| (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 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 102.7 | 111.0 | 101.2 | 102.8 | 99.7 | 98.1 | 92.7 | 209.9 | 207.0 | 252.4 | 230.7 | 222.4 | 285.8 | 255.7 | 238.9 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 111.0 | 98.1 | 252.4 | 255.7 | 137.3 | 22.1 | 4.3 | 17.7 | 99.1 | - | 435.6 | 181.3 | 814.7 | 309.8 | 207.7 | 5.9 | 7.9 | |||
| Restricted Cash | 1.3 | 1.4 | 1.5 | 1.7 | 2.3 | 6.1 | 1.7 | 2.0 | 2.2 | - | - | - | 0.0 | 255.0 | 0.0 | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 111.0 | 98.1 | 252.4 | 255.7 | 137.3 | 22.1 | 4.3 | 17.7 | 99.1 | - | 435.6 | 181.3 | 814.7 | 309.8 | 207.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 26.2 | 23.9 | 22.2 | 34.7 | 21.5 | 19.6 | 28.6 | 45.5 | 71.3 | - | 127.4 | 330.1 | 349.2 | 445.5 | 206.3 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 6.9 | 3.9 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 226.2 | 241.9 | - | 615.6 | 881.9 | 852.4 | 866.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 313.9 | 241.1 | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 20.0 | 57.5 | 0.0 | 37.5 | - | 3,631.5 | 3,195.4 | 3,194.9 | 4,301.1 | 2,813.1 | 2,901.8 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 20.0 | 57.5 | 0.0 | 37.5 | - | 3,631.5 | 3,195.4 | 3,194.9 | 4,301.1 | 2,814.2 | 2,909.1 | ||||
| 203.4 |
| 163.5 |
| 137.3 |
| 96.7 |
| 88.3 |
| 73.9 |
| 22.1 |
| 11.2 |
| 13.5 |
| 6.3 |
| 4.3 |
| 4.0 |
| 7.8 |
| 7.4 |
| 17.7 |
| 32.6 |
| 30.1 |
| 27.0 |
| 99.1 |
| 148.4 |
| 151.0 |
| 121.2 |
| 652.7 |
| 634.2 |
| 694.0 |
| Restricted Cash | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.7 | 1.8 | 1.7 | 1.7 | 1.7 | 2.3 | 2.3 | 2.3 | 2.3 | 2.6 | 6.1 | 1.5 | 1.5 | 1.5 | 1.7 | 1.7 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 2.2 | 2.2 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 102.7 | 111.0 | 101.2 | 102.8 | 99.7 | 98.1 | 92.7 | 209.9 | 207.0 | 252.4 | 230.7 | 222.4 | 285.8 | 255.7 | 238.9 | 203.4 | 163.5 | 137.3 | 96.7 | 88.3 | 73.9 | 22.1 | 11.2 | 13.5 | 6.3 | 4.3 | 4.0 | 7.8 | 7.4 | 17.7 | 32.6 | 30.1 | 27.0 | 99.1 | 148.4 | 151.0 | 121.2 | 652.7 | 634.2 | 694.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 30.3 | 26.2 | 27.4 | 23.6 | 24.9 | 23.9 | 28.5 | 23.3 | 22.3 | 22.2 | 25.7 | 23.9 | 26.6 | 34.7 | 31.1 | 32.2 | 26.7 | 21.5 | 29.4 | 20.7 | 19.0 | 19.6 | 16.3 | 16.6 | 21.0 | 28.6 | 31.7 | 51.0 | 51.1 | 45.5 | 54.5 | 59.0 | 68.0 | 71.3 | 57.2 | 56.7 | 74.1 | 61.4 | 81.7 | 72.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.0 | 0.7 | 2.5 | 3.4 | 3.9 | 3.4 | 0.9 | 1.7 | 2.4 | 0.4 | 0.9 | 1.8 | 2.3 | 0.5 | 1.3 | 3.2 | 3.1 | 0.6 | ||||||||||||||||||||||
| Other Current Assets | 5.6 | 5.8 | 1.7 | 2.0 | 1.1 | 0.8 | 0.8 | 0.9 | 1.1 | 1.3 | 1.5 | 4.7 | 7.5 | 7.7 | 1.6 | 0.1 | 0.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 143.0 | 147.9 | 136.6 | 136.1 | 131.0 | 127.7 | 125.6 | 237.2 | 234.3 | 277.9 | 260.3 | 254.5 | 324.0 | 304.9 | 278.6 | 240.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 129.1 | 216.8 | 222.8 | 223.4 | 228.1 | 227.9 | 226.2 | 234.7 | 234.8 | 235.1 | 241.9 | 252.6 | 252.9 | 259.7 | 474.4 | 542.9 | 544.9 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | 89.3 | 90.6 | 92.2 | - | 94.9 | 96.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 78.3 | 78.3 | 72.8 | 72.8 | 72.8 | 72.8 | 66.0 | 50.6 | 50.6 | 50.6 | 64.5 | 64.5 | 64.5 | 64.5 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 1.5 | 1.5 | 2.0 | 2.0 | 2.0 | 2.1 | 3.2 | 3.2 | 3.3 | 3.1 | 3.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 652.1 | 644.0 | 619.0 | 602.3 | 588.3 | 581.5 | 565.2 | 529.6 | 527.4 | 574.2 | 577.1 | 562.1 | 628.2 | 600.5 | 500.4 | 448.8 | 389.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1.1 | 3.2 | 2.4 | 2.0 | 1.1 | 2.9 | 3.3 | 2.9 | 5.0 | 4.1 | 3.2 | 2.9 | 2.2 | 3.5 | 3.0 | 2.9 | 2.3 | 3.9 | ||||||||||||||||||||||
| Other Current Liabilities | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.6 | 0.7 | 0.8 | 0.6 | 0.7 | 0.7 | 1.1 | 0.9 | 0.8 | 0.7 | 0.6 | |||||||||||||||||||||||
| Total Current Liabilities | 59.5 | 68.0 | 62.9 | 59.2 | 61.6 | 60.6 | 58.8 | 46.2 | 49.8 | 49.3 | 55.2 | 55.8 | 66.3 | 63.3 | 72.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 20.0 | 20.0 | 20.0 | 0.0 | 0.0 | 46.0 | 57.5 | 62.0 | 52.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 37.5 | 37.7 | 37.5 | 305.3 | 0.0 | 0.0 | 0.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.8 | 0.8 | 0.6 | 0.7 | 0.9 | 0.9 | 2.0 | 2.1 | 2.3 | 2.2 | 2.0 | 2.1 | 1.5 | 1.7 | 1.8 | 1.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 126.2 | 133.2 | 126.5 | 122.1 | 123.3 | 121.0 | 118.5 | 104.8 | 107.7 | 106.1 | 107.6 | 107.4 | 116.3 | 112.6 | 118.1 | 119.7 | ||||||||||||||||||||||||
| 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 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 977.0 | 980.6 | 983.8 | 987.5 | 991.8 | 1,000.5 | 1,004.3 | 1,007.8 | 1,011.5 | 1,071.0 | 1,074.2 | 1,078.1 | 1,151.9 | 1,151.7 | 1,062.8 | 1,063.3 | ||||||||||||||||||||||||
| Retained Earnings | (451.1) | (469.8) | (491.4) | (507.4) | (526.9) | (540.0) | (557.5) | (583.0) | (591.8) | (602.9) | (604.7) | (623.4) | (640.0) | (663.8) | (769.0) | (822.8) | (871.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 526.0 | 510.9 | 492.4 | 480.2 | 464.9 | 460.5 | 446.8 | 424.8 | 419.7 | 468.1 | 469.5 | 454.7 | 511.9 | 487.9 | 382.3 | 329.1 | 280.2 | |||||||||||||||||||||||
| Total Equity | 526.0 | 510.9 | 492.4 | 480.2 | 464.9 | 460.5 | 446.8 | 424.8 | 419.7 | 468.1 | 469.5 | 454.7 | 511.9 | 487.9 | 382.3 | 329.1 | 280.2 | 245.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 20.0 | 20.0 | 20.0 | 12.0 | 59.0 | 46.0 | 57.5 | 62.0 | 52.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.5 | 37.7 | 37.5 | 305.3 | 0.0 | 0.0 | 3,981.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (96.7) | |||||||||||||||||||||
| Working Capital | 83.5 | 79.8 | 73.8 | 76.9 | 69.4 | 67.1 | 66.8 | 191.0 | 184.5 | 228.5 | 205.1 | 198.7 | 257.7 | 241.6 | 206.6 | 166.1 | 130.4 | 97.7 | ||||||||||||||||||||||
| Book Value | 526.0 | 510.9 | 492.4 | 480.2 | 464.9 | 460.5 | 446.8 | 424.8 | 419.7 | 468.1 | 469.5 | 454.7 | 511.9 | 487.9 | 382.3 | 329.1 | 280.2 | 245.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 0.6 |
| 63.1 |
| 38.9 |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 7.9 |
| 0.6 |
| 63.1 |
| 38.9 |
| 146.1 |
| 105.5 |
| 102.7 |
| - |
| - |
| 3.7 |
| 3.7 |
| - |
| - |
| Prepaid Expenses | 0.7 | 3.4 | 0.4 | 0.5 | 0.6 | 2.9 | 3.3 | 2.6 | 5.2 | - | 6.8 | 8.0 | 39.3 | 31.3 | 14.1 | - | - | - | - | - |
| Other Current Assets | 5.8 | 0.8 | 1.3 | 7.7 | 0.1 | 0.1 | 0.5 | 0.3 | 16.0 | - | 19.9 | 21.2 | 25.9 | 19.0 | 2.8 | 14.6 | 20.6 | 41.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 10.6 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 147.9 | 127.7 | 277.9 | 304.9 | 161.7 | 50.8 | 38.6 | 73.3 | 195.1 | - | 674.1 | 831.9 | 1,241.8 | 1,142.9 | 441.8 | 175.6 | 256.0 | 355.9 | - | - |
| 815.7 |
| 770.5 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 25.3 | 15.9 | - | 123.9 | 305.4 | 286.2 | 284.3 | 293.5 | 260.7 | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 92.2 | 97.8 | 103.1 | 188.6 | 200.8 | 226.0 | - | 491.8 | 576.5 | 566.2 | 582.4 | 522.3 | 509.7 | 461.9 | 653.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 10.1 | 11.1 | 13.7 | 10.3 | 7.1 | 4.8 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 235.4 | 234.4 | 0.0 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 78.3 | 72.8 | 50.6 | 64.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.5 | 2.1 | 3.1 | 0.2 | 0.3 | 0.7 | 1.1 | 1.1 | 1.3 | - | 82.4 | 165.2 | 121.2 | 144.3 | 98.6 | 59.8 | 57.8 | 39.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 644.0 | 581.5 | 574.2 | 600.5 | 352.9 | 260.8 | 607.7 | 1,024.3 | 1,119.6 | - | 2,991.2 | 7,259.2 | 7,684.8 | 9,790.7 | 6,219.6 | 5,231.4 | 2,780.3 | 3,655.1 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 7.3 | 12.0 | 16.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3.2 | 2.9 | 4.1 | 3.5 | 3.9 | 5.6 | 7.0 | 12.9 | 21.5 | - | 42.7 | 44.5 | 59.8 | 29.8 | 26.4 | 29.2 | - | - | - | - |
| Other Current Liabilities | 0.9 | 0.8 | 0.6 | 0.9 | 0.6 | 1.0 | 1.4 | 0.0 | 8.1 | - | 0.0 | 5.2 | 0.0 | 15.5 | 44.4 | 38.8 | - | - | - | - |
| Total Current Liabilities | 68.0 | 60.6 | 49.3 | 63.3 | 64.0 | 68.9 | 88.4 | 137.2 | 198.9 | - | 437.4 | 784.5 | 933.8 | 1,170.5 | 699.5 | 544.5 | 225.5 | 402.6 | - | - |
| 2,566.9 |
| 2,358.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.8 | 0.9 | 2.2 | 1.7 | 1.8 | 3.2 | 6.4 | 4.8 | 3.2 | - | 14.8 | 15.1 | 22.8 | 17.0 | 13.1 | 19.0 | 14.1 | 12.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 133.2 | 121.0 | 106.1 | 112.6 | 107.6 | 132.8 | 205.2 | 176.6 | 279.7 | - | 4,178.9 | 4,049.4 | 4,509.2 | 5,928.3 | 3,670.7 | 3,684.0 | 2,976.2 | 2,861.5 | - | - |
| 0.2 |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | 980.6 | 1,000.5 | 1,071.0 | 1,151.7 | 1,062.7 | 1,062.2 | 1,059.3 | 1,055.2 | 1,038.3 | - | 5,301.1 | 5,204.0 | 5,298.3 | 5,233.0 | 4,568.9 | 4,528.9 | 2,961.6 | 2,171.0 | - | - |
| Retained Earnings | (469.8) | (540.0) | (602.9) | (663.8) | (906.0) | (1,022.7) | (745.4) | (296.0) | (286.9) | - | (6,992.7) | (3,257.2) | (3,460.5) | (2,851.0) | (2,937.1) | (2,989.6) | (3,142.7) | (1,358.3) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 5.7 | 7.0 | 8.8 | 8.6 | 6.2 | 3.5 | 25.1 | 19.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 510.2 | 1,272.0 | 1,349.8 | 1,493.6 | 922.9 | 11.3 | 10.1 | 0.0 | - | - |
| Total Stockholders Equity | 510.9 | 460.5 | 468.1 | 487.9 | 245.3 | 128.1 | 402.5 | 847.7 | 839.9 | 512.9 | (1,697.9) | 1,937.8 | 1,825.8 | 2,368.9 | 1,626.0 | 1,536.2 | (206.0) | 793.5 | 1,771.6 | 654.9 |
| Total Equity | 510.9 | 460.5 | 468.1 | 487.9 | 245.3 | 128.1 | 402.5 | 847.7 | 839.9 | 512.9 | (1,187.7) | 3,209.8 | 3,175.6 | 3,862.5 | 2,549.0 | 1,547.5 | (195.9) | 793.6 | 1,771.6 | 654.9 |
| 2,578.9 |
| 2,375.3 |
| - |
| - |
| Net debt | - | - | - | - | (137.3) | (2.1) | 53.2 | (17.7) | (61.6) | - | 3,195.9 | 3,014.2 | 2,380.2 | 3,991.3 | 2,606.5 | 2,903.2 | 2,571.1 | 2,374.7 | - | - |
| Working Capital | 79.8 | 67.1 | 228.5 | 241.6 | 97.7 | (18.1) | (49.8) | (63.9) | (3.8) | - | 236.7 | 47.5 | 308.0 | (27.6) | (257.7) | (368.9) | 30.4 | (46.7) | - | - |
| Book Value | 510.9 | 460.5 | 468.1 | 487.9 | 245.3 | 128.1 | 402.5 | 847.7 | 839.9 | 512.9 | (1,697.9) | 1,937.8 | 1,825.8 | 2,368.9 | 1,626.0 | 1,536.2 | (206.0) | 793.5 | 1,771.6 | 654.9 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,368.9 | 1,390.6 | 1,301.8 | (206.0) | - | - | - |
| 1.3 |
| 2.2 |
| 2.8 |
| 2.9 |
| 1.1 |
| 2.2 |
| 3.1 |
| 3.3 |
| 2.0 |
| 2.9 |
| 3.1 |
| 2.6 |
| 2.2 |
| 3.6 |
| 4.2 |
| 5.2 |
| 3.9 |
| 3.7 |
| 5.4 |
| 12.5 |
| 15.3 |
| 10.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 11.3 |
| 16.0 |
| 9.9 |
| 12.0 |
| 3.6 |
| 1.0 |
| 1.7 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.7 |
| 161.7 |
| 129.7 |
| 113.6 |
| 98.4 |
| 50.8 |
| 30.1 |
| 71.3 |
| 38.7 |
| 38.6 |
| 41.4 |
| 64.0 |
| 63.8 |
| 73.3 |
| 91.6 |
| 95.0 |
| 112.7 |
| 195.1 |
| 240.1 |
| 227.4 |
| 257.2 |
| 737.8 |
| 753.9 |
| 853.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 34.9 |
| 34.2 |
| 32.1 |
| 30.4 |
| 27.8 |
| 25.3 |
| 23.5 |
| 20.9 |
| 18.2 |
| 15.9 |
| 10.4 |
| 7.1 |
| 3.9 |
| 116.8 |
| 122.3 |
| 118.4 |
| 97.8 |
| 99.0 |
| 99.6 |
| 101.1 |
| 103.1 |
| 104.8 |
| 106.7 |
| 181.9 |
| 188.6 |
| 191.3 |
| 197.7 |
| 200.0 |
| 200.8 |
| 211.2 |
| 213.9 |
| 216.9 |
| 226.0 |
| 242.3 |
| 245.8 |
| 255.8 |
| 357.5 |
| 420.6 |
| 426.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.5 |
| 0.8 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.5 |
| 1.9 |
| 6.3 |
| 12.5 |
| 11.8 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.9 |
| 313.8 |
| 296.4 |
| 280.3 |
| 260.8 |
| 266.1 |
| 355.4 |
| 573.0 |
| 607.7 |
| 860.0 |
| 1,046.8 |
| 1,051.5 |
| 1,024.3 |
| 1,032.3 |
| 1,027.3 |
| 1,040.0 |
| 1,119.6 |
| 1,132.7 |
| 1,097.2 |
| 1,081.4 |
| 1,886.5 |
| 2,240.9 |
| 2,574.1 |
| - |
| - |
| - |
| - |
| 12.0 |
| 59.0 |
| - |
| 0.0 |
| - |
| - |
| 20.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,981.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 1.8 |
| 5.6 |
| 4.0 |
| 5.2 |
| 8.3 |
| 7.0 |
| 9.5 |
| 10.9 |
| 10.7 |
| 12.9 |
| 15.7 |
| 12.8 |
| 21.8 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.4 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.7 |
| 0.4 |
| 8.1 |
| 8.3 |
| 7.2 |
| 3.5 |
| - |
| - |
| - |
| 74.6 |
| 65.3 |
| 64.0 |
| 67.6 |
| 59.2 |
| 58.6 |
| 68.9 |
| 80.5 |
| 124.6 |
| 78.0 |
| 88.4 |
| 95.2 |
| 111.9 |
| 164.8 |
| 137.2 |
| 189.9 |
| 197.5 |
| 180.2 |
| 198.9 |
| 187.2 |
| 181.7 |
| 213.7 |
| 152.0 |
| 73.8 |
| 4,253.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.4 |
| 2.4 |
| 3.2 |
| 4.2 |
| 3.2 |
| 6.9 |
| 6.4 |
| 5.6 |
| 4.6 |
| 7.4 |
| 4.8 |
| 3.8 |
| 2.6 |
| 3.8 |
| 3.2 |
| 1.7 |
| 1.7 |
| 7.0 |
| 0.0 |
| 0.0 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.5 |
| 107.6 |
| 105.7 |
| 116.9 |
| 116.9 |
| 132.8 |
| 138.2 |
| 180.7 |
| 183.0 |
| 205.2 |
| 208.7 |
| 214.7 |
| 208.1 |
| 176.6 |
| 239.8 |
| 247.0 |
| 226.5 |
| 279.7 |
| 268.5 |
| 262.3 |
| 568.5 |
| 4,562.0 |
| 4,513.9 |
| 4,327.3 |
| 1,062.9 |
| 1,062.7 |
| 1,062.4 |
| 1,062.4 |
| 1,062.4 |
| 1,062.2 |
| 1,062.0 |
| 1,060.0 |
| 1,059.4 |
| 1,059.3 |
| 1,058.9 |
| 1,058.2 |
| 1,056.2 |
| 1,055.2 |
| 1,054.2 |
| 1,053.6 |
| 1,052.7 |
| 1,038.3 |
| 1,035.4 |
| 1,029.7 |
| 758.5 |
| 5,315.7 |
| 5,313.9 |
| 5,312.4 |
| (906.0) |
| (942.8) |
| (971.4) |
| (987.7) |
| (1,022.7) |
| (1,022.6) |
| (973.8) |
| (758.0) |
| (745.4) |
| (496.2) |
| (314.6) |
| (301.3) |
| (296.0) |
| (350.2) |
| (361.9) |
| (327.8) |
| (286.9) |
| (259.7) |
| (283.2) |
| (334.0) |
| (7,985.4) |
| (7,581.1) |
| (7,059.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.2 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 245.3 |
| 208.1 |
| 179.6 |
| 163.3 |
| 128.1 |
| 128.0 |
| 174.8 |
| 390.0 |
| 402.5 |
| 651.2 |
| 832.1 |
| 843.5 |
| 847.7 |
| 792.5 |
| 780.3 |
| 813.4 |
| 839.9 |
| 864.2 |
| 834.9 |
| 512.9 |
| (2,675.5) |
| (2,272.9) |
| (1,753.2) |
| 208.1 |
| 179.6 |
| 163.3 |
| 128.1 |
| 128.0 |
| 174.8 |
| 390.0 |
| 402.5 |
| 651.2 |
| 832.1 |
| 843.5 |
| 847.7 |
| 792.5 |
| 780.3 |
| 813.4 |
| 839.9 |
| 864.2 |
| 834.9 |
| 512.9 |
| (2,675.5) |
| (2,272.9) |
| (1,753.2) |
| (68.3) |
| (53.9) |
| (2.1) |
| 0.8 |
| 45.5 |
| 39.7 |
| 53.2 |
| 58.0 |
| 44.2 |
| 12.6 |
| (17.7) |
| (32.6) |
| (30.1) |
| (27.0) |
| (61.6) |
| (110.7) |
| (113.5) |
| 184.1 |
| (652.7) |
| (634.2) |
| 3,287.3 |
| 62.1 |
| 54.3 |
| 39.8 |
| (18.1) |
| (50.4) |
| (53.3) |
| (39.4) |
| (49.8) |
| (53.8) |
| (47.9) |
| (101.1) |
| (63.9) |
| (98.3) |
| (102.6) |
| (67.5) |
| (3.8) |
| 52.9 |
| 45.7 |
| 43.5 |
| 585.8 |
| 680.0 |
| (3,399.9) |
| 208.1 |
| 179.6 |
| 163.3 |
| 128.1 |
| 128.0 |
| 174.8 |
| 390.0 |
| 402.5 |
| 651.2 |
| 832.1 |
| 843.5 |
| 847.7 |
| 792.5 |
| 780.3 |
| 813.4 |
| 839.9 |
| 864.2 |
| 834.9 |
| 512.9 |
| (2,675.5) |
| (2,272.9) |
| (1,753.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |