| (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 | - | - | - | - | 41.2 | 36.6 | 27.8 | 67.0 | 76.9 | 42.9 | 55.4 | 53.2 | 53.5 | 50.0 | 121.2 | 83.2 | 43.6 | 18.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | 41.2 | 36.6 | 27.8 | 67.0 | 76.9 | 42.9 | 55.4 | 53.2 | 53.5 | 50.0 | 121.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 359.7 | 348.9 | 430.7 | 384.1 | 416.1 | 356.0 | 453.7 | 428.4 | 469.3 | 391.0 | 369.3 | 420.5 | 471.9 | 498.7 | 269.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 289.1 | 270.4 | 327.5 | 395.2 | 428.0 | 305.1 | 283.3 | 340.6 | 254.2 | 210.0 | 203.6 | 229.9 | 254.7 | 265.5 | 197.7 | 205.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 528.4 | 505.5 | 599.6 | 589.2 | 656.4 | 657.8 | 651.7 | 618.7 | 645.2 | 528.0 | 526.1 | 547.7 | 548.5 | 591.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 186.7 | 167.3 | 183.7 | 239.5 | 308.2 | 180.2 | 245.7 | 274.6 | 178.2 | 135.1 | 147.6 | 159.1 | 177.9 | 152.4 | 127.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 806.0 | 783.3 | 882.2 | 936.5 | 954.1 | 1,054.6 | 777.2 | 843.0 | 889.2 | 627.7 | 720.5 | 787.7 | 920.8 | 1,070.8 | 668.8 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.6 | 0.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 836.8 | 824.1 | 918.7 | 986.2 | 987.7 | 1,125.4 | 806.7 | 882.5 | 932.4 | 632.5 | 720.5 | 788.5 | 920.9 | 1,072.1 | 669.0 | 727.4 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 83.2 |
| 43.6 |
| 18.1 |
| 274.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 37.1 | 38.1 | 30.8 | 40.8 | 39.6 | 30.5 | 41.2 | 44.2 | 29.2 | 26.8 | 25.3 | 35.8 | 28.1 | 29.0 | 26.9 | 24.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 750.3 | 731.5 | 855.4 | 882.3 | 924.9 | 728.2 | 806.0 | 880.2 | 829.6 | 670.7 | 653.6 | 778.8 | 841.7 | 874.3 | 622.9 | 620.7 | - | - |
| 463.3 |
| 474.1 |
| - |
| - |
| Accumulated Depreciation | 389.6 | 368.0 | 429.5 | 404.1 | 441.8 | 416.4 | 384.6 | 355.0 | 366.7 | 329.6 | 317.0 | 312.2 | 295.2 | 317.8 | 316.1 | 310.9 | - | - |
| Property,Plant & Equipment Net | 138.8 | 137.5 | 170.1 | 185.1 | 214.6 | 241.4 | 267.1 | 263.7 | 278.5 | 198.4 | 209.1 | 235.5 | 253.3 | 273.6 | 147.2 | 163.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 478.5 | 446.4 | 590.0 | 671.5 | 802.5 | 827.4 | 718.6 | 708.9 | 670.3 | 587.1 | 496.9 | 544.9 | 568.3 | 589.4 | 135.0 | 136.9 | - | - |
| Intangible Assets | 696.9 | 709.6 | 815.7 | 847.0 | 902.2 | 977.0 | 758.6 | 787.0 | 839.9 | 565.7 | 520.9 | 571.4 | 607.0 | 646.6 | 130.4 | 137.0 | - | - |
| Operating Lease Right Of Use Assets | 78.0 | 81.0 | 91.0 | 88.8 | 105.2 | 89.2 | 101.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 92.8 | 89.3 | 104.7 | 99.7 | 115.9 | 136.5 | 119.0 | 115.1 | - | - | - | 31.7 | 37.3 | 36.4 | 16.7 | 10.6 | - | - |
| Other Non-Current Assets | 17.7 | 33.1 | 17.9 | 20.3 | 26.0 | 49.0 | 17.4 | 31.5 | 42.9 | 15.3 | 47.8 | 52.8 | 75.3 | 87.4 | 64.5 | 71.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,253.0 | 2,228.4 | 2,644.8 | 2,794.7 | 3,091.3 | 3,048.7 | 2,788.6 | 2,786.4 | 2,799.1 | 2,064.5 | 1,953.4 | 2,215.1 | 2,382.9 | 2,507.7 | 1,116.7 | 1,149.6 | - | - |
| 110.3 |
| - |
| - |
| Short Term Debt | 30.8 | 40.8 | 36.5 | 49.7 | 33.6 | 70.8 | 29.5 | 39.5 | 43.2 | 4.8 | 0.0 | 0.8 | 0.1 | 1.3 | 0.2 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 20.5 | 21.5 | 20.5 | 21.2 | 24.4 | 22.6 | 21.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 30.1 | 43.2 | 53.3 | 38.3 | 56.9 | 41.0 | 48.5 | 41.6 | 60.9 | 42.8 | 34.0 | 36.6 | 32.0 | 38.0 | 24.2 | 23.9 | - | - |
| Other Current Liabilities | 120.1 | 128.5 | 143.8 | 126.7 | 149.9 | 134.8 | 139.9 | 129.0 | 113.8 | 64.7 | 58.7 | 79.8 | 104.5 | 112.4 | 67.6 | 84.1 | - | - |
| Total Current Liabilities | 465.3 | 490.3 | 542.0 | 589.0 | 708.6 | 556.9 | 588.8 | 599.2 | 538.4 | 406.4 | 355.3 | 395.4 | 445.1 | 429.4 | 306.1 | 327.9 | - | - |
| 727.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 63.5 | 66.9 | 76.8 | 75.2 | 89.0 | 76.5 | 89.8 | 11.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 108.8 | 111.9 | 125.6 | 144.1 | 145.2 | 170.6 | 177.5 | 176.2 | 177.1 | 146.7 | 142.3 | 172.2 | 169.1 | 165.0 | 85.6 | 81.2 | - | - |
| Pension Obligations | 117.5 | 117.2 | 157.6 | 155.5 | 222.3 | 317.1 | 283.2 | 257.2 | 275.5 | 98.0 | 89.1 | 100.5 | 61.7 | 119.8 | 106.1 | 74.9 | - | - |
| Other Non-Current Liabilities | 27.3 | 52.7 | 73.6 | 84.3 | 95.3 | 122.5 | 98.4 | 110.1 | 144.8 | 77.0 | 65.0 | 78.3 | 83.9 | 83.5 | 12.0 | 12.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,588.4 | 1,622.3 | 1,857.8 | 1,984.6 | 2,226.5 | 2,306.0 | 2,014.9 | 1,996.7 | 2,025.0 | 1,355.8 | 1,372.2 | 1,534.1 | 1,680.6 | 1,868.5 | 1,178.6 | 1,229.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,909.4 | 1,911.8 | 1,913.4 | 1,897.2 | 1,902.2 | 1,883.1 | 1,890.8 | 1,941.0 | 1,999.7 | 2,015.7 | 1,988.3 | 2,031.5 | 2,035.0 | 2,018.5 | 1,407.4 | 1,401.1 | - | - |
| Retained Earnings | (675.3) | (687.6) | (556.0) | (504.4) | (462.0) | (537.3) | (574.2) | (656.8) | (739.2) | (871.7) | (967.2) | (1,053.1) | (1,144.7) | (1,221.8) | (1,337.2) | (1,393.9) | - | - |
| Accumulated Other Comprehensive Income | (522.6) | (572.1) | (526.3) | (540.3) | (535.5) | (564.2) | (505.7) | (461.7) | (461.1) | (419.4) | (429.2) | (292.6) | (185.6) | (156.1) | (131.0) | (86.1) | - | - |
| Treasury Stock | 47.9 | 47.0 | 45.1 | 43.4 | 40.9 | 39.9 | 38.2 | 33.9 | 26.4 | 17.0 | 11.8 | 5.9 | 3.5 | 2.5 | 1.7 | 1.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 664.6 | 606.1 | 787.0 | 810.1 | 864.8 | 742.7 | 773.7 | 789.7 | 774.1 | 708.7 | 581.2 | 681.0 | 702.3 | 639.2 | (61.9) | (79.8) | (117.2) | (3.4) |
| Total Equity | 664.6 | 606.1 | 787.0 | 810.1 | 864.8 | 742.7 | 773.7 | 789.7 | 774.1 | 708.7 | 581.2 | 681.0 | 702.3 | 639.2 | (61.9) | (79.8) | (117.2) | (3.4) |
| - |
| - |
| Net debt | - | - | - | - | 946.5 | 1,088.8 | 778.9 | 815.5 | 855.5 | 589.6 | 665.1 | 735.3 | 867.4 | 1,022.1 | 547.8 | 644.2 | - | - |
| Working Capital | 285.0 | 241.2 | 313.4 | 293.3 | 216.3 | 171.3 | 217.2 | 281.0 | 291.2 | 264.3 | 298.3 | 383.4 | 396.6 | 444.9 | 316.8 | 292.8 | - | - |
| Book Value | 664.6 | 606.1 | 787.0 | 810.1 | 864.8 | 742.7 | 773.7 | 789.7 | 774.1 | 708.7 | 581.2 | 681.0 | 702.3 | 639.2 | (61.9) | (79.8) | (117.2) | (3.4) |
| Tangible Book Value | (510.8) | (549.9) | (618.7) | (708.4) | (839.9) | (1,061.7) | (703.5) | (706.2) | (736.1) | (444.1) | (436.6) | (435.3) | (473.0) | (596.8) | (327.3) | (353.7) | - | - |
| - |
| - |
| - |
| - |
| - |
| 75.1 |
| 36.6 |
| 85.8 |
| 128.8 |
| 93.4 |
| 27.8 |
| 37.7 |
| 94.1 |
| 100.5 |
| 67.0 |
| 95.0 |
| 139.2 |
| 122.7 |
| 76.9 |
| 101.3 |
| 102.2 |
| 118.3 |
| 42.9 |
| 101.0 |
| 96.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 75.1 | 36.6 | 85.8 | 128.8 | 93.4 | 27.8 | 37.7 | 94.1 | 100.5 | 67.0 | 95.0 | 139.2 | 122.7 | 76.9 | 101.3 | 102.2 | 118.3 | 42.9 | 101.0 | 96.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 277.6 | 359.7 | 296.4 | 348.8 | 246.4 | 348.9 | 325.7 | 369.1 | 274.8 | 430.7 | 351.7 | 426.1 | 303.8 | 384.1 | 351.3 | 423.9 | 341.7 | 416.1 | 362.6 | 409.8 | 307.8 | 356.0 | 343.7 | 358.3 | 298.9 | 453.7 | 377.4 | 460.5 | 318.1 | 428.4 | 421.2 | 432.2 | 316.1 | 469.3 | 418.4 | 419.0 | 295.1 | 391.0 | 344.7 | 350.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 356.0 | 289.1 | 315.3 | 313.8 | 314.7 | 270.4 | 324.8 | 330.0 | 348.8 | 327.5 | 368.5 | 398.0 | 422.5 | 395.2 | 431.0 | 471.5 | 471.4 | 428.0 | 413.9 | 382.5 | 351.2 | 305.1 | 300.5 | 336.0 | 291.6 | 283.3 | 312.5 | 370.7 | 399.7 | 340.6 | 332.1 | 319.2 | 294.5 | 254.2 | 307.2 | 332.4 | 287.3 | 210.0 | 263.5 | 303.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 45.0 | 37.1 | 38.3 | 40.0 | 47.0 | 38.1 | 41.5 | 46.6 | 49.6 | 30.8 | 41.1 | 47.6 | 41.2 | 40.8 | 53.9 | 56.2 | 50.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 797.5 | 750.3 | 732.5 | 835.9 | 742.7 | 731.5 | 794.0 | 858.4 | 797.8 | 855.4 | 835.0 | 954.1 | 894.6 | 882.3 | 914.2 | 1,043.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 549.7 | 528.4 | 525.3 | 522.9 | 503.7 | 505.5 | 577.6 | 565.1 | 584.7 | 599.6 | 585.7 | 594.7 | 594.7 | 589.2 | 577.5 | 594.7 | 612.3 | 656.4 | 656.3 | 663.4 | 648.1 | 657.8 | 641.8 | 633.6 | 631.6 | 651.7 | 631.4 | 630.6 | 622.5 | 618.7 | 643.5 | 642.2 | 657.1 | 645.2 | 643.4 | 632.5 | 622.6 | 528.0 | 541.5 | 539.8 |
| Accumulated Depreciation | 411.2 | 389.6 | 385.3 | 381.0 | 364.5 | 368.0 | 423.9 | 411.3 | 422.1 | 429.5 | 417.5 | 417.3 | 414.8 | 404.1 | 392.3 | 398.7 | 401.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 138.5 | 138.8 | 140.0 | 141.9 | 139.2 | 137.5 | 153.7 | 153.8 | 162.6 | 170.1 | 168.2 | 177.4 | 179.9 | 185.1 | 185.2 | 196.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 472.7 | 478.5 | 472.4 | 471.8 | 468.7 | 446.4 | 459.0 | 451.3 | 577.1 | 590.0 | 664.8 | 662.0 | 671.9 | 671.5 | 666.9 | 779.2 | 798.9 | 802.5 | ||||||||||||||||||||||
| Intangible Assets | 683.0 | 696.9 | 708.9 | 719.5 | 713.6 | 709.6 | 740.9 | 743.7 | 797.9 | 815.7 | 814.4 | 833.2 | 842.4 | 847.0 | 838.5 | 864.6 | 896.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 75.5 | 78.0 | 82.3 | 84.1 | 84.4 | 81.0 | 86.3 | 89.1 | 92.2 | 91.0 | 86.4 | 85.7 | 87.4 | 88.8 | 88.5 | 96.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 92.8 | 92.8 | 101.1 | 100.8 | 92.3 | 89.3 | 102.7 | 97.6 | 99.0 | 104.7 | 92.5 | 97.7 | 101.2 | 99.7 | 98.4 | 105.0 | 113.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 21.9 | 17.7 | 21.3 | 23.6 | 27.7 | 33.1 | 20.9 | 19.5 | 17.0 | 17.9 | 22.4 | 15.7 | 15.4 | 20.3 | 37.5 | 6.0 | 22.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,281.9 | 2,253.0 | 2,258.5 | 2,377.6 | 2,268.6 | 2,228.4 | 2,357.5 | 2,413.4 | 2,543.6 | 2,644.8 | 2,683.7 | 2,825.8 | 2,792.8 | 2,794.7 | 2,829.2 | 3,090.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 184.2 | 186.7 | 175.7 | 172.3 | 173.7 | 167.3 | 182.4 | 174.5 | 170.1 | 183.7 | 173.0 | 194.6 | 204.5 | 239.5 | 214.4 | 254.4 | 223.2 | 308.2 | 233.5 | 223.9 | 187.7 | 180.2 | 171.4 | 212.5 | 185.9 | 245.7 | 175.7 | 200.6 | 193.4 | 274.6 | 211.5 | 231.2 | 188.6 | 178.2 | 192.0 | 229.0 | 176.2 | 135.1 | 150.5 | 181.7 |
| Short Term Debt | 25.7 | 30.8 | 25.2 | 19.4 | 25.2 | 40.8 | 51.3 | 48.3 | 57.3 | 36.5 | 67.2 | 53.9 | 47.3 | 49.7 | 27.3 | 33.9 | 40.8 | 33.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 21.3 | 20.5 | 22.7 | 22.9 | 22.5 | 21.5 | 22.3 | 20.4 | 20.6 | 20.5 | 19.2 | 20.4 | 21.1 | 21.2 | 20.9 | 22.4 | ||||||||||||||||||||||||
| Accrued Expenses | 34.3 | 30.1 | 35.2 | 34.1 | 29.9 | 43.2 | 42.4 | 38.7 | 33.3 | 53.3 | 47.1 | 41.3 | 31.9 | 38.3 | 39.4 | 36.1 | 36.9 | 56.9 | ||||||||||||||||||||||
| Other Current Liabilities | 106.0 | 120.1 | 100.9 | 117.1 | 106.8 | 128.5 | 114.0 | 103.7 | 118.6 | 143.8 | 112.5 | 115.9 | 116.3 | 126.7 | 111.4 | 122.8 | 125.2 | |||||||||||||||||||||||
| Total Current Liabilities | 450.3 | 465.3 | 436.6 | 452.9 | 421.4 | 490.3 | 497.7 | 484.3 | 473.3 | 542.0 | 518.9 | 534.0 | 504.4 | 589.0 | 503.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 848.0 | 806.0 | 837.7 | 944.1 | 897.8 | 783.3 | 849.8 | 917.5 | 897.5 | 882.2 | 892.2 | 1,015.8 | 1,035.0 | 936.5 | 1,045.0 | 1,124.5 | 1,109.2 | 954.1 | 1,083.9 | 1,193.3 | 1,155.9 | 1,054.6 | 876.3 | 971.4 | 856.9 | 777.2 | 882.5 | 1,049.7 | 949.4 | 843.0 | 958.6 | 1,011.2 | 908.4 | 889.2 | 1,005.9 | 1,067.2 | 1,002.7 | 627.7 | 759.8 | 827.4 |
| Operating Lease Liabilities Non-Current | 60.1 | 63.5 | 66.1 | 68.1 | 69.1 | 66.9 | 71.3 | 75.1 | 77.8 | 76.8 | 73.9 | 72.3 | 73.8 | 75.2 | 75.1 | 81.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 104.9 | 108.8 | 122.2 | 116.3 | 110.6 | 111.9 | 118.1 | 115.1 | 119.9 | 125.6 | 134.0 | 142.7 | 137.3 | 144.1 | 139.2 | 147.7 | 142.9 | |||||||||||||||||||||||
| Pension Obligations | 111.8 | 117.5 | 122.0 | 124.4 | 118.2 | 117.2 | 143.9 | 144.4 | 148.2 | 157.6 | 140.3 | 149.4 | 152.9 | 155.5 | 176.9 | 194.2 | 211.2 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 26.6 | 27.3 | 29.9 | 34.5 | 45.4 | 52.7 | 61.2 | 59.9 | 68.4 | 73.6 | 86.4 | 81.2 | 79.6 | 84.3 | 108.1 | 78.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,601.7 | 1,588.4 | 1,614.5 | 1,740.3 | 1,662.5 | 1,622.3 | 1,742.0 | 1,796.3 | 1,785.1 | 1,857.8 | 1,845.7 | 1,995.4 | 1,983.0 | 1,984.6 | 2,047.9 | 2,218.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Additional Paid In Capital | 1,914.2 | 1,909.4 | 1,906.7 | 1,906.0 | 1,905.5 | 1,911.8 | 1,911.1 | 1,921.7 | 1,918.8 | 1,913.4 | 1,908.5 | 1,906.8 | 1,903.3 | 1,897.2 | 1,895.2 | 1,894.7 | ||||||||||||||||||||||||
| Retained Earnings | (663.7) | (675.3) | (689.2) | (686.4) | (708.5) | (687.6) | (700.7) | (702.7) | (569.7) | (556.0) | (488.9) | (496.7) | (515.7) | (504.4) | (515.9) | (440.1) | (472.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (520.0) | (522.6) | (526.6) | (535.4) | (544.1) | (572.1) | (548.9) | (555.9) | (544.6) | (526.3) | (537.5) | (535.7) | (533.8) | (540.3) | (555.6) | |||||||||||||||||||||||||
| Treasury Stock | 51.3 | 47.9 | 47.9 | 47.9 | 47.8 | 47.0 | 47.0 | 47.0 | 47.0 | 45.1 | 45.1 | 45.0 | 45.0 | 43.4 | 43.4 | 43.4 | 42.1 | 40.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 680.2 | 664.6 | 644.0 | 637.3 | 606.1 | 606.1 | 615.5 | 617.1 | 758.5 | 787.0 | 838.0 | 830.4 | 809.8 | 810.1 | 781.3 | 872.9 | 881.5 | |||||||||||||||||||||||
| Total Equity | 680.2 | 664.6 | 644.0 | 637.3 | 606.1 | 606.1 | 615.5 | 617.1 | 758.5 | 787.0 | 838.0 | 830.4 | 809.8 | 810.1 | 781.3 | 872.9 | 881.5 | 864.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 873.7 | 836.8 | 862.9 | 963.5 | 923.0 | 824.1 | 901.1 | 965.8 | 954.8 | 918.7 | 959.4 | 1,069.7 | 1,082.3 | 986.2 | 1,072.3 | 1,158.4 | 1,150.0 | 987.7 | 1,112.0 | 1,228.7 | 1,192.7 | 1,125.4 | 906.3 | 1,018.1 | 908.4 | 806.7 | 914.1 | 1,095.5 | 996.5 | 882.5 | 1,013.4 | 1,070.7 | 950.4 | 932.4 | 1,034.4 | 1,096.3 | 1,022.1 | 632.5 | 764.2 | 831.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 347.2 | 285.0 | 295.9 | 383.0 | 321.3 | 241.2 | 296.3 | 374.1 | 324.5 | 313.4 | 316.1 | 420.1 | 390.2 | 293.3 | 410.6 | 452.8 | 386.1 | 216.3 | ||||||||||||||||||||||
| Book Value | 680.2 | 664.6 | 644.0 | 637.3 | 606.1 | 606.1 | 615.5 | 617.1 | 758.5 | 787.0 | 838.0 | 830.4 | 809.8 | 810.1 | 781.3 | 872.9 | 881.5 | 864.8 | ||||||||||||||||||||||
| Tangible Book Value | (475.5) | (510.8) | (537.3) | (554.0) | (576.2) | (549.9) | (584.4) | (577.9) | (616.5) | (618.7) | (641.2) | (664.8) | (704.5) | (708.4) | (724.1) | (770.9) | (813.5) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.6 |
| 52.0 |
| 68.3 |
| 45.7 |
| 30.5 |
| 35.0 |
| 44.3 |
| 54.1 |
| 41.2 |
| 45.3 |
| 47.9 |
| 49.1 |
| 44.2 |
| 48.3 |
| 53.4 |
| 51.5 |
| 29.2 |
| 38.2 |
| 48.1 |
| 41.0 |
| 26.8 |
| 30.6 |
| 42.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 955.0 |
| 924.9 |
| 886.6 |
| 938.5 |
| 779.8 |
| 728.2 |
| 765.0 |
| 867.4 |
| 738.0 |
| 806.0 |
| 772.9 |
| 973.2 |
| 867.4 |
| 880.2 |
| 896.6 |
| 944.0 |
| 784.8 |
| 829.6 |
| 865.1 |
| 901.7 |
| 741.7 |
| 670.7 |
| 739.8 |
| 792.3 |
| 441.8 |
| 436.8 |
| 433.1 |
| 418.9 |
| 416.4 |
| 402.0 |
| 389.4 |
| 381.0 |
| 384.6 |
| 372.0 |
| 370.6 |
| 362.2 |
| 355.0 |
| 377.3 |
| 375.9 |
| 376.8 |
| 366.7 |
| 361.6 |
| 350.3 |
| 340.1 |
| 329.6 |
| 339.4 |
| 333.4 |
| 210.6 |
| 214.6 |
| 219.5 |
| 230.3 |
| 229.2 |
| 241.4 |
| 239.8 |
| 244.2 |
| 250.6 |
| 267.1 |
| 259.4 |
| 260.0 |
| 260.3 |
| 263.7 |
| 266.2 |
| 266.3 |
| 280.3 |
| 278.5 |
| 281.8 |
| 282.2 |
| 282.5 |
| 198.4 |
| 202.1 |
| 206.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 804.2 |
| 807.3 |
| 799.7 |
| 827.4 |
| 723.4 |
| 714.0 |
| 717.7 |
| 718.6 |
| 709.7 |
| 708.3 |
| 706.9 |
| 708.9 |
| 684.4 |
| 685.1 |
| 667.9 |
| 670.3 |
| 677.9 |
| 687.3 |
| 697.4 |
| 587.1 |
| 595.6 |
| 598.6 |
| 902.2 |
| 919.4 |
| 947.3 |
| 947.9 |
| 977.0 |
| 726.8 |
| 724.3 |
| 725.9 |
| 758.6 |
| 756.8 |
| 771.8 |
| 776.2 |
| 787.0 |
| 802.0 |
| 801.1 |
| 838.1 |
| 839.9 |
| 848.4 |
| 841.9 |
| 834.8 |
| 565.7 |
| 575.2 |
| 583.0 |
| 104.3 |
| 105.2 |
| 84.0 |
| 78.8 |
| 84.1 |
| 89.2 |
| 87.0 |
| 90.2 |
| 92.1 |
| 101.9 |
| 95.8 |
| 98.3 |
| 83.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.9 |
| 126.6 |
| 131.7 |
| 124.4 |
| 136.5 |
| 117.3 |
| 111.6 |
| 109.2 |
| 119.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.0 |
| 31.7 |
| 40.3 |
| 36.6 |
| 49.0 |
| 36.5 |
| 24.9 |
| 19.7 |
| 17.4 |
| 22.5 |
| 32.6 |
| 26.7 |
| 31.5 |
| 35.8 |
| 33.0 |
| 50.7 |
| 42.9 |
| 40.4 |
| 31.4 |
| 18.1 |
| 15.3 |
| 16.6 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,100.5 |
| 3,091.3 |
| 3,072.0 |
| 3,174.2 |
| 3,001.7 |
| 3,048.7 |
| 2,695.8 |
| 2,776.6 |
| 2,653.2 |
| 2,788.6 |
| 2,722.1 |
| 2,952.8 |
| 2,827.4 |
| 2,786.4 |
| 2,803.2 |
| 2,847.6 |
| 2,754.7 |
| 2,799.1 |
| 2,856.7 |
| 2,883.3 |
| 2,698.1 |
| 2,064.5 |
| 2,156.6 |
| 2,224.5 |
| 28.1 |
| 35.4 |
| 36.8 |
| 70.8 |
| 30.0 |
| 46.7 |
| 51.5 |
| 29.5 |
| 31.6 |
| 45.8 |
| 47.1 |
| 39.5 |
| 54.8 |
| 59.5 |
| 42.0 |
| 43.2 |
| 28.5 |
| 29.1 |
| 19.4 |
| 4.8 |
| 4.4 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 24.4 |
| 21.8 |
| 20.9 |
| 21.5 |
| 22.6 |
| 20.1 |
| 20.2 |
| 19.9 |
| 21.8 |
| 20.6 |
| 19.8 |
| 22.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.5 |
| 42.8 |
| 36.3 |
| 41.0 |
| 41.9 |
| 31.9 |
| 28.3 |
| 48.5 |
| 46.1 |
| 41.8 |
| 38.2 |
| 41.6 |
| 42.5 |
| 39.1 |
| 40.4 |
| 60.9 |
| 49.6 |
| 40.8 |
| 36.3 |
| 42.8 |
| 38.2 |
| 30.6 |
| 149.9 |
| 126.7 |
| 132.0 |
| 117.2 |
| 134.8 |
| 124.2 |
| 105.5 |
| 104.0 |
| 139.9 |
| 110.8 |
| 101.0 |
| 111.6 |
| 129.0 |
| 113.8 |
| 104.3 |
| 112.1 |
| 113.8 |
| 114.2 |
| 94.2 |
| 80.9 |
| 64.7 |
| 63.4 |
| 57.8 |
| 590.5 |
| 568.9 |
| 708.6 |
| 586.1 |
| 561.8 |
| 498.8 |
| 556.9 |
| 470.3 |
| 484.1 |
| 469.5 |
| 588.8 |
| 477.6 |
| 500.6 |
| 515.5 |
| 599.2 |
| 549.2 |
| 543.8 |
| 489.1 |
| 538.4 |
| 509.9 |
| 497.3 |
| 411.5 |
| 406.4 |
| 373.6 |
| 401.7 |
| 88.4 |
| 89.0 |
| 70.4 |
| 66.0 |
| 72.0 |
| 76.5 |
| 76.4 |
| 79.6 |
| 81.7 |
| 89.8 |
| 84.6 |
| 87.1 |
| 69.7 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.2 |
| 156.6 |
| 157.4 |
| 153.1 |
| 170.6 |
| 170.7 |
| 168.4 |
| 167.3 |
| 177.5 |
| 183.0 |
| 182.3 |
| 173.4 |
| 176.2 |
| 173.9 |
| 170.0 |
| 174.8 |
| 177.1 |
| 250.2 |
| 240.9 |
| 225.6 |
| 146.7 |
| 147.8 |
| 140.6 |
| 222.3 |
| 275.9 |
| 292.7 |
| 297.6 |
| 317.1 |
| 268.7 |
| 266.3 |
| 268.9 |
| 283.2 |
| 226.8 |
| 240.7 |
| 245.9 |
| 257.2 |
| 242.7 |
| 248.9 |
| 268.3 |
| 275.5 |
| 264.2 |
| 265.9 |
| 259.0 |
| 98.0 |
| 75.2 |
| 80.1 |
| 97.9 |
| 95.3 |
| 102.2 |
| 112.8 |
| 106.8 |
| 122.5 |
| 108.2 |
| 95.2 |
| 91.0 |
| 98.4 |
| 100.7 |
| 114.4 |
| 108.7 |
| 110.1 |
| 129.7 |
| 125.4 |
| 149.1 |
| 144.8 |
| 105.0 |
| 95.0 |
| 82.1 |
| 77.0 |
| 76.1 |
| 76.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,219.0 |
| 2,226.5 |
| 2,287.0 |
| 2,393.5 |
| 2,292.9 |
| 2,306.0 |
| 1,970.6 |
| 2,065.0 |
| 1,935.3 |
| 2,014.9 |
| 1,955.2 |
| 2,174.8 |
| 2,062.6 |
| 1,996.7 |
| 2,054.1 |
| 2,099.3 |
| 1,989.7 |
| 2,025.0 |
| 2,135.2 |
| 2,166.3 |
| 1,980.9 |
| 1,355.8 |
| 1,432.5 |
| 1,525.8 |
| 1,911.5 |
| 1,902.2 |
| 1,898.4 |
| 1,894.6 |
| 1,889.9 |
| 1,883.1 |
| 1,878.9 |
| 1,876.9 |
| 1,874.3 |
| 1,890.8 |
| 1,893.8 |
| 1,907.5 |
| 1,931.9 |
| 1,941.0 |
| 1,938.2 |
| 1,962.5 |
| 1,999.1 |
| 1,999.7 |
| 1,993.5 |
| 2,018.8 |
| 2,018.8 |
| 2,015.7 |
| 2,003.1 |
| 1,998.7 |
| (462.0) |
| (508.2) |
| (522.0) |
| (564.1) |
| (537.3) |
| (560.6) |
| (573.2) |
| (572.4) |
| (574.2) |
| (611.3) |
| (633.4) |
| (663.0) |
| (656.8) |
| (685.6) |
| (714.8) |
| (733.9) |
| (739.2) |
| (813.1) |
| (843.7) |
| (867.2) |
| (871.7) |
| (877.8) |
| (900.5) |
| (539.3) |
| (516.8) |
| (535.5) |
| (565.4) |
| (552.1) |
| (577.2) |
| (564.2) |
| (554.2) |
| (553.2) |
| (545.1) |
| (505.7) |
| (478.4) |
| (458.9) |
| (467.0) |
| (461.7) |
| (470.7) |
| (466.6) |
| (467.4) |
| (461.1) |
| (433.7) |
| (432.9) |
| (409.3) |
| (419.4) |
| (385.4) |
| (383.7) |
| 40.8 |
| 40.8 |
| 40.8 |
| 39.9 |
| 39.9 |
| 39.9 |
| 39.9 |
| 38.2 |
| 38.2 |
| 38.2 |
| 38.2 |
| 33.9 |
| 33.9 |
| 33.9 |
| 33.9 |
| 26.4 |
| 26.3 |
| 26.3 |
| 26.2 |
| 17.0 |
| 16.9 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 864.8 |
| 785.0 |
| 780.7 |
| 708.8 |
| 742.7 |
| 725.2 |
| 711.6 |
| 717.9 |
| 773.7 |
| 766.9 |
| 778.0 |
| 764.8 |
| 789.7 |
| 749.1 |
| 748.3 |
| 765.0 |
| 774.1 |
| 721.5 |
| 717.0 |
| 717.2 |
| 708.7 |
| 724.1 |
| 698.7 |
| 785.0 |
| 780.7 |
| 708.8 |
| 742.7 |
| 725.2 |
| 711.6 |
| 717.9 |
| 773.7 |
| 766.9 |
| 778.0 |
| 764.8 |
| 789.7 |
| 749.1 |
| 748.3 |
| 765.0 |
| 774.1 |
| 721.5 |
| 717.0 |
| 717.2 |
| 708.7 |
| 724.1 |
| 698.7 |
| - |
| 1,117.6 |
| 1,088.8 |
| 820.5 |
| 889.3 |
| 815.0 |
| 778.9 |
| 876.4 |
| 1,001.4 |
| 896.0 |
| 815.5 |
| 918.4 |
| 931.5 |
| 827.7 |
| 855.5 |
| 933.1 |
| 994.1 |
| 903.8 |
| 589.6 |
| 663.2 |
| 735.1 |
| 300.5 |
| 376.7 |
| 281.0 |
| 171.3 |
| 294.7 |
| 383.3 |
| 268.5 |
| 217.2 |
| 295.3 |
| 472.6 |
| 351.9 |
| 281.0 |
| 347.4 |
| 400.2 |
| 295.7 |
| 291.2 |
| 355.2 |
| 404.4 |
| 330.2 |
| 264.3 |
| 366.2 |
| 390.6 |
| 785.0 |
| 780.7 |
| 708.8 |
| 742.7 |
| 725.2 |
| 711.6 |
| 717.9 |
| 773.7 |
| 766.9 |
| 778.0 |
| 764.8 |
| 789.7 |
| 749.1 |
| 748.3 |
| 765.0 |
| 774.1 |
| 721.5 |
| 717.0 |
| 717.2 |
| 708.7 |
| 724.1 |
| 698.7 |
| (839.9) |
| (938.6) |
| (973.9) |
| (1,038.8) |
| (1,061.7) |
| (725.0) |
| (726.7) |
| (725.7) |
| (703.5) |
| (699.6) |
| (702.1) |
| (718.3) |
| (706.2) |
| (737.3) |
| (737.9) |
| (741.0) |
| (736.1) |
| (804.8) |
| (812.2) |
| (815.0) |
| (444.1) |
| (446.7) |
| (482.9) |