| (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 | 474.3 | 321.9 | 333.3 | 305.2 | 298.7 | 327.6 | 406.2 | 380.3 | 399.9 | 386.5 | 339.8 | 255.2 | 218.7 | 229.6 | 203.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 321.9 | 327.6 | 386.5 | 229.6 | 333.5 | 231.5 | 177.9 | 90.4 | 62.5 | 14.5 | 6.8 | 10.8 | 4.1 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | - | - |
| Short Term Investments | - | - | - | - | - | 0.0 | 38.0 | 10.1 | 30.1 | - | - | - | - | - | - |
| Cash And Short Term Investments | 321.9 | 327.6 | 386.5 | 229.6 | 333.5 | 231.5 | 215.9 | 100.5 | 92.6 | 14.5 | 6.8 | 10.8 | 4.1 | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 444.1 | 433.9 | 423.3 | 397.2 | 312.8 | 266.6 | 244.5 | 214.1 | 180.7 | 128.5 | 103.2 | 72.3 | 58.8 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 203.0 | 194.6 | 162.8 | 176.6 | 143.0 | 77.2 | 74.6 | 61.2 | 48.3 | 40.2 | 29.3 | 24.0 | 19.7 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 264.3 | 223.1 | 191.0 | 156.7 | 128.5 | 97.9 | 81.6 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 119.0 | 146.6 | 158.6 | 149.2 | 132.7 | 101.5 | 98.9 | 96.9 | 87.4 | 67.9 | 50.9 | 46.6 | 40.7 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 850.0 | 842.4 | 835.1 | 830.2 | 832.2 | 542.0 | 545.0 | 432.2 | 330.9 | 134.2 | 113.2 | 25.1 | 27.8 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 886.6 | 874.8 | 867.3 | 861.2 | 863.0 | 565.3 | 569.2 | 454.8 | 347.6 | 151.4 | 123.2 | 26.9 | 28.0 | - | - |
| 69.9 |
| 217.4 |
| 333.5 |
| 191.4 |
| 203.9 |
| 207.3 |
| 231.5 |
| 267.5 |
| 252.5 |
| 187.2 |
| 177.9 |
| 235.0 |
| 95.7 |
| 88.1 |
| 90.4 |
| 139.1 |
| 139.7 |
| 19.9 |
| 62.5 |
| 67.0 |
| 66.7 |
| 24.6 |
| 14.5 |
| 19.1 |
| 13.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | 94.9 | 50.0 | 0.0 | - | - | - | - | 1.2 | 16.7 | 26.5 | 38.0 | 5.0 | 9.9 | 10.0 | 10.1 | 15.4 | 20.3 | 28.8 | 30.1 | 25.1 | 25.3 | - | - | - | - |
| Cash And Short Term Investments | 474.3 | 321.9 | 333.3 | 305.2 | 298.7 | 327.6 | 406.2 | 380.3 | 399.9 | 386.5 | 339.8 | 255.2 | 218.7 | 229.6 | 228.4 | 164.8 | 267.4 | 333.5 | 191.4 | 203.9 | 207.3 | 231.5 | 268.7 | 269.2 | 213.7 | 215.9 | 239.9 | 105.7 | 98.2 | 100.5 | 154.4 | 160.1 | 48.7 | 92.6 | 92.1 | 92.0 | 24.6 | 14.5 | 19.1 | 13.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 426.4 | 444.1 | 448.3 | 447.6 | 419.4 | 433.9 | 451.0 | 439.6 | 425.5 | 423.3 | 427.1 | 416.6 | 397.6 | 397.2 | 415.7 | 384.7 | 345.6 | 312.8 | 306.6 | 283.3 | 270.5 | 266.6 | 258.9 | 247.6 | 245.5 | 244.5 | 242.1 | 232.1 | 217.0 | 214.1 | 219.4 | 202.2 | 188.7 | 180.7 | 185.5 | 176.8 | 161.9 | 128.5 | 125.1 | 117.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 205.7 | 203.0 | 187.7 | 192.0 | 198.4 | 194.6 | 182.3 | 175.6 | 171.1 | 162.8 | 159.7 | 163.4 | 170.1 | 176.6 | 182.2 | 192.4 | 160.0 | 143.0 | 118.1 | 99.5 | 86.0 | 77.2 | 70.2 | 69.1 | 73.6 | 74.6 | 63.5 | 64.0 | 60.7 | 61.2 | 51.5 | 48.6 | 46.2 | 48.3 | 44.1 | 43.2 | 43.7 | 40.2 | 34.1 | 33.7 |
| Prepaid Expenses | 63.7 | 73.6 | 66.0 | 72.6 | 78.2 | 98.8 | 85.3 | 91.9 | 82.7 | 97.4 | 73.3 | 82.9 | 76.2 | 80.9 | 71.8 | 74.8 | 69.2 | 70.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,170.1 | 1,042.6 | 1,035.3 | 1,017.4 | 994.7 | 1,054.9 | 1,124.8 | 1,087.4 | 1,079.2 | 1,070.0 | 999.8 | 918.1 | 862.6 | 884.4 | 898.0 | 816.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 460.8 | 450.4 | 444.3 | 436.9 | 435.6 | 432.6 | 415.1 | 406.1 | 400.4 | 398.8 | 395.2 | 14.6 | 14.0 | 373.6 | 356.6 | 355.0 | 325.3 | 322.5 | ||||||||||||||||||||||
| Intangible Assets | 266.5 | 261.5 | 260.3 | 259.7 | 266.9 | 270.5 | 255.8 | 256.6 | 260.5 | 268.7 | 271.3 | 279.4 | 289.6 | 283.5 | 275.8 | 285.8 | 258.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 99.2 | 98.7 | 98.1 | 100.4 | 96.9 | 95.6 | 86.1 | 86.1 | 79.3 | 78.1 | 77.8 | 76.6 | 74.6 | 76.2 | 72.2 | 73.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 42.2 | 31.5 | 28.4 | 28.3 | 28.8 | 31.5 | 23.7 | 34.2 | 37.5 | 28.5 | 42.8 | 37.4 | 33.8 | 42.5 | 45.7 | 56.6 | 50.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,229.8 | 2,068.0 | 2,051.1 | 2,020.1 | 1,999.3 | 2,059.9 | 2,072.5 | 2,025.2 | 2,003.2 | 1,981.3 | 1,921.0 | 1,835.9 | 1,779.6 | 1,778.9 | 1,763.9 | 1,702.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 124.9 | 119.0 | 137.9 | 150.1 | 142.3 | 146.6 | 169.4 | 157.5 | 156.8 | 158.6 | 143.6 | 138.0 | 134.8 | 149.2 | 156.1 | 155.3 | 150.6 | 132.7 | 119.6 | 108.2 | 104.0 | 101.5 | 86.9 | 81.4 | 90.7 | 98.9 | 100.2 | 96.2 | 88.9 | 96.9 | 94.8 | 87.3 | 87.3 | 87.4 | 82.3 | 76.1 | 76.2 | 67.9 | 60.0 | 60.5 |
| Short Term Debt | 35.6 | 36.6 | 34.8 | 33.3 | 32.6 | 32.4 | 31.5 | 31.8 | 31.6 | 32.2 | 31.8 | 31.7 | 31.2 | 31.0 | 30.5 | 30.6 | 30.7 | 30.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 38.1 | 37.0 | 36.9 | 36.1 | 34.7 | 34.3 | 31.2 | 30.6 | 28.4 | 28.3 | 27.8 | 26.4 | 26.0 | 26.1 | 25.4 | 24.7 | ||||||||||||||||||||||||
| Accrued Expenses | 55.0 | 69.5 | 74.2 | 63.5 | 53.8 | 66.4 | 68.6 | 56.6 | 47.2 | 59.6 | 61.2 | 51.9 | 45.6 | 51.6 | 61.5 | 65.7 | 56.6 | 51.0 | ||||||||||||||||||||||
| Other Current Liabilities | 92.6 | 79.4 | 85.7 | 70.8 | 78.5 | 76.5 | 73.2 | 73.3 | 72.9 | 65.0 | 57.7 | 63.8 | 76.1 | 67.6 | 82.8 | 84.5 | 64.3 | |||||||||||||||||||||||
| Total Current Liabilities | 349.8 | 344.2 | 372.3 | 356.6 | 344.7 | 359.0 | 376.7 | 352.6 | 339.7 | 346.4 | 324.7 | 314.5 | 316.3 | 328.1 | 358.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,035.4 | 850.0 | 846.0 | 842.8 | 839.8 | 842.4 | 840.8 | 844.0 | 843.4 | 835.1 | 833.5 | 831.3 | 830.2 | 830.2 | 827.9 | 828.6 | 829.6 | 832.2 | 542.5 | 543.6 | 545.1 | 542.0 | 544.3 | 545.0 | 545.6 | 545.0 | 542.5 | 432.0 | 430.5 | 432.2 | 433.8 | 433.3 | 330.7 | 330.9 | 328.3 | 327.0 | 236.8 | 134.2 | 133.0 | 132.7 |
| Operating Lease Liabilities Non-Current | 60.9 | 61.4 | 61.1 | 64.2 | 61.8 | 61.0 | 54.6 | 55.3 | 51.0 | 49.9 | 50.1 | 50.0 | 48.3 | 49.8 | 46.6 | 48.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 24.5 | 24.7 | 22.0 | 23.0 | 24.4 | 26.3 | 22.1 | 25.9 | 26.2 | 24.5 | 29.8 | 27.9 | 26.0 | 28.5 | 19.9 | 14.8 | 11.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 84.7 | 73.8 | 67.4 | 64.8 | 62.9 | 60.5 | 55.9 | 55.4 | 56.8 | 48.5 | 47.8 | 44.6 | 46.9 | 42.6 | 47.9 | 42.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,562.3 | 1,358.1 | 1,372.5 | 1,355.6 | 1,338.4 | 1,354.6 | 1,356.1 | 1,339.9 | 1,324.0 | 1,311.0 | 1,292.8 | 1,275.3 | 1,274.3 | 1,285.4 | 1,306.3 | 1,301.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,019.0 | 1,043.4 | 976.8 | 912.5 | 853.6 | 865.5 | 808.4 | 749.6 | 694.2 | 693.8 | 638.3 | 579.7 | 527.5 | 513.1 | 453.3 | 401.3 | 350.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 22.4 | 22.1 | 23.4 | 25.6 | 29.7 | 35.0 | 27.8 | 38.4 | 38.4 | 33.7 | 45.1 | 39.7 | 34.3 | 40.6 | 42.4 | 28.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 667.5 | 709.9 | 678.6 | 664.5 | 660.9 | 705.3 | 716.4 | 685.3 | 679.2 | 670.3 | 628.2 | 560.7 | 505.3 | 493.5 | 457.5 | 400.6 | 390.2 | |||||||||||||||||||||||
| Total Equity | 667.5 | 709.9 | 678.6 | 664.5 | 660.9 | 705.3 | 716.4 | 685.3 | 679.2 | 670.3 | 628.2 | 560.7 | 505.3 | 493.5 | 457.5 | 400.6 | 390.2 | 416.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,071.0 | 886.6 | 880.8 | 876.1 | 872.4 | 874.8 | 872.3 | 875.8 | 875.0 | 867.3 | 865.3 | 862.9 | 861.4 | 861.2 | 858.4 | 859.3 | 860.3 | 863.0 | 567.1 | 567.9 | 568.9 | 565.3 | 568.4 | 569.2 | 569.8 | 569.2 | 565.2 | 457.2 | 454.4 | 454.8 | 456.2 | 453.4 | 348.1 | 347.6 | 343.8 | 340.5 | 264.2 | 151.4 | 148.1 | 145.7 |
| Net debt | 596.7 | 564.7 | 547.5 | 570.9 | 573.7 | 547.2 | 466.1 | 495.5 | 475.1 | 480.8 | 525.5 | 607.7 | 642.7 | 631.5 | 630.0 | 694.5 | 592.9 | 529.5 | ||||||||||||||||||||||
| Working Capital | 820.3 | 698.4 | 663.0 | 660.8 | 650.0 | 695.9 | 748.1 | 734.8 | 739.5 | 723.6 | 675.1 | 603.6 | 546.3 | 556.4 | 539.5 | 453.8 | 514.7 | 551.7 | ||||||||||||||||||||||
| Book Value | 667.5 | 709.9 | 678.6 | 664.5 | 660.9 | 705.3 | 716.4 | 685.3 | 679.2 | 670.3 | 628.2 | 560.7 | 505.3 | 493.5 | 457.5 | 400.6 | 390.2 | 416.8 | ||||||||||||||||||||||
| Tangible Book Value | (59.8) | (2.0) | (26.0) | (32.1) | (41.6) | 2.2 | 45.5 | 22.6 | 18.3 | 2.8 | (38.3) | 266.7 | 201.7 | (163.5) | (174.9) | (240.2) | (193.1) | |||||||||||||||||||||||
| Prepaid Expenses |
| 73.6 |
| 98.8 |
| 97.4 |
| 81.0 |
| 70.0 |
| 48.7 |
| 47.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | 47.0 | 35.8 | 33.3 | 9.2 | 10.9 | 12.3 | 6.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,042.6 | 1,054.9 | 1,070.0 | 884.4 | 859.3 | 623.9 | 581.9 | 411.5 | 354.9 | 192.4 | 150.2 | 119.3 | 95.5 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 157.9 | 132.9 | 110.0 | 88.9 | 71.0 | 58.5 | 52.1 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 104.0 | 106.4 | 90.1 | 81.1 | 67.8 | 57.6 | 39.4 | 29.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 450.4 | 432.6 | 398.8 | 373.6 | 322.5 | 216.9 | 195.7 | 173.0 | 155.5 | 107.1 | 90.5 | 53.4 | 49.3 | 49.1 | - |
| Intangible Assets | 261.5 | 270.5 | 268.7 | 283.4 | 264.4 | 171.4 | 153.6 | 149.8 | 138.0 | 86.3 | 67.2 | 17.7 | 13.4 | - | - |
| Operating Lease Right Of Use Assets | 98.7 | 95.6 | 78.1 | 76.2 | 69.9 | 53.8 | 45.7 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 31.5 | 31.5 | 28.5 | 42.5 | 31.1 | 17.7 | 16.2 | 10.2 | 9.3 | 8.5 | 8.0 | 4.4 | 3.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 75.5 | 66.1 | - | - |
| Total Assets | 2,068.0 | 2,059.9 | 1,981.3 | 1,778.9 | 1,653.2 | 1,187.7 | 1,099.5 | 834.7 | 738.7 | 462.1 | 373.6 | 234.2 | 191.1 | - | - |
| Short Term Debt | 36.6 | 32.4 | 32.2 | 31.0 | 30.8 | 23.4 | 24.2 | 22.6 | 16.7 | 17.2 | 10.0 | 1.8 | 0.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 37.0 | 34.3 | 28.3 | 26.1 | 23.2 | 18.8 | 15.5 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 69.5 | 66.4 | 59.6 | 51.6 | 51.0 | 45.9 | 33.6 | 27.9 | 25.4 | 18.2 | 14.5 | 11.3 | 8.9 | - | - |
| Other Current Liabilities | 79.4 | 76.5 | 65.0 | 67.7 | 68.1 | 45.0 | 39.3 | 29.4 | 24.7 | 19.9 | 13.6 | 7.5 | 6.9 | - | - |
| Total Current Liabilities | 344.2 | 359.0 | 346.4 | 328.1 | 307.6 | 236.5 | 214.1 | 181.7 | 159.8 | 130.1 | 97.4 | 76.6 | 64.4 | - | - |
| Operating Lease Liabilities Non-Current | 61.4 | 61.0 | 49.9 | 49.8 | 46.1 | 34.4 | 29.8 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 24.7 | 26.3 | 24.5 | 28.4 | 4.8 | 0.0 | 9.2 | 6.7 | 6.4 | 14.2 | 14.6 | 9.7 | 9.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 73.8 | 60.5 | 48.5 | 42.5 | 42.4 | 53.2 | 47.7 | 27.8 | 24.6 | 21.2 | 21.8 | 13.4 | 9.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,358.1 | 1,354.6 | 1,311.0 | 1,285.4 | 1,236.4 | 868.5 | 849.4 | 652.2 | 528.2 | 308.1 | 259.1 | 142.3 | 125.7 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.0 |
| 158.6 |
| 156.7 |
| 154.5 |
| - |
| - |
| - |
| Retained Earnings | 1,043.4 | 865.5 | 693.8 | 513.1 | 352.5 | 269.4 | 173.4 | 105.2 | 48.4 | 7.3 | (31.1) | (57.7) | (71.6) | - | - |
| Accumulated Other Comprehensive Income | 22.1 | 35.0 | 33.7 | 40.6 | (0.2) | (8.8) | (7.1) | (0.4) | 0.5 | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | 12.8 | 12.2 | 11.4 | 5.3 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 709.9 | 705.3 | 670.3 | 493.5 | 416.8 | 319.2 | 250.0 | 182.5 | 210.5 | 154.0 | 114.5 | 91.9 | (71.4) | (7.5) | (9.6) |
| Total Equity | 709.9 | 705.3 | 670.3 | 493.5 | 416.8 | 319.2 | 250.0 | 182.5 | 210.5 | 154.0 | 114.5 | 91.9 | (71.4) | (7.5) | (9.6) |
| Net debt |
| 564.7 |
| 547.2 |
| 480.8 |
| 631.6 |
| 529.5 |
| 333.8 |
| 353.3 |
| 354.3 |
| 255.0 |
| 136.9 |
| 116.4 |
| 16.1 |
| 24.0 |
| - |
| - |
| Working Capital | 698.4 | 695.9 | 723.6 | 556.3 | 551.7 | 387.5 | 367.8 | 229.9 | 195.1 | 62.3 | 52.8 | 42.7 | 31.1 | - | - |
| Book Value | 709.9 | 705.3 | 670.3 | 493.5 | 416.8 | 319.2 | 250.0 | 182.5 | 210.5 | 154.0 | 114.5 | 91.9 | (71.4) | (7.5) | (9.6) |
| Tangible Book Value | (2.0) | 2.2 | 2.8 | (163.5) | (170.1) | (69.1) | (99.2) | (140.3) | (82.9) | (39.4) | (43.2) | 20.8 | (134.2) | (56.6) | - |
| 56.8 |
| 49.3 |
| 46.3 |
| 48.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.6 |
| 34.0 |
| 37.0 |
| 47.0 |
| 33.0 |
| 34.9 |
| 32.5 |
| 35.8 |
| 32.8 |
| 40.8 |
| 44.9 |
| 33.3 |
| 19.6 |
| 16.0 |
| 15.9 |
| 9.2 |
| 6.3 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 842.2 |
| 859.3 |
| 672.9 |
| 636.0 |
| 610.2 |
| 623.9 |
| 635.5 |
| 619.9 |
| 569.7 |
| 581.9 |
| 578.5 |
| 436.7 |
| 408.3 |
| 411.5 |
| 458.2 |
| 451.6 |
| 328.5 |
| 354.9 |
| 341.3 |
| 328.0 |
| 246.1 |
| 192.4 |
| 184.5 |
| 173.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.7 |
| 105.2 |
| 104.0 |
| 104.9 |
| 103.4 |
| 106.3 |
| 106.4 |
| 102.1 |
| 92.7 |
| 91.4 |
| 90.1 |
| 85.5 |
| 85.0 |
| 84.5 |
| 81.1 |
| 78.0 |
| 74.0 |
| 71.5 |
| 67.8 |
| 65.9 |
| 62.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.1 |
| 250.0 |
| 242.0 |
| 216.9 |
| 206.8 |
| 200.3 |
| 3.2 |
| 195.7 |
| 184.6 |
| 183.4 |
| 175.0 |
| 173.0 |
| 167.7 |
| 7.1 |
| 161.7 |
| 155.5 |
| 153.7 |
| 148.0 |
| 144.2 |
| 107.1 |
| 102.5 |
| 100.3 |
| 264.4 |
| 204.1 |
| 194.9 |
| 188.2 |
| 171.4 |
| 155.4 |
| 147.1 |
| 151.4 |
| 153.6 |
| 144.3 |
| 148.2 |
| 147.4 |
| 149.8 |
| 139.7 |
| 134.2 |
| 136.9 |
| 138.0 |
| 140.7 |
| 139.4 |
| 139.2 |
| 86.3 |
| 80.4 |
| 79.9 |
| 69.0 |
| 69.9 |
| 61.0 |
| 60.3 |
| 54.4 |
| 53.8 |
| 50.9 |
| 47.4 |
| 47.1 |
| 45.7 |
| 42.6 |
| 46.4 |
| 45.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.1 |
| 27.0 |
| 26.7 |
| 33.6 |
| 17.7 |
| 12.0 |
| 12.9 |
| 13.8 |
| 16.2 |
| 11.6 |
| 9.1 |
| 10.4 |
| 10.2 |
| 11.9 |
| 11.2 |
| 10.7 |
| 9.3 |
| 10.0 |
| 10.0 |
| 9.0 |
| 8.5 |
| 8.4 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,652.7 |
| 1,653.2 |
| 1,327.1 |
| 1,273.6 |
| 1,233.6 |
| 1,187.7 |
| 1,165.4 |
| 1,131.1 |
| 1,087.1 |
| 1,099.5 |
| 1,063.7 |
| 916.4 |
| 877.7 |
| 834.7 |
| 863.1 |
| 845.2 |
| 722.2 |
| 738.7 |
| 723.7 |
| 699.4 |
| 610.0 |
| 462.1 |
| 441.8 |
| 424.8 |
| 24.6 |
| 24.3 |
| 23.8 |
| 23.4 |
| 24.2 |
| 24.2 |
| 24.2 |
| 24.2 |
| 22.7 |
| 25.3 |
| 23.9 |
| 22.6 |
| 22.5 |
| 20.1 |
| 17.4 |
| 16.7 |
| 15.6 |
| 13.5 |
| 27.4 |
| 17.2 |
| 15.1 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.5 |
| 23.2 |
| 21.3 |
| 20.5 |
| 19.2 |
| 18.8 |
| 17.9 |
| 16.2 |
| 15.9 |
| 15.5 |
| 15.0 |
| 15.0 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.6 |
| 53.4 |
| 47.5 |
| 45.9 |
| 43.3 |
| 36.5 |
| 32.3 |
| 33.6 |
| 32.8 |
| 27.0 |
| 22.4 |
| 27.9 |
| 25.4 |
| 22.1 |
| 19.0 |
| 25.4 |
| 26.0 |
| 23.1 |
| 17.9 |
| 18.2 |
| 17.5 |
| 18.8 |
| 68.1 |
| 57.0 |
| 55.9 |
| 48.9 |
| 45.0 |
| 47.7 |
| 53.4 |
| 36.0 |
| 39.3 |
| 41.6 |
| 34.8 |
| 28.7 |
| 29.4 |
| 29.5 |
| 26.8 |
| 25.3 |
| 24.7 |
| 23.7 |
| 24.9 |
| 26.9 |
| 19.9 |
| 20.2 |
| 14.5 |
| 362.9 |
| 327.5 |
| 307.6 |
| 284.8 |
| 264.0 |
| 245.3 |
| 236.5 |
| 222.2 |
| 214.0 |
| 201.6 |
| 214.1 |
| 215.4 |
| 202.0 |
| 182.4 |
| 181.7 |
| 177.1 |
| 161.4 |
| 154.2 |
| 159.8 |
| 153.6 |
| 143.8 |
| 154.8 |
| 130.1 |
| 120.1 |
| 114.5 |
| 45.1 |
| 46.1 |
| 39.2 |
| 39.2 |
| 34.6 |
| 34.4 |
| 32.4 |
| 30.7 |
| 30.7 |
| 29.8 |
| 27.1 |
| 31.0 |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 9.0 |
| 8.6 |
| 10.0 |
| 0.0 |
| 3.7 |
| 5.0 |
| 6.8 |
| 9.2 |
| 3.8 |
| 4.4 |
| 5.8 |
| 6.7 |
| 7.8 |
| 7.7 |
| 7.5 |
| 6.4 |
| 13.8 |
| 13.8 |
| 14.0 |
| 14.2 |
| 15.2 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 42.4 |
| 55.9 |
| 52.9 |
| 55.7 |
| 53.2 |
| 55.9 |
| 60.5 |
| 53.2 |
| 47.7 |
| 43.6 |
| 37.1 |
| 33.8 |
| 27.8 |
| 26.3 |
| 22.9 |
| 25.7 |
| 24.6 |
| 23.1 |
| 22.1 |
| 25.1 |
| 21.2 |
| 21.7 |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,262.5 |
| 1,236.4 |
| 934.4 |
| 911.1 |
| 893.1 |
| 868.5 |
| 861.3 |
| 858.3 |
| 841.3 |
| 849.4 |
| 836.2 |
| 710.4 |
| 687.1 |
| 652.2 |
| 648.8 |
| 630.1 |
| 523.6 |
| 528.2 |
| 526.3 |
| 514.3 |
| 438.4 |
| 308.1 |
| 299.3 |
| 294.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.3 |
| 176.3 |
| 174.0 |
| 172.2 |
| 172.0 |
| 169.9 |
| 158.6 |
| 158.2 |
| 157.9 |
| 352.5 |
| 332.1 |
| 306.1 |
| 277.8 |
| 269.4 |
| 241.6 |
| 213.5 |
| 188.2 |
| 173.4 |
| 154.2 |
| 133.0 |
| 114.0 |
| 105.2 |
| 88.7 |
| 73.9 |
| 57.6 |
| 48.4 |
| 37.6 |
| 25.6 |
| 13.7 |
| 7.3 |
| (3.8) |
| (15.3) |
| 17.9 |
| (0.2) |
| (1.0) |
| (2.3) |
| 1.4 |
| (8.8) |
| (11.7) |
| (12.9) |
| (12.8) |
| (7.1) |
| (8.5) |
| (6.7) |
| (3.2) |
| (0.4) |
| 3.1 |
| 2.3 |
| 1.8 |
| 0.5 |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.7 |
| 37.5 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.3 |
| 12.2 |
| 12.2 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.8 |
| 392.7 |
| 362.5 |
| 340.5 |
| 319.2 |
| 304.2 |
| 272.7 |
| 245.8 |
| 250.0 |
| 227.5 |
| 206.0 |
| 190.6 |
| 182.5 |
| 214.4 |
| 215.1 |
| 198.6 |
| 210.5 |
| 197.4 |
| 185.1 |
| 171.6 |
| 154.0 |
| 142.5 |
| 130.6 |
| 392.7 |
| 362.5 |
| 340.5 |
| 319.2 |
| 304.2 |
| 272.7 |
| 245.8 |
| 250.0 |
| 227.5 |
| 206.0 |
| 190.6 |
| 182.5 |
| 214.4 |
| 215.1 |
| 198.6 |
| 210.5 |
| 197.4 |
| 185.1 |
| 171.6 |
| 154.0 |
| 142.5 |
| 130.6 |
| 375.6 |
| 364.0 |
| 361.6 |
| 333.8 |
| 299.7 |
| 300.0 |
| 356.1 |
| 353.3 |
| 325.3 |
| 351.6 |
| 356.2 |
| 354.3 |
| 301.8 |
| 293.3 |
| 299.4 |
| 255.0 |
| 251.7 |
| 248.5 |
| 239.6 |
| 136.9 |
| 129.0 |
| 132.0 |
| 388.1 |
| 372.0 |
| 364.9 |
| 387.5 |
| 413.2 |
| 405.9 |
| 368.2 |
| 367.8 |
| 363.0 |
| 234.7 |
| 225.9 |
| 229.9 |
| 281.1 |
| 290.2 |
| 174.2 |
| 195.1 |
| 187.7 |
| 184.2 |
| 91.3 |
| 62.3 |
| 64.4 |
| 58.7 |
| 392.7 |
| 362.5 |
| 340.5 |
| 319.2 |
| 304.2 |
| 272.7 |
| 245.8 |
| 250.0 |
| 227.5 |
| 206.0 |
| 190.6 |
| 182.5 |
| 214.4 |
| 215.1 |
| 198.6 |
| 210.5 |
| 197.4 |
| 185.1 |
| 171.6 |
| 154.0 |
| 142.5 |
| 130.6 |
| (170.1) |
| (68.5) |
| (82.4) |
| (89.7) |
| (69.1) |
| (58.0) |
| (74.6) |
| 91.2 |
| (99.2) |
| (101.4) |
| (125.6) |
| (131.8) |
| (140.3) |
| (93.1) |
| 73.7 |
| (100.0) |
| (82.9) |
| (97.0) |
| (102.3) |
| (111.8) |
| (39.4) |
| (40.4) |
| (49.6) |