| (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 | 356.6 | 319.9 | 305.0 | 306.4 | 306.9 | 403.7 | 400.7 | 410.0 | 385.1 | 334.1 | 308.3 | 231.4 | 230.7 | 250.8 | 255.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 306.4 | 410.0 | 231.4 | 198.0 | 303.0 | 225.4 | 180.8 | 158.1 | 133.8 | 142.8 | 113.0 | 233.5 | 149.7 | 115.5 | 127.3 | 84.9 | 114.8 |
| Restricted Cash | - | - | 0.0 | 0.2 | 0.0 | 7.4 | - | 3.3 | 3.3 | - | - | - | - | - | - | - | - |
| Short Term Investments | 627.8 | 448.6 | 319.1 | 280.2 | 245.0 | 262.7 | 256.5 | 174.3 | 151.5 | 141.7 | 142.9 | - | - | - | - | - | - |
| Cash And Short Term Investments | 934.2 | 858.6 | 550.5 | 478.2 | 547.9 | 488.1 | 437.3 | 332.4 | 285.3 | 284.5 | 255.8 | 233.5 | 149.7 | 115.5 | 127.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 758.9 | 592.5 | 531.8 | 452.7 | 336.5 | 272.7 | 260.6 | 246.9 | 264.3 | 196.1 | 135.0 | 101.2 | 118.5 | 128.3 | 117.7 | ||
| Current Assets | |||||||||||||||||
| Inventory | 581.0 | 463.2 | 519.6 | 557.1 | 422.1 | 309.8 | 293.6 | 257.7 | 238.7 | 181.5 | 130.6 | 124.6 | 89.0 | 103.2 | 106.5 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 748.0 | 634.4 | 597.7 | 552.5 | 471.3 | 425.0 | 382.5 | 364.3 | 338.7 | 275.6 | 222.7 | 167.5 | 170.4 | 161.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | 0.0 | 15.2 | 27.4 | 39.5 | 57.7 | - | - | - | - | - | 28.9 | 38.6 | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | 0.0 | 12.2 | 27.4 | 39.5 | 51.7 | 60.9 | 3.3 | 48.4 | 24.3 | 36.0 | 6.0 | 28.9 | 38.6 | - | - | |
| 198.0 |
| 269.1 |
| 276.5 |
| 269.9 |
| 303.0 |
| 247.0 |
| 219.2 |
| 189.2 |
| 225.4 |
| 224.1 |
| 220.0 |
| 168.5 |
| 180.8 |
| 166.4 |
| 231.0 |
| 220.0 |
| 158.1 |
| 142.4 |
| 134.8 |
| 111.6 |
| 133.8 |
| 136.6 |
| 85.6 |
| 105.9 |
| 142.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | - | 0.2 | - | 0.0 | 0.0 | 7.4 | 7.4 | 7.4 | 7.4 | 0.3 | 22.2 | - | - | - | - | 3.3 | - | - | - | - | - | - | - | - |
| Short Term Investments | 588.7 | 640.9 | 663.8 | 627.8 | 643.8 | 531.0 | 508.2 | 448.6 | 408.9 | 406.5 | 362.4 | 319.1 | 308.0 | 276.8 | 244.5 | 280.2 | 245.9 | 243.3 | 258.5 | 245.0 | 261.7 | 261.8 | 307.2 | 262.7 | 233.6 | 222.8 | 238.3 | 256.5 | 242.5 | 151.5 | 132.4 | 174.3 | 169.4 | 149.4 | 151.6 | 151.5 | 152.6 | 170.5 | 147.7 | 141.7 |
| Cash And Short Term Investments | 945.2 | 960.8 | 968.8 | 934.2 | 950.7 | 934.6 | 908.9 | 858.6 | 794.0 | 740.6 | 670.8 | 550.5 | 538.7 | 527.6 | 499.8 | 478.2 | 515.0 | 519.9 | 528.4 | 547.9 | 508.7 | 481.0 | 496.4 | 488.1 | 457.8 | 442.8 | 406.8 | 437.3 | 408.9 | 382.5 | 352.4 | 332.4 | 311.9 | 284.2 | 263.3 | 285.3 | 289.2 | 256.1 | 253.6 | 284.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 908.5 | 801.7 | 706.9 | 758.9 | 658.3 | 680.1 | 662.7 | 592.5 | 583.9 | 584.6 | 535.0 | 531.8 | 540.3 | 520.0 | 462.4 | 439.3 | 446.1 | 384.7 | 346.7 | 336.5 | 309.1 | 318.4 | 289.2 | 272.7 | 283.5 | 285.6 | 273.6 | 260.6 | 265.1 | 261.5 | 258.7 | 246.9 | 244.0 | 258.9 | 275.4 | 264.3 | 250.9 | 240.9 | 212.7 | 196.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 876.0 | 798.9 | 722.2 | 581.0 | 531.3 | 489.2 | 440.4 | 463.2 | 454.1 | 414.8 | 440.1 | 519.6 | 554.2 | 536.5 | 528.1 | 557.1 | 452.6 | 484.9 | 465.3 | 422.1 | 353.3 | 372.0 | 339.4 | 309.8 | 290.2 | 294.4 | 321.5 | 293.6 | 285.4 | 277.9 | 278.4 | 257.7 | 239.6 | 239.2 | 255.1 | 238.7 | 224.6 | 214.4 | 205.5 | 181.5 |
| Prepaid Expenses | 38.2 | 33.5 | 36.5 | 38.5 | 19.4 | 17.7 | 9.4 | 10.6 | 9.4 | 6.0 | 6.3 | 7.8 | 10.6 | 9.5 | 15.5 | 11.6 | 13.7 | 8.8 | ||||||||||||||||||||||
| Other Current Assets | 177.5 | 178.9 | 124.5 | 116.2 | 84.7 | 77.4 | 87.5 | 87.8 | 74.7 | 60.4 | 39.8 | 42.9 | 39.6 | 40.5 | 32.0 | 25.2 | 29.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,945.4 | 2,773.8 | 2,559.0 | 2,428.8 | 2,244.4 | 2,199.0 | 2,108.9 | 2,012.7 | 1,916.1 | 1,806.4 | 1,692.0 | 1,652.5 | 1,704.6 | 1,647.8 | 1,551.9 | 1,525.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 525.0 | 460.1 | 419.5 | 380.6 | 354.5 | 323.6 | 311.2 | 307.2 | 303.1 | 306.0 | 306.7 | 310.4 | 308.4 | 302.3 | 294.9 | 292.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 2.4 | 2.2 | 2.1 | 2.2 | 2.2 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.6 | 2.4 | 2.5 | 3.3 | 3.3 | 3.5 | 3.6 | 3.9 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.4 | 4.9 | 5.3 | 5.8 | 6.0 | 6.4 | 5.1 | 5.3 | 3.7 | 5.8 | 6.0 | 1.6 | 2.2 | 2.8 | 3.2 | 4.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 17.3 | 15.5 | 13.8 | 13.4 | 11.6 | 10.7 | 10.9 | 10.4 | 11.0 | 11.8 | 11.4 | 12.1 | 10.5 | 11.2 | 10.2 | 9.8 | 9.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 13.8 | 11.4 | 9.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.5 | |||||||||||||||||||||||
| Total Non-Current Assets | 563.5 | 494.8 | 449.8 | 402.6 | 374.9 | 343.4 | 330.1 | 325.8 | 320.9 | 326.8 | 327.3 | 327.1 | 324.2 | 320.3 | 312.5 | 310.5 | 310.0 | |||||||||||||||||||||||
| Total Assets | 3,509.0 | 3,268.6 | 3,008.8 | 2,831.4 | 2,619.3 | 2,542.4 | 2,439.0 | 2,338.5 | 2,237.0 | 2,133.1 | 2,019.2 | 1,979.6 | 2,028.8 | 1,968.0 | 1,864.4 | 1,835.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 3.0 | 6.1 | 9.1 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | ||||||||||||||||||||||
| Deferred Revenue Current | 58.8 | 17.4 | 9.8 | 14.5 | 8.9 | 8.6 | 8.9 | 7.8 | 6.9 | 6.3 | 1.2 | 3.0 | 3.2 | 3.6 | 6.3 | 2.0 | 1.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 1.7 | 1.9 | 1.8 | 1.7 | 1.7 | 1.4 | 1.4 | 1.3 | 1.4 | 1.6 | 1.2 | 1.6 | 2.0 | 2.3 | 2.3 | ||||||||||||||||||||||||
| Accrued Expenses | 36.4 | 25.0 | 29.0 | 30.6 | 32.4 | 29.1 | 30.5 | 19.9 | 20.7 | 16.1 | 24.0 | 20.4 | 23.4 | 22.5 | 32.6 | 24.8 | 21.1 | 19.8 | ||||||||||||||||||||||
| Other Current Liabilities | 152.9 | 136.5 | 89.0 | 66.7 | 54.3 | 54.0 | 75.0 | 54.4 | 52.3 | 45.9 | 24.3 | 23.7 | 26.6 | 27.5 | 26.2 | 25.2 | 24.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,155.5 | 1,036.6 | 905.5 | 809.8 | 675.0 | 663.2 | 576.0 | 557.9 | 544.3 | 486.8 | 455.4 | 481.9 | 555.0 | 549.6 | 526.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 6.1 | 9.1 | 15.2 | 18.2 | 21.3 | 24.3 | 27.4 | 30.4 | 33.4 | 36.5 | 39.5 | 42.6 | 45.6 | 48.6 | 57.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.0 | 3.2 | 3.3 | 3.7 | 4.0 | 4.4 | 3.4 | 3.6 | 2.0 | 4.0 | 4.1 | 0.1 | 0.2 | 0.5 | 0.6 | 1.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.2 | 2.4 | 1.7 | 1.6 | 1.4 | 1.0 | 2.0 | 4.9 | 4.6 | 4.5 | 5.1 | 4.8 | 6.2 | 5.9 | 6.6 | 6.0 | 5.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.1 | 9.2 | 6.7 | 3.3 | 3.3 | 3.2 | 2.9 | 2.2 | 2.1 | 2.0 | 2.2 | 2.1 | 1.5 | 1.5 | 1.3 | 2.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 48.7 | 47.2 | 42.1 | 39.8 | 37.1 | 36.3 | 36.4 | 34.8 | 32.5 | 35.0 | 33.6 | 29.1 | 32.2 | 34.3 | 35.7 | 43.5 | ||||||||||||||||||||||||
| Total Liabilities | 1,204.3 | 1,083.8 | 947.6 | 849.6 | 712.1 | 699.4 | 612.4 | 592.8 | 576.8 | 521.8 | 489.1 | 511.0 | 587.2 | 583.9 | 562.0 | 582.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,427.1 | 2,301.9 | 2,189.2 | 2,093.3 | 2,006.1 | 1,924.8 | 1,838.2 | 1,760.8 | 1,679.7 | 1,598.8 | 1,529.7 | 1,464.6 | 1,403.8 | 1,344.4 | 1,281.3 | 1,216.7 | 1,160.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.5) | 14.4 | 7.3 | 10.3 | 8.5 | 2.3 | 11.9 | (3.1) | (4.7) | 4.2 | (7.5) | (8.1) | (6.3) | (2.7) | (15.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,304.7 | 2,184.8 | 2,061.2 | 1,981.8 | 1,907.2 | 1,843.0 | 1,826.6 | 1,745.7 | 1,660.2 | 1,611.4 | 1,530.2 | 1,468.7 | 1,441.6 | 1,384.1 | 1,302.4 | 1,253.7 | ||||||||||||||||||||||||
| Total Equity | 2,304.7 | 2,184.8 | 2,061.2 | 1,981.8 | 1,907.2 | 1,843.0 | 1,826.6 | 1,745.7 | 1,660.2 | 1,611.4 | 1,530.2 | 1,468.7 | 1,441.6 | 1,384.1 | 1,302.4 | 1,253.7 | 1,228.7 | 1,199.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 3.0 | 6.1 | 9.1 | 12.2 | 15.2 | 18.2 | 21.3 | 27.4 | 30.4 | 33.4 | 36.5 | 39.5 | 42.6 | 45.6 | 48.6 | 51.7 | 54.7 | 57.7 | 60.8 | 60.9 | 3.3 | 3.3 | 3.3 | 3.3 | 52.5 | 52.4 | 47.4 | 48.4 | 48.7 | 38.3 | 37.5 | 24.3 |
| Net debt | - | - | - | - | - | - | - | - | (791.0) | (734.5) | (661.6) | (538.3) | (523.5) | (509.4) | (478.5) | (450.8) | (484.6) | (486.4) | ||||||||||||||||||||||
| Working Capital | 1,789.9 | 1,737.2 | 1,653.4 | 1,619.0 | 1,569.4 | 1,535.9 | 1,533.0 | 1,454.7 | 1,371.9 | 1,319.6 | 1,236.5 | 1,170.7 | 1,149.6 | 1,098.2 | 1,025.6 | 986.7 | 967.5 | |||||||||||||||||||||||
| Book Value | 2,304.7 | 2,184.8 | 2,061.2 | 1,981.8 | 1,907.2 | 1,843.0 | 1,826.6 | 1,745.7 | 1,660.2 | 1,611.4 | 1,530.2 | 1,468.7 | 1,441.6 | 1,384.1 | 1,302.4 | 1,253.7 | 1,228.7 | 1,199.2 | ||||||||||||||||||||||
| Tangible Book Value | 2,302.3 | 2,182.6 | 2,059.1 | 1,979.7 | 1,905.0 | 1,840.9 | 1,824.4 | 1,743.4 | 1,657.8 | 1,608.8 | 1,527.6 | 1,466.3 | 1,439.1 | 1,380.8 | 1,299.0 | 1,250.2 | 1,225.1 | |||||||||||||||||||||||
| 84.9 |
| 114.8 |
| - |
| - |
| - |
| Prepaid Expenses | 38.5 | 10.6 | 7.8 | 11.6 | 11.4 | 5.4 | 8.8 | 8.1 | 6.3 | 3.1 | 2.1 | 1.7 | 1.9 | 3.6 | 2.0 | - | - |
| Other Current Assets | 116.2 | 87.8 | 42.9 | 25.4 | 22.6 | 14.5 | 11.0 | 5.9 | 4.2 | 6.7 | 1.8 | 2.0 | 3.5 | 6.0 | 2.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,428.8 | 2,012.7 | 1,652.5 | 1,525.2 | 1,352.5 | 1,135.4 | 1,023.8 | 854.3 | 798.8 | 673.3 | 527.0 | 464.5 | 364.0 | 360.7 | 357.7 | - | - |
| 131.2 |
| - |
| - |
| Accumulated Depreciation | 367.0 | 326.9 | 286.8 | 259.7 | 229.4 | 195.9 | 170.9 | 144.7 | 121.8 | 97.2 | 82.1 | 70.2 | 70.7 | 61.0 | 55.8 | - | - |
| Property,Plant & Equipment Net | 380.6 | 307.2 | 310.4 | 292.3 | 241.1 | 228.3 | 210.7 | 219.6 | 216.9 | 178.4 | 140.7 | 97.2 | 97.2 | 97.9 | 75.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | 3.7 | 3.8 | 3.8 | 0.0 | - | - | - | - | - | - | - |
| Intangible Assets | 2.2 | 2.3 | 2.4 | 3.5 | 4.4 | 4.3 | 3.9 | 4.9 | 5.8 | 0.5 | 0.1 | 0.1 | 0.2 | 0.4 | 0.9 | - | - |
| Operating Lease Right Of Use Assets | 5.8 | 5.3 | 1.6 | 4.1 | 6.7 | 8.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 13.4 | 10.4 | 12.1 | 9.8 | 9.4 | 5.7 | 5.7 | 5.3 | 2.9 | 1.8 | 2.2 | 1.8 | 2.1 | 1.8 | 2.0 | - | - |
| Other Non-Current Assets | 0.6 | 0.5 | 0.6 | 0.7 | 1.8 | 0.2 | 0.1 | 0.1 | 1.6 | - | - | 1.0 | 0.1 | 0.6 | - | - | - |
| Total Non-Current Assets | 402.6 | 325.8 | 327.1 | 310.5 | 263.6 | 246.5 | 231.5 | 233.7 | 234.3 | 182.6 | 145.5 | 100.1 | 99.6 | 100.7 | 80.1 | - | - |
| Total Assets | 2,831.4 | 2,338.5 | 1,979.6 | 1,835.6 | 1,616.1 | 1,382.0 | 1,255.3 | 1,088.0 | 1,033.1 | 855.9 | 672.5 | 564.6 | 463.6 | 461.4 | 437.8 | - | - |
| - |
| Short Term Debt | - | 0.0 | 12.2 | 12.2 | 12.2 | 12.2 | 3.3 | 3.3 | 48.4 | 24.3 | 36.0 | 6.0 | - | - | - | - | - |
| Deferred Revenue Current | 14.5 | 7.8 | 3.0 | 2.0 | 1.7 | 1.6 | 2.2 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.8 | 1.4 | 1.2 | 2.3 | 2.6 | 2.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 30.6 | 19.9 | 20.4 | 24.8 | 17.1 | 9.0 | 9.0 | 9.0 | 9.2 | 8.1 | 6.4 | 4.3 | 3.1 | 2.6 | 4.0 | - | - |
| Other Current Liabilities | 66.7 | 54.4 | 23.7 | 27.2 | 21.0 | 21.5 | 15.3 | 19.7 | 22.2 | 16.4 | 6.0 | 5.8 | 5.2 | 6.6 | 3.8 | - | - |
| Total Current Liabilities | 809.8 | 557.9 | 481.9 | 538.5 | 444.4 | 334.4 | 313.0 | 270.1 | 311.3 | 255.7 | 181.0 | 120.6 | 112.9 | 175.8 | 117.8 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 3.7 | 3.6 | 0.1 | 1.5 | 3.9 | 5.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.6 | 4.9 | 4.8 | 6.0 | 5.1 | 4.7 | 3.6 | - | - | 0.9 | 0.7 | 1.0 | 1.2 | 0.0 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.3 | 2.2 | 2.1 | 2.4 | 3.4 | 5.7 | 2.7 | 3.1 | 2.7 | 2.1 | 1.8 | 1.1 | 0.5 | 1.5 | 2.0 | - | - |
| Total Non-Current Liabilities | 39.8 | 34.8 | 29.1 | 43.5 | 59.2 | 73.2 | 79.2 | 77.0 | 40.2 | 45.7 | 12.5 | 17.1 | 25.3 | 34.8 | 18.4 | - | - |
| Total Liabilities | 849.6 | 592.8 | 511.0 | 582.0 | 503.6 | 407.6 | 392.2 | 347.1 | 351.5 | 301.4 | 193.6 | 137.7 | 138.3 | 210.7 | 136.2 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 80.9 | 71.1 | 65.5 | 59.8 | - | - |
| Retained Earnings | 2,093.3 | 1,760.8 | 1,464.6 | 1,216.7 | 1,016.3 | 868.1 | 754.6 | 632.4 | 548.3 | 451.1 | 389.2 | 345.6 | 253.9 | 184.9 | 241.4 | - | - |
| Accumulated Other Comprehensive Income | 10.3 | (3.1) | (8.1) | (12.8) | (6.3) | (1.1) | (2.4) | (1.3) | (0.3) | 0.6 | (0.0) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,981.8 | 1,745.7 | 1,468.7 | 1,253.7 | 1,112.5 | 974.4 | 863.1 | 740.9 | 681.6 | 554.4 | 478.9 | 426.8 | 325.3 | 250.7 | 301.5 | 232.2 | 193.5 |
| Total Equity | 1,981.8 | 1,745.7 | 1,468.7 | 1,253.7 | 1,112.5 | 974.4 | 863.1 | 740.9 | 681.6 | 554.4 | 478.9 | 426.8 | 325.3 | 250.7 | 301.5 | 232.2 | 193.5 |
| - |
| Net debt | - | (858.6) | (538.3) | (450.8) | (508.4) | (436.5) | (376.4) | (329.1) | (236.9) | (260.2) | (219.8) | (227.5) | (120.8) | (76.9) | - | - | - |
| Working Capital | 1,619.0 | 1,454.7 | 1,170.7 | 986.7 | 908.1 | 801.0 | 710.8 | 584.2 | 487.5 | 417.6 | 346.0 | 343.8 | 251.0 | 184.8 | 239.9 | - | - |
| Book Value | 1,981.8 | 1,745.7 | 1,468.7 | 1,253.7 | 1,112.5 | 974.4 | 863.1 | 740.9 | 681.6 | 554.4 | 478.9 | 426.8 | 325.3 | 250.7 | 301.5 | 232.2 | 193.5 |
| Tangible Book Value | 1,979.7 | 1,743.4 | 1,466.3 | 1,250.2 | 1,108.1 | 970.1 | 855.5 | 732.2 | 671.9 | 553.9 | 478.8 | 426.8 | 325.2 | 250.3 | 300.6 | - | - |
| 10.4 |
| 11.4 |
| 10.7 |
| 3.1 |
| 4.1 |
| 5.4 |
| 4.5 |
| 4.9 |
| 6.3 |
| 8.8 |
| 12.3 |
| 9.8 |
| 11.0 |
| 8.1 |
| 9.5 |
| 9.1 |
| 7.9 |
| 6.3 |
| 3.8 |
| 2.4 |
| 3.5 |
| 3.1 |
| 28.4 |
| 24.7 |
| 22.6 |
| 32.0 |
| 29.2 |
| 7.8 |
| 14.5 |
| 8.8 |
| 7.4 |
| 9.1 |
| 11.0 |
| 5.2 |
| 5.0 |
| 6.5 |
| 5.9 |
| 11.0 |
| 8.0 |
| 7.7 |
| 4.2 |
| 3.0 |
| 4.6 |
| 5.2 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,470.1 |
| 1,440.0 |
| 1,388.6 |
| 1,352.5 |
| 1,255.2 |
| 1,251.7 |
| 1,180.4 |
| 1,135.4 |
| 1,092.9 |
| 1,070.8 |
| 1,051.2 |
| 1,023.8 |
| 987.5 |
| 950.1 |
| 917.1 |
| 854.3 |
| 816.0 |
| 799.3 |
| 809.3 |
| 798.8 |
| 771.6 |
| 718.4 |
| 680.5 |
| 673.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.8 |
| 290.7 |
| 271.7 |
| 241.1 |
| 228.8 |
| 227.7 |
| 227.6 |
| 228.3 |
| 218.0 |
| 217.0 |
| 212.3 |
| 210.7 |
| 209.1 |
| 212.3 |
| 216.8 |
| 219.6 |
| 222.0 |
| 222.5 |
| 218.0 |
| 216.9 |
| 216.4 |
| 214.0 |
| 205.8 |
| 178.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.8 |
| 3.6 |
| 3.7 |
| 3.8 |
| 3.7 |
| 3.8 |
| 3.8 |
| 4.1 |
| 3.9 |
| 3.8 |
| 3.8 |
| 3.6 |
| 2.5 |
| 3.0 |
| 0.0 |
| 4.1 |
| 4.4 |
| 4.6 |
| 4.4 |
| 4.1 |
| 4.3 |
| 4.0 |
| 4.0 |
| 3.7 |
| 3.9 |
| 4.1 |
| 4.3 |
| 4.6 |
| 4.9 |
| 5.9 |
| 5.4 |
| 5.7 |
| 5.8 |
| 5.9 |
| 5.0 |
| 5.1 |
| 0.5 |
| 4.8 |
| 5.5 |
| 6.1 |
| 6.7 |
| 6.7 |
| 7.3 |
| 7.2 |
| 8.1 |
| 7.2 |
| 7.6 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 9.5 |
| 9.4 |
| 6.2 |
| 6.2 |
| 5.8 |
| 5.7 |
| 4.4 |
| 4.1 |
| 5.2 |
| 5.7 |
| 5.7 |
| 5.5 |
| 5.4 |
| 5.3 |
| 3.0 |
| 3.1 |
| 2.7 |
| 2.9 |
| 2.5 |
| 1.9 |
| 2.5 |
| 1.8 |
| 0.6 |
| 0.5 |
| 1.8 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 310.8 |
| 292.0 |
| 263.6 |
| 246.7 |
| 245.9 |
| 245.0 |
| 246.5 |
| 237.4 |
| 244.2 |
| 238.5 |
| 231.5 |
| 223.1 |
| 225.8 |
| 230.7 |
| 233.7 |
| 238.8 |
| 238.6 |
| 235.2 |
| 234.3 |
| 233.1 |
| 227.5 |
| 220.9 |
| 182.6 |
| 1,780.1 |
| 1,750.8 |
| 1,680.6 |
| 1,616.1 |
| 1,501.8 |
| 1,497.6 |
| 1,425.4 |
| 1,382.0 |
| 1,330.3 |
| 1,315.0 |
| 1,289.7 |
| 1,255.3 |
| 1,210.6 |
| 1,175.9 |
| 1,147.8 |
| 1,088.0 |
| 1,054.8 |
| 1,037.9 |
| 1,044.6 |
| 1,033.1 |
| 1,004.7 |
| 945.9 |
| 901.3 |
| 855.9 |
| 12.2 |
| 12.2 |
| 12.2 |
| 12.2 |
| 12.2 |
| 12.2 |
| 12.2 |
| 12.2 |
| 12.2 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 52.5 |
| 52.4 |
| 47.4 |
| 48.4 |
| 48.7 |
| 38.3 |
| 37.5 |
| 24.3 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.4 |
| 1.8 |
| 1.0 |
| 1.6 |
| 1.9 |
| 2.4 |
| 2.3 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.4 |
| 2.3 |
| 2.1 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 17.1 |
| 12.7 |
| 14.5 |
| 10.1 |
| 9.0 |
| 19.8 |
| 11.3 |
| 12.0 |
| 9.0 |
| 8.8 |
| 9.1 |
| 10.3 |
| 9.0 |
| 11.8 |
| 17.6 |
| 14.9 |
| 9.2 |
| 13.0 |
| 13.7 |
| 6.5 |
| 8.1 |
| 23.0 |
| 22.6 |
| 21.0 |
| 26.3 |
| 39.2 |
| 14.5 |
| 21.5 |
| 28.8 |
| 31.4 |
| 21.6 |
| 22.6 |
| 16.4 |
| 17.6 |
| 20.9 |
| 19.7 |
| 10.8 |
| 11.1 |
| 12.0 |
| 14.1 |
| 10.9 |
| 12.4 |
| 10.2 |
| 16.4 |
| 538.5 |
| 502.7 |
| 500.0 |
| 479.2 |
| 444.4 |
| 366.2 |
| 395.0 |
| 355.4 |
| 334.4 |
| 327.5 |
| 313.4 |
| 323.4 |
| 313.0 |
| 305.6 |
| 297.6 |
| 305.8 |
| 270.1 |
| 287.2 |
| 281.8 |
| 300.0 |
| 311.3 |
| 312.8 |
| 283.1 |
| 269.2 |
| 255.7 |
| 1.9 |
| 2.6 |
| 3.2 |
| 3.9 |
| 4.1 |
| 4.7 |
| 4.9 |
| 5.9 |
| 5.0 |
| 5.7 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.4 |
| 5.1 |
| 4.9 |
| 4.6 |
| 4.9 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.8 |
| 3.3 |
| 3.4 |
| 3.7 |
| 4.2 |
| 5.3 |
| 5.7 |
| 2.0 |
| 1.7 |
| 2.7 |
| 2.7 |
| 2.4 |
| 2.3 |
| 2.1 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.8 |
| 2.7 |
| 2.8 |
| 2.3 |
| 2.2 |
| 2.1 |
| 48.8 |
| 51.6 |
| 55.4 |
| 59.2 |
| 62.1 |
| 65.9 |
| 69.3 |
| 73.2 |
| 69.4 |
| 73.3 |
| 75.6 |
| 79.2 |
| 76.1 |
| 76.8 |
| 75.9 |
| 77.0 |
| 32.1 |
| 34.3 |
| 37.1 |
| 40.2 |
| 42.8 |
| 43.2 |
| 47.0 |
| 45.7 |
| 551.4 |
| 551.6 |
| 534.6 |
| 503.6 |
| 428.3 |
| 461.0 |
| 424.7 |
| 407.6 |
| 396.9 |
| 386.7 |
| 399.0 |
| 392.2 |
| 381.7 |
| 374.4 |
| 381.6 |
| 347.1 |
| 319.3 |
| 316.2 |
| 337.1 |
| 351.5 |
| 355.6 |
| 326.3 |
| 316.3 |
| 301.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,109.8 |
| 1,060.9 |
| 1,016.3 |
| 973.9 |
| 936.4 |
| 901.0 |
| 868.1 |
| 840.0 |
| 811.8 |
| 780.5 |
| 754.6 |
| 721.6 |
| 693.0 |
| 661.5 |
| 632.4 |
| 609.7 |
| 588.6 |
| 569.3 |
| 548.3 |
| 520.9 |
| 499.2 |
| 473.9 |
| 451.1 |
| (12.8) |
| (6.9) |
| (5.2) |
| (7.7) |
| (6.3) |
| (6.9) |
| (1.7) |
| (3.9) |
| (1.1) |
| (10.4) |
| (2.2) |
| (2.6) |
| (2.4) |
| (0.1) |
| (1.1) |
| (1.2) |
| (1.3) |
| (0.0) |
| (0.2) |
| 0.2 |
| (0.3) |
| (1.0) |
| (1.3) |
| 1.0 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,228.7 |
| 1,199.2 |
| 1,146.0 |
| 1,112.5 |
| 1,073.5 |
| 1,036.7 |
| 1,000.7 |
| 974.4 |
| 933.4 |
| 928.3 |
| 890.7 |
| 863.1 |
| 828.9 |
| 801.5 |
| 766.2 |
| 740.9 |
| 735.5 |
| 721.8 |
| 707.5 |
| 681.6 |
| 649.1 |
| 619.7 |
| 585.0 |
| 554.4 |
| 1,146.0 |
| 1,112.5 |
| 1,073.5 |
| 1,036.7 |
| 1,000.7 |
| 974.4 |
| 933.4 |
| 928.3 |
| 890.7 |
| 863.1 |
| 828.9 |
| 801.5 |
| 766.2 |
| 740.9 |
| 735.5 |
| 721.8 |
| 707.5 |
| 681.6 |
| 649.1 |
| 619.7 |
| 585.0 |
| 554.4 |
| (491.9) |
| (508.4) |
| (466.2) |
| (435.4) |
| (447.8) |
| (436.5) |
| (403.1) |
| (385.1) |
| (346.0) |
| (376.4) |
| (405.6) |
| (379.3) |
| (349.1) |
| (329.1) |
| (259.4) |
| (231.8) |
| (215.8) |
| (236.9) |
| (240.6) |
| (217.8) |
| (216.0) |
| (260.2) |
| 940.0 |
| 909.4 |
| 908.1 |
| 888.9 |
| 856.7 |
| 825.0 |
| 801.0 |
| 765.4 |
| 757.4 |
| 727.7 |
| 710.8 |
| 681.9 |
| 652.6 |
| 611.3 |
| 584.2 |
| 528.8 |
| 517.5 |
| 509.3 |
| 487.5 |
| 458.8 |
| 435.3 |
| 411.2 |
| 417.6 |
| 1,146.0 |
| 1,112.5 |
| 1,073.5 |
| 1,036.7 |
| 1,000.7 |
| 974.4 |
| 933.4 |
| 928.3 |
| 890.7 |
| 863.1 |
| 828.9 |
| 801.5 |
| 766.2 |
| 740.9 |
| 735.5 |
| 721.8 |
| 707.5 |
| 681.6 |
| 649.1 |
| 619.7 |
| 585.0 |
| 554.4 |
| 1,195.3 |
| 1,141.9 |
| 1,108.1 |
| 1,068.9 |
| 1,032.3 |
| 996.6 |
| 970.1 |
| 925.8 |
| 920.5 |
| 883.4 |
| 855.5 |
| 821.0 |
| 793.6 |
| 757.7 |
| 732.2 |
| 725.5 |
| 712.4 |
| 698.0 |
| 671.9 |
| 639.6 |
| 612.1 |
| 576.9 |
| 553.9 |