| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | 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 | 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 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 538.8 | 709.2 | 110.1 | 28.5 | 16.1 | 92.7 | 15.3 | 19.6 | 26.1 | 101.1 | 15.7 | 83.4 | 71.4 | 224.2 | 65.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 709.2 | 92.7 | 101.1 | 224.2 | 310.8 | 11.8 | 54.6 | 128.3 | 84.0 | 33.8 | 21.3 | 20.7 | 18.6 | 52.6 | 44.8 | 103.3 | 104.7 |
| Restricted Cash | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.6 | 1.6 | 0.9 | 5.0 | 4.5 | 4.0 | 3.7 | 3.7 | 4.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 709.2 | 92.7 | 101.1 | 224.2 | 310.8 | 11.8 | 54.6 | 128.3 | 84.0 | 33.8 | 21.3 | 20.7 | 18.6 | 52.6 | 44.8 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 1,697.0 | 1,373.7 | 1,243.3 | 1,067.0 | 895.9 | 858.1 | 817.2 | 625.3 | 318.7 | 328.0 | 315.1 | 272.7 | 252.2 | 141.8 | 138.6 | ||
| Current Assets | |||||||||||||||||
| Inventory | 128.3 | 127.3 | 108.6 | 115.0 | 81.3 | 70.8 | 98.3 | 94.4 | 79.0 | 73.6 | 48.7 | 49.1 | 36.0 | 26.3 | 20.6 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1,687.9 | 1,585.0 | 1,476.9 | 1,388.6 | 1,242.2 | 1,117.2 | 1,135.8 | 1,073.4 | 968.8 | 781.5 | 624.1 | 558.7 | 522.1 | 435.9 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 497.3 | 223.5 | 222.1 | 207.7 | 155.9 | 159.0 | 119.6 | 119.5 | 92.4 | 115.5 | 71.8 | 63.3 | 78.0 | 36.8 | 39.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,810.5 | 933.2 | 791.4 | 807.4 | 823.3 | 501.6 | 844.4 | 867.6 | 733.8 | 706.2 | 516.9 | - | - | 187.6 | 187.8 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 10.0 | 9.7 | 9.7 | 9.8 | 9.9 | 10.2 | 10.5 | 10.5 | 10.4 | 10.5 | 11.1 | 11.3 | 11.1 | 11.2 | 11.2 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,814.5 | 943.2 | 808.9 | 824.9 | 840.8 | 583.3 | 866.9 | 873.2 | 760.3 | 719.3 | 520.7 | 10.9 | 7.8 | 187.6 | 188.0 | - | |
| 120.3 |
| 185.6 |
| 310.8 |
| 263.7 |
| 261.9 |
| 11.8 |
| 12.0 |
| 22.5 |
| 643.9 |
| 54.6 |
| 11.8 |
| 12.6 |
| 33.6 |
| 128.3 |
| 21.5 |
| 23.9 |
| 57.9 |
| 84.0 |
| 24.5 |
| 19.4 |
| 33.8 |
| 21.7 |
| 19.3 |
| 21.3 |
| 21.8 |
| Restricted Cash | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | - | 0.9 | - | 5.4 | 5.0 | 5.5 | 5.0 | 4.5 | 5.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 538.8 | 709.2 | 110.1 | 28.5 | 16.1 | 92.7 | 15.3 | 19.6 | 26.1 | 101.1 | 15.7 | 83.4 | 71.4 | 224.2 | 65.3 | 120.3 | 185.6 | 310.8 | 263.7 | 261.9 | 11.8 | 12.0 | 22.5 | 643.9 | 54.6 | 11.8 | 12.6 | 33.6 | 128.3 | 21.5 | 23.9 | 57.9 | 84.0 | 24.5 | 19.4 | 33.8 | 21.7 | 19.3 | 21.3 | 21.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,980.6 | 1,697.0 | 1,586.9 | 1,588.0 | 1,527.8 | 1,373.7 | 1,661.3 | 1,507.5 | 1,372.8 | 1,243.3 | 1,461.2 | 1,214.5 | 1,184.9 | 1,067.0 | 1,244.5 | 1,118.6 | 995.0 | 895.9 | 959.7 | 929.1 | 858.1 | 938.9 | 897.8 | 870.8 | 817.2 | 919.5 | 796.9 | 701.5 | 625.3 | 849.8 | 684.9 | 645.0 | 318.7 | 347.7 | 348.9 | 328.0 | 329.8 | 355.3 | 315.1 | 361.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 143.3 | 128.3 | 120.1 | 122.6 | 133.0 | 127.3 | 116.0 | 101.2 | 104.0 | 108.6 | 114.0 | 117.2 | 115.7 | 115.0 | 107.1 | 98.9 | 94.1 | 81.3 | 69.9 | 69.7 | 70.8 | 70.8 | 77.8 | 92.6 | 98.3 | 104.9 | 107.4 | 105.2 | 94.4 | 90.8 | 87.8 | 84.3 | 79.0 | 83.9 | 88.2 | 73.6 | 81.1 | 61.3 | 48.7 | 57.7 |
| Prepaid Expenses | 37.4 | 27.8 | 28.4 | 33.6 | 32.4 | 20.7 | 25.3 | 28.2 | 32.0 | 20.1 | 22.7 | 27.6 | 31.2 | 17.4 | 23.5 | 26.0 | 30.3 | 14.6 | ||||||||||||||||||||||
| Other Current Assets | 50.7 | 40.2 | 41.5 | 44.4 | 45.8 | 34.6 | 43.3 | 52.3 | 55.5 | 42.3 | 45.1 | 52.3 | 54.4 | 38.6 | 42.8 | 44.3 | 47.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,970.4 | 2,756.9 | 2,026.0 | 1,938.9 | 1,824.7 | 1,694.6 | 1,896.8 | 1,760.7 | 1,626.8 | 1,550.0 | 1,708.7 | 1,555.2 | 1,483.8 | 1,492.7 | 1,513.0 | 1,433.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,744.6 | 1,687.9 | 1,639.5 | 1,609.9 | 1,606.2 | 1,585.0 | 1,550.0 | 1,511.4 | 1,485.9 | 1,476.9 | 1,446.3 | 1,421.4 | 1,401.1 | 1,388.6 | 1,337.9 | 1,297.6 | 1,262.6 | 1,242.2 | 1,208.6 | 1,173.0 | 1,117.2 | 1,127.5 | 1,132.0 | 1,141.2 | 1,135.8 | 1,121.2 | 1,117.6 | 1,101.0 | 1,073.4 | 1,045.7 | 1,013.4 | 984.3 | 968.8 | 951.1 | 881.8 | 781.5 | 813.3 | 751.2 | 624.1 | 675.8 |
| Accumulated Depreciation | 1,153.0 | 1,112.5 | 1,071.5 | 1,045.2 | 1,038.8 | 1,043.1 | 1,035.1 | 1,028.4 | 1,027.7 | 1,032.0 | 1,015.6 | 1,028.1 | 1,026.7 | 1,020.7 | 1,000.7 | 984.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 591.6 | 575.4 | 567.9 | 564.7 | 567.4 | 541.9 | 514.9 | 483.0 | 458.2 | 444.9 | 430.7 | 393.2 | 374.4 | 367.9 | 337.2 | 312.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,457.1 | 1,443.4 | 332.6 | 332.6 | 330.5 | 330.3 | 332.4 | 320.4 | 315.3 | 312.0 | 310.0 | 272.5 | 272.5 | 272.5 | 272.5 | 272.5 | 272.5 | 272.5 | ||||||||||||||||||||||
| Intangible Assets | 867.7 | 925.9 | 184.0 | 195.8 | 207.8 | 219.7 | 227.7 | 109.2 | 108.5 | 109.0 | 115.8 | 79.6 | 83.1 | 86.6 | 90.1 | 94.0 | 97.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 176.3 | 169.6 | 118.8 | 112.1 | 112.0 | 112.2 | 107.9 | 80.0 | 80.5 | 76.3 | 74.4 | 72.8 | 72.7 | 67.2 | 66.1 | 64.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 117.5 | 107.9 | 95.5 | 75.7 | 62.6 | 46.6 | 35.1 | 26.2 | 22.3 | 24.6 | 24.6 | 22.2 | 25.2 | 26.4 | 26.4 | 28.5 | 30.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,180.4 | 5,979.2 | 3,324.8 | 3,219.9 | 3,105.0 | 2,945.4 | 3,114.7 | 2,779.4 | 2,611.6 | 2,516.9 | 2,664.2 | 2,395.6 | 2,311.7 | 2,313.3 | 2,305.3 | 2,206.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 666.6 | 497.3 | 297.1 | 264.9 | 259.2 | 223.5 | 241.0 | 233.5 | 212.9 | 222.1 | 215.3 | 204.8 | 196.2 | 207.7 | 201.0 | 187.6 | 176.4 | 155.9 | 173.6 | 173.2 | 159.0 | 183.7 | 177.3 | 194.4 | 119.6 | 129.5 | 140.3 | 138.7 | 119.5 | 134.7 | 125.7 | 112.2 | 92.4 | 109.9 | 119.3 | 115.5 | 114.7 | 93.0 | 71.8 | 93.4 |
| Short Term Debt | 6.0 | 4.0 | 20.0 | 20.0 | 15.0 | 10.0 | 5.0 | 0.0 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 44.8 | 42.3 | 38.1 | 39.2 | 38.2 | 35.8 | 34.8 | 33.3 | 32.9 | 32.0 | 30.1 | 29.3 | 28.6 | 27.5 | 26.5 | 25.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 30.8 | 41.4 | 30.6 | 36.6 | 29.9 | 32.8 | 32.8 | 36.3 | 28.2 | 32.5 | 26.7 | 32.3 | 20.9 | 26.7 | 22.7 | 28.7 | 19.8 | |||||||||||||||||||||||
| Total Current Liabilities | 1,149.4 | 1,006.9 | 656.5 | 612.7 | 631.8 | 587.2 | 608.5 | 511.1 | 513.6 | 506.3 | 488.8 | 459.4 | 433.1 | 469.6 | 471.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,809.7 | 2,810.5 | 919.5 | 1,009.1 | 1,017.6 | 933.2 | 1,092.8 | 942.4 | 842.4 | 791.4 | 949.4 | 799.4 | 803.4 | 807.4 | 811.4 | 815.3 | 819.3 | 823.3 | 827.2 | 831.2 | 501.6 | 490.0 | 665.5 | 1,363.9 | 844.4 | 970.2 | 932.3 | 867.4 | 867.6 | 867.8 | 727.3 | 731.7 | 733.8 | 736.0 | 811.6 | 706.2 | 774.5 | 724.0 | 516.9 | 636.0 |
| Operating Lease Liabilities Non-Current | 138.4 | 135.2 | 87.0 | 78.6 | 74.9 | 76.9 | 72.9 | 46.2 | 47.1 | 44.1 | 43.8 | 43.2 | 43.6 | 39.6 | 39.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 96.5 | 85.2 | 85.1 | 67.7 | 32.0 | 32.2 | 31.7 | 43.9 | 51.7 | 49.6 | 58.0 | 61.2 | 62.2 | 60.2 | 59.4 | 62.4 | 57.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 24.7 | 24.3 | 27.4 | 27.6 | 27.2 | 27.0 | 23.9 | 22.1 | 21.8 | 21.4 | 19.9 | 19.0 | 18.7 | 18.4 | 16.6 | 15.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,284.7 | 4,120.0 | 1,841.5 | 1,850.2 | 1,838.8 | 1,706.3 | 1,881.0 | 1,620.9 | 1,531.0 | 1,462.2 | 1,610.2 | 1,431.6 | 1,414.3 | 1,444.5 | 1,446.7 | 1,409.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 10.0 | 10.0 | 9.7 | 9.6 | 9.6 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.8 | 9.8 | 9.8 | 9.8 | 9.9 | 9.8 | 9.8 | 9.9 | 10.1 | 10.1 | 10.2 | 10.6 | 10.6 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.4 | 10.4 | 10.4 | 10.4 | 10.3 | 10.4 | 10.5 | 10.5 | 10.4 | 11.1 | 10.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,558.8 | 1,467.5 | 1,451.3 | 1,344.9 | 1,247.4 | 1,220.4 | 1,201.3 | 1,131.5 | 1,063.1 | 1,040.3 | 1,026.6 | 942.8 | 882.6 | 855.1 | 838.3 | 784.3 | 747.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (1.5) | (1.5) | (1.5) | (1.5) | (1.8) | (1.8) | (1.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,895.7 | 1,859.1 | 1,483.3 | 1,369.7 | 1,266.2 | 1,239.1 | 1,233.7 | 1,158.4 | 1,080.6 | 1,054.7 | 1,053.9 | 964.0 | 897.4 | 868.8 | 858.6 | 797.0 | ||||||||||||||||||||||||
| Total Equity | 1,895.7 | 1,859.1 | 1,483.3 | 1,369.7 | 1,266.2 | 1,239.1 | 1,233.7 | 1,158.4 | 1,080.6 | 1,054.7 | 1,053.9 | 964.0 | 897.4 | 868.8 | 858.6 | 797.0 | 758.3 | 758.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,815.7 | 2,814.5 | 939.5 | 1,029.1 | 1,032.6 | 943.2 | 1,097.8 | 942.4 | 859.9 | 808.9 | 966.9 | 816.9 | 820.9 | 824.9 | 828.9 | 832.8 | 836.8 | 840.8 | 840.4 | 897.8 | 583.3 | 568.1 | 688.0 | 1,386.4 | 866.9 | 992.7 | 949.2 | 878.6 | 873.2 | 867.8 | 758.6 | 760.6 | 760.3 | 760.1 | 826.0 | 719.3 | 792.0 | 733.3 | 520.7 | 641.6 |
| Net debt | 2,276.9 | 2,105.3 | 829.4 | 1,000.6 | 1,016.5 | 850.5 | 1,082.5 | 922.8 | 833.8 | 707.8 | 951.2 | 733.5 | 749.5 | 600.7 | 763.6 | 712.6 | 651.2 | 530.0 | ||||||||||||||||||||||
| Working Capital | 1,821.0 | 1,750.0 | 1,369.5 | 1,326.2 | 1,192.9 | 1,107.5 | 1,288.3 | 1,249.6 | 1,113.3 | 1,043.7 | 1,219.9 | 1,095.8 | 1,050.8 | 1,023.1 | 1,041.9 | 1,001.7 | 974.3 | |||||||||||||||||||||||
| Book Value | 1,895.7 | 1,859.1 | 1,483.3 | 1,369.7 | 1,266.2 | 1,239.1 | 1,233.7 | 1,158.4 | 1,080.6 | 1,054.7 | 1,053.9 | 964.0 | 897.4 | 868.8 | 858.6 | 797.0 | 758.3 | 758.5 | ||||||||||||||||||||||
| Tangible Book Value | (429.0) | (510.2) | 966.7 | 841.2 | 727.9 | 689.0 | 673.6 | 728.9 | 656.9 | 633.7 | 628.2 | 611.9 | 541.8 | 509.6 | 496.0 | 430.5 | 388.0 | |||||||||||||||||||||||
| 103.3 |
| 104.7 |
| - |
| - |
| - |
| Prepaid Expenses | 27.8 | 20.7 | 20.1 | 17.4 | 14.6 | 14.8 | 12.8 | 12.8 | 13.2 | 8.2 | - | - | - | - | - | - | - |
| Other Current Assets | 40.2 | 34.6 | 42.3 | 38.6 | 30.9 | 29.1 | 32.0 | 29.1 | 39.7 | 16.1 | 16.2 | 12.7 | 13.1 | 8.5 | 10.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,756.9 | 1,694.6 | 1,550.0 | 1,492.7 | 1,356.1 | 1,168.6 | 1,258.3 | 1,096.4 | 904.8 | 851.2 | 696.6 | 605.7 | 541.1 | 376.9 | 330.3 | - | - |
| 424.0 |
| - |
| - |
| Accumulated Depreciation | 1,112.5 | 1,043.1 | 1,032.0 | 1,020.7 | 947.4 | 843.3 | 759.2 | 648.6 | 554.1 | 454.8 | 392.5 | 353.3 | 319.4 | 277.6 | (274.5) | - | - |
| Property,Plant & Equipment Net | 575.4 | 541.9 | 444.9 | 367.9 | 294.8 | 274.0 | 376.6 | 424.8 | 414.8 | 326.7 | 231.6 | 205.4 | 202.7 | 158.2 | 149.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,443.4 | 330.3 | 312.0 | 272.5 | 272.5 | 272.5 | 325.7 | 325.7 | 321.7 | 310.2 | 271.7 | 269.1 | 267.8 | 174.8 | 174.8 | 157.9 | - |
| Intangible Assets | 925.9 | 219.7 | 109.0 | 86.6 | 101.8 | 119.3 | 139.9 | 161.1 | 171.5 | 197.9 | 120.9 | 116.1 | 125.3 | 49.8 | 56.3 | - | - |
| Operating Lease Right Of Use Assets | 169.6 | 112.2 | 76.3 | 67.2 | 61.1 | 63.2 | 69.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Non-Current Assets | 107.9 | 46.6 | 24.6 | 26.4 | 31.9 | 46.6 | 47.4 | 89.4 | 28.2 | 33.8 | 33.1 | 16.0 | 17.3 | 12.4 | 13.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 959.3 | 1,001.1 | 936.2 | 868.5 | 657.3 | 606.6 | 613.1 | 395.2 | 394.4 | - | - |
| Total Assets | 5,979.2 | 2,945.4 | 2,516.9 | 2,313.3 | 2,118.2 | 1,944.2 | 2,217.6 | 2,097.5 | 1,841.0 | 1,719.7 | 1,353.9 | 1,212.4 | 1,154.2 | 772.2 | 724.8 | - | - |
| - |
| - |
| Short Term Debt | 4.0 | 10.0 | 17.5 | 17.5 | 17.5 | 81.7 | 22.5 | 5.6 | 26.5 | 13.1 | 3.8 | 10.9 | 7.8 | 0.1 | 0.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 42.3 | 35.8 | 32.0 | 27.5 | 24.6 | 24.8 | 26.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 41.4 | 32.8 | 32.5 | 26.7 | 25.7 | 21.3 | 19.8 | 16.6 | 16.0 | 16.3 | 14.9 | 13.2 | 11.8 | 7.7 | - | - | - |
| Total Current Liabilities | 1,006.9 | 587.2 | 506.3 | 469.6 | 381.8 | 448.5 | 323.0 | 285.0 | 259.6 | 322.6 | 226.7 | 196.5 | 199.8 | 114.6 | 118.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 135.2 | 76.9 | 44.1 | 39.6 | 36.5 | 38.4 | 43.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 85.2 | 32.2 | 49.6 | 60.2 | 55.7 | 47.7 | 75.5 | 66.0 | 57.4 | 76.6 | 47.4 | 45.4 | 48.6 | 49.5 | 39.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 24.3 | 27.0 | 21.4 | 18.4 | 14.2 | 26.6 | 6.4 | 6.5 | 5.7 | 4.2 | 4.2 | 4.9 | 6.0 | 4.1 | 3.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,120.0 | 1,706.3 | 1,462.2 | 1,444.5 | 1,359.7 | 1,132.9 | 1,349.0 | 1,293.3 | 1,116.0 | 1,162.4 | 846.7 | 727.4 | 725.8 | 379.3 | 372.9 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,467.5 | 1,220.4 | 1,040.3 | 855.1 | 748.4 | 800.6 | 829.7 | 772.5 | 709.6 | 537.9 | 426.3 | 341.9 | 302.0 | 266.8 | 227.4 | - | - |
| Accumulated Other Comprehensive Income | - | 0.0 | (1.5) | (1.8) | (1.8) | (1.8) | (1.8) | (1.3) | (1.1) | (1.3) | (1.2) | (0.2) | 0.1 | 0.1 | 0.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,859.1 | 1,239.1 | 1,054.7 | 868.8 | 758.5 | 811.3 | 868.6 | 804.2 | 725.0 | 557.3 | 507.2 | 484.9 | 428.4 | 392.9 | 351.9 | 394.6 | 390.6 |
| Total Equity | 1,859.1 | 1,239.1 | 1,054.7 | 868.8 | 758.5 | 811.3 | 868.6 | 804.2 | 725.0 | 557.3 | 507.2 | 484.9 | 428.4 | 392.9 | 351.9 | 394.6 | 390.6 |
| - |
| Net debt | 2,105.3 | 850.5 | 707.8 | 600.7 | 530.0 | 571.5 | 812.3 | 744.9 | 676.3 | 685.5 | 499.4 | (9.7) | (10.8) | 135.1 | 143.3 | - | - |
| Working Capital | 1,750.0 | 1,107.5 | 1,043.7 | 1,023.1 | 974.3 | 720.1 | 935.3 | 811.4 | 645.2 | 528.6 | 469.9 | 409.2 | 341.3 | 262.4 | 211.8 | - | - |
| Book Value | 1,859.1 | 1,239.1 | 1,054.7 | 868.8 | 758.5 | 811.3 | 868.6 | 804.2 | 725.0 | 557.3 | 507.2 | 484.9 | 428.4 | 392.9 | 351.9 | 394.6 | 390.6 |
| Tangible Book Value | (510.2) | 689.0 | 633.7 | 509.6 | 384.2 | 419.5 | 402.9 | 317.3 | 231.8 | 49.3 | 114.6 | 99.7 | 35.3 | 168.3 | 120.7 | 236.7 | - |
| 22.3 |
| 23.9 |
| 14.8 |
| 22.7 |
| 25.2 |
| 30.4 |
| 12.8 |
| 15.7 |
| 16.7 |
| 20.0 |
| 12.8 |
| 17.0 |
| 17.2 |
| 18.5 |
| 13.2 |
| 17.5 |
| - |
| 8.2 |
| - |
| - |
| - |
| - |
| 30.9 |
| 37.5 |
| 43.6 |
| 29.1 |
| 38.5 |
| 49.8 |
| 48.6 |
| 32.0 |
| 32.5 |
| 32.0 |
| 38.2 |
| 29.1 |
| 34.0 |
| 31.1 |
| 32.2 |
| 39.7 |
| 29.7 |
| 24.1 |
| 16.1 |
| 21.4 |
| 18.7 |
| 16.2 |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,370.0 |
| 1,356.1 |
| 1,449.0 |
| 1,477.7 |
| 1,168.6 |
| 1,265.5 |
| 1,306.6 |
| 1,930.9 |
| 1,258.3 |
| 1,411.9 |
| 1,307.8 |
| 1,178.5 |
| 1,096.4 |
| 1,148.9 |
| 1,005.3 |
| 936.1 |
| 904.8 |
| 893.4 |
| 950.2 |
| 851.2 |
| 966.9 |
| 848.8 |
| 696.6 |
| 817.6 |
| 963.6 |
| 947.4 |
| 924.4 |
| 896.3 |
| 843.3 |
| 839.2 |
| 816.4 |
| 790.8 |
| 759.2 |
| 726.6 |
| 695.3 |
| 671.7 |
| 648.6 |
| 617.4 |
| 589.7 |
| 568.1 |
| 554.1 |
| 527.7 |
| 503.4 |
| 454.8 |
| 475.6 |
| 441.4 |
| 392.5 |
| 410.3 |
| 299.0 |
| 294.8 |
| 284.2 |
| 276.7 |
| 274.0 |
| 288.3 |
| 315.6 |
| 350.5 |
| 376.6 |
| 394.5 |
| 422.3 |
| 429.3 |
| 424.8 |
| 428.3 |
| 423.7 |
| 416.3 |
| 414.8 |
| 423.3 |
| 378.4 |
| 326.7 |
| 337.7 |
| 309.8 |
| 231.6 |
| 265.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.5 |
| 272.5 |
| 272.5 |
| 272.5 |
| 272.5 |
| 272.5 |
| 325.7 |
| 325.7 |
| 325.7 |
| 325.7 |
| 325.7 |
| 325.7 |
| 325.7 |
| 325.8 |
| 321.7 |
| 321.8 |
| 323.2 |
| 310.2 |
| 308.7 |
| 281.4 |
| 271.7 |
| 281.4 |
| 101.8 |
| 105.9 |
| 110.0 |
| 119.3 |
| 124.5 |
| 129.5 |
| 134.7 |
| 139.9 |
| 145.2 |
| 150.5 |
| 155.8 |
| 161.1 |
| 166.6 |
| 172.3 |
| 178.1 |
| 171.5 |
| 177.3 |
| 189.9 |
| 197.9 |
| 191.7 |
| 124.9 |
| 120.9 |
| 134.2 |
| 62.1 |
| 61.1 |
| 62.0 |
| 67.0 |
| 63.2 |
| 65.9 |
| 69.9 |
| 71.7 |
| 69.6 |
| 68.5 |
| 69.5 |
| 69.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 31.9 |
| 31.1 |
| 38.1 |
| 46.6 |
| 48.4 |
| 50.5 |
| 52.7 |
| 47.4 |
| 49.7 |
| 52.6 |
| 52.8 |
| 89.4 |
| 63.7 |
| 25.4 |
| 26.8 |
| 28.2 |
| 36.8 |
| 34.3 |
| 33.8 |
| 33.5 |
| 34.4 |
| 33.1 |
| 32.8 |
| - |
| - |
| - |
| - |
| 799.6 |
| 838.1 |
| 882.0 |
| 959.3 |
| 983.6 |
| 1,020.5 |
| 1,032.7 |
| 1,001.1 |
| 984.3 |
| 947.1 |
| 946.9 |
| 936.2 |
| 959.2 |
| 925.8 |
| 868.5 |
| 871.5 |
| 750.5 |
| 657.3 |
| 713.9 |
| 2,132.1 |
| 2,118.2 |
| 2,204.7 |
| 2,241.9 |
| 1,944.2 |
| 2,065.1 |
| 2,144.7 |
| 2,812.9 |
| 2,217.6 |
| 2,395.6 |
| 2,328.4 |
| 2,211.2 |
| 2,097.5 |
| 2,133.2 |
| 1,952.4 |
| 1,883.0 |
| 1,841.0 |
| 1,852.5 |
| 1,876.0 |
| 1,719.7 |
| 1,838.4 |
| 1,599.3 |
| 1,353.9 |
| 1,531.5 |
| 13.1 |
| 66.6 |
| 81.7 |
| 78.1 |
| 22.5 |
| 22.5 |
| 22.5 |
| 22.5 |
| 16.9 |
| 11.3 |
| 5.6 |
| 0.0 |
| 31.3 |
| 28.9 |
| 26.5 |
| 24.1 |
| 14.4 |
| 13.1 |
| 17.5 |
| 9.4 |
| 3.8 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 24.6 |
| 24.6 |
| 26.1 |
| 24.8 |
| 26.1 |
| 27.2 |
| 29.4 |
| 26.6 |
| 25.7 |
| 25.8 |
| 25.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.7 |
| 24.2 |
| 31.6 |
| 21.3 |
| 20.5 |
| 29.9 |
| 20.3 |
| 19.8 |
| 21.1 |
| 21.0 |
| 20.1 |
| 16.6 |
| 18.8 |
| 20.8 |
| 16.7 |
| 16.0 |
| 16.3 |
| 15.2 |
| 16.3 |
| 14.7 |
| 15.5 |
| 14.9 |
| 17.0 |
| 432.1 |
| 395.7 |
| 381.8 |
| 393.2 |
| 447.5 |
| 448.5 |
| 463.7 |
| 411.3 |
| 428.3 |
| 323.0 |
| 364.8 |
| 357.0 |
| 341.7 |
| 285.0 |
| 304.0 |
| 310.3 |
| 275.9 |
| 259.6 |
| 283.1 |
| 288.9 |
| 322.6 |
| 312.0 |
| 242.5 |
| 226.7 |
| 252.3 |
| 39.3 |
| 37.5 |
| 36.5 |
| 37.2 |
| 40.9 |
| 38.4 |
| 40.3 |
| 43.4 |
| 43.0 |
| 43.6 |
| 43.2 |
| 44.4 |
| 44.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.7 |
| 56.4 |
| 54.1 |
| 47.7 |
| 55.4 |
| 59.9 |
| 66.0 |
| 75.5 |
| 73.2 |
| 77.6 |
| 71.5 |
| 66.0 |
| 72.6 |
| 64.5 |
| 62.8 |
| 57.4 |
| 77.6 |
| 87.4 |
| 76.6 |
| 79.4 |
| 75.6 |
| 47.4 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 14.2 |
| 28.6 |
| 27.1 |
| 26.6 |
| 35.3 |
| 23.4 |
| 10.9 |
| 6.4 |
| 5.7 |
| 5.3 |
| 5.2 |
| 6.5 |
| 5.9 |
| 6.0 |
| 5.8 |
| 5.7 |
| 5.4 |
| 4.7 |
| 4.2 |
| 4.3 |
| 4.1 |
| 4.2 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,373.8 |
| 1,359.7 |
| 1,393.9 |
| 1,461.4 |
| 1,132.9 |
| 1,151.9 |
| 1,270.9 |
| 1,979.0 |
| 1,349.0 |
| 1,515.4 |
| 1,474.9 |
| 1,390.0 |
| 1,293.3 |
| 1,316.4 |
| 1,169.2 |
| 1,136.0 |
| 1,116.0 |
| 1,162.9 |
| 1,253.3 |
| 1,162.4 |
| 1,224.7 |
| 1,097.5 |
| 846.7 |
| 987.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 748.4 |
| 798.5 |
| 769.8 |
| 800.6 |
| 867.8 |
| 833.8 |
| 796.8 |
| 829.7 |
| 840.9 |
| 816.7 |
| 786.8 |
| 772.5 |
| 784.5 |
| 756.7 |
| 726.8 |
| 709.6 |
| 674.2 |
| 608.6 |
| 537.9 |
| 588.9 |
| 488.5 |
| 426.3 |
| 457.1 |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.2) |
| (1.1) |
| (1.3) |
| (1.4) |
| (1.3) |
| (1.3) |
| (1.1) |
| (1.2) |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 758.3 |
| 758.5 |
| 810.8 |
| 780.4 |
| 811.3 |
| 913.1 |
| 873.7 |
| 833.9 |
| 868.6 |
| 880.2 |
| 853.4 |
| 821.2 |
| 804.2 |
| 816.9 |
| 783.2 |
| 747.0 |
| 725.0 |
| 689.6 |
| 622.7 |
| 557.3 |
| 613.7 |
| 501.7 |
| 507.2 |
| 543.9 |
| 810.8 |
| 780.4 |
| 811.3 |
| 913.1 |
| 873.7 |
| 833.9 |
| 868.6 |
| 880.2 |
| 853.4 |
| 821.2 |
| 804.2 |
| 816.9 |
| 783.2 |
| 747.0 |
| 725.0 |
| 689.6 |
| 622.7 |
| 557.3 |
| 613.7 |
| 501.7 |
| 507.2 |
| 543.9 |
| 576.7 |
| 635.9 |
| 571.5 |
| 556.1 |
| 665.5 |
| 742.5 |
| 812.3 |
| 980.9 |
| 936.6 |
| 845.0 |
| 744.9 |
| 846.3 |
| 734.7 |
| 702.7 |
| 676.3 |
| 735.5 |
| 806.7 |
| 685.5 |
| 770.3 |
| 714.0 |
| 499.4 |
| 619.8 |
| 974.3 |
| 1,055.9 |
| 1,030.2 |
| 720.1 |
| 801.8 |
| 895.3 |
| 1,502.6 |
| 935.3 |
| 1,047.1 |
| 950.9 |
| 836.9 |
| 811.4 |
| 844.9 |
| 694.9 |
| 660.2 |
| 645.2 |
| 610.2 |
| 661.4 |
| 528.6 |
| 655.0 |
| 606.2 |
| 469.9 |
| 565.3 |
| 810.8 |
| 780.4 |
| 811.3 |
| 913.1 |
| 873.7 |
| 833.9 |
| 868.6 |
| 880.2 |
| 853.4 |
| 821.2 |
| 804.2 |
| 816.9 |
| 783.2 |
| 747.0 |
| 725.0 |
| 689.6 |
| 622.7 |
| 557.3 |
| 613.7 |
| 501.7 |
| 507.2 |
| 543.9 |
| 384.2 |
| 432.4 |
| 398.0 |
| 419.5 |
| 516.1 |
| 471.7 |
| 426.7 |
| 402.9 |
| 409.2 |
| 377.2 |
| 339.6 |
| 317.3 |
| 324.6 |
| 285.2 |
| 243.1 |
| 231.8 |
| 190.6 |
| 109.7 |
| 49.3 |
| 113.4 |
| 95.4 |
| 114.6 |
| 128.3 |