| (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 | Q4 FY 22 | Q3 FY 22 | Q2 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 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 223.6 | 269.4 | 167.5 | 242.8 | 179.4 | 248.1 | 232.7 | 212.3 | 210.3 | 198.7 | 185.1 | 231.4 | 164.4 | 166.6 | 194.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 167.5 | 232.7 | 185.1 | 166.6 | 157.5 | 120.7 | 146.2 | 160.5 | 135.3 | 122.4 | 129.3 | 104.8 | 220.9 | 89.2 | 50.9 | 76.7 |
| Restricted Cash | - | - | - | - | - | 0.2 | 2.7 | 2.5 | - | 4.5 | 4.5 | 5.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 167.5 | 232.7 | 185.1 | 166.6 | 157.5 | 120.7 | 146.2 | 160.5 | 135.3 | 122.4 | 129.3 | 104.8 | 220.9 | 89.2 | 50.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 1,158.9 | 1,051.5 | 755.1 | 669.0 | 649.0 | 768.7 | 694.2 | 714.3 | 636.0 | 701.9 | 660.8 | 700.5 | 566.6 | 506.3 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 187.6 | 184.0 | 129.1 | 131.2 | 125.5 | 149.9 | 163.4 | 214.7 | 202.1 | 232.8 | 242.2 | 209.4 | 175.0 | 150.5 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 204.7 | 197.4 | 147.4 | 128.8 | 111.8 | 206.6 | 160.2 | 158.8 | 150.3 | 176.0 | 142.8 | 154.0 | 166.5 | 149.4 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 763.4 | 812.6 | 246.3 | 200.0 | 242.4 | 263.9 | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 2.6 | 2.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 763.4 | 812.6 | 258.8 | 212.5 | 291.7 | 276.4 | - | - | - | - | - | - | - | - | - | - |
| 205.5 |
| 234.3 |
| 225.3 |
| 163.4 |
| 157.5 |
| 141.7 |
| 135.0 |
| 110.8 |
| 120.7 |
| 111.2 |
| 130.7 |
| 66.5 |
| 190.0 |
| 203.2 |
| 173.0 |
| 160.5 |
| 171.3 |
| 127.0 |
| 153.9 |
| 113.7 |
| 125.1 |
| 135.3 |
| 175.2 |
| 98.5 |
| 98.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | - | - | 2.5 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 223.6 | 269.4 | 167.5 | 242.8 | 179.4 | 248.1 | 232.7 | 212.3 | 210.3 | 198.7 | 185.1 | 231.4 | 164.4 | 166.6 | 194.4 | 205.5 | 234.3 | 225.3 | 163.4 | 157.5 | 141.7 | 135.0 | 110.8 | 120.7 | 111.2 | 130.7 | 66.5 | 190.0 | 203.2 | 173.0 | 160.5 | 171.3 | 127.0 | 153.9 | 113.7 | 125.1 | 135.3 | 175.2 | 98.5 | 98.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,047.3 | 1,082.4 | 1,158.9 | 1,127.5 | 1,223.2 | 1,117.7 | 1,051.5 | 1,053.8 | 1,037.9 | 1,040.5 | 755.1 | 990.0 | 795.9 | 669.0 | 667.1 | 696.6 | 664.4 | 629.2 | 673.8 | 649.0 | 631.9 | 660.6 | 735.1 | 768.7 | 729.0 | 629.6 | 685.7 | 788.8 | 863.2 | 846.2 | 714.3 | 714.5 | 750.8 | 700.8 | 681.1 | 594.0 | 636.0 | 633.5 | 666.0 | 667.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 124.6 | 112.1 | 98.8 | 106.6 | 129.4 | 143.8 | 113.6 | 121.8 | 128.8 | 125.8 | 115.4 | 126.3 | 193.6 | 112.3 | 100.6 | 103.3 | 95.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,542.0 | 1,604.4 | 1,620.9 | 1,619.8 | 1,666.2 | 1,631.8 | 1,527.4 | 1,506.5 | 1,479.9 | 1,454.0 | 1,158.2 | 1,468.8 | 1,234.8 | 1,065.9 | 1,081.6 | 1,113.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 197.1 | 192.3 | 187.6 | 192.5 | 183.1 | 180.0 | 184.0 | 176.8 | 177.4 | 177.8 | 129.1 | 179.3 | 134.0 | 131.2 | 137.3 | 131.7 | 134.6 | 134.1 | 129.0 | 125.5 | 136.3 | 146.7 | 155.2 | 149.9 | 165.4 | 165.9 | 163.9 | 181.4 | 182.1 | 183.6 | 214.7 | 213.6 | 212.2 | 217.1 | 216.7 | 201.4 | 202.1 | 207.2 | 200.8 | 218.0 |
| Accumulated Depreciation | 131.7 | 126.9 | 121.4 | 122.2 | 117.1 | 112.9 | 110.9 | 106.1 | 104.5 | 102.8 | 96.8 | 102.7 | 99.1 | 93.5 | 100.6 | 96.3 | 98.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 65.4 | 65.4 | 66.1 | 70.3 | 66.0 | 67.1 | 73.1 | 70.7 | 72.9 | 75.0 | 32.3 | 76.6 | 34.9 | 37.7 | 36.7 | 35.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 4.6 | - | - | 3.3 | 4.6 | 3.9 | 8.2 | |||||||||||||||||||||||
| Goodwill | 2,209.6 | 2,065.9 | 2,049.9 | 2,084.9 | 1,913.1 | 1,968.7 | 2,046.6 | 1,992.1 | 1,977.7 | 1,923.1 | 1,110.4 | 1,856.4 | 1,133.3 | 1,108.6 | 1,158.6 | 1,123.1 | 1,051.8 | 1,029.6 | ||||||||||||||||||||||
| Intangible Assets | 129.3 | 113.6 | 121.2 | 157.8 | 136.8 | 142.1 | 160.6 | 164.5 | 175.6 | 168.1 | 29.2 | 232.6 | 27.5 | 38.0 | 39.5 | 36.5 | 9.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 206.5 | 199.6 | 197.6 | 186.1 | 185.5 | 172.1 | 178.0 | 167.3 | 181.9 | 179.5 | 182.3 | 201.8 | 182.5 | 215.4 | 205.1 | 212.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 78.8 | 92.6 | 106.2 | 109.5 | 106.1 | 96.9 | 105.5 | 89.5 | 87.6 | 76.2 | 47.8 | 74.3 | 52.0 | 54.4 | 59.3 | 58.9 | 34.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 130.7 | 123.2 | 120.2 | 125.1 | 110.5 | 100.5 | 101.6 | 94.3 | 94.9 | 74.8 | 62.5 | 74.5 | 66.4 | 53.2 | 60.2 | 57.2 | 51.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,362.2 | 4,264.7 | 4,282.2 | 4,353.4 | 4,184.3 | 4,179.2 | 4,192.7 | 4,084.9 | 4,070.6 | 3,950.8 | 2,622.8 | 3,985.0 | 2,731.5 | 2,576.6 | 2,645.6 | 2,640.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 204.8 | 196.7 | 204.7 | 234.6 | 262.3 | 238.2 | 197.4 | 198.3 | 215.6 | 207.1 | 147.4 | 235.7 | 151.3 | 128.8 | 128.7 | 142.8 | 132.6 | 124.3 | 135.4 | 111.8 | 113.8 | 120.6 | 140.2 | 206.6 | 179.2 | 135.4 | 119.4 | 177.6 | 155.3 | 144.6 | 158.8 | 143.5 | 136.2 | 155.1 | 130.5 | 119.9 | 150.3 | 141.0 | 136.3 | 116.6 |
| Short Term Debt | - | - | - | - | 250.0 | - | 0.0 | - | - | - | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 16.7 | 16.3 | 28.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 410.9 | 435.4 | 420.3 | 389.9 | 373.6 | 360.0 | 351.7 | 372.3 | 373.7 | 382.9 | 241.3 | 321.5 | 274.1 | 190.4 | 225.0 | 219.5 | 179.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 73.7 | 69.7 | 69.1 | 64.1 | 65.9 | 61.2 | 63.4 | 65.9 | 70.8 | 68.1 | 57.9 | 66.1 | 55.8 | 67.5 | 64.8 | 65.2 | ||||||||||||||||||||||||
| Accrued Expenses | 245.6 | 221.8 | 346.9 | 313.3 | 242.0 | 222.5 | 332.1 | 317.5 | 251.0 | 222.7 | 237.7 | 222.8 | 184.5 | 206.3 | 183.3 | 166.0 | 193.2 | |||||||||||||||||||||||
| Other Current Liabilities | 249.2 | 279.1 | 288.1 | 338.9 | 302.2 | 361.3 | 247.9 | 244.8 | 235.8 | 242.7 | 190.4 | 268.1 | 158.8 | 223.5 | 213.4 | 217.1 | 209.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,228.7 | 1,220.8 | 1,379.0 | 1,376.1 | 1,516.5 | 1,267.3 | 1,219.5 | 1,246.3 | 1,193.9 | 1,161.0 | 916.0 | 1,173.0 | 870.6 | 848.5 | 855.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 880.2 | 834.3 | 763.4 | 862.5 | 764.2 | 888.5 | 812.6 | 861.8 | 951.0 | 945.3 | 246.3 | 1,065.0 | 234.1 | 200.0 | 237.5 | 246.9 | 234.0 | 238.3 | 276.0 | 242.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 155.8 | 154.4 | 154.7 | 145.0 | 143.2 | 134.8 | 140.1 | 128.9 | 139.4 | 139.5 | 146.3 | 161.0 | 148.0 | 174.3 | 165.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.9 | 3.0 | 2.6 | 6.7 | 7.8 | 8.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 20.0 | 20.2 | 21.3 | 30.7 | 27.2 | 24.9 | 30.2 | 17.3 | 17.6 | 11.6 | 15.2 | 62.8 | 32.8 | 10.6 | 17.1 | 13.9 | 17.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 149.9 | 155.1 | 151.4 | 162.7 | 148.6 | 149.7 | 138.0 | 141.6 | 156.1 | 137.6 | 79.2 | 125.8 | 86.6 | 69.2 | 74.0 | 75.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,498.5 | 2,418.1 | 2,502.0 | 2,611.4 | 2,610.5 | 2,487.2 | 2,362.3 | 2,418.7 | 2,485.7 | 2,413.1 | 1,439.6 | 2,629.4 | 1,407.5 | 1,342.3 | 1,401.0 | 1,402.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.7 | 2.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,955.5 | 1,919.8 | 1,872.9 | 1,804.4 | 1,724.2 | 1,855.8 | 1,870.6 | 1,792.1 | 1,721.8 | 1,659.3 | 1,390.7 | 1,525.8 | 1,495.2 | 1,358.7 | 1,359.4 | 1,360.4 | 1,294.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (94.7) | (76.4) | (95.8) | (65.1) | (153.2) | (187.8) | (78.9) | (154.7) | (156.5) | (132.2) | (208.1) | (181.4) | (175.1) | (125.0) | (115.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.4 | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,863.4 | 1,846.1 | 1,779.8 | 1,741.9 | 1,573.7 | 1,691.9 | 1,830.3 | 1,666.1 | 1,584.8 | 1,537.6 | 1,183.1 | 1,355.6 | 1,323.9 | 1,234.2 | 1,244.6 | 1,237.9 | ||||||||||||||||||||||||
| Total Equity | 1,863.7 | 1,846.6 | 1,780.2 | 1,742.1 | 1,573.8 | 1,692.0 | 1,830.4 | 1,666.2 | 1,584.9 | 1,537.7 | 1,183.1 | 1,355.7 | 1,324.0 | 1,234.3 | 1,244.6 | 1,237.9 | 1,192.5 | 1,147.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 880.2 | 834.3 | 763.4 | 862.5 | 1,014.2 | 888.5 | 812.6 | 861.8 | 951.0 | 945.3 | 258.8 | 1,077.5 | 246.6 | 212.5 | 250.0 | 263.6 | 250.3 | 267.2 | 302.2 | 291.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 656.6 | 564.8 | 595.9 | 619.7 | 834.8 | 640.3 | 579.9 | 649.5 | 740.7 | 746.6 | 73.7 | 846.1 | 82.2 | 45.9 | 55.6 | 58.1 | 16.0 | 41.9 | ||||||||||||||||||||||
| Working Capital | 313.3 | 383.6 | 241.8 | 243.7 | 149.7 | 364.5 | 307.9 | 260.2 | 286.0 | 293.0 | 242.2 | 295.8 | 364.2 | 217.5 | 226.4 | 264.1 | 295.1 | 267.4 | ||||||||||||||||||||||
| Book Value | 1,863.4 | 1,846.1 | 1,779.8 | 1,741.9 | 1,573.7 | 1,691.9 | 1,830.3 | 1,666.1 | 1,584.8 | 1,537.6 | 1,183.1 | 1,355.6 | 1,323.9 | 1,234.2 | 1,244.6 | 1,237.9 | 1,192.4 | 1,147.1 | ||||||||||||||||||||||
| Tangible Book Value | (475.5) | (333.4) | (391.2) | (500.7) | (476.3) | (418.9) | (376.8) | (490.4) | (568.5) | (553.7) | 43.5 | (733.4) | 163.1 | 87.7 | 46.5 | 78.3 | 131.4 | |||||||||||||||||||||||
| 76.7 |
| - |
| Prepaid Expenses | 83.4 | 91.6 | 115.4 | 112.3 | 81.1 | 62.2 | 56.0 | 46.3 | 42.1 | 52.3 | 61.4 | 48.2 | 49.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,620.9 | 1,527.4 | 1,158.2 | 1,065.9 | 999.8 | 1,079.8 | 1,050.4 | 935.4 | 823.8 | 898.6 | 871.6 | 859.3 | 844.7 | 655.9 | - | - |
| - |
| - |
| Accumulated Depreciation | 121.4 | 110.9 | 96.8 | 93.5 | 90.0 | 110.5 | 120.1 | 146.9 | 137.2 | 158.9 | 154.1 | 135.1 | 95.6 | 79.6 | - | - |
| Property,Plant & Equipment Net | 66.1 | 73.1 | 32.3 | 37.7 | 35.5 | 39.4 | 43.3 | 67.8 | 64.9 | 73.9 | 88.0 | 74.3 | 79.4 | 70.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 4.6 | 3.3 | 7.3 | 6.9 | 3.4 | 2.1 | 1.9 | 2.1 | 2.2 | 3.3 | 0.1 | - | - | - |
| Goodwill | 2,049.9 | 2,046.6 | 1,110.4 | 1,108.6 | 993.5 | 924.8 | 798.8 | 718.0 | 601.4 | 714.2 | 722.8 | 636.0 | 394.4 | 319.7 | - | - |
| Intangible Assets | 121.2 | 160.6 | 29.2 | 38.0 | 13.9 | 16.4 | 16.1 | 49.0 | 40.3 | 63.1 | 86.9 | 74.2 | 46.0 | 33.8 | - | - |
| Operating Lease Right Of Use Assets | 197.6 | 178.0 | 182.3 | 215.4 | 239.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 106.2 | 105.5 | 47.8 | 54.4 | 32.1 | 28.4 | 8.6 | 0.6 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 120.2 | 101.6 | 62.5 | 53.2 | 57.0 | 51.7 | 38.8 | 27.9 | 27.0 | 24.5 | 27.5 | 23.9 | 17.0 | 17.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,282.2 | 4,192.7 | 2,622.8 | 2,576.6 | 2,378.6 | 2,147.4 | 1,959.4 | 1,800.8 | 1,559.2 | 1,776.4 | 1,799.1 | 1,671.0 | 1,381.7 | 1,097.9 | - | - |
| - |
| Short Term Debt | - | - | 12.5 | 12.5 | 49.3 | 12.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 420.3 | 351.7 | 241.3 | 190.4 | 171.9 | 165.6 | 143.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 69.1 | 63.4 | 57.9 | 67.5 | 69.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 346.9 | 332.1 | 237.7 | 206.3 | 199.8 | 203.4 | 180.2 | 129.2 | 103.9 | 110.2 | 114.8 | 128.1 | 93.2 | 88.8 | - | - |
| Other Current Liabilities | 288.1 | 247.9 | 190.4 | 223.5 | 174.9 | 156.9 | 99.9 | 85.1 | 69.0 | 79.4 | 100.2 | 72.5 | 90.7 | 75.0 | - | - |
| Total Current Liabilities | 1,379.0 | 1,219.5 | 916.0 | 848.5 | 793.5 | 770.0 | 618.1 | 481.1 | 450.4 | 503.9 | 483.1 | 503.8 | 467.2 | 432.2 | - | - |
| Operating Lease Liabilities Non-Current | 154.7 | 140.1 | 146.3 | 174.3 | 192.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 21.3 | 30.2 | 15.2 | 10.6 | 16.3 | 13.0 | 30.2 | 60.3 | 34.8 | 28.8 | 30.5 | 24.3 | 12.5 | 4.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 151.4 | 138.0 | 79.2 | 69.2 | 80.6 | 83.1 | 57.7 | 54.0 | 32.7 | 34.4 | 24.7 | 25.9 | 31.3 | 8.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,502.0 | 2,362.3 | 1,439.6 | 1,342.3 | 1,341.2 | 1,157.9 | 992.3 | 931.4 | 702.4 | 763.3 | 800.3 | 651.2 | 633.6 | 451.4 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,872.9 | 1,870.6 | 1,390.7 | 1,358.7 | 1,198.6 | 1,071.2 | 945.0 | 736.4 | 672.3 | 651.5 | 552.2 | 554.3 | 359.9 | 283.1 | - | - |
| Accumulated Other Comprehensive Income | (95.8) | (78.9) | (208.1) | (125.0) | (161.8) | (160.6) | (127.4) | (128.0) | (143.2) | (42.5) | 1.9 | 31.0 | 18.8 | 12.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.5 | 1.0 | 1.0 | 0.9 | - | - | - | - |
| Total Stockholders Equity | 1,779.8 | 1,830.3 | 1,183.1 | 1,234.2 | 1,037.3 | 989.3 | 967.0 | 869.3 | 856.3 | 1,012.1 | 997.8 | 1,019.0 | 748.1 | 646.5 | 511.5 | 415.7 |
| Total Equity | 1,780.2 | 1,830.4 | 1,183.1 | 1,234.3 | 1,037.4 | 989.5 | 967.1 | 869.4 | 856.8 | 1,013.1 | 998.8 | 1,019.9 | 748.1 | 646.5 | 511.5 | 415.7 |
| Net debt | 595.9 | 579.9 | 73.7 | 45.9 | 134.1 | 155.7 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 241.8 | 307.9 | 242.2 | 217.5 | 206.3 | 309.8 | 432.3 | 454.3 | 373.3 | 394.7 | 388.5 | 355.5 | 377.5 | 223.7 | - | - |
| Book Value | 1,779.8 | 1,830.3 | 1,183.1 | 1,234.2 | 1,037.3 | 989.3 | 967.0 | 869.3 | 856.3 | 1,012.1 | 997.8 | 1,019.0 | 748.1 | 646.5 | 511.5 | 415.7 |
| Tangible Book Value | (391.2) | (376.8) | 43.5 | 87.7 | 29.9 | 48.0 | 152.0 | 102.3 | 214.6 | 234.8 | 188.0 | 308.8 | 307.7 | 293.0 | - | - |
| 87.4 |
| 91.6 |
| 81.1 |
| 70.5 |
| 76.6 |
| 82.7 |
| 62.2 |
| 123.8 |
| 72.0 |
| 62.6 |
| 50.0 |
| 65.1 |
| 65.9 |
| 46.3 |
| 50.1 |
| 53.7 |
| 52.0 |
| 56.5 |
| 57.2 |
| 42.1 |
| 48.2 |
| 48.7 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 5.4 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,106.4 |
| 1,064.1 |
| 1,035.4 |
| 999.8 |
| 956.2 |
| 1,001.9 |
| 1,050.3 |
| 1,079.8 |
| 1,116.5 |
| 998.4 |
| 951.5 |
| 1,042.0 |
| 1,149.9 |
| 1,090.7 |
| 935.4 |
| 943.1 |
| 954.0 |
| 932.6 |
| 874.5 |
| 789.7 |
| 823.8 |
| 870.5 |
| 831.6 |
| 844.7 |
| 96.7 |
| 93.9 |
| 90.0 |
| 100.9 |
| 111.2 |
| 114.7 |
| 110.5 |
| 125.4 |
| 124.3 |
| 122.1 |
| 124.6 |
| 126.6 |
| 126.7 |
| 146.9 |
| 152.3 |
| 148.9 |
| 145.5 |
| 142.4 |
| 140.1 |
| 137.2 |
| 138.6 |
| 135.6 |
| 147.4 |
| 36.0 |
| 37.4 |
| 35.1 |
| 35.5 |
| 35.4 |
| 35.5 |
| 40.4 |
| 39.4 |
| 40.1 |
| 41.7 |
| 41.8 |
| 56.8 |
| 55.5 |
| 56.9 |
| 67.8 |
| 61.3 |
| 63.3 |
| 71.6 |
| 74.3 |
| 61.3 |
| 64.9 |
| 68.6 |
| 65.1 |
| 70.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.9 |
| 7.3 |
| 6.7 |
| 7.3 |
| 7.2 |
| 6.9 |
| 7.7 |
| 3.5 |
| 2.9 |
| 2.7 |
| 3.2 |
| 2.4 |
| 2.1 |
| 2.2 |
| 2.0 |
| 1.9 |
| 2.0 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.2 |
| 1.9 |
| 1,017.9 |
| 993.5 |
| 958.2 |
| 944.7 |
| 937.1 |
| 924.8 |
| 851.6 |
| 827.7 |
| 782.6 |
| 740.9 |
| 809.7 |
| 763.5 |
| 718.0 |
| 721.8 |
| 709.7 |
| 727.8 |
| 716.2 |
| 594.0 |
| 601.4 |
| 684.9 |
| 671.4 |
| 698.8 |
| 8.9 |
| 10.9 |
| 13.9 |
| 12.5 |
| 14.9 |
| 14.1 |
| 16.4 |
| 10.4 |
| 11.7 |
| 12.0 |
| 26.7 |
| 20.8 |
| 24.5 |
| 49.0 |
| 37.3 |
| 42.2 |
| 52.0 |
| 58.2 |
| 35.7 |
| 40.3 |
| 49.2 |
| 49.1 |
| 55.9 |
| 213.2 |
| 222.9 |
| 225.8 |
| 239.4 |
| 240.3 |
| 262.7 |
| 223.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.7 |
| 34.5 |
| 32.1 |
| 26.8 |
| 24.1 |
| 27.8 |
| 28.4 |
| 30.6 |
| 30.6 |
| 8.4 |
| 1.8 |
| 8.6 |
| 0.0 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.7 |
| 47.3 |
| 57.0 |
| 53.3 |
| 52.1 |
| 51.7 |
| 51.7 |
| 39.6 |
| 38.3 |
| 35.7 |
| 31.9 |
| 35.1 |
| 33.0 |
| 27.9 |
| 31.6 |
| 28.2 |
| 28.5 |
| 27.6 |
| 45.0 |
| 27.0 |
| 28.3 |
| 24.6 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,510.9 |
| 2,455.1 |
| 2,414.9 |
| 2,378.6 |
| 2,289.3 |
| 2,343.2 |
| 2,352.6 |
| 2,147.4 |
| 2,096.4 |
| 1,951.9 |
| 1,834.9 |
| 1,902.7 |
| 2,082.8 |
| 1,971.0 |
| 1,800.8 |
| 1,798.4 |
| 1,800.4 |
| 1,814.3 |
| 1,752.9 |
| 1,527.5 |
| 1,559.2 |
| 1,703.5 |
| 1,643.9 |
| 1,696.1 |
| 26.2 |
| 49.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.6 |
| 199.3 |
| 171.9 |
| 182.9 |
| 189.7 |
| 203.8 |
| 165.6 |
| 147.5 |
| 154.6 |
| 155.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.9 |
| 68.9 |
| 69.6 |
| 69.7 |
| 67.2 |
| 70.6 |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.0 |
| 138.1 |
| 199.8 |
| 165.1 |
| 161.5 |
| 124.3 |
| 203.4 |
| 160.8 |
| 156.1 |
| 111.2 |
| 143.4 |
| 140.4 |
| 100.8 |
| 129.2 |
| 117.1 |
| 92.3 |
| 117.9 |
| 96.9 |
| 91.6 |
| 103.9 |
| 113.3 |
| 89.4 |
| 96.8 |
| 192.5 |
| 175.1 |
| 174.9 |
| 165.8 |
| 151.2 |
| 137.8 |
| 156.8 |
| 125.3 |
| 119.2 |
| 101.7 |
| 81.5 |
| 92.9 |
| 82.1 |
| 85.1 |
| 70.1 |
| 67.6 |
| 101.3 |
| 109.5 |
| 64.7 |
| 69.0 |
| 69.9 |
| 73.5 |
| 78.5 |
| 849.3 |
| 811.3 |
| 796.7 |
| 754.7 |
| 793.5 |
| 732.7 |
| 735.8 |
| 712.5 |
| 770.0 |
| 646.9 |
| 624.4 |
| 532.0 |
| 537.7 |
| 560.0 |
| 483.9 |
| 481.1 |
| 465.3 |
| 428.6 |
| 513.6 |
| 475.7 |
| 403.6 |
| 450.4 |
| 454.9 |
| 427.1 |
| 436.4 |
| 172.8 |
| 173.1 |
| 179.6 |
| 181.5 |
| 192.0 |
| 194.7 |
| 212.2 |
| 172.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 18.5 |
| 16.3 |
| 13.4 |
| 12.9 |
| 13.1 |
| 13.0 |
| 24.9 |
| 25.6 |
| 27.3 |
| 43.8 |
| 45.7 |
| 39.2 |
| 60.3 |
| 46.3 |
| 63.5 |
| 35.9 |
| 31.8 |
| 39.2 |
| 34.8 |
| 31.3 |
| 27.3 |
| 33.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.4 |
| 63.8 |
| 63.9 |
| 80.6 |
| 74.9 |
| 75.7 |
| 84.0 |
| 83.1 |
| 53.9 |
| 54.0 |
| 58.9 |
| 51.0 |
| 54.8 |
| 55.1 |
| 54.0 |
| 55.4 |
| 58.4 |
| 45.6 |
| 46.0 |
| 60.7 |
| 32.7 |
| 33.9 |
| 38.7 |
| 39.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,318.4 |
| 1,307.8 |
| 1,309.6 |
| 1,341.2 |
| 1,296.3 |
| 1,392.9 |
| 1,325.8 |
| 1,157.9 |
| 1,080.6 |
| 961.3 |
| 880.6 |
| 974.1 |
| 1,142.6 |
| 1,023.9 |
| 931.4 |
| 895.5 |
| 927.7 |
| 950.5 |
| 902.8 |
| 683.6 |
| 702.4 |
| 749.1 |
| 721.0 |
| 699.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,261.7 |
| 1,232.6 |
| 1,198.6 |
| 1,170.1 |
| 1,138.5 |
| 1,110.3 |
| 1,071.2 |
| 1,067.9 |
| 1,026.8 |
| 977.5 |
| 832.6 |
| 896.1 |
| 873.0 |
| 736.4 |
| 779.5 |
| 757.8 |
| 710.4 |
| 689.9 |
| 690.8 |
| 672.3 |
| 708.8 |
| 687.4 |
| 672.7 |
| (123.0) |
| (102.4) |
| (115.1) |
| (127.9) |
| (161.8) |
| (177.7) |
| (199.4) |
| (145.0) |
| (160.6) |
| (147.1) |
| (148.2) |
| (154.7) |
| (98.5) |
| (118.0) |
| (101.9) |
| (128.0) |
| (133.4) |
| (143.2) |
| (124.0) |
| (132.6) |
| (158.5) |
| (143.2) |
| (100.3) |
| (112.6) |
| (67.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 1.1 |
| 1,192.4 |
| 1,147.1 |
| 1,105.2 |
| 1,037.3 |
| 992.9 |
| 950.1 |
| 1,026.6 |
| 989.3 |
| 1,015.6 |
| 990.4 |
| 954.2 |
| 928.5 |
| 940.0 |
| 947.0 |
| 869.3 |
| 902.7 |
| 872.6 |
| 863.2 |
| 849.4 |
| 843.5 |
| 856.3 |
| 954.0 |
| 922.3 |
| 995.9 |
| 1,105.3 |
| 1,037.4 |
| 993.0 |
| 950.2 |
| 1,026.8 |
| 989.5 |
| 1,015.8 |
| 990.6 |
| 954.3 |
| 928.6 |
| 940.2 |
| 947.1 |
| 869.4 |
| 902.9 |
| 872.7 |
| 863.9 |
| 850.2 |
| 843.9 |
| 856.8 |
| 954.4 |
| 922.9 |
| 997.0 |
| 138.7 |
| 134.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.7 |
| 206.3 |
| 223.6 |
| 266.2 |
| 337.8 |
| 309.8 |
| 469.6 |
| 374.0 |
| 419.6 |
| 504.4 |
| 589.9 |
| 606.8 |
| 454.3 |
| 477.8 |
| 525.4 |
| 419.0 |
| 398.9 |
| 386.2 |
| 373.3 |
| 415.6 |
| 404.5 |
| 408.3 |
| 1,105.2 |
| 1,037.3 |
| 992.9 |
| 950.1 |
| 1,026.6 |
| 989.3 |
| 1,015.6 |
| 990.4 |
| 954.2 |
| 928.5 |
| 940.0 |
| 947.0 |
| 869.3 |
| 902.7 |
| 872.6 |
| 863.2 |
| 849.4 |
| 843.5 |
| 856.3 |
| 954.0 |
| 922.3 |
| 995.9 |
| 108.7 |
| 76.4 |
| 29.9 |
| 22.3 |
| (9.5) |
| 75.4 |
| 48.0 |
| 153.6 |
| 151.1 |
| 159.6 |
| 160.9 |
| 109.5 |
| 159.0 |
| 102.3 |
| 143.6 |
| 120.7 |
| 83.4 |
| 74.9 |
| 213.9 |
| 214.6 |
| 219.9 |
| 201.8 |
| 241.2 |