| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 63.9 | 62.4 | 119.1 | 139.5 | 97.9 | 50.9 | 51.5 | 34.3 | 46.5 | 63.6 | 60.1 | 54.6 | 58.5 | 86.4 | 42.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 63.9 | 97.9 | 46.5 | 58.5 | 27.2 | 32.3 | 94.8 | 27.5 | 32.5 | 41.9 | 27.2 | 21.3 | 28.3 | 15.7 | 19.0 | 13.3 | 41.1 | 35.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 63.9 | 97.9 | 46.5 | 58.5 | 27.2 | 32.3 | 94.8 | 27.5 | 32.5 | 41.9 | 27.2 | 21.3 | 28.3 | 15.7 | 19.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 191.9 | 194.3 | 176.8 | 167.0 | 139.3 | 114.7 | 150.5 | 148.8 | 140.9 | 136.7 | 95.2 | 87.9 | 65.1 | 73.1 | 60.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 159.1 | 147.7 | 138.7 | 162.1 | 120.3 | 115.0 | 116.0 | 119.9 | 118.5 | 115.6 | 91.3 | 74.0 | 65.6 | 60.2 | 51.1 | 39.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 210.6 | 155.8 | 148.9 | 137.4 | 132.0 | 124.4 | 101.7 | 90.0 | 82.7 | 70.8 | 30.4 | 25.7 | 17.4 | 14.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 22.8 | 18.9 | 39.0 | 62.7 | 55.8 | 46.0 | 62.4 | 56.6 | 61.4 | 70.2 | 38.3 | 46.1 | 48.3 | 51.4 | 26.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 994.0 | 992.4 | 1,125.8 | 1,345.8 | 1,476.7 | 1,479.7 | 1,730.3 | 1,798.6 | 1,993.0 | 2,193.7 | 1,625.3 | 1,561.3 | 934.4 | 970.9 | 1,123.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 994.0 | 992.4 | 1,125.8 | 1,345.8 | 1,476.7 | 1,479.7 | 1,730.3 | 1,798.6 | 1,993.0 | 2,193.7 | 1,625.3 | 1,561.3 | 934.4 | 970.9 | 1,123.9 | 486.9 | ||
| 35.9 |
| 27.2 |
| 21.0 |
| 42.8 |
| 163.6 |
| 32.3 |
| 62.1 |
| 26.6 |
| 57.9 |
| 94.8 |
| 28.6 |
| 27.9 |
| 29.0 |
| 27.5 |
| 24.7 |
| 36.9 |
| - |
| 32.5 |
| 45.4 |
| 43.0 |
| 44.1 |
| 41.9 |
| 63.3 |
| 30.5 |
| 28.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 63.9 | 62.4 | 119.1 | 139.5 | 97.9 | 50.9 | 51.5 | 34.3 | 46.5 | 63.6 | 60.1 | 54.6 | 58.5 | 86.4 | 42.4 | 35.9 | 27.2 | 21.0 | 42.8 | 163.6 | 32.3 | 62.1 | 26.6 | 57.9 | 94.8 | 28.6 | 27.9 | 29.0 | 27.5 | 24.7 | 36.9 | - | 32.5 | 45.4 | 43.0 | 44.1 | 41.9 | 63.3 | 30.5 | 28.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 191.9 | 190.5 | 199.0 | 168.4 | 194.3 | 167.3 | 163.5 | 171.7 | 176.8 | 174.3 | 158.5 | 158.0 | 167.0 | 157.1 | 146.0 | 145.5 | 139.3 | 134.3 | 146.6 | 130.3 | 114.7 | 116.0 | 122.2 | 112.3 | 150.5 | 144.5 | 142.6 | 142.9 | 148.8 | 140.6 | 153.8 | 146.3 | 140.9 | 150.4 | 145.4 | 134.7 | 136.7 | 104.4 | 92.9 | 88.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 159.1 | 163.6 | 159.0 | 153.1 | 147.7 | 151.5 | 156.2 | 152.0 | 138.7 | 148.6 | 161.3 | 169.8 | 162.1 | 158.5 | 140.5 | 133.8 | 120.3 | 106.3 | 107.9 | 105.5 | 115.0 | 117.0 | 114.0 | 116.8 | 116.0 | 121.4 | 126.4 | 129.4 | 119.9 | 120.4 | 113.6 | 116.8 | 118.5 | 114.9 | 119.5 | 118.7 | 115.6 | 100.9 | 98.0 | 92.9 |
| Prepaid Expenses | 16.6 | 17.0 | 20.3 | 19.5 | 8.4 | 7.5 | 9.4 | 10.8 | 13.1 | 7.2 | 8.4 | 9.4 | 4.1 | 6.9 | 7.7 | 9.5 | 6.4 | 13.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 431.5 | 433.4 | 497.4 | 480.5 | 448.3 | 377.2 | 380.7 | 368.7 | 375.0 | 393.8 | 388.2 | 391.8 | 391.7 | 408.8 | 336.7 | 324.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 210.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.3 | 30.9 | 31.4 |
| Accumulated Depreciation | 88.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 121.7 | 128.2 | 73.1 | 73.8 | 74.5 | 73.5 | 74.9 | 75.4 | 76.5 | 70.4 | 70.7 | 70.0 | 70.4 | 69.6 | 69.9 | 70.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 581.1 | 581.2 | 528.4 | 528.3 | 527.4 | 527.2 | 529.2 | 528.4 | 527.7 | 527.9 | 526.9 | 527.5 | 527.6 | 576.6 | 575.6 | 576.8 | 579.0 | 578.9 | ||||||||||||||||||||||
| Intangible Assets | 2,299.6 | 2,301.5 | 2,291.1 | 2,294.8 | 2,295.4 | 2,310.7 | 2,316.5 | 2,317.8 | 2,320.6 | 2,328.5 | 2,328.3 | 2,336.1 | 2,341.9 | 2,670.3 | 2,670.9 | 2,682.6 | 2,696.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 27.8 | 23.9 | 25.4 | 26.9 | 28.2 | 29.7 | 8.6 | 10.0 | 11.3 | 10.7 | 12.1 | 13.4 | 14.9 | 16.4 | 17.3 | 18.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 10.9 | 3.8 | 3.4 | 3.0 | 3.3 | 6.3 | 6.7 | 6.2 | 5.7 | 6.3 | 3.9 | 3.3 | 3.0 | 3.2 | 2.6 | 2.7 | 3.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,494.3 | 3,494.7 | 3,442.3 | 3,431.6 | 3,402.2 | 3,329.5 | 3,316.9 | 3,307.5 | 3,318.4 | 3,339.8 | 3,332.9 | 3,345.6 | 3,353.7 | 3,749.8 | 3,678.5 | 3,682.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 22.8 | 42.9 | 41.9 | 22.2 | 18.9 | 19.5 | 31.2 | 39.6 | 39.0 | 39.3 | 44.4 | 57.9 | 62.7 | 64.3 | 56.2 | 58.1 | 55.8 | 40.1 | 38.0 | 31.0 | 46.0 | 29.1 | 55.4 | 32.4 | 62.4 | 50.4 | 64.9 | 62.1 | 56.6 | 49.0 | 66.3 | - | 61.4 | 59.3 | 79.3 | 62.7 | 70.2 | 45.3 | 39.0 | 35.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.9 | 6.0 | 6.0 | 6.1 | 6.0 | 6.0 | 2.6 | 3.7 | 4.7 | 5.7 | 6.7 | 6.6 | 6.9 | 6.9 | 6.6 | 6.5 | ||||||||||||||||||||||||
| Accrued Expenses | 12.1 | 10.4 | 8.0 | 5.8 | 14.2 | 11.3 | 8.8 | 6.2 | 12.2 | 9.9 | 8.2 | 5.8 | 14.3 | 10.4 | 7.2 | 5.4 | 19.6 | 14.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 120.9 | 139.6 | 134.6 | 109.7 | 106.6 | 102.5 | 106.9 | 114.1 | 117.0 | 127.4 | 129.7 | 147.3 | 160.7 | 160.2 | 152.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 994.0 | 1,033.5 | 993.1 | 992.7 | 992.4 | 1,000.0 | 1,060.0 | 1,100.0 | 1,135.0 | 1,210.0 | 1,275.0 | 1,330.0 | 1,360.0 | 1,440.0 | 1,455.0 | 1,490.0 | 1,495.0 | 1,550.0 | 1,614.0 | 1,545.4 | 1,495.0 | 1,548.7 | 1,548.1 | 1,620.6 | 1,730.3 | 1,701.3 | 1,754.2 | 1,779.4 | 1,798.6 | 1,842.3 | 1,895.8 | - | 1,993.0 | 2,053.3 | 2,092.1 | 2,145.4 | 2,193.7 | 1,415.6 | 1,479.7 | 1,577.4 |
| Operating Lease Liabilities Non-Current | 21.0 | 18.5 | 19.9 | 21.4 | 22.7 | 24.2 | 6.5 | 7.1 | 7.5 | 6.1 | 6.6 | 8.2 | 9.9 | 11.6 | 12.8 | 14.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 447.4 | 449.3 | 444.9 | 426.9 | 419.6 | 413.3 | 414.9 | 409.1 | 403.6 | 397.1 | 388.5 | 384.0 | 380.4 | 455.8 | 443.3 | 442.5 | 444.9 | |||||||||||||||||||||||
| Pension Obligations | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.6 | 5.7 | 5.4 | 5.4 | 5.4 | 5.0 | 5.1 | 5.1 | 9.2 | 8.9 | 8.9 | 8.2 | 8.2 | 8.9 | 8.9 | 8.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,606.8 | 1,665.3 | 1,617.3 | 1,576.1 | 1,567.3 | 1,541.1 | 1,585.1 | 1,626.7 | 1,663.3 | 1,739.2 | 1,796.9 | 1,865.3 | 1,906.6 | 2,062.9 | 2,058.7 | 2,097.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | 608.5 | 605.5 | 602.8 | 600.2 | 593.4 | 588.2 | 576.6 | 572.8 | 567.4 | 556.5 | 552.4 | 546.5 | 535.4 | 532.5 | 524.4 | 520.9 | 515.6 | |||||||||||||||||||||||
| Retained Earnings | 1,746.1 | 1,692.2 | 1,645.5 | 1,603.3 | 1,555.8 | 1,505.7 | 1,444.6 | 1,390.3 | 1,341.2 | 1,291.7 | 1,238.7 | 1,185.1 | 1,131.9 | 1,372.4 | 1,320.5 | 1,269.4 | 1,214.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (28.4) | (30.2) | (31.6) | (32.3) | (37.7) | (40.2) | (26.5) | (31.3) | (34.5) | (28.5) | (36.0) | (32.2) | (31.6) | (29.5) | (36.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 189.1 | 176.8 | 133.6 | 133.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,887.5 | 1,829.5 | 1,825.0 | 1,855.5 | 1,834.9 | 1,788.4 | 1,731.8 | 1,680.8 | 1,655.1 | 1,600.6 | 1,536.0 | 1,480.3 | 1,447.1 | 1,686.9 | 1,619.8 | 1,584.7 | ||||||||||||||||||||||||
| Total Equity | 1,887.5 | 1,829.5 | 1,825.0 | 1,855.5 | 1,834.9 | 1,788.4 | 1,731.8 | 1,680.8 | 1,655.1 | 1,600.6 | 1,536.0 | 1,480.3 | 1,447.1 | 1,686.9 | 1,619.8 | 1,584.7 | 1,577.6 | 1,518.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 994.0 | 1,033.5 | 993.1 | 992.7 | 992.4 | 1,000.0 | 1,060.0 | 1,100.0 | 1,135.0 | 1,210.0 | 1,275.0 | 1,330.0 | 1,360.0 | 1,440.0 | 1,455.0 | 1,490.0 | 1,495.0 | 1,550.0 | 1,620.0 | 1,545.4 | 1,495.0 | 1,548.7 | 1,548.1 | 1,620.6 | 1,730.3 | 1,701.3 | 1,754.2 | 1,779.4 | 1,798.6 | 1,842.3 | 1,895.8 | - | 1,993.0 | 2,053.3 | 2,092.1 | 2,145.4 | 2,193.7 | 1,415.6 | 1,479.7 | 1,577.4 |
| Net debt | 930.1 | 971.2 | 874.0 | 853.2 | 894.5 | 949.1 | 1,008.5 | 1,065.7 | 1,088.5 | 1,146.4 | 1,214.9 | 1,275.4 | 1,301.5 | 1,353.6 | 1,412.6 | 1,454.1 | 1,467.8 | 1,529.0 | ||||||||||||||||||||||
| Working Capital | 310.6 | 293.9 | 362.8 | 370.9 | 341.7 | 274.6 | 273.8 | 254.6 | 258.0 | 266.3 | 258.5 | 244.5 | 231.0 | 248.7 | 184.3 | 169.3 | 149.8 | 140.1 | ||||||||||||||||||||||
| Book Value | 1,887.5 | 1,829.5 | 1,825.0 | 1,855.5 | 1,834.9 | 1,788.4 | 1,731.8 | 1,680.8 | 1,655.1 | 1,600.6 | 1,536.0 | 1,480.3 | 1,447.1 | 1,686.9 | 1,619.8 | 1,584.7 | 1,577.6 | 1,518.3 | ||||||||||||||||||||||
| Tangible Book Value | (993.2) | (1,053.3) | (994.5) | (967.7) | (987.9) | (1,049.4) | (1,114.0) | (1,165.5) | (1,193.2) | (1,255.8) | (1,319.2) | (1,383.3) | (1,422.4) | (1,560.1) | (1,626.7) | (1,674.7) | (1,698.0) | |||||||||||||||||||||||
| - |
| 13.3 |
| 41.1 |
| 35.2 |
| 44.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 16.6 | 8.4 | 13.1 | 4.1 | 6.4 | 7.9 | 4.4 | 4.7 | 11.5 | 40.2 | 25.2 | 10.4 | 11.7 | 8.9 | 11.4 | 4.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 431.5 | 448.3 | 375.0 | 391.7 | 293.3 | 269.8 | 365.7 | 300.9 | 303.5 | 334.4 | 249.0 | 201.7 | 177.2 | 164.2 | 147.0 | 107.6 | - | - |
| 4.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 88.9 | 81.2 | 72.4 | 67.0 | 60.7 | 54.4 | 45.7 | 38.8 | 30.2 | 20.2 | 14.8 | 12.0 | 7.8 | 4.5 | 3.5 | - | - | - |
| Property,Plant & Equipment Net | 121.7 | 74.5 | 76.5 | 70.4 | 71.3 | 70.1 | 56.0 | 51.2 | 52.6 | 50.6 | 15.5 | 13.7 | 9.6 | 9.9 | 1.3 | 1.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 581.1 | 527.4 | 527.7 | 527.6 | 579.0 | 578.1 | 575.2 | 578.6 | 620.1 | 615.3 | 360.2 | 290.7 | 190.9 | 167.5 | 173.7 | 154.9 | 111.5 | - |
| Intangible Assets | 2,299.6 | 2,295.4 | 2,320.6 | 2,341.9 | 2,696.6 | 2,475.7 | 2,479.4 | 2,507.2 | 2,780.9 | 2,903.6 | 2,322.7 | 2,134.7 | 1,394.8 | 1,373.2 | 1,400.5 | 786.4 | - | - |
| Operating Lease Right Of Use Assets | 27.8 | 28.2 | 11.3 | 14.9 | 20.4 | 23.7 | 28.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.9 | 3.3 | 5.7 | 3.0 | 3.3 | 2.9 | 3.0 | 3.1 | 3.6 | 7.5 | 1.3 | 1.2 | 23.2 | 24.9 | 35.7 | 6.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,494.3 | 3,402.2 | 3,318.4 | 3,353.7 | 3,670.7 | 3,429.3 | 3,513.9 | 3,441.0 | 3,760.6 | 3,911.3 | 2,948.8 | 2,642.0 | 1,795.7 | 1,739.8 | 1,758.3 | 1,056.9 | - | - |
| 21.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.9 | 6.0 | 4.7 | 6.9 | 6.4 | 5.9 | 5.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.1 | 14.2 | 12.2 | 14.3 | 19.6 | 14.1 | 13.4 | 11.0 | 10.6 | 15.5 | 9.6 | 40.9 | 26.4 | 31.4 | 23.3 | 22.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 120.9 | 106.6 | 117.0 | 160.7 | 143.4 | 122.1 | 149.9 | 127.0 | 123.2 | 162.0 | 106.7 | 99.0 | 84.4 | 96.7 | 63.9 | 54.2 | - | - |
| 486.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 21.0 | 22.7 | 7.5 | 9.9 | 16.1 | 19.7 | 24.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 447.4 | 419.6 | 403.6 | 380.4 | 444.9 | 434.1 | 407.8 | 399.6 | 442.5 | 715.1 | 469.6 | 351.6 | 213.2 | 194.3 | 167.7 | 153.9 | - | - |
| Pension Obligations | 2.7 | 2.9 | 3.0 | 3.3 | 4.0 | 4.3 | 8.5 | 8.9 | 10.9 | 13.5 | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.6 | 5.4 | 9.2 | 8.2 | 7.5 | 8.6 | 25.4 | 20.1 | 23.3 | 18.0 | 2.8 | 2.5 | 0.3 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,606.8 | 1,567.3 | 1,663.3 | 1,906.6 | 2,093.1 | 2,071.0 | 2,342.9 | 2,345.2 | 2,582.0 | 3,088.8 | 2,204.5 | 2,014.3 | 1,232.3 | 1,261.9 | 1,355.5 | 695.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 608.5 | 593.4 | 567.4 | 535.4 | 515.6 | 499.5 | 488.1 | 479.2 | 468.8 | 458.3 | 445.2 | 426.6 | 414.4 | 401.7 | 391.9 | 387.9 | - | - |
| Retained Earnings | 1,746.1 | 1,555.8 | 1,341.2 | 1,131.9 | 1,214.2 | 1,008.8 | 844.1 | 701.8 | 736.3 | 396.7 | 327.3 | 227.4 | 149.1 | 76.2 | 10.7 | (26.2) | - | - |
| Accumulated Other Comprehensive Income | (28.4) | (37.7) | (34.5) | (31.6) | (19.0) | (19.8) | (44.2) | (25.7) | (19.3) | (26.4) | (23.5) | (23.4) | 0.7 | (0.1) | (0.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 133.6 | 130.7 | 117.6 | 59.9 | 7.7 | 6.6 | 5.2 | 3.5 | 1.4 | 0.7 | 0.7 | 0.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,887.5 | 1,834.9 | 1,655.1 | 1,447.1 | 1,577.6 | 1,358.3 | 1,171.0 | 1,095.8 | 1,178.6 | 822.5 | 744.3 | 627.6 | 563.4 | 477.9 | 402.7 | 361.8 | 329.1 | 294.4 |
| Total Equity | 1,887.5 | 1,834.9 | 1,655.1 | 1,447.1 | 1,577.6 | 1,358.3 | 1,171.0 | 1,095.8 | 1,178.6 | 822.5 | 744.3 | 627.6 | 563.4 | 477.9 | 402.7 | 361.8 | 329.1 | 294.4 |
| - |
| - |
| Net debt | 930.1 | 894.5 | 1,079.3 | 1,287.3 | 1,449.5 | 1,447.4 | 1,635.5 | 1,771.1 | 1,960.4 | 2,151.9 | 1,598.1 | 1,540.0 | 906.1 | 955.2 | 1,104.9 | 473.6 | - | - |
| Working Capital | 310.6 | 341.7 | 258.0 | 231.0 | 149.8 | 147.7 | 215.8 | 174.0 | 180.3 | 172.4 | 142.3 | 102.7 | 92.8 | 67.5 | 83.1 | 53.4 | - | - |
| Book Value | 1,887.5 | 1,834.9 | 1,655.1 | 1,447.1 | 1,577.6 | 1,358.3 | 1,171.0 | 1,095.8 | 1,178.6 | 822.5 | 744.3 | 627.6 | 563.4 | 477.9 | 402.7 | 361.8 | 329.1 | 294.4 |
| Tangible Book Value | (993.2) | (987.9) | (1,193.2) | (1,422.4) | (1,698.0) | (1,695.5) | (1,883.6) | (1,990.0) | (2,222.4) | (2,696.3) | (1,938.6) | (1,797.7) | (1,022.4) | (1,062.8) | (1,171.5) | (579.4) | 217.6 | - |
| 7.5 |
| 9.0 |
| 7.9 |
| 6.1 |
| 7.0 |
| 8.5 |
| 4.4 |
| 5.9 |
| 8.0 |
| 9.2 |
| 4.7 |
| 7.6 |
| 10.2 |
| - |
| 11.5 |
| 21.4 |
| 23.2 |
| 30.7 |
| 40.2 |
| 10.0 |
| 11.3 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.3 |
| 275.3 |
| 304.8 |
| 408.5 |
| 269.8 |
| 301.2 |
| 269.9 |
| 295.6 |
| 365.7 |
| 300.4 |
| 304.9 |
| 310.5 |
| 300.9 |
| 293.2 |
| 314.5 |
| - |
| 303.5 |
| 332.1 |
| 331.1 |
| 328.2 |
| 334.4 |
| 291.2 |
| 279.7 |
| 281.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 17.2 |
| 16.3 |
| 71.3 |
| 69.8 |
| 70.0 |
| 69.8 |
| 70.1 |
| 68.6 |
| 65.2 |
| 58.3 |
| 56.0 |
| 53.2 |
| 52.5 |
| 51.4 |
| 51.2 |
| 51.6 |
| 52.3 |
| - |
| 52.6 |
| 51.1 |
| 49.6 |
| 50.5 |
| 50.6 |
| 12.9 |
| 13.7 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 578.8 |
| 577.8 |
| 578.1 |
| 579.6 |
| 577.9 |
| 577.1 |
| 575.2 |
| 577.6 |
| 577.5 |
| 578.3 |
| 578.6 |
| 612.0 |
| 612.4 |
| - |
| 620.1 |
| 620.3 |
| 620.4 |
| 615.5 |
| 615.3 |
| 345.5 |
| 351.7 |
| 356.5 |
| 2,703.6 |
| 2,689.9 |
| 2,469.7 |
| 2,475.7 |
| 2,481.7 |
| 2,481.2 |
| 2,483.1 |
| 2,479.4 |
| 2,491.5 |
| 2,493.5 |
| 2,501.4 |
| 2,507.2 |
| 2,707.8 |
| 2,715.1 |
| - |
| 2,780.9 |
| 2,888.0 |
| 2,894.1 |
| 2,898.3 |
| 2,903.6 |
| 2,156.4 |
| 2,181.1 |
| 2,223.6 |
| 20.4 |
| 21.8 |
| 22.0 |
| 22.3 |
| 23.7 |
| 24.9 |
| 26.2 |
| 27.7 |
| 28.9 |
| 31.3 |
| 33.1 |
| 16.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.6 |
| 2.5 |
| 2.9 |
| 3.2 |
| 3.0 |
| 2.9 |
| 3.0 |
| 4.2 |
| 3.2 |
| 3.0 |
| 3.1 |
| 3.6 |
| 3.4 |
| - |
| 3.6 |
| 6.4 |
| 7.0 |
| 7.1 |
| 7.5 |
| 4.9 |
| 4.8 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,670.7 |
| 3,659.4 |
| 3,675.8 |
| 3,559.1 |
| 3,429.3 |
| 3,468.8 |
| 3,434.3 |
| 3,450.1 |
| 3,513.9 |
| 3,464.2 |
| 3,464.8 |
| 3,460.7 |
| 3,441.0 |
| 3,668.1 |
| 3,697.7 |
| - |
| 3,760.6 |
| 3,897.9 |
| 3,902.2 |
| 3,899.6 |
| 3,911.3 |
| 2,810.9 |
| 2,831.0 |
| 2,878.4 |
| 6.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 6.3 |
| 6.1 |
| 6.0 |
| 5.9 |
| 5.6 |
| 5.4 |
| 5.5 |
| 5.6 |
| 6.4 |
| 7.0 |
| 5.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 7.1 |
| 14.1 |
| 10.9 |
| 8.0 |
| 6.3 |
| 13.4 |
| 8.9 |
| 7.1 |
| 5.7 |
| 11.0 |
| 8.8 |
| 6.5 |
| - |
| 10.6 |
| 8.8 |
| 8.8 |
| 9.0 |
| 15.5 |
| 7.7 |
| 5.6 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.3 |
| 143.4 |
| 135.1 |
| 148.9 |
| 125.0 |
| 122.1 |
| 126.2 |
| 136.1 |
| 131.9 |
| 149.9 |
| 149.0 |
| 146.9 |
| 143.5 |
| 127.0 |
| 128.8 |
| 146.0 |
| - |
| 123.2 |
| 151.5 |
| 160.7 |
| 153.6 |
| 162.0 |
| 132.3 |
| 114.3 |
| 100.1 |
| 16.1 |
| 17.6 |
| 18.0 |
| 18.3 |
| 19.7 |
| 21.0 |
| 22.5 |
| 23.8 |
| 24.9 |
| 26.2 |
| 27.5 |
| 12.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 444.8 |
| 440.3 |
| 439.4 |
| 434.1 |
| 424.4 |
| 416.4 |
| 417.2 |
| 407.8 |
| 407.8 |
| 404.6 |
| 403.8 |
| 399.6 |
| 443.6 |
| 440.9 |
| 442.9 |
| 442.5 |
| 454.2 |
| 731.7 |
| 724.5 |
| 715.1 |
| 459.8 |
| 459.5 |
| 460.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 8.4 |
| 8.5 |
| 8.6 |
| 8.6 |
| 17.8 |
| 24.6 |
| 25.3 |
| 25.4 |
| 18.7 |
| 18.8 |
| 19.9 |
| 20.1 |
| 20.3 |
| 21.8 |
| - |
| 23.3 |
| 21.6 |
| 21.7 |
| 17.4 |
| 18.0 |
| 3.3 |
| 2.8 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,093.1 |
| 2,141.1 |
| 2,214.2 |
| 2,142.9 |
| 2,071.0 |
| 2,145.5 |
| 2,156.1 |
| 2,223.1 |
| 2,342.9 |
| 2,307.7 |
| 2,352.0 |
| 2,359.1 |
| 2,345.2 |
| 2,435.0 |
| 2,504.5 |
| - |
| 2,582.0 |
| 2,680.5 |
| 3,006.2 |
| 3,041.0 |
| 3,088.8 |
| 2,011.0 |
| 2,056.3 |
| 2,141.0 |
| 512.6 |
| 507.3 |
| 503.6 |
| 499.5 |
| 495.4 |
| 493.8 |
| 490.8 |
| 488.1 |
| 485.8 |
| 483.6 |
| 480.8 |
| 479.2 |
| 477.9 |
| 474.1 |
| - |
| 468.8 |
| 466.6 |
| 464.4 |
| 460.4 |
| 458.3 |
| 455.7 |
| 453.3 |
| 451.1 |
| 1,162.1 |
| 1,111.9 |
| 1,066.5 |
| 1,008.8 |
| 973.3 |
| 932.4 |
| 887.8 |
| 844.1 |
| 807.1 |
| 769.0 |
| 735.7 |
| 701.8 |
| 841.1 |
| 802.9 |
| 737.6 |
| 736.3 |
| 776.0 |
| 461.2 |
| 430.5 |
| 396.7 |
| 385.6 |
| 354.0 |
| 321.8 |
| (29.3) |
| (19.0) |
| (23.2) |
| (24.4) |
| (20.8) |
| (19.8) |
| (17.2) |
| (28.6) |
| (33.3) |
| (44.2) |
| (26.1) |
| (29.6) |
| (26.0) |
| (25.7) |
| (26.5) |
| (24.4) |
| - |
| (19.3) |
| (18.0) |
| (22.5) |
| (25.2) |
| (26.4) |
| (35.4) |
| (26.6) |
| (29.3) |
| 133.6 |
| 133.6 |
| 130.7 |
| 128.7 |
| 119.9 |
| 118.9 |
| 117.6 |
| 110.9 |
| 110.8 |
| 89.5 |
| 59.9 |
| 59.9 |
| 59.9 |
| - |
| 7.7 |
| 7.7 |
| 7.7 |
| 7.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,577.6 |
| 1,518.3 |
| 1,461.6 |
| 1,416.2 |
| 1,358.3 |
| 1,323.2 |
| 1,278.2 |
| 1,227.0 |
| 1,171.0 |
| 1,156.5 |
| 1,112.8 |
| 1,101.6 |
| 1,095.8 |
| 1,233.1 |
| 1,193.2 |
| - |
| 1,178.6 |
| 1,217.4 |
| 896.0 |
| 858.5 |
| 822.5 |
| 799.9 |
| 774.6 |
| 737.5 |
| 1,461.6 |
| 1,416.2 |
| 1,358.3 |
| 1,323.2 |
| 1,278.2 |
| 1,227.0 |
| 1,171.0 |
| 1,156.5 |
| 1,112.8 |
| 1,101.6 |
| 1,095.8 |
| 1,233.1 |
| 1,193.2 |
| - |
| 1,178.6 |
| 1,217.4 |
| 896.0 |
| 858.5 |
| 822.5 |
| 799.9 |
| 774.6 |
| 737.5 |
| 1,577.2 |
| 1,381.7 |
| 1,462.7 |
| 1,486.6 |
| 1,521.5 |
| 1,562.7 |
| 1,635.5 |
| 1,672.7 |
| 1,726.3 |
| 1,750.3 |
| 1,771.1 |
| 1,817.6 |
| 1,858.9 |
| - |
| 1,960.4 |
| 2,007.9 |
| 2,049.1 |
| 2,101.3 |
| 2,151.9 |
| 1,352.3 |
| 1,449.2 |
| 1,548.5 |
| 155.9 |
| 283.5 |
| 147.7 |
| 175.0 |
| 133.7 |
| 163.6 |
| 215.8 |
| 151.3 |
| 158.0 |
| 167.0 |
| 174.0 |
| 164.4 |
| 168.5 |
| - |
| 180.3 |
| 180.6 |
| 170.4 |
| 174.6 |
| 172.4 |
| 158.9 |
| 165.4 |
| 181.2 |
| 1,461.6 |
| 1,416.2 |
| 1,358.3 |
| 1,323.2 |
| 1,278.2 |
| 1,227.0 |
| 1,171.0 |
| 1,156.5 |
| 1,112.8 |
| 1,101.6 |
| 1,095.8 |
| 1,233.1 |
| 1,193.2 |
| - |
| 1,178.6 |
| 1,217.4 |
| 896.0 |
| 858.5 |
| 822.5 |
| 799.9 |
| 774.6 |
| 737.5 |
| (1,764.2) |
| (1,807.1) |
| (1,631.3) |
| (1,695.5) |
| (1,738.1) |
| (1,780.9) |
| (1,833.2) |
| (1,883.6) |
| (1,912.7) |
| (1,958.2) |
| (1,978.0) |
| (1,990.0) |
| (2,086.7) |
| (2,134.3) |
| - |
| (2,222.4) |
| (2,290.9) |
| (2,618.6) |
| (2,655.2) |
| (2,696.3) |
| (1,702.0) |
| (1,758.2) |
| (1,842.6) |