| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 98.3 | 561.8 | 643.9 | 115.3 | 216.4 | 29.1 | 54.9 | 22.6 | 34.9 | 62.6 | 63.8 | 114.7 | 309.1 | 138.2 | 20.4 | 29.2 | 145.9 | ||
| Restricted Cash | - | - | - | - | - | 8.7 | 8.7 | - | 0.0 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 18.7 | 12.1 | 3.1 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 98.3 | 561.8 | 643.9 | 115.3 | 216.4 | 29.1 | 54.9 | 22.6 | 34.9 | 62.6 | 63.8 | 114.7 | 309.1 | 138.2 | 20.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,365.1 | 1,286.8 | 1,166.7 | 1,731.7 | 1,814.5 | 1,293.1 | 1,170.5 | 690.8 | 648.7 | 682.7 | 747.4 | 795.7 | 614.9 | 776.7 | 760.5 | 647.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,887.4 | 1,832.3 | 1,467.2 | 1,517.1 | 1,456.0 | 1,429.4 | 1,412.7 | 879.6 | 757.0 | 838.4 | 818.5 | 733.4 | 690.6 | 636.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 560.0 | 608.2 | 563.0 | 492.5 | 600.5 | 886.5 | 1,016.2 | 496.2 | 418.3 | 397.1 | 436.2 | 298.6 | 375.2 | 427.2 | 238.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 623.4 | 644.3 | 590.5 | 602.7 | 632.7 | 955.8 | 1,079.1 | 517.8 | 472.5 | 444.6 | 464.0 | 375.1 | 427.2 | 442.4 | 271.1 | 301.3 | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 30.0 |
| 22.6 |
| 16.8 |
| 58.6 |
| 31.5 |
| 34.9 |
| 24.5 |
| 18.9 |
| 29.6 |
| 62.6 |
| 78.2 |
| 31.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.8 | 0.5 | 0.2 | 1.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.1 | 30.0 | 22.6 | 16.8 | 58.6 | 31.5 | 34.9 | 24.5 | 18.9 | 29.6 | 62.6 | 78.2 | 31.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,398.7 | 1,365.1 | 899.3 | 771.9 | 1,249.0 | 1,286.8 | 884.3 | 686.5 | 994.5 | 1,166.7 | 985.3 | 990.8 | 1,551.1 | 1,731.7 | 1,556.4 | 1,618.3 | 1,950.3 | 1,814.5 | 1,017.8 | 904.9 | 1,287.6 | 1,293.1 | 747.6 | 616.3 | 1,028.1 | 1,170.5 | 741.1 | 753.6 | 1,026.5 | 690.8 | 490.3 | 495.6 | 731.6 | 648.7 | 475.6 | 463.2 | 641.3 | 682.7 | 427.8 | 486.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 152.2 | 125.1 | 110.0 | 120.8 | 93.0 | 88.3 | 113.7 | 108.6 | 55.1 | 55.8 | 67.5 | 72.2 | 81.4 | 74.5 | 75.4 | 70.4 | 113.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,557.1 | 2,376.4 | 1,961.2 | 2,175.4 | 2,528.7 | 2,850.3 | 2,331.1 | 2,249.3 | 2,213.9 | 2,807.0 | 2,527.1 | 2,537.3 | 3,050.5 | 3,466.0 | 3,265.2 | 3,572.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1,548.8 | 1,512.6 | 1,485.2 | 1,467.2 | 1,431.9 | 1,411.0 | 1,457.4 | 1,517.1 | 1,495.1 | 1,481.0 | 1,470.0 | 1,456.0 | 1,442.6 | 1,451.4 | 1,439.7 | 1,429.4 | 1,410.1 | 1,431.0 | 1,420.6 | 1,412.7 | 1,152.7 | 1,129.3 | 1,093.2 | 879.6 | 826.9 | 792.8 | 777.0 | 757.0 | 786.0 | 782.6 | 830.8 | 838.4 | 845.8 | 822.6 |
| Accumulated Depreciation | - | - | - | - | - | - | 838.9 | 818.5 | 796.1 | 773.8 | 751.7 | 747.6 | 778.7 | 754.4 | 729.1 | 717.6 | 697.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 961.4 | 939.5 | 905.8 | 884.0 | 860.2 | 868.2 | 710.0 | 694.1 | 689.1 | 693.4 | 680.2 | 663.4 | 678.7 | 762.7 | 765.9 | 763.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | 127.9 | 127.9 | 128.5 | 129.3 | 129.3 | 129.3 | 129.3 | 129.3 | 129.3 | 129.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | 52.5 | 54.2 | 56.9 | 60.0 | 59.2 | 61.9 | 59.1 | 50.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 401.7 | 396.9 | 430.0 | 387.1 | 408.7 | 402.9 | 347.3 | 356.4 | 358.1 | 354.7 | 380.8 | 369.3 | 89.2 | 87.2 | 99.7 | 91.8 | 92.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,920.2 | 3,712.8 | 3,297.0 | 3,446.5 | 3,797.7 | 4,121.3 | 3,388.3 | 3,299.8 | 3,261.1 | 3,855.0 | 3,588.1 | 3,570.0 | 4,102.0 | 4,608.0 | 4,418.6 | 4,737.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 23.5 | 63.4 | 63.9 | 64.2 | 62.7 | 36.1 | 27.7 | 27.7 | 27.6 | 27.6 | 27.5 | 27.5 | 85.6 | 110.2 | 112.0 | 54.0 | 54.2 | 32.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 222.8 | 195.3 | 72.0 | 73.5 | 223.7 | 194.0 | 67.9 | 124.4 | 174.7 | 187.1 | 211.9 | 189.9 | 309.5 | 370.5 | 258.8 | 184.2 | 384.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 207.1 | 208.4 | 201.9 | 186.9 | 194.4 | 227.2 | 207.5 | 192.7 | 178.0 | 232.3 | 189.4 | 180.6 | 202.1 | 245.9 | 229.5 | 211.8 | 206.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,870.6 | 1,686.4 | 1,330.5 | 1,080.6 | 1,434.3 | 1,731.2 | 1,177.9 | 1,084.7 | 1,083.3 | 1,636.3 | 1,407.6 | 1,393.2 | 2,112.3 | 2,521.3 | 2,320.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 569.1 | 560.0 | 569.1 | 578.5 | 588.1 | 608.2 | 542.6 | 549.4 | 556.2 | 563.0 | 569.7 | 576.5 | 486.9 | 492.5 | 498.0 | 563.4 | 571.2 | 600.5 | 542.8 | 837.6 | 877.6 | 886.5 | 717.2 | 976.0 | 987.5 | 1,016.2 | 968.1 | 1,007.0 | 982.0 | 496.2 | 437.3 | 435.6 | 438.6 | 418.3 | 371.3 | 354.1 | 366.0 | 397.1 | 395.6 | 398.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | 31.2 | 31.7 | 32.9 | 34.4 | 35.7 | 37.1 | 34.8 | 28.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 59.1 | 58.6 | 58.2 | 57.0 | 54.4 | 64.1 | 59.1 | 63.4 | 68.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 170.6 | 176.2 | 174.4 | 176.9 | 180.9 | 182.2 | 144.9 | 145.4 | 146.0 | 139.3 | 161.7 | 161.8 | 66.3 | 63.2 | 79.7 | 83.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,610.3 | 2,422.6 | 2,073.9 | 1,836.0 | 2,203.2 | 2,521.5 | 1,865.3 | 1,779.6 | 1,785.4 | 2,338.6 | 2,139.0 | 2,131.6 | 2,755.6 | 3,178.2 | 2,992.1 | 3,320.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,065.2 | 1,039.0 | 978.7 | 965.3 | 964.1 | 970.7 | 932.2 | 911.5 | 881.9 | 882.9 | 838.6 | 835.3 | 786.4 | 807.8 | 806.2 | 775.5 | 701.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 10.2 | 11.3 | 10.7 | 14.3 | 8.9 | 12.6 | 15.4 | 21.2 | 23.4 | 22.9 | 28.6 | 25.5 | 16.3 | 20.5 | 15.9 | 15.1 | ||||||||||||||||||||||||
| Treasury Stock | 8.1 | 14.1 | 14.1 | 0.0 | 0.0 | 2.9 | 0.6 | 0.6 | 0.6 | 10.3 | 10.3 | 10.3 | 11.0 | 15.0 | 10.0 | 2.3 | 2.3 | 0.3 | ||||||||||||||||||||||
| Minority Interest | 41.3 | 45.5 | 41.9 | 246.1 | 238.7 | 233.7 | 193.8 | 209.7 | 195.7 | 233.5 | 208.4 | 207.5 | 176.8 | 231.2 | 232.6 | 250.1 | 228.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,268.5 | 1,244.8 | 1,181.1 | 1,364.4 | 1,355.7 | 1,366.2 | 1,329.2 | 1,310.6 | 1,280.0 | 1,282.9 | 1,240.7 | 1,231.0 | 1,169.6 | 1,198.6 | 1,193.9 | 1,167.2 | ||||||||||||||||||||||||
| Total Equity | 1,309.8 | 1,290.2 | 1,223.0 | 1,610.5 | 1,594.4 | 1,599.8 | 1,523.0 | 1,520.3 | 1,475.7 | 1,516.4 | 1,449.1 | 1,438.5 | 1,346.4 | 1,429.8 | 1,426.5 | 1,417.2 | 1,317.2 | 1,307.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 592.5 | 623.4 | 632.9 | 642.7 | 650.8 | 644.3 | 570.3 | 577.0 | 583.8 | 590.5 | 597.3 | 604.0 | 572.5 | 602.7 | 610.0 | 617.4 | 625.3 | 632.7 | 649.1 | 887.7 | 920.4 | 955.8 | 779.7 | 1,044.5 | 1,068.3 | 1,079.1 | 1,035.0 | 1,073.7 | 1,037.2 | 517.8 | 453.0 | 449.3 | 452.8 | 472.5 | 425.3 | 416.5 | 422.1 | 444.6 | 447.1 | 452.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 686.5 | 690.0 | 630.7 | 1,094.8 | 1,094.4 | 1,119.1 | 1,153.2 | 1,164.6 | 1,130.6 | 1,170.6 | 1,119.5 | 1,144.0 | 938.2 | 944.6 | 944.7 | 995.3 | 877.9 | |||||||||||||||||||||||
| Book Value | 1,268.5 | 1,244.8 | 1,181.1 | 1,364.4 | 1,355.7 | 1,366.2 | 1,329.2 | 1,310.6 | 1,280.0 | 1,282.9 | 1,240.7 | 1,231.0 | 1,169.6 | 1,198.6 | 1,193.9 | 1,167.2 | 1,089.0 | 1,072.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | 1,152.1 | 1,155.0 | 1,112.2 | 1,101.6 | 1,040.2 | 1,069.3 | 1,064.6 | 1,037.8 | 959.7 | |||||||||||||||||||||||
| 81.7 |
| 22.3 |
| - |
| - |
| - |
| 29.2 |
| 145.9 |
| 81.7 |
| 22.3 |
| - |
| - |
| - |
| - |
| 407.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 125.1 | 88.3 | 55.8 | 74.5 | 74.5 | 99.5 | - | 50.7 | 63.8 | 72.1 | 90.4 | 60.5 | 47.2 | 54.0 | 34.6 | 34.5 | 28.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,376.4 | 2,850.3 | 2,807.0 | 3,466.0 | 3,372.3 | 2,416.4 | 1,945.3 | 1,023.2 | 999.2 | 1,058.1 | 1,129.5 | 1,254.4 | 1,221.8 | 1,297.2 | 1,107.2 | 1,138.6 | 786.8 | - | - |
| 431.8 |
| 396.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 947.9 | 964.2 | 773.8 | 754.4 | 670.0 | 569.1 | 474.3 | 402.9 | 372.3 | 388.3 | 363.2 | 322.0 | 303.2 | 277.1 | 256.7 | 245.3 | - | - | - |
| Property,Plant & Equipment Net | 939.5 | 868.2 | 693.4 | 762.7 | 786.0 | 860.3 | 938.4 | 476.7 | 384.7 | 450.1 | 455.3 | 411.5 | 387.5 | 358.9 | 175.1 | 151.0 | 132.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 32.1 | 26.5 | 23.9 | 242.3 | 223.2 | 216.9 | 242.1 | 226.9 | 291.1 | 190.9 | 199.1 | 175.3 | 157.4 | - | - |
| Goodwill | 127.9 | 127.9 | 127.9 | 129.3 | 129.3 | 131.5 | 131.2 | 1.9 | 6.0 | 63.9 | 63.9 | 72.4 | 58.6 | 54.4 | 12.5 | 10.1 | - | - | - |
| Intangible Assets | 63.5 | 69.3 | 85.6 | 100.9 | 117.1 | 140.1 | 175.3 | 99.1 | 112.9 | 106.1 | 120.2 | 66.5 | 19.5 | 26.1 | 10.1 | 12.0 | - | - | - |
| Operating Lease Right Of Use Assets | 108.8 | 104.6 | 54.2 | 61.9 | 52.1 | 33.4 | 76.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 96.8 | 101.1 | 87.0 | 87.2 | 69.1 | 46.9 | 45.6 | 22.3 | 12.6 | 10.4 | 9.5 | 34.8 | 59.5 | 50.7 | 53.3 | 241.3 | 186.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,712.8 | 4,121.3 | 3,855.0 | 4,608.0 | 4,569.2 | 4,272.1 | 3,900.7 | 2,392.0 | 2,162.4 | 2,232.8 | 2,359.1 | 2,364.7 | 2,273.6 | 2,182.3 | 1,734.1 | 1,699.4 | 1,284.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | 63.4 | 36.1 | 27.6 | 110.2 | 32.3 | 69.4 | 62.9 | 21.6 | 54.2 | 47.5 | 27.8 | 76.4 | 52.0 | 15.1 | 32.2 | 24.5 | 10.9 | - | - |
| Deferred Revenue Current | 195.3 | 194.0 | 187.1 | 370.5 | 358.1 | 178.2 | 133.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 27.1 | 25.8 | 22.3 | 25.4 | 19.6 | 12.6 | 25.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 208.4 | 227.2 | 232.3 | 245.9 | 230.1 | 153.3 | 176.4 | 79.0 | 69.6 | 69.6 | 70.3 | 78.6 | 70.3 | 66.9 | 60.4 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,686.4 | 1,731.2 | 1,636.3 | 2,521.3 | 2,463.9 | 1,931.7 | 1,439.9 | 833.4 | 738.7 | 799.8 | 888.0 | 1,027.7 | 992.3 | 992.8 | 794.3 | 836.7 | 479.1 | - | - |
| 276.8 |
| 308.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 71.5 | 65.3 | 31.7 | 37.1 | 31.3 | 19.8 | 51.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 55.0 | 58.6 | 64.1 | 71.1 | 170.1 | 146.2 | 130.1 | 121.7 | 182.1 | 186.1 | 136.2 | 120.1 | 78.1 | 64.6 | 62.6 | 49.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | 25.4 | 22.5 | 26.7 | 35.0 | 45.8 | 59.3 | 39.5 | 53.1 | 53.0 | 30.2 | 24.9 | - | - |
| Other Non-Current Liabilities | 104.6 | 116.8 | 49.1 | 63.2 | 78.5 | 55.2 | 51.7 | 32.2 | 33.1 | 27.8 | 18.2 | 15.5 | 15.4 | 18.4 | 43.0 | 25.2 | 16.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,422.6 | 2,521.5 | 2,338.6 | 3,178.2 | 3,261.5 | 3,111.5 | 2,705.1 | 1,515.2 | 1,339.5 | 1,442.2 | 1,575.4 | 1,540.6 | 1,549.1 | 1,570.9 | 1,195.3 | 1,234.8 | 878.1 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,039.0 | 970.7 | 882.9 | 807.8 | 702.8 | 626.1 | 642.7 | 647.5 | 633.5 | 609.2 | 615.2 | 644.6 | 548.4 | 470.6 | 402.5 | 316.3 | 258.7 | - | - |
| Accumulated Other Comprehensive Income | 11.3 | 12.6 | 22.9 | 20.5 | 1.2 | (12.1) | (7.2) | (6.4) | (2.7) | (12.5) | (20.9) | (54.6) | (21.2) | (45.4) | (43.1) | (28.8) | (25.3) | - | - |
| Treasury Stock | 14.1 | 2.9 | 10.3 | 15.0 | 0.3 | 1.0 | 7.3 | 35.3 | 40.3 | 45.4 | 52.9 | 9.7 | 10.2 | 12.6 | 15.0 | 14.1 | 15.6 | - | - |
| Minority Interest | 45.5 | 233.7 | 233.5 | 231.2 | 235.3 | 198.8 | 222.0 | 46.4 | 7.7 | 16.3 | 19.5 | 20.9 | 22.9 | 17.0 | 14.8 | 13.1 | 12.9 | - | - |
| Total Stockholders Equity | 1,244.8 | 1,366.2 | 1,282.9 | 1,198.6 | 1,072.4 | 961.9 | 973.6 | 830.3 | 815.2 | 774.4 | 764.3 | 803.1 | 701.5 | 594.4 | 524.0 | 451.4 | 393.4 | 365.1 | 356.6 |
| Total Equity | 1,290.2 | 1,599.8 | 1,516.4 | 1,429.8 | 1,307.7 | 1,160.7 | 1,195.7 | 876.8 | 822.9 | 790.7 | 783.7 | 824.0 | 724.4 | 611.4 | 538.8 | 464.6 | 406.3 | 365.1 | 356.6 |
| 319.0 |
| - |
| - |
| Net debt | 525.1 | 82.5 | (53.3) | 487.4 | 416.3 | 926.7 | 1,024.3 | 495.2 | 437.6 | 382.0 | 400.2 | 260.3 | 118.1 | 304.2 | 250.7 | 272.1 | 173.0 | - | - |
| Working Capital | 690.0 | 1,119.1 | 1,170.6 | 944.6 | 908.4 | 484.7 | 505.4 | 189.8 | 260.5 | 258.4 | 241.5 | 226.7 | 229.5 | 304.3 | 313.0 | 301.8 | 307.7 | - | - |
| Book Value | 1,244.8 | 1,366.2 | 1,282.9 | 1,198.6 | 1,072.4 | 961.9 | 973.6 | 830.3 | 815.2 | 774.4 | 764.3 | 803.1 | 701.5 | 594.4 | 524.0 | 451.4 | 393.4 | 365.1 | 356.6 |
| Tangible Book Value | 1,053.4 | 1,169.0 | 1,069.5 | 968.4 | 825.9 | 690.3 | 667.1 | 729.3 | 696.3 | 604.3 | 580.1 | 664.2 | 623.4 | 514.0 | 501.3 | 429.3 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.5 |
| 92.2 |
| 63.3 |
| 81.7 |
| 99.5 |
| 83.8 |
| 102.8 |
| 85.4 |
| 75.7 |
| 82.8 |
| 58.6 |
| 60.6 |
| 50.7 |
| 58.4 |
| 42.6 |
| 57.1 |
| 63.8 |
| 54.0 |
| 59.9 |
| 83.6 |
| 72.1 |
| 43.8 |
| 48.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,940.7 |
| 3,372.3 |
| 2,498.4 |
| 2,234.3 |
| 2,436.9 |
| 2,416.4 |
| 1,540.2 |
| 1,398.2 |
| 1,821.9 |
| 1,945.3 |
| 1,488.8 |
| 1,768.6 |
| 1,886.6 |
| 1,023.2 |
| 878.3 |
| 879.4 |
| 1,137.9 |
| 999.2 |
| 803.8 |
| 751.0 |
| 994.0 |
| 1,058.1 |
| 783.3 |
| 895.9 |
| 670.0 |
| 644.9 |
| 627.8 |
| 599.8 |
| 569.1 |
| 540.0 |
| 525.0 |
| 499.0 |
| 474.3 |
| 449.3 |
| 433.5 |
| 421.4 |
| 402.9 |
| 392.4 |
| 384.3 |
| 383.2 |
| 372.3 |
| 366.6 |
| 359.5 |
| 390.4 |
| 388.3 |
| 385.5 |
| 375.4 |
| 772.2 |
| 786.0 |
| 797.7 |
| 823.6 |
| 840.0 |
| 860.3 |
| 870.2 |
| 906.0 |
| 921.6 |
| 938.4 |
| 703.4 |
| 695.8 |
| 671.8 |
| 476.7 |
| 434.5 |
| 408.6 |
| 393.8 |
| 384.7 |
| 419.3 |
| 423.0 |
| 440.4 |
| 450.1 |
| 460.2 |
| 447.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| 25.1 |
| 22.9 |
| 23.9 |
| 117.3 |
| 120.9 |
| 121.8 |
| 242.3 |
| 240.4 |
| 232.2 |
| 224.4 |
| 223.2 |
| 215.0 |
| 215.8 |
| 209.0 |
| 216.9 |
| 225.1 |
| 238.5 |
| 129.3 |
| 131.5 |
| 131.5 |
| 131.5 |
| 131.5 |
| 135.7 |
| 135.4 |
| 135.4 |
| 135.9 |
| 135.9 |
| 119.6 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 23.1 |
| 23.1 |
| 63.9 |
| 63.9 |
| 63.9 |
| 63.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.8 |
| 52.1 |
| 50.3 |
| 42.3 |
| 35.0 |
| 33.4 |
| 33.5 |
| 62.8 |
| 62.2 |
| 76.4 |
| 70.8 |
| 74.1 |
| 85.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.1 |
| 74.9 |
| 70.9 |
| 61.0 |
| 46.9 |
| 44.7 |
| 48.2 |
| 47.2 |
| 21.8 |
| 21.4 |
| 28.0 |
| 30.4 |
| 22.3 |
| 26.2 |
| 26.9 |
| 28.6 |
| 12.6 |
| 11.9 |
| 8.7 |
| 8.1 |
| 10.4 |
| 5.9 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,142.9 |
| 4,569.2 |
| 3,708.1 |
| 4,049.1 |
| 4,266.7 |
| 4,272.1 |
| 3,411.6 |
| 3,304.0 |
| 3,752.7 |
| 3,900.7 |
| 3,284.5 |
| 3,571.9 |
| 3,660.3 |
| 2,392.0 |
| 2,151.6 |
| 2,117.8 |
| 2,363.5 |
| 2,162.4 |
| 1,964.2 |
| 1,911.4 |
| 2,161.8 |
| 2,232.8 |
| 1,984.4 |
| 2,107.4 |
| 106.3 |
| 50.1 |
| 42.8 |
| 69.4 |
| 62.5 |
| 68.5 |
| 80.8 |
| 62.9 |
| 66.9 |
| 66.7 |
| 55.2 |
| 21.6 |
| 15.7 |
| 13.7 |
| 14.1 |
| 54.2 |
| 54.0 |
| 62.5 |
| 56.1 |
| 47.5 |
| 51.5 |
| 53.7 |
| 358.1 |
| 147.2 |
| 55.9 |
| 161.7 |
| 178.2 |
| 47.9 |
| 45.7 |
| 121.1 |
| 133.6 |
| 35.3 |
| 49.8 |
| 148.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 25.7 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.5 |
| 173.2 |
| 168.2 |
| 145.9 |
| 135.8 |
| 128.2 |
| 147.4 |
| 147.2 |
| 176.4 |
| 162.7 |
| 165.4 |
| 151.6 |
| 79.0 |
| 68.9 |
| 74.5 |
| 60.1 |
| 69.6 |
| 67.1 |
| 69.3 |
| 66.0 |
| 69.6 |
| 68.5 |
| 71.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,577.6 |
| 3,062.8 |
| 2,463.9 |
| 1,723.2 |
| 1,690.6 |
| 1,918.1 |
| 1,931.7 |
| 1,096.5 |
| 926.8 |
| 1,385.5 |
| 1,439.9 |
| 1,065.5 |
| 1,304.6 |
| 1,446.3 |
| 833.4 |
| 690.7 |
| 656.7 |
| 924.0 |
| 738.7 |
| 589.5 |
| 556.1 |
| 765.5 |
| 799.8 |
| 552.4 |
| 668.1 |
| 31.4 |
| 31.3 |
| 31.3 |
| 27.1 |
| 21.2 |
| 19.8 |
| 19.2 |
| 41.1 |
| 43.3 |
| 51.1 |
| 47.3 |
| 48.4 |
| 57.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.1 |
| 79.6 |
| 173.2 |
| 173.5 |
| 170.1 |
| 163.5 |
| 162.5 |
| 156.8 |
| 146.2 |
| 128.0 |
| 146.8 |
| 138.6 |
| 130.1 |
| 122.5 |
| 118.9 |
| 118.9 |
| 121.7 |
| 181.9 |
| 181.8 |
| 181.5 |
| 182.1 |
| 178.5 |
| 179.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 22.0 |
| 21.5 |
| 22.5 |
| 25.4 |
| 26.1 |
| 26.3 |
| 26.7 |
| 36.4 |
| 36.8 |
| 34.8 |
| 35.0 |
| 45.3 |
| 44.9 |
| 77.2 |
| 78.5 |
| 81.6 |
| 51.6 |
| 48.6 |
| 55.2 |
| 56.6 |
| 65.6 |
| 65.7 |
| 51.7 |
| 64.2 |
| 44.4 |
| 37.6 |
| 32.2 |
| 30.6 |
| 30.3 |
| 31.5 |
| 33.1 |
| 34.4 |
| 34.4 |
| 36.1 |
| 27.8 |
| 30.5 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,825.7 |
| 3,261.5 |
| 2,472.1 |
| 2,824.1 |
| 3,084.2 |
| 3,111.5 |
| 2,274.4 |
| 2,171.9 |
| 2,638.8 |
| 2,705.1 |
| 2,273.1 |
| 2,551.2 |
| 2,662.0 |
| 1,515.2 |
| 1,309.0 |
| 1,270.8 |
| 1,540.8 |
| 1,339.5 |
| 1,214.3 |
| 1,163.6 |
| 1,384.4 |
| 1,442.2 |
| 1,204.2 |
| 1,324.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 702.8 |
| 679.2 |
| 669.2 |
| 631.7 |
| 626.1 |
| 615.9 |
| 622.7 |
| 599.0 |
| 642.7 |
| 641.6 |
| 651.5 |
| 627.1 |
| 647.5 |
| 628.7 |
| 635.4 |
| 618.6 |
| 633.5 |
| 568.4 |
| 570.4 |
| 601.6 |
| 609.2 |
| 603.6 |
| 606.2 |
| 13.6 |
| 1.2 |
| (3.4) |
| (1.8) |
| (1.2) |
| (12.1) |
| (22.2) |
| (26.2) |
| (27.6) |
| (7.2) |
| (7.6) |
| (6.2) |
| 2.5 |
| (6.4) |
| (4.4) |
| (5.3) |
| (4.0) |
| (2.7) |
| (9.7) |
| (12.0) |
| (12.0) |
| (12.5) |
| (17.3) |
| (12.5) |
| 2.6 |
| 2.7 |
| 2.9 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.7 |
| 7.3 |
| 7.6 |
| 6.4 |
| 7.2 |
| 35.3 |
| 35.0 |
| 35.6 |
| 36.0 |
| 40.3 |
| 40.9 |
| 40.9 |
| 40.7 |
| 45.4 |
| 45.1 |
| 45.0 |
| 235.3 |
| 202.6 |
| 202.5 |
| 198.9 |
| 198.8 |
| 198.0 |
| 192.7 |
| 201.6 |
| 222.0 |
| 48.9 |
| 50.5 |
| 51.0 |
| 46.4 |
| 30.9 |
| 29.1 |
| 22.1 |
| 7.7 |
| 8.1 |
| 8.0 |
| 8.0 |
| 16.3 |
| 17.6 |
| 19.4 |
| 1,089.0 |
| 1,072.4 |
| 1,033.4 |
| 1,022.5 |
| 983.7 |
| 961.9 |
| 939.2 |
| 939.4 |
| 912.3 |
| 973.6 |
| 962.5 |
| 970.1 |
| 947.3 |
| 830.3 |
| 811.7 |
| 817.9 |
| 800.6 |
| 815.2 |
| 741.8 |
| 739.8 |
| 769.3 |
| 774.4 |
| 762.5 |
| 763.7 |
| 1,236.0 |
| 1,225.0 |
| 1,182.6 |
| 1,160.7 |
| 1,137.2 |
| 1,132.1 |
| 1,113.9 |
| 1,195.7 |
| 1,011.4 |
| 1,020.6 |
| 998.3 |
| 876.8 |
| 842.6 |
| 847.0 |
| 822.8 |
| 822.9 |
| 749.8 |
| 747.8 |
| 777.4 |
| 790.7 |
| 780.2 |
| 783.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,062.6 |
| 1,007.2 |
| 495.2 |
| 436.1 |
| 390.7 |
| 421.3 |
| 437.6 |
| 400.8 |
| 397.6 |
| 392.5 |
| 382.0 |
| 368.9 |
| 421.1 |
| 908.4 |
| 775.2 |
| 543.7 |
| 518.8 |
| 484.7 |
| 443.7 |
| 471.4 |
| 436.4 |
| 505.4 |
| 423.3 |
| 464.1 |
| 440.3 |
| 189.8 |
| 187.6 |
| 222.7 |
| 213.9 |
| 260.5 |
| 214.3 |
| 194.9 |
| 228.5 |
| 258.4 |
| 230.9 |
| 227.7 |
| 1,033.4 |
| 1,022.5 |
| 983.7 |
| 961.9 |
| 939.2 |
| 939.4 |
| 912.3 |
| 973.6 |
| 962.5 |
| 970.1 |
| 947.3 |
| 830.3 |
| 811.7 |
| 817.9 |
| 800.6 |
| 815.2 |
| 741.8 |
| 739.8 |
| 769.3 |
| 774.4 |
| 762.5 |
| 763.7 |
| 943.1 |
| 904.1 |
| 891.0 |
| 852.1 |
| 830.3 |
| 807.7 |
| 803.7 |
| 776.9 |
| 838.3 |
| 826.6 |
| 834.2 |
| 827.6 |
| 824.3 |
| 805.7 |
| 811.9 |
| 794.6 |
| 809.2 |
| 718.7 |
| 716.7 |
| 705.4 |
| 710.4 |
| 698.6 |
| 699.8 |