| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 12.2 | 19.9 | 24.7 | 28.1 | 18.5 | 48.8 | 117.3 | 45.7 | 12.1 | 19.9 | 45.2 | 57.1 | 22.1 | 22.6 | 14.6 | |||||||||||||||||||||||||
| (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 | 24.7 | 117.3 | 45.2 | 14.6 | 4.8 | 56.9 | 4.9 | 14.5 | 52.5 | 139.2 | 100.5 | 49.0 | 85.1 | 108.1 | 86.8 | 61.1 | 195.2 | 178.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 24.7 | 117.3 | 45.2 | 14.6 | 4.8 | 56.9 | 4.9 | 14.5 | 52.5 | 139.2 | 100.5 | 49.0 | 85.1 | 108.1 | 86.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 102.1 | 95.0 | 114.1 | 138.3 | 99.7 | 83.6 | 120.2 | 132.7 | 96.6 | 78.7 | 89.2 | 123.8 | 96.1 | 88.3 | 93.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 47.0 | 41.6 | 56.5 | 83.6 | 61.2 | 50.3 | 64.8 | 56.4 | 59.6 | 45.9 | 55.7 | 59.2 | 68.2 | 47.5 | 80.5 | 66.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 282.9 | 250.9 | 244.8 | 246.9 | 238.3 | 220.2 | 230.7 | 210.6 | 201.3 | 184.1 | 179.6 | 170.3 | 170.5 | 167.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 33.7 | 31.5 | 35.6 | 49.1 | 37.3 | 30.8 | 34.0 | 35.8 | 26.7 | 25.7 | 25.3 | 21.6 | 18.7 | 22.6 | 18.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 167.1 | 187.8 | 127.3 | 151.7 | 92.4 | 109.8 | 120.4 | 91.8 | 65.7 | 75.4 | 90.0 | 124.6 | 124.5 | 124.4 | 124.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 188.1 | 208.8 | 147.8 | 164.1 | 110.0 | 122.8 | 129.4 | 99.3 | 75.7 | 91.6 | 100.0 | 124.6 | 124.5 | 124.4 | 124.3 | 82.8 | ||
| 9.0 |
| 17.7 |
| 21.2 |
| 4.8 |
| 5.5 |
| 8.9 |
| 18.8 |
| 56.9 |
| 66.7 |
| 10.3 |
| 14.5 |
| 4.9 |
| 5.7 |
| 16.4 |
| 23.8 |
| 14.5 |
| 9.4 |
| 35.4 |
| 21.1 |
| 52.5 |
| 94.6 |
| 52.9 |
| 37.1 |
| 139.2 |
| 171.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 12.2 | 19.9 | 24.7 | 28.1 | 18.5 | 48.8 | 117.3 | 45.7 | 12.1 | 19.9 | 45.2 | 57.1 | 22.1 | 22.6 | 14.6 | 9.0 | 17.7 | 21.2 | 4.8 | 5.5 | 8.9 | 18.8 | 56.9 | 66.7 | 10.3 | 14.5 | 4.9 | 5.7 | 16.4 | 23.8 | 14.5 | 9.4 | 35.4 | 21.1 | 52.5 | 94.6 | 52.9 | 37.1 | 139.2 | 171.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 262.2 | 198.2 | 102.1 | 129.3 | 216.5 | 176.3 | 95.0 | 128.6 | 198.3 | 187.1 | 114.1 | 139.3 | 259.1 | 253.0 | 138.3 | 187.4 | 262.7 | 178.8 | 99.7 | 119.3 | 187.5 | 147.0 | 83.6 | 111.9 | 187.1 | 205.0 | 120.2 | 167.3 | 287.0 | 226.7 | 132.7 | 182.6 | 263.9 | 192.6 | 96.6 | 116.6 | 188.6 | 155.2 | 78.7 | 88.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 80.9 | 69.6 | 47.0 | 43.4 | 65.9 | 68.3 | 41.6 | 40.9 | 63.3 | 84.0 | 56.5 | 53.6 | 71.7 | 112.1 | 83.6 | 82.4 | 79.7 | 77.7 | 61.2 | 56.7 | 59.1 | 56.9 | 50.3 | 43.7 | 52.8 | 80.3 | 64.8 | 57.5 | 60.1 | 76.6 | 56.4 | 48.1 | 59.7 | 71.5 | 59.6 | 42.4 | 45.5 | 62.3 | 45.9 | 42.5 |
| Prepaid Expenses | 55.4 | 37.2 | 32.7 | 31.7 | 29.8 | 37.6 | 27.6 | 28.6 | 28.6 | 38.4 | 28.3 | 28.7 | 30.0 | 35.1 | 32.0 | 34.4 | 64.3 | 44.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 1.0 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 3.0 | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 441.6 | 324.8 | 207.3 | 233.5 | 330.8 | 331.0 | 281.5 | 243.7 | 309.9 | 329.5 | 254.7 | 278.7 | 395.4 | 425.7 | 288.3 | 359.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 287.2 | 284.5 | 282.9 | 281.2 | 280.4 | 254.0 | 250.9 | 250.7 | 249.6 | 246.6 | 244.8 | 247.2 | 246.7 | 245.6 | 246.9 | 251.7 | 245.5 | 242.0 | 238.3 | 235.6 | 231.1 | 228.4 | 220.2 | 235.9 | 234.0 | 232.4 | 230.7 | 227.0 | 215.7 | 212.6 | 210.6 | 213.8 | 206.1 | 203.7 | 201.3 | 195.2 | 193.1 | 189.9 | 184.1 | 179.5 |
| Accumulated Depreciation | 159.6 | 156.8 | 154.3 | 154.2 | 152.4 | 149.4 | 146.4 | 146.2 | 143.4 | 141.4 | 139.4 | 143.7 | 141.2 | 138.9 | 139.2 | 147.1 | 144.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 127.6 | 127.7 | 128.6 | 127.0 | 128.0 | 104.6 | 104.5 | 104.5 | 106.1 | 105.2 | 105.4 | 103.5 | 105.6 | 106.7 | 107.7 | 104.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 294.0 | 293.4 | 293.4 | 293.4 | 292.5 | 276.1 | 275.8 | 268.4 | 268.4 | 262.3 | 262.1 | 254.4 | 254.4 | 254.4 | 254.1 | 256.5 | 254.8 | 254.2 | ||||||||||||||||||||||
| Intangible Assets | 116.7 | 120.1 | 124.9 | 130.1 | 126.6 | 95.0 | 98.7 | 77.5 | 81.4 | 74.0 | 76.3 | 73.3 | 77.5 | 81.8 | 84.5 | 88.9 | 89.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 93.1 | 97.5 | 93.3 | 90.4 | 92.3 | 91.0 | 91.1 | 85.5 | 87.8 | 87.7 | 90.6 | 89.8 | 90.3 | 93.7 | 93.4 | 89.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 11.5 | 11.3 | 11.5 | 11.9 | 12.6 | 13.1 | 12.8 | 12.0 | 13.1 | 14.0 | 15.4 | 16.1 | 15.5 | 17.0 | 17.5 | 18.1 | 18.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,164.2 | 1,054.0 | 937.3 | 963.8 | 1,059.5 | 986.8 | 939.6 | 865.5 | 939.8 | 944.9 | 875.5 | 884.4 | 1,007.2 | 1,046.6 | 912.5 | 983.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.2 | 54.6 | 33.7 | 30.5 | 45.3 | 48.2 | 31.5 | 29.7 | 37.6 | 45.9 | 35.6 | 29.0 | 41.0 | 70.9 | 49.1 | 43.4 | 53.1 | 52.2 | 37.3 | 32.2 | 35.3 | 41.9 | 30.8 | 25.1 | 23.9 | 47.3 | 34.0 | 28.3 | 33.5 | 44.6 | 35.8 | 31.5 | 34.4 | 53.3 | 26.7 | 20.4 | 30.6 | 45.6 | 25.7 | 22.7 |
| Short Term Debt | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 16.5 | 16.5 | 20.6 | 20.5 | 16.5 | 16.5 | 16.5 | 12.4 | 11.5 | 13.0 | 13.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 76.1 | 78.0 | 66.9 | 67.5 | 75.7 | 79.6 | 66.4 | 65.1 | 72.9 | 75.4 | 63.2 | 63.4 | 71.4 | 74.7 | 62.9 | 60.2 | 66.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.4 | 21.4 | 19.9 | 21.1 | 21.1 | 20.6 | 19.8 | 18.0 | 18.0 | 17.9 | 18.1 | 17.6 | 17.2 | 17.4 | 17.2 | 16.2 | ||||||||||||||||||||||||
| Accrued Expenses | 168.4 | 127.3 | 119.5 | 133.2 | 154.5 | 124.0 | 116.3 | 132.3 | 147.8 | 118.4 | 115.6 | 135.3 | 163.0 | 120.2 | 125.6 | 140.2 | 157.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 447.1 | 441.7 | 349.2 | 331.5 | 386.1 | 397.0 | 373.8 | 331.1 | 375.5 | 435.8 | 364.9 | 350.8 | 442.6 | 520.1 | 381.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 156.8 | 161.9 | 167.1 | 172.3 | 177.5 | 182.7 | 187.8 | 115.1 | 119.2 | 123.3 | 127.3 | 135.4 | 139.5 | 143.5 | 151.7 | 153.1 | 85.7 | 89.2 | 92.4 | 100.2 | 103.4 | 106.6 | 109.8 | 113.0 | 116.2 | 119.5 | 120.4 | 84.4 | 86.9 | 89.3 | 91.8 | 94.6 | 60.8 | 63.3 | 65.7 | 68.2 | 70.6 | 73.0 | 75.4 | 80.0 |
| Operating Lease Liabilities Non-Current | 76.1 | 80.2 | 77.2 | 73.6 | 75.7 | 75.3 | 75.9 | 72.1 | 74.6 | 74.8 | 77.6 | 77.3 | 78.1 | 81.4 | 81.4 | 78.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 45.3 | 32.1 | 30.8 | 32.6 | 33.6 | 25.0 | 21.9 | 23.6 | 23.2 | 24.2 | 25.8 | 15.7 | 13.4 | 24.5 | 25.6 | 37.1 | 33.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 15.5 | 16.2 | 16.2 | 16.2 | 16.0 | 15.9 | 16.3 | 16.0 | 16.1 | 16.3 | 16.2 | 16.3 | 15.4 | 14.8 | 14.8 | 15.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.5) | (11.1) | (11.3) | (11.4) | (11.7) | (11.7) | (12.5) | (12.3) | (12.7) | (13.3) | (13.5) | (14.3) | (14.9) | (15.3) | (15.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 177.8 | 182.9 | 188.1 | 193.3 | 198.5 | 203.7 | 208.8 | 131.6 | 135.7 | 143.9 | 147.8 | 151.9 | 156.0 | 160.0 | 164.1 | 164.6 | 98.7 | 102.2 | 110.0 | 113.2 | 116.4 | 119.6 | 122.8 | 126.0 | 129.2 | 129.3 | 129.4 | 94.4 | 96.9 | 99.3 | 99.3 | 102.1 | 70.8 | 73.3 | 75.7 | 78.2 | 80.6 | 83.0 | 91.6 | 95.0 |
| Net debt | 165.6 | 163.1 | 163.4 | 165.2 | 180.0 | 154.9 | 91.5 | 85.9 | 123.6 | 124.0 | 102.6 | 94.7 | 133.9 | 137.4 | 149.5 | 155.7 | 81.1 | 80.9 | ||||||||||||||||||||||
| Working Capital | (5.5) | (116.9) | (142.0) | (98.0) | (55.3) | (66.0) | (92.3) | (87.4) | (65.6) | (106.3) | (110.2) | (72.0) | (47.2) | (94.4) | (92.8) | (22.1) | (66.8) | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 61.1 |
| 195.2 |
| 178.8 |
| 70.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 32.7 | 27.6 | 28.3 | 32.0 | 30.1 | 29.6 | 36.9 | 35.5 | 26.7 | 27.1 | 25.1 | 23.9 | 23.5 | 26.8 | 26.7 | 21.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 3.0 | 0.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 207.3 | 281.5 | 254.7 | 288.3 | 222.0 | 226.3 | 226.8 | 256.7 | 241.2 | 294.9 | 271.5 | 296.5 | 305.9 | 301.5 | 303.8 | 246.9 | - | - |
| 155.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 154.3 | 146.4 | 139.4 | 139.2 | 139.2 | 126.7 | 132.5 | 123.0 | 121.6 | 113.7 | 111.5 | 102.9 | 119.1 | 114.5 | 108.3 | - | - | - |
| Property,Plant & Equipment Net | 128.6 | 104.5 | 105.4 | 107.7 | 99.1 | 93.5 | 98.2 | 87.6 | 79.7 | 70.4 | 68.1 | 67.4 | 51.3 | 52.6 | 47.1 | 44.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 11.8 | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 293.4 | 275.8 | 262.1 | 254.1 | 253.4 | 240.3 | 244.6 | 228.4 | 225.9 | 212.8 | 211.0 | 209.3 | 201.1 | 201.1 | 199.3 | 199.1 | - | - |
| Intangible Assets | 124.9 | 98.7 | 76.3 | 84.5 | 95.5 | 90.3 | 107.7 | 98.4 | 105.2 | 97.7 | 107.3 | 100.8 | 66.8 | 74.7 | 52.3 | 58.9 | - | - |
| Operating Lease Right Of Use Assets | 93.3 | 91.1 | 90.6 | 93.4 | 95.8 | 99.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 5.4 | 16.3 | - | - | - | 17.6 | 26.6 | - | - |
| Other Non-Current Assets | 11.5 | 12.8 | 15.4 | 17.5 | 17.9 | 18.3 | 16.6 | 13.1 | 9.8 | 11.1 | 11.2 | 11.1 | 7.4 | 9.4 | 10.3 | 6.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 937.3 | 939.6 | 875.5 | 912.5 | 853.9 | 838.6 | 752.7 | 730.0 | 673.9 | 692.1 | 685.5 | 685.1 | 632.5 | 639.3 | 630.5 | 582.5 | - | - |
| 16.6 |
| - |
| - |
| Short Term Debt | 21.0 | 21.0 | 20.5 | 12.4 | 17.6 | 13.0 | 9.0 | 7.5 | 10.0 | 16.2 | 10.0 | 0.0 | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | 66.9 | 66.4 | 63.2 | 62.9 | 57.0 | 58.4 | 61.2 | 60.7 | 60.1 | 57.0 | 44.4 | 43.9 | 40.6 | 40.8 | - | - | - | - |
| Operating Lease Liabilities Current | 19.9 | 19.8 | 18.1 | 17.2 | 16.4 | 19.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 119.5 | 116.3 | 115.6 | 125.6 | 121.2 | 127.3 | 120.8 | 116.4 | 108.4 | 103.9 | 107.7 | 102.9 | 87.1 | 78.5 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 349.2 | 373.8 | 364.9 | 381.1 | 345.0 | 344.9 | 325.6 | 283.2 | 272.3 | 289.9 | 278.5 | 253.4 | 220.6 | 228.3 | 210.8 | 195.9 | - | - |
| 82.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 77.2 | 75.9 | 77.6 | 81.4 | 84.0 | 85.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 30.8 | 21.9 | 25.8 | 25.6 | 29.0 | 17.2 | 20.1 | 21.2 | 6.1 | - | 21.5 | 25.2 | 19.3 | 8.4 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 16.2 | 16.3 | 16.2 | 14.8 | 25.2 | 25.0 | 25.7 | 24.0 | 23.7 | 25.3 | 27.1 | 8.7 | 8.8 | 18.1 | 22.8 | 23.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (11.3) | (12.5) | (13.5) | (15.6) | (14.0) | (15.0) | (16.9) | (18.0) | (18.8) | (20.8) | (22.5) | (23.6) | (23.0) | (26.8) | (27.5) | (27.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | 163.4 | 91.5 | 102.6 | 149.5 | 105.2 | 65.9 | 124.5 | 84.7 | 23.3 | (47.5) | (0.5) | 75.6 | 39.4 | 16.3 | 37.5 | 21.7 | - | - |
| Working Capital | (142.0) | (92.3) | (110.2) | (92.8) | (123.0) | (118.5) | (98.7) | (26.5) | (31.1) | 4.9 | (7.0) | 43.0 | 85.3 | 73.2 | 93.0 | 50.9 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 30.1 |
| 32.2 |
| 40.8 |
| 38.5 |
| 29.6 |
| 28.5 |
| 43.3 |
| 38.9 |
| 36.9 |
| 35.6 |
| 32.3 |
| 48.7 |
| 35.5 |
| 29.3 |
| 28.2 |
| 34.9 |
| 26.7 |
| 24.4 |
| 27.0 |
| 30.7 |
| 27.1 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 462.2 |
| 339.3 |
| 222.0 |
| 232.6 |
| 307.7 |
| 266.4 |
| 226.3 |
| 250.8 |
| 293.5 |
| 340.0 |
| 226.8 |
| 266.1 |
| 395.8 |
| 375.7 |
| 256.7 |
| 281.3 |
| 394.0 |
| 339.3 |
| 241.2 |
| 278.1 |
| 314.0 |
| 296.4 |
| 294.9 |
| 367.5 |
| 141.3 |
| 139.2 |
| 136.3 |
| 133.2 |
| 130.0 |
| 126.7 |
| 141.1 |
| 138.8 |
| 135.9 |
| 132.5 |
| 129.5 |
| 126.4 |
| 123.8 |
| 123.0 |
| 128.1 |
| 126.3 |
| 124.1 |
| 121.6 |
| 120.7 |
| 118.1 |
| 115.9 |
| 113.7 |
| 111.2 |
| 101.5 |
| 100.8 |
| 99.1 |
| 99.3 |
| 97.9 |
| 98.3 |
| 93.5 |
| 94.8 |
| 95.2 |
| 96.5 |
| 98.2 |
| 97.5 |
| 89.3 |
| 88.7 |
| 87.6 |
| 85.7 |
| 79.8 |
| 79.5 |
| 79.7 |
| 74.5 |
| 75.0 |
| 74.1 |
| 70.4 |
| 68.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 45.1 |
| 45.8 |
| 11.8 |
| 11.7 |
| 11.6 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.4 |
| 253.3 |
| 253.2 |
| 255.4 |
| 240.3 |
| 244.6 |
| 244.6 |
| 244.6 |
| 244.6 |
| 247.3 |
| 239.3 |
| 228.4 |
| 228.4 |
| 228.3 |
| 226.0 |
| 226.0 |
| 225.9 |
| 215.3 |
| 213.9 |
| 213.7 |
| 212.8 |
| 212.7 |
| 92.8 |
| 95.5 |
| 100.4 |
| 102.5 |
| 103.4 |
| 90.3 |
| 93.5 |
| 98.2 |
| 103.5 |
| 107.7 |
| 110.3 |
| 89.5 |
| 94.1 |
| 98.4 |
| 100.9 |
| 95.9 |
| 100.6 |
| 105.2 |
| 94.5 |
| 93.8 |
| 96.6 |
| 97.7 |
| 101.0 |
| 96.1 |
| 95.9 |
| 95.8 |
| 96.6 |
| 96.3 |
| 100.2 |
| 99.8 |
| 100.8 |
| 103.7 |
| 103.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| 1.2 |
| 5.4 |
| - |
| 18.1 |
| 17.9 |
| 18.1 |
| 18.7 |
| 19.3 |
| 18.3 |
| 17.8 |
| 17.8 |
| 18.1 |
| 16.6 |
| 17.6 |
| 18.5 |
| 18.8 |
| 13.1 |
| 10.4 |
| 11.0 |
| 11.8 |
| 9.8 |
| 9.8 |
| 9.9 |
| 11.1 |
| 11.1 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,090.1 |
| 970.8 |
| 853.9 |
| 870.3 |
| 946.3 |
| 913.4 |
| 838.6 |
| 872.1 |
| 919.1 |
| 969.1 |
| 752.7 |
| 796.9 |
| 886.8 |
| 856.3 |
| 730.0 |
| 752.0 |
| 852.0 |
| 803.3 |
| 673.9 |
| 684.3 |
| 718.3 |
| 704.8 |
| 692.1 |
| 762.0 |
| 17.6 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 9.8 |
| 9.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 7.5 |
| 7.5 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 16.2 |
| 15.0 |
| 69.8 |
| 57.0 |
| 57.3 |
| 63.9 |
| 68.1 |
| 58.4 |
| 58.1 |
| 65.2 |
| 70.1 |
| 61.2 |
| 60.6 |
| 63.7 |
| 68.8 |
| 60.7 |
| 58.4 |
| 62.3 |
| 68.6 |
| 60.1 |
| 55.8 |
| 58.9 |
| 64.8 |
| 57.0 |
| 46.1 |
| 16.7 |
| 16.5 |
| 16.4 |
| 16.7 |
| 18.6 |
| 19.2 |
| 19.1 |
| 19.4 |
| 19.6 |
| 20.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.6 |
| 121.2 |
| 143.9 |
| 159.9 |
| 133.7 |
| 127.3 |
| 153.6 |
| 159.0 |
| 132.8 |
| 120.8 |
| 145.6 |
| 157.5 |
| 127.6 |
| 116.4 |
| 119.8 |
| 122.6 |
| 119.7 |
| 108.4 |
| 130.8 |
| 138.5 |
| 107.3 |
| 103.9 |
| 122.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 381.1 |
| 529.0 |
| 474.6 |
| 345.0 |
| 316.4 |
| 366.0 |
| 409.9 |
| 344.9 |
| 329.8 |
| 354.9 |
| 447.5 |
| 325.6 |
| 355.5 |
| 404.0 |
| 408.7 |
| 283.2 |
| 256.1 |
| 368.8 |
| 383.1 |
| 272.3 |
| 262.0 |
| 271.5 |
| 290.8 |
| 289.9 |
| 284.0 |
| 84.2 |
| 84.2 |
| 84.0 |
| 84.4 |
| 83.4 |
| 86.4 |
| 85.9 |
| 86.7 |
| 89.4 |
| 88.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 29.0 |
| 30.3 |
| 30.1 |
| 20.9 |
| 17.2 |
| 19.2 |
| 20.2 |
| 21.7 |
| 20.1 |
| 14.1 |
| 15.9 |
| 24.4 |
| 21.2 |
| 36.0 |
| 33.5 |
| 3.5 |
| 6.1 |
| - |
| 2.2 |
| - |
| - |
| 35.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 18.9 |
| 25.2 |
| 25.7 |
| 26.1 |
| 27.0 |
| 25.0 |
| 22.2 |
| 22.4 |
| 20.8 |
| 25.7 |
| 25.4 |
| 24.7 |
| 24.6 |
| 24.0 |
| 24.0 |
| 22.6 |
| 23.0 |
| 23.7 |
| 25.1 |
| 25.7 |
| 26.8 |
| 25.3 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.2) |
| (14.1) |
| (13.8) |
| (14.0) |
| (14.2) |
| (14.5) |
| (14.8) |
| (15.0) |
| (16.2) |
| (17.2) |
| (16.4) |
| (16.9) |
| (16.9) |
| (17.2) |
| (18.0) |
| (18.0) |
| (18.8) |
| (18.9) |
| (18.5) |
| (18.8) |
| (19.8) |
| (20.1) |
| (20.4) |
| (20.8) |
| (21.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.2 |
| 107.7 |
| 107.5 |
| 100.8 |
| 65.9 |
| 59.3 |
| 118.9 |
| 114.7 |
| 124.5 |
| 88.7 |
| 80.5 |
| 75.5 |
| 84.7 |
| 92.7 |
| 35.4 |
| 52.1 |
| 23.3 |
| (16.4) |
| 27.7 |
| 45.9 |
| (47.5) |
| (76.2) |
| (135.3) |
| (123.0) |
| (83.9) |
| (58.3) |
| (143.4) |
| (118.5) |
| (79.0) |
| (61.4) |
| (107.5) |
| (98.7) |
| (89.4) |
| (8.2) |
| (33.0) |
| (26.5) |
| 25.2 |
| 25.2 |
| (43.9) |
| (31.1) |
| 16.1 |
| 42.5 |
| 5.6 |
| 4.9 |
| 83.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |