| (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 | 236.8 | 235.0 | 232.2 | 217.9 | 239.1 | 246.4 | 215.2 | 215.2 | 591.9 | 276.4 | 273.7 | 309.2 | 307.4 | 456.7 | 511.9 | |||||||||||||||||||||||||
| (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 | 235.0 | 246.4 | 276.4 | 456.7 | 513.4 | 470.2 | 198.9 | 138.8 | 174.9 | 102.1 | 48.1 | 71.7 | 120.6 | 96.9 | 100.8 | 128.8 | 71.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | 0.0 | 4.1 | 0.0 | - | - | - | - | - | - | |
| Short Term Investments | 28.7 | 27.2 | 32.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 263.7 | 273.6 | 309.1 | 456.7 | 513.4 | 470.2 | 198.9 | 138.8 | 174.9 | 102.1 | 48.1 | 71.7 | 120.6 | 96.9 | 100.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 278.8 | 272.4 | 259.3 | 263.5 | 231.8 | 225.5 | 275.3 | 265.7 | 251.8 | 148.2 | 132.2 | 110.4 | 118.1 | 114.9 | 118.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 492.7 | 429.1 | 389.6 | 324.6 | 317.4 | 310.1 | 316.1 | 280.3 | 296.3 | 217.3 | 211.4 | 189.1 | 206.9 | 171.8 | 171.3 | 146.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 888.3 | 802.6 | 707.6 | 641.0 | 626.6 | 570.4 | 622.0 | 555.3 | 489.2 | 413.2 | 373.7 | 341.1 | 357.5 | 316.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 726.6 | 760.5 | 775.0 | 775.0 | 843.8 | 877.5 | 877.5 | 900.0 | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 726.6 | 760.5 | 775.0 | 775.0 | 843.8 | 877.5 | 877.5 | 900.0 | - | - | - | - | - | - | - | - | |||
| 447.2 |
| 407.1 |
| 513.4 |
| 470.2 |
| 397.4 |
| 409.0 |
| 470.2 |
| 396.3 |
| 361.0 |
| 357.7 |
| 198.9 |
| 208.0 |
| 176.1 |
| 157.0 |
| 138.8 |
| 206.0 |
| 183.8 |
| 189.4 |
| 174.9 |
| 481.9 |
| 154.6 |
| 124.1 |
| 102.1 |
| 107.6 |
| 86.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Short Term Investments | 28.7 | 28.7 | 35.7 | 35.7 | 34.2 | 27.2 | 62.4 | 81.7 | 71.2 | 32.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.3 | 0.0 | - | - |
| Cash And Short Term Investments | 265.5 | 263.7 | 267.9 | 253.6 | 273.3 | 273.6 | 277.6 | 296.9 | 663.1 | 309.1 | 273.7 | 309.2 | 307.4 | 456.7 | 511.9 | 447.2 | 407.1 | 513.4 | 470.2 | 397.4 | 409.0 | 470.2 | 396.3 | 361.0 | 357.7 | 198.9 | 208.0 | 176.1 | 157.0 | 138.8 | 206.0 | 183.8 | 189.4 | 174.9 | 481.9 | 154.6 | 135.4 | 102.1 | 107.6 | 86.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 264.4 | 278.8 | 262.2 | 284.5 | 252.4 | 272.4 | 248.3 | 271.2 | 241.1 | 259.3 | 256.3 | 258.7 | 254.0 | 263.5 | 248.3 | 237.4 | 234.0 | 231.8 | 222.2 | 229.8 | 223.5 | 225.5 | 218.2 | 179.1 | 245.5 | 275.3 | 281.1 | 296.5 | 279.1 | 265.7 | 248.7 | 258.4 | 272.3 | 251.8 | 171.1 | 171.3 | 158.2 | 148.2 | 140.8 | 145.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 495.0 | 492.7 | 489.1 | 465.1 | 445.4 | 429.1 | 436.9 | 421.8 | 403.4 | 389.6 | 366.3 | 354.3 | 351.3 | 324.6 | 311.1 | 320.2 | 328.0 | 317.4 | 327.2 | 323.6 | 328.0 | 310.1 | 307.8 | 358.8 | 338.1 | 316.1 | 302.6 | 296.5 | 287.0 | 280.3 | 290.8 | 290.5 | 290.5 | 296.3 | 232.3 | 234.7 | 239.8 | 217.3 | 219.7 | 220.4 |
| Prepaid Expenses | 97.7 | 96.1 | 94.1 | 103.5 | 103.9 | 77.0 | 86.3 | 93.6 | 72.7 | 67.4 | 131.0 | 129.1 | 116.8 | 116.8 | 123.4 | 102.2 | 96.9 | |||||||||||||||||||||||
| Other Current Assets | 49.4 | 28.1 | 30.3 | 36.1 | 32.2 | 29.7 | 50.4 | 28.8 | 35.4 | 32.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 30.5 | - | 0.0 | ||||||||||||||||||||||
| Total Current Assets | 1,172.0 | 1,159.5 | 1,143.6 | 1,142.8 | 1,107.2 | 1,081.7 | 1,099.5 | 1,112.3 | 1,415.7 | 1,058.0 | 1,027.2 | 1,051.3 | 1,029.5 | 1,161.5 | 1,196.5 | 1,137.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 446.9 | 444.3 | 437.4 | 434.8 | 422.9 | 405.7 | 390.9 | 373.6 | 345.4 | 340.2 | 318.7 | 317.6 | 315.2 | 311.3 | 300.7 | 302.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 613.2 | 615.2 | 615.2 | 616.4 | 1,105.4 | 1,097.0 | 1,116.5 | 1,104.6 | 1,040.2 | 1,055.5 | 1,036.1 | 1,043.3 | 1,041.6 | 1,038.9 | 977.9 | 990.4 | 1,008.9 | 1,013.5 | ||||||||||||||||||||||
| Intangible Assets | 1,105.3 | 1,134.7 | 1,160.1 | 1,188.1 | 1,187.5 | 1,207.6 | 1,209.5 | 1,219.9 | 1,022.6 | 1,067.8 | 1,067.0 | 1,093.6 | 1,108.8 | 1,126.6 | 1,054.0 | 1,082.3 | 1,122.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 137.2 | 140.6 | 138.2 | 136.6 | 138.5 | 144.0 | 146.3 | 147.5 | 151.8 | 156.2 | 156.8 | 148.7 | 146.5 | 148.3 | 148.3 | 145.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 68.1 | 69.9 | 109.7 | 102.9 | 38.0 | 34.9 | 48.9 | 45.8 | 34.2 | 46.1 | 55.6 | 56.1 | 44.7 | 46.0 | 51.8 | 47.0 | 54.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 35.0 | 37.9 | 42.2 | 46.2 | 53.2 | 66.5 | 54.0 | 70.8 | 68.4 | 58.2 | 77.9 | 67.2 | 56.2 | 57.2 | 77.9 | 48.2 | 29.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,577.7 | 3,602.0 | 3,646.5 | 3,667.9 | 4,052.8 | 4,037.4 | 4,065.8 | 4,074.5 | 4,078.2 | 3,782.0 | 3,739.4 | 3,777.6 | 3,742.4 | 3,889.8 | 3,807.0 | 3,752.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.6 | 11.5 | 11.3 | 11.1 | 10.5 | 10.5 | 10.0 | 9.9 | 7.8 | 8.5 | 8.1 | 8.3 | 7.7 | 7.3 | 6.4 | 5.4 | 5.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.9 | 14.0 | 13.8 | 14.2 | 14.2 | 14.5 | 15.0 | 14.6 | 16.3 | 15.3 | 14.5 | 14.6 | 14.8 | 14.6 | 13.5 | 12.7 | ||||||||||||||||||||||||
| Accrued Expenses | 133.3 | 130.5 | 132.9 | 131.4 | 137.4 | 121.9 | 131.9 | 102.5 | 111.9 | 100.8 | 90.3 | 94.5 | 93.4 | 80.0 | 79.0 | 85.4 | 105.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 346.8 | 456.0 | 364.1 | 929.8 | 918.5 | 922.1 | 912.6 | 328.3 | 302.4 | 307.0 | 355.7 | 377.5 | 282.3 | 320.9 | 304.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 716.9 | - | 736.3 | 745.9 | 755.6 | - | 765.3 | 770.2 | 775.0 | - | 775.0 | 775.0 | 775.0 | - | 810.0 | 821.3 | 832.5 | - | 855.0 | 866.3 | 877.5 | - | 877.5 | 877.5 | 877.5 | - | 888.8 | 900.0 | 900.0 | - | 900.0 | 900.0 | 1,185.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 160.1 | 163.1 | 160.9 | 159.3 | 161.5 | 166.9 | 167.8 | 169.6 | 170.1 | 166.8 | 168.0 | 159.5 | 156.9 | 157.4 | 157.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 10.8 | - | 11.0 | 11.0 | 9.4 | - | 8.1 | 8.4 | 6.9 | - | 8.1 | 8.5 | 8.8 | - | 7.9 | 7.2 | 6.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 6.1 | 5.7 | 58.3 | 60.1 | 57.6 | 60.8 | 68.9 | 86.5 | 31.4 | 35.3 | 74.5 | 70.7 | 61.7 | 63.3 | 69.7 | 61.3 | 56.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 195.6 | 204.3 | 233.3 | 253.2 | 160.5 | 146.2 | 189.8 | 154.8 | 139.7 | 199.9 | 142.4 | 153.3 | 126.9 | 138.5 | 63.7 | 83.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,535.3 | 2,558.5 | 2,608.9 | 2,629.2 | 2,528.6 | 2,492.1 | 2,544.2 | 2,540.3 | 2,480.3 | 2,194.1 | 2,160.2 | 2,094.4 | 2,067.5 | 2,085.4 | 2,082.6 | 2,091.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 418.8 | 423.4 | 425.1 | 430.5 | 914.6 | 939.9 | 920.5 | 931.2 | 943.6 | 946.9 | 927.0 | 907.5 | 903.3 | 879.1 | 826.2 | 776.3 | 731.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (30.9) | (30.1) | (32.0) | (30.9) | (24.1) | (27.6) | (24.9) | (18.7) | (10.6) | (15.1) | 1.7 | 4.8 | 7.1 | 10.3 | (7.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 481.7 | 362.9 | 362.9 | 362.9 | 362.9 | 234.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,042.4 | 1,043.5 | 1,037.6 | 1,038.7 | 1,524.1 | 1,545.3 | 1,521.6 | 1,534.2 | 1,598.0 | 1,587.9 | 1,579.2 | 1,683.2 | 1,674.9 | 1,804.4 | 1,724.4 | 1,660.9 | ||||||||||||||||||||||||
| Total Equity | 1,042.4 | 1,043.5 | 1,037.6 | 1,038.7 | 1,524.1 | 1,545.3 | 1,521.6 | 1,534.2 | 1,598.0 | 1,587.9 | 1,579.2 | 1,683.2 | 1,674.9 | 1,804.4 | 1,724.4 | 1,660.9 | 1,615.2 | 1,684.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 716.9 | - | 736.3 | 745.9 | 755.6 | - | 765.3 | 770.2 | 775.0 | - | 775.0 | 775.0 | 775.0 | - | 810.0 | 821.3 | 832.5 | - | 855.0 | 866.3 | 877.5 | - | 877.5 | 877.5 | 877.5 | - | 888.8 | 900.0 | 900.0 | - | 900.0 | 900.0 | 1,185.0 | - | - | - | - | - | - | - |
| Net debt | 451.4 | - | 468.4 | 492.3 | 482.3 | - | 487.7 | 473.2 | 111.9 | - | 501.3 | 465.8 | 467.6 | - | 298.1 | 374.1 | 425.4 | - | ||||||||||||||||||||||
| Working Capital | 825.2 | 703.6 | 779.5 | 213.0 | 188.8 | 159.6 | 187.0 | 784.0 | 1,113.3 | 751.1 | 671.5 | 673.8 | 747.2 | 840.6 | 892.0 | 841.8 | 750.2 | 813.7 | ||||||||||||||||||||||
| Book Value | 1,042.4 | 1,043.5 | 1,037.6 | 1,038.7 | 1,524.1 | 1,545.3 | 1,521.6 | 1,534.2 | 1,598.0 | 1,587.9 | 1,579.2 | 1,683.2 | 1,674.9 | 1,804.4 | 1,724.4 | 1,660.9 | 1,615.2 | 1,684.8 | ||||||||||||||||||||||
| Tangible Book Value | (676.2) | (706.4) | (737.8) | (765.8) | (768.8) | (759.3) | (804.5) | (790.4) | (464.9) | (535.4) | (523.9) | (453.7) | (475.4) | (361.1) | (307.5) | (411.8) | (515.7) | |||||||||||||||||||||||
| 183.5 |
| 57.3 |
| - |
| - |
| - |
| 128.8 |
| 71.9 |
| 183.5 |
| 57.3 |
| 106.0 |
| 103.2 |
| - |
| - |
| 140.2 |
| - |
| - |
| Prepaid Expenses | 96.1 | 77.0 | 67.4 | 116.8 | 91.1 | 69.3 | 67.9 | 90.2 | 99.1 | 27.7 | 42.6 | 27.7 | 26.9 | 30.3 | 25.9 | 27.9 | - | - | - |
| Other Current Assets | 28.1 | 29.7 | 32.6 | 31.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,159.5 | 1,081.7 | 1,058.0 | 1,161.5 | 1,153.7 | 1,237.2 | 858.2 | 775.1 | 822.1 | 495.2 | 438.5 | 529.3 | 521.2 | 453.1 | 452.3 | 444.8 | 365.4 | - | - |
| 252.2 |
| 210.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 444.0 | 396.9 | 367.4 | 329.7 | 314.9 | 282.8 | 284.6 | 255.2 | 219.9 | 190.8 | 168.5 | 147.5 | 157.2 | 139.1 | 120.8 | 110.6 | - | - | - |
| Property,Plant & Equipment Net | 444.3 | 405.7 | 340.2 | 311.3 | 311.7 | 287.5 | 337.4 | 300.1 | 269.3 | 222.4 | 205.2 | 193.6 | 200.3 | 177.9 | 131.4 | 99.5 | 83.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 615.2 | 1,097.0 | 1,055.5 | 1,038.9 | 1,013.5 | 932.4 | 954.3 | 926.5 | 937.9 | 510.6 | 512.4 | 363.5 | 249.8 | 294.1 | 293.0 | 261.9 | 261.9 | - | - |
| Intangible Assets | 1,134.7 | 1,207.6 | 1,067.8 | 1,126.6 | 1,145.6 | 989.4 | 1,031.6 | 1,079.5 | 1,159.6 | 561.2 | 603.7 | 412.6 | 197.2 | 212.3 | 237.1 | 194.9 | 211.1 | - | - |
| Operating Lease Right Of Use Assets | 140.6 | 144.0 | 156.2 | 148.3 | 84.5 | 83.6 | 94.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 69.9 | 34.9 | 46.1 | 46.0 | 57.0 | 73.7 | 12.6 | 6.8 | 6.3 | 6.9 | 6.9 | 4.5 | 15.4 | 16.0 | 17.2 | 7.9 | 15.8 | - | - |
| Other Non-Current Assets | 37.9 | 66.5 | 58.2 | 57.2 | 16.4 | 11.3 | 14.6 | 19.9 | 16.1 | 11.7 | 7.5 | 10.2 | 8.3 | 10.4 | 13.1 | 10.1 | 2.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,602.0 | 4,037.4 | 3,782.0 | 3,889.8 | 3,782.4 | 3,615.1 | 3,303.2 | 3,107.9 | 3,211.3 | 1,808.0 | 1,774.2 | 1,587.4 | 1,192.1 | 1,163.6 | 1,144.1 | 1,019.1 | 940.1 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 11.5 | 10.5 | 8.5 | 7.3 | 5.3 | 5.3 | 4.8 | 3.8 | 11.1 | 6.8 | 5.7 | 5.2 | 4.2 | 3.5 | 4.5 | 4.4 | 4.1 | - | - |
| Operating Lease Liabilities Current | 14.0 | 14.5 | 15.3 | 14.6 | 14.8 | 12.8 | 12.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 130.5 | 121.9 | 100.8 | 80.0 | 120.5 | 94.2 | 76.8 | 84.5 | 87.7 | 35.0 | 39.2 | 39.8 | 36.4 | 31.8 | 41.7 | 33.6 | 23.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 456.0 | 922.1 | 307.0 | 320.9 | 340.0 | 401.0 | 331.3 | 262.6 | 348.9 | 123.6 | 139.1 | 126.0 | 119.4 | 106.9 | 101.9 | 201.9 | 156.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 163.1 | 166.9 | 166.8 | 157.4 | 90.3 | 88.1 | 97.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 11.5 | 9.2 | 7.7 | 8.8 | 6.7 | 6.7 | 7.1 | 8.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.7 | 60.8 | 35.3 | 63.3 | 45.8 | 16.2 | 36.6 | 57.8 | 65.1 | 148.9 | - | - | - | - | 5.7 | 10.6 | 9.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 204.3 | 146.2 | 199.9 | 138.5 | 120.3 | 186.7 | 118.1 | 80.0 | 53.8 | 30.7 | 28.6 | 27.8 | 12.5 | 14.0 | 11.6 | 11.8 | 20.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,558.5 | 2,492.1 | 2,194.1 | 2,085.4 | 2,097.6 | 2,100.3 | 1,886.5 | 1,732.1 | 2,249.0 | 968.3 | 1,022.8 | 883.1 | 526.0 | 645.8 | 651.5 | 519.2 | 495.2 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 423.4 | 939.9 | 946.9 | 879.1 | 698.6 | 532.3 | 398.6 | 348.4 | 285.2 | 220.4 | 145.9 | 315.0 | 281.0 | 302.0 | 260.8 | 232.8 | 167.2 | - | - |
| Accumulated Other Comprehensive Income | (30.1) | (27.6) | (15.1) | 10.3 | (45.2) | (74.1) | (76.4) | (45.4) | (23.8) | (57.2) | (47.9) | (23.5) | 0.9 | (4.8) | - | - | - | - | - |
| Treasury Stock | - | - | - | 362.9 | 234.4 | 235.1 | 119.9 | 120.6 | 121.6 | 123.1 | 367.1 | 367.1 | 367.1 | 367.1 | 367.1 | 283.7 | 252.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,043.5 | 1,545.3 | 1,587.9 | 1,804.4 | 1,684.8 | 1,514.9 | 1,416.7 | 1,375.8 | 962.3 | 839.7 | 751.4 | 704.3 | 666.1 | 517.8 | 492.6 | 500.0 | 444.9 | 372.3 | 287.6 |
| Total Equity | 1,043.5 | 1,545.3 | 1,587.9 | 1,804.4 | 1,684.8 | 1,514.9 | 1,416.7 | 1,375.8 | 962.3 | 839.7 | 751.4 | 704.3 | 666.1 | 517.8 | 492.6 | 500.0 | 444.9 | 372.3 | 287.6 |
| - |
| - |
| - |
| Net debt | 462.8 | 486.9 | 465.9 | 318.3 | 330.3 | 407.3 | 678.6 | 761.2 | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 703.6 | 159.6 | 751.1 | 840.6 | 813.7 | 836.2 | 526.9 | 512.5 | 473.2 | 371.6 | 299.4 | 403.3 | 401.8 | 346.1 | 350.4 | 243.0 | 208.6 | - | - |
| Book Value | 1,043.5 | 1,545.3 | 1,587.9 | 1,804.4 | 1,684.8 | 1,514.9 | 1,416.7 | 1,375.8 | 962.3 | 839.7 | 751.4 | 704.3 | 666.1 | 517.8 | 492.6 | 500.0 | 444.9 | 372.3 | 287.6 |
| Tangible Book Value | (706.4) | (759.3) | (535.4) | (361.1) | (474.2) | (406.9) | (569.1) | (630.2) | (1,135.2) | (232.1) | (364.7) | (71.7) | 219.2 | 11.4 | (37.5) | 43.1 | (28.2) | - | - |
| 91.1 |
| 84.2 |
| 81.5 |
| 78.5 |
| 69.3 |
| 69.8 |
| 67.3 |
| 67.3 |
| 67.9 |
| 92.1 |
| 99.6 |
| 99.6 |
| 90.2 |
| 82.4 |
| 88.7 |
| 96.5 |
| 99.1 |
| 59.5 |
| 55.6 |
| 35.5 |
| 27.7 |
| 43.9 |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,066.1 |
| 1,153.7 |
| 1,103.8 |
| 1,032.4 |
| 1,039.1 |
| 1,237.2 |
| 1,152.1 |
| 966.2 |
| 1,008.7 |
| 858.2 |
| 883.8 |
| 868.7 |
| 822.7 |
| 775.1 |
| 828.0 |
| 821.3 |
| 848.7 |
| 822.1 |
| 944.9 |
| 616.2 |
| 568.9 |
| 495.2 |
| 511.9 |
| 494.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 309.2 |
| 311.7 |
| 293.9 |
| 295.8 |
| 296.2 |
| 287.5 |
| 294.4 |
| 334.3 |
| 335.9 |
| 337.4 |
| 319.4 |
| 316.4 |
| 306.4 |
| 300.1 |
| 287.0 |
| 277.0 |
| 274.0 |
| 269.3 |
| 232.2 |
| 232.1 |
| 229.1 |
| 222.4 |
| 212.2 |
| 208.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,012.1 |
| 1,015.6 |
| 1,010.1 |
| 932.4 |
| 919.6 |
| 956.2 |
| 951.6 |
| 954.3 |
| 945.3 |
| 926.7 |
| 922.5 |
| 926.5 |
| 926.4 |
| 927.1 |
| 944.5 |
| 937.9 |
| 587.9 |
| 585.4 |
| 578.2 |
| 510.6 |
| 515.6 |
| 514.0 |
| 1,145.6 |
| 1,155.8 |
| 1,178.9 |
| 1,193.7 |
| 989.4 |
| 973.7 |
| 998.7 |
| 1,014.2 |
| 1,031.6 |
| 1,040.4 |
| 1,041.6 |
| 1,058.6 |
| 1,079.5 |
| 1,097.3 |
| 1,121.8 |
| 1,148.0 |
| 1,159.6 |
| 634.1 |
| 648.7 |
| 654.4 |
| 561.2 |
| 573.7 |
| 583.6 |
| 81.6 |
| 84.5 |
| 87.6 |
| 89.2 |
| 91.2 |
| 83.6 |
| 84.9 |
| 93.4 |
| 95.9 |
| 94.5 |
| 97.7 |
| 97.8 |
| 65.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.0 |
| 91.8 |
| 80.1 |
| 74.6 |
| 73.7 |
| 8.2 |
| 7.5 |
| 2.3 |
| 12.6 |
| 27.0 |
| 22.4 |
| 16.4 |
| 6.8 |
| 7.2 |
| 7.7 |
| 6.5 |
| 6.3 |
| 6.4 |
| 6.2 |
| 4.8 |
| 6.9 |
| 7.4 |
| 7.1 |
| 16.4 |
| 29.5 |
| 20.9 |
| 36.7 |
| 11.3 |
| 20.7 |
| 35.4 |
| 39.0 |
| 14.6 |
| 33.0 |
| 16.7 |
| 79.1 |
| 19.9 |
| 32.8 |
| 30.8 |
| 26.1 |
| 16.1 |
| 12.7 |
| 12.5 |
| 13.6 |
| 11.7 |
| 6.7 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,672.0 |
| 3,782.4 |
| 3,774.5 |
| 3,712.8 |
| 3,741.6 |
| 3,615.1 |
| 3,453.5 |
| 3,391.8 |
| 3,447.6 |
| 3,303.2 |
| 3,346.6 |
| 3,290.4 |
| 3,205.7 |
| 3,107.9 |
| 3,178.6 |
| 3,185.8 |
| 3,247.7 |
| 3,211.3 |
| 2,418.2 |
| 2,101.1 |
| 2,049.0 |
| 1,808.0 |
| 1,827.4 |
| 1,814.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.4 |
| 5.9 |
| 5.4 |
| 5.3 |
| 4.9 |
| 4.7 |
| 4.9 |
| 4.8 |
| 4.0 |
| 3.5 |
| 3.8 |
| 3.8 |
| 3.6 |
| 3.5 |
| 3.6 |
| - |
| 7.7 |
| 8.4 |
| 8.1 |
| 6.8 |
| 7.0 |
| 8.2 |
| 14.3 |
| 14.8 |
| 13.5 |
| 14.0 |
| 13.9 |
| 12.8 |
| 12.5 |
| 13.2 |
| 13.0 |
| 12.3 |
| 11.8 |
| 13.4 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.5 |
| 105.3 |
| 99.2 |
| 96.5 |
| 94.2 |
| 80.9 |
| 73.4 |
| 76.0 |
| 76.8 |
| 73.2 |
| 81.7 |
| 92.5 |
| 84.5 |
| 84.3 |
| 81.2 |
| 107.8 |
| 98.8 |
| 83.5 |
| 67.4 |
| 46.4 |
| 35.0 |
| 38.9 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 295.6 |
| 315.8 |
| 340.0 |
| 332.9 |
| 318.8 |
| 412.3 |
| 401.0 |
| 255.1 |
| 212.4 |
| 246.5 |
| 331.3 |
| 302.6 |
| 315.1 |
| 288.1 |
| 262.6 |
| 258.3 |
| 233.3 |
| 336.0 |
| 348.9 |
| 210.2 |
| 177.9 |
| 188.1 |
| 123.6 |
| 161.4 |
| 149.8 |
| 154.0 |
| 87.8 |
| 90.3 |
| 94.8 |
| 95.2 |
| 95.5 |
| 88.1 |
| 88.8 |
| 98.8 |
| 100.3 |
| 97.5 |
| 96.8 |
| 94.2 |
| 61.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 6.2 |
| 6.5 |
| - |
| 6.5 |
| 6.6 |
| 7.3 |
| - |
| 7.1 |
| 7.1 |
| 8.6 |
| - |
| 7.3 |
| 7.5 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 70.3 |
| 63.4 |
| 65.3 |
| 16.2 |
| 27.8 |
| 21.3 |
| 24.2 |
| 36.6 |
| 59.7 |
| 53.1 |
| 57.7 |
| 57.8 |
| 73.0 |
| 73.3 |
| 72.9 |
| 65.1 |
| 128.6 |
| 131.3 |
| 130.8 |
| 148.9 |
| 153.4 |
| 156.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.6 |
| 120.3 |
| 145.6 |
| 161.7 |
| 154.2 |
| 186.7 |
| 177.5 |
| 169.1 |
| 158.0 |
| 118.1 |
| 118.4 |
| 100.1 |
| 131.9 |
| 80.0 |
| 61.2 |
| 60.7 |
| 68.3 |
| 53.8 |
| 13.6 |
| 29.9 |
| 28.9 |
| 30.7 |
| 30.2 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,056.8 |
| 2,097.6 |
| 2,142.8 |
| 2,137.8 |
| 2,212.2 |
| 2,100.3 |
| 2,055.5 |
| 2,042.7 |
| 2,105.8 |
| 1,886.5 |
| 1,961.6 |
| 1,869.5 |
| 1,808.7 |
| 1,732.1 |
| 1,813.6 |
| 1,843.9 |
| 2,249.3 |
| 2,249.0 |
| 1,505.1 |
| 1,206.6 |
| 1,196.5 |
| 968.3 |
| 1,004.0 |
| 1,019.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 698.6 |
| 653.2 |
| 610.0 |
| 574.9 |
| 532.3 |
| 439.5 |
| 407.2 |
| 407.6 |
| 398.6 |
| 383.3 |
| 410.9 |
| 381.1 |
| 348.4 |
| 323.2 |
| 309.9 |
| 297.5 |
| 285.2 |
| 240.8 |
| 237.7 |
| 226.8 |
| 220.4 |
| 192.2 |
| 172.1 |
| (13.2) |
| (21.0) |
| (45.2) |
| (46.8) |
| (50.0) |
| (43.6) |
| (74.1) |
| (91.9) |
| (103.1) |
| (104.6) |
| (76.4) |
| (87.6) |
| (68.7) |
| (56.7) |
| (45.4) |
| (26.3) |
| (25.3) |
| (1.7) |
| (23.8) |
| (23.8) |
| (34.2) |
| (51.5) |
| (57.2) |
| (40.3) |
| (43.6) |
| 234.4 |
| 234.5 |
| 234.5 |
| 235.1 |
| 235.2 |
| 235.2 |
| 202.5 |
| 119.9 |
| 120.1 |
| 120.1 |
| 120.1 |
| 120.6 |
| 120.7 |
| 120.7 |
| 120.7 |
| 121.6 |
| 121.8 |
| 122.0 |
| 123.1 |
| 123.1 |
| 367.1 |
| 367.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,615.2 |
| 1,684.8 |
| 1,631.7 |
| 1,575.0 |
| 1,529.3 |
| 1,514.9 |
| 1,398.0 |
| 1,349.1 |
| 1,341.8 |
| 1,416.7 |
| 1,385.0 |
| 1,421.0 |
| 1,397.0 |
| 1,375.8 |
| 1,365.1 |
| 1,341.9 |
| 998.4 |
| 962.3 |
| 913.1 |
| 894.6 |
| 852.5 |
| 839.7 |
| 823.4 |
| 794.8 |
| 1,631.7 |
| 1,575.0 |
| 1,529.3 |
| 1,514.9 |
| 1,398.0 |
| 1,349.1 |
| 1,341.8 |
| 1,416.7 |
| 1,385.0 |
| 1,421.0 |
| 1,397.0 |
| 1,375.8 |
| 1,365.1 |
| 1,341.9 |
| 998.4 |
| 962.3 |
| 913.1 |
| 894.6 |
| 852.5 |
| 839.7 |
| 823.4 |
| 794.8 |
| 384.8 |
| 468.8 |
| 468.5 |
| - |
| 481.2 |
| 516.5 |
| 519.8 |
| - |
| 680.8 |
| 723.9 |
| 743.0 |
| - |
| 694.0 |
| 716.2 |
| 995.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 770.9 |
| 713.6 |
| 626.8 |
| 836.2 |
| 897.0 |
| 753.8 |
| 762.2 |
| 526.9 |
| 581.2 |
| 553.6 |
| 534.6 |
| 512.5 |
| 569.6 |
| 588.0 |
| 512.6 |
| 473.2 |
| 734.7 |
| 438.3 |
| 380.8 |
| 371.6 |
| 350.5 |
| 344.2 |
| 1,631.7 |
| 1,575.0 |
| 1,529.3 |
| 1,514.9 |
| 1,398.0 |
| 1,349.1 |
| 1,341.8 |
| 1,416.7 |
| 1,385.0 |
| 1,421.0 |
| 1,397.0 |
| 1,375.8 |
| 1,365.1 |
| 1,341.9 |
| 998.4 |
| 962.3 |
| 913.1 |
| 894.6 |
| 852.5 |
| 839.7 |
| 823.4 |
| 794.8 |
| (474.2) |
| (536.2) |
| (619.5) |
| (674.4) |
| (406.9) |
| (495.3) |
| (605.8) |
| (624.0) |
| (569.1) |
| (600.7) |
| (547.4) |
| (584.1) |
| (630.2) |
| (658.5) |
| (707.1) |
| (1,094.0) |
| (1,135.2) |
| (308.9) |
| (339.6) |
| (380.1) |
| (232.1) |
| (265.9) |
| (302.8) |