| (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 | 133.8 | 115.9 | 118.4 | 234.2 | 118.7 | 147.7 | 120.2 | 57.9 | 168.7 | 66.8 | 43.3 | 61.4 | 27.4 | 99.5 | 52.4 | 82.8 | 67.5 | 63.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 301.1 | 296.6 | 300.5 | 138.2 | 65.0 | 74.2 | 44.1 | 0.0 | - | - | - | |
| Cash And Short Term Investments | 133.8 | 115.9 | 118.4 | 234.2 | 118.7 | 147.7 | 421.3 | 354.5 | 469.2 | 205.0 | 108.3 | 135.6 | 71.5 | 99.5 | 52.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 426.3 | 288.2 | 233.3 | 231.1 | 91.0 | 97.7 | 59.4 | 30.0 | 22.1 | 15.7 | 32.4 | 9.1 | 9.1 | 15.7 | 2.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 176.5 | 141.9 | 127.6 | 100.1 | 53.9 | 60.7 | 29.4 | 22.6 | 5.1 | 14.6 | 9.5 | 6.4 | 6.2 | 2.7 | 0.6 | 0.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 77.6 | 66.3 | 57.8 | 49.9 | 19.9 | 18.9 | 17.7 | 23.7 | 17.4 | 16.2 | 14.3 | 12.2 | 11.1 | 10.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 20.9 | 10.2 | 11.8 | 17.7 | 1.5 | 1.9 | 6.4 | 4.1 | 7.9 | 3.6 | 4.5 | 3.0 | 3.1 | 2.3 | 7.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,142.6 | 1,505.8 | 1,499.2 | 1,492.8 | 787.3 | 0.0 | 383.0 | 34.9 | 125.1 | 199.2 | 28.0 | 49.9 | 49.8 | 29.7 | 0.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,142.6 | 1,505.8 | 1,499.2 | 1,506.1 | 876.7 | 397.2 | 402.6 | 126.4 | 202.4 | 216.6 | 49.8 | 49.9 | 49.8 | 29.7 | 0.0 | - | ||
| (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 | 309.7 | 133.8 | 419.7 | 61.9 | 176.3 | 115.9 | 154.3 | 187.9 | 164.6 | 118.4 | 274.2 | 221.2 | 96.4 | 234.2 | 147.2 | |||||||||||||||||||||||||
| - |
| 82.8 |
| 67.5 |
| 63.7 |
| 2.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 64.6 | 39.0 | 48.6 | 45.0 | 40.5 | 28.3 | 33.4 | 20.7 | 13.9 | 21.2 | 21.5 | 10.1 | 8.4 | 12.8 | 8.3 | 3.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 825.2 | 1,085.3 | 746.4 | 739.0 | 926.3 | 554.8 | 543.4 | 427.8 | 510.4 | 256.5 | 171.8 | 161.3 | 95.2 | 130.6 | 64.0 | 89.5 | - | - |
| 7.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 33.2 | 25.4 | 19.7 | 14.8 | 13.1 | 11.6 | - | 16.2 | 13.9 | 11.9 | 10.3 | 9.2 | 7.6 | 6.7 | 5.7 | - | - | - |
| Property,Plant & Equipment Net | 44.4 | 40.9 | 38.1 | 35.1 | 6.8 | 7.3 | 10.9 | 7.5 | 3.5 | 4.3 | 3.9 | 3.0 | 3.4 | 3.7 | 1.8 | 1.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 580.4 | 416.8 | 416.8 | 409.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 981.5 | 401.8 | 472.9 | 546.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 37.7 | 34.2 | 36.8 | 40.5 | 2.0 | 3.3 | 3.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 3.9 | 4.4 | 44.4 | 155.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,525.3 | 2,063.5 | 1,733.3 | 1,841.5 | 1,104.4 | 579.9 | 565.9 | 440.2 | 519.9 | 261.5 | 181.8 | 166.0 | 101.8 | 134.7 | 65.8 | 91.3 | - | - |
| 3.8 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 13.3 | 89.4 | 397.2 | 19.5 | 91.5 | 77.2 | 17.4 | 21.9 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Deferred Revenue Current | - | - | - | 3.2 | 1.7 | 1.7 | 4.0 | 4.2 | 6.6 | 4.8 | 9.3 | 7.4 | 7.4 | 8.9 | 4.1 | 2.9 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 156.2 | 128.9 | 100.7 | 99.8 | 24.4 | 20.5 | 55.6 | 49.5 | 39.6 | 28.8 | 26.8 | 14.0 | 14.4 | 7.8 | 5.6 | 8.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 177.1 | 139.1 | 112.5 | 130.8 | 117.1 | 421.4 | 85.6 | 149.4 | 131.3 | 54.6 | 62.5 | 24.3 | 24.9 | 18.9 | 17.3 | 15.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 2.3 | 2.5 | 4.0 | 1.2 | 5.0 | 54.3 | 39.8 | 43.9 | 47.3 | 45.7 | 35.0 | 36.8 | 55.2 | - | - |
| Deferred Tax Liabilities | 42.9 | 0.0 | - | - | - | - | 16.4 | 0.9 | 0.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 113.9 | 54.8 | 37.7 | 32.7 | 0.5 | 3.5 | 4.2 | 2.1 | 0.8 | 0.4 | 4.4 | 3.2 | 1.4 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,476.5 | 1,699.7 | 1,649.5 | 1,671.7 | 907.5 | 428.9 | 474.1 | 191.4 | 311.6 | 294.0 | 138.8 | 124.6 | 121.8 | 85.9 | 54.9 | 71.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 54.8 | 359.9 | 90.6 | 143.2 | (58.9) | (474.6) | (603.7) | (531.4) | (522.4) | (585.3) | (482.7) | (450.4) | (382.1) | (298.6) | (245.0) | (225.3) | - | - |
| Accumulated Other Comprehensive Income | (18.1) | 3.8 | (9.3) | (0.9) | (0.6) | 0.0 | 0.2 | (0.3) | (0.5) | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 48.8 | 363.8 | 83.8 | 169.8 | 197.0 | 151.0 | 91.8 | 248.9 | 208.4 | (32.5) | 43.0 | 41.4 | (20.0) | 48.9 | 10.9 | 20.4 | 6.9 | 15.4 |
| Total Equity | 48.8 | 363.8 | 83.8 | 169.8 | 197.0 | 151.0 | 91.8 | 248.9 | 208.4 | (32.5) | 43.0 | 41.4 | (20.0) | 48.9 | 10.9 | 20.4 | 6.9 | 15.4 |
| - |
| - |
| Net debt | 2,008.8 | 1,389.9 | 1,380.9 | 1,271.9 | 758.0 | 249.5 | (18.7) | (228.1) | (266.9) | 11.6 | (58.5) | (85.8) | (21.7) | (69.8) | (52.4) | - | - | - |
| Working Capital | 648.1 | 946.2 | 633.9 | 608.2 | 809.1 | 133.4 | 457.8 | 278.5 | 379.0 | 201.9 | 109.3 | 137.0 | 70.3 | 111.7 | 46.7 | 74.2 | - | - |
| Book Value | 48.8 | 363.8 | 83.8 | 169.8 | 197.0 | 151.0 | 91.8 | 248.9 | 208.4 | (32.5) | 43.0 | 41.4 | (20.0) | 48.9 | 10.9 | 20.4 | 6.9 | 15.4 |
| Tangible Book Value | (1,513.0) | (454.8) | (805.9) | (785.9) | 197.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 117.8 |
| 118.7 |
| 491.7 |
| 447.0 |
| 499.5 |
| 147.7 |
| 65.7 |
| 133.6 |
| 104.8 |
| 120.2 |
| 59.2 |
| 67.0 |
| - |
| 57.9 |
| 55.0 |
| 55.2 |
| 98.0 |
| 168.7 |
| 164.4 |
| 114.7 |
| 45.2 |
| 66.8 |
| 61.2 |
| 61.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 263.4 | 301.1 | 178.8 | 220.4 | - | 296.6 | 309.3 | 343.7 | 335.7 | 300.5 | 152.5 | 182.8 | 133.8 | 138.2 | 159.8 | 168.8 |
| Cash And Short Term Investments | 309.7 | 133.8 | 419.7 | 61.9 | 176.3 | 115.9 | 154.3 | 187.9 | 164.6 | 118.4 | 274.2 | 221.2 | 96.4 | 234.2 | 147.2 | - | 117.8 | 118.7 | 491.7 | 447.0 | 499.5 | 147.7 | 65.7 | 133.6 | 368.2 | 421.3 | 238.0 | 287.5 | - | 354.5 | 364.4 | 398.9 | 433.7 | 469.2 | 316.9 | 297.5 | 179.0 | 205.0 | 221.1 | 230.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 458.0 | 426.3 | 343.5 | 315.1 | 304.0 | 288.2 | 273.1 | 210.4 | 185.3 | 233.3 | 214.0 | 221.7 | 194.9 | 187.0 | 233.3 | - | 113.8 | 91.0 | 112.1 | 153.2 | 88.4 | 97.7 | 62.6 | 37.4 | 29.7 | 59.4 | 40.7 | 32.2 | - | 30.0 | 22.7 | 23.6 | 26.6 | 22.1 | 14.7 | 14.5 | 12.5 | 15.7 | 17.7 | 23.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 155.5 | 176.5 | 185.8 | 181.5 | 164.9 | 141.9 | 131.4 | 159.3 | 168.5 | 127.6 | 128.9 | 132.4 | 107.5 | 100.1 | 103.3 | - | 47.8 | 53.9 | 56.0 | 58.6 | 58.3 | 60.7 | 57.7 | 48.3 | 41.5 | 29.4 | 36.1 | 43.9 | - | 22.6 | 18.3 | 8.4 | 4.4 | 5.1 | 9.3 | 15.2 | 14.3 | 14.6 | 12.9 | 10.8 |
| Prepaid Expenses | 71.0 | 64.6 | 95.0 | 76.7 | 44.6 | 39.0 | 43.5 | 84.9 | 45.7 | 48.6 | 49.5 | 38.9 | 37.0 | 45.0 | 51.0 | - | 41.0 | 40.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,003.0 | 825.2 | 1,328.7 | 1,122.7 | 1,262.0 | 1,085.3 | 1,127.0 | 987.8 | 873.6 | 746.4 | 879.0 | 765.7 | 615.0 | 739.0 | 653.2 | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 82.1 | 77.6 | 71.6 | 68.8 | 67.5 | 66.3 | 63.8 | 62.4 | 63.1 | 57.8 | 55.6 | 52.6 | 54.7 | 49.9 | 46.1 | - | 19.9 | 19.9 | 19.8 | - | - | 18.9 | - | - | - | - | - | - | - | - | 22.5 | 19.9 | 19.4 | 17.4 | 16.8 | 16.4 | 16.2 | 16.2 | 15.8 | 15.6 |
| Accumulated Depreciation | 35.2 | 33.2 | 31.1 | 29.2 | 27.2 | 25.4 | 23.8 | 22.2 | 21.2 | 19.7 | 18.1 | 16.6 | 16.2 | 14.8 | 15.1 | - | 13.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 46.9 | 44.4 | 40.6 | 39.6 | 40.2 | 40.9 | 40.0 | 40.2 | 41.9 | 38.1 | 37.5 | 36.1 | 38.5 | 35.1 | 31.1 | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 582.3 | 580.4 | 416.8 | 416.8 | 416.8 | 416.8 | 416.8 | 416.8 | 416.8 | 416.8 | 416.8 | 416.8 | 416.2 | 409.0 | 199.5 | 199.5 | - | 0.0 | ||||||||||||||||||||||
| Intangible Assets | 952.0 | 981.5 | 348.5 | 366.3 | 384.1 | 401.8 | 419.6 | 437.4 | 455.1 | 472.9 | 490.6 | 511.0 | 528.8 | 546.7 | 948.9 | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 35.3 | 37.7 | 30.8 | 31.9 | 32.6 | 34.2 | 34.5 | 34.8 | 36.2 | 36.8 | 37.2 | 38.5 | 39.4 | 40.5 | 5.6 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 0.0 | 20.2 | 5.2 | 3.9 | 0.0 | 0.0 | 0.6 | 4.4 | 13.4 | 23.9 | 35.7 | 44.4 | 0.0 | - | 142.5 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,672.7 | 2,525.3 | 2,221.2 | 2,053.9 | 2,196.5 | 2,063.5 | 2,118.0 | 1,969.5 | 1,841.5 | 1,733.3 | 1,892.7 | 1,810.4 | 1,699.4 | 1,841.5 | 1,864.5 | - | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.1 | 20.9 | 15.4 | 18.7 | 20.1 | 10.2 | 12.4 | 15.4 | 13.3 | 11.8 | 19.3 | 10.1 | 8.7 | 17.7 | 18.2 | - | 1.3 | 1.5 | 3.3 | 4.6 | 0.5 | 1.9 | 0.4 | 4.1 | 8.3 | 6.4 | 4.3 | 12.5 | - | 4.1 | 3.3 | 6.2 | 3.6 | 7.9 | 4.2 | 5.7 | 3.1 | 3.6 | 4.6 | 3.7 |
| Short Term Debt | 208.7 | 0.0 | 710.7 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 13.3 | 13.3 | - | 89.5 | 89.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.8 | 3.2 | 3.2 | 3.6 | - | 1.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 140.4 | 156.2 | 111.2 | 115.6 | 130.3 | 128.9 | 96.4 | 117.9 | 118.3 | 100.7 | 95.2 | 105.4 | 80.0 | 96.5 | 74.3 | - | 19.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 363.2 | 177.1 | 837.2 | 134.3 | 150.4 | 139.1 | 108.8 | 133.4 | 131.6 | 112.5 | 115.2 | 116.4 | 91.9 | 130.8 | 109.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,935.9 | 2,142.6 | 800.1 | 1,509.1 | 1,507.4 | 1,505.8 | 1,504.2 | 1,502.5 | 1,500.9 | 1,499.2 | 1,497.6 | 1,496.0 | 1,494.4 | 1,492.8 | 1,491.2 | - | 788.1 | 787.3 | 786.5 | 785.6 | 784.7 | 0.0 | 393.6 | 390.1 | 386.6 | 383.0 | 9.3 | 14.1 | - | 34.9 | 57.9 | 79.1 | 102.7 | 125.1 | 145.4 | 165.5 | 184.4 | 199.2 | 199.8 | 204.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 2.3 | 2.3 | 2.3 | 2.3 | 2.8 | - | 2.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 47.5 | 42.9 | 8.2 | - | - | 0.0 | 12.0 | 13.6 | - | 0.0 | - | - | - | - | 29.0 | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 106.4 | 113.9 | 71.8 | 77.8 | 56.4 | 54.8 | 40.4 | 30.5 | 31.2 | 37.7 | 28.4 | 30.9 | 29.6 | 30.4 | 5.4 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,453.1 | 2,476.5 | 1,717.3 | 1,721.2 | 1,714.3 | 1,699.7 | 1,665.3 | 1,680.0 | 1,663.7 | 1,649.5 | 1,643.5 | 1,659.4 | 1,633.6 | 1,671.7 | 1,767.6 | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 204.8 | 54.8 | 502.1 | 361.0 | 478.0 | 359.9 | 397.6 | 260.6 | 167.4 | 90.6 | 222.3 | 140.4 | 65.7 | 143.2 | 85.5 | - | 1.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.7) | (18.1) | (22.3) | (28.4) | (3.4) | 3.8 | (6.9) | (2.1) | (1.5) | (9.3) | 1.2 | (1.6) | 0.0 | (0.9) | (1.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 219.6 | 48.8 | 503.9 | 332.7 | 482.3 | 363.8 | 452.7 | 289.4 | 177.8 | 83.8 | 249.2 | 151.0 | 65.9 | 169.8 | 97.0 | - | 260.3 | |||||||||||||||||||||||
| Total Equity | 219.6 | 48.8 | 503.9 | 332.7 | 482.3 | 363.8 | 452.7 | 289.4 | 177.8 | 83.8 | 249.2 | 151.0 | 65.9 | 169.8 | 97.0 | - | 260.3 | 197.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,144.6 | 2,142.6 | 1,510.8 | 1,509.1 | 1,507.4 | 1,505.8 | 1,504.2 | 1,502.5 | 1,500.9 | 1,499.2 | 1,497.6 | 1,496.0 | 1,494.4 | 1,506.1 | 1,504.5 | - | 877.6 | 876.7 | 875.7 | 874.7 | 873.8 | 397.2 | 393.6 | 390.1 | 389.4 | 402.6 | 63.8 | 85.0 | - | 126.4 | 146.5 | 166.0 | 185.2 | 202.4 | 206.9 | 211.0 | 214.0 | 216.6 | 212.2 | 208.1 |
| Net debt | 1,834.9 | 2,008.8 | 1,091.1 | 1,447.2 | 1,331.1 | 1,389.9 | 1,349.8 | 1,314.7 | 1,336.3 | 1,380.9 | 1,223.4 | 1,274.8 | 1,398.0 | 1,271.9 | 1,357.3 | - | 759.8 | 758.0 | ||||||||||||||||||||||
| Working Capital | 639.8 | 648.1 | 491.5 | 988.4 | 1,111.6 | 946.2 | 1,018.2 | 854.4 | 741.9 | 633.9 | 763.8 | 649.4 | 523.1 | 608.2 | 543.8 | - | 877.0 | 809.1 | ||||||||||||||||||||||
| Book Value | 219.6 | 48.8 | 503.9 | 332.7 | 482.3 | 363.8 | 452.7 | 289.4 | 177.8 | 83.8 | 249.2 | 151.0 | 65.9 | 169.8 | 97.0 | - | 260.3 | 197.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,314.6) | (1,513.0) | (261.5) | (450.4) | (318.6) | (454.8) | (383.7) | (564.8) | (694.1) | (805.9) | (658.3) | (776.8) | (879.2) | (785.9) | (1,051.4) | - | - | |||||||||||||||||||||||
| 33.3 |
| 32.7 |
| 30.7 |
| 28.3 |
| 31.9 |
| 29.2 |
| 28.6 |
| 33.4 |
| 27.2 |
| 28.1 |
| - |
| 20.7 |
| 19.6 |
| 21.2 |
| 19.8 |
| 13.9 |
| 12.4 |
| 13.7 |
| 16.6 |
| 21.2 |
| 6.1 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 988.7 |
| 926.3 |
| 1,017.3 |
| 999.8 |
| 941.7 |
| 554.8 |
| 498.9 |
| 500.4 |
| 468.0 |
| 543.4 |
| 342.0 |
| 391.7 |
| - |
| 427.8 |
| 429.9 |
| 462.0 |
| 484.5 |
| 510.4 |
| 353.3 |
| 340.8 |
| 222.4 |
| 256.5 |
| 272.6 |
| 284.3 |
| 13.1 |
| 12.6 |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 15.1 |
| 14.5 |
| 13.9 |
| 13.5 |
| 13.1 |
| 12.5 |
| 11.9 |
| 11.4 |
| 10.9 |
| 6.9 |
| 6.8 |
| 7.2 |
| 10.1 |
| 10.4 |
| 7.3 |
| 10.3 |
| 11.2 |
| 11.8 |
| 10.9 |
| 15.4 |
| 15.1 |
| - |
| 7.5 |
| 6.8 |
| 4.8 |
| 4.9 |
| 3.5 |
| 3.2 |
| 3.3 |
| 3.7 |
| 4.3 |
| 4.4 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 2.0 |
| 2.4 |
| 2.8 |
| 3.1 |
| 3.3 |
| 3.7 |
| 4.6 |
| 5.0 |
| 3.8 |
| 6.8 |
| 6.5 |
| 7.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.4 |
| 142.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,162.2 |
| 1,104.4 |
| 1,185.4 |
| 1,025.9 |
| 966.6 |
| 579.9 |
| 524.0 |
| 527.0 |
| 492.4 |
| 565.9 |
| 370.4 |
| 417.8 |
| - |
| 440.2 |
| 444.5 |
| 474.8 |
| 495.5 |
| 519.9 |
| 357.1 |
| 344.8 |
| 226.8 |
| 261.5 |
| 282.5 |
| 296.1 |
| 89.3 |
| 89.2 |
| 89.0 |
| 397.2 |
| 0.0 |
| 0.0 |
| 2.9 |
| 19.5 |
| 54.5 |
| 70.9 |
| - |
| 91.5 |
| 88.5 |
| 87.0 |
| 82.5 |
| 77.2 |
| 61.4 |
| 45.5 |
| 29.6 |
| 17.4 |
| 12.4 |
| 3.3 |
| 1.7 |
| 2.2 |
| 1.2 |
| 1.7 |
| 1.7 |
| 0.7 |
| 0.7 |
| 4.0 |
| 4.0 |
| 3.5 |
| 6.5 |
| - |
| 4.2 |
| 4.2 |
| 4.2 |
| 1.2 |
| 6.6 |
| 4.1 |
| 4.5 |
| 4.1 |
| 4.8 |
| 9.9 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 18.3 |
| 19.3 |
| 16.1 |
| 20.5 |
| 25.8 |
| 21.3 |
| 26.8 |
| 55.6 |
| 45.7 |
| 45.6 |
| - |
| 49.5 |
| 43.0 |
| 35.0 |
| 31.9 |
| 39.6 |
| 32.4 |
| 26.9 |
| 24.9 |
| 28.8 |
| 25.7 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.7 |
| 117.1 |
| 113.2 |
| 114.3 |
| 107.4 |
| 421.4 |
| 27.0 |
| 26.1 |
| 42.0 |
| 85.6 |
| 108.0 |
| 135.4 |
| - |
| 149.4 |
| 139.1 |
| 132.4 |
| 119.2 |
| 131.3 |
| 102.0 |
| 82.6 |
| 61.7 |
| 54.6 |
| 52.7 |
| 38.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 4.0 |
| 4.0 |
| 4.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.2 |
| 1.2 |
| 1.7 |
| - |
| 5.0 |
| 5.5 |
| 6.0 |
| 6.0 |
| 54.3 |
| 36.8 |
| 37.8 |
| 38.8 |
| 39.8 |
| 40.8 |
| 41.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.5 |
| 1.6 |
| 2.3 |
| 2.8 |
| 3.5 |
| 3.8 |
| 4.6 |
| 5.1 |
| 4.2 |
| 6.4 |
| 6.5 |
| - |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.5 |
| 0.8 |
| 0.5 |
| 0.7 |
| 0.3 |
| 0.4 |
| 1.2 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 902.0 |
| 907.5 |
| 903.7 |
| 906.1 |
| 899.0 |
| 428.9 |
| 425.0 |
| 421.4 |
| 434.3 |
| 474.1 |
| 125.0 |
| 157.8 |
| - |
| 191.4 |
| 204.8 |
| 219.8 |
| 230.4 |
| 311.6 |
| 284.8 |
| 286.6 |
| 285.3 |
| 294.0 |
| 294.5 |
| 286.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (58.9) |
| (125.7) |
| (342.3) |
| (433.7) |
| (474.6) |
| (547.8) |
| (584.0) |
| (609.8) |
| (603.7) |
| (569.3) |
| (544.3) |
| - |
| (531.4) |
| (529.3) |
| (501.5) |
| (478.6) |
| (522.4) |
| (646.3) |
| (649.0) |
| (618.2) |
| (585.3) |
| (558.0) |
| (529.0) |
| - |
| (2.8) |
| (0.6) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.4 |
| 1.1 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.4 |
| - |
| (0.3) |
| (0.5) |
| (0.7) |
| (0.9) |
| (0.5) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.0 |
| 281.7 |
| 119.7 |
| 67.6 |
| 151.0 |
| 99.0 |
| 105.6 |
| 58.0 |
| 91.8 |
| 245.4 |
| 260.1 |
| - |
| 248.9 |
| 239.7 |
| 254.9 |
| 265.1 |
| 208.4 |
| 72.4 |
| 58.2 |
| (58.5) |
| (32.5) |
| (12.0) |
| 9.9 |
| 281.7 |
| 119.7 |
| 67.6 |
| 151.0 |
| 99.0 |
| 105.6 |
| 58.0 |
| 91.8 |
| 245.4 |
| 260.1 |
| - |
| 248.9 |
| 239.7 |
| 254.9 |
| 265.1 |
| 208.4 |
| 72.4 |
| 58.2 |
| (58.5) |
| (32.5) |
| (12.0) |
| 9.9 |
| 384.0 |
| 427.8 |
| 374.3 |
| 249.5 |
| 327.9 |
| 256.5 |
| 21.2 |
| (18.7) |
| (174.2) |
| (202.5) |
| - |
| (228.1) |
| (217.9) |
| (232.8) |
| (248.5) |
| (266.9) |
| (110.1) |
| (86.5) |
| 35.0 |
| 11.6 |
| (8.9) |
| (21.9) |
| 904.1 |
| 885.5 |
| 834.3 |
| 133.4 |
| 471.9 |
| 474.3 |
| 426.0 |
| 457.8 |
| 234.0 |
| 256.3 |
| - |
| 278.5 |
| 290.8 |
| 329.6 |
| 365.2 |
| 379.0 |
| 251.3 |
| 258.2 |
| 160.6 |
| 201.9 |
| 219.9 |
| 245.5 |
| 281.7 |
| 119.7 |
| 67.6 |
| 151.0 |
| 99.0 |
| 105.6 |
| 58.0 |
| 91.8 |
| 245.4 |
| 260.1 |
| - |
| 248.9 |
| 239.7 |
| 254.9 |
| 265.1 |
| 208.4 |
| 72.4 |
| 58.2 |
| (58.5) |
| (32.5) |
| (12.0) |
| 9.9 |
| 197.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |