| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 57.3 | 107.6 | 91.2 | 132.9 | 36.8 | - | - | 76.8 | - | - | 56.6 | - | - | 82.0 | 119.6 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 57.3 | 36.8 | 63.5 | 182.9 | 151.1 | 103.3 | 29.9 | 54.2 | 38.9 | 125.5 | 121.2 | 114.5 | 68.6 | 21.4 | 30.6 | 9.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 90.2 | - | - | - | - | 0.0 | 2.4 | 1.3 | 0.0 | 7.2 | - | - |
| Cash And Short Term Investments | 57.3 | 36.8 | 63.5 | 182.9 | 241.3 | 103.3 | 29.9 | 54.2 | 38.9 | 125.5 | 123.6 | 115.8 | 68.6 | 28.6 | 30.6 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 340.6 | 307.6 | 255.2 | 247.5 | 110.5 | 129.0 | 130.7 | 116.9 | - | 76.7 | 75.6 | 68.9 | 72.6 | 54.0 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 762.8 | 654.5 | 622.8 | 516.1 | 364.1 | 367.5 | 335.0 | 306.1 | - | 206.2 | 198.0 | 174.6 | 158.8 | 136.4 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 844.4 | 738.1 | 698.0 | 639.0 | 431.3 | 430.0 | 394.7 | 365.6 | - | 275.1 | 261.1 | 227.2 | 203.6 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 147.0 | 138.4 | 116.2 | 158.6 | 36.3 | 51.0 | 49.6 | 45.2 | - | 23.5 | 24.3 | 25.3 | 24.7 | 18.9 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 701.7 | 918.4 | 1,188.1 | 1,686.8 | 13.5 | 16.6 | 43.2 | 154.1 | - | 8.0 | 9.2 | 9.1 | 0.0 | 37.0 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 875.5 | 920.1 | 1,191.9 | 1,688.3 | 16.1 | 23.0 | 43.6 | 173.4 | - | 9.2 | 10.4 | 10.3 | 1.0 | 38.5 | - | - |
| 151.1 |
| - |
| 175.8 |
| - |
| 126.2 |
| 166.4 |
| 143.6 |
| 103.3 |
| 60.3 |
| 36.4 |
| 32.7 |
| 29.9 |
| 81.7 |
| 60.4 |
| 55.7 |
| 54.2 |
| 43.8 |
| 42.9 |
| 38.9 |
| 39.5 |
| 37.3 |
| 44.4 |
| 44.1 |
| 61.6 |
| 125.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 90.2 | - | 120.3 | - | 75.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 57.3 | 107.6 | 91.2 | 132.9 | 36.8 | - | - | 76.8 | - | - | 56.6 | - | - | 82.0 | 119.6 | 241.3 | - | 296.1 | - | 201.7 | 166.4 | 143.6 | 103.3 | 60.3 | 36.4 | 32.7 | 29.9 | 81.7 | 60.4 | 55.7 | 54.2 | 43.8 | 42.9 | 38.9 | 39.5 | 37.3 | 44.4 | 44.1 | 61.6 | 125.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 340.6 | 285.8 | 279.2 | 292.5 | 307.6 | 256.1 | 255.4 | 254.7 | - | 229.8 | 244.6 | - | - | 214.5 | 235.0 | 110.5 | - | 105.8 | - | 106.5 | 108.1 | 113.2 | - | 121.8 | 129.6 | 130.1 | 130.7 | 116.7 | 119.5 | 116.2 | 116.9 | 109.9 | 109.7 | - | 98.3 | 101.5 | 90.3 | 97.1 | 102.0 | 76.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 762.8 | 781.5 | 768.7 | 679.7 | 654.5 | 656.9 | 646.7 | 635.0 | - | 629.6 | 615.0 | - | - | 577.6 | 542.1 | 364.1 | - | 369.9 | - | 372.1 | 371.5 | 371.0 | - | 362.1 | 354.0 | 342.9 | 335.0 | 329.5 | 324.2 | 311.3 | 306.1 | 303.0 | 297.3 | - | 287.4 | 284.3 | 274.5 | 262.9 | 255.5 | 206.2 |
| Prepaid Expenses | 29.1 | 45.9 | 54.2 | 30.1 | 28.4 | 29.7 | 31.0 | 27.7 | - | 26.3 | 22.0 | - | - | 27.6 | 19.5 | 12.2 | - | 14.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,189.8 | 1,220.8 | 1,193.3 | 1,135.2 | 1,027.3 | 1,003.3 | 1,022.2 | 994.2 | - | 957.3 | 938.2 | - | - | 901.8 | 916.1 | 728.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 844.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 431.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 425.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 223.0 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 419.0 | 416.7 | 407.6 | 363.9 | 359.0 | 357.7 | 362.5 | 356.8 | - | 365.0 | 365.7 | - | - | 375.8 | 384.5 | 208.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,003.4 | 1,987.7 | 1,985.2 | 1,876.2 | 1,872.2 | 1,871.6 | 1,875.9 | 1,874.2 | - | 1,876.7 | 1,873.9 | - | - | 1,869.2 | 1,876.6 | 277.5 | - | 277.9 | ||||||||||||||||||||||
| Intangible Assets | 1,378.2 | 1,395.9 | 1,414.3 | 1,311.0 | 1,325.1 | 1,341.6 | 1,359.5 | 1,375.9 | - | 1,411.6 | 1,427.6 | - | - | 1,468.7 | 1,500.7 | 154.4 | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 68.7 | 59.0 | 57.2 | 59.0 | 58.6 | 46.4 | 47.9 | 50.9 | - | 42.4 | 43.9 | - | - | 42.0 | 44.1 | 35.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 63.6 | 61.5 | 53.2 | 44.4 | 43.0 | 45.1 | 44.8 | 44.5 | - | 41.2 | 42.4 | - | - | 35.4 | 36.0 | 30.2 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,122.7 | 5,141.6 | 5,110.8 | 4,789.7 | 4,685.2 | 4,665.7 | 4,712.8 | 4,685.2 | - | 4,694.2 | 4,691.7 | - | - | 4,692.9 | 4,758.0 | 1,434.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 147.0 | 141.7 | 144.1 | 140.7 | 138.4 | 130.1 | 127.4 | 127.5 | - | 123.7 | 130.6 | - | - | 136.7 | 161.8 | 36.3 | - | 42.7 | - | 39.9 | 39.6 | 51.8 | - | 50.2 | 50.8 | 51.6 | 49.6 | 43.4 | 48.2 | 44.1 | 45.2 | 43.6 | 38.5 | - | 37.2 | 32.5 | 34.8 | 37.1 | 39.6 | 23.5 |
| Short Term Debt | 173.8 | 288.6 | 1.8 | 1.8 | 1.7 | 1.7 | 1.8 | 3.8 | - | 1.6 | 1.6 | - | - | 1.5 | 1.5 | 2.6 | - | 0.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 59.3 | 58.0 | 70.6 | 36.5 | 32.7 | 22.7 | 25.1 | 32.7 | - | 22.4 | 20.4 | - | - | 17.5 | 21.0 | 17.0 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.7 | 9.8 | 9.1 | 9.4 | 9.2 | 8.0 | 8.0 | 8.5 | - | 7.4 | 7.8 | - | - | 8.2 | 8.3 | 5.7 | ||||||||||||||||||||||||
| Accrued Expenses | 62.6 | 68.2 | 60.7 | 40.8 | 40.0 | 37.1 | 36.7 | 41.0 | - | 43.2 | 39.3 | - | - | 136.2 | 38.8 | 2.7 | 30.2 | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | 11.3 | 11.3 | 11.1 | - | 16.2 | 15.1 | - | - | 7.8 | 17.7 | 5.7 | - | |||||||||||||||||||||||
| Total Current Liabilities | 546.2 | 656.4 | 375.1 | 341.3 | 315.3 | 292.7 | 293.9 | 330.3 | - | 291.6 | 288.3 | - | - | 282.7 | 330.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 701.7 | 701.6 | 1,069.3 | 913.8 | 918.4 | 999.7 | 1,099.7 | 1,127.6 | - | 1,262.8 | 1,321.9 | - | - | 1,462.5 | 1,563.8 | 13.5 | 1,300.0 | 10.2 | - | 14.4 | 13.8 | 16.6 | - | 16.2 | 25.0 | 26.3 | 43.2 | 114.1 | 124.0 | 143.8 | 154.1 | 180.0 | 203.5 | - | 282.0 | 333.3 | 376.3 | 393.6 | 418.7 | 8.0 |
| Operating Lease Liabilities Non-Current | 59.0 | 49.9 | 48.8 | 50.3 | 50.3 | 39.1 | 40.5 | 42.9 | - | 35.9 | 37.0 | - | - | 34.5 | 35.9 | 30.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 79.5 | 88.2 | 53.5 | 7.0 | 12.1 | 19.1 | 13.1 | 10.1 | - | 20.3 | 22.4 | - | - | 17.8 | 10.7 | 3.8 | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 267.3 | 270.1 | 266.2 | 252.6 | 257.8 | 270.9 | 274.3 | 280.2 | - | 284.3 | 288.6 | - | - | 304.0 | 311.6 | 15.0 | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 187.5 | 202.5 | 164.2 | 115.3 | 112.0 | 124.1 | 121.1 | 111.6 | - | 123.0 | 121.7 | - | - | 128.2 | 118.6 | 55.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,761.7 | 1,880.5 | 1,923.6 | 1,673.3 | 1,653.8 | 1,726.5 | 1,829.5 | 1,892.6 | - | 1,997.6 | 2,057.5 | - | - | 2,212.0 | 2,360.4 | 202.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | - | - | 0.3 | 0.3 | 0.3 | - | 0.3 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 1,735.4 | 1,720.9 | 1,715.8 | 1,703.4 | 1,682.5 | 1,666.7 | 1,658.6 | 1,630.6 | - | 1,615.4 | 1,601.1 | - | - | 1,585.7 | 1,569.5 | 462.6 | ||||||||||||||||||||||||
| Retained Earnings | 1,738.2 | 1,646.5 | 1,579.1 | 1,519.1 | 1,450.6 | 1,377.9 | 1,321.0 | 1,272.5 | - | 1,160.9 | 1,120.1 | - | - | 986.5 | 917.8 | 843.5 | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.1 | 7.2 | 5.3 | 6.3 | (1.4) | (6.0) | 2.9 | (0.4) | - | 7.7 | (0.2) | - | - | (12.7) | (11.8) | (10.4) | ||||||||||||||||||||||||
| Treasury Stock | 115.0 | 113.8 | 113.3 | 112.7 | 100.6 | 99.7 | 99.5 | 99.1 | - | 87.7 | 87.1 | - | - | 78.9 | 78.3 | 63.8 | - | 70.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,361.0 | 3,261.1 | 3,187.2 | 3,116.4 | 3,031.4 | 2,939.2 | 2,883.3 | 2,803.9 | 2,751.9 | 2,696.6 | 2,634.2 | 2,535.9 | 2,535.9 | 2,480.9 | 2,397.6 | 1,232.1 | ||||||||||||||||||||||||
| Total Equity | 3,361.0 | 3,261.1 | 3,187.2 | 3,116.4 | 3,031.4 | 2,939.2 | 2,883.3 | 2,803.9 | 2,751.9 | 2,696.6 | 2,634.2 | 2,535.9 | 2,535.9 | 2,480.9 | 2,397.6 | 1,232.1 | - | 1,276.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 875.5 | 990.2 | 1,071.1 | 915.6 | 920.1 | 1,001.4 | 1,101.5 | 1,131.4 | - | 1,264.4 | 1,323.5 | - | - | 1,464.1 | 1,565.3 | 16.1 | 1,300.0 | 10.8 | - | 20.5 | 20.4 | 23.1 | - | 22.8 | 37.8 | 26.7 | 43.6 | 114.6 | 124.5 | 144.3 | 173.4 | 198.0 | 220.2 | - | 294.9 | 343.8 | 385.0 | 402.3 | 427.4 | 9.2 |
| Net debt | 818.2 | 882.6 | 979.9 | 782.7 | 883.3 | - | - | 1,054.6 | - | - | 1,266.9 | - | - | 1,382.0 | 1,445.7 | (225.2) | - | (285.3) | ||||||||||||||||||||||
| Working Capital | 643.6 | 564.4 | 818.2 | 793.9 | 712.0 | 710.6 | 728.3 | 663.9 | - | 665.7 | 649.9 | - | - | 619.1 | 585.7 | 640.0 | - | 690.6 | ||||||||||||||||||||||
| Book Value | 3,361.0 | 3,261.1 | 3,187.2 | 3,116.4 | 3,031.4 | 2,939.2 | 2,883.3 | 2,803.9 | 2,751.9 | 2,696.6 | 2,634.2 | 2,535.9 | 2,535.9 | 2,480.9 | 2,397.6 | 1,232.1 | - | 1,276.0 | ||||||||||||||||||||||
| Tangible Book Value | (20.6) | (122.5) | (212.3) | (70.8) | (165.9) | (274.0) | (352.1) | (446.2) | - | (591.7) | (667.3) | - | - | (857.0) | (979.8) | 800.2 | - | |||||||||||||||||||||||
| 9.9 |
| - |
| Prepaid Expenses | 29.1 | 28.4 | 24.0 | 15.7 | 12.2 | 12.3 | 7.7 | 6.5 | - | 4.6 | 7.6 | 4.4 | 3.0 | 9.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,189.8 | 1,027.3 | 965.5 | 962.2 | 728.2 | 612.0 | 503.3 | 483.7 | - | 425.4 | 417.5 | 373.5 | 314.3 | 234.5 | - | - |
| - |
| - |
| Accumulated Depreciation | 425.4 | 379.1 | 337.0 | 252.3 | 223.0 | 210.2 | 186.8 | 173.1 | - | 133.5 | 123.9 | 111.1 | 110.2 | - | - | - |
| Property,Plant & Equipment Net | 419.0 | 359.0 | 361.0 | 386.7 | 208.3 | 219.8 | 207.9 | 192.5 | - | 141.6 | 137.2 | 116.1 | 93.4 | 89.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,003.4 | 1,872.2 | 1,874.9 | 1,902.1 | 277.5 | 277.8 | 261.4 | 268.1 | - | 43.4 | 43.5 | 34.7 | 34.7 | 34.7 | - | - |
| Intangible Assets | 1,378.2 | 1,325.1 | 1,391.9 | 1,511.5 | 154.4 | 162.7 | 155.6 | 183.8 | - | 12.0 | 14.6 | 11.2 | 11.4 | 12.7 | - | - |
| Operating Lease Right Of Use Assets | 68.7 | 58.6 | 41.4 | 44.5 | 35.7 | 29.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 63.6 | 43.0 | 43.9 | 38.4 | 30.2 | 20.6 | 19.1 | 14.7 | - | 9.6 | 8.2 | 6.9 | 5.8 | 4.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,122.7 | 4,685.2 | 4,678.6 | 4,845.4 | 1,434.3 | 1,321.9 | 1,147.4 | 1,142.8 | - | 632.1 | 621.0 | 542.4 | 459.5 | 376.0 | - | - |
| - |
| Short Term Debt | 173.8 | 1.7 | 3.8 | 1.5 | 2.6 | 6.4 | 0.5 | 19.2 | - | 1.2 | 1.3 | 1.2 | 1.0 | 1.5 | - | - |
| Deferred Revenue Current | 59.3 | 32.7 | 22.5 | 19.6 | 17.0 | 11.1 | 10.1 | 14.5 | - | 0.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.7 | 9.2 | 7.0 | 8.1 | 5.7 | 5.7 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 62.6 | 40.0 | 38.0 | 35.2 | 2.7 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | 11.4 | 9.8 | 5.7 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 546.2 | 315.3 | 294.3 | 313.5 | 88.2 | 103.8 | 90.1 | 105.2 | - | 42.0 | 42.8 | 46.6 | 43.9 | 31.8 | - | - |
| Operating Lease Liabilities Non-Current | 59.0 | 50.3 | 35.3 | 36.7 | 30.0 | 23.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 79.5 | 12.1 | 19.9 | 10.4 | 3.8 | 2.4 | 0.6 | 1.3 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 267.3 | 257.8 | 284.2 | 315.5 | 15.0 | 16.6 | 6.9 | 11.7 | - | 10.1 | 9.8 | 4.2 | 6.9 | 5.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | 5.3 | 4.8 | - | - | - |
| Other Non-Current Liabilities | 187.5 | 112.0 | 124.8 | 120.4 | 55.4 | 43.6 | 38.6 | 37.1 | - | 22.5 | 20.8 | 20.4 | 23.0 | 17.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,761.7 | 1,653.8 | 1,926.7 | 2,472.9 | 202.2 | 203.9 | 178.8 | 308.2 | - | 82.6 | 82.5 | 80.2 | 73.7 | 92.4 | - | - |
| Additional Paid In Capital | 1,735.4 | 1,682.5 | 1,625.2 | 1,564.3 | 462.6 | 13.3 | 378.7 | 339.1 | - | 262.1 | 246.2 | 234.2 | 205.3 | 189.5 | - | - |
| Retained Earnings | 1,738.2 | 1,450.6 | 1,216.8 | 886.1 | 843.5 | 10.2 | 641.9 | 537.0 | - | 314.2 | 301.9 | 241.7 | 185.4 | 100.5 | - | - |
| Accumulated Other Comprehensive Income | 2.1 | (1.4) | 0.7 | (5.8) | (10.4) | (6.9) | (7.5) | (2.3) | - | (7.8) | 2.4 | (3.5) | 1.1 | (1.7) | (3.3) | - |
| Treasury Stock | 115.0 | 100.6 | 91.1 | 72.4 | 63.8 | 57.0 | 44.8 | 39.5 | - | 19.3 | 12.2 | 10.5 | 6.2 | 5.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,361.0 | 3,031.4 | 2,751.9 | 2,372.5 | 1,232.1 | 1,122.9 | 971.7 | 834.6 | 717.0 | 549.4 | 538.5 | 462.2 | 385.8 | 283.5 | 256.0 | 223.9 |
| Total Equity | 3,361.0 | 3,031.4 | 2,751.9 | 2,372.5 | 1,232.1 | 1,122.9 | 968.6 | 834.6 | 717.0 | 549.4 | 538.5 | 462.2 | 385.8 | 283.5 | 256.0 | 223.9 |
| Net debt | 818.2 | 883.3 | 1,128.4 | 1,505.4 | (225.2) | (80.2) | 13.8 | 119.2 | - | (116.3) | (113.2) | (105.5) | (67.6) | 9.8 | - | - |
| Working Capital | 643.6 | 712.0 | 671.2 | 648.7 | 640.0 | 508.3 | 413.2 | 378.4 | - | 383.4 | 374.7 | 327.0 | 270.4 | 202.7 | - | - |
| Book Value | 3,361.0 | 3,031.4 | 2,751.9 | 2,372.5 | 1,232.1 | 1,122.9 | 971.7 | 834.6 | 717.0 | 549.4 | 538.5 | 462.2 | 385.8 | 283.5 | 256.0 | 223.9 |
| Tangible Book Value | (20.6) | (165.9) | (514.9) | (1,041.1) | 800.2 | 682.4 | 554.6 | 382.7 | - | 494.0 | 480.4 | 416.3 | 339.7 | 236.2 | - | - |
| - |
| 12.0 |
| 15.0 |
| 11.0 |
| - |
| 10.4 |
| 13.9 |
| 8.7 |
| 7.7 |
| 10.4 |
| 13.0 |
| 7.6 |
| 6.5 |
| 13.3 |
| 8.0 |
| - |
| 12.1 |
| 8.0 |
| 8.4 |
| 9.3 |
| 8.2 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 786.1 |
| - |
| 692.3 |
| 661.0 |
| 638.8 |
| - |
| 554.7 |
| 534.0 |
| 514.4 |
| 503.3 |
| 538.3 |
| 517.1 |
| 490.8 |
| 483.7 |
| 470.1 |
| 457.9 |
| - |
| 437.2 |
| 431.1 |
| 428.5 |
| 424.7 |
| 438.7 |
| 425.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.3 |
| - |
| 212.7 |
| 214.3 |
| 218.1 |
| - |
| 222.6 |
| 220.1 |
| 215.2 |
| 207.9 |
| 202.1 |
| 197.4 |
| 191.6 |
| 192.5 |
| 190.3 |
| 186.7 |
| - |
| 181.1 |
| 184.8 |
| 184.0 |
| 184.1 |
| 185.3 |
| 141.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.5 |
| 277.8 |
| 277.5 |
| - |
| 277.4 |
| 276.8 |
| 261.4 |
| 261.4 |
| 261.4 |
| 268.1 |
| 268.1 |
| 268.1 |
| 268.1 |
| 268.1 |
| - |
| 268.0 |
| 268.1 |
| 267.4 |
| 269.9 |
| 259.3 |
| 43.4 |
| 153.8 |
| - |
| 157.3 |
| 159.0 |
| 161.1 |
| - |
| 163.9 |
| 165.7 |
| 154.1 |
| 155.6 |
| 157.7 |
| 180.1 |
| 181.9 |
| 183.8 |
| 185.9 |
| 188.0 |
| - |
| 199.1 |
| 203.9 |
| 208.7 |
| 208.6 |
| 212.9 |
| 12.0 |
| - |
| 34.7 |
| - |
| 36.9 |
| 29.7 |
| 30.5 |
| - |
| 29.6 |
| 28.4 |
| 26.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.8 |
| - |
| 31.3 |
| 26.0 |
| 23.2 |
| - |
| 24.3 |
| 21.6 |
| 20.3 |
| 19.1 |
| 15.4 |
| 16.5 |
| 15.5 |
| 14.7 |
| 14.7 |
| 14.0 |
| - |
| 12.2 |
| 10.8 |
| 10.2 |
| 9.2 |
| 9.8 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,490.6 |
| - |
| 1,409.0 |
| 1,367.9 |
| 1,349.2 |
| - |
| 1,272.5 |
| 1,246.6 |
| 1,191.9 |
| 1,147.4 |
| 1,174.9 |
| 1,179.3 |
| 1,148.0 |
| 1,142.8 |
| 1,129.2 |
| 1,114.6 |
| - |
| 1,097.7 |
| 1,098.6 |
| 1,098.9 |
| 1,096.5 |
| 1,106.1 |
| 632.1 |
| - |
| 6.1 |
| 6.6 |
| 6.5 |
| - |
| 6.6 |
| 12.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 19.2 |
| 18.0 |
| 16.7 |
| - |
| 13.0 |
| 10.5 |
| 8.7 |
| 8.7 |
| 8.7 |
| 1.2 |
| 14.6 |
| - |
| 8.8 |
| 7.9 |
| 6.2 |
| - |
| 5.7 |
| 5.4 |
| 7.3 |
| 10.1 |
| 10.0 |
| 12.1 |
| 11.7 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| - |
| 6.0 |
| 5.8 |
| 5.9 |
| - |
| 6.8 |
| 5.8 |
| 5.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.2 |
| - |
| 95.5 |
| - |
| 88.4 |
| 88.5 |
| 100.3 |
| - |
| 99.0 |
| 103.9 |
| 99.9 |
| 90.1 |
| 83.6 |
| 90.5 |
| 84.8 |
| 105.2 |
| 101.1 |
| 97.9 |
| - |
| 91.2 |
| 85.6 |
| 72.7 |
| 76.1 |
| 82.9 |
| 42.0 |
| - |
| 29.1 |
| - |
| 31.3 |
| 24.2 |
| 24.9 |
| - |
| 23.0 |
| 22.7 |
| 21.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| - |
| 3.5 |
| 3.3 |
| 1.7 |
| - |
| 1.5 |
| 0.5 |
| 0.4 |
| 0.6 |
| 1.2 |
| 0.9 |
| 2.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| - |
| 19.4 |
| 20.7 |
| 19.4 |
| - |
| 10.5 |
| 11.2 |
| 8.0 |
| 6.9 |
| 10.9 |
| 15.2 |
| 14.2 |
| 11.7 |
| 10.8 |
| 12.0 |
| - |
| 6.7 |
| 3.4 |
| 23.2 |
| 22.4 |
| 12.1 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.4 |
| - |
| 50.7 |
| 48.7 |
| 45.4 |
| - |
| 44.6 |
| 41.9 |
| 39.4 |
| 38.6 |
| 34.7 |
| 37.3 |
| 38.6 |
| 37.1 |
| 38.7 |
| 31.9 |
| - |
| 32.3 |
| 31.5 |
| 31.4 |
| 28.7 |
| 25.4 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.2 |
| - |
| 204.2 |
| 195.8 |
| 206.6 |
| - |
| 193.3 |
| 204.7 |
| 194.6 |
| 178.8 |
| 243.3 |
| 267.0 |
| 281.4 |
| 308.2 |
| 330.6 |
| 345.3 |
| - |
| 412.2 |
| 453.9 |
| 503.5 |
| 520.8 |
| 539.2 |
| 82.6 |
| - |
| 467.5 |
| - |
| 434.3 |
| 425.5 |
| 418.1 |
| - |
| 405.7 |
| 399.0 |
| 383.7 |
| 378.7 |
| 371.7 |
| 366.4 |
| 349.3 |
| 339.1 |
| 331.8 |
| 325.5 |
| - |
| 304.8 |
| 289.8 |
| 275.9 |
| 270.2 |
| 266.9 |
| 262.1 |
| 884.9 |
| - |
| 833.9 |
| 812.3 |
| 791.9 |
| - |
| 735.5 |
| 705.0 |
| 673.7 |
| 641.9 |
| 610.5 |
| 594.3 |
| 564.2 |
| 537.0 |
| 510.3 |
| 486.5 |
| - |
| 427.1 |
| 396.1 |
| 359.1 |
| 342.1 |
| 327.6 |
| 314.2 |
| - |
| (8.2) |
| - |
| (0.5) |
| (4.6) |
| (6.2) |
| - |
| (5.9) |
| (7.7) |
| (6.0) |
| (7.5) |
| (6.5) |
| (5.5) |
| (6.2) |
| (2.3) |
| (4.3) |
| (5.0) |
| - |
| (12.0) |
| (8.2) |
| (10.1) |
| (9.9) |
| (6.3) |
| (7.8) |
| - |
| 63.2 |
| 61.4 |
| 61.4 |
| - |
| 56.3 |
| 54.6 |
| 54.3 |
| 44.8 |
| 44.3 |
| 43.1 |
| 41.0 |
| 39.5 |
| 39.5 |
| 37.9 |
| - |
| 34.5 |
| 33.2 |
| 29.8 |
| 27.0 |
| 21.5 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,276.0 |
| 1,232.1 |
| 1,204.8 |
| 1,172.1 |
| 1,142.6 |
| - |
| 1,079.2 |
| 1,041.8 |
| 997.3 |
| 968.6 |
| 931.7 |
| 912.3 |
| 866.6 |
| 834.6 |
| 798.5 |
| 769.3 |
| 717.0 |
| 685.5 |
| 644.8 |
| 595.4 |
| 575.7 |
| 566.9 |
| 549.4 |
| 1,232.1 |
| 1,204.8 |
| 1,172.1 |
| 1,142.6 |
| - |
| 1,079.2 |
| 1,041.8 |
| 997.3 |
| 968.6 |
| 931.7 |
| 912.3 |
| 866.6 |
| 834.6 |
| 798.5 |
| 769.3 |
| 717.0 |
| 685.5 |
| 644.8 |
| 595.4 |
| 575.7 |
| 566.9 |
| 549.4 |
| - |
| (181.2) |
| (146.0) |
| (120.5) |
| - |
| (37.5) |
| 1.4 |
| (6.0) |
| 13.8 |
| 32.9 |
| 64.1 |
| 88.6 |
| 119.2 |
| 154.1 |
| 177.3 |
| - |
| 255.5 |
| 306.5 |
| 340.6 |
| 358.2 |
| 365.9 |
| (116.3) |
| - |
| 603.9 |
| 572.5 |
| 538.6 |
| - |
| 455.7 |
| 430.0 |
| 414.6 |
| 413.2 |
| 454.7 |
| 426.6 |
| 406.0 |
| 378.4 |
| 368.9 |
| 360.0 |
| - |
| 346.0 |
| 345.5 |
| 355.8 |
| 348.6 |
| 355.8 |
| 383.4 |
| 1,232.1 |
| 1,204.8 |
| 1,172.1 |
| 1,142.6 |
| - |
| 1,079.2 |
| 1,041.8 |
| 997.3 |
| 968.6 |
| 931.7 |
| 912.3 |
| 866.6 |
| 834.6 |
| 798.5 |
| 769.3 |
| 717.0 |
| 685.5 |
| 644.8 |
| 595.4 |
| 575.7 |
| 566.9 |
| 549.4 |
| 844.3 |
| - |
| 769.0 |
| 735.3 |
| 704.1 |
| - |
| 638.0 |
| 599.3 |
| 581.8 |
| 551.5 |
| 512.6 |
| 464.1 |
| 416.6 |
| 382.7 |
| 344.5 |
| 313.2 |
| - |
| 218.4 |
| 172.8 |
| 119.2 |
| 97.2 |
| 94.7 |
| 494.0 |