| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 423.6 | 471.3 | 559.9 | 697.8 | 539.0 | 521.5 | 611.4 | 482.9 | 334.5 | 297.2 | 281.0 | 401.1 | 340.2 | 286.9 | 265.6 |
| Restricted Cash | 8.5 | 10.5 | 12.9 | 10.6 | 8.4 | 8.9 | 12.9 | 12.2 | 26.2 | 31.9 | 29.7 | - | 32.5 | - | - |
| Short Term Investments | 1.7 | 19.9 | 1.4 | 1.6 | 1.5 | 1.5 | 169.3 | 484.7 | 464.9 | 552.2 | 205.2 | - | 227.4 | - | - |
| Cash And Short Term Investments | 425.3 | 491.2 | 561.3 | 699.4 | 540.5 | 523.0 | 780.7 | 967.6 | 799.4 | 849.4 | 486.2 | 401.1 | 567.6 | 286.9 | 265.6 |
| Receivables | |||||||||||||||
| Accounts Receivable | 261.0 | 213.1 | 260.9 | 256.5 | 235.5 | 237.7 | 218.6 | 148.4 | 152.3 | 296.2 | 273.3 | - | 271.8 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 117.9 | 96.5 | 110.1 | 94.9 | 83.3 | 102.7 | 92.3 | 51.4 | 53.8 | 153.3 | 145.8 | - | 125.7 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 670.2 | 636.7 | 592.6 | 553.9 | 494.9 | 529.1 | 499.1 | 450.8 | 455.7 | 835.8 | 743.8 | - | 576.6 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 68.8 | 50.4 | 58.3 | 63.2 | 53.0 | 63.4 | 55.5 | 47.0 | 42.0 | 137.1 | 97.7 | - | 137.4 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | 224.1 | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 246.2 | 0.0 | 68.4 | 680.7 | 2.8 | 0.0 | 275.3 | 0.0 | 0.0 | - | 0.0 | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q3 FY 26 | 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 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 499.0 | 765.5 | 543.8 | 423.6 | 374.2 | 488.0 | 467.9 | 471.3 | 454.2 | 543.7 | 520.6 | 559.9 | 484.1 | 697.8 | 732.1 | |||||||||||||||||||||||||
| 77.3 |
| 70.7 |
| 69.2 |
| 57.0 |
| 50.8 |
| 49.9 |
| 56.3 |
| 32.1 |
| 38.2 |
| 78.7 |
| 95.3 |
| - |
| 77.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 0.0 | 2.5 | 2.5 | 6.5 | 2.5 | 2.5 | 3.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 885.2 | 876.5 | 1,005.1 | 1,112.1 | 913.6 | 916.8 | 1,155.2 | 1,211.7 | 1,380.1 | 1,409.5 | 1,030.3 | - | 1,074.6 | - | - |
| - |
| Accumulated Depreciation | 438.3 | 408.5 | 363.7 | 357.9 | 322.4 | 349.2 | 328.6 | 317.8 | 306.5 | 547.0 | 496.8 | - | 393.6 | - | - |
| Property,Plant & Equipment Net | 231.9 | 228.2 | 228.9 | 196.0 | 172.5 | 179.9 | 170.5 | 133.0 | 149.2 | 288.8 | 247.0 | - | 183.0 | - | - |
| Long Term Investments | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 5.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 595.7 | 452.9 | 387.6 | 396.5 | 381.4 | 381.1 | 336.3 | 152.1 | 255.5 | 261.1 | 115.1 | - | 66.0 | 8.3 | - |
| Intangible Assets | 131.6 | 38.2 | 54.2 | 88.0 | 148.1 | 211.6 | 235.1 | 59.9 | 90.6 | 177.8 | 149.7 | - | 357.4 | - | - |
| Operating Lease Right Of Use Assets | 34.1 | 35.8 | 45.2 | 45.1 | 40.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 87.2 | 82.5 | 86.3 | 109.3 | 105.4 | 108.4 | 114.3 | 108.8 | 117.3 | 183.3 | 155.5 | - | - | - | - |
| Other Non-Current Assets | 62.2 | 58.0 | 65.8 | 59.5 | 55.3 | 17.3 | 15.4 | 12.6 | 20.9 | 25.5 | 17.6 | - | 17.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,993.8 | 1,736.3 | 1,827.9 | 1,961.4 | 1,776.3 | 1,815.1 | 2,026.8 | 1,678.1 | 2,217.8 | 2,351.9 | 1,715.2 | - | 1,703.6 | - | - |
| Short Term Debt | 246.2 | 0.0 | 68.4 | 456.6 | 2.8 | 0.0 | 275.3 | 0.0 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 74.1 | 65.7 | 81.0 | 69.7 | 54.6 | 55.3 | 60.6 | 78.6 | 80.6 | 77.5 | 71.9 | - | 45.3 | - | - |
| Operating Lease Liabilities Current | 10.2 | 9.8 | 10.1 | 11.6 | 11.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 28.7 | 25.3 | 29.3 | 24.8 | 22.6 | 34.2 | 30.1 | 24.9 | 23.7 | 34.8 | 37.1 | - | 47.7 | - | - |
| Other Current Liabilities | 108.3 | 57.5 | 56.3 | 57.1 | 48.4 | 72.4 | 78.9 | 31.0 | 46.6 | 57.7 | 45.3 | - | 37.8 | - | - |
| Total Current Liabilities | 589.7 | 247.1 | 369.3 | 747.4 | 232.8 | 284.0 | 553.2 | 226.4 | 375.5 | 408.4 | 347.7 | - | 350.9 | - | - |
| Operating Lease Liabilities Non-Current |
| 24.1 |
| 25.7 |
| 33.5 |
| 30.8 |
| 28.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 28.2 | 25.7 | 19.4 | 19.8 | 20.0 | 13.2 | 11.3 | 22.7 | 23.6 | 22.7 | 25.8 | - | 16.2 | - | - |
| Deferred Tax Liabilities | 6.0 | 11.7 | 9.5 | 24.3 | 23.9 | 14.6 | 20.5 | - | - | 9.3 | 11.0 | - | 8.5 | - | - |
| Pension Obligations | 54.1 | 51.2 | 59.6 | 97.0 | 102.7 | 103.2 | 100.0 | 103.0 | 87.2 | 107.3 | 92.0 | - | 77.1 | - | - |
| Other Non-Current Liabilities | 227.6 | 171.6 | 170.4 | 226.0 | 231.2 | 226.5 | 180.8 | 179.1 | 168.4 | 219.5 | 206.2 | - | 176.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,213.6 | 1,054.7 | 1,156.2 | 1,197.5 | 1,143.1 | 1,187.8 | 1,291.9 | 988.8 | 1,116.4 | 1,164.2 | 553.9 | - | 794.9 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| 70,183.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (69,628.1) | (69,646.5) | (69,542.3) | (69,322.3) | (69,397.2) | (69,384.5) | (69,378.6) | (69,380.7) | (68,873.5) | (68,780.6) | (68,607.6) | - | (68,680.6) | - | - |
| Accumulated Other Comprehensive Income | (109.8) | (144.0) | (156.4) | (97.2) | (165.9) | (134.6) | (102.9) | 10.0 | (48.0) | 11.1 | 8.6 | - | 15.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 780.2 | 681.6 | 671.7 | 763.9 | 633.2 | 627.3 | 734.9 | 689.3 | 1,101.4 | 1,187.7 | 1,161.3 | 1,038.8 | 908.7 | 934.5 | 1,934.5 |
| Total Equity | 780.2 | 681.6 | 671.7 | 763.9 | 633.2 | 627.3 | 734.9 | 689.3 | 1,101.4 | 1,187.7 | 1,161.3 | 1,038.8 | 908.7 | 934.5 | 1,934.5 |
| (179.1) |
| (491.2) |
| (492.9) |
| (18.7) |
| (537.7) |
| (523.0) |
| (505.4) |
| (967.6) |
| (799.4) |
| - |
| (486.2) |
| - |
| - |
| - |
| - |
| Working Capital | 295.5 | 629.4 | 635.8 | 364.7 | 680.8 | 632.8 | 602.0 | 985.3 | 1,004.6 | 1,001.1 | 682.6 | - | 723.7 | - | - |
| Book Value | 780.2 | 681.6 | 671.7 | 763.9 | 633.2 | 627.3 | 734.9 | 689.3 | 1,101.4 | 1,187.7 | 1,161.3 | 1,038.8 | 908.7 | 934.5 | 1,934.5 |
| Tangible Book Value | 52.9 | 190.5 | 229.9 | 279.4 | 103.7 | 34.6 | 163.5 | 477.3 | 755.3 | 748.8 | 896.5 | - | 485.3 | 926.2 | - |
| 915.6 |
| 672.2 |
| 644.2 |
| 590.8 |
| 539.0 |
| 532.5 |
| 551.8 |
| 525.3 |
| 521.5 |
| 502.7 |
| 465.6 |
| 600.7 |
| 611.4 |
| 534.3 |
| 753.1 |
| 792.7 |
| 482.9 |
| 505.7 |
| 437.1 |
| 329.0 |
| 350.0 |
| 334.5 |
| 299.2 |
| 293.6 |
| 311.1 |
| Restricted Cash | 12.3 | 10.6 | 8.3 | 8.5 | 8.5 | 8.4 | 10.2 | 10.5 | 8.9 | 8.9 | 7.3 | 12.9 | 12.8 | 10.6 | 11.6 | 11.1 | 9.8 | 8.5 | 8.4 | 8.4 | 8.4 | 8.4 | 8.3 | 8.9 | 13.1 | 7.1 | 7.2 | 12.9 | 7.5 | 7.4 | 7.5 | 12.2 | 11.2 | 12.1 | 11.5 | 11.2 | 26.2 | 26.6 | 28.9 | 32.1 |
| Short Term Investments | 1.8 | 1.9 | 1.8 | 1.7 | 22.6 | 21.4 | 25.2 | 19.9 | 28.4 | 25.0 | 20.5 | 1.4 | 1.4 | 1.6 | 1.7 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.3 | 1.6 | 1.5 | 1.5 | 27.1 | 30.0 | 51.7 | 169.3 | 196.2 | 452.3 | 430.9 | 484.7 | 498.0 | 555.8 | 585.5 | 541.9 | 464.9 | 489.7 | 545.1 | 537.7 |
| Cash And Short Term Investments | 500.8 | 767.4 | 545.6 | 425.3 | 396.8 | 509.4 | 493.1 | 491.2 | 482.6 | 568.7 | 541.1 | 561.3 | 485.5 | 699.4 | 733.8 | 917.2 | 673.8 | 645.8 | 592.3 | 540.5 | 533.8 | 553.4 | 526.8 | 523.0 | 529.8 | 495.6 | 652.4 | 780.7 | 730.5 | 1,205.4 | 1,223.6 | 967.6 | 1,003.7 | 992.9 | 914.5 | 891.9 | 799.4 | 788.9 | 838.7 | 848.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 320.3 | 284.6 | 242.0 | 261.0 | 252.8 | 212.5 | 203.1 | 213.1 | 212.0 | 208.9 | 190.9 | 260.9 | 223.7 | 256.5 | 258.3 | 243.1 | 262.7 | 251.3 | 220.1 | 235.5 | 235.4 | 251.5 | 232.7 | 237.7 | 223.1 | 248.3 | 224.1 | 218.6 | 188.2 | 139.9 | 121.2 | 148.4 | 164.4 | 151.9 | 181.8 | 157.2 | 152.3 | 305.3 | 317.4 | 295.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 147.9 | 141.0 | 124.5 | 117.9 | 116.2 | 92.8 | 93.2 | 96.5 | 103.4 | 115.1 | 113.5 | 110.1 | 120.3 | 94.9 | 114.4 | 102.8 | 90.6 | 88.2 | 87.3 | 83.3 | 87.0 | 91.9 | 99.4 | 102.7 | 95.1 | 87.2 | 89.5 | 92.3 | 104.2 | 77.3 | 68.9 | 51.4 | 47.2 | 52.5 | 57.6 | 58.1 | 53.8 | 155.8 | 153.1 | 155.2 |
| Prepaid Expenses | 77.5 | 80.9 | 74.7 | 77.3 | 66.2 | 62.3 | 69.8 | 70.7 | 66.1 | 69.5 | 67.2 | 69.2 | 78.2 | 57.0 | 69.4 | 65.0 | 48.6 | 58.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 6.5 | 6.5 | 6.5 | 2.5 | |||||||||||||||||||||||
| Total Current Assets | 1,053.7 | 1,278.6 | 990.3 | 885.2 | 835.4 | 880.4 | 864.0 | 876.5 | 867.6 | 965.3 | 916.1 | 1,005.1 | 911.9 | 1,112.1 | 1,180.6 | 1,332.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 592.6 | - | 553.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 450.8 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 363.7 | - | 357.9 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 222.5 | 227.4 | 230.3 | 231.9 | 228.1 | 225.9 | 230.5 | 228.2 | 231.9 | 236.5 | 239.0 | 228.9 | 244.8 | 196.0 | 213.3 | 203.1 | ||||||||||||||||||||||||
| Long Term Investments | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 701.8 | 704.4 | 592.3 | 595.7 | 585.4 | 451.1 | 461.2 | 452.9 | 453.2 | 455.2 | 449.6 | 387.6 | 449.2 | 396.5 | 393.0 | 393.9 | 396.4 | 395.4 | ||||||||||||||||||||||
| Intangible Assets | 398.0 | 418.6 | 123.2 | 131.6 | 139.7 | 29.2 | 34.0 | 38.2 | 43.0 | 48.2 | 52.8 | 54.2 | 72.4 | 88.0 | 68.1 | 78.2 | 104.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 41.9 | 39.1 | 39.4 | 34.1 | 34.6 | 32.7 | 35.4 | 35.8 | 37.7 | 37.5 | 38.1 | 45.2 | 40.3 | 45.1 | 44.9 | 41.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 79.7 | 78.5 | 77.4 | 87.2 | 83.8 | 80.5 | 86.1 | 82.5 | 87.9 | 90.4 | 86.1 | 86.3 | 88.1 | 109.3 | 102.2 | 104.7 | 113.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 72.1 | 70.3 | 68.6 | 62.2 | 60.8 | 58.0 | 61.8 | 58.0 | 60.4 | 60.6 | 58.5 | 65.8 | 61.6 | 59.5 | 62.4 | 57.0 | 52.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,527.8 | 2,777.8 | 2,082.1 | 1,993.8 | 1,933.2 | 1,725.1 | 1,737.6 | 1,736.3 | 1,744.0 | 1,856.2 | 1,802.1 | 1,827.9 | 1,828.0 | 1,961.4 | 2,019.6 | 2,169.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 81.7 | 91.4 | 66.6 | 68.8 | 67.2 | 55.7 | 47.4 | 50.4 | 42.5 | 43.8 | 39.8 | 58.3 | 50.2 | 63.2 | 68.0 | 66.9 | 54.8 | 53.5 | 45.2 | 53.0 | 45.2 | 48.9 | 60.9 | 63.4 | 57.5 | 55.4 | 60.3 | 55.5 | 55.8 | 38.7 | 40.5 | 47.0 | 36.0 | 39.9 | 37.5 | 46.0 | 42.0 | 109.2 | 128.9 | 152.6 |
| Short Term Debt | 244.5 | 53.4 | 151.1 | 246.2 | 244.8 | - | - | 0.0 | 0.0 | 96.3 | 96.2 | 68.4 | 68.0 | 456.6 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 85.2 | 83.6 | 64.2 | 74.1 | 64.5 | 57.8 | 63.7 | 65.7 | 61.2 | 60.8 | 67.0 | 81.0 | 74.7 | 69.7 | 62.8 | 66.6 | 65.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.5 | 11.6 | 10.1 | 10.2 | 9.9 | 9.4 | 9.7 | 9.8 | 9.9 | 10.0 | 10.0 | 10.1 | 9.8 | 11.6 | 9.7 | 10.4 | ||||||||||||||||||||||||
| Accrued Expenses | 27.8 | 24.5 | 29.9 | 28.7 | 25.7 | 27.2 | 23.8 | 25.3 | 35.9 | 21.9 | 26.2 | 29.3 | 29.3 | 24.8 | 30.1 | 33.3 | 27.4 | 22.1 | ||||||||||||||||||||||
| Other Current Liabilities | 140.5 | 156.6 | 131.3 | 108.3 | 86.9 | 49.4 | 53.5 | 57.5 | 46.1 | 42.7 | 41.2 | 56.3 | 52.1 | 57.1 | 46.8 | 57.4 | 63.7 | |||||||||||||||||||||||
| Total Current Liabilities | 652.5 | 489.6 | 497.5 | 589.7 | 544.7 | 248.0 | 232.8 | 247.1 | 227.8 | 312.1 | 310.9 | 369.3 | 328.7 | 747.4 | 285.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 836.3 | 1,221.7 | 640.5 | 396.3 | 396.1 | 639.3 | 637.6 | 636.0 | 634.4 | 632.8 | 631.1 | - | 617.2 | 224.1 | 755.8 | 800.7 | - | - | - | 679.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 30.6 | 27.6 | 29.4 | 24.1 | 24.9 | 23.3 | 25.6 | 25.7 | 27.3 | 27.0 | 27.6 | 33.5 | 29.1 | 30.8 | 32.1 | 28.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 36.6 | 34.7 | 26.9 | 28.2 | 26.6 | 26.0 | 25.1 | 25.7 | 24.2 | 23.9 | 23.5 | 19.4 | 20.0 | 19.8 | 18.4 | 18.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 10.1 | 9.6 | 7.1 | 6.0 | 8.3 | 7.4 | 7.5 | 11.7 | 13.5 | 19.1 | 16.8 | 9.5 | 14.4 | 24.3 | 17.3 | 21.8 | 23.4 | |||||||||||||||||||||||
| Pension Obligations | 51.2 | 53.9 | 53.7 | 54.1 | 51.4 | 50.3 | 53.5 | 51.2 | 52.9 | 54.9 | 52.0 | 59.6 | 55.1 | 97.0 | 91.9 | 94.5 | 105.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 192.5 | 232.2 | 220.2 | 227.6 | 263.6 | 155.0 | 165.1 | 171.6 | 176.7 | 183.3 | 184.9 | 170.4 | 194.3 | 226.0 | 203.9 | 217.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,681.3 | 1,943.5 | 1,358.2 | 1,213.6 | 1,204.4 | 1,042.3 | 1,035.5 | 1,054.7 | 1,038.9 | 1,128.2 | 1,126.9 | 1,156.2 | 1,140.2 | 1,197.5 | 1,244.8 | 1,310.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 70,183.2 | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (69,721.2) | (69,727.6) | (69,679.5) | (69,628.1) | (69,636.1) | (69,655.6) | (69,664.7) | (69,646.5) | (69,614.8) | (69,590.2) | (69,600.9) | (69,542.3) | (69,545.2) | (69,322.3) | (69,470.4) | (69,385.6) | (69,380.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (116.0) | (108.5) | (114.3) | (109.8) | (140.9) | (154.8) | (113.6) | (144.0) | (139.4) | (126.8) | (156.5) | (156.4) | (156.0) | (97.2) | (109.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 846.5 | 834.3 | 723.9 | 780.2 | 728.8 | 682.8 | 702.1 | 681.6 | 705.1 | 728.0 | 675.2 | 671.7 | 687.8 | 763.9 | 774.8 | 858.6 | 749.8 | |||||||||||||||||||||||
| Total Equity | 846.5 | 834.3 | 723.9 | 780.2 | 728.8 | 682.8 | 702.1 | 681.6 | 705.1 | 728.0 | 675.2 | 671.7 | 687.8 | 763.9 | 774.8 | 858.6 | 749.8 | 733.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,080.8 | 1,275.1 | 791.6 | 642.5 | 640.9 | 639.3 | 637.6 | 636.0 | 634.4 | 729.1 | 727.3 | 68.4 | 685.2 | 680.7 | 755.8 | 800.7 | 0.0 | 0.0 | 0.0 | 681.9 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | - |
| Net debt | 580.0 | 507.7 | 246.0 | 217.2 | 244.1 | 129.9 | 144.5 | 144.8 | 151.8 | 160.4 | 186.2 | (492.9) | 199.7 | (18.7) | 22.0 | (116.5) | (673.8) | (645.8) | ||||||||||||||||||||||
| Working Capital | 401.2 | 789.0 | 492.8 | 295.5 | 290.7 | 632.4 | 631.2 | 629.4 | 639.8 | 653.2 | 605.2 | 635.8 | 583.2 | 364.7 | 895.5 | 1,040.1 | 806.9 | 782.8 | ||||||||||||||||||||||
| Book Value | 846.5 | 834.3 | 723.9 | 780.2 | 728.8 | 682.8 | 702.1 | 681.6 | 705.1 | 728.0 | 675.2 | 671.7 | 687.8 | 763.9 | 774.8 | 858.6 | 749.8 | 733.6 | ||||||||||||||||||||||
| Tangible Book Value | (253.3) | (288.7) | 8.4 | 52.9 | 3.7 | 202.5 | 206.9 | 190.5 | 208.9 | 224.6 | 172.8 | 229.9 | 166.2 | 279.4 | 313.7 | 386.5 | 248.8 | |||||||||||||||||||||||
| 58.7 |
| 50.8 |
| 54.3 |
| 54.5 |
| 51.8 |
| 49.9 |
| 53.9 |
| 51.7 |
| 53.0 |
| 56.3 |
| 59.1 |
| 49.7 |
| 47.9 |
| 32.1 |
| 48.4 |
| 34.7 |
| 34.1 |
| 48.5 |
| 38.2 |
| 80.3 |
| 78.9 |
| 80.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,080.0 |
| 1,046.4 |
| 961.6 |
| 913.6 |
| 914.0 |
| 954.8 |
| 914.2 |
| 916.8 |
| 909.6 |
| 889.9 |
| 1,026.2 |
| 1,155.2 |
| 1,089.5 |
| 1,479.7 |
| 1,469.1 |
| 1,211.7 |
| 1,274.9 |
| 1,244.1 |
| 1,199.5 |
| 1,166.9 |
| 1,380.1 |
| 1,356.9 |
| 1,417.0 |
| 1,411.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.0 |
| 181.7 |
| 175.4 |
| 172.5 |
| 171.1 |
| 173.5 |
| 170.5 |
| 179.9 |
| 181.6 |
| 180.6 |
| 170.8 |
| 170.5 |
| 174.5 |
| 135.5 |
| 140.2 |
| 133.0 |
| 133.8 |
| 134.4 |
| 136.5 |
| 142.0 |
| 149.2 |
| 278.1 |
| 285.0 |
| 292.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.9 |
| 381.4 |
| 376.2 |
| 384.5 |
| 376.7 |
| 381.1 |
| 371.9 |
| 371.1 |
| 341.1 |
| 336.3 |
| 344.2 |
| 170.7 |
| 169.4 |
| 152.1 |
| 149.7 |
| 245.3 |
| 246.1 |
| 247.1 |
| 255.5 |
| 258.5 |
| 261.3 |
| 264.2 |
| 120.8 |
| 134.4 |
| 148.1 |
| 157.7 |
| 179.3 |
| 191.8 |
| 211.6 |
| 218.5 |
| 222.9 |
| 216.6 |
| 235.1 |
| 265.3 |
| 43.3 |
| 50.8 |
| 59.9 |
| 44.4 |
| 69.4 |
| 77.6 |
| 85.6 |
| 90.6 |
| 124.9 |
| 141.9 |
| 160.8 |
| 39.1 |
| 39.9 |
| 40.2 |
| - |
| 41.9 |
| 44.9 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.0 |
| 110.2 |
| 105.4 |
| 104.5 |
| 106.8 |
| 104.4 |
| 108.4 |
| 110.1 |
| 113.2 |
| 113.4 |
| 114.3 |
| 119.1 |
| 115.0 |
| 113.7 |
| 108.8 |
| 103.8 |
| 113.0 |
| 103.3 |
| 109.5 |
| 117.3 |
| 149.9 |
| 166.2 |
| 173.3 |
| 53.9 |
| 54.9 |
| 55.3 |
| 54.7 |
| 60.8 |
| 50.1 |
| 17.3 |
| 17.8 |
| 20.5 |
| 20.7 |
| 15.4 |
| 14.6 |
| 14.2 |
| 14.7 |
| 12.6 |
| 12.2 |
| 18.6 |
| 19.4 |
| 19.8 |
| 20.9 |
| 23.4 |
| 24.2 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,926.8 |
| 1,915.2 |
| 1,824.4 |
| 1,776.3 |
| 1,778.2 |
| 1,859.7 |
| 1,807.7 |
| 1,815.1 |
| 1,809.5 |
| 1,798.2 |
| 1,888.8 |
| 2,026.8 |
| 2,007.2 |
| 1,958.4 |
| 1,957.9 |
| 1,678.1 |
| 1,718.8 |
| 1,824.8 |
| 1,782.4 |
| 1,770.9 |
| 2,217.8 |
| 2,191.7 |
| 2,295.6 |
| 2,327.6 |
| 0.0 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 61.9 |
| 60.1 |
| 54.6 |
| 55.2 |
| 53.2 |
| 51.2 |
| 55.3 |
| 61.3 |
| 59.2 |
| 61.5 |
| 60.6 |
| 68.1 |
| 67.6 |
| 54.3 |
| 78.6 |
| 64.4 |
| 87.9 |
| 93.3 |
| 80.5 |
| 80.6 |
| 76.9 |
| 76.1 |
| 78.3 |
| 12.0 |
| 12.1 |
| 12.0 |
| 11.7 |
| 11.8 |
| 12.4 |
| 11.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 22.6 |
| 29.4 |
| 32.1 |
| 31.3 |
| 34.2 |
| 33.5 |
| 33.4 |
| 32.6 |
| 30.1 |
| 35.6 |
| 29.7 |
| 29.1 |
| 24.9 |
| 31.5 |
| 27.3 |
| 29.8 |
| 38.0 |
| 23.7 |
| 35.5 |
| 37.6 |
| 31.2 |
| 56.4 |
| 49.6 |
| 48.4 |
| 62.8 |
| 61.2 |
| 73.1 |
| 72.4 |
| 79.5 |
| 88.2 |
| 74.8 |
| 78.9 |
| 61.6 |
| 62.6 |
| 54.1 |
| 31.0 |
| 71.0 |
| 17.7 |
| 30.8 |
| 39.7 |
| 43.5 |
| 41.8 |
| 51.5 |
| 53.4 |
| 292.5 |
| 273.1 |
| 263.6 |
| 227.5 |
| 232.8 |
| 239.1 |
| 261.9 |
| 282.5 |
| 284.0 |
| 284.7 |
| 297.8 |
| 429.6 |
| 553.2 |
| 690.7 |
| 680.0 |
| 667.0 |
| 226.4 |
| 245.0 |
| 236.5 |
| 268.7 |
| 285.0 |
| 375.5 |
| 336.0 |
| 402.7 |
| 409.6 |
| 24.8 |
| 25.7 |
| 26.3 |
| 28.1 |
| 29.0 |
| 31.4 |
| 24.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 20.1 |
| 20.0 |
| 20.0 |
| 18.7 |
| 18.7 |
| 13.2 |
| 13.2 |
| 12.6 |
| 11.8 |
| 11.1 |
| 11.3 |
| 12.2 |
| 11.7 |
| 12.6 |
| 22.7 |
| 17.4 |
| 24.2 |
| 22.5 |
| 23.0 |
| 23.6 |
| 27.4 |
| 25.6 |
| 22.5 |
| 24.3 |
| 23.6 |
| 23.9 |
| 41.8 |
| 12.2 |
| 12.9 |
| 14.6 |
| 16.7 |
| 16.4 |
| 18.1 |
| 20.5 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.9 |
| 106.2 |
| 102.7 |
| 98.4 |
| 101.7 |
| 98.9 |
| 103.2 |
| 94.8 |
| 97.1 |
| 98.8 |
| 100.0 |
| 106.1 |
| 102.7 |
| 102.3 |
| 103.0 |
| 97.1 |
| 83.5 |
| 83.3 |
| 86.0 |
| 86.9 |
| 84.8 |
| 96.3 |
| 100.6 |
| 223.8 |
| 238.2 |
| 236.5 |
| 231.2 |
| 266.9 |
| 243.7 |
| 232.8 |
| 226.5 |
| 223.0 |
| 221.9 |
| 186.5 |
| 180.8 |
| 192.3 |
| 162.8 |
| 165.8 |
| 179.1 |
| 166.1 |
| 172.4 |
| 162.3 |
| 173.5 |
| 168.4 |
| 181.4 |
| 206.3 |
| 208.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,177.0 |
| 1,181.6 |
| 1,143.4 |
| 1,143.1 |
| 1,101.3 |
| 1,095.4 |
| 1,099.6 |
| 1,089.3 |
| 1,081.2 |
| 1,088.1 |
| 1,179.2 |
| 1,291.9 |
| 1,231.1 |
| 1,188.1 |
| 1,191.6 |
| 988.8 |
| 1,009.4 |
| 990.4 |
| 1,005.8 |
| 1,026.7 |
| 1,116.4 |
| 1,072.6 |
| 1,157.8 |
| 1,160.1 |
| - |
| - |
| 70,146.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (69,384.8) |
| (69,389.6) |
| (69,347.2) |
| (69,423.2) |
| (69,357.4) |
| (69,376.2) |
| (69,384.5) |
| (69,394.7) |
| (69,389.5) |
| (69,394.1) |
| (69,378.6) |
| (69,364.5) |
| (69,346.0) |
| (69,320.5) |
| (69,380.7) |
| (69,293.2) |
| (69,306.5) |
| (69,333.7) |
| (69,306.7) |
| (68,873.5) |
| (68,833.4) |
| (68,820.1) |
| (68,795.0) |
| (105.9) |
| (106.5) |
| (102.4) |
| (137.5) |
| (165.9) |
| (165.6) |
| (132.5) |
| (161.3) |
| (134.6) |
| (115.2) |
| (127.4) |
| (115.1) |
| (102.9) |
| (57.6) |
| (74.6) |
| (81.8) |
| 10.0 |
| (71.3) |
| 89.1 |
| 75.8 |
| 16.1 |
| (48.0) |
| (51.9) |
| (25.0) |
| (7.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 733.6 |
| 681.0 |
| 633.2 |
| 676.9 |
| 764.3 |
| 708.1 |
| 725.8 |
| 728.3 |
| 710.1 |
| 709.6 |
| 734.9 |
| 776.1 |
| 770.3 |
| 766.3 |
| 689.3 |
| 709.4 |
| 834.4 |
| 776.6 |
| 744.2 |
| 1,101.4 |
| 1,119.1 |
| 1,137.8 |
| 1,167.5 |
| 681.0 |
| 633.2 |
| 676.9 |
| 764.3 |
| 708.1 |
| 725.8 |
| 728.3 |
| 710.1 |
| 709.6 |
| 734.9 |
| 776.1 |
| 770.3 |
| 766.3 |
| 689.3 |
| 709.4 |
| 834.4 |
| 776.6 |
| 744.2 |
| 1,101.4 |
| 1,119.1 |
| 1,137.8 |
| 1,167.5 |
| (592.3) |
| 141.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (967.6) |
| (1,003.7) |
| (992.9) |
| (914.5) |
| - |
| (799.4) |
| - |
| (838.7) |
| - |
| 734.1 |
| 680.8 |
| 674.9 |
| 692.9 |
| 631.7 |
| 632.8 |
| 624.9 |
| 592.1 |
| 596.6 |
| 602.0 |
| 398.8 |
| 799.7 |
| 802.1 |
| 985.3 |
| 1,029.9 |
| 1,007.6 |
| 930.8 |
| 881.9 |
| 1,004.6 |
| 1,020.9 |
| 1,014.3 |
| 1,002.2 |
| 681.0 |
| 633.2 |
| 676.9 |
| 764.3 |
| 708.1 |
| 725.8 |
| 728.3 |
| 710.1 |
| 709.6 |
| 734.9 |
| 776.1 |
| 770.3 |
| 766.3 |
| 689.3 |
| 709.4 |
| 834.4 |
| 776.6 |
| 744.2 |
| 1,101.4 |
| 1,119.1 |
| 1,137.8 |
| 1,167.5 |
| 217.4 |
| 158.7 |
| 103.7 |
| 143.0 |
| 200.5 |
| 139.6 |
| 133.1 |
| 137.9 |
| 116.1 |
| 151.9 |
| 163.5 |
| 166.6 |
| 556.3 |
| 546.1 |
| 477.3 |
| 515.3 |
| 519.7 |
| 452.9 |
| 411.5 |
| 755.3 |
| 735.7 |
| 734.6 |
| 742.5 |