| (in millions of USD) | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 290.9 | 306.0 | 474.7 | 290.6 | 265.9 | 273.6 | 275.4 | 257.7 | 293.7 | 295.6 | 177.8 | 191.6 | 114.2 | 185.3 | 216.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 306.0 | 273.6 | 295.6 | 185.3 | 257.9 | 202.6 | 111.0 | 70.0 | 50.4 | 51.9 | 28.7 | 32.1 | 22.3 | 25.6 | 56.2 | 55.2 |
| Restricted Cash | 25.8 | 24.6 | 23.1 | 18.4 | 19.6 | 18.5 | 20.1 | 16.8 | 9.9 | 8.1 | 11.8 | 5.2 | 5.4 | 4.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 306.0 | 273.6 | 295.6 | 185.3 | 257.9 | 202.6 | 111.0 | 70.0 | 50.4 | 51.9 | 28.7 | 32.1 | 22.3 | 25.6 | 56.2 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 164.4 | 137.5 | 126.5 | 111.5 | 113.3 | 95.7 | 106.8 | 100.3 | 83.3 | 77.8 | 73.7 | 70.7 | 68.4 | 78.6 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 205.1 | 177.0 | 153.7 | 136.1 | 128.2 | 122.5 | 107.4 | 117.0 | 107.9 | 89.7 | 79.3 | 70.6 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 63.7 | 58.7 | 66.5 | 29.7 | 28.5 | 43.3 | 39.2 | 47.3 | 41.1 | 40.8 | 21.2 | 17.8 | 20.6 | 24.5 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,053.0 | 925.1 | 946.8 | 389.5 | 444.8 | 481.0 | 510.9 | 524.1 | 557.3 | 599.7 | 619.3 | 647.6 | 665.7 | 730.7 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,076.9 | 948.9 | 970.7 | 410.2 | 464.5 | 495.3 | 525.2 | 538.3 | 603.7 | 619.5 | 642.0 | 666.6 | 684.7 | 736.8 | - | - |
| 279.9 |
| 283.6 |
| 266.4 |
| 244.1 |
| 199.9 |
| 156.4 |
| 202.6 |
| 144.1 |
| 146.9 |
| 103.5 |
| 111.0 |
| 102.5 |
| 64.0 |
| 73.2 |
| 70.0 |
| 91.3 |
| 59.3 |
| 53.5 |
| 50.4 |
| 48.4 |
| 93.1 |
| 52.1 |
| 51.9 |
| 45.0 |
| 35.7 |
| Restricted Cash | 23.6 | 25.8 | 25.0 | 23.8 | 24.2 | 24.6 | 25.7 | 24.4 | 23.6 | 23.1 | 20.6 | 19.5 | 19.0 | 18.4 | 18.7 | 22.6 | 20.3 | 19.6 | 18.7 | 19.4 | 19.1 | 18.5 | 18.0 | 22.2 | 21.6 | 20.1 | 13.4 | 13.5 | 13.3 | 16.8 | 12.7 | 11.1 | 10.5 | 9.9 | 10.4 | 8.2 | 8.3 | 8.1 | 8.3 | 7.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 290.9 | 306.0 | 474.7 | 290.6 | 265.9 | 273.6 | 275.4 | 257.7 | 293.7 | 295.6 | 177.8 | 191.6 | 114.2 | 185.3 | 216.4 | 279.9 | 283.6 | 266.4 | 244.1 | 199.9 | 156.4 | 202.6 | 144.1 | 146.9 | 103.5 | 111.0 | 102.5 | 64.0 | 73.2 | 70.0 | 91.3 | 59.3 | 53.5 | 50.4 | 48.4 | 93.1 | 52.1 | 51.9 | 45.0 | 35.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 176.4 | 164.4 | 153.9 | 156.9 | 159.2 | 137.5 | 131.1 | 122.3 | 141.3 | 126.5 | 115.8 | 109.4 | 127.9 | 111.5 | 112.3 | 107.7 | 105.1 | 113.3 | 95.5 | 93.9 | 99.7 | 95.7 | 111.9 | 91.7 | 95.3 | 106.8 | 92.2 | 93.7 | 96.3 | 100.3 | 82.9 | 82.4 | 90.0 | 83.3 | 76.0 | 76.9 | 76.7 | 77.8 | 67.5 | 72.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 83.7 | 68.5 | 75.8 | 68.8 | 72.2 | 61.4 | 64.1 | 61.4 | 62.3 | 64.7 | 53.4 | 43.3 | 47.9 | 42.4 | 41.0 | 46.3 | 41.5 | 37.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 602.3 | 590.8 | 744.4 | 570.6 | 555.1 | 529.1 | 533.6 | 530.8 | 563.0 | 561.4 | 402.4 | 393.9 | 368.5 | 389.1 | 397.0 | 489.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 215.8 | 208.1 | 205.1 | 194.1 | 190.5 | 184.6 | 177.0 | 165.2 | 159.6 | 158.7 | 153.7 | 144.7 | 140.0 | 137.3 | 136.1 | 136.4 | 130.8 | 130.6 | 128.2 | 130.4 | 130.5 | 135.5 | 122.5 | 121.3 | 121.2 | 109.6 | 107.4 | 121.5 | 117.5 | 118.5 | 117.0 | 121.5 | 115.6 |
| Accumulated Depreciation | 116.8 | 116.6 | 161.3 | 157.0 | 152.1 | 146.2 | 143.4 | 151.5 | 148.8 | 144.1 | 138.5 | 134.1 | 129.2 | 121.9 | 116.5 | 112.6 | 110.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 65.8 | 60.8 | 62.5 | 57.0 | 57.8 | 56.9 | 56.4 | 49.9 | 48.1 | 49.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 32.4 | 30.1 | 29.3 | 28.7 | 31.0 | 29.5 | 28.6 | 22.9 | 21.9 | 21.1 | 20.0 | 17.1 | 15.7 | 14.7 | 14.1 | 15.1 | 14.4 | |||||||||||||||||||||||
| Goodwill | 918.2 | 892.0 | 779.7 | 771.4 | 752.6 | 726.9 | 750.5 | 741.6 | 777.9 | 791.7 | 434.5 | 438.3 | 434.3 | 423.4 | 417.8 | 385.5 | 389.0 | 393.3 | ||||||||||||||||||||||
| Intangible Assets | 555.2 | 553.1 | 447.9 | 447.0 | 437.1 | 430.9 | 443.4 | 451.6 | 490.2 | 518.1 | 220.2 | 213.8 | 213.7 | 200.3 | 196.3 | 189.6 | 191.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 37.0 | 38.2 | 7.5 | 8.9 | 10.4 | 10.1 | 11.3 | 12.8 | 14.8 | 14.8 | 12.5 | 14.0 | 15.6 | 15.9 | 17.8 | 19.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 52.7 | 45.4 | 46.2 | 42.4 | 39.1 | 33.9 | 32.8 | 23.9 | 19.9 | 47.8 | 18.3 | 8.3 | 7.9 | 5.7 | 5.4 | 7.1 | 7.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 22.6 | 20.3 | 22.1 | 22.6 | 20.3 | 25.0 | 22.8 | 26.7 | 28.1 | 27.0 | 17.0 | 18.6 | 16.6 | 16.6 | 13.4 | 12.4 | 12.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,296.0 | 2,243.3 | 2,149.2 | 1,961.3 | 1,917.5 | 1,857.6 | 1,895.0 | 1,889.9 | 1,996.5 | 2,060.3 | 1,221.5 | 1,171.6 | 1,137.2 | 1,131.7 | 1,121.0 | 1,169.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 63.4 | 63.7 | 47.2 | 52.8 | 69.2 | 58.7 | 53.7 | 60.1 | 66.6 | 66.5 | 52.4 | 50.1 | 47.6 | 29.7 | 33.5 | 34.4 | 30.5 | 28.5 | 34.1 | 27.8 | 27.0 | 43.3 | 36.1 | 28.7 | 28.2 | 39.2 | 25.0 | 34.9 | 46.0 | 47.3 | 37.4 | 34.6 | 40.7 | 41.1 | 27.8 | 31.7 | 27.2 | 40.8 | 27.2 | 18.1 |
| Short Term Debt | 26.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 20.8 | 20.8 | 20.8 | 20.8 | 28.8 | 22.5 | 21.1 | 19.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 30.4 | 26.6 | 22.9 | 23.6 | 21.7 | 25.3 | 23.0 | 18.9 | 18.9 | 21.1 | 14.4 | 17.8 | 19.7 | 15.2 | 17.1 | 21.4 | 21.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.8 | 5.9 | 3.8 | 4.9 | 5.8 | 6.2 | 7.5 | 7.4 | 7.6 | 6.7 | 6.0 | 6.2 | 5.8 | 5.9 | 6.0 | 5.9 | ||||||||||||||||||||||||
| Accrued Expenses | 116.5 | 125.6 | 136.2 | 117.9 | 111.6 | 124.6 | 119.2 | 114.4 | 117.0 | 129.2 | 91.3 | 79.7 | 80.1 | 80.7 | 82.8 | 79.0 | 71.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 306.2 | 285.0 | 256.2 | 259.8 | 279.6 | 279.7 | 270.4 | 291.0 | 354.4 | 298.3 | 248.7 | 198.9 | 183.2 | 208.4 | 178.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,045.1 | 1,053.0 | 1,059.1 | 914.9 | 920.0 | 925.1 | 930.9 | 936.0 | 941.7 | 946.8 | 374.7 | 379.6 | 384.6 | 389.5 | 426.7 | 432.7 | 438.8 | 444.8 | 449.4 | 454.1 | 458.7 | 481.0 | 484.3 | 487.6 | 490.8 | 510.9 | 514.2 | 517.5 | 520.8 | 524.1 | 541.9 | 547.6 | 553.1 | 557.3 | 561.9 | 565.4 | 595.6 | 599.7 | 597.2 | 604.7 |
| Operating Lease Liabilities Non-Current | 32.3 | 33.3 | 4.6 | 5.0 | 5.7 | 4.9 | 5.2 | 6.7 | 8.7 | 9.0 | 7.0 | 8.6 | 10.6 | 10.8 | 13.3 | 14.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 42.7 | 47.0 | 48.9 | 51.1 | 56.2 | 55.0 | 56.7 | 54.1 | 52.1 | 41.8 | 34.1 | 33.3 | 33.3 | 34.1 | 34.7 | 32.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 69.5 | 71.4 | 41.0 | 44.6 | 44.8 | 44.8 | 45.1 | 46.1 | 53.6 | 87.9 | 10.8 | 9.4 | 10.2 | 10.1 | 8.0 | 2.1 | 2.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 31.9 | 34.3 | 26.2 | 24.3 | 22.2 | 27.5 | 31.8 | 30.4 | 34.1 | 40.1 | 9.8 | 3.6 | 4.2 | 4.1 | 4.1 | 7.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,530.2 | 1,529.3 | 1,441.2 | 1,304.6 | 1,332.4 | 1,338.4 | 1,349.0 | 1,364.4 | 1,444.6 | 1,424.9 | 685.1 | 633.5 | 626.1 | 657.0 | 665.7 | 656.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 0.0 | 0.0 | 15.4 | 7.0 | 4.3 | 7.0 | 5.1 | 10.8 | 0.0 | 36.5 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | |||||||||||||||||||||||
| Retained Earnings | 682.1 | 687.7 | 696.1 | 666.4 | 629.1 | 599.6 | 562.7 | 541.2 | 512.5 | 538.9 | 530.7 | 529.4 | 507.6 | 487.3 | 480.7 | 545.8 | 526.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14.4) | (66.7) | (48.4) | (61.7) | (92.0) | (134.7) | (65.8) | (69.2) | (5.9) | 18.2 | (3.4) | 4.5 | (0.4) | (16.5) | (29.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3.3 | 3.2 | 3.0 | 3.0 | 3.0 | 3.3 | 3.6 | 3.6 | 4.0 | 4.1 | 3.9 | 3.6 | 3.4 | 3.2 | 3.4 | 3.9 | 4.3 | 4.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 668.3 | 621.6 | 663.8 | 612.3 | 542.1 | 472.5 | 502.6 | 483.4 | 507.3 | 594.3 | 532.4 | 534.5 | 507.8 | 471.5 | 451.8 | 508.7 | 490.9 | |||||||||||||||||||||||
| Total Equity | 671.6 | 624.8 | 666.7 | 615.4 | 545.1 | 475.8 | 506.2 | 487.1 | 511.2 | 598.4 | 536.3 | 538.1 | 511.1 | 474.7 | 455.3 | 512.6 | 495.1 | 470.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,071.9 | 1,076.9 | 1,083.0 | 938.7 | 943.8 | 948.9 | 954.7 | 959.9 | 965.6 | 970.7 | 395.4 | 400.4 | 405.3 | 410.2 | 455.5 | 455.2 | 459.9 | 464.5 | 467.8 | 471.1 | 474.4 | 495.3 | 498.6 | 501.8 | 505.1 | 525.2 | 528.5 | 531.7 | 535.0 | 538.3 | 565.1 | 569.4 | 599.7 | 603.7 | 608.3 | 611.8 | 615.6 | 619.5 | 625.5 | 631.2 |
| Net debt | 781.0 | 770.9 | 608.3 | 648.2 | 678.0 | 675.3 | 679.4 | 702.2 | 671.9 | 675.1 | 217.6 | 208.7 | 291.1 | 225.0 | 239.1 | 175.4 | 176.3 | 198.2 | ||||||||||||||||||||||
| Working Capital | 296.1 | 305.7 | 488.2 | 310.9 | 275.5 | 249.4 | 263.2 | 239.8 | 208.6 | 263.0 | 153.6 | 195.0 | 185.3 | 180.7 | 218.0 | 323.5 | 313.1 | 283.5 | ||||||||||||||||||||||
| Book Value | 668.3 | 621.6 | 663.8 | 612.3 | 542.1 | 472.5 | 502.6 | 483.4 | 507.3 | 594.3 | 532.4 | 534.5 | 507.8 | 471.5 | 451.8 | 508.7 | 490.9 | 466.2 | ||||||||||||||||||||||
| Tangible Book Value | (805.0) | (823.5) | (563.9) | (606.1) | (647.6) | (685.3) | (691.4) | (709.9) | (760.9) | (715.5) | (122.3) | (117.5) | (140.3) | (152.2) | (162.3) | (66.4) | (89.3) | |||||||||||||||||||||||
| 55.2 |
| - |
| Prepaid Expenses | 68.5 | 61.4 | 64.7 | 42.4 | 37.1 | 42.2 | 38.1 | 29.1 | 25.0 | 20.4 | 18.8 | 20.1 | 19.5 | 19.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 590.8 | 529.1 | 561.4 | 389.1 | 436.4 | 359.0 | 276.0 | 216.2 | 168.7 | 158.3 | 134.7 | 129.1 | 118.4 | 130.0 | - | - |
| - |
| - |
| Accumulated Depreciation | 116.6 | 146.2 | 144.1 | 121.9 | 106.4 | 93.8 | 85.8 | 87.0 | 70.8 | 79.4 | 75.2 | 61.6 | 47.6 | 35.3 | - | - |
| Property,Plant & Equipment Net | 64.4 | 62.1 | 62.5 | 56.4 | 48.5 | 43.5 | 43.8 | 36.8 | 37.9 | 38.9 | 34.1 | 29.5 | 33.2 | 36.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 30.1 | 29.5 | 21.1 | 14.7 | 12.1 | 12.8 | 12.3 | 12.1 | 13.1 | 12.3 | 12.3 | 11.8 | 10.6 | 11.1 | - | - |
| Goodwill | 892.0 | 726.9 | 791.7 | 423.4 | 393.3 | 397.7 | 399.5 | 394.6 | 398.6 | 371.0 | 368.1 | 368.8 | 373.1 | 372.3 | 371.7 | 372.6 |
| Intangible Assets | 553.1 | 430.9 | 518.1 | 200.3 | 213.3 | 219.9 | 241.9 | 259.3 | 280.0 | 299.1 | 312.1 | 334.6 | 367.8 | 403.2 | - | - |
| Operating Lease Right Of Use Assets | 38.2 | 10.1 | 14.8 | 15.9 | 21.2 | 27.5 | 30.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 45.4 | 33.9 | 47.8 | 5.7 | 6.9 | 5.7 | 2.1 | 1.9 | 1.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 20.3 | 25.0 | 27.0 | 16.6 | 9.9 | 6.0 | 5.3 | 5.3 | 3.6 | 6.1 | 2.3 | 11.4 | 18.2 | 24.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,243.3 | 1,857.6 | 2,060.3 | 1,131.7 | 1,144.8 | 1,072.6 | 1,011.7 | 927.3 | 902.8 | 885.7 | 863.7 | 885.3 | 921.3 | 977.7 | - | - |
| - |
| Short Term Debt | 23.9 | 23.9 | 23.9 | 20.8 | 19.8 | 14.3 | 14.3 | 14.3 | 46.5 | 19.8 | 22.8 | 19.0 | 19.0 | 6.1 | - | - |
| Deferred Revenue Current | 26.6 | 25.3 | 21.1 | 15.2 | 17.4 | 25.0 | 20.7 | 11.5 | 7.7 | 4.5 | 2.9 | 3.3 | 5.6 | 1.2 | - | - |
| Operating Lease Liabilities Current | 5.9 | 6.2 | 6.7 | 5.9 | 5.6 | 5.8 | 5.8 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 125.6 | 124.6 | 129.2 | 80.7 | 74.5 | 58.0 | 58.2 | 57.0 | 38.5 | 34.2 | 37.3 | 26.1 | 26.6 | 34.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 285.0 | 279.7 | 298.3 | 208.4 | 152.9 | 153.0 | 144.3 | 136.7 | 147.2 | 129.2 | 102.5 | 91.1 | 123.8 | 96.9 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 33.3 | 4.9 | 9.0 | 10.8 | 16.5 | 22.4 | 24.7 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 47.0 | 55.0 | 41.8 | 34.1 | 36.3 | 31.3 | 28.4 | 26.1 | 23.5 | 17.3 | 10.9 | 8.3 | - | - | - | - |
| Deferred Tax Liabilities | 71.4 | 44.8 | 87.9 | 10.1 | 2.4 | 2.7 | 4.3 | 10.0 | 13.8 | 15.0 | 20.6 | 23.1 | 20.2 | 24.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 34.3 | 27.5 | 40.1 | 4.1 | 8.3 | 14.1 | 27.4 | 14.9 | 13.0 | 16.4 | 12.1 | 20.5 | 0.3 | 3.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,529.3 | 1,338.4 | 1,424.9 | 657.0 | 674.5 | 730.2 | 740.1 | 711.7 | 754.8 | 777.5 | 765.4 | 790.5 | 810.0 | 855.3 | - | - |
| Additional Paid In Capital | 0.0 | 7.0 | 36.5 | 0.0 | 7.6 | 5.3 | 0.0 | 5.8 | 5.4 | 0.0 | 9.7 | 59.7 | 80.7 | 52.2 | - | - |
| Retained Earnings | 687.7 | 599.6 | 538.9 | 487.3 | 506.1 | 379.9 | 296.5 | 228.7 | 148.9 | 116.3 | 95.3 | 40.8 | 29.4 | 70.4 | - | - |
| Accumulated Other Comprehensive Income | (66.7) | (134.7) | 18.2 | (16.5) | (48.1) | (48.3) | (30.0) | (23.8) | (10.8) | (12.4) | (7.6) | (6.5) | 0.4 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.2 | 3.3 | 4.1 | 3.2 | 4.1 | 4.7 | 4.4 | 4.1 | 3.9 | 3.5 | - | - | - | - | - | - |
| Total Stockholders Equity | 621.6 | 472.5 | 594.3 | 471.5 | 466.2 | 337.7 | 267.2 | 211.5 | 144.1 | 104.7 | 98.2 | 94.8 | 88.0 | 101.6 | 366.2 | 339.6 |
| Total Equity | 624.8 | 475.8 | 598.4 | 474.7 | 470.3 | 342.4 | 271.6 | 215.6 | 148.0 | 108.2 | 98.2 | 94.8 | 88.0 | 101.6 | 366.2 | 339.6 |
| Net debt | 770.9 | 675.3 | 675.1 | 225.0 | 206.7 | 292.6 | 414.2 | 468.3 | 553.3 | 567.5 | 613.3 | 634.5 | 662.4 | 711.1 | - | - |
| Working Capital | 305.7 | 249.4 | 263.0 | 180.7 | 283.5 | 206.1 | 131.7 | 79.5 | 21.5 | 29.1 | 32.2 | 38.1 | (5.4) | 33.1 | - | - |
| Book Value | 621.6 | 472.5 | 594.3 | 471.5 | 466.2 | 337.7 | 267.2 | 211.5 | 144.1 | 104.7 | 98.2 | 94.8 | 88.0 | 101.6 | 366.2 | 339.6 |
| Tangible Book Value | (823.5) | (685.3) | (715.5) | (152.2) | (140.4) | (279.8) | (374.2) | (442.5) | (534.4) | (565.4) | (582.0) | (608.6) | (652.9) | (673.9) | (5.5) | (33.0) |
| 44.7 |
| 42.4 |
| 44.6 |
| 42.2 |
| 44.8 |
| 42.2 |
| 39.9 |
| 38.1 |
| 36.4 |
| 35.0 |
| 34.5 |
| 29.1 |
| 29.7 |
| 29.4 |
| 30.3 |
| 25.0 |
| 24.8 |
| 26.5 |
| 26.3 |
| 20.4 |
| 22.6 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 473.6 |
| 436.4 |
| 403.1 |
| 355.5 |
| 319.7 |
| 359.0 |
| 318.9 |
| 303.0 |
| 260.3 |
| 276.0 |
| 244.5 |
| 206.2 |
| 217.3 |
| 216.2 |
| 216.5 |
| 182.3 |
| 184.4 |
| 168.7 |
| 159.5 |
| 204.7 |
| 163.3 |
| 158.3 |
| 143.3 |
| 137.5 |
| 106.4 |
| 103.2 |
| 100.0 |
| 96.4 |
| 93.8 |
| 94.4 |
| 90.9 |
| 89.9 |
| 85.8 |
| 88.6 |
| 87.3 |
| 91.0 |
| 87.0 |
| 85.9 |
| 84.2 |
| 72.4 |
| 70.8 |
| 86.3 |
| 82.7 |
| 82.7 |
| 79.4 |
| 85.1 |
| 81.7 |
| 48.5 |
| 42.8 |
| 41.2 |
| 42.1 |
| 43.5 |
| 43.3 |
| 41.2 |
| 42.0 |
| 43.8 |
| 43.2 |
| 44.5 |
| 45.8 |
| 36.8 |
| 36.7 |
| 38.3 |
| 38.5 |
| 37.9 |
| 36.5 |
| 36.1 |
| 37.2 |
| 38.9 |
| 37.7 |
| 35.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 11.2 |
| 13.4 |
| 12.9 |
| 12.8 |
| 12.4 |
| 12.4 |
| 12.6 |
| 12.3 |
| 12.3 |
| 12.0 |
| 12.3 |
| 12.1 |
| 12.0 |
| 13.3 |
| 13.4 |
| 13.1 |
| 12.8 |
| 12.6 |
| 12.5 |
| 12.3 |
| 12.2 |
| 12.2 |
| 394.5 |
| 396.6 |
| 396.3 |
| 397.7 |
| 395.0 |
| 395.6 |
| 394.5 |
| 399.5 |
| 395.8 |
| 396.3 |
| 395.7 |
| 394.6 |
| 396.0 |
| 397.2 |
| 399.9 |
| 398.6 |
| 402.1 |
| 371.2 |
| 372.0 |
| 371.0 |
| 371.4 |
| 372.0 |
| 213.3 |
| 219.6 |
| 224.7 |
| 230.0 |
| 219.9 |
| 222.1 |
| 224.6 |
| 229.8 |
| 241.9 |
| 244.7 |
| 249.7 |
| 252.6 |
| 259.3 |
| 260.7 |
| 266.3 |
| 273.5 |
| 280.0 |
| 289.1 |
| 284.3 |
| 291.2 |
| 299.1 |
| 297.9 |
| 302.4 |
| 21.6 |
| 21.2 |
| 22.6 |
| 24.3 |
| 25.6 |
| 27.5 |
| 26.8 |
| 27.3 |
| 28.4 |
| 30.0 |
| 30.9 |
| 32.4 |
| 34.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 5.0 |
| 5.6 |
| 5.7 |
| 5.7 |
| 3.7 |
| 2.9 |
| 3.3 |
| 2.1 |
| 2.0 |
| 1.8 |
| 2.2 |
| 1.9 |
| 1.1 |
| 1.1 |
| - |
| 1.0 |
| 1.1 |
| - |
| - |
| 0.8 |
| - |
| - |
| 9.9 |
| 6.4 |
| 6.1 |
| 5.1 |
| 6.0 |
| 5.5 |
| 4.3 |
| 7.9 |
| 5.3 |
| 5.9 |
| 6.8 |
| 7.2 |
| 5.3 |
| 5.5 |
| 5.7 |
| 7.2 |
| 3.6 |
| 3.8 |
| 4.7 |
| 5.3 |
| 5.3 |
| 3.9 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,161.6 |
| 1,144.8 |
| 1,108.5 |
| 1,070.8 |
| 1,040.6 |
| 1,072.6 |
| 1,028.1 |
| 1,011.7 |
| 979.2 |
| 1,011.7 |
| 980.1 |
| 950.5 |
| 968.8 |
| 927.3 |
| 928.6 |
| 904.2 |
| 916.8 |
| 902.8 |
| 905.0 |
| 914.6 |
| 882.6 |
| 885.7 |
| 867.0 |
| 864.5 |
| 18.4 |
| 17.0 |
| 15.6 |
| 14.3 |
| 14.3 |
| 14.3 |
| 14.3 |
| 14.3 |
| 14.3 |
| 14.3 |
| 14.3 |
| 14.3 |
| 23.2 |
| 21.8 |
| 46.6 |
| 46.5 |
| 46.4 |
| 46.3 |
| 20.0 |
| 19.8 |
| 28.4 |
| 26.5 |
| 17.4 |
| 21.3 |
| 23.8 |
| 25.3 |
| 25.0 |
| 19.8 |
| 22.1 |
| 18.1 |
| 20.7 |
| 14.6 |
| 11.2 |
| 12.2 |
| 11.5 |
| 14.0 |
| 9.6 |
| 9.5 |
| 7.7 |
| 6.6 |
| 5.4 |
| 6.1 |
| 4.5 |
| 6.4 |
| 3.7 |
| 6.1 |
| 5.6 |
| 5.9 |
| 5.4 |
| 5.5 |
| 5.8 |
| 5.9 |
| 5.8 |
| 5.7 |
| 5.8 |
| 5.7 |
| 6.3 |
| 9.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.5 |
| 68.6 |
| 59.7 |
| 56.6 |
| 58.0 |
| 54.1 |
| 54.8 |
| 52.7 |
| 58.2 |
| 64.2 |
| 45.9 |
| 44.4 |
| 57.0 |
| 45.2 |
| 41.8 |
| 35.3 |
| 38.5 |
| 40.5 |
| 34.2 |
| 32.6 |
| 34.2 |
| 37.4 |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.3 |
| 160.5 |
| 152.9 |
| 152.8 |
| 136.9 |
| 136.6 |
| 153.0 |
| 137.6 |
| 151.5 |
| 128.2 |
| 144.3 |
| 128.3 |
| 114.5 |
| 148.1 |
| 136.7 |
| 125.5 |
| 111.7 |
| 136.2 |
| 147.2 |
| 159.1 |
| 168.3 |
| 116.2 |
| 129.2 |
| 118.2 |
| 105.6 |
| 16.7 |
| 16.5 |
| 17.5 |
| 19.6 |
| 20.9 |
| 22.4 |
| 21.4 |
| 21.9 |
| 22.9 |
| 24.7 |
| 25.7 |
| 27.0 |
| 25.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 36.3 |
| 31.1 |
| 30.7 |
| 31.8 |
| 31.3 |
| 30.8 |
| 28.7 |
| 32.0 |
| 28.4 |
| 29.7 |
| 30.4 |
| 30.2 |
| 26.1 |
| 24.2 |
| 24.0 |
| 23.7 |
| 23.5 |
| 20.8 |
| 20.6 |
| 18.8 |
| 17.3 |
| 14.0 |
| 12.7 |
| 2.4 |
| 1.8 |
| 2.0 |
| 2.2 |
| 2.7 |
| 2.6 |
| 2.6 |
| 3.0 |
| 4.3 |
| 4.6 |
| 7.4 |
| 9.0 |
| 10.0 |
| 11.5 |
| 13.0 |
| 13.0 |
| 13.8 |
| 14.2 |
| 14.4 |
| 14.7 |
| 15.0 |
| 16.6 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.3 |
| 9.8 |
| 9.7 |
| 13.5 |
| 14.1 |
| 13.9 |
| 40.6 |
| 39.6 |
| 13.0 |
| 28.3 |
| 24.9 |
| 18.7 |
| 14.9 |
| 10.5 |
| 10.5 |
| 11.5 |
| 13.0 |
| 11.4 |
| 11.9 |
| 11.8 |
| 16.4 |
| 15.4 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 666.4 |
| 674.5 |
| 680.6 |
| 672.7 |
| 684.6 |
| 730.2 |
| 717.9 |
| 732.8 |
| 716.5 |
| 740.1 |
| 730.8 |
| 721.7 |
| 752.3 |
| 711.7 |
| 713.6 |
| 706.8 |
| 737.5 |
| 754.8 |
| 767.3 |
| 780.6 |
| 757.2 |
| 777.5 |
| 761.4 |
| 757.0 |
| 7.6 |
| 3.7 |
| 0.0 |
| 0.0 |
| 5.3 |
| 6.6 |
| 3.6 |
| - |
| 0.0 |
| 3.1 |
| 0.0 |
| 0.0 |
| 5.8 |
| 12.9 |
| 10.7 |
| 8.8 |
| 5.4 |
| 2.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 506.1 |
| 468.5 |
| 436.8 |
| 397.6 |
| 379.9 |
| 351.3 |
| 320.4 |
| 308.5 |
| 296.5 |
| 274.5 |
| 253.4 |
| 237.4 |
| 228.7 |
| 212.2 |
| 192.8 |
| 172.8 |
| 148.9 |
| 143.0 |
| 144.2 |
| 133.5 |
| 116.3 |
| 116.1 |
| 117.0 |
| (39.5) |
| (36.2) |
| (48.1) |
| (49.2) |
| (43.8) |
| (46.7) |
| (48.3) |
| (52.4) |
| (49.8) |
| (50.2) |
| (30.0) |
| (33.1) |
| (29.6) |
| (25.9) |
| (23.8) |
| (15.0) |
| (10.9) |
| (6.9) |
| (10.8) |
| (12.2) |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.3 |
| 4.4 |
| 4.7 |
| 4.1 |
| 4.1 |
| 3.6 |
| 4.4 |
| 4.1 |
| 4.3 |
| 4.2 |
| 4.1 |
| 4.1 |
| 4.0 |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.7 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.4 |
| 466.2 |
| 423.8 |
| 393.8 |
| 351.6 |
| 337.7 |
| 306.1 |
| 274.9 |
| 259.0 |
| 267.2 |
| 245.2 |
| 224.5 |
| 212.3 |
| 211.5 |
| 210.9 |
| 193.3 |
| 175.3 |
| 144.1 |
| 133.9 |
| 130.3 |
| 121.8 |
| 104.7 |
| 102.2 |
| 104.0 |
| 427.9 |
| 398.0 |
| 356.0 |
| 342.4 |
| 310.2 |
| 279.0 |
| 262.7 |
| 271.6 |
| 249.3 |
| 228.8 |
| 216.5 |
| 215.6 |
| 215.0 |
| 197.4 |
| 179.3 |
| 148.0 |
| 137.7 |
| 134.0 |
| 125.4 |
| 108.2 |
| 105.6 |
| 107.4 |
| 223.7 |
| 271.2 |
| 318.0 |
| 292.6 |
| 354.4 |
| 354.9 |
| 401.6 |
| 414.2 |
| 425.9 |
| 467.7 |
| 461.8 |
| 468.3 |
| 473.8 |
| 510.0 |
| 546.2 |
| 553.3 |
| 559.9 |
| 518.7 |
| 563.5 |
| 567.5 |
| 580.5 |
| 595.4 |
| 250.3 |
| 218.6 |
| 183.2 |
| 206.1 |
| 181.3 |
| 151.5 |
| 132.1 |
| 131.7 |
| 116.2 |
| 91.7 |
| 69.2 |
| 79.5 |
| 91.1 |
| 70.6 |
| 48.2 |
| 21.5 |
| 0.4 |
| 36.3 |
| 47.1 |
| 29.1 |
| 25.1 |
| 31.9 |
| 423.8 |
| 393.8 |
| 351.6 |
| 337.7 |
| 306.1 |
| 274.9 |
| 259.0 |
| 267.2 |
| 245.2 |
| 224.5 |
| 212.3 |
| 211.5 |
| 210.9 |
| 193.3 |
| 175.3 |
| 144.1 |
| 133.9 |
| 130.3 |
| 121.8 |
| 104.7 |
| 102.2 |
| 104.0 |
| (140.4) |
| (190.4) |
| (227.5) |
| (274.7) |
| (279.8) |
| (311.0) |
| (345.3) |
| (365.2) |
| (374.2) |
| (395.3) |
| (421.5) |
| (436.1) |
| (442.5) |
| (445.9) |
| (470.1) |
| (498.1) |
| (534.4) |
| (557.3) |
| (525.2) |
| (541.4) |
| (565.4) |
| (567.1) |
| (570.3) |