| (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 | 389.9 | 370.3 | 597.0 | 687.7 | 641.6 | 500.7 | 407.5 | 407.5 | 541.4 | 848.1 | 216.8 | 741.2 | 613.3 | 395.1 | 382.6 | 358.7 | 308.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 389.9 | 370.3 | 597.0 | 687.7 | 641.6 | 500.7 | 407.5 | 407.5 | 541.4 | 848.1 | 216.8 | 741.2 | 613.3 | 395.1 | 382.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 462.8 | 409.7 | 413.8 | 440.1 | 383.4 | 296.8 | 334.6 | 336.0 | 473.6 | 388.1 | 387.4 | 379.8 | 304.2 | 300.9 | 288.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 402.3 | 343.1 | 367.0 | 341.6 | 345.2 | 247.3 | 231.3 | 265.0 | 297.2 | 190.4 | 195.9 | 228.4 | 208.0 | 215.3 | 184.2 | 175.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,249.5 | 1,157.7 | 1,092.8 | 993.5 | 951.3 | 975.5 | 903.2 | 848.6 | 907.6 | 823.2 | 789.3 | 766.2 | 727.8 | 730.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 361.4 | 315.7 | 343.2 | 350.1 | 377.8 | 244.1 | 268.5 | 297.5 | 376.3 | 258.2 | 223.5 | 272.4 | 199.9 | 183.7 | 214.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,285.7 | 1,130.1 | 1,204.2 | 1,161.2 | 1,460.0 | 1,573.7 | 1,439.5 | 1,463.2 | 1,560.7 | 1,620.2 | 1,725.3 | 1,765.4 | 1,364.5 | 1,135.5 | 550.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,285.7 | 1,130.1 | 1,204.2 | 1,161.2 | 1,460.0 | 1,573.7 | 1,439.5 | 1,463.2 | 1,560.7 | 1,620.2 | 1,727.8 | 1,767.9 | 1,367.0 | 1,151.2 | 550.9 | 551.2 | |||
| (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 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 272.2 | 389.9 | 314.3 | 301.5 | 259.0 | 370.3 | 323.0 | 564.8 | 506.8 | 597.0 | 514.8 | 589.0 | 687.7 | 527.7 | 559.6 | |||||||||||||||||||||||||
| 227.4 |
| 160.0 |
| - |
| - |
| - |
| 358.7 |
| 308.9 |
| 227.4 |
| 160.0 |
| 298.3 |
| 230.4 |
| - |
| - |
| 144.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 94.3 | 73.1 | 79.1 | 66.9 | 58.3 | 52.3 | 29.2 | 30.6 | 40.2 | 29.2 | 37.1 | 42.7 | 41.2 | 28.5 | 21.6 | 18.8 | 15.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,349.4 | 1,196.2 | 1,457.0 | 1,536.2 | 1,877.6 | 1,098.4 | 1,377.8 | 1,258.7 | 1,372.1 | 1,479.0 | 837.2 | 1,392.0 | 1,195.5 | 959.6 | 954.5 | 860.9 | 859.8 | - | - |
| 670.0 |
| 648.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 683.5 | 662.0 | 641.8 | 611.6 | 607.7 | 606.8 | 557.3 | 537.7 | 570.2 | 513.9 | 478.7 | 449.8 | 426.9 | 423.7 | 389.9 | 369.5 | - | - | - |
| Property,Plant & Equipment Net | 566.0 | 495.6 | 451.1 | 381.9 | 343.6 | 368.6 | 345.9 | 311.0 | 337.3 | 309.3 | 310.6 | 316.4 | 300.8 | 307.0 | 280.1 | 278.9 | 298.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,036.8 | 1,018.7 | 907.3 | 862.3 | 821.4 | 789.7 | 1,243.7 | 1,206.9 | 1,208.6 | 1,386.0 | 1,385.1 | 943.4 | 773.0 | 778.7 | 336.6 | 311.1 | 273.1 | - | - |
| Intangible Assets | 399.8 | 419.1 | 269.1 | 246.8 | 238.2 | 219.1 | 339.5 | 359.9 | 424.9 | 560.1 | 655.9 | 461.3 | 377.0 | 428.3 | 139.5 | 143.8 | 116.6 | - | - |
| Operating Lease Right Of Use Assets | 113.0 | 118.6 | 89.7 | 73.4 | 75.6 | 54.8 | 62.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 14.5 | 16.4 | 15.7 | 14.6 | 31.7 | 28.7 | 25.2 | 26.5 | 28.5 | 33.7 | 34.3 | 60.7 | 26.0 | 47.0 | 13.5 | 27.6 | 10.8 | - | - |
| Other Non-Current Assets | 64.1 | 63.4 | 50.2 | 46.5 | 29.6 | 49.4 | 12.4 | 13.2 | 65.2 | 38.8 | 67.5 | 87.0 | 79.4 | 64.0 | 63.8 | 62.8 | 62.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,543.6 | 3,327.9 | 3,240.2 | 3,161.7 | 3,417.7 | 3,139.7 | 3,406.8 | 3,779.3 | 3,840.6 | 3,806.8 | 3,290.6 | 3,232.2 | 2,751.8 | 2,584.6 | 1,788.1 | 1,696.5 | 1,620.6 | - | - |
| 212.1 |
| 166.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 0.0 | 2.5 | 2.5 | 2.5 | 15.7 | 0.0 | 0.0 | 46.3 | - | - |
| Deferred Revenue Current | 40.2 | 29.8 | 23.7 | 26.2 | 12.3 | 53.4 | 54.3 | 62.3 | 90.6 | 80.5 | 101.5 | 45.1 | 31.4 | 12.2 | - | - | - | - | - |
| Operating Lease Liabilities Current | 20.2 | 19.4 | 18.2 | 16.4 | 16.4 | 14.7 | 13.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 336.1 | 307.0 | 290.3 | 289.9 | 278.1 | 276.6 | 283.8 | 272.4 | 302.7 | 310.3 | 323.2 | 248.1 | 199.2 | 166.3 | 150.7 | 145.8 | 117.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 697.5 | 622.7 | 633.5 | 639.9 | 752.9 | 520.8 | 722.5 | 716.9 | 678.9 | 570.3 | 549.3 | 523.0 | 401.6 | 452.5 | 381.6 | 357.9 | 361.4 | - | - |
| 551.2 |
| 543.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 94.4 | 100.0 | 74.9 | 59.3 | 62.0 | 46.4 | 55.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 9.5 | 10.3 | 7.4 | 7.0 | 25.9 | 24.2 | 15.8 | 12.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 98.1 | 77.3 | 49.5 | 58.6 | 51.1 | 38.4 | 48.7 | 36.1 | 27.7 | 14.3 | 46.0 | 11.0 | - | - | - | - | - | - | - |
| Pension Obligations | 63.6 | 63.3 | 74.6 | 67.8 | 121.0 | 160.4 | 136.2 | 127.7 | 102.1 | 104.1 | 105.2 | 122.6 | 105.9 | 144.3 | 131.2 | 112.4 | 121.7 | - | - |
| Other Non-Current Liabilities | 40.0 | 39.8 | 37.2 | 31.0 | 14.7 | 43.0 | 38.3 | 30.1 | 36.3 | 36.7 | 39.3 | 31.4 | 43.2 | 40.4 | 29.8 | 36.5 | 42.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,279.2 | 2,033.2 | 2,073.9 | 2,017.7 | 2,461.6 | 2,382.7 | 2,440.9 | 2,391.7 | 2,405.7 | 2,345.5 | 2,465.1 | 2,425.0 | 1,915.2 | 1,772.7 | 1,093.6 | 1,058.0 | 1,069.5 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,405.6 | 1,176.0 | 985.8 | 751.5 | 505.7 | 450.9 | 518.0 | 922.0 | 833.6 | 783.8 | 679.7 | 621.9 | 556.2 | 461.8 | 276.4 | 171.6 | 72.6 | - | - |
| Accumulated Other Comprehensive Income | (97.2) | (3.5) | (41.3) | (5.9) | (70.6) | (191.9) | (63.4) | (74.9) | (98.0) | (39.1) | (59.0) | (46.0) | (29.2) | (30.6) | (22.7) | (8.9) | 14.6 | - | - |
| Treasury Stock | - | - | - | - | 314.0 | 332.6 | 307.2 | 599.8 | 425.7 | 401.0 | 402.8 | 364.6 | 276.7 | 218.0 | 161.1 | 120.2 | 128.6 | - | - |
| Minority Interest | - | 0.0 | 0.0 | 0.9 | 0.8 | 6.5 | 6.0 | 0.4 | 0.6 | 1.0 | 1.4 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,264.4 | 1,294.7 | 1,166.3 | 1,143.0 | 955.3 | 750.6 | 959.8 | 1,387.1 | 1,434.2 | 1,460.3 | 824.1 | 807.2 | 836.5 | 811.9 | 694.5 | 638.5 | 551.0 | 570.9 | 1,072.2 |
| Total Equity | 1,264.4 | 1,294.7 | 1,166.3 | 1,144.0 | 956.1 | 757.1 | 965.8 | 1,387.6 | 1,434.9 | 1,461.3 | 825.5 | 807.2 | 836.5 | 811.9 | 694.5 | 638.5 | 551.0 | 570.9 | 1,072.2 |
| 590.2 |
| - |
| - |
| Net debt | 895.8 | 759.8 | 607.2 | 473.5 | 818.4 | 1,073.1 | 1,032.0 | 1,055.7 | 1,019.4 | 772.0 | 1,511.0 | 1,026.8 | 753.7 | 756.1 | 168.4 | 192.5 | 281.3 | - | - |
| Working Capital | 651.9 | 573.5 | 823.5 | 896.3 | 1,124.8 | 577.6 | 655.2 | 541.8 | 693.1 | 908.7 | 287.9 | 869.0 | 793.9 | 507.1 | 573.0 | 502.9 | 498.4 | - | - |
| Book Value | 1,264.4 | 1,294.7 | 1,166.3 | 1,143.0 | 955.3 | 750.6 | 959.8 | 1,387.1 | 1,434.2 | 1,460.3 | 824.1 | 807.2 | 836.5 | 811.9 | 694.5 | 638.5 | 551.0 | 570.9 | 1,072.2 |
| Tangible Book Value | (172.2) | (143.0) | (10.2) | 33.9 | (104.3) | (258.2) | (623.3) | (179.7) | (199.3) | (485.8) | (1,216.9) | (597.5) | (313.5) | (395.1) | 218.4 | 183.6 | 161.3 | - | - |
| 641.6 |
| 423.3 |
| 370.6 |
| 502.0 |
| 391.5 |
| 359.7 |
| 251.0 |
| 407.5 |
| 296.7 |
| 295.2 |
| 339.0 |
| 420.6 |
| 329.0 |
| 362.9 |
| 561.1 |
| 670.4 |
| 815.9 |
| 848.1 |
| 175.8 |
| 146.3 |
| 216.8 |
| 241.9 |
| 208.4 |
| 741.2 |
| 741.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 272.2 | 389.9 | 314.3 | 301.5 | 259.0 | 370.3 | 323.0 | 564.8 | 506.8 | 597.0 | 514.8 | 589.0 | 687.7 | 527.7 | 559.6 | 641.6 | 423.3 | 370.6 | 502.0 | 391.5 | 359.7 | 251.0 | 407.5 | 296.7 | 295.2 | 339.0 | 420.6 | 329.0 | 362.9 | 561.1 | 670.4 | 815.9 | 848.1 | 175.8 | 146.3 | 216.8 | 241.9 | 208.4 | 741.2 | 741.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 499.1 | 462.8 | 461.3 | 454.7 | 420.0 | 409.7 | 430.2 | 396.9 | 356.4 | 413.8 | 509.8 | 417.9 | 440.1 | 425.6 | 375.6 | 383.4 | 386.1 | 342.4 | 296.8 | 331.2 | 302.3 | 307.1 | 334.6 | 460.0 | 451.5 | 404.6 | 465.9 | 474.9 | 439.8 | 473.6 | 419.6 | 381.7 | 388.1 | 393.4 | 346.2 | 387.4 | 403.4 | 412.3 | - | 379.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 423.1 | 402.3 | 393.9 | 388.8 | 373.0 | 343.1 | 368.4 | 375.0 | 374.4 | 367.0 | 345.4 | 370.7 | 341.6 | 394.3 | 396.5 | 345.2 | 304.8 | 275.4 | 247.3 | 244.8 | 242.7 | 252.9 | 231.3 | 291.0 | 309.7 | 326.8 | 316.4 | 322.2 | 328.8 | 297.2 | 252.5 | 218.4 | 190.4 | 198.6 | 215.9 | 195.9 | 210.1 | 233.1 | - | 228.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 85.5 | 94.3 | 89.8 | 77.7 | 80.5 | 73.1 | 76.7 | 76.0 | 76.7 | 79.1 | 66.5 | 63.4 | 66.9 | 61.3 | 62.0 | 58.3 | 50.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,279.9 | 1,349.4 | 1,259.3 | 1,222.6 | 1,132.5 | 1,196.2 | 1,198.3 | 1,412.5 | 1,314.4 | 1,457.0 | 1,436.5 | 1,441.1 | 1,536.2 | 1,408.8 | 1,393.7 | 1,877.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 569.4 | 566.0 | 537.5 | 525.4 | 505.6 | 495.6 | 477.3 | 460.9 | 454.0 | 451.1 | 392.6 | 381.9 | 381.9 | 340.6 | 340.1 | 343.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,034.0 | 1,036.8 | 1,036.7 | 1,034.9 | 1,018.8 | 1,018.7 | 1,056.5 | 1,031.1 | 901.9 | 907.3 | 893.4 | 864.2 | 862.3 | 861.1 | 859.3 | 821.4 | 1,286.6 | 1,284.9 | ||||||||||||||||||||||
| Intangible Assets | 392.4 | 399.8 | 405.7 | 415.3 | 416.7 | 419.1 | 406.2 | 423.8 | 256.9 | 269.1 | 286.6 | 243.0 | 246.8 | 256.2 | 267.4 | 238.2 | 314.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 105.7 | 113.0 | 110.8 | 116.4 | 116.1 | 118.6 | 132.8 | 127.8 | 124.7 | 89.7 | 73.4 | 74.5 | 73.4 | 73.2 | 80.2 | 75.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 14.1 | 14.5 | 17.1 | 18.0 | 16.3 | 16.4 | 17.3 | 16.3 | 16.6 | 15.7 | 15.4 | 14.8 | 14.6 | 33.7 | 32.7 | 31.5 | 30.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 63.8 | 64.1 | 69.8 | 67.0 | 64.5 | 63.4 | 52.0 | 50.1 | 50.8 | 50.2 | 47.4 | 47.3 | 46.5 | 52.3 | 29.8 | 29.6 | 54.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,459.4 | 3,543.6 | 3,436.9 | 3,399.7 | 3,270.5 | 3,327.9 | 3,340.5 | 3,522.6 | 3,119.3 | 3,240.2 | 3,145.3 | 3,066.8 | 3,161.7 | 3,026.0 | 3,003.3 | 3,417.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 326.9 | 361.4 | 308.8 | 303.9 | 307.1 | 315.7 | 306.7 | 260.9 | 263.6 | 343.2 | 290.4 | 295.0 | 350.1 | 349.4 | 359.8 | 377.8 | 299.4 | 250.4 | 244.1 | 211.3 | 189.0 | 220.2 | 268.5 | 275.9 | 266.9 | 256.9 | 352.6 | 304.9 | 300.7 | 376.3 | 280.8 | 264.1 | 258.2 | 204.3 | 208.9 | 223.5 | 209.7 | 225.9 | - | 272.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 32.9 | - | 35.4 | 33.6 | 32.5 | - | 21.9 | 22.1 | 22.4 | - | 22.7 | 22.6 | - | 19.8 | 23.9 | - | 57.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 17.5 | 20.2 | 20.8 | 20.9 | 20.2 | 19.4 | 21.0 | 19.2 | 18.8 | 18.2 | 16.5 | 16.7 | 16.4 | 15.7 | 16.8 | 16.4 | ||||||||||||||||||||||||
| Accrued Expenses | 286.7 | 336.1 | 322.7 | 311.7 | 281.2 | 307.0 | 272.6 | 277.3 | 250.9 | 290.3 | 277.4 | 239.4 | 289.9 | 240.9 | 223.7 | 278.1 | 283.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 613.6 | 697.5 | 631.4 | 615.6 | 588.2 | 622.7 | 579.3 | 829.7 | 514.5 | 633.5 | 567.8 | 534.5 | 639.9 | 590.3 | 583.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,260.4 | 1,285.7 | 1,284.4 | 1,271.3 | 1,178.6 | 1,130.1 | 1,219.0 | 1,164.8 | 1,180.1 | 1,204.2 | 1,187.2 | 1,179.0 | 1,161.2 | 1,137.9 | 1,213.6 | 1,460.0 | 1,527.0 | 1,509.7 | 1,573.7 | 1,500.7 | 1,537.4 | 1,385.4 | 1,439.5 | 1,403.7 | 1,457.6 | 1,440.5 | 1,463.2 | 1,503.6 | 1,662.7 | 1,560.7 | 1,679.4 | 1,641.9 | 1,620.2 | 1,681.9 | 1,689.7 | 1,725.3 | 1,914.1 | 1,918.7 | - | 1,765.4 |
| Operating Lease Liabilities Non-Current | 89.9 | 94.4 | 91.4 | 96.9 | 97.2 | 100.0 | 113.5 | 110.1 | 108.2 | 74.9 | 60.5 | 61.4 | 59.3 | 60.0 | 65.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 8.6 | - | 10.6 | 12.0 | 10.9 | - | 7.2 | 7.5 | 7.5 | - | 7.0 | 6.7 | - | 7.0 | 7.5 | - | 24.8 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 112.5 | 98.1 | 81.4 | 70.1 | 77.5 | 77.3 | 88.3 | 90.4 | 50.6 | 49.5 | 68.2 | 58.5 | 58.6 | 59.8 | 60.0 | 49.0 | 43.2 | |||||||||||||||||||||||
| Pension Obligations | 62.8 | 63.6 | 69.5 | 69.3 | 65.2 | 63.3 | 70.4 | 70.3 | 71.8 | 74.6 | 67.2 | 67.4 | 67.8 | 107.4 | 116.6 | 121.0 | 152.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 37.3 | 40.0 | 36.6 | 41.9 | 41.3 | 39.8 | 34.8 | 37.4 | 38.1 | 37.2 | 31.5 | 31.8 | 31.0 | 21.5 | 15.9 | 14.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,176.4 | 2,279.2 | 2,194.7 | 2,165.2 | 2,048.0 | 2,033.2 | 2,105.2 | 2,302.7 | 1,963.4 | 2,073.9 | 1,982.3 | 1,932.6 | 2,017.7 | 1,976.9 | 2,055.7 | 2,461.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,454.6 | 1,405.6 | 1,339.7 | 1,285.0 | 1,225.9 | 1,176.0 | 1,119.7 | 1,068.1 | 1,021.1 | 985.8 | 879.2 | 812.6 | 751.5 | 595.6 | 539.3 | 505.7 | 518.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (95.7) | (97.2) | (89.2) | (80.6) | (40.7) | (3.5) | (55.2) | (25.2) | (32.1) | (41.3) | (28.2) | (23.2) | (5.9) | (14.5) | (66.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 354.0 | 353.1 | 314.0 | 319.3 | 327.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.9 | 0.9 | 0.8 | 0.8 | 6.3 | 6.4 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,283.0 | 1,264.4 | 1,242.1 | 1,234.5 | 1,222.5 | 1,294.7 | 1,235.2 | 1,219.8 | 1,155.8 | 1,166.3 | 1,163.0 | 1,133.5 | 1,143.0 | 1,048.2 | 946.8 | 955.3 | ||||||||||||||||||||||||
| Total Equity | 1,283.0 | 1,264.4 | 1,242.1 | 1,234.5 | 1,222.5 | 1,294.7 | 1,235.2 | 1,219.9 | 1,155.9 | 1,166.3 | 1,163.0 | 1,134.2 | 1,144.0 | 1,049.1 | 947.6 | 956.1 | 874.1 | 845.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,260.4 | 1,285.7 | 1,284.4 | 1,271.3 | 1,178.6 | 1,130.1 | 1,219.0 | 1,164.8 | 1,180.1 | 1,204.2 | 1,187.2 | 1,179.0 | 1,161.2 | 1,137.9 | 1,213.6 | 1,460.0 | 1,527.0 | 1,509.7 | 1,573.7 | 1,500.7 | 1,537.4 | 1,385.4 | 1,439.5 | 1,403.7 | 1,457.6 | 1,440.5 | 1,463.2 | 1,503.6 | 1,662.7 | 1,560.7 | 1,679.4 | 1,641.9 | 1,620.2 | 1,684.4 | 1,692.2 | 1,727.8 | 1,916.6 | 1,921.2 | - | 1,767.9 |
| Net debt | 988.2 | 895.8 | 970.2 | 969.9 | 919.6 | 759.8 | 896.0 | 600.1 | 673.3 | 607.2 | 672.4 | 590.0 | 473.5 | 610.2 | 654.1 | 818.4 | 1,103.8 | 1,139.2 | ||||||||||||||||||||||
| Working Capital | 666.3 | 651.9 | 627.9 | 607.0 | 544.3 | 573.5 | 619.0 | 582.9 | 799.9 | 823.5 | 868.7 | 906.6 | 896.3 | 818.5 | 810.1 | 1,122.9 | 582.4 | 556.4 | ||||||||||||||||||||||
| Book Value | 1,283.0 | 1,264.4 | 1,242.1 | 1,234.5 | 1,222.5 | 1,294.7 | 1,235.2 | 1,219.8 | 1,155.8 | 1,166.3 | 1,163.0 | 1,133.5 | 1,143.0 | 1,048.2 | 946.8 | 955.3 | 867.8 | 839.1 | ||||||||||||||||||||||
| Tangible Book Value | (143.5) | (172.2) | (200.2) | (215.7) | (212.9) | (143.0) | (227.5) | (235.1) | (3.0) | (10.2) | (17.0) | 26.3 | 33.9 | (69.1) | (179.9) | (104.3) | (733.1) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.7 |
| 52.3 |
| 39.2 |
| 36.1 |
| 31.8 |
| 29.2 |
| 74.9 |
| 60.0 |
| 59.4 |
| 55.8 |
| 50.4 |
| 52.0 |
| 40.2 |
| 43.6 |
| 36.5 |
| 29.2 |
| 51.4 |
| 44.5 |
| 37.1 |
| 77.2 |
| 72.4 |
| - |
| 42.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,165.0 |
| 1,064.4 |
| 1,098.4 |
| 1,006.8 |
| 1,191.1 |
| 1,187.0 |
| 1,377.8 |
| 1,122.7 |
| 1,116.5 |
| 1,129.7 |
| 1,258.7 |
| 1,176.5 |
| 1,183.5 |
| 1,372.1 |
| 1,416.9 |
| 1,478.4 |
| 1,479.0 |
| 819.2 |
| 752.9 |
| 837.2 |
| 953.4 |
| 947.3 |
| - |
| 1,414.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 360.3 |
| 356.8 |
| 368.6 |
| 347.7 |
| 340.0 |
| 336.4 |
| 345.9 |
| 384.2 |
| 383.1 |
| 371.9 |
| 366.0 |
| 351.6 |
| 351.1 |
| 337.3 |
| 319.4 |
| 311.4 |
| 309.3 |
| 314.7 |
| 316.4 |
| 310.6 |
| 311.3 |
| 319.5 |
| - |
| 316.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,251.9 |
| 1,247.4 |
| 1,244.9 |
| 1,238.8 |
| 1,243.7 |
| 1,265.0 |
| 1,607.8 |
| 1,563.8 |
| 1,557.7 |
| 1,554.8 |
| 1,570.0 |
| 1,478.3 |
| 1,454.0 |
| 1,389.3 |
| 1,386.0 |
| 1,404.1 |
| 1,406.1 |
| 1,385.1 |
| 1,406.6 |
| 1,418.0 |
| - |
| 943.4 |
| 309.6 |
| 287.1 |
| 294.6 |
| 308.5 |
| 323.6 |
| 339.5 |
| 471.4 |
| 506.7 |
| 495.3 |
| 511.1 |
| 537.1 |
| 570.5 |
| 545.2 |
| 600.4 |
| 538.4 |
| 560.1 |
| 614.4 |
| 642.9 |
| 655.9 |
| 684.1 |
| 713.5 |
| - |
| 461.3 |
| 59.5 |
| 54.7 |
| 54.8 |
| 57.4 |
| 56.6 |
| 59.0 |
| 62.3 |
| 78.8 |
| 84.1 |
| 85.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 29.5 |
| 29.8 |
| 22.4 |
| 23.8 |
| 25.2 |
| 88.1 |
| 90.1 |
| 79.3 |
| 56.0 |
| 63.9 |
| 66.6 |
| 42.5 |
| 35.7 |
| 34.4 |
| 33.7 |
| 34.7 |
| 36.5 |
| 34.3 |
| 23.4 |
| 24.0 |
| - |
| 40.7 |
| 48.2 |
| 49.4 |
| 52.4 |
| 13.5 |
| 10.7 |
| 12.4 |
| 31.9 |
| 34.7 |
| 32.6 |
| 29.9 |
| 31.1 |
| 24.8 |
| 65.2 |
| 36.3 |
| 35.7 |
| 38.8 |
| 67.7 |
| 68.8 |
| 67.5 |
| 80.5 |
| 80.3 |
| - |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,269.9 |
| 3,147.7 |
| 3,139.7 |
| 3,036.1 |
| 3,177.0 |
| 972.3 |
| 3,406.8 |
| 3,442.0 |
| 3,823.0 |
| 3,758.0 |
| 3,779.3 |
| 3,714.9 |
| 3,766.5 |
| 3,840.6 |
| 3,862.7 |
| 3,787.6 |
| 3,806.8 |
| 3,254.9 |
| 3,223.6 |
| 3,290.6 |
| 3,459.4 |
| 3,502.6 |
| - |
| 3,262.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| - |
| 2.5 |
| 58.0 |
| - |
| 46.1 |
| 49.9 |
| 51.0 |
| - |
| 86.5 |
| 94.2 |
| 92.5 |
| - |
| 78.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 15.3 |
| 14.7 |
| 14.7 |
| 13.5 |
| 13.6 |
| 13.9 |
| 17.0 |
| 18.1 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.0 |
| 276.6 |
| 246.5 |
| 240.4 |
| 218.6 |
| 283.8 |
| 301.6 |
| 323.1 |
| 315.1 |
| 364.3 |
| 314.7 |
| 288.5 |
| 302.7 |
| 255.1 |
| 256.0 |
| 310.3 |
| 291.9 |
| 281.4 |
| 323.2 |
| 298.1 |
| 267.9 |
| - |
| 250.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 755.0 |
| 582.5 |
| 508.0 |
| 520.8 |
| 457.8 |
| 539.1 |
| 574.2 |
| 722.5 |
| 577.5 |
| 590.0 |
| 572.1 |
| 716.9 |
| 619.6 |
| 589.1 |
| 678.9 |
| 537.7 |
| 521.7 |
| 570.3 |
| 498.7 |
| 492.8 |
| 549.3 |
| 510.2 |
| 496.3 |
| - |
| 525.4 |
| 62.0 |
| 49.8 |
| 45.6 |
| 46.4 |
| 49.2 |
| 49.8 |
| 52.1 |
| 55.7 |
| 73.4 |
| 77.7 |
| 79.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.8 |
| - |
| 24.1 |
| 18.7 |
| 18.5 |
| - |
| 12.7 |
| 13.2 |
| 15.3 |
| - |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.1 |
| 38.4 |
| 48.9 |
| 47.0 |
| 46.8 |
| 48.7 |
| 75.2 |
| 79.2 |
| 63.4 |
| 39.9 |
| 38.8 |
| 33.9 |
| 27.7 |
| 18.3 |
| 15.5 |
| 14.3 |
| 43.7 |
| 49.3 |
| 46.0 |
| 112.0 |
| 115.1 |
| - |
| 10.8 |
| 154.2 |
| 160.4 |
| 130.6 |
| 130.4 |
| 125.0 |
| 136.2 |
| 127.1 |
| 131.0 |
| 131.6 |
| 132.8 |
| 124.0 |
| 151.9 |
| 102.1 |
| 109.6 |
| 105.9 |
| 104.1 |
| 106.9 |
| 107.1 |
| 105.2 |
| 114.5 |
| 115.8 |
| - |
| 122.6 |
| 41.2 |
| 41.6 |
| 43.0 |
| 50.3 |
| 43.6 |
| 42.8 |
| 38.3 |
| 40.3 |
| 53.9 |
| 40.0 |
| 38.9 |
| 38.6 |
| 36.8 |
| 36.3 |
| 38.6 |
| 36.5 |
| 36.7 |
| 39.3 |
| 45.4 |
| 39.3 |
| 35.4 |
| 36.3 |
| - |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,395.8 |
| 2,302.2 |
| 2,382.7 |
| 2,237.5 |
| 2,347.1 |
| 19.2 |
| 2,440.9 |
| 2,297.2 |
| 2,389.4 |
| 2,326.6 |
| 2,391.7 |
| 2,324.6 |
| 2,474.4 |
| 2,405.7 |
| 2,383.6 |
| 2,321.5 |
| 2,345.5 |
| 2,370.4 |
| 2,384.3 |
| 2,465.1 |
| 2,686.2 |
| 2,682.1 |
| - |
| 2,455.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 477.3 |
| 450.9 |
| 446.2 |
| 431.5 |
| 501.6 |
| 518.0 |
| 667.7 |
| 968.0 |
| 936.5 |
| 922.0 |
| 889.2 |
| 796.0 |
| 833.6 |
| 823.8 |
| 798.6 |
| 783.8 |
| 733.9 |
| 694.1 |
| 679.7 |
| 632.0 |
| 619.6 |
| - |
| 621.9 |
| (70.6) |
| (159.4) |
| (138.1) |
| (191.9) |
| (137.5) |
| (85.5) |
| (41.1) |
| (63.4) |
| (29.1) |
| (62.6) |
| (45.9) |
| (74.9) |
| (85.7) |
| (129.4) |
| (98.0) |
| (65.2) |
| (48.5) |
| (39.1) |
| (59.1) |
| (60.7) |
| (59.0) |
| (58.5) |
| (34.1) |
| - |
| (46.0) |
| 332.6 |
| 335.5 |
| 338.5 |
| 326.3 |
| 307.2 |
| 307.5 |
| 621.2 |
| 599.2 |
| 599.8 |
| 549.9 |
| 500.9 |
| 425.7 |
| 400.5 |
| 401.1 |
| 401.0 |
| 401.1 |
| 402.5 |
| 402.8 |
| 402.8 |
| 363.7 |
| - |
| 364.6 |
| 6.5 |
| 6.2 |
| 6.0 |
| 5.8 |
| 6.0 |
| 6.1 |
| 5.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| 867.8 |
| 839.1 |
| 750.6 |
| 792.4 |
| 823.9 |
| 947.2 |
| 959.8 |
| 1,138.7 |
| 1,428.2 |
| 1,430.9 |
| 1,387.1 |
| 1,389.8 |
| 1,291.5 |
| 1,434.2 |
| 1,478.3 |
| 1,465.3 |
| 1,460.3 |
| 883.3 |
| 838.0 |
| 824.1 |
| 773.2 |
| 820.5 |
| - |
| 807.2 |
| 757.1 |
| 798.6 |
| 829.9 |
| 953.0 |
| 965.8 |
| 1,144.8 |
| 1,433.5 |
| 1,431.3 |
| 1,387.6 |
| 1,390.3 |
| 1,292.1 |
| 1,434.9 |
| 1,479.1 |
| 1,466.1 |
| 1,461.3 |
| 884.5 |
| 839.3 |
| 825.5 |
| 773.2 |
| 820.5 |
| - |
| 807.2 |
| 1,071.7 |
| 1,109.2 |
| 1,177.7 |
| 1,134.4 |
| 1,032.0 |
| 1,106.9 |
| 1,162.3 |
| 1,101.5 |
| 1,042.6 |
| 1,174.6 |
| 1,299.8 |
| 999.6 |
| 1,009.0 |
| 826.0 |
| 772.0 |
| 1,508.6 |
| 1,545.9 |
| 1,511.0 |
| 1,674.7 |
| 1,712.8 |
| - |
| 1,026.8 |
| 577.6 |
| 549.0 |
| 652.1 |
| 612.8 |
| 655.2 |
| 545.2 |
| 526.4 |
| 557.7 |
| 541.8 |
| 556.9 |
| 594.4 |
| 693.1 |
| 879.2 |
| 956.7 |
| 908.7 |
| 320.5 |
| 260.1 |
| 287.9 |
| 443.2 |
| 451.0 |
| - |
| 888.8 |
| 750.6 |
| 792.4 |
| 823.9 |
| 947.2 |
| 959.8 |
| 1,138.7 |
| 1,428.2 |
| 1,430.9 |
| 1,387.1 |
| 1,389.8 |
| 1,291.5 |
| 1,434.2 |
| 1,478.3 |
| 1,465.3 |
| 1,460.3 |
| 883.3 |
| 838.0 |
| 824.1 |
| 773.2 |
| 820.5 |
| - |
| 807.2 |
| (755.4) |
| (788.4) |
| (749.6) |
| (729.5) |
| (615.2) |
| (623.3) |
| (597.7) |
| (686.3) |
| (628.2) |
| (681.6) |
| (702.1) |
| (849.0) |
| (589.2) |
| (576.1) |
| (462.4) |
| (485.8) |
| (1,135.3) |
| (1,211.0) |
| (1,216.9) |
| (1,317.6) |
| (1,311.0) |
| - |
| (597.5) |