| (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 | 164.8 | 145.6 | 178.6 | 119.8 | 286.6 | 233.3 | 179.6 | 260.2 | 249.0 | 226.4 | 260.6 | 237.7 | - | 214.8 | 222.9 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 145.6 | 233.3 | 226.4 | 214.8 | 262.3 | 423.4 | 296.3 | 217.0 | 569.7 | 546.5 | 551.6 | 497.4 | 309.6 | 389.7 | 358.0 | 348.3 | 336.1 | ||
| Restricted Cash | - | - | 0.0 | 4.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 5.4 | 22.3 | 14.4 | 23.0 | 5.4 | 27.2 | 140.4 | 169.4 | 152.5 | 177.0 | 4.5 | 0.0 | 0.0 | 60.8 | 60.8 | 86.4 | 17.1 | ||
| Cash And Short Term Investments | 151.0 | 255.6 | 240.8 | 237.8 | 267.7 | 450.5 | 436.7 | 386.4 | 722.3 | 723.5 | 556.1 | 497.4 | 309.6 | 450.5 | 418.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 368.5 | 295.3 | 321.8 | 276.5 | 249.8 | 284.9 | 235.4 | 213.5 | 231.1 | 211.6 | 196.0 | 168.0 | 143.0 | 109.6 | 110.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 516.3 | 436.5 | 402.5 | 404.4 | 316.3 | 226.3 | 248.9 | 225.3 | 216.8 | 189.3 | 174.7 | 141.8 | 120.1 | 159.9 | 188.8 | 100.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,914.7 | 1,774.3 | 1,642.4 | 1,478.4 | 1,324.5 | 1,257.2 | 1,227.1 | 1,198.0 | 1,144.3 | 1,047.1 | 934.0 | 842.3 | 772.4 | 716.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 249.0 | 168.3 | 184.4 | 151.7 | 98.3 | 84.8 | 97.6 | 92.8 | 89.9 | 80.0 | 66.4 | 71.5 | 56.5 | 43.2 | 65.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 0.0 | 178.1 | 225.6 | 258.1 | 265.6 | 0.0 | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 12.9 | 13.6 | 13.9 | 14.1 | 14.2 | 14.6 | 15.1 | 15.6 | 16.8 | 17.3 | 17.5 | 17.7 | 17.5 | 8.6 | 8.6 | 8.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3.8 | 0.0 | - | - | - | - | - | 0.0 | 78.0 | 185.6 | 233.1 | 265.6 | 273.1 | 0.0 | - | - | |||
| 269.4 |
| 279.7 |
| 262.3 |
| 270.0 |
| 353.0 |
| 455.9 |
| 423.4 |
| 400.5 |
| 343.8 |
| 278.5 |
| 296.3 |
| 260.2 |
| 260.3 |
| 221.7 |
| 217.0 |
| 194.0 |
| 296.7 |
| 524.3 |
| 569.7 |
| 562.0 |
| 580.6 |
| 559.6 |
| 546.5 |
| 534.5 |
| 499.5 |
| Restricted Cash | - | - | 2.8 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | - | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 10.3 | 5.4 | 4.8 | 21.3 | 20.5 | 22.3 | 20.5 | 15.5 | 16.8 | 14.4 | 17.5 | 20.2 | - | 23.0 | 16.1 | 12.0 | 6.9 | 5.4 | 6.9 | 13.8 | 25.9 | 27.2 | 52.6 | 70.0 | 131.1 | 140.4 | 207.2 | 190.6 | 180.3 | 169.4 | 143.6 | 171.0 | 152.2 | 152.5 | 178.7 | 184.6 | 176.6 | 177.0 | 152.2 | 145.3 |
| Cash And Short Term Investments | 175.0 | 151.0 | 183.4 | 141.1 | 307.1 | 255.6 | 200.1 | 275.8 | 265.8 | 240.8 | 278.1 | 257.8 | - | 237.8 | 239.1 | 281.4 | 286.6 | 267.7 | 276.9 | 366.8 | 481.9 | 450.5 | 453.1 | 413.8 | 409.6 | 436.7 | 467.3 | 450.9 | 402.0 | 386.4 | 337.6 | 467.7 | 676.5 | 722.3 | 740.7 | 765.1 | 736.3 | 723.5 | 686.8 | 644.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 419.5 | 368.5 | 384.7 | 373.0 | 330.6 | 295.3 | 356.3 | 306.6 | 341.6 | 321.8 | 351.1 | 350.4 | - | 276.5 | 292.4 | 274.4 | 281.5 | 249.8 | 241.2 | 234.1 | 277.7 | 284.9 | 268.5 | 170.6 | 233.6 | 235.4 | 253.1 | 226.4 | 244.3 | 213.5 | 247.3 | 239.4 | 246.4 | 231.1 | 240.5 | 229.3 | 249.5 | 211.6 | 229.2 | 219.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 523.5 | 516.3 | 499.2 | 475.7 | 408.9 | 436.5 | 449.3 | 463.5 | 436.5 | 402.5 | 395.5 | 390.0 | - | 404.4 | 418.3 | 392.6 | 362.7 | 316.3 | 292.6 | 263.9 | 233.1 | 226.3 | 233.4 | 259.7 | 251.0 | 248.9 | 238.7 | 225.1 | 225.3 | 225.3 | 213.4 | 212.4 | 207.2 | 216.8 | 206.7 | 196.5 | 197.1 | 189.3 | 179.4 | 176.2 |
| Prepaid Expenses | 90.2 | 92.6 | 101.2 | 72.2 | 42.0 | 49.9 | 39.9 | 38.0 | 28.7 | 32.7 | 30.8 | 27.0 | - | 26.0 | 39.6 | 43.5 | 24.7 | 39.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,208.2 | 1,128.4 | 1,168.5 | 1,062.0 | 1,088.7 | 1,037.3 | 1,045.7 | 1,083.9 | 1,072.6 | 997.7 | 1,055.5 | 1,025.3 | - | 948.7 | 989.3 | 991.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 786.3 | 790.9 | 799.5 | 783.9 | 734.6 | 728.5 | 703.6 | 679.5 | 664.8 | 652.9 | 606.2 | 596.7 | - | 550.0 | 526.7 | 488.9 | ||||||||||||||||||||||||
| Long Term Investments | 270.1 | 273.0 | 247.4 | 267.0 | 300.6 | 339.6 | 325.6 | 308.1 | 311.0 | 299.1 | 272.6 | 239.6 | - | 202.3 | 154.4 | 157.7 | 175.8 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 21.5 | - | 39.7 | 39.9 | - | |||||||||||||||||||||||
| Goodwill | 360.9 | 357.2 | 356.9 | 340.7 | 340.7 | 340.7 | 340.1 | 340.1 | 340.1 | 340.1 | 313.2 | 313.6 | - | 313.8 | 313.9 | 313.9 | 313.9 | 314.0 | ||||||||||||||||||||||
| Intangible Assets | 185.6 | 189.3 | 191.4 | 186.6 | 190.8 | 195.2 | 201.6 | 205.8 | 209.8 | 214.0 | 204.9 | 209.7 | - | 219.4 | 224.2 | 229.0 | 234.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 109.4 | 108.3 | 92.7 | 90.7 | 53.6 | 53.2 | 50.2 | 52.3 | 44.7 | 41.1 | 36.5 | 28.9 | - | 25.5 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 1,003.1 | 1,009.2 | 970.8 | 968.0 | 959.3 | 995.0 | 986.0 | 974.9 | 975.8 | 960.8 | 896.7 | 865.1 | - | 828.5 | 795.3 | 803.7 | 756.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,997.6 | 2,928.6 | 2,938.8 | 2,813.8 | 2,782.5 | 2,760.8 | 2,735.3 | 2,738.3 | 2,713.2 | 2,611.4 | 2,558.3 | 2,487.1 | - | 2,327.2 | 2,311.3 | 2,284.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 276.6 | 249.0 | 252.0 | 204.7 | 162.9 | 168.3 | 182.6 | 206.0 | 191.7 | 184.4 | 171.4 | 168.5 | - | 151.7 | 171.4 | 186.6 | 140.9 | 98.3 | 100.5 | 101.3 | 107.1 | 84.8 | 90.2 | 60.2 | 100.1 | 97.6 | 95.3 | 90.0 | 90.1 | 92.8 | 90.0 | 106.8 | 77.3 | 89.9 | 79.9 | 82.9 | 77.7 | 80.0 | 71.0 | 81.8 |
| Short Term Debt | 3.8 | 3.8 | 4.1 | 3.9 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 15.0 | 19.1 | 14.9 | 12.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.4 | - | 3.4 | 3.3 | 2.1 | - | 2.1 | 2.1 | 2.3 | - | 1.6 | 1.8 | - | - | 1.1 | 1.3 | ||||||||||||||||||||||||
| Accrued Expenses | 164.1 | 134.8 | 138.3 | 128.3 | 103.7 | 84.4 | 100.6 | 98.7 | 112.7 | 87.2 | 103.0 | 107.6 | - | 98.8 | 93.7 | 99.5 | 98.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 444.6 | 387.5 | 394.5 | 336.9 | 266.6 | 252.7 | 283.2 | 304.7 | 304.4 | 271.6 | 274.4 | 276.1 | - | 250.6 | 265.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.1 | - | - | 0.0 | 9.4 | 36.3 | 178.1 | 195.0 | 206.9 |
| Operating Lease Liabilities Non-Current | 3.6 | - | 5.5 | 5.7 | 2.8 | - | 3.3 | 3.4 | 3.6 | - | 1.9 | 1.9 | - | - | 0.6 | 0.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.9 | 0.9 | 1.7 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 46.5 | 49.2 | 45.1 | 43.8 | 36.5 | 36.0 | 34.5 | 33.3 | 32.4 | 27.3 | 15.5 | 15.1 | - | 10.9 | 12.1 | 11.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 492.0 | 437.7 | 441.2 | 380.7 | 303.1 | 288.7 | 317.7 | 338.0 | 336.9 | 298.9 | 289.9 | 291.2 | - | 261.4 | 277.3 | 297.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 12.8 | 12.9 | 13.1 | 13.2 | 13.5 | 13.6 | 13.6 | 13.8 | 13.9 | 13.9 | 14.0 | 14.0 | - | 14.1 | 14.1 | 14.1 | 14.1 | 14.2 | 14.2 | 14.3 | 14.5 | 14.6 | 14.7 | 14.7 | 14.7 | 15.1 | 15.2 | 15.3 | 15.3 | 15.6 | 15.7 | 16.1 | 16.4 | 16.8 | 17.0 | 17.2 | 17.3 | 17.3 | 17.3 | 17.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,480.9 | 1,466.0 | 1,471.9 | 1,421.4 | 1,454.6 | 1,450.3 | 1,405.9 | 1,394.4 | 1,378.9 | 1,336.9 | 1,306.9 | 1,252.5 | - | 1,148.4 | 1,108.1 | 1,082.8 | 1,038.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.2 | 0.3 | (2.6) | (3.4) | (5.0) | (6.4) | (2.9) | (8.0) | (7.5) | (6.6) | (13.7) | (13.2) | - | (14.1) | 3.3 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.0 | 0.0 | 0.0 | 0.6 | 4.6 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,502.6 | 2,487.8 | 2,495.2 | 2,430.0 | 2,474.8 | 2,468.0 | 2,417.6 | 2,400.3 | 2,376.4 | 2,312.5 | 2,268.5 | 2,195.9 | - | 2,065.8 | 2,034.0 | 1,986.6 | ||||||||||||||||||||||||
| Total Equity | 2,502.6 | 2,487.8 | 2,495.2 | 2,430.6 | 2,479.4 | 2,472.1 | 2,417.6 | 2,400.3 | 2,376.4 | 2,312.5 | 2,268.5 | 2,195.9 | - | 2,065.8 | 2,034.0 | 1,986.6 | 1,929.0 | 1,938.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3.8 | 3.8 | 4.1 | 3.9 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 25.0 | 75.0 | 75.0 | 0.0 | - | - | - | - | 0.0 | 46.2 | 50.0 | 78.0 | 0.0 | 9.4 | 36.3 | 178.1 | 195.0 | 206.9 |
| Net debt | (171.2) | (147.2) | (179.3) | (137.1) | - | (255.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 763.6 | 740.9 | 774.0 | 725.0 | 822.0 | 784.6 | 762.5 | 779.2 | 768.2 | 726.1 | 781.0 | 749.2 | - | 698.1 | 724.2 | 705.7 | 716.3 | 691.3 | ||||||||||||||||||||||
| Book Value | 2,502.6 | 2,487.8 | 2,495.2 | 2,430.0 | 2,474.8 | 2,468.0 | 2,417.6 | 2,400.3 | 2,376.4 | 2,312.5 | 2,268.5 | 2,195.9 | - | 2,065.8 | 2,034.0 | 1,986.6 | 1,929.0 | 1,938.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,956.1 | 1,941.3 | 1,946.9 | 1,902.8 | 1,943.3 | 1,932.1 | 1,875.9 | 1,854.4 | 1,826.4 | 1,758.4 | 1,750.4 | 1,672.6 | - | 1,532.6 | 1,496.0 | 1,443.7 | 1,380.8 | |||||||||||||||||||||||
| 294.3 |
| 317.7 |
| - |
| - |
| - |
| 434.8 |
| 353.2 |
| 294.3 |
| 317.7 |
| 95.6 |
| 71.2 |
| - |
| - |
| 53.6 |
| - |
| - |
| Prepaid Expenses | 92.6 | 49.9 | 32.7 | 26.0 | 39.2 | 17.6 | 29.3 | 25.7 | 14.4 | 30.6 | 57.2 | 49.4 | 28.5 | 24.7 | 34.4 | 24.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,128.4 | 1,037.3 | 997.7 | 948.7 | 873.0 | 979.3 | 950.4 | 850.9 | 1,184.6 | 1,155.0 | 984.0 | 856.6 | 601.2 | 744.7 | 752.3 | 655.3 | 505.4 | - | - |
| 603.9 |
| 486.5 |
| 446.8 |
| - |
| - |
| Accumulated Depreciation | 1,123.8 | 1,045.8 | 989.5 | 928.3 | 860.4 | 789.1 | 728.8 | 699.5 | 651.8 | 581.2 | 521.3 | 468.9 | 415.4 | 366.2 | 321.4 | 281.4 | 249.3 | - | - |
| Property,Plant & Equipment Net | 790.9 | 728.5 | 652.9 | 550.0 | 464.1 | 468.1 | 498.3 | 498.5 | 492.5 | 465.8 | 412.7 | 373.4 | 357.0 | 349.9 | 282.5 | 205.1 | 197.5 | - | - |
| Long Term Investments | 273.0 | 339.6 | 299.1 | 202.3 | 207.7 | 162.0 | 139.9 | 138.0 | 57.8 | 49.9 | 95.2 | 114.6 | 107.0 | 141.8 | 128.2 | 129.1 | 109.2 | - | - |
| Equity Method Investments | - | - | - | 48.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 357.2 | 340.7 | 340.1 | 313.8 | 314.0 | 311.9 | 307.4 | 307.4 | 307.4 | 307.4 | 307.4 | 307.4 | 307.4 | 0.0 | - | - | - | - | - |
| Intangible Assets | 189.3 | 195.2 | 214.0 | 219.4 | 239.2 | 249.7 | 250.4 | 269.7 | 289.0 | 308.3 | 327.6 | 346.9 | 366.2 | 0.0 | 13.0 | 13.2 | 10.5 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 108.3 | 53.2 | 41.1 | 25.5 | 4.8 | - | - | - | 16.8 | 26.9 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,009.2 | 995.0 | 960.8 | 828.5 | 794.3 | 750.5 | 720.1 | 736.0 | 675.0 | 688.8 | 751.9 | 792.5 | 805.9 | 171.1 | 141.2 | 142.3 | 119.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,928.6 | 2,760.8 | 2,611.4 | 2,327.2 | 2,131.4 | 2,197.9 | 2,168.8 | 2,085.4 | 2,352.1 | 2,309.6 | 2,148.7 | 2,022.5 | 1,764.1 | 1,265.7 | 1,176.0 | 1,002.7 | 822.6 | - | - |
| 40.3 |
| 27.5 |
| - |
| - |
| Short Term Debt | 3.8 | 0.0 | - | - | - | - | - | 0.0 | 78.0 | 7.5 | 7.5 | 7.5 | 7.5 | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 23.2 | 19.5 | 22.7 | 17.5 | 14.0 | 18.6 | 16.4 | 15.9 | 18.5 | 12.4 | 9.3 | 9.0 | 7.8 | 7.2 | 6.6 | 5.7 | 4.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 387.5 | 252.7 | 271.6 | 250.6 | 181.7 | 177.7 | 171.8 | 169.2 | 243.6 | 149.9 | 131.0 | 133.4 | 120.0 | 88.0 | 100.7 | 72.1 | 58.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.9 | 0.0 | - | - | 0.0 | 39.0 | 51.5 | 54.5 | 58.9 | 98.1 | 47.3 | 59.6 | 50.9 | 56.8 | 48.2 | 37.1 | 28.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 49.2 | 36.0 | 27.3 | 10.9 | 11.7 | 17.3 | 7.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 437.7 | 288.7 | 298.9 | 261.4 | 193.4 | 234.0 | 230.7 | 223.7 | 302.5 | 399.2 | 426.2 | 451.1 | 436.5 | 144.7 | 148.9 | 109.2 | 86.7 | - | - |
| 8.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,466.0 | 1,450.3 | 1,336.9 | 1,148.4 | 1,042.5 | 1,089.7 | 1,116.4 | 1,102.5 | 1,302.0 | 1,211.0 | 1,109.4 | 988.5 | 818.0 | 676.0 | 610.7 | 514.8 | 438.9 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | (1.6) | 7.2 | (1.3) | (1.1) | 11.3 | 22.0 | 17.6 | 12.5 | 22.3 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 4.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,487.8 | 2,468.0 | 2,312.5 | 2,065.8 | 1,938.0 | 1,963.9 | 1,938.1 | 1,861.8 | 2,049.5 | 1,910.4 | 1,722.5 | 1,571.4 | 1,327.6 | 1,121.0 | 1,027.1 | 893.5 | 735.9 | 698.6 | - |
| Total Equity | 2,487.8 | 2,472.1 | 2,312.5 | 2,065.8 | 1,938.0 | 1,963.9 | 1,938.1 | 1,861.8 | 2,049.5 | 1,910.4 | 1,722.5 | 1,571.4 | 1,327.6 | 1,121.0 | 1,027.1 | 893.5 | 735.9 | 698.6 | - |
| - |
| - |
| - |
| Net debt | (147.2) | (255.6) | - | - | - | - | - | (386.4) | (644.3) | (537.9) | (323.0) | (231.8) | (36.5) | (450.5) | - | - | - | - | - |
| Working Capital | 740.9 | 784.6 | 726.1 | 698.1 | 691.3 | 801.6 | 778.5 | 681.8 | 940.9 | 1,005.1 | 853.0 | 723.2 | 481.2 | 656.7 | 651.6 | 583.2 | 446.8 | - | - |
| Book Value | 2,487.8 | 2,468.0 | 2,312.5 | 2,065.8 | 1,938.0 | 1,963.9 | 1,938.1 | 1,861.8 | 2,049.5 | 1,910.4 | 1,722.5 | 1,571.4 | 1,327.6 | 1,121.0 | 1,027.1 | 893.5 | 735.9 | 698.6 | - |
| Tangible Book Value | 1,941.3 | 1,932.1 | 1,758.4 | 1,532.6 | 1,384.8 | 1,402.3 | 1,380.3 | 1,284.7 | 1,453.2 | 1,294.8 | 1,087.6 | 917.2 | 654.1 | 1,121.0 | 1,014.1 | 880.3 | 725.4 | - | - |
| 64.0 |
| 59.7 |
| 17.9 |
| 17.6 |
| 20.4 |
| 15.1 |
| 16.5 |
| 29.3 |
| 28.4 |
| 28.0 |
| 14.8 |
| 25.7 |
| 29.2 |
| 23.6 |
| 11.5 |
| 14.4 |
| 16.0 |
| 13.8 |
| 11.7 |
| 30.6 |
| 13.5 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 955.5 |
| 873.0 |
| 874.7 |
| 924.6 |
| 1,010.5 |
| 979.3 |
| 975.3 |
| 859.3 |
| 910.7 |
| 950.4 |
| 987.5 |
| 930.4 |
| 886.4 |
| 850.9 |
| 827.6 |
| 943.1 |
| 1,141.7 |
| 1,184.6 |
| 1,203.9 |
| 1,204.7 |
| 1,194.6 |
| 1,155.0 |
| 1,108.8 |
| 1,055.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 468.4 |
| 464.1 |
| 451.8 |
| 458.9 |
| 460.6 |
| 468.1 |
| 474.0 |
| 485.3 |
| 493.1 |
| 498.3 |
| 492.0 |
| 501.4 |
| 492.6 |
| 498.5 |
| 497.3 |
| 499.7 |
| 496.3 |
| 492.5 |
| 493.7 |
| 482.6 |
| 473.2 |
| 465.8 |
| 450.8 |
| 431.7 |
| 207.7 |
| 204.7 |
| 193.4 |
| 172.9 |
| 162.0 |
| 159.0 |
| 171.1 |
| 177.8 |
| 139.9 |
| 103.0 |
| 121.1 |
| 126.5 |
| 138.0 |
| 141.6 |
| 141.3 |
| 3.2 |
| 57.8 |
| 51.7 |
| 49.3 |
| 61.5 |
| 49.9 |
| 57.5 |
| 73.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.8 |
| 311.9 |
| 314.7 |
| 311.9 |
| 311.2 |
| 309.0 |
| 314.7 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 307.4 |
| 239.2 |
| 243.2 |
| 251.2 |
| 256.9 |
| 249.7 |
| 247.9 |
| 251.7 |
| 245.6 |
| 250.4 |
| 255.2 |
| 260.0 |
| 264.9 |
| 269.7 |
| 274.5 |
| 279.3 |
| 284.2 |
| 289.0 |
| 293.8 |
| 298.6 |
| 303.5 |
| 308.3 |
| 313.1 |
| 317.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 794.3 |
| 789.9 |
| 783.3 |
| 771.3 |
| 750.5 |
| 743.1 |
| 756.4 |
| 754.3 |
| 720.1 |
| 687.8 |
| 711.0 |
| 721.4 |
| 736.0 |
| 744.5 |
| 749.4 |
| 616.4 |
| 675.0 |
| 674.1 |
| 676.8 |
| 695.6 |
| 688.8 |
| 698.7 |
| 720.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,180.4 |
| 2,131.4 |
| 2,116.4 |
| 2,166.8 |
| 2,242.4 |
| 2,197.9 |
| 2,192.5 |
| 2,101.0 |
| 2,158.1 |
| 2,168.8 |
| 2,167.3 |
| 2,142.8 |
| 2,100.4 |
| 2,085.4 |
| 2,069.4 |
| 2,192.1 |
| 2,254.4 |
| 2,352.1 |
| 2,371.6 |
| 2,364.1 |
| 2,363.3 |
| 2,309.6 |
| 2,258.3 |
| 2,207.3 |
| - |
| - |
| 0.0 |
| 0.0 |
| 25.0 |
| 75.0 |
| 75.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 23.1 |
| 50.0 |
| 78.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| 1.2 |
| 1.4 |
| 1.5 |
| - |
| 1.4 |
| 1.1 |
| 0.8 |
| - |
| 0.9 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.3 |
| 91.9 |
| 95.1 |
| 116.2 |
| 93.0 |
| 121.2 |
| 82.4 |
| 88.9 |
| 74.3 |
| 87.0 |
| 87.5 |
| 94.4 |
| 76.4 |
| 82.8 |
| 84.5 |
| 100.9 |
| 75.7 |
| 185.0 |
| 188.2 |
| 196.6 |
| 69.9 |
| 85.5 |
| 87.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.2 |
| 239.2 |
| 181.7 |
| 192.4 |
| 196.4 |
| 223.2 |
| 177.7 |
| 236.5 |
| 217.6 |
| 264.0 |
| 171.8 |
| 182.3 |
| 177.6 |
| 184.5 |
| 169.2 |
| 172.9 |
| 214.4 |
| 228.2 |
| 243.6 |
| 264.9 |
| 271.1 |
| 274.4 |
| 149.9 |
| 156.5 |
| 169.1 |
| 0.8 |
| - |
| 0.8 |
| 0.9 |
| 1.2 |
| - |
| 1.4 |
| 1.3 |
| 1.0 |
| - |
| 0.3 |
| 0.4 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 35.4 |
| 40.2 |
| 39.0 |
| 45.3 |
| 50.5 |
| 50.4 |
| 51.5 |
| 56.7 |
| 54.7 |
| 53.3 |
| 54.5 |
| 53.4 |
| 56.2 |
| 56.2 |
| 58.9 |
| 80.4 |
| 79.6 |
| 77.9 |
| 71.2 |
| 50.5 |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 11.7 |
| 18.7 |
| 18.7 |
| 18.1 |
| 17.3 |
| 15.1 |
| 10.3 |
| 9.1 |
| 7.4 |
| 7.0 |
| 6.2 |
| 5.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.4 |
| 193.4 |
| 228.8 |
| 250.5 |
| 281.5 |
| 234.0 |
| 296.9 |
| 278.4 |
| 323.5 |
| 230.7 |
| 246.0 |
| 238.5 |
| 243.3 |
| 223.7 |
| 226.3 |
| 270.6 |
| 284.4 |
| 302.5 |
| 345.4 |
| 360.2 |
| 388.5 |
| 399.2 |
| 402.0 |
| 422.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,042.5 |
| 1,005.1 |
| 1,038.0 |
| 1,085.2 |
| 1,089.7 |
| 1,046.1 |
| 986.4 |
| 1,018.3 |
| 1,116.4 |
| 1,107.4 |
| 1,111.3 |
| 1,093.4 |
| 1,102.5 |
| 1,086.0 |
| 1,157.0 |
| 1,208.8 |
| 1,302.0 |
| 1,289.6 |
| 1,276.9 |
| 1,254.8 |
| 1,211.0 |
| 1,184.1 |
| 1,132.8 |
| (11.0) |
| (5.1) |
| 1.9 |
| 3.3 |
| 4.3 |
| 2.0 |
| 6.9 |
| 4.4 |
| 2.7 |
| 0.2 |
| (1.3) |
| (0.8) |
| 0.5 |
| (0.3) |
| (1.6) |
| (2.1) |
| (0.5) |
| 2.2 |
| 7.2 |
| 6.0 |
| 3.2 |
| 0.7 |
| (1.3) |
| (0.4) |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,929.0 |
| 1,938.0 |
| 1,887.6 |
| 1,916.3 |
| 1,961.0 |
| 1,963.9 |
| 1,895.6 |
| 1,822.6 |
| 1,834.6 |
| 1,938.1 |
| 1,921.3 |
| 1,904.3 |
| 1,857.1 |
| 1,861.8 |
| 1,843.1 |
| 1,921.5 |
| 1,970.0 |
| 2,049.5 |
| 2,026.3 |
| 2,003.9 |
| 1,974.8 |
| 1,910.4 |
| 1,856.3 |
| 1,784.9 |
| 1,887.6 |
| 1,916.3 |
| 1,961.0 |
| 1,963.9 |
| 1,895.6 |
| 1,822.6 |
| 1,834.6 |
| 1,938.1 |
| 1,921.3 |
| 1,904.3 |
| 1,857.1 |
| 1,861.8 |
| 1,843.1 |
| 1,921.5 |
| 1,970.0 |
| 2,049.5 |
| 2,026.3 |
| 2,003.9 |
| 1,974.8 |
| 1,910.4 |
| 1,856.3 |
| 1,784.9 |
| - |
| (481.9) |
| (450.5) |
| (428.1) |
| (338.8) |
| (334.6) |
| (436.7) |
| - |
| - |
| - |
| - |
| (337.6) |
| (421.5) |
| (626.5) |
| (644.3) |
| (740.7) |
| (755.8) |
| (700.0) |
| (545.4) |
| (491.8) |
| (438.0) |
| 682.3 |
| 728.2 |
| 787.3 |
| 801.6 |
| 738.8 |
| 641.7 |
| 646.8 |
| 778.5 |
| 805.2 |
| 752.8 |
| 701.9 |
| 681.8 |
| 654.7 |
| 728.6 |
| 913.5 |
| 940.9 |
| 938.9 |
| 933.6 |
| 920.2 |
| 1,005.1 |
| 952.3 |
| 886.5 |
| 1,887.6 |
| 1,916.3 |
| 1,961.0 |
| 1,963.9 |
| 1,895.6 |
| 1,822.6 |
| 1,834.6 |
| 1,938.1 |
| 1,921.3 |
| 1,904.3 |
| 1,857.1 |
| 1,861.8 |
| 1,843.1 |
| 1,921.5 |
| 1,970.0 |
| 2,049.5 |
| 2,026.3 |
| 2,003.9 |
| 1,974.8 |
| 1,910.4 |
| 1,856.3 |
| 1,784.9 |
| 1,384.8 |
| 1,329.7 |
| 1,353.2 |
| 1,389.4 |
| 1,402.3 |
| 1,336.5 |
| 1,261.8 |
| 1,274.4 |
| 1,380.3 |
| 1,358.8 |
| 1,336.9 |
| 1,284.9 |
| 1,284.7 |
| 1,261.2 |
| 1,334.8 |
| 1,378.5 |
| 1,453.2 |
| 1,425.1 |
| 1,397.9 |
| 1,364.0 |
| 1,294.8 |
| 1,235.8 |
| 1,159.6 |