| (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 | 111.6 | 96.5 | 88.5 | 79.3 | 50.9 | 93.5 | 159.6 | 63.5 | 174.0 | 71.9 | 67.9 | 103.5 | 126.6 | 168.8 | 218.8 | |||||||||||||||||||||||||
| (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 | 96.5 | 93.5 | 71.9 | 168.8 | 320.9 | 237.2 | 223.6 | 273.4 | 285.9 | 371.2 | 185.7 | 211.2 | 186.3 | 254.4 | 136.4 | 119.9 | 147.2 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 11.8 | 39.3 | 203.3 | 261.1 | 76.6 | - | - | - | - | |
| Cash And Short Term Investments | 96.5 | 93.5 | 71.9 | 168.8 | 320.9 | 237.2 | 223.6 | 273.4 | 297.7 | 410.5 | 389.0 | 472.4 | 263.0 | 254.4 | 136.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 93.8 | 98.8 | 91.7 | 82.3 | 63.4 | 61.2 | 68.7 | 71.2 | 68.0 | 57.4 | 51.7 | 50.7 | 54.8 | 56.1 | 57.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 73.8 | 81.3 | 91.1 | 39.8 | 29.0 | 32.5 | 39.9 | 27.5 | 20.1 | 18.2 | 27.9 | 28.4 | 29.5 | 26.3 | 15.1 | 16.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,961.8 | 3,783.1 | 3,731.4 | 3,651.0 | 3,641.0 | 3,588.2 | 3,582.5 | 3,115.2 | 1,526.2 | 571.5 | 544.0 | 517.3 | 500.1 | 461.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 17.7 | 19.7 | 28.7 | 21.4 | 16.2 | 14.4 | 6.7 | 12.9 | 43.1 | 11.1 | 31.5 | 17.7 | 12.9 | 13.8 | 24.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,757.1 | 1,757.8 | 1,467.5 | 1,470.7 | 1,581.5 | 1,596.9 | 1,765.5 | 1,829.7 | 1,618.1 | 1,800.0 | - | - | - | - | - | |||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,760.5 | 1,790.9 | 1,482.5 | 1,487.2 | 1,598.0 | 1,613.7 | 1,776.4 | 1,955.7 | 1,703.6 | 1,800.0 | - | - | - | - | - | - | ||
| 227.2 |
| 232.0 |
| 320.9 |
| 287.0 |
| 213.4 |
| 214.8 |
| 237.2 |
| 182.7 |
| 119.1 |
| 67.3 |
| 223.6 |
| 171.6 |
| 175.8 |
| 275.7 |
| 273.4 |
| 381.5 |
| 176.1 |
| 430.7 |
| 285.9 |
| 330.1 |
| 335.2 |
| 386.2 |
| 371.2 |
| 374.0 |
| 367.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 199.8 | 20.0 | 11.8 | 20.3 | 21.3 | 32.9 | 39.3 | 52.4 | 76.1 |
| Cash And Short Term Investments | 111.6 | 96.5 | 88.5 | 79.3 | 50.9 | 93.5 | 159.6 | 63.5 | 174.0 | 71.9 | 67.9 | 103.5 | 126.6 | 168.8 | 218.8 | 227.2 | 232.0 | 320.9 | 287.0 | 213.4 | 214.8 | 237.2 | 182.7 | 119.1 | 67.3 | 223.6 | 171.6 | 175.8 | 275.7 | 273.4 | 381.5 | 375.9 | 450.7 | 297.6 | 350.4 | 356.5 | 419.1 | 410.5 | 426.4 | 443.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 104.4 | 93.8 | 94.5 | 81.0 | 105.4 | 98.8 | 96.5 | 96.2 | 93.0 | 91.7 | 100.7 | 92.1 | 100.6 | 82.3 | 86.8 | 75.0 | 80.1 | 63.4 | 70.4 | 64.0 | 59.9 | 61.2 | 59.3 | 60.4 | 64.5 | 68.7 | 70.1 | 91.6 | 68.5 | 71.2 | 73.5 | 74.7 | 75.1 | 68.0 | 61.0 | 63.4 | 57.5 | 57.4 | 61.6 | 58.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 69.7 | 73.8 | 76.2 | 77.4 | 80.7 | 81.3 | 82.2 | 85.8 | 92.5 | 91.1 | 71.1 | 55.8 | 37.3 | 39.8 | 39.2 | 27.8 | 28.2 | 29.0 | 23.4 | 28.3 | 30.0 | 32.5 | 33.3 | 37.3 | 37.7 | 39.9 | 38.6 | 37.3 | 35.2 | 27.5 | 22.2 | 20.2 | 20.3 | 20.1 | 17.5 | 20.4 | 17.8 | 18.2 | 21.4 | 22.4 |
| Prepaid Expenses | 23.4 | 12.5 | 16.7 | 17.7 | 19.7 | 19.1 | 16.6 | 18.9 | 17.2 | 16.4 | 13.2 | 17.3 | 14.2 | 15.4 | 13.4 | 12.8 | 11.1 | 11.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 309.1 | 276.5 | 276.0 | 255.4 | 256.8 | 292.7 | 354.9 | 264.4 | 376.8 | 271.1 | 252.9 | 268.7 | 278.7 | 306.2 | 358.2 | 342.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,953.5 | 1,978.2 | 1,993.1 | 2,019.4 | 2,050.8 | 2,080.5 | 2,099.5 | 2,126.6 | 2,158.3 | 2,195.8 | 2,229.2 | 2,291.0 | 2,383.6 | 2,433.3 | 2,480.3 | 2,541.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 39.0 | 39.8 | 40.4 | 41.1 | 41.9 | 42.5 | 43.0 | 43.5 | 65.6 | 67.1 | 68.9 | 70.4 | 72.0 | 49.9 | - | - | - | |||||||||||||||||||||||
| Goodwill | 98.9 | 98.9 | 98.9 | 98.9 | 98.9 | 98.2 | 100.3 | 100.3 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 84.8 | 86.9 | 87.9 | 88.9 | 89.9 | 90.9 | 93.2 | 95.6 | 41.0 | 41.1 | 41.4 | 41.9 | 42.2 | 42.6 | 42.8 | 43.2 | 43.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 46.9 | 50.7 | 57.8 | 64.3 | 72.0 | 66.6 | 60.2 | 87.1 | 94.4 | 86.7 | 113.3 | 108.5 | 95.2 | 122.1 | 181.2 | 149.6 | 86.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,532.3 | 2,531.0 | 2,554.1 | 2,568.1 | 2,610.3 | 2,671.5 | 2,751.2 | 2,717.7 | 2,736.0 | 2,661.8 | 2,705.7 | 2,780.5 | 2,871.7 | 2,954.0 | 3,062.6 | 3,076.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11.8 | 17.7 | 13.2 | 11.6 | 11.4 | 19.7 | 13.6 | 15.0 | 22.6 | 28.7 | 14.4 | 24.8 | 23.7 | 21.4 | 28.4 | 14.1 | 15.1 | 16.2 | 10.9 | 9.9 | 9.9 | 14.4 | 7.2 | 8.5 | 8.9 | 6.7 | 13.7 | 12.5 | 17.6 | 12.9 | 12.9 | 25.7 | 35.0 | 43.1 | 55.0 | 128.3 | 10.4 | 11.1 | 37.7 | 12.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 38.1 | 41.1 | 41.5 | 45.7 | 45.4 | 51.6 | 47.7 | 41.7 | 31.3 | 33.1 | 34.1 | 33.9 | 32.7 | 35.7 | 35.8 | 34.8 | 28.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 50.6 | 49.5 | 48.6 | 44.6 | 43.9 | 64.8 | 55.8 | 44.6 | 42.9 | 54.8 | 59.2 | 49.0 | 43.4 | 68.0 | 46.1 | 40.6 | 35.2 | 48.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 108.4 | 111.7 | 103.2 | 101.8 | 129.3 | 169.2 | 135.3 | 117.5 | 113.0 | 131.6 | 119.0 | 124.2 | 116.3 | 141.6 | 126.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 1,481.0 | 1,484.1 | 1,487.2 | 1,589.0 | 1,592.0 | 1,595.0 | 1,598.0 | 1,601.0 | 1,606.7 | 1,610.5 | 1,613.6 | - | - | - | - | - | - | - | - | 1,505.9 | 1,571.7 | 1,627.5 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 36.9 | 40.3 | 35.4 | 38.7 | 36.8 | 38.3 | 39.8 | 41.2 | 42.4 | 44.0 | 42.5 | 43.3 | 44.0 | 45.3 | 46.6 | 46.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 137.6 | 130.5 | 125.8 | 118.0 | 116.9 | 114.1 | 120.3 | 121.8 | 123.8 | 114.6 | 131.6 | 133.3 | 142.7 | 151.6 | 154.2 | 149.1 | 144.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 27.8 | 28.8 | 29.2 | 26.9 | 30.5 | 15.5 | 15.5 | 15.7 | 15.6 | 16.0 | 16.9 | 14.9 | 15.4 | 16.4 | 17.3 | 18.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,063.9 | 2,068.4 | 2,103.6 | 2,094.5 | 2,091.9 | 2,094.8 | 2,087.4 | 1,931.0 | 1,882.3 | 1,773.7 | 1,780.7 | 1,780.3 | 1,786.1 | 1,825.5 | 1,917.5 | 1,895.7 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (397.0) | (418.6) | (443.4) | (446.7) | (425.2) | (406.1) | (355.5) | (292.2) | (256.3) | (235.4) | (233.6) | (170.5) | (83.1) | (47.7) | (37.8) | 21.0 | 42.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.7) | 0.4 | 4.4 | 9.3 | 13.2 | 18.3 | 15.4 | 35.1 | 40.2 | 33.9 | 53.2 | 51.9 | 42.0 | 51.6 | 57.0 | 31.9 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | 0.7 | - | 1.0 | - | 0.9 | - | - | - | 3.7 | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 468.4 | 462.6 | 450.5 | 473.6 | 518.4 | 576.6 | 663.8 | 786.7 | 853.7 | 888.1 | 925.0 | 1,000.2 | 1,085.6 | 1,128.6 | 1,145.1 | 1,181.1 | 1,191.8 | |||||||||||||||||||||||
| Total Equity | 468.4 | 462.6 | 450.5 | 473.6 | 518.4 | 576.6 | 663.8 | 786.7 | 853.7 | 888.1 | 925.0 | 1,000.2 | 1,085.6 | 1,128.6 | 1,145.1 | 1,181.1 | 1,191.8 | 1,287.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 1,481.0 | 1,484.1 | 1,487.2 | 1,589.0 | 1,592.0 | 1,595.0 | 1,598.0 | 1,601.0 | 1,606.7 | 1,610.5 | 1,613.6 | - | - | - | - | - | - | - | - | 1,685.9 | 1,679.7 | 1,699.5 | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | 1,377.5 | 1,357.5 | 1,318.4 | 1,370.2 | 1,364.8 | 1,363.0 | 1,277.1 | 1,314.0 | |||||||||||||||||||||
| Working Capital | 200.7 | 164.8 | 172.7 | 153.6 | 127.4 | 123.5 | 219.6 | 146.9 | 263.8 | 139.5 | 133.9 | 144.4 | 162.4 | 164.6 | 231.4 | 236.8 | 255.7 | 315.6 | ||||||||||||||||||||||
| Book Value | 468.4 | 462.6 | 450.5 | 473.6 | 518.4 | 576.6 | 663.8 | 786.7 | 853.7 | 888.1 | 925.0 | 1,000.2 | 1,085.6 | 1,128.6 | 1,145.1 | 1,181.1 | 1,191.8 | 1,287.9 | ||||||||||||||||||||||
| Tangible Book Value | 284.6 | 276.7 | 263.6 | 285.8 | 329.6 | 387.6 | 470.2 | 590.8 | 812.7 | 847.0 | 883.6 | 958.3 | 1,043.4 | 1,086.0 | 1,102.3 | 1,137.9 | 1,148.2 | |||||||||||||||||||||||
| - |
| 119.9 |
| 147.2 |
| 0.1 |
| 50.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.5 | 19.1 | 16.4 | 15.4 | 11.0 | 9.5 | 10.7 | 18.3 | 25.3 | 30.7 | 13.1 | 10.6 | 13.2 | 4.8 | 4.6 | 5.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 276.5 | 292.7 | 271.1 | 306.2 | 424.4 | 347.8 | 342.9 | 390.4 | 411.1 | 516.8 | 481.7 | 573.1 | 369.6 | 367.2 | 227.2 | 208.7 | - | - |
| 435.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,195.7 | 1,991.4 | 1,804.9 | 1,538.5 | 1,253.4 | 959.6 | 682.1 | 453.5 | 432.8 | 422.1 | 385.9 | 339.2 | 296.7 | 240.2 | 177.0 | - | - | - |
| Property,Plant & Equipment Net | 1,978.2 | 2,080.5 | 2,195.8 | 2,433.3 | 2,662.3 | 2,917.1 | 3,180.8 | 3,370.9 | 3,210.2 | 2,813.1 | 2,443.6 | 1,971.8 | 1,575.6 | 1,210.7 | 843.1 | 566.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 39.8 | 42.5 | 67.1 | 49.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 98.9 | 98.2 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 87.0 | 87.0 | 87.0 | 87.0 | 87.0 | - | - |
| Intangible Assets | 86.9 | 90.9 | 41.1 | 42.6 | 44.0 | 45.5 | 47.0 | 48.5 | 50.0 | 45.8 | 46.6 | 47.4 | 57.5 | 70.5 | 83.6 | 96.6 | - | - |
| Operating Lease Right Of Use Assets | 27.1 | 14.3 | 16.1 | 16.9 | 20.4 | 24.0 | 27.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.1 | 1.8 | 1.8 | 1.7 | - | 3.9 | 1.5 | 0.4 | 0.3 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 50.7 | 66.6 | 86.7 | 122.1 | 50.1 | 50.5 | 52.8 | 12.6 | 8.4 | 10.8 | 8.2 | 7.7 | 8.9 | 2.9 | 0.6 | 0.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,531.0 | 2,671.5 | 2,661.8 | 2,954.0 | 3,180.8 | 3,360.9 | 3,623.6 | 4,014.3 | 3,782.1 | 3,499.6 | 3,071.2 | 2,909.7 | 2,309.8 | 1,916.3 | 1,374.2 | 1,047.4 | - | - |
| 28.1 |
| - |
| - |
| Short Term Debt | 3.4 | 33.1 | 15.0 | 16.5 | 16.5 | 16.8 | 10.9 | 126.0 | 85.5 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 41.1 | 51.6 | 33.1 | 35.7 | 28.0 | 32.4 | 39.1 | 37.4 | 38.4 | 34.1 | 37.0 | 36.7 | 41.4 | 42.8 | 35.4 | 28.2 | - | - |
| Operating Lease Liabilities Current | 4.1 | 5.0 | 4.3 | 3.8 | 3.7 | 3.8 | 3.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 49.5 | 64.8 | 54.8 | 68.0 | 48.1 | 49.5 | 49.3 | 57.0 | 32.2 | 23.8 | 29.4 | 38.4 | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 111.7 | 169.2 | 131.6 | 141.6 | 108.8 | 113.1 | 113.8 | 262.7 | 214.2 | 83.2 | 101.6 | 102.4 | 101.5 | 88.7 | 95.9 | 133.8 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 26.3 | 11.1 | 14.1 | 15.8 | 19.6 | 23.3 | 26.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 40.3 | 38.3 | 44.0 | 45.3 | 48.1 | 51.3 | 67.1 | 74.7 | 47.6 | 36.4 | 28.6 | 20.7 | 7.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 130.5 | 114.1 | 114.6 | 151.6 | 134.3 | 155.1 | 188.7 | 241.4 | 246.2 | 361.7 | 296.8 | 245.0 | 202.8 | 167.8 | 126.5 | 100.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 28.8 | 15.5 | 16.0 | 16.4 | 20.1 | 25.2 | 29.3 | 4.2 | 59.5 | 4.3 | 12.5 | 3.3 | 3.4 | 13.8 | 13.5 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,068.4 | 2,094.8 | 1,773.7 | 1,825.5 | 1,892.8 | 1,941.5 | 2,164.3 | 2,412.7 | 2,185.6 | 2,155.9 | 1,842.5 | 1,677.8 | 1,370.3 | 1,039.8 | 672.2 | 392.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 1,044.5 | 1,033.2 | 801.3 | 793.5 | 681.8 | 675.4 | - | - |
| Retained Earnings | (418.6) | (406.1) | (235.4) | (47.7) | 140.8 | 275.9 | 332.0 | 501.7 | 518.8 | 288.8 | 193.2 | 201.5 | 138.8 | 83.3 | 20.4 | (20.6) | - | - |
| Accumulated Other Comprehensive Income | 0.4 | 18.3 | 33.9 | 51.6 | (7.1) | (17.2) | (6.9) | (8.8) | (3.8) | (5.4) | (9.1) | (2.9) | (0.7) | (0.4) | (0.2) | 0.1 | - | - |
| Treasury Stock | - | 1.0 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 462.6 | 576.6 | 888.1 | 1,128.6 | 1,287.9 | 1,419.4 | 1,459.3 | 1,601.6 | 1,596.5 | 1,343.8 | 1,228.7 | 1,231.9 | 939.5 | 876.6 | 702.0 | 654.9 | 629.6 | 270.3 |
| Total Equity | 462.6 | 576.6 | 888.1 | 1,128.6 | 1,287.9 | 1,419.4 | 1,459.3 | 1,601.6 | 1,596.5 | 1,343.8 | 1,228.7 | 1,231.9 | 939.5 | 876.6 | 702.0 | 654.9 | 629.6 | 270.3 |
| - |
| - |
| Net debt | 1,664.0 | 1,697.4 | 1,410.6 | 1,318.4 | 1,277.1 | 1,376.5 | 1,552.8 | 1,682.4 | 1,405.9 | 1,389.5 | - | - | - | - | - | - | - | - |
| Working Capital | 164.8 | 123.5 | 139.5 | 164.6 | 315.6 | 234.7 | 229.2 | 127.7 | 196.8 | 433.6 | 380.1 | 470.8 | 268.1 | 278.5 | 131.4 | 74.9 | - | - |
| Book Value | 462.6 | 576.6 | 888.1 | 1,128.6 | 1,287.9 | 1,419.4 | 1,459.3 | 1,601.6 | 1,596.5 | 1,343.8 | 1,228.7 | 1,231.9 | 939.5 | 876.6 | 702.0 | 654.9 | 629.6 | 270.3 |
| Tangible Book Value | 276.7 | 387.6 | 847.0 | 1,086.0 | 1,243.9 | 1,373.9 | 1,412.3 | 1,553.0 | 1,546.5 | 1,298.0 | 1,182.1 | 1,097.4 | 795.0 | 719.0 | 531.4 | 471.3 | - | - |
| 9.8 |
| 10.1 |
| 10.1 |
| 9.5 |
| 11.2 |
| 12.5 |
| 10.8 |
| 10.7 |
| 13.7 |
| 16.0 |
| 17.6 |
| 18.3 |
| 20.2 |
| 25.0 |
| 26.0 |
| 25.3 |
| 23.8 |
| 22.7 |
| 22.3 |
| 30.7 |
| 21.8 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.4 |
| 424.4 |
| 392.6 |
| 321.8 |
| 322.3 |
| 347.8 |
| 286.5 |
| 229.3 |
| 180.3 |
| 342.9 |
| 293.9 |
| 320.7 |
| 396.9 |
| 390.4 |
| 497.4 |
| 495.9 |
| 572.2 |
| 411.1 |
| 452.8 |
| 463.0 |
| 516.7 |
| 516.8 |
| 531.2 |
| 536.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,595.7 |
| 2,662.3 |
| 2,720.3 |
| 2,785.8 |
| 2,851.1 |
| 2,917.1 |
| 2,981.4 |
| 3,046.1 |
| 3,110.9 |
| 3,180.8 |
| 3,239.0 |
| 3,303.7 |
| 3,337.0 |
| 3,370.9 |
| 3,356.9 |
| 3,334.8 |
| 3,291.4 |
| 3,210.2 |
| 3,170.1 |
| 3,111.0 |
| 2,879.3 |
| 2,813.1 |
| 2,696.2 |
| 2,576.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.0 |
| 44.4 |
| 44.7 |
| 45.1 |
| 45.5 |
| 45.9 |
| 46.3 |
| 46.6 |
| 47.0 |
| 47.3 |
| 47.7 |
| 48.1 |
| 48.5 |
| 48.9 |
| 49.3 |
| 49.7 |
| 50.0 |
| 50.4 |
| 50.8 |
| 51.1 |
| 45.8 |
| 46.0 |
| 46.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 28.2 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.1 |
| 48.8 |
| 48.8 |
| 48.0 |
| 50.5 |
| 51.7 |
| 52.2 |
| 53.3 |
| 52.8 |
| 51.6 |
| 50.7 |
| 51.3 |
| 12.6 |
| 12.5 |
| 10.2 |
| 9.3 |
| 8.4 |
| 9.3 |
| 10.5 |
| 10.8 |
| 10.8 |
| 11.7 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,077.1 |
| 3,180.8 |
| 3,206.0 |
| 3,201.1 |
| 3,266.6 |
| 3,360.9 |
| 3,365.5 |
| 3,373.9 |
| 3,391.1 |
| 3,623.6 |
| 3,827.0 |
| 3,917.1 |
| 4,026.3 |
| 4,014.3 |
| 4,106.7 |
| 4,079.9 |
| 4,111.8 |
| 3,782.1 |
| 3,784.6 |
| 3,770.6 |
| 3,593.1 |
| 3,499.6 |
| 3,398.2 |
| 3,273.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.0 |
| 108.0 |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 26.2 |
| 24.7 |
| 27.4 |
| 32.4 |
| 36.0 |
| 38.3 |
| 36.8 |
| 39.1 |
| 40.9 |
| 39.6 |
| 39.8 |
| 37.4 |
| 21.2 |
| 21.7 |
| 19.4 |
| 38.4 |
| 40.0 |
| 36.6 |
| 34.6 |
| 34.1 |
| 37.7 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.8 |
| 36.4 |
| 34.5 |
| 49.5 |
| 40.7 |
| 38.4 |
| 26.8 |
| 49.3 |
| 35.0 |
| 33.7 |
| 35.1 |
| 57.0 |
| 47.9 |
| 40.5 |
| 49.6 |
| 32.2 |
| 31.9 |
| 28.9 |
| 23.9 |
| 23.8 |
| 29.4 |
| 31.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| 95.7 |
| 108.8 |
| 93.5 |
| 86.9 |
| 88.3 |
| 113.1 |
| 100.7 |
| 101.9 |
| 89.3 |
| 113.8 |
| 323.1 |
| 284.9 |
| 376.4 |
| 262.7 |
| 325.2 |
| 227.7 |
| 213.5 |
| 214.2 |
| 163.0 |
| 208.1 |
| 104.3 |
| 83.2 |
| 114.7 |
| 85.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 28.0 |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.3 |
| 48.1 |
| 49.2 |
| 49.7 |
| 50.0 |
| 51.3 |
| 52.6 |
| 54.1 |
| 61.6 |
| 67.1 |
| 61.7 |
| 63.4 |
| 64.4 |
| 74.7 |
| 61.9 |
| 58.6 |
| 54.6 |
| 47.6 |
| 44.0 |
| 37.5 |
| 37.6 |
| 36.4 |
| 32.3 |
| 27.6 |
| 134.3 |
| 134.6 |
| 136.2 |
| 146.2 |
| 155.1 |
| 165.1 |
| 171.0 |
| 175.7 |
| 188.7 |
| 222.9 |
| 223.7 |
| 231.5 |
| 241.4 |
| 259.2 |
| 260.6 |
| 253.4 |
| 246.2 |
| 400.5 |
| 391.0 |
| 379.4 |
| 361.7 |
| 344.7 |
| 326.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 20.1 |
| 22.5 |
| 23.4 |
| 24.3 |
| 25.2 |
| 31.4 |
| 34.1 |
| 43.7 |
| 29.3 |
| 28.6 |
| 29.3 |
| 30.1 |
| 4.2 |
| 4.1 |
| 4.2 |
| 4.2 |
| 59.5 |
| 32.3 |
| 33.1 |
| 4.2 |
| 4.3 |
| 27.5 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,885.4 |
| 1,892.8 |
| 1,884.2 |
| 1,886.9 |
| 1,902.8 |
| 1,941.5 |
| 1,950.1 |
| 1,964.7 |
| 1,977.3 |
| 2,164.3 |
| 2,267.8 |
| 2,344.1 |
| 2,439.6 |
| 2,412.7 |
| 2,506.9 |
| 2,473.2 |
| 2,503.6 |
| 2,185.6 |
| 2,335.6 |
| 2,358.1 |
| 2,210.0 |
| 2,155.9 |
| 2,079.3 |
| 1,986.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.8 |
| 176.5 |
| 180.6 |
| 225.2 |
| 275.9 |
| 283.8 |
| 287.8 |
| 300.3 |
| 332.0 |
| 439.8 |
| 457.8 |
| 483.7 |
| 501.7 |
| 509.3 |
| 522.2 |
| 526.6 |
| 518.8 |
| 376.9 |
| 347.7 |
| 322.9 |
| 288.8 |
| 268.6 |
| 240.9 |
| 22.2 |
| (7.1) |
| (10.2) |
| (12.7) |
| (14.1) |
| (17.2) |
| (20.1) |
| (20.6) |
| (22.7) |
| (6.9) |
| (7.5) |
| (6.6) |
| (8.1) |
| (8.8) |
| (7.8) |
| (6.7) |
| (3.7) |
| (3.8) |
| (3.6) |
| (4.7) |
| (3.2) |
| (5.4) |
| (5.7) |
| (5.9) |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,287.9 |
| 1,321.8 |
| 1,314.2 |
| 1,363.8 |
| 1,419.4 |
| 1,415.5 |
| 1,409.2 |
| 1,413.8 |
| 1,459.3 |
| 1,559.3 |
| 1,573.0 |
| 1,586.7 |
| 1,601.6 |
| 1,599.8 |
| 1,606.7 |
| 1,608.2 |
| 1,596.5 |
| 1,449.0 |
| 1,412.5 |
| 1,383.1 |
| 1,343.8 |
| 1,318.9 |
| 1,286.4 |
| 1,321.8 |
| 1,314.2 |
| 1,363.8 |
| 1,419.4 |
| 1,415.5 |
| 1,409.2 |
| 1,413.8 |
| 1,459.3 |
| 1,559.3 |
| 1,573.0 |
| 1,586.7 |
| 1,601.6 |
| 1,599.8 |
| 1,606.7 |
| 1,608.2 |
| 1,596.5 |
| 1,449.0 |
| 1,412.5 |
| 1,383.1 |
| 1,343.8 |
| 1,318.9 |
| 1,286.4 |
| 1,393.3 |
| 1,395.7 |
| 1,376.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,304.5 |
| 1,303.7 |
| 1,248.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.1 |
| 234.9 |
| 234.0 |
| 234.7 |
| 185.9 |
| 127.4 |
| 90.9 |
| 229.2 |
| (29.1) |
| 35.8 |
| 20.4 |
| 127.7 |
| 172.3 |
| 268.2 |
| 358.7 |
| 196.8 |
| 289.7 |
| 254.9 |
| 412.4 |
| 433.6 |
| 416.5 |
| 451.3 |
| 1,321.8 |
| 1,314.2 |
| 1,363.8 |
| 1,419.4 |
| 1,415.5 |
| 1,409.2 |
| 1,413.8 |
| 1,459.3 |
| 1,559.3 |
| 1,573.0 |
| 1,586.7 |
| 1,601.6 |
| 1,599.8 |
| 1,606.7 |
| 1,608.2 |
| 1,596.5 |
| 1,449.0 |
| 1,412.5 |
| 1,383.1 |
| 1,343.8 |
| 1,318.9 |
| 1,286.4 |
| 1,243.9 |
| 1,277.4 |
| 1,269.4 |
| 1,318.7 |
| 1,373.9 |
| 1,369.6 |
| 1,362.9 |
| 1,367.2 |
| 1,412.3 |
| 1,511.9 |
| 1,525.2 |
| 1,538.6 |
| 1,553.0 |
| 1,550.9 |
| 1,557.5 |
| 1,558.6 |
| 1,546.5 |
| 1,398.6 |
| 1,361.8 |
| 1,332.0 |
| 1,298.0 |
| 1,272.9 |
| 1,240.2 |