| (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 | 36.1 | 31.4 | 32.4 | 20.4 | 40.2 | 33.5 | 40.8 | 42.7 | 45.5 | 37.9 | 42.1 | 39.3 | 41.9 | 42.7 | 69.0 | |||||||||||||||||||||||||
| (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 | 32.4 | 40.8 | 42.1 | 69.0 | 49.2 | 41.3 | 35.3 | 41.6 | 57.5 | 55.7 | 72.2 | 63.0 | 48.1 | 48.6 | 53.0 | 61.1 | 59.1 | ||
| Restricted Cash | - | - | 0.0 | 2.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.4 | 0.1 | ||
| Cash And Short Term Investments | 32.4 | 40.8 | 42.1 | 69.0 | 49.2 | 41.3 | 35.3 | 41.6 | 57.5 | 55.7 | 72.2 | 63.0 | 48.1 | 48.6 | 54.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 132.9 | 206.0 | 207.5 | 221.0 | 309.8 | 295.2 | 318.8 | 331.5 | 319.6 | 294.9 | 284.0 | 282.7 | 177.6 | 174.6 | 164.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 202.8 | 237.9 | 260.4 | 225.4 | 189.1 | 175.1 | 180.3 | 180.5 | 171.4 | 162.5 | 171.4 | 152.8 | 129.8 | 130.7 | 125.6 | 107.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 98.5 | 108.4 | 114.3 | 121.4 | 112.7 | 82.9 | 74.6 | 70.0 | 66.6 | 58.1 | 68.9 | 72.0 | 45.2 | 44.3 | 43.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 703.6 | 769.6 | 786.5 | 795.3 | 759.1 | 807.7 | 898.2 | 929.3 | 881.6 | 844.8 | 891.2 | 714.0 | 351.1 | 298.1 | 299.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | - | - | - | 36.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 710.8 | 776.5 | 790.2 | 798.6 | 763.7 | 834.5 | 940.7 | 960.6 | 911.1 | 872.6 | 903.0 | 729.3 | 374.7 | 319.7 | 317.2 | 237.3 | |||
| 45.8 |
| 53.8 |
| 71.0 |
| 49.2 |
| 46.2 |
| 47.0 |
| 41.2 |
| 41.3 |
| 42.9 |
| 72.3 |
| 39.4 |
| 35.3 |
| 33.6 |
| 37.7 |
| 39.8 |
| 41.6 |
| 53.7 |
| 64.8 |
| 60.1 |
| 57.5 |
| 56.8 |
| 43.6 |
| 106.4 |
| 55.7 |
| 74.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.4 | 2.4 | 20.3 | 22.3 | 19.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 36.1 | 31.4 | 32.4 | 20.4 | 40.2 | 33.5 | 40.8 | 42.7 | 45.5 | 37.9 | 42.1 | 39.3 | 41.9 | 42.7 | 69.0 | 45.8 | 53.8 | 71.0 | 49.2 | 46.2 | 47.0 | 41.2 | 41.3 | 42.9 | 72.3 | 39.4 | 35.3 | 33.6 | 37.7 | 39.8 | 41.6 | 53.7 | 64.8 | 60.1 | 57.5 | 56.8 | 43.6 | 106.4 | 55.7 | 74.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 100.7 | 115.5 | 132.9 | 158.9 | 146.1 | 199.3 | 206.0 | 192.8 | 192.7 | 216.4 | 207.5 | 188.3 | 216.1 | 221.6 | 221.0 | 207.5 | 223.3 | 314.0 | 309.8 | 296.7 | 292.7 | 305.4 | 295.2 | 271.2 | 294.6 | 312.9 | 318.8 | 318.7 | 318.1 | 313.2 | 331.5 | 327.7 | 342.3 | 320.1 | 319.6 | 307.2 | 302.6 | 286.3 | 294.9 | 285.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 195.9 | 192.4 | 202.8 | 210.5 | 205.2 | 241.6 | 237.9 | 248.6 | 253.3 | 257.8 | 260.4 | 268.6 | 254.6 | 245.6 | 225.4 | 211.2 | 201.6 | 192.7 | 189.1 | 194.7 | 186.5 | 178.2 | 175.1 | 182.4 | 186.9 | 185.6 | 180.3 | 188.7 | 187.7 | 188.3 | 180.5 | 184.8 | 182.1 | 179.3 | 171.4 | 179.9 | 174.8 | 165.6 | 162.5 | 166.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 43.7 | 38.6 | 44.8 | 48.4 | 53.7 | 60.2 | 54.9 | 62.6 | 71.7 | 66.8 | 63.6 | 77.8 | 75.2 | 121.0 | 62.5 | 113.8 | 111.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 124.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 479.6 | 489.1 | 520.2 | 516.3 | 654.4 | 623.2 | 632.5 | 642.1 | 654.0 | 658.1 | 648.3 | 619.6 | 618.2 | 633.2 | 628.6 | 598.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 606.3 | 613.2 | 596.1 | 570.9 | 574.9 | 542.4 | 518.3 | 525.1 | 521.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 276.2 | 287.1 | 288.6 | 285.4 | 22.3 | 22.6 | 23.1 | 26.8 | 26.8 | 25.2 | 25.0 | 25.2 | 23.8 | 26.4 | 26.0 | 23.6 | 23.7 | |||||||||||||||||||||||
| Equity Method Investments | 202.6 | 211.8 | 214.1 | 213.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 3.0 | 2.7 | 0.3 | 0.4 | |||||||||||||||||||||||
| Goodwill | 433.2 | 431.8 | 487.6 | 516.1 | 473.1 | 686.0 | 697.1 | 706.2 | 707.9 | 709.0 | 698.1 | 702.9 | 708.8 | 692.0 | 675.4 | 754.6 | 769.1 | 772.0 | ||||||||||||||||||||||
| Intangible Assets | 92.0 | 93.8 | 106.0 | 83.8 | 86.8 | 116.9 | 126.0 | 134.8 | 143.9 | 151.3 | 160.5 | 175.0 | 190.4 | 193.8 | 202.2 | 213.4 | 227.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 54.6 | 47.0 | 51.6 | 49.6 | 50.3 | 62.1 | 60.5 | 64.0 | 65.8 | 66.6 | 71.6 | 74.8 | 75.4 | 74.6 | 72.0 | 74.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 5.8 | 5.8 | 6.4 | 8.2 | 7.8 | 6.1 | 6.5 | 2.1 | 2.3 | 2.4 | 2.3 | 2.7 | 2.9 | 3.2 | 3.6 | 2.7 | 3.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 4.5 | 7.0 | 9.5 | 16.0 | 6.7 | 10.0 | 9.6 | 13.0 | 11.9 | 8.7 | 11.3 | 10.4 | 9.5 | 15.0 | 19.0 | 28.3 | 25.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,531.4 | 1,552.9 | 1,694.4 | 1,706.0 | 1,827.2 | 1,791.7 | 1,834.9 | 1,861.9 | 1,890.5 | 1,903.1 | 1,887.4 | 1,884.2 | 1,897.3 | 1,902.9 | 1,882.8 | 1,904.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 102.5 | 94.7 | 98.5 | 98.1 | 107.8 | 101.9 | 108.4 | 113.6 | 107.1 | 97.3 | 114.3 | 111.7 | 117.9 | 101.3 | 121.4 | 103.6 | 115.0 | 112.0 | 112.7 | 101.6 | 89.3 | 73.8 | 82.9 | 75.7 | 89.7 | 62.8 | 74.6 | 68.3 | 67.7 | 67.4 | 70.0 | 66.5 | 71.2 | 57.3 | 66.6 | 65.2 | 62.5 | 58.8 | 58.1 | 58.1 |
| Short Term Debt | 7.3 | 7.3 | 7.2 | 6.4 | 6.4 | 7.3 | 6.9 | 5.5 | 5.4 | 4.9 | 3.7 | 2.9 | 2.8 | 3.0 | 3.3 | 3.4 | 3.9 | 4.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.2 | 16.1 | 17.2 | 17.5 | 17.4 | 22.4 | 22.6 | 23.3 | 23.4 | 23.4 | 24.0 | 24.2 | 23.3 | 23.0 | 22.9 | 23.6 | ||||||||||||||||||||||||
| Accrued Expenses | 23.6 | 25.4 | 36.4 | 34.7 | 39.9 | 59.7 | 88.8 | 47.0 | 44.5 | 44.3 | 58.9 | 49.1 | 46.3 | 42.6 | 58.3 | 42.5 | 47.6 | 38.5 | ||||||||||||||||||||||
| Other Current Liabilities | 101.4 | 125.1 | 156.3 | 120.8 | 135.5 | 144.7 | 148.2 | 155.1 | 138.6 | 137.4 | 144.2 | 149.9 | 175.6 | 189.3 | 164.5 | 133.4 | 143.8 | |||||||||||||||||||||||
| Total Current Liabilities | 293.2 | 324.9 | 350.5 | 310.8 | 411.3 | 395.6 | 434.8 | 386.2 | 358.8 | 349.2 | 394.6 | 380.1 | 394.4 | 366.7 | 411.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 572.0 | 529.8 | 703.6 | 696.1 | 815.8 | 802.0 | 769.6 | 824.7 | 837.4 | 857.4 | 786.5 | 772.1 | 775.2 | 834.1 | 795.3 | 772.7 | 749.1 | 831.8 | 759.1 | 787.5 | 778.2 | 797.8 | 807.7 | 837.8 | 939.8 | 941.4 | 898.2 | 921.5 | 919.1 | 936.9 | 929.3 | 998.9 | 1,019.4 | 994.3 | 881.6 | 910.1 | 917.7 | 913.6 | 844.8 | 898.2 |
| Operating Lease Liabilities Non-Current | 41.1 | 33.3 | 36.1 | 33.7 | 34.5 | 41.8 | 40.1 | 42.9 | 44.7 | 45.7 | 50.2 | 53.1 | 54.6 | 54.1 | 51.4 | 53.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 58.8 | 67.1 | 56.0 | 59.1 | 29.8 | 46.7 | 45.7 | 45.2 | 69.7 | 71.7 | 71.3 | 92.3 | 92.1 | 93.0 | 92.6 | 109.1 | 109.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 54.1 | 54.7 | 67.4 | 92.4 | 95.6 | 92.2 | 107.5 | 59.2 | 70.7 | 70.3 | 59.6 | 64.9 | 68.6 | 24.2 | 45.0 | 18.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,019.1 | 1,009.7 | 1,213.5 | 1,192.1 | 1,419.0 | 1,378.3 | 1,397.7 | 1,358.2 | 1,381.1 | 1,394.3 | 1,362.1 | 1,362.4 | 1,384.9 | 1,398.0 | 1,395.7 | 1,314.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 569.9 | 600.5 | 565.3 | 601.0 | 594.0 | 611.4 | 623.1 | 699.0 | 705.1 | 704.0 | 714.7 | 704.4 | 703.1 | 701.7 | 706.7 | 794.6 | 798.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (55.2) | (50.2) | (78.0) | (77.7) | (175.2) | (181.5) | (168.7) | (174.1) | (172.5) | (167.7) | (174.4) | (163.9) | (167.1) | (169.1) | (190.2) | |||||||||||||||||||||||||
| Treasury Stock | 180.5 | 183.4 | 197.3 | 197.5 | 195.8 | 197.4 | 213.0 | 213.2 | 210.0 | 211.0 | 219.2 | 219.3 | 219.6 | 221.1 | 225.8 | 218.1 | 196.4 | 188.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | (0.4) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | |||||||||||||||||||||||
| Total Stockholders Equity | 512.2 | 543.2 | 480.9 | 513.8 | 408.2 | 413.4 | 437.2 | 503.6 | 509.3 | 508.8 | 525.7 | 522.2 | 512.7 | 505.2 | 487.4 | 590.9 | 629.2 | |||||||||||||||||||||||
| Total Equity | 512.2 | 543.2 | 480.9 | 513.8 | 408.2 | 413.5 | 437.2 | 503.7 | 509.3 | 508.8 | 525.3 | 521.8 | 512.4 | 504.9 | 487.1 | 590.6 | 629.0 | 644.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 579.2 | 537.0 | 710.8 | 702.5 | 822.2 | 809.2 | 776.5 | 830.2 | 842.8 | 862.4 | 790.2 | 775.0 | 778.0 | 837.1 | 798.6 | 776.0 | 753.0 | 836.1 | 763.7 | 792.5 | 782.5 | 824.6 | 834.5 | 860.9 | 965.8 | 966.9 | 940.7 | 979.6 | 975.7 | 983.0 | 960.6 | 1,026.4 | 1,046.3 | 1,025.6 | 911.1 | 942.0 | 947.4 | 937.8 | 872.6 | 919.4 |
| Net debt | 543.2 | 505.7 | 678.4 | 682.1 | 781.9 | 775.7 | 735.7 | 787.5 | 797.3 | 824.5 | 748.1 | 735.7 | 736.1 | 794.4 | 729.6 | 730.2 | 699.2 | 765.1 | ||||||||||||||||||||||
| Working Capital | 186.4 | 164.3 | 169.7 | 205.5 | 243.1 | 227.6 | 197.8 | 255.9 | 295.3 | 308.9 | 253.7 | 239.5 | 223.8 | 266.5 | 217.2 | 288.8 | 273.7 | 345.6 | ||||||||||||||||||||||
| Book Value | 512.2 | 543.2 | 480.9 | 513.8 | 408.2 | 413.4 | 437.2 | 503.6 | 509.3 | 508.8 | 525.7 | 522.2 | 512.7 | 505.2 | 487.4 | 590.9 | 629.2 | 644.8 | ||||||||||||||||||||||
| Tangible Book Value | (13.0) | 17.7 | (112.6) | (86.1) | (151.7) | (389.4) | (386.0) | (337.4) | (342.5) | (351.5) | (332.9) | (355.6) | (386.5) | (380.5) | (390.2) | (377.1) | (367.2) | |||||||||||||||||||||||
| 50.7 |
| 44.0 |
| - |
| - |
| - |
| 62.5 |
| 59.2 |
| 50.7 |
| 44.0 |
| 151.0 |
| 138.9 |
| - |
| - |
| 94.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 44.8 | 54.9 | 63.6 | 62.5 | 76.1 | 64.0 | 49.4 | 61.6 | 46.5 | 61.1 | 77.3 | 49.5 | 30.7 | 20.0 | 16.2 | 13.9 | 12.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 520.2 | 632.5 | 648.3 | 628.6 | 624.2 | 575.6 | 583.7 | 615.1 | 595.1 | 574.2 | 604.9 | 566.2 | 400.3 | 393.3 | 369.8 | 335.7 | 305.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 236.8 | 237.4 | 252.8 | 235.5 | 219.5 | 227.4 | 209.3 | 180.7 | 144.0 | 134.5 | 129.8 | 138.1 | - | - |
| Long Term Investments | 288.6 | 23.1 | 25.0 | 26.0 | 30.4 | 63.3 | 85.5 | 45.4 | 37.7 | 31.4 | 25.5 | 23.1 | 22.3 | 18.8 | 15.1 | 13.6 | 13.4 | - | - |
| Equity Method Investments | 214.1 | 0.3 | 0.3 | 2.7 | 0.5 | 0.4 | 39.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 487.6 | 697.1 | 698.1 | 675.4 | 773.8 | 765.4 | 846.8 | 948.9 | 897.8 | 851.5 | 855.7 | 819.5 | 524.6 | 476.2 | 465.0 | 405.2 | 385.2 | - | - |
| Intangible Assets | 106.0 | 126.0 | 160.5 | 202.2 | 261.5 | 333.5 | 400.7 | 443.9 | 424.4 | 393.8 | 415.0 | 381.9 | 65.1 | 59.0 | 62.8 | 57.9 | 55.0 | - | - |
| Operating Lease Right Of Use Assets | 51.6 | 60.5 | 71.6 | 72.0 | 80.3 | 72.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.4 | 6.5 | 2.3 | 3.6 | 3.5 | 3.8 | 5.0 | 1.8 | 2.5 | 0.8 | 1.3 | 4.0 | 1.9 | 24.5 | 33.8 | 30.6 | 32.6 | - | - |
| Other Non-Current Assets | 9.5 | 9.6 | 11.3 | 19.0 | 15.5 | 22.4 | 31.5 | 49.8 | 51.8 | 19.9 | 13.8 | 20.0 | 14.4 | 12.1 | 16.4 | 21.1 | 20.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,694.4 | 1,834.9 | 1,887.4 | 1,882.8 | 2,032.1 | 2,072.6 | 2,190.6 | 2,357.7 | 2,244.6 | 2,091.0 | 2,143.6 | 2,143.6 | 1,209.3 | 1,122.2 | 1,097.5 | 993.8 | 949.7 | - | - |
| 36.3 |
| 28.6 |
| - |
| - |
| Short Term Debt | 7.2 | 6.9 | 3.7 | 3.3 | 4.6 | 26.8 | 42.5 | 31.3 | 29.5 | 27.7 | 11.7 | 15.2 | 23.6 | 21.6 | 18.0 | 12.1 | 14.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 17.2 | 22.6 | 24.0 | 22.9 | 25.2 | 23.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 36.4 | 88.8 | 58.9 | 58.3 | 68.9 | 58.1 | 42.5 | 51.5 | 62.2 | 63.7 | 63.9 | 60.7 | 41.9 | 30.2 | 31.3 | 39.1 | 35.6 | - | - |
| Other Current Liabilities | 156.3 | 148.2 | 121.9 | 164.5 | 138.6 | 121.5 | 114.3 | 122.2 | 105.4 | 94.2 | 92.7 | 98.0 | 71.1 | 48.0 | 44.8 | 47.7 | 45.8 | - | - |
| Total Current Liabilities | 350.5 | 434.8 | 394.6 | 411.4 | 354.2 | 316.9 | 279.9 | 286.4 | 285.1 | 259.3 | 248.7 | 253.3 | 187.8 | 180.9 | 161.7 | 148.1 | 132.3 | - | - |
| 225.3 |
| 237.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.1 | 40.1 | 50.2 | 51.4 | 57.3 | 49.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 56.0 | 45.7 | 71.3 | 92.6 | 97.4 | 78.9 | 102.5 | 119.7 | 137.0 | 106.3 | 124.0 | 129.3 | 20.3 | 18.6 | 17.0 | 16.0 | 13.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 67.4 | 107.5 | 59.6 | 45.0 | 24.9 | 40.0 | 37.1 | 52.0 | 25.7 | 37.4 | 29.1 | 53.3 | 24.2 | 33.2 | 48.2 | 31.2 | 15.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,213.5 | 1,397.7 | 1,362.1 | 1,395.7 | 1,395.7 | 1,461.2 | 1,471.4 | 1,489.0 | 1,454.4 | 1,381.7 | 1,409.6 | 1,248.8 | 663.0 | 637.1 | 619.2 | 500.1 | 483.6 | - | - |
| 36.3 |
| - |
| - |
| Additional Paid In Capital | - | 159.5 | 168.2 | 160.3 | 149.5 | 135.2 | 137.8 | 129.3 | 123.4 | 117.1 | 115.9 | 113.2 | 47.3 | 47.9 | 48.6 | 48.3 | 47.4 | - | - |
| Retained Earnings | 565.3 | 623.1 | 714.7 | 706.7 | 834.2 | 859.0 | 972.6 | 1,040.4 | 948.8 | 896.2 | 844.0 | 798.4 | 769.1 | 727.2 | 681.7 | 621.9 | 559.8 | - | - |
| Accumulated Other Comprehensive Income | (78.0) | (168.7) | (174.4) | (190.2) | (192.7) | (240.7) | (228.4) | (164.3) | (154.1) | (181.9) | (150.3) | (66.8) | (26.9) | (65.1) | (58.7) | (37.1) | (29.9) | - | - |
| Treasury Stock | 197.3 | 213.0 | 219.2 | 225.8 | 190.7 | 179.0 | 200.2 | 173.3 | 164.8 | 159.1 | 115.0 | 110.0 | 283.0 | 268.5 | 243.2 | 207.5 | 179.5 | - | - |
| Minority Interest | 0.0 | 0.0 | (0.4) | (0.3) | (0.1) | 0.6 | 1.1 | 0.4 | 0.6 | 0.7 | 3.2 | 4.1 | 3.5 | 2.6 | 3.5 | 31.8 | 4.7 | - | - |
| Total Stockholders Equity | 480.9 | 437.2 | 525.7 | 487.4 | 636.5 | 610.8 | 718.1 | 868.4 | 789.7 | 708.7 | 730.8 | 771.1 | 542.8 | 477.8 | 464.6 | 461.9 | 434.2 | 438.9 | 432.1 |
| Total Equity | 480.9 | 437.2 | 525.3 | 487.1 | 636.4 | 611.4 | 719.2 | 868.7 | 790.3 | 709.3 | 734.0 | 775.2 | 546.3 | 474.6 | 462.8 | 493.7 | 438.9 | 438.9 | 432.1 |
| 251.7 |
| - |
| - |
| Net debt | 678.4 | 735.7 | 748.1 | 729.6 | 714.5 | 793.2 | 905.4 | 919.0 | 853.6 | 816.8 | 830.8 | 666.3 | 326.6 | 271.1 | 262.8 | 174.8 | 192.5 | - | - |
| Working Capital | 169.7 | 197.8 | 253.7 | 217.2 | 269.9 | 258.7 | 303.8 | 328.7 | 309.9 | 314.8 | 356.2 | 312.9 | 212.5 | 212.5 | 208.1 | 187.5 | 173.1 | - | - |
| Book Value | 480.9 | 437.2 | 525.7 | 487.4 | 636.5 | 610.8 | 718.1 | 868.4 | 789.7 | 708.7 | 730.8 | 771.1 | 542.8 | 477.8 | 464.6 | 461.9 | 434.2 | 438.9 | 432.1 |
| Tangible Book Value | (112.6) | (386.0) | (332.9) | (390.2) | (398.8) | (488.1) | (529.4) | (524.5) | (532.5) | (536.7) | (539.9) | (430.2) | (46.8) | (57.4) | (63.2) | (1.2) | (6.0) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.9 |
| 76.1 |
| 83.1 |
| 73.4 |
| 66.2 |
| 64.0 |
| 73.2 |
| 72.1 |
| 56.5 |
| 49.4 |
| 73.5 |
| 74.3 |
| 73.1 |
| 61.6 |
| 63.7 |
| 58.2 |
| 53.8 |
| 46.5 |
| 70.7 |
| 63.1 |
| 54.1 |
| 61.1 |
| 73.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 612.3 |
| 686.8 |
| 624.2 |
| 620.7 |
| 599.6 |
| 591.0 |
| 575.6 |
| 569.7 |
| 625.9 |
| 594.3 |
| 583.7 |
| 614.4 |
| 617.8 |
| 614.5 |
| 615.1 |
| 629.9 |
| 647.4 |
| 613.4 |
| 595.1 |
| 614.6 |
| 584.1 |
| 612.4 |
| 574.2 |
| 599.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.3 |
| 351.5 |
| 342.3 |
| 335.3 |
| 336.7 |
| 318.8 |
| 308.7 |
| 305.6 |
| 298.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 247.2 |
| 243.5 |
| 246.0 |
| 252.8 |
| 254.9 |
| 261.7 |
| 253.8 |
| 235.5 |
| 238.3 |
| 223.6 |
| 209.6 |
| 219.5 |
| 222.3 |
| 30.4 |
| 30.4 |
| 49.6 |
| 49.0 |
| 64.0 |
| 63.3 |
| 62.1 |
| 93.2 |
| 91.3 |
| 85.5 |
| 88.9 |
| 61.4 |
| 55.7 |
| 45.4 |
| 50.2 |
| 49.8 |
| 49.9 |
| 37.7 |
| 34.6 |
| 34.2 |
| 33.0 |
| 31.4 |
| 27.2 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| 0.4 |
| 47.9 |
| 44.3 |
| 39.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 773.8 |
| 780.4 |
| 777.8 |
| 778.4 |
| 765.4 |
| 756.1 |
| 750.6 |
| 857.0 |
| 846.8 |
| 935.1 |
| 933.7 |
| 931.5 |
| 948.9 |
| 953.3 |
| 973.0 |
| 948.7 |
| 897.8 |
| 884.7 |
| 867.9 |
| 841.2 |
| 851.5 |
| 854.4 |
| 239.7 |
| 261.5 |
| 285.8 |
| 305.3 |
| 321.0 |
| 333.5 |
| 347.2 |
| 364.1 |
| 385.2 |
| 400.7 |
| 420.8 |
| 430.7 |
| 439.8 |
| 443.9 |
| 452.8 |
| 464.9 |
| 455.7 |
| 424.4 |
| 428.9 |
| 430.3 |
| 386.3 |
| 393.8 |
| 399.7 |
| 79.0 |
| 79.1 |
| 80.3 |
| 83.8 |
| 78.9 |
| 69.8 |
| 72.0 |
| 73.7 |
| 79.6 |
| 76.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.5 |
| 2.9 |
| 3.5 |
| 3.8 |
| 3.8 |
| 4.8 |
| 4.9 |
| 5.2 |
| 5.0 |
| - |
| - |
| - |
| - |
| 3.5 |
| 2.4 |
| 1.9 |
| 2.5 |
| 0.9 |
| 1.2 |
| 1.2 |
| 0.8 |
| 1.3 |
| 20.4 |
| 15.5 |
| 22.6 |
| 21.2 |
| 23.3 |
| 22.4 |
| 105.8 |
| 117.0 |
| 112.4 |
| 31.5 |
| 36.2 |
| 46.8 |
| 63.3 |
| 49.8 |
| 68.2 |
| 64.0 |
| 58.9 |
| 51.8 |
| 34.1 |
| 32.6 |
| 23.8 |
| 19.9 |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,952.8 |
| 2,053.3 |
| 2,032.1 |
| 2,075.1 |
| 2,063.8 |
| 2,087.5 |
| 2,072.6 |
| 2,084.6 |
| 2,191.7 |
| 2,284.6 |
| 2,190.6 |
| 2,345.3 |
| 2,335.9 |
| 2,352.8 |
| 2,357.7 |
| 2,412.9 |
| 2,463.0 |
| 2,382.4 |
| 2,244.6 |
| 2,235.9 |
| 2,173.9 |
| 2,107.3 |
| 2,091.0 |
| 2,126.8 |
| 4.6 |
| 5.0 |
| 4.3 |
| 26.8 |
| 26.8 |
| 23.1 |
| 26.1 |
| 25.5 |
| 42.5 |
| 58.1 |
| 56.6 |
| 46.1 |
| 31.3 |
| 27.6 |
| 26.9 |
| 31.4 |
| 29.5 |
| 31.9 |
| 29.7 |
| 24.3 |
| 27.7 |
| 21.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 24.5 |
| 25.2 |
| 25.3 |
| 24.5 |
| 24.3 |
| 23.9 |
| 23.6 |
| 26.1 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.9 |
| 64.2 |
| 57.5 |
| 48.5 |
| 58.1 |
| 43.3 |
| 39.1 |
| 33.5 |
| 42.5 |
| 41.4 |
| 41.8 |
| 33.4 |
| 51.5 |
| 53.0 |
| 55.5 |
| 45.5 |
| 62.2 |
| 50.5 |
| 54.0 |
| 46.5 |
| 63.7 |
| 65.2 |
| 157.1 |
| 138.6 |
| 130.8 |
| 145.9 |
| 154.9 |
| 121.5 |
| 159.9 |
| 165.6 |
| 160.3 |
| 114.3 |
| 134.1 |
| 131.6 |
| 143.4 |
| 122.2 |
| 136.7 |
| 135.8 |
| 127.3 |
| 105.4 |
| 110.2 |
| 108.9 |
| 94.0 |
| 94.2 |
| 100.1 |
| 309.8 |
| 338.6 |
| 341.1 |
| 354.2 |
| 329.5 |
| 324.3 |
| 332.1 |
| 316.9 |
| 305.0 |
| 322.3 |
| 283.3 |
| 279.9 |
| 314.0 |
| 307.6 |
| 300.7 |
| 286.4 |
| 306.6 |
| 311.1 |
| 292.7 |
| 285.1 |
| 288.5 |
| 278.6 |
| 239.4 |
| 259.3 |
| 265.9 |
| 56.7 |
| 56.9 |
| 57.3 |
| 60.4 |
| 56.0 |
| 46.8 |
| 49.3 |
| 51.0 |
| 54.3 |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.7 |
| 97.4 |
| 84.4 |
| 83.9 |
| 80.2 |
| 78.9 |
| 92.7 |
| 92.8 |
| 105.7 |
| 102.5 |
| - |
| - |
| 121.4 |
| 121.5 |
| 99.3 |
| 102.3 |
| 101.4 |
| 139.4 |
| 115.4 |
| 106.3 |
| 99.9 |
| 107.0 |
| 115.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 18.2 |
| 24.9 |
| 33.3 |
| 32.2 |
| 37.2 |
| 40.0 |
| 88.4 |
| 88.4 |
| 82.7 |
| 37.1 |
| 42.2 |
| 43.0 |
| 48.9 |
| 52.0 |
| 58.9 |
| 52.7 |
| 39.7 |
| 25.7 |
| 28.0 |
| 31.0 |
| 32.2 |
| 37.4 |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,323.8 |
| 1,408.6 |
| 1,395.7 |
| 1,448.7 |
| 1,444.2 |
| 1,465.6 |
| 1,461.2 |
| 1,482.9 |
| 1,600.5 |
| 1,568.9 |
| 1,471.4 |
| 1,496.9 |
| 1,488.4 |
| 1,508.8 |
| 1,489.0 |
| 1,579.8 |
| 1,610.9 |
| 1,551.7 |
| 1,454.4 |
| 1,473.9 |
| 1,469.5 |
| 1,419.0 |
| 1,381.7 |
| 1,431.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 807.6 |
| 834.2 |
| 844.7 |
| 848.3 |
| 850.4 |
| 859.0 |
| 858.2 |
| 862.6 |
| 955.6 |
| 972.6 |
| 1,050.1 |
| 1,041.9 |
| 1,032.9 |
| 1,040.4 |
| 1,016.9 |
| 990.1 |
| 977.9 |
| 948.8 |
| 933.5 |
| 909.4 |
| 899.9 |
| 896.2 |
| 872.5 |
| (178.9) |
| (161.2) |
| (159.1) |
| (192.7) |
| (218.3) |
| (224.5) |
| (220.5) |
| (240.7) |
| (235.7) |
| (248.5) |
| (215.2) |
| (228.4) |
| (179.9) |
| (180.2) |
| (179.0) |
| (164.3) |
| (174.6) |
| (128.3) |
| (143.9) |
| (154.1) |
| (166.7) |
| (199.8) |
| (206.1) |
| (181.9) |
| (168.2) |
| 190.7 |
| 186.0 |
| 184.4 |
| 184.8 |
| 179.0 |
| 203.6 |
| 203.3 |
| 202.8 |
| 200.2 |
| 195.9 |
| 187.4 |
| 181.8 |
| 173.3 |
| 172.2 |
| 170.4 |
| 160.6 |
| 164.8 |
| 162.4 |
| 160.2 |
| 157.7 |
| 159.1 |
| 160.2 |
| (0.1) |
| (0.1) |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.6 |
| 1.1 |
| 1.3 |
| 1.1 |
| 1.6 |
| 1.8 |
| 2.0 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 1.3 |
| 644.8 |
| 636.5 |
| 625.7 |
| 619.0 |
| 621.5 |
| 610.8 |
| 601.1 |
| 590.1 |
| 714.4 |
| 718.1 |
| 846.8 |
| 845.7 |
| 842.0 |
| 868.4 |
| 832.7 |
| 851.6 |
| 830.1 |
| 789.7 |
| 761.5 |
| 703.8 |
| 687.8 |
| 708.7 |
| 694.1 |
| 636.4 |
| 626.3 |
| 619.6 |
| 621.9 |
| 611.4 |
| 601.7 |
| 591.2 |
| 715.7 |
| 719.2 |
| 848.4 |
| 847.5 |
| 844.0 |
| 868.7 |
| 833.2 |
| 852.1 |
| 830.6 |
| 790.3 |
| 763.2 |
| 705.6 |
| 689.6 |
| 709.3 |
| 695.4 |
| 714.5 |
| 746.3 |
| 735.5 |
| 783.5 |
| 793.2 |
| 818.0 |
| 893.5 |
| 927.5 |
| 905.4 |
| 946.0 |
| 938.0 |
| 943.2 |
| 919.0 |
| 972.7 |
| 981.5 |
| 965.5 |
| 853.6 |
| 885.2 |
| 903.7 |
| 831.4 |
| 816.8 |
| 844.9 |
| 269.9 |
| 291.3 |
| 275.3 |
| 258.8 |
| 258.7 |
| 264.6 |
| 303.6 |
| 311.1 |
| 303.8 |
| 300.4 |
| 310.2 |
| 313.8 |
| 328.7 |
| 323.3 |
| 336.3 |
| 320.7 |
| 309.9 |
| 326.1 |
| 305.4 |
| 373.0 |
| 314.8 |
| 333.8 |
| 636.5 |
| 625.7 |
| 619.0 |
| 621.5 |
| 610.8 |
| 601.1 |
| 590.1 |
| 714.4 |
| 718.1 |
| 846.8 |
| 845.7 |
| 842.0 |
| 868.4 |
| 832.7 |
| 851.6 |
| 830.1 |
| 789.7 |
| 761.5 |
| 703.8 |
| 687.8 |
| 708.7 |
| 694.1 |
| (366.9) |
| (398.8) |
| (440.4) |
| (464.1) |
| (478.0) |
| (488.1) |
| (502.2) |
| (524.5) |
| (527.7) |
| (529.4) |
| (509.1) |
| (518.8) |
| (529.2) |
| (524.5) |
| (573.4) |
| (586.3) |
| (574.3) |
| (532.5) |
| (552.1) |
| (594.4) |
| (539.7) |
| (536.7) |
| (560.0) |