| (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 | 603.1 | 550.9 | 476.5 | 397.5 | 319.1 | 305.0 | 260.6 | 217.0 | 178.4 | 193.5 | 180.0 | 173.0 | 144.0 | 291.0 | 300.8 | |||||||||||||||||||||||||
| (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 | 550.9 | 305.0 | 193.5 | 291.0 | 201.5 | 246.5 | 278.1 | 62.4 | 73.3 | 118.0 | 159.2 | 96.8 | 143.5 | 94.8 | 44.8 | 163.3 | 47.5 | 92.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 196.1 | 146.3 | - | |
| Cash And Short Term Investments | 550.9 | 305.0 | 193.5 | 291.0 | 201.5 | 246.5 | 278.1 | 62.4 | 73.3 | 118.0 | 159.2 | 96.8 | 143.5 | 94.8 | 240.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.0 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 39.2 | 33.7 | 40.7 | 55.9 | 0.0 | - | - | - | - | - | - | 0.0 | 10.4 | 7.5 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 62.0 | 58.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.0 | 2.1 | 6.7 | 2.9 | 0.0 | 0.1 | 0.0 | 0.0 | 0.6 | 0.1 | 0.8 | 0.0 | 7.6 | 5.4 | 5.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 257.7 | 256.3 | 446.2 | 444.2 | 394.7 | 385.5 | 377.1 | 382.9 | 574.4 | 708.3 | 733.1 | 725.6 | 287.5 | - | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 257.7 | 448.3 | 446.2 | 540.4 | 394.7 | 385.5 | 377.1 | 382.9 | 574.4 | 716.1 | 733.1 | 725.6 | 287.5 | - | 0.1 | 0.2 | ||
| 283.6 |
| 216.8 |
| 201.5 |
| 135.1 |
| 43.3 |
| 282.9 |
| 246.5 |
| 479.2 |
| 413.1 |
| 352.0 |
| 278.1 |
| 172.9 |
| 142.0 |
| 65.2 |
| 62.4 |
| 48.6 |
| 87.2 |
| 27.1 |
| 73.3 |
| 138.4 |
| 127.6 |
| 159.8 |
| 118.0 |
| 93.2 |
| 112.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 603.1 | 550.9 | 476.5 | 397.5 | 319.1 | 305.0 | 260.6 | 217.0 | 178.4 | 193.5 | 180.0 | 173.0 | 144.0 | 291.0 | 301.1 | 283.6 | 216.8 | 201.5 | 135.1 | 43.3 | 282.9 | 246.5 | 479.2 | 413.1 | 352.0 | 278.1 | 172.9 | 142.0 | 65.2 | 62.4 | 48.6 | 87.2 | 27.1 | 73.3 | 138.4 | 127.6 | 159.8 | 118.0 | 93.2 | 112.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 38.8 | 39.2 | 38.4 | 49.0 | 41.5 | 33.7 | 34.2 | 36.7 | 37.4 | 40.7 | 40.5 | 46.8 | 49.7 | 55.9 | 70.8 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 24.8 | 26.7 | 19.4 | 16.6 | 15.4 | 21.1 | 12.7 | 8.5 | 16.6 | 21.6 | 14.7 | 20.5 | 24.1 | 29.6 | 7.9 | 4.0 | 5.6 | 1.4 | ||||||||||||||||||||||
| Other Current Assets | 4.4 | 1.6 | 0.2 | 0.2 | 0.3 | 0.7 | 2.0 | 2.1 | 3.0 | 4.3 | 2.0 | 2.1 | 2.8 | 2.9 | 2.4 | 1.1 | 1.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 772.6 | 727.5 | 684.6 | 651.8 | 582.0 | 554.3 | 400.6 | 358.3 | 311.3 | 344.2 | 305.0 | 323.5 | 296.4 | 443.5 | 454.6 | 400.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.1 | 1.6 | 1.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Long Term Investments | 413.1 | 404.5 | 343.8 | 297.3 | 291.1 | 341.7 | 434.2 | 444.7 | 476.5 | 444.4 | 422.5 | 397.9 | 400.9 | 363.9 | 489.1 | 494.1 | 544.4 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 14.9 | 27.9 | 26.7 | 16.0 | 5.5 | 5.5 | 0.0 | ||||||||||||||||||||||
| Intangible Assets | 175.6 | 182.2 | 188.8 | 195.4 | 202.0 | 208.4 | 210.9 | 217.5 | 223.9 | 230.3 | 236.8 | 243.4 | 248.3 | 252.9 | 258.5 | 105.0 | 105.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 10.7 | 10.9 | 1.4 | 1.8 | 2.1 | 2.5 | 2.8 | 3.1 | 2.3 | 2.5 | 2.8 | 2.7 | 3.0 | 3.3 | 3.7 | 3.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 8.0 | 12.9 | 12.3 | 12.1 | 14.9 | 11.4 | - | 0.0 | 5.0 | 6.3 | - | 0.0 | 0.0 | 23.3 | 22.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 40.5 | 40.7 | 41.0 | 41.2 | 41.3 | 41.5 | 2.8 | 3.0 | 3.1 | 3.3 | 3.4 | 3.6 | 3.9 | 4.3 | 4.6 | 1.2 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,836.6 | 1,635.2 | 1,429.1 | 1,333.6 | 1,254.4 | 1,301.1 | 1,231.6 | 1,224.9 | 1,267.6 | 1,243.5 | 1,188.1 | 1,118.2 | 1,129.8 | 1,231.5 | 1,327.7 | 1,137.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.5 | 5.0 | 6.2 | 5.4 | 4.7 | 2.1 | 4.2 | 2.0 | 0.9 | 6.7 | 3.8 | 4.6 | 5.9 | 2.9 | 3.8 | 4.3 | 1.8 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.6 | 0.2 | 0.1 | 0.0 | 0.0 | 1.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.6 | 0.6 | 0.3 | 2.3 | 0.1 | 0.5 | 0.1 |
| Short Term Debt | - | - | 0.0 | 191.9 | 192.2 | 192.0 | 191.8 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 96.2 | 96.1 | 96.1 | 96.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 3.7 | 4.3 | 13.6 | 3.1 | 1.0 | 1.1 | 0.7 | 0.9 | 1.0 | 1.3 | 1.5 | 3.3 | 2.1 | 2.1 | 2.8 | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.4 | 0.7 | 1.0 | 1.3 | 1.6 | 1.5 | 1.5 | 1.3 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.2 | 0.7 | ||||||||||||||||||||||||
| Accrued Expenses | 4.3 | 9.1 | 6.8 | 4.8 | 3.8 | 7.4 | 6.0 | 4.8 | 3.4 | 7.0 | 5.2 | 5.5 | 4.2 | 8.0 | 6.5 | 3.9 | 1.9 | 0.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | 17.1 | 23.7 | 19.7 | 24.7 | 22.5 | 24.9 | 21.2 | 15.1 | 17.1 | 8.1 | |||||||||||||||||||||||
| Total Current Liabilities | 36.6 | 49.7 | 48.5 | 246.6 | 234.7 | 236.1 | 223.8 | 28.2 | 29.9 | 38.1 | 36.2 | 39.4 | 38.1 | 135.0 | 163.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 258.1 | 257.7 | 257.4 | 257.0 | 256.7 | 256.3 | 256.0 | 447.3 | 446.8 | 446.2 | 445.7 | 445.2 | 444.7 | 444.2 | 443.7 | 443.2 | 442.7 | 394.7 | 392.3 | 390.0 | 387.7 | 385.5 | 383.4 | 381.2 | 379.2 | 377.1 | 388.6 | 386.7 | 384.7 | 382.9 | 381.0 | 486.5 | 484.6 | 574.4 | 578.4 | 638.7 | 702.3 | 708.3 | 719.4 | 722.3 |
| Operating Lease Liabilities Non-Current | 10.7 | 10.9 | 0.9 | 1.0 | 1.1 | 1.2 | 1.6 | 2.0 | 1.3 | 1.6 | 2.0 | 1.9 | 2.1 | 2.4 | 2.7 | 3.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 72.8 | 31.8 | - | - | - | - | 0.0 | 0.0 | 3.8 | 0.6 | 0.0 | 0.0 | 5.4 | 5.8 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 69.1 | 66.1 | 57.4 | 60.0 | 62.0 | 64.3 | 71.4 | 72.1 | 71.7 | 71.9 | 68.7 | 68.6 | 70.1 | 70.9 | 78.4 | 3.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 494.9 | 462.3 | 419.2 | 618.8 | 607.5 | 609.9 | 563.1 | 559.4 | 563.9 | 568.6 | 560.6 | 563.2 | 568.3 | 665.7 | 686.3 | 572.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 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 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 456.0 | 269.4 | 105.2 | 15.3 | (48.4) | (1.8) | (22.1) | (23.3) | 11.3 | (25.2) | (86.7) | (168.8) | (170.0) | (204.9) | (136.6) | (402.2) | (403.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 177.1 | 165.6 | 111.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,341.7 | 1,172.8 | 1,010.0 | 714.8 | 646.9 | 691.2 | 668.5 | 665.5 | 703.7 | 675.0 | 627.5 | 555.1 | 561.5 | 565.8 | 641.4 | 388.3 | 386.6 | |||||||||||||||||||||||
| Total Equity | 1,341.7 | 1,172.8 | 1,010.0 | 714.8 | 646.9 | 691.2 | 668.5 | 665.5 | 703.7 | 675.0 | 627.5 | 555.1 | 561.5 | 565.8 | 641.4 | 565.5 | 552.2 | 525.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 258.1 | 257.7 | 257.4 | 448.9 | 448.9 | 448.3 | 447.8 | 447.3 | 446.8 | 446.2 | 445.7 | 445.2 | 444.7 | 540.4 | 539.8 | 539.3 | 538.7 | 394.7 | 392.3 | 390.0 | 387.7 | 385.5 | 383.4 | 381.2 | 379.2 | 377.1 | 388.6 | 386.7 | 384.7 | 382.9 | 381.0 | 486.5 | 484.6 | 574.4 | 578.4 | 653.9 | 702.3 | 716.1 | 719.4 | 725.6 |
| Net debt | (345.0) | (293.2) | (219.1) | 51.4 | 129.8 | 143.4 | 187.2 | 230.3 | 268.4 | 252.7 | 265.7 | 272.2 | 300.6 | 249.3 | 238.7 | 255.7 | 321.9 | 193.1 | ||||||||||||||||||||||
| Working Capital | 736.1 | 677.8 | 636.1 | 405.2 | 347.3 | 318.2 | 176.9 | 330.1 | 281.5 | 306.1 | 268.8 | 284.1 | 258.3 | 308.5 | 290.7 | 274.4 | 208.6 | 307.9 | ||||||||||||||||||||||
| Book Value | 1,341.7 | 1,172.8 | 1,010.0 | 714.8 | 646.9 | 691.2 | 668.5 | 665.5 | 703.7 | 675.0 | 627.5 | 555.1 | 561.5 | 565.8 | 641.4 | 388.3 | 386.6 | 414.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,148.1 | 972.8 | 803.3 | 501.5 | 427.0 | 464.8 | 439.7 | 430.2 | 461.9 | 426.7 | 372.7 | 296.8 | 285.2 | 286.2 | 366.9 | 277.8 | 276.1 | |||||||||||||||||||||||
| - |
| 309.6 |
| 47.5 |
| 92.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 26.7 | 21.1 | 21.6 | 29.6 | 1.4 | 1.6 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 1.1 | 4.3 | 4.1 | 3.5 | 6.0 | - | - |
| Other Current Assets | 1.6 | 0.7 | 4.3 | 2.9 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 727.5 | 554.3 | 344.2 | 443.5 | 313.7 | 342.1 | 431.2 | 199.0 | 200.4 | 198.0 | 214.3 | 252.2 | 483.2 | 261.1 | 244.8 | 316.4 | - | - |
| 57.8 |
| 53.9 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 51.8 | 49.4 | 47.4 | 43.6 | - | - |
| Property,Plant & Equipment Net | 1.6 | 0.5 | 0.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.4 | 0.2 | 0.3 | 10.2 | 9.2 | 10.4 | 10.2 | - | - |
| Long Term Investments | 404.5 | 341.7 | 444.4 | 363.9 | 483.8 | 438.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 17.9 | 17.9 | 17.9 | 26.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 182.2 | 208.4 | 230.3 | 252.9 | 0.0 | - | - | - | - | - | - | - | 124.3 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 10.9 | 2.5 | 2.5 | 3.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 12.1 | 0.0 | 0.0 | 17.3 | 93.8 | 154.2 | 196.1 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 40.7 | 41.5 | 3.3 | 4.3 | 0.0 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 18.1 | 7.4 | 2.3 | 2.5 | 3.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,635.2 | 1,301.1 | 1,243.5 | 1,231.5 | 926.4 | 999.6 | 724.8 | 548.2 | 367.3 | 379.0 | 408.9 | 521.7 | 681.3 | 368.6 | 258.8 | 331.2 | - | - |
| 2.1 |
| - |
| - |
| Short Term Debt | 0.0 | 192.0 | 0.0 | 96.2 | 0.0 | - | - | - | - | 7.8 | 0.0 | - | - | - | 0.1 | 0.2 | - | - |
| Deferred Revenue Current | 4.3 | 1.1 | 1.3 | 2.1 | 0.0 | - | - | - | 0.0 | 0.9 | 0.9 | 1.1 | 9.3 | 4.6 | 18.7 | 21.9 | - | - |
| Operating Lease Liabilities Current | 0.4 | 1.6 | 1.2 | 1.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 9.1 | 7.4 | 7.0 | 8.0 | 0.6 | 0.5 | 0.6 | 0.5 | 1.7 | 2.4 | 1.7 | 2.0 | 10.9 | 9.0 | 9.6 | 8.6 | - | - |
| Other Current Liabilities | - | - | 19.7 | 21.2 | 1.0 | 1.4 | 0.6 | 1.0 | 1.5 | 1.1 | 2.2 | 2.1 | 4.1 | 2.1 | 1.9 | 2.0 | - | - |
| Total Current Liabilities | 49.7 | 236.1 | 38.1 | 135.0 | 5.8 | 6.1 | 5.4 | 5.7 | 34.7 | 20.0 | 13.5 | 13.8 | 84.4 | 30.0 | 45.5 | 40.1 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.9 | 1.2 | 1.6 | 2.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.0 | 2.2 | 3.1 | 3.8 | 5.5 | 6.0 | 122.0 | 137.4 | - | - |
| Deferred Tax Liabilities | 31.8 | 0.0 | 0.6 | 5.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 66.1 | 64.3 | 71.9 | 70.9 | 0.0 | 0.1 | 0.2 | 0.6 | 0.9 | 1.4 | 1.9 | 1.8 | 0.0 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 462.3 | 609.9 | 568.6 | 665.7 | 400.5 | 391.7 | 382.7 | 389.1 | 610.0 | 732.0 | 751.6 | 745.0 | 382.1 | 213.6 | 345.8 | 353.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 269.4 | (1.8) | (25.2) | (204.9) | (456.1) | (722.0) | (946.4) | (1,103.7) | (1,498.7) | (1,632.9) | (1,692.4) | (1,673.7) | (1,505.2) | (1,334.5) | (1,316.0) | (1,200.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | (0.1) | 0.2 | 0.1 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 3.3 | 3.3 | 0.0 | - | - | - | - | - |
| Minority Interest | - | - | - | 0.0 | 111.2 | 67.9 | 28.6 | 5.5 | 0.2 | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,172.8 | 691.2 | 675.0 | 565.8 | 414.7 | 539.9 | 313.5 | 153.6 | (242.9) | (353.0) | (342.6) | (223.3) | 299.1 | 155.0 | (87.1) | (22.4) | (189.0) | (134.9) |
| Total Equity | 1,172.8 | 691.2 | 675.0 | 565.8 | 525.9 | 607.8 | 342.1 | 159.1 | (242.7) | (353.0) | (342.6) | (223.3) | 299.1 | 155.0 | (87.1) | (22.4) | (189.0) | (134.9) |
| - |
| - |
| Net debt | (293.2) | 143.4 | 252.7 | 249.3 | 193.1 | 139.0 | 99.0 | 320.4 | 501.0 | 598.1 | 574.0 | 628.8 | 144.0 | - | (240.8) | (309.4) | - | - |
| Working Capital | 677.8 | 318.2 | 306.1 | 308.5 | 307.9 | 335.9 | 425.9 | 193.3 | 165.6 | 178.0 | 200.8 | 238.4 | 398.8 | 231.2 | 199.3 | 276.3 | - | - |
| Book Value | 1,172.8 | 691.2 | 675.0 | 565.8 | 414.7 | 539.9 | 313.5 | 153.6 | (242.9) | (353.0) | (342.6) | (223.3) | 299.1 | 155.0 | (87.1) | (22.4) | (189.0) | (134.9) |
| Tangible Book Value | 972.8 | 464.8 | 426.7 | 286.2 | 414.7 | - | - | - | - | - | - | - | 174.9 | 155.0 | - | - | - | - |
| 0.5 |
| 0.7 |
| 1.1 |
| 1.6 |
| 0.7 |
| 0.6 |
| 0.8 |
| 1.0 |
| 0.4 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.6 |
| 1.0 |
| 0.8 |
| 0.4 |
| 0.6 |
| 0.9 |
| 0.8 |
| 0.5 |
| 0.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.8 |
| 313.7 |
| 236.9 |
| 148.3 |
| 372.9 |
| 342.1 |
| 572.0 |
| 500.2 |
| 466.9 |
| 431.2 |
| 366.8 |
| 317.7 |
| 251.5 |
| 199.0 |
| 121.1 |
| 178.7 |
| 113.2 |
| 200.4 |
| 220.5 |
| 198.1 |
| 214.4 |
| 198.0 |
| 186.1 |
| 190.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.2 |
| 483.8 |
| 507.1 |
| 473.7 |
| 519.3 |
| 438.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 28.2 |
| 48.7 |
| 74.0 |
| 93.8 |
| 109.5 |
| 118.3 |
| 138.2 |
| 154.2 |
| 166.6 |
| 177.1 |
| 187.5 |
| 196.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 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 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,107.5 |
| 926.4 |
| 887.2 |
| 789.2 |
| 1,088.3 |
| 999.6 |
| 922.3 |
| 879.6 |
| 788.0 |
| 724.8 |
| 676.0 |
| 642.3 |
| 590.1 |
| 548.2 |
| 277.7 |
| 338.7 |
| 276.7 |
| 367.3 |
| 391.0 |
| 372.0 |
| 391.9 |
| 379.0 |
| 370.5 |
| 378.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| - |
| 7.8 |
| - |
| 3.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.5 |
| 1.6 |
| 0.7 |
| 0.5 |
| 1.7 |
| 1.6 |
| 1.2 |
| 1.0 |
| 2.4 |
| 1.6 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.8 |
| 1.5 |
| 1.4 |
| 1.2 |
| 0.8 |
| 0.7 |
| 0.6 |
| 1.0 |
| 1.4 |
| 1.3 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.5 |
| 1.2 |
| 2.5 |
| 3.2 |
| 1.1 |
| 1.7 |
| 1.4 |
| 125.9 |
| 109.2 |
| 5.8 |
| 3.1 |
| 5.4 |
| 3.8 |
| 6.1 |
| 3.9 |
| 5.4 |
| 2.8 |
| 5.4 |
| 3.3 |
| 7.5 |
| 3.8 |
| 5.7 |
| 4.3 |
| 6.8 |
| 4.1 |
| 34.7 |
| 32.9 |
| 27.1 |
| 20.5 |
| 20.0 |
| 14.9 |
| 14.6 |
| 3.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.8 |
| 2.0 |
| 2.2 |
| 2.4 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 555.3 |
| 400.5 |
| 395.4 |
| 395.4 |
| 391.6 |
| 391.7 |
| 387.4 |
| 386.8 |
| 382.1 |
| 382.7 |
| 392.2 |
| 395.6 |
| 390.2 |
| 389.1 |
| 386.0 |
| 494.1 |
| 489.5 |
| 610.0 |
| 613.9 |
| 668.8 |
| 726.1 |
| 732.0 |
| 738.4 |
| 741.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (456.1) |
| (466.5) |
| (538.9) |
| (627.9) |
| (722.0) |
| (775.9) |
| (804.1) |
| (881.0) |
| (946.4) |
| (992.4) |
| (1,032.2) |
| (1,069.9) |
| (1,103.7) |
| (1,367.5) |
| (1,414.5) |
| (1,469.2) |
| (1,498.7) |
| (1,557.1) |
| (1,580.9) |
| (1,616.0) |
| (1,632.9) |
| (1,658.4) |
| (1,673.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 89.0 |
| 64.0 |
| 62.2 |
| 67.9 |
| 49.3 |
| 35.9 |
| 26.3 |
| 28.6 |
| 16.7 |
| 20.0 |
| 11.7 |
| 5.5 |
| 3.1 |
| 2.0 |
| 0.8 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 414.7 |
| 402.8 |
| 329.8 |
| 634.5 |
| 539.9 |
| 485.6 |
| 456.9 |
| 379.5 |
| 313.5 |
| 267.1 |
| 226.7 |
| 188.2 |
| 153.6 |
| (111.4) |
| (157.4) |
| (213.6) |
| (242.9) |
| (223.0) |
| (296.7) |
| (334.2) |
| (353.0) |
| (367.9) |
| (363.1) |
| 491.8 |
| 393.7 |
| 696.7 |
| 607.8 |
| 534.9 |
| 492.8 |
| 405.9 |
| 342.1 |
| 283.8 |
| 246.7 |
| 199.9 |
| 159.1 |
| (108.3) |
| (155.4) |
| (212.7) |
| (242.7) |
| (223.0) |
| (296.7) |
| (334.2) |
| (353.0) |
| (367.9) |
| (363.1) |
| 257.2 |
| 346.7 |
| 104.8 |
| 139.0 |
| (95.8) |
| (31.9) |
| 27.2 |
| 99.0 |
| 215.7 |
| 244.7 |
| 319.6 |
| 320.4 |
| 332.4 |
| 399.3 |
| 457.5 |
| 501.0 |
| 440.0 |
| 526.3 |
| 542.5 |
| 598.1 |
| 626.3 |
| 612.6 |
| 233.8 |
| 142.9 |
| 369.1 |
| 335.9 |
| 568.1 |
| 494.8 |
| 464.1 |
| 425.9 |
| 363.5 |
| 310.2 |
| 247.7 |
| 193.3 |
| 116.8 |
| 171.9 |
| 109.2 |
| 165.6 |
| 187.6 |
| 171.0 |
| 193.9 |
| 178.0 |
| 171.2 |
| 175.8 |
| 402.8 |
| 329.8 |
| 634.5 |
| 539.9 |
| 485.6 |
| 456.9 |
| 379.5 |
| 313.5 |
| 267.1 |
| 226.7 |
| 188.2 |
| 153.6 |
| (111.4) |
| (157.4) |
| (213.6) |
| (242.9) |
| (223.0) |
| (296.7) |
| (334.2) |
| (353.0) |
| (367.9) |
| (363.1) |
| 414.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |