| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | - | - | - | - | 65.5 | 151.4 | 64.6 | 83.7 | 220.1 | 43.2 | 155.1 | 111.4 | 175.7 | 151.3 | 184.9 | 169.5 | 163.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | 65.5 | 151.4 | 64.6 | 83.7 | 220.1 | 43.2 | 155.1 | 111.4 | 175.7 | 151.3 | 184.9 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 489.6 | 488.4 | 497.5 | 523.6 | 457.4 | 412.1 | 468.3 | 465.5 | 453.0 | 375.3 | 324.1 | 357.7 | 359.3 | 329.2 | 363.8 | ||
| Current Assets | |||||||||||||||||
| Inventory | 634.3 | 754.3 | 815.7 | 799.5 | 781.0 | 509.4 | 559.9 | 533.6 | 411.9 | 352.2 | 304.6 | 342.5 | 330.6 | 308.6 | 309.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1,037.4 | 951.5 | 940.5 | 890.2 | 890.2 | 876.5 | 795.8 | 772.9 | 727.8 | 671.4 | 588.9 | 584.7 | 565.9 | 527.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 396.1 | 447.8 | 523.5 | 585.8 | 517.0 | 412.0 | 401.5 | 415.5 | 385.8 | 242.4 | 279.6 | 331.6 | 340.3 | 285.9 | 296.7 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 473.4 | 241.9 | 241.3 | 267.0 | 261.7 | 206.1 | 204.7 | 210.1 | 216.2 | 82.2 | 19.6 | 12.0 | 6.7 | 106.9 | 54.6 | ||
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 715.8 | 440.7 | 494.0 | 552.9 | 518.5 | 288.5 | 279.3 | 288.2 | 284.6 | 132.2 | 53.1 | 31.5 | 30.5 | 142.2 | 226.0 | - | |
| - |
| - |
| - |
| 61.4 |
| 87.5 |
| 103.0 |
| 151.4 |
| 89.9 |
| 60.5 |
| 50.4 |
| 64.6 |
| 62.8 |
| 50.3 |
| 55.7 |
| 83.7 |
| 121.9 |
| 152.4 |
| 228.1 |
| 220.1 |
| 238.2 |
| 239.9 |
| 65.3 |
| 43.2 |
| 84.8 |
| 51.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 61.4 | 87.5 | 103.0 | 151.4 | 89.9 | 60.5 | 50.4 | 64.6 | 62.8 | 50.3 | 55.7 | 83.7 | 121.9 | 152.4 | 228.1 | 220.1 | 238.2 | 239.9 | 65.3 | 43.2 | 84.8 | 51.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 471.2 | 489.6 | 520.6 | 512.1 | 506.1 | 488.4 | 542.5 | 578.7 | 520.5 | 497.5 | 512.0 | 582.1 | 535.9 | 523.6 | 460.1 | 531.2 | 491.9 | 457.4 | 475.8 | 470.4 | 438.9 | 412.1 | 398.1 | 408.2 | 472.0 | 468.3 | 454.6 | 530.8 | 485.4 | 465.5 | 463.6 | 424.7 | 469.5 | 453.0 | 403.0 | 386.8 | 398.2 | 375.3 | 339.4 | 360.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 643.8 | 634.3 | 740.3 | 776.6 | 772.7 | 754.3 | 855.3 | 790.7 | 841.9 | 815.7 | 815.4 | 820.1 | 854.7 | 799.5 | 779.0 | 790.2 | 826.4 | 781.0 | 758.0 | 678.0 | 585.9 | 509.4 | 490.3 | 521.4 | 555.8 | 559.9 | 591.8 | 599.0 | 588.9 | 533.6 | 506.4 | 467.1 | 428.0 | 411.9 | 419.9 | 382.5 | 358.8 | 352.2 | 376.0 | 345.8 |
| Prepaid Expenses | 108.3 | 99.9 | 111.8 | 101.1 | 98.9 | 94.0 | 85.9 | 93.4 | 101.4 | 98.1 | 95.3 | 84.4 | 88.4 | 76.6 | 67.9 | 72.8 | 62.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,305.1 | 1,347.0 | 1,443.8 | 1,456.7 | 1,454.9 | 1,433.3 | 1,559.3 | 1,529.3 | 1,526.0 | 1,490.1 | 1,500.9 | 1,552.3 | 1,543.6 | 1,458.7 | 1,375.6 | 1,469.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 327.5 | 329.0 | 320.6 | 316.4 | 313.0 | 306.7 | 316.9 | 311.0 | 311.9 | 313.9 | 298.7 | 300.0 | 304.2 | 310.0 | 302.1 | 319.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 51.8 | 58.2 | 56.6 | 55.7 | 51.9 | 55.5 | 59.7 | 52.6 | 52.1 | 56.8 | 54.2 | 52.0 | 55.7 | 59.4 | 55.5 | 55.5 | 61.1 | |||||||||||||||||||||||
| Goodwill | 54.6 | 55.7 | 55.5 | 55.4 | 51.2 | 54.6 | 58.2 | 51.6 | 52.0 | 53.3 | 51.0 | 52.2 | 52.3 | 51.3 | 49.0 | 52.1 | 55.4 | 56.5 | ||||||||||||||||||||||
| Intangible Assets | 31.0 | 32.3 | 33.0 | 33.9 | 33.0 | 33.1 | 36.3 | 35.9 | 37.3 | 39.3 | 39.8 | 41.3 | 42.7 | 42.7 | 43.1 | 45.8 | 48.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 7.3 | 6.8 | 8.0 | 7.9 | 6.9 | 6.7 | 2.8 | 2.7 | 3.0 | 3.0 | 2.6 | 2.9 | 2.6 | 2.6 | 4.8 | 5.1 | 4.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 180.8 | 191.6 | 143.0 | 149.1 | 144.4 | 139.3 | 139.2 | 132.8 | 136.1 | 122.7 | 105.9 | 109.2 | 98.2 | 101.5 | 102.7 | 105.5 | 111.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,958.1 | 2,020.6 | 2,060.5 | 2,075.1 | 2,055.3 | 2,029.2 | 2,172.4 | 2,115.9 | 2,118.4 | 2,079.1 | 2,053.1 | 2,109.9 | 2,099.3 | 2,026.2 | 1,932.8 | 2,052.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 399.9 | 396.1 | 472.0 | 465.2 | 464.0 | 447.8 | 527.9 | 506.7 | 565.9 | 523.5 | 540.2 | 576.9 | 607.8 | 585.8 | 533.4 | 539.5 | 578.6 | 517.0 | 526.6 | 486.8 | 467.2 | 412.0 | 361.8 | 339.1 | 416.0 | 401.5 | 388.7 | 429.2 | 458.3 | 415.5 | 433.2 | 432.0 | 413.7 | 385.8 | 384.3 | 355.2 | 353.9 | 242.4 | 331.9 | 322.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 49.6 | 47.0 | 43.7 | 48.0 | 52.2 | 56.8 | 64.3 | 66.2 | 71.1 | 77.9 | 99.1 | 120.3 | 126.8 | 139.8 | 153.3 | 163.5 | 130.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 65.0 | 100.7 | 87.3 | 77.7 | 64.9 | 105.5 | 82.5 | 67.0 | 51.6 | 87.4 | 70.3 | 58.9 | 43.3 | 64.4 | 50.7 | 50.5 | 55.2 | 57.1 | ||||||||||||||||||||||
| Other Current Liabilities | 215.2 | 210.5 | 214.4 | 214.1 | 221.3 | 241.3 | 246.9 | 271.5 | 290.1 | 270.4 | 313.0 | 308.8 | 288.3 | 245.4 | 278.1 | 245.7 | 213.8 | |||||||||||||||||||||||
| Total Current Liabilities | 992.9 | 1,001.8 | 1,037.0 | 1,042.2 | 1,053.9 | 1,057.9 | 1,148.7 | 1,171.6 | 1,220.7 | 1,218.6 | 1,299.4 | 1,371.3 | 1,385.2 | 1,342.9 | 1,307.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 484.4 | 473.4 | 444.9 | 450.2 | - | 417.3 | 443.2 | 475.8 | 448.1 | 466.7 | 484.9 | 514.8 | 532.6 | 490.3 | 515.1 | 549.4 | 450.9 | 490.3 | 401.9 | 319.6 | 258.0 | 260.5 | - | 312.5 | 320.3 | 266.0 | 329.1 | 355.1 | 292.3 | 284.2 | 277.9 | 257.3 | 265.2 | 270.9 | 272.5 | 277.2 | 118.6 | 184.5 | 127.8 | 124.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8.1 | 8.2 | 9.2 | 10.1 | 9.8 | 8.4 | 11.9 | 11.7 | 12.3 | 12.7 | 11.7 | 12.2 | 13.3 | 13.4 | 10.6 | 11.7 | 12.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | 5.1 | 4.6 | 4.7 | 5.2 | 5.9 | 6.0 | 6.1 | 6.2 | 7.9 | 5.5 | 5.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 211.3 | 223.5 | 168.4 | 177.0 | 179.0 | 189.1 | 172.0 | 161.1 | 165.8 | 143.4 | 130.7 | 127.2 | 127.2 | 138.1 | 166.8 | 168.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,507.2 | 1,528.2 | 1,505.1 | 1,511.7 | 1,525.9 | 1,535.1 | 1,623.4 | 1,633.8 | 1,689.1 | 1,672.3 | 1,732.5 | 1,803.7 | 1,827.0 | 1,801.1 | 1,797.6 | 1,829.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 252.2 | 289.1 | 348.1 | 356.7 | 377.0 | 374.6 | 370.4 | 359.3 | 302.1 | 256.3 | 236.7 | 206.5 | 173.7 | 152.7 | 150.5 | 193.3 | 218.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (166.3) | (157.6) | (153.4) | (151.2) | (203.5) | (237.0) | (181.3) | (229.8) | (218.0) | (194.3) | (244.9) | (225.4) | (221.7) | (246.2) | (331.7) | |||||||||||||||||||||||||
| Treasury Stock | 3.9 | 14.4 | 15.3 | 16.2 | 16.9 | 13.6 | 8.7 | 9.1 | 9.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | ||||||||||||||||||||||
| Minority Interest | 4.3 | 4.3 | 4.3 | 4.2 | 4.3 | 4.1 | 4.1 | 2.2 | 2.3 | 2.1 | 1.8 | 1.8 | 2.1 | 6.5 | 7.5 | 7.9 | 26.6 | 25.8 | ||||||||||||||||||||||
| Total Stockholders Equity | 430.1 | 472.0 | 536.0 | 544.7 | 510.0 | 475.1 | 529.9 | 465.7 | 412.1 | 389.9 | 304.4 | 290.5 | 255.5 | 204.4 | 114.0 | 199.6 | 324.9 | |||||||||||||||||||||||
| Total Equity | 434.4 | 476.3 | 540.3 | 548.9 | 514.3 | 479.2 | 534.0 | 467.9 | 414.4 | 392.0 | 306.2 | 292.3 | 257.6 | 210.9 | 121.5 | 207.5 | 351.5 | 382.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 484.4 | 473.4 | 444.9 | 450.2 | - | 417.3 | 443.2 | 475.8 | 448.1 | 466.7 | 484.9 | 514.8 | 532.6 | 490.3 | 515.1 | 549.4 | 450.9 | 490.3 | 401.9 | 319.6 | 258.0 | 260.5 | - | 312.5 | 320.3 | 266.0 | 329.1 | 355.1 | 292.3 | 284.2 | 277.9 | 257.3 | 265.2 | 270.9 | 272.5 | 277.2 | 118.6 | 184.5 | 127.8 | 124.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 340.5 | |||||||||||||||||||||
| Working Capital | 312.2 | 345.2 | 406.8 | 414.5 | 401.0 | 375.4 | 410.6 | 357.7 | 305.3 | 271.5 | 201.5 | 181.0 | 158.4 | 115.8 | 68.2 | 140.4 | 213.4 | 245.4 | ||||||||||||||||||||||
| Book Value | 430.1 | 472.0 | 536.0 | 544.7 | 510.0 | 475.1 | 529.9 | 465.7 | 412.1 | 389.9 | 304.4 | 290.5 | 255.5 | 204.4 | 114.0 | 199.6 | 324.9 | 357.1 | ||||||||||||||||||||||
| Tangible Book Value | 344.5 | 384.0 | 447.5 | 455.4 | 425.8 | 387.4 | 435.4 | 378.2 | 322.8 | 297.3 | 213.6 | 197.0 | 160.5 | 110.4 | 21.9 | 101.7 | 220.6 | |||||||||||||||||||||||
| 169.5 |
| 163.2 |
| - |
| - |
| - |
| Prepaid Expenses | 99.9 | 94.0 | 98.1 | 76.6 | 46.1 | 56.8 | 63.0 | 48.8 | 46.4 | 39.3 | 35.1 | 34.6 | 38.0 | 32.2 | 29.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,347.0 | 1,433.3 | 1,490.1 | 1,458.7 | 1,350.0 | 1,129.7 | 1,155.8 | 1,131.6 | 1,131.4 | 810.0 | 818.9 | 846.2 | 921.6 | 831.8 | 898.4 | - | - |
| 510.2 |
| - |
| - |
| Accumulated Depreciation | 708.4 | 644.8 | 626.6 | 580.2 | 559.7 | 536.1 | 487.3 | 476.7 | 462.4 | 416.3 | 404.4 | 404.9 | 401.7 | 381.3 | 363.1 | - | - |
| Property,Plant & Equipment Net | 329.0 | 306.7 | 313.9 | 310.0 | 330.5 | 340.4 | 308.5 | 296.2 | 265.4 | 255.1 | 184.5 | 179.8 | 164.2 | 146.1 | 147.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 58.2 | 55.5 | 56.8 | 59.4 | 71.7 | 80.2 | 80.0 | 75.6 | 81.9 | 45.9 | 42.9 | 39.6 | 36.7 | 45.3 | - | - | - |
| Goodwill | 55.7 | 54.6 | 53.3 | 51.3 | 56.5 | 114.7 | 106.7 | 108.3 | 59.1 | 50.7 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 32.3 | 33.1 | 39.3 | 42.7 | 50.7 | 58.5 | 60.1 | 67.7 | 56.1 | 56.2 | 3.6 | 4.1 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 141.0 | 96.0 | 75.1 | 57.2 | 68.8 | 71.3 | 76.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.8 | 6.7 | 3.0 | 2.6 | 3.7 | 24.4 | 30.8 | 26.3 | 16.6 | 43.9 | 32.7 | 32.2 | 10.2 | 16.0 | 9.5 | - | - |
| Other Non-Current Assets | 191.6 | 139.3 | 122.7 | 101.5 | 107.0 | 111.6 | 105.3 | 36.4 | 37.4 | 25.3 | 13.3 | 18.9 | 28.6 | 25.2 | 62.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,020.6 | 2,029.2 | 2,079.1 | 2,026.2 | 1,970.1 | 1,859.5 | 1,847.2 | 1,742.1 | 1,647.9 | 1,287.1 | 1,095.9 | 1,120.8 | 1,161.3 | 1,064.4 | 1,117.0 | 1,041.2 | - |
| - |
| - |
| Short Term Debt | 242.4 | 198.8 | 252.7 | 285.9 | 256.8 | 82.4 | 74.6 | 78.1 | 68.4 | 50.0 | 33.5 | 19.5 | 23.8 | 35.3 | 171.4 | - | - |
| Deferred Revenue Current | 47.0 | 56.8 | 77.9 | 139.8 | 49.7 | 41.7 | 49.1 | 37.6 | - | - | - | - | 7.4 | 9.4 | 9.9 | - | - |
| Operating Lease Liabilities Current | 19.9 | 15.9 | 15.9 | 14.4 | 16.5 | 17.6 | 18.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 100.7 | 105.5 | 87.4 | 64.4 | 57.1 | 46.1 | 66.1 | 56.3 | 51.7 | 43.7 | 47.7 | 57.2 | 57.3 | 47.1 | - | - | - |
| Other Current Liabilities | 210.5 | 241.3 | 270.4 | 245.4 | 199.6 | 156.9 | - | - | - | - | - | - | - | 76.6 | 87.9 | - | - |
| Total Current Liabilities | 1,001.8 | 1,057.9 | 1,218.6 | 1,342.9 | 1,104.6 | 755.9 | 817.0 | 776.2 | 692.4 | 576.5 | 505.2 | 552.8 | 609.8 | 505.2 | 661.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 128.0 | 85.2 | 62.0 | 45.9 | 56.3 | 57.7 | 62.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 8.2 | 8.4 | 12.7 | 13.4 | 12.7 | 14.9 | 15.4 | 17.8 | 13.0 | 11.4 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | 5.2 | 6.2 | 6.2 | 19.8 | 13.5 | 23.1 | 11.1 | 37.2 | 22.3 | 24.6 | 25.4 | 50.9 | 51.7 | - | - |
| Other Non-Current Liabilities | 223.5 | 189.1 | 148.6 | 138.1 | 168.5 | 181.5 | 188.2 | 130.2 | 109.3 | 89.7 | 68.6 | 56.8 | 47.9 | 42.7 | 35.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,528.2 | 1,535.1 | 1,672.3 | 1,801.1 | 1,587.2 | 1,208.4 | 1,270.2 | 1,182.6 | 1,075.5 | 816.7 | 633.2 | 664.8 | 710.4 | 722.2 | 819.9 | 809.7 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 142.2 | 185.0 | - | - |
| Retained Earnings | 289.1 | 374.6 | 256.3 | 152.7 | 248.6 | 443.2 | 427.4 | 407.3 | 389.1 | 360.3 | 336.7 | 280.4 | 188.4 | 95.1 | (2.9) | - | - |
| Accumulated Other Comprehensive Income | (157.6) | (237.0) | (194.3) | (246.2) | (202.3) | (133.1) | (188.7) | (177.5) | (116.1) | (179.4) | (153.9) | (101.1) | (56.0) | (60.0) | (51.6) | - | - |
| Treasury Stock | 14.4 | 13.6 | 0.0 | 0.0 | 4.5 | 6.0 | 15.9 | 24.1 | 31.5 | 36.9 | 42.5 | 49.1 | 3.4 | 2.2 | - | - | - |
| Minority Interest | 4.3 | 4.1 | 2.1 | 6.5 | 25.8 | 34.2 | 32.7 | 32.1 | 6.9 | 6.6 | 1.9 | 1.5 | 1.1 | 0.9 | 0.8 | - | - |
| Total Stockholders Equity | 472.0 | 475.1 | 389.9 | 204.4 | 357.1 | 616.9 | 544.3 | 527.4 | 565.5 | 463.8 | 460.8 | 454.5 | 449.8 | 341.3 | 296.3 | 231.5 | 207.6 |
| Total Equity | 476.3 | 479.2 | 392.0 | 210.9 | 382.9 | 651.1 | 577.0 | 559.5 | 572.4 | 470.4 | 462.7 | 456.0 | 450.9 | 342.2 | 297.1 | 231.5 | 207.6 |
| - |
| Net debt | - | - | - | - | 453.0 | 137.1 | 214.7 | 204.5 | 64.5 | 89.0 | (102.0) | (79.9) | (145.2) | (9.1) | 41.1 | - | - |
| Working Capital | 345.2 | 375.4 | 271.5 | 115.8 | 245.4 | 373.8 | 338.8 | 355.4 | 439.0 | 233.5 | 313.7 | 293.4 | 311.8 | 326.6 | 237.2 | - | - |
| Book Value | 472.0 | 475.1 | 389.9 | 204.4 | 357.1 | 616.9 | 544.3 | 527.4 | 565.5 | 463.8 | 460.8 | 454.5 | 449.8 | 341.3 | 296.3 | 231.5 | 207.6 |
| Tangible Book Value | 384.0 | 387.4 | 297.3 | 110.4 | 249.9 | 443.7 | 377.5 | 351.4 | 450.3 | 356.9 | 457.2 | 450.4 | 449.8 | - | - | - | - |
| 46.1 |
| 49.8 |
| 54.1 |
| 57.2 |
| 56.8 |
| 53.1 |
| 57.6 |
| 77.3 |
| 63.0 |
| 48.9 |
| 52.5 |
| 54.9 |
| 48.8 |
| 55.6 |
| 56.4 |
| 59.4 |
| 46.4 |
| - |
| 41.0 |
| 42.2 |
| 39.3 |
| 47.9 |
| 57.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,446.0 |
| 1,350.0 |
| 1,345.0 |
| 1,290.0 |
| 1,185.0 |
| 1,129.7 |
| 1,031.4 |
| 1,047.7 |
| 1,155.5 |
| 1,155.8 |
| 1,158.1 |
| 1,232.6 |
| 1,184.9 |
| 1,131.6 |
| 1,147.5 |
| 1,100.6 |
| 1,185.0 |
| 1,131.4 |
| 1,102.7 |
| 1,050.2 |
| 864.5 |
| 810.0 |
| 848.1 |
| 814.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 330.2 |
| 330.5 |
| 325.4 |
| 337.8 |
| 332.3 |
| 340.4 |
| 329.2 |
| 318.5 |
| 312.7 |
| 308.5 |
| 295.1 |
| 296.8 |
| 295.2 |
| 296.2 |
| 287.8 |
| 286.8 |
| 266.9 |
| 265.4 |
| 256.6 |
| 253.7 |
| 250.8 |
| 255.1 |
| 234.8 |
| 232.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| 69.6 |
| 66.9 |
| 63.4 |
| 80.2 |
| 75.8 |
| 72.6 |
| 73.2 |
| 80.0 |
| 79.0 |
| 76.4 |
| 73.4 |
| 75.6 |
| 62.4 |
| 63.3 |
| 65.4 |
| 81.9 |
| 59.0 |
| 55.3 |
| 46.7 |
| 45.9 |
| 48.6 |
| 46.2 |
| 112.3 |
| 113.7 |
| 112.2 |
| 114.7 |
| 109.9 |
| 105.6 |
| 104.3 |
| 106.7 |
| 103.7 |
| 108.0 |
| 108.7 |
| 108.3 |
| 106.6 |
| 133.3 |
| 60.6 |
| 59.1 |
| 57.4 |
| 55.7 |
| 52.5 |
| 50.7 |
| 53.1 |
| 61.4 |
| 50.7 |
| 52.3 |
| 54.5 |
| 55.2 |
| 58.5 |
| 57.0 |
| 56.8 |
| 57.3 |
| 60.1 |
| 60.0 |
| 63.9 |
| 65.6 |
| 67.7 |
| 77.7 |
| 70.3 |
| 56.2 |
| 56.1 |
| 57.7 |
| 57.4 |
| 55.6 |
| 56.2 |
| 60.3 |
| 60.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.9 |
| 81.2 |
| 81.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 4.7 |
| 31.4 |
| 29.0 |
| 24.4 |
| 25.3 |
| 28.6 |
| 34.5 |
| 30.8 |
| 31.2 |
| 27.3 |
| 27.9 |
| 26.3 |
| 15.5 |
| 15.0 |
| 11.4 |
| 16.6 |
| 35.1 |
| 38.0 |
| 38.7 |
| 43.9 |
| 25.8 |
| 26.4 |
| 107.0 |
| 101.6 |
| 96.9 |
| 97.0 |
| 111.6 |
| 105.3 |
| 105.1 |
| 111.2 |
| 105.3 |
| 111.1 |
| 115.8 |
| 116.0 |
| 36.4 |
| 54.9 |
| 40.7 |
| 47.9 |
| 37.4 |
| 38.2 |
| 27.3 |
| 25.9 |
| 25.3 |
| 25.8 |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,057.3 |
| 1,970.1 |
| 2,010.9 |
| 1,991.2 |
| 1,874.1 |
| 1,859.5 |
| 1,733.9 |
| 1,734.9 |
| 1,848.7 |
| 1,847.2 |
| 1,838.2 |
| 1,920.8 |
| 1,871.7 |
| 1,742.1 |
| 1,752.4 |
| 1,710.0 |
| 1,693.4 |
| 1,647.9 |
| 1,606.7 |
| 1,537.6 |
| 1,334.7 |
| 1,287.1 |
| 1,296.5 |
| 1,267.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.7 |
| 51.9 |
| 45.0 |
| 40.9 |
| 41.7 |
| 39.7 |
| 42.3 |
| 42.2 |
| 49.1 |
| 50.6 |
| 50.1 |
| 56.3 |
| 37.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| 19.0 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.7 |
| 58.7 |
| 53.3 |
| 46.1 |
| 40.0 |
| 41.2 |
| 34.7 |
| 66.1 |
| 50.3 |
| 45.6 |
| 38.3 |
| 56.3 |
| 41.8 |
| 38.3 |
| 29.8 |
| 51.7 |
| 44.2 |
| 36.6 |
| 28.4 |
| 43.7 |
| 38.8 |
| 33.3 |
| 199.6 |
| 189.6 |
| 178.5 |
| 158.8 |
| 156.9 |
| 146.4 |
| 162.8 |
| 204.6 |
| 202.4 |
| 184.3 |
| 175.0 |
| 178.1 |
| 154.1 |
| 190.2 |
| 169.0 |
| 168.0 |
| 162.3 |
| 128.2 |
| 119.5 |
| 116.9 |
| 117.1 |
| 96.0 |
| 94.9 |
| 1,329.4 |
| 1,232.6 |
| 1,104.6 |
| 1,005.6 |
| 863.1 |
| 823.2 |
| 755.9 |
| 677.8 |
| 723.0 |
| 853.0 |
| 817.0 |
| 838.7 |
| 888.3 |
| 858.3 |
| 776.2 |
| 770.0 |
| 730.4 |
| 706.9 |
| 692.4 |
| 671.6 |
| 628.4 |
| 613.0 |
| 576.5 |
| 582.6 |
| 562.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.0 |
| 66.7 |
| 66.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 13.4 |
| 14.2 |
| 14.3 |
| 14.9 |
| 14.8 |
| 14.6 |
| 14.9 |
| 15.4 |
| 15.6 |
| 16.6 |
| 17.4 |
| 17.8 |
| 19.1 |
| 17.7 |
| 12.8 |
| 13.0 |
| 12.6 |
| 12.6 |
| 12.4 |
| 11.4 |
| 11.7 |
| 12.6 |
| 6.2 |
| 11.1 |
| 12.8 |
| 15.9 |
| 19.8 |
| 12.7 |
| 8.4 |
| 10.3 |
| 13.5 |
| 15.7 |
| 18.7 |
| 20.9 |
| 23.1 |
| 9.9 |
| 10.3 |
| 11.1 |
| 11.1 |
| 24.5 |
| 33.5 |
| 33.8 |
| 37.2 |
| 17.4 |
| 19.3 |
| 160.4 |
| 168.5 |
| 174.3 |
| 170.3 |
| 173.7 |
| 181.5 |
| 178.3 |
| 178.8 |
| 196.1 |
| 188.2 |
| 197.5 |
| 197.1 |
| 195.3 |
| 130.2 |
| 125.3 |
| 130.2 |
| 114.0 |
| 109.3 |
| 85.3 |
| 83.2 |
| 80.2 |
| 89.7 |
| 69.3 |
| 66.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,705.8 |
| 1,587.2 |
| 1,500.7 |
| 1,361.2 |
| 1,258.3 |
| 1,208.4 |
| 1,131.3 |
| 1,171.2 |
| 1,306.0 |
| 1,270.2 |
| 1,295.7 |
| 1,350.7 |
| 1,320.3 |
| 1,182.6 |
| 1,162.7 |
| 1,120.1 |
| 1,085.4 |
| 1,075.5 |
| 1,049.0 |
| 1,007.4 |
| 836.4 |
| 816.7 |
| 783.5 |
| 766.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.6 |
| 357.3 |
| 440.0 |
| 443.5 |
| 443.2 |
| 435.4 |
| 435.7 |
| 437.4 |
| 427.4 |
| 429.3 |
| 421.8 |
| 410.8 |
| 407.3 |
| 413.6 |
| 403.4 |
| 402.9 |
| 389.1 |
| 396.5 |
| 384.9 |
| 373.5 |
| 360.3 |
| 353.0 |
| 345.5 |
| (285.1) |
| (205.8) |
| (202.3) |
| (191.5) |
| (155.3) |
| (171.7) |
| (133.1) |
| (172.4) |
| (210.3) |
| (232.8) |
| (188.7) |
| (222.7) |
| (186.4) |
| (191.8) |
| (177.5) |
| (150.5) |
| (139.9) |
| (94.6) |
| (116.1) |
| (134.6) |
| (148.4) |
| (166.6) |
| (179.4) |
| (129.0) |
| (133.0) |
| 4.9 |
| 5.2 |
| 5.5 |
| 6.0 |
| 6.5 |
| 7.2 |
| 7.6 |
| 15.9 |
| 16.3 |
| 16.7 |
| 17.1 |
| 24.1 |
| 24.5 |
| 24.8 |
| 25.1 |
| 31.5 |
| 31.8 |
| 32.2 |
| 32.5 |
| 36.9 |
| 37.2 |
| 37.6 |
| 34.1 |
| 34.8 |
| 33.7 |
| 34.2 |
| 33.2 |
| 32.2 |
| 32.3 |
| 32.7 |
| 32.4 |
| 32.5 |
| 31.9 |
| 32.1 |
| 32.2 |
| 32.6 |
| 7.1 |
| 6.9 |
| 7.3 |
| 7.1 |
| 7.2 |
| 6.6 |
| 7.0 |
| 8.2 |
| 357.1 |
| 476.1 |
| 595.2 |
| 582.1 |
| 616.9 |
| 569.4 |
| 531.5 |
| 510.4 |
| 544.3 |
| 510.1 |
| 537.6 |
| 519.5 |
| 527.4 |
| 557.5 |
| 557.3 |
| 600.9 |
| 565.5 |
| 550.4 |
| 523.1 |
| 491.1 |
| 463.8 |
| 506.0 |
| 493.2 |
| 510.2 |
| 630.0 |
| 615.8 |
| 651.1 |
| 602.6 |
| 563.7 |
| 542.7 |
| 577.0 |
| 542.5 |
| 570.1 |
| 551.4 |
| 559.5 |
| 589.7 |
| 589.9 |
| 608.0 |
| 572.4 |
| 557.7 |
| 530.2 |
| 498.3 |
| 470.4 |
| 513.0 |
| 501.4 |
| 232.1 |
| 155.0 |
| 109.1 |
| - |
| 252.0 |
| 269.9 |
| 201.4 |
| 266.3 |
| 304.8 |
| 236.6 |
| 200.5 |
| 156.0 |
| 104.9 |
| 37.1 |
| 50.8 |
| 34.3 |
| 37.3 |
| 53.3 |
| 141.3 |
| 43.0 |
| 72.7 |
| 339.4 |
| 426.9 |
| 361.8 |
| 373.8 |
| 353.6 |
| 324.7 |
| 302.5 |
| 338.8 |
| 319.4 |
| 344.3 |
| 326.6 |
| 355.4 |
| 377.5 |
| 370.2 |
| 478.1 |
| 439.0 |
| 431.1 |
| 421.8 |
| 251.5 |
| 233.5 |
| 265.5 |
| 251.7 |
| 476.1 |
| 595.2 |
| 582.1 |
| 616.9 |
| 569.4 |
| 531.5 |
| 510.4 |
| 544.3 |
| 510.1 |
| 537.6 |
| 519.5 |
| 527.4 |
| 557.5 |
| 557.3 |
| 600.9 |
| 565.5 |
| 550.4 |
| 523.1 |
| 491.1 |
| 463.8 |
| 506.0 |
| 493.2 |
| 249.9 |
| 311.5 |
| 427.0 |
| 414.7 |
| 443.7 |
| 402.5 |
| 369.1 |
| 348.8 |
| 377.5 |
| 346.4 |
| 365.7 |
| 345.2 |
| 351.4 |
| 373.2 |
| 353.7 |
| 484.1 |
| 450.3 |
| 435.3 |
| 410.0 |
| 383.0 |
| 356.9 |
| 392.6 |
| 371.8 |