| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | 418.7 | 388.4 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | - | - | - | - | 257.7 | 268.6 | 108.2 | 54.2 | 105.1 | 59.9 | 69.5 | 71.2 | 73.2 | 78.4 | 91.1 | 175.8 | 27.6 | 101.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | 257.7 | 268.6 | 108.2 | 54.2 | 105.1 | 59.9 | 69.5 | 71.2 | 73.2 | 78.4 | 91.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 769.7 | 724.9 | 708.4 | 656.4 | 516.3 | 450.0 | 540.9 | 548.8 | 390.9 | 347.9 | 376.3 | 375.7 | 329.9 | 307.0 | 290.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 505.3 | 488.3 | 501.2 | 449.8 | 362.5 | 389.2 | 447.6 | 422.1 | 345.1 | 338.2 | 362.4 | 335.7 | 281.4 | 228.5 | 204.1 | 173.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 384.2 | 363.2 | 344.1 | 326.9 | 319.9 | 314.0 | 305.4 | 296.6 | 274.2 | 269.2 | 268.8 | 260.5 | 240.7 | 231.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 280.1 | 266.9 | 301.7 | 259.5 | 208.2 | 186.3 | 237.3 | 256.9 | 180.6 | 148.5 | 179.8 | 172.4 | 136.6 | 120.9 | 108.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 572.3 | 572.3 | 596.9 | 649.2 | 784.9 | 855.1 | 908.9 | 944.5 | 286.8 | 324.6 | 317.6 | 168.0 | - | - | - | 0.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 572.3 | 597.3 | 622.1 | 689.3 | 828.4 | 933.8 | 957.9 | 963.7 | 291.6 | 327.8 | 321.0 | 170.7 | - | - | 0.0 | 75.0 | ||
| - |
| - |
| 154.8 |
| 247.3 |
| 257.7 |
| 304.0 |
| 288.8 |
| 271.1 |
| 268.6 |
| 165.5 |
| 128.1 |
| 98.2 |
| 108.2 |
| 47.4 |
| 79.8 |
| 56.4 |
| 54.2 |
| 43.5 |
| 85.3 |
| 77.8 |
| 105.1 |
| 67.3 |
| 62.9 |
| 58.0 |
| 59.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 418.7 | 388.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | 154.8 | 247.3 | 257.7 | 304.0 | 288.8 | 271.1 | 268.6 | 165.5 | 128.1 | 98.2 | 108.2 | 47.4 | 79.8 | 56.4 | 54.2 | 43.5 | 85.3 | 77.8 | 105.1 | 67.3 | 62.9 | 58.0 | 59.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 792.8 | 706.9 | 753.4 | 769.7 | 754.6 | 696.2 | 691.5 | 724.9 | 710.2 | 659.2 | 694.9 | 708.4 | 705.6 | 654.5 | 674.1 | 656.4 | 618.1 | 520.1 | 530.8 | 516.3 | 510.1 | 444.2 | 447.0 | 450.0 | 524.1 | 502.9 | 529.3 | 540.9 | 574.5 | 512.0 | 565.5 | 548.8 | 533.5 | 393.7 | 405.6 | 390.9 | 390.9 | 336.7 | 347.3 | 347.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 526.3 | 529.0 | 521.7 | 505.3 | 500.6 | 518.0 | 497.6 | 488.3 | 503.9 | 520.2 | 507.6 | 501.2 | 527.0 | 523.0 | 490.1 | 449.8 | 425.4 | 399.8 | 378.0 | 362.5 | 358.2 | 363.8 | 365.4 | 389.2 | 421.2 | 463.6 | 465.2 | 447.6 | 454.6 | 445.9 | 431.7 | 422.1 | 432.4 | 386.9 | 365.0 | 345.1 | 344.7 | 349.0 | 342.0 | 338.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 90.5 | 106.6 | 71.5 | 84.0 | 83.3 | 97.0 | 82.0 | 96.1 | 97.0 | 89.8 | 81.3 | 93.2 | 92.0 | 79.2 | 78.7 | 68.8 | 63.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,581.2 | 1,748.5 | 1,765.3 | 1,747.5 | 1,691.4 | 1,614.7 | 1,809.6 | 1,769.9 | 1,767.7 | 1,682.0 | 1,644.3 | 1,646.8 | 1,506.7 | 1,422.3 | 1,390.5 | 1,359.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 263.0 | 265.2 | 260.8 | 256.0 | 251.4 | 249.9 | 247.6 | 244.6 | 242.6 | 238.9 | 233.3 | 229.0 | 225.4 | 222.1 | 218.3 | 215.0 | 212.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 128.0 | 129.5 | 129.5 | 128.2 | 127.0 | 125.3 | 119.1 | 118.5 | 115.3 | 113.7 | 113.7 | 115.0 | 115.4 | 112.8 | 110.5 | 111.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 705.0 | 701.4 | 699.9 | 699.4 | 694.2 | 686.1 | 624.2 | 619.4 | 588.7 | 589.4 | 586.5 | 578.4 | 577.2 | 572.3 | 561.5 | 563.2 | 563.8 | 562.8 | ||||||||||||||||||||||
| Intangible Assets | 322.7 | 328.8 | 338.9 | 348.6 | 350.9 | 360.7 | 242.7 | 245.9 | 220.8 | 227.8 | 237.1 | 235.5 | 243.1 | 246.7 | 242.7 | 250.6 | 258.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 181.8 | 181.8 | 185.7 | 188.7 | 191.1 | 195.3 | 145.0 | 133.3 | 95.6 | 104.5 | 102.1 | 100.7 | 102.0 | 105.8 | 103.0 | 108.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 70.0 | 69.3 | 66.2 | 63.3 | 61.0 | 62.4 | 62.6 | 64.9 | 66.8 | 65.4 | 66.8 | 66.8 | 64.2 | 63.0 | 65.9 | 59.3 | 60.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,988.7 | 3,159.3 | 3,185.5 | 3,175.5 | 3,115.7 | 3,044.6 | 3,003.2 | 2,951.9 | 2,854.9 | 2,782.8 | 2,750.5 | 2,743.3 | 2,608.6 | 2,522.9 | 2,474.2 | 2,452.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 303.1 | 258.2 | 276.9 | 280.1 | 282.2 | 240.9 | 265.1 | 266.9 | 271.2 | 253.7 | 259.8 | 301.7 | 276.0 | 250.4 | 277.2 | 259.5 | 247.6 | 203.6 | 211.0 | 208.2 | 217.3 | 196.5 | 181.6 | 186.3 | 214.3 | 212.3 | 229.4 | 237.3 | 240.3 | 232.6 | 241.9 | 256.9 | 217.9 | 165.6 | 165.2 | 180.6 | 150.3 | 137.5 | 149.0 | 148.5 |
| Short Term Debt | 18.0 | - | - | 0.0 | 0.0 | 0.0 | 25.0 | 25.1 | 25.1 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 0.2 | 40.2 | 40.2 | 40.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 88.5 | 84.4 | 73.3 | 99.6 | 82.4 | 75.2 | 69.5 | 93.2 | 75.4 | 72.9 | 62.4 | 98.7 | 80.5 | 73.9 | 61.2 | 91.2 | 81.5 | 64.7 | ||||||||||||||||||||||
| Other Current Liabilities | 127.0 | 132.9 | 147.6 | 146.4 | 109.6 | 113.3 | 118.7 | 115.9 | 96.7 | 97.3 | 119.1 | 114.7 | 98.8 | 97.7 | 112.6 | 108.8 | 95.0 | |||||||||||||||||||||||
| Total Current Liabilities | 536.6 | 475.5 | 497.8 | 526.2 | 474.2 | 429.4 | 478.3 | 501.1 | 468.4 | 449.1 | 466.6 | 540.3 | 480.6 | 447.2 | 451.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 347.3 | 572.3 | 572.3 | 572.3 | 572.3 | 572.3 | 572.3 | 572.3 | 571.9 | 571.9 | 596.9 | 596.9 | 597.0 | 624.1 | 649.1 | 649.2 | 681.2 | 681.3 | 730.3 | 784.9 | 773.4 | 783.1 | 792.8 | 855.1 | 864.8 | 874.4 | 859.2 | 908.9 | 937.5 | 923.4 | 953.2 | 944.5 | 1,017.3 | 306.6 | 285.2 | 286.8 | 317.4 | 323.9 | 301.8 | 324.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 244.7 | 237.1 | 231.7 | 232.6 | 241.7 | 249.4 | 200.5 | 189.8 | 145.7 | 153.8 | 151.0 | 147.6 | 150.4 | 155.8 | 152.4 | 154.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,128.7 | 1,284.9 | 1,301.7 | 1,331.0 | 1,288.2 | 1,251.1 | 1,251.1 | 1,263.1 | 1,185.9 | 1,174.7 | 1,214.4 | 1,284.9 | 1,228.0 | 1,227.0 | 1,252.7 | 1,303.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,707.7 | 2,626.8 | 2,548.8 | 2,447.9 | 2,375.0 | 2,292.9 | 2,213.9 | 2,121.8 | 2,047.0 | 1,964.1 | 1,886.4 | 1,792.6 | 1,727.5 | 1,643.9 | 1,576.6 | 1,499.7 | 1,446.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (95.5) | (92.3) | (93.6) | (91.7) | (106.8) | (105.8) | (86.5) | (77.6) | (64.5) | (59.6) | (62.4) | (55.3) | (65.6) | (67.4) | (73.9) | |||||||||||||||||||||||||
| Treasury Stock | 964.5 | 870.3 | - | 720.7 | 647.4 | 597.1 | 576.6 | 559.3 | 514.6 | 495.1 | 483.9 | 477.5 | 477.4 | 475.4 | 474.5 | 471.8 | 470.7 | 467.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,860.0 | 1,874.4 | 1,883.8 | 1,844.5 | 1,827.5 | 1,793.5 | 1,752.1 | 1,688.8 | 1,669.0 | 1,608.0 | 1,536.1 | 1,458.4 | 1,380.7 | 1,295.9 | 1,221.4 | 1,149.4 | ||||||||||||||||||||||||
| Total Equity | 1,860.0 | 1,874.4 | 1,883.8 | 1,844.5 | 1,827.5 | 1,793.5 | 1,752.1 | 1,688.8 | 1,669.0 | 1,608.0 | 1,536.1 | 1,458.4 | 1,380.7 | 1,295.9 | 1,221.4 | 1,149.4 | 1,098.4 | 1,021.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 365.3 | 572.3 | 572.3 | 572.3 | 572.3 | 572.3 | 597.3 | 597.3 | 597.0 | 597.0 | 622.1 | 622.1 | 622.2 | 649.2 | 649.3 | 689.3 | 721.4 | 721.4 | 818.7 | 828.4 | 852.0 | 861.7 | 871.5 | 933.8 | 943.4 | 948.2 | 953.1 | 957.9 | 981.7 | 967.6 | 972.4 | 963.7 | 1,036.5 | 313.0 | 290.8 | 291.6 | 321.4 | 327.2 | 305.0 | 327.8 |
| Net debt | - | - | 153.6 | 183.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | 566.6 | 571.4 | |||||||||||||||||||||
| Working Capital | 1,044.6 | 1,273.0 | 1,267.5 | 1,221.3 | 1,217.2 | 1,185.3 | 1,331.3 | 1,268.8 | 1,299.3 | 1,232.9 | 1,177.7 | 1,106.5 | 1,026.2 | 975.0 | 939.2 | 859.9 | 830.7 | |||||||||||||||||||||||
| Book Value | 1,860.0 | 1,874.4 | 1,883.8 | 1,844.5 | 1,827.5 | 1,793.5 | 1,752.1 | 1,688.8 | 1,669.0 | 1,608.0 | 1,536.1 | 1,458.4 | 1,380.7 | 1,295.9 | 1,221.4 | 1,149.4 | 1,098.4 | 1,021.7 | ||||||||||||||||||||||
| Tangible Book Value | 832.4 | 844.2 | 845.0 | 796.5 | 782.3 | 746.6 | 885.1 | 823.5 | 859.5 | 790.8 | 712.5 | 644.5 | 560.3 | 476.8 | 417.2 | 335.6 | 276.1 | |||||||||||||||||||||||
| - |
| 175.8 |
| 27.6 |
| 101.8 |
| 246.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 84.0 | 96.1 | 93.2 | 68.8 | 60.0 | 52.1 | 51.5 | 33.0 | 41.4 | 35.6 | 37.8 | 53.5 | 52.8 | 51.8 | 33.0 | 23.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,747.5 | 1,769.9 | 1,646.8 | 1,359.5 | 1,196.6 | 1,159.8 | 1,148.1 | 1,058.0 | 882.5 | 781.5 | 846.0 | 836.1 | 737.3 | 665.8 | 618.9 | 618.9 | - | - |
| 212.9 |
| 197.3 |
| - |
| - |
| Accumulated Depreciation | 256.0 | 244.6 | 229.0 | 215.0 | 204.3 | 192.1 | 181.1 | 175.3 | 166.1 | 161.5 | 164.3 | 156.9 | 157.5 | 148.6 | 143.9 | 138.8 | - | - |
| Property,Plant & Equipment Net | 128.2 | 118.5 | 115.0 | 111.9 | 115.6 | 121.9 | 124.3 | 121.3 | 108.1 | 107.8 | 104.4 | 103.6 | 83.2 | 83.1 | 69.0 | 58.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 699.4 | 619.4 | 578.4 | 563.2 | 560.1 | 540.6 | 662.0 | 646.6 | 206.1 | 202.7 | 254.4 | 193.5 | 106.8 | 83.1 | 77.0 | 63.4 | - | - |
| Intangible Assets | 348.6 | 245.9 | 235.5 | 250.6 | 279.6 | 343.2 | 368.9 | 435.9 | 163.6 | 191.2 | 198.8 | 159.5 | 91.3 | 84.8 | 89.6 | 85.9 | - | - |
| Operating Lease Right Of Use Assets | 188.7 | 133.3 | 100.7 | 108.1 | 87.1 | 90.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 3.9 | 2.1 | 9.0 | 12.3 | 11.0 | 21.2 | 21.0 | 26.4 | 43.4 | 48.5 | - | - |
| Other Non-Current Assets | 63.3 | 64.9 | 66.8 | 59.3 | 32.8 | 27.4 | 28.4 | 23.8 | 27.3 | 16.5 | 17.9 | 20.3 | 19.0 | 19.0 | 17.0 | 16.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,175.5 | 2,951.9 | 2,743.3 | 2,452.6 | 2,271.8 | 2,283.6 | 2,331.7 | 2,285.7 | 1,387.6 | 1,312.0 | 1,432.6 | 1,334.2 | 1,058.7 | 962.2 | 914.9 | 891.5 | 809.3 | - |
| 94.5 |
| - |
| - |
| Short Term Debt | 0.0 | 25.1 | 25.2 | 40.2 | 43.5 | 78.6 | 49.0 | 19.2 | 4.8 | 3.2 | 3.3 | 2.7 | - | - | 0.0 | 75.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 99.6 | 93.2 | 98.7 | 91.2 | 77.7 | 61.9 | 68.0 | 73.4 | 58.8 | 57.2 | 63.8 | 55.8 | 63.9 | 63.1 | 65.4 | 50.1 | - | - |
| Other Current Liabilities | 146.4 | 115.9 | 114.7 | 108.8 | 98.4 | 99.3 | 69.5 | 83.1 | 65.5 | 65.3 | 63.1 | 60.1 | 45.4 | 46.1 | 40.8 | 51.7 | - | - |
| Total Current Liabilities | 526.2 | 501.1 | 540.3 | 499.6 | 427.7 | 426.1 | 423.8 | 432.6 | 309.8 | 274.3 | 310.1 | 291.0 | 245.9 | 230.2 | 214.7 | 271.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 58.4 | 58.2 | 8.2 | 11.8 | 17.7 | 24.5 | (6.2) | (4.2) | (2.2) | (0.9) | - | - |
| Pension Obligations | - | - | - | - | - | - | - | 12.0 | 16.7 | 21.3 | 19.6 | 23.6 | 30.9 | 39.8 | 47.7 | 48.6 | - | - |
| Other Non-Current Liabilities | 232.6 | 189.8 | 147.6 | 154.5 | 126.7 | 158.8 | 102.0 | 93.7 | 29.1 | 33.9 | 43.9 | 51.3 | 22.3 | 20.1 | 19.0 | 16.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,331.0 | 1,263.1 | 1,284.9 | 1,303.2 | 1,339.3 | 1,440.0 | 1,434.7 | 1,470.8 | 642.3 | 654.1 | 691.2 | 533.9 | 299.1 | 290.1 | 281.4 | 336.5 | 301.2 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,447.9 | 2,121.8 | 1,792.6 | 1,499.7 | 1,294.4 | 1,200.6 | 1,229.1 | 1,129.7 | 1,033.8 | 944.8 | 969.5 | 896.8 | 824.4 | 743.4 | 668.4 | 601.4 | - | - |
| Accumulated Other Comprehensive Income | (91.7) | (77.6) | (55.3) | (72.3) | (93.1) | (129.4) | (99.9) | (90.2) | (81.7) | (85.5) | (60.2) | (1.6) | (3.4) | (4.6) | 5.1 | (6.0) | - | - |
| Treasury Stock | 720.7 | 559.3 | 477.5 | 471.8 | 455.8 | 414.1 | 415.2 | 403.9 | 381.4 | 373.9 | 338.1 | 261.9 | 225.2 | 226.7 | 198.2 | 193.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,844.5 | 1,688.8 | 1,458.4 | 1,149.4 | 932.5 | 843.5 | 897.0 | 815.0 | 745.3 | 657.9 | 741.3 | 800.3 | 759.6 | 672.1 | 633.6 | 555.0 | 508.1 | 502.1 |
| Total Equity | 1,844.5 | 1,688.8 | 1,458.4 | 1,149.4 | 932.5 | 843.5 | 897.0 | 815.0 | 745.3 | 657.9 | 741.3 | 800.3 | 759.6 | 672.1 | 633.6 | 555.0 | 508.1 | 502.1 |
| - |
| - |
| Net debt | - | - | - | - | 570.6 | 665.2 | 849.7 | 909.6 | 186.5 | 268.0 | 251.5 | 99.5 | - | - | (91.1) | (100.8) | - | - |
| Working Capital | 1,221.3 | 1,268.8 | 1,106.5 | 859.9 | 768.9 | 733.7 | 724.3 | 625.5 | 572.8 | 507.2 | 535.9 | 545.2 | 491.4 | 435.6 | 404.2 | 347.5 | - | - |
| Book Value | 1,844.5 | 1,688.8 | 1,458.4 | 1,149.4 | 932.5 | 843.5 | 897.0 | 815.0 | 745.3 | 657.9 | 741.3 | 800.3 | 759.6 | 672.1 | 633.6 | 555.0 | 508.1 | 502.1 |
| Tangible Book Value | 796.5 | 823.5 | 644.5 | 335.6 | 92.8 | (40.3) | (133.8) | (267.6) | 375.6 | 264.0 | 288.1 | 447.3 | 561.5 | 504.2 | 467.0 | 405.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.9 |
| 54.5 |
| 60.0 |
| 54.0 |
| 54.9 |
| 52.9 |
| 52.1 |
| 51.8 |
| 47.9 |
| 52.2 |
| 51.5 |
| 49.4 |
| 44.0 |
| 35.6 |
| 33.0 |
| 41.7 |
| 37.5 |
| 28.6 |
| 41.4 |
| 33.2 |
| 33.8 |
| 30.0 |
| 35.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,295.0 |
| 1,143.6 |
| 1,210.6 |
| 1,196.6 |
| 1,226.4 |
| 1,151.6 |
| 1,136.3 |
| 1,159.8 |
| 1,162.5 |
| 1,142.6 |
| 1,144.9 |
| 1,148.1 |
| 1,125.8 |
| 1,081.8 |
| 1,089.1 |
| 1,058.0 |
| 1,051.2 |
| 903.5 |
| 876.9 |
| 882.5 |
| 836.1 |
| 782.4 |
| 777.4 |
| 781.5 |
| 212.2 |
| 209.0 |
| 204.3 |
| 200.0 |
| 198.6 |
| 197.1 |
| 192.1 |
| 187.3 |
| 189.0 |
| 185.0 |
| 181.1 |
| 177.4 |
| 182.8 |
| 180.0 |
| 175.3 |
| 172.3 |
| 171.6 |
| 170.2 |
| 166.1 |
| 166.0 |
| 164.7 |
| 163.2 |
| 161.5 |
| 111.2 |
| 112.1 |
| 113.8 |
| 115.6 |
| 117.0 |
| 120.5 |
| 120.3 |
| 121.9 |
| 123.8 |
| 126.2 |
| 125.1 |
| 124.3 |
| 123.2 |
| 122.0 |
| 119.8 |
| 121.3 |
| 121.9 |
| 112.0 |
| 111.3 |
| 108.1 |
| 106.8 |
| 105.3 |
| 106.3 |
| 107.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 562.8 |
| 560.1 |
| 559.2 |
| 557.3 |
| 541.4 |
| 540.6 |
| 539.5 |
| 673.2 |
| 671.5 |
| 662.0 |
| 661.2 |
| 651.2 |
| 647.5 |
| 646.6 |
| 629.8 |
| 209.0 |
| 209.8 |
| 206.1 |
| 205.3 |
| 204.0 |
| 205.5 |
| 202.7 |
| 266.3 |
| 274.4 |
| 279.6 |
| 287.7 |
| 294.6 |
| 333.6 |
| 343.2 |
| 352.9 |
| 364.5 |
| 374.9 |
| 368.9 |
| 378.8 |
| 413.1 |
| 425.8 |
| 435.9 |
| 448.1 |
| 153.4 |
| 159.8 |
| 163.6 |
| 168.4 |
| 173.5 |
| 181.5 |
| 191.2 |
| 95.0 |
| 91.0 |
| 94.5 |
| 87.1 |
| 84.1 |
| 87.0 |
| 89.6 |
| 90.6 |
| 86.6 |
| 85.4 |
| 86.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| 9.2 |
| 9.0 |
| 12.7 |
| 12.4 |
| 11.8 |
| 12.3 |
| 49.9 |
| 47.1 |
| 32.8 |
| 31.1 |
| 30.1 |
| 28.0 |
| 27.4 |
| 24.3 |
| 27.1 |
| 26.8 |
| 28.4 |
| 33.8 |
| 21.9 |
| 23.5 |
| 23.8 |
| 21.4 |
| 18.4 |
| 17.8 |
| 27.3 |
| 17.4 |
| 17.0 |
| 17.0 |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,383.6 |
| 2,225.7 |
| 2,303.2 |
| 2,271.8 |
| 2,305.4 |
| 2,241.0 |
| 2,249.3 |
| 2,283.6 |
| 2,289.5 |
| 2,419.0 |
| 2,429.7 |
| 2,331.7 |
| 2,322.8 |
| 2,290.0 |
| 2,305.7 |
| 2,285.7 |
| 2,272.3 |
| 1,405.9 |
| 1,384.9 |
| 1,387.6 |
| 1,346.7 |
| 1,294.5 |
| 1,299.4 |
| 1,312.0 |
| 88.4 |
| 43.5 |
| 78.6 |
| 78.6 |
| 78.7 |
| 78.6 |
| 78.6 |
| 73.8 |
| 93.9 |
| 49.0 |
| 44.2 |
| 44.2 |
| 19.2 |
| 19.2 |
| 19.2 |
| 6.4 |
| 5.6 |
| 4.8 |
| 4.0 |
| 3.2 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.7 |
| 28.2 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 77.7 |
| 80.7 |
| 67.3 |
| 65.2 |
| 61.9 |
| 69.1 |
| 56.8 |
| 64.0 |
| 68.0 |
| 69.3 |
| 56.9 |
| 63.0 |
| 73.4 |
| 68.0 |
| 48.7 |
| 49.8 |
| 58.8 |
| 57.6 |
| 44.4 |
| 46.3 |
| 57.2 |
| 91.4 |
| 101.9 |
| 98.4 |
| 89.2 |
| 83.5 |
| 88.6 |
| 99.3 |
| 85.9 |
| 77.8 |
| 91.5 |
| 69.5 |
| 62.7 |
| 60.2 |
| 70.1 |
| 83.1 |
| 64.9 |
| 50.9 |
| 59.7 |
| 65.5 |
| 58.7 |
| 52.0 |
| 65.7 |
| 65.3 |
| 499.6 |
| 464.4 |
| 399.9 |
| 466.8 |
| 427.7 |
| 465.7 |
| 425.9 |
| 414.1 |
| 426.1 |
| 447.9 |
| 420.7 |
| 478.7 |
| 423.8 |
| 416.6 |
| 393.8 |
| 394.2 |
| 432.6 |
| 370.0 |
| 271.6 |
| 280.3 |
| 309.8 |
| 270.6 |
| 237.2 |
| 264.3 |
| 274.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.9 |
| 62.8 |
| 63.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 9.2 |
| 9.2 |
| 12.0 |
| 13.2 |
| 14.0 |
| 15.6 |
| 16.7 |
| 20.2 |
| 20.6 |
| 21.3 |
| 21.3 |
| 139.6 |
| 122.9 |
| 129.5 |
| 126.7 |
| 131.3 |
| 151.4 |
| 157.0 |
| 158.8 |
| 146.4 |
| 161.6 |
| 164.6 |
| 102.0 |
| 77.5 |
| 73.7 |
| 78.3 |
| 81.7 |
| 65.8 |
| 34.4 |
| 30.2 |
| 29.1 |
| 32.6 |
| 31.3 |
| 31.6 |
| 33.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,285.2 |
| 1,204.0 |
| 1,326.6 |
| 1,339.3 |
| 1,370.5 |
| 1,360.3 |
| 1,363.8 |
| 1,440.0 |
| 1,459.0 |
| 1,456.8 |
| 1,502.5 |
| 1,434.7 |
| 1,440.0 |
| 1,400.1 |
| 1,434.9 |
| 1,470.8 |
| 1,466.3 |
| 626.6 |
| 611.2 |
| 642.3 |
| 640.8 |
| 613.1 |
| 619.0 |
| 654.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,391.7 |
| 1,347.4 |
| 1,294.4 |
| 1,260.8 |
| 1,217.6 |
| 1,235.4 |
| 1,200.6 |
| 1,195.4 |
| 1,290.7 |
| 1,264.6 |
| 1,229.1 |
| 1,213.3 |
| 1,208.7 |
| 1,181.7 |
| 1,129.7 |
| 1,112.1 |
| 1,087.2 |
| 1,067.5 |
| 1,033.8 |
| 1,003.5 |
| 985.3 |
| 972.2 |
| 944.8 |
| (72.3) |
| (70.9) |
| (92.9) |
| (97.8) |
| (93.1) |
| (98.9) |
| (107.4) |
| (121.9) |
| (129.4) |
| (135.5) |
| (97.6) |
| (105.1) |
| (99.9) |
| (97.0) |
| (94.6) |
| (84.9) |
| (90.2) |
| (80.0) |
| (79.6) |
| (73.6) |
| (81.7) |
| (89.4) |
| (97.6) |
| (87.8) |
| (85.5) |
| 462.6 |
| 455.8 |
| 414.2 |
| 414.5 |
| 414.0 |
| 414.1 |
| 414.2 |
| 414.6 |
| 414.5 |
| 415.2 |
| 415.2 |
| 404.6 |
| 404.6 |
| 403.9 |
| 404.0 |
| 404.3 |
| 395.3 |
| 381.4 |
| 381.6 |
| 378.9 |
| 376.4 |
| 373.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,098.4 |
| 1,021.7 |
| 976.6 |
| 932.5 |
| 934.9 |
| 880.7 |
| 885.4 |
| 843.5 |
| 830.6 |
| 962.2 |
| 927.2 |
| 897.0 |
| 882.8 |
| 889.9 |
| 870.8 |
| 815.0 |
| 806.0 |
| 779.3 |
| 773.7 |
| 745.3 |
| 705.9 |
| 681.4 |
| 680.4 |
| 657.9 |
| 976.6 |
| 932.5 |
| 934.9 |
| 880.7 |
| 885.4 |
| 843.5 |
| 830.6 |
| 962.2 |
| 927.2 |
| 897.0 |
| 882.8 |
| 889.9 |
| 870.8 |
| 815.0 |
| 806.0 |
| 779.3 |
| 773.7 |
| 745.3 |
| 705.9 |
| 681.4 |
| 680.4 |
| 657.9 |
| 570.6 |
| 548.0 |
| 572.9 |
| 600.4 |
| 665.2 |
| 777.9 |
| 820.0 |
| 854.9 |
| 849.7 |
| 934.3 |
| 887.8 |
| 916.0 |
| 909.6 |
| 993.0 |
| 227.6 |
| 213.0 |
| 186.5 |
| 254.1 |
| 264.3 |
| 247.0 |
| 268.0 |
| 743.8 |
| 743.7 |
| 768.9 |
| 760.6 |
| 725.7 |
| 722.3 |
| 733.7 |
| 714.7 |
| 721.9 |
| 666.2 |
| 724.3 |
| 709.2 |
| 688.0 |
| 694.9 |
| 625.5 |
| 681.3 |
| 631.9 |
| 596.6 |
| 572.8 |
| 565.5 |
| 545.2 |
| 513.1 |
| 507.2 |
| 976.6 |
| 932.5 |
| 934.9 |
| 880.7 |
| 885.4 |
| 843.5 |
| 830.6 |
| 962.2 |
| 927.2 |
| 897.0 |
| 882.8 |
| 889.9 |
| 870.8 |
| 815.0 |
| 806.0 |
| 779.3 |
| 773.7 |
| 745.3 |
| 705.9 |
| 681.4 |
| 680.4 |
| 657.9 |
| 192.6 |
| 139.4 |
| 92.8 |
| 88.0 |
| 28.9 |
| 10.4 |
| (40.3) |
| (61.8) |
| (75.5) |
| (119.1) |
| (133.8) |
| (157.2) |
| (174.4) |
| (202.5) |
| (267.6) |
| (271.8) |
| 416.8 |
| 404.0 |
| 375.6 |
| 332.1 |
| 304.0 |
| 293.4 |
| 264.0 |