| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 984.6 | 779.7 | 594.0 | 279.8 | 189.7 | 208.8 | 288.0 | 169.5 | 111.8 | 58.3 | 58.0 | 49.7 | 15.4 | 2.7 | 28.4 | 28.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 960.7 | 360.0 | 282.7 | 130.9 | 583.7 | 894.8 | 398.5 | 58.1 | 79.5 | 173.3 | 280.9 | 265.5 | 127.1 | - | - | - |
| Cash And Short Term Investments | 1,945.4 | 1,139.7 | 876.7 | 410.7 | 773.4 | 1,103.7 | 686.6 | 227.6 | 191.2 | 231.7 | 338.9 | 315.2 | 142.5 | 2.7 | 28.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 181.6 | 158.6 | 160.8 | 155.6 | 110.5 | 69.9 | 55.5 | 67.9 | 40.4 | 24.9 | 11.1 | 4.4 | 1.0 | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 79.6 | 23.2 | 30.6 | 21.8 | 15.9 | 18.7 | 19.3 | 16.1 | 10.8 | 0.0 | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 102.4 | 94.3 | 138.4 | 110.0 | 79.8 | 51.9 | 33.4 | 20.2 | 41.2 | 38.4 | 36.7 | 34.1 | 29.4 | 28.6 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 45.5 | 17.3 | 6.0 | 27.3 | 23.0 | 18.7 | 10.3 | 6.0 | 15.3 | 6.3 | 5.8 | 4.1 | 1.1 | 0.6 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | 285.4 | 284.2 | 571.7 | 281.9 | 309.1 | 293.9 | 141.3 | 145.0 | 98.2 | 91.8 | - | - | 0.4 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 286.6 | 285.4 | 284.2 | 571.7 | 431.4 | 309.1 | 313.9 | 153.0 | 145.0 | 98.2 | 91.8 | - | 0.0 | 4.9 | - | - |
| (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 | 834.0 | 984.6 | 672.6 | 1,017.4 | 1,480.2 | 779.7 | 526.0 | 654.8 | 548.4 | 594.0 | 165.2 | 208.4 | 167.5 | 279.8 | 104.4 | |||||||||||||||||||||||||
| 28.7 |
| - |
| Prepaid Expenses | 67.3 | 44.1 | 150.5 | 105.7 | 54.7 | 39.5 | 17.9 | 9.2 | 6.7 | 4.7 | 5.9 | 3.9 | 1.6 | 0.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,273.9 | 1,365.5 | 1,218.6 | 693.8 | 954.4 | 1,231.7 | 779.3 | 320.9 | 249.1 | 261.3 | 355.9 | 323.6 | 145.0 | 4.6 | - | - |
| - |
| - |
| Accumulated Depreciation | 47.0 | 33.4 | 51.3 | 37.4 | 27.2 | 18.1 | 11.8 | 7.5 | 32.8 | 30.9 | 27.7 | 24.9 | 22.7 | 20.3 | - | - |
| Property,Plant & Equipment Net | 55.4 | 61.0 | 87.1 | 72.6 | 52.6 | 33.8 | 21.5 | 12.7 | 8.4 | 7.4 | 9.0 | 9.2 | 6.7 | 8.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 0.0 | - | - | - | - | - | - | - |
| Intangible Assets | 388.8 | 118.8 | 379.5 | 705.9 | 724.8 | 715.3 | 710.5 | 701.0 | 133.0 | 0.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 80.1 | 56.7 | 91.9 | 102.4 | 77.4 | 84.4 | 13.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,898.8 | 1,705.0 | 1,895.7 | 1,705.6 | 1,938.1 | 2,208.3 | 1,623.8 | 1,119.2 | 391.7 | 269.3 | 365.3 | 333.2 | 151.9 | 13.1 | - | - |
| - |
| Short Term Debt | 286.6 | - | - | - | 149.5 | - | 20.0 | 11.7 | 0.0 | - | - | - | 0.0 | 4.4 | - | - |
| Deferred Revenue Current | 2.0 | 5.5 | 0.8 | 1.4 | - | 4.2 | 8.2 | 3.7 | 3.9 | 0.0 | 0.1 | 3.4 | 0.9 | 16.7 | - | - |
| Operating Lease Liabilities Current | 12.5 | 10.4 | 13.0 | 9.4 | 7.3 | 7.5 | 5.2 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 73.7 | 61.6 | 62.6 | 62.7 | 55.7 | 53.3 | 38.4 | 27.6 | 17.7 | 13.6 | 12.6 | 9.3 | 5.1 | 3.1 | - | - |
| Other Current Liabilities | - | - | - | - | 1.5 | 1.3 | 3.2 | 3.8 | 1.7 | 0.9 | 0.0 | - | - | - | - | - |
| Total Current Liabilities | 968.4 | 581.0 | 603.1 | 406.2 | 509.3 | 277.3 | 235.9 | 166.8 | 82.0 | 49.6 | 45.4 | 32.5 | 13.1 | 28.2 | - | - |
| Operating Lease Liabilities Non-Current | 93.6 | 74.9 | 97.6 | 100.9 | 73.6 | 79.5 | 9.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 3.4 | 9.7 | 8.0 | 1.6 | 0.0 | - | - | 0.7 | - | - |
| Deferred Tax Liabilities | - | - | 55.9 | 102.8 | 137.1 | 136.7 | 130.9 | 122.0 | 0.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.7 | 21.4 | 0.1 | 2.6 | - | 1.4 | 0.1 | 0.1 | 0.2 | 0.3 | 2.0 | 2.3 | 2.2 | 2.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,104.1 | 2,803.1 | 2,714.3 | 2,052.7 | 1,936.6 | 1,726.3 | 1,029.5 | 768.5 | 235.2 | 149.8 | 139.3 | 34.8 | 15.4 | 31.9 | - | - |
| Additional Paid In Capital | 2,748.3 | 2,574.6 | 2,466.2 | 2,305.0 | 2,123.6 | 2,171.7 | 1,795.4 | 1,288.1 | 966.5 | 856.1 | 820.2 | 721.7 | 465.2 | 177.6 | - | - |
| Retained Earnings | (2,964.2) | (3,646.9) | (3,283.6) | (2,657.0) | (2,098.0) | (1,628.9) | (1,190.5) | (938.9) | (814.1) | (735.1) | (593.0) | (422.6) | (328.8) | (277.2) | - | - |
| Accumulated Other Comprehensive Income | 10.5 | (25.9) | (1.3) | 4.8 | (24.3) | (61.0) | (10.6) | 1.5 | 4.0 | (1.5) | (1.2) | (0.7) | 0.1 | - | - | 0.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (205.3) | (1,098.1) | (818.6) | (347.1) | 1.4 | 482.0 | 594.3 | 350.7 | 156.4 | 119.6 | 226.0 | 298.5 | 136.5 | (99.6) | (238.6) | (272.3) |
| Total Equity | (205.3) | (1,098.1) | (818.6) | (347.1) | 1.4 | 482.0 | 594.3 | 350.7 | 156.4 | 119.6 | 226.0 | 298.5 | 136.5 | (99.6) | (238.6) | (272.3) |
| Net debt | (1,658.7) | (854.3) | (592.5) | 161.0 | (341.9) | (794.5) | (372.7) | (74.6) | (46.3) | (133.5) | (247.1) | - | (142.4) | 2.2 | - | - |
| Working Capital | 1,305.5 | 784.6 | 615.5 | 287.5 | 445.0 | 954.4 | 543.4 | 154.1 | 167.0 | 211.7 | 310.6 | 291.1 | 131.9 | (23.6) | - | - |
| Book Value | (205.3) | (1,098.1) | (818.6) | (347.1) | 1.4 | 482.0 | 594.3 | 350.7 | 156.4 | 119.6 | 226.0 | 298.5 | 136.5 | (99.6) | (238.6) | (272.3) |
| Tangible Book Value | (676.4) | (1,299.2) | (1,280.4) | (1,135.3) | (805.7) | (315.7) | (198.5) | (432.6) | 23.4 | 119.6 | - | - | - | - | - | - |
| 158.2 |
| 144.2 |
| 189.7 |
| 189.8 |
| 177.3 |
| 146.6 |
| 208.8 |
| 434.0 |
| 158.5 |
| 123.3 |
| 288.0 |
| 523.6 |
| 136.1 |
| 201.1 |
| 169.5 |
| - |
| 223.8 |
| 97.7 |
| 111.8 |
| 141.8 |
| 133.0 |
| 54.1 |
| 58.3 |
| 50.3 |
| 35.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,058.5 | 960.7 | 1,015.2 | 971.8 | 547.0 | 360.0 | 487.4 | 438.5 | 336.5 | 282.7 | 129.7 | 129.6 | 118.8 | 130.9 | 184.0 | 347.4 | 443.6 | 583.7 | 678.1 | 769.7 | 841.8 | 894.8 | 707.0 | 340.4 | 472.6 | 398.5 | 185.1 | 227.4 | 206.0 | 58.1 | - | 72.3 | 80.6 | 79.5 | 27.5 | 48.1 | 148.5 | 173.3 | 198.1 | 237.2 |
| Cash And Short Term Investments | 1,892.5 | 1,945.4 | 1,687.8 | 1,989.2 | 2,027.2 | 1,139.7 | 1,013.4 | 1,093.3 | 884.8 | 876.7 | 294.8 | 337.9 | 286.3 | 410.7 | 288.4 | 505.5 | 587.8 | 773.4 | 867.9 | 947.1 | 988.4 | 1,103.7 | 1,141.0 | 498.9 | 595.9 | 686.6 | 708.6 | 363.5 | 407.2 | 227.6 | - | 296.1 | 178.3 | 191.2 | 169.3 | 181.1 | 202.6 | 231.7 | 248.3 | 272.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 219.9 | 181.6 | 203.1 | 196.1 | 210.5 | 158.6 | 200.0 | 187.2 | 197.7 | 160.8 | 165.7 | 177.5 | 201.9 | 155.6 | 124.5 | 135.9 | 141.3 | 110.5 | 96.6 | 78.8 | 94.1 | 69.9 | 56.8 | 53.6 | 52.6 | 55.5 | 60.4 | 77.1 | 46.4 | 67.9 | - | 59.4 | 45.6 | 40.4 | 38.7 | 33.8 | 32.2 | 24.9 | 27.4 | 19.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 75.6 | 79.6 | 52.7 | 34.1 | 21.7 | 23.2 | 35.7 | 31.8 | 30.1 | 30.6 | 35.8 | 32.0 | 26.6 | 21.8 | 14.8 | 15.0 | 15.3 | 15.9 | 15.6 | 16.4 | 16.2 | 18.7 | 19.5 | 18.4 | 19.1 | 19.3 | 17.1 | 16.9 | 16.2 | 16.1 | - | 13.9 | 12.4 | 10.8 | 7.8 | 6.9 | 1.4 | 0.0 | 1.3 | 1.2 |
| Prepaid Expenses | 66.1 | 67.3 | 64.2 | 53.5 | 57.1 | 44.1 | 32.5 | 45.6 | 56.2 | 150.5 | 44.1 | 42.2 | 98.6 | 105.7 | 89.6 | 38.2 | 29.6 | 54.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,254.0 | 2,273.9 | 2,007.8 | 2,272.9 | 2,316.4 | 1,365.5 | 1,281.6 | 1,357.9 | 1,168.7 | 1,218.6 | 540.4 | 589.7 | 613.4 | 693.8 | 517.3 | 694.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 52.7 | 55.4 | 57.0 | 57.2 | 59.5 | 61.0 | 63.2 | 66.0 | 92.8 | 87.1 | 85.0 | 82.1 | 79.5 | 72.6 | 66.9 | 64.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | ||||||||||||||||||||||
| Intangible Assets | 380.7 | 388.8 | 396.5 | 143.8 | 118.4 | 118.8 | 330.4 | 329.9 | 330.0 | 379.5 | 423.3 | 451.6 | 686.2 | 705.9 | 749.9 | 760.2 | 763.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 76.7 | 80.1 | 80.7 | 56.2 | 57.3 | 56.7 | 59.5 | 57.1 | 91.2 | 91.9 | 94.1 | 96.7 | 99.5 | 102.4 | 104.9 | 141.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,869.1 | 2,898.8 | 2,643.7 | 2,634.2 | 2,655.4 | 1,705.0 | 1,842.2 | 1,916.4 | 1,789.6 | 1,895.7 | 1,259.9 | 1,338.1 | 1,608.8 | 1,705.6 | 1,576.4 | 1,804.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 25.5 | 45.5 | 36.6 | 26.5 | 15.2 | 17.3 | 13.3 | 24.3 | 27.5 | 6.0 | 19.2 | 25.7 | 26.3 | 27.3 | 20.9 | 22.9 | 18.4 | 23.0 | 21.5 | 20.8 | 19.1 | 18.7 | 15.7 | 15.5 | 16.1 | 10.3 | 9.0 | 10.2 | 9.8 | 6.0 | - | 4.4 | 3.1 | 15.3 | 6.0 | 6.1 | 3.6 | 6.3 | 19.2 | 16.8 |
| Short Term Debt | 286.9 | 286.6 | 286.3 | - | - | - | - | - | - | - | - | - | - | - | - | 149.9 | 149.7 | 149.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.5 | 2.0 | 1.7 | 9.8 | 12.8 | 5.5 | - | - | - | 0.8 | 1.2 | - | 0.2 | 1.4 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.1 | 12.5 | 11.8 | 11.7 | 11.5 | 10.4 | 14.1 | 13.7 | 14.6 | 13.0 | 11.7 | 10.2 | 9.6 | 9.4 | 8.9 | 8.9 | ||||||||||||||||||||||||
| Accrued Expenses | 33.8 | 73.7 | 49.5 | 38.2 | 32.1 | 61.6 | 46.2 | 36.7 | 35.1 | 62.6 | 70.8 | 48.7 | 36.4 | 62.7 | 46.4 | 35.8 | 29.5 | 55.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 1.5 | 1.5 | |||||||||||||||||||||||
| Total Current Liabilities | 923.6 | 968.4 | 866.2 | 627.8 | 595.4 | 581.0 | 610.7 | 609.8 | 574.5 | 603.1 | 492.1 | 476.3 | 441.6 | 406.2 | 420.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | 286.0 | 285.7 | 285.4 | 285.1 | 284.8 | 284.5 | 284.2 | 573.2 | 572.6 | 572.1 | 571.7 | 282.7 | 282.5 | 282.2 | 281.9 | 281.6 | 430.5 | 430.0 | 309.1 | 303.0 | 297.0 | 294.6 | 293.9 | 293.1 | 135.7 | 138.5 | 141.3 | - | 147.2 | 146.9 | 145.0 | 143.1 | 141.2 | 99.9 | 98.2 | 96.6 | 94.9 |
| Operating Lease Liabilities Non-Current | 90.1 | 93.6 | 95.5 | 71.2 | 73.6 | 74.9 | 82.8 | 79.1 | 104.8 | 97.6 | 99.7 | 100.4 | 100.4 | 100.9 | 102.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 55.9 | 55.9 | 55.9 | 55.9 | 51.9 | 51.9 | 102.8 | 102.8 | 137.1 | 137.1 | 137.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.7 | 13.7 | 2.6 | 7.8 | 22.4 | 21.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.6 | 4.7 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,049.6 | 3,104.1 | 2,799.5 | 2,840.7 | 2,841.1 | 2,803.1 | 2,896.6 | 2,896.5 | 2,683.5 | 2,714.3 | 1,930.7 | 1,917.4 | 2,066.4 | 2,052.7 | 1,803.3 | 1,986.3 | ||||||||||||||||||||||||
| 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 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 2,778.0 | 2,748.3 | 2,667.5 | 2,631.2 | 2,608.4 | 2,574.6 | 2,530.9 | 2,510.6 | 2,486.7 | 2,466.2 | 2,447.3 | 2,416.9 | 2,339.9 | 2,305.0 | 2,222.9 | 2,184.2 | ||||||||||||||||||||||||
| Retained Earnings | (2,967.0) | (2,964.2) | (2,829.3) | (2,845.2) | (2,780.3) | (3,646.9) | (3,581.0) | (3,474.3) | (3,375.2) | (3,283.6) | (3,127.8) | (2,994.8) | (2,795.9) | (2,657.0) | (2,486.1) | (2,376.8) | (2,224.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 8.5 | 10.5 | 5.9 | 7.4 | (13.9) | (25.9) | (4.3) | (16.5) | (5.6) | (1.3) | 9.6 | (1.4) | (1.6) | 4.8 | 36.2 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (180.5) | (205.3) | (155.8) | (206.5) | (185.8) | (1,098.1) | (1,054.4) | (980.2) | (893.9) | (818.6) | (670.8) | (579.3) | (457.6) | (347.1) | (226.9) | (182.2) | ||||||||||||||||||||||||
| Total Equity | (180.5) | (205.3) | (155.8) | (206.5) | (185.8) | (1,098.1) | (1,054.4) | (980.2) | (893.9) | (818.6) | (670.8) | (579.3) | (457.6) | (347.1) | (226.9) | (182.2) | (90.6) | 1.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 286.9 | 286.6 | 286.3 | 286.0 | 285.7 | 285.4 | 285.1 | 284.8 | 284.5 | 284.2 | 573.2 | 572.6 | 572.1 | 571.7 | 282.7 | 432.4 | 431.9 | 431.4 | 431.0 | 430.5 | 430.0 | 309.1 | 303.0 | 315.4 | 314.6 | 313.9 | 313.1 | 155.7 | 155.1 | 153.0 | - | 148.9 | 146.9 | 145.0 | 143.1 | 141.2 | 99.9 | 98.2 | 96.6 | 94.9 |
| Net debt | (1,605.5) | (1,658.7) | (1,401.5) | (1,703.1) | (1,741.5) | (854.3) | (728.3) | (808.5) | (600.3) | (592.5) | 278.4 | 234.7 | 285.8 | 161.0 | (5.7) | (73.2) | (155.9) | (341.9) | ||||||||||||||||||||||
| Working Capital | 1,330.4 | 1,305.5 | 1,141.6 | 1,645.1 | 1,721.0 | 784.6 | 670.8 | 748.1 | 594.2 | 615.5 | 48.2 | 113.3 | 171.8 | 287.5 | 97.2 | 127.3 | 297.2 | |||||||||||||||||||||||
| Book Value | (180.5) | (205.3) | (155.8) | (206.5) | (185.8) | (1,098.1) | (1,054.4) | (980.2) | (893.9) | (818.6) | (670.8) | (579.3) | (457.6) | (347.1) | (226.9) | (182.2) | (90.6) | 1.4 | ||||||||||||||||||||||
| Tangible Book Value | (643.5) | (676.4) | (634.6) | (432.7) | (386.5) | (1,299.2) | (1,467.1) | (1,392.4) | (1,306.3) | (1,280.4) | (1,176.5) | (1,113.2) | (1,226.1) | (1,135.3) | (1,059.1) | (1,024.7) | (936.6) | |||||||||||||||||||||||
| 30.9 |
| 23.9 |
| 23.6 |
| 39.5 |
| 26.9 |
| 34.1 |
| 24.3 |
| 17.9 |
| 20.7 |
| 17.4 |
| 9.3 |
| 9.2 |
| - |
| 6.3 |
| 5.8 |
| 6.7 |
| 5.4 |
| 5.2 |
| 4.6 |
| 4.7 |
| 4.9 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 774.0 |
| 954.4 |
| 1,011.1 |
| 1,066.2 |
| 1,122.4 |
| 1,231.7 |
| 1,244.2 |
| 605.0 |
| 691.9 |
| 779.3 |
| 806.9 |
| 475.0 |
| 479.1 |
| 320.9 |
| - |
| 375.6 |
| 242.0 |
| 249.1 |
| 221.3 |
| 227.0 |
| 240.7 |
| 261.3 |
| 280.6 |
| 297.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.1 |
| 52.6 |
| 46.4 |
| 42.9 |
| 37.1 |
| 33.8 |
| 28.1 |
| 26.8 |
| 26.2 |
| 21.5 |
| 18.5 |
| 15.4 |
| 14.5 |
| 12.7 |
| - |
| 8.2 |
| 8.3 |
| 8.4 |
| 6.9 |
| 6.8 |
| 7.1 |
| 7.4 |
| 7.1 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| 82.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 724.8 |
| 723.3 |
| 717.1 |
| 712.6 |
| 715.3 |
| 712.5 |
| 708.8 |
| 705.3 |
| 710.5 |
| 702.9 |
| 702.7 |
| 695.0 |
| 701.0 |
| - |
| 126.3 |
| 127.6 |
| 133.0 |
| 138.4 |
| 148.1 |
| - |
| 0.0 |
| - |
| - |
| 76.1 |
| 77.4 |
| 78.7 |
| 80.7 |
| 82.4 |
| 84.4 |
| 85.8 |
| 29.5 |
| 17.7 |
| 13.7 |
| 13.7 |
| 10.4 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,799.6 |
| 1,938.1 |
| 2,007.3 |
| 2,058.7 |
| 2,111.9 |
| 2,208.3 |
| 2,181.1 |
| 1,476.6 |
| 1,545.6 |
| 1,623.8 |
| 1,641.5 |
| 1,291.6 |
| 1,283.9 |
| 1,119.2 |
| - |
| 511.8 |
| 379.4 |
| 391.7 |
| 367.7 |
| 383.1 |
| 248.6 |
| 269.3 |
| 288.2 |
| 305.6 |
| 149.4 |
| - |
| - |
| - |
| 0.0 |
| 18.3 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 16.7 |
| 11.7 |
| - |
| 1.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.9 |
| 4.2 |
| 6.0 |
| 7.7 |
| 8.6 |
| 8.2 |
| 8.8 |
| 8.0 |
| 5.5 |
| 3.7 |
| - |
| 0.0 |
| 0.0 |
| 3.9 |
| 6.1 |
| 2.6 |
| - |
| 0.0 |
| 0.9 |
| 0.7 |
| 7.4 |
| 7.3 |
| 7.1 |
| 7.3 |
| 7.3 |
| 7.5 |
| 5.9 |
| 4.9 |
| 3.6 |
| 5.2 |
| 4.6 |
| 2.1 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.4 |
| 31.6 |
| 24.9 |
| 53.3 |
| 34.5 |
| 24.9 |
| 21.8 |
| 38.4 |
| 25.8 |
| 19.0 |
| 13.3 |
| 27.6 |
| - |
| 13.0 |
| 9.2 |
| 17.7 |
| 12.9 |
| 11.1 |
| 7.6 |
| 13.6 |
| 8.9 |
| 4.7 |
| 1.5 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.0 |
| 4.9 |
| 3.6 |
| 3.2 |
| 6.8 |
| 4.2 |
| 3.1 |
| 3.8 |
| - |
| 2.3 |
| 1.3 |
| 1.7 |
| 1.7 |
| 1.4 |
| 0.3 |
| 0.9 |
| 0.3 |
| - |
| 567.4 |
| 476.8 |
| 509.3 |
| 465.3 |
| 291.0 |
| 250.9 |
| 277.3 |
| 253.8 |
| 201.8 |
| 217.7 |
| 235.9 |
| 183.5 |
| 174.0 |
| 143.0 |
| 166.8 |
| - |
| 86.5 |
| 72.7 |
| 82.0 |
| 71.9 |
| 68.0 |
| 45.4 |
| 49.6 |
| 48.9 |
| 42.9 |
| 137.4 |
| 72.4 |
| 73.6 |
| 74.8 |
| 76.4 |
| 77.9 |
| 79.5 |
| 81.7 |
| 25.5 |
| 14.6 |
| 9.0 |
| 9.5 |
| 8.4 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1.8 |
| 3.4 |
| 5.5 |
| 7.8 |
| 8.9 |
| 9.7 |
| - |
| 10.5 |
| 9.3 |
| 8.0 |
| 6.6 |
| 3.8 |
| 2.2 |
| 1.6 |
| - |
| - |
| 137.1 |
| 136.7 |
| 136.7 |
| 136.7 |
| 136.7 |
| 130.9 |
| 130.9 |
| 130.9 |
| 130.9 |
| 122.0 |
| 122.0 |
| 122.0 |
| 122.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 2.0 |
| 26.7 |
| 14.8 |
| 0.1 |
| 9.5 |
| 8.4 |
| 8.8 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 2.5 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,890.2 |
| 1,936.6 |
| 1,902.4 |
| 1,862.1 |
| 1,819.4 |
| 1,726.3 |
| 1,670.1 |
| 904.1 |
| 1,016.9 |
| 1,029.5 |
| 977.8 |
| 802.9 |
| 771.0 |
| 768.5 |
| - |
| 244.4 |
| 229.1 |
| 235.2 |
| 221.8 |
| 213.3 |
| 147.8 |
| 149.8 |
| 148.0 |
| 139.9 |
| 2,152.6 |
| 2,123.6 |
| 2,092.5 |
| 2,063.7 |
| 2,034.0 |
| 2,171.7 |
| 2,101.1 |
| 2,067.3 |
| 1,834.1 |
| 1,795.4 |
| 1,775.8 |
| 1,539.5 |
| 1,523.1 |
| 1,288.1 |
| - |
| 1,105.1 |
| 975.4 |
| 966.5 |
| 958.2 |
| 949.3 |
| 865.8 |
| 856.1 |
| 847.7 |
| 837.9 |
| (2,098.0) |
| (1,954.7) |
| (1,821.1) |
| (1,702.7) |
| (1,628.9) |
| (1,554.5) |
| (1,484.8) |
| (1,303.4) |
| (1,190.5) |
| (1,112.8) |
| (1,052.8) |
| (1,011.0) |
| (938.9) |
| - |
| (839.6) |
| (830.1) |
| (814.1) |
| (815.4) |
| (781.6) |
| (764.2) |
| (735.1) |
| (708.3) |
| (673.1) |
| 10.3 |
| (18.6) |
| (24.3) |
| (33.0) |
| (46.1) |
| (38.7) |
| (61.0) |
| (35.7) |
| (10.0) |
| (2.0) |
| (10.6) |
| 0.6 |
| 1.9 |
| 0.8 |
| 1.5 |
| - |
| 1.9 |
| 5.0 |
| 4.0 |
| 3.0 |
| 2.0 |
| (0.9) |
| (1.5) |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (90.6) |
| 1.4 |
| 104.9 |
| 196.6 |
| 292.6 |
| 482.0 |
| 511.0 |
| 572.5 |
| 528.7 |
| 594.3 |
| 663.7 |
| 488.7 |
| 512.9 |
| 350.7 |
| - |
| 267.4 |
| 150.3 |
| 156.4 |
| 145.9 |
| 169.7 |
| 100.8 |
| 119.6 |
| 140.2 |
| 165.6 |
| 104.9 |
| 196.6 |
| 292.6 |
| 482.0 |
| 511.0 |
| 572.5 |
| 528.7 |
| 594.3 |
| 663.7 |
| 488.7 |
| 512.9 |
| 350.7 |
| - |
| 267.4 |
| 150.3 |
| 156.4 |
| 3.0 |
| 2.0 |
| (0.9) |
| (1.5) |
| 0.8 |
| 0.9 |
| (437.0) |
| (516.6) |
| (558.4) |
| (794.5) |
| (838.0) |
| (183.5) |
| (281.3) |
| (372.7) |
| (395.5) |
| (207.9) |
| (252.0) |
| (74.6) |
| - |
| (147.2) |
| (31.4) |
| (46.3) |
| (26.2) |
| (39.8) |
| (102.7) |
| (133.5) |
| (151.8) |
| (178.0) |
| 445.0 |
| 545.9 |
| 775.3 |
| 871.4 |
| 954.4 |
| 990.4 |
| 403.2 |
| 474.3 |
| 543.4 |
| 623.4 |
| 301.0 |
| 336.0 |
| 154.1 |
| - |
| 289.2 |
| 169.3 |
| 167.0 |
| 149.4 |
| 159.0 |
| 195.3 |
| 211.7 |
| 231.7 |
| 254.5 |
| 104.9 |
| 196.6 |
| 292.6 |
| 482.0 |
| 511.0 |
| 572.5 |
| 528.7 |
| 594.3 |
| 663.7 |
| 488.7 |
| 512.9 |
| 350.7 |
| - |
| 267.4 |
| 150.3 |
| 156.4 |
| 145.9 |
| 169.7 |
| 100.8 |
| 119.6 |
| 140.2 |
| 165.6 |
| (805.7) |
| (700.7) |
| (602.8) |
| (502.3) |
| (315.7) |
| (283.9) |
| (218.7) |
| (258.9) |
| (198.5) |
| (121.6) |
| (296.4) |
| (264.4) |
| (432.6) |
| - |
| 141.1 |
| 22.7 |
| 23.4 |
| 7.5 |
| 21.6 |
| - |
| 119.6 |
| - |
| - |