| (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 | 41.0 | 54.2 | 92.5 | 103.2 | 101.9 | 130.1 | 92.6 | 84.0 | 122.1 | 87.3 | 75.1 | 54.4 | 52.0 | 48.2 | 41.5 | |||||||||||||||||||||||||
| (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 | 54.2 | 130.1 | 87.3 | 48.2 | 68.9 | 147.8 | 78.4 | 73.5 | 111.7 | 63.4 | 61.3 | 52.7 | 105.6 | 10.3 | 26.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 54.2 | 130.1 | 87.3 | 48.2 | 68.9 | 147.8 | 78.4 | 73.5 | 111.7 | 63.4 | 61.3 | 52.7 | 105.6 | 10.3 | 26.3 |
| Receivables | |||||||||||||||
| Accounts Receivable | 102.8 | 105.0 | 90.7 | 134.7 | 146.6 | 131.4 | 159.6 | 140.3 | 137.7 | 126.4 | 145.2 | 236.3 | 224.6 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 124.6 | 118.0 | 127.0 | 169.5 | 153.1 | 130.1 | 141.8 | 140.1 | 125.6 | 90.8 | 118.4 | 162.0 | 149.2 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 407.6 | 408.0 | 384.6 | 658.3 | 707.2 | 682.7 | 645.3 | 609.7 | 552.0 | 483.9 | 609.6 | 782.3 | 776.4 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 42.9 | 58.5 | 35.9 | 41.4 | 90.9 | 70.3 | 87.7 | 77.2 | 85.6 | 65.5 | 77.2 | 172.1 | 143.9 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 114.0 | 134.0 | 224.1 | 45.0 | 70.0 | 0.0 | 156.8 | 158.1 | 192.6 | 288.5 | 399.2 | 385.0 | 0.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 114.0 | 202.5 | 271.2 | 45.0 | 70.0 | 165.1 | 156.8 | 158.1 | 192.6 | 298.2 | 428.8 | 400.0 | 0.0 | - | - |
| 47.7 |
| 50.7 |
| 68.9 |
| 140.0 |
| 94.2 |
| 181.6 |
| 147.8 |
| 139.1 |
| 168.3 |
| 147.8 |
| 78.4 |
| 69.7 |
| 53.6 |
| 41.3 |
| 73.5 |
| 68.6 |
| 50.8 |
| 62.7 |
| 111.7 |
| 57.7 |
| 48.6 |
| 63.3 |
| 66.2 |
| 60.0 |
| 47.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 41.0 | 54.2 | 92.5 | 103.2 | 101.9 | 130.1 | 92.6 | 84.0 | 122.1 | 87.3 | 75.1 | 54.4 | 52.0 | 48.2 | 41.5 | 47.7 | 50.7 | 68.9 | 140.0 | 94.2 | 181.6 | 147.8 | 139.1 | 168.3 | 147.8 | 78.4 | 69.7 | 53.6 | 41.3 | 73.5 | 68.6 | 50.8 | 62.7 | 111.7 | 57.7 | 48.6 | 63.3 | 66.2 | 60.0 | 47.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 109.2 | 102.8 | 107.7 | 101.1 | 106.9 | 105.0 | 105.7 | 136.1 | 130.8 | 90.7 | 119.0 | 118.0 | 109.5 | 134.7 | 128.7 | 127.8 | 143.1 | 146.6 | 129.8 | 116.8 | 114.7 | 131.4 | 125.2 | 101.6 | 120.6 | 159.6 | 162.4 | 135.8 | 130.5 | 140.3 | 148.4 | 130.1 | 125.6 | 137.7 | 152.4 | 129.7 | 131.7 | 145.1 | 150.9 | 123.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 136.2 | 124.6 | 123.9 | 119.7 | 120.0 | 118.0 | 124.9 | 190.1 | 203.4 | 127.0 | 184.1 | 191.9 | 208.6 | 169.5 | 194.6 | 188.8 | 177.0 | 153.1 | 155.7 | 162.4 | 142.3 | 130.1 | 160.1 | 162.5 | 161.2 | 141.8 | 151.2 | 159.7 | 159.3 | 140.1 | 154.1 | 160.6 | 144.0 | 125.6 | 148.3 | 142.7 | 117.5 | 108.2 | 125.9 | 139.0 |
| Prepaid Expenses | 11.0 | 9.8 | 10.1 | 10.8 | 9.1 | 8.3 | 9.8 | 12.7 | 11.6 | 6.9 | 9.6 | 11.6 | 12.9 | 10.0 | 12.4 | 14.4 | 13.1 | 11.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 297.4 | 291.4 | 334.2 | 334.8 | 337.9 | 361.4 | 436.0 | 422.9 | 467.9 | 428.8 | 387.8 | 375.9 | 383.0 | 362.4 | 377.2 | 378.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 415.6 | 407.6 | 394.1 | 389.8 | 383.9 | 408.0 | 389.8 | 646.3 | 648.4 | 376.3 | 613.4 | 612.4 | 667.5 | 658.3 | 652.4 | 690.2 | 707.3 | 707.2 | 702.3 | 695.3 | 674.9 | 682.7 | 657.9 | 641.4 | 641.3 | 645.3 | 632.5 | 631.5 | 628.3 | 609.7 | 593.8 | 596.0 | 592.5 | 552.0 | 643.4 | 628.4 | 613.1 | 586.3 | 622.1 | 618.9 |
| Accumulated Depreciation | 270.9 | 267.4 | 263.2 | 262.6 | 254.9 | 277.9 | 255.4 | 486.9 | 482.1 | 234.4 | 468.8 | 462.5 | 509.0 | 496.5 | 488.0 | 508.0 | 515.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 144.7 | 140.2 | 130.9 | 127.2 | 129.0 | 130.1 | 134.4 | 159.4 | 166.3 | 141.9 | 144.6 | 149.9 | 158.5 | 161.8 | 164.4 | 182.2 | ||||||||||||||||||||||||
| Long Term Investments | 83.4 | 83.4 | 77.2 | 77.2 | 77.2 | 77.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 270.3 | 270.3 | 270.2 | 270.1 | 269.8 | 269.8 | 270.4 | 291.2 | 540.5 | 270.5 | 471.0 | 471.0 | 471.0 | 471.0 | 702.1 | 702.1 | 942.0 | 941.3 | ||||||||||||||||||||||
| Intangible Assets | 137.1 | 141.1 | 145.3 | 149.3 | 153.4 | 157.4 | 162.3 | 177.3 | 183.0 | 175.6 | 78.3 | 79.3 | 82.2 | 85.1 | 88.1 | 91.2 | 94.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 19.3 | 19.1 | 19.7 | 19.8 | 19.8 | 8.6 | 7.8 | 10.6 | 11.3 | 10.2 | 10.7 | 11.5 | 12.3 | 12.6 | 13.6 | 14.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 101.7 | 105.6 | 110.7 | 109.9 | 110.0 | 113.7 | 115.6 | 116.7 | 114.4 | 113.7 | 89.8 | 88.4 | 88.5 | 91.0 | 91.3 | 89.5 | 91.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,053.9 | 1,051.1 | 1,088.2 | 1,088.3 | 1,097.1 | 1,118.2 | 1,171.3 | 1,178.1 | 1,483.4 | 1,462.8 | 1,182.2 | 1,176.0 | 1,195.5 | 1,183.9 | 1,436.7 | 1,458.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.5 | 42.9 | 41.2 | 38.8 | 39.6 | 58.5 | 34.2 | 52.5 | 67.8 | 27.0 | 52.3 | 48.5 | 70.7 | 41.4 | 58.3 | 64.4 | 81.3 | 90.9 | 72.9 | 72.7 | 81.0 | 70.3 | 68.9 | 75.0 | 79.5 | 87.7 | 73.9 | 65.2 | 71.7 | 77.2 | 82.7 | 89.9 | 86.7 | 85.6 | 75.3 | 79.0 | 72.4 | 71.8 | 73.2 | 74.8 |
| Short Term Debt | - | - | 72.3 | 71.0 | 69.8 | 68.5 | 49.5 | 48.8 | 48.0 | 47.1 | 45.0 | 45.0 | 45.0 | 45.0 | 78.0 | 73.0 | 70.0 | 70.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.6 | 4.1 | 3.8 | 3.7 | 3.7 | 3.9 | 2.3 | 4.1 | 4.5 | 3.1 | 4.7 | 6.1 | 7.4 | 8.4 | 9.5 | 9.9 | ||||||||||||||||||||||||
| Accrued Expenses | 19.3 | 29.7 | 26.3 | 23.1 | 18.3 | 29.4 | 27.0 | 32.2 | 25.3 | 23.2 | 26.9 | 23.9 | 21.1 | 26.9 | 24.8 | 24.5 | 24.4 | 42.8 | ||||||||||||||||||||||
| Other Current Liabilities | 21.5 | 28.2 | 25.3 | 27.7 | 35.1 | 33.6 | 18.5 | 22.0 | 22.7 | 20.9 | 22.8 | 29.9 | 24.4 | 19.9 | 27.5 | 23.3 | 23.7 | |||||||||||||||||||||||
| Total Current Liabilities | 90.9 | 105.9 | 176.0 | 167.2 | 167.6 | 197.6 | 185.9 | 178.9 | 170.3 | 164.6 | 107.0 | 108.4 | 125.3 | 99.1 | 131.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 131.0 | 114.0 | 104.0 | 119.0 | 119.0 | 134.0 | 175.5 | 212.4 | 245.2 | 224.1 | 45.0 | 45.0 | 45.0 | 45.0 | 78.0 | 73.0 | 70.0 | 70.0 | 0.0 | 0.0 | 0.0 | 0.0 | 213.0 | 160.9 | 258.8 | 156.8 | 154.8 | 171.9 | 170.0 | 158.1 | 187.9 | 196.1 | 194.3 | 192.6 | 297.9 | 284.8 | 286.6 | 288.5 | 345.5 | 392.2 |
| Operating Lease Liabilities Non-Current | 15.6 | 16.1 | 16.9 | 17.2 | 17.3 | 5.8 | 5.5 | 6.9 | 7.3 | 6.1 | 6.2 | 6.3 | 6.9 | 7.2 | 8.4 | 10.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.5 | 0.5 | 0.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 35.1 | 38.2 | 38.4 | 37.7 | 36.3 | 23.7 | 24.0 | 26.1 | 26.0 | 29.3 | 29.8 | 28.9 | 30.0 | 38.8 | 38.3 | 22.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 273.7 | 275.3 | 336.4 | 342.2 | 341.3 | 362.2 | 393.9 | 425.1 | 449.5 | 428.7 | 188.9 | 141.9 | 161.4 | 191.0 | 256.5 | 254.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | 1,738.8 | 1,739.6 | 1,731.1 | 1,722.1 | 1,716.0 | 1,711.9 | 1,707.0 | 1,698.3 | 1,690.8 | 1,689.9 | 1,682.7 | 1,675.9 | 1,668.7 | 1,665.5 | 1,658.0 | 1,650.9 | ||||||||||||||||||||||||
| Retained Earnings | (559.7) | (569.4) | (590.4) | (607.8) | (615.6) | (613.6) | (632.1) | (632.6) | (373.3) | (375.8) | (423.2) | (439.8) | (453.4) | (448.2) | (240.2) | (242.9) | 0.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (121.7) | (124.7) | (129.2) | (128.8) | (135.4) | (138.1) | (117.7) | (137.4) | (133.4) | (129.8) | (136.4) | (134.8) | (118.1) | (122.1) | (135.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 103.3 | 84.7 | 66.1 | 62.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 780.2 | 775.8 | 751.8 | 746.1 | 755.8 | 756.0 | 777.4 | 753.0 | 1,033.9 | 1,034.1 | 993.3 | 1,034.1 | 1,034.1 | 992.9 | 1,180.2 | 1,203.6 | 1,474.1 | |||||||||||||||||||||||
| Total Equity | 780.2 | 775.8 | 751.8 | 746.1 | 755.8 | 756.0 | 777.4 | 753.0 | 1,033.9 | 1,034.1 | 993.3 | 1,034.1 | 1,034.1 | 992.9 | 1,180.2 | 1,203.6 | 1,474.1 | 1,459.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 131.0 | 114.0 | 176.3 | 190.0 | 188.8 | 202.5 | 225.0 | 261.2 | 293.2 | 271.2 | 90.0 | 90.0 | 90.0 | 90.0 | 156.0 | 146.0 | 140.0 | 140.0 | 171.8 | 169.5 | 167.3 | 165.1 | 213.0 | 260.9 | 258.8 | 156.8 | 154.8 | 171.9 | 170.0 | 158.1 | 187.9 | 196.1 | 194.3 | 192.6 | 311.2 | 298.1 | 299.8 | 298.2 | 351.6 | 394.8 |
| Net debt | 90.0 | 59.8 | 83.8 | 86.8 | 86.9 | 72.4 | 132.4 | 177.2 | 171.1 | 183.9 | 14.9 | 35.6 | 38.0 | 41.8 | 114.5 | 98.3 | 89.3 | 71.1 | ||||||||||||||||||||||
| Working Capital | 206.5 | 185.5 | 158.2 | 167.6 | 170.3 | 163.8 | 250.1 | 244.0 | 297.6 | 264.2 | 280.8 | 267.5 | 257.7 | 263.3 | 245.9 | 229.6 | 240.9 | 214.1 | ||||||||||||||||||||||
| Book Value | 780.2 | 775.8 | 751.8 | 746.1 | 755.8 | 756.0 | 777.4 | 753.0 | 1,033.9 | 1,034.1 | 993.3 | 1,034.1 | 1,034.1 | 992.9 | 1,180.2 | 1,203.6 | 1,474.1 | 1,459.5 | ||||||||||||||||||||||
| Tangible Book Value | 372.8 | 364.4 | 336.3 | 326.7 | 332.6 | 328.8 | 344.7 | 284.5 | 310.4 | 588.0 | 444.0 | 483.8 | 480.9 | 436.8 | 390.0 | 410.3 | 437.9 | |||||||||||||||||||||||
| Prepaid Expenses |
| 9.8 |
| 8.3 |
| 6.9 |
| 10.0 |
| 11.7 |
| 10.3 |
| 8.6 |
| 11.1 |
| 19.9 |
| 10.3 |
| 9.2 |
| 10.7 |
| 11.7 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 291.4 | 361.4 | 428.8 | 362.4 | 380.3 | 419.6 | 388.4 | 365.0 | 394.9 | 290.9 | 336.1 | 474.0 | 501.8 | - | - |
| - |
| Accumulated Depreciation | 267.4 | 277.9 | 241.6 | 496.5 | 506.4 | 491.2 | 438.8 | 398.0 | 369.0 | 311.0 | 394.3 | 466.4 | 415.4 | - | - |
| Property,Plant & Equipment Net | 140.2 | 130.1 | 143.0 | 161.8 | 200.8 | 191.5 | 206.5 | 211.7 | 183.0 | 172.9 | 215.3 | 315.9 | 361.0 | - | - |
| Long Term Investments | 83.4 | 77.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 270.3 | 269.8 | 270.5 | 200.9 | 941.3 | 910.0 | 909.9 | 887.9 | 884.9 | 871.6 | 871.6 | 914.7 | 961.9 | 946.1 | - |
| Intangible Assets | 141.1 | 157.4 | 175.6 | 85.1 | 97.3 | 78.7 | 91.7 | 56.7 | 53.5 | 73.8 | 97.0 | 270.3 | 318.3 | - | - |
| Operating Lease Right Of Use Assets | 19.1 | 8.6 | 13.1 | 12.6 | 17.4 | 23.3 | 33.6 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 105.6 | 113.7 | 113.7 | 91.0 | 94.5 | 31.8 | 24.5 | 26.6 | 31.8 | 25.7 | 29.3 | 23.6 | 27.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,051.1 | 1,118.2 | 1,462.8 | 1,183.9 | 1,731.6 | 1,654.9 | 1,654.6 | 1,547.9 | 1,549.8 | 1,515.0 | 1,696.5 | 1,998.5 | 2,170.1 | - | - |
| Short Term Debt | 0.0 | 68.5 | 47.1 | 0.0 | 0.0 | 165.1 | 0.0 | 0.0 | 0.0 | 9.7 | 29.6 | 15.0 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.1 | 3.9 | 5.1 | 8.4 | 11.4 | 10.2 | 9.3 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 29.7 | 29.4 | 25.0 | 26.9 | 42.8 | 30.4 | 32.1 | 40.2 | 31.2 | 31.4 | 31.2 | 38.7 | 40.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 105.9 | 197.6 | 164.6 | 99.1 | 166.2 | 297.3 | 151.5 | 141.8 | 151.6 | 132.2 | 175.4 | 288.6 | 210.0 | - | - |
| Operating Lease Liabilities Non-Current |
| 16.1 |
| 5.8 |
| 8.2 |
| 7.2 |
| 14.7 |
| 18.7 |
| 25.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.1 | 1.1 | 0.7 | 0.9 | 0.6 | 2.0 | 2.2 | 2.1 | 0.0 | 21.6 | 18.4 | 49.2 | 45.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 38.2 | 23.7 | 29.3 | 38.8 | 20.6 | 32.8 | 29.9 | 34.3 | 67.9 | 40.6 | 43.5 | 39.5 | 27.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 275.3 | 362.2 | 428.7 | 191.0 | 272.1 | 351.4 | 366.1 | 336.3 | 417.7 | 506.6 | 689.8 | 762.4 | 283.0 | - | - |
| Additional Paid In Capital |
| 1,739.6 |
| 1,711.9 |
| 1,689.9 |
| 1,665.5 |
| 1,639.4 |
| 1,587.8 |
| 1,574.7 |
| 1,545.9 |
| 1,523.1 |
| 1,499.8 |
| 1,449.9 |
| 1,372.6 |
| 0.0 |
| - |
| - |
| Retained Earnings | (569.4) | (613.6) | (375.8) | (448.2) | (18.1) | (168.5) | (175.1) | (224.2) | (291.9) | (360.2) | (317.8) | (84.0) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (124.7) | (138.1) | (129.8) | (122.1) | (100.4) | (100.5) | (112.0) | (111.0) | (100.0) | (132.1) | (132.1) | (53.3) | 36.5 | 3.8 | - |
| Treasury Stock | - | - | - | 103.3 | 62.4 | 16.2 | 0.0 | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 775.8 | 756.0 | 1,034.1 | 992.9 | 1,459.5 | 1,303.5 | 1,288.5 | 1,211.6 | 1,132.1 | 1,008.4 | 1,006.7 | 1,236.1 | 1,887.1 | 1,188.2 | 286.8 |
| Total Equity | 775.8 | 756.0 | 1,034.1 | 992.9 | 1,459.5 | 1,303.5 | 1,288.5 | 1,211.6 | 1,132.1 | 1,008.4 | 1,006.7 | 1,236.1 | 1,887.1 | 1,188.2 | 286.8 |
| Net debt |
| 59.8 |
| 72.4 |
| 183.9 |
| (3.2) |
| 1.1 |
| 17.3 |
| 78.4 |
| 84.6 |
| 80.9 |
| 234.8 |
| 367.5 |
| 347.3 |
| (105.6) |
| - |
| - |
| Working Capital | 185.5 | 163.8 | 264.2 | 263.3 | 214.1 | 122.3 | 236.9 | 223.2 | 243.3 | 158.7 | 160.7 | 185.4 | 291.8 | - | - |
| Book Value | 775.8 | 756.0 | 1,034.1 | 992.9 | 1,459.5 | 1,303.5 | 1,288.5 | 1,211.6 | 1,132.1 | 1,008.4 | 1,006.7 | 1,236.1 | 1,887.1 | 1,188.2 | 286.8 |
| Tangible Book Value | 364.4 | 328.8 | 588.0 | 706.9 | 420.9 | 314.8 | 286.9 | 267.0 | 193.7 | 63.0 | 38.1 | 51.1 | 606.9 | 242.1 | - |
| 9.9 |
| 11.6 |
| 12.0 |
| 10.3 |
| 10.5 |
| 10.6 |
| 13.4 |
| 8.6 |
| 11.0 |
| 13.8 |
| 13.8 |
| 11.1 |
| 12.2 |
| 23.3 |
| 23.9 |
| 19.9 |
| 12.7 |
| 13.8 |
| 11.8 |
| 10.6 |
| 12.1 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 383.9 |
| 380.3 |
| 435.4 |
| 385.0 |
| 450.6 |
| 419.6 |
| 434.9 |
| 443.0 |
| 443.0 |
| 388.4 |
| 394.3 |
| 362.9 |
| 344.9 |
| 365.0 |
| 383.3 |
| 364.8 |
| 356.2 |
| 394.9 |
| 371.1 |
| 334.8 |
| 324.3 |
| 330.1 |
| 348.9 |
| 324.0 |
| 506.4 |
| 511.7 |
| 505.1 |
| 491.3 |
| 491.2 |
| 469.3 |
| 448.6 |
| 442.9 |
| 438.8 |
| 425.0 |
| 419.6 |
| 412.2 |
| 398.0 |
| 392.5 |
| 390.9 |
| 389.1 |
| 369.0 |
| 449.6 |
| 436.9 |
| 418.1 |
| 400.1 |
| 422.4 |
| 410.3 |
| 191.7 |
| 200.8 |
| 190.6 |
| 190.2 |
| 183.6 |
| 191.5 |
| 188.6 |
| 192.8 |
| 198.4 |
| 206.5 |
| 207.5 |
| 211.9 |
| 216.1 |
| 211.7 |
| 201.3 |
| 205.1 |
| 203.4 |
| 183.0 |
| 193.8 |
| 191.5 |
| 195.0 |
| 186.2 |
| 199.7 |
| 208.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 941.3 |
| 941.4 |
| 910.0 |
| 910.0 |
| 909.9 |
| 909.9 |
| 909.9 |
| 909.9 |
| 891.1 |
| 891.1 |
| 891.1 |
| 887.9 |
| 887.9 |
| 887.9 |
| 887.8 |
| 884.9 |
| 907.7 |
| 907.8 |
| 906.1 |
| 894.6 |
| 917.1 |
| 913.3 |
| 97.3 |
| 101.7 |
| 106.0 |
| 75.4 |
| 78.7 |
| 81.9 |
| 85.2 |
| 88.4 |
| 91.7 |
| 54.8 |
| 56.6 |
| 58.3 |
| 56.7 |
| 58.3 |
| 60.0 |
| 61.6 |
| 53.5 |
| 57.5 |
| 59.2 |
| 77.7 |
| 77.4 |
| 80.3 |
| 85.9 |
| 15.9 |
| 17.4 |
| 17.0 |
| 22.8 |
| 21.5 |
| 23.3 |
| 24.6 |
| 31.3 |
| 32.6 |
| 33.6 |
| 35.6 |
| 38.1 |
| 39.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.5 |
| 37.2 |
| 36.5 |
| 34.2 |
| 31.8 |
| 27.8 |
| 25.5 |
| 24.5 |
| 24.5 |
| 24.2 |
| 25.2 |
| 25.3 |
| 26.6 |
| 34.1 |
| 34.7 |
| 35.4 |
| 31.8 |
| 23.8 |
| 22.5 |
| 26.4 |
| 25.8 |
| 33.4 |
| 29.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,718.7 |
| 1,731.6 |
| 1,723.2 |
| 1,681.9 |
| 1,675.3 |
| 1,654.9 |
| 1,667.7 |
| 1,687.7 |
| 1,696.8 |
| 1,654.6 |
| 1,607.5 |
| 1,585.8 |
| 1,575.0 |
| 1,547.9 |
| 1,565.1 |
| 1,552.7 |
| 1,546.3 |
| 1,549.8 |
| 1,553.9 |
| 1,516.5 |
| 1,530.3 |
| 1,515.0 |
| 1,581.8 |
| 1,627.7 |
| 171.8 |
| 169.5 |
| 167.3 |
| 165.1 |
| 0.0 |
| 100.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 13.3 |
| 13.3 |
| 13.2 |
| 9.7 |
| 6.1 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| 11.4 |
| 10.9 |
| 11.1 |
| 10.0 |
| 10.2 |
| 10.0 |
| 9.8 |
| 9.5 |
| 9.3 |
| 9.2 |
| 9.1 |
| 8.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.8 |
| 30.2 |
| 22.5 |
| 30.4 |
| 26.8 |
| 21.5 |
| 21.3 |
| 32.1 |
| 30.5 |
| 28.9 |
| 22.9 |
| 40.2 |
| 34.9 |
| 30.0 |
| 23.1 |
| 31.2 |
| 30.3 |
| 29.5 |
| 24.0 |
| 34.7 |
| 31.3 |
| 28.1 |
| 19.4 |
| 20.7 |
| 18.3 |
| 19.2 |
| 18.6 |
| 23.8 |
| 19.7 |
| 16.9 |
| 16.5 |
| 19.9 |
| 19.7 |
| 20.3 |
| 20.1 |
| 25.3 |
| 21.3 |
| 25.6 |
| 28.2 |
| 31.8 |
| 29.6 |
| 30.2 |
| 26.0 |
| 25.3 |
| 32.4 |
| 149.1 |
| 143.0 |
| 166.2 |
| 313.5 |
| 301.8 |
| 302.2 |
| 297.3 |
| 138.0 |
| 231.8 |
| 132.9 |
| 151.5 |
| 139.3 |
| 127.5 |
| 127.4 |
| 141.8 |
| 147.5 |
| 142.4 |
| 139.2 |
| 151.6 |
| 155.4 |
| 156.8 |
| 147.6 |
| 149.0 |
| 141.3 |
| 139.8 |
| 12.5 |
| 14.7 |
| 15.8 |
| 18.1 |
| 16.6 |
| 18.7 |
| 20.5 |
| 22.4 |
| 24.0 |
| 25.1 |
| 27.1 |
| 29.4 |
| 30.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.7 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| - |
| - |
| - |
| - |
| 22.3 |
| 22.3 |
| 20.3 |
| 21.7 |
| 21.8 |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 20.6 |
| 25.8 |
| 27.9 |
| 30.5 |
| 32.8 |
| 29.3 |
| 26.0 |
| 24.5 |
| 29.9 |
| 26.9 |
| 27.7 |
| 28.9 |
| 34.3 |
| 104.6 |
| 69.7 |
| 69.7 |
| 67.9 |
| 41.4 |
| 40.8 |
| 43.0 |
| 41.4 |
| 40.3 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.6 |
| 272.1 |
| 357.1 |
| 349.8 |
| 351.6 |
| 351.4 |
| 403.1 |
| 443.9 |
| 443.0 |
| 366.1 |
| 350.2 |
| 358.6 |
| 358.5 |
| 336.3 |
| 440.2 |
| 410.1 |
| 405.5 |
| 417.7 |
| 517.0 |
| 506.6 |
| 502.9 |
| 506.6 |
| 555.1 |
| 625.1 |
| 1,642.0 |
| 1,639.4 |
| 1,620.2 |
| 1,610.2 |
| 1,600.7 |
| 1,587.8 |
| 1,582.8 |
| 1,578.0 |
| 1,572.8 |
| 1,574.7 |
| 1,566.6 |
| 1,556.2 |
| 1,548.7 |
| 1,545.9 |
| 1,539.9 |
| 1,533.6 |
| 1,526.9 |
| 1,523.1 |
| 1,516.8 |
| 1,510.8 |
| 1,505.3 |
| 1,499.8 |
| 1,494.7 |
| 1,490.1 |
| (18.1) |
| (110.7) |
| (138.4) |
| (156.0) |
| (168.5) |
| (198.1) |
| (203.7) |
| (184.2) |
| (175.1) |
| (195.6) |
| (221.0) |
| (226.9) |
| (224.2) |
| (303.8) |
| (287.6) |
| (292.2) |
| (291.9) |
| (377.4) |
| (393.1) |
| (363.4) |
| (360.2) |
| (379.4) |
| (371.8) |
| (120.7) |
| (102.8) |
| (100.4) |
| (108.1) |
| (104.4) |
| (105.7) |
| (100.5) |
| (106.0) |
| (116.4) |
| (120.7) |
| (112.0) |
| (114.6) |
| (108.9) |
| (106.2) |
| (111.0) |
| (112.1) |
| (104.3) |
| (94.8) |
| (100.0) |
| (103.4) |
| (108.7) |
| (115.4) |
| (132.1) |
| (89.5) |
| (116.6) |
| 36.2 |
| 36.2 |
| 16.2 |
| 16.2 |
| 15.0 |
| 15.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,459.5 |
| 1,366.1 |
| 1,332.1 |
| 1,323.7 |
| 1,303.5 |
| 1,264.6 |
| 1,243.8 |
| 1,253.8 |
| 1,288.5 |
| 1,257.3 |
| 1,227.2 |
| 1,216.5 |
| 1,211.6 |
| 1,124.9 |
| 1,142.6 |
| 1,140.8 |
| 1,132.1 |
| 1,036.9 |
| 1,009.9 |
| 1,027.4 |
| 1,008.4 |
| 1,026.7 |
| 1,002.6 |
| 1,366.1 |
| 1,332.1 |
| 1,323.7 |
| 1,303.5 |
| 1,264.6 |
| 1,243.8 |
| 1,253.8 |
| 1,288.5 |
| 1,257.3 |
| 1,227.2 |
| 1,216.5 |
| 1,211.6 |
| 1,124.9 |
| 1,142.6 |
| 1,140.8 |
| 1,132.1 |
| 1,036.9 |
| 1,009.9 |
| 1,027.4 |
| 1,008.4 |
| 1,026.7 |
| 1,002.6 |
| 31.8 |
| 75.3 |
| (14.3) |
| 17.3 |
| 73.9 |
| 92.6 |
| 111.0 |
| 78.4 |
| 85.1 |
| 118.3 |
| 128.7 |
| 84.6 |
| 119.3 |
| 145.3 |
| 131.6 |
| 80.9 |
| 253.5 |
| 249.5 |
| 236.5 |
| 232.0 |
| 291.6 |
| 347.6 |
| 121.9 |
| 83.2 |
| 148.4 |
| 122.3 |
| 296.9 |
| 211.2 |
| 310.1 |
| 236.9 |
| 255.0 |
| 235.4 |
| 217.5 |
| 223.2 |
| 235.8 |
| 222.4 |
| 217.0 |
| 243.3 |
| 215.7 |
| 178.0 |
| 176.7 |
| 181.1 |
| 207.6 |
| 184.2 |
| 1,366.1 |
| 1,332.1 |
| 1,323.7 |
| 1,303.5 |
| 1,264.6 |
| 1,243.8 |
| 1,253.8 |
| 1,288.5 |
| 1,257.3 |
| 1,227.2 |
| 1,216.5 |
| 1,211.6 |
| 1,124.9 |
| 1,142.6 |
| 1,140.8 |
| 1,132.1 |
| 1,036.9 |
| 1,009.9 |
| 1,027.4 |
| 1,008.4 |
| 1,026.7 |
| 1,002.6 |
| 420.9 |
| 323.1 |
| 284.7 |
| 338.3 |
| 314.8 |
| 272.8 |
| 248.7 |
| 255.5 |
| 286.9 |
| 311.4 |
| 279.5 |
| 267.1 |
| 267.0 |
| 178.7 |
| 194.7 |
| 191.4 |
| 193.7 |
| 71.7 |
| 42.9 |
| 43.6 |
| 36.4 |
| 29.3 |
| 3.4 |