| (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 | 653.2 | 721.2 | 882.5 | 713.0 | 516.7 | 618.0 | 753.6 | 570.4 | 301.3 | 341.4 | 488.7 | 333.1 | 60.6 | 87.8 | 177.4 | |||||||||||||||||||||||||
| (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 | 882.5 | 753.6 | 488.7 | 177.4 | 426.4 | 652.7 | 497.7 | 482.1 | 32.4 | 93.0 | 47.6 | 78.7 | 15.2 | 48.5 | 12.0 | 91.5 | 85.7 | 26.9 |
| Restricted Cash | 15.9 | 14.9 | 14.1 | 14.7 | 13.1 | 13.7 | 13.0 | 10.9 | 12.6 | 10.9 | 13.2 | 14.3 | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 10.0 | 17.8 | 22.7 | 17.8 | 15.3 | - | |
| Cash And Short Term Investments | 882.5 | 753.6 | 488.7 | 177.4 | 426.4 | 652.7 | 497.7 | 482.1 | 32.4 | 93.0 | 47.6 | 88.7 | 33.0 | 71.2 | 29.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 325.3 | 326.2 | 332.9 | 376.8 | 385.4 | 391.8 | 300.1 | 275.9 | 237.9 | 201.2 | 207.4 | 193.7 | 194.3 | 202.4 | 195.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 722.1 | 757.9 | 838.2 | 938.0 | 685.2 | 439.6 | 466.2 | 427.8 | 382.1 | 362.0 | 335.9 | 326.4 | 391.9 | 330.0 | 329.5 | 286.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 929.1 | 913.5 | 883.4 | 856.2 | 754.0 | 649.0 | 624.3 | 572.7 | 513.4 | 458.8 | 445.1 | 419.8 | 437.0 | 423.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 234.6 | 212.6 | 190.9 | 215.7 | 245.5 | 205.2 | 149.2 | 110.3 | 103.3 | 102.4 | 88.9 | 88.4 | 103.6 | 126.7 | 116.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,191.6 | 1,189.8 | 1,188.0 | 1,186.2 | 1,184.7 | 694.0 | 693.0 | 692.0 | 395.3 | 394.8 | 396.7 | 449.9 | 472.4 | 449.5 | 435.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,191.7 | 1,190.0 | 1,188.2 | 1,186.6 | 1,185.8 | 694.1 | 693.2 | 692.2 | 395.7 | 395.3 | 397.0 | 450.2 | 472.6 | 449.8 | 435.6 | 400.3 | ||
| 195.8 |
| 54.1 |
| 296.0 |
| 426.4 |
| 517.1 |
| 39.9 |
| 608.3 |
| 652.7 |
| 495.3 |
| 331.6 |
| 445.8 |
| 497.7 |
| 445.6 |
| 329.7 |
| 478.7 |
| 482.1 |
| 204.4 |
| 132.3 |
| 283.5 |
| 32.4 |
| 14.5 |
| 6.2 |
| 6.6 |
| 93.0 |
| 40.0 |
| Restricted Cash | 16.2 | 16.1 | 15.9 | 14.7 | 14.7 | 14.6 | 14.9 | 14.0 | 14.2 | 14.2 | 14.1 | 13.5 | 13.5 | 14.7 | 14.7 | 12.7 | 12.7 | 12.9 | 13.1 | 11.7 | 12.6 | 13.7 | 13.7 | 13.5 | 13.0 | 13.0 | 13.0 | 10.9 | 16.1 | 10.9 | 10.9 | 14.0 | 13.9 | 12.4 | 12.6 | 11.0 | 11.0 | 11.0 | 10.9 | 12.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.1 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 653.2 | 721.2 | 882.5 | 713.0 | 516.7 | 618.0 | 753.6 | 570.4 | 301.3 | 341.4 | 488.7 | 333.1 | 60.6 | 87.8 | 177.4 | 195.8 | 54.1 | 296.0 | 426.4 | 517.1 | 39.9 | 608.3 | 652.7 | 495.3 | 331.6 | 445.8 | 497.7 | 445.8 | 329.7 | 478.7 | 482.1 | 204.4 | 132.3 | 283.5 | 32.4 | 14.5 | 6.2 | 6.6 | 93.0 | 40.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 603.2 | 357.8 | 325.3 | 522.7 | 578.9 | 399.4 | 326.2 | 507.5 | 578.2 | 371.0 | 332.9 | 492.9 | 564.9 | 329.1 | 376.8 | 505.9 | 619.6 | 343.7 | 385.4 | 494.4 | 636.5 | 322.8 | 391.8 | 503.3 | 461.0 | 268.2 | 300.1 | 395.6 | 456.1 | 250.2 | 275.9 | 348.8 | 395.2 | 235.1 | 237.9 | 279.5 | 343.2 | 192.2 | 201.2 | 242.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 782.3 | 836.3 | 722.1 | 718.3 | 824.3 | 815.8 | 757.9 | 784.8 | 914.4 | 948.4 | 838.2 | 865.5 | 966.9 | 1,024.4 | 938.0 | 882.5 | 888.1 | 844.9 | 685.2 | 626.6 | 672.9 | 574.9 | 439.6 | 425.9 | 517.2 | 556.5 | 466.2 | 464.9 | 517.2 | 493.7 | 427.8 | 428.0 | 465.5 | 440.4 | 382.1 | 383.4 | 426.4 | 430.2 | 362.0 | 361.8 |
| Prepaid Expenses | 32.8 | 34.4 | 30.3 | 31.5 | 40.8 | 39.9 | 34.2 | 33.5 | 42.5 | 39.0 | 33.2 | 36.7 | 48.0 | 56.6 | 46.9 | 36.4 | 49.4 | 34.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,087.7 | 1,965.7 | 1,976.1 | 2,000.2 | 1,975.3 | 1,887.8 | 1,886.8 | 1,910.2 | 1,850.6 | 1,714.1 | 1,707.1 | 1,741.7 | 1,653.9 | 1,512.6 | 1,553.9 | 1,633.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 554.7 | 554.7 | 554.7 | 554.7 | 554.7 | 551.4 | 551.4 | 546.4 | 546.4 | 546.4 | 546.4 | 546.4 | 546.4 | 546.4 | 546.4 | 512.0 | 512.0 | 369.4 | ||||||||||||||||||||||
| Intangible Assets | 435.0 | 441.3 | 447.6 | 455.1 | 461.7 | 465.9 | 473.3 | 472.9 | 480.9 | 489.1 | 497.2 | 512.2 | 525.3 | 534.2 | 543.2 | 491.0 | 499.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 198.7 | 204.5 | 222.9 | 220.2 | 208.9 | 195.8 | 205.1 | 188.5 | 170.8 | 177.5 | 173.5 | 172.4 | 174.4 | 184.4 | 186.3 | 193.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 115.0 | 118.3 | 61.1 | 60.8 | 60.7 | 64.3 | 57.7 | 105.5 | 104.0 | 105.8 | 62.6 | 54.9 | 55.0 | 54.8 | 55.2 | 125.8 | 125.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,745.5 | 3,643.4 | 3,625.6 | 3,657.3 | 3,629.6 | 3,535.9 | 3,553.4 | 3,607.9 | 3,540.0 | 3,422.3 | 3,378.6 | 3,419.9 | 3,350.8 | 3,229.1 | 3,282.0 | 3,345.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 276.4 | 263.6 | 234.6 | 210.9 | 263.7 | 221.9 | 212.6 | 191.0 | 237.3 | 212.2 | 190.9 | 198.4 | 225.3 | 194.2 | 215.7 | 241.1 | 297.2 | 244.8 | 245.5 | 237.1 | 279.0 | 217.0 | 205.2 | 178.7 | 186.9 | 184.7 | 149.2 | 137.7 | 157.6 | 141.2 | 110.3 | 108.1 | 151.0 | 124.6 | 103.3 | 106.4 | 141.8 | 135.2 | 102.4 | 96.9 |
| Short Term Debt | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 51.6 | 52.9 | 56.9 | 56.8 | 58.4 | 58.6 | 57.3 | 53.4 | 51.0 | 51.0 | 50.6 | 50.2 | 49.1 | 49.4 | 48.1 | 45.9 | ||||||||||||||||||||||||
| Accrued Expenses | 277.2 | 257.5 | 247.2 | 294.4 | 275.4 | 263.0 | 245.2 | 276.8 | 267.8 | 230.5 | 216.2 | 247.5 | 201.3 | 179.2 | 201.8 | 228.9 | 228.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 605.2 | 574.0 | 538.8 | 562.2 | 597.7 | 543.7 | 515.4 | 521.4 | 556.5 | 494.2 | 458.0 | 496.4 | 475.9 | 423.0 | 465.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,192.5 | 1,192.1 | 1,191.6 | 1,191.2 | 1,190.7 | 1,190.3 | 1,189.8 | 1,189.4 | 1,189.0 | 1,189.1 | 1,188.0 | 1,187.5 | 1,212.1 | 1,186.6 | 1,186.2 | 1,185.8 | 1,185.5 | 1,185.1 | 1,184.7 | 1,183.6 | 978.9 | 788.9 | 694.0 | 693.9 | 693.6 | 693.3 | 693.0 | 692.9 | 692.6 | 692.3 | 692.0 | 691.7 | 691.1 | 691.0 | 395.3 | 435.1 | 495.9 | 395.0 | 394.8 | 394.6 |
| Operating Lease Liabilities Non-Current | 174.3 | 181.1 | 191.7 | 188.3 | 175.6 | 163.3 | 173.1 | 151.0 | 134.7 | 136.7 | 135.6 | 132.4 | 135.7 | 145.3 | 147.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,093.2 | 2,067.5 | 2,040.7 | 2,066.8 | 2,086.2 | 2,016.0 | 1,995.9 | 2,012.1 | 2,027.9 | 1,969.7 | 1,925.8 | 1,972.8 | 1,978.6 | 1,905.6 | 1,947.3 | 1,993.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,086.5 | 1,009.4 | 1,015.1 | 1,024.9 | 969.7 | 936.3 | 959.5 | 1,000.5 | 920.8 | 858.8 | 859.4 | 858.2 | 786.8 | 740.5 | 755.3 | 771.3 | 712.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.7) | (3.4) | (3.8) | (3.5) | (4.6) | (4.7) | (2.6) | (3.2) | (2.8) | (2.1) | (3.0) | (2.0) | (3.6) | (3.4) | (4.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.1 | 0.5 | 1.7 | 2.3 | 1.9 | 0.7 | 1.9 | 2.1 | 1.4 | 0.7 | 1.5 | 1.6 | 1.2 | 0.6 | 1.0 | 1.4 | 1.2 | 0.7 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,651.2 | 1,575.4 | 1,583.3 | 1,588.2 | 1,541.5 | 1,519.1 | 1,555.7 | 1,593.6 | 1,510.8 | 1,451.9 | 1,451.4 | 1,445.5 | 1,371.1 | 1,322.9 | 1,333.7 | 1,351.0 | ||||||||||||||||||||||||
| Total Equity | 1,652.3 | 1,576.0 | 1,584.9 | 1,590.5 | 1,543.4 | 1,519.8 | 1,557.5 | 1,595.8 | 1,512.2 | 1,452.6 | 1,452.8 | 1,447.1 | 1,372.2 | 1,323.4 | 1,334.7 | 1,352.4 | 1,294.3 | 1,228.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,192.6 | 1,192.2 | 1,191.7 | 1,191.3 | 1,190.8 | 1,190.4 | 1,190.0 | 1,189.7 | 1,189.3 | 1,189.6 | 1,188.2 | 1,187.8 | 1,212.3 | 1,186.9 | 1,186.6 | 1,186.2 | 1,185.8 | 1,185.5 | 1,185.8 | 1,183.7 | 979.0 | 789.0 | 694.1 | 694.0 | 693.7 | 693.4 | 693.2 | 693.1 | 697.8 | 692.4 | 692.2 | 691.9 | 691.1 | 691.3 | 395.7 | 435.4 | 496.2 | 395.4 | 395.3 | 395.1 |
| Net debt | 539.4 | 471.0 | 309.2 | 478.2 | 674.2 | 572.4 | 436.5 | 619.3 | 887.9 | 848.1 | 699.5 | 854.6 | 1,151.7 | 1,099.1 | 1,009.1 | 990.4 | 1,131.8 | 889.4 | ||||||||||||||||||||||
| Working Capital | 1,482.6 | 1,391.7 | 1,437.4 | 1,438.0 | 1,377.6 | 1,344.2 | 1,371.4 | 1,388.7 | 1,294.1 | 1,219.9 | 1,249.1 | 1,245.3 | 1,177.9 | 1,089.6 | 1,088.0 | 1,117.1 | 1,053.1 | |||||||||||||||||||||||
| Book Value | 1,651.2 | 1,575.4 | 1,583.3 | 1,588.2 | 1,541.5 | 1,519.1 | 1,555.7 | 1,593.6 | 1,510.8 | 1,451.9 | 1,451.4 | 1,445.5 | 1,371.1 | 1,322.9 | 1,333.7 | 1,351.0 | 1,293.1 | 1,228.2 | ||||||||||||||||||||||
| Tangible Book Value | 661.6 | 579.5 | 580.9 | 578.4 | 525.2 | 501.8 | 531.0 | 574.4 | 483.4 | 416.4 | 407.7 | 386.9 | 299.4 | 242.2 | 244.1 | 348.1 | 281.9 | |||||||||||||||||||||||
| - |
| 106.8 |
| 85.7 |
| 26.9 |
| 192.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 30.3 | 34.2 | 33.2 | 46.9 | 33.5 | 27.5 | 30.2 | 20.6 | 18.0 | 16.2 | 49.7 | 48.5 | 53.5 | 48.1 | 47.8 | 42.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,976.1 | 1,886.8 | 1,707.1 | 1,553.9 | 1,543.7 | 1,525.3 | 1,307.2 | 1,217.3 | 683.1 | 683.3 | 653.8 | 671.6 | 672.7 | 651.8 | 602.6 | 627.9 | - | - |
| 393.7 |
| 350.1 |
| - |
| - |
| Accumulated Depreciation | 565.9 | 534.4 | 491.6 | 459.2 | 425.4 | 404.4 | 378.9 | 355.0 | 332.5 | 300.6 | 282.3 | 253.0 | 248.1 | 232.2 | 217.3 | 184.8 | - | - |
| Property,Plant & Equipment Net | 363.2 | 379.2 | 391.8 | 397.0 | 328.6 | 244.7 | 245.4 | 217.6 | 180.9 | 158.2 | 162.8 | 166.8 | 188.9 | 191.2 | 176.4 | 165.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 30.5 | 31.5 | 38.7 | 38.5 | 12.2 | 13.1 | 12.1 | 18.5 | 9.2 | 0.5 | 16.5 | 0.6 | 0.8 | 1.3 | 0.9 | - | - | - |
| Goodwill | 554.7 | 551.4 | 546.4 | 546.4 | 369.4 | 290.0 | 286.1 | 281.2 | 256.3 | 231.4 | 209.1 | 209.1 | 205.8 | 210.2 | 210.2 | 207.3 | 207.7 | - |
| Intangible Assets | 447.6 | 473.3 | 497.2 | 543.2 | 134.4 | 134.9 | 146.1 | 152.3 | 116.1 | 95.9 | 75.5 | 88.0 | 79.9 | 78.9 | 84.5 | 86.8 | - | - |
| Operating Lease Right Of Use Assets | 222.9 | 205.1 | 173.5 | 186.3 | 165.6 | 115.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 10.7 | 7.1 | 13.8 | 11.7 | 7.2 | 7.7 | - | - | - |
| Other Non-Current Assets | 61.1 | 57.7 | 62.6 | 55.2 | 575.0 | 28.7 | 40.2 | 38.8 | 70.6 | 11.9 | 30.4 | 14.1 | 14.0 | 17.5 | 19.3 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,625.6 | 3,553.4 | 3,378.6 | 3,282.0 | 3,116.7 | 2,339.4 | 2,025.0 | 1,907.2 | 1,306.9 | 1,180.7 | 1,101.1 | 1,148.7 | 1,161.2 | 1,149.5 | 1,093.0 | 1,130.9 | - | - |
| 112.6 |
| - |
| - |
| Short Term Debt | 0.1 | 0.2 | 0.2 | 0.3 | 1.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.5 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | 0.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 56.9 | 57.3 | 50.6 | 48.1 | 40.7 | 33.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 247.2 | 245.2 | 216.2 | 201.8 | 235.0 | 201.4 | 129.2 | 102.6 | 116.5 | 99.3 | 87.7 | 84.4 | 78.6 | 79.5 | 75.1 | 81.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 538.8 | 515.4 | 458.0 | 465.9 | 522.3 | 440.3 | 278.5 | 213.0 | 220.2 | 202.2 | 176.9 | 173.1 | 182.3 | 206.5 | 191.9 | 194.2 | - | - |
| 400.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 191.7 | 173.1 | 135.6 | 147.7 | 130.1 | 86.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 62.8 | 52.7 | 46.6 | 39.5 | 30.6 | 12.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 57.3 | 49.4 | 54.3 | 29.1 | 51.6 | 39.2 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,040.7 | 1,995.9 | 1,925.8 | 1,947.3 | 1,893.1 | 1,261.7 | 1,028.8 | 954.4 | 669.8 | 626.1 | 594.7 | 662.3 | 691.1 | 684.7 | 636.2 | 598.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,015.1 | 959.5 | 859.4 | 755.3 | 646.1 | 510.8 | 421.7 | 362.9 | 239.3 | 160.5 | 116.0 | 86.4 | 77.6 | 79.7 | 59.0 | 45.3 | - | - |
| Accumulated Other Comprehensive Income | (3.8) | (2.6) | (3.0) | (4.1) | (0.8) | (1.4) | (1.7) | (1.2) | (1.0) | (1.3) | 0.2 | 1.2 | 1.4 | 1.5 | 1.0 | 0.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.7 | 1.9 | 1.5 | 1.0 | 1.3 | 0.9 | 0.2 | 0.4 | 1.5 | 1.6 | 1.1 | 1.7 | 1.3 | 0.9 | 0.0 | 1.4 | - | - |
| Total Stockholders Equity | 1,583.3 | 1,555.7 | 1,451.4 | 1,333.7 | 1,222.2 | 1,076.8 | 996.0 | 952.4 | 635.7 | 553.0 | 505.3 | 484.7 | 468.7 | 463.9 | 456.8 | 530.7 | 547.3 | 511.4 |
| Total Equity | 1,584.9 | 1,557.5 | 1,452.8 | 1,334.7 | 1,223.5 | 1,077.7 | 996.2 | 952.8 | 637.1 | 554.6 | 506.4 | 486.5 | 470.0 | 464.9 | 456.8 | 532.1 | 547.3 | 511.4 |
| - |
| - |
| Net debt | 309.2 | 436.5 | 699.5 | 1,009.1 | 759.3 | 41.3 | 195.4 | 210.0 | 363.3 | 302.3 | 349.4 | 361.6 | 439.6 | 378.6 | 405.8 | 293.5 | - | - |
| Working Capital | 1,437.4 | 1,371.4 | 1,249.1 | 1,088.0 | 1,021.3 | 1,085.0 | 1,028.7 | 1,004.3 | 462.8 | 481.1 | 476.9 | 498.5 | 490.3 | 445.3 | 410.7 | 433.7 | - | - |
| Book Value | 1,583.3 | 1,555.7 | 1,451.4 | 1,333.7 | 1,222.2 | 1,076.8 | 996.0 | 952.4 | 635.7 | 553.0 | 505.3 | 484.7 | 468.7 | 463.9 | 456.8 | 530.7 | 547.3 | 511.4 |
| Tangible Book Value | 580.9 | 531.0 | 407.7 | 244.1 | 718.5 | 651.9 | 563.8 | 519.0 | 263.3 | 225.7 | 220.7 | 187.6 | 183.1 | 174.9 | 162.0 | 236.6 | 339.6 | - |
| 33.5 |
| 33.0 |
| 45.3 |
| 28.1 |
| 27.5 |
| 29.2 |
| 36.2 |
| 37.6 |
| 30.2 |
| 32.5 |
| 33.2 |
| 38.4 |
| 20.6 |
| 26.7 |
| 26.7 |
| 22.5 |
| 18.0 |
| 21.6 |
| 23.6 |
| 22.4 |
| 47.8 |
| 45.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,623.9 |
| 1,531.7 |
| 1,543.7 |
| 1,682.8 |
| 1,407.2 |
| 1,547.7 |
| 1,525.3 |
| 1,467.3 |
| 1,358.9 |
| 1,321.1 |
| 1,307.2 |
| 1,349.6 |
| 1,352.3 |
| 1,272.0 |
| 1,217.3 |
| 1,021.9 |
| 1,033.6 |
| 993.9 |
| 683.1 |
| 710.0 |
| 810.4 |
| 662.4 |
| 714.8 |
| 700.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 295.8 |
| 252.2 |
| 244.7 |
| 239.2 |
| 241.9 |
| 241.8 |
| 245.4 |
| 238.9 |
| 217.5 |
| 211.6 |
| 217.6 |
| 211.8 |
| 210.6 |
| 179.2 |
| 180.9 |
| 177.8 |
| 175.9 |
| 169.8 |
| 158.2 |
| 159.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 369.4 |
| 290.0 |
| 290.0 |
| 290.0 |
| 290.0 |
| 289.9 |
| 289.9 |
| 289.9 |
| 286.1 |
| 281.2 |
| 281.2 |
| 281.2 |
| 281.2 |
| 268.2 |
| 268.2 |
| 256.3 |
| 256.3 |
| 230.4 |
| 230.4 |
| 230.4 |
| 231.4 |
| 233.0 |
| 130.2 |
| 134.4 |
| 125.1 |
| 128.2 |
| 131.6 |
| 134.9 |
| 138.3 |
| 141.7 |
| 145.2 |
| 146.1 |
| 139.4 |
| 142.8 |
| 148.8 |
| 152.3 |
| 138.6 |
| 141.5 |
| 113.7 |
| 116.1 |
| 90.0 |
| 91.4 |
| 92.9 |
| 95.9 |
| 95.1 |
| 204.1 |
| 169.7 |
| 165.6 |
| 149.6 |
| 135.6 |
| 115.8 |
| 115.9 |
| 99.1 |
| 99.1 |
| 105.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 576.9 |
| 575.0 |
| 569.9 |
| 590.4 |
| 108.9 |
| 28.7 |
| 30.2 |
| 36.0 |
| 32.0 |
| 40.2 |
| 55.8 |
| 52.3 |
| 37.3 |
| 38.8 |
| 67.8 |
| 50.1 |
| 74.2 |
| 70.6 |
| 113.2 |
| 60.4 |
| 61.3 |
| 11.9 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,349.3 |
| 3,118.0 |
| 3,116.7 |
| 3,123.5 |
| 2,847.1 |
| 2,446.1 |
| 2,339.4 |
| 2,264.0 |
| 2,167.4 |
| 2,135.2 |
| 2,025.0 |
| 2,064.9 |
| 2,046.1 |
| 1,950.8 |
| 1,907.2 |
| 1,708.4 |
| 1,704.0 |
| 1,617.4 |
| 1,306.9 |
| 1,321.3 |
| 1,368.5 |
| 1,216.8 |
| 1,212.2 |
| 1,216.9 |
| 1.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 5.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.8 |
| 43.1 |
| 40.7 |
| 39.6 |
| 40.6 |
| 34.8 |
| 33.5 |
| 31.6 |
| 32.4 |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.1 |
| 235.0 |
| 234.3 |
| 217.1 |
| 189.3 |
| 201.4 |
| 174.8 |
| 137.7 |
| 124.8 |
| 129.2 |
| 141.0 |
| 136.4 |
| 108.2 |
| 102.6 |
| 122.9 |
| 116.4 |
| 100.0 |
| 116.5 |
| 112.1 |
| 101.4 |
| 94.5 |
| 99.3 |
| 103.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.2 |
| 570.7 |
| 513.4 |
| 522.3 |
| 511.0 |
| 536.8 |
| 441.2 |
| 440.3 |
| 385.3 |
| 357.1 |
| 343.9 |
| 278.5 |
| 278.8 |
| 299.1 |
| 249.5 |
| 213.0 |
| 231.1 |
| 267.4 |
| 225.0 |
| 220.2 |
| 218.9 |
| 243.6 |
| 230.1 |
| 202.2 |
| 200.4 |
| 155.0 |
| 165.4 |
| 132.2 |
| 130.1 |
| 115.2 |
| 99.8 |
| 85.7 |
| 86.5 |
| 71.5 |
| 70.8 |
| 75.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| 52.5 |
| 49.5 |
| 57.3 |
| 58.8 |
| 55.1 |
| 52.5 |
| 49.4 |
| 40.8 |
| 40.4 |
| 39.5 |
| 54.3 |
| 38.4 |
| 34.5 |
| 31.7 |
| 60.6 |
| 64.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,054.9 |
| 1,889.1 |
| 1,893.1 |
| 1,881.6 |
| 1,685.5 |
| 1,359.1 |
| 1,261.7 |
| 1,203.6 |
| 1,174.0 |
| 1,162.0 |
| 1,028.8 |
| 1,030.6 |
| 1,046.8 |
| 994.4 |
| 954.4 |
| 963.7 |
| 998.9 |
| 955.4 |
| 669.8 |
| 692.3 |
| 774.0 |
| 656.8 |
| 657.6 |
| 659.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 650.0 |
| 646.1 |
| 665.5 |
| 589.3 |
| 516.4 |
| 510.8 |
| 497.2 |
| 431.5 |
| 403.7 |
| 421.7 |
| 444.6 |
| 407.1 |
| 364.7 |
| 362.9 |
| 352.4 |
| 310.8 |
| 265.6 |
| 239.3 |
| 235.1 |
| 202.8 |
| 168.1 |
| 160.5 |
| 166.1 |
| (1.9) |
| (0.7) |
| (1.3) |
| (0.8) |
| (1.8) |
| (2.2) |
| (1.0) |
| (1.4) |
| (1.7) |
| (1.6) |
| (1.2) |
| (1.7) |
| (1.4) |
| (1.3) |
| (1.5) |
| (1.2) |
| (1.2) |
| (0.7) |
| (0.9) |
| (1.0) |
| (1.5) |
| (1.7) |
| (1.8) |
| (1.3) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.6 |
| 1.0 |
| 0.4 |
| 0.9 |
| 0.9 |
| 0.4 |
| 0.0 |
| 0.2 |
| 0.7 |
| 0.6 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.1 |
| 1.5 |
| 1.9 |
| 1.3 |
| 0.7 |
| 1.6 |
| 1.9 |
| 1,293.1 |
| 1,228.2 |
| 1,222.2 |
| 1,240.4 |
| 1,160.6 |
| 1,086.6 |
| 1,076.8 |
| 1,059.4 |
| 993.0 |
| 973.1 |
| 996.0 |
| 1,033.6 |
| 998.7 |
| 956.3 |
| 952.4 |
| 744.1 |
| 704.5 |
| 661.9 |
| 635.7 |
| 627.1 |
| 593.2 |
| 559.2 |
| 553.0 |
| 556.1 |
| 1,223.5 |
| 1,241.9 |
| 1,161.6 |
| 1,087.0 |
| 1,077.7 |
| 1,060.4 |
| 993.4 |
| 973.2 |
| 996.2 |
| 1,034.3 |
| 999.3 |
| 956.5 |
| 952.8 |
| 744.7 |
| 705.1 |
| 662.0 |
| 637.1 |
| 629.0 |
| 594.5 |
| 560.0 |
| 554.6 |
| 557.9 |
| 759.3 |
| 666.6 |
| 939.1 |
| 180.7 |
| 41.3 |
| 198.7 |
| 362.2 |
| 247.6 |
| 195.4 |
| 247.3 |
| 368.0 |
| 213.7 |
| 210.0 |
| 487.5 |
| 558.8 |
| 407.9 |
| 363.3 |
| 421.0 |
| 490.1 |
| 388.8 |
| 302.3 |
| 355.1 |
| 1,018.4 |
| 1,021.3 |
| 1,171.7 |
| 870.4 |
| 1,106.5 |
| 1,085.0 |
| 1,082.0 |
| 1,001.8 |
| 977.2 |
| 1,028.7 |
| 1,070.8 |
| 1,053.2 |
| 1,022.5 |
| 1,004.3 |
| 790.7 |
| 766.2 |
| 768.9 |
| 462.8 |
| 491.1 |
| 566.8 |
| 432.2 |
| 512.6 |
| 500.5 |
| 1,222.2 |
| 1,240.4 |
| 1,160.6 |
| 1,086.6 |
| 1,076.8 |
| 1,059.4 |
| 993.0 |
| 973.1 |
| 996.0 |
| 1,033.6 |
| 998.7 |
| 956.3 |
| 952.4 |
| 744.1 |
| 704.5 |
| 661.9 |
| 635.7 |
| 627.1 |
| 593.2 |
| 559.2 |
| 553.0 |
| 556.1 |
| 728.6 |
| 718.4 |
| 825.3 |
| 742.4 |
| 665.1 |
| 651.9 |
| 631.3 |
| 561.5 |
| 538.1 |
| 563.8 |
| 613.1 |
| 574.8 |
| 526.3 |
| 519.0 |
| 337.3 |
| 294.7 |
| 291.9 |
| 263.3 |
| 306.7 |
| 271.4 |
| 236.0 |
| 225.8 |
| 228.0 |