| (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 | 379.5 | 395.9 | 369.4 | 363.6 | 413.3 | 376.8 | 338.9 | 310.4 | 336.9 | 498.9 | 492.2 | 470.8 | 464.4 | 453.5 | 485.6 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | 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 | 379.5 | 413.3 | 336.9 | 464.4 | 600.2 | 572.8 | 717.8 | 1,061.5 | 140.0 | 170.3 | 189.6 | 141.0 | 418.6 | 223.0 | 229.6 | 207.0 | 224.1 | ||
| Restricted Cash | 0.0 | 0.6 | 2.6 | 0.0 | 0.0 | 8.9 | 14.8 | 0.0 | - | - | - | 31.0 | - | - | - | - | - | - | |
| Short Term Investments | 7.5 | 7.5 | 32.0 | 32.8 | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 387.0 | 420.8 | 368.9 | 497.3 | 607.7 | 572.8 | 717.8 | 1,061.5 | 140.0 | 170.3 | 189.6 | 141.0 | 418.6 | 223.0 | 229.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 213.0 | 186.2 | 190.3 | 157.4 | 148.3 | 114.3 | 92.8 | 78.6 | 52.0 | 142.8 | 138.7 | 126.9 | 160.7 | 159.9 | 169.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 23.4 | 23.8 | 25.4 | 39.4 | 45.0 | 44.3 | 44.8 | 64.9 | 62.4 | 476.3 | 528.7 | 505.7 | 852.2 | 822.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 36.2 | 35.8 | 31.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 254.5 | 289.0 | 237.4 | 251.9 | 394.3 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 16.2 | 15.9 | 15.6 | 15.4 | 15.0 | 14.8 | 14.4 | 14.2 | 13.6 | 13.3 | 13.0 | 12.8 | 12.6 | 12.1 | 12.0 | 11.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 0.0 | 1.6 | 39.8 | 32.2 | 286.8 | 317.6 | 253.5 | 278.2 | 422.2 | |||
| 508.3 |
| 600.2 |
| 553.0 |
| 535.6 |
| 541.0 |
| 572.8 |
| 663.4 |
| 650.7 |
| 649.9 |
| 717.8 |
| 767.2 |
| 777.4 |
| 1,005.5 |
| 1,061.5 |
| 1,546.8 |
| 1,546.8 |
| 95.1 |
| 140.0 |
| 176.4 |
| 168.4 |
| 163.1 |
| 168.7 |
| 137.9 |
| 175.4 |
| 150.2 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 2.6 | 2.6 | 2.6 | - | - | - | - | - | - | - | - | 8.7 | 8.7 | 8.7 | 8.9 | 0.0 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 9.5 | 32.3 | 32.0 | 32.3 | 31.9 | 33.1 | 32.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 387.0 | 403.4 | 376.9 | 371.1 | 420.8 | 384.3 | 348.4 | 342.7 | 368.9 | 531.2 | 524.1 | 503.9 | 497.3 | 453.5 | 485.6 | 508.3 | 600.2 | 553.0 | 535.6 | 541.0 | 572.8 | 663.4 | 650.7 | 649.9 | 717.8 | 767.2 | 777.4 | 1,005.5 | 1,061.5 | 1,546.8 | 1,546.8 | 95.1 | 140.0 | 176.4 | 168.4 | 163.1 | 168.7 | 137.9 | 175.4 | 150.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 213.0 | 218.8 | 216.8 | 219.8 | 186.2 | 210.6 | 192.1 | 206.3 | 190.3 | 199.4 | 174.7 | 173.1 | 157.4 | 173.4 | 157.7 | 154.6 | 148.3 | 156.8 | 130.9 | 120.4 | 114.3 | 115.9 | 99.4 | 96.5 | 92.8 | 87.7 | 88.2 | 81.1 | 78.6 | 71.9 | 41.1 | 163.8 | 52.0 | 155.6 | 141.3 | 131.3 | 142.8 | 137.5 | 130.5 | 127.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 26.0 | 28.8 | 23.4 | 18.7 | 23.0 | 24.9 | 18.3 | 15.8 | 17.4 | 24.3 | 16.6 | 16.3 | 18.9 | 22.6 | 12.3 | 13.2 | 13.9 | 15.6 | ||||||||||||||||||||||
| Other Current Assets | 42.9 | 46.8 | 41.1 | 35.4 | 38.9 | 41.7 | 34.8 | 31.5 | 31.7 | 37.9 | 29.1 | 29.1 | 31.0 | 42.2 | 31.5 | 33.1 | 37.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 653.1 | 679.3 | 646.7 | 632.4 | 656.2 | 643.8 | 582.1 | 585.0 | 602.0 | 769.7 | 727.8 | 706.0 | 714.6 | 696.2 | 704.8 | 724.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 23.4 | 23.6 | 23.6 | 23.8 | 23.8 | 24.1 | 25.7 | 25.4 | 25.4 | 35.1 | 38.2 | 37.9 | 39.4 | 43.0 | 45.6 | 47.3 | 45.0 | 46.7 | 45.2 | 44.7 | 44.3 | 44.1 | 43.6 | 45.1 | 44.8 | 43.5 | 64.4 | 68.7 | 64.9 | 58.8 | 58.5 | - | 62.4 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 18.2 | 18.1 | 17.8 | 17.8 | 17.6 | 17.4 | 18.3 | 17.7 | 17.2 | 26.9 | 32.6 | 31.9 | 32.3 | 34.1 | 34.6 | 34.2 | 33.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.2 | 5.5 | 5.8 | 6.1 | 6.2 | 6.7 | 7.4 | 7.7 | 8.2 | 8.2 | 5.6 | 6.1 | 7.1 | 8.8 | 11.0 | 13.0 | 11.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 502.1 | 502.2 | 502.2 | 502.2 | 501.8 | 501.6 | 501.9 | 501.7 | 501.8 | 360.2 | 360.0 | 363.2 | 363.1 | 363.1 | 362.5 | 363.0 | 363.8 | 363.8 | ||||||||||||||||||||||
| Intangible Assets | 9.2 | 11.9 | 14.7 | 17.4 | 20.2 | 23.3 | 27.0 | 30.7 | 34.6 | 4.2 | 5.4 | 6.6 | 9.9 | 13.2 | 17.4 | 22.1 | 26.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 16.2 | 16.9 | 18.1 | 19.0 | 19.3 | 21.3 | 21.2 | 23.8 | 24.5 | 25.5 | 27.0 | 29.2 | 24.6 | 35.0 | 40.4 | 56.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 57.9 | 2.1 | 2.1 | 2.1 | 2.0 | 1.6 | 1.7 | 1.6 | 1.6 | 1.3 | 1.2 | 1.2 | 1.3 | 1.2 | 1.1 | 1.1 | 1.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 26.1 | 30.0 | 29.2 | 30.2 | 30.6 | 33.4 | 33.0 | 35.7 | 36.7 | 38.3 | 41.8 | 45.1 | 41.0 | 52.4 | 61.2 | 80.3 | 85.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,294.2 | 1,269.2 | 1,240.4 | 1,232.1 | 1,259.4 | 1,253.2 | 1,194.9 | 1,206.3 | 1,231.4 | 1,224.7 | 1,180.5 | 1,163.9 | 1,172.7 | 1,166.5 | 1,188.5 | 1,234.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 39.7 | 46.0 | 49.8 | 51.8 | 45.9 | 44.8 | 36.2 | 38.4 | 30.9 | 30.0 | 21.0 | 27.3 | 19.1 | 16.2 | 16.4 | 14.8 | 16.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.7 | 9.4 | 9.5 | 9.4 | 9.4 | 9.4 | 10.1 | 10.2 | 10.1 | 10.3 | 9.9 | 9.4 | 9.9 | 10.5 | 10.3 | 9.9 | ||||||||||||||||||||||||
| Accrued Expenses | 55.1 | 36.3 | 29.4 | 23.4 | 50.8 | 35.6 | 27.3 | 23.2 | 61.6 | 47.4 | 35.3 | 23.9 | 33.4 | 33.3 | 22.8 | 19.6 | 39.2 | 32.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 264.8 | 250.0 | 237.0 | 222.4 | 247.5 | 231.6 | 199.5 | 189.6 | 216.6 | 208.8 | 186.7 | 172.4 | 174.8 | 175.8 | 150.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 19.9 | 21.9 | 23.8 | 25.7 | 26.9 | 28.8 | 28.9 | 30.5 | 32.1 | 33.8 | 36.2 | 37.7 | 37.2 | 39.1 | 40.7 | 49.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 57.4 | 56.9 | 59.6 | 61.9 | 63.0 | 63.9 | 63.4 | 64.7 | 65.7 | 69.5 | 72.0 | 73.0 | 71.8 | 79.1 | 78.2 | 85.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 322.2 | 306.9 | 296.6 | 284.3 | 310.5 | 295.5 | 262.8 | 254.4 | 282.3 | 278.3 | 258.7 | 245.4 | 246.6 | 254.9 | 228.4 | 228.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 16.2 | 16.2 | 16.1 | 16.1 | 15.9 | 15.9 | 15.8 | 15.7 | 15.6 | 15.5 | 15.5 | 15.5 | 15.4 | 15.2 | 15.1 | 15.1 | 15.0 | 14.9 | 14.9 | 14.9 | 14.8 | 14.6 | 14.6 | 14.5 | 14.4 | 14.3 | 14.3 | 14.2 | 14.2 | 14.1 | 13.8 | 13.8 | 13.6 | 13.6 | 13.5 | 13.4 | 13.3 | 13.2 | 13.2 | 13.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,459.3 | 1,388.4 | 1,348.5 | 1,321.1 | 1,313.4 | 1,319.6 | 1,308.4 | 1,306.7 | 1,314.2 | 1,319.5 | 1,305.6 | 1,300.7 | 1,302.3 | 1,333.7 | 1,363.3 | 1,393.8 | 1,421.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.6 | 6.1 | 5.9 | 6.1 | 4.3 | 3.5 | 5.1 | 3.9 | 4.0 | 4.5 | 3.6 | 4.6 | 4.5 | 4.2 | 1.9 | 3.8 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 972.0 | 962.3 | 943.8 | 947.8 | 948.9 | 957.7 | 932.1 | 951.9 | 949.1 | 946.5 | 921.9 | 918.5 | 926.1 | 911.6 | 960.1 | 1,005.7 | 1,063.1 | |||||||||||||||||||||||
| Total Equity | 972.0 | 962.3 | 943.8 | 947.8 | 948.9 | 957.7 | 932.1 | 951.9 | 949.1 | 946.5 | 921.9 | 918.5 | 926.1 | 911.6 | 960.1 | 1,005.7 | 1,063.1 | 1,070.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.3 | 1.6 | 1.8 | 2.1 | 2.3 | 39.8 | 36.1 | 32.3 | 32.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 388.4 | 429.3 | 409.7 | 410.0 | 408.7 | 412.2 | 382.7 | 395.4 | 385.5 | 560.9 | 541.1 | 533.7 | 539.7 | 520.4 | 554.6 | 581.8 | 631.3 | 637.7 | ||||||||||||||||||||||
| Book Value | 972.0 | 962.3 | 943.8 | 947.8 | 948.9 | 957.7 | 932.1 | 951.9 | 949.1 | 946.5 | 921.9 | 918.5 | 926.1 | 911.6 | 960.1 | 1,005.7 | 1,063.1 | 1,070.4 | ||||||||||||||||||||||
| Tangible Book Value | 460.7 | 448.2 | 427.0 | 428.2 | 426.9 | 432.8 | 403.1 | 419.4 | 412.8 | 582.1 | 556.5 | 548.8 | 553.1 | 535.3 | 580.2 | 620.7 | 672.5 | |||||||||||||||||||||||
| 177.1 |
| 62.7 |
| - |
| - |
| - |
| 207.0 |
| 224.1 |
| 177.1 |
| 62.7 |
| 171.3 |
| 168.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 26.0 | 23.0 | 17.4 | 18.9 | 13.9 | 31.7 | 13.4 | 9.1 | - | - | 25.3 | 20.7 | 40.3 | 45.0 | 43.8 | 40.5 | - | - | - |
| Other Current Assets | 42.9 | 38.9 | 31.7 | 31.0 | 29.5 | 64.1 | 32.7 | 44.2 | 20.2 | 48.3 | 37.9 | 35.0 | 54.5 | 58.9 | 57.8 | 55.7 | 54.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 653.1 | 656.2 | 602.0 | 714.6 | 815.8 | 825.7 | 896.4 | 1,192.1 | 360.6 | 368.5 | 376.0 | 511.4 | 665.5 | 461.1 | 472.0 | 480.3 | 458.7 | - | - |
| 913.1 |
| 887.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 18.2 | 17.6 | 17.2 | 32.3 | 33.5 | 32.3 | 25.5 | 38.8 | 30.0 | 320.3 | 345.6 | 329.5 | 635.3 | 591.7 | 659.7 | 632.3 | - | - | - |
| Property,Plant & Equipment Net | 5.2 | 6.2 | 8.2 | 7.1 | 11.5 | 12.0 | 19.3 | 26.0 | 32.3 | 156.0 | 183.0 | 176.3 | 216.9 | 230.8 | 253.4 | 254.7 | 236.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 502.1 | 501.8 | 501.8 | 363.1 | 363.8 | 357.4 | 297.8 | 204.7 | 203.6 | 200.4 | 492.7 | 497.4 | 286.9 | 381.1 | 382.3 | 398.0 | 450.6 | - | - |
| Intangible Assets | 9.2 | 20.2 | 34.6 | 9.9 | 26.7 | 39.7 | 45.2 | 28.6 | 44.5 | 66.3 | 44.1 | 55.5 | 0.5 | 0.7 | 2.4 | 12.4 | 14.1 | - | - |
| Operating Lease Right Of Use Assets | 16.2 | 19.3 | 24.5 | 24.6 | 59.5 | 11.7 | 17.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 57.9 | 2.0 | 1.6 | 1.3 | 1.2 | 0.7 | 0.9 | 0.0 | 10.7 | 10.3 | - | - | - | 7.1 | 5.9 | - | - | - | - |
| Other Non-Current Assets | 26.1 | 28.6 | 36.7 | 41.0 | 85.2 | 30.9 | 27.2 | 10.8 | 37.9 | 51.4 | 25.3 | 30.2 | 24.5 | 13.1 | 9.6 | 9.7 | 16.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,294.2 | 1,259.4 | 1,231.4 | 1,172.7 | 1,333.7 | 1,288.3 | 1,301.9 | 1,472.9 | 1,209.5 | 1,234.5 | 1,149.8 | 1,294.1 | 1,323.3 | 1,187.7 | 1,232.8 | 1,306.6 | 1,363.4 | - | - |
| 27.5 |
| 42.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 0.0 | 1.6 | 39.8 | 32.2 | 32.2 | 28.6 | 16.1 | 26.3 | 28.0 | 42.1 | - | - |
| Deferred Revenue Current | 39.7 | 45.9 | 30.9 | 19.1 | 16.1 | 11.6 | 6.6 | 4.3 | 4.5 | 37.1 | 44.5 | 33.6 | 47.6 | 41.4 | 59.9 | 55.9 | 55.6 | - | - |
| Operating Lease Liabilities Current | 9.7 | 9.4 | 10.1 | 9.9 | 9.0 | 9.6 | 9.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 55.1 | 50.8 | 61.6 | 33.4 | 39.2 | 46.4 | 28.8 | 18.7 | 13.8 | 53.2 | 61.3 | 36.7 | 62.2 | 62.4 | 54.8 | 41.8 | 36.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 31.0 | - | - | - | - | - | - | - |
| Total Current Liabilities | 264.8 | 247.5 | 216.6 | 174.8 | 184.6 | 165.2 | 161.4 | 95.1 | 178.6 | 230.2 | 224.0 | 283.8 | 249.5 | 224.6 | 256.4 | 229.5 | 255.1 | - | - |
| 458.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 19.9 | 26.9 | 32.1 | 37.2 | 52.2 | 4.2 | 11.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.0 | 40.2 | 58.4 | 54.0 | 55.4 | 90.2 | 94.9 | 99.0 | 84.4 | 61.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 57.4 | 63.0 | 65.7 | 71.8 | 86.1 | 42.4 | 53.0 | 47.0 | 10.0 | 17.7 | 15.0 | 6.8 | 11.7 | 11.4 | 13.7 | 7.5 | 10.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 322.2 | 310.5 | 282.3 | 246.6 | 270.7 | 207.6 | 214.4 | 142.1 | 460.4 | 495.6 | 450.9 | 590.8 | 640.4 | 568.3 | 620.9 | 715.6 | 784.9 | - | - |
| 11.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,459.3 | 1,313.4 | 1,314.2 | 1,302.3 | 1,421.0 | 1,454.8 | 1,545.1 | 1,669.6 | 628.3 | 602.6 | 598.5 | 591.8 | 602.8 | 594.0 | 536.4 | 459.1 | 482.2 | - | - |
| Accumulated Other Comprehensive Income | 5.6 | 4.3 | 4.0 | 4.5 | 5.7 | 7.5 | 5.7 | 7.8 | 10.8 | 8.0 | 8.6 | 9.4 | 13.7 | 11.4 | 13.6 | 16.0 | 4.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 1,003.4 | 945.3 | 928.2 | 883.0 | 810.4 | 739.1 | 738.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.4) | 0.1 | 5.9 | 4.1 | - | - |
| Total Stockholders Equity | 972.0 | 948.9 | 949.1 | 926.1 | 1,063.1 | 1,080.7 | 1,087.5 | 1,330.8 | 749.1 | 739.0 | 699.0 | 703.3 | 682.9 | 619.7 | 611.7 | 585.2 | 574.4 | 503.4 | 496.3 |
| Total Equity | 972.0 | 948.9 | 949.1 | 926.1 | 1,063.1 | 1,080.7 | 1,087.5 | 1,330.8 | 749.1 | 739.0 | 699.0 | 703.3 | 682.9 | 619.4 | 611.9 | 591.0 | 578.5 | 503.4 | 496.3 |
| 500.7 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | (1,061.5) | (138.4) | (130.5) | (157.4) | 145.8 | (101.0) | 30.5 | 48.6 | 215.3 | 276.7 | - | - |
| Working Capital | 388.4 | 408.7 | 385.5 | 539.7 | 631.3 | 660.5 | 735.0 | 1,097.0 | 182.0 | 138.3 | 152.0 | 227.6 | 416.1 | 236.5 | 215.6 | 250.8 | 203.6 | - | - |
| Book Value | 972.0 | 948.9 | 949.1 | 926.1 | 1,063.1 | 1,080.7 | 1,087.5 | 1,330.8 | 749.1 | 739.0 | 699.0 | 703.3 | 682.9 | 619.7 | 611.7 | 585.2 | 574.4 | 503.4 | 496.3 |
| Tangible Book Value | 460.7 | 426.9 | 412.8 | 553.1 | 672.5 | 683.5 | 744.5 | 1,097.6 | 500.9 | 472.3 | 162.1 | 150.4 | 395.5 | 237.9 | 227.1 | 174.8 | 109.7 | - | - |
| 11.1 |
| 12.5 |
| 31.7 |
| 12.3 |
| 9.8 |
| 10.3 |
| 13.4 |
| 12.6 |
| 17.3 |
| 8.1 |
| 9.1 |
| 13.7 |
| 8.0 |
| 25.8 |
| 6.6 |
| 28.2 |
| 28.0 |
| 21.3 |
| 25.7 |
| 25.7 |
| 26.6 |
| 22.1 |
| 40.6 |
| 35.2 |
| 37.0 |
| 64.1 |
| 31.7 |
| 24.6 |
| 24.3 |
| 32.7 |
| 46.2 |
| 51.1 |
| 42.9 |
| 44.2 |
| 27.4 |
| 23.2 |
| 40.2 |
| 20.2 |
| 42.4 |
| 47.4 |
| 44.8 |
| 48.3 |
| 48.0 |
| 42.9 |
| 34.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 815.8 |
| 821.8 |
| 774.6 |
| 771.5 |
| 825.7 |
| 858.7 |
| 832.0 |
| 825.3 |
| 896.4 |
| 933.1 |
| 947.1 |
| 1,138.2 |
| 1,192.1 |
| 1,646.0 |
| 873.6 |
| 310.8 |
| 360.6 |
| 382.2 |
| 367.9 |
| 355.2 |
| 368.5 |
| 323.9 |
| 354.2 |
| 320.3 |
| 36.1 |
| 34.9 |
| 34.0 |
| 32.3 |
| 30.6 |
| 28.4 |
| 28.0 |
| 25.5 |
| 23.1 |
| 43.3 |
| 44.0 |
| 38.8 |
| 34.2 |
| 30.0 |
| - |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 10.3 |
| 10.6 |
| 12.0 |
| 13.5 |
| 15.2 |
| 17.1 |
| 19.3 |
| 20.4 |
| 21.2 |
| 24.6 |
| 26.0 |
| 24.6 |
| 28.5 |
| 151.4 |
| 32.3 |
| 153.0 |
| 151.1 |
| 154.3 |
| 156.0 |
| 174.0 |
| 174.9 |
| 179.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 363.9 |
| 364.2 |
| 357.4 |
| 301.3 |
| 300.7 |
| 298.4 |
| 297.8 |
| 297.8 |
| 297.5 |
| 207.8 |
| 204.7 |
| 204.7 |
| 204.9 |
| 595.8 |
| 203.6 |
| 592.8 |
| 592.8 |
| 592.8 |
| 592.7 |
| 591.1 |
| 487.1 |
| 492.6 |
| 31.5 |
| 34.0 |
| 38.6 |
| 39.7 |
| 32.6 |
| 36.7 |
| 39.9 |
| 45.2 |
| 51.4 |
| 56.7 |
| 27.2 |
| 28.6 |
| 31.6 |
| 34.9 |
| 38.5 |
| 44.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.5 |
| 58.8 |
| 43.5 |
| 9.7 |
| 11.7 |
| 12.5 |
| 14.1 |
| 15.9 |
| 17.8 |
| 17.9 |
| 19.2 |
| 20.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.1 |
| 0.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 26.3 |
| 11.5 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 71.6 |
| 39.0 |
| 30.9 |
| 32.3 |
| 34.5 |
| 35.6 |
| 27.2 |
| 54.2 |
| 58.7 |
| 51.0 |
| 32.5 |
| 34.6 |
| 36.5 |
| 41.0 |
| 37.9 |
| 43.6 |
| 44.8 |
| 48.2 |
| 51.4 |
| 52.4 |
| 22.0 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,333.7 |
| 1,342.5 |
| 1,282.4 |
| 1,249.9 |
| 1,288.3 |
| 1,259.5 |
| 1,238.6 |
| 1,233.9 |
| 1,301.9 |
| 1,343.9 |
| 1,363.2 |
| 1,439.3 |
| 1,472.9 |
| 1,927.5 |
| 1,187.8 |
| 1,167.0 |
| 1,209.5 |
| 1,226.5 |
| 1,216.8 |
| 1,213.9 |
| 1,234.5 |
| 1,209.9 |
| 1,102.1 |
| 1,084.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1.3 |
| 1.6 |
| 1.8 |
| 2.1 |
| 2.3 |
| 39.8 |
| 36.1 |
| 32.3 |
| 32.3 |
| 14.9 |
| 11.1 |
| 11.2 |
| 11.6 |
| 11.8 |
| 6.5 |
| 5.9 |
| 6.6 |
| 4.6 |
| 4.4 |
| 3.2 |
| 4.3 |
| 2.9 |
| 3.0 |
| 31.6 |
| 4.5 |
| 34.2 |
| 29.4 |
| 32.5 |
| 37.1 |
| 32.6 |
| 33.4 |
| 38.4 |
| 9.0 |
| 7.2 |
| 7.5 |
| 8.4 |
| 9.6 |
| 9.6 |
| - |
| - |
| 9.6 |
| 8.6 |
| 8.4 |
| 8.4 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 20.5 |
| 46.4 |
| 28.6 |
| 23.2 |
| 16.7 |
| 28.8 |
| 21.2 |
| 16.7 |
| 17.1 |
| 18.7 |
| 14.0 |
| 14.3 |
| 21.9 |
| 13.8 |
| 36.6 |
| 28.5 |
| 22.2 |
| 53.2 |
| 45.1 |
| 35.4 |
| 27.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.0 |
| 184.6 |
| 184.0 |
| 136.2 |
| 130.2 |
| 165.2 |
| 157.3 |
| 141.2 |
| 125.9 |
| 161.4 |
| 149.1 |
| 123.4 |
| 121.1 |
| 95.1 |
| 540.7 |
| 174.8 |
| 161.5 |
| 178.6 |
| 172.8 |
| 164.8 |
| 156.6 |
| 230.2 |
| 214.1 |
| 184.0 |
| 172.6 |
| 52.2 |
| 53.0 |
| 37.7 |
| 3.0 |
| 4.2 |
| 5.3 |
| - |
| - |
| 11.4 |
| 12.6 |
| 14.2 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 0.2 |
| 0.0 |
| 0.2 |
| 16.0 |
| 42.3 |
| 40.2 |
| 34.3 |
| 54.3 |
| 60.0 |
| 58.4 |
| 57.2 |
| 53.5 |
| 52.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.1 |
| 88.1 |
| 73.2 |
| 39.1 |
| 42.4 |
| 43.7 |
| 46.6 |
| 49.8 |
| 53.0 |
| 50.7 |
| 51.9 |
| 45.8 |
| 46.9 |
| 27.0 |
| 10.1 |
| 13.7 |
| 10.0 |
| 17.3 |
| 16.5 |
| 15.7 |
| 17.7 |
| 14.7 |
| 14.7 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.7 |
| 272.1 |
| 209.4 |
| 169.3 |
| 207.6 |
| 201.0 |
| 187.8 |
| 175.6 |
| 214.4 |
| 201.3 |
| 176.9 |
| 167.1 |
| 142.1 |
| 567.9 |
| 427.1 |
| 444.9 |
| 460.4 |
| 452.4 |
| 463.7 |
| 460.4 |
| 495.6 |
| 486.8 |
| 394.6 |
| 390.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,450.4 |
| 1,465.8 |
| 1,472.2 |
| 1,454.8 |
| 1,487.7 |
| 1,499.4 |
| 1,523.4 |
| 1,545.1 |
| 1,549.2 |
| 1,587.3 |
| 1,627.5 |
| 1,669.6 |
| 1,715.1 |
| 658.7 |
| 638.0 |
| 628.3 |
| 623.2 |
| 600.2 |
| 603.6 |
| 602.6 |
| 610.7 |
| 609.6 |
| 602.5 |
| 5.7 |
| 5.9 |
| 6.0 |
| 7.0 |
| 7.5 |
| 7.8 |
| 6.9 |
| 6.3 |
| 5.7 |
| 6.8 |
| 6.6 |
| 7.3 |
| 7.8 |
| 7.9 |
| 10.2 |
| 8.9 |
| 10.8 |
| 9.8 |
| 9.4 |
| 8.7 |
| 8.0 |
| 6.3 |
| 7.6 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,024.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,070.4 |
| 1,072.9 |
| 1,080.6 |
| 1,080.7 |
| 1,058.5 |
| 1,050.9 |
| 1,058.3 |
| 1,087.5 |
| 1,142.5 |
| 1,186.4 |
| 1,272.2 |
| 1,330.8 |
| 1,359.6 |
| 760.7 |
| 722.1 |
| 749.1 |
| 774.1 |
| 753.1 |
| 753.5 |
| 739.0 |
| 723.1 |
| 707.5 |
| 693.8 |
| 1,072.9 |
| 1,080.6 |
| 1,080.7 |
| 1,058.5 |
| 1,050.9 |
| 1,058.3 |
| 1,087.5 |
| 1,142.5 |
| 1,186.4 |
| 1,272.2 |
| 1,330.8 |
| 1,359.6 |
| 760.7 |
| 722.1 |
| 749.1 |
| 774.1 |
| 753.1 |
| 753.5 |
| 739.0 |
| 723.1 |
| 707.5 |
| 693.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,546.8) |
| (1,546.8) |
| (93.8) |
| (138.4) |
| (174.5) |
| (166.3) |
| (160.8) |
| (128.9) |
| (101.8) |
| (143.1) |
| (117.9) |
| 638.3 |
| 641.3 |
| 660.5 |
| 701.3 |
| 690.8 |
| 699.4 |
| 735.0 |
| 784.0 |
| 823.7 |
| 1,017.1 |
| 1,097.0 |
| 1,105.3 |
| 698.9 |
| 149.3 |
| 182.0 |
| 209.4 |
| 203.1 |
| 198.6 |
| 138.3 |
| 109.9 |
| 170.2 |
| 147.8 |
| 1,072.9 |
| 1,080.6 |
| 1,080.7 |
| 1,058.5 |
| 1,050.9 |
| 1,058.3 |
| 1,087.5 |
| 1,142.5 |
| 1,186.4 |
| 1,272.2 |
| 1,330.8 |
| 1,359.6 |
| 760.7 |
| 722.1 |
| 749.1 |
| 774.1 |
| 753.1 |
| 753.5 |
| 739.0 |
| 723.1 |
| 707.5 |
| 693.8 |
| 675.1 |
| 675.1 |
| 677.7 |
| 683.5 |
| 724.6 |
| 713.4 |
| 720.0 |
| 744.5 |
| 793.4 |
| 832.1 |
| 1,037.2 |
| 1,097.6 |
| 1,123.4 |
| 520.9 |
| 87.8 |
| 500.9 |
| 181.3 |
| 160.3 |
| 160.7 |
| 146.2 |
| 132.0 |
| 220.4 |
| 201.2 |