| (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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 512.4 | 455.1 | 439.5 | 545.2 | 401.4 | 274.6 | 303.9 | 259.5 | 214.2 | 338.5 | 551.1 | 557.7 | - | 783.1 | 678.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 455.1 | 274.6 | 338.5 | 783.1 | 530.1 | 827.1 | 223.9 | 187.8 | 163.2 | 104.7 | 144.8 | 9.8 | 13.1 | 19.4 |
| Restricted Cash | 84.8 | 135.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 38.1 | 311.3 | 521.6 | 241.1 | 167.7 | 143.7 | 91.8 | 118.7 | 77.3 | 74.5 | - | - | - | - |
| Cash And Short Term Investments | 493.2 | 585.9 | 860.0 | 1,024.2 | 697.8 | 970.8 | 315.7 | 306.4 | 240.4 | 179.1 | 144.8 | 9.8 | 13.1 | 19.4 |
| Receivables | ||||||||||||||
| Accounts Receivable | 267.4 | 160.4 | 622.4 | 905.1 | 456.3 | 218.7 | 298.4 | 173.6 | 109.5 | 71.0 | 35.4 | 19.3 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 552.6 | 645.9 | 1,443.4 | 729.2 | 380.1 | 331.7 | 170.8 | 141.5 | 83.0 | 67.4 | 74.0 | 25.5 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 476.5 | 533.7 | 849.6 | 728.5 | 560.9 | 424.0 | 268.7 | 191.1 | 71.4 | 49.3 | 22.1 | 12.3 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 272.0 | 107.5 | 386.5 | 459.8 | 252.1 | 162.1 | 157.1 | 107.1 | 69.5 | 34.0 | 80.7 | 39.4 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 3.4 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 6.9 | - | - |
| Net debt | ||||||||||||||
| 745.5 |
| 1,002.8 |
| 530.1 |
| 526.6 |
| 524.1 |
| 685.2 |
| 827.1 |
| 1,048.1 |
| 428.4 |
| 324.1 |
| 223.9 |
| 247.3 |
| 176.6 |
| 226.5 |
| 187.8 |
| 192.9 |
| 214.5 |
| 229.2 |
| 163.2 |
| 149.4 |
| 113.5 |
| 119.9 |
| 74.0 |
| 90.0 |
| 84.1 |
| Restricted Cash | 41.0 | 84.8 | 47.5 | 27.3 | 104.5 | 135.3 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 29.3 | 38.1 | 59.1 | 212.8 | 250.3 | 311.3 | 374.9 | 430.3 | 466.4 | 521.6 | 477.3 | 493.2 | - | 241.1 | 202.6 | 150.3 | 158.6 | 167.7 | 145.5 | 145.7 | 139.1 | 143.7 | 110.6 | 113.0 | 95.1 | 91.8 | 85.3 | 109.6 | 107.1 | 118.7 | 148.3 | 134.8 | 81.2 | 77.3 | 81.5 | 80.2 | 81.8 | 59.2 | 61.8 | 44.1 |
| Cash And Short Term Investments | 541.7 | 493.2 | 498.6 | 758.0 | 651.6 | 585.9 | 678.8 | 689.8 | 680.6 | 860.0 | 1,028.4 | 1,050.9 | - | 1,024.2 | 880.9 | 895.8 | 1,161.3 | 697.8 | 672.0 | 669.8 | 824.2 | 970.8 | 1,158.7 | 541.4 | 419.2 | 315.7 | 332.7 | 286.2 | 333.5 | 306.4 | 341.1 | 349.4 | 310.4 | 240.4 | 230.9 | 193.7 | 201.7 | 133.2 | 151.8 | 128.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 222.7 | 267.4 | 286.3 | 217.1 | 132.6 | 160.4 | 239.4 | 295.6 | 404.4 | 622.4 | 939.5 | 1,149.8 | - | 905.1 | 785.3 | 669.1 | 676.8 | 456.3 | 416.2 | 343.7 | 271.7 | 218.7 | 183.1 | 181.7 | 235.7 | 298.4 | 292.2 | 237.8 | 187.5 | 173.6 | 151.1 | 118.1 | 127.5 | 109.5 | 91.7 | 79.9 | 79.3 | 72.7 | 84.9 | 56.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 596.8 | 552.6 | 530.8 | 529.3 | 636.6 | 645.9 | 798.4 | 1,505.1 | 1,549.1 | 1,443.4 | 1,177.8 | 984.2 | - | 729.2 | 561.4 | 470.3 | 432.5 | 380.1 | 304.7 | 321.9 | 340.0 | 331.7 | 297.0 | 264.5 | 198.6 | 170.8 | 134.3 | 148.9 | 150.8 | 141.5 | 107.2 | 102.0 | 98.4 | 83.0 | 62.4 | 56.2 | 60.9 | 81.6 | 68.4 | 85.5 |
| Prepaid Expenses | 414.5 | 341.8 | 404.4 | 440.2 | 27.4 | 523.0 | 38.4 | 402.7 | 354.9 | 378.4 | 217.7 | 264.2 | - | 241.1 | 224.2 | 248.6 | 191.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,816.7 | 1,739.8 | 1,767.5 | 1,971.9 | 1,989.7 | 2,050.6 | 2,118.1 | 2,893.2 | 2,989.1 | 3,304.3 | 3,363.5 | 3,449.1 | - | 2,899.7 | 2,451.8 | 2,283.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 610.8 | - | - | 849.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39.0 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 186.9 | - | - | 235.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 265.0 | 269.4 | 318.2 | 327.1 | 339.8 | 343.4 | 423.9 | 595.6 | 605.2 | 614.6 | 604.8 | 580.5 | - | 544.0 | 491.4 | 489.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | 0.0 | 23.2 | 34.1 | 42.6 | 56.0 | 120.3 | 268.2 | 407.8 | 436.1 | 435.8 | - | 645.5 | 688.8 | 709.6 | 449.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 5.5 | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 49.9 | 50.1 | 50.5 | 51.3 | 48.6 | 48.4 | 51.9 | 52.0 | 41.5 | 43.0 | 41.2 | 42.3 | - | 31.2 | 108.9 | 116.2 | 127.1 | 129.6 | ||||||||||||||||||||||
| Intangible Assets | 6.4 | 7.1 | 7.8 | 8.4 | 8.9 | 9.7 | 11.2 | 36.8 | 33.0 | 35.3 | 41.9 | 43.7 | - | 19.9 | 46.3 | 50.4 | 55.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.1 | 48.2 | 41.9 | 44.8 | 48.6 | 41.4 | 43.1 | 53.5 | 59.5 | 64.2 | 67.3 | 66.4 | - | 62.8 | 62.5 | 58.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 131.7 | 122.6 | 80.9 | 60.1 | 50.0 | - | 44.2 | 38.3 | 33.4 | 31.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 72.5 | 67.6 | 46.4 | 63.7 | 55.5 | 64.7 | 112.2 | 65.0 | 47.8 | 37.6 | 36.1 | 28.8 | - | 18.8 | 15.6 | 32.0 | 23.6 | |||||||||||||||||||||||
| Total Non-Current Assets | 443.8 | 442.3 | 464.8 | 518.5 | 535.5 | 595.9 | 698.3 | 1,055.0 | 1,177.8 | 1,283.4 | 1,287.7 | 1,247.4 | - | 1,366.3 | 1,451.8 | 1,489.0 | 1,220.6 | |||||||||||||||||||||||
| Total Assets | 2,260.5 | 2,182.2 | 2,232.3 | 2,490.4 | 2,525.2 | 2,646.5 | 2,816.4 | 3,948.2 | 4,166.8 | 4,587.7 | 4,651.2 | 4,696.6 | - | 4,265.9 | 3,903.5 | 3,772.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 404.5 | 272.0 | 283.5 | 178.7 | 135.4 | 107.5 | 94.7 | 134.4 | 171.4 | 386.5 | 399.3 | 434.6 | - | 459.8 | 311.6 | 253.4 | 241.6 | 252.1 | 137.6 | 141.2 | 122.1 | 162.1 | 122.1 | 158.3 | 139.1 | 157.1 | 132.2 | 116.8 | 90.2 | 107.1 | 83.5 | 81.6 | 83.1 | 69.5 | 42.7 | 36.0 | 43.7 | 48.5 | 40.3 | 45.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 38.5 | 70.4 | 45.9 | 37.2 | 76.5 | 140.9 | 27.4 | 28.5 | 36.1 | 40.8 | 22.1 | 28.1 | - | 26.6 | 31.9 | 30.5 | 25.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 175.4 | 211.1 | 184.8 | 199.1 | 153.0 | 166.7 | 137.7 | 98.8 | 126.4 | 142.1 | 123.9 | 107.9 | - | 117.6 | 112.4 | 100.4 | 65.9 | |||||||||||||||||||||||
| Other Current Liabilities | 3.5 | 5.3 | 6.9 | 15.8 | 6.1 | 3.8 | 6.1 | 5.8 | 3.1 | 5.9 | 3.8 | 3.9 | - | 2.7 | 8.4 | 8.2 | 135.0 | |||||||||||||||||||||||
| Total Current Liabilities | 897.3 | 803.5 | 774.8 | 1,016.7 | 974.4 | 1,057.3 | 903.8 | 566.8 | 658.9 | 893.2 | 876.7 | 897.7 | - | 889.7 | 694.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 39.3 | 36.6 | 30.0 | 32.0 | 33.3 | 30.0 | 31.3 | 36.8 | 41.0 | 45.1 | 46.6 | 47.0 | - | 46.3 | 46.4 | 42.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 313.9 | 293.3 | 277.1 | 248.7 | 243.6 | 231.0 | 226.8 | 222.6 | 218.5 | 214.6 | 212.0 | 204.7 | - | 186.9 | 176.8 | 170.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.9 | 2.6 | 15.4 | 25.6 | 23.8 | 8.4 | 14.0 | 16.2 | 18.0 | 18.4 | 16.8 | 16.3 | - | 15.8 | 15.6 | 17.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 952.5 | 951.2 | 977.8 | 960.5 | 956.5 | 930.8 | 956.2 | 1,275.2 | 1,267.4 | 1,282.6 | 1,284.1 | 1,278.6 | - | 1,199.9 | 1,156.9 | 1,133.1 | ||||||||||||||||||||||||
| Total Liabilities | 1,849.8 | 1,754.7 | 1,752.6 | 1,977.2 | 1,931.0 | 1,988.1 | 1,885.5 | 1,842.0 | 1,926.3 | 2,175.8 | 2,160.7 | 2,176.4 | - | 2,089.6 | 1,851.4 | 1,745.2 | ||||||||||||||||||||||||
| 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 | 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 | 1,896.8 | 1,872.8 | 1,861.3 | 1,838.6 | 1,845.7 | 1,813.2 | 1,779.2 | 1,744.4 | 1,719.5 | 1,680.6 | 1,633.8 | 1,595.9 | - | 1,505.6 | 1,457.4 | 1,418.9 | ||||||||||||||||||||||||
| Retained Earnings | (1,491.0) | (1,433.6) | (1,301.5) | (1,251.5) | (1,126.7) | (1,028.2) | (740.8) | 490.0 | 620.9 | 778.2 | 940.5 | 1,001.7 | - | 743.8 | 723.0 | 698.3 | 683.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.9 | (11.7) | (64.0) | (57.9) | (74.6) | (76.5) | (57.3) | (78.0) | (66.6) | (46.9) | (83.9) | (77.4) | - | (73.1) | (128.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 16.0 | 16.0 | 50.2 | 50.2 | 50.3 | 50.3 | 33.2 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 410.7 | 427.5 | 479.8 | 513.2 | 594.2 | 658.3 | 930.9 | 2,106.2 | 2,240.6 | 2,411.9 | 2,490.4 | 2,520.2 | - | 2,176.4 | 2,052.1 | 2,027.5 | 2,010.5 | |||||||||||||||||||||||
| Total Equity | 410.7 | 427.5 | 479.8 | 513.2 | 594.2 | 658.3 | 930.9 | 2,106.2 | 2,240.6 | 2,411.9 | 2,490.4 | 2,520.2 | - | 2,176.4 | 2,052.1 | 2,027.5 | 2,010.5 | 1,310.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 919.4 | 936.4 | 992.7 | 955.2 | 1,015.3 | 993.2 | 1,214.3 | 2,326.4 | 2,330.2 | 2,411.1 | 2,486.8 | 2,551.4 | - | 2,009.9 | 1,757.3 | 1,671.6 | 1,893.6 | |||||||||||||||||||||||
| Book Value | 410.7 | 427.5 | 479.8 | 513.2 | 594.2 | 658.3 | 930.9 | 2,106.2 | 2,240.6 | 2,411.9 | 2,490.4 | 2,520.2 | - | 2,176.4 | 2,052.1 | 2,027.5 | 2,010.5 | 1,310.0 | ||||||||||||||||||||||
| Tangible Book Value | 354.4 | 370.2 | 421.5 | 453.4 | 536.7 | 600.3 | 867.9 | 2,017.4 | 2,166.0 | 2,333.6 | 2,407.3 | 2,434.2 | - | 2,125.2 | 1,897.0 | 1,861.0 | 1,827.7 | |||||||||||||||||||||||
| 341.8 |
| 523.0 |
| 378.4 |
| 241.1 |
| 177.0 |
| 198.1 |
| 115.3 |
| 45.1 |
| 42.2 |
| 21.3 |
| 32.6 |
| 13.2 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,739.8 | 2,050.6 | 3,304.3 | 2,899.7 | 1,711.3 | 1,719.3 | 932.8 | 677.3 | 476.7 | 339.8 | 290.4 | 69.3 | - | - |
| Accumulated Depreciation | 207.1 | 190.3 | 235.0 | 184.5 | 150.5 | 120.6 | 91.7 | 71.8 | 20.2 | 13.2 | 7.4 | 6.9 | - | - |
| Property,Plant & Equipment Net | 269.4 | 343.4 | 614.6 | 544.0 | 410.4 | 303.4 | 177.0 | 119.3 | 51.2 | 36.1 | 14.7 | 5.4 | - | - |
| Long Term Investments | 0.0 | 42.6 | 407.8 | 645.5 | 482.2 | 147.4 | 119.2 | 74.3 | 103.1 | 44.3 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 50.1 | 48.4 | 43.0 | 31.2 | 129.6 | 140.5 | 129.7 | 34.9 | - | - | - | - | - | - |
| Intangible Assets | 7.1 | 9.7 | 35.3 | 19.9 | 58.9 | 67.8 | 74.0 | 38.5 | 1.1 | 1.3 | - | - | - | - |
| Operating Lease Right Of Use Assets | 48.2 | 41.4 | 64.2 | 62.8 | 47.1 | 41.6 | 35.9 | 32.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 80.9 | 44.2 | 27.6 | 11.7 | 16.3 | 14.7 | 8.3 | 2.8 | - | - | - | - |
| Other Non-Current Assets | 67.6 | 64.7 | 35.2 | 18.8 | 33.9 | 5.4 | 9.9 | 5.5 | 0.9 | 0.5 | - | - | - | - |
| Total Non-Current Assets | 442.3 | 595.9 | 1,283.4 | 1,366.3 | 1,189.7 | 717.8 | 561.9 | 287.2 | 164.6 | 84.9 | 15.2 | - | - | - |
| Total Assets | 2,182.2 | 2,646.5 | 4,587.7 | 4,265.9 | 2,901.0 | 2,437.1 | 1,494.6 | 964.5 | 641.3 | 424.7 | 305.7 | 75.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| Deferred Revenue Current | 70.4 | 140.9 | 40.8 | 26.6 | 17.8 | 24.6 | 70.8 | 14.4 | 2.6 | 1.2 | 1.7 | 1.7 | - | - |
| Operating Lease Liabilities Current | - | 11.9 | 17.7 | 16.2 | - | - | 9.6 | - | - | - | - | - | - | - |
| Accrued Expenses | 211.1 | 166.7 | 142.1 | 117.6 | 57.2 | 47.8 | 39.8 | 14.9 | 14.9 | 4.2 | 4.7 | 2.8 | - | - |
| Other Current Liabilities | - | - | - | 214.1 | 109.4 | 123.0 | 80.6 | 29.7 | - | - | - | - | - | - |
| Total Current Liabilities | 803.5 | 1,057.3 | 893.2 | 889.7 | 525.2 | 436.1 | 436.7 | 225.7 | 129.8 | 70.5 | 105.6 | 72.9 | - | - |
| 36.6 |
| 30.0 |
| 45.1 |
| 46.3 |
| 38.9 |
| 35.2 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 293.3 | 231.0 | 214.6 | 186.9 | 151.6 | 115.4 | 90.0 | 60.7 | 31.5 | 18.7 | 8.3 | 4.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 8.6 | 4.5 | 1.5 | 16.8 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.6 | 8.4 | 18.4 | 15.8 | 19.5 | 22.8 | 11.7 | 9.4 | 18.6 | 2.1 | - | - | - | - |
| Total Non-Current Liabilities | 951.2 | 930.8 | 1,282.6 | 1,199.9 | 1,065.7 | 915.3 | 246.2 | 168.0 | 114.1 | 65.5 | 33.1 | 21.1 | - | - |
| Total Liabilities | 1,754.7 | 1,988.1 | 2,175.8 | 2,089.6 | 1,590.9 | 1,351.4 | 683.0 | 393.7 | 243.8 | 136.0 | 138.7 | 210.3 | - | - |
| 1,872.8 |
| 1,813.2 |
| 1,680.6 |
| 1,505.6 |
| 687.3 |
| 603.9 |
| 475.8 |
| 371.8 |
| 331.9 |
| 307.1 |
| 287.2 |
| 5.9 |
| - |
| - |
| Retained Earnings | (1,433.6) | (1,028.2) | 778.2 | 743.8 | 650.1 | 478.0 | 337.7 | 191.1 | 66.2 | (18.0) | (120.0) | (141.1) | - | - |
| Accumulated Other Comprehensive Income | (11.7) | (76.5) | (46.9) | (73.1) | (27.3) | 3.9 | (1.8) | (0.5) | (0.6) | (0.3) | (0.2) | (0.1) | - | - |
| Treasury Stock | 0.0 | 50.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | 8.3 | - | - | - | - | - | - |
| Total Stockholders Equity | 427.5 | 658.3 | 2,411.9 | 2,176.4 | 1,310.0 | 1,085.8 | 811.7 | 562.4 | 397.5 | 288.8 | 166.9 | (135.3) | (115.0) | (88.0) |
| Total Equity | 427.5 | 658.3 | 2,411.9 | 2,176.4 | 1,310.0 | 1,085.8 | 811.7 | 570.7 | 397.5 | 288.8 | 166.9 | (135.3) | (115.0) | (88.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| Working Capital | 936.4 | 993.2 | 2,411.1 | 2,009.9 | 1,186.1 | 1,283.2 | 496.0 | 451.6 | 346.9 | 269.3 | 184.8 | (3.7) | - | - |
| Book Value | 427.5 | 658.3 | 2,411.9 | 2,176.4 | 1,310.0 | 1,085.8 | 811.7 | 562.4 | 397.5 | 288.8 | 166.9 | (135.3) | (115.0) | (88.0) |
| Tangible Book Value | 370.2 | 600.3 | 2,333.6 | 2,125.2 | 1,121.5 | 877.5 | 608.0 | 489.0 | 396.4 | 287.5 | - | - | - | - |
| 177.0 |
| 148.4 |
| 137.5 |
| 103.0 |
| 135.4 |
| 83.9 |
| 79.9 |
| 66.9 |
| 115.3 |
| 68.2 |
| 50.6 |
| 37.8 |
| 45.1 |
| 46.4 |
| 44.5 |
| 33.2 |
| 42.2 |
| 38.2 |
| 34.1 |
| 26.6 |
| 21.3 |
| 17.3 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,462.3 |
| 1,711.3 |
| 1,552.6 |
| 1,488.9 |
| 1,585.1 |
| 1,719.3 |
| 1,745.0 |
| 1,073.0 |
| 955.9 |
| 932.8 |
| 834.8 |
| 730.5 |
| 717.5 |
| 677.3 |
| 655.7 |
| 616.0 |
| 571.2 |
| 476.7 |
| 424.6 |
| 364.9 |
| 369.5 |
| 309.8 |
| 323.4 |
| 289.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| 473.5 |
| 410.4 |
| 353.3 |
| 340.3 |
| 312.2 |
| 303.4 |
| 257.7 |
| 226.4 |
| 196.0 |
| 177.0 |
| 149.7 |
| 140.2 |
| 133.0 |
| 119.3 |
| 73.4 |
| 68.5 |
| 61.2 |
| 51.2 |
| 45.7 |
| 42.0 |
| 37.9 |
| 28.5 |
| 30.4 |
| 26.2 |
| 482.2 |
| 473.3 |
| 457.4 |
| 294.8 |
| 147.4 |
| 21.0 |
| 45.7 |
| 103.9 |
| 119.2 |
| 92.9 |
| 79.6 |
| 57.3 |
| 74.3 |
| 102.2 |
| 86.1 |
| 88.6 |
| 103.1 |
| 72.4 |
| 80.0 |
| 44.9 |
| 52.4 |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.8 |
| 136.0 |
| 134.6 |
| 140.5 |
| 133.2 |
| 128.3 |
| 125.5 |
| 129.7 |
| 32.6 |
| 33.7 |
| 34.2 |
| 34.9 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.9 |
| 61.6 |
| 61.9 |
| 64.2 |
| 67.8 |
| 68.1 |
| 68.2 |
| 69.1 |
| 74.0 |
| 200.8 |
| 211.3 |
| 211.4 |
| 73.4 |
| 3.8 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 59.8 |
| 47.1 |
| 39.3 |
| 38.3 |
| 39.8 |
| 41.6 |
| 37.0 |
| 37.0 |
| 37.9 |
| 35.9 |
| 34.6 |
| 36.8 |
| 30.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| 21.8 |
| 20.0 |
| 17.4 |
| 11.7 |
| 10.7 |
| 19.1 |
| 17.1 |
| 16.3 |
| 17.2 |
| 14.8 |
| 14.6 |
| 14.7 |
| 13.2 |
| 11.6 |
| 9.8 |
| 8.3 |
| 5.8 |
| 4.9 |
| 4.1 |
| 6.3 |
| 4.1 |
| 6.5 |
| 33.9 |
| 23.1 |
| 21.6 |
| 16.5 |
| 5.4 |
| 5.6 |
| 8.2 |
| 8.5 |
| 9.9 |
| 7.7 |
| 8.5 |
| 12.3 |
| 5.5 |
| 1.1 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,189.7 |
| 1,104.3 |
| 1,075.4 |
| 879.5 |
| 717.8 |
| 533.3 |
| 532.8 |
| 557.9 |
| 561.9 |
| 502.8 |
| 491.2 |
| 459.4 |
| 287.2 |
| 196.5 |
| 167.2 |
| 160.3 |
| 164.6 |
| 124.6 |
| 127.5 |
| 87.5 |
| 87.7 |
| - |
| 50.8 |
| 3,682.9 |
| 2,901.0 |
| 2,656.8 |
| 2,564.3 |
| 2,464.6 |
| 2,437.1 |
| 2,278.3 |
| 1,605.8 |
| 1,513.8 |
| 1,494.6 |
| 1,337.6 |
| 1,221.7 |
| 1,176.9 |
| 964.5 |
| 852.2 |
| 783.2 |
| 731.6 |
| 641.3 |
| 549.2 |
| 492.4 |
| 457.0 |
| 397.4 |
| 412.9 |
| 366.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 16.9 |
| 16.1 |
| 21.1 |
| 24.6 |
| 27.3 |
| 25.6 |
| 30.7 |
| 70.8 |
| 15.0 |
| 15.7 |
| 13.5 |
| 14.4 |
| 5.8 |
| 3.4 |
| 3.0 |
| 2.6 |
| 2.7 |
| 3.0 |
| 1.0 |
| 3.9 |
| 2.4 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| 63.8 |
| 58.3 |
| 63.9 |
| 63.7 |
| 50.8 |
| 48.8 |
| 58.9 |
| 47.4 |
| 44.4 |
| 34.6 |
| 31.5 |
| 29.1 |
| 23.7 |
| 23.5 |
| 29.7 |
| 22.5 |
| 17.6 |
| 14.3 |
| 11.8 |
| 5.6 |
| 12.0 |
| 12.4 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 612.2 |
| 568.7 |
| 525.2 |
| 405.5 |
| 399.6 |
| 397.7 |
| 436.1 |
| 382.5 |
| 405.1 |
| 389.7 |
| 436.7 |
| 335.4 |
| 293.8 |
| 248.1 |
| 225.7 |
| 166.2 |
| 154.0 |
| 158.6 |
| 129.8 |
| 92.4 |
| 78.7 |
| 78.6 |
| 87.3 |
| 78.5 |
| 81.4 |
| 48.5 |
| 38.9 |
| 31.5 |
| 31.2 |
| 32.7 |
| 35.2 |
| 29.4 |
| 30.0 |
| 30.3 |
| 30.2 |
| 29.1 |
| 30.0 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.7 |
| 151.6 |
| 136.3 |
| 128.1 |
| 122.2 |
| 115.4 |
| 109.4 |
| 103.2 |
| 98.1 |
| 90.0 |
| 81.9 |
| 73.8 |
| 66.0 |
| 60.7 |
| 53.7 |
| 47.6 |
| 41.9 |
| 31.5 |
| 26.9 |
| 23.8 |
| 20.9 |
| 14.7 |
| 16.1 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 8.7 |
| 8.5 |
| 1.5 |
| - |
| 16.8 |
| 17.6 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 19.5 |
| 14.9 |
| 14.8 |
| 13.3 |
| 14.2 |
| 18.7 |
| 17.7 |
| 11.0 |
| 14.1 |
| 16.7 |
| 18.1 |
| 23.4 |
| 9.4 |
| 7.3 |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,103.6 |
| 1,065.7 |
| 1,009.2 |
| 986.9 |
| 966.9 |
| 915.3 |
| 863.7 |
| 276.0 |
| 257.7 |
| 246.2 |
| 265.0 |
| 247.9 |
| 231.3 |
| 168.0 |
| 147.1 |
| 144.4 |
| 132.7 |
| 114.1 |
| 87.3 |
| 78.5 |
| 71.1 |
| 54.1 |
| 59.5 |
| 48.7 |
| 1,672.4 |
| 1,590.9 |
| 1,414.8 |
| 1,386.5 |
| 1,364.7 |
| 1,351.4 |
| 1,246.3 |
| 681.0 |
| 647.4 |
| 683.0 |
| 600.4 |
| 541.6 |
| 479.4 |
| 393.7 |
| 313.2 |
| 298.3 |
| 291.4 |
| 243.8 |
| 179.8 |
| 157.2 |
| 149.7 |
| 141.3 |
| 138.0 |
| 130.1 |
| 1,373.4 |
| 687.3 |
| 652.1 |
| 625.3 |
| 595.7 |
| 603.9 |
| 574.3 |
| 511.6 |
| 491.9 |
| 475.8 |
| 450.5 |
| 431.7 |
| 417.4 |
| 371.8 |
| 361.7 |
| 353.5 |
| 343.4 |
| 331.9 |
| 323.1 |
| 316.9 |
| 311.1 |
| 299.2 |
| 302.6 |
| 296.5 |
| 650.1 |
| 609.1 |
| 556.1 |
| 511.0 |
| 478.0 |
| 460.3 |
| 416.6 |
| 379.9 |
| 337.7 |
| 284.9 |
| 243.3 |
| 210.1 |
| 191.1 |
| 178.2 |
| 132.6 |
| 98.0 |
| 66.2 |
| 46.7 |
| 18.7 |
| (3.8) |
| (43.4) |
| (27.8) |
| (60.7) |
| (89.6) |
| (46.1) |
| (27.3) |
| (19.1) |
| (3.5) |
| (6.8) |
| 3.9 |
| (2.6) |
| (3.4) |
| (5.4) |
| (1.8) |
| (3.4) |
| (0.9) |
| (1.2) |
| (0.5) |
| (1.0) |
| (1.1) |
| (1.1) |
| (0.6) |
| (0.3) |
| (0.4) |
| (0.0) |
| 0.3 |
| 0.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 6.0 |
| 71.2 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,310.0 |
| 1,242.1 |
| 1,177.8 |
| 1,099.9 |
| 1,085.8 |
| 1,032.0 |
| 924.8 |
| 866.4 |
| 811.7 |
| 732.0 |
| 674.1 |
| 626.3 |
| 562.4 |
| 539.0 |
| 484.9 |
| 440.2 |
| 397.5 |
| 369.5 |
| 335.2 |
| 307.2 |
| 256.1 |
| 274.9 |
| 236.2 |
| 1,242.1 |
| 1,177.8 |
| 1,099.9 |
| 1,085.8 |
| 1,032.0 |
| 924.8 |
| 866.4 |
| 811.7 |
| 737.2 |
| 680.0 |
| 697.5 |
| 570.7 |
| 539.0 |
| 484.9 |
| 440.2 |
| 397.5 |
| 369.5 |
| 335.2 |
| 307.2 |
| 256.1 |
| 274.9 |
| 236.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,186.1 |
| 1,147.0 |
| 1,089.3 |
| 1,187.4 |
| 1,283.2 |
| 1,362.4 |
| 667.9 |
| 566.2 |
| 496.0 |
| 499.4 |
| 436.8 |
| 469.5 |
| 451.6 |
| 489.5 |
| 462.1 |
| 412.6 |
| 346.9 |
| 332.2 |
| 286.2 |
| 290.9 |
| 222.5 |
| 244.9 |
| 207.9 |
| 1,242.1 |
| 1,177.8 |
| 1,099.9 |
| 1,085.8 |
| 1,032.0 |
| 924.8 |
| 866.4 |
| 811.7 |
| 732.0 |
| 674.1 |
| 626.3 |
| 562.4 |
| 539.0 |
| 484.9 |
| 440.2 |
| 397.5 |
| 369.5 |
| 335.2 |
| 307.2 |
| 256.1 |
| 274.9 |
| 236.2 |
| 1,121.5 |
| 1,048.7 |
| 980.0 |
| 901.1 |
| 877.5 |
| 830.7 |
| 728.3 |
| 671.8 |
| 608.0 |
| 498.6 |
| 429.1 |
| 380.7 |
| 454.2 |
| 532.4 |
| - |
| - |
| 396.4 |
| - |
| - |
| - |
| 255.4 |
| 274.3 |
| 235.5 |