| (in millions of USD) | Q2 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 8.1 | 17.2 | 58.9 | 23.1 | 31.7 | 46.5 | 35.6 | 34.1 | 42.2 | 23.7 | 32.1 | 38.6 | 40.6 | 24.3 | 20.2 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 17.2 | 46.5 | 23.7 | 24.3 | - | - | - | 25.6 | 44.1 | 82.5 | 76.8 | 35.5 | 20.3 | 36.5 | 22.9 | 22.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 17.2 | 46.5 | 23.7 | 24.3 | - | - | - | 25.6 | 44.1 | 82.5 | 76.8 | 35.5 | 20.3 | 36.5 | 22.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 346.1 | 245.3 | 231.3 | 224.3 | 182.3 | 156.2 | 192.0 | 185.5 | 194.8 | 207.3 | 125.0 | 113.7 | 120.9 | 101.9 | 70.9 | |
| Current Assets | ||||||||||||||||
| Inventory | 253.7 | 247.1 | 229.1 | 208.8 | 155.7 | 149.3 | 167.3 | 190.1 | 176.7 | 252.2 | 129.2 | 118.4 | 106.6 | 109.9 | 101.4 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,105.5 | 968.0 | 844.5 | 755.3 | 683.4 | 625.7 | 581.4 | 531.7 | 508.6 | 611.6 | 358.9 | 341.9 | 330.1 | 312.3 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 113.1 | 101.5 | 118.3 | 110.8 | 76.9 | 51.6 | 65.0 | 57.2 | 64.6 | 84.4 | 46.4 | 46.5 | 45.3 | 40.7 | 28.0 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,185.2 | 980.2 | 959.9 | 907.1 | 812.9 | 693.8 | 777.3 | 888.0 | 1,578.7 | 1,685.1 | 175.4 | 197.5 | 225.4 | 236.0 | 220.6 | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,185.2 | 990.2 | 959.9 | 925.3 | 828.1 | 731.3 | 814.8 | 925.5 | 1,609.2 | 1,714.1 | 186.6 | 197.5 | 225.4 | 236.0 | 220.6 | - |
| 25.7 |
| 17.9 |
| 30.6 |
| 28.4 |
| 49.2 |
| 206.2 |
| - |
| 13.5 |
| 14.7 |
| 15.9 |
| 13.5 |
| 25.6 |
| 22.9 |
| 18.9 |
| 29.5 |
| 37.3 |
| 43.6 |
| 41.0 |
| 54.9 |
| 82.5 |
| 45.0 |
| 54.1 |
| 76.8 |
| 72.3 |
| 67.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.1 | 17.2 | 58.9 | 23.1 | 31.7 | 46.5 | 35.6 | 34.1 | 42.2 | 23.7 | 32.1 | 38.6 | 40.6 | 24.3 | 20.2 | 25.7 | 17.9 | 30.6 | 28.4 | 49.2 | 206.2 | - | 13.5 | 14.7 | 15.9 | 13.5 | 25.6 | 22.9 | 18.9 | 29.5 | 37.3 | 43.6 | 41.0 | 54.9 | 82.5 | 45.0 | 54.1 | 76.8 | 72.3 | 67.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 327.8 | 346.1 | 310.2 | 302.3 | 276.2 | 245.3 | 241.7 | 240.5 | 237.2 | 231.3 | 226.3 | 236.5 | 250.5 | 224.3 | 216.0 | 198.0 | 182.3 | 175.5 | 165.8 | 156.2 | 147.8 | - | 192.0 | 216.7 | 217.7 | 216.8 | 185.5 | 200.1 | 206.9 | 242.2 | 194.8 | 221.5 | 212.6 | 213.6 | 207.3 | 191.4 | 183.6 | 125.0 | 122.1 | 110.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 284.5 | 253.7 | 263.5 | 266.4 | 260.1 | 247.1 | 265.4 | 272.3 | 262.9 | 229.1 | 232.2 | 228.9 | 225.3 | 208.8 | 210.5 | 173.3 | 155.7 | 147.8 | 153.8 | 149.3 | 172.5 | - | 167.3 | 198.0 | 187.2 | 181.2 | 190.1 | 193.6 | 195.0 | 239.5 | 176.7 | 247.0 | 235.6 | 231.3 | 252.2 | 262.2 | 267.4 | 129.2 | 140.1 | 138.0 |
| Prepaid Expenses | 38.7 | 40.6 | 38.4 | 42.4 | 31.2 | 28.4 | 25.0 | 23.7 | 32.7 | 28.0 | 27.2 | 28.8 | 29.6 | 27.0 | 28.8 | 27.7 | 27.6 | 18.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 774.8 | 770.1 | 778.1 | 737.4 | 702.2 | 671.1 | 730.0 | 677.0 | 668.6 | 617.7 | 609.3 | 615.9 | 629.0 | 558.3 | 556.6 | 494.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 611.6 | - | - | 358.9 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 533.1 | 536.4 | - | - | - | - | 472.3 | 466.3 | 448.7 | 392.6 | 364.3 | 348.9 | 331.0 | 317.2 | 282.3 | 273.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 20.2 | 7.9 | 7.6 | 7.5 | 7.6 | 7.4 | 10.2 | 9.3 | 9.3 | 8.2 | 10.4 | 13.9 | 13.7 | 13.9 | 16.2 | 19.4 | 21.8 | |||||||||||||||||||||||
| Goodwill | 1,106.8 | 1,110.9 | 1,098.8 | 1,100.4 | 1,082.4 | 1,017.7 | 1,033.1 | 1,042.2 | 1,043.9 | 994.0 | 979.9 | 986.0 | 986.9 | 982.2 | 965.1 | 923.6 | 924.7 | 853.3 | ||||||||||||||||||||||
| Intangible Assets | 806.3 | 825.4 | 837.7 | 854.5 | 856.2 | 778.3 | 805.2 | 813.7 | 828.9 | 779.6 | 779.1 | 797.6 | 811.5 | 819.9 | 816.0 | 792.4 | 807.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 85.1 | 98.4 | 99.5 | 100.9 | 99.1 | 86.1 | 78.6 | 81.3 | 83.2 | 81.3 | 67.4 | 70.3 | 72.5 | 74.8 | 73.0 | 75.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.0 | 9.0 | 8.5 | 8.5 | 8.4 | 8.3 | 6.8 | 6.9 | 7.0 | 7.0 | 6.4 | 6.4 | 6.4 | 6.2 | 6.1 | 5.7 | 5.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 39.6 | 23.2 | 25.5 | 25.7 | 23.5 | 23.0 | 24.4 | 22.5 | 23.1 | 22.4 | 24.6 | 27.7 | 27.7 | 26.9 | 39.3 | 42.2 | 43.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,411.7 | 3,410.6 | 3,397.3 | 3,370.9 | 3,297.7 | 3,078.0 | 3,167.6 | 3,126.4 | 3,116.0 | 2,942.7 | 2,839.3 | 2,861.3 | 2,873.6 | 2,794.4 | 2,738.5 | 2,608.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 115.0 | 113.1 | 110.7 | 117.4 | 112.0 | 101.5 | 116.8 | 119.4 | 116.2 | 118.3 | 108.4 | 107.5 | 124.3 | 110.8 | 101.2 | 90.0 | 76.9 | 69.3 | 62.4 | 51.6 | 54.0 | - | 65.0 | 77.4 | 73.1 | 72.2 | 57.2 | 69.3 | 74.9 | 104.4 | 64.6 | 94.4 | 95.1 | 90.7 | 84.4 | 86.3 | 83.3 | 46.4 | 44.9 | 43.1 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 10.0 | 18.2 | 15.3 | 15.3 | 15.3 | 37.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 5.4 | 5.2 | 3.7 | 4.2 | 4.1 | 4.4 | 5.0 | 5.1 | 5.9 | 6.1 | 5.8 | 8.8 | 6.4 | 5.6 | 6.2 | 7.0 | 3.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.1 | 9.1 | 9.1 | 8.9 | 8.7 | 7.4 | 8.9 | 8.7 | 8.6 | 8.6 | 10.0 | 10.1 | 10.2 | 10.4 | 10.6 | 10.7 | ||||||||||||||||||||||||
| Accrued Expenses | 83.2 | 109.8 | 90.0 | 89.7 | 85.7 | 108.3 | 86.1 | 77.4 | 70.7 | 86.7 | 82.5 | 74.2 | 69.9 | 73.5 | 70.4 | 55.8 | 56.9 | 49.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 206.3 | 232.0 | 209.8 | 216.0 | 206.4 | 227.2 | 222.4 | 206.0 | 201.4 | 221.0 | 203.1 | 199.8 | 225.5 | 223.8 | 198.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,251.5 | 1,185.2 | 1,193.8 | 1,202.5 | 1,235.2 | 980.2 | 1,074.3 | 1,118.5 | 1,140.7 | 959.9 | 941.4 | 980.4 | 992.5 | 907.1 | 923.4 | 814.4 | 812.9 | 631.2 | 649.6 | 693.8 | 930.4 | - | 777.3 | 790.4 | 825.4 | 874.2 | 888.0 | 916.7 | 1,503.5 | 1,528.9 | 1,578.7 | 1,601.8 | 1,639.5 | 1,668.2 | 1,685.1 | 1,717.2 | 1,733.5 | 175.4 | 168.8 | 172.5 |
| Operating Lease Liabilities Non-Current | 69.3 | 81.9 | 82.7 | 83.9 | 85.7 | 77.7 | 69.1 | 71.9 | 74.3 | 72.1 | 57.3 | 60.0 | 62.0 | 64.0 | 62.0 | 64.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3.0 | 3.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 115.1 | 116.3 | 114.7 | 114.7 | 111.2 | 124.6 | 143.2 | 144.1 | 145.2 | 143.6 | 151.4 | 152.9 | 153.0 | 160.7 | 176.8 | 170.9 | 171.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 20.0 | 19.9 | 24.9 | 24.4 | 27.5 | 25.4 | 23.4 | 18.5 | 18.4 | 14.3 | 15.3 | 14.9 | 14.9 | 13.4 | 22.4 | 21.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,714.8 | 1,663.9 | 1,651.5 | 1,667.4 | 1,691.0 | 1,458.8 | 1,546.5 | 1,572.5 | 1,591.0 | 1,423.6 | 1,376.0 | 1,415.7 | 1,455.6 | 1,376.9 | 1,383.4 | 1,243.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,010.6 | 994.1 | 945.4 | 905.8 | 868.8 | 891.2 | 858.5 | 823.1 | 791.9 | 771.4 | 745.0 | 717.7 | 693.8 | 680.7 | 662.6 | 625.7 | 614.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 44.7 | 58.2 | 61.6 | 63.9 | 10.7 | (14.0) | 26.5 | 0.6 | 7.9 | 20.2 | (3.0) | 12.2 | 15.0 | 5.3 | (34.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 26.9 | 26.9 | 26.9 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,696.9 | 1,746.6 | 1,745.8 | 1,703.5 | 1,606.7 | 1,619.2 | 1,621.2 | 1,553.9 | 1,525.0 | 1,519.0 | 1,463.3 | 1,445.7 | 1,417.9 | 1,417.5 | 1,355.1 | 1,364.4 | ||||||||||||||||||||||||
| Total Equity | 1,696.9 | 1,746.6 | 1,745.8 | 1,703.5 | 1,606.7 | 1,619.2 | 1,621.2 | 1,553.9 | 1,525.0 | 1,519.0 | 1,463.3 | 1,445.7 | 1,417.9 | 1,417.5 | 1,355.1 | 1,364.4 | 1,354.7 | 1,314.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,251.5 | 1,185.2 | 1,193.8 | 1,202.5 | 1,235.2 | 990.2 | 1,079.3 | 1,118.5 | 1,140.7 | 959.9 | 941.4 | 985.4 | 1,002.5 | 925.3 | 938.6 | 829.6 | 828.1 | 668.7 | 687.1 | 731.3 | 967.9 | - | 814.8 | 827.9 | 862.9 | 911.7 | 925.5 | 954.2 | 1,538.7 | 1,561.8 | 1,609.2 | 1,630.0 | 1,665.3 | 1,702.4 | 1,714.1 | 1,746.2 | 1,762.5 | 186.6 | 182.5 | 185.0 |
| Net debt | 1,243.4 | 1,168.0 | 1,134.9 | 1,179.4 | 1,203.5 | 943.6 | 1,043.8 | 1,084.4 | 1,098.6 | 936.3 | 909.2 | 946.8 | 961.9 | 901.0 | 918.5 | 804.0 | 810.2 | 638.1 | ||||||||||||||||||||||
| Working Capital | 568.4 | 538.1 | 568.3 | 521.4 | 495.8 | 443.9 | 507.6 | 471.0 | 467.1 | 396.7 | 406.2 | 416.1 | 403.5 | 334.5 | 357.9 | 321.7 | 293.4 | 270.1 | ||||||||||||||||||||||
| Book Value | 1,696.9 | 1,746.6 | 1,745.8 | 1,703.5 | 1,606.7 | 1,619.2 | 1,621.2 | 1,553.9 | 1,525.0 | 1,519.0 | 1,463.3 | 1,445.7 | 1,417.9 | 1,417.5 | 1,355.1 | 1,364.4 | 1,354.7 | 1,314.6 | ||||||||||||||||||||||
| Tangible Book Value | (216.2) | (189.7) | (190.7) | (251.4) | (331.9) | (176.8) | (217.1) | (302.0) | (347.7) | (254.6) | (295.7) | (337.9) | (380.4) | (384.6) | (426.1) | (351.6) | (377.8) | |||||||||||||||||||||||
| 22.1 |
| - |
| Prepaid Expenses | 40.6 | 28.4 | 30.0 | 27.0 | 27.6 | 15.9 | 17.9 | 15.1 | 16.2 | 20.9 | 11.8 | 6.7 | 12.6 | 7.5 | 6.1 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 5.4 | 0.0 | - | - |
| Total Current Assets | 770.1 | 671.1 | 617.7 | 558.3 | 453.0 | 412.9 | 415.4 | 416.3 | 531.9 | 574.6 | 350.7 | 282.5 | 268.1 | 265.0 | 211.5 | - |
| - |
| - |
| Accumulated Depreciation | 569.0 | 502.2 | 451.9 | 438.0 | 406.3 | 371.7 | 335.2 | 300.4 | 273.4 | 232.2 | 214.0 | 196.1 | 179.2 | 166.5 | - | - |
| Property,Plant & Equipment Net | 536.4 | 465.8 | 392.6 | 317.2 | 277.1 | 254.0 | 246.2 | 231.3 | 235.2 | 379.5 | 144.9 | 145.8 | 150.9 | 145.8 | 146.4 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 7.9 | 7.4 | 8.2 | 13.9 | 21.8 | 27.2 | 22.3 | 22.8 | 20.8 | - | - | - | - | - | - | - |
| Goodwill | 1,110.9 | 1,017.7 | 994.0 | 965.2 | 924.7 | 859.4 | 839.6 | 832.3 | 839.9 | 1,013.6 | 354.4 | 346.7 | 349.0 | 338.7 | 307.5 | - |
| Intangible Assets | 825.4 | 778.3 | 779.6 | 819.9 | 807.8 | 757.2 | 775.8 | 812.3 | 862.9 | 894.0 | 65.3 | 76.1 | 87.3 | 100.3 | 75.1 | - |
| Operating Lease Right Of Use Assets | 98.4 | 86.1 | 81.3 | 74.8 | 70.1 | 45.2 | 42.4 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.0 | 8.3 | 7.0 | 6.2 | 5.7 | 4.4 | 4.4 | 3.9 | 3.5 | 3.6 | 2.6 | 2.9 | 2.5 | 2.5 | 2.4 | - |
| Other Non-Current Assets | 23.2 | 23.0 | 22.4 | 26.9 | 35.8 | 38.7 | 29.3 | 30.5 | 30.4 | 26.6 | 16.9 | 16.4 | 11.1 | 8.9 | 13.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,410.6 | 3,078.0 | 2,942.7 | 2,794.4 | 2,582.2 | 2,371.9 | 2,353.1 | 2,326.7 | 2,848.3 | 2,982.1 | 955.1 | 889.6 | 889.9 | 881.3 | 777.0 | - |
| - |
| Short Term Debt | 0.0 | 10.0 | 0.0 | 18.2 | 15.3 | 37.5 | 37.5 | 37.5 | 30.5 | 29.0 | 11.3 | 0.0 | - | - | - | - |
| Deferred Revenue Current | 5.2 | 4.4 | 6.1 | 5.6 | 3.8 | 2.5 | 2.0 | 2.5 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.1 | 7.4 | 8.6 | 10.4 | 9.9 | 8.4 | 7.5 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 109.8 | 108.3 | 90.6 | 73.5 | 56.9 | 56.8 | 66.1 | 60.5 | 60.4 | 97.3 | 48.4 | 44.7 | 45.5 | 52.5 | 32.1 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 232.0 | 227.2 | 221.0 | 223.8 | 159.6 | 156.2 | 179.1 | 164.6 | 209.0 | 213.8 | 108.7 | 91.8 | 91.8 | 94.0 | 60.6 | - |
| - |
| Operating Lease Liabilities Non-Current | 81.9 | 77.7 | 72.1 | 64.0 | 59.8 | 37.9 | 37.1 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 3.3 | 4.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 116.3 | 124.6 | 143.6 | 160.7 | 171.5 | 182.3 | 188.0 | 203.9 | 141.0 | 221.8 | 53.2 | 52.0 | 82.5 | 75.2 | 64.3 | - |
| Pension Obligations | - | - | - | - | - | - | - | 1.2 | 1.2 | 7.1 | 2.4 | 1.7 | 3.9 | 5.5 | - | - |
| Other Non-Current Liabilities | 19.9 | 25.4 | 14.3 | 13.4 | 16.3 | 30.7 | 19.2 | 9.7 | 11.3 | 10.8 | 4.5 | 7.3 | 9.4 | 8.9 | 4.6 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,663.9 | 1,458.8 | 1,423.6 | 1,376.9 | 1,227.5 | 1,100.8 | 1,200.6 | 1,266.2 | 1,955.0 | 2,131.5 | 341.8 | 348.6 | 409.0 | 414.1 | 350.1 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 994.1 | 891.2 | 771.4 | 680.7 | 614.3 | 517.5 | 440.3 | 344.5 | 176.1 | 231.9 | 239.4 | 184.0 | 147.7 | 152.5 | 119.4 | - |
| Accumulated Other Comprehensive Income | 58.2 | (14.0) | 20.2 | 5.3 | 27.2 | 52.7 | 20.0 | 33.0 | 52.2 | 1.4 | 9.1 | 14.4 | 12.9 | 8.9 | 10.5 | - |
| Treasury Stock | 76.9 | 0.0 | 0.0 | - | - | 0.0 | 8.8 | 8.1 | 4.7 | 3.1 | 1.3 | 1.2 | 0.5 | 1.4 | 1.5 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,746.6 | 1,619.2 | 1,519.0 | 1,417.5 | 1,354.7 | 1,271.1 | 1,152.5 | 1,060.5 | 893.4 | 850.6 | 613.4 | 542.1 | 480.9 | 467.3 | 426.8 | 374.8 |
| Total Equity | 1,746.6 | 1,619.2 | 1,519.0 | 1,417.5 | 1,354.7 | 1,271.1 | 1,152.5 | 1,060.5 | 893.4 | 850.6 | 613.4 | 542.1 | 480.9 | 467.3 | 426.8 | 374.8 |
| Net debt | 1,168.0 | 943.6 | 936.3 | 901.0 | - | - | - | 899.9 | 1,565.1 | 1,631.6 | 109.8 | 162.0 | 205.1 | 199.4 | 197.7 | - |
| Working Capital | 538.1 | 443.9 | 396.7 | 334.5 | 293.4 | 256.7 | 236.3 | 251.7 | 322.9 | 360.8 | 242.0 | 190.7 | 176.4 | 170.9 | 150.9 | - |
| Book Value | 1,746.6 | 1,619.2 | 1,519.0 | 1,417.5 | 1,354.7 | 1,271.1 | 1,152.5 | 1,060.5 | 893.4 | 850.6 | 613.4 | 542.1 | 480.9 | 467.3 | 426.8 | 374.8 |
| Tangible Book Value | (189.7) | (176.8) | (254.6) | (367.6) | (377.8) | (345.6) | (462.9) | (584.2) | (809.4) | (1,056.9) | 193.6 | 119.3 | 44.5 | 28.4 | 44.3 | - |
| 14.0 |
| 15.9 |
| 15.7 |
| - |
| 17.9 |
| 23.7 |
| 25.0 |
| 25.7 |
| 15.1 |
| 12.0 |
| 13.9 |
| 17.1 |
| 16.2 |
| 16.2 |
| 21.4 |
| 20.7 |
| 20.9 |
| 23.2 |
| 18.2 |
| 11.8 |
| 12.3 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 453.0 |
| 434.2 |
| 409.2 |
| 412.9 |
| 579.5 |
| - |
| 415.4 |
| 453.1 |
| 445.8 |
| 437.2 |
| 416.3 |
| 428.7 |
| 874.5 |
| 528.8 |
| 531.9 |
| 528.3 |
| 524.1 |
| 528.1 |
| 574.6 |
| 525.1 |
| 534.4 |
| 350.7 |
| 355.4 |
| 336.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 232.2 |
| - |
| - |
| 214.0 |
| - |
| - |
| 277.1 |
| 251.1 |
| 249.0 |
| 254.0 |
| 247.6 |
| - |
| 246.2 |
| 230.7 |
| 229.2 |
| 229.9 |
| 231.3 |
| 232.1 |
| 230.2 |
| 367.7 |
| 235.2 |
| 374.4 |
| 373.1 |
| 371.9 |
| 379.5 |
| 381.7 |
| 381.5 |
| 144.9 |
| 152.7 |
| 151.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 25.9 |
| 27.2 |
| 24.0 |
| - |
| 22.3 |
| 22.1 |
| 21.0 |
| 22.8 |
| 22.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 852.2 |
| 859.4 |
| 845.0 |
| - |
| 839.6 |
| 825.3 |
| 831.4 |
| 829.3 |
| 832.3 |
| 834.5 |
| 835.6 |
| 995.2 |
| 839.9 |
| 987.3 |
| 981.3 |
| 969.4 |
| 1,013.6 |
| 977.3 |
| 979.5 |
| 354.4 |
| 354.1 |
| 354.1 |
| 730.1 |
| 739.3 |
| 757.2 |
| 762.4 |
| - |
| 775.8 |
| 774.7 |
| 791.5 |
| 798.9 |
| 812.3 |
| 825.4 |
| 836.5 |
| 914.4 |
| 862.9 |
| 930.6 |
| 934.7 |
| 931.6 |
| 894.0 |
| 872.7 |
| 894.6 |
| 65.3 |
| 58.6 |
| 62.0 |
| 70.1 |
| 48.5 |
| 50.4 |
| 45.2 |
| 47.3 |
| - |
| 42.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.4 |
| 4.4 |
| 5.2 |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.0 |
| 3.6 |
| 3.1 |
| 3.5 |
| 2.6 |
| 2.7 |
| 2.7 |
| 37.5 |
| 38.7 |
| 38.7 |
| 36.4 |
| - |
| 29.3 |
| 27.3 |
| 26.9 |
| 28.8 |
| 30.5 |
| 31.7 |
| 31.1 |
| 36.6 |
| 30.4 |
| 28.5 |
| 27.6 |
| 31.8 |
| 26.6 |
| 30.8 |
| 29.2 |
| 16.9 |
| 22.4 |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,582.2 |
| 2,359.1 |
| 2,343.4 |
| 2,371.9 |
| 2,523.5 |
| - |
| 2,353.1 |
| 2,358.8 |
| 2,373.7 |
| 2,367.2 |
| 2,326.7 |
| 2,356.0 |
| 2,811.4 |
| 2,847.1 |
| 2,848.3 |
| 2,853.5 |
| 2,844.9 |
| 2,836.9 |
| 2,982.1 |
| 2,881.0 |
| 2,913.0 |
| 955.1 |
| 966.1 |
| 946.7 |
| 37.5 |
| 37.5 |
| 37.5 |
| - |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 37.5 |
| 35.2 |
| 32.8 |
| 30.5 |
| 28.1 |
| 25.8 |
| 34.2 |
| 29.0 |
| 29.0 |
| 29.0 |
| 11.3 |
| 13.8 |
| 12.5 |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.4 |
| - |
| 2.0 |
| 2.1 |
| 2.4 |
| 2.0 |
| 2.3 |
| 4.1 |
| 3.2 |
| 4.4 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 7.9 |
| 7.9 |
| 8.4 |
| 8.1 |
| - |
| 7.5 |
| 7.3 |
| 7.3 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.1 |
| 56.8 |
| 49.3 |
| - |
| 66.1 |
| 61.8 |
| 61.3 |
| 51.9 |
| 60.5 |
| 54.9 |
| 61.3 |
| 75.0 |
| 60.4 |
| 77.1 |
| 72.8 |
| 75.4 |
| 97.3 |
| 82.0 |
| 100.8 |
| 48.4 |
| 37.7 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.1 |
| 159.6 |
| 164.1 |
| 161.6 |
| 156.2 |
| 153.6 |
| - |
| 179.1 |
| 188.9 |
| 183.9 |
| 171.5 |
| 164.6 |
| 178.0 |
| 230.4 |
| 224.7 |
| 209.0 |
| 205.1 |
| 195.9 |
| 204.1 |
| 213.8 |
| 199.9 |
| 216.5 |
| 108.7 |
| 98.6 |
| 87.5 |
| 59.8 |
| 43.1 |
| 45.2 |
| 37.9 |
| 40.6 |
| - |
| 37.1 |
| 38.7 |
| 39.8 |
| 33.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.2 |
| 180.8 |
| 182.3 |
| 187.3 |
| - |
| 188.0 |
| 200.0 |
| 201.4 |
| 203.1 |
| 203.9 |
| 210.3 |
| 149.4 |
| 150.6 |
| 141.0 |
| 207.0 |
| 210.4 |
| 208.5 |
| 221.8 |
| 207.2 |
| 219.0 |
| 53.2 |
| 51.1 |
| 52.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| 2.4 |
| - |
| - |
| 23.7 |
| 25.0 |
| 28.5 |
| 30.7 |
| 30.2 |
| - |
| 19.2 |
| 12.2 |
| 11.4 |
| 8.7 |
| 9.7 |
| 11.7 |
| 10.3 |
| 22.4 |
| 11.3 |
| 16.1 |
| 16.0 |
| 15.3 |
| 10.8 |
| 15.7 |
| 11.5 |
| 4.5 |
| 6.1 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,227.5 |
| 1,044.6 |
| 1,065.6 |
| 1,100.8 |
| 1,342.1 |
| - |
| 1,200.6 |
| 1,230.2 |
| 1,262.0 |
| 1,291.2 |
| 1,266.2 |
| 1,316.7 |
| 1,893.7 |
| 1,926.7 |
| 1,955.0 |
| 2,030.0 |
| 2,061.8 |
| 2,096.2 |
| 2,131.5 |
| 2,139.9 |
| 2,180.5 |
| 341.8 |
| 324.5 |
| 318.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 568.5 |
| 539.0 |
| 517.5 |
| 471.7 |
| - |
| 440.3 |
| 429.2 |
| 398.6 |
| 365.6 |
| 344.5 |
| 318.3 |
| 204.2 |
| 184.2 |
| 176.1 |
| 121.7 |
| 108.0 |
| 105.1 |
| 231.9 |
| 101.2 |
| 90.5 |
| 239.4 |
| 256.7 |
| 247.5 |
| 22.0 |
| 27.2 |
| 39.0 |
| 35.6 |
| 52.7 |
| 14.5 |
| (0.7) |
| 20.0 |
| 9.8 |
| 25.9 |
| 25.5 |
| 33.0 |
| 39.0 |
| 41.1 |
| 69.0 |
| 52.2 |
| 43.6 |
| 27.2 |
| (7.7) |
| 1.4 |
| 13.3 |
| 20.5 |
| 9.1 |
| 6.8 |
| 6.7 |
| - |
| - |
| 0.5 |
| - |
| 8.8 |
| 10.4 |
| 10.6 |
| 10.0 |
| 8.1 |
| 5.7 |
| 5.7 |
| 6.0 |
| 4.7 |
| 4.7 |
| 4.5 |
| 4.5 |
| 3.1 |
| 5.9 |
| 5.9 |
| 1.3 |
| 2.3 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,354.7 |
| 1,314.6 |
| 1,277.7 |
| 1,271.1 |
| 1,181.4 |
| 1,164.2 |
| 1,152.5 |
| 1,128.6 |
| 1,111.7 |
| 1,076.0 |
| 1,060.5 |
| 1,039.3 |
| 917.7 |
| 920.4 |
| 893.4 |
| 823.4 |
| 783.1 |
| 740.7 |
| 850.6 |
| 741.0 |
| 732.5 |
| 613.4 |
| 641.6 |
| 628.5 |
| 1,277.7 |
| 1,271.1 |
| 1,181.4 |
| 1,164.2 |
| 1,152.5 |
| 1,128.6 |
| 1,111.7 |
| 1,076.0 |
| 1,060.5 |
| 1,039.3 |
| 917.7 |
| 920.4 |
| 893.4 |
| 823.4 |
| 783.1 |
| 740.7 |
| 850.6 |
| 741.0 |
| 732.5 |
| 613.4 |
| 641.6 |
| 628.5 |
| 658.7 |
| 682.1 |
| 761.6 |
| - |
| 801.2 |
| 813.2 |
| 847.0 |
| 898.1 |
| 899.9 |
| 931.3 |
| 1,519.8 |
| 1,532.3 |
| 1,571.8 |
| 1,586.3 |
| 1,624.3 |
| 1,647.5 |
| 1,631.6 |
| 1,701.2 |
| 1,708.4 |
| 109.8 |
| 110.2 |
| 118.0 |
| 247.7 |
| 256.7 |
| 425.9 |
| - |
| 236.3 |
| 264.1 |
| 261.8 |
| 265.7 |
| 251.7 |
| 250.7 |
| 644.1 |
| 304.0 |
| 322.9 |
| 323.2 |
| 328.1 |
| 324.0 |
| 360.8 |
| 325.2 |
| 317.9 |
| 242.0 |
| 256.8 |
| 248.9 |
| 1,277.7 |
| 1,271.1 |
| 1,181.4 |
| 1,164.2 |
| 1,152.5 |
| 1,128.6 |
| 1,111.7 |
| 1,076.0 |
| 1,060.5 |
| 1,039.3 |
| 917.7 |
| 920.4 |
| 893.4 |
| 823.4 |
| 783.1 |
| 740.7 |
| 850.6 |
| 741.0 |
| 732.5 |
| 613.4 |
| 641.6 |
| 628.5 |
| (268.8) |
| (313.9) |
| (345.6) |
| (426.0) |
| - |
| (462.9) |
| (471.5) |
| (511.1) |
| (552.3) |
| (584.2) |
| (620.5) |
| (754.3) |
| (989.2) |
| (809.4) |
| (1,094.5) |
| (1,132.9) |
| (1,160.4) |
| (1,056.9) |
| (1,109.0) |
| (1,141.6) |
| 193.6 |
| 228.9 |
| 212.5 |