| (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 | 132.6 | 242.8 | 222.2 | 270.0 | 267.2 | 639.9 | 343.6 | 566.3 | 181.2 | 160.4 | 137.6 | 113.2 | 116.4 | 37.9 | 13.6 | 11.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 28.5 | - | - | - | - |
| Cash And Short Term Investments | 132.6 | 242.8 | 222.2 | 270.0 | 267.2 | 639.9 | 343.6 | 566.3 | 181.2 | 160.4 | 137.6 | 141.7 | 116.4 | 37.9 | 13.6 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 384.1 | 386.3 | 364.4 | 311.3 | 232.8 | 176.0 | 130.0 | 94.4 | 46.7 | 30.2 | 19.2 | 7.7 | 3.0 | 2.7 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 0.9 | 1.2 | 1.5 | 1.2 | 5.7 | 0.6 | 0.4 | 0.2 | 0.2 | 0.1 | 2.3 | 1.7 | 2.1 | 0.8 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 671.5 | 589.2 | 517.8 | 444.2 | 360.0 | 280.6 | 188.3 | 146.4 | 103.4 | 78.6 | 63.2 | 54.0 | 37.1 | 28.4 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 27.7 | 21.9 | 53.3 | 62.7 | 70.0 | 54.0 | 34.6 | 10.1 | 7.3 | 7.8 | 5.2 | 4.2 | 4.4 | 4.6 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 629.6 | 1,347.9 | 1,525.5 | 1,638.4 | - | - | - | - | - | 0.3 | 14.8 | 7.8 | 24.4 | 12.4 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,253.8 | 1,529.1 | 1,545.5 | 1,638.4 | - | - | - | - | - | 14.8 | 18.6 | 24.6 | 34.2 | 20.1 | - | - |
| (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 | 116.6 | 132.6 | 145.4 | 168.1 | 154.4 | 242.8 | 212.7 | 199.3 | 203.1 | 222.2 | - | - | - | - | - | |||||||||||||||||||||||||
| 11.1 |
| - |
| Prepaid Expenses | 81.2 | 59.4 | 77.4 | 55.8 | 48.2 | 46.5 | 25.4 | 23.8 | 21.5 | 15.3 | 12.0 | 8.8 | 5.2 | 3.4 | - | - |
| Other Current Assets | 37.1 | 18.3 | 43.5 | 31.3 | 16.3 | 27.5 | 8.7 | 8.8 | 7.6 | 5.5 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 765.2 | 871.1 | 848.6 | 796.0 | 650.7 | 926.1 | 535.5 | 707.5 | 264.8 | 205.9 | 171.0 | 159.8 | 126.7 | 44.8 | - | - |
| - |
| - |
| Accumulated Depreciation | 484.9 | 408.6 | 333.4 | 258.8 | 193.1 | 138.4 | 99.0 | 76.2 | 60.1 | 46.6 | 35.1 | 28.5 | 20.4 | 11.4 | - | - |
| Property,Plant & Equipment Net | 186.6 | 180.7 | 184.4 | 185.4 | 166.9 | 142.2 | 89.2 | 70.2 | 43.3 | 32.0 | 28.2 | 25.5 | 16.7 | 17.0 | - | - |
| Long Term Investments | - | - | - | 4.6 | 210.4 | 213.2 | 132.2 | 0.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 97.8 | 83.0 | 67.4 | 54.3 | 55.5 | 57.3 | 55.3 | 31.2 | 9.4 | 9.4 | 9.4 | - | - | - | - | - |
| Intangible Assets | 135.4 | 258.5 | 393.8 | 528.1 | 716.6 | 118.3 | 127.3 | 19.5 | 1.5 | 2.2 | 3.3 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 30.9 | 46.5 | 43.0 | 35.4 | 47.3 | 51.1 | 39.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 13.2 | 14.9 | 12.0 | 35.8 | 8.1 | 8.6 | 9.6 | 10.2 | 3.0 | 3.1 | 2.9 | 3.0 | 1.8 | 1.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,481.5 | 1,779.9 | 1,944.9 | 2,073.7 | 2,579.0 | 2,184.6 | 1,450.7 | 894.3 | 359.8 | 252.6 | 214.8 | 188.3 | 145.2 | 63.4 | - | - |
| - |
| Short Term Debt | 624.2 | 181.3 | 20.0 | 0.0 | - | - | - | - | - | 14.5 | 3.8 | 16.8 | 9.9 | 7.6 | - | - |
| Deferred Revenue Current | 269.1 | 261.9 | 233.6 | 209.7 | 176.5 | 142.2 | 107.4 | 88.5 | 62.9 | 45.2 | 36.7 | 25.6 | 16.6 | 11.3 | - | - |
| Operating Lease Liabilities Current | 21.3 | 20.4 | 16.7 | 17.5 | 18.7 | 16.3 | 14.2 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 297.6 | 283.8 | 325.6 | 380.1 | 279.8 | 210.7 | 138.7 | 100.7 | 55.0 | 48.3 | 34.7 | 29.2 | 20.6 | 21.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,218.6 | 748.8 | 632.5 | 652.6 | 526.3 | 438.1 | 280.7 | 199.4 | 125.2 | 116.0 | 80.6 | 76.3 | 51.7 | 45.3 | - | - |
| Operating Lease Liabilities Non-Current | 14.4 | 29.7 | 28.2 | 20.2 | 31.8 | 38.7 | 28.5 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.5 | 4.9 | 61.8 | 45.8 | 84.1 | 20.2 | 8.9 | 10.8 | 6.3 | 6.3 | 5.4 | 3.3 | 1.3 | 1.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,870.1 | 2,131.3 | 2,248.0 | 2,357.0 | 2,040.6 | 1,872.4 | 705.0 | 576.7 | 131.5 | 122.6 | 104.7 | 91.8 | 81.7 | 63.3 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 193.6 | 9.8 | - | - |
| Retained Earnings | (1,714.0) | (1,757.4) | (1,699.1) | (1,533.9) | (748.6) | (372.3) | (289.3) | (235.7) | (209.5) | (239.5) | (210.2) | (178.1) | (129.8) | (83.7) | - | - |
| Accumulated Other Comprehensive Income | 2.5 | (8.9) | (8.2) | (8.8) | 0.6 | 6.8 | 1.9 | 2.2 | 3.0 | 2.7 | 0.5 | (0.3) | (0.3) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (588.1) | (550.9) | (502.6) | (482.8) | 339.0 | 308.5 | 745.7 | 317.6 | 228.3 | 164.2 | 110.1 | 96.5 | 63.5 | 0.1 | 1.5 | 2.9 |
| Total Equity | (588.1) | (550.9) | (502.6) | (482.8) | 339.0 | 308.5 | 745.7 | 317.6 | 228.3 | 164.2 | 110.1 | 96.5 | 63.5 | 0.1 | 1.5 | 2.9 |
| Net debt | 1,121.2 | 1,286.3 | 1,323.3 | 1,368.4 | - | - | - | - | - | (145.5) | (119.0) | (117.1) | (82.2) | (17.8) | - | - |
| Working Capital | (453.5) | 122.3 | 216.1 | 143.5 | 124.5 | 488.1 | 254.8 | 508.2 | 139.6 | 89.9 | 90.5 | 83.5 | 75.0 | (0.5) | - | - |
| Book Value | (588.1) | (550.9) | (502.6) | (482.8) | 339.0 | 308.5 | 745.7 | 317.6 | 228.3 | 164.2 | 110.1 | 96.5 | 63.5 | 0.1 | 1.5 | 2.9 |
| Tangible Book Value | (821.3) | (892.4) | (963.7) | (1,065.2) | (433.1) | 132.8 | 563.1 | 266.9 | 217.5 | 152.6 | 97.5 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 325.3 |
| 463.1 |
| 639.9 |
| 745.6 |
| 773.8 |
| 762.1 |
| 343.6 |
| 582.7 |
| 567.7 |
| 549.0 |
| 566.3 |
| 577.3 |
| 567.3 |
| 555.0 |
| 181.2 |
| 172.3 |
| 167.0 |
| 149.7 |
| 160.4 |
| 152.4 |
| 147.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 116.6 | 132.6 | 145.4 | 168.1 | 154.4 | 242.8 | 212.7 | 199.3 | 203.1 | 222.2 | - | - | - | - | - | - | - | - | - | 325.3 | 463.1 | 639.9 | 745.6 | 773.8 | 762.1 | 343.6 | 582.7 | 567.7 | 549.0 | 566.3 | 577.3 | 567.3 | 555.0 | 181.2 | 172.3 | 167.0 | 149.7 | 160.4 | 152.4 | 147.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 362.5 | 384.1 | 381.4 | 391.2 | 381.1 | 386.3 | 395.8 | 370.0 | 371.4 | 364.4 | 347.9 | 322.2 | 315.3 | 311.3 | 266.0 | 253.6 | 257.3 | 232.8 | 216.1 | 198.9 | 166.9 | 176.0 | 153.6 | 142.3 | 135.4 | 130.0 | 118.3 | 105.6 | 100.7 | 94.4 | 74.2 | 67.0 | 55.4 | 46.7 | 39.7 | 33.3 | 31.3 | 30.2 | 23.6 | 24.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.0 | 0.9 | 0.9 | 1.1 | 1.2 | 1.2 | 2.1 | 1.9 | 2.1 | 1.5 | 1.2 | 1.1 | 1.3 | 1.2 | 1.3 | 4.6 | 5.7 | 5.7 | 0.7 | 0.8 | 0.5 | 0.6 | 0.7 | 0.9 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
| Prepaid Expenses | 86.5 | 81.2 | 64.6 | 64.9 | 65.5 | 59.4 | 64.6 | 72.2 | 71.7 | 77.4 | 95.9 | 85.5 | 79.5 | 55.8 | 51.9 | 52.4 | 51.5 | 48.2 | ||||||||||||||||||||||
| Other Current Assets | 36.7 | 37.1 | 24.5 | 25.0 | 25.6 | 18.3 | 22.8 | 29.8 | 35.8 | 43.5 | 60.2 | 49.4 | 41.4 | 31.3 | 23.8 | 19.3 | 15.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 727.8 | 765.2 | 762.5 | 800.3 | 780.2 | 871.1 | 859.0 | 827.9 | 831.0 | 848.6 | 1,052.3 | 803.5 | 851.0 | 796.0 | 774.6 | 739.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 694.3 | 671.5 | 651.5 | 631.3 | 609.4 | 589.2 | 579.7 | 554.7 | 535.3 | 517.8 | 497.3 | 483.7 | 465.4 | 444.2 | 422.4 | 402.7 | 382.3 | 360.0 | 337.9 | 317.8 | 296.2 | 280.6 | 260.0 | 230.5 | 204.4 | 188.3 | 176.2 | 164.4 | 154.4 | 146.4 | 131.6 | 122.0 | 113.1 | 103.4 | 97.6 | 90.1 | 84.0 | 78.6 | 74.4 | 69.5 |
| Accumulated Depreciation | 505.2 | 484.9 | 465.4 | 446.7 | 427.6 | 408.6 | 394.6 | 372.4 | 352.6 | 333.4 | 313.8 | 297.9 | 278.1 | 258.8 | 240.2 | 224.4 | 208.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 189.1 | 186.6 | 186.1 | 184.6 | 181.8 | 180.7 | 185.2 | 182.3 | 182.7 | 184.4 | 183.6 | 185.8 | 187.3 | 185.4 | 182.2 | 178.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.8 | 113.2 | 163.8 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 103.0 | 97.8 | 98.1 | 85.5 | 83.8 | 83.0 | 75.3 | 74.4 | 66.9 | 67.4 | 66.5 | 54.6 | 54.6 | 54.3 | 52.6 | 53.8 | 55.1 | 55.5 | ||||||||||||||||||||||
| Intangible Assets | 111.5 | 135.4 | 169.6 | 191.8 | 225.2 | 258.5 | 290.2 | 322.9 | 358.9 | 393.8 | 431.9 | 457.4 | 494.9 | 528.1 | 584.7 | 628.6 | 672.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 43.8 | 30.9 | 33.4 | 37.1 | 39.9 | 46.5 | 45.1 | 45.2 | 39.6 | 43.0 | 32.5 | 31.3 | 34.1 | 35.4 | 36.9 | 40.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 8.7 | 13.2 | 15.9 | 12.7 | 13.6 | 14.9 | 15.9 | 12.2 | 12.8 | 12.0 | 21.7 | 23.9 | 33.9 | 35.8 | 6.4 | 7.1 | 7.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,421.6 | 1,481.5 | 1,529.2 | 1,605.5 | 1,631.6 | 1,779.9 | 1,818.4 | 1,831.8 | 1,873.1 | 1,944.9 | 2,182.5 | 1,960.4 | 2,046.4 | 2,073.7 | 2,315.7 | 2,519.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 29.7 | 27.7 | 36.6 | 65.5 | 61.3 | 21.9 | 34.8 | 38.9 | 24.0 | 53.3 | 43.3 | 36.7 | 56.4 | 62.7 | 88.5 | 96.6 | 77.0 | 70.0 | 46.8 | 56.1 | 44.7 | 54.0 | 38.0 | 36.5 | 35.3 | 34.6 | 22.4 | 21.2 | 19.4 | 10.1 | 6.0 | 6.4 | 4.3 | 7.3 | 10.0 | 5.6 | 4.7 | 7.8 | 4.7 | 2.0 |
| Short Term Debt | 46.3 | 624.2 | 623.8 | 627.9 | 627.5 | 181.3 | 181.1 | 181.0 | 180.9 | 20.0 | 20.0 | 20.0 | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 257.4 | 269.1 | 262.1 | 263.0 | 248.7 | 261.9 | 261.0 | 262.1 | 246.7 | 233.6 | 231.2 | 227.2 | 219.9 | 209.7 | 209.4 | 207.0 | 201.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 21.9 | 21.3 | 21.7 | 22.6 | 22.6 | 20.4 | 18.7 | 17.7 | 17.6 | 16.7 | 15.5 | 17.0 | 17.9 | 17.5 | 16.7 | 17.9 | ||||||||||||||||||||||||
| Accrued Expenses | 302.1 | 297.6 | 282.8 | 276.8 | 270.9 | 283.8 | 287.8 | 279.4 | 312.4 | 325.6 | 310.8 | 308.4 | 314.9 | 380.1 | 341.3 | 318.3 | 297.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 635.4 | 1,218.6 | 1,205.4 | 1,233.1 | 1,208.3 | 748.8 | 764.7 | 761.4 | 764.0 | 632.5 | 605.3 | 592.4 | 591.2 | 652.6 | 639.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,159.4 | 629.6 | 633.1 | 632.9 | 736.3 | 1,347.9 | 1,352.1 | 1,356.3 | 1,360.5 | 1,525.5 | 1,781.3 | 1,558.8 | - | 1,638.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 1.3 | 13.0 |
| Operating Lease Liabilities Non-Current | 26.6 | 14.4 | 16.9 | 19.3 | 22.6 | 29.7 | 29.8 | 30.5 | 25.6 | 28.2 | 18.6 | 16.6 | 18.4 | 20.2 | 22.3 | 25.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.1 | 7.5 | 8.1 | 7.3 | 6.2 | 4.9 | 17.6 | 12.4 | 45.9 | 61.8 | 62.4 | 65.0 | 69.8 | 45.8 | 62.3 | 74.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,831.5 | 1,870.1 | 1,863.5 | 1,892.6 | 1,973.3 | 2,131.3 | 2,164.3 | 2,160.6 | 2,196.0 | 2,248.0 | 2,467.5 | 2,232.8 | 2,318.9 | 2,357.0 | 2,361.1 | 2,357.7 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,689.8) | (1,714.0) | (1,737.0) | (1,754.6) | (1,767.8) | (1,757.4) | (1,750.2) | (1,742.4) | (1,727.6) | (1,699.1) | (1,651.9) | (1,609.8) | (1,588.3) | (1,533.9) | (1,249.8) | (965.2) | (805.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.6 | 2.5 | 1.6 | 2.6 | (7.6) | (8.9) | (6.1) | (5.1) | (5.1) | (8.2) | (3.2) | (5.2) | (7.0) | (8.8) | (18.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (609.3) | (588.1) | (533.8) | (486.6) | (541.2) | (550.9) | (545.4) | (528.3) | (522.4) | (502.6) | (484.5) | (471.8) | (472.0) | (482.8) | (244.9) | (37.7) | ||||||||||||||||||||||||
| Total Equity | (609.3) | (588.1) | (533.8) | (486.6) | (541.2) | (550.9) | (545.4) | (528.3) | (522.4) | (502.6) | (484.5) | (471.8) | (472.0) | (482.8) | (244.9) | (37.7) | 48.8 | 339.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,205.6 | 1,253.8 | 1,256.9 | 1,260.8 | 1,363.7 | 1,529.1 | 1,533.2 | 1,537.3 | 1,541.4 | 1,545.5 | 1,801.3 | 1,578.8 | - | 1,638.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.8 | 15.8 | 16.7 |
| Net debt | 1,089.1 | 1,121.2 | 1,111.5 | 1,092.7 | 1,209.3 | 1,286.3 | 1,320.5 | 1,338.0 | 1,338.3 | 1,323.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 92.4 | (453.5) | (442.9) | (432.8) | (428.1) | 122.3 | 94.2 | 66.5 | 67.0 | 216.1 | 447.0 | 211.2 | 259.8 | 143.5 | 135.4 | 117.3 | 145.1 | 124.5 | ||||||||||||||||||||||
| Book Value | (609.3) | (588.1) | (533.8) | (486.6) | (541.2) | (550.9) | (545.4) | (528.3) | (522.4) | (502.6) | (484.5) | (471.8) | (472.0) | (482.8) | (244.9) | (37.7) | 48.8 | 339.0 | ||||||||||||||||||||||
| Tangible Book Value | (823.8) | (821.3) | (801.4) | (763.9) | (850.1) | (892.4) | (910.9) | (925.6) | (948.1) | (963.7) | (982.9) | (983.9) | (1,021.5) | (1,065.2) | (882.2) | (720.0) | (678.8) | |||||||||||||||||||||||
| 40.4 |
| 40.7 |
| 40.2 |
| 46.5 |
| 40.3 |
| 39.4 |
| 34.3 |
| 25.4 |
| 31.9 |
| 33.1 |
| 29.7 |
| 23.8 |
| 29.8 |
| 24.6 |
| 24.1 |
| 21.5 |
| 22.2 |
| 17.9 |
| 17.4 |
| 15.3 |
| 16.6 |
| 14.6 |
| 16.3 |
| 16.3 |
| 14.2 |
| 14.9 |
| 27.5 |
| 19.8 |
| 18.6 |
| 12.2 |
| 8.7 |
| 10.7 |
| 14.5 |
| 13.5 |
| 8.8 |
| 11.5 |
| 10.0 |
| 6.8 |
| 7.6 |
| 7.6 |
| 5.3 |
| 4.4 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 720.8 |
| 650.7 |
| 693.6 |
| 648.1 |
| 743.7 |
| 926.1 |
| 992.6 |
| 1,002.0 |
| 971.6 |
| 535.5 |
| 765.0 |
| 735.1 |
| 704.4 |
| 707.5 |
| 702.2 |
| 678.1 |
| 651.1 |
| 264.8 |
| 234.2 |
| 218.2 |
| 198.4 |
| 205.9 |
| 192.7 |
| 186.7 |
| 193.1 |
| 179.1 |
| 164.9 |
| 150.6 |
| 138.4 |
| 127.1 |
| 116.0 |
| 106.5 |
| 99.0 |
| 92.1 |
| 85.8 |
| 80.2 |
| 76.2 |
| 71.4 |
| 66.9 |
| 62.9 |
| 60.1 |
| 56.0 |
| 53.5 |
| 49.8 |
| 46.6 |
| 43.3 |
| 40.4 |
| 173.4 |
| 166.9 |
| 158.8 |
| 152.9 |
| 145.6 |
| 142.2 |
| 133.0 |
| 114.4 |
| 97.9 |
| 89.2 |
| 84.1 |
| 78.5 |
| 74.2 |
| 70.2 |
| 60.2 |
| 55.1 |
| 50.1 |
| 43.3 |
| 41.6 |
| 36.6 |
| 34.2 |
| 32.0 |
| 31.1 |
| 29.1 |
| 210.4 |
| 199.7 |
| 247.9 |
| 270.7 |
| 213.2 |
| 173.6 |
| 149.3 |
| 109.9 |
| 132.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 56.6 |
| 56.3 |
| 57.3 |
| 56.2 |
| 55.3 |
| 54.8 |
| 55.3 |
| 54.7 |
| 55.6 |
| 55.4 |
| 31.2 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 716.6 |
| 92.3 |
| 104.1 |
| 115.0 |
| 118.3 |
| 101.9 |
| 110.1 |
| 118.5 |
| 127.3 |
| 25.8 |
| 28.5 |
| 30.6 |
| 19.5 |
| 8.4 |
| 21.1 |
| 22.4 |
| 1.5 |
| 1.6 |
| 1.8 |
| 2.0 |
| 2.2 |
| 2.5 |
| 2.8 |
| 44.4 |
| 47.3 |
| 48.0 |
| 48.1 |
| 48.9 |
| 51.1 |
| 50.4 |
| 38.1 |
| 38.8 |
| 39.3 |
| 41.3 |
| 34.3 |
| 31.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 7.7 |
| 8.2 |
| 8.5 |
| 8.6 |
| 8.8 |
| 8.9 |
| 9.2 |
| 9.6 |
| 9.8 |
| 10.2 |
| 10.3 |
| 10.2 |
| 11.5 |
| 2.6 |
| 2.3 |
| 3.0 |
| 2.6 |
| 2.6 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,567.8 |
| 2,579.0 |
| 1,965.5 |
| 1,968.7 |
| 2,069.7 |
| 2,184.6 |
| 2,116.3 |
| 1,964.6 |
| 1,871.9 |
| 1,450.7 |
| 1,059.5 |
| 1,012.2 |
| 965.7 |
| 894.3 |
| 841.8 |
| 813.3 |
| 775.5 |
| 359.8 |
| 289.4 |
| 268.6 |
| 246.9 |
| 252.6 |
| 238.8 |
| 231.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| 14.5 |
| 3.8 |
| 176.5 |
| 169.4 |
| 165.6 |
| 146.2 |
| 142.2 |
| 127.5 |
| 122.5 |
| 110.2 |
| 107.4 |
| 105.2 |
| 103.4 |
| 93.8 |
| 88.5 |
| 80.0 |
| 73.2 |
| 68.0 |
| 62.9 |
| 57.7 |
| 53.4 |
| 49.4 |
| 45.2 |
| 42.7 |
| 42.1 |
| 19.0 |
| 18.7 |
| 17.2 |
| 17.1 |
| 16.7 |
| 16.3 |
| 16.4 |
| 15.8 |
| 15.1 |
| 14.2 |
| 13.6 |
| 13.1 |
| 11.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.8 |
| 259.4 |
| 225.1 |
| 216.3 |
| 210.7 |
| 189.6 |
| 167.7 |
| 162.3 |
| 138.7 |
| 140.5 |
| 121.1 |
| 115.4 |
| 100.7 |
| 85.7 |
| 76.4 |
| 64.6 |
| 55.0 |
| 53.7 |
| 49.7 |
| 51.9 |
| 48.3 |
| 46.4 |
| 44.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 622.0 |
| 575.7 |
| 526.3 |
| 475.6 |
| 446.8 |
| 444.4 |
| 438.1 |
| 369.2 |
| 371.1 |
| 307.8 |
| 280.7 |
| 268.1 |
| 245.6 |
| 228.6 |
| 199.4 |
| 172.7 |
| 156.9 |
| 138.1 |
| 125.2 |
| 121.3 |
| 108.6 |
| 106.0 |
| 116.0 |
| 108.5 |
| 92.8 |
| 28.2 |
| 31.8 |
| 34.2 |
| 34.5 |
| 36.1 |
| 38.7 |
| 38.0 |
| 25.4 |
| 27.0 |
| 28.5 |
| 31.1 |
| 24.9 |
| 23.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.6 |
| 84.1 |
| 28.1 |
| 28.6 |
| 21.3 |
| 20.2 |
| 14.6 |
| 11.3 |
| 4.7 |
| 8.9 |
| 9.1 |
| 9.5 |
| 10.7 |
| 10.8 |
| 5.2 |
| 5.8 |
| 6.2 |
| 6.3 |
| 3.4 |
| 3.2 |
| 3.4 |
| 3.2 |
| 3.4 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,319.5 |
| 2,040.6 |
| 1,920.2 |
| 1,876.4 |
| 1,852.5 |
| 1,872.4 |
| 1,816.6 |
| 1,416.3 |
| 1,381.5 |
| 705.0 |
| 690.0 |
| 656.6 |
| 634.5 |
| 576.7 |
| 542.4 |
| 522.3 |
| 499.6 |
| 131.5 |
| 127.5 |
| 114.9 |
| 112.5 |
| 122.6 |
| 116.7 |
| 113.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (748.6) |
| (630.2) |
| (483.4) |
| (372.5) |
| (372.3) |
| (370.5) |
| (349.5) |
| (350.0) |
| (289.3) |
| (264.1) |
| (251.3) |
| (242.1) |
| (235.7) |
| (230.0) |
| (220.5) |
| (212.2) |
| (209.5) |
| (259.6) |
| (253.8) |
| (246.8) |
| (239.5) |
| (232.6) |
| (224.6) |
| (9.6) |
| (1.4) |
| 0.6 |
| 2.0 |
| 4.6 |
| 3.4 |
| 6.8 |
| 3.5 |
| 1.1 |
| 0.3 |
| 1.9 |
| 0.4 |
| 2.1 |
| 1.9 |
| 2.2 |
| 2.6 |
| 2.8 |
| 3.2 |
| 3.0 |
| 2.9 |
| 2.8 |
| 2.8 |
| 2.7 |
| 2.9 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| 339.0 |
| 45.3 |
| 92.3 |
| 213.1 |
| 308.5 |
| 297.7 |
| 541.6 |
| 490.4 |
| 745.7 |
| 369.5 |
| 355.6 |
| 331.2 |
| 317.6 |
| 299.4 |
| 291.0 |
| 275.9 |
| 228.3 |
| 161.9 |
| 153.7 |
| 134.5 |
| 130.0 |
| 122.1 |
| 117.9 |
| 45.3 |
| 92.3 |
| 213.1 |
| 308.5 |
| 297.7 |
| 541.6 |
| 490.4 |
| 745.7 |
| 369.5 |
| 355.6 |
| 331.2 |
| 317.6 |
| 299.4 |
| 291.0 |
| 275.9 |
| 228.3 |
| 161.9 |
| 153.7 |
| 134.5 |
| 130.0 |
| 122.1 |
| 117.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (145.5) |
| (136.6) |
| (131.1) |
| 218.0 |
| 201.3 |
| 299.3 |
| 488.1 |
| 623.4 |
| 630.9 |
| 663.8 |
| 254.8 |
| 496.9 |
| 489.5 |
| 475.8 |
| 508.2 |
| 529.5 |
| 521.1 |
| 513.0 |
| 139.6 |
| 112.9 |
| 109.6 |
| 92.4 |
| 89.9 |
| 84.2 |
| 93.9 |
| 45.3 |
| 92.3 |
| 213.1 |
| 308.5 |
| 297.7 |
| 541.6 |
| 490.4 |
| 745.7 |
| 369.5 |
| 355.6 |
| 331.2 |
| 317.6 |
| 299.4 |
| 291.0 |
| 275.9 |
| 228.3 |
| 161.9 |
| 153.7 |
| 134.5 |
| 130.0 |
| 122.1 |
| 117.9 |
| (433.1) |
| (103.1) |
| (68.4) |
| 41.7 |
| 132.8 |
| 139.6 |
| 376.2 |
| 317.1 |
| 563.1 |
| 288.9 |
| 271.4 |
| 245.2 |
| 266.9 |
| 281.7 |
| 260.5 |
| 244.1 |
| 217.5 |
| 150.9 |
| 142.6 |
| 123.1 |
| 118.4 |
| 110.2 |
| 105.8 |