| (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 | 226.6 | 146.9 | 222.7 | 268.6 | 278.9 | 103.6 | 104.3 | 179.4 | 132.8 | 112.1 | 30.0 | 21.6 | 18.9 | 18.7 | 15.0 | 20.1 | 38.0 | 17.0 |
| Restricted Cash | 2.7 | 255.4 | 224.6 | 270.9 | 279.9 | 104.8 | 0.5 | 0.8 | 19.7 | 3.3 | 0.1 | 7.7 | 0.3 | 7.9 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 226.6 | 146.9 | 222.7 | 268.6 | 278.9 | 103.6 | 104.3 | 179.4 | 132.8 | 112.1 | 30.0 | 21.6 | 18.9 | 18.7 | 15.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 55.5 | 68.7 | 82.0 | 149.1 | 49.7 | 40.8 | 46.6 | 42.1 | 20.0 | 19.0 | 9.5 | 10.1 | 8.9 | 16.6 | 7.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 48.0 | 63.0 | 93.7 | 101.7 | 4.0 | - | - | - | - | - | - | - | 0.0 | 2.2 | 0.0 | 13.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 48.3 | 47.8 | 53.5 | 50.4 | 35.1 | 30.5 | 31.2 | 35.3 | 20.0 | 10.8 | 4.3 | 4.1 | 4.0 | 3.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 41.5 | 51.2 | 44.0 | 81.4 | 6.3 | 2.7 | 4.5 | 5.6 | 2.7 | 2.7 | 1.1 | 1.1 | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,427.7 | - | - | - | - | - | - | - | - | - | 1.2 | 0.0 | 48.8 | 50.5 | 52.2 | 52.2 | ||
| 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 | 1,427.7 | - | - | - | - | - | - | - | - | - | 2.4 | 0.0 | 50.5 | 52.2 | 53.9 | 53.9 | ||
| (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 | 175.8 | 226.6 | 184.2 | 267.4 | 138.3 | 146.9 | 159.2 | 236.9 | 190.7 | 222.7 | 252.3 | 107.6 | 210.0 | 268.6 | 231.8 | |||||||||||||||||||||||||
| - |
| 20.1 |
| 38.0 |
| 17.0 |
| 3.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 128.7 | 157.4 | 241.9 | 460.7 | 463.5 | 93.2 | 81.8 | 79.5 | 22.6 | 5.7 | 2.4 | 3.8 | 0.9 | 1.1 | 1.1 | 1.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.1 | 14.0 | 10.2 | 12.9 | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | 158.0 | 73.0 | 81.5 | 56.7 | 64.0 | 58.4 | 52.5 | - | - |
| 3.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 30.7 | 29.1 | 28.2 | 23.2 | 22.2 | 18.8 | 18.5 | 19.8 | 8.0 | 5.0 | 3.7 | 3.3 | 2.9 | 2.7 | 2.1 | - | - | - |
| Property,Plant & Equipment Net | 17.6 | 18.7 | 25.2 | 27.1 | 12.9 | 11.7 | 12.7 | 15.5 | 12.0 | 5.8 | 0.6 | 0.8 | 1.1 | 1.0 | 0.9 | 1.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 90.4 | 85.5 | 2.1 | 41.3 | 39.2 | 55.0 | 51.2 | 16.9 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 392.7 | 392.7 | 437.0 | 506.9 | 250.6 | 227.0 | 223.7 | 223.4 | 98.8 | 48.9 | 34.5 | 27.6 | 5.7 | 5.7 | 5.7 | 5.7 | - | - |
| Intangible Assets | 118.3 | 146.4 | 198.2 | 374.1 | 207.7 | 190.7 | 220.5 | 91.4 | 56.9 | 41.2 | 4.8 | 2.8 | 0.1 | 0.1 | 0.1 | 0.2 | - | - |
| Operating Lease Right Of Use Assets | 32.1 | 51.5 | 87.2 | 88.6 | 57.0 | 48.8 | 1.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.8 | 13.6 | 33.6 | 4.0 | - | - | - | - | - | - | 19.0 | 25.6 | 8.7 | 9.5 | 10.5 | 11.4 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | 2.2 | 0.6 | 0.7 | 0.8 | 0.3 | 0.7 | 1.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,706.6 | 1,783.3 | 6,080.6 | 6,111.2 | 5,851.9 | 2,662.7 | 2,318.2 | 1,957.7 | 1,386.9 | 264.6 | 132.4 | 139.0 | 73.7 | 80.6 | 76.4 | 72.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 1.2 | 0.0 | 1.7 | 1.7 | 1.7 | 1.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 69.1 | 3.1 | 4.1 | 0.3 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | 69.1 | - | 1.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 96.3 | 28.2 | - | - | - | 15.7 | 7.2 | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.0 | 3.4 | 2.5 | 2.2 | 51.2 | - | - | - | - | - | 3.0 | 2.9 | 2.8 | 2.9 | 3.4 | 2.9 | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | 83.7 | 22.0 | 41.9 | 29.1 | 34.3 | 32.4 | 29.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.1 | 5.5 | 0.0 | 29.5 | 93.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 51.2 | 28.4 | - | - | - | 2.9 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,826.9 | 2,239.3 | 5,721.0 | 5,426.7 | 4,801.7 | 2,123.8 | 1,927.9 | 1,699.1 | 1,121.1 | 114.2 | 23.1 | 41.9 | 77.8 | 84.8 | 84.6 | 81.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 598.0 | 589.4 | 572.2 | 494.2 | 413.5 | 310.3 | 323.1 | 258.6 | 260.0 | 141.2 | 116.8 | 110.6 | 3.1 | 3.1 | 3.2 | 2.9 | - | - |
| Retained Earnings | (763.3) | (1,071.0) | (281.3) | (45.2) | 248.9 | 203.1 | 39.5 | 1.6 | 6.6 | 9.9 | (6.3) | (12.9) | (6.6) | (7.7) | (11.2) | (11.8) | - | - |
| Accumulated Other Comprehensive Income | (6.3) | (6.6) | 0.2 | (2.5) | (1.1) | (0.8) | (2.0) | (2.2) | (0.5) | (1.7) | (1.1) | (0.6) | (0.6) | (0.5) | (0.2) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 51.3 | 32.2 | 68.4 | 59.4 | 43.9 | 26.4 | 29.6 | 0.6 | (0.2) | 1.0 | (0.1) | 0.0 | 0.0 | 0.9 | 0.0 | - | - | - |
| Total Stockholders Equity | (171.5) | (488.2) | 291.1 | 446.5 | 661.3 | 512.6 | 360.7 | 258.1 | 266.0 | 149.3 | 109.4 | 97.1 | (4.2) | (5.1) | (8.3) | (8.9) | (1.0) | 14.5 |
| Total Equity | (120.3) | (456.0) | 359.6 | 505.9 | 705.2 | 539.0 | 390.3 | 258.7 | 265.8 | 150.4 | 109.3 | 97.1 | (4.2) | (4.2) | (8.3) | (8.9) | (1.0) | 14.5 |
| - |
| - |
| Net debt | 1,201.1 | - | - | - | - | - | - | - | - | - | (27.6) | (21.6) | 31.6 | 33.5 | 38.9 | 33.8 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | 74.3 | 51.0 | 39.6 | 27.6 | 29.7 | 26.1 | 23.5 | - | - |
| Book Value | (171.5) | (488.2) | 291.1 | 446.5 | 661.3 | 512.6 | 360.7 | 258.1 | 266.0 | 149.3 | 109.4 | 97.1 | (4.2) | (5.1) | (8.3) | (8.9) | (1.0) | 14.5 |
| Tangible Book Value | (682.5) | (1,027.3) | (344.2) | (434.5) | 203.1 | 94.8 | (83.6) | (56.7) | 110.3 | 59.3 | 70.1 | 66.7 | (10.0) | (10.9) | (14.1) | (14.8) | - | - |
| 216.1 |
| 213.6 |
| 278.9 |
| 378.2 |
| 297.4 |
| 237.6 |
| 103.6 |
| 169.7 |
| 106.3 |
| 124.2 |
| 104.3 |
| 170.6 |
| 55.6 |
| 163.5 |
| 179.4 |
| 233.9 |
| 191.3 |
| 74.3 |
| 132.8 |
| 102.4 |
| 104.7 |
| 72.1 |
| 115.4 |
| 26.5 |
| 48.1 |
| Restricted Cash | 2.2 | 2.7 | 185.5 | 268.6 | 139.7 | 247.3 | 160.6 | 238.6 | 192.6 | 224.6 | 254.3 | 109.9 | 212.3 | 270.9 | 233.4 | 217.0 | 214.5 | 279.9 | 0.9 | 1.3 | 8.5 | 1.2 | 1.4 | 0.5 | 0.5 | 0.5 | 0.5 | 2.6 | 7.5 | 0.8 | 0.5 | 0.5 | 23.4 | 19.7 | 9.3 | 5.6 | 0.5 | 3.3 | 78.3 | 12.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 175.8 | 226.6 | 184.2 | 267.4 | 138.3 | 146.9 | 159.2 | 236.9 | 190.7 | 222.7 | 252.3 | 107.6 | 210.0 | 268.6 | 231.8 | 216.1 | 213.6 | 278.9 | 378.2 | 297.4 | 237.6 | 103.6 | 169.7 | 106.3 | 124.2 | 104.3 | 170.6 | 55.6 | 163.5 | 179.4 | 233.9 | 191.3 | 74.3 | 132.8 | 102.4 | 104.7 | 72.1 | 115.4 | 26.5 | 48.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 67.3 | 55.5 | 63.5 | 61.2 | 61.6 | 68.7 | 91.5 | 115.7 | 123.8 | 101.0 | 127.4 | 118.9 | 120.9 | 149.1 | 64.7 | 52.9 | 44.7 | 49.7 | 54.8 | 57.9 | 62.4 | 46.5 | 45.7 | 43.2 | 46.5 | 46.6 | 47.4 | 56.5 | 44.0 | 42.1 | 39.0 | 33.1 | 25.4 | 20.0 | 19.9 | 19.3 | 18.0 | 19.0 | 15.1 | 8.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 45.6 | 48.0 | 51.0 | 51.8 | 60.0 | 63.0 | 80.4 | 83.2 | 105.4 | 93.7 | 107.2 | 115.0 | 113.1 | 101.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 117.9 | 128.7 | 219.4 | 220.0 | 241.8 | 242.9 | 201.7 | 221.5 | 246.4 | 241.9 | 265.5 | 309.1 | 491.9 | 460.7 | 355.9 | 480.3 | 470.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 17.6 | 17.6 | 18.1 | 18.5 | 18.0 | 18.7 | 43.4 | 44.7 | 24.1 | 25.2 | 24.8 | 28.4 | 27.6 | 27.1 | 16.2 | 14.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 90.7 | 90.4 | - | - | - | - | 3.1 | 2.6 | 2.0 | 2.1 | 32.7 | 46.2 | 41.8 | 41.3 | 42.6 | 43.2 | 46.0 | |||||||||||||||||||||||
| Goodwill | 392.7 | 392.7 | 392.7 | 392.7 | 392.7 | 392.7 | 498.4 | 502.3 | 471.6 | 466.6 | 497.4 | 526.8 | 524.0 | 512.6 | 429.2 | 394.3 | 362.5 | 250.6 | ||||||||||||||||||||||
| Intangible Assets | 112.0 | 118.3 | 124.6 | 131.3 | 139.6 | 146.4 | 187.2 | 319.3 | 311.9 | 198.2 | 333.6 | 354.3 | 366.1 | 374.1 | 296.3 | 270.3 | 211.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.5 | 32.1 | 36.3 | 40.2 | 46.8 | 51.5 | 79.8 | 83.8 | 84.2 | 87.2 | 82.2 | 85.2 | 89.0 | 88.6 | 84.6 | 59.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.8 | 0.8 | 1.3 | 1.3 | 1.3 | 13.6 | 13.4 | 32.4 | 49.6 | 33.6 | 2.8 | 2.8 | 2.8 | 4.0 | 2.8 | 5.3 | 2.9 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,854.2 | 1,706.6 | 1,669.3 | 1,545.2 | 1,511.0 | 1,783.3 | 2,157.3 | 3,236.3 | 4,997.6 | 6,080.6 | 6,142.9 | 6,253.3 | 6,618.2 | 6,111.2 | 5,834.0 | 5,875.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 37.7 | 41.5 | 41.4 | 35.1 | 44.2 | 51.2 | 54.5 | 58.9 | 44.8 | 44.0 | 54.0 | 60.3 | 60.0 | 81.4 | 22.2 | 22.4 | 8.6 | 6.3 | 4.0 | 6.1 | 7.5 | 2.7 | 4.2 | 4.3 | 6.9 | 4.5 | 6.2 | 2.1 | 5.2 | 5.6 | 2.3 | 3.8 | 3.2 | 2.7 | 4.0 | 3.2 | 2.5 | 2.7 | 4.2 | 1.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | 46.9 | 50.5 | - | 51.7 | 40.8 | 51.5 | 58.5 | 55.8 | 70.3 | 66.4 | 79.5 | 68.2 | 23.7 | 30.4 | 33.0 | 96.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | 2.6 | 1.2 | 1.8 | 3.4 | 4.1 | 2.1 | 1.8 | 2.5 | 0.3 | - | - | 2.2 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 1,311.3 | 1,323.7 | 1,370.8 | 1,530.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.1 | 4.1 | 2.3 | 2.3 | 2.1 | 5.5 | - | - | - | - | 6.7 | 46.6 | 34.3 | 29.5 | 10.9 | 0.0 | 51.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,717.9 | 1,826.9 | 1,882.4 | 1,854.5 | 1,965.0 | 2,239.3 | 2,583.5 | 3,379.4 | 4,698.0 | 5,721.0 | 5,675.1 | 5,791.4 | 6,002.9 | 5,426.7 | 5,077.5 | 4,978.9 | ||||||||||||||||||||||||
| 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 | 634.5 | 598.0 | 596.3 | 595.4 | 591.2 | 589.4 | 588.0 | 585.5 | 579.6 | 572.2 | 576.9 | 452.3 | 445.4 | 494.2 | 473.4 | 459.2 | 450.2 | |||||||||||||||||||||||
| Retained Earnings | (550.0) | (763.3) | (850.1) | (941.2) | (1,081.0) | (1,071.0) | (1,084.7) | (798.9) | (347.6) | (281.3) | (157.7) | (49.1) | (62.6) | (45.2) | 46.9 | 32.6 | 205.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.1) | (6.3) | (6.7) | (5.9) | (7.1) | (6.6) | (0.9) | (4.9) | (3.6) | 0.2 | (5.5) | (0.6) | (1.6) | (2.5) | (6.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 59.0 | 51.3 | 47.4 | 42.4 | 42.8 | 32.2 | 71.4 | 75.2 | 71.2 | 68.4 | 54.0 | 59.4 | 59.2 | 59.4 | 64.1 | 55.5 | 45.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 77.3 | (171.5) | (260.5) | (351.7) | (496.8) | (488.2) | (497.6) | (218.3) | 228.4 | 291.1 | 413.8 | 402.5 | 381.2 | 446.5 | 513.6 | 487.9 | ||||||||||||||||||||||||
| Total Equity | 136.3 | (120.3) | (213.1) | (309.3) | (454.0) | (456.0) | (426.2) | (143.1) | 299.7 | 359.6 | 467.7 | 461.9 | 440.4 | 505.9 | 577.7 | 543.4 | 700.2 | 705.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 1,311.3 | 1,323.7 | 1,370.8 | 1,530.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | 1,127.1 | 1,056.3 | 1,232.5 | 1,383.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 77.3 | (171.5) | (260.5) | (351.7) | (496.8) | (488.2) | (497.6) | (218.3) | 228.4 | 291.1 | 413.8 | 402.5 | 381.2 | 446.5 | 513.6 | 487.9 | 654.4 | 661.3 | ||||||||||||||||||||||
| Tangible Book Value | (427.4) | (682.5) | (777.8) | (875.7) | (1,029.1) | (1,027.3) | (1,183.1) | (1,040.0) | (555.0) | (373.8) | (417.2) | (478.6) | (508.9) | (440.2) | (211.9) | (176.7) | 80.0 | |||||||||||||||||||||||
| 463.5 |
| 449.0 |
| 119.4 |
| 92.8 |
| 87.5 |
| 87.6 |
| 105.3 |
| 114.7 |
| 81.8 |
| 112.3 |
| 140.8 |
| 87.9 |
| 79.5 |
| 50.2 |
| 42.2 |
| 39.5 |
| 22.6 |
| 20.4 |
| 11.0 |
| 3.6 |
| 5.7 |
| 4.5 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.5 |
| 158.0 |
| 148.3 |
| 109.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 12.9 |
| 13.7 |
| 14.4 |
| 15.3 |
| 11.7 |
| 12.0 |
| 12.3 |
| 12.2 |
| 12.7 |
| 13.2 |
| 14.0 |
| 15.6 |
| 15.5 |
| 11.1 |
| 11.2 |
| 11.5 |
| 12.0 |
| 13.1 |
| 13.5 |
| 5.4 |
| 5.8 |
| 5.8 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.2 |
| - |
| 48.9 |
| 44.2 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.0 |
| 236.0 |
| 233.8 |
| 227.0 |
| 227.0 |
| 227.0 |
| 223.7 |
| 223.7 |
| 220.6 |
| 220.2 |
| 223.2 |
| 223.4 |
| 120.1 |
| 99.2 |
| 98.8 |
| 98.8 |
| 100.9 |
| 67.3 |
| 48.9 |
| 48.9 |
| 52.6 |
| 34.5 |
| 207.7 |
| 196.7 |
| 200.3 |
| 205.4 |
| 190.7 |
| 194.5 |
| 200.0 |
| 212.5 |
| 220.5 |
| 79.5 |
| 82.8 |
| 88.5 |
| 91.4 |
| 51.0 |
| 52.6 |
| 54.8 |
| 56.9 |
| 59.7 |
| 45.0 |
| 39.2 |
| 41.2 |
| 40.9 |
| 4.5 |
| 60.7 |
| 57.0 |
| 59.7 |
| 60.9 |
| 60.5 |
| 48.8 |
| 43.5 |
| 44.6 |
| 46.2 |
| 47.8 |
| 49.6 |
| 50.9 |
| 51.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.2 |
| 2.2 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,251.8 |
| 5,851.9 |
| 5,046.9 |
| 4,106.7 |
| 4,111.8 |
| 2,662.7 |
| 2,300.1 |
| 2,295.3 |
| 2,130.9 |
| 2,318.2 |
| 2,106.9 |
| 1,979.0 |
| 1,918.0 |
| 1,957.7 |
| 1,920.9 |
| 1,877.2 |
| 1,430.3 |
| 1,386.9 |
| 1,226.1 |
| 1,341.4 |
| 254.9 |
| 264.6 |
| 261.4 |
| 169.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.1 |
| 70.0 |
| 69.1 |
| 3.2 |
| 3.6 |
| 3.5 |
| 3.1 |
| 3.2 |
| 3.7 |
| 3.8 |
| 4.1 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 15.7 |
| 9.4 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.6 |
| 83.7 |
| 112.2 |
| 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.9 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,206.6 |
| 4,801.7 |
| 3,954.6 |
| 3,345.0 |
| 3,346.0 |
| 2,123.8 |
| 1,900.1 |
| 1,959.1 |
| 1,867.9 |
| 1,927.9 |
| 1,807.5 |
| 1,701.8 |
| 1,654.1 |
| 1,699.1 |
| 1,651.8 |
| 1,612.9 |
| 1,158.7 |
| 1,121.1 |
| 951.4 |
| 1,101.3 |
| 92.9 |
| 114.2 |
| 117.8 |
| 35.1 |
| 413.5 |
| 399.3 |
| 387.1 |
| 380.5 |
| 310.3 |
| 332.1 |
| 306.8 |
| 308.5 |
| 323.1 |
| 259.2 |
| 255.9 |
| 257.9 |
| 258.6 |
| 255.2 |
| 244.6 |
| 261.4 |
| 260.0 |
| 259.0 |
| 220.6 |
| 143.2 |
| 141.2 |
| 141.4 |
| 140.6 |
| 248.9 |
| 309.6 |
| 338.3 |
| 352.9 |
| 203.1 |
| 43.9 |
| 5.9 |
| (70.2) |
| 39.5 |
| 42.0 |
| 22.4 |
| 7.5 |
| 1.6 |
| 14.8 |
| 20.4 |
| 10.9 |
| 6.6 |
| 16.0 |
| 19.1 |
| 18.9 |
| 9.9 |
| 2.2 |
| (6.2) |
| (3.9) |
| (1.6) |
| (1.1) |
| (2.2) |
| (1.2) |
| (1.5) |
| (0.8) |
| (2.2) |
| (2.7) |
| (3.2) |
| (2.0) |
| (2.3) |
| (1.8) |
| (2.0) |
| (2.2) |
| (1.7) |
| (1.6) |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.7) |
| (1.1) |
| (1.7) |
| (1.1) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 40.5 |
| 37.6 |
| 33.8 |
| 26.4 |
| 26.1 |
| 26.2 |
| 28.0 |
| 29.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.9 |
| 0.1 |
| (0.2) |
| (0.0) |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 654.4 |
| 661.3 |
| 706.7 |
| 724.2 |
| 732.0 |
| 512.6 |
| 373.9 |
| 310.0 |
| 235.0 |
| 360.7 |
| 298.9 |
| 276.5 |
| 263.4 |
| 258.1 |
| 268.4 |
| 263.4 |
| 271.5 |
| 266.0 |
| 274.7 |
| 239.0 |
| 161.1 |
| 149.3 |
| 142.5 |
| 133.3 |
| 747.2 |
| 743.6 |
| 765.8 |
| 539.0 |
| 385.9 |
| 322.1 |
| 263.0 |
| 390.3 |
| 299.4 |
| 277.2 |
| 263.9 |
| 258.7 |
| 269.1 |
| 264.3 |
| 271.7 |
| 265.8 |
| 274.6 |
| 240.1 |
| 162.0 |
| 150.4 |
| 143.6 |
| 134.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.9 |
| 74.3 |
| 36.2 |
| 74.1 |
| 706.7 |
| 724.2 |
| 732.0 |
| 512.6 |
| 373.9 |
| 310.0 |
| 235.0 |
| 360.7 |
| 298.9 |
| 276.5 |
| 263.4 |
| 258.1 |
| 268.4 |
| 263.4 |
| 271.5 |
| 266.0 |
| 274.7 |
| 239.0 |
| 161.1 |
| 149.3 |
| 142.5 |
| 133.3 |
| 203.1 |
| 272.0 |
| 287.9 |
| 292.8 |
| 94.8 |
| (47.7) |
| (117.0) |
| (201.2) |
| (83.6) |
| (1.2) |
| (26.5) |
| (48.4) |
| (56.7) |
| 97.2 |
| 111.6 |
| 118.0 |
| 110.3 |
| 114.1 |
| 126.7 |
| 72.9 |
| 59.3 |
| 49.0 |
| 94.3 |