| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 714.5 | 914.2 | 1,008.6 | 841.9 | 903.6 | 1,171.8 | 1,190.8 | 1,041.3 | 979.7 | 1,118.3 | 957.1 | 423.3 | 1,118.3 | 449.1 | 138.1 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 914.2 | 1,171.8 | 1,118.3 | 559.4 | 286.7 | 436.5 | 168.3 | 27.3 | 28.3 | 34.1 | 87.8 | 0.0 | 0.0 | 7.6 | 10.7 | 43.4 | 67.4 | 0.0 |
| Restricted Cash | 10.9 | 7.8 | 3.9 | 0.2 | 4.6 | 0.1 | 0.3 | 0.9 | 0.5 | 0.4 | 0.6 | 0.4 | 0.7 | 6.8 | 0.7 | - | - | - |
| Short Term Investments | 34.4 | 31.1 | 34.7 | 36.0 | 36.5 | 24.3 | 18.5 | 14.8 | 11.3 | 10.3 | 6.7 | 0.0 | - | - | - | - | - | |
| Cash And Short Term Investments | 948.6 | 1,202.9 | 1,153.1 | 595.4 | 323.2 | 460.8 | 186.9 | 42.1 | 39.6 | 44.4 | 94.5 | 0.0 | 0.0 | 7.6 | 10.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 476.0 | 500.9 | 549.5 | 617.6 | 737.8 | 470.5 | 364.0 | 343.5 | 327.8 | 282.3 | 223.0 | 195.9 | 180.5 | 163.2 | 127.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 722.0 | 720.8 | 727.8 | 973.2 | 963.3 | 567.3 | 486.9 | 556.2 | 460.3 | 397.2 | 304.9 | 340.0 | 287.3 | 243.2 | 194.7 | 190.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,936.5 | 1,750.2 | 1,559.3 | 1,380.0 | 1,212.1 | 974.5 | 885.0 | 814.6 | 763.1 | 699.5 | 628.0 | 604.4 | 578.7 | 543.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 205.9 | 224.7 | 203.1 | 206.9 | 319.1 | 211.5 | 142.5 | 136.9 | 140.1 | 124.7 | 95.0 | 89.1 | 72.9 | 66.1 | 49.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 228.9 | 229.8 | 233.5 | 275.2 | 277.6 | 311.6 | 160.9 | 202.1 | 144.7 | 109.1 | 84.8 | 98.6 | 84.7 | 95.8 | 12.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 56.6 | 60.7 | 61.6 | 61.6 | 61.9 | 61.2 | 61.4 | 60.9 | 61.2 | 61.0 | 20.1 | 20.0 | 19.9 | 19.8 | 19.6 | 19.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 229.8 | 234.0 | 276.4 | 278.1 | 320.3 | 311.7 | 163.7 | 202.3 | 146.0 | 111.7 | 85.9 | 98.6 | 84.7 | 95.8 | 52.5 | - | ||
| 73.8 |
| 286.7 |
| 138.6 |
| 44.3 |
| 44.4 |
| 436.5 |
| 346.2 |
| 200.5 |
| 32.1 |
| 168.3 |
| 64.5 |
| 20.5 |
| 17.1 |
| 27.3 |
| 26.3 |
| 27.5 |
| 25.3 |
| 28.3 |
| 22.0 |
| 31.0 |
| 34.1 |
| 36.7 |
| 87.5 |
| 43.1 |
| 87.8 |
| Restricted Cash | 14.0 | 10.9 | 3.1 | 1.1 | 1.1 | 7.8 | 0.8 | 0.8 | 0.8 | 3.9 | 3.8 | 0.8 | 3.9 | 0.7 | 0.7 | 0.7 | 4.6 | 17.6 | 0.6 | 0.6 | 0.1 | 0.7 | 0.7 | 0.7 | 0.3 | 0.7 | 1.0 | 1.0 | 0.9 | 1.0 | 16.8 | 32.4 | 0.5 | 0.9 | 4.7 | 0.4 | 0.9 | 0.9 | 1.1 | 0.6 |
| Short Term Investments | 40.1 | 34.4 | 33.9 | 32.0 | 30.7 | 31.1 | 38.9 | 36.7 | 37.0 | 34.7 | 37.1 | 37.5 | 36.0 | 33.1 | 35.5 | 35.5 | 36.5 | 33.7 | 33.8 | 31.4 | 24.3 | 20.5 | 19.2 | 17.8 | 18.5 | 17.0 | 16.8 | 16.2 | 14.8 | 15.8 | 14.5 | 10.7 | 11.3 | 10.8 | 5.9 | 10.3 | 10.5 | 9.7 | 6.7 | 6.7 |
| Cash And Short Term Investments | 754.6 | 948.6 | 1,042.6 | 874.0 | 934.3 | 1,202.9 | 1,229.7 | 1,078.1 | 1,016.7 | 1,153.1 | 994.2 | 460.8 | 1,154.3 | 482.2 | 173.5 | 109.2 | 323.2 | 172.4 | 78.1 | 75.8 | 460.8 | 366.7 | 219.7 | 49.9 | 186.9 | 81.5 | 37.3 | 33.3 | 42.1 | 42.1 | 42.0 | 36.0 | 39.6 | 32.8 | 36.9 | 44.4 | 47.1 | 97.3 | 49.8 | 94.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 647.8 | 476.0 | 607.5 | 687.3 | 713.0 | 500.9 | 650.9 | 724.9 | 713.4 | 549.5 | 697.6 | 809.4 | 617.6 | 877.8 | 1,046.5 | 1,095.4 | 737.8 | 784.0 | 980.6 | 808.1 | 470.5 | 583.1 | 522.9 | 460.8 | 364.0 | 474.6 | 483.3 | 444.1 | 343.5 | 454.9 | 489.1 | 430.3 | 327.8 | 419.2 | 365.6 | 282.3 | 343.8 | 318.5 | 287.4 | 223.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 767.1 | 722.0 | 667.4 | 722.2 | 754.9 | 720.8 | 645.4 | 684.8 | 745.3 | 727.8 | 744.7 | 960.3 | 973.2 | 1,006.9 | 1,106.3 | 1,230.4 | 963.3 | 900.7 | 1,026.5 | 823.4 | 567.3 | 528.7 | 459.4 | 510.7 | 486.9 | 479.4 | 528.7 | 580.2 | 556.2 | 510.1 | 531.9 | 521.7 | 460.3 | 412.5 | 472.0 | 397.2 | 369.9 | 297.8 | 327.2 | 304.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 64.2 | 66.5 | 56.7 | 52.4 | 59.3 | 50.0 | 45.8 | 38.0 | 36.0 | 38.5 | 38.4 | 35.7 | 42.5 | 40.0 | 36.2 | 36.7 | 39.8 | |||||||||||||||||||||||
| Assets Held For Sale | 2.5 | 6.3 | 7.2 | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,269.7 | 2,268.7 | 2,387.1 | 2,367.5 | 2,464.4 | 2,503.0 | 2,613.5 | 2,554.0 | 2,514.4 | 2,502.1 | 2,505.1 | 2,267.0 | 2,262.1 | 2,436.4 | 2,376.4 | 2,472.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,977.0 | 1,936.5 | 1,900.8 | 1,850.2 | 1,810.7 | 1,750.2 | 1,684.2 | 1,638.9 | 1,596.6 | 1,559.3 | 1,487.8 | 1,408.4 | 1,380.0 | 1,323.9 | 1,286.0 | 1,244.1 | 1,212.1 | 1,156.1 | 1,120.4 | 1,060.9 | 974.5 | 935.6 | 922.4 | 906.2 | 885.0 | 880.3 | 851.6 | 828.8 | 814.6 | 807.0 | 791.3 | 754.6 | 763.1 | 754.2 | 720.9 | 699.5 | 717.3 | 649.7 | 639.9 | 628.0 |
| Accumulated Depreciation | 971.4 | 943.9 | 925.0 | 904.1 | 887.7 | 859.5 | 841.1 | 819.4 | 802.1 | 782.7 | 749.1 | 708.2 | 691.0 | 679.9 | 660.9 | 643.2 | 623.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,005.6 | 992.6 | 975.9 | 946.0 | 923.0 | 890.7 | 843.1 | 819.5 | 794.6 | 776.6 | 738.7 | 700.2 | 689.0 | 644.0 | 625.2 | 600.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 343.8 | 343.9 | 342.1 | 341.6 | 340.3 | 339.8 | 336.1 | 335.4 | 335.6 | 336.3 | 328.2 | 337.5 | 337.3 | 319.2 | 320.5 | 317.6 | 315.0 | 292.3 | ||||||||||||||||||||||
| Intangible Assets | 127.6 | 133.6 | 139.3 | 145.6 | 148.4 | 152.5 | 158.2 | 162.4 | 168.2 | 175.2 | 140.7 | 142.3 | 143.9 | 113.9 | 117.9 | 120.2 | 109.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 117.8 | 115.8 | 123.4 | 130.8 | 116.5 | 114.7 | 124.1 | 124.9 | 128.8 | 103.8 | 106.5 | 116.6 | 107.5 | 101.0 | 107.8 | 99.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.9 | 8.0 | 5.2 | 5.1 | 4.8 | 5.3 | 4.1 | 3.3 | 3.6 | 4.2 | 3.5 | 4.2 | 3.8 | 3.1 | 3.6 | 3.6 | 3.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 98.7 | 102.4 | 106.7 | 109.1 | 103.7 | 98.4 | 98.8 | 101.3 | 97.0 | 87.4 | 150.4 | 99.5 | 101.3 | 94.1 | 32.2 | 32.5 | 31.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,031.8 | 4,022.9 | 4,135.6 | 4,097.4 | 4,150.3 | 4,150.9 | 4,217.9 | 4,138.5 | 4,078.6 | 4,017.8 | 4,004.1 | 3,696.8 | 3,672.1 | 3,738.5 | 3,610.8 | 3,674.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 256.0 | 205.9 | 231.9 | 258.8 | 277.7 | 224.7 | 239.9 | 263.3 | 254.9 | 203.1 | 253.1 | 278.0 | 206.9 | 323.4 | 386.8 | 426.0 | 319.1 | 292.9 | 359.5 | 299.4 | 211.5 | 231.1 | 199.3 | 162.0 | 142.5 | 180.8 | 189.6 | 170.7 | 136.9 | 175.9 | 197.4 | 176.5 | 140.1 | 171.8 | 156.0 | 124.7 | 138.0 | 126.1 | 116.5 | 95.0 |
| Short Term Debt | 6.0 | 0.9 | 5.4 | 5.1 | 4.1 | 4.1 | 44.1 | 43.8 | 44.1 | 42.9 | 1.5 | 3.0 | 2.9 | 41.5 | 40.5 | 42.9 | 42.7 | 0.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 5.6 | 4.0 | 5.2 | 7.9 | 4.5 | 6.5 | 8.7 | 8.8 | 10.1 | 9.5 | 10.3 | 10.8 | 10.2 | 10.7 | 10.0 | 12.6 | 10.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 27.6 | 28.0 | 28.8 | 28.2 | 28.1 | 27.9 | 28.4 | 28.0 | 26.5 | 23.0 | 24.3 | 27.8 | 25.6 | 23.8 | 24.9 | 26.0 | ||||||||||||||||||||||||
| Accrued Expenses | 123.4 | 188.4 | 183.6 | 143.7 | 123.6 | 193.4 | 216.8 | 172.8 | 133.5 | 232.3 | 244.2 | 142.6 | 296.1 | 298.4 | 252.7 | 189.5 | 289.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 488.9 | 494.2 | 532.2 | 521.1 | 496.5 | 512.4 | 606.0 | 588.4 | 525.0 | 568.0 | 601.8 | 530.4 | 611.8 | 802.9 | 824.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 228.3 | 228.9 | 229.0 | 229.2 | 229.9 | 229.8 | 232.0 | 233.0 | 233.0 | 233.5 | 273.3 | 275.0 | 275.2 | 275.4 | 276.3 | 379.0 | 277.6 | 310.1 | 571.9 | 426.3 | 311.6 | 311.3 | 161.1 | 160.6 | 160.9 | 162.9 | 187.5 | 266.4 | 202.1 | 186.5 | 276.3 | 261.3 | 144.7 | 145.9 | 252.9 | 109.1 | 110.4 | 84.5 | 84.5 | 84.8 |
| Operating Lease Liabilities Non-Current | 101.0 | 99.1 | 106.1 | 112.9 | 96.2 | 95.1 | 101.7 | 102.9 | 106.2 | 84.9 | 86.6 | 92.2 | 85.4 | 80.9 | 86.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 83.4 | 83.2 | 30.3 | 30.4 | 30.7 | 31.2 | 44.7 | 44.8 | 44.7 | 45.2 | 50.8 | 51.3 | 51.3 | 62.4 | 63.4 | 61.3 | 61.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 29.0 | 28.8 | 29.7 | 30.1 | 32.6 | 32.3 | 34.0 | 33.0 | 34.1 | 35.9 | 36.0 | 35.6 | 44.7 | 40.6 | 35.6 | 35.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 930.6 | 934.2 | 927.3 | 923.7 | 886.0 | 900.9 | 1,018.5 | 1,002.1 | 943.2 | 967.6 | 1,048.5 | 984.3 | 1,068.4 | 1,262.2 | 1,285.8 | 1,455.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 56.5 | 56.6 | 58.3 | 58.6 | 60.4 | 60.7 | 60.7 | 60.9 | 61.8 | 61.6 | 61.8 | 62.1 | 61.6 | 61.6 | 61.6 | 62.7 | 61.9 | 61.9 | 61.9 | 61.8 | 61.2 | 61.2 | 61.2 | 61.1 | 61.4 | 61.4 | 61.4 | 61.4 | 60.9 | 61.7 | 61.6 | 61.5 | 61.2 | 61.2 | 61.6 | 20.3 | 20.3 | 20.3 | 20.3 | 20.1 |
| Additional Paid In Capital | 461.2 | 444.8 | 434.4 | 425.4 | 416.6 | 403.4 | 389.8 | 371.8 | 362.2 | 354.7 | 345.4 | 325.7 | 294.0 | 284.0 | 275.1 | 266.5 | 244.0 | |||||||||||||||||||||||
| Retained Earnings | 2,561.2 | 2,559.4 | 2,689.5 | 2,663.4 | 2,772.8 | 2,775.3 | 2,728.3 | 2,670.1 | 2,664.1 | 2,582.3 | 2,517.3 | 2,293.0 | 2,217.4 | 2,102.8 | 1,950.9 | 1,851.8 | 1,678.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.7 | 1.6 | (1.8) | (2.0) | (12.1) | (15.3) | (4.4) | (6.0) | (0.3) | 1.1 | (5.1) | (5.1) | (9.1) | (11.3) | (7.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 21.1 | 21.9 | 22.8 | 23.1 | 21.4 | 20.6 | 19.4 | 20.7 | 28.3 | 30.4 | 29.4 | 29.9 | 32.8 | 31.7 | 44.9 | 40.3 | 38.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,079.6 | 3,062.4 | 3,180.4 | 3,145.4 | 3,237.7 | 3,224.1 | 3,174.4 | 3,096.8 | 3,087.8 | 2,999.8 | 2,919.4 | 2,675.8 | 2,564.0 | 2,437.1 | 2,280.1 | 2,177.9 | ||||||||||||||||||||||||
| Total Equity | 3,100.7 | 3,084.2 | 3,203.3 | 3,168.5 | 3,259.1 | 3,244.6 | 3,193.8 | 3,117.5 | 3,116.1 | 3,030.2 | 2,948.8 | 2,705.6 | 2,596.8 | 2,468.7 | 2,325.1 | 2,218.2 | 2,016.6 | 1,877.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 234.3 | 229.8 | 234.4 | 234.3 | 234.0 | 234.0 | 276.1 | 276.7 | 277.1 | 276.4 | 274.8 | 278.0 | 278.1 | 317.0 | 316.8 | 421.9 | 320.3 | 310.2 | 572.0 | 426.4 | 311.7 | 314.0 | 163.8 | 163.3 | 163.7 | 163.0 | 187.6 | 266.6 | 202.3 | 186.7 | 276.8 | 261.8 | 146.0 | 148.1 | 255.2 | 111.7 | 111.9 | 85.6 | 85.4 | 85.9 |
| Net debt | (520.2) | (718.8) | (808.2) | (639.6) | (700.3) | (969.0) | (953.6) | (801.3) | (739.6) | (876.6) | (719.3) | (182.8) | (876.2) | (165.3) | 143.3 | 312.7 | (2.9) | 137.9 | ||||||||||||||||||||||
| Working Capital | 1,780.8 | 1,774.4 | 1,854.9 | 1,846.4 | 1,967.9 | 1,990.6 | 2,007.5 | 1,965.6 | 1,989.4 | 1,934.1 | 1,903.3 | 1,736.7 | 1,650.3 | 1,633.5 | 1,552.5 | 1,569.2 | 1,297.4 | |||||||||||||||||||||||
| Book Value | 3,079.6 | 3,062.4 | 3,180.4 | 3,145.4 | 3,237.7 | 3,224.1 | 3,174.4 | 3,096.8 | 3,087.8 | 2,999.8 | 2,919.4 | 2,675.8 | 2,564.0 | 2,437.1 | 2,280.1 | 2,177.9 | 1,978.6 | 1,850.8 | ||||||||||||||||||||||
| Tangible Book Value | 2,608.2 | 2,584.8 | 2,699.0 | 2,658.2 | 2,749.1 | 2,731.7 | 2,680.1 | 2,599.0 | 2,584.0 | 2,488.3 | 2,450.4 | 2,196.0 | 2,082.8 | 2,004.0 | 1,841.7 | 1,740.1 | 1,554.6 | |||||||||||||||||||||||
| - |
| 43.4 |
| 67.4 |
| 0.0 |
| 126.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 66.5 | 50.0 | 38.5 | 42.5 | 39.8 | 33.8 | 41.7 | 38.5 | 28.1 | 20.7 | 17.5 | 18.4 | 18.8 | 15.6 | 11.7 | 9.7 | - | - |
| Assets Held For Sale | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.4 | - | - |
| Total Current Assets | 2,268.7 | 2,503.0 | 2,502.1 | 2,262.1 | 2,073.5 | 1,538.4 | 1,093.1 | 995.3 | 863.5 | 756.4 | 648.2 | 573.0 | 496.4 | 453.2 | 358.2 | 382.8 | - | - |
| 537.2 |
| 517.8 |
| - |
| - |
| Accumulated Depreciation | 943.9 | 859.5 | 782.7 | 691.0 | 623.1 | 557.3 | 497.8 | 459.9 | 434.5 | 401.6 | 376.9 | 356.1 | 341.3 | 322.3 | 314.7 | 295.6 | - | - |
| Property,Plant & Equipment Net | 992.6 | 890.7 | 776.6 | 689.0 | 589.0 | 417.2 | 387.2 | 354.7 | 328.6 | 297.9 | 251.2 | 248.3 | 237.4 | 221.3 | 222.5 | 222.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 343.9 | 339.8 | 336.3 | 337.3 | 315.0 | 252.2 | 229.5 | 224.1 | 212.6 | 198.5 | 181.0 | 183.1 | 160.1 | 159.3 | 154.7 | 154.7 | - | - |
| Intangible Assets | 133.6 | 152.5 | 175.2 | 143.9 | 109.0 | 72.3 | 48.3 | 41.5 | 34.9 | 26.7 | 15.4 | 6.5 | 7.2 | 8.1 | 10.9 | 15.9 | - | - |
| Operating Lease Right Of Use Assets | 115.8 | 114.7 | 103.8 | 107.5 | 96.7 | 77.2 | 80.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8.0 | 5.3 | 4.2 | 3.8 | 3.5 | 2.4 | 2.8 | 2.7 | 1.9 | 1.5 | 1.3 | 1.1 | 1.4 | 1.8 | 0.0 | - | - | - |
| Other Non-Current Assets | 102.4 | 98.4 | 87.4 | 101.3 | 31.9 | 20.3 | 24.9 | 8.7 | 7.4 | 8.6 | 8.3 | 9.6 | 12.1 | 14.6 | 15.4 | 11.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,022.9 | 4,150.9 | 4,017.8 | 3,672.1 | 3,245.3 | 2,404.9 | 1,889.5 | 1,647.5 | 1,464.7 | 1,292.1 | 1,107.7 | 1,023.8 | 917.0 | 860.5 | 764.0 | 789.4 | - | - |
| 59.5 |
| - |
| - |
| Short Term Debt | 0.9 | 4.1 | 42.9 | 2.9 | 42.7 | 0.1 | 2.8 | 0.1 | 1.3 | 2.6 | 1.1 | 0.0 | 0.0 | 0.0 | 40.3 | - | - | - |
| Deferred Revenue Current | 4.0 | 6.5 | 9.5 | 10.2 | 10.7 | 11.5 | 6.6 | 3.2 | 4.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.0 | 27.9 | 23.0 | 25.6 | 23.2 | 16.5 | 15.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 188.4 | 193.4 | 232.3 | 296.1 | 289.2 | 166.5 | 141.9 | 104.1 | 97.6 | 92.4 | 78.9 | 62.1 | 45.0 | 34.7 | 30.9 | 43.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 494.2 | 512.4 | 568.0 | 611.8 | 776.0 | 463.7 | 354.0 | 310.2 | 303.2 | 271.8 | 204.2 | 175.5 | 139.1 | 114.8 | 132.8 | 119.2 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 99.1 | 95.1 | 84.9 | 85.4 | 76.6 | 61.5 | 64.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 83.2 | 31.2 | 45.2 | 51.3 | 61.0 | 25.3 | 22.9 | 15.7 | 14.1 | 20.8 | 23.8 | 30.9 | 26.8 | 24.9 | 19.0 | 20.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 28.8 | 32.3 | 35.9 | 44.7 | 37.5 | 59.6 | 29.1 | 30.9 | 28.7 | 29.9 | 28.5 | 19.2 | 16.7 | 17.5 | 17.4 | 13.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 934.2 | 900.9 | 967.6 | 1,068.4 | 1,228.7 | 921.7 | 631.7 | 558.9 | 490.7 | 431.6 | 341.3 | 324.2 | 267.3 | 253.0 | 181.4 | 208.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 444.8 | 403.4 | 354.7 | 294.0 | 244.0 | 218.2 | 192.2 | 178.5 | 161.9 | 144.6 | 171.6 | 162.5 | 156.1 | 149.8 | 144.0 | 138.6 | - | - |
| Retained Earnings | 2,559.4 | 2,775.3 | 2,582.3 | 2,217.4 | 1,678.1 | 1,182.7 | 995.0 | 839.9 | 736.2 | 649.1 | 565.6 | 502.3 | 461.8 | 426.9 | 410.8 | 414.1 | - | - |
| Accumulated Other Comprehensive Income | 1.6 | (15.3) | 1.1 | (9.1) | (5.4) | (1.8) | (4.9) | (5.9) | 0.1 | (5.6) | (4.6) | 1.3 | 3.5 | 4.3 | 3.6 | 4.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 21.9 | 20.6 | 30.4 | 32.8 | 38.0 | 22.8 | 14.0 | 15.3 | 14.5 | 11.3 | 13.7 | 13.9 | 9.1 | 7.8 | 5.8 | 6.7 | - | - |
| Total Stockholders Equity | 3,062.4 | 3,224.1 | 2,999.8 | 2,564.0 | 1,978.6 | 1,460.3 | 1,243.7 | 1,073.4 | 959.5 | 849.2 | 752.8 | 685.7 | 640.6 | 599.8 | 576.8 | 574.5 | 568.9 | 548.2 |
| Total Equity | 3,084.2 | 3,244.6 | 3,030.2 | 2,596.8 | 2,016.6 | 1,483.2 | 1,257.7 | 1,088.7 | 974.0 | 860.5 | 766.4 | 699.6 | 649.7 | 607.5 | 582.6 | 581.2 | 568.9 | 548.2 |
| - |
| - |
| Net debt | (718.8) | (969.0) | (876.6) | (317.3) | (2.9) | (149.1) | (23.2) | 160.2 | 106.4 | 67.3 | (8.6) | 98.6 | 84.7 | 88.1 | 41.8 | - | - | - |
| Working Capital | 1,774.4 | 1,990.6 | 1,934.1 | 1,650.3 | 1,297.4 | 1,074.6 | 739.0 | 685.1 | 560.2 | 484.7 | 444.1 | 397.5 | 357.3 | 338.4 | 225.4 | 263.6 | - | - |
| Book Value | 3,062.4 | 3,224.1 | 2,999.8 | 2,564.0 | 1,978.6 | 1,460.3 | 1,243.7 | 1,073.4 | 959.5 | 849.2 | 752.8 | 685.7 | 640.6 | 599.8 | 576.8 | 574.5 | 568.9 | 548.2 |
| Tangible Book Value | 2,584.8 | 2,731.7 | 2,488.3 | 2,082.8 | 1,554.6 | 1,135.9 | 965.9 | 807.8 | 711.9 | 623.9 | 556.4 | 496.2 | 473.2 | 432.4 | 411.2 | 403.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| 36.7 |
| 29.1 |
| 33.8 |
| 32.9 |
| 33.8 |
| 36.2 |
| 41.7 |
| 54.3 |
| 46.9 |
| 40.2 |
| 38.5 |
| 29.6 |
| 30.5 |
| 23.3 |
| 28.1 |
| 22.4 |
| 20.7 |
| 20.7 |
| 21.6 |
| 15.2 |
| 16.9 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,073.5 |
| 1,922.8 |
| 2,122.5 |
| 1,737.1 |
| 1,538.4 |
| 1,512.1 |
| 1,236.6 |
| 1,060.9 |
| 1,093.1 |
| 1,092.1 |
| 1,097.1 |
| 1,103.5 |
| 995.3 |
| 1,046.9 |
| 1,112.6 |
| 1,043.7 |
| 863.5 |
| 888.6 |
| 899.3 |
| 756.4 |
| 790.8 |
| 729.7 |
| 682.4 |
| 648.2 |
| 603.2 |
| 587.2 |
| 572.5 |
| 557.3 |
| 529.6 |
| 520.9 |
| 508.6 |
| 497.8 |
| 495.3 |
| 483.0 |
| 472.7 |
| 459.9 |
| 460.7 |
| 450.7 |
| 441.0 |
| 434.5 |
| 429.1 |
| 411.1 |
| 401.6 |
| 432.8 |
| 392.8 |
| 385.2 |
| 376.9 |
| 589.0 |
| 552.9 |
| 533.2 |
| 488.4 |
| 417.2 |
| 406.0 |
| 401.6 |
| 397.6 |
| 387.2 |
| 385.0 |
| 368.6 |
| 356.2 |
| 354.7 |
| 346.3 |
| 340.7 |
| 313.6 |
| 328.6 |
| 325.1 |
| 309.9 |
| 297.9 |
| 284.5 |
| 256.9 |
| 254.6 |
| 251.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.1 |
| 314.2 |
| 252.2 |
| 245.9 |
| 247.5 |
| 246.5 |
| 229.5 |
| 232.4 |
| 225.3 |
| 224.2 |
| 224.1 |
| 218.6 |
| 219.6 |
| 212.6 |
| 212.6 |
| 212.0 |
| 211.1 |
| 198.5 |
| 207.8 |
| 181.4 |
| 181.3 |
| 181.0 |
| 94.0 |
| 98.6 |
| 93.8 |
| 72.3 |
| 58.2 |
| 45.1 |
| 46.2 |
| 48.3 |
| 46.9 |
| 41.2 |
| 39.7 |
| 41.5 |
| 35.7 |
| 36.0 |
| 34.5 |
| 34.9 |
| 36.1 |
| 36.8 |
| 26.7 |
| 14.0 |
| 14.2 |
| 14.7 |
| 15.4 |
| 96.7 |
| 94.5 |
| 97.6 |
| 98.4 |
| 77.2 |
| 77.4 |
| 77.0 |
| 81.1 |
| 80.2 |
| 75.4 |
| 70.7 |
| 66.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.4 |
| 2.3 |
| 2.4 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.8 |
| 2.3 |
| 2.3 |
| 2.4 |
| - |
| 2.2 |
| 2.2 |
| 2.3 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.5 |
| 2.4 |
| 2.5 |
| 2.7 |
| 1.3 |
| 29.2 |
| 29.6 |
| 27.4 |
| 20.3 |
| 24.2 |
| 24.2 |
| 25.2 |
| 24.9 |
| 23.1 |
| 23.3 |
| 8.4 |
| 8.7 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.4 |
| 7.6 |
| 12.6 |
| 8.6 |
| 8.8 |
| 7.5 |
| 7.8 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,245.3 |
| 3,014.2 |
| 3,228.3 |
| 2,786.1 |
| 2,404.9 |
| 2,350.6 |
| 2,058.6 |
| 1,883.0 |
| 1,889.5 |
| 1,880.6 |
| 1,850.7 |
| 1,821.4 |
| 1,647.5 |
| 1,677.2 |
| 1,736.6 |
| 1,631.5 |
| 1,464.7 |
| 1,486.9 |
| 1,477.7 |
| 1,292.1 |
| 1,310.6 |
| 1,194.5 |
| 1,145.8 |
| 1,107.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.4 |
| 1.3 |
| 2.2 |
| 2.3 |
| 2.6 |
| 1.6 |
| 1.1 |
| 0.9 |
| 1.1 |
| 10.4 |
| 8.2 |
| 9.4 |
| 11.5 |
| 11.3 |
| 10.7 |
| 9.9 |
| 6.6 |
| 6.7 |
| 5.2 |
| 5.0 |
| 3.2 |
| 5.0 |
| 4.6 |
| 3.4 |
| 4.4 |
| 4.8 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| 22.2 |
| 22.5 |
| 23.1 |
| 16.5 |
| 15.3 |
| 15.4 |
| 16.2 |
| 15.3 |
| 15.6 |
| 14.9 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 249.2 |
| 213.7 |
| 137.2 |
| 166.5 |
| 171.5 |
| 129.3 |
| 92.5 |
| 141.9 |
| 127.5 |
| 100.4 |
| 70.9 |
| 104.1 |
| 99.8 |
| 88.8 |
| 62.0 |
| 97.6 |
| 88.2 |
| 58.5 |
| 92.4 |
| 99.5 |
| 74.9 |
| 61.3 |
| 78.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 903.2 |
| 776.0 |
| 665.7 |
| 731.3 |
| 611.0 |
| 463.7 |
| 493.6 |
| 435.2 |
| 329.3 |
| 354.0 |
| 385.4 |
| 379.6 |
| 320.6 |
| 310.2 |
| 358.3 |
| 370.4 |
| 313.1 |
| 303.2 |
| 339.0 |
| 277.8 |
| 271.8 |
| 310.2 |
| 239.2 |
| 215.3 |
| 204.2 |
| 77.0 |
| 76.6 |
| 75.5 |
| 78.6 |
| 76.4 |
| 61.5 |
| 62.1 |
| 61.7 |
| 64.9 |
| 64.9 |
| 59.9 |
| 55.9 |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.2 |
| 35.0 |
| 34.9 |
| 25.3 |
| 22.5 |
| 22.7 |
| 22.8 |
| 22.9 |
| 14.9 |
| 14.8 |
| 14.6 |
| 15.7 |
| 13.7 |
| 13.9 |
| 13.9 |
| 14.1 |
| 22.8 |
| 21.4 |
| 20.8 |
| 14.1 |
| 25.1 |
| 25.0 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.5 |
| 46.2 |
| 52.0 |
| 50.9 |
| 59.6 |
| 47.4 |
| 38.7 |
| 33.2 |
| 29.1 |
| 28.5 |
| 29.7 |
| 29.8 |
| 30.9 |
| 26.9 |
| 28.4 |
| 26.2 |
| 28.7 |
| 29.2 |
| 28.2 |
| 29.9 |
| 29.0 |
| 26.1 |
| 26.0 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,228.7 |
| 1,136.8 |
| 1,468.7 |
| 1,199.5 |
| 921.7 |
| 936.8 |
| 719.3 |
| 610.7 |
| 631.7 |
| 651.5 |
| 667.4 |
| 683.0 |
| 558.9 |
| 585.4 |
| 688.9 |
| 614.5 |
| 490.7 |
| 536.8 |
| 580.3 |
| 431.6 |
| 463.5 |
| 374.9 |
| 350.8 |
| 341.3 |
| 239.6 |
| 235.3 |
| 231.1 |
| 218.2 |
| 216.0 |
| 213.8 |
| 211.7 |
| 192.2 |
| 189.8 |
| 192.8 |
| 190.9 |
| 178.5 |
| 176.7 |
| 174.7 |
| 172.9 |
| 161.9 |
| 160.0 |
| 156.3 |
| 185.3 |
| 184.0 |
| 182.7 |
| 180.4 |
| 171.6 |
| 1,552.6 |
| 1,440.8 |
| 1,276.7 |
| 1,182.7 |
| 1,127.4 |
| 1,057.8 |
| 999.0 |
| 995.0 |
| 969.6 |
| 917.7 |
| 875.5 |
| 839.9 |
| 841.4 |
| 800.2 |
| 768.2 |
| 736.2 |
| 715.5 |
| 670.1 |
| 649.1 |
| 637.5 |
| 609.7 |
| 584.8 |
| 565.6 |
| (3.2) |
| (5.4) |
| (3.3) |
| (1.5) |
| (3.5) |
| (1.8) |
| (7.0) |
| (8.4) |
| (11.1) |
| (4.9) |
| (5.3) |
| (4.5) |
| (4.8) |
| (5.9) |
| (3.6) |
| (4.1) |
| (1.1) |
| 0.1 |
| (0.9) |
| (3.5) |
| (5.6) |
| (4.9) |
| (4.1) |
| (3.9) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 23.0 |
| 20.3 |
| 22.8 |
| 16.2 |
| 14.9 |
| 11.6 |
| 14.0 |
| 13.6 |
| 15.9 |
| 15.5 |
| 15.3 |
| 15.6 |
| 15.2 |
| 15.4 |
| 14.5 |
| 14.3 |
| 12.8 |
| 11.3 |
| 10.1 |
| 11.0 |
| 13.3 |
| 13.7 |
| 1,978.6 |
| 1,850.8 |
| 1,736.5 |
| 1,566.2 |
| 1,460.3 |
| 1,397.6 |
| 1,324.4 |
| 1,260.7 |
| 1,243.7 |
| 1,215.5 |
| 1,167.4 |
| 1,122.9 |
| 1,073.4 |
| 1,076.1 |
| 1,032.5 |
| 1,001.6 |
| 959.5 |
| 935.8 |
| 884.5 |
| 849.2 |
| 837.0 |
| 808.6 |
| 781.6 |
| 752.8 |
| 1,759.6 |
| 1,586.5 |
| 1,483.2 |
| 1,413.8 |
| 1,339.3 |
| 1,272.3 |
| 1,257.7 |
| 1,229.1 |
| 1,183.2 |
| 1,138.4 |
| 1,088.7 |
| 1,091.7 |
| 1,047.7 |
| 1,016.9 |
| 974.0 |
| 950.1 |
| 897.4 |
| 860.5 |
| 847.1 |
| 819.6 |
| 794.9 |
| 766.4 |
| 493.8 |
| 350.6 |
| (149.1) |
| (52.7) |
| (55.9) |
| 113.4 |
| (23.2) |
| 81.5 |
| 150.4 |
| 233.3 |
| 160.2 |
| 144.6 |
| 234.8 |
| 225.7 |
| 106.4 |
| 115.3 |
| 218.2 |
| 67.3 |
| 64.8 |
| (11.6) |
| 35.6 |
| (8.6) |
| 1,257.1 |
| 1,391.2 |
| 1,126.0 |
| 1,074.6 |
| 1,018.5 |
| 801.4 |
| 731.7 |
| 739.0 |
| 706.7 |
| 717.5 |
| 782.9 |
| 685.1 |
| 688.6 |
| 742.3 |
| 730.6 |
| 560.2 |
| 549.6 |
| 621.5 |
| 484.7 |
| 480.6 |
| 490.5 |
| 467.1 |
| 444.1 |
| 1,736.5 |
| 1,566.2 |
| 1,460.3 |
| 1,397.6 |
| 1,324.4 |
| 1,260.7 |
| 1,243.7 |
| 1,215.5 |
| 1,167.4 |
| 1,122.9 |
| 1,073.4 |
| 1,076.1 |
| 1,032.5 |
| 1,001.6 |
| 959.5 |
| 935.8 |
| 884.5 |
| 849.2 |
| 837.0 |
| 808.6 |
| 781.6 |
| 752.8 |
| 1,464.5 |
| 1,319.8 |
| 1,158.2 |
| 1,135.9 |
| 1,093.5 |
| 1,031.8 |
| 968.0 |
| 965.9 |
| 936.2 |
| 900.9 |
| 859.0 |
| 807.8 |
| 821.8 |
| 776.9 |
| 754.4 |
| 711.9 |
| 687.7 |
| 636.7 |
| 623.9 |
| 615.1 |
| 613.0 |
| 585.6 |
| 556.4 |