| (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 | 1,868.2 | 1,957.2 | 1,631.8 | 833.0 | 653.0 | 671.4 | 194.3 | 227.0 | 209.3 | 201.2 | 183.3 | 212.5 | 188.8 | 179.9 | 131.7 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1,957.2 | 671.4 | 201.2 | 179.9 | 193.8 | 152.0 | 130.7 | - | - | - | 292.9 | 37.6 | 151.0 | 131.3 | 248.5 | 886.1 |
| Restricted Cash | 0.2 | 30.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,957.2 | 671.4 | 201.2 | 179.9 | 193.8 | 152.0 | 130.7 | - | - | - | 292.9 | 37.6 | 151.0 | 131.3 | 248.5 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 30.7 | 80.0 | 49.4 | 38.1 | 29.1 | 29.6 | 21.1 | - | - | - | 134.8 | 162.0 | 308.6 | 191.4 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 322.9 | 161.6 | 306.4 | 209.2 | 91.1 | 64.8 | 64.5 | - | - | - | 1,593.2 | 1,752.0 | 1,522.5 | 1,301.2 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 36.2 | 14.7 | 11.3 | 9.1 | 8.3 | 7.6 | 5.9 | - | 48.1 | - | 368.1 | 1,545.3 | 1,582.7 | 1,434.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | 209.8 | 206.9 | 201.2 | 134.8 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,174.8 | 472.5 | 89.6 | 95.7 | 101.8 | 108.0 | 114.1 | - | 240.4 | - | 530.0 | 530.0 | 660.0 | 575.0 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 13.0 | 13.0 | 12.3 | 12.3 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,174.8 | 478.6 | 95.7 | 101.8 | 107.9 | 114.1 | 120.2 | - | 770.4 | - | 530.0 | 530.0 | 660.0 | 575.0 | - | - |
| 115.6 |
| 168.5 |
| 193.8 |
| 171.0 |
| 176.0 |
| 163.3 |
| 152.0 |
| 152.8 |
| 119.3 |
| 109.2 |
| 130.7 |
| 77.2 |
| 88.3 |
| 87.9 |
| 123.1 |
| 124.9 |
| 140.1 |
| - |
| 208.8 |
| 135.9 |
| 147.7 |
| 151.7 |
| 260.7 |
| 170.8 |
| 174.5 |
| Restricted Cash | 0.2 | 0.2 | 0.2 | 11.4 | 30.0 | 30.0 | 30.0 | 30.0 | 18.9 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 17.2 | 18.0 | 30.5 | 30.3 | 30.2 | 16.4 | - | 16.3 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,868.2 | 1,957.2 | 1,631.8 | 833.0 | 653.0 | 671.4 | 194.3 | 227.0 | 209.3 | 201.2 | 183.3 | 212.5 | 188.8 | 179.9 | 131.7 | 115.6 | 168.5 | 193.8 | 171.0 | 176.0 | 163.3 | 152.0 | 152.8 | 119.3 | 109.2 | 130.7 | 77.2 | 88.3 | 87.9 | 123.1 | 124.9 | 140.1 | - | 208.8 | 135.9 | 147.7 | 151.7 | 260.7 | 170.8 | 174.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 41.8 | 30.7 | 60.7 | 31.3 | 38.7 | 80.0 | 19.1 | 34.5 | 19.9 | 49.4 | 9.4 | 9.0 | 34.1 | 38.1 | 7.4 | 24.0 | 12.5 | 29.1 | 16.9 | 19.0 | 15.5 | 29.6 | 14.1 | 31.2 | 17.5 | 21.1 | 19.1 | 30.2 | 39.5 | 60.2 | 2.5 | 27.9 | 60.3 | 60.2 | 14.2 | 60.6 | 5.8 | 19.9 | 7.9 | 51.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 336.0 | 322.9 | 416.3 | 320.5 | 429.6 | 161.6 | 190.7 | 195.3 | 279.2 | 306.4 | 210.8 | 288.6 | 209.4 | 209.2 | 209.3 | 121.1 | 89.4 | 91.1 | 80.0 | 86.5 | 83.5 | 64.8 | 66.6 | 83.0 | 67.9 | 64.5 | 105.2 | 141.7 | 75.1 | 129.7 | 129.4 | 100.0 | - | 153.1 | 124.1 | 104.0 | 143.6 | 177.4 | 185.8 | 201.2 |
| Prepaid Expenses | 12.4 | 11.9 | 8.1 | 18.1 | 37.5 | 38.3 | 37.9 | 40.9 | 30.5 | 10.8 | 12.4 | 9.0 | 9.0 | 24.2 | 25.2 | 23.7 | 9.4 | 8.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,295.4 | 2,363.6 | 2,164.6 | 1,250.6 | 1,222.7 | 1,015.2 | 516.9 | 592.5 | 656.5 | 685.4 | 531.9 | 656.1 | 577.0 | 587.1 | 508.9 | 419.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.9 | 6.7 | 6.6 | 6.8 | 6.8 | 6.7 |
| Accumulated Depreciation | 7.1 | 6.7 | 6.3 | 5.9 | 5.5 | 5.3 | 4.9 | 4.7 | 4.4 | 4.3 | 4.1 | 3.9 | 3.8 | 3.6 | 3.4 | 3.2 | 3.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 59.5 | 29.5 | 20.5 | 14.9 | 11.2 | 9.4 | 8.9 | 8.7 | 7.6 | 7.0 | 6.1 | 5.7 | 5.4 | 5.5 | 5.4 | 5.6 | 5.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 19.4 | 21.2 | 23.7 | 24.8 | 28.5 | 29.6 | 32.2 | 34.6 | 38.3 | 39.4 | 41.5 | 42.9 | 44.6 | 45.7 | 48.5 | 49.6 | 53.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 19.5 | 21.9 | 25.8 | 13.9 | 21.8 | 29.3 | 23.0 | 22.2 | 30.6 | 28.5 | 29.1 | 21.5 | 24.6 | 26.8 | 32.6 | 30.9 | 41.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 6.6 | 7.0 | 7.7 | 8.0 | 7.0 | 7.3 | 7.4 | 7.6 | 3.3 | 3.5 | 3.8 | 3.5 | 5.1 | 8.1 | 1.7 | 1.8 | 2.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,433.2 | 2,445.9 | 2,244.9 | 1,314.8 | 1,293.9 | 1,093.4 | 591.0 | 668.2 | 750.0 | 796.2 | 644.7 | 762.0 | 689.0 | 705.5 | 618.2 | 528.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 29.0 | 16.9 | 21.3 | 0.0 | 3.0 | 6.1 | 8.1 | 13.0 | 14.9 | 0.0 | 46.0 | 14.6 | 19.5 | - | 79.4 | 17.3 | 19.9 | 0.1 | 59.6 | 16.5 | 34.5 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 112.8 | 131.1 | 154.8 | 154.8 | 216.5 | 216.4 | 222.6 | 257.4 | 283.0 | 282.6 | 272.7 | 295.3 | 273.3 | 273.2 | 264.9 | 264.8 | 302.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 401.3 | 422.8 | 626.2 | 482.2 | 577.8 | 346.8 | 316.9 | 389.5 | 455.2 | 471.1 | 337.3 | 458.9 | 384.6 | 449.2 | 397.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,176.1 | 1,174.8 | 1,173.5 | 390.0 | 389.5 | 472.5 | 83.5 | 86.5 | 86.5 | 89.6 | 89.6 | 92.6 | 92.6 | 95.7 | 95.7 | 98.8 | 98.8 | 101.8 | 101.8 | 104.9 | 104.9 | 108.0 | 108.0 | 111.0 | 111.0 | 114.1 | 114.1 | 117.1 | 117.1 | 120.2 | 120.2 | 155.3 | - | 157.5 | 157.5 | 159.8 | 159.8 | 234.1 | 234.1 | 227.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | 32.8 | 32.8 | 32.8 | 32.8 | 46.2 | 46.2 | 46.2 | 46.2 | 45.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.3 | 8.0 | 8.3 | 8.7 | 8.0 | 7.9 | 7.4 | 8.0 | 8.3 | 8.8 | 8.6 | 9.0 | 9.3 | 11.7 | 7.7 | 7.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,658.0 | 1,680.8 | 1,881.8 | 955.7 | 1,080.0 | 932.0 | 514.6 | 591.6 | 716.2 | 763.9 | 668.7 | 794.5 | 733.5 | 779.6 | 718.5 | 623.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - |
| Additional Paid In Capital | 762.4 | 762.3 | 378.3 | 378.1 | 261.9 | 236.5 | 205.2 | 200.3 | 188.2 | 180.5 | 180.2 | 179.8 | 180.5 | 158.1 | 151.7 | 150.9 | 150.1 | |||||||||||||||||||||||
| Retained Earnings | 11.5 | 1.5 | (16.3) | (20.2) | (49.1) | (76.3) | (130.0) | (125.0) | (155.6) | (149.5) | (205.8) | (214.0) | (226.7) | (233.9) | (253.7) | (247.6) | (285.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.7) | (0.7) | (0.7) | (0.6) | (0.6) | (0.5) | (0.5) | (0.4) | (0.4) | (0.3) | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 775.2 | 765.1 | 363.1 | 359.1 | 213.9 | 161.4 | 76.4 | 76.6 | 33.8 | 32.3 | (24.0) | (32.5) | (44.5) | (74.1) | (100.3) | (94.9) | (133.0) | |||||||||||||||||||||||
| Total Equity | 775.2 | 765.1 | 363.1 | 359.1 | 213.9 | 161.4 | 76.4 | 76.6 | 33.8 | 32.3 | (24.0) | (32.5) | (44.5) | (74.1) | (100.3) | (94.9) | (133.0) | (141.9) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,176.1 | 1,174.8 | 1,173.5 | 390.0 | 389.5 | 478.6 | 89.6 | 92.6 | 92.6 | 95.7 | 95.7 | 98.7 | 98.7 | 101.8 | 101.8 | 104.9 | 104.9 | 107.9 | 107.9 | 111.0 | 111.0 | 114.1 | 114.1 | 117.1 | 117.1 | 120.2 | 120.2 | 150.7 | 150.7 | 153.0 | 159.3 | 161.4 | - | 163.6 | 163.6 | 166.2 | 166.2 | 234.1 | 234.1 | 227.8 |
| Net debt | (692.1) | (782.4) | (458.3) | (443.0) | (263.5) | (192.8) | (104.7) | (134.4) | (116.7) | (105.5) | (87.6) | (113.8) | (90.1) | (78.1) | (29.9) | (10.7) | (63.6) | (85.9) | ||||||||||||||||||||||
| Working Capital | 1,894.1 | 1,940.8 | 1,538.4 | 768.4 | 644.9 | 668.4 | 200.0 | 203.0 | 201.3 | 214.3 | 194.6 | 197.2 | 192.4 | 137.9 | 111.0 | 122.9 | 70.6 | 72.6 | ||||||||||||||||||||||
| Book Value | 775.2 | 765.1 | 363.1 | 359.1 | 213.9 | 161.4 | 76.4 | 76.6 | 33.8 | 32.3 | (24.0) | (32.5) | (44.5) | (74.1) | (100.3) | (94.9) | (133.0) | (141.9) | ||||||||||||||||||||||
| Tangible Book Value | 755.8 | 743.9 | 339.4 | 334.3 | 185.4 | 131.8 | 44.2 | 42.0 | (4.5) | (7.1) | (65.5) | (75.4) | (89.1) | (119.8) | (148.8) | (144.5) | (186.6) | |||||||||||||||||||||||
| 886.1 |
| - |
| Prepaid Expenses | 11.9 | 38.3 | 10.8 | 24.2 | 8.6 | 7.8 | 9.2 | - | - | - | 19.2 | 64.8 | 71.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 12.2 | 11.9 | 8.8 | 52.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,363.6 | 1,015.2 | 685.4 | 587.1 | 465.9 | 406.1 | 369.6 | - | - | - | 2,156.9 | 2,191.9 | 2,254.1 | 1,969.6 | - | - |
| 1,028.6 |
| - |
| Accumulated Depreciation | 6.7 | 5.3 | 4.3 | 3.6 | 3.0 | 2.7 | 2.2 | - | 44.4 | - | 317.1 | 358.2 | 351.3 | 319.0 | 292.5 | - |
| Property,Plant & Equipment Net | 29.5 | 9.4 | 7.0 | 5.5 | 5.3 | 4.9 | 3.7 | - | 3.7 | - | 51.0 | 1,187.1 | 1,231.4 | 1,115.1 | 736.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | - | - |
| Intangible Assets | 21.2 | 29.6 | 39.4 | 45.7 | 54.7 | 62.8 | 69.5 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.8 | 1.6 | 2.7 | 7.9 | 2.1 | 4.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 21.9 | 29.3 | 28.5 | 26.8 | 41.4 | 1.9 | - | - | - | - | - | - | 204.5 | 270.3 | - | - |
| Other Non-Current Assets | 7.0 | 7.3 | 3.5 | 8.1 | 2.3 | 4.9 | 7.4 | - | - | - | 29.4 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 58.5 | 170.3 | 362.7 | 447.4 | - | - |
| Total Assets | 2,445.9 | 1,093.4 | 796.2 | 705.5 | 572.4 | 486.3 | 455.9 | - | - | - | 2,266.4 | 3,549.3 | 3,848.2 | 3,532.1 | - | - |
| - |
| Short Term Debt | 0.0 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | - | 530.0 | - | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | 131.1 | 216.4 | 282.6 | 273.2 | 303.1 | 283.2 | 266.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.5 | 1.4 | 1.4 | 3.3 | 0.9 | 2.4 | 2.5 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 422.8 | 346.8 | 471.1 | 449.2 | 393.3 | 366.1 | 336.8 | - | - | - | 1,614.8 | 1,575.9 | 1,268.5 | 1,082.6 | - | - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.2 | 2.6 | 6.1 | 3.0 | 4.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 0.0 | 32.8 | 46.2 | 45.1 | 45.2 | 29.4 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.0 | 7.9 | 8.8 | 11.7 | 13.7 | 32.4 | 32.1 | - | - | - | 65.6 | 79.7 | 78.2 | 97.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 594.5 | 691.0 | 527.7 | 598.9 | - | - |
| Total Liabilities | 1,680.8 | 932.0 | 763.9 | 779.6 | 714.3 | 806.9 | 792.8 | - | - | - | 2,739.3 | 2,796.9 | 2,534.4 | 2,256.5 | - | - |
| Additional Paid In Capital | 762.3 | 236.5 | 180.5 | 158.1 | 140.7 | 85.0 | 61.5 | - | - | - | 1,213.3 | 1,212.5 | 1,172.8 | 1,179.6 | - | - |
| Retained Earnings | 1.5 | (76.3) | (149.5) | (233.9) | (284.6) | (407.7) | (405.0) | - | - | - | (1,361.8) | (161.2) | 329.9 | 322.4 | - | - |
| Accumulated Other Comprehensive Income | (0.7) | (0.5) | (0.3) | 0.2 | 0.5 | 0.8 | 1.1 | - | - | - | (291.9) | (262.5) | (144.1) | (167.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 33.0 | 49.4 | 57.1 | (71.3) | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 765.1 | 161.4 | 32.3 | (74.1) | (141.9) | (320.6) | (336.9) | (321.9) | - | - | (472.9) | 752.4 | 1,313.8 | 1,275.6 | 1,162.4 | 1,309.5 |
| Total Equity | 765.1 | 161.4 | 32.3 | (74.1) | (141.9) | (320.6) | (336.9) | (321.9) | - | - | (472.9) | 752.4 | 1,313.8 | 1,275.6 | 1,162.4 | 1,309.5 |
| Net debt | (782.4) | (192.8) | (105.5) | (78.1) | (85.9) | (37.9) | (10.5) | - | - | - | 237.1 | 492.4 | 509.0 | 443.7 | - | - |
| Working Capital | 1,940.8 | 668.4 | 214.3 | 137.9 | 72.6 | 40.0 | 32.8 | - | - | - | 542.1 | 616.0 | 985.6 | 887.0 | - | - |
| Book Value | 765.1 | 161.4 | 32.3 | (74.1) | (141.9) | (320.6) | (336.9) | (321.9) | - | - | (472.9) | 752.4 | 1,313.8 | 1,275.6 | 1,162.4 | 1,309.5 |
| Tangible Book Value | 743.9 | 131.8 | (7.1) | (119.8) | (196.6) | (383.4) | (406.4) | - | - | - | (479.7) | 745.6 | 1,307.0 | 1,268.8 | - | - |
| 9.1 |
| 7.2 |
| 7.8 |
| 7.8 |
| 7.4 |
| 7.2 |
| 7.8 |
| 9.2 |
| 8.3 |
| 7.4 |
| 6.6 |
| 6.3 |
| 6.9 |
| 22.7 |
| - |
| 6.2 |
| 15.6 |
| 14.9 |
| 14.7 |
| 13.3 |
| 15.1 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 423.1 |
| 465.9 |
| 414.2 |
| 425.9 |
| 406.1 |
| 406.1 |
| 386.3 |
| 386.1 |
| 346.5 |
| 369.6 |
| 363.1 |
| 424.3 |
| 374.5 |
| 484.5 |
| 416.6 |
| 420.9 |
| - |
| 566.9 |
| 384.3 |
| 445.5 |
| 404.8 |
| 560.6 |
| 457.0 |
| 516.4 |
| 3.0 |
| 2.8 |
| 2.9 |
| 2.8 |
| 2.7 |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.2 |
| 2.1 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.5 |
| 2.2 |
| - |
| 1.9 |
| 1.7 |
| 1.2 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.5 |
| 5.3 |
| 5.3 |
| 5.1 |
| 5.0 |
| 4.9 |
| 4.4 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.8 |
| 3.9 |
| 4.1 |
| 4.2 |
| 4.4 |
| 4.5 |
| - |
| 4.9 |
| 5.2 |
| 5.5 |
| 5.6 |
| 6.0 |
| 6.1 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.7 |
| 57.4 |
| 59.1 |
| 60.7 |
| 62.8 |
| 65.2 |
| 66.4 |
| 68.1 |
| 69.5 |
| 71.9 |
| 73.7 |
| 74.9 |
| 76.0 |
| 78.1 |
| 79.9 |
| - |
| 82.7 |
| 87.6 |
| 90.1 |
| 92.1 |
| 93.3 |
| 98.2 |
| 99.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 7.3 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 4.6 |
| 4.8 |
| 6.2 |
| 6.8 |
| 6.6 |
| 7.1 |
| 6.9 |
| 7.4 |
| 6.7 |
| 7.7 |
| 4.9 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| 1.1 |
| 15.2 |
| 15.3 |
| 15.5 |
| 24.1 |
| 23.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 537.6 |
| 572.4 |
| 487.2 |
| 500.6 |
| 483.7 |
| 486.3 |
| 468.2 |
| 468.9 |
| 430.8 |
| 455.9 |
| 451.2 |
| 515.3 |
| 464.7 |
| 571.7 |
| 506.0 |
| 525.8 |
| - |
| 675.3 |
| 521.9 |
| 586.0 |
| 547.6 |
| 713.5 |
| 613.8 |
| 675.0 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 33.6 |
| 33.6 |
| 32.8 |
| 39.1 |
| 6.1 |
| - |
| 6.1 |
| 6.1 |
| 6.4 |
| 6.4 |
| - |
| - |
| - |
| 303.1 |
| 275.2 |
| 276.0 |
| 255.5 |
| 283.2 |
| 249.7 |
| 248.2 |
| 243.0 |
| 266.3 |
| 23.3 |
| 46.7 |
| - |
| - |
| 0.0 |
| 1.9 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.4 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| 38.7 |
| 47.1 |
| 50.6 |
| 52.2 |
| 49.7 |
| 50.7 |
| 50.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 296.8 |
| 352.5 |
| 393.3 |
| 335.2 |
| 350.1 |
| 338.9 |
| 366.1 |
| 315.8 |
| 314.6 |
| 313.3 |
| 336.8 |
| 331.1 |
| 412.6 |
| 357.2 |
| 438.7 |
| 346.4 |
| 306.6 |
| - |
| 403.4 |
| 238.4 |
| 288.7 |
| 227.9 |
| 325.7 |
| 201.6 |
| 239.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 7.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.1 |
| 45.1 |
| 45.1 |
| 44.4 |
| 45.2 |
| 44.9 |
| 44.4 |
| 29.4 |
| 29.4 |
| 29.4 |
| 29.4 |
| 15.0 |
| 15.0 |
| 14.5 |
| 14.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 13.7 |
| 34.0 |
| 31.3 |
| 32.4 |
| 32.4 |
| 22.6 |
| 26.6 |
| 30.6 |
| 32.1 |
| 22.7 |
| 20.4 |
| 17.2 |
| 14.6 |
| 8.0 |
| 12.3 |
| - |
| 17.5 |
| 35.6 |
| 36.1 |
| 35.8 |
| 38.6 |
| 36.0 |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 786.6 |
| 873.6 |
| 807.4 |
| 893.6 |
| 783.5 |
| 795.6 |
| - |
| 894.2 |
| 776.5 |
| 832.2 |
| 771.5 |
| 949.6 |
| 838.1 |
| 858.0 |
| 670.6 |
| 714.3 |
| 716.3 |
| 772.0 |
| 768.5 |
| 806.9 |
| 743.8 |
| 760.6 |
| 756.2 |
| 792.8 |
| 786.6 |
| 873.6 |
| 807.4 |
| 893.6 |
| 783.5 |
| 795.6 |
| - |
| 894.2 |
| 776.5 |
| 832.2 |
| 771.5 |
| 949.6 |
| 838.1 |
| 858.0 |
| 140.7 |
| 125.4 |
| 125.1 |
| 123.3 |
| 85.0 |
| 84.8 |
| 61.9 |
| 61.8 |
| 61.5 |
| 61.4 |
| 61.3 |
| 61.3 |
| 61.2 |
| 60.3 |
| 60.2 |
| - |
| 60.0 |
| 59.8 |
| 59.7 |
| 59.6 |
| 59.5 |
| 59.4 |
| - |
| (284.6) |
| (356.5) |
| (398.6) |
| (410.2) |
| (407.7) |
| (367.0) |
| (360.0) |
| (393.7) |
| (405.0) |
| (402.2) |
| (425.0) |
| (409.4) |
| (388.5) |
| (343.3) |
| (335.5) |
| (284.4) |
| (284.5) |
| (320.0) |
| (311.5) |
| (289.1) |
| (296.7) |
| (288.5) |
| - |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (141.9) |
| (229.1) |
| (271.4) |
| (284.8) |
| (320.6) |
| (275.6) |
| (291.7) |
| (325.4) |
| (336.9) |
| (335.4) |
| (358.3) |
| (342.7) |
| (321.9) |
| (277.5) |
| (269.8) |
| - |
| (218.9) |
| (254.6) |
| (246.2) |
| (223.9) |
| (236.1) |
| (224.3) |
| (183.0) |
| (229.1) |
| (271.4) |
| (284.8) |
| (320.6) |
| (275.6) |
| (291.7) |
| (325.4) |
| (336.9) |
| (335.4) |
| (358.3) |
| (342.7) |
| (321.9) |
| (277.5) |
| (269.8) |
| - |
| (218.9) |
| (254.6) |
| (246.2) |
| (223.9) |
| (236.1) |
| (224.3) |
| (183.0) |
| (63.1) |
| (65.0) |
| (52.3) |
| (37.9) |
| (38.7) |
| (2.2) |
| 7.9 |
| (10.5) |
| 43.0 |
| 62.4 |
| 62.8 |
| 29.9 |
| 34.4 |
| 21.3 |
| - |
| (45.2) |
| 27.7 |
| 18.5 |
| 14.5 |
| (26.6) |
| 63.3 |
| 53.3 |
| 79.0 |
| 75.8 |
| 67.2 |
| 40.0 |
| 70.5 |
| 71.5 |
| 33.2 |
| 32.8 |
| 32.0 |
| 11.7 |
| 17.3 |
| 45.8 |
| 70.2 |
| 114.3 |
| - |
| 163.5 |
| 145.9 |
| 156.8 |
| 176.9 |
| 234.9 |
| 255.4 |
| 276.8 |
| (229.1) |
| (271.4) |
| (284.8) |
| (320.6) |
| (275.6) |
| (291.7) |
| (325.4) |
| (336.9) |
| (335.4) |
| (358.3) |
| (342.7) |
| (321.9) |
| (277.5) |
| (269.8) |
| - |
| (218.9) |
| (254.6) |
| (246.2) |
| (223.9) |
| (236.1) |
| (224.3) |
| (183.0) |
| (196.6) |
| (286.5) |
| (330.5) |
| (345.5) |
| (383.4) |
| (340.8) |
| (358.1) |
| (393.5) |
| (406.4) |
| (407.3) |
| (432.0) |
| (417.6) |
| (397.9) |
| (355.6) |
| (349.7) |
| - |
| (301.6) |
| (342.2) |
| (336.3) |
| (316.0) |
| (329.4) |
| (322.5) |
| (282.9) |