| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 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 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,617.8 | 657.7 | 772.9 | 520.7 | 516.4 | 479.7 | 489.2 | 436.7 | 425.0 | 469.3 | 861.5 | 1,290.2 | 592.1 | 774.3 | 552.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 520.7 | 436.7 | 1,290.2 | 774.3 | 298.0 | 432.6 | 397.3 | 157.1 | 14.5 | 19.9 | 7.8 | 13.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 356.4 | 450.3 | 1,258.8 | 1,171.7 | 1,255.8 | 335.9 | 314.2 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 877.1 | 887.0 | 2,549.0 | 1,946.0 | 1,553.8 | 768.5 | 711.5 | 157.1 | 14.5 | 19.9 | 7.8 | 13.3 |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 197.1 | 170.5 | 150.5 | 136.5 | - | - |
| Current Assets | ||||||||||||
| Inventory | 470.1 | 398.4 | 250.1 | 196.4 | 188.9 | 228.8 | 174.1 | 100.6 | 99.7 | 96.5 | - | - |
| Prepaid Expenses | 120.1 | 110.0 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 1,479.8 | 1,240.2 | 826.7 | - | - | 772.7 | 636.2 | 518.2 | 416.2 | 377.7 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 225.2 | 126.3 | 156.7 | 116.9 | 150.8 | 160.8 | 126.5 | 118.3 | 77.9 | 82.1 | - | - |
| Short Term Debt | 10.6 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 2,562.6 | 2,503.2 | 2,410.9 | 1,532.3 | 1,538.6 | - | 456.7 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.6 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 312.9 | - | - |
| Additional Paid In Capital | 1,986.8 | 1,835.0 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 2,573.2 | 2,503.2 | 2,410.9 | 1,532.3 | 1,538.6 | - | 456.7 | - | - | - | - | - |
| Net debt | 1,696.1 | 1,616.2 | ||||||||||
| 611.0 |
| 687.7 |
| 321.3 |
| 269.5 |
| - |
| 688.3 |
| 1,085.0 |
| 539.0 |
| 432.6 |
| 358.3 |
| 371.3 |
| 459.4 |
| 397.3 |
| 176.8 |
| 202.1 |
| 150.8 |
| 157.1 |
| 155.9 |
| 157.2 |
| 161.9 |
| 142.1 |
| 14.5 |
| 10.6 |
| 19.5 |
| 14.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 554.5 | 497.6 | 348.9 | 356.4 | 350.3 | 417.0 | 426.9 | 450.3 | 445.9 | 754.7 | 1,082.7 | 1,258.8 | 1,088.3 | 1,171.7 | 1,470.4 | 1,273.6 | 1,366.9 | 1,379.0 | 1,341.2 | - | 763.1 | 230.6 | 291.9 | 335.9 | 340.2 | 312.8 | 274.9 | 314.2 | 516.0 | 422.4 | 381.7 | 0.0 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,172.3 | 1,155.3 | 1,121.8 | 877.1 | 866.7 | 896.7 | 916.1 | 887.0 | 870.9 | 1,224.0 | 1,944.2 | 2,549.0 | 1,680.4 | 1,946.0 | 2,022.4 | 1,884.6 | 2,054.6 | 1,700.3 | 1,610.7 | - | 1,451.4 | 1,315.6 | 830.9 | 768.5 | 698.5 | 684.1 | 734.3 | 711.5 | 692.8 | 624.5 | 532.5 | 157.1 | 155.9 | 157.2 | 161.9 | 142.1 | 14.5 | 10.6 | 19.5 | 14.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 164.7 | 222.1 | 173.8 | 170.5 | 192.5 | 160.2 | 159.1 | 156.6 | 150.5 | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 632.8 | 570.4 | 531.6 | 470.1 | 422.9 | 402.3 | 403.3 | 398.4 | 420.7 | 471.7 | 428.0 | 250.1 | 366.9 | 196.4 | 208.1 | 207.0 | 210.7 | 207.1 | 212.6 | - | 172.7 | 179.6 | 202.2 | 228.8 | 272.2 | 303.2 | 136.6 | 153.6 | 144.2 | 147.3 | 147.2 | 100.6 | 121.0 | 107.2 | 107.3 | 102.9 | 99.7 | - | - | - |
| Prepaid Expenses | 149.0 | 180.7 | 125.2 | 120.1 | 122.0 | 125.5 | 118.3 | 110.0 | 128.6 | 118.1 | 99.4 | 78.1 | 114.8 | 81.6 | 70.4 | 68.2 | 79.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,395.7 | 2,283.2 | 2,085.6 | 1,717.3 | 1,667.3 | 1,651.4 | 1,636.2 | 1,590.1 | 1,650.0 | 2,062.1 | 2,691.7 | 3,139.2 | 2,492.6 | 2,436.8 | 2,540.1 | 2,423.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,784.8 | 1,615.5 | 1,569.2 | 1,479.8 | 1,421.8 | 1,376.3 | 1,331.5 | 1,240.2 | 1,219.6 | 1,200.1 | 1,104.3 | 826.7 | 1,010.5 | - | - | - | - | - | - | - | - | - | 802.6 | 772.7 | 713.7 | 809.6 | 662.3 | 636.2 | 738.6 | 720.4 | 697.6 | 518.2 | 576.4 | 490.8 | 464.9 | 443.6 | 416.2 | - | - | - |
| Accumulated Depreciation | 820.5 | 802.0 | 774.4 | 753.4 | 728.5 | 712.9 | 693.1 | 667.7 | 640.9 | 617.8 | 592.7 | - | 522.8 | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | 578.7 | 582.3 | 511.6 | - | 487.7 | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,066.3 | 1,060.9 | 1,060.9 | 1,060.9 | 1,060.9 | 1,060.9 | 1,060.9 | 1,055.8 | 1,055.9 | 1,054.6 | 695.1 | 368.9 | 698.2 | 368.9 | 368.9 | 368.9 | 368.9 | 368.9 | ||||||||||||||||||||||
| Intangible Assets | 362.9 | 396.7 | 430.7 | 465.1 | 499.8 | 534.9 | 573.9 | 617.5 | 688.5 | 730.6 | 435.2 | 155.7 | 539.9 | 241.2 | 198.3 | 219.8 | 263.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 27.0 | 29.6 | 30.5 | 27.9 | 32.2 | 32.9 | 35.7 | 72.8 | 76.7 | 81.3 | 68.8 | 73.6 | 84.9 | 67.4 | 75.1 | 75.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 197.9 | 206.1 | 204.6 | 210.3 | 12.7 | 11.0 | 12.5 | 10.7 | 139.2 | 130.2 | 128.0 | 27.0 | 100.1 | 72.9 | 67.2 | 72.9 | 89.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 13.8 | 15.3 | 6.0 | 10.8 | 8.8 | 11.6 | 12.0 | 12.5 | 15.5 | 14.9 | 14.6 | 37.3 | 14.7 | 3.3 | 6.5 | 6.0 | 5.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,027.9 | 4,805.3 | 4,613.1 | 4,218.7 | 3,975.0 | 3,966.1 | 3,969.6 | 3,931.9 | 4,204.5 | 4,656.0 | 4,545.0 | 4,162.2 | 4,418.1 | 3,551.6 | 3,615.7 | 3,519.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 392.7 | 347.4 | 278.6 | 225.2 | 195.2 | 184.7 | 163.1 | 126.3 | 133.4 | 163.0 | 134.6 | 156.7 | 205.6 | 116.9 | 118.2 | 101.6 | 104.7 | 111.3 | 146.0 | - | 144.6 | 143.7 | 152.2 | 160.8 | 204.1 | 199.2 | 127.6 | 126.5 | 100.9 | 113.0 | 111.6 | 118.3 | 127.8 | 111.7 | 95.2 | 83.0 | 77.9 | - | - | - |
| Short Term Debt | 3,238.6 | 3,240.2 | 1,079.0 | 10.6 | 10.3 | 9.8 | 10.8 | 0.0 | - | - | - | - | 420.7 | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.5 | 12.7 | 12.2 | 11.4 | 11.3 | 11.2 | 11.9 | 13.4 | 13.8 | 14.5 | 11.8 | 11.2 | 14.0 | 11.8 | 12.3 | 11.7 | ||||||||||||||||||||||||
| Accrued Expenses | 48.9 | 39.2 | 45.5 | 34.6 | 43.5 | 46.2 | 39.7 | 52.4 | 61.7 | 65.8 | 59.4 | 44.7 | 62.1 | 33.1 | 41.0 | 40.4 | 39.5 | 32.7 | ||||||||||||||||||||||
| Other Current Liabilities | 62.9 | 42.8 | 41.6 | 53.1 | 49.9 | 54.9 | 37.6 | 41.1 | 68.3 | 45.0 | 31.3 | 39.4 | 51.2 | 57.8 | 33.9 | 19.3 | 87.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,865.3 | 3,767.6 | 1,526.2 | 392.8 | 353.0 | 346.9 | 305.1 | 269.3 | 317.6 | 658.4 | 593.7 | 716.5 | 814.3 | 664.6 | 656.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 43.2 | 47.1 | 2,164.5 | 2,562.6 | 2,562.4 | 2,561.2 | 2,569.2 | 2,503.2 | - | - | - | 2,410.9 | 1,900.3 | 1,532.3 | 1,529.0 | 1,531.6 | 1,534.9 | 1,535.4 | 1,538.1 | - | 1,541.3 | 1,541.8 | - | - | - | - | 456.2 | - | 456.1 | 456.7 | 456.7 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 19.4 | 22.7 | 24.5 | 23.6 | 25.8 | 26.1 | 29.8 | 43.0 | 47.3 | 52.9 | 41.2 | 48.8 | 57.0 | 47.6 | 55.8 | 57.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.2 | 1.5 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.4 | 5.6 | 6.0 | 7.2 | 39.4 | 45.4 | 53.4 | 55.7 | 61.7 | 67.6 | 12.7 | 12.9 | 25.8 | 35.9 | 29.0 | 35.5 | 31.6 | |||||||||||||||||||||||
| Pension Obligations | 11.4 | 11.2 | 10.5 | 9.7 | 6.9 | 6.2 | 8.6 | 7.5 | 9.6 | 11.4 | 10.1 | 7.2 | 9.0 | 10.8 | 10.9 | 11.2 | 12.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 121.2 | 115.7 | 111.1 | 97.8 | 114.9 | 114.2 | 116.2 | 103.4 | 98.8 | 97.6 | 85.7 | 42.9 | 77.1 | 40.9 | 42.0 | 42.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,054.5 | 3,958.7 | 3,832.3 | 3,084.0 | 3,095.5 | 3,093.8 | 3,073.7 | 2,974.6 | 3,027.8 | 3,378.2 | 3,234.2 | 2,287.2 | 2,874.5 | 1,578.8 | 1,593.8 | 1,547.6 | ||||||||||||||||||||||||
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - |
| Additional Paid In Capital | 3,600.9 | 1,615.9 | 1,628.6 | 1,986.8 | 1,942.8 | 1,892.4 | 1,853.7 | 1,835.0 | 1,802.4 | 1,776.1 | 1,714.0 | 2,003.6 | 1,641.4 | 1,743.6 | 1,778.1 | 1,752.1 | ||||||||||||||||||||||||
| Retained Earnings | (634.6) | (778.8) | (857.0) | (861.2) | (1,074.5) | (1,030.4) | (969.5) | (887.1) | (634.6) | (507.6) | (408.5) | (129.1) | (101.3) | 220.9 | 237.5 | 210.7 | 440.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 7.0 | 9.4 | 9.1 | 9.0 | 11.1 | 10.2 | 11.6 | 9.3 | 8.8 | 9.2 | 5.2 | 0.4 | 3.4 | 8.2 | 6.2 | 8.5 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,973.4 | 846.6 | 780.8 | 1,134.7 | 879.5 | 872.3 | 895.9 | 957.3 | 1,176.7 | 1,277.8 | 1,310.8 | 1,875.0 | 1,543.6 | 1,972.8 | 2,021.9 | 1,971.4 | ||||||||||||||||||||||||
| Total Equity | 2,973.4 | 846.6 | 780.8 | 1,134.7 | 879.5 | 872.3 | 895.9 | 957.3 | 1,176.7 | 1,277.8 | 1,310.8 | 1,875.0 | 1,543.6 | 1,972.8 | 2,021.9 | 1,971.4 | 2,165.0 | 1,921.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,281.8 | 3,287.3 | 3,243.5 | 2,573.2 | 2,572.7 | 2,571.0 | 2,580.0 | 2,503.2 | - | - | - | 2,410.9 | 2,321.0 | 1,532.3 | 1,529.0 | 1,531.6 | 1,534.9 | 1,535.4 | 1,538.1 | - | 1,541.3 | 1,541.8 | - | - | - | - | 456.2 | - | 456.1 | 456.7 | 456.7 | - | - | - | - | - | - | - | - | - |
| Net debt | 109.5 | 2,132.0 | 2,121.7 | 1,696.1 | 1,706.0 | 1,674.3 | 1,663.9 | 1,616.2 | - | - | - | (138.1) | 640.6 | (413.7) | (493.4) | (353.0) | (519.7) | (164.9) | ||||||||||||||||||||||
| Working Capital | 530.4 | (1,484.4) | 559.4 | 1,324.5 | 1,314.3 | 1,304.5 | 1,331.1 | 1,320.8 | 1,332.4 | 1,403.7 | 2,098.0 | 2,422.7 | 1,678.3 | 1,772.2 | 1,883.4 | 1,811.3 | 1,895.6 | |||||||||||||||||||||||
| Book Value | 2,973.4 | 846.6 | 780.8 | 1,134.7 | 879.5 | 872.3 | 895.9 | 957.3 | 1,176.7 | 1,277.8 | 1,310.8 | 1,875.0 | 1,543.6 | 1,972.8 | 2,021.9 | 1,971.4 | 2,165.0 | 1,921.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,544.2 | (611.0) | (710.8) | (391.3) | (681.2) | (723.5) | (738.9) | (716.0) | (567.7) | (507.4) | 180.5 | 1,350.4 | 305.5 | 1,362.7 | 1,454.7 | 1,382.7 | 1,532.9 | |||||||||||||||||||||||
| 78.1 |
| 81.6 |
| 73.8 |
| 97.5 |
| 44.5 |
| 61.3 |
| 46.1 |
| 33.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | 4.9 | 0.0 | - | - | - | - | - |
| Total Current Assets | 1,717.3 | 1,590.1 | 3,139.2 | 2,436.8 | 2,050.0 | 1,332.8 | 1,127.2 | 489.5 | 310.8 | 286.0 | - | - |
| 753.4 |
| 667.7 |
| - |
| - |
| - |
| 339.4 |
| 329.3 |
| 334.8 |
| 273.0 |
| 241.2 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | 433.3 | 306.9 | 183.4 | 143.2 | 136.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,060.9 | 1,055.8 | 368.9 | 368.9 | 368.9 | 368.9 | 11.3 | 5.4 | 5.6 | 5.9 | 0.0 | - |
| Intangible Assets | 465.1 | 617.5 | 155.7 | 241.2 | 316.8 | 395.4 | 7.0 | 14.5 | 21.8 | 29.9 | - | - |
| Operating Lease Right Of Use Assets | 27.9 | 72.8 | 73.6 | 67.4 | 78.7 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 210.3 | 10.7 | 27.0 | 72.9 | 81.2 | 169.6 | 125.6 | 31.9 | 30.3 | 33.3 | - | - |
| Other Non-Current Assets | 10.8 | 12.5 | 37.3 | 3.3 | 4.0 | 16.6 | 3.5 | 1.6 | 0.9 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,218.7 | 3,931.9 | 4,162.2 | 3,551.6 | 3,292.6 | 2,716.6 | 1,581.5 | 726.3 | 512.6 | 492.1 | - | - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | 2.8 | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.4 | 13.4 | 11.2 | 11.8 | 10.8 | - | - | - | - | - | - | - |
| Accrued Expenses | 34.6 | 52.4 | 44.7 | 33.1 | 23.7 | 46.7 | 33.9 | 14.9 | 11.5 | 9.4 | - | - |
| Other Current Liabilities | 53.1 | 41.1 | 39.4 | 57.8 | 44.3 | 39.2 | 22.1 | 12.1 | 11.4 | 11.5 | - | - |
| Total Current Liabilities | 392.8 | 269.3 | 716.5 | 664.6 | 283.0 | 294.0 | 214.0 | 173.7 | 122.2 | 136.9 | - | - |
| 43.0 |
| 48.8 |
| 47.6 |
| 57.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.2 | 55.7 | 12.9 | 35.9 | 46.5 | 55.9 | 0.3 | - | - | - | - | - |
| Pension Obligations | 9.7 | 7.5 | 7.2 | 10.8 | 11.8 | 7.9 | 3.5 | 3.5 | 2.1 | 1.6 | - | - |
| Other Non-Current Liabilities | 97.8 | 103.4 | 42.9 | 40.9 | 36.0 | 33.7 | 18.7 | 9.1 | 9.8 | 19.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,084.0 | 2,974.6 | 2,287.2 | 1,578.8 | 1,543.4 | 1,219.5 | 619.6 | 193.1 | 132.0 | 156.5 | - | - |
| 2,003.6 |
| 1,743.6 |
| 1,676.6 |
| 1,360.8 |
| 753.2 |
| 467.7 |
| 0.0 |
| - |
| - |
| - |
| Retained Earnings | (861.2) | (887.1) | (129.1) | 220.9 | 64.6 | 129.1 | 166.4 | 20.2 | 0.0 | - | - | - |
| Accumulated Other Comprehensive Income | 9.0 | 9.3 | 0.4 | 8.2 | 7.9 | 7.1 | 6.4 | 9.4 | 12.5 | 22.7 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,134.7 | 957.3 | 1,875.0 | 1,972.8 | 1,749.2 | 1,497.1 | 926.1 | 497.4 | 380.6 | 335.6 | 281.8 | 287.8 |
| Total Equity | 1,134.7 | 957.3 | 1,875.0 | 1,972.8 | 1,749.2 | 1,497.1 | 926.1 | 497.4 | 380.6 | 335.6 | 281.8 | 287.8 |
| (138.1) |
| (413.7) |
| (15.2) |
| - |
| (254.8) |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 1,324.5 | 1,320.8 | 2,422.7 | 1,772.2 | 1,767.0 | 1,038.8 | 913.2 | 315.8 | 188.6 | 149.1 | - | - |
| Book Value | 1,134.7 | 957.3 | 1,875.0 | 1,972.8 | 1,749.2 | 1,497.1 | 926.1 | 497.4 | 380.6 | 335.6 | 281.8 | 287.8 |
| Tangible Book Value | (391.3) | (716.0) | 1,350.4 | 1,362.7 | 1,063.5 | 732.8 | 907.8 | 477.5 | 353.2 | 299.8 | 281.8 | - |
| 82.1 |
| 79.8 |
| - |
| 77.1 |
| 95.8 |
| 97.3 |
| 97.5 |
| 107.0 |
| 103.1 |
| 70.6 |
| 65.0 |
| 63.0 |
| 59.9 |
| 69.0 |
| 61.3 |
| 58.2 |
| 58.7 |
| 50.4 |
| 52.1 |
| 46.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 9.9 |
| 4.9 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,569.8 |
| 2,266.2 |
| 2,166.7 |
| - |
| 1,963.0 |
| 1,883.0 |
| 1,423.2 |
| 1,332.8 |
| 1,418.1 |
| 1,356.9 |
| 1,181.1 |
| 1,127.2 |
| 1,064.7 |
| 1,053.8 |
| 922.5 |
| 489.5 |
| 527.6 |
| 483.3 |
| 478.7 |
| 453.7 |
| 310.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.9 |
| 339.4 |
| 323.1 |
| 364.9 |
| 343.7 |
| 329.3 |
| 436.8 |
| 419.1 |
| 403.9 |
| 334.8 |
| 356.8 |
| 322.7 |
| 313.5 |
| 302.1 |
| 273.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 436.7 |
| 433.3 |
| 390.6 |
| 444.7 |
| 318.6 |
| 306.9 |
| 301.8 |
| 301.3 |
| 293.7 |
| 183.4 |
| 219.6 |
| 168.1 |
| 151.4 |
| 141.5 |
| 143.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 368.9 |
| - |
| 368.9 |
| 368.9 |
| 368.9 |
| 368.9 |
| 359.8 |
| 344.7 |
| 11.3 |
| 11.3 |
| 11.8 |
| 11.6 |
| 11.5 |
| 5.4 |
| 5.2 |
| 5.5 |
| 5.5 |
| 5.3 |
| 5.6 |
| - |
| - |
| - |
| 285.2 |
| 296.1 |
| - |
| 338.0 |
| 358.0 |
| 376.6 |
| 395.4 |
| 412.3 |
| 445.0 |
| 6.3 |
| 7.0 |
| 8.1 |
| 8.8 |
| 9.5 |
| 14.5 |
| 10.8 |
| 16.4 |
| 18.1 |
| 20.0 |
| 21.8 |
| - |
| - |
| - |
| 70.3 |
| 71.8 |
| 74.7 |
| 91.5 |
| 81.7 |
| 84.7 |
| 88.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 81.6 |
| - |
| 102.7 |
| 101.1 |
| 169.6 |
| 169.6 |
| 172.2 |
| 184.3 |
| 122.0 |
| 125.6 |
| 128.2 |
| 128.4 |
| 7.6 |
| 31.9 |
| 30.8 |
| 30.1 |
| 27.7 |
| 28.9 |
| 30.3 |
| - |
| - |
| - |
| 5.4 |
| 6.0 |
| - |
| 4.3 |
| 4.5 |
| 4.6 |
| 16.6 |
| 18.4 |
| 21.0 |
| 5.7 |
| 3.5 |
| 3.6 |
| 3.5 |
| 3.6 |
| 1.6 |
| 2.7 |
| 1.5 |
| 0.6 |
| 0.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,745.9 |
| 3,468.2 |
| 3,387.4 |
| - |
| 3,268.7 |
| 3,221.2 |
| 2,867.8 |
| 2,716.6 |
| 2,771.4 |
| 2,796.6 |
| 1,645.0 |
| 1,581.5 |
| 1,518.2 |
| 1,507.4 |
| 1,248.4 |
| 726.3 |
| 796.7 |
| 704.9 |
| 682.0 |
| 649.7 |
| 512.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 10.8 |
| 10.8 |
| - |
| 11.5 |
| 11.7 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| - |
| 32.9 |
| 37.2 |
| 51.4 |
| 46.7 |
| 54.4 |
| 46.5 |
| 35.0 |
| 33.9 |
| 36.3 |
| 29.6 |
| 18.0 |
| 14.9 |
| 16.5 |
| 18.2 |
| 15.7 |
| 14.5 |
| 11.5 |
| - |
| - |
| - |
| 65.3 |
| 58.4 |
| - |
| 46.8 |
| 57.9 |
| 52.6 |
| 39.2 |
| 46.7 |
| 33.6 |
| 21.0 |
| 22.1 |
| 21.0 |
| 29.4 |
| 22.0 |
| 12.1 |
| 21.3 |
| 9.8 |
| 11.8 |
| 10.7 |
| 11.4 |
| - |
| - |
| - |
| 611.7 |
| 674.2 |
| 647.3 |
| 293.4 |
| - |
| 286.7 |
| 304.2 |
| 316.8 |
| 294.0 |
| 358.0 |
| 325.5 |
| 213.9 |
| 214.0 |
| 191.5 |
| 217.7 |
| 177.2 |
| 173.7 |
| 202.0 |
| 169.0 |
| 157.4 |
| 132.6 |
| 122.2 |
| - |
| - |
| - |
| 50.5 |
| 55.1 |
| 56.0 |
| - |
| 59.1 |
| 62.5 |
| 65.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 48.4 |
| - |
| 49.0 |
| 47.9 |
| 52.7 |
| 55.9 |
| 55.8 |
| 56.1 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 12.4 |
| - |
| 10.0 |
| 8.4 |
| 8.1 |
| 7.9 |
| 6.4 |
| 10.9 |
| 3.7 |
| 3.5 |
| 3.2 |
| 4.3 |
| 4.2 |
| 3.5 |
| 3.4 |
| 2.3 |
| 2.6 |
| - |
| 2.1 |
| - |
| - |
| - |
| 45.7 |
| 38.1 |
| 38.8 |
| - |
| 33.7 |
| 33.0 |
| 32.1 |
| 33.7 |
| 21.4 |
| 26.6 |
| 18.8 |
| 18.7 |
| 24.2 |
| 24.4 |
| 25.3 |
| 9.1 |
| 14.3 |
| 8.7 |
| 8.0 |
| 16.3 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,580.9 |
| 1,546.3 |
| 1,571.3 |
| - |
| 1,534.5 |
| 1,539.6 |
| 1,306.5 |
| 1,219.5 |
| 1,267.5 |
| 1,236.9 |
| 625.7 |
| 619.6 |
| 605.8 |
| 607.3 |
| 571.5 |
| 193.1 |
| 244.5 |
| 192.4 |
| 175.3 |
| 148.9 |
| 132.0 |
| - |
| - |
| - |
| 1,718.8 |
| 1,700.9 |
| 1,677.9 |
| - |
| 1,659.1 |
| 1,648.7 |
| 1,377.3 |
| 1,360.8 |
| 1,341.4 |
| 1,324.2 |
| 763.5 |
| 753.2 |
| 736.0 |
| 724.8 |
| 705.7 |
| 467.7 |
| 483.3 |
| 461.1 |
| 451.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| 214.9 |
| 131.7 |
| - |
| 69.2 |
| 25.8 |
| 176.7 |
| 129.1 |
| 154.9 |
| 229.2 |
| 213.0 |
| 166.4 |
| 133.2 |
| 130.7 |
| (73.9) |
| 20.2 |
| 28.2 |
| 6.2 |
| 14.0 |
| 11.4 |
| 0.0 |
| - |
| - |
| - |
| 5.7 |
| 6.0 |
| 6.4 |
| - |
| 5.8 |
| 7.0 |
| 7.2 |
| 7.1 |
| 7.5 |
| 6.2 |
| 6.9 |
| 6.4 |
| 7.3 |
| 8.7 |
| 9.2 |
| 9.4 |
| 4.8 |
| 9.3 |
| 5.5 |
| 7.0 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,165.0 |
| 1,921.9 |
| 1,816.1 |
| - |
| 1,734.2 |
| 1,681.6 |
| 1,561.3 |
| 1,497.1 |
| 1,503.9 |
| 1,559.7 |
| 983.5 |
| 926.1 |
| 876.6 |
| 864.3 |
| 641.1 |
| 497.4 |
| 516.4 |
| 476.7 |
| 470.9 |
| 467.0 |
| 380.6 |
| - |
| - |
| - |
| 1,816.1 |
| - |
| 1,734.2 |
| 1,681.6 |
| 1,561.3 |
| 1,497.1 |
| 1,503.9 |
| 1,559.7 |
| 983.5 |
| 926.1 |
| 876.6 |
| 864.3 |
| 641.1 |
| 497.4 |
| 516.4 |
| 476.7 |
| 470.9 |
| 467.0 |
| 380.6 |
| - |
| - |
| - |
| (72.6) |
| - |
| 89.9 |
| 226.2 |
| - |
| - |
| - |
| - |
| (278.1) |
| - |
| (236.7) |
| (167.8) |
| (75.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,618.9 |
| 1,873.3 |
| - |
| 1,676.3 |
| 1,578.8 |
| 1,106.4 |
| 1,038.8 |
| 1,060.1 |
| 1,031.4 |
| 967.2 |
| 913.2 |
| 873.2 |
| 836.1 |
| 745.3 |
| 315.8 |
| 325.6 |
| 314.3 |
| 321.3 |
| 321.1 |
| 188.6 |
| - |
| - |
| - |
| 1,816.1 |
| - |
| 1,734.2 |
| 1,681.6 |
| 1,561.3 |
| 1,497.1 |
| 1,503.9 |
| 1,559.7 |
| 983.5 |
| 926.1 |
| 876.6 |
| 864.3 |
| 641.1 |
| 497.4 |
| 516.4 |
| 476.7 |
| 470.9 |
| 467.0 |
| 380.6 |
| - |
| - |
| - |
| 1,267.8 |
| 1,151.1 |
| - |
| 1,027.3 |
| 954.7 |
| 815.8 |
| 732.8 |
| 731.8 |
| 770.0 |
| 965.9 |
| 907.8 |
| 856.7 |
| 843.9 |
| 620.1 |
| 477.5 |
| 500.4 |
| 454.8 |
| 447.3 |
| 441.7 |
| 353.2 |
| - |
| - |
| - |