| (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 | 455.3 | 767.2 | 804.7 | 833.2 | 717.3 | 740.0 | 748.9 | 741.7 | 527.0 | 342.6 | 337.9 | 356.7 | 90.8 | 127.8 | 95.0 | |||||||||||||||||||||||||
| (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 | 767.2 | 740.0 | 342.6 | 127.8 | 134.6 | 102.0 | 40.2 | 10.4 | 51.3 | 20.6 | 0.4 | 0.3 | 0.3 | 1.8 | 2.1 | 1.8 | 1.5 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 767.2 | 740.0 | 342.6 | 127.8 | 134.6 | 102.0 | 40.2 | 10.4 | 51.3 | 20.6 | 0.4 | 0.3 | 0.3 | 1.8 | 2.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 200.3 | 185.8 | 163.7 | 166.4 | 135.1 | 129.6 | 154.8 | 148.9 | 155.5 | 164.2 | 5.7 | 7.4 | 8.6 | 8.6 | 8.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 938.2 | 909.2 | 774.1 | 778.4 | 57.6 | 54.2 | 54.0 | 51.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 153.2 | 96.5 | 122.9 | 102.7 | 86.5 | 70.1 | 64.3 | 68.0 | 28.5 | 41.0 | 0.0 | 0.1 | 0.7 | 0.8 | 0.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,064.5 | 991.6 | 812.1 | 839.3 | 743.5 | 612.9 | - | - | 575.0 | 612.2 | 607.6 | 572.5 | 575.4 | 573.8 | 543.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,089.9 | 1,016.3 | 830.0 | 851.7 | 754.7 | 652.7 | - | - | 575.6 | 613.2 | 640.7 | 597.6 | 575.9 | 565.1 | 530.4 | - | ||
| 99.2 |
| 70.7 |
| 134.6 |
| 151.3 |
| 140.9 |
| 31.1 |
| 102.0 |
| 89.7 |
| 84.6 |
| 94.3 |
| 40.2 |
| 37.7 |
| 30.5 |
| 10.4 |
| 10.4 |
| 27.2 |
| 16.3 |
| 35.0 |
| 51.3 |
| 8.5 |
| 12.7 |
| 8.3 |
| 20.6 |
| 0.4 |
| 0.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 455.3 | 767.2 | 804.7 | 833.2 | 717.3 | 740.0 | 748.9 | 741.7 | 527.0 | 342.6 | 337.9 | 356.7 | 90.8 | 127.8 | 95.0 | 99.2 | 70.7 | 134.6 | 151.3 | 140.9 | 31.1 | 102.0 | 89.7 | 84.6 | 94.3 | 40.2 | 37.7 | 30.5 | 10.4 | 10.4 | 27.2 | 16.3 | 35.0 | 51.3 | 8.5 | 12.7 | 8.3 | 20.6 | 0.4 | 0.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 209.1 | 200.3 | 210.5 | 200.0 | 200.1 | 185.8 | 199.1 | 195.3 | 189.6 | 163.7 | 167.7 | 174.5 | 176.4 | 166.4 | 172.5 | 166.4 | 159.7 | 135.1 | 152.4 | 157.3 | 146.7 | 129.6 | 137.4 | 125.7 | 144.3 | 154.8 | 150.7 | 159.3 | 156.8 | 148.9 | 156.4 | 152.2 | 161.7 | 155.5 | 168.6 | 170.2 | 169.5 | 164.2 | 183.2 | 165.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 65.3 | 52.0 | 50.2 | 48.3 | 63.5 | 51.5 | 38.1 | 38.5 | 45.0 | 47.7 | 48.2 | 49.3 | 55.1 | 54.0 | 53.3 | 49.1 | 52.5 | 49.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 740.8 | 1,032.1 | 1,077.8 | 1,094.4 | 1,015.9 | 1,019.3 | 1,016.3 | 1,004.7 | 795.8 | 579.3 | 578.7 | 602.7 | 342.7 | 367.2 | 324.5 | 319.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 862.1 | 807.7 | 780.5 | 741.4 | 708.2 | 694.8 | 663.9 | 652.9 | 618.9 | 604.4 | 577.2 | 576.1 | 545.5 | 566.0 | 515.6 | 514.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 10.8 | 10.8 | 9.3 | 8.3 | 8.3 | - | 8.0 | 9.2 | 9.2 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,094.7 | 907.7 | 827.5 | 751.5 | 717.5 | 710.7 | 711.8 | 709.0 | 694.3 | 679.5 | 676.4 | 687.9 | 687.1 | 677.7 | 575.1 | 577.8 | 570.2 | 513.8 | ||||||||||||||||||||||
| Intangible Assets | 253.5 | 148.5 | 124.9 | 91.1 | 79.7 | 81.4 | 84.4 | 84.0 | 86.9 | 90.6 | 91.8 | 100.4 | 103.0 | 106.2 | 88.6 | 93.8 | 99.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 761.0 | 690.3 | 675.3 | 666.1 | 665.8 | 639.7 | 646.8 | 624.1 | 621.6 | 596.0 | 613.2 | 627.1 | 623.3 | 603.5 | 631.3 | 635.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 5.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | 3.5 | 5.4 | 12.8 | 14.9 | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,885.4 | 3,758.6 | 3,665.3 | 3,515.0 | 3,336.3 | 3,286.7 | 3,275.3 | 3,229.4 | 2,969.6 | 2,690.5 | 2,688.0 | 2,705.3 | 2,414.1 | 2,433.9 | 2,247.2 | 2,240.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 26.5 | 25.4 | 25.5 | 25.5 | 24.7 | 24.7 | 23.4 | 24.2 | 20.2 | 18.0 | 16.0 | 16.0 | 15.9 | 12.4 | 10.8 | 11.2 | 11.2 | 11.2 | ||||||||||||||||||||||
| Deferred Revenue Current | 12.0 | 7.3 | 8.2 | 3.4 | 3.4 | 3.3 | 4.4 | 4.5 | 4.5 | 4.6 | 5.2 | 5.1 | 4.3 | 4.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 66.6 | 61.9 | 60.3 | 59.5 | 57.9 | 56.6 | 58.8 | 59.3 | 58.1 | 56.0 | 59.3 | 59.5 | 58.6 | 57.6 | 66.9 | 67.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 635.6 | 586.8 | 574.9 | 546.2 | 505.4 | 479.7 | 470.1 | 474.2 | 427.9 | 437.5 | 407.1 | 434.2 | 407.1 | 466.7 | 409.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,060.0 | 1,064.5 | 1,070.9 | 1,077.3 | 985.5 | 991.6 | 996.3 | 1,002.4 | 814.4 | 812.1 | 844.3 | 848.3 | 852.4 | 839.1 | 735.5 | 737.9 | 740.7 | 743.5 | 746.3 | - | - | 612.9 | - | - | - | - | - | - | - | - | 553.0 | 561.3 | 569.6 | 575.0 | 583.1 | 601.7 | 608.0 | 612.2 | - | - |
| Operating Lease Liabilities Non-Current | 777.3 | 707.0 | 690.9 | 678.8 | 678.0 | 656.0 | 658.4 | 632.4 | 630.3 | 605.1 | 614.0 | 628.8 | 623.5 | 604.1 | 625.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 34.2 | 21.9 | 0.0 | 21.4 | 27.6 | 22.2 | 20.8 | 17.5 | 14.5 | 15.8 | 16.6 | 10.0 | 10.4 | 9.3 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 21.6 | 22.5 | 14.6 | 12.0 | 3.3 | 3.8 | 10.1 | 10.1 | 5.1 | 6.7 | 9.8 | 22.9 | 27.5 | 23.0 | 18.8 | 18.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,532.7 | 2,402.7 | 2,351.3 | 2,335.7 | 2,199.7 | 2,153.3 | 2,155.7 | 2,136.6 | 1,892.2 | 1,877.1 | 1,891.9 | 1,944.3 | 1,921.0 | 1,942.5 | 1,788.8 | 1,789.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,211.9 | 1,180.4 | 1,147.4 | 1,025.9 | 1,016.8 | 988.1 | 979.3 | 974.4 | 969.2 | 722.8 | 714.9 | 703.6 | 448.5 | 436.3 | 424.4 | 419.1 | 409.9 | |||||||||||||||||||||||
| Retained Earnings | (128.9) | (95.4) | (94.8) | (100.3) | (114.7) | (76.8) | (82.1) | (85.3) | (82.4) | (79.6) | (77.7) | (95.3) | (103.6) | (82.6) | (81.7) | (82.4) | (90.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.5) | 4.9 | 6.0 | 6.6 | (3.9) | (9.1) | (1.8) | (8.1) | (13.9) | (12.5) | (18.3) | (15.2) | (17.0) | (20.7) | (29.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 272.2 | 266.0 | 255.4 | 246.9 | 238.4 | 231.1 | 224.3 | 211.9 | 204.4 | 182.7 | 177.3 | 167.8 | 165.2 | 158.5 | 145.4 | 139.2 | 122.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,080.6 | 1,089.9 | 1,058.5 | 932.3 | 898.1 | 902.3 | 895.3 | 881.0 | 873.0 | 630.7 | 618.9 | 593.2 | 327.9 | 333.0 | 313.0 | 312.2 | 298.8 | |||||||||||||||||||||||
| Total Equity | 1,352.7 | 1,355.9 | 1,314.0 | 1,179.3 | 1,136.5 | 1,133.4 | 1,119.6 | 1,092.8 | 1,077.3 | 813.4 | 796.2 | 761.0 | 493.1 | 491.5 | 458.4 | 451.4 | 421.5 | 346.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,086.5 | 1,089.9 | 1,096.3 | 1,102.7 | 1,010.1 | 1,016.3 | 1,019.7 | 1,026.6 | 834.6 | 830.0 | 860.3 | 864.3 | 868.3 | 851.5 | 746.3 | 749.1 | 751.9 | 754.7 | 757.5 | - | - | 652.7 | - | - | - | - | - | - | - | - | 586.3 | 594.9 | 604.0 | 609.1 | 617.9 | 602.4 | 608.9 | 613.2 | - | - |
| Net debt | 631.1 | 322.7 | 291.6 | 269.6 | 292.8 | 276.2 | 270.7 | 284.9 | 307.7 | 487.5 | 522.5 | 507.7 | 777.4 | 723.6 | 651.3 | 649.9 | 681.2 | 620.1 | ||||||||||||||||||||||
| Working Capital | 105.1 | 445.4 | 502.9 | 548.2 | 510.5 | 539.5 | 546.1 | 530.5 | 367.9 | 141.8 | 171.6 | 168.5 | (64.5) | (99.5) | (84.7) | (85.4) | (92.6) | (50.5) | ||||||||||||||||||||||
| Book Value | 1,080.6 | 1,089.9 | 1,058.5 | 932.3 | 898.1 | 902.3 | 895.3 | 881.0 | 873.0 | 630.7 | 618.9 | 593.2 | 327.9 | 333.0 | 313.0 | 312.2 | 298.8 | 228.9 | ||||||||||||||||||||||
| Tangible Book Value | (267.6) | 33.7 | 106.1 | 89.7 | 100.9 | 110.3 | 99.0 | 87.9 | 91.8 | (139.4) | (149.3) | (195.2) | (462.2) | (450.9) | (350.7) | (359.4) | (370.7) | |||||||||||||||||||||||
| - |
| 1.8 |
| 1.5 |
| - |
| 96.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 52.0 | 51.5 | 47.7 | 54.0 | 49.2 | 33.0 | 45.0 | 46.3 | 26.2 | 28.4 | 39.0 | 24.7 | 21.0 | 18.7 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | - | - |
| Total Current Assets | 1,032.1 | 1,019.3 | 579.3 | 367.2 | 324.3 | 270.4 | 241.2 | 208.7 | 235.4 | 217.9 | 11.5 | 13.1 | 12.3 | 12.1 | 13.2 | 111.0 | - | - |
| 50.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 571.4 | 563.5 | 529.5 | 529.6 | 43.8 | 40.3 | 36.2 | 31.6 | (28.0) | - | - | - |
| Property,Plant & Equipment Net | 807.7 | 694.8 | 604.4 | 566.0 | 484.2 | - | 366.7 | 345.7 | 244.3 | 247.7 | 13.8 | 13.8 | 17.8 | 19.4 | 22.1 | 194.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 10.8 | 8.0 | - | - | 34.9 | 28.1 | 28.0 | 30.0 | 45.9 | 38.5 | 28.4 | 26.8 | 23.7 | 24.7 | - | - | - | - |
| Goodwill | 907.7 | 710.7 | 679.5 | 677.7 | 513.8 | 472.9 | 442.0 | 418.1 | 256.8 | 239.6 | 239.4 | 200.3 | 9.9 | 193.9 | 159.5 | 143.4 | - | - |
| Intangible Assets | 148.5 | 81.4 | 90.6 | 106.2 | 56.6 | 52.4 | 43.0 | 40.6 | 40.4 | 42.7 | 0.4 | 0.5 | 0.6 | 0.7 | 0.8 | 57.3 | - | - |
| Operating Lease Right Of Use Assets | 690.3 | 639.7 | 596.0 | 603.5 | 584.3 | 483.7 | 445.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | 0.0 | 14.9 | 34.7 | 34.5 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,758.6 | 3,286.7 | 2,690.5 | 2,433.9 | 2,058.5 | 1,786.7 | 1,647.0 | 1,109.3 | 869.0 | 849.5 | 35.5 | 37.3 | 40.7 | 42.1 | 43.9 | 539.5 | - | - |
| - |
| - |
| - |
| Short Term Debt | 25.4 | 24.7 | 18.0 | 12.4 | 11.2 | 39.8 | - | - | 0.6 | 1.0 | 33.1 | 25.1 | 0.5 | (8.6) | (12.8) | - | - | - |
| Deferred Revenue Current | 7.3 | 3.3 | 4.6 | 4.0 | 10.7 | 39.3 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 61.9 | 56.6 | 56.0 | 57.6 | 65.5 | 65.8 | 61.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 155.0 | 153.3 | 124.1 | 181.6 | 93.4 | 84.3 | 83.9 | 61.0 | 67.3 | 37.0 | 0.6 | 0.2 | 0.2 | 0.2 | 1.9 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 586.8 | 479.7 | 437.5 | 466.7 | 374.8 | 398.1 | 327.4 | 239.5 | 191.6 | 155.3 | 1.3 | 2.4 | 3.0 | 3.4 | 6.7 | 105.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 707.0 | 656.0 | 605.1 | 604.1 | 577.7 | 463.1 | 420.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 21.9 | 22.2 | 15.8 | 9.3 | 0.0 | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.5 | 3.8 | 6.7 | 23.0 | 16.4 | 53.5 | 9.5 | 5.0 | 6.2 | 5.1 | 9.8 | 6.2 | 7.5 | 8.9 | 8.5 | 18.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,402.7 | 2,153.3 | 1,877.1 | 1,942.5 | 1,712.3 | 1,528.4 | 1,413.8 | 909.1 | 799.1 | 797.4 | 2.7 | 4.1 | 5.6 | 6.1 | 10.8 | 622.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,180.4 | 988.1 | 722.8 | 436.3 | 342.6 | 307.8 | 262.9 | 242.8 | 212.3 | 198.4 | 197.3 | 177.8 | 173.6 | 168.4 | 165.8 | 162.4 | - | - |
| Retained Earnings | (95.4) | (76.8) | (79.6) | (82.6) | (93.3) | (118.0) | (103.2) | (117.9) | (150.2) | (150.2) | (164.6) | (172.3) | (173.7) | (175.8) | (235.6) | (242.8) | - | - |
| Accumulated Other Comprehensive Income | 4.9 | (9.1) | (12.5) | (20.7) | (20.4) | (24.1) | (8.0) | 2.3 | (0.5) | 0.3 | (0.2) | (0.1) | (0.1) | 0.0 | (0.9) | (2.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 266.0 | 231.1 | 182.7 | 158.5 | 117.3 | 92.6 | 81.5 | 73.1 | 8.4 | 3.6 | 3.9 | 2.3 | 2.3 | 0.6 | 0.9 | 0.1 | - | - |
| Total Stockholders Equity | 1,089.9 | 902.3 | 630.7 | 333.0 | 228.9 | 165.7 | 151.7 | 127.2 | 61.6 | 52.1 | 36.5 | 7.7 | (0.1) | (6.7) | (69.8) | (82.5) | (74.8) | (81.0) |
| Total Equity | 1,355.9 | 1,133.4 | 813.4 | 491.5 | 346.2 | 258.3 | 233.1 | 200.3 | 69.9 | 52.1 | 36.5 | 7.7 | 2.2 | (6.7) | (69.8) | (82.5) | (74.8) | (81.0) |
| - |
| - |
| Net debt | 322.7 | 276.2 | 487.5 | 723.9 | 620.1 | 550.7 | - | - | 524.3 | 592.5 | 640.3 | 597.3 | 575.7 | 563.3 | 528.3 | - | - | - |
| Working Capital | 445.4 | 539.5 | 141.8 | (99.5) | (50.5) | (127.7) | (86.3) | (30.8) | 43.7 | 62.6 | 10.2 | 10.7 | 9.4 | 8.7 | 6.4 | 5.8 | - | - |
| Book Value | 1,089.9 | 902.3 | 630.7 | 333.0 | 228.9 | 165.7 | 151.7 | 127.2 | 61.6 | 52.1 | 36.5 | 7.7 | (0.1) | (6.7) | (69.8) | (82.5) | (74.8) | (81.0) |
| Tangible Book Value | 33.7 | 110.3 | (139.4) | (450.9) | (341.5) | (359.5) | (333.3) | (331.5) | (235.6) | (230.2) | (203.3) | (193.1) | (10.6) | (201.3) | (230.2) | (283.2) | - | - |
| 30.1 |
| 30.4 |
| 37.7 |
| 33.0 |
| 31.5 |
| 35.7 |
| 40.4 |
| 45.0 |
| 47.9 |
| 42.0 |
| 46.3 |
| 46.3 |
| 40.1 |
| 34.7 |
| 30.5 |
| 26.2 |
| 23.2 |
| 21.7 |
| 23.6 |
| 28.4 |
| 28.6 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.7 |
| 324.3 |
| 340.0 |
| 334.9 |
| 223.0 |
| 270.4 |
| 259.1 |
| 247.5 |
| 280.2 |
| 241.2 |
| 239.7 |
| 234.5 |
| 216.1 |
| 208.7 |
| 227.0 |
| 206.1 |
| 230.2 |
| 235.4 |
| 201.6 |
| 207.7 |
| 208.4 |
| 217.9 |
| 237.7 |
| 222.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 489.0 |
| 484.2 |
| 452.1 |
| 435.2 |
| 412.7 |
| 399.3 |
| 362.0 |
| 370.2 |
| 376.4 |
| 367.8 |
| 352.3 |
| 352.6 |
| 344.0 |
| 345.7 |
| 285.8 |
| 286.5 |
| 285.6 |
| 244.3 |
| 245.9 |
| 253.2 |
| 257.5 |
| 247.7 |
| 249.4 |
| 250.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.4 |
| 28.1 |
| 29.1 |
| 30.9 |
| 30.0 |
| 28.0 |
| 30.4 |
| 30.6 |
| 31.7 |
| 30.0 |
| 34.2 |
| 46.0 |
| 46.1 |
| 45.9 |
| 41.9 |
| 42.0 |
| 39.7 |
| 38.5 |
| 36.9 |
| 34.5 |
| 502.7 |
| 502.3 |
| 502.6 |
| 472.9 |
| 470.7 |
| 467.8 |
| 444.4 |
| 442.0 |
| 439.9 |
| 437.9 |
| 424.3 |
| 418.1 |
| 274.4 |
| 275.3 |
| 268.6 |
| 256.8 |
| 253.1 |
| 244.5 |
| 240.0 |
| 239.6 |
| 240.6 |
| 240.5 |
| 56.6 |
| 57.5 |
| 51.8 |
| 52.2 |
| 52.4 |
| 57.2 |
| 57.6 |
| 43.3 |
| 43.0 |
| 43.6 |
| 40.8 |
| 40.9 |
| 40.6 |
| 39.0 |
| 39.8 |
| 39.9 |
| 40.4 |
| 40.9 |
| 41.5 |
| 42.1 |
| 42.7 |
| 43.3 |
| 44.0 |
| 595.8 |
| 584.3 |
| 577.7 |
| 593.6 |
| 529.6 |
| 483.7 |
| 451.6 |
| 448.9 |
| 435.4 |
| 445.5 |
| 438.6 |
| 432.6 |
| 403.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 29.4 |
| 31.6 |
| 34.7 |
| 42.2 |
| 46.2 |
| 46.0 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,141.5 |
| 2,058.5 |
| 2,042.4 |
| 2,032.2 |
| 1,828.8 |
| 1,786.7 |
| 1,717.9 |
| 1,717.0 |
| 1,699.4 |
| 1,647.0 |
| 1,617.9 |
| 1,596.7 |
| 1,526.1 |
| 1,109.3 |
| 910.6 |
| 913.0 |
| 923.6 |
| 869.0 |
| 847.9 |
| 851.8 |
| 854.0 |
| 849.5 |
| 843.4 |
| 828.3 |
| 11.2 |
| - |
| - |
| 39.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| 33.6 |
| 34.3 |
| 34.1 |
| 34.9 |
| 0.8 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.9 |
| 65.5 |
| 70.6 |
| 71.4 |
| 69.9 |
| 65.8 |
| 67.4 |
| 65.4 |
| 68.1 |
| 61.2 |
| 69.3 |
| 65.5 |
| 64.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 404.5 |
| 381.3 |
| 374.8 |
| 371.5 |
| 381.3 |
| 402.6 |
| 398.1 |
| 373.8 |
| 382.4 |
| 328.0 |
| 327.4 |
| 309.5 |
| 293.2 |
| 300.6 |
| 239.5 |
| 203.4 |
| 194.0 |
| 204.9 |
| 191.6 |
| 156.7 |
| 151.8 |
| 158.9 |
| 155.3 |
| 152.6 |
| 150.1 |
| 628.6 |
| 590.7 |
| 577.7 |
| 553.2 |
| 567.7 |
| 504.5 |
| 463.1 |
| 428.2 |
| 424.0 |
| 403.9 |
| 420.9 |
| 411.0 |
| 404.5 |
| 375.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 16.4 |
| 32.0 |
| 34.9 |
| 37.2 |
| 53.5 |
| 41.4 |
| 40.8 |
| 35.0 |
| 9.5 |
| 15.7 |
| 9.1 |
| 0.0 |
| 5.0 |
| 4.4 |
| 4.7 |
| 5.2 |
| 6.2 |
| 7.9 |
| 8.3 |
| 7.2 |
| 5.1 |
| 4.3 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,720.1 |
| 1,712.3 |
| 1,703.0 |
| 1,732.9 |
| 1,547.4 |
| 1,528.4 |
| 1,471.7 |
| 1,483.7 |
| 1,492.2 |
| 1,413.8 |
| 1,402.8 |
| 1,384.2 |
| 1,312.5 |
| 909.1 |
| 789.4 |
| 788.1 |
| 807.3 |
| 799.1 |
| 774.0 |
| 788.2 |
| 800.9 |
| 797.4 |
| 803.1 |
| 791.4 |
| 342.6 |
| 335.6 |
| 325.0 |
| 316.0 |
| 307.8 |
| 306.1 |
| 304.0 |
| 269.5 |
| 262.9 |
| 260.5 |
| 257.6 |
| 256.5 |
| 242.8 |
| 237.1 |
| 235.7 |
| 234.6 |
| 212.3 |
| 210.1 |
| 204.4 |
| 201.6 |
| 198.4 |
| 197.9 |
| 196.0 |
| (93.3) |
| (89.5) |
| (105.7) |
| (108.5) |
| (118.0) |
| (124.0) |
| (130.1) |
| (119.5) |
| (103.2) |
| (113.6) |
| (116.8) |
| (121.6) |
| (117.9) |
| (147.1) |
| (152.1) |
| (157.5) |
| (150.2) |
| (142.9) |
| (146.1) |
| (151.4) |
| (150.2) |
| (161.0) |
| (162.7) |
| (24.6) |
| (20.8) |
| (20.4) |
| (21.3) |
| (22.2) |
| (23.1) |
| (24.1) |
| (24.9) |
| (26.1) |
| (26.6) |
| (8.0) |
| (12.3) |
| (6.9) |
| 1.1 |
| 2.3 |
| 4.3 |
| 3.7 |
| 2.6 |
| (0.5) |
| (1.4) |
| (1.4) |
| (0.5) |
| 0.3 |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.3 |
| 114.5 |
| 102.2 |
| 97.0 |
| 92.6 |
| 88.9 |
| 85.4 |
| 83.8 |
| 81.5 |
| 80.4 |
| 78.5 |
| 77.6 |
| 73.1 |
| 27.0 |
| 37.6 |
| 36.7 |
| 8.4 |
| 8.1 |
| 6.7 |
| 3.4 |
| 3.6 |
| 3.6 |
| 3.8 |
| 228.9 |
| 224.8 |
| 197.1 |
| 184.4 |
| 165.7 |
| 157.2 |
| 147.8 |
| 123.4 |
| 151.7 |
| 134.7 |
| 133.9 |
| 135.9 |
| 127.2 |
| 94.3 |
| 87.3 |
| 79.6 |
| 61.6 |
| 65.9 |
| 56.9 |
| 49.7 |
| 48.5 |
| 36.7 |
| 33.2 |
| 339.4 |
| 299.3 |
| 281.4 |
| 258.3 |
| 246.1 |
| 233.3 |
| 207.2 |
| 233.1 |
| 215.1 |
| 212.4 |
| 213.5 |
| 200.3 |
| 121.3 |
| 124.9 |
| 116.4 |
| 69.9 |
| 74.0 |
| 63.6 |
| 53.1 |
| 52.1 |
| 40.3 |
| 37.0 |
| 606.2 |
| - |
| - |
| 550.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.1 |
| 578.6 |
| 568.9 |
| 557.8 |
| 609.5 |
| 589.7 |
| 600.6 |
| 592.5 |
| - |
| - |
| (31.5) |
| (46.3) |
| (179.6) |
| (127.7) |
| (114.7) |
| (134.9) |
| (47.8) |
| (86.3) |
| (69.8) |
| (58.8) |
| (84.5) |
| (30.8) |
| 23.6 |
| 12.2 |
| 25.3 |
| 43.7 |
| 44.8 |
| 55.9 |
| 49.5 |
| 62.6 |
| 85.1 |
| 72.5 |
| 224.8 |
| 197.1 |
| 184.4 |
| 165.7 |
| 157.2 |
| 147.8 |
| 123.4 |
| 151.7 |
| 134.7 |
| 133.9 |
| 135.9 |
| 127.2 |
| 94.3 |
| 87.3 |
| 79.6 |
| 61.6 |
| 65.9 |
| 56.9 |
| 49.7 |
| 48.5 |
| 36.7 |
| 33.2 |
| (341.5) |
| (335.4) |
| (357.1) |
| (370.4) |
| (359.5) |
| (370.6) |
| (377.6) |
| (364.3) |
| (333.3) |
| (348.8) |
| (344.8) |
| (329.3) |
| (331.5) |
| (219.1) |
| (227.8) |
| (228.8) |
| (235.6) |
| (228.2) |
| (229.1) |
| (232.4) |
| (233.7) |
| (247.3) |
| (251.4) |