.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.8) | 1.8 | 3.3 | 5.4 | (1.6) | (6.4) | 3.3 | (8.0) | (6.8) | (2.0) | (9.8) | (6.9) | (6.7) | (10.9) | (15.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 68.1 | - | - | 0.0 | 0.0 | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,102.4 | 1,087.0 | 995.0 | 880.6 | 810.7 | 833.0 | 931.4 | 884.5 | 922.7 | 983.6 | 1,014.7 | 972.6 | 970.1 | 825.6 | 610.1 | 451.0 | 430.2 | |||||||||||||||||||||||
| Total Equity | 1,102.4 | 1,087.0 | 995.0 | 880.6 | 810.7 | 833.0 | 931.4 | 884.5 | 922.7 | 983.6 | 1,014.7 | 972.6 | 970.1 | 825.6 | 610.1 | 451.0 | 430.2 | 647.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 572.5 | 1,204.4 | 1,203.5 | 1,202.7 | 1,201.9 | 1,302.4 | 1,300.2 | 1,298.0 | 1,295.9 | 1,293.7 | 1,291.6 | 1,294.5 | 1,292.4 | 1,290.4 | 1,288.3 | 1,286.2 | 1,037.6 | 1,026.3 | 1,014.1 | 330.9 | 360.1 | 355.4 | 395.8 | 105.5 | 104.1 | 102.9 | 68.4 | 109.8 | 112.0 | 52.0 | - | 49.8 | 47.6 | 47.3 | 46.9 | 23.8 | 24.0 | - | - | 0.0 |
| Net debt | (358.1) | (308.5) | (274.4) | (327.5) | (265.0) | (320.2) | (466.4) | (348.4) | (333.7) | (401.3) | (492.3) | (506.0) | (486.0) | (322.5) | (129.0) | 38.4 | 21.0 | (367.8) | ||||||||||||||||||||||
| Working Capital | 1,348.5 | 1,344.7 | 1,220.6 | 1,126.4 | 1,038.0 | 1,667.0 | 1,793.4 | 1,712.0 | 1,748.5 | 1,911.1 | 1,824.2 | 1,817.2 | 1,783.3 | 1,626.1 | 1,432.4 | 1,256.0 | 1,022.7 | |||||||||||||||||||||||
| Book Value | 1,102.4 | 1,087.0 | 995.0 | 880.6 | 810.7 | 833.0 | 931.4 | 884.5 | 922.7 | 983.6 | 1,014.7 | 972.6 | 970.1 | 825.6 | 610.1 | 451.0 | 430.2 | 647.8 | ||||||||||||||||||||||
| Tangible Book Value | 871.0 | 850.0 | 753.3 | 633.4 | 560.9 | 579.0 | 665.9 | 614.6 | 646.5 | 700.5 | 722.4 | 672.3 | 663.5 | 512.5 | 323.6 | 157.1 | 151.2 | |||||||||||||||||||||||
| 35.5 |
| 34.7 |
| 29.8 |
| 28.5 |
| 29.3 |
| 27.8 |
| 26.1 |
| 24.6 |
| 26.3 |
| 22.7 |
| 20.9 |
| 21.6 |
| 20.7 |
| - |
| 10.0 |
| 13.3 |
| 13.3 |
| 10.1 |
| 7.1 |
| 7.2 |
| 7.9 |
| 7.2 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,462.5 |
| 1,768.1 |
| 1,665.9 |
| 933.1 |
| 850.2 |
| 757.2 |
| 751.7 |
| 499.7 |
| 391.5 |
| 349.9 |
| 195.4 |
| 222.3 |
| 209.8 |
| 155.4 |
| - |
| 130.4 |
| 136.3 |
| 121.5 |
| 122.8 |
| 117.9 |
| 129.9 |
| 104.4 |
| 112.9 |
| 121.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.2 |
| 73.4 |
| 63.2 |
| 43.0 |
| 35.2 |
| 33.0 |
| 30.5 |
| 28.9 |
| 23.5 |
| 21.5 |
| 20.2 |
| 21.0 |
| 20.3 |
| 23.1 |
| - |
| 26.5 |
| 28.2 |
| 29.4 |
| 30.9 |
| 31.4 |
| 32.5 |
| 34.6 |
| 33.0 |
| 32.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.3 |
| 24.8 |
| 24.8 |
| 24.8 |
| 24.8 |
| 24.8 |
| 24.8 |
| 24.8 |
| 24.8 |
| 24.8 |
| 24.8 |
| 3.7 |
| - |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 43.1 |
| 45.4 |
| 28.8 |
| 26.8 |
| 28.1 |
| 29.3 |
| 30.6 |
| 31.8 |
| 32.9 |
| 34.1 |
| 35.3 |
| 36.1 |
| 0.4 |
| - |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.7 |
| 1.9 |
| 2.0 |
| 2.2 |
| 14.4 |
| 15.2 |
| 15.7 |
| 17.7 |
| 14.5 |
| 11.5 |
| 12.0 |
| 10.1 |
| 11.4 |
| 12.3 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.2 |
| 130.6 |
| 92.9 |
| 88.8 |
| 93.9 |
| 86.8 |
| 74.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.1 |
| 118.5 |
| 59.9 |
| 52.0 |
| 49.6 |
| 47.8 |
| 44.6 |
| 40.7 |
| 40.1 |
| 36.8 |
| 36.5 |
| 35.5 |
| 36.0 |
| - |
| 8.0 |
| 8.3 |
| 8.5 |
| 9.3 |
| 9.7 |
| 8.7 |
| 7.9 |
| 6.9 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,079.3 |
| 2,230.2 |
| 2,100.7 |
| 1,200.1 |
| 1,092.3 |
| 997.9 |
| 1,030.8 |
| 713.2 |
| 523.7 |
| 481.5 |
| 319.3 |
| 339.9 |
| 326.5 |
| 218.5 |
| - |
| 169.1 |
| 177.1 |
| 163.7 |
| 167.5 |
| 163.6 |
| 176.4 |
| 152.5 |
| 158.5 |
| 165.5 |
| 85.1 |
| 326.0 |
| 103.7 |
| 102.3 |
| 100.6 |
| 2.9 |
| 3.1 |
| 3.0 |
| 3.0 |
| 28.2 |
| 24.1 |
| 18.4 |
| - |
| 17.4 |
| 10.6 |
| 6.0 |
| 1.5 |
| 3.0 |
| 1.2 |
| - |
| - |
| 0.0 |
| 59.2 |
| 55.1 |
| 47.7 |
| 41.7 |
| 40.3 |
| 39.0 |
| 81.8 |
| 34.3 |
| 33.6 |
| 32.9 |
| 33.1 |
| 32.0 |
| 35.0 |
| - |
| 15.7 |
| 9.0 |
| 8.1 |
| 7.2 |
| 6.4 |
| 5.9 |
| 5.8 |
| 5.6 |
| 3.9 |
| 3.8 |
| 4.3 |
| 4.6 |
| 4.5 |
| 4.2 |
| 3.6 |
| 3.5 |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.2 |
| 119.2 |
| 76.5 |
| 52.2 |
| 46.7 |
| 49.8 |
| 47.1 |
| 40.0 |
| 33.5 |
| 32.4 |
| 29.0 |
| 41.6 |
| 31.1 |
| 5.6 |
| 22.4 |
| 24.2 |
| 25.8 |
| 21.7 |
| 22.9 |
| 26.7 |
| 22.0 |
| 23.4 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 480.0 |
| 439.8 |
| 393.5 |
| 356.6 |
| 534.0 |
| 256.5 |
| 223.5 |
| 233.6 |
| 199.3 |
| 146.8 |
| 143.6 |
| 128.7 |
| 147.2 |
| 134.9 |
| 114.6 |
| - |
| 91.7 |
| 85.5 |
| 63.3 |
| 54.6 |
| 82.8 |
| 85.6 |
| 84.6 |
| 79.9 |
| 72.8 |
| 11.9 |
| 12.5 |
| 12.9 |
| 15.2 |
| 12.4 |
| 10.2 |
| 11.0 |
| 9.5 |
| 10.3 |
| 11.3 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.2 |
| 177.2 |
| 165.6 |
| 125.5 |
| 115.8 |
| 111.0 |
| 106.2 |
| 100.2 |
| 85.7 |
| 82.3 |
| 78.4 |
| 76.9 |
| 74.1 |
| 75.1 |
| - |
| 29.9 |
| 36.3 |
| 35.8 |
| 34.5 |
| 33.9 |
| 31.8 |
| 29.7 |
| 27.7 |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 20.6 |
| 20.1 |
| 17.0 |
| 14.4 |
| 12.3 |
| 13.1 |
| 11.8 |
| 12.0 |
| 12.9 |
| 9.5 |
| 3.3 |
| 2.4 |
| 2.0 |
| - |
| 1.9 |
| 2.8 |
| 2.0 |
| 1.9 |
| 2.0 |
| 2.4 |
| 2.4 |
| 2.3 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,649.1 |
| 1,582.3 |
| 1,516.3 |
| 716.1 |
| 676.1 |
| 627.8 |
| 714.6 |
| 441.0 |
| 371.4 |
| 364.2 |
| 305.1 |
| 332.2 |
| 322.4 |
| 248.7 |
| - |
| 178.3 |
| 184.9 |
| 166.1 |
| 160.0 |
| 162.3 |
| 166.2 |
| 140.1 |
| 133.0 |
| 124.1 |
| 837.9 |
| 806.3 |
| 762.6 |
| 534.7 |
| 540.7 |
| 534.9 |
| 433.5 |
| 458.3 |
| 453.6 |
| 449.8 |
| 357.0 |
| 353.3 |
| 351.2 |
| 313.8 |
| - |
| 287.3 |
| 285.4 |
| 283.7 |
| 281.9 |
| 252.1 |
| 247.8 |
| 231.2 |
| 227.8 |
| 224.7 |
| (158.3) |
| (180.1) |
| (51.2) |
| (124.2) |
| (163.5) |
| (116.2) |
| (185.2) |
| (301.8) |
| (332.9) |
| (343.6) |
| (346.3) |
| (347.0) |
| (343.5) |
| 43.4 |
| (295.7) |
| (292.8) |
| (285.9) |
| (273.8) |
| (250.5) |
| (237.3) |
| (218.6) |
| (201.9) |
| (183.1) |
| (11.2) |
| (2.0) |
| (0.2) |
| 1.9 |
| 0.4 |
| (0.4) |
| (1.2) |
| (1.1) |
| (0.9) |
| 0.6 |
| 0.4 |
| 0.7 |
| 0.7 |
| (0.0) |
| (0.4) |
| - |
| (0.7) |
| (0.5) |
| (0.2) |
| (0.6) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.4) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 647.8 |
| 584.4 |
| 484.0 |
| 416.2 |
| 370.2 |
| 316.2 |
| 272.2 |
| 152.3 |
| 117.3 |
| 14.1 |
| 7.8 |
| 4.2 |
| (30.1) |
| - |
| (9.1) |
| (7.8) |
| (2.4) |
| 7.5 |
| 1.3 |
| 10.2 |
| 12.5 |
| 25.6 |
| 41.4 |
| 584.4 |
| 484.0 |
| 416.2 |
| 370.2 |
| 316.2 |
| 272.2 |
| 152.3 |
| 117.3 |
| 14.1 |
| 7.8 |
| 4.2 |
| (30.1) |
| - |
| (9.1) |
| (7.8) |
| (2.4) |
| 7.5 |
| 1.3 |
| 10.2 |
| 12.5 |
| 25.6 |
| 41.4 |
| (298.1) |
| (348.5) |
| (301.7) |
| (251.8) |
| (153.4) |
| (145.9) |
| (99.0) |
| (103.0) |
| (9.7) |
| 3.5 |
| (4.1) |
| (6.5) |
| - |
| 20.6 |
| 18.7 |
| 16.4 |
| 16.9 |
| 6.0 |
| (0.1) |
| - |
| - |
| (28.5) |
| 1,374.6 |
| 1,309.3 |
| 399.0 |
| 593.7 |
| 533.7 |
| 518.1 |
| 300.3 |
| 244.7 |
| 206.2 |
| 66.7 |
| 75.1 |
| 74.9 |
| 40.7 |
| - |
| 38.7 |
| 50.8 |
| 58.2 |
| 68.2 |
| 35.1 |
| 44.3 |
| 19.8 |
| 32.9 |
| 48.9 |
| 584.4 |
| 484.0 |
| 416.2 |
| 370.2 |
| 316.2 |
| 272.2 |
| 152.3 |
| 117.3 |
| 14.1 |
| 7.8 |
| 4.2 |
| (30.1) |
| - |
| (9.1) |
| (7.8) |
| (2.4) |
| 7.5 |
| 1.3 |
| 10.2 |
| 12.5 |
| 25.6 |
| 41.4 |
| 543.6 |
| 477.7 |
| 430.4 |
| 364.6 |
| 317.3 |
| 262.1 |
| 216.9 |
| 95.7 |
| 59.5 |
| (44.8) |
| (52.3) |
| (56.7) |
| (34.1) |
| - |
| (13.3) |
| (12.1) |
| (6.7) |
| 3.0 |
| (3.3) |
| 4.8 |
| 6.9 |
| 19.8 |
| 35.5 |