| (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 | 43.4 | 31.9 | 91.7 | 57.4 | 81.0 | 115.5 | 81.8 | 77.3 | 115.8 | 179.3 | 105.3 | 98.8 | 68.2 | 58.2 | 81.5 | |||||||||||||||||||||||||
| (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 | 31.9 | 115.5 | 179.3 | 58.2 | 71.8 | 217.7 | 140.5 | 132.7 | 191.5 | 163.5 | 178.9 | 146.1 | 113.3 | 81.4 | 20.0 | 21.2 | 1.1 | 29.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 31.9 | 115.5 | 179.3 | 58.2 | 71.8 | 217.7 | 140.5 | 132.7 | 191.5 | 163.5 | 178.9 | 146.1 | 113.3 | 81.4 | 20.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 119.9 | 143.9 | 183.0 | 255.6 | 176.5 | 101.3 | 172.7 | 181.1 | 146.8 | 153.6 | 152.8 | 135.2 | 120.4 | 96.6 | 52.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 181.2 | 258.8 | 267.6 | 243.9 | 237.6 | 163.8 | 186.9 | 184.4 | 180.7 | 140.0 | 167.0 | 177.1 | 184.2 | 189.5 | 189.5 | 110.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 475.2 | 446.3 | 375.0 | 371.7 | 362.8 | 348.7 | 324.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 145.7 | 146.7 | 156.6 | 189.1 | 174.0 | 104.4 | 134.8 | 153.1 | 108.4 | 71.3 | 79.6 | 96.2 | 112.2 | 87.3 | 108.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 442.9 | 397.1 | 396.5 | 395.8 | 428.3 | 448.0 | 455.4 | 503.0 | 504.1 | 233.5 | 274.9 | 324.8 | 358.9 | 416.8 | 65.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 442.9 | 397.1 | 396.5 | 395.8 | 428.3 | 448.0 | 455.4 | 504.9 | 550.1 | 235.9 | 312.5 | 325.3 | 362.1 | 420.2 | 65.0 | 55.0 | ||
| 138.5 |
| 72.8 |
| 71.8 |
| 49.4 |
| 134.4 |
| 168.9 |
| 217.7 |
| 215.8 |
| 136.0 |
| 154.6 |
| 140.5 |
| 120.9 |
| 140.2 |
| 151.9 |
| 132.7 |
| 104.1 |
| 119.2 |
| 152.5 |
| 191.5 |
| 153.7 |
| 178.6 |
| 211.2 |
| 163.5 |
| 189.6 |
| 187.6 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 5.6 | 10.0 | 6.4 | 0.0 | 0.0 | - | 3.1 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 43.4 | 31.9 | 91.7 | 57.4 | 81.0 | 115.5 | 81.8 | 77.3 | 115.8 | 179.3 | 105.3 | 98.8 | 68.2 | 58.2 | 81.5 | 138.5 | 72.8 | 71.8 | 49.4 | 134.4 | 168.9 | 217.7 | 215.8 | 136.0 | 154.6 | 140.5 | 120.9 | 140.2 | 151.9 | 132.7 | 104.1 | 119.2 | 152.5 | 191.5 | 153.7 | 178.6 | 211.2 | 163.5 | 189.6 | 187.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 159.2 | 119.9 | 147.2 | 189.7 | 171.7 | 143.9 | 238.7 | 243.2 | 247.7 | 183.0 | 211.2 | 231.7 | 256.6 | 255.6 | 248.1 | 231.6 | 290.0 | 176.5 | 213.8 | 121.4 | 134.4 | 101.3 | 104.6 | 124.0 | 138.2 | 172.7 | 171.4 | 170.2 | 185.7 | 181.1 | 187.6 | 193.5 | 192.8 | 146.8 | 152.6 | 123.0 | 117.3 | 153.6 | 157.9 | 132.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 198.3 | 181.2 | 219.5 | 252.5 | 278.6 | 258.8 | 260.6 | 272.9 | 278.6 | 267.6 | 344.3 | 342.5 | 315.6 | 243.9 | 309.7 | 305.3 | 286.7 | 237.6 | 259.6 | 252.6 | 227.2 | 163.8 | 201.5 | 201.1 | 245.9 | 186.9 | 274.3 | 264.6 | 257.0 | 184.4 | 232.5 | 234.1 | 236.7 | 180.7 | 245.7 | 199.3 | 190.2 | 140.0 | 195.1 | 213.0 |
| Prepaid Expenses | 68.3 | 86.1 | 145.1 | 124.3 | 126.2 | 76.2 | 58.4 | 50.5 | 45.5 | 51.5 | 60.3 | 55.4 | 42.4 | 34.9 | 35.3 | 32.0 | 46.4 | 43.8 | ||||||||||||||||||||||
| Other Current Assets | 3.4 | 3.6 | 49.8 | 2.7 | 3.0 | 3.1 | 2.5 | 3.1 | 3.9 | 4.9 | 5.7 | 6.9 | 6.3 | 5.6 | 8.0 | 3.5 | 3.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Current Assets | 469.3 | 419.1 | 603.5 | 623.9 | 657.6 | 594.5 | 639.5 | 644.0 | 687.5 | 681.4 | 721.0 | 728.4 | 682.9 | 592.6 | 674.5 | 707.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 16.1 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 | 0.0 | 0.0 | 0.2 | 1.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 213.3 | 191.2 | 196.6 | 196.7 | 196.7 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | 188.4 | ||||||||||||||||||||||
| Intangible Assets | 60.9 | 63.6 | 66.1 | 68.9 | 71.7 | 74.4 | 77.4 | 80.3 | 83.3 | 86.4 | 89.6 | 92.8 | 96.0 | 99.2 | 102.4 | 105.6 | 109.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 31.8 | 35.4 | 35.5 | 33.3 | 36.1 | 36.4 | 33.8 | 34.5 | 32.0 | 32.2 | 30.2 | 26.1 | 21.7 | 23.0 | 24.4 | 19.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 22.0 | 9.0 | 4.7 | 8.1 | 8.4 | 94.9 | 98.0 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 155.2 | 180.5 | 150.0 | 143.3 | 138.1 | 112.8 | 109.5 | 94.9 | 83.6 | 79.5 | 70.9 | 61.2 | 53.0 | 52.1 | 51.6 | 46.2 | 41.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,229.1 | 1,171.2 | 1,349.8 | 1,376.0 | 1,415.2 | 1,411.5 | 1,455.3 | 1,339.3 | 1,378.5 | 1,362.8 | 1,389.3 | 1,385.0 | 1,309.1 | 1,203.5 | 1,269.3 | 1,290.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 212.5 | 145.7 | 182.8 | 178.4 | 211.2 | 146.7 | 187.6 | 175.5 | 211.8 | 156.6 | 205.3 | 231.0 | 250.6 | 189.1 | 239.0 | 304.8 | 258.6 | 174.0 | 181.3 | 171.4 | 171.0 | 104.4 | 145.4 | 124.7 | 148.3 | 134.8 | 188.9 | 200.6 | 231.2 | 153.1 | 185.9 | 184.0 | 168.5 | 108.4 | 129.7 | 109.6 | 109.9 | 71.3 | 104.5 | 109.4 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.0 | 13.3 | 13.0 | 12.5 | 12.3 | 11.8 | 11.0 | 10.6 | 9.4 | 9.0 | 7.8 | 6.9 | 6.0 | 6.1 | 6.2 | 5.2 | ||||||||||||||||||||||||
| Accrued Expenses | 140.2 | 156.6 | 264.4 | 194.0 | 204.2 | 161.7 | 151.7 | 147.9 | 156.8 | 195.6 | 187.9 | 202.4 | 173.8 | 158.3 | 158.3 | 127.9 | 114.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 352.7 | 302.3 | 447.2 | 372.4 | 415.4 | 308.4 | 339.3 | 323.4 | 368.6 | 352.2 | 393.2 | 433.4 | 424.4 | 347.5 | 397.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 498.0 | 442.9 | 422.7 | 437.5 | 417.3 | 397.1 | 397.0 | 396.8 | 396.6 | 396.5 | 396.3 | 396.1 | 396.0 | 395.8 | 443.7 | 454.5 | 484.4 | 428.3 | 419.1 | 418.9 | 448.2 | 448.0 | 457.2 | 455.8 | 500.6 | 455.4 | 475.1 | 489.9 | 502.8 | 503.0 | 503.3 | 503.6 | 503.8 | 504.1 | 504.6 | 186.1 | 186.4 | 233.5 | 278.0 | 277.9 |
| Operating Lease Liabilities Non-Current | 22.9 | 23.2 | 22.5 | 20.8 | 23.7 | 24.6 | 22.7 | 23.8 | 22.6 | 23.2 | 22.4 | 19.2 | 15.8 | 16.9 | 18.2 | 14.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.0 | - | - | - | - | 0.0 | 13.2 | 13.5 | 17.0 | 37.1 | 33.4 | 27.7 | 27.8 | 33.1 | 33.9 | 40.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 56.6 | 57.5 | 59.9 | 179.7 | 177.4 | 516.2 | 517.9 | 55.1 | 53.6 | 47.0 | 43.5 | 40.8 | 35.9 | 34.4 | 34.7 | 30.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 907.4 | 802.6 | 929.8 | 989.6 | 1,010.1 | 1,221.7 | 1,254.2 | 788.5 | 832.3 | 812.7 | 870.2 | 903.7 | 884.0 | 805.4 | 908.8 | 951.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 701.8 | 700.7 | 698.1 | 694.8 | 692.5 | 689.2 | 687.8 | 684.5 | 681.1 | 677.9 | 674.9 | 671.8 | 668.8 | 665.9 | 662.6 | 659.4 | 656.9 | |||||||||||||||||||||||
| Retained Earnings | 255.1 | 303.6 | 357.0 | 320.3 | 333.1 | 105.6 | 110.0 | 443.7 | 418.9 | 403.9 | 357.3 | 305.8 | 235.4 | 188.2 | 150.9 | 118.8 | 100.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.3 | (0.4) | (0.5) | (0.2) | (2.5) | (3.2) | (3.1) | (2.1) | 0.0 | (0.4) | (1.9) | (3.0) | (0.6) | (0.9) | (7.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 636.7 | 630.5 | 620.1 | 603.6 | 594.9 | 576.5 | 554.8 | 532.7 | 512.4 | 494.3 | 480.0 | 456.5 | 446.7 | 435.5 | 430.2 | 422.2 | ||||||||||||||||||||||
| Minority Interest | 1.1 | 1.2 | 1.3 | 1.2 | 1.3 | 1.0 | 0.7 | 0.4 | 0.1 | 0.6 | 0.5 | 0.3 | 0.7 | 0.5 | 0.4 | 0.2 | 0.0 | 0.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 320.6 | 367.4 | 418.7 | 385.2 | 403.8 | 188.8 | 200.5 | 550.4 | 546.1 | 549.5 | 518.7 | 481.0 | 424.4 | 397.6 | 360.1 | 338.2 | 342.3 | |||||||||||||||||||||||
| Total Equity | 320.6 | 367.4 | 418.7 | 385.2 | 403.8 | 188.8 | 200.5 | 550.4 | 546.1 | 549.5 | 518.7 | 481.0 | 424.4 | 397.6 | 360.1 | 338.2 | 342.3 | 325.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 498.0 | 442.9 | 422.7 | 437.5 | 417.3 | 397.1 | 397.0 | 396.8 | 396.6 | 396.5 | 396.3 | 396.1 | 396.0 | 395.8 | 443.7 | 454.5 | 484.4 | 428.3 | 419.1 | 418.9 | 448.2 | 448.0 | 458.7 | 455.8 | 500.6 | 455.4 | 475.1 | 489.9 | 504.6 | 504.9 | 505.2 | 505.5 | 540.9 | 550.1 | 550.7 | 231.9 | 236.0 | 235.9 | 280.5 | 280.3 |
| Net debt | 454.6 | 410.9 | 331.0 | 380.1 | 336.3 | 281.7 | 315.1 | 319.5 | 280.8 | 217.2 | 291.0 | 297.3 | 327.7 | 337.6 | 362.2 | 316.0 | 411.6 | 356.5 | ||||||||||||||||||||||
| Working Capital | 116.5 | 116.8 | 156.2 | 251.5 | 242.2 | 286.1 | 300.2 | 320.6 | 318.9 | 329.1 | 327.8 | 295.0 | 258.5 | 245.2 | 277.2 | 274.7 | 323.3 | 240.4 | ||||||||||||||||||||||
| Book Value | 320.6 | 367.4 | 418.7 | 385.2 | 403.8 | 188.8 | 200.5 | 550.4 | 546.1 | 549.5 | 518.7 | 481.0 | 424.4 | 397.6 | 360.1 | 338.2 | 342.3 | 325.5 | ||||||||||||||||||||||
| Tangible Book Value | 46.4 | 112.6 | 156.0 | 119.7 | 135.5 | (74.1) | (65.3) | 281.7 | 274.4 | 274.7 | 240.6 | 199.8 | 140.0 | 109.9 | 69.2 | 44.1 | 44.4 | |||||||||||||||||||||||
| - |
| 21.2 |
| 1.1 |
| 29.8 |
| 37.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 86.1 | 76.2 | 51.5 | 34.9 | 43.8 | 63.0 | 41.2 | 51.3 | 57.3 | 24.4 | 8.4 | 10.2 | 9.6 | 8.2 | 2.3 | 2.2 | - | - |
| Other Current Assets | 3.6 | 3.1 | 4.9 | 5.6 | 3.6 | 7.2 | 16.1 | 12.8 | 10.5 | 8.1 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 0.0 | 0.4 | 1.9 | 3.0 | 3.0 | 10.8 | 5.8 | - | - | - | - | - | - | - | - |
| Total Current Assets | 419.1 | 594.5 | 681.4 | 592.6 | 529.7 | 545.8 | 541.4 | 549.4 | 576.4 | 481.4 | 529.5 | 485.7 | 449.0 | 418.1 | 264.0 | 172.1 | - | - |
| 278.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 268.2 | 251.0 | 240.8 | 231.3 | 220.0 | 206.6 | 192.1 | (182.0) | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 221.3 | 207.0 | 195.4 | 134.1 | 140.4 | 142.9 | 142.1 | 132.1 | 96.6 | 98.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 7.3 | 7.3 | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 191.2 | 188.4 | 188.4 | 188.4 | 188.4 | 199.6 | 311.0 | 311.1 | 317.5 | 148.4 | 149.7 | 149.6 | 150.0 | 146.4 | 0.0 | 0.0 | - | - |
| Intangible Assets | 63.6 | 74.4 | 86.4 | 99.2 | 114.4 | 166.9 | 189.9 | 210.3 | 237.0 | 94.4 | 114.6 | 137.1 | 159.2 | 172.0 | 19.8 | 22.9 | - | - |
| Operating Lease Right Of Use Assets | 35.4 | 36.4 | 32.2 | 23.0 | 11.4 | 10.8 | 14.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.0 | 94.9 | 0.0 | - | - | - | - | - | 0.0 | 20.3 | 1.4 | 0.0 | 1.4 | 21.9 | 0.0 | - | - | - |
| Other Non-Current Assets | 180.5 | 112.8 | 79.5 | 52.1 | 42.1 | 39.6 | 40.9 | 26.6 | 25.3 | 20.1 | 14.0 | 13.4 | 10.6 | 12.1 | 7.6 | 9.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,171.2 | 1,411.5 | 1,362.8 | 1,203.5 | 1,107.1 | 1,161.5 | 1,304.6 | 1,304.4 | 1,351.5 | 898.7 | 949.7 | 927.4 | 912.2 | 902.6 | 388.1 | 302.8 | - | - |
| 71.1 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 46.0 | 2.5 | 37.6 | 0.5 | 3.2 | 3.4 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 13.3 | 11.8 | 9.0 | 6.1 | 3.5 | 4.1 | 4.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 156.6 | 161.7 | 195.6 | 158.3 | 115.3 | 131.0 | 124.2 | 116.4 | 128.9 | 92.3 | 93.0 | 88.7 | 99.4 | 104.9 | 59.0 | 38.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 302.3 | 308.4 | 352.2 | 347.5 | 289.3 | 235.8 | 259.4 | 271.7 | 283.7 | 166.6 | 211.1 | 186.9 | 216.4 | 196.7 | 168.5 | 110.6 | - | - |
| 55.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 23.2 | 24.6 | 23.2 | 16.9 | 7.9 | 7.0 | 10.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.0 | 17.0 | 27.8 | 36.0 | 46.8 | 37.6 | 34.9 | 37.0 | 0.5 | 1.5 | 2.3 | 1.2 | 1.1 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 57.5 | 516.2 | 47.0 | 34.4 | 27.9 | 26.1 | 30.9 | 20.2 | 19.7 | 24.4 | 20.5 | 18.0 | 6.5 | 15.5 | 4.9 | 4.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 802.6 | 1,221.7 | 812.7 | 805.4 | 781.5 | 756.6 | 783.6 | 830.5 | 845.5 | 426.3 | 509.9 | 536.6 | 370.6 | 425.2 | 69.8 | 173.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 700.7 | 689.2 | 677.9 | 665.9 | 654.0 | 644.7 | 638.9 | 629.0 | 653.4 | 640.9 | 642.9 | 635.6 | 626.0 | 618.6 | 601.5 | 598.7 | - | - |
| Retained Earnings | 303.6 | 105.6 | 403.9 | 188.2 | 92.1 | 107.2 | 221.8 | 150.2 | 98.7 | 3.6 | (111.9) | (216.2) | (277.1) | (323.7) | (429.3) | (444.3) | - | - |
| Accumulated Other Comprehensive Income | (0.4) | (3.2) | (0.4) | (0.9) | 0.9 | 7.6 | (4.0) | (3.3) | (2.4) | (2.8) | (1.5) | (0.6) | (0.0) | 0.2 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | 422.2 | 355.4 | 336.5 | 302.8 | 244.5 | 170.0 | 90.4 | 28.6 | 27.2 | 27.1 | 26.6 | 26.0 | - | - |
| Minority Interest | 1.2 | 1.0 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 367.4 | 188.8 | 549.5 | 397.6 | 325.5 | 404.9 | 521.0 | 473.8 | 506.1 | 472.4 | 439.8 | 390.8 | 322.4 | 268.7 | 146.3 | 129.0 | 53.5 | 153.4 |
| Total Equity | 367.4 | 188.8 | 549.5 | 397.6 | 325.5 | 404.9 | 521.0 | 473.8 | 506.1 | 472.4 | 439.8 | 390.8 | 322.4 | 268.7 | 146.3 | 129.0 | 53.5 | 153.4 |
| - |
| - |
| Net debt | 410.9 | 281.7 | 217.2 | 337.6 | 356.5 | 230.3 | 314.9 | 372.2 | 358.6 | 72.5 | 133.6 | 179.2 | 248.9 | 338.8 | 45.0 | 33.8 | - | - |
| Working Capital | 116.8 | 286.1 | 329.1 | 245.2 | 240.4 | 310.0 | 282.0 | 277.7 | 292.7 | 314.8 | 318.4 | 298.8 | 232.6 | 221.4 | 95.5 | 61.4 | - | - |
| Book Value | 367.4 | 188.8 | 549.5 | 397.6 | 325.5 | 404.9 | 521.0 | 473.8 | 506.1 | 472.4 | 439.8 | 390.8 | 322.4 | 268.7 | 146.3 | 129.0 | 53.5 | 153.4 |
| Tangible Book Value | 112.6 | (74.1) | 274.7 | 109.9 | 22.7 | 38.4 | 20.1 | (47.6) | (48.4) | 229.6 | 175.5 | 104.1 | 13.2 | (49.7) | 126.5 | 106.2 | - | - |
| 59.3 |
| 79.7 |
| 90.2 |
| 63.0 |
| 44.5 |
| 41.8 |
| 38.3 |
| 41.2 |
| 54.8 |
| 40.6 |
| 52.7 |
| 51.3 |
| 72.6 |
| 57.3 |
| 55.2 |
| 57.3 |
| 33.5 |
| 19.2 |
| 18.0 |
| 24.4 |
| 19.4 |
| 25.3 |
| 3.6 |
| 6.5 |
| 4.1 |
| 10.9 |
| 7.2 |
| 14.6 |
| 15.8 |
| 9.1 |
| 16.1 |
| 10.6 |
| 14.4 |
| 16.0 |
| 12.8 |
| 14.6 |
| 14.1 |
| 14.8 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 2.2 |
| 1.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 16.6 |
| 4.0 |
| 7.2 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 695.9 |
| 529.7 |
| 582.2 |
| 588.0 |
| 620.6 |
| 545.8 |
| 566.5 |
| 502.8 |
| 577.1 |
| 541.4 |
| 621.4 |
| 615.4 |
| 647.3 |
| 549.4 |
| 596.7 |
| 604.1 |
| 637.2 |
| 576.4 |
| 585.4 |
| 520.1 |
| 536.7 |
| 481.4 |
| 562.2 |
| 557.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.5 |
| 221.3 |
| 211.0 |
| 208.7 |
| 206.7 |
| 207.0 |
| 198.9 |
| 195.5 |
| 196.3 |
| 195.4 |
| 196.3 |
| 136.3 |
| 132.7 |
| 134.1 |
| 139.5 |
| 137.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.4 |
| 188.4 |
| 199.6 |
| 199.6 |
| 204.4 |
| 204.4 |
| 204.4 |
| 311.0 |
| 311.1 |
| 311.1 |
| 311.0 |
| 311.1 |
| 311.0 |
| 316.0 |
| 317.8 |
| 317.5 |
| 313.6 |
| 148.3 |
| 148.3 |
| 148.4 |
| 148.3 |
| 148.2 |
| 114.4 |
| 148.4 |
| 154.0 |
| 161.1 |
| 166.9 |
| 173.4 |
| 178.8 |
| 184.3 |
| 189.9 |
| 194.9 |
| 200.1 |
| 205.2 |
| 210.3 |
| 215.1 |
| 226.6 |
| 231.7 |
| 237.0 |
| 239.9 |
| 85.9 |
| 89.9 |
| 94.4 |
| 99.5 |
| 104.5 |
| 11.8 |
| 11.4 |
| 11.6 |
| 10.5 |
| 9.8 |
| 10.8 |
| 12.0 |
| 12.9 |
| 14.5 |
| 14.2 |
| 12.9 |
| 12.6 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 20.3 |
| 20.3 |
| 20.3 |
| 20.3 |
| 23.3 |
| 20.5 |
| 42.1 |
| 43.9 |
| 42.7 |
| 38.5 |
| 39.6 |
| 36.9 |
| 37.5 |
| 39.1 |
| 40.9 |
| 40.2 |
| 39.5 |
| 38.3 |
| 26.6 |
| 28.5 |
| 26.9 |
| 26.6 |
| 25.3 |
| 23.7 |
| 21.6 |
| 21.3 |
| 20.1 |
| 19.2 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,266.9 |
| 1,107.1 |
| 1,171.3 |
| 1,180.5 |
| 1,226.4 |
| 1,161.5 |
| 1,196.1 |
| 1,142.3 |
| 1,225.4 |
| 1,304.6 |
| 1,378.6 |
| 1,374.8 |
| 1,408.6 |
| 1,304.4 |
| 1,350.2 |
| 1,369.1 |
| 1,409.5 |
| 1,351.5 |
| 1,379.1 |
| 932.4 |
| 949.3 |
| 898.7 |
| 991.8 |
| 986.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 37.1 |
| 46.0 |
| 46.1 |
| 45.8 |
| 49.6 |
| 2.5 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.5 |
| 3.6 |
| 3.6 |
| 3.8 |
| 4.1 |
| 4.3 |
| 4.3 |
| 4.7 |
| 4.4 |
| 3.7 |
| 3.9 |
| 3.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.3 |
| 106.6 |
| 111.0 |
| 127.3 |
| 131.0 |
| 132.6 |
| 107.0 |
| 120.9 |
| 124.2 |
| 136.4 |
| 120.4 |
| 127.2 |
| 116.4 |
| 120.3 |
| 122.6 |
| 128.5 |
| 128.9 |
| 112.9 |
| 89.4 |
| 95.2 |
| 92.3 |
| 83.6 |
| 89.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.7 |
| 372.7 |
| 289.3 |
| 288.0 |
| 282.5 |
| 298.6 |
| 235.8 |
| 279.8 |
| 232.1 |
| 269.5 |
| 259.4 |
| 325.7 |
| 321.3 |
| 360.6 |
| 271.7 |
| 308.4 |
| 308.7 |
| 334.4 |
| 283.7 |
| 289.1 |
| 245.2 |
| 255.1 |
| 166.6 |
| 191.2 |
| 201.6 |
| 8.0 |
| 7.9 |
| 8.4 |
| 7.2 |
| 6.3 |
| 7.0 |
| 7.9 |
| 8.8 |
| 10.0 |
| 10.0 |
| 9.4 |
| 8.8 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 49.5 |
| 52.5 |
| 52.3 |
| 46.8 |
| 36.1 |
| 35.2 |
| 34.3 |
| 37.6 |
| 32.5 |
| 32.7 |
| 32.6 |
| 34.9 |
| 36.8 |
| 36.8 |
| 36.9 |
| 37.0 |
| 66.9 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 27.9 |
| 28.6 |
| 26.6 |
| 24.9 |
| 26.1 |
| 25.5 |
| 25.7 |
| 26.7 |
| 30.9 |
| 29.8 |
| 28.9 |
| 28.4 |
| 20.2 |
| 21.0 |
| 20.0 |
| 20.2 |
| 19.7 |
| 29.7 |
| 26.0 |
| 25.1 |
| 24.4 |
| 23.6 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 924.6 |
| 781.5 |
| 785.1 |
| 780.5 |
| 824.1 |
| 756.6 |
| 798.7 |
| 749.0 |
| 831.4 |
| 783.6 |
| 863.5 |
| 873.3 |
| 925.0 |
| 830.5 |
| 870.3 |
| 869.9 |
| 896.3 |
| 845.5 |
| 891.4 |
| 459.0 |
| 468.4 |
| 426.3 |
| 494.9 |
| 504.4 |
| 654.0 |
| 652.5 |
| 650.4 |
| 648.0 |
| 644.7 |
| 641.2 |
| 639.3 |
| 638.0 |
| 638.9 |
| 636.8 |
| 634.5 |
| 631.7 |
| 629.0 |
| 627.3 |
| 624.2 |
| 649.1 |
| 653.4 |
| 651.6 |
| 648.6 |
| 649.2 |
| 640.9 |
| 645.3 |
| 641.3 |
| 92.1 |
| 121.5 |
| 114.4 |
| 106.5 |
| 107.2 |
| 106.1 |
| 106.7 |
| 111.3 |
| 221.8 |
| 207.9 |
| 186.9 |
| 160.5 |
| 150.2 |
| 143.1 |
| 142.7 |
| 115.3 |
| 98.7 |
| 54.0 |
| 38.9 |
| 19.8 |
| 3.6 |
| (15.5) |
| (48.9) |
| (5.2) |
| 14.7 |
| 0.9 |
| 21.9 |
| 31.2 |
| 21.9 |
| 7.6 |
| (4.1) |
| (6.9) |
| (9.5) |
| (4.0) |
| (4.9) |
| (3.9) |
| (3.9) |
| (3.3) |
| (2.4) |
| (2.6) |
| (2.0) |
| (2.4) |
| (2.0) |
| (2.1) |
| (2.4) |
| (2.8) |
| (2.4) |
| (2.2) |
| 410.5 |
| 396.7 |
| 374.8 |
| 355.4 |
| 346.6 |
| 346.6 |
| 346.6 |
| 336.5 |
| 325.5 |
| 316.7 |
| 305.5 |
| 302.8 |
| 288.9 |
| 265.9 |
| 249.9 |
| 244.5 |
| 216.6 |
| 212.8 |
| 186.6 |
| 170.0 |
| 131.1 |
| 108.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 325.5 |
| 386.2 |
| 400.0 |
| 402.3 |
| 404.9 |
| 397.4 |
| 393.2 |
| 394.0 |
| 521.0 |
| 515.1 |
| 501.6 |
| 483.6 |
| 473.8 |
| 479.9 |
| 499.2 |
| 513.3 |
| 506.1 |
| 487.7 |
| 473.5 |
| 480.8 |
| 472.4 |
| 496.9 |
| 482.2 |
| 386.2 |
| 400.0 |
| 402.3 |
| 404.9 |
| 397.4 |
| 393.2 |
| 394.0 |
| 521.0 |
| 515.1 |
| 501.6 |
| 483.6 |
| 473.8 |
| 479.9 |
| 499.2 |
| 513.3 |
| 506.1 |
| 487.7 |
| 473.5 |
| 480.8 |
| 472.4 |
| 496.9 |
| 482.2 |
| 369.8 |
| 284.5 |
| 279.3 |
| 230.3 |
| 242.9 |
| 319.8 |
| 346.0 |
| 314.9 |
| 354.2 |
| 349.7 |
| 352.7 |
| 372.2 |
| 401.1 |
| 386.2 |
| 388.4 |
| 358.6 |
| 397.0 |
| 53.3 |
| 24.8 |
| 72.5 |
| 90.8 |
| 92.7 |
| 294.2 |
| 305.4 |
| 322.1 |
| 310.0 |
| 286.7 |
| 270.7 |
| 307.5 |
| 282.0 |
| 295.7 |
| 294.1 |
| 286.7 |
| 277.7 |
| 288.3 |
| 295.5 |
| 302.8 |
| 292.7 |
| 296.3 |
| 274.9 |
| 281.6 |
| 314.8 |
| 370.9 |
| 356.3 |
| 386.2 |
| 400.0 |
| 402.3 |
| 404.9 |
| 397.4 |
| 393.2 |
| 394.0 |
| 521.0 |
| 515.1 |
| 501.6 |
| 483.6 |
| 473.8 |
| 479.9 |
| 499.2 |
| 513.3 |
| 506.1 |
| 487.7 |
| 473.5 |
| 480.8 |
| 472.4 |
| 496.9 |
| 482.2 |
| 22.7 |
| 49.3 |
| 57.5 |
| 41.7 |
| 38.4 |
| 19.6 |
| 10.0 |
| 5.2 |
| 20.1 |
| 9.0 |
| (9.6) |
| (32.7) |
| (47.6) |
| (46.3) |
| (43.4) |
| (36.2) |
| (48.4) |
| (65.8) |
| 239.3 |
| 242.6 |
| 229.6 |
| 249.2 |
| 229.5 |