| (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 | 364.4 | 426.6 | 95.9 | 153.2 | 134.7 | 72.2 | 85.5 | 96.5 | 91.5 | 168.7 | 193.6 | 96.9 | 185.8 | 27.4 | 71.5 | 18.0 | 42.7 | 6.7 |
| Restricted Cash | 4.7 | 5.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.6 | - | - | - | |
| Cash And Short Term Investments | 364.4 | 426.6 | 95.9 | 153.2 | 134.7 | 72.2 | 85.5 | 96.5 | 91.5 | 168.7 | 193.6 | 96.9 | 185.8 | 39.0 | 71.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 90.3 | 118.0 | 123.4 | 127.3 | 259.6 | 286.3 | 134.6 | 143.9 | 165.5 | 220.3 | 193.9 | 20.0 | 19.8 | 21.2 | 12.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 65.8 | 56.8 | 65.7 | 74.1 | 86.5 | 132.3 | 53.4 | 42.3 | 49.3 | 47.2 | 39.7 | 16.6 | 18.1 | 22.3 | 13.3 | 16.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 41.1 | 47.1 | 69.7 | 67.0 | 82.0 | 100.9 | 62.5 | 47.4 | 74.3 | 53.4 | 72.5 | 8.7 | 13.4 | 10.2 | 4.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2.3 | 3.0 | 7.7 | 9.3 | 205.3 | 251.2 | 3.9 | 4.7 | 1.6 | 0.7 | 2.5 | 2.4 | 3.3 | 5.2 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 7.9 | 7.0 | 7.8 | 7.8 | 6.9 | 6.7 | 6.7 | 5.9 | 5.6 | 5.6 | 5.5 | 4.3 | 4.1 | 3.1 | 3.0 | 2.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 346.2 | 440.2 | 9.7 | 11.0 | 205.3 | 251.2 | 3.9 | 10.5 | 13.5 | 12.7 | 14.0 | 15.9 | 15.8 | 22.7 | 8.8 | 14.7 | ||
| (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 | 331.9 | 364.4 | 412.0 | 267.3 | 428.8 | 426.6 | 400.1 | 40.6 | 75.6 | 95.9 | 138.6 | 108.1 | 110.8 | 153.2 | 180.8 | |||||||||||||||||||||||||
| - |
| 18.0 |
| 42.7 |
| 6.7 |
| 11.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 56.7 | 55.3 | 24.5 | 40.0 | 27.2 | 32.3 | 50.5 | 35.1 | 42.5 | 47.4 | 26.9 | 9.4 | 19.1 | 7.9 | 2.2 | 2.7 | - | - |
| Other Current Assets | 8.2 | 10.7 | 7.7 | 6.3 | 6.2 | 5.3 | 15.8 | 3.8 | 9.2 | 7.5 | 0.9 | 4.2 | 5.7 | 4.8 | - | - | - | - |
| Assets Held For Sale | - | - | - | 0.0 | 315.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 581.9 | 662.1 | 309.5 | 394.5 | 823.0 | 523.2 | 324.0 | 317.7 | 348.9 | 483.6 | 454.1 | 142.9 | 242.7 | 78.7 | 99.6 | 57.4 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 125.6 | 138.7 | 157.1 | 142.4 | - | - | - | 111.7 | 85.8 | 56.8 | 27.0 | 10.5 | 7.4 | 3.7 | 1.8 | - | - | - |
| Property,Plant & Equipment Net | 73.9 | 70.1 | 75.4 | 82.9 | - | - | - | 144.7 | 146.6 | 122.8 | 131.8 | 16.4 | 17.0 | 15.7 | 5.4 | 2.6 | - | - |
| Long Term Investments | 14.2 | 54.6 | 16.1 | 28.1 | 10.7 | 15.7 | 20.7 | 31.2 | 40.6 | 41.1 | 34.7 | 22.5 | 30.7 | 15.6 | 6.7 | 5.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 484.3 | 529.3 | 598.3 | 595.9 | 520.6 | 680.6 | 671.9 | 700.2 | 717.1 | 704.6 | 743.3 | 224.3 | 226.4 | 80.5 | 39.8 | 5.9 | - | - |
| Intangible Assets | 516.3 | 616.6 | 740.3 | 823.5 | 321.7 | 475.0 | 529.0 | 614.5 | 683.8 | 764.0 | 638.2 | 62.6 | 74.5 | 84.2 | 76.7 | 6.8 | - | - |
| Operating Lease Right Of Use Assets | 46.9 | 54.0 | 68.1 | 38.7 | 44.2 | 37.7 | 39.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 19.5 | 18.5 | 9.1 | 8.7 | 9.5 | 10.1 | 6.9 | 7.2 | 5.6 | 5.8 | 4.8 | 5.8 | 6.9 | 2.8 | 1.3 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,931.9 | 2,200.2 | 2,011.7 | 2,167.3 | 2,399.7 | 2,473.1 | 2,309.3 | 2,451.1 | 2,590.0 | 2,766.6 | 2,799.2 | 1,267.7 | 1,391.5 | 289.8 | 229.5 | 77.8 | - | - |
| 6.5 |
| - |
| - |
| Short Term Debt | 344.0 | 437.2 | 2.0 | 1.7 | - | - | - | 5.9 | 11.9 | 12.0 | 11.5 | 13.5 | 12.6 | 17.5 | 8.8 | 14.7 | - | - |
| Deferred Revenue Current | - | 0.0 | 0.0 | 0.0 | 0.3 | 15.8 | 19.2 | 63.5 | 56.9 | 73.4 | 70.2 | 4.2 | 7.6 | 1.5 | 0.5 | - | - | - |
| Operating Lease Liabilities Current | 10.9 | 12.6 | 13.0 | 11.6 | 11.6 | 9.0 | 12.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 84.4 | 118.4 | 90.1 | 98.3 | 193.5 | 240.9 | 164.9 | 203.5 | 225.8 | 198.0 | 167.9 | 60.9 | 65.9 | 24.7 | 5.0 | 3.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 146.7 | 193.1 | 200.1 | 213.5 | 330.0 | 375.5 | 249.1 | 288.3 | 312.0 | 263.3 | 251.9 | 83.1 | 91.9 | 52.4 | 18.8 | 27.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.8 | 48.8 | 54.1 | 28.0 | 33.1 | 29.8 | 27.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 0.0 | 0.1 | 0.2 | 0.6 | 2.6 | 27.6 | 95.5 | 89.0 | 162.6 | 2.5 | - | - | - | - | - | - |
| Deferred Tax Liabilities | 126.2 | 140.8 | 126.8 | 126.4 | 148.5 | 137.2 | 118.7 | 115.2 | 148.7 | 165.3 | 226.0 | 167.2 | 166.4 | 9.8 | 6.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.8 | 32.8 | 27.2 | 27.4 | 15.1 | 37.1 | 87.8 | 199.0 | 256.4 | 202.5 | 292.5 | 50.2 | 214.8 | 34.2 | 25.4 | 1.1 | - | - |
| Total Non-Current Liabilities | 517.3 | 641.7 | 422.4 | 392.1 | 384.6 | 426.0 | 445.4 | 371.5 | 434.3 | 411.5 | 567.5 | 348.8 | 426.7 | 34.2 | - | - | - | - |
| Total Liabilities | 664.0 | 834.8 | 622.5 | 605.6 | 714.6 | 801.5 | 694.5 | 659.8 | 746.3 | 674.8 | 819.4 | 431.9 | 518.5 | 86.6 | 44.2 | 28.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 3,574.9 | 3,481.4 | 3,433.0 | 3,421.9 | 3,222.5 | 3,152.7 | 3,143.0 | 3,004.4 | 2,889.3 | 2,845.1 | 2,705.4 | 1,529.1 | 1,379.4 | 565.2 | 524.8 | 376.0 | - | - |
| Retained Earnings | (2,290.7) | (2,065.0) | (2,011.8) | (1,822.9) | (1,512.0) | (1,481.8) | (1,511.1) | (1,197.1) | (1,048.9) | (730.0) | (704.9) | (674.8) | (503.2) | (388.8) | (359.7) | (358.4) | - | - |
| Accumulated Other Comprehensive Income | (21.0) | (56.1) | (38.0) | (43.3) | (30.5) | (4.2) | (22.1) | (20.1) | (0.5) | (27.0) | (22.5) | (12.4) | 3.4 | 7.4 | 0.9 | 2.9 | - | - |
| Treasury Stock | - | - | - | - | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 3.6 | 4.1 | 7.4 | 7.5 | 8.1 | 0.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | (6.4) | (3.4) | (0.5) | - | - | - | - |
| Total Stockholders Equity | 1,268.0 | 1,365.4 | 1,389.2 | 1,561.6 | 1,685.1 | 1,671.6 | 1,614.8 | 1,791.3 | 1,843.6 | 2,046.4 | 2,000.0 | 842.1 | 876.4 | 179.4 | 160.9 | 23.1 | 31.6 | 0.4 |
| Total Equity | 1,268.0 | 1,365.4 | 1,389.2 | 1,561.6 | 1,685.1 | 1,671.6 | 1,614.8 | 1,791.3 | 1,843.6 | 2,046.4 | 1,957.7 | 835.7 | 873.0 | 178.9 | 160.9 | 23.1 | 31.6 | 0.4 |
| - |
| - |
| Net debt | (18.2) | 13.6 | (86.2) | (142.2) | 70.6 | 179.0 | (81.5) | (86.0) | (78.0) | (156.0) | (179.6) | (81.0) | (170.0) | (16.3) | (62.8) | (3.3) | - | - |
| Working Capital | 435.2 | 469.0 | 109.4 | 181.0 | 493.0 | 147.7 | 74.9 | 29.4 | 36.8 | 220.3 | 202.2 | 59.8 | 150.9 | 26.3 | 80.8 | 29.8 | - | - |
| Book Value | 1,268.0 | 1,365.4 | 1,389.2 | 1,561.6 | 1,685.1 | 1,671.6 | 1,614.8 | 1,791.3 | 1,843.6 | 2,046.4 | 2,000.0 | 842.1 | 876.4 | 179.4 | 160.9 | 23.1 | 31.6 | 0.4 |
| Tangible Book Value | 267.4 | 219.6 | 50.7 | 142.3 | 842.8 | 515.9 | 413.9 | 476.6 | 442.7 | 577.9 | 618.5 | 555.2 | 575.5 | 14.7 | 44.3 | 10.4 | - | - |
| 210.5 |
| 102.3 |
| - |
| 148.6 |
| 65.8 |
| 89.5 |
| - |
| 36.3 |
| 21.6 |
| 34.5 |
| - |
| 64.7 |
| 111.1 |
| 207.3 |
| 96.5 |
| 43.7 |
| 80.4 |
| 99.9 |
| 91.5 |
| 100.4 |
| 130.5 |
| 131.1 |
| 168.7 |
| 144.6 |
| 156.0 |
| Restricted Cash | 10.0 | 4.7 | 3.2 | 4.4 | 7.2 | 5.4 | 6.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.6 |
| Cash And Short Term Investments | 331.9 | 364.4 | 412.0 | 267.3 | 428.8 | 426.6 | 400.1 | 40.6 | 75.6 | 95.9 | 138.6 | 108.1 | 110.8 | 153.2 | 180.8 | 210.5 | 102.3 | - | 148.6 | 65.8 | 89.5 | - | 36.3 | 21.6 | 34.5 | - | 64.7 | 111.1 | 207.3 | 96.5 | 43.7 | 80.4 | 99.9 | 91.5 | 100.4 | 130.5 | 131.1 | 168.7 | 144.6 | 171.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 79.6 | 90.3 | 94.6 | 99.4 | 96.2 | 118.0 | 106.6 | 105.3 | 111.4 | 123.4 | 117.4 | 211.0 | 121.5 | 127.3 | 123.2 | 158.4 | 212.8 | - | 255.2 | 265.9 | 320.5 | - | 241.5 | 214.4 | 132.5 | - | 140.8 | 148.3 | 144.4 | 143.9 | 157.4 | 152.8 | 158.6 | 165.5 | 233.9 | 251.7 | 238.9 | 220.3 | 223.8 | 213.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 64.4 | 65.8 | 65.0 | 66.3 | 64.0 | 56.8 | 59.4 | 60.2 | 59.4 | 65.7 | 69.0 | 73.7 | 75.4 | 74.1 | 71.4 | 83.3 | 99.4 | - | 112.9 | 134.7 | 159.1 | - | 111.9 | 73.0 | 58.7 | - | 50.1 | 48.3 | 44.6 | 42.3 | 43.4 | 46.8 | 49.8 | 49.3 | 47.0 | 48.3 | 47.5 | 47.2 | 43.2 | 42.0 |
| Prepaid Expenses | 49.4 | 56.7 | 52.4 | 58.9 | 54.4 | 55.3 | 57.2 | 32.3 | 24.7 | 24.5 | 32.2 | 41.0 | 98.7 | 40.0 | 38.5 | 42.6 | 23.3 | - | ||||||||||||||||||||||
| Other Current Assets | 9.8 | 8.2 | 7.7 | 8.5 | 10.8 | 10.7 | 9.3 | 6.7 | 6.6 | 7.7 | 7.0 | 7.2 | 6.1 | 6.3 | 6.3 | 6.4 | 4.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 87.0 | 87.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 535.4 | 581.9 | 627.1 | 583.3 | 737.6 | 662.1 | 629.6 | 358.0 | 391.3 | 309.5 | 357.2 | 433.8 | 406.4 | 394.5 | 414.0 | 494.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 72.6 | 73.9 | 75.0 | 74.9 | 71.2 | 70.1 | - | 66.8 | 64.2 | 75.4 | 78.2 | 78.9 | - | 82.9 | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 10.5 | 14.2 | 13.4 | 13.0 | 12.8 | 54.6 | 100.6 | 101.5 | 41.0 | 16.1 | 19.4 | 27.8 | 41.2 | 28.1 | 77.8 | 108.7 | 9.5 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 482.3 | 484.3 | 484.0 | 484.2 | 476.7 | 529.3 | 535.9 | 530.1 | 530.6 | 598.3 | 594.5 | 597.4 | 597.4 | 595.9 | 573.5 | 578.8 | 519.1 | 718.6 | ||||||||||||||||||||||
| Intangible Assets | 496.4 | 516.3 | 535.4 | 556.0 | 568.5 | 616.6 | 641.4 | 659.1 | 680.0 | 740.3 | 758.4 | 782.2 | 803.6 | 823.5 | 835.1 | 862.4 | 890.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 45.8 | 46.9 | 45.7 | 46.6 | 47.8 | 54.0 | 62.8 | 61.6 | 63.3 | 68.1 | 44.7 | 34.9 | 36.8 | 38.7 | 39.8 | 42.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 18.9 | 19.5 | 19.9 | 19.9 | 18.8 | 18.5 | 18.5 | 7.8 | 8.6 | 9.1 | 9.3 | 8.9 | 8.3 | 8.7 | 9.6 | 8.9 | 9.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,856.8 | 1,931.9 | 1,995.5 | 1,973.0 | 2,128.3 | 2,200.2 | 2,256.1 | 1,979.9 | 1,974.0 | 2,011.7 | 2,056.7 | 2,158.9 | 2,169.7 | 2,167.3 | 2,224.8 | 2,369.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.2 | 41.1 | 50.8 | 56.7 | 59.4 | 47.1 | 62.7 | 82.2 | 71.2 | 69.7 | 66.8 | 87.9 | 80.5 | 67.0 | 49.7 | 56.1 | 94.2 | - | 94.4 | 88.5 | 162.7 | - | 65.7 | 44.7 | 55.9 | - | 77.3 | 60.4 | 51.1 | 47.4 | 65.6 | 69.1 | 64.2 | 74.3 | 66.5 | 62.2 | 74.6 | 53.4 | 58.5 | 61.1 |
| Short Term Debt | 1.5 | 1.7 | 1.5 | 1.5 | 1.4 | 1.4 | 1.5 | 1.6 | 1.8 | 2.0 | 1.8 | 2.7 | - | 1.7 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.1 | 10.9 | 10.1 | 9.9 | 9.9 | 12.6 | 12.7 | 11.6 | 11.7 | 13.0 | 11.3 | 11.2 | 11.5 | 11.6 | 11.5 | 12.1 | ||||||||||||||||||||||||
| Accrued Expenses | 83.5 | 84.4 | 95.6 | 90.6 | 113.2 | 118.4 | 122.8 | 94.5 | 88.8 | 90.1 | 92.4 | 98.6 | 106.1 | 98.3 | 112.0 | 128.3 | 157.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 148.4 | 146.7 | 169.3 | 171.2 | 295.9 | 193.1 | 211.7 | 219.6 | 204.3 | 200.1 | 200.6 | 226.5 | 222.4 | 213.5 | 267.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2.0 | 2.3 | 2.5 | 2.8 | 2.8 | 3.0 | 3.5 | 3.7 | 4.0 | 7.7 | 7.9 | 8.5 | 244.6 | 9.3 | 245.0 | 232.4 | 230.3 | - | 1.7 | 4.0 | 3.3 | - | 4.0 | 4.2 | 3.5 | - | 4.1 | 4.5 | 4.3 | 4.7 | 1.1 | 1.7 | 1.4 | 1.6 | 1.2 | 1.6 | 1.5 | 0.7 | 2.2 | 1.8 |
| Operating Lease Liabilities Non-Current | 35.6 | 36.8 | 36.3 | 37.3 | 38.3 | 48.8 | 52.1 | 49.6 | 50.9 | 54.1 | 34.6 | 24.9 | 26.5 | 28.0 | 29.0 | 30.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 114.6 | 126.2 | 130.3 | 113.3 | 129.4 | 140.8 | 128.4 | 119.1 | 121.6 | 126.8 | 138.0 | 133.0 | 129.7 | 126.4 | 135.1 | 176.7 | 125.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 19.6 | 22.8 | 25.2 | 27.8 | 30.0 | 32.8 | 36.5 | 20.3 | 21.2 | 27.2 | 25.6 | 26.8 | 28.0 | 27.4 | 22.6 | 16.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 503.8 | 517.3 | 520.7 | 504.9 | 520.8 | 641.7 | 641.0 | 365.0 | 516.9 | 422.4 | 411.6 | 397.1 | 395.4 | 392.1 | 328.4 | 435.3 | ||||||||||||||||||||||||
| Total Liabilities | 652.2 | 664.0 | 690.0 | 676.1 | 816.7 | 834.8 | 852.7 | 584.6 | 721.2 | 622.5 | 612.1 | 623.6 | 617.9 | 605.6 | 595.7 | 650.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.9 | 7.9 | 8.0 | 8.1 | 7.0 | 7.0 | 7.1 | 7.3 | 7.3 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 6.9 | - | 6.9 | 6.9 | 6.7 | - | 6.7 | 6.7 | 6.7 | - | 6.2 | 6.2 | 6.2 | 5.9 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.5 |
| Additional Paid In Capital | 3,571.6 | 3,574.9 | 3,584.8 | 3,596.4 | 3,484.1 | 3,481.4 | 3,516.7 | 3,540.4 | 3,386.1 | 3,433.0 | 3,430.3 | 3,427.1 | 3,424.6 | 3,421.9 | 3,418.8 | 3,413.6 | ||||||||||||||||||||||||
| Retained Earnings | (2,345.5) | (2,290.7) | (2,259.4) | (2,281.1) | (2,132.6) | (2,065.0) | (2,079.0) | (2,103.9) | (2,093.6) | (2,011.8) | (1,945.3) | (1,860.8) | (1,841.2) | (1,822.9) | (1,737.7) | (1,651.6) | (1,550.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (27.5) | (21.0) | (25.5) | (24.7) | (45.0) | (56.1) | (39.6) | (46.7) | (45.2) | (38.0) | (46.5) | (36.9) | (37.6) | (43.3) | (58.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,204.6 | 1,268.0 | 1,305.5 | 1,296.9 | 1,311.7 | 1,365.4 | 1,403.4 | 1,395.3 | 1,252.8 | 1,389.2 | 1,444.6 | 1,535.3 | 1,551.8 | 1,561.6 | 1,629.1 | 1,718.8 | ||||||||||||||||||||||||
| Total Equity | 1,204.6 | 1,268.0 | 1,305.5 | 1,296.9 | 1,311.7 | 1,365.4 | 1,403.4 | 1,395.3 | 1,252.8 | 1,389.2 | 1,444.6 | 1,535.3 | 1,551.8 | 1,561.6 | 1,629.1 | 1,718.8 | 1,614.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3.5 | 4.0 | 4.0 | 4.3 | 4.3 | 4.4 | 5.0 | 5.3 | 5.9 | 9.7 | 9.7 | 11.2 | 244.6 | 11.0 | 245.0 | 232.4 | 230.3 | - | 1.7 | 4.0 | 3.3 | - | 4.0 | 4.2 | 3.5 | - | 4.1 | 4.5 | 4.3 | 4.7 | 1.1 | 1.7 | 1.4 | 1.6 | 17.3 | 16.1 | 13.0 | 12.7 | 12.1 | 12.1 |
| Net debt | (328.3) | (360.4) | (408.0) | (263.0) | (424.6) | (422.2) | (395.0) | (35.3) | (69.8) | (86.2) | (128.9) | (97.0) | 133.8 | (142.2) | 64.1 | 22.0 | 128.0 | - | ||||||||||||||||||||||
| Working Capital | 387.0 | 435.2 | 457.8 | 412.2 | 441.8 | 469.0 | 418.0 | 138.4 | 187.0 | 109.4 | 156.7 | 207.3 | 184.0 | 181.0 | 146.7 | 279.3 | 444.9 | - | ||||||||||||||||||||||
| Book Value | 1,204.6 | 1,268.0 | 1,305.5 | 1,296.9 | 1,311.7 | 1,365.4 | 1,403.4 | 1,395.3 | 1,252.8 | 1,389.2 | 1,444.6 | 1,535.3 | 1,551.8 | 1,561.6 | 1,629.1 | 1,718.8 | 1,614.9 | - | ||||||||||||||||||||||
| Tangible Book Value | 226.0 | 267.4 | 286.1 | 256.7 | 266.5 | 219.6 | 226.2 | 206.1 | 42.2 | 50.7 | 91.7 | 155.8 | 150.8 | 142.3 | 220.4 | 277.5 | 205.3 | |||||||||||||||||||||||
| 40.9 |
| 47.6 |
| 30.0 |
| - |
| 38.4 |
| 51.1 |
| 48.8 |
| - |
| 37.3 |
| 36.5 |
| 39.0 |
| 35.1 |
| 45.3 |
| 41.7 |
| 40.9 |
| 42.5 |
| 49.3 |
| 41.9 |
| 42.5 |
| 47.4 |
| 90.4 |
| 78.5 |
| - |
| 11.0 |
| 15.9 |
| 5.1 |
| - |
| 7.5 |
| 19.1 |
| 15.8 |
| - |
| 3.3 |
| 3.2 |
| 4.5 |
| 3.8 |
| 4.2 |
| 4.8 |
| 4.4 |
| 3.8 |
| 3.9 |
| 3.3 |
| 3.8 |
| 7.5 |
| 0.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 754.1 |
| - |
| 557.5 |
| 547.0 |
| 599.0 |
| - |
| 428.1 |
| 360.1 |
| 274.5 |
| - |
| 292.8 |
| 344.2 |
| 435.2 |
| 317.7 |
| 289.8 |
| 321.6 |
| 349.3 |
| 348.9 |
| 430.6 |
| 472.5 |
| 459.9 |
| 483.6 |
| 502.1 |
| 505.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.1 |
| - |
| 134.1 |
| 130.5 |
| 127.3 |
| - |
| 128.5 |
| 137.1 |
| 140.0 |
| 144.7 |
| 147.4 |
| 150.2 |
| 148.7 |
| 146.6 |
| 142.4 |
| 133.4 |
| 126.3 |
| 122.8 |
| 125.5 |
| 128.3 |
| - |
| 11.8 |
| 8.9 |
| 10.4 |
| - |
| 14.3 |
| 26.3 |
| 10.7 |
| - |
| 11.7 |
| 24.8 |
| 32.3 |
| 31.2 |
| 42.7 |
| 45.5 |
| 41.3 |
| 40.6 |
| 32.2 |
| 34.5 |
| 37.3 |
| 41.1 |
| 38.8 |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 674.6 |
| 677.4 |
| 676.2 |
| 710.0 |
| 675.8 |
| 671.6 |
| 669.6 |
| 712.0 |
| 695.8 |
| 699.8 |
| 698.5 |
| 700.2 |
| 713.6 |
| 714.2 |
| 719.9 |
| 717.1 |
| 715.6 |
| 712.1 |
| 706.0 |
| 704.6 |
| 700.5 |
| 691.1 |
| - |
| 433.9 |
| 445.5 |
| 456.3 |
| - |
| 486.4 |
| 499.1 |
| 513.5 |
| - |
| 564.3 |
| 581.3 |
| 597.3 |
| 614.5 |
| 631.4 |
| 648.5 |
| 667.6 |
| 683.8 |
| 714.6 |
| 731.1 |
| 746.7 |
| 764.0 |
| 781.9 |
| 804.4 |
| 42.8 |
| - |
| 33.5 |
| 36.3 |
| 38.6 |
| - |
| 36.5 |
| 38.5 |
| 39.8 |
| - |
| 35.8 |
| 29.6 |
| 33.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 9.6 |
| 9.7 |
| - |
| 5.9 |
| 7.5 |
| 7.0 |
| - |
| 5.5 |
| 3.8 |
| 3.1 |
| 7.2 |
| 9.7 |
| 5.2 |
| 5.6 |
| 5.6 |
| 38.3 |
| 39.2 |
| 38.9 |
| 5.8 |
| 4.3 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,306.9 |
| - |
| 2,417.6 |
| 2,421.7 |
| 2,519.6 |
| - |
| 2,371.3 |
| 2,323.7 |
| 2,232.5 |
| - |
| 2,369.5 |
| 2,456.2 |
| 2,575.3 |
| 2,451.1 |
| 2,481.0 |
| 2,531.0 |
| 2,578.9 |
| 2,590.0 |
| 2,722.0 |
| 2,768.7 |
| 2,760.1 |
| 2,766.6 |
| 2,800.0 |
| 2,774.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 14.5 |
| 11.5 |
| 12.0 |
| 9.9 |
| 10.3 |
| - |
| 3.0 |
| 8.4 |
| 15.0 |
| - |
| 14.1 |
| 16.6 |
| 10.5 |
| - |
| 31.0 |
| 50.4 |
| 65.3 |
| 63.5 |
| 61.7 |
| 61.8 |
| 61.4 |
| 61.4 |
| 52.4 |
| 75.0 |
| 73.9 |
| 73.4 |
| 72.6 |
| 73.1 |
| 11.7 |
| - |
| 9.8 |
| 10.1 |
| 10.3 |
| - |
| 9.1 |
| 10.3 |
| 11.5 |
| - |
| 12.9 |
| 13.4 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.9 |
| 187.2 |
| 213.1 |
| - |
| 248.4 |
| 210.1 |
| 164.9 |
| - |
| 172.7 |
| 198.4 |
| 217.5 |
| 203.5 |
| 214.9 |
| 201.0 |
| 217.1 |
| 230.3 |
| 176.3 |
| 206.4 |
| 178.9 |
| 198.0 |
| 186.1 |
| 209.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.5 |
| 309.2 |
| - |
| 283.0 |
| 304.0 |
| 403.9 |
| - |
| 335.9 |
| 279.5 |
| 245.1 |
| - |
| 270.1 |
| 283.4 |
| 396.1 |
| 288.3 |
| 317.8 |
| 306.9 |
| 318.1 |
| 316.5 |
| 258.9 |
| 283.1 |
| 265.0 |
| 263.3 |
| 254.5 |
| 281.2 |
| 31.6 |
| - |
| 28.3 |
| 30.6 |
| 32.4 |
| - |
| 28.2 |
| 28.8 |
| 28.7 |
| - |
| 23.3 |
| 16.7 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.6 |
| 0.6 |
| - |
| 3.0 |
| 1.2 |
| 1.9 |
| - |
| 3.3 |
| 3.7 |
| 7.7 |
| 27.6 |
| 28.1 |
| 47.7 |
| 63.6 |
| 79.0 |
| 68.0 |
| 53.5 |
| 71.2 |
| 89.0 |
| 107.8 |
| 125.3 |
| - |
| 134.2 |
| 136.4 |
| 135.2 |
| - |
| 119.2 |
| 119.0 |
| 118.6 |
| - |
| 113.5 |
| 113.3 |
| 116.0 |
| 115.2 |
| 134.1 |
| 148.3 |
| 148.7 |
| 148.7 |
| 118.8 |
| 142.2 |
| 159.3 |
| 165.3 |
| 184.5 |
| 207.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| - |
| 21.0 |
| 24.9 |
| 26.7 |
| - |
| 45.0 |
| 91.7 |
| 77.8 |
| - |
| 112.0 |
| 127.8 |
| 78.2 |
| 199.0 |
| 183.8 |
| 209.4 |
| 233.6 |
| 240.0 |
| 226.6 |
| 201.8 |
| 189.6 |
| 202.5 |
| 204.1 |
| 224.3 |
| 382.8 |
| - |
| 369.0 |
| 375.1 |
| 419.1 |
| - |
| 411.6 |
| 455.8 |
| 438.8 |
| - |
| 457.5 |
| 463.9 |
| 416.5 |
| 371.5 |
| 374.5 |
| 413.6 |
| 437.6 |
| 417.8 |
| 374.0 |
| 378.8 |
| 388.1 |
| 411.5 |
| 440.1 |
| 477.1 |
| 692.0 |
| - |
| 652.1 |
| 679.1 |
| 823.1 |
| - |
| 747.5 |
| 735.4 |
| 683.9 |
| - |
| 727.6 |
| 747.3 |
| 812.6 |
| 659.8 |
| 692.4 |
| 720.5 |
| 755.6 |
| 734.4 |
| 633.0 |
| 661.9 |
| 653.1 |
| 674.8 |
| 694.6 |
| 758.4 |
| 3,191.1 |
| - |
| 3,218.6 |
| 3,214.4 |
| 3,155.6 |
| - |
| 3,150.4 |
| 3,147.0 |
| 3,145.4 |
| - |
| 3,065.1 |
| 3,061.6 |
| 3,058.5 |
| 3,004.4 |
| 2,907.0 |
| 2,901.1 |
| 2,895.2 |
| 2,889.3 |
| 2,883.0 |
| 2,863.0 |
| 2,856.6 |
| 2,845.1 |
| 2,834.3 |
| 2,736.8 |
| - |
| (1,438.2) |
| (1,466.9) |
| (1,450.8) |
| - |
| (1,514.1) |
| (1,537.8) |
| (1,571.6) |
| - |
| (1,398.7) |
| (1,336.7) |
| (1,276.9) |
| (1,197.1) |
| (1,109.0) |
| (1,081.4) |
| (1,075.2) |
| (1,037.0) |
| (792.4) |
| (745.9) |
| (728.4) |
| (730.0) |
| (716.3) |
| (701.3) |
| (49.2) |
| (31.4) |
| - |
| (19.9) |
| (9.9) |
| (13.3) |
| - |
| (17.5) |
| (25.8) |
| (30.2) |
| - |
| (28.8) |
| (20.4) |
| (23.2) |
| (20.1) |
| (13.1) |
| (13.0) |
| (0.5) |
| (0.5) |
| (5.4) |
| (14.1) |
| (25.0) |
| (27.0) |
| (16.3) |
| (23.4) |
| 1.8 |
| 1.8 |
| 1.8 |
| - |
| 1.8 |
| 1.8 |
| 1.8 |
| - |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,614.9 |
| - |
| 1,765.6 |
| 1,742.6 |
| 1,696.5 |
| - |
| 1,623.8 |
| 1,588.3 |
| 1,548.6 |
| - |
| 1,641.9 |
| 1,708.9 |
| 1,762.7 |
| 1,791.3 |
| 1,776.7 |
| 1,798.5 |
| 1,811.3 |
| 1,843.6 |
| 2,089.0 |
| 2,106.8 |
| 2,107.0 |
| 2,091.8 |
| 2,105.4 |
| 2,015.6 |
| 1,765.6 |
| 1,742.6 |
| 1,696.5 |
| - |
| 1,623.8 |
| 1,588.3 |
| 1,548.6 |
| - |
| 1,641.9 |
| 1,708.9 |
| 1,762.7 |
| 1,791.3 |
| 1,776.7 |
| 1,798.5 |
| 1,811.3 |
| 1,843.6 |
| 2,089.0 |
| 2,106.8 |
| 2,107.0 |
| 2,091.8 |
| 2,105.4 |
| 2,015.6 |
| (146.9) |
| (61.8) |
| (86.2) |
| - |
| (32.3) |
| (17.4) |
| (31.0) |
| - |
| (60.6) |
| (106.6) |
| (202.9) |
| (91.8) |
| (42.6) |
| (78.7) |
| (98.5) |
| (89.9) |
| (83.1) |
| (114.5) |
| (118.1) |
| (156.0) |
| (132.5) |
| (159.5) |
| 274.5 |
| 243.0 |
| 195.1 |
| - |
| 92.2 |
| 80.5 |
| 29.4 |
| - |
| 22.7 |
| 60.9 |
| 39.2 |
| 29.4 |
| (28.0) |
| 14.7 |
| 31.3 |
| 32.3 |
| 171.6 |
| 189.5 |
| 195.0 |
| 220.3 |
| 247.6 |
| 224.3 |
| 1,765.6 |
| 1,742.6 |
| 1,696.5 |
| - |
| 1,623.8 |
| 1,588.3 |
| 1,548.6 |
| - |
| 1,641.9 |
| 1,708.9 |
| 1,762.7 |
| 1,791.3 |
| 1,776.7 |
| 1,798.5 |
| 1,811.3 |
| 1,843.6 |
| 2,089.0 |
| 2,106.8 |
| 2,107.0 |
| 2,091.8 |
| 2,105.4 |
| 2,015.6 |
| - |
| 657.1 |
| 619.7 |
| 564.0 |
| - |
| 461.6 |
| 417.6 |
| 365.5 |
| - |
| 381.8 |
| 427.8 |
| 466.9 |
| 476.6 |
| 431.6 |
| 435.8 |
| 423.8 |
| 442.7 |
| 658.9 |
| 663.6 |
| 654.3 |
| 623.2 |
| 623.0 |
| 520.1 |