| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 337.9 | 282.1 | 215.7 | 246.5 | 286.5 | 278.3 | 227.1 | 366.9 | 359.7 | 424.7 | 529.4 | 401.8 | 389.1 | 550.6 | 555.5 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 215.7 | 227.1 | 529.4 | 555.5 | 362.8 | 188.1 | 364.2 | 320.6 | 392.4 | 423.9 | 498.6 | 588.0 | 521.8 | 440.2 | 378.2 | 178.1 | 144.6 | 144.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - |
| Short Term Investments | 295.0 | 350.0 | 230.0 | 220.0 | 377.0 | 342.0 | 229.0 | 293.0 | 216.0 | 124.0 | 0.0 | 9.1 | 3.3 | 0.0 | 6.4 | 3.0 | - | |
| Cash And Short Term Investments | 510.7 | 577.1 | 759.4 | 775.5 | 739.8 | 530.1 | 593.2 | 613.6 | 608.4 | 547.9 | 498.6 | 597.1 | 525.0 | 440.2 | 384.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 160.2 | 177.7 | 217.3 | 185.0 | 167.3 | 111.8 | 89.3 | 115.2 | 122.0 | 87.3 | 79.1 | 49.7 | 38.1 | 59.0 | 73.1 | 73.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 213.7 | 224.3 | 252.5 | 210.7 | 194.1 | 174.7 | 182.9 | 178.4 | 165.8 | 142.1 | 134.2 | 118.1 | 111.8 | 90.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 57.2 | 58.8 | 49.3 | 67.3 | 154.6 | 57.7 | 36.7 | 48.5 | 51.4 | 41.8 | 25.5 | 35.1 | 37.0 | 57.2 | 36.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.5 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 620.0 | 596.7 | 577.7 | 561.7 | 550.1 | 539.2 | 533.6 | 519.2 | 506.5 | 498.7 | 492.3 | 479.1 | 467.5 | 455.1 | 441.7 | 423.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 105.2 | 98.5 | ||
| 445.8 |
| 460.5 |
| 441.5 |
| 362.8 |
| 388.0 |
| 257.3 |
| 239.7 |
| 188.1 |
| 321.8 |
| 392.3 |
| 497.4 |
| 364.2 |
| 395.5 |
| 418.9 |
| 277.4 |
| 320.6 |
| 362.7 |
| 340.2 |
| 390.7 |
| 392.4 |
| 455.4 |
| 435.2 |
| 577.4 |
| 423.9 |
| 516.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 150.0 | 199.0 | 295.0 | 310.0 | 295.0 | 260.0 | 350.0 | 235.0 | 275.0 | 285.0 | 230.0 | 310.0 | 345.0 | 245.0 | 220.0 | 300.0 | 230.0 | 367.0 | 377.0 | 247.0 | 307.0 | 337.0 | 342.0 | 194.0 | 248.0 | 119.0 | 229.0 | 248.0 | 208.0 | 355.0 | 293.0 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 487.9 | 481.1 | 510.7 | 556.5 | 581.5 | 538.3 | 577.1 | 601.9 | 634.7 | 709.7 | 759.4 | 711.8 | 734.1 | 795.6 | 775.5 | 745.8 | 690.5 | 808.5 | 739.8 | 635.0 | 564.3 | 576.7 | 530.1 | 515.8 | 640.3 | 616.4 | 593.2 | 643.5 | 626.9 | 632.4 | 613.6 | 362.7 | 340.2 | 390.7 | 392.4 | 455.4 | 435.2 | 577.4 | 423.9 | 516.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 206.3 | 176.5 | 160.2 | 158.3 | 155.7 | 185.1 | 177.7 | 175.6 | 180.5 | 236.6 | 217.3 | 228.0 | 224.2 | 211.6 | 185.0 | 215.3 | 211.9 | 197.2 | 167.3 | 153.3 | 140.0 | 125.1 | 111.8 | 114.2 | 106.2 | 95.2 | 89.3 | 98.0 | 102.5 | 109.7 | 115.2 | 123.3 | 118.8 | 106.7 | 122.0 | 126.4 | 98.7 | 83.8 | 87.3 | 89.6 |
| Prepaid Expenses | 32.5 | 40.8 | 47.1 | 41.6 | 37.1 | 42.6 | 46.2 | 35.3 | 40.3 | 47.0 | 53.8 | 45.1 | 61.5 | 63.1 | 62.2 | 75.0 | 51.4 | 25.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 982.3 | 914.2 | 901.5 | 930.2 | 948.2 | 1,013.9 | 995.0 | 1,013.1 | 1,050.4 | 1,177.7 | 1,189.1 | 1,183.0 | 1,188.9 | 1,270.7 | 1,332.0 | 1,386.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 219.5 | 215.0 | 213.7 | 221.7 | 218.7 | 217.1 | 224.3 | 263.4 | 261.5 | 257.4 | 252.5 | 251.5 | 244.1 | 228.5 | 210.7 | 199.4 | 201.0 | 197.3 | 194.1 | 190.7 | 183.0 | 181.0 | 174.7 | 168.5 | 165.3 | 165.4 | 182.9 | 185.2 | 184.3 | 182.0 | 178.4 | 177.1 | 175.7 | 170.1 | 165.8 | 161.6 | 159.4 | 142.4 | 142.1 | 136.7 |
| Accumulated Depreciation | 161.5 | 157.5 | 154.7 | 162.2 | 158.6 | 154.7 | 159.5 | 157.3 | 155.0 | 150.1 | 142.4 | 137.9 | 133.4 | 135.7 | 129.8 | 132.9 | 133.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 57.9 | 57.5 | 59.0 | 59.5 | 60.1 | 62.5 | 64.8 | 64.5 | 65.0 | 107.3 | 110.1 | 113.6 | 110.7 | 92.8 | 80.9 | 66.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 69.5 | 69.5 | 69.5 | 69.5 | 69.5 | 88.4 | 89.7 | 88.9 | 89.1 | 89.5 | 88.7 | 89.3 | 98.9 | 70.5 | 68.1 | 69.8 | 71.5 | 72.4 | ||||||||||||||||||||||
| Intangible Assets | 5.0 | 5.3 | 5.6 | 5.9 | 6.2 | 22.8 | 25.2 | 25.7 | 27.1 | 28.9 | 29.4 | 31.4 | 39.9 | 33.3 | 31.9 | 35.3 | 38.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.9 | 30.8 | 32.2 | 29.3 | 30.2 | 35.0 | 35.9 | 35.9 | 36.7 | 45.8 | 47.1 | 46.4 | 44.9 | 45.4 | 41.8 | 41.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 16.1 | 16.5 | 16.1 | 17.8 | 18.7 | 18.0 | 17.9 | 17.0 | 18.1 | 32.1 | 31.6 | 40.9 | 32.2 | 28.4 | 25.6 | 21.1 | 13.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 3.3 | 3.2 | 3.4 | 6.5 | 6.8 | 7.6 | 8.4 | 9.2 | 10.1 | 3.4 | 3.2 | 3.1 | 3.2 | 3.2 | 2.9 | 2.9 | 2.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,186.0 | 1,114.6 | 1,104.3 | 1,124.9 | 1,145.3 | 1,251.4 | 1,240.2 | 1,257.2 | 1,298.7 | 1,486.7 | 1,499.8 | 1,508.1 | 1,524.0 | 1,549.8 | 1,588.6 | 1,628.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 85.4 | 68.9 | 57.2 | 52.7 | 48.4 | 49.0 | 58.8 | 52.1 | 51.5 | 58.7 | 49.3 | 52.9 | 54.9 | 57.5 | 67.3 | 98.6 | 100.2 | 148.8 | 154.6 | 144.3 | 123.8 | 89.4 | 57.7 | 49.7 | 50.5 | 44.9 | 36.7 | 42.3 | 33.4 | 46.4 | 48.5 | 78.8 | 82.7 | 62.6 | 51.4 | 87.2 | 80.6 | 46.3 | 41.8 | 71.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.2 | 5.9 | 6.2 | 6.6 | 6.7 | 7.0 | 7.7 | 7.1 | 7.0 | 6.7 | 6.6 | 6.6 | 7.3 | 6.8 | 6.8 | 6.0 | ||||||||||||||||||||||||
| Accrued Expenses | 50.7 | 35.3 | 33.4 | 28.7 | 26.7 | 29.1 | 31.0 | 24.8 | 24.4 | 23.1 | 33.1 | 31.7 | 25.0 | 26.5 | 50.3 | 47.8 | 39.0 | 36.0 | ||||||||||||||||||||||
| Other Current Liabilities | 4.7 | 3.7 | 4.0 | 2.8 | 3.9 | 8.3 | 4.7 | 8.5 | 10.1 | 6.3 | 8.4 | 8.6 | 19.4 | 14.3 | 10.6 | 8.1 | 5.2 | |||||||||||||||||||||||
| Total Current Liabilities | 233.5 | 196.9 | 188.2 | 188.5 | 183.0 | 169.2 | 183.8 | 166.0 | 165.7 | 181.3 | 181.6 | 196.8 | 195.8 | 221.1 | 248.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 33.6 | 31.1 | 32.4 | 29.8 | 29.6 | 30.5 | 33.2 | 32.5 | 34.3 | 41.7 | 41.8 | 41.4 | 39.6 | 40.3 | 34.9 | 35.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 34.9 | 35.6 | 35.5 | 35.8 | 35.2 | 34.7 | 34.6 | 35.7 | 36.4 | 37.2 | 37.3 | 36.7 | 36.2 | 34.1 | 34.0 | 34.5 | 34.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.1 | 9.2 | 10.2 | 13.3 | 13.1 | 12.8 | 13.2 | 13.8 | 13.5 | 12.1 | 11.8 | 12.8 | 16.3 | 12.4 | 11.7 | 14.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 328.4 | 289.6 | 282.9 | 287.4 | 281.1 | 278.7 | 296.2 | 283.7 | 286.5 | 325.5 | 325.2 | 338.4 | 340.3 | 372.6 | 393.9 | 421.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 627.3 | 620.4 | 620.0 | 612.3 | 605.3 | 597.9 | 596.7 | 590.9 | 584.6 | 578.5 | 577.7 | 572.3 | 567.0 | 561.7 | 561.7 | 557.2 | 522.9 | 548.4 | 550.1 | 546.2 | 542.1 | 538.4 | 539.2 | 536.5 | 532.9 | 529.5 | 533.6 | 530.0 | 526.4 | 523.1 | 519.2 | 516.2 | 513.3 | 510.7 | 506.5 | 504.2 | 505.0 | 502.6 | 498.7 | 496.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,230.0 | 1,205.6 | 1,199.5 | 1,203.8 | 1,217.8 | 1,313.2 | 1,242.6 | 1,241.2 | 1,240.0 | 1,353.8 | 1,355.8 | 1,343.2 | 1,349.7 | 1,345.5 | 1,341.7 | 1,286.5 | 1,177.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (23.5) | (24.7) | (23.9) | (21.2) | (23.3) | (24.1) | (13.4) | (19.8) | (18.2) | (14.1) | (21.8) | (17.7) | (13.5) | (15.3) | (32.9) | |||||||||||||||||||||||||
| Treasury Stock | 976.3 | 976.2 | 974.2 | 957.4 | 935.6 | 914.2 | 881.8 | 838.8 | 794.2 | 756.9 | 737.2 | 728.1 | 719.6 | 714.7 | 675.8 | 615.7 | 554.7 | 408.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 857.5 | 825.0 | 821.5 | 837.5 | 864.2 | 972.7 | 944.0 | 973.5 | 1,012.2 | 1,161.3 | 1,174.6 | 1,169.7 | 1,183.7 | 1,177.2 | 1,194.7 | 1,206.7 | ||||||||||||||||||||||||
| Total Equity | 857.5 | 825.0 | 821.5 | 837.5 | (23.3) | (24.1) | (13.4) | 973.5 | 1,012.2 | 1,161.3 | 1,174.6 | 1,169.7 | 1,183.7 | 1,177.2 | 1,194.7 | 1,206.7 | 1,137.3 | 1,207.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 748.8 | 717.3 | 713.4 | 741.7 | 765.2 | 844.7 | 811.2 | 847.1 | 884.7 | 996.4 | 1,007.5 | 986.3 | 993.1 | 1,049.7 | 1,083.4 | 1,112.1 | 1,047.0 | |||||||||||||||||||||||
| Book Value | 857.5 | 825.0 | 821.5 | 837.5 | 864.2 | 972.7 | 944.0 | 973.5 | 1,012.2 | 1,161.3 | 1,174.6 | 1,169.7 | 1,183.7 | 1,177.2 | 1,194.7 | 1,206.7 | 1,137.3 | 1,207.2 | ||||||||||||||||||||||
| Tangible Book Value | 783.0 | 750.2 | 746.4 | 762.1 | 788.4 | 861.5 | 829.0 | 858.9 | 896.0 | 1,042.8 | 1,056.5 | 1,049.0 | 1,044.9 | 1,073.4 | 1,094.6 | 1,101.7 | 1,027.3 | |||||||||||||||||||||||
| - |
| 181.1 |
| 144.6 |
| 144.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 47.1 | 46.2 | 53.8 | 62.2 | 23.6 | 19.6 | 15.4 | 14.6 | 23.9 | 15.3 | 16.9 | 15.1 | 24.0 | 21.6 | 21.9 | 16.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 901.5 | 995.0 | 1,189.1 | 1,332.0 | 1,351.9 | 860.2 | 893.8 | 987.3 | 953.4 | 780.9 | 707.4 | 837.7 | 754.4 | 713.3 | 619.8 | 472.7 | - | - |
| 83.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 154.7 | 159.5 | 142.4 | 129.8 | 126.1 | 115.6 | 110.5 | 102.4 | 98.1 | 91.8 | 81.0 | 65.3 | 64.2 | 62.1 | 57.1 | - | - | - |
| Property,Plant & Equipment Net | 59.0 | 64.8 | 110.1 | 80.9 | 68.0 | 59.1 | 72.4 | 76.1 | 67.8 | 50.3 | 53.2 | 52.8 | 47.5 | 28.4 | 26.5 | 30.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.0 | 1.2 | 1.3 | 1.4 | 1.5 | 0.0 | - | - | - | - | - | - | - | - |
| Goodwill | 69.5 | 89.7 | 88.7 | 68.1 | 72.9 | 56.7 | 55.7 | 56.6 | 56.3 | 81.3 | 81.3 | 41.5 | 41.5 | 41.5 | 41.5 | 26.7 | - | - |
| Intangible Assets | 5.6 | 25.2 | 29.4 | 31.9 | 42.8 | 38.0 | 42.7 | 52.9 | 62.3 | 50.8 | 57.5 | 5.9 | 11.2 | 20.4 | 29.6 | 39.1 | - | - |
| Operating Lease Right Of Use Assets | 32.2 | 35.9 | 47.1 | 41.8 | 41.6 | 22.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 16.1 | 17.9 | 31.6 | 25.6 | 15.7 | 8.1 | 6.4 | 9.0 | 27.8 | 16.8 | 3.2 | 5.3 | 6.3 | 9.8 | 14.6 | - | - | - |
| Other Non-Current Assets | 3.4 | 8.4 | 3.2 | 2.9 | 2.4 | 2.2 | 2.5 | 2.6 | 2.1 | 2.3 | 5.1 | 6.6 | 8.3 | 11.9 | 10.9 | 11.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,104.3 | 1,240.2 | 1,499.8 | 1,588.6 | 1,601.6 | 1,054.6 | 1,079.6 | 1,185.7 | 1,171.1 | 982.4 | 904.5 | 944.4 | 863.0 | 815.6 | 728.4 | 580.2 | - | - |
| 82.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 105.2 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.2 | 7.7 | 6.6 | 6.8 | 4.9 | 5.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.4 | 31.0 | 35.7 | 58.9 | 72.5 | 22.8 | 26.3 | 34.9 | 47.4 | 24.2 | 19.2 | 21.5 | 19.8 | 18.7 | 17.3 | - | - | - |
| Other Current Liabilities | 3.6 | 4.7 | 8.4 | 10.6 | 7.7 | 6.2 | 7.2 | 9.7 | 9.0 | 10.5 | 9.6 | 8.0 | 5.6 | 10.6 | 6.9 | - | - | - |
| Total Current Liabilities | 188.2 | 183.8 | 181.6 | 248.7 | 351.9 | 157.9 | 174.6 | 174.1 | 193.0 | 126.0 | 73.9 | 81.4 | 77.4 | 123.4 | 214.2 | 125.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 32.4 | 33.2 | 41.8 | 34.9 | 38.1 | 18.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 35.5 | 34.6 | 37.3 | 34.0 | 32.8 | 33.0 | 32.1 | 25.6 | 27.2 | 27.3 | 31.3 | 41.2 | 36.9 | 30.9 | 32.1 | 20.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.2 | 13.2 | 11.8 | 11.7 | 14.2 | 12.4 | 9.4 | 9.2 | 8.4 | 12.9 | 10.8 | 9.8 | 8.8 | 10.7 | 12.3 | 13.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 282.9 | 296.2 | 325.2 | 393.9 | 506.4 | 296.6 | 310.6 | 305.5 | 251.1 | 182.9 | 135.2 | 155.2 | 146.3 | 171.9 | 258.5 | 257.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,199.5 | 1,242.6 | 1,355.8 | 1,341.7 | 948.6 | 616.1 | 594.6 | 613.5 | 569.1 | 443.0 | 402.9 | 352.2 | 289.2 | 232.5 | 71.9 | (55.7) | - | - |
| Accumulated Other Comprehensive Income | (23.9) | (13.4) | (21.8) | (32.9) | (3.0) | (2.5) | (9.9) | (3.9) | 2.0 | (2.7) | (1.1) | 2.2 | 3.6 | 2.4 | 2.5 | 0.8 | - | - |
| Treasury Stock | 974.2 | 881.8 | 737.2 | 675.8 | 400.4 | 394.8 | 349.2 | 248.7 | 157.6 | 139.4 | 124.9 | 47.0 | 46.4 | 46.4 | 46.4 | 46.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 821.5 | 944.0 | 1,174.6 | 1,194.7 | 1,095.2 | 758.0 | 769.1 | 880.2 | 920.0 | 799.5 | 760.9 | 777.0 | 714.0 | 643.7 | 469.9 | 322.5 | 170.8 | 125.4 |
| Total Equity | 821.5 | (13.4) | (21.8) | 1,194.7 | 1,095.2 | 758.0 | 769.1 | 880.2 | 920.0 | 799.5 | 760.9 | 777.0 | 714.0 | 643.7 | 469.9 | 322.5 | 170.8 | 125.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (440.2) | (279.3) | (82.6) | - | - |
| Working Capital | 713.4 | 811.2 | 1,007.5 | 1,083.4 | 1,000.0 | 702.3 | 719.1 | 813.2 | 760.4 | 655.0 | 633.4 | 756.3 | 677.0 | 589.9 | 405.7 | 347.6 | - | - |
| Book Value | 821.5 | 944.0 | 1,174.6 | 1,194.7 | 1,095.2 | 758.0 | 769.1 | 880.2 | 920.0 | 799.5 | 760.9 | 777.0 | 714.0 | 643.7 | 469.9 | 322.5 | 170.8 | 125.4 |
| Tangible Book Value | 746.4 | 829.0 | 1,056.5 | 1,094.6 | 979.5 | 663.3 | 670.7 | 770.8 | 801.4 | 667.4 | 622.2 | 729.6 | 661.3 | 581.7 | 398.8 | 256.7 | - | - |
| 23.6 |
| 21.9 |
| 23.5 |
| 21.2 |
| 19.6 |
| 13.7 |
| 24.1 |
| 16.2 |
| 15.4 |
| 25.1 |
| 13.6 |
| 13.7 |
| 14.6 |
| 21.3 |
| 23.8 |
| 22.7 |
| 23.9 |
| 25.0 |
| 16.7 |
| 14.3 |
| 15.3 |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,321.9 |
| 1,463.1 |
| 1,351.9 |
| 1,179.6 |
| 1,035.7 |
| 949.6 |
| 860.2 |
| 839.2 |
| 970.4 |
| 926.6 |
| 893.8 |
| 918.4 |
| 882.4 |
| 943.6 |
| 987.3 |
| 1,022.4 |
| 995.8 |
| 953.3 |
| 953.4 |
| 959.5 |
| 859.3 |
| 793.7 |
| 780.9 |
| 795.3 |
| 130.1 |
| 126.1 |
| 124.5 |
| 121.0 |
| 120.1 |
| 115.6 |
| 112.6 |
| 109.7 |
| 108.6 |
| 110.5 |
| 110.4 |
| 108.0 |
| 104.7 |
| 102.4 |
| 101.0 |
| 100.1 |
| 98.4 |
| 98.1 |
| 95.4 |
| 93.7 |
| 92.8 |
| 91.8 |
| 86.5 |
| 67.0 |
| 67.1 |
| 68.0 |
| 66.2 |
| 62.0 |
| 60.9 |
| 59.1 |
| 55.8 |
| 55.6 |
| 56.8 |
| 72.4 |
| 74.9 |
| 76.3 |
| 77.3 |
| 76.1 |
| 76.1 |
| 75.6 |
| 71.7 |
| 67.8 |
| 66.2 |
| 65.7 |
| 49.6 |
| 50.3 |
| 50.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.3 |
| - |
| 0.0 |
| - |
| 72.9 |
| 73.7 |
| 73.5 |
| 57.3 |
| 56.7 |
| 56.1 |
| 55.9 |
| 56.0 |
| 55.7 |
| 56.2 |
| 56.1 |
| 56.3 |
| 56.6 |
| 56.6 |
| 57.5 |
| 57.1 |
| 56.3 |
| 46.1 |
| 81.3 |
| 81.3 |
| 81.3 |
| 81.3 |
| 40.7 |
| 42.8 |
| 45.0 |
| 46.0 |
| 37.6 |
| 38.0 |
| 38.2 |
| 39.8 |
| 41.7 |
| 42.7 |
| 46.2 |
| 47.4 |
| 50.3 |
| 52.9 |
| 55.1 |
| 60.2 |
| 60.6 |
| 62.3 |
| 46.2 |
| 47.8 |
| 49.3 |
| 50.8 |
| 52.5 |
| 38.0 |
| 39.1 |
| 41.6 |
| 19.9 |
| 21.3 |
| 22.7 |
| 22.7 |
| 22.2 |
| 22.7 |
| 20.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 15.7 |
| 16.6 |
| 9.7 |
| 8.7 |
| 8.1 |
| 8.5 |
| 7.0 |
| 6.5 |
| 6.4 |
| 8.2 |
| 9.2 |
| 9.5 |
| 9.0 |
| 11.8 |
| 10.9 |
| 12.3 |
| 27.8 |
| 27.6 |
| 16.7 |
| - |
| 16.8 |
| - |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 18.9 |
| 2.3 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,559.0 |
| 1,704.5 |
| 1,601.6 |
| 1,409.9 |
| 1,257.0 |
| 1,146.8 |
| 1,054.6 |
| 1,029.5 |
| 1,160.9 |
| 1,118.1 |
| 1,079.6 |
| 1,112.6 |
| 1,080.1 |
| 1,140.8 |
| 1,185.7 |
| 1,225.9 |
| 1,204.0 |
| 1,158.6 |
| 1,171.1 |
| 1,148.9 |
| 1,074.1 |
| 992.8 |
| 982.4 |
| 986.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.1 |
| 4.9 |
| 6.2 |
| 6.2 |
| 6.4 |
| 5.9 |
| 5.5 |
| 5.2 |
| 5.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.5 |
| 52.2 |
| 36.9 |
| 29.8 |
| 37.2 |
| 31.1 |
| 23.4 |
| 18.5 |
| 18.2 |
| 16.6 |
| 15.8 |
| 19.4 |
| 44.5 |
| 40.2 |
| 31.2 |
| 24.9 |
| 47.4 |
| 38.6 |
| 26.4 |
| 18.0 |
| 24.2 |
| 22.2 |
| 5.7 |
| 7.7 |
| 5.8 |
| 7.5 |
| 7.1 |
| 6.7 |
| 7.8 |
| 10.1 |
| 6.3 |
| 7.2 |
| 7.5 |
| 7.6 |
| 8.5 |
| 9.7 |
| 13.9 |
| 12.3 |
| 13.5 |
| 10.7 |
| 15.0 |
| 12.6 |
| 11.4 |
| 11.5 |
| 8.9 |
| 274.0 |
| 274.9 |
| 343.8 |
| 351.9 |
| 308.3 |
| 259.6 |
| 200.7 |
| 157.9 |
| 142.8 |
| 262.0 |
| 202.2 |
| 174.6 |
| 189.3 |
| 122.7 |
| 143.5 |
| 174.1 |
| 203.6 |
| 187.2 |
| 158.7 |
| 193.0 |
| 198.6 |
| 156.4 |
| 115.2 |
| 118.6 |
| 131.9 |
| 34.7 |
| 36.0 |
| 38.1 |
| 15.2 |
| 16.7 |
| 18.2 |
| 18.3 |
| 18.1 |
| 18.6 |
| 17.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| 32.8 |
| 32.9 |
| 33.4 |
| 33.0 |
| 33.0 |
| 34.5 |
| 33.7 |
| 33.2 |
| 32.1 |
| 27.2 |
| 25.3 |
| 25.4 |
| 25.6 |
| 27.3 |
| 27.8 |
| 27.3 |
| 27.2 |
| 32.3 |
| 32.9 |
| 28.4 |
| 27.7 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 14.6 |
| 14.2 |
| 13.2 |
| 13.2 |
| 13.4 |
| 12.4 |
| 10.1 |
| 9.8 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.3 |
| 9.2 |
| 8.9 |
| 9.2 |
| 9.0 |
| 8.4 |
| 14.2 |
| 14.1 |
| 13.1 |
| 12.9 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 421.8 |
| 497.4 |
| 506.4 |
| 436.5 |
| 390.1 |
| 339.2 |
| 296.6 |
| 279.8 |
| 398.5 |
| 342.4 |
| 310.6 |
| 325.1 |
| 256.9 |
| 282.4 |
| 305.5 |
| 343.8 |
| 324.1 |
| 301.3 |
| 251.1 |
| 261.1 |
| 219.4 |
| 172.3 |
| 175.9 |
| 191.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,071.6 |
| 948.6 |
| 823.5 |
| 718.4 |
| 655.8 |
| 616.1 |
| 607.7 |
| 604.0 |
| 599.7 |
| 594.6 |
| 595.8 |
| 601.9 |
| 613.5 |
| 613.5 |
| 592.0 |
| 539.9 |
| 503.6 |
| 569.1 |
| 525.4 |
| 494.6 |
| 465.6 |
| 450.0 |
| 439.6 |
| (21.3) |
| (8.4) |
| (4.0) |
| (3.0) |
| 0.3 |
| (1.0) |
| 5.2 |
| (2.5) |
| (7.3) |
| (9.4) |
| (6.6) |
| (9.9) |
| (4.1) |
| (4.0) |
| (4.1) |
| (3.9) |
| (1.1) |
| 9.1 |
| 3.9 |
| 2.0 |
| (2.2) |
| (5.6) |
| (8.2) |
| (2.7) |
| (0.5) |
| 400.4 |
| 396.7 |
| 392.7 |
| 391.9 |
| 394.8 |
| 387.3 |
| 365.1 |
| 346.9 |
| 349.2 |
| 334.2 |
| 301.1 |
| 274.1 |
| 248.7 |
| 224.9 |
| 182.4 |
| 160.9 |
| 157.6 |
| 139.6 |
| 139.4 |
| 139.4 |
| 139.4 |
| 139.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,137.3 |
| 1,207.2 |
| 1,095.2 |
| 973.3 |
| 866.9 |
| 807.6 |
| 758.0 |
| 749.6 |
| 762.4 |
| 775.7 |
| 769.1 |
| 787.4 |
| 823.2 |
| 858.4 |
| 880.2 |
| 882.1 |
| 879.9 |
| 857.3 |
| 920.0 |
| 887.8 |
| 854.6 |
| 820.5 |
| 806.5 |
| 795.7 |
| 1,095.2 |
| 973.3 |
| 866.9 |
| 807.6 |
| 758.0 |
| 749.6 |
| 762.4 |
| 775.7 |
| 769.1 |
| 787.4 |
| 823.2 |
| 858.4 |
| 880.2 |
| 882.1 |
| 879.9 |
| 857.3 |
| 920.0 |
| 887.8 |
| 854.6 |
| 820.5 |
| 806.5 |
| 795.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,119.3 |
| 1,000.0 |
| 871.3 |
| 776.2 |
| 748.9 |
| 702.3 |
| 696.4 |
| 708.4 |
| 724.4 |
| 719.1 |
| 729.2 |
| 759.6 |
| 800.1 |
| 813.2 |
| 818.9 |
| 808.6 |
| 794.6 |
| 760.4 |
| 760.9 |
| 702.9 |
| 678.5 |
| 662.3 |
| 663.5 |
| 1,095.2 |
| 973.3 |
| 866.9 |
| 807.6 |
| 758.0 |
| 749.6 |
| 762.4 |
| 775.7 |
| 769.1 |
| 787.4 |
| 823.2 |
| 858.4 |
| 880.2 |
| 882.1 |
| 879.9 |
| 857.3 |
| 920.0 |
| 887.8 |
| 854.6 |
| 820.5 |
| 806.5 |
| 795.7 |
| 1,094.1 |
| 979.5 |
| 854.6 |
| 747.3 |
| 712.7 |
| 663.3 |
| 655.4 |
| 666.7 |
| 677.9 |
| 670.7 |
| 685.0 |
| 719.7 |
| 751.8 |
| 770.8 |
| 770.3 |
| 762.3 |
| 739.6 |
| 801.4 |
| 795.5 |
| 725.6 |
| 689.9 |
| 674.4 |
| 661.9 |