| (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 | 233.8 | 165.8 | 227.2 | 230.7 | 478.6 | 551.0 | 393.9 | 343.4 | 706.2 | 509.7 | 363.5 | 363.5 | 270.6 | 423.9 | 245.1 | 245.1 | 372.7 | ||
| Restricted Cash | 5.3 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 233.8 | 165.8 | 227.2 | 230.7 | 478.6 | 551.0 | 393.9 | 343.4 | 706.2 | 509.7 | 363.5 | 363.5 | 270.6 | 423.9 | 245.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 351.8 | 265.9 | 214.9 | 205.1 | 483.0 | 423.9 | 555.1 | 515.8 | 418.4 | 396.4 | 397.6 | 410.9 | 437.5 | 333.3 | 349.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 169.5 | 144.8 | 157.1 | 145.6 | 449.1 | 429.7 | 457.3 | 411.5 | 349.3 | 342.5 | 376.9 | 369.7 | 368.9 | 352.7 | 360.7 | 319.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 688.9 | 599.8 | 564.1 | 521.5 | 1,288.5 | 1,191.9 | 1,256.9 | 1,185.6 | 839.4 | 826.9 | 809.5 | 824.9 | 841.2 | 796.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 132.3 | 116.6 | 106.5 | 109.6 | 273.7 | 198.9 | 311.1 | 329.2 | 247.4 | 223.2 | 223.3 | 228.8 | 229.8 | 182.7 | 194.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,004.4 | 540.6 | 640.3 | 543.7 | 842.4 | 842.9 | 842.0 | 942.3 | 494.1 | 745.3 | 744.6 | 749.2 | 749.2 | 399.1 | 398.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 72.4 | 72.4 | 72.4 | 0.0 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,139.5 | 750.6 | 644.9 | 843.4 | 842.4 | 1,218.6 | 842.0 | 949.2 | 743.5 | 745.3 | 794.2 | 850.0 | 875.0 | 400.2 | 400.0 | 399.7 | |||
| (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 | 228.3 | 233.8 | 182.4 | 152.5 | 173.8 | 165.8 | 165.1 | 175.5 | 220.6 | 227.2 | 229.0 | 276.9 | 510.2 | 230.7 | 438.6 | |||||||||||||||||||||||||
| 231.8 |
| 283.4 |
| - |
| - |
| - |
| 245.1 |
| 372.7 |
| 231.8 |
| 283.4 |
| 301.9 |
| 282.5 |
| - |
| - |
| 284.6 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 85.1 | 57.4 | 45.2 | 41.9 | 118.7 | 137.3 | 79.5 | 76.2 | 19.6 | 19.5 | 17.5 | 14.8 | 17.6 | 15.2 | 14.2 | 16.8 | 12.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 852.9 | 642.5 | 644.4 | 623.3 | 1,543.1 | 1,573.7 | 1,499.9 | 1,362.9 | 1,518.5 | 1,315.7 | 1,203.5 | 1,195.2 | 1,149.1 | 1,180.5 | 1,032.2 | 988.7 | 1,046.3 | - | - |
| 802.1 |
| 781.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 385.1 | 327.5 | 302.9 | 259.9 | 732.9 | 618.2 | 640.6 | 586.5 | 557.0 | 548.0 | 533.5 | 534.6 | 536.2 | 528.1 | 517.9 | 500.7 | - | - | - |
| Property,Plant & Equipment Net | 303.8 | 272.3 | 261.2 | 261.6 | 555.6 | 573.7 | 616.3 | 599.1 | 282.4 | 278.9 | 276.0 | 290.3 | 305.1 | 268.3 | 284.1 | 280.7 | 285.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,164.0 | 956.6 | 841.2 | 836.6 | 860.6 | 1,609.0 | 1,301.1 | 1,403.7 | 1,206.9 | 1,149.2 | 1,167.9 | 1,191.3 | 1,249.3 | 813.8 | 820.8 | 810.3 | 762.0 | - | - |
| Intangible Assets | 557.2 | 419.3 | 308.9 | 344.9 | 388.5 | 433.3 | 505.1 | 478.3 | 276.8 | 282.2 | 317.1 | 353.5 | 408.9 | 125.9 | 146.2 | 162.6 | 118.7 | - | - |
| Operating Lease Right Of Use Assets | 67.2 | 60.4 | 47.8 | 34.0 | 96.8 | 103.7 | 112.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.5 | 2.2 | 2.7 | 6.3 | 17.7 | 41.0 | 35.1 | 18.8 | 104.2 | 181.8 | 162.4 | 196.2 | 186.7 | 245.8 | 265.8 | 182.8 | 204.4 | - | - |
| Other Non-Current Assets | 96.6 | 92.3 | 71.0 | 56.7 | 259.3 | 197.4 | 211.3 | 101.4 | 114.6 | 95.0 | 101.3 | 97.5 | 112.3 | 83.8 | 85.3 | 100.8 | 83.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,116.4 | 2,386.5 | 2,129.4 | 2,129.4 | 4,486.6 | 4,615.0 | 4,423.7 | 4,042.7 | 3,593.5 | 3,428.0 | 3,336.9 | 3,445.5 | 3,559.6 | 2,889.9 | 2,843.5 | 2,706.7 | 2,712.9 | - | - |
| 157.1 |
| 142.4 |
| - |
| - |
| Short Term Debt | 135.1 | 210.0 | 4.6 | 299.7 | 0.0 | 375.7 | 0.0 | 6.9 | 249.4 | 0.0 | 49.6 | 100.8 | 125.8 | 1.1 | 1.1 | 1.0 | 1.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.6 | 10.6 | 7.2 | 7.4 | 22.7 | 23.0 | 24.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 273.0 | 211.2 | 210.5 | 204.2 | 442.7 | 388.0 | 378.2 | 337.1 | 252.1 | 223.1 | 218.6 | 225.8 | 223.1 | 220.7 | 226.7 | 229.5 | 218.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 569.1 | 562.4 | 334.4 | 631.4 | 789.3 | 1,056.6 | 916.7 | 740.2 | 837.5 | 520.8 | 572.8 | 640.0 | 668.9 | 511.9 | 533.1 | 498.6 | 466.8 | - | - |
| 398.7 |
| 398.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 55.6 | 52.7 | 42.6 | 29.0 | 79.4 | 86.4 | 91.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 17.0 | 13.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 151.0 | 119.0 | 104.5 | 109.5 | 76.9 | 53.6 | 55.8 | 53.2 | 44.9 | 42.4 | 50.0 | 46.3 | 76.0 | 36.9 | 41.7 | 48.9 | 29.6 | - | - |
| Pension Obligations | 19.1 | 19.4 | 22.5 | 21.1 | 231.9 | 329.7 | 298.4 | 244.0 | 240.5 | 249.1 | 235.4 | 278.3 | 151.1 | 233.6 | 178.4 | 98.3 | 141.8 | - | - |
| Other Non-Current Liabilities | 116.0 | 80.2 | 63.7 | 38.5 | 161.2 | 171.3 | 187.9 | 84.6 | 107.7 | 99.8 | 112.8 | 131.9 | 89.2 | 76.9 | 76.7 | 49.5 | 61.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,859.6 | 1,321.6 | 1,165.4 | 1,345.6 | 2,651.5 | 3,083.9 | 2,947.4 | 2,515.6 | 2,245.0 | 2,282.3 | 2,186.1 | 2,374.9 | 2,345.0 | 1,962.5 | 2,021.5 | 1,884.6 | 1,719.9 | - | - |
| 72.4 |
| - |
| - |
| Additional Paid In Capital | 1,716.5 | 1,719.9 | 1,728.1 | 0.0 | 363.9 | 330.7 | 315.6 | 303.5 | 291.7 | 276.9 | 263.6 | 249.2 | 228.5 | 204.5 | 189.3 | 174.1 | 161.4 | - | - |
| Retained Earnings | 374.5 | 268.4 | 120.9 | 0.0 | 2,527.3 | 2,192.8 | 2,112.2 | 2,072.1 | 1,813.3 | 1,719.9 | 1,674.3 | 1,522.1 | 1,403.2 | 1,251.0 | 1,096.0 | 1,126.6 | 1,022.8 | - | - |
| Accumulated Other Comprehensive Income | (99.9) | (172.6) | (118.6) | (131.5) | (440.2) | (466.4) | (483.7) | (447.6) | (380.1) | (476.1) | (376.7) | (298.8) | (48.7) | (128.1) | (93.5) | 11.5 | 5.1 | - | - |
| Treasury Stock | - | - | - | 864.3 | 691.1 | 600.6 | 542.8 | 476.2 | 452.1 | 459.3 | 494.2 | 485.1 | 451.2 | 481.4 | 450.6 | 399.8 | 376.0 | - | - |
| Minority Interest | (3.1) | 0.0 | - | 2.6 | 2.8 | 2.2 | 2.6 | 2.9 | 3.3 | 11.9 | 11.4 | 10.8 | 10.4 | 9.0 | 8.5 | 8.1 | 7.9 | - | - |
| Total Stockholders Equity | 1,253.0 | 1,064.9 | 964.0 | 783.8 | 763.8 | 914.1 | 1,473.7 | 1,524.2 | 1,345.2 | 1,133.8 | 1,139.4 | 1,059.8 | 1,204.3 | 918.4 | 813.6 | 984.9 | 885.8 | 745.8 | 893.2 |
| Total Equity | 1,249.9 | 1,064.9 | 964.0 | 783.8 | 1,835.1 | 1,531.1 | 1,476.3 | 1,527.1 | 1,348.5 | 1,145.7 | 1,150.8 | 1,070.6 | 1,214.6 | 927.4 | 822.1 | 822.1 | 993.0 | 745.8 | 893.2 |
| 399.6 |
| - |
| - |
| Net debt | 905.7 | 584.8 | 417.7 | 612.7 | 363.8 | 667.6 | 448.1 | 605.8 | 37.3 | 235.6 | 430.7 | 486.5 | 604.4 | (23.7) | 154.9 | 154.6 | 26.9 | - | - |
| Working Capital | 283.8 | 80.1 | 310.0 | (8.1) | 753.8 | 517.1 | 583.2 | 622.7 | 681.0 | 794.9 | 630.7 | 555.2 | 480.2 | 668.6 | 499.1 | 490.1 | 579.6 | - | - |
| Book Value | 1,253.0 | 1,064.9 | 964.0 | 783.8 | 763.8 | 914.1 | 1,473.7 | 1,524.2 | 1,345.2 | 1,133.8 | 1,139.4 | 1,059.8 | 1,204.3 | 918.4 | 813.6 | 984.9 | 885.8 | 745.8 | 893.2 |
| Tangible Book Value | (468.2) | (311.0) | (186.1) | (397.7) | (485.3) | (1,128.2) | (332.5) | (357.8) | (138.5) | (297.6) | (345.6) | (485.0) | (453.9) | (21.3) | (153.5) | 12.0 | 5.1 | - | - |
| 650.6 |
| 307.2 |
| 478.6 |
| 450.8 |
| 386.7 |
| 578.4 |
| 551.0 |
| 544.6 |
| 592.1 |
| 302.8 |
| 393.9 |
| 388.8 |
| 307.0 |
| 256.8 |
| 343.4 |
| 323.6 |
| 318.2 |
| 642.3 |
| 706.2 |
| 572.2 |
| 572.2 |
| 504.8 |
| 509.7 |
| 504.8 |
| 408.9 |
| Restricted Cash | 3.7 | 5.3 | 2.6 | 0.9 | 0.9 | 0.8 | 2.2 | 1.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 228.3 | 233.8 | 182.4 | 152.5 | 173.8 | 165.8 | 165.1 | 175.5 | 220.6 | 227.2 | 229.0 | 276.9 | 510.2 | 230.7 | 438.6 | 650.6 | 307.2 | 478.6 | 450.8 | 386.7 | 578.4 | 551.0 | 544.6 | 592.1 | 302.8 | 393.9 | 388.8 | 307.0 | 256.8 | 343.4 | 323.6 | 318.2 | 642.3 | 706.2 | 572.2 | 572.2 | 504.8 | 509.7 | 504.8 | 408.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 420.0 | 351.8 | 300.7 | 308.8 | 274.0 | 265.9 | 215.2 | 225.4 | 182.8 | 214.9 | 179.1 | 200.9 | 499.5 | 205.1 | 486.9 | 490.4 | 510.9 | 483.0 | 512.7 | 458.6 | 483.4 | 423.9 | 439.5 | 444.8 | 543.5 | 555.1 | 534.2 | 543.2 | 573.8 | 515.8 | 565.0 | 542.0 | 493.5 | 418.4 | 437.3 | 436.4 | 419.1 | 396.4 | 426.7 | 435.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 260.5 | 169.5 | 195.9 | 190.3 | 158.3 | 144.8 | 169.8 | 171.0 | 166.1 | 157.1 | 165.9 | 173.8 | 492.9 | 145.6 | 435.7 | 442.9 | 471.3 | 449.1 | 445.8 | 456.9 | 436.9 | 429.7 | 456.0 | 475.1 | 489.5 | 457.3 | 445.5 | 430.6 | 440.6 | 411.5 | 412.0 | 411.5 | 406.5 | 349.3 | 376.2 | 367.7 | 356.9 | 342.5 | 372.3 | 389.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 91.2 | 85.1 | 82.3 | 75.4 | 62.9 | 57.4 | 62.5 | 54.9 | 59.6 | 45.2 | 51.2 | 49.6 | 193.2 | 41.9 | 121.1 | 130.8 | 115.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,014.1 | 852.9 | 770.6 | 743.2 | 676.9 | 642.5 | 630.6 | 631.9 | 629.1 | 644.4 | 625.2 | 701.2 | 1,695.8 | 623.3 | 1,482.3 | 1,728.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 716.3 | 688.9 | 682.0 | 676.3 | 620.2 | 599.8 | 609.1 | 585.9 | 561.7 | 564.1 | 531.3 | 531.4 | 1,268.9 | 521.5 | 1,219.1 | 1,239.1 | 1,176.2 | 1,288.5 | 1,164.2 | 1,173.4 | 1,280.8 | 1,191.9 | 1,266.2 | 1,246.6 | 1,241.5 | 1,256.9 | 1,205.0 | 1,200.2 | 1,194.3 | 1,185.6 | 1,169.7 | 1,144.2 | 1,154.4 | 839.4 | 876.1 | 862.6 | 841.2 | 826.9 | 837.4 | 829.0 |
| Accumulated Depreciation | 395.1 | 385.1 | 374.2 | 366.8 | 344.2 | 327.5 | 331.1 | 314.7 | 307.0 | 302.9 | 286.6 | 280.1 | 760.9 | 259.9 | 725.2 | 724.9 | 660.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 321.2 | 303.8 | 307.8 | 309.5 | 276.0 | 272.3 | 278.0 | 271.2 | 254.7 | 261.2 | 244.7 | 251.3 | 508.0 | 261.6 | 493.9 | 514.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,398.2 | 1,164.0 | 1,161.4 | 1,167.8 | 964.5 | 956.6 | 965.4 | 950.4 | 830.1 | 841.2 | 827.3 | 835.3 | 1,530.9 | 836.6 | 1,497.1 | 1,523.7 | 1,402.7 | 1,583.8 | ||||||||||||||||||||||
| Intangible Assets | 789.3 | 557.2 | 572.9 | 592.3 | 412.3 | 419.3 | 440.2 | 443.6 | 297.0 | 308.9 | 314.3 | 325.0 | 406.5 | 344.9 | 419.9 | 435.8 | 452.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 11.6 | 2.5 | 1.3 | 1.1 | 0.7 | 2.2 | 0.9 | 3.7 | 2.7 | 2.7 | 4.1 | 4.3 | 9.9 | 6.3 | 5.8 | 6.2 | 19.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 97.9 | 96.6 | 103.7 | 103.8 | 98.3 | 93.6 | 95.5 | 86.7 | 85.1 | 71.0 | 78.5 | 77.9 | 184.9 | 56.7 | 233.4 | 239.6 | 254.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,640.4 | 3,116.4 | 2,917.7 | 2,917.7 | 2,428.7 | 2,386.5 | 2,410.6 | 2,387.5 | 2,098.7 | 2,129.4 | 2,094.1 | 2,195.0 | 4,336.0 | 2,129.4 | 4,132.4 | 4,499.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 130.8 | 132.3 | 114.7 | 104.1 | 87.3 | 116.6 | 108.4 | 101.3 | 84.1 | 106.5 | 111.1 | 100.8 | 247.1 | 109.6 | 241.1 | 247.9 | 233.9 | 273.7 | 244.3 | 242.2 | 233.6 | 198.9 | 225.8 | 226.4 | 250.2 | 311.1 | 257.0 | 275.2 | 263.2 | 329.2 | 268.4 | 274.6 | 252.4 | 247.4 | 210.0 | 209.2 | 199.8 | 223.2 | 202.5 | 205.9 |
| Short Term Debt | 249.5 | 135.1 | 247.6 | 267.4 | 263.5 | 210.0 | 155.0 | 220.2 | 30.2 | 4.6 | 6.6 | 9.4 | 308.5 | 299.7 | 399.5 | 119.4 | 104.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 169.2 | 87.3 | 73.0 | 94.2 | 87.4 | 71.4 | 63.5 | 94.2 | 82.2 | 92.5 | 75.8 | 93.9 | 150.4 | 93.6 | 117.6 | 99.3 | 96.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.9 | 14.6 | 13.4 | 13.2 | 11.1 | 10.6 | 10.5 | 7.9 | 7.9 | 7.2 | 7.1 | 6.7 | 16.2 | 7.4 | 19.1 | 19.3 | ||||||||||||||||||||||||
| Accrued Expenses | 358.1 | 273.0 | 225.7 | 233.4 | 197.8 | 211.2 | 183.1 | 205.4 | 169.9 | 210.5 | 181.8 | 198.5 | 395.9 | 204.2 | 395.9 | 361.6 | 333.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 762.7 | 569.1 | 609.9 | 619.1 | 563.6 | 562.4 | 456.4 | 526.9 | 296.9 | 334.4 | 312.6 | 316.9 | 974.5 | 631.4 | 1,075.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,259.4 | 1,004.4 | 834.3 | 861.8 | 541.1 | 540.6 | 638.2 | 638.9 | 639.6 | 640.3 | 708.1 | 829.6 | 880.7 | 543.7 | 843.2 | 842.9 | 842.7 | 842.4 | 842.2 | 843.4 | 843.2 | 842.9 | 842.7 | 842.5 | 842.2 | 842.0 | 934.9 | 940.3 | 940.2 | 942.3 | 937.5 | 937.1 | 1,138.5 | 494.1 | 745.9 | 745.7 | 745.5 | 745.3 | 745.2 | 745.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 9.6 | 17.0 | 20.2 | - | - | 13.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 212.3 | 151.0 | 149.9 | 153.6 | 118.2 | 119.0 | 130.8 | 132.2 | 103.7 | 104.5 | 111.8 | 105.1 | 161.1 | 109.5 | 165.7 | 75.1 | 69.2 | |||||||||||||||||||||||
| Pension Obligations | 27.8 | 19.1 | 21.6 | 21.5 | 19.2 | 19.4 | 22.6 | 21.9 | 21.8 | 22.5 | 21.1 | 20.4 | 153.9 | 21.1 | 192.3 | 210.4 | 223.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 119.6 | 116.0 | 89.5 | 85.0 | 80.0 | 80.2 | 91.9 | 77.8 | 72.6 | 63.7 | 67.9 | 67.8 | 148.1 | 38.5 | 144.6 | 143.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,381.8 | 1,859.6 | 1,705.2 | 1,741.0 | 1,322.1 | 1,321.6 | 1,339.9 | 1,397.7 | 1,134.6 | 1,165.4 | 1,221.5 | 1,339.8 | 2,318.3 | 1,345.6 | 2,421.6 | 2,634.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 0.0 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 |
| Additional Paid In Capital | 1,709.3 | 1,716.5 | 1,715.2 | 1,712.7 | 1,710.9 | 1,719.9 | 1,718.2 | 1,716.8 | 1,715.5 | 1,728.1 | 1,717.1 | 1,722.6 | 376.8 | 0.0 | 368.2 | 369.3 | ||||||||||||||||||||||||
| Retained Earnings | 370.6 | 374.5 | 336.3 | 295.5 | 280.4 | 268.4 | 220.0 | 182.0 | 149.6 | 120.9 | 79.3 | 35.3 | 2,901.9 | 0.0 | 2,752.0 | 2,837.7 | 2,605.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (110.9) | (99.9) | (97.6) | (92.0) | (141.7) | (172.6) | (115.6) | (154.8) | (145.7) | (118.6) | (152.3) | (130.7) | (487.8) | (131.5) | (606.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 848.1 | 864.3 | 878.3 | 886.7 | 861.1 | 691.1 | ||||||||||||||||||||||
| Minority Interest | (1.6) | (3.1) | (1.6) | 1.8 | - | - | 0.0 | 0.0 | - | - | - | - | 2.5 | 2.6 | 2.5 | 2.8 | 2.9 | 2.8 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,239.1 | 1,253.0 | 1,214.1 | 1,174.9 | 1,106.6 | 1,064.9 | 1,070.7 | 989.8 | 964.1 | 964.0 | 872.6 | 855.2 | 441.1 | 783.8 | 701.6 | 731.1 | ||||||||||||||||||||||||
| Total Equity | 1,237.5 | 1,249.9 | 1,212.5 | 1,176.7 | 1,106.6 | 1,064.9 | 1,070.7 | 989.8 | 964.1 | 964.0 | 872.6 | 855.2 | 2,017.7 | 1,904.0 | 1,710.8 | 1,864.6 | 1,726.2 | 1,835.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,508.9 | 1,139.5 | 1,081.9 | 1,129.2 | 804.6 | 750.6 | 793.2 | 859.1 | 669.8 | 644.9 | 714.7 | 839.0 | 1,189.2 | 843.4 | 1,242.7 | 962.3 | 946.7 | 842.4 | 842.2 | 858.4 | 1,190.1 | 1,218.6 | 1,324.1 | 1,427.8 | 1,220.9 | 991.4 | 942.3 | 948.1 | 1,003.3 | 949.2 | 1,043.8 | 1,108.5 | 1,411.2 | 743.5 | 745.9 | 745.7 | 745.5 | 745.3 | 779.2 | 845.9 |
| Net debt | 1,280.6 | 905.7 | 899.5 | 976.7 | 630.8 | 584.8 | 628.1 | 683.6 | 449.2 | 417.7 | 485.7 | 562.1 | 679.0 | 612.7 | 804.1 | 311.7 | 639.5 | 363.8 | ||||||||||||||||||||||
| Working Capital | 251.4 | 283.8 | 160.7 | 124.1 | 113.3 | 80.1 | 174.2 | 105.0 | 332.2 | 310.0 | 312.6 | 384.3 | 721.3 | (8.1) | 406.5 | 883.1 | 854.5 | 753.8 | ||||||||||||||||||||||
| Book Value | 1,239.1 | 1,253.0 | 1,214.1 | 1,174.9 | 1,106.6 | 1,064.9 | 1,070.7 | 989.8 | 964.1 | 964.0 | 872.6 | 855.2 | 441.1 | 783.8 | 701.6 | 731.1 | 776.2 | 763.8 | ||||||||||||||||||||||
| Tangible Book Value | (948.4) | (468.2) | (520.2) | (585.2) | (270.2) | (311.0) | (334.9) | (404.2) | (163.0) | (186.1) | (269.0) | (305.1) | (1,496.3) | (397.7) | (1,215.4) | (1,228.4) | (1,078.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.7 |
| 110.8 |
| 129.8 |
| 129.3 |
| 137.3 |
| 167.9 |
| 103.2 |
| 96.3 |
| 79.5 |
| 72.4 |
| 83.1 |
| 84.1 |
| 76.2 |
| 77.6 |
| 77.1 |
| 69.6 |
| 19.6 |
| 19.1 |
| 20.9 |
| 19.7 |
| 19.5 |
| 19.3 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,652.3 |
| 1,543.1 |
| 1,761.5 |
| 1,672.3 |
| 1,642.4 |
| 1,573.7 |
| 1,622.1 |
| 1,629.3 |
| 1,446.2 |
| 1,499.9 |
| 1,456.9 |
| 1,379.9 |
| 1,371.3 |
| 1,362.9 |
| 1,403.2 |
| 1,373.8 |
| 1,636.9 |
| 1,518.5 |
| 1,422.8 |
| 1,352.3 |
| 1,318.5 |
| 1,315.7 |
| 1,309.9 |
| 1,308.5 |
| 732.9 |
| 638.4 |
| 635.2 |
| 706.3 |
| 618.2 |
| 670.6 |
| 648.7 |
| 634.4 |
| 640.6 |
| 623.2 |
| 604.7 |
| 598.5 |
| 586.5 |
| 575.2 |
| 562.6 |
| 560.2 |
| 557.0 |
| 584.1 |
| 575.5 |
| 560.2 |
| 548.0 |
| 554.4 |
| 547.3 |
| 516.2 |
| 555.6 |
| 525.8 |
| 538.2 |
| 574.5 |
| 573.7 |
| 595.6 |
| 597.9 |
| 607.1 |
| 616.3 |
| 581.8 |
| 595.5 |
| 595.8 |
| 599.1 |
| 594.5 |
| 581.6 |
| 594.2 |
| 282.4 |
| 292.0 |
| 287.1 |
| 281.0 |
| 278.9 |
| 283.0 |
| 281.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,417.9 |
| 1,426.0 |
| 1,595.1 |
| 1,437.7 |
| 1,589.8 |
| 1,577.8 |
| 1,565.2 |
| 1,472.4 |
| 1,405.5 |
| 1,414.3 |
| 1,411.6 |
| 1,403.7 |
| 1,407.0 |
| 1,432.5 |
| 1,449.5 |
| 1,206.9 |
| 1,205.9 |
| 1,196.6 |
| 1,157.7 |
| 1,206.9 |
| 1,175.6 |
| 1,176.9 |
| 388.5 |
| 478.7 |
| 491.3 |
| 503.0 |
| 520.3 |
| 526.9 |
| 534.4 |
| 545.4 |
| 503.7 |
| 445.4 |
| 462.2 |
| 471.0 |
| 481.8 |
| 492.1 |
| 504.6 |
| 521.0 |
| 481.8 |
| 284.7 |
| 293.1 |
| 278.8 |
| 282.2 |
| 302.1 |
| 309.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.9 |
| 109.1 |
| 112.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 33.9 |
| 33.1 |
| 6.4 |
| 41.0 |
| 7.0 |
| 7.0 |
| 13.3 |
| 35.1 |
| 3.4 |
| 1.2 |
| 1.4 |
| 18.8 |
| 16.6 |
| 32.2 |
| 85.7 |
| 104.2 |
| 191.5 |
| 196.4 |
| 199.5 |
| 181.8 |
| 135.4 |
| 146.3 |
| 259.3 |
| 194.4 |
| 196.5 |
| 195.1 |
| 197.4 |
| 207.1 |
| 206.5 |
| 207.3 |
| 211.3 |
| 204.6 |
| 221.6 |
| 219.3 |
| 101.4 |
| 123.8 |
| 116.7 |
| 119.9 |
| 114.6 |
| 104.2 |
| 97.5 |
| 97.5 |
| 95.0 |
| 111.9 |
| 109.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,353.2 |
| 4,486.6 |
| 4,474.5 |
| 4,423.2 |
| 4,586.5 |
| 4,615.0 |
| 4,623.0 |
| 4,630.3 |
| 4,464.6 |
| 4,423.7 |
| 4,158.5 |
| 4,141.8 |
| 4,142.3 |
| 4,042.7 |
| 4,110.0 |
| 4,120.5 |
| 4,490.5 |
| 3,593.5 |
| 3,607.1 |
| 3,533.8 |
| 3,451.0 |
| 3,428.0 |
| 3,409.2 |
| 3,432.4 |
| 0.0 |
| 15.0 |
| 346.9 |
| 375.7 |
| 481.4 |
| 585.3 |
| 378.7 |
| 149.4 |
| 7.4 |
| 7.8 |
| 63.1 |
| 6.9 |
| 106.3 |
| 171.4 |
| 272.7 |
| 249.4 |
| - |
| - |
| - |
| - |
| 34.0 |
| 100.9 |
| 101.1 |
| 87.5 |
| 90.3 |
| 95.5 |
| 103.0 |
| 79.0 |
| 77.9 |
| 96.4 |
| 88.4 |
| 42.1 |
| 33.1 |
| 40.8 |
| 50.8 |
| 71.8 |
| 78.4 |
| 48.2 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 22.7 |
| 22.7 |
| 22.8 |
| 23.5 |
| 23.0 |
| 23.3 |
| 22.8 |
| 24.1 |
| 24.0 |
| 18.9 |
| 19.4 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 442.7 |
| 395.4 |
| 388.4 |
| 374.7 |
| 388.0 |
| 361.7 |
| 339.6 |
| 350.2 |
| 378.2 |
| 307.6 |
| 281.0 |
| 310.3 |
| 337.1 |
| 365.0 |
| 328.0 |
| 300.5 |
| 252.1 |
| 240.5 |
| 200.2 |
| 201.1 |
| 223.1 |
| 230.7 |
| 215.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 845.3 |
| 797.8 |
| 789.3 |
| 765.2 |
| 758.8 |
| 1,034.6 |
| 1,056.6 |
| 1,143.1 |
| 1,227.2 |
| 1,057.6 |
| 916.7 |
| 649.0 |
| 634.6 |
| 703.7 |
| 740.2 |
| 834.6 |
| 861.3 |
| 912.0 |
| 837.5 |
| 535.2 |
| 487.2 |
| 484.1 |
| 520.8 |
| 556.6 |
| 601.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.5 |
| 91.7 |
| 94.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.9 |
| 50.6 |
| 54.1 |
| 49.1 |
| 53.6 |
| 54.4 |
| 51.1 |
| 53.3 |
| 55.8 |
| 69.7 |
| 60.3 |
| 53.7 |
| 53.2 |
| 42.8 |
| 44.3 |
| 100.8 |
| 44.9 |
| 43.3 |
| 40.7 |
| 39.8 |
| 42.4 |
| 52.3 |
| 52.5 |
| 231.9 |
| 284.2 |
| 297.4 |
| 305.3 |
| 329.7 |
| 283.1 |
| 285.8 |
| 289.7 |
| 298.4 |
| 232.0 |
| 233.2 |
| 234.4 |
| 244.0 |
| 209.4 |
| 253.9 |
| 275.1 |
| 240.5 |
| 237.7 |
| 243.5 |
| 245.4 |
| 249.1 |
| 219.8 |
| 224.4 |
| 155.6 |
| 161.2 |
| 158.0 |
| 164.7 |
| 166.0 |
| 171.3 |
| 176.4 |
| 178.9 |
| 183.0 |
| 187.9 |
| 164.7 |
| 173.6 |
| 178.8 |
| 84.6 |
| 99.7 |
| 102.9 |
| 105.4 |
| 107.7 |
| 95.8 |
| 103.2 |
| 100.9 |
| 99.8 |
| 99.7 |
| 102.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,627.0 |
| 2,651.5 |
| 2,664.1 |
| 2,695.1 |
| 2,988.5 |
| 3,083.9 |
| 3,113.9 |
| 3,206.7 |
| 3,057.1 |
| 2,947.4 |
| 2,458.5 |
| 2,467.4 |
| 2,549.3 |
| 2,515.6 |
| 2,580.5 |
| 2,673.9 |
| 3,042.4 |
| 2,245.0 |
| 2,216.8 |
| 2,202.7 |
| 2,218.7 |
| 2,282.3 |
| 2,085.2 |
| 2,162.6 |
| 364.7 |
| 363.9 |
| 356.4 |
| 348.4 |
| 334.7 |
| 330.7 |
| 324.5 |
| 318.7 |
| 315.4 |
| 315.6 |
| 310.1 |
| 304.1 |
| 299.2 |
| 303.5 |
| 298.1 |
| 293.3 |
| 287.8 |
| 291.7 |
| 286.5 |
| 280.5 |
| 275.1 |
| 276.9 |
| 273.0 |
| 267.4 |
| 2,527.3 |
| 2,480.6 |
| 2,389.3 |
| 2,276.2 |
| 2,192.8 |
| 2,171.1 |
| 2,139.4 |
| 2,149.5 |
| 2,112.2 |
| 2,247.9 |
| 2,198.8 |
| 2,131.1 |
| 2,072.1 |
| 2,003.7 |
| 1,927.6 |
| 1,867.7 |
| 1,813.3 |
| 1,861.6 |
| 1,813.0 |
| 1,763.4 |
| 1,719.9 |
| 1,803.3 |
| 1,759.2 |
| (530.9) |
| (458.6) |
| (440.2) |
| (503.8) |
| (484.3) |
| (497.2) |
| (466.4) |
| (460.1) |
| (504.5) |
| (525.3) |
| (483.7) |
| (469.6) |
| (438.9) |
| (445.5) |
| (447.6) |
| (393.0) |
| (387.3) |
| (345.1) |
| (380.1) |
| (384.6) |
| (413.3) |
| (451.8) |
| (476.1) |
| (359.5) |
| (356.1) |
| 598.0 |
| 600.6 |
| 591.1 |
| 600.6 |
| 601.4 |
| 604.9 |
| 606.8 |
| 542.8 |
| 463.3 |
| 464.4 |
| 466.6 |
| 476.2 |
| 454.8 |
| 462.5 |
| 438.0 |
| 452.1 |
| 456.8 |
| 434.1 |
| 439.1 |
| 459.3 |
| 477.1 |
| 484.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 2.2 |
| 2.6 |
| 2.5 |
| 2.3 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.9 |
| 3.1 |
| 3.1 |
| 3.3 |
| 3.3 |
| 11.2 |
| 12.6 |
| 12.3 |
| 11.9 |
| 11.9 |
| 11.7 |
| 776.2 |
| 763.8 |
| 1,807.6 |
| 1,725.2 |
| 1,595.0 |
| 1,528.9 |
| 1,506.5 |
| 1,421.1 |
| 1,405.2 |
| 1,473.7 |
| 1,697.5 |
| 1,672.0 |
| 1,590.6 |
| 1,524.2 |
| 1,526.4 |
| 1,443.5 |
| 1,444.8 |
| 1,345.2 |
| 1,379.1 |
| 1,318.5 |
| 1,220.0 |
| 1,133.8 |
| 1,312.1 |
| 1,258.1 |
| 1,810.4 |
| 1,728.1 |
| 1,598.0 |
| 1,531.1 |
| 1,509.1 |
| 1,423.6 |
| 1,407.5 |
| 1,476.3 |
| 1,700.0 |
| 1,674.4 |
| 1,593.0 |
| 1,527.1 |
| 1,529.5 |
| 1,446.6 |
| 1,448.1 |
| 1,348.5 |
| 1,390.3 |
| 1,390.3 |
| 1,232.3 |
| 1,145.7 |
| 1,324.0 |
| 1,269.8 |
| 391.4 |
| 471.7 |
| 611.7 |
| 667.6 |
| 779.5 |
| 835.7 |
| 918.1 |
| 597.5 |
| 553.5 |
| 641.1 |
| 746.5 |
| 605.8 |
| 720.2 |
| 790.3 |
| 768.9 |
| 37.3 |
| 173.7 |
| 173.5 |
| 240.7 |
| 235.6 |
| 274.4 |
| 437.0 |
| 996.3 |
| 913.5 |
| 607.8 |
| 517.1 |
| 479.0 |
| 402.1 |
| 388.6 |
| 583.2 |
| 807.9 |
| 745.3 |
| 667.6 |
| 622.7 |
| 568.6 |
| 512.5 |
| 724.9 |
| 681.0 |
| 887.6 |
| 865.1 |
| 834.4 |
| 794.9 |
| 753.3 |
| 706.9 |
| 1,807.6 |
| 1,725.2 |
| 1,595.0 |
| 1,528.9 |
| 1,506.5 |
| 1,421.1 |
| 1,405.2 |
| 1,473.7 |
| 1,697.5 |
| 1,672.0 |
| 1,590.6 |
| 1,524.2 |
| 1,526.4 |
| 1,443.5 |
| 1,444.8 |
| 1,345.2 |
| 1,379.1 |
| 1,318.5 |
| 1,220.0 |
| 1,133.8 |
| 1,312.1 |
| 1,258.1 |
| (1,208.5) |
| (89.0) |
| (192.1) |
| (503.1) |
| (429.1) |
| (610.2) |
| (691.1) |
| (705.4) |
| (502.4) |
| (153.4) |
| (204.5) |
| (292.0) |
| (361.3) |
| (372.7) |
| (493.6) |
| (525.7) |
| (343.5) |
| (111.5) |
| (171.2) |
| (216.5) |
| (355.3) |
| (165.6) |
| (228.0) |