| (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 | 71.0 | 125.4 | 227.0 | 112.0 | 127.7 | 103.3 | 64.4 | 32.7 | 60.1 | 35.2 | 51.8 | 70.9 | 65.5 | 32.6 | 49.5 | 117.2 | 110.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 71.0 | 125.4 | 227.0 | 112.0 | 127.7 | 103.3 | 64.4 | 32.7 | 60.1 | 35.2 | 51.8 | 70.9 | 65.5 | 32.6 | 49.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 249.3 | 212.0 | 234.7 | 222.7 | 160.3 | 125.4 | 227.6 | 260.9 | 248.7 | 245.6 | 234.0 | 233.5 | 232.4 | 229.0 | 199.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 328.8 | 356.2 | 334.4 | 319.3 | 245.7 | 213.5 | 333.1 | 297.8 | 314.0 | 291.0 | 307.2 | 290.1 | 265.3 | 232.8 | 215.7 | 169.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,322.4 | 3,163.1 | 3,195.5 | 3,087.9 | 3,110.0 | 3,139.7 | 3,075.1 | 2,902.1 | 2,743.9 | 2,378.4 | 2,099.4 | 1,868.7 | 1,661.2 | 1,459.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 146.6 | 142.3 | 159.1 | 155.5 | 113.2 | 70.0 | 157.6 | 161.9 | 144.1 | 137.3 | 148.9 | 175.0 | 135.9 | 115.7 | 141.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 993.0 | 700.6 | 699.4 | 723.3 | 822.4 | 925.5 | 1,050.6 | 947.4 | 805.6 | 684.4 | 576.5 | 415.0 | 292.0 | 240.0 | 248.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 993.0 | 700.7 | 699.5 | 723.5 | 823.3 | 926.4 | 1,060.1 | 956.8 | 809.9 | 688.7 | 576.5 | 416.3 | 295.0 | 256.6 | 261.5 | 27.6 | |||
| (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 | 54.1 | 71.0 | 90.5 | 77.2 | 89.2 | 125.4 | 98.2 | 75.4 | 85.9 | 227.0 | 97.7 | 104.2 | 105.7 | 112.0 | 90.9 | |||||||||||||||||||||||||
| 50.9 |
| 28.1 |
| - |
| - |
| - |
| 117.2 |
| 110.1 |
| 50.9 |
| 28.1 |
| 173.9 |
| 158.4 |
| - |
| - |
| 157.2 |
| - |
| - |
| Prepaid Expenses | 45.7 | 50.6 | 43.0 | 38.9 | 39.5 | 38.0 | 27.1 | 33.9 | 33.9 | 35.2 | 40.8 | 87.2 | 93.2 | 81.3 | 59.8 | 36.7 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 730.7 | 781.5 | 864.2 | 734.4 | 616.3 | 535.9 | 704.9 | 675.8 | 656.7 | 607.0 | 633.8 | 681.7 | 656.4 | 575.7 | 524.3 | 497.7 | 461.1 | - | - |
| 1,223.5 |
| 1,063.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,710.9 | 1,566.4 | 1,516.8 | 1,430.1 | 1,363.9 | 1,265.5 | 1,132.3 | 1,025.6 | 877.6 | 752.8 | 673.8 | 630.5 | 593.8 | 544.8 | 501.4 | 465.6 | - | - | - |
| Property,Plant & Equipment Net | 1,611.5 | 1,596.7 | 1,678.7 | 1,657.8 | 1,746.1 | 1,874.2 | 1,942.8 | 1,876.5 | 1,866.3 | 1,625.6 | 1,425.6 | 1,238.2 | 1,067.4 | 914.4 | 722.1 | 598.3 | 602.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 191.6 | 186.5 | 188.7 | 187.0 | 190.5 | 193.1 | 189.8 | 107.7 | 110.1 | 66.6 | 53.0 | 53.6 | 54.6 | 54.2 | 53.8 | - | - | - | - |
| Intangible Assets | 41.6 | 46.2 | 58.5 | 65.4 | 72.7 | 75.4 | 81.4 | 30.5 | 33.5 | 2.1 | 2.3 | 2.6 | 2.9 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 25.7 | 25.4 | 29.3 | 49.6 | 50.7 | 58.5 | 66.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 39.4 | 39.9 | 51.3 | 57.9 | 69.1 | 72.9 | 21.8 | 32.1 | 14.3 | 8.9 | 15.7 | 8.5 | 10.3 | 15.4 | 33.0 | 63.6 | 85.6 | - | - |
| Other Non-Current Assets | 117.0 | 105.4 | 119.3 | 141.5 | 144.9 | 185.2 | 154.0 | 80.8 | 61.5 | 42.7 | 38.7 | 22.5 | 28.0 | 17.2 | 17.6 | 22.4 | 23.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,704.0 | 2,725.6 | 2,918.5 | 2,837.3 | 2,819.4 | 2,917.8 | 3,128.6 | 2,824.1 | 2,780.9 | 2,400.6 | 2,187.4 | 2,036.4 | 1,836.1 | 1,603.1 | 1,376.1 | 1,258.1 | 1,246.6 | - | - |
| 83.0 |
| 74.3 |
| - |
| - |
| Short Term Debt | 0.0 | 0.1 | 0.1 | 0.2 | 0.9 | 0.9 | 9.5 | 9.4 | 4.3 | 4.3 | - | 1.3 | 3.0 | 16.6 | 12.6 | 27.6 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.0 | 6.0 | 7.3 | 10.2 | 10.4 | 12.0 | 12.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 93.3 | 99.2 | 75.0 | 82.5 | 73.4 | 65.4 | 63.4 | 69.9 | 40.7 | 63.5 | 80.9 | 66.4 | 89.2 | 58.8 | 57.5 | 50.5 | 43.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 322.7 | 353.5 | 315.9 | 329.8 | 247.6 | 183.1 | 322.6 | 326.7 | 262.1 | 271.9 | 292.6 | 310.6 | 268.7 | 235.3 | 247.5 | 205.9 | 201.7 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 18.7 | 19.4 | 22.0 | 39.4 | 40.3 | 46.5 | 53.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 86.7 | 81.2 | 110.6 | 126.4 | 140.0 | 153.0 | 155.7 | 144.7 | 128.7 | 122.6 | 64.3 | 78.6 | 48.9 | 15.1 | 1.2 | 1.8 | - | - | - |
| Pension Obligations | 28.4 | 31.9 | 42.6 | 42.7 | 52.6 | 53.9 | 53.3 | 42.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.5 | 30.5 | 33.5 | 60.9 | 71.3 | 92.1 | 100.3 | 41.3 | 172.7 | 159.4 | 100.1 | 122.2 | 73.9 | 52.4 | 19.6 | 26.3 | 37.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,453.3 | 1,197.7 | 1,202.0 | 1,283.1 | 1,333.9 | 1,407.6 | 1,682.5 | 1,502.1 | 1,285.8 | 1,155.7 | 1,007.8 | 886.5 | 675.7 | 609.0 | 573.9 | 598.7 | 671.0 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,307.0 | 2,251.5 | 2,168.7 | 2,104.9 | 2,012.5 | 1,996.4 | 1,978.9 | 1,726.5 | 1,496.1 | 1,254.7 | 1,044.4 | 845.5 | 636.1 | 448.2 | 283.9 | 148.4 | 71.0 | - | - |
| Accumulated Other Comprehensive Income | (12.9) | (115.0) | (74.1) | (174.4) | (126.5) | (59.6) | (118.7) | (108.0) | (45.0) | (174.4) | (123.9) | (69.7) | 10.7 | (31.9) | (39.8) | (15.1) | (7.0) | - | - |
| Treasury Stock | 2,039.4 | 1,579.7 | 1,316.0 | 1,282.4 | 1,280.2 | 1,277.4 | 1,245.1 | 1,095.9 | 731.4 | 575.3 | 457.8 | 305.4 | 129.7 | 40.2 | 32.1 | 27.2 | 24.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,250.7 | 1,527.9 | 1,716.5 | 1,554.2 | 1,485.5 | 1,510.2 | 1,446.1 | 1,322.0 | 1,495.1 | 1,244.9 | 1,179.6 | 1,149.9 | 1,160.4 | 994.1 | 802.2 | 659.4 | 575.6 | 509.2 | 427.6 |
| Total Equity | 1,250.7 | 1,527.9 | 1,716.5 | 1,554.2 | 1,485.5 | 1,510.2 | 1,446.1 | 1,322.0 | 1,495.1 | 1,244.9 | 1,179.6 | 1,149.9 | 1,160.4 | 994.1 | 802.2 | 659.4 | 575.6 | 509.2 | 427.6 |
| - |
| - |
| - |
| Net debt | 922.0 | 575.3 | 472.5 | 611.5 | 695.6 | 823.1 | 995.7 | 924.1 | 749.8 | 653.5 | 524.7 | 345.4 | 229.5 | 224.0 | 212.0 | (89.6) | - | - | - |
| Working Capital | 408.0 | 428.0 | 548.3 | 404.6 | 368.7 | 352.8 | 382.3 | 349.1 | 394.6 | 335.1 | 341.2 | 371.1 | 387.7 | 340.4 | 276.8 | 291.8 | 259.4 | - | - |
| Book Value | 1,250.7 | 1,527.9 | 1,716.5 | 1,554.2 | 1,485.5 | 1,510.2 | 1,446.1 | 1,322.0 | 1,495.1 | 1,244.9 | 1,179.6 | 1,149.9 | 1,160.4 | 994.1 | 802.2 | 659.4 | 575.6 | 509.2 | 427.6 |
| Tangible Book Value | 1,017.5 | 1,295.2 | 1,469.3 | 1,301.8 | 1,222.3 | 1,241.7 | 1,174.9 | 1,183.8 | 1,351.5 | 1,176.2 | 1,124.3 | 1,093.7 | 1,102.9 | 939.9 | 748.4 | - | - | - | - |
| 99.2 |
| 112.8 |
| 127.7 |
| 105.8 |
| 115.3 |
| 82.0 |
| 103.3 |
| 68.0 |
| 257.2 |
| 329.3 |
| 64.4 |
| 47.0 |
| 55.4 |
| 43.7 |
| 32.7 |
| 47.2 |
| 39.1 |
| 49.8 |
| 60.1 |
| 119.1 |
| 45.5 |
| 82.1 |
| 35.2 |
| 45.7 |
| 38.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 54.1 | 71.0 | 90.5 | 77.2 | 89.2 | 125.4 | 98.2 | 75.4 | 85.9 | 227.0 | 97.7 | 104.2 | 105.7 | 112.0 | 90.9 | 99.2 | 112.8 | 127.7 | 105.8 | 115.3 | 82.0 | 103.3 | 68.0 | 257.2 | 329.3 | 64.4 | 47.0 | 55.4 | 43.7 | 32.7 | 47.2 | 39.1 | 49.8 | 60.1 | 119.1 | 45.5 | 82.1 | 35.2 | 45.7 | 38.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 291.0 | 249.3 | 234.3 | 271.4 | 258.6 | 212.0 | 258.6 | 283.1 | 271.0 | 234.7 | 236.8 | 257.3 | 265.3 | 222.7 | 202.7 | 234.2 | 212.1 | 160.3 | 176.6 | 168.7 | 164.4 | 125.4 | 149.9 | 191.6 | 266.7 | 227.6 | 288.9 | 313.3 | 324.3 | 260.9 | 270.3 | 287.2 | 295.6 | 248.7 | 245.0 | 253.3 | 267.4 | 245.6 | 254.4 | 290.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 339.8 | 328.8 | 357.6 | 375.4 | 381.5 | 356.2 | 376.0 | 351.5 | 353.8 | 334.4 | 350.8 | 360.9 | 354.6 | 319.3 | 303.1 | 271.5 | 265.9 | 245.7 | 244.5 | 232.4 | 217.4 | 213.5 | 262.9 | 316.6 | 354.4 | 333.1 | 352.2 | 339.3 | 334.5 | 297.8 | 308.7 | 305.4 | 300.8 | 314.0 | 313.4 | 313.0 | 303.6 | 291.0 | 315.1 | 331.5 |
| Prepaid Expenses | 44.4 | 45.7 | 66.1 | 75.2 | 50.0 | 50.6 | 59.7 | 63.1 | 47.8 | 43.0 | 48.7 | 51.0 | 44.2 | 38.9 | 43.0 | 44.3 | 47.9 | 39.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 769.7 | 730.7 | 787.4 | 847.4 | 822.5 | 781.5 | 828.0 | 807.6 | 789.7 | 864.2 | 765.4 | 810.1 | 807.9 | 734.4 | 685.2 | 691.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,311.7 | 3,322.4 | 3,307.5 | 3,298.1 | 3,206.6 | 3,163.1 | 3,270.5 | 3,211.8 | 3,194.8 | 3,195.5 | 3,144.7 | 3,163.0 | 3,116.1 | 3,087.9 | 3,004.6 | 3,045.4 | 3,088.7 | 3,110.0 | 3,104.9 | 3,122.3 | 3,109.8 | 3,139.7 | 3,103.3 | 3,094.9 | 3,071.5 | 3,075.1 | 3,014.5 | 3,005.3 | 2,894.5 | 2,902.1 | 2,839.8 | 2,800.1 | 2,815.1 | 2,743.9 | 2,662.3 | 2,593.1 | 2,476.4 | 2,378.4 | 2,341.2 | 2,240.6 |
| Accumulated Depreciation | 1,718.9 | 1,710.9 | 1,695.2 | 1,669.1 | 1,602.0 | 1,566.4 | 1,612.9 | 1,563.1 | 1,536.6 | 1,516.8 | 1,491.7 | 1,482.8 | 1,465.4 | 1,430.1 | 1,375.3 | 1,375.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,592.8 | 1,611.5 | 1,612.3 | 1,629.0 | 1,604.6 | 1,596.7 | 1,657.6 | 1,648.7 | 1,658.2 | 1,678.7 | 1,653.0 | 1,680.2 | 1,650.7 | 1,657.8 | 1,629.3 | 1,670.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 190.7 | - | 191.5 | 192.0 | 188.2 | - | 189.7 | 187.6 | 187.8 | - | 186.7 | 188.3 | 187.7 | - | 183.4 | 186.5 | 189.2 | - | ||||||||||||||||||||||
| Intangible Assets | 46.7 | - | 49.7 | 51.2 | 52.0 | - | 58.0 | 59.2 | 60.9 | - | 63.9 | 65.9 | 67.5 | - | 69.7 | 72.3 | 74.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 119.0 | 117.0 | 112.5 | 118.7 | 106.9 | 105.4 | 124.0 | 119.5 | 119.6 | 119.3 | 125.8 | 127.3 | 140.8 | 141.5 | 161.1 | 152.3 | 147.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,723.9 | 2,704.0 | 2,758.4 | 2,843.3 | 2,779.2 | 2,725.6 | 2,862.3 | 2,827.6 | 2,821.2 | 2,918.5 | 2,846.3 | 2,921.9 | 2,907.3 | 2,837.3 | 2,775.7 | 2,819.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 140.7 | 146.6 | 124.4 | 111.1 | 117.7 | 142.3 | 124.2 | 124.8 | 128.1 | 159.1 | 97.8 | 117.5 | 122.0 | 155.5 | 113.2 | 103.4 | 112.5 | 113.2 | 90.1 | 86.8 | 88.5 | 70.0 | 61.1 | 73.2 | 151.9 | 157.6 | 164.5 | 177.8 | 165.2 | 161.9 | 143.1 | 147.1 | 154.8 | 144.1 | 128.6 | 139.5 | 141.7 | 137.3 | 149.3 | 140.4 |
| Short Term Debt | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.7 | 0.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 104.1 | 93.3 | 86.2 | 126.8 | 105.1 | 99.2 | 79.7 | 85.4 | 88.6 | 75.0 | 70.8 | 83.2 | 91.9 | 82.5 | 60.9 | 75.3 | 73.8 | 73.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 313.7 | 322.7 | 286.0 | 315.5 | 317.5 | 353.5 | 300.0 | 293.7 | 288.6 | 315.9 | 252.9 | 276.1 | 290.1 | 329.8 | 283.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 998.1 | 993.0 | 757.9 | 827.7 | 787.1 | 700.6 | 805.1 | 794.9 | 714.6 | 699.4 | 754.1 | 779.0 | 768.5 | 723.3 | 797.0 | 812.0 | 857.5 | 822.4 | 876.4 | 904.5 | 912.0 | 925.5 | 998.7 | 1,264.7 | 1,389.5 | 1,050.6 | 1,115.2 | 1,115.8 | 1,160.0 | 947.4 | 980.7 | 930.1 | 835.6 | 805.6 | 829.6 | 817.3 | 837.0 | 684.4 | 670.2 | 706.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 87.9 | 86.7 | 92.2 | 82.9 | 84.1 | 81.2 | 106.4 | 106.5 | 108.4 | 110.6 | 111.8 | 117.5 | 123.9 | 126.4 | 121.2 | 128.6 | 135.5 | |||||||||||||||||||||||
| Pension Obligations | 27.8 | 28.4 | 29.9 | 31.0 | 30.0 | 31.9 | 32.7 | 31.1 | 44.3 | 42.6 | 44.9 | 44.8 | 44.3 | 42.7 | 47.4 | 48.7 | 52.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 30.2 | 22.5 | 25.7 | 32.3 | 27.9 | 30.5 | 28.6 | 30.2 | 33.2 | 33.5 | 36.3 | 38.4 | 58.3 | 60.9 | 81.4 | 78.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,457.7 | 1,453.3 | 1,191.7 | 1,289.4 | 1,246.6 | 1,197.7 | 1,272.8 | 1,256.4 | 1,189.1 | 1,202.0 | 1,200.0 | 1,255.8 | 1,285.1 | 1,283.1 | 1,330.7 | 1,339.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,330.5 | 2,307.0 | 2,273.5 | 2,266.4 | 2,266.6 | 2,251.5 | 2,257.8 | 2,230.2 | 2,192.6 | 2,168.7 | 2,197.3 | 2,169.2 | 2,137.2 | 2,104.9 | 2,076.4 | 2,058.0 | 2,021.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (30.5) | (12.9) | (11.2) | (13.6) | (81.3) | (115.0) | (53.9) | (91.3) | (89.0) | (74.1) | (167.7) | (145.2) | (152.1) | (174.4) | (249.1) | |||||||||||||||||||||||||
| Treasury Stock | 2,027.4 | 2,039.4 | 1,685.5 | 1,685.4 | 1,634.8 | 1,579.7 | 1,579.6 | 1,528.4 | 1,427.2 | 1,316.0 | 1,315.9 | 1,284.9 | 1,284.8 | 1,282.4 | 1,282.3 | 1,281.6 | 1,281.6 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,266.2 | 1,250.7 | 1,566.7 | 1,553.9 | 1,532.6 | 1,527.9 | 1,589.5 | 1,571.2 | 1,632.1 | 1,716.5 | 1,646.3 | 1,666.1 | 1,622.2 | 1,554.2 | 1,445.0 | 1,480.3 | ||||||||||||||||||||||||
| Total Equity | 1,266.2 | 1,250.7 | 1,566.7 | 1,553.9 | 1,532.6 | 1,527.9 | 1,589.5 | 1,571.2 | 1,632.1 | 1,716.5 | 1,646.3 | 1,666.1 | 1,622.2 | 1,554.2 | 1,445.0 | 1,480.3 | 1,487.1 | 1,485.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 998.1 | 993.0 | 757.9 | 827.7 | 787.2 | 700.7 | 805.2 | 795.0 | 714.7 | 699.5 | 754.2 | 779.1 | 768.7 | 723.5 | 797.3 | 812.5 | 858.2 | 823.3 | 877.3 | 905.4 | 912.3 | 926.4 | 999.2 | 1,265.2 | 1,390.1 | 1,060.1 | 1,124.5 | 1,125.5 | 1,169.7 | 956.8 | 990.0 | 939.4 | 840.0 | 809.9 | 833.8 | 821.6 | 841.2 | 688.7 | 674.9 | 707.6 |
| Net debt | 944.0 | 922.0 | 667.4 | 750.5 | 698.0 | 575.3 | 707.0 | 719.6 | 628.8 | 472.5 | 656.5 | 674.9 | 663.0 | 611.5 | 706.4 | 713.3 | 745.4 | 695.6 | ||||||||||||||||||||||
| Working Capital | 456.0 | 408.0 | 501.4 | 531.9 | 505.0 | 428.0 | 528.0 | 513.9 | 501.1 | 548.3 | 512.5 | 534.0 | 517.8 | 404.6 | 401.5 | 420.7 | 437.3 | 368.7 | ||||||||||||||||||||||
| Book Value | 1,266.2 | 1,250.7 | 1,566.7 | 1,553.9 | 1,532.6 | 1,527.9 | 1,589.5 | 1,571.2 | 1,632.1 | 1,716.5 | 1,646.3 | 1,666.1 | 1,622.2 | 1,554.2 | 1,445.0 | 1,480.3 | 1,487.1 | 1,485.5 | ||||||||||||||||||||||
| Tangible Book Value | 1,028.8 | - | 1,325.5 | 1,310.7 | 1,292.4 | - | 1,341.8 | 1,324.4 | 1,383.4 | - | 1,395.7 | 1,411.9 | 1,367.0 | - | 1,191.9 | 1,221.5 | 1,223.1 | |||||||||||||||||||||||
| 42.0 |
| 49.8 |
| 50.7 |
| 38.0 |
| 46.1 |
| 29.5 |
| 34.0 |
| 27.1 |
| 27.1 |
| 30.4 |
| 26.1 |
| 33.9 |
| 29.1 |
| 38.4 |
| 34.5 |
| 33.9 |
| 30.0 |
| 36.6 |
| 33.7 |
| 35.2 |
| 25.9 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 684.4 |
| 616.3 |
| 619.9 |
| 619.3 |
| 569.4 |
| 535.9 |
| 575.8 |
| 849.6 |
| 1,040.3 |
| 704.9 |
| 771.6 |
| 798.1 |
| 782.3 |
| 675.8 |
| 699.0 |
| 707.8 |
| 715.9 |
| 656.7 |
| 707.5 |
| 648.4 |
| 686.8 |
| 607.0 |
| 641.1 |
| 684.6 |
| 1,376.9 |
| 1,363.9 |
| 1,344.1 |
| 1,321.3 |
| 1,281.4 |
| 1,265.5 |
| 1,226.0 |
| 1,193.1 |
| 1,156.0 |
| 1,132.3 |
| 1,090.8 |
| 1,083.4 |
| 991.8 |
| 1,025.6 |
| 945.6 |
| 920.5 |
| 913.0 |
| 877.6 |
| 836.8 |
| 807.6 |
| 775.7 |
| 752.8 |
| 751.5 |
| 717.7 |
| 1,711.8 |
| 1,746.1 |
| 1,760.8 |
| 1,801.0 |
| 1,828.4 |
| 1,874.2 |
| 1,877.3 |
| 1,901.8 |
| 1,915.5 |
| 1,942.8 |
| 1,923.7 |
| 1,921.9 |
| 1,902.7 |
| 1,876.5 |
| 1,894.2 |
| 1,879.6 |
| 1,902.1 |
| 1,866.3 |
| 1,825.5 |
| 1,785.5 |
| 1,700.7 |
| 1,625.6 |
| 1,589.7 |
| 1,522.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.1 |
| 192.3 |
| 191.9 |
| - |
| 190.9 |
| 188.9 |
| 188.3 |
| - |
| 187.8 |
| 189.6 |
| 189.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.8 |
| 80.9 |
| 82.5 |
| - |
| 85.7 |
| 86.7 |
| 88.3 |
| - |
| 91.6 |
| 94.0 |
| 96.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.5 |
| 67.2 |
| 61.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.9 |
| 179.0 |
| 180.5 |
| 176.9 |
| 185.2 |
| 196.7 |
| 150.5 |
| 153.0 |
| 154.0 |
| 134.7 |
| 139.7 |
| 143.9 |
| 80.8 |
| 62.8 |
| 58.8 |
| 65.5 |
| 61.5 |
| 63.1 |
| 56.0 |
| 52.6 |
| 42.7 |
| 37.6 |
| 38.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,853.5 |
| 2,819.4 |
| 2,872.6 |
| 2,917.4 |
| 2,893.5 |
| 2,917.8 |
| 2,972.1 |
| 3,222.5 |
| 3,433.3 |
| 3,128.6 |
| 3,155.2 |
| 3,195.1 |
| 3,166.0 |
| 2,824.1 |
| 2,846.5 |
| 2,836.1 |
| 2,884.7 |
| 2,780.9 |
| 2,737.2 |
| 2,627.3 |
| 2,575.5 |
| 2,400.6 |
| 2,390.6 |
| 2,369.6 |
| 0.9 |
| 0.9 |
| 0.3 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.6 |
| 9.5 |
| 9.3 |
| 9.7 |
| 9.7 |
| 9.4 |
| 9.3 |
| 9.3 |
| 4.4 |
| 4.3 |
| 4.2 |
| 4.3 |
| 4.2 |
| 4.3 |
| 4.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.8 |
| 81.7 |
| 72.2 |
| 65.4 |
| 65.6 |
| 97.6 |
| 106.7 |
| 81.1 |
| 102.6 |
| 105.3 |
| 112.9 |
| 79.6 |
| 50.4 |
| 68.6 |
| 46.9 |
| 40.7 |
| 125.0 |
| 127.0 |
| 128.9 |
| 130.3 |
| 122.6 |
| 130.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.2 |
| 247.1 |
| 247.6 |
| 224.9 |
| 235.6 |
| 219.9 |
| 183.1 |
| 175.5 |
| 219.9 |
| 309.9 |
| 322.6 |
| 347.0 |
| 359.7 |
| 349.9 |
| 326.7 |
| 270.9 |
| 293.8 |
| 270.8 |
| 262.1 |
| 257.8 |
| 270.8 |
| 274.8 |
| 271.9 |
| 276.6 |
| 271.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 56.4 |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.0 |
| 149.7 |
| 143.1 |
| 141.5 |
| 153.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.6 |
| 53.2 |
| 52.4 |
| 52.2 |
| 53.9 |
| 55.5 |
| 54.1 |
| 53.1 |
| 53.3 |
| 41.9 |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.9 |
| 71.3 |
| 74.1 |
| 79.0 |
| 81.0 |
| 92.1 |
| 243.0 |
| 246.9 |
| 259.7 |
| 256.0 |
| 233.3 |
| 234.8 |
| 241.6 |
| 186.0 |
| 184.9 |
| 171.1 |
| 173.0 |
| 172.7 |
| 223.1 |
| 208.9 |
| 201.0 |
| 199.4 |
| 184.4 |
| 166.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,366.4 |
| 1,333.9 |
| 1,378.3 |
| 1,414.6 |
| 1,406.6 |
| 1,407.6 |
| 1,472.7 |
| 1,785.6 |
| 2,012.2 |
| 1,682.5 |
| 1,737.4 |
| 1,752.7 |
| 1,793.6 |
| 1,502.1 |
| 1,479.2 |
| 1,436.3 |
| 1,322.2 |
| 1,285.8 |
| 1,310.5 |
| 1,297.0 |
| 1,312.8 |
| 1,155.7 |
| 1,131.2 |
| 1,144.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,012.5 |
| 1,993.6 |
| 1,984.6 |
| 1,982.4 |
| 1,996.4 |
| 2,015.8 |
| 2,006.1 |
| 2,007.1 |
| 1,978.9 |
| 1,920.0 |
| 1,854.1 |
| 1,786.0 |
| 1,726.5 |
| 1,673.3 |
| 1,606.2 |
| 1,548.7 |
| 1,496.1 |
| 1,419.1 |
| 1,360.6 |
| 1,309.1 |
| 1,254.7 |
| 1,205.2 |
| 1,147.3 |
| (191.3) |
| (144.1) |
| (126.5) |
| (93.8) |
| (73.2) |
| (78.7) |
| (59.6) |
| (85.2) |
| (138.0) |
| (155.3) |
| (118.7) |
| (161.1) |
| (118.1) |
| (113.9) |
| (108.0) |
| (81.6) |
| (80.8) |
| (7.8) |
| (45.0) |
| (57.2) |
| (93.0) |
| (158.1) |
| (174.4) |
| (132.8) |
| (134.5) |
| 1,280.2 |
| 1,280.0 |
| 1,279.4 |
| 1,279.4 |
| 1,277.4 |
| 1,277.4 |
| 1,276.9 |
| 1,276.9 |
| 1,245.1 |
| 1,168.9 |
| 1,112.6 |
| 1,112.6 |
| 1,095.9 |
| 1,020.7 |
| 918.7 |
| 767.2 |
| 731.4 |
| 702.8 |
| 701.5 |
| 644.3 |
| 575.3 |
| 549.1 |
| 519.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,487.1 |
| 1,485.5 |
| 1,494.3 |
| 1,502.8 |
| 1,486.9 |
| 1,510.2 |
| 1,499.4 |
| 1,436.9 |
| 1,421.1 |
| 1,446.1 |
| 1,417.8 |
| 1,442.4 |
| 1,372.4 |
| 1,322.0 |
| 1,367.3 |
| 1,399.8 |
| 1,562.5 |
| 1,495.1 |
| 1,426.7 |
| 1,330.3 |
| 1,262.7 |
| 1,244.9 |
| 1,259.4 |
| 1,225.1 |
| 1,494.3 |
| 1,502.8 |
| 1,486.9 |
| 1,510.2 |
| 1,499.4 |
| 1,436.9 |
| 1,421.1 |
| 1,446.1 |
| 1,417.8 |
| 1,442.4 |
| 1,372.4 |
| 1,322.0 |
| 1,367.3 |
| 1,399.8 |
| 1,562.5 |
| 1,495.1 |
| 1,426.7 |
| 1,330.3 |
| 1,262.7 |
| 1,244.9 |
| 1,259.4 |
| 1,225.1 |
| 771.5 |
| 790.1 |
| 830.3 |
| 823.1 |
| 931.2 |
| 1,008.0 |
| 1,060.8 |
| 995.7 |
| 1,077.5 |
| 1,070.1 |
| 1,126.0 |
| 924.1 |
| 942.8 |
| 900.3 |
| 790.2 |
| 749.8 |
| 714.7 |
| 776.1 |
| 759.1 |
| 653.5 |
| 629.2 |
| 668.7 |
| 395.0 |
| 383.7 |
| 349.5 |
| 352.8 |
| 400.3 |
| 629.7 |
| 730.4 |
| 382.3 |
| 424.6 |
| 438.4 |
| 432.4 |
| 349.1 |
| 428.1 |
| 414.0 |
| 445.1 |
| 394.6 |
| 449.7 |
| 377.6 |
| 412.0 |
| 335.1 |
| 364.5 |
| 413.0 |
| 1,494.3 |
| 1,502.8 |
| 1,486.9 |
| 1,510.2 |
| 1,499.4 |
| 1,436.9 |
| 1,421.1 |
| 1,446.1 |
| 1,417.8 |
| 1,442.4 |
| 1,372.4 |
| 1,322.0 |
| 1,367.3 |
| 1,399.8 |
| 1,562.5 |
| 1,495.1 |
| 1,426.7 |
| 1,330.3 |
| 1,262.7 |
| 1,244.9 |
| 1,259.4 |
| 1,225.1 |
| - |
| 1,224.4 |
| 1,229.6 |
| 1,212.5 |
| - |
| 1,222.8 |
| 1,161.3 |
| 1,144.5 |
| - |
| 1,138.4 |
| 1,158.8 |
| 1,086.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |