| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 114.1 | 107.9 | 107.2 | 122.5 | 96.8 | 169.4 | 131.4 | 165.2 | 79.9 | 103.2 | 125.5 | 61.8 | 60.7 | 68.1 | 63.5 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 107.2 | 169.4 | 79.9 | 61.8 | 61.8 | 100.5 | 112.2 | 194.4 | 142.2 | 119.2 | 77.6 | 155.1 | 154.6 | 154.6 | 98.7 | 80.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 75.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 107.2 | 169.4 | 79.9 | 61.8 | 61.8 | 100.5 | 112.2 | 194.4 | 142.2 | 119.2 | 77.6 | 155.1 | 154.6 | 154.6 | 98.7 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 564.3 | 558.3 | 607.4 | 614.6 | 614.6 | 514.9 | 493.2 | 473.7 | 351.1 | 364.7 | 341.3 | 331.1 | 217.4 | 221.0 | 203.9 | |
| Current Assets | ||||||||||||||||
| Inventory | 472.0 | 467.5 | 491.8 | 448.4 | 448.4 | 323.2 | 337.3 | 372.1 | 247.4 | 248.5 | 251.3 | 221.5 | 116.4 | 121.6 | 116.9 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,956.2 | 1,864.6 | 1,579.7 | 695.4 | 1,501.0 | 1,428.2 | 1,304.2 | 1,288.3 | 1,093.1 | 1,112.0 | 1,106.4 | 1,032.8 | 792.5 | 806.8 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 470.1 | 491.4 | 460.7 | 500.3 | 500.3 | 316.5 | 298.9 | 268.5 | 163.0 | 177.9 | 174.5 | 201.6 | 104.4 | 102.1 | 109.2 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,016.9 | 2,010.1 | 1,736.3 | 1,591.5 | 1,591.5 | 1,757.0 | 1,898.4 | 2,398.9 | 585.8 | 669.6 | 547.7 | 472.3 | 179.6 | 201.0 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 54.2 | 54.7 | 53.7 | 52.8 | 52.8 | 51.9 | 51.2 | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,016.9 | 2,010.1 | 1,736.3 | 1,591.5 | 1,591.5 | 1,757.0 | 1,963.4 | 2,420.4 | 665.9 | 692.1 | 547.7 | 472.3 | 204.0 | 223.5 | - | - |
| 61.8 |
| 68.1 |
| 69.6 |
| 81.2 |
| 100.5 |
| 74.9 |
| 70.3 |
| 78.7 |
| 112.2 |
| 100.2 |
| 113.5 |
| 194.4 |
| 129.2 |
| 132.5 |
| 142.2 |
| 94.1 |
| 116.5 |
| 133.1 |
| 146.0 |
| 126.8 |
| 119.2 |
| 85.8 |
| 79.5 |
| 71.6 |
| 77.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 114.1 | 107.9 | 107.2 | 122.5 | 96.8 | 169.4 | 131.4 | 165.2 | 79.9 | 103.2 | 125.5 | 61.8 | 60.7 | 68.1 | 63.5 | 61.8 | 68.1 | 69.6 | 81.2 | 100.5 | 74.9 | 70.3 | 78.7 | 112.2 | 100.2 | 113.5 | 194.4 | 129.2 | 132.5 | 142.2 | 94.1 | 116.5 | 133.1 | 146.0 | 126.8 | 119.2 | 85.8 | 79.5 | 71.6 | 77.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 622.7 | 532.2 | 564.3 | 563.6 | 584.0 | 558.3 | 574.8 | 525.7 | 607.4 | 586.6 | 566.4 | 614.6 | 649.7 | 644.5 | 616.3 | 614.6 | 572.9 | 583.3 | 505.0 | 514.9 | 476.1 | 448.1 | 457.8 | 493.2 | 499.4 | 478.3 | 473.7 | 477.7 | 466.9 | 351.1 | 378.6 | 358.1 | 344.3 | 355.4 | 335.4 | 364.7 | 341.9 | 356.4 | 335.5 | 341.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 526.7 | 506.8 | 472.0 | 503.0 | 495.6 | 467.5 | 509.0 | 490.2 | 491.8 | 499.3 | 526.0 | 448.4 | 547.3 | 543.1 | 547.9 | 448.4 | 462.6 | 427.8 | 388.8 | 323.2 | 354.2 | 388.7 | 381.0 | 337.3 | 382.6 | 386.7 | 372.1 | 404.7 | 410.2 | 247.4 | 302.3 | 286.3 | 261.4 | 261.1 | 264.8 | 248.5 | 266.9 | 265.6 | 275.0 | 251.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 135.8 | 128.5 | 119.8 | 111.8 | 118.2 | 104.0 | 115.1 | 115.7 | 120.3 | 128.9 | 123.0 | 96.3 | 163.2 | 153.2 | 121.0 | 96.3 | 100.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,399.4 | 1,275.3 | 1,263.3 | 1,300.7 | 1,294.6 | 1,299.2 | 1,330.3 | 1,296.8 | 1,299.4 | 1,318.0 | 1,340.9 | 1,221.2 | 1,420.9 | 1,409.0 | 1,348.6 | 1,221.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,034.1 | 2,009.6 | 1,956.2 | 1,913.3 | 1,861.9 | 1,864.6 | 1,855.2 | 1,772.1 | 1,579.7 | 1,673.9 | 1,623.5 | 695.4 | 1,526.6 | 1,527.7 | 1,536.5 | 1,501.0 | 1,476.2 | 1,476.6 | 1,443.1 | 1,428.2 | 1,392.0 | 1,340.7 | 1,323.7 | 1,304.2 | 1,323.1 | 1,322.5 | 1,288.3 | 1,296.3 | 1,316.1 | 1,093.1 | 1,111.4 | 1,086.3 | 1,156.2 | 1,144.0 | 1,127.8 | 1,112.0 | 1,130.2 | 1,129.1 | 1,133.8 | 1,106.5 |
| Accumulated Depreciation | 1,066.3 | 1,053.0 | 1,020.9 | 1,023.8 | 994.4 | 982.6 | 993.9 | 949.2 | 846.1 | 886.5 | 866.5 | - | 820.1 | 825.3 | 823.7 | 805.6 | 800.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 967.8 | 956.6 | 935.3 | 889.6 | 867.5 | 881.9 | 861.3 | 822.9 | 733.7 | 787.4 | 757.0 | - | 706.5 | 702.5 | 712.8 | 695.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | 42.1 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,693.5 | 1,697.5 | 1,680.1 | 1,681.9 | 1,670.1 | 1,532.2 | 1,591.7 | 1,486.8 | 1,392.6 | 1,441.4 | 1,391.1 | 1,298.8 | 1,376.0 | 1,406.4 | 1,425.9 | 1,298.8 | 1,313.8 | 1,330.5 | ||||||||||||||||||||||
| Intangible Assets | 766.6 | 791.1 | 805.9 | 829.4 | 847.7 | 770.2 | 806.1 | 702.3 | 702.1 | 721.6 | 697.1 | 687.1 | 707.7 | 737.6 | 785.4 | 687.1 | 710.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | 32.4 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 39.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 501.5 | 499.8 | 498.3 | 464.5 | 452.6 | 449.7 | 388.8 | 373.1 | 335.9 | 349.7 | 349.6 | 372.1 | 360.6 | 365.1 | 368.7 | 372.1 | 354.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,328.8 | 5,220.3 | 5,182.7 | 5,166.1 | 5,132.5 | 4,933.2 | 4,978.2 | 4,682.0 | 4,463.6 | 4,618.0 | 4,535.7 | 4,274.5 | 4,571.6 | 4,620.5 | 4,641.4 | 4,274.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 526.3 | 453.0 | 470.1 | 459.4 | 482.0 | 491.4 | 493.6 | 460.6 | 460.7 | 436.4 | 450.2 | 500.3 | 485.5 | 507.1 | 531.4 | 500.3 | 485.8 | 433.5 | 373.6 | 316.5 | 272.2 | 319.6 | 333.7 | 298.9 | 299.9 | 284.9 | 268.5 | 263.7 | 257.4 | 163.0 | 182.0 | 181.5 | 160.8 | 161.7 | 162.5 | 177.9 | 170.6 | 191.9 | 195.0 | 174.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | 9.8 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 137.1 | 123.3 | 133.9 | 105.8 | 97.5 | 97.0 | 87.5 | 78.4 | 89.3 | 99.2 | 96.5 | 86.1 | 87.3 | 86.8 | 78.5 | 86.1 | 82.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 779.1 | 665.9 | 743.4 | 674.2 | 692.1 | 719.3 | 704.9 | 653.2 | 705.7 | 660.8 | 643.2 | 736.9 | 737.4 | 722.0 | 721.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,072.2 | 2,076.1 | 2,016.9 | 2,080.5 | 2,112.4 | 2,010.1 | 2,020.3 | 1,829.3 | 1,736.3 | 1,852.0 | 1,845.3 | 1,591.5 | 1,885.0 | 1,904.0 | 1,888.3 | 1,591.5 | 1,636.7 | 1,685.6 | 1,741.9 | 1,757.0 | 1,847.8 | 1,908.3 | 1,904.9 | 1,898.4 | 2,148.7 | 2,146.2 | 2,398.9 | 2,338.1 | 2,328.8 | 585.8 | 747.7 | 757.7 | 596.2 | 603.1 | 611.0 | 669.6 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | 23.4 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 183.2 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 51.3 | 52.1 | 51.3 | 56.2 | 55.0 | 51.8 | 51.7 | 50.5 | 52.6 | 53.5 | 53.7 | 71.7 | 66.7 | 69.8 | 71.4 | 71.7 | 87.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 343.8 | 360.9 | 367.9 | 396.2 | 396.9 | 322.3 | 359.6 | 380.8 | 358.3 | 368.5 | 359.4 | 277.2 | 303.8 | 309.9 | 314.0 | 277.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,246.3 | 3,155.0 | 3,179.5 | 3,207.1 | 3,256.5 | 3,103.4 | 3,136.5 | 2,913.7 | 2,852.8 | 2,934.9 | 2,901.6 | 2,677.2 | 2,993.0 | 3,005.7 | 2,995.6 | 2,677.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 53.8 | 54.5 | 54.2 | 54.0 | 54.0 | 54.7 | 54.6 | 54.4 | 53.7 | 53.9 | 53.8 | 52.8 | 53.3 | 53.2 | 53.0 | 52.8 | 52.6 | 52.5 | 52.2 | 51.9 | 51.7 | 51.6 | 51.4 | 51.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 275.5 | 309.1 | 298.0 | 288.2 | 278.5 | 322.6 | 316.3 | 309.6 | 266.5 | 280.1 | 272.8 | 213.6 | 245.8 | 232.3 | 221.3 | 213.6 | 200.2 | |||||||||||||||||||||||
| Retained Earnings | 2,088.7 | 2,034.2 | 2,026.1 | 2,009.2 | 1,954.8 | 1,924.8 | 1,944.4 | 1,862.3 | 1,741.4 | 1,782.2 | 1,752.9 | 1,600.6 | 1,703.3 | 1,667.0 | 1,629.9 | 1,600.6 | 1,558.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (335.6) | (332.5) | (375.0) | (393.7) | (412.6) | (473.4) | (474.3) | (458.8) | (451.4) | (433.7) | (446.1) | (270.2) | (424.3) | (338.2) | (259.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.0 | 0.0 | (0.0) | 1.3 | 1.3 | 1.2 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,082.5 | 2,065.3 | 2,003.2 | 1,957.6 | 1,874.7 | 1,828.7 | 1,841.0 | 1,767.5 | 1,610.2 | 1,682.5 | 1,633.5 | 1,596.8 | 1,578.1 | 1,614.1 | 1,645.3 | 1,596.8 | ||||||||||||||||||||||||
| Total Equity | 2,082.5 | 2,065.3 | 2,003.2 | 1,959.0 | 1,876.0 | 1,829.8 | 1,841.7 | 1,768.2 | 1,610.8 | 1,683.2 | 1,634.1 | 1,597.4 | 1,578.7 | 1,614.8 | 1,645.8 | 1,597.4 | 1,567.9 | 1,563.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,072.2 | 2,076.1 | 2,016.9 | 2,080.5 | 2,112.4 | 2,010.1 | 2,020.3 | 1,829.3 | 1,736.3 | 1,852.0 | 1,845.3 | 1,591.5 | 1,885.0 | 1,904.0 | 1,888.3 | 1,591.5 | 1,636.7 | 1,685.6 | 1,741.9 | 1,757.0 | 1,847.8 | 1,908.3 | 1,956.9 | 1,963.4 | 2,175.3 | 2,217.4 | 2,420.4 | 2,390.0 | 2,410.0 | 665.9 | 757.7 | 757.7 | 674.8 | 679.4 | 686.5 | 692.1 | - | - | - | - |
| Net debt | 1,958.0 | 1,968.2 | 1,909.7 | 1,958.0 | 2,015.6 | 1,840.7 | 1,888.9 | 1,664.0 | 1,656.3 | 1,748.9 | 1,719.8 | 1,529.7 | 1,824.3 | 1,835.8 | 1,824.8 | 1,529.7 | 1,568.6 | 1,616.0 | ||||||||||||||||||||||
| Working Capital | 620.4 | 609.4 | 519.9 | 626.5 | 602.4 | 579.9 | 625.3 | 643.7 | 593.6 | 657.1 | 697.7 | 484.3 | 683.5 | 687.0 | 626.7 | 484.3 | 494.7 | 515.3 | ||||||||||||||||||||||
| Book Value | 2,082.5 | 2,065.3 | 2,003.2 | 1,957.6 | 1,874.7 | 1,828.7 | 1,841.0 | 1,767.5 | 1,610.2 | 1,682.5 | 1,633.5 | 1,596.8 | 1,578.1 | 1,614.1 | 1,645.3 | 1,596.8 | 1,567.3 | 1,562.6 | ||||||||||||||||||||||
| Tangible Book Value | (377.6) | (423.3) | (482.7) | (553.7) | (643.1) | (473.8) | (556.9) | (421.6) | (484.5) | (480.5) | (454.7) | (389.2) | (505.6) | (529.8) | (566.1) | (389.2) | (456.7) | |||||||||||||||||||||||
| 80.4 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 119.8 | 104.0 | 120.3 | 96.3 | 96.3 | 81.1 | 90.7 | 117.4 | 70.5 | 68.7 | 93.1 | 85.0 | 55.6 | 57.7 | 52.7 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,263.3 | 1,299.2 | 1,299.4 | 1,221.2 | 1,221.2 | 1,019.8 | 1,033.4 | 1,157.6 | 811.3 | 801.1 | 765.1 | 794.7 | 596.6 | 533.6 | 473.7 | - |
| - |
| - |
| Accumulated Depreciation | 1,020.9 | 982.6 | 846.1 | - | 805.6 | 757.4 | 674.4 | 618.1 | 577.9 | 599.1 | 603.7 | 598.4 | 550.0 | 555.7 | - | - |
| Property,Plant & Equipment Net | 935.3 | 881.9 | 733.7 | - | 695.4 | 670.7 | 629.8 | 670.2 | 515.3 | 512.9 | 502.6 | 434.4 | 242.6 | 237.6 | 253.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 35.6 | 37.1 | 42.1 | - | 49.3 | 53.9 | 53.7 | 49.0 | 45.7 | 39.5 | 37.5 | 40.7 | 40.8 | 36.3 | - | - |
| Goodwill | 1,680.1 | 1,532.2 | 1,392.6 | 1,298.8 | 1,298.8 | 1,312.0 | 1,281.8 | 1,336.7 | 366.2 | 354.2 | 256.0 | 263.1 | 114.9 | 109.0 | 103.7 | - |
| Intangible Assets | 805.9 | 770.2 | 702.1 | 687.1 | 687.1 | 756.0 | 799.4 | 1,001.8 | 205.4 | 213.0 | 195.9 | 219.4 | 126.7 | 131.5 | 141.2 | - |
| Operating Lease Right Of Use Assets | 55.7 | 61.1 | 32.4 | - | 32.7 | 28.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 38.7 | 39.3 | 39.0 | - | 37.1 | 37.4 | 29.0 | 43.4 | 46.2 | 55.7 | 40.1 | 28.5 | 51.1 | 49.8 | - | - |
| Other Non-Current Assets | 498.3 | 449.7 | 335.9 | 372.1 | 372.1 | 278.2 | 241.4 | 207.0 | 157.7 | 161.1 | 149.3 | 161.4 | 130.1 | 128.3 | 128.6 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,182.7 | 4,933.2 | 4,463.6 | 4,274.5 | 4,274.5 | 4,036.7 | 3,985.7 | 4,373.2 | 2,055.9 | 2,042.3 | 1,869.0 | 1,873.0 | 1,227.7 | 1,153.5 | 1,100.4 | - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65.0 | 21.5 | 80.2 | 22.5 | 0.0 | 0.0 | 24.4 | 22.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.7 | 13.5 | 9.8 | - | 8.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 133.9 | 97.0 | 89.3 | 86.1 | 86.1 | 84.0 | 60.7 | 84.2 | 50.9 | 57.4 | 51.0 | 46.6 | 25.0 | 28.9 | 25.4 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 743.4 | 719.3 | 705.7 | 736.9 | 736.9 | 530.1 | 542.2 | 504.9 | 391.8 | 349.5 | 317.2 | 360.8 | 255.0 | 231.3 | 236.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 42.5 | 48.6 | 23.4 | - | 24.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 120.2 | 141.7 | 183.2 | - | 179.4 | 165.9 | 177.5 | 280.5 | 26.3 | 24.5 | 16.7 | 20.6 | 8.5 | 7.6 | - | - |
| Pension Obligations | 51.3 | 51.8 | 52.6 | 71.7 | 71.7 | 88.8 | 80.2 | 71.2 | 73.5 | 76.3 | 67.2 | 52.9 | 39.9 | 42.8 | 50.7 | - |
| Other Non-Current Liabilities | 367.9 | 322.3 | 358.3 | 277.2 | 277.2 | 278.9 | 242.2 | 346.4 | 62.2 | 69.3 | 41.8 | 51.8 | 41.0 | 44.0 | 56.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,179.5 | 3,103.4 | 2,852.8 | 2,677.2 | 2,677.2 | 2,654.8 | 2,762.9 | 3,321.4 | 1,113.3 | 1,164.7 | 973.9 | 937.9 | 518.2 | 519.1 | 506.2 | - |
| Additional Paid In Capital | 298.0 | 322.6 | 266.5 | 213.6 | 213.6 | 157.9 | 130.3 | 74.7 | 59.6 | 55.5 | 53.3 | 44.5 | 23.8 | 22.7 | 12.3 | - |
| Retained Earnings | 2,026.1 | 1,924.8 | 1,741.4 | 1,600.6 | 1,600.6 | 1,474.4 | 1,384.4 | 1,127.0 | 1,090.9 | 994.6 | 933.8 | 907.3 | 721.0 | 646.6 | 589.5 | - |
| Accumulated Other Comprehensive Income | (375.0) | (473.4) | (451.4) | (270.2) | (270.2) | (302.9) | (343.6) | (200.7) | (262.7) | (227.3) | (147.4) | (72.0) | (89.0) | (86.6) | (59.1) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (0.0) | 1.2 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 2.5 | 2.9 | - |
| Total Stockholders Equity | 2,003.2 | 1,828.7 | 1,610.2 | 1,596.8 | 1,596.8 | 1,381.3 | 1,222.3 | 1,051.4 | 937.9 | 872.9 | 890.0 | 930.1 | 705.2 | 631.9 | 591.4 | 538.5 |
| Total Equity | 2,003.2 | 1,829.8 | 1,610.8 | 1,597.4 | 1,597.4 | 1,597.4 | 1,222.8 | 1,051.8 | 944.9 | 873.3 | 890.5 | 930.5 | 705.6 | 634.4 | 594.2 | 538.5 |
| Net debt | 1,909.7 | 1,840.7 | 1,656.3 | 1,529.7 | 1,529.7 | 1,656.5 | 1,851.2 | 2,226.0 | 523.7 | 572.9 | 470.2 | 317.2 | 49.3 | 68.8 | - | - |
| Working Capital | 519.9 | 579.9 | 593.6 | 484.3 | 484.3 | 489.6 | 491.2 | 652.7 | 419.4 | 451.5 | 447.9 | 433.9 | 341.6 | 302.3 | 237.6 | - |
| Book Value | 2,003.2 | 1,828.7 | 1,610.2 | 1,596.8 | 1,596.8 | 1,381.3 | 1,222.3 | 1,051.4 | 937.9 | 872.9 | 890.0 | 930.1 | 705.2 | 631.9 | 591.4 | 538.5 |
| Tangible Book Value | (482.7) | (473.8) | (484.5) | (389.2) | (389.2) | (686.7) | (858.9) | (1,287.1) | 366.3 | 305.7 | 438.1 | 447.6 | 463.6 | 391.4 | 346.4 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.2 |
| 101.6 |
| 81.1 |
| 84.2 |
| 100.7 |
| 110.7 |
| 90.7 |
| 126.5 |
| 114.1 |
| 117.4 |
| 144.1 |
| 107.9 |
| 70.5 |
| 75.4 |
| 71.1 |
| 65.0 |
| 62.2 |
| 64.0 |
| 68.7 |
| 97.6 |
| 90.5 |
| 95.7 |
| 93.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,204.5 |
| 1,166.9 |
| 1,076.6 |
| 1,019.8 |
| 989.4 |
| 1,007.9 |
| 1,028.2 |
| 1,033.4 |
| 1,108.8 |
| 1,092.7 |
| 1,157.6 |
| 1,155.7 |
| 1,117.5 |
| 811.3 |
| 850.4 |
| 832.0 |
| 803.8 |
| 824.7 |
| 791.1 |
| 801.1 |
| 792.2 |
| 794.7 |
| 779.8 |
| 765.1 |
| 795.0 |
| 773.7 |
| 757.4 |
| 737.3 |
| 705.0 |
| 689.4 |
| 674.4 |
| 695.8 |
| 685.1 |
| 618.1 |
| 642.9 |
| 640.7 |
| 577.9 |
| 595.5 |
| 576.3 |
| 638.1 |
| 628.3 |
| 615.9 |
| 599.1 |
| 599.3 |
| 596.3 |
| 595.0 |
| 603.9 |
| 675.9 |
| 681.6 |
| 669.4 |
| 670.7 |
| 654.7 |
| 635.7 |
| 634.3 |
| 629.8 |
| 627.3 |
| 637.3 |
| 670.2 |
| 653.4 |
| 675.4 |
| 515.3 |
| 515.9 |
| 509.9 |
| 518.1 |
| 515.6 |
| 511.9 |
| 512.9 |
| 530.9 |
| 532.7 |
| 538.8 |
| 502.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| 45.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,322.2 |
| 1,312.0 |
| 1,306.4 |
| 1,273.4 |
| 1,281.2 |
| 1,281.8 |
| 1,301.3 |
| 1,314.6 |
| 1,336.7 |
| 1,338.5 |
| 1,361.3 |
| 366.2 |
| 434.2 |
| 423.6 |
| 393.3 |
| 362.5 |
| 354.9 |
| 354.2 |
| 386.6 |
| 401.0 |
| 396.8 |
| 256.0 |
| 732.8 |
| 747.0 |
| 756.0 |
| 771.9 |
| 775.3 |
| 796.3 |
| 799.4 |
| 876.5 |
| 892.4 |
| 1,001.8 |
| 949.7 |
| 982.9 |
| 205.4 |
| 239.4 |
| 243.6 |
| 201.2 |
| 201.0 |
| 206.4 |
| 213.0 |
| 216.9 |
| 218.4 |
| 225.7 |
| 195.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| - |
| - |
| 46.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.1 |
| 298.6 |
| 278.2 |
| 259.2 |
| 286.8 |
| 285.2 |
| 241.4 |
| 236.0 |
| 229.1 |
| 207.0 |
| 241.6 |
| 237.0 |
| 157.7 |
| 160.3 |
| 160.2 |
| 164.1 |
| 162.9 |
| 159.1 |
| 161.1 |
| 142.0 |
| 143.9 |
| 156.3 |
| 149.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,258.3 |
| 4,266.9 |
| 4,113.8 |
| 4,036.7 |
| 3,981.7 |
| 3,979.1 |
| 4,025.3 |
| 3,985.7 |
| 4,149.9 |
| 4,166.1 |
| 4,373.2 |
| 4,338.9 |
| 4,374.1 |
| 2,055.9 |
| 2,200.2 |
| 2,169.3 |
| 2,080.4 |
| 2,066.8 |
| 2,023.3 |
| 2,042.3 |
| 2,068.6 |
| 2,090.8 |
| 2,097.5 |
| 1,869.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 52.0 |
| 65.0 |
| 26.6 |
| 71.2 |
| 21.5 |
| 51.9 |
| 81.2 |
| 80.2 |
| 10.0 |
| - |
| 78.6 |
| 76.3 |
| 75.5 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 9.5 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.3 |
| 84.5 |
| 84.0 |
| 75.7 |
| 75.5 |
| 67.2 |
| 60.7 |
| 75.4 |
| 71.2 |
| 84.2 |
| 66.4 |
| 73.6 |
| 50.9 |
| 46.4 |
| 43.6 |
| 53.3 |
| 51.0 |
| 52.1 |
| 57.4 |
| 51.3 |
| 49.4 |
| 56.1 |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 736.9 |
| 709.7 |
| 651.7 |
| 568.2 |
| 530.1 |
| 455.4 |
| 491.8 |
| 543.3 |
| 542.2 |
| 517.6 |
| 520.9 |
| 504.9 |
| 515.4 |
| 522.8 |
| 391.8 |
| 325.4 |
| 325.1 |
| 383.7 |
| 394.2 |
| 379.1 |
| 349.5 |
| 325.2 |
| 357.8 |
| 350.3 |
| 317.2 |
| - |
| - |
| - |
| - |
| 17.9 |
| 18.1 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.5 |
| - |
| - |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.1 |
| 89.3 |
| 88.8 |
| 84.3 |
| 81.0 |
| 81.2 |
| 80.2 |
| 69.6 |
| 69.5 |
| 71.2 |
| 75.4 |
| 78.3 |
| 73.5 |
| 69.2 |
| 70.4 |
| 68.1 |
| 71.6 |
| 74.6 |
| 76.3 |
| 58.4 |
| 58.3 |
| 59.4 |
| 67.2 |
| 257.0 |
| 277.3 |
| 272.2 |
| 278.9 |
| 280.2 |
| 279.1 |
| 273.8 |
| 242.2 |
| 251.1 |
| 255.5 |
| 346.4 |
| 279.9 |
| 323.7 |
| 62.2 |
| 66.1 |
| 66.5 |
| 71.2 |
| 69.1 |
| 68.9 |
| 69.3 |
| 100.9 |
| 98.1 |
| 98.6 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,690.4 |
| 2,703.7 |
| 2,671.6 |
| 2,654.8 |
| 2,667.8 |
| 2,760.2 |
| 2,803.2 |
| 2,762.9 |
| 2,986.9 |
| 2,992.0 |
| 3,321.4 |
| 3,208.7 |
| 3,253.7 |
| 1,113.3 |
| 1,208.5 |
| 1,219.6 |
| 1,119.1 |
| 1,138.0 |
| 1,133.5 |
| 1,164.7 |
| 1,160.2 |
| 1,195.8 |
| 1,225.8 |
| 973.9 |
| 190.2 |
| 169.0 |
| 157.9 |
| 149.3 |
| 138.2 |
| 132.9 |
| 130.3 |
| 109.8 |
| 100.6 |
| 74.7 |
| 86.3 |
| 78.6 |
| 59.6 |
| 75.4 |
| 71.8 |
| 65.8 |
| 64.0 |
| 53.4 |
| 55.5 |
| 68.4 |
| 63.6 |
| 57.5 |
| 53.3 |
| 1,535.9 |
| 1,495.7 |
| 1,474.4 |
| 1,442.3 |
| 1,409.2 |
| 1,386.0 |
| 1,384.4 |
| 1,319.0 |
| 1,290.6 |
| 1,127.0 |
| 1,214.2 |
| 1,177.6 |
| 1,090.9 |
| 1,116.9 |
| 1,098.6 |
| 1,058.8 |
| 1,033.2 |
| 1,007.0 |
| 994.6 |
| 976.2 |
| 956.0 |
| 937.4 |
| 933.8 |
| (270.2) |
| (244.1) |
| (216.0) |
| (275.2) |
| (302.9) |
| (329.9) |
| (380.5) |
| (348.6) |
| (343.6) |
| (317.1) |
| (268.3) |
| (200.7) |
| (221.3) |
| (186.8) |
| (262.7) |
| (251.4) |
| (271.5) |
| (218.5) |
| (223.6) |
| (225.3) |
| (227.3) |
| (191.4) |
| (182.3) |
| (179.1) |
| (147.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 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 |
| 2.9 |
| 1.2 |
| 0.4 |
| 1,567.3 |
| 1,562.6 |
| 1,441.6 |
| 1,381.3 |
| 1,313.4 |
| 1,218.4 |
| 1,221.6 |
| 1,222.3 |
| 1,162.6 |
| 1,173.7 |
| 1,051.4 |
| 1,129.8 |
| 1,120.0 |
| 937.9 |
| 991.4 |
| 949.4 |
| 956.4 |
| 923.9 |
| 885.0 |
| 872.9 |
| 903.8 |
| 887.8 |
| 866.3 |
| 890.0 |
| 1,442.2 |
| 1,381.9 |
| 1,313.9 |
| 1,218.8 |
| 1,222.1 |
| 1,222.8 |
| 1,163.0 |
| 1,174.1 |
| 1,051.8 |
| 1,138.0 |
| 1,128.2 |
| 944.9 |
| 991.8 |
| 949.8 |
| 956.8 |
| 924.3 |
| 885.4 |
| 873.3 |
| 904.1 |
| 890.7 |
| 867.4 |
| 890.5 |
| 1,660.7 |
| 1,656.5 |
| 1,772.9 |
| 1,838.0 |
| 1,878.2 |
| 1,851.2 |
| 2,075.0 |
| 2,103.9 |
| 2,226.0 |
| 2,260.7 |
| 2,277.6 |
| 523.7 |
| 663.6 |
| 641.1 |
| 541.7 |
| 533.4 |
| 559.7 |
| 572.9 |
| - |
| - |
| - |
| - |
| 508.4 |
| 489.6 |
| 534.0 |
| 516.1 |
| 484.9 |
| 491.2 |
| 591.2 |
| 571.8 |
| 652.7 |
| 640.3 |
| 594.7 |
| 419.4 |
| 525.1 |
| 506.9 |
| 420.0 |
| 430.6 |
| 412.0 |
| 451.5 |
| 467.1 |
| 436.9 |
| 429.5 |
| 447.9 |
| 1,441.6 |
| 1,381.3 |
| 1,313.4 |
| 1,218.4 |
| 1,221.6 |
| 1,222.3 |
| 1,162.6 |
| 1,173.7 |
| 1,051.4 |
| 1,129.8 |
| 1,120.0 |
| 937.9 |
| 991.4 |
| 949.4 |
| 956.4 |
| 923.9 |
| 885.0 |
| 872.9 |
| 903.8 |
| 887.8 |
| 866.3 |
| 890.0 |
| (500.7) |
| (627.5) |
| (686.7) |
| (764.9) |
| (830.3) |
| (856.0) |
| (858.9) |
| (1,015.2) |
| (1,033.3) |
| (1,287.1) |
| (1,158.4) |
| (1,224.2) |
| 366.3 |
| 317.7 |
| 282.2 |
| 362.0 |
| 360.3 |
| 323.7 |
| 305.7 |
| 300.3 |
| 268.3 |
| 243.7 |
| 438.1 |