| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 156.2 | 206.4 | 241.0 | 168.0 | 130.4 | 120.9 | 125.4 | 128.3 | 170.6 | 174.5 | 240.0 | 222.7 | 260.9 | 267.9 | 237.7 | |||||||||||||||||||||||||
| (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 | 241.0 | 125.4 | 240.0 | 237.7 | 202.1 | 299.5 | 102.7 | 93.5 | 162.4 | 199.5 | 157.1 | 137.1 | 121.9 | 91.2 | 76.8 | 73.3 | 44.2 | 48.1 |
| Restricted Cash | 44.3 | 10.9 | 12.2 | 13.7 | 13.4 | 4.3 | 3.6 | 3.5 | 3.3 | 3.2 | 1.5 | 29.4 | 40.8 | 1.2 | 1.2 | 1.2 | - | - |
| Short Term Investments | 73.2 | 100.2 | 91.1 | 11.2 | 50.2 | 46.5 | 17.0 | 32.3 | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 314.2 | 225.5 | 331.1 | 248.9 | 252.3 | 346.0 | 119.7 | 125.8 | 162.4 | 199.5 | 157.1 | 137.1 | 121.9 | 91.2 | 76.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 17.4 | 18.8 | 17.9 | 13.4 | 12.4 | 13.2 | 9.9 | 8.9 | 6.5 | 7.5 | 9.7 | 7.9 | 3.1 | 3.4 | 3.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 560.7 | 528.7 | 471.4 | 464.4 | 389.7 | 309.5 | 331.3 | 321.0 | 310.9 | 282.9 | 267.2 | 226.4 | 217.4 | 201.0 | 177.2 | 131.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,644.9 | 1,521.9 | 1,373.1 | 1,203.5 | 1,134.7 | 1,045.8 | 979.3 | 864.2 | 782.2 | 670.6 | 598.6 | 572.4 | 471.3 | 414.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 506.9 | 486.0 | 453.2 | 408.4 | 388.8 | 373.2 | 286.2 | 255.7 | 272.2 | 267.2 | 242.0 | 223.6 | 199.4 | 173.2 | 163.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 147.9 | 94.4 | 119.5 | 103.6 | 110.1 | 112.6 | 63.7 | 87.7 | 87.9 | 73.5 | 73.4 | 79.6 | 60.3 | 71.4 | 60.5 | |||
| 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 | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 186.6 | 130.4 | 139.7 | 137.3 | 129.5 | 132.0 | 89.6 | 102.6 | 106.3 | 88.1 | 90.5 | 91.4 | 73.0 | 78.7 | 68.2 | 60.7 | ||
| 207.5 |
| 178.7 |
| 176.1 |
| 202.1 |
| 190.7 |
| 180.2 |
| 208.0 |
| 299.5 |
| 261.8 |
| 132.8 |
| 111.4 |
| 102.7 |
| 106.4 |
| 90.3 |
| 81.0 |
| 93.5 |
| 162.4 |
| 192.1 |
| 182.0 |
| 175.4 |
| 199.5 |
| 202.6 |
| 173.0 |
| 140.0 |
| 157.1 |
| Restricted Cash | 38.8 | 43.1 | 44.3 | 15.2 | 15.1 | 15.5 | 10.9 | 12.1 | 12.0 | 12.4 | 12.2 | 13.7 | 19.6 | 13.7 | 13.7 | 15.2 | 16.2 | 16.5 | 13.4 | 7.8 | 7.6 | 4.4 | 4.3 | 4.2 | 3.9 | 3.8 | 3.6 | 7.5 | 7.8 | 7.3 | 3.5 | 0.5 | 0.8 | 0.8 | 3.3 | 3.2 | 3.1 | 2.5 | 2.1 | 1.5 |
| Short Term Investments | 149.7 | 114.2 | 73.2 | 94.4 | 116.9 | 101.3 | 100.2 | 99.9 | 93.6 | 88.0 | 91.1 | 112.6 | 54.3 | 8.9 | 11.2 | 19.8 | 26.9 | 39.2 | 50.2 | 67.1 | 81.4 | 74.0 | 46.5 | 40.0 | 30.4 | 25.1 | 17.0 | 17.0 | 23.5 | 26.0 | 32.3 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 306.0 | 320.6 | 314.2 | 262.4 | 247.3 | 222.2 | 225.5 | 228.2 | 264.2 | 262.5 | 331.1 | 335.3 | 315.2 | 276.9 | 248.9 | 227.3 | 205.6 | 215.3 | 252.3 | 257.8 | 261.6 | 281.9 | 346.0 | 301.8 | 163.3 | 136.5 | 119.7 | 123.5 | 113.8 | 107.0 | 125.8 | 162.4 | 192.1 | 182.0 | 175.4 | 199.5 | 202.6 | 173.0 | 140.0 | 157.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 23.0 | 20.8 | 17.4 | 21.2 | 20.4 | 23.6 | 18.8 | 17.8 | 19.8 | 17.6 | 17.9 | 15.0 | 16.4 | 18.8 | 13.4 | 14.6 | 15.0 | 15.6 | 12.4 | 12.2 | 11.9 | 15.2 | 13.2 | 10.9 | 10.9 | 10.3 | 9.9 | 9.5 | 10.5 | 9.8 | 8.9 | 6.5 | 6.6 | 6.4 | 7.8 | 7.5 | 5.9 | 7.2 | 7.7 | 9.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 623.1 | 618.8 | 560.7 | 553.1 | 549.7 | 585.9 | 528.7 | 516.5 | 502.3 | 529.9 | 471.4 | 442.6 | 449.1 | 510.1 | 464.4 | 461.0 | 470.3 | 500.8 | 389.7 | 336.6 | 339.2 | 373.2 | 309.5 | 268.8 | 323.0 | 388.1 | 331.3 | 326.7 | 334.9 | 380.1 | 321.0 | 310.9 | 279.4 | 297.0 | 327.0 | 282.9 | 253.8 | 260.1 | 322.6 | 267.2 |
| Prepaid Expenses | 81.3 | 83.2 | 71.1 | 60.6 | 54.3 | 57.6 | 57.9 | 57.5 | 58.5 | 68.0 | 53.9 | 51.3 | 46.9 | 44.7 | 43.9 | 44.1 | 46.2 | 46.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,041.9 | 1,052.6 | 974.5 | 900.8 | 875.1 | 892.5 | 832.3 | 822.8 | 847.7 | 880.8 | 877.1 | 847.2 | 836.8 | 853.3 | 773.6 | 749.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 674.1 | 670.6 | 647.3 | 621.9 | 616.8 | 598.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,071.7 | 1,036.0 | 996.3 | 968.9 | 954.7 | 934.1 | 936.1 | 938.3 | 925.0 | 873.4 | 850.3 | 817.0 | 774.8 | 756.7 | 757.2 | 765.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 0.0 | 0.0 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 10.6 | 10.6 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | |||||||||||||||||||||||
| Goodwill | 43.3 | 43.2 | 43.2 | 43.2 | 43.2 | 43.2 | 43.2 | 43.2 | 43.1 | 43.1 | 43.1 | 43.2 | 43.2 | 43.2 | 43.3 | 43.3 | 43.3 | 43.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.5 | 1.9 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 125.7 | 119.9 | 113.5 | 110.3 | 98.3 | 100.2 | 96.4 | 100.4 | 100.2 | 112.4 | 114.2 | 106.4 | 106.0 | 108.8 | 111.8 | 114.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 44.5 | 42.0 | 41.2 | 36.8 | 36.5 | 34.8 | 36.6 | 31.2 | 32.1 | 31.3 | 32.0 | 28.3 | 27.9 | 27.4 | 28.4 | 28.0 | 26.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 79.4 | 66.3 | 60.4 | 65.9 | 66.3 | 63.8 | 61.6 | 64.9 | 68.9 | 68.1 | 69.0 | 70.1 | 76.5 | 77.2 | 72.9 | 66.9 | 69.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,436.8 | 2,393.9 | 2,269.2 | 2,144.4 | 2,092.7 | 2,087.7 | 2,022.7 | 2,020.7 | 2,036.8 | 2,029.3 | 2,005.6 | 1,933.3 | 1,886.2 | 1,887.9 | 1,808.4 | 1,791.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 556.3 | 571.6 | 506.9 | 499.1 | 497.7 | 537.1 | 486.0 | 491.2 | 507.1 | 522.6 | 453.2 | 417.2 | 406.6 | 446.6 | 408.4 | 393.5 | 380.8 | 461.0 | 388.8 | 341.0 | 335.8 | 384.1 | 373.2 | 283.0 | 281.1 | 328.6 | 286.2 | 271.3 | 274.3 | 312.4 | 255.7 | 272.2 | 233.2 | 265.8 | 280.6 | 267.2 | 245.1 | 237.8 | 275.9 | 242.0 |
| Short Term Debt | 34.0 | 36.6 | 38.7 | 17.0 | 18.3 | 22.1 | 35.9 | 36.7 | 37.6 | 35.3 | 20.2 | 19.8 | 27.4 | 33.3 | 33.7 | 34.3 | 28.8 | 16.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 49.9 | 44.9 | 43.1 | 43.4 | 43.4 | 39.0 | 38.1 | 37.8 | 38.3 | 33.9 | 32.6 | 32.5 | 32.7 | 29.6 | 29.2 | 29.6 | 30.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.1 | 7.9 | 7.9 | 7.4 | 7.3 | 7.5 | 7.4 | 7.2 | 7.2 | 7.5 | 7.6 | 6.9 | 7.1 | 7.3 | 7.5 | 7.4 | ||||||||||||||||||||||||
| Accrued Expenses | 44.9 | 42.3 | 52.5 | 49.3 | 38.3 | 37.2 | 48.3 | 46.8 | 36.0 | 34.7 | 45.4 | 44.6 | 35.3 | 33.7 | 44.1 | 40.4 | 32.2 | 30.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 805.2 | 788.9 | 726.3 | 701.8 | 701.8 | 707.6 | 680.1 | 694.4 | 708.7 | 705.2 | 634.5 | 587.3 | 586.6 | 611.6 | 579.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 129.1 | 143.7 | 147.9 | 86.2 | 88.9 | 93.6 | 94.4 | 98.4 | 102.4 | 99.7 | 119.5 | 124.6 | 126.4 | 118.5 | 103.6 | 108.2 | 120.1 | 110.6 | 110.1 | 101.3 | 106.2 | 108.1 | 112.6 | 117.0 | 113.9 | 98.1 | 63.7 | 69.5 | 69.8 | 79.9 | 87.7 | 87.9 | 104.3 | 101.9 | 69.8 | 73.5 | 71.5 | 75.0 | 78.4 | 73.4 |
| Operating Lease Liabilities Non-Current | 134.8 | 129.3 | 122.2 | 118.9 | 106.4 | 107.6 | 103.9 | 108.3 | 107.8 | 120.7 | 122.2 | 114.4 | 113.3 | 115.8 | 118.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.8 | 0.7 | 1.1 | 1.2 | 0.9 | 1.0 | 1.6 | 1.9 | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 | 1.9 | 2.2 | 2.0 | 1.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 29.2 | 21.5 | 19.8 | 17.5 | 17.4 | 14.7 | 14.8 | 17.3 | 17.2 | 14.5 | 15.4 | 10.6 | 9.1 | 8.8 | 8.4 | 8.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,103.7 | 1,089.1 | 1,021.8 | 930.2 | 920.1 | 929.1 | 899.7 | 925.3 | 942.9 | 947.0 | 898.6 | 843.7 | 842.3 | 861.6 | 817.3 | 823.6 | ||||||||||||||||||||||||
| 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 | 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 | 1,045.4 | 1,039.6 | 999.4 | 967.8 | 932.7 | 927.7 | 890.3 | 861.2 | 859.3 | 855.6 | 817.6 | 802.0 | 772.4 | 769.8 | 736.9 | 713.4 | 694.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (123.5) | (144.8) | (161.4) | (158.9) | (160.6) | (167.6) | (164.6) | (160.1) | (155.3) | (160.4) | (164.0) | (169.6) | (183.7) | (196.1) | (195.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.4 | 31.6 | 29.4 | 29.2 | 27.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,333.0 | 1,304.8 | 1,247.4 | 1,214.2 | 1,172.6 | 1,158.6 | 1,123.0 | 1,095.4 | 1,093.9 | 1,082.2 | 1,107.0 | 1,089.7 | 1,043.9 | 1,026.4 | 991.1 | 968.2 | ||||||||||||||||||||||||
| Total Equity | 1,333.0 | 1,304.8 | 1,247.4 | 1,214.2 | 1,172.6 | 1,158.6 | 1,123.0 | 1,095.4 | 1,093.9 | 1,082.2 | 1,107.0 | 1,089.7 | 1,043.9 | 1,026.4 | 991.1 | 968.2 | 953.9 | 942.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 163.2 | 180.3 | 186.6 | 103.1 | 107.1 | 115.6 | 130.4 | 135.1 | 140.0 | 135.0 | 139.7 | 144.4 | 153.8 | 151.8 | 137.3 | 142.5 | 148.8 | 127.4 | 129.5 | 121.8 | 126.6 | 127.9 | 132.0 | 139.8 | 130.1 | 111.8 | 89.6 | 93.0 | 96.0 | 99.3 | 102.6 | 106.3 | 124.7 | 116.6 | 84.5 | 88.1 | 87.6 | 91.1 | 94.4 | 90.5 |
| Net debt | (142.8) | (140.2) | (127.6) | (159.2) | (140.2) | (106.6) | (95.2) | (93.1) | (124.2) | (127.5) | (191.4) | (190.9) | (161.4) | (125.1) | (111.6) | (84.8) | (56.8) | (87.8) | ||||||||||||||||||||||
| Working Capital | 236.7 | 263.7 | 248.2 | 199.0 | 173.3 | 185.0 | 152.2 | 128.4 | 138.9 | 175.6 | 242.6 | 259.9 | 250.2 | 241.7 | 194.1 | 172.1 | 180.7 | 188.3 | ||||||||||||||||||||||
| Book Value | 1,333.0 | 1,304.8 | 1,247.4 | 1,214.2 | 1,172.6 | 1,158.6 | 1,123.0 | 1,095.4 | 1,093.9 | 1,082.2 | 1,107.0 | 1,089.7 | 1,043.9 | 1,026.4 | 991.1 | 968.2 | 953.9 | 942.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,289.8 | 1,261.6 | 1,204.1 | 1,171.0 | 1,129.4 | 1,115.4 | 1,079.8 | 1,052.2 | 1,050.7 | 1,039.1 | 1,063.9 | 1,046.5 | 1,000.7 | 983.2 | 947.8 | 923.7 | 909.0 | |||||||||||||||||||||||
| - |
| 73.3 |
| 44.2 |
| 48.1 |
| 2.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 71.1 | 57.9 | 53.9 | 43.9 | 39.2 | 30.2 | 31.0 | 31.8 | 30.1 | 22.1 | 22.5 | 17.3 | 20.9 | 19.1 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 974.5 | 832.3 | 877.1 | 773.6 | 697.2 | 699.0 | 491.9 | 487.9 | 510.4 | 512.6 | 456.5 | 397.2 | 375.6 | 321.6 | 292.8 | 234.8 | - | - |
| 385.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 648.6 | 585.8 | 522.8 | 446.2 | 404.5 | 353.6 | 308.1 | 269.8 | 224.4 | 197.5 | 165.6 | 146.0 | 132.8 | 114.9 | 103.9 | - | - | - |
| Property,Plant & Equipment Net | 996.3 | 936.1 | 850.3 | 757.2 | 730.2 | 692.3 | 671.2 | 594.4 | 557.8 | 473.0 | 433.0 | 426.3 | 338.5 | 299.6 | 281.1 | 265.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 6.9 | 6.9 | 10.5 | 10.5 | 10.5 | 10.6 | 10.7 | 10.8 | 10.8 | 10.8 | 10.3 | 8.9 | 8.1 | 7.6 | 8.1 | 8.1 | - | - |
| Goodwill | 43.2 | 43.2 | 43.1 | 43.3 | 45.1 | 45.2 | 46.1 | 46.3 | 35.6 | 35.6 | 35.9 | 36.1 | 36.4 | 36.9 | 37.4 | 37.5 | - | - |
| Intangible Assets | - | - | - | 0.8 | 7.8 | 10.2 | 12.6 | 15.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 113.5 | 96.4 | 114.2 | 111.8 | 123.7 | 119.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 41.2 | 36.6 | 32.0 | 28.4 | 24.2 | 21.7 | 15.5 | 10.2 | 15.4 | 12.3 | 14.8 | 11.8 | 12.9 | 14.8 | 17.0 | 16.6 | - | - |
| Other Non-Current Assets | 60.4 | 61.6 | 69.0 | 72.9 | 57.3 | 54.3 | 45.0 | 48.9 | 44.7 | 49.8 | 39.2 | 30.8 | 19.9 | 18.8 | 5.4 | 4.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,269.2 | 2,022.7 | 2,005.6 | 1,808.4 | 1,705.8 | 1,656.8 | 1,296.4 | 1,216.4 | 1,177.5 | 1,096.7 | 991.2 | 937.3 | 826.0 | 735.7 | 664.3 | 572.6 | - | - |
| 124.4 |
| - |
| - |
| Short Term Debt | 38.7 | 35.9 | 20.2 | 33.7 | 19.4 | 19.4 | 25.9 | 14.9 | 18.4 | 14.6 | 17.2 | 11.8 | 12.8 | 7.2 | 7.8 | 7.7 | - | - |
| Deferred Revenue Current | 43.1 | 38.1 | 32.6 | 29.2 | 26.9 | 23.5 | 25.3 | 23.0 | 22.1 | 20.9 | 20.2 | 17.9 | 16.5 | 13.7 | 11.4 | 9.7 | - | - |
| Operating Lease Liabilities Current | 7.9 | 7.4 | 7.6 | 7.5 | 8.5 | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 52.5 | 48.3 | 45.4 | 44.1 | 41.9 | 32.9 | 25.4 | 22.8 | 19.2 | 19.6 | 23.6 | 21.0 | 20.1 | 17.5 | 12.6 | 12.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 726.3 | 680.1 | 634.5 | 579.5 | 533.6 | 568.3 | 407.5 | 349.4 | 363.4 | 367.9 | 337.1 | 298.9 | 274.9 | 234.7 | 217.3 | 175.5 | - | - |
| 53.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 122.2 | 103.9 | 122.2 | 118.5 | 129.3 | 124.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.1 | 1.6 | 1.9 | 2.2 | 1.6 | 1.7 | 2.0 | 1.9 | 1.8 | 1.8 | 1.8 | 2.3 | 2.6 | 2.2 | 1.9 | 1.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 19.8 | 14.8 | 15.4 | 8.4 | 10.9 | 12.2 | 8.7 | 5.3 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,021.8 | 899.7 | 898.6 | 817.3 | 789.6 | 824.1 | 498.1 | 457.8 | 468.7 | 458.7 | 424.6 | 389.8 | 345.0 | 316.8 | 288.5 | 236.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 999.4 | 890.3 | 817.6 | 736.9 | 658.9 | 582.5 | 525.8 | 474.0 | 420.9 | 351.1 | 283.6 | 215.6 | 143.9 | 77.7 | 28.2 | (15.6) | - | - |
| Accumulated Other Comprehensive Income | (161.4) | (164.6) | (164.0) | (195.6) | (182.5) | (176.8) | (144.3) | (121.2) | (110.1) | (104.0) | (101.5) | (49.3) | (41.5) | (33.2) | (22.9) | (16.7) | - | - |
| Treasury Stock | - | - | - | 31.6 | 26.1 | 28.4 | 38.7 | 39.1 | 35.9 | 32.7 | 29.4 | 24.7 | 19.9 | 16.5 | 18.3 | 15.6 | - | - |
| Minority Interest | - | - | - | - | 0.9 | 1.0 | 0.9 | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,247.4 | 1,123.0 | 1,107.0 | 991.1 | 915.3 | 831.7 | 797.4 | 758.0 | 708.8 | 638.1 | 566.6 | 548.3 | 481.0 | 418.9 | 375.8 | 336.0 | 301.2 | 275.0 |
| Total Equity | 1,247.4 | 1,123.0 | 1,107.0 | 991.1 | 916.2 | 832.7 | 798.3 | 758.6 | 708.8 | 638.1 | 566.6 | 548.3 | 481.0 | 418.9 | 375.8 | 336.0 | 301.2 | 275.0 |
| - |
| - |
| Net debt | (127.6) | (95.2) | (191.4) | (111.6) | (122.8) | (213.9) | (30.1) | (23.2) | (56.1) | (111.4) | (66.5) | (45.7) | (48.9) | (12.6) | (8.6) | (12.6) | - | - |
| Working Capital | 248.2 | 152.2 | 242.6 | 194.1 | 163.7 | 130.7 | 84.4 | 138.5 | 147.0 | 144.7 | 119.4 | 98.3 | 100.7 | 86.8 | 75.4 | 59.4 | - | - |
| Book Value | 1,247.4 | 1,123.0 | 1,107.0 | 991.1 | 915.3 | 831.7 | 797.4 | 758.0 | 708.8 | 638.1 | 566.6 | 548.3 | 481.0 | 418.9 | 375.8 | 336.0 | 301.2 | 275.0 |
| Tangible Book Value | 1,204.1 | 1,079.8 | 1,063.9 | 947.0 | 862.5 | 776.3 | 738.7 | 696.7 | 673.1 | 602.4 | 530.7 | 512.2 | 444.7 | 382.0 | 338.5 | 298.6 | - | - |
| 39.2 |
| 31.8 |
| 32.3 |
| 40.1 |
| 30.2 |
| 24.7 |
| 28.2 |
| 37.0 |
| 31.0 |
| 36.6 |
| 35.9 |
| 33.6 |
| 31.8 |
| 30.1 |
| 21.8 |
| 20.9 |
| 24.2 |
| 22.1 |
| 18.0 |
| 24.4 |
| 28.7 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 741.3 |
| 782.4 |
| 697.2 |
| 639.2 |
| 645.7 |
| 710.6 |
| 699.0 |
| 606.5 |
| 525.6 |
| 571.9 |
| 491.9 |
| 500.5 |
| 499.5 |
| 534.7 |
| 487.9 |
| 510.4 |
| 500.7 |
| 507.1 |
| 534.9 |
| 512.6 |
| 480.9 |
| 464.8 |
| 507.3 |
| 456.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.6 |
| 197.5 |
| 190.7 |
| 181.4 |
| 173.7 |
| 165.6 |
| 753.7 |
| 733.2 |
| 730.2 |
| 716.3 |
| 712.8 |
| 700.8 |
| 692.3 |
| 700.4 |
| 706.8 |
| 693.3 |
| 671.2 |
| 629.1 |
| 626.3 |
| 605.6 |
| 594.4 |
| 557.8 |
| 533.2 |
| 535.5 |
| 469.4 |
| 473.0 |
| 456.6 |
| 440.5 |
| 443.1 |
| 433.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 10.5 |
| 10.6 |
| 10.6 |
| 10.6 |
| 10.6 |
| 10.6 |
| 10.6 |
| 10.6 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.8 |
| 10.4 |
| 10.3 |
| 45.1 |
| 45.1 |
| 45.2 |
| 45.1 |
| 45.2 |
| 45.3 |
| 45.4 |
| 45.4 |
| 46.1 |
| 46.2 |
| 46.3 |
| 46.2 |
| 46.3 |
| 35.6 |
| 35.6 |
| 35.7 |
| 35.6 |
| 35.6 |
| 35.7 |
| 35.7 |
| 35.8 |
| 35.9 |
| 7.8 |
| 8.4 |
| 9.0 |
| 9.6 |
| 10.2 |
| 10.8 |
| 11.4 |
| 12.0 |
| 12.6 |
| 13.2 |
| 13.8 |
| 14.4 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.3 |
| 117.8 |
| 123.7 |
| 126.0 |
| 124.0 |
| 119.3 |
| 119.5 |
| 121.8 |
| 123.2 |
| 118.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 24.2 |
| 22.9 |
| 22.3 |
| 20.2 |
| 21.7 |
| 21.2 |
| 18.8 |
| 17.8 |
| 15.5 |
| 13.8 |
| 11.8 |
| 10.9 |
| 10.2 |
| 15.4 |
| 13.9 |
| 12.3 |
| 11.8 |
| 12.3 |
| 15.0 |
| 13.6 |
| 7.0 |
| 14.8 |
| 63.9 |
| 57.3 |
| 56.5 |
| 54.5 |
| 57.5 |
| 54.3 |
| 54.0 |
| 52.6 |
| 51.2 |
| 45.0 |
| 45.0 |
| 46.5 |
| 51.5 |
| 48.9 |
| 44.7 |
| 46.9 |
| 53.0 |
| 52.7 |
| 49.8 |
| 48.3 |
| 41.0 |
| 41.9 |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,773.3 |
| 1,789.3 |
| 1,705.8 |
| 1,632.0 |
| 1,630.8 |
| 1,678.0 |
| 1,656.8 |
| 1,574.5 |
| 1,498.3 |
| 1,524.1 |
| 1,296.4 |
| 1,261.9 |
| 1,258.2 |
| 1,277.2 |
| 1,216.4 |
| 1,177.5 |
| 1,143.9 |
| 1,157.0 |
| 1,117.9 |
| 1,096.7 |
| 1,049.8 |
| 1,008.8 |
| 1,047.1 |
| 991.2 |
| 19.4 |
| 20.6 |
| 20.4 |
| 19.8 |
| 19.4 |
| 22.8 |
| 16.2 |
| 13.7 |
| 25.9 |
| 23.5 |
| 26.2 |
| 19.4 |
| 14.9 |
| 18.4 |
| 20.4 |
| 14.6 |
| 14.7 |
| 14.6 |
| 16.1 |
| 16.0 |
| 16.0 |
| 17.2 |
| 28.1 |
| 26.9 |
| 27.3 |
| 28.3 |
| 25.1 |
| 23.5 |
| 24.2 |
| 27.1 |
| 25.1 |
| 25.3 |
| 25.1 |
| 24.7 |
| 22.6 |
| 23.0 |
| 22.1 |
| 22.3 |
| 22.9 |
| 20.9 |
| 20.9 |
| 21.1 |
| 21.8 |
| 20.4 |
| 20.2 |
| 6.8 |
| 6.8 |
| 8.5 |
| 8.5 |
| 8.0 |
| 8.6 |
| 8.6 |
| 8.4 |
| 8.4 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.9 |
| 37.2 |
| 29.3 |
| 28.6 |
| 32.9 |
| 28.0 |
| 25.1 |
| 24.1 |
| 25.4 |
| 23.8 |
| 20.2 |
| 21.7 |
| 22.8 |
| 19.2 |
| 20.7 |
| 17.2 |
| 17.6 |
| 19.6 |
| 18.5 |
| 15.1 |
| 23.5 |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 577.8 |
| 560.6 |
| 594.2 |
| 533.6 |
| 483.0 |
| 501.6 |
| 558.4 |
| 568.3 |
| 493.2 |
| 421.8 |
| 470.1 |
| 407.5 |
| 390.3 |
| 392.6 |
| 410.6 |
| 349.4 |
| 363.4 |
| 333.3 |
| 366.2 |
| 376.4 |
| 367.9 |
| 348.9 |
| 330.4 |
| 361.9 |
| 337.1 |
| 121.6 |
| 122.6 |
| 125.0 |
| 129.3 |
| 131.5 |
| 129.8 |
| 124.4 |
| 124.2 |
| 126.3 |
| 127.0 |
| 121.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 1.8 |
| 1.6 |
| 1.4 |
| 1.7 |
| 1.5 |
| 1.7 |
| 1.8 |
| 2.0 |
| 1.8 |
| 2.1 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.5 |
| 1.7 |
| 1.6 |
| 1.8 |
| 1.9 |
| 1.5 |
| 2.1 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 9.7 |
| 10.9 |
| 10.7 |
| 11.0 |
| 13.2 |
| 12.2 |
| 12.0 |
| 10.2 |
| 9.3 |
| 8.7 |
| 6.9 |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 819.4 |
| 847.2 |
| 789.6 |
| 732.2 |
| 755.6 |
| 810.7 |
| 824.1 |
| 754.9 |
| 679.4 |
| 706.3 |
| 498.1 |
| 482.8 |
| 484.6 |
| 511.2 |
| 457.8 |
| 468.7 |
| 454.5 |
| 485.3 |
| 462.9 |
| 458.7 |
| 437.6 |
| 421.9 |
| 455.8 |
| 424.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 689.4 |
| 658.9 |
| 639.5 |
| 616.9 |
| 610.2 |
| 582.5 |
| 562.4 |
| 549.7 |
| 545.5 |
| 525.8 |
| 505.1 |
| 491.0 |
| 488.6 |
| 474.0 |
| 420.9 |
| 400.7 |
| 381.9 |
| 375.9 |
| 351.1 |
| 328.8 |
| 312.0 |
| 307.3 |
| 283.6 |
| (193.1) |
| (184.4) |
| (188.6) |
| (182.5) |
| (177.4) |
| (174.8) |
| (173.7) |
| (176.8) |
| (168.0) |
| (152.6) |
| (147.5) |
| (144.3) |
| (141.2) |
| (130.1) |
| (134.5) |
| (121.2) |
| (110.1) |
| (108.3) |
| (104.8) |
| (114.3) |
| (104.0) |
| (106.4) |
| (112.7) |
| (102.1) |
| (101.5) |
| 26.1 |
| 23.1 |
| 22.8 |
| 21.1 |
| 28.4 |
| 31.6 |
| 32.1 |
| 33.4 |
| 38.7 |
| 37.2 |
| 41.5 |
| 39.1 |
| 39.1 |
| 35.9 |
| 34.7 |
| 34.7 |
| 32.7 |
| 32.7 |
| 31.4 |
| 31.4 |
| 29.4 |
| 29.4 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 953.9 |
| 942.1 |
| 915.3 |
| 898.8 |
| 874.3 |
| 866.2 |
| 831.7 |
| 818.7 |
| 817.9 |
| 816.8 |
| 797.4 |
| 778.6 |
| 773.2 |
| 765.4 |
| 758.0 |
| 708.8 |
| 689.4 |
| 671.7 |
| 655.0 |
| 638.1 |
| 612.2 |
| 587.0 |
| 591.8 |
| 566.6 |
| 916.2 |
| 899.8 |
| 875.3 |
| 867.3 |
| 832.7 |
| 819.6 |
| 818.9 |
| 817.8 |
| 798.3 |
| 779.1 |
| 773.6 |
| 766.1 |
| 758.6 |
| 708.8 |
| 689.4 |
| 671.7 |
| 655.0 |
| 638.1 |
| 612.2 |
| 587.0 |
| 591.8 |
| 566.6 |
| (122.8) |
| (135.9) |
| (135.0) |
| (154.1) |
| (213.9) |
| (162.0) |
| (33.2) |
| (24.6) |
| (30.1) |
| (30.5) |
| (17.8) |
| (7.8) |
| (23.2) |
| (56.1) |
| (67.4) |
| (65.4) |
| (91.0) |
| (111.4) |
| (115.1) |
| (81.9) |
| (45.6) |
| (66.5) |
| 163.7 |
| 156.2 |
| 144.1 |
| 152.2 |
| 130.7 |
| 113.2 |
| 103.7 |
| 101.8 |
| 84.4 |
| 110.2 |
| 107.0 |
| 124.2 |
| 138.5 |
| 147.0 |
| 167.4 |
| 140.9 |
| 158.5 |
| 144.7 |
| 132.0 |
| 134.4 |
| 145.5 |
| 119.4 |
| 915.3 |
| 898.8 |
| 874.3 |
| 866.2 |
| 831.7 |
| 818.7 |
| 817.9 |
| 816.8 |
| 797.4 |
| 778.6 |
| 773.2 |
| 765.4 |
| 758.0 |
| 708.8 |
| 689.4 |
| 671.7 |
| 655.0 |
| 638.1 |
| 612.2 |
| 587.0 |
| 591.8 |
| 566.6 |
| 896.9 |
| 862.5 |
| 845.3 |
| 820.1 |
| 811.5 |
| 776.3 |
| 762.6 |
| 761.1 |
| 759.4 |
| 738.7 |
| 719.3 |
| 713.1 |
| 704.8 |
| 696.7 |
| 673.1 |
| 653.8 |
| 636.0 |
| 619.4 |
| 602.4 |
| 576.6 |
| 551.3 |
| 555.9 |
| 530.7 |