| (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 | 167.9 | 1,228.4 | 483.3 | 71.7 | 78.8 | 47.5 | 39.5 | 43.0 | 34.0 | 33.2 | 37.2 | 33.3 | 29.4 | 99.0 | 9.0 | 13.7 | 14.4 | 43.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 167.9 | 1,228.4 | 483.3 | 71.7 | 78.8 | 47.5 | 39.5 | 43.0 | 34.0 | 33.2 | 37.2 | 33.3 | 29.4 | 99.0 | 9.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 442.9 | 239.7 | 214.4 | 200.5 | 239.1 | 236.1 | 288.9 | 253.4 | 225.8 | 260.5 | 212.5 | 176.2 | 186.4 | 188.4 | 189.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 643.7 | 233.1 | 238.9 | 264.0 | 229.1 | 197.3 | 245.0 | 206.1 | 190.2 | 139.6 | 104.9 | 111.8 | 117.6 | 109.2 | 122.3 | 106.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 602.8 | 573.8 | 529.6 | 506.3 | 448.2 | 404.9 | 380.3 | 374.6 | 361.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 261.9 | 131.0 | 134.6 | 170.6 | 186.0 | 140.7 | 198.6 | 191.2 | 157.1 | 135.7 | 110.7 | 89.5 | 88.1 | 88.7 | 82.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,470.0 | 1,252.1 | 646.4 | 977.3 | 674.4 | 522.5 | 698.3 | 387.1 | 372.7 | 491.6 | 280.6 | 173.8 | 94.1 | 189.1 | 135.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,881.9 | 1,252.1 | 646.4 | 977.9 | 674.4 | 524.9 | 699.2 | 387.6 | 375.7 | 497.2 | 282.4 | 175.7 | 99.4 | 189.3 | 137.2 | 145.4 | ||
| - |
| 13.7 |
| 14.4 |
| 43.6 |
| 192.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | 8.0 | 7.3 | 6.5 | 5.8 | 5.1 | 5.1 | - | - |
| Other Current Assets | 191.5 | 66.7 | 89.1 | 75.7 | 77.3 | 66.9 | 60.4 | 45.7 | 48.0 | 51.7 | 41.6 | 33.2 | 33.1 | 26.4 | 22.3 | 29.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 3.0 | 2.7 | - | - | - |
| Total Current Assets | 1,583.1 | 1,863.3 | 1,100.2 | 926.5 | 718.7 | 616.1 | 708.2 | 618.5 | 588.6 | 485.0 | 396.2 | 364.7 | 396.6 | 451.1 | 370.9 | 356.4 | - | - |
| 355.8 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 334.8 | 308.2 | 289.9 | 273.3 | 238.0 | 223.8 | 232.7 | 241.9 | 235.5 | 231.1 | 225.5 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 268.0 | 265.6 | 239.7 | 233.0 | 210.2 | 181.1 | 147.6 | 132.7 | 126.2 | 124.7 | 128.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 10.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,428.4 | 769.1 | 779.5 | 770.1 | 646.7 | 543.9 | 528.9 | 321.4 | 301.8 | 239.5 | 152.5 | 69.2 | 30.8 | 30.6 | 28.2 | 28.4 | - | - |
| Intangible Assets | 2,122.2 | 340.9 | 388.9 | 430.1 | 342.6 | 299.1 | 325.9 | 213.9 | 216.8 | 186.0 | 86.8 | 60.0 | 21.4 | 23.8 | 18.2 | 19.9 | - | - |
| Operating Lease Right Of Use Assets | 75.1 | 32.3 | 37.3 | 37.5 | 33.5 | 27.0 | 30.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 15.0 | 13.1 | 35.0 | 32.0 | 35.7 | 9.9 | 21.6 | 30.1 | 25.6 | - | - |
| Other Non-Current Assets | 263.6 | 206.8 | 193.8 | 183.1 | 127.7 | 78.8 | 86.3 | 49.0 | 38.1 | 31.7 | 27.5 | 9.6 | 17.6 | 13.2 | 9.6 | 13.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,190.7 | 3,413.8 | 2,710.4 | 2,641.0 | 2,141.4 | 1,805.9 | 1,914.9 | 1,442.5 | 1,391.4 | 1,187.4 | 876.1 | 697.8 | 621.2 | 678.0 | 592.2 | 582.2 | - | - |
| 86.3 |
| - |
| - |
| Short Term Debt | 411.9 | 0.0 | 0.0 | 0.6 | 0.0 | 2.4 | 0.9 | 0.5 | 3.0 | 5.6 | 1.8 | 1.9 | 5.3 | 0.2 | 1.5 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 22.0 | 11.9 | 12.2 | 10.5 | 10.2 | 9.0 | 10.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.9 | 34.4 | - | - |
| Other Current Liabilities | 260.9 | 155.1 | 115.1 | 111.8 | 117.1 | 134.0 | 114.0 | 101.0 | 96.4 | 90.6 | 78.6 | 68.0 | 54.3 | 45.7 | 58.4 | 61.6 | - | - |
| Total Current Liabilities | 1,622.2 | 535.5 | 484.4 | 624.0 | 549.9 | 457.5 | 474.5 | 485.3 | 441.4 | 393.0 | 353.1 | 282.3 | 277.6 | 250.8 | 239.7 | 242.0 | - | - |
| 145.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 56.2 | 21.7 | 27.2 | 29.1 | 25.2 | 19.7 | 22.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 1.8 | 5.4 | 10.9 | 2.4 | 2.9 | 2.3 | - | - |
| Pension Obligations | 21.4 | 19.3 | 24.6 | 32.0 | 57.6 | 94.1 | 73.9 | 72.5 | 85.9 | 86.1 | 90.7 | 93.1 | 52.5 | 104.6 | 109.2 | 73.0 | - | - |
| Other Non-Current Liabilities | 230.7 | 40.6 | 66.1 | 91.2 | 109.0 | 94.7 | 98.7 | 40.7 | 49.5 | 36.8 | 22.0 | 24.0 | 31.7 | 25.5 | 24.9 | 26.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,726.9 | 1,869.6 | 1,221.5 | 1,735.6 | 1,390.9 | 1,168.8 | 1,345.4 | 985.6 | 949.5 | 1,007.5 | 746.4 | 578.6 | 466.8 | 572.4 | 512.4 | 489.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,717.3 | 234.3 | 227.9 | 220.7 | 214.2 | 229.9 | 241.8 | 245.9 | 252.2 | 77.2 | 71.6 | 71.1 | 67.7 | 66.2 | 60.7 | 59.1 | - | - |
| Retained Earnings | 1,464.8 | 1,535.9 | 1,463.6 | 894.0 | 733.4 | 627.8 | 532.8 | 416.5 | 333.7 | 266.6 | 211.1 | 166.4 | 146.5 | 123.5 | 95.8 | 73.6 | - | - |
| Accumulated Other Comprehensive Income | 281.2 | (224.5) | (195.8) | (204.3) | (197.4) | (219.9) | (192.8) | (186.5) | (140.3) | (157.0) | (147.2) | (117.1) | (60.1) | (81.0) | (76.7) | (39.3) | - | - |
| Treasury Stock | 0.0 | 1.8 | 7.1 | 5.3 | 0.0 | 1.0 | 12.6 | 19.3 | 4.0 | 7.2 | 6.1 | 1.5 | - | 3.4 | 0.3 | 0.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,463.8 | 1,544.2 | 1,488.9 | 905.4 | 786.5 | 672.4 | 569.5 | 456.9 | 441.9 | 179.9 | 129.7 | 119.2 | 154.4 | 105.6 | 79.8 | 93.0 | 61.8 | (8.8) |
| Total Equity | 4,463.8 | 1,544.2 | 1,488.9 | 905.4 | 750.5 | 637.1 | 569.5 | 456.9 | 441.9 | 179.9 | 129.7 | 119.2 | 154.4 | 105.6 | 79.8 | 93.0 | 61.8 | (8.8) |
| - |
| - |
| Net debt | 1,714.0 | 23.7 | 163.1 | 906.2 | 595.6 | 477.4 | 659.7 | 344.6 | 341.7 | 464.0 | 245.2 | 142.4 | 70.0 | 90.3 | 128.2 | 131.7 | - | - |
| Working Capital | (39.1) | 1,327.8 | 615.8 | 302.5 | 168.8 | 158.6 | 233.7 | 133.2 | 147.2 | 92.0 | 43.1 | 82.4 | 119.0 | 200.3 | 131.2 | 114.4 | - | - |
| Book Value | 4,463.8 | 1,544.2 | 1,488.9 | 905.4 | 786.5 | 672.4 | 569.5 | 456.9 | 441.9 | 179.9 | 129.7 | 119.2 | 154.4 | 105.6 | 79.8 | 93.0 | 61.8 | (8.8) |
| Tangible Book Value | (1,086.8) | 434.2 | 320.5 | (294.8) | (202.8) | (170.6) | (285.3) | (78.4) | (76.7) | (245.6) | (109.6) | (10.0) | 102.2 | 51.2 | 33.4 | 44.7 | - | - |