| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 88.7 | 82.9 | 73.5 | 82.6 | 85.1 | 85.0 | 96.9 | 79.8 | 91.5 | 172.7 | 151.6 | 114.8 | 151.4 | 153.4 | 172.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 82.9 | 85.0 | 172.7 | 153.4 | 158.2 | 132.9 | 82.4 | 78.2 | 74.4 | 55.3 | 60.3 | 77.3 | 158.0 | 164.5 | 156.4 | 119.4 | 109.4 | ||
| Restricted Cash | - | 0.0 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 82.9 | 85.0 | 172.7 | 153.4 | 158.2 | 132.9 | 82.4 | 78.2 | 74.4 | 55.3 | 60.3 | 77.3 | 158.0 | 164.5 | 156.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 455.8 | 452.6 | 394.9 | 417.6 | 357.3 | 378.4 | 331.1 | 351.0 | 391.9 | 300.8 | 283.5 | 276.4 | 236.1 | 251.2 | 243.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 801.2 | 728.0 | 730.0 | 677.3 | 660.1 | 628.4 | 575.5 | 555.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 72.6 | 84.2 | 96.6 | 93.9 | 70.4 | 66.7 | 64.4 | 59.4 | 46.4 | 38.2 | 43.3 | 37.0 | 32.0 | 23.5 | 27.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 163.2 |
| 156.8 |
| 158.2 |
| 148.9 |
| 174.7 |
| 144.2 |
| 132.9 |
| 135.3 |
| 482.3 |
| 520.4 |
| 82.4 |
| 85.5 |
| 75.5 |
| 89.0 |
| 82.4 |
| 93.9 |
| 71.3 |
| 81.6 |
| 74.4 |
| 78.8 |
| 77.9 |
| 66.5 |
| 55.3 |
| 61.3 |
| 55.3 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | - | - | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 88.7 | 82.9 | 73.5 | 82.6 | 85.1 | 85.0 | 96.9 | 79.8 | 91.5 | 172.7 | 151.6 | 114.8 | 151.4 | 153.4 | 172.3 | 163.2 | 156.8 | 158.2 | 148.9 | 174.7 | 144.2 | 132.9 | 135.3 | 482.3 | 520.4 | 82.4 | 85.5 | 75.5 | 89.0 | 82.4 | 93.9 | 71.3 | 81.6 | 74.4 | 78.8 | 77.9 | 66.5 | 55.3 | 61.3 | 55.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 429.4 | 455.8 | 424.5 | 420.3 | 440.2 | 452.6 | 430.1 | 381.7 | 404.7 | 394.9 | 379.8 | 402.7 | 405.1 | 417.6 | 384.8 | 391.6 | 399.2 | 357.3 | 349.4 | 354.7 | 350.3 | 378.4 | 338.3 | 353.3 | 313.6 | 331.1 | 312.1 | 323.8 | 332.9 | 351.0 | 301.8 | 315.8 | 344.2 | 385.8 | 304.5 | 288.0 | 272.8 | 300.8 | 256.0 | 261.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 95.1 | 124.0 | 110.4 | 101.6 | 109.6 | 92.9 | 105.4 | 117.1 | 105.0 | 95.1 | 119.0 | 152.5 | 116.0 | 133.4 | 136.3 | 142.9 | 153.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 622.0 | 673.4 | 635.6 | 627.7 | 655.2 | 652.3 | 653.1 | 603.4 | 617.5 | 681.2 | 662.1 | 721.1 | 721.0 | 750.0 | 741.1 | 740.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 368.2 | 368.7 | 573.8 | 574.4 | 571.9 | 571.2 | 575.1 | 573.6 | 807.1 | 809.0 | 806.4 | 808.6 | 808.0 | 807.8 | 805.6 | 810.9 | 739.5 | 739.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 75.8 | 86.1 | 90.9 | 100.3 | 84.9 | 91.3 | 100.3 | 106.2 | 113.1 | 121.6 | 119.5 | 111.8 | 95.2 | 92.4 | 93.7 | 99.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.5 | 6.6 | 9.5 | 9.5 | 8.8 | 8.5 | 12.4 | 12.4 | 52.1 | 38.2 | 44.5 | 39.7 | 21.4 | 18.7 | 19.5 | 21.4 | 15.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 101.4 | 110.3 | 100.9 | 100.8 | 100.7 | 101.5 | 101.8 | 99.9 | 108.8 | 101.6 | 96.7 | 84.8 | 78.8 | 67.7 | 70.9 | 72.1 | 76.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 790.6 | 825.7 | 1,046.0 | 1,067.3 | 1,071.0 | 1,101.1 | 1,173.2 | 1,189.2 | 1,497.6 | 1,504.4 | 1,506.1 | 1,450.2 | 1,414.9 | 1,404.0 | 1,414.0 | 1,424.4 | 1,299.0 | |||||||||||||||||||||||
| Total Assets | 1,412.6 | 1,499.1 | 1,681.6 | 1,695.0 | 1,726.2 | 1,753.4 | 1,826.3 | 1,792.6 | 2,115.1 | 2,185.6 | 2,168.2 | 2,171.3 | 2,135.9 | 2,154.0 | 2,155.0 | 2,165.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 65.8 | 72.6 | 78.1 | 71.6 | 77.4 | 84.2 | 82.3 | 87.1 | 90.5 | 96.6 | 105.5 | 84.3 | 89.3 | 93.9 | 98.5 | 98.2 | 78.0 | 70.4 | 84.5 | 66.9 | 49.3 | 66.7 | 65.5 | 73.6 | 63.9 | 64.4 | 66.2 | 56.6 | 59.9 | 59.4 | 51.6 | 45.1 | 39.5 | 46.0 | 45.2 | 36.0 | 34.2 | 38.2 | 37.1 | 41.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 60.2 | 58.8 | 69.4 | 69.5 | 70.7 | 64.8 | 70.8 | 77.8 | 87.8 | 81.2 | 82.5 | 91.8 | 87.4 | 87.8 | 90.9 | 97.7 | 92.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 32.0 | 34.2 | 34.2 | 34.0 | 32.1 | 33.4 | 35.2 | 35.7 | 36.5 | 38.3 | 37.3 | 35.6 | 33.9 | 35.3 | 38.9 | 43.7 | ||||||||||||||||||||||||
| Accrued Expenses | 17.4 | 19.7 | 24.0 | 24.1 | 25.6 | 22.6 | 26.1 | 48.3 | 40.3 | 32.2 | 54.0 | 73.4 | 76.4 | 34.5 | 72.6 | 52.6 | 74.8 | 63.4 | ||||||||||||||||||||||
| Other Current Liabilities | 4.6 | 3.3 | 3.5 | 2.5 | 3.2 | 8.4 | 2.7 | 4.9 | 3.4 | 3.7 | 5.7 | 5.3 | 4.8 | 7.6 | 12.9 | 8.9 | 4.6 | |||||||||||||||||||||||
| Total Current Liabilities | 309.0 | 356.0 | 363.1 | 355.3 | 334.3 | 353.9 | 338.7 | 387.7 | 384.2 | 403.0 | 422.8 | 451.2 | 435.4 | 411.4 | 462.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 52.3 | 61.2 | 66.8 | 78.1 | 65.2 | 71.0 | 79.9 | 83.9 | 90.2 | 96.8 | 97.9 | 89.4 | 75.0 | 69.6 | 69.3 | 72.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.2 | 1.2 | 22.6 | 19.9 | 19.6 | 17.5 | 15.0 | 13.3 | 3.1 | 3.1 | 3.3 | 3.5 | 3.7 | 3.8 | 4.3 | 4.7 | 5.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 59.4 | 62.8 | 65.7 | 64.1 | 61.6 | 67.9 | 72.6 | 73.7 | 72.1 | 72.1 | 69.8 | 65.7 | 68.0 | 66.3 | 73.0 | 76.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,001.9 | 1,030.2 | 1,037.7 | 1,044.6 | 1,110.4 | 1,131.3 | 1,192.5 | 1,100.8 | 1,118.4 | 1,167.0 | 1,137.9 | 1,078.5 | 1,085.8 | 1,108.8 | 1,112.8 | 1,097.0 | ||||||||||||||||||||||||
| Total Liabilities | 1,310.9 | 1,386.2 | 1,400.8 | 1,399.9 | 1,444.7 | 1,485.3 | 1,531.2 | 1,488.4 | 1,502.6 | 1,570.1 | 1,560.7 | 1,529.8 | 1,521.1 | 1,520.2 | 1,575.0 | 1,558.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 435.0 | 432.3 | 429.4 | 426.4 | 423.4 | 420.2 | 416.8 | 414.7 | 412.8 | 407.4 | 398.4 | 396.4 | 391.3 | 367.7 | 363.7 | 364.3 | 362.6 | |||||||||||||||||||||||
| Retained Earnings | 346.5 | 354.2 | 526.6 | 540.0 | 548.0 | 546.6 | 544.6 | 565.7 | 865.3 | 870.4 | 880.3 | 906.5 | 905.3 | 911.2 | 888.9 | 891.2 | 866.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (113.7) | (106.9) | (108.2) | (104.1) | (123.0) | (132.1) | (99.7) | (107.6) | (93.7) | (89.9) | (103.0) | (90.5) | (110.4) | (126.3) | (151.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 595.3 | 596.3 | 597.0 | ||||||||||||||||||||||
| Minority Interest | 18.2 | 17.8 | 17.4 | 17.3 | 17.5 | 17.9 | 17.8 | 17.6 | 17.1 | 16.9 | 17.0 | 16.9 | 16.8 | 18.2 | 16.5 | 15.9 | 16.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 101.8 | 112.9 | 280.8 | 295.2 | 281.5 | 268.1 | 295.1 | 304.2 | 612.4 | 615.5 | 603.2 | 637.5 | 610.8 | 578.1 | 524.3 | 551.0 | 551.8 | |||||||||||||||||||||||
| Total Equity | 101.8 | 112.9 | 280.8 | 295.2 | 281.5 | 268.1 | 295.1 | 304.2 | 612.4 | 615.5 | 603.2 | 637.5 | 610.8 | 578.1 | 524.3 | 551.0 | 551.8 | 538.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 313.0 | 317.4 | 272.5 | 272.4 | 320.9 | 298.4 | 314.4 | 215.8 | 233.3 | 278.2 | 239.3 | 269.9 | 285.7 | 338.6 | 278.9 | 279.5 | 280.8 | 253.6 | ||||||||||||||||||||||
| Book Value | 101.8 | 112.9 | 280.8 | 295.2 | 281.5 | 268.1 | 295.1 | 304.2 | 612.4 | 615.5 | 603.2 | 637.5 | 610.8 | 578.1 | 524.3 | 551.0 | 551.8 | 538.0 | ||||||||||||||||||||||
| Tangible Book Value | (266.4) | (255.8) | (293.0) | (279.2) | (290.4) | (303.1) | (280.0) | (269.4) | (194.7) | (193.4) | (203.2) | (171.1) | (197.1) | (229.7) | (281.3) | (259.9) | (187.7) | |||||||||||||||||||||||
| 87.9 |
| - |
| - |
| - |
| - |
| 119.4 |
| 109.4 |
| 87.9 |
| - |
| 233.7 |
| 216.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 124.0 | 92.9 | 95.1 | 133.4 | 134.3 | 104.6 | 96.3 | 61.8 | 64.0 | 59.9 | 64.2 | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 673.4 | 652.3 | 681.2 | 750.0 | 698.0 | 656.8 | 549.8 | 526.5 | 541.4 | 433.7 | 415.1 | 445.5 | 469.6 | 503.5 | 478.3 | 424.2 | 402.4 | - | - |
| 535.2 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 624.6 | 566.5 | 566.7 | 526.3 | 491.8 | 478.1 | 448.8 | 442.8 | 434.9 | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 176.6 | 161.5 | 163.3 | 151.0 | 168.3 | 150.2 | 126.7 | 112.3 | 100.3 | 105.5 | 127.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 368.7 | 571.2 | 809.0 | 807.8 | 739.5 | 363.5 | 301.7 | 204.6 | 209.7 | 132.7 | 114.2 | 128.7 | 102.7 | 98.2 | 70.8 | 52.7 | 45.3 | - | - |
| Intangible Assets | 133.7 | 164.8 | 198.4 | 233.9 | 212.3 | 112.1 | 115.6 | 80.9 | 92.1 | 25.6 | 37.1 | 50.9 | 45.1 | 43.7 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 86.1 | 91.3 | 121.6 | 92.4 | 90.2 | 120.8 | 150.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.6 | 8.5 | 38.2 | 18.7 | 11.1 | 15.1 | 13.3 | 15.5 | 12.0 | 53.6 | 52.1 | 31.5 | 42.8 | 36.3 | 32.5 | 37.9 | 36.5 | - | - |
| Other Non-Current Assets | 110.3 | 101.5 | 101.6 | 67.7 | 77.3 | 69.4 | 69.0 | 65.4 | 59.2 | 47.5 | 42.5 | 36.7 | 45.7 | 46.8 | 28.5 | 37.4 | 21.0 | - | - |
| Total Non-Current Assets | 825.7 | 1,101.1 | 1,504.4 | 1,404.0 | 1,298.8 | 859.6 | 827.0 | 528.0 | 537.3 | 412.6 | 428.3 | 407.0 | 372.8 | 348.1 | 268.7 | 236.4 | 237.8 | - | - |
| Total Assets | 1,499.1 | 1,753.4 | 2,185.6 | 2,154.0 | 1,996.8 | 1,516.4 | 1,376.8 | 1,054.5 | 1,078.7 | 846.3 | 843.3 | 852.5 | 842.3 | 851.6 | 747.0 | 660.6 | 640.2 | - | - |
| 23.6 |
| 17.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 58.8 | 64.8 | 81.2 | 87.8 | 95.6 | 40.0 | 39.4 | 44.9 | 21.7 | 23.3 | 26.2 | 29.9 | 28.8 | 26.9 | 15.9 | 5.6 | 13.2 | - | - |
| Operating Lease Liabilities Current | 34.2 | 33.4 | 38.3 | 35.3 | 44.5 | 43.7 | 45.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.7 | 22.6 | 32.2 | 34.5 | 63.4 | 55.9 | 79.2 | 16.0 | 19.0 | 14.8 | 33.2 | 34.4 | 31.7 | 30.6 | 33.8 | 40.7 | 18.5 | - | - |
| Other Current Liabilities | 3.3 | 8.4 | 3.7 | 7.6 | 4.7 | 6.6 | 9.5 | 19.3 | 22.3 | 29.2 | 23.5 | 17.1 | 11.5 | 7.4 | 10.3 | 4.6 | 6.1 | - | - |
| Total Current Liabilities | 356.0 | 353.9 | 403.0 | 411.4 | 444.4 | 396.2 | 363.3 | 235.4 | 201.8 | 180.0 | 206.9 | 198.6 | 190.8 | 172.9 | 170.0 | 172.3 | 146.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 61.2 | 71.0 | 96.8 | 69.6 | 64.4 | 98.3 | 127.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 3.1 | 4.4 | 4.8 | 5.8 | 17.1 | 17.4 | 23.1 | 33.2 | 9.6 | 8.9 | 17.8 | 18.8 | 10.0 | 21.9 | 14.0 | - | - | - | - |
| Deferred Tax Liabilities | 1.2 | 17.5 | 3.1 | 3.8 | 5.3 | 7.7 | 10.6 | 10.4 | 11.3 | 0.2 | 3.3 | 4.7 | 2.3 | 3.0 | 3.0 | 3.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 62.8 | 67.9 | 72.1 | 66.3 | 79.8 | 96.2 | 79.6 | 126.5 | 95.2 | 71.7 | 76.3 | 74.1 | 63.6 | 58.7 | 33.0 | 19.6 | 19.4 | - | - |
| Total Non-Current Liabilities | 1,030.2 | 1,131.3 | 1,167.0 | 1,108.8 | 958.1 | 609.5 | 532.8 | 466.2 | 514.1 | 304.4 | 191.5 | 187.8 | 175.6 | 178.4 | 106.7 | 33.6 | 38.3 | - | - |
| Total Liabilities | 1,386.2 | 1,485.3 | 1,570.1 | 1,520.2 | 1,402.5 | 1,005.7 | 896.1 | 701.7 | 715.9 | 484.4 | 398.4 | 386.4 | 366.4 | 351.3 | 276.7 | 205.8 | 184.3 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 432.3 | 420.2 | 407.4 | 367.7 | 361.1 | 360.3 | 356.4 | 353.9 | 351.7 | 348.7 | 347.3 | 356.8 | 356.4 | 350.7 | 350.4 | 349.2 | 344.3 | - | - |
| Retained Earnings | 354.2 | 546.6 | 870.4 | 911.2 | 856.1 | 757.3 | 773.2 | 725.6 | 721.7 | 735.9 | 721.0 | 677.9 | 606.5 | 540.8 | 470.8 | 396.6 | 346.7 | - | - |
| Accumulated Other Comprehensive Income | (106.9) | (132.1) | (89.9) | (126.3) | (98.4) | (72.2) | (106.2) | (124.6) | (102.3) | (127.0) | (101.4) | (52.3) | (20.6) | 23.0 | (5.5) | 20.3 | 10.5 | - | - |
| Treasury Stock | - | - | - | - | 597.0 | 601.2 | 605.3 | 610.2 | 615.7 | 603.3 | 533.7 | 527.6 | 477.4 | 428.7 | 357.3 | 322.9 | 251.7 | - | - |
| Minority Interest | 17.8 | 17.9 | 16.9 | 18.2 | 15.8 | 13.1 | 13.2 | 7.7 | 7.0 | 7.0 | 7.2 | 8.0 | 8.1 | 13.0 | 11.3 | 11.1 | 5.5 | - | - |
| Total Stockholders Equity | 112.9 | 268.1 | 615.5 | 578.1 | 538.0 | 457.8 | 431.7 | 352.8 | 362.8 | 361.9 | (101.4) | (52.3) | (20.6) | 23.0 | 470.2 | 454.8 | 455.9 | 360.9 | 454.8 |
| Total Equity | 112.9 | 268.1 | 615.5 | 578.1 | 538.0 | 457.8 | 431.7 | 352.8 | 362.8 | 361.9 | 440.8 | 463.3 | 473.5 | 499.3 | 470.2 | 454.8 | 455.9 | 360.9 | 454.8 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 317.4 | 298.4 | 278.2 | 338.6 | 253.6 | 260.6 | 186.5 | 291.1 | 339.6 | 253.7 | 208.2 | 246.9 | 278.8 | 330.6 | 308.3 | 252.0 | 256.4 | - | - |
| Book Value | 112.9 | 268.1 | 615.5 | 578.1 | 538.0 | 457.8 | 431.7 | 352.8 | 362.8 | 361.9 | (101.4) | (52.3) | (20.6) | 23.0 | 470.2 | 454.8 | 455.9 | 360.9 | 454.8 |
| Tangible Book Value | (389.5) | (467.9) | (391.9) | (463.6) | (413.8) | (17.8) | 14.4 | 67.3 | 61.0 | 203.6 | (252.6) | (231.9) | (168.4) | (118.9) | 399.4 | 402.1 | 410.7 | - | - |
| 134.3 |
| 180.6 |
| 131.6 |
| 125.8 |
| 104.6 |
| 122.0 |
| 88.0 |
| 91.1 |
| 96.3 |
| 80.7 |
| 75.3 |
| 91.5 |
| 61.8 |
| 86.1 |
| 71.0 |
| 71.8 |
| 63.7 |
| 67.5 |
| 67.1 |
| 64.0 |
| 59.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 752.7 |
| 698.0 |
| 734.0 |
| 707.1 |
| 663.9 |
| 656.8 |
| 632.4 |
| 958.9 |
| 958.1 |
| 549.8 |
| 515.6 |
| 512.5 |
| 522.7 |
| 526.5 |
| 503.0 |
| 480.5 |
| 517.7 |
| 542.8 |
| 468.2 |
| 449.7 |
| 423.9 |
| 433.7 |
| 397.5 |
| 397.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.1 |
| 173.7 |
| 176.6 |
| 165.0 |
| 162.6 |
| 165.4 |
| 161.5 |
| 161.2 |
| 156.2 |
| 157.2 |
| 163.3 |
| 162.4 |
| 160.3 |
| 151.8 |
| 151.0 |
| 164.0 |
| 170.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 736.4 |
| 733.9 |
| 362.9 |
| 363.5 |
| 345.1 |
| 307.1 |
| 305.5 |
| 301.7 |
| 203.8 |
| 205.8 |
| 205.2 |
| 204.6 |
| 201.8 |
| 203.5 |
| 205.6 |
| 206.7 |
| 166.6 |
| 166.9 |
| 129.8 |
| 129.6 |
| 111.1 |
| 114.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.0 |
| 90.2 |
| 97.9 |
| 106.7 |
| 112.1 |
| 120.8 |
| 132.6 |
| 142.7 |
| 145.1 |
| 150.8 |
| 146.1 |
| 137.3 |
| 135.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 15.1 |
| 19.6 |
| 15.5 |
| 15.1 |
| 14.6 |
| 10.5 |
| 10.8 |
| 13.3 |
| - |
| - |
| 16.7 |
| 15.5 |
| 22.3 |
| 17.5 |
| 16.5 |
| 12.0 |
| 31.0 |
| 33.0 |
| 47.1 |
| 53.6 |
| 55.3 |
| 48.0 |
| 77.3 |
| 70.8 |
| 74.0 |
| 65.0 |
| 69.4 |
| 61.4 |
| 62.5 |
| 59.2 |
| 69.0 |
| 67.2 |
| 70.6 |
| 65.0 |
| 65.4 |
| 67.3 |
| 43.5 |
| 49.2 |
| 61.9 |
| 59.6 |
| 59.5 |
| 57.9 |
| 47.5 |
| 45.5 |
| 45.5 |
| 1,298.8 |
| 1,310.2 |
| 1,330.6 |
| 831.8 |
| 859.6 |
| 844.6 |
| 808.1 |
| 806.7 |
| 827.0 |
| 666.3 |
| 666.9 |
| 666.0 |
| 528.0 |
| 535.6 |
| 508.0 |
| 517.2 |
| 535.9 |
| 481.3 |
| 480.4 |
| 416.2 |
| 412.6 |
| 409.8 |
| 424.6 |
| 2,051.7 |
| 1,996.8 |
| 2,044.1 |
| 2,037.6 |
| 1,495.7 |
| 1,516.4 |
| 1,477.0 |
| 1,767.0 |
| 1,764.8 |
| 1,376.8 |
| 1,181.9 |
| 1,179.3 |
| 1,188.6 |
| 1,054.5 |
| 1,038.6 |
| 988.5 |
| 1,034.9 |
| 1,078.7 |
| 949.5 |
| 930.1 |
| 840.2 |
| 846.3 |
| 807.3 |
| 822.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.6 |
| 88.9 |
| 82.8 |
| 34.2 |
| 40.0 |
| 35.4 |
| 33.8 |
| 35.0 |
| 39.4 |
| 39.8 |
| 39.7 |
| 40.4 |
| 44.9 |
| 33.6 |
| 25.1 |
| 28.7 |
| 21.6 |
| 23.4 |
| 23.0 |
| 27.2 |
| 23.3 |
| 24.4 |
| 22.4 |
| 43.3 |
| 44.5 |
| 42.6 |
| 42.9 |
| 43.0 |
| 43.7 |
| 44.2 |
| 45.1 |
| 45.3 |
| 45.2 |
| 41.5 |
| 38.7 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.3 |
| 44.3 |
| 72.0 |
| 55.9 |
| 66.1 |
| 37.9 |
| 100.6 |
| 79.2 |
| 77.6 |
| 62.7 |
| 30.7 |
| 16.0 |
| 30.3 |
| 17.8 |
| 29.4 |
| 19.0 |
| 29.4 |
| 23.9 |
| 25.1 |
| 14.8 |
| 25.1 |
| 22.2 |
| 4.7 |
| 5.5 |
| 5.0 |
| 6.0 |
| 6.6 |
| 8.3 |
| 10.2 |
| 12.9 |
| 9.5 |
| 11.6 |
| 12.6 |
| 15.4 |
| 19.3 |
| 21.8 |
| 24.2 |
| 22.5 |
| 22.3 |
| 23.5 |
| 23.1 |
| 25.0 |
| 29.2 |
| 29.9 |
| 24.7 |
| 461.4 |
| 471.9 |
| 444.4 |
| 484.1 |
| 410.2 |
| 402.9 |
| 396.2 |
| 404.1 |
| 344.8 |
| 380.4 |
| 363.3 |
| 358.3 |
| 322.9 |
| 304.9 |
| 235.4 |
| 243.0 |
| 202.2 |
| 224.9 |
| 201.8 |
| 220.0 |
| 199.3 |
| 202.7 |
| 180.0 |
| 197.8 |
| 178.0 |
| 70.1 |
| 64.4 |
| 73.2 |
| 83.1 |
| 90.0 |
| 98.3 |
| 106.9 |
| 116.6 |
| 120.0 |
| 127.4 |
| 126.0 |
| 118.4 |
| 114.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 22.1 |
| 19.2 |
| 17.4 |
| 15.4 |
| 17.4 |
| 19.7 |
| 23.1 |
| 26.2 |
| 31.3 |
| - |
| 33.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.6 |
| 6.1 |
| 6.4 |
| 7.7 |
| 9.3 |
| 10.0 |
| 10.9 |
| 10.6 |
| 9.9 |
| 11.2 |
| 10.1 |
| 10.4 |
| 10.7 |
| 11.5 |
| 11.5 |
| 11.3 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.2 |
| 2.0 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.7 |
| 79.8 |
| 96.9 |
| 96.4 |
| 100.2 |
| 96.2 |
| 70.2 |
| 68.5 |
| 73.4 |
| 79.6 |
| 74.2 |
| 80.0 |
| 121.3 |
| 126.5 |
| 130.3 |
| 101.2 |
| 97.1 |
| 95.2 |
| 58.6 |
| 62.7 |
| 64.2 |
| 71.7 |
| 70.5 |
| 69.6 |
| 971.3 |
| 958.1 |
| 999.8 |
| 1,040.3 |
| 557.8 |
| 609.5 |
| 533.7 |
| 920.2 |
| 929.6 |
| 532.8 |
| 436.4 |
| 465.8 |
| 518.5 |
| 466.2 |
| 466.8 |
| 454.6 |
| 464.7 |
| 514.1 |
| 329.7 |
| 335.6 |
| 262.2 |
| 304.4 |
| 214.5 |
| 220.0 |
| 1,443.2 |
| 1,402.5 |
| 1,484.0 |
| 1,450.5 |
| 960.7 |
| 1,005.7 |
| 937.8 |
| 1,265.0 |
| 1,310.0 |
| 896.1 |
| 794.7 |
| 788.7 |
| 823.4 |
| 701.7 |
| 709.7 |
| 656.9 |
| 689.6 |
| 715.9 |
| 549.7 |
| 534.9 |
| 464.9 |
| 484.4 |
| 412.2 |
| 397.9 |
| 361.1 |
| 356.7 |
| 358.4 |
| 359.0 |
| 360.3 |
| 357.4 |
| 356.0 |
| 355.7 |
| 356.4 |
| 353.4 |
| 354.1 |
| 353.6 |
| 353.9 |
| 351.1 |
| 352.8 |
| 351.7 |
| 351.7 |
| 348.9 |
| 351.0 |
| 349.7 |
| 348.7 |
| 346.6 |
| 347.7 |
| 856.1 |
| 827.3 |
| 835.0 |
| 787.6 |
| 757.3 |
| 812.9 |
| 810.2 |
| 778.9 |
| 773.2 |
| 745.0 |
| 741.7 |
| 729.9 |
| 725.6 |
| 705.2 |
| 712.8 |
| 707.3 |
| 721.7 |
| 763.1 |
| 759.8 |
| 745.1 |
| 735.9 |
| 736.6 |
| 734.4 |
| (125.5) |
| (97.5) |
| (98.4) |
| (98.4) |
| (78.3) |
| (80.7) |
| (72.2) |
| (96.0) |
| (128.5) |
| (143.2) |
| (106.2) |
| (118.7) |
| (110.7) |
| (119.9) |
| (124.6) |
| (126.0) |
| (129.3) |
| (107.9) |
| (102.3) |
| (103.9) |
| (104.7) |
| (112.5) |
| (127.0) |
| (109.8) |
| (98.5) |
| 597.1 |
| 598.6 |
| 599.9 |
| 601.2 |
| 601.3 |
| 602.1 |
| 603.5 |
| 605.3 |
| 605.4 |
| 607.0 |
| 608.5 |
| 610.2 |
| 610.2 |
| 612.8 |
| 613.7 |
| 615.7 |
| 615.9 |
| 618.5 |
| 614.2 |
| 603.3 |
| 586.1 |
| 567.0 |
| 15.8 |
| 15.9 |
| 15.4 |
| 13.7 |
| 13.1 |
| 12.8 |
| 11.9 |
| 13.0 |
| 13.2 |
| 12.4 |
| 12.1 |
| 9.6 |
| 7.7 |
| 8.2 |
| 7.8 |
| 7.5 |
| 7.0 |
| 7.1 |
| 7.1 |
| 6.8 |
| 7.0 |
| 7.3 |
| 7.1 |
| 538.0 |
| 505.0 |
| 532.3 |
| 480.2 |
| 457.8 |
| 486.2 |
| 447.9 |
| 401.4 |
| 431.7 |
| 387.1 |
| 390.6 |
| 365.3 |
| 352.8 |
| 328.9 |
| 331.7 |
| 345.2 |
| 362.8 |
| 399.8 |
| 395.3 |
| 375.3 |
| 361.9 |
| 395.1 |
| 424.2 |
| 505.0 |
| 532.3 |
| 480.2 |
| 457.8 |
| 486.2 |
| 447.9 |
| 401.4 |
| 431.7 |
| 387.1 |
| 390.6 |
| 365.3 |
| 352.8 |
| 328.9 |
| 331.7 |
| 345.2 |
| 362.8 |
| 399.8 |
| 395.3 |
| 375.3 |
| 361.9 |
| 395.1 |
| 424.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 249.8 |
| 296.9 |
| 260.9 |
| 260.6 |
| 228.3 |
| 614.1 |
| 577.7 |
| 186.5 |
| 157.3 |
| 189.6 |
| 217.7 |
| 291.1 |
| 260.0 |
| 278.3 |
| 292.7 |
| 341.0 |
| 248.2 |
| 250.4 |
| 221.2 |
| 253.7 |
| 199.7 |
| 219.5 |
| 505.0 |
| 532.3 |
| 480.2 |
| 457.8 |
| 486.2 |
| 447.9 |
| 401.4 |
| 431.7 |
| 387.1 |
| 390.6 |
| 365.3 |
| 352.8 |
| 328.9 |
| 331.7 |
| 345.2 |
| 362.8 |
| 399.8 |
| 395.3 |
| 375.3 |
| 361.9 |
| 395.1 |
| 424.2 |
| (201.5) |
| (231.4) |
| (201.6) |
| 117.4 |
| 94.3 |
| 141.1 |
| 140.8 |
| 95.9 |
| 130.0 |
| 183.3 |
| 184.9 |
| 160.1 |
| 148.2 |
| 127.0 |
| 128.1 |
| 139.6 |
| 156.2 |
| 233.2 |
| 228.4 |
| 245.5 |
| 232.2 |
| 284.0 |
| 310.1 |