| (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 | 7.0 | 18.4 | 82.4 | 57.4 | 303.2 | 780.3 | 264.3 | 125.6 | 51.1 | 55.2 | 72.5 | 177.7 | 169.5 | 273.4 | 49.8 | 273.4 | 30.3 | ||
| Restricted Cash | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.3 | 7.8 | 0.9 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | 36.7 | 183.7 | 231.0 | 30.0 | 114.0 | 129.5 | 85.0 | 0.0 | - | - | ||
| Cash And Short Term Investments | 7.0 | 18.4 | 82.4 | 57.4 | 303.2 | 780.3 | 264.3 | 162.3 | 234.8 | 286.2 | 102.5 | 291.7 | 299.0 | 358.4 | 49.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 395.2 | 319.7 | 325.2 | 297.2 | 332.7 | 112.8 | 167.1 | 179.8 | 165.0 | 137.7 | 116.7 | 129.3 | 119.8 | 123.8 | 98.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 725.2 | 601.9 | 550.7 | 525.4 | 404.6 | 152.0 | 177.6 | 215.1 | 207.9 | 201.6 | 219.6 | 214.7 | 214.4 | 186.0 | 205.7 | 167.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,994.2 | 1,928.4 | 1,715.4 | 1,587.9 | 1,431.8 | 1,023.9 | 972.6 | 917.6 | 837.4 | 761.2 | 692.0 | 621.7 | 567.2 | 494.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 274.6 | 266.9 | 252.7 | 305.1 | 351.4 | 86.1 | 92.0 | 121.4 | 90.0 | 75.8 | 76.7 | 81.4 | 62.9 | 62.5 | 62.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,059.6 | 1,041.6 | 1,039.8 | 1,038.1 | 1,036.3 | 838.1 | 492.6 | 370.4 | 369.6 | 368.7 | 194.6 | 225.0 | 388.5 | 380.3 | 151.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,059.6 | 1,041.6 | 1,039.8 | 1,038.1 | 1,036.3 | 838.1 | 492.6 | 370.4 | 369.6 | 368.7 | 194.6 | 397.5 | 388.5 | 380.3 | 151.4 | 11.8 | |||
| (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 | 30.0 | 7.0 | 17.2 | 13.1 | 21.3 | 18.4 | 45.7 | 70.4 | 101.6 | 82.4 | 44.6 | 19.8 | 31.5 | 57.4 | 129.3 | |||||||||||||||||||||||||
| 0.2 |
| 68.7 |
| - |
| - |
| - |
| 273.4 |
| 30.3 |
| 0.2 |
| 68.7 |
| 83.0 |
| 83.7 |
| - |
| - |
| 125.2 |
| - |
| - |
| Prepaid Expenses | 42.6 | 39.0 | 34.5 | 30.5 | 48.7 | 28.6 | 19.4 | 18.9 | 33.4 | 18.5 | 56.7 | 178.6 | 44.2 | 70.1 | 78.9 | 80.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | 2.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,261.5 | 1,074.6 | 990.2 | 1,042.6 | 1,205.4 | 1,121.4 | 779.8 | 656.6 | 656.6 | 655.9 | 501.6 | 825.2 | 690.8 | 741.7 | 434.5 | 471.4 | 300.7 | - | - |
| 449.3 |
| 412.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 849.1 | 767.5 | 663.7 | 574.9 | 480.4 | 398.4 | 352.2 | 307.4 | 267.9 | 230.6 | 196.9 | 166.8 | 137.9 | 111.4 | 86.9 | 63.9 | - | - | - |
| Property,Plant & Equipment Net | 1,145.2 | 1,161.2 | 1,052.1 | 1,013.2 | 955.2 | 627.2 | 622.0 | 611.8 | 571.4 | 530.9 | 495.4 | 454.9 | 429.3 | 384.3 | 367.8 | 354.1 | 338.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 18.8 | 18.8 | 18.8 | 18.8 | 39.3 | 18.8 | 18.8 | 44.0 | 18.8 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 | 3.1 | - | - | - |
| Intangible Assets | 41.0 | 45.5 | 50.0 | 55.3 | 67.7 | 26.7 | 29.6 | 32.4 | 25.0 | 26.4 | 30.5 | 32.1 | 33.7 | 35.4 | 37.2 | 4.0 | - | - | - |
| Operating Lease Right Of Use Assets | 22.4 | 27.2 | 32.6 | 39.1 | 46.2 | 26.5 | 25.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.2 | 4.0 | 3.4 | 7.5 | 3.4 | - | 11.8 | 35.9 | 72.0 | 159.7 | 162.6 | 30.9 | 69.1 | 102.0 | 226.9 | 245.3 | 277.2 | - | - |
| Other Non-Current Assets | 75.7 | 78.6 | 117.7 | 112.3 | 105.2 | 44.1 | 38.4 | 38.6 | 41.4 | 33.4 | 19.6 | 23.3 | 104.8 | 86.0 | 72.3 | 83.0 | 41.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,564.8 | 2,409.9 | 2,267.4 | 2,288.8 | 2,422.4 | 1,864.7 | 1,526.2 | 1,419.3 | 1,385.2 | 1,443.5 | 1,246.9 | 1,743.7 | 1,770.9 | 1,752.5 | 1,320.6 | 1,318.9 | 1,085.5 | - | - |
| 50.8 |
| 49.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 172.5 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.2 | 1.2 | 0.2 | 0.0 | 6.7 | 13.5 | 10.8 | - | - | - |
| Operating Lease Liabilities Current | 4.8 | 6.3 | 8.0 | 9.1 | 9.0 | 4.4 | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 61.3 | 54.3 | 53.0 | 45.2 | 46.9 | 30.8 | 34.4 | 40.1 | 42.6 | 49.1 | 39.8 | 39.6 | 42.7 | 39.3 | 30.9 | 31.1 | 33.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 427.2 | 400.5 | 370.0 | 418.7 | 456.7 | 158.3 | 170.4 | 205.5 | 173.1 | 165.0 | 169.3 | 426.4 | 150.6 | 161.6 | 149.8 | 142.3 | 123.2 | - | - |
| 11.8 |
| 7.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 21.7 | 25.2 | 29.2 | 35.4 | 40.8 | 25.6 | 25.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 0.1 | 0.3 | 0.5 | 0.0 | 0.0 | 3.3 | 13.2 | - | - | - |
| Deferred Tax Liabilities | 75.4 | 44.1 | 28.7 | 4.9 | 10.5 | 13.9 | 4.5 | 4.2 | 4.3 | 3.3 | 2.1 | 0.9 | 1.2 | - | - | - | - | - | - |
| Pension Obligations | 73.4 | 71.4 | 76.8 | 69.3 | 92.5 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 81.4 | 84.0 | 81.7 | 74.7 | 72.5 | 77.3 | 67.0 | 66.4 | 60.0 | 73.2 | 87.5 | 58.3 | 146.4 | 134.5 | 126.0 | 134.7 | 53.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,738.7 | 1,666.8 | 1,615.2 | 1,657.6 | 1,729.9 | 1,132.3 | 792.3 | 678.9 | 638.9 | 638.8 | 472.5 | 727.8 | 686.7 | 681.7 | 447.8 | 430.2 | 184.3 | - | - |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 142.5 | 81.3 | 66.3 | 13.3 | 93.0 | 158.2 | 172.8 | 150.2 | 85.5 | 75.2 | 15.9 | 280.4 | 233.8 | 151.2 | 84.4 | 78.0 | 85.0 | - | - |
| Accumulated Other Comprehensive Income | 26.8 | 20.5 | 13.1 | 3.2 | (3.7) | (18.7) | (38.6) | (48.8) | (36.7) | (36.7) | (31.7) | (96.1) | (20.7) | (26.0) | (85.0) | (19.7) | (7.3) | - | - |
| Treasury Stock | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 463.4 | 420.5 | 358.6 | 281.4 | 246.5 | 197.1 | 152.2 | 72.3 | 72.3 | 72.3 | 28.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 826.1 | 743.1 | 708.4 | 631.2 | 692.5 | 732.4 | 733.9 | 740.4 | 746.3 | 804.7 | 774.4 | 1,015.9 | 1,084.2 | 1,070.8 | 872.8 | 888.7 | 870.3 | 788.1 | 942.8 |
| Total Equity | 826.1 | 743.1 | 708.4 | 631.2 | 692.5 | 732.4 | 733.9 | 740.4 | 746.3 | 804.7 | 774.4 | 1,015.9 | 1,084.2 | 1,070.8 | 872.8 | 888.7 | 870.3 | 788.1 | 942.8 |
| 7.1 |
| - |
| - |
| Net debt | 1,052.6 | 1,023.2 | 957.4 | 980.7 | 733.1 | 57.8 | 228.3 | 208.1 | 134.8 | 82.5 | 92.1 | 105.8 | 89.5 | 21.9 | 101.6 | (261.6) | (23.2) | - | - |
| Working Capital | 834.3 | 674.1 | 620.2 | 623.9 | 748.7 | 963.1 | 609.4 | 451.1 | 483.5 | 490.9 | 332.3 | 398.8 | 540.2 | 580.1 | 284.7 | 329.1 | 177.5 | - | - |
| Book Value | 826.1 | 743.1 | 708.4 | 631.2 | 692.5 | 732.4 | 733.9 | 740.4 | 746.3 | 804.7 | 774.4 | 1,015.9 | 1,084.2 | 1,070.8 | 872.8 | 888.7 | 870.3 | 788.1 | 942.8 |
| Tangible Book Value | 766.3 | 678.8 | 639.6 | 557.1 | 585.5 | 686.9 | 685.5 | 664.0 | 702.5 | 741.1 | 706.7 | 946.6 | 1,013.3 | 998.2 | 798.4 | 881.6 | - | - | - |
| 235.2 |
| 261.0 |
| 303.2 |
| 295.7 |
| 283.1 |
| 128.0 |
| 780.3 |
| 750.1 |
| 710.6 |
| 307.2 |
| 264.3 |
| 172.1 |
| 122.4 |
| 115.3 |
| 125.6 |
| 94.3 |
| 164.0 |
| 135.0 |
| 51.1 |
| 73.9 |
| 57.1 |
| 34.4 |
| 55.2 |
| 72.9 |
| 195.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39.3 | 78.7 | 25.3 | 24.4 | 22.3 | 36.7 | 88.4 | 71.9 | 83.8 | 183.7 | 191.4 | 175.7 | 195.5 | 231.0 | 201.0 | 72.0 |
| Cash And Short Term Investments | 30.0 | 7.0 | 17.2 | 13.1 | 21.3 | 18.4 | 45.7 | 70.4 | 101.6 | 82.4 | 44.6 | 19.8 | 31.5 | 57.4 | 129.3 | 235.2 | 261.0 | 303.2 | 295.7 | 283.1 | 128.0 | 780.3 | 750.1 | 710.6 | 346.5 | 343.0 | 197.4 | 146.8 | 137.6 | 162.3 | 182.7 | 235.9 | 218.8 | 234.8 | 265.3 | 232.8 | 229.9 | 286.2 | 273.9 | 267.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 528.6 | 423.3 | 388.9 | 378.7 | 347.4 | 319.7 | 370.2 | 370.1 | 341.4 | 325.2 | 351.5 | 363.6 | 365.0 | 297.2 | 311.5 | 351.1 | 432.2 | 332.7 | 361.6 | 389.2 | 305.8 | 112.8 | 119.0 | 126.4 | 175.2 | 167.1 | 188.1 | 178.1 | 195.8 | 179.8 | 194.5 | 191.2 | 185.3 | 165.0 | 138.2 | 145.6 | 157.0 | 137.7 | 142.2 | 134.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 799.0 | 725.2 | 702.3 | 595.6 | 572.4 | 601.9 | 555.5 | 532.7 | 536.4 | 477.2 | 488.6 | 497.9 | 537.7 | 525.4 | 538.1 | 468.6 | 431.5 | 404.6 | 413.6 | 383.2 | 385.3 | 152.0 | 157.5 | 181.4 | 194.6 | 177.6 | 192.5 | 231.1 | 233.9 | 215.1 | 196.2 | 177.2 | 176.8 | 207.9 | 212.2 | 199.9 | 203.5 | 201.6 | 223.6 | 217.5 |
| Prepaid Expenses | 53.9 | 42.6 | 49.5 | 55.0 | 42.3 | 39.0 | 42.2 | 46.0 | 34.6 | 34.5 | 39.5 | 33.7 | 30.2 | 30.5 | 40.9 | 47.6 | 71.2 | 48.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,487.4 | 1,261.5 | 1,244.2 | 1,150.6 | 1,093.8 | 1,074.6 | 994.9 | 1,010.5 | 1,023.1 | 990.2 | 984.4 | 996.6 | 1,059.9 | 1,042.6 | 1,127.7 | 1,245.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,016.6 | 1,994.2 | 2,051.2 | 2,026.8 | 1,985.4 | 1,928.4 | 1,841.3 | 1,798.6 | 1,743.8 | 1,715.4 | 1,696.5 | 1,664.7 | 1,636.8 | 1,587.9 | 1,539.8 | 1,482.4 | 1,459.2 | 1,431.8 | 1,402.7 | 1,383.8 | 1,416.0 | 1,023.9 | 1,007.8 | 1,000.7 | 992.6 | 972.6 | 953.9 | 941.8 | 927.9 | 917.6 | 892.2 | 870.3 | 854.5 | 837.4 | 815.7 | 800.2 | 774.8 | 761.2 | 740.0 | 725.8 |
| Accumulated Depreciation | 877.2 | 849.1 | 851.5 | 822.2 | 794.1 | 767.5 | 741.2 | 715.5 | 690.3 | 663.7 | 639.0 | 623.7 | 599.0 | 574.9 | 550.4 | 526.5 | 503.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,139.5 | 1,145.2 | 1,199.8 | 1,204.9 | 1,191.6 | 1,161.2 | 1,100.4 | 1,084.6 | 1,055.0 | 1,052.1 | 1,057.5 | 1,041.0 | 1,037.8 | 1,013.2 | 989.6 | 956.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 39.3 | 39.3 | 39.3 | 39.3 | ||||||||||||||||||||||
| Intangible Assets | 39.9 | 41.0 | 42.1 | 43.2 | 44.4 | 45.5 | 46.6 | 47.7 | 48.9 | 50.0 | 51.1 | 52.5 | 53.9 | 55.3 | 56.7 | 58.1 | 64.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 24.6 | 22.4 | 24.1 | 24.8 | 25.5 | 27.2 | 27.6 | 29.1 | 30.5 | 32.6 | 34.6 | 36.9 | 38.8 | 39.1 | 41.4 | 43.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.2 | 1.4 | 2.6 | 3.3 | 4.0 | 3.6 | 3.2 | 3.1 | 6.0 | 5.0 | 5.1 | 4.5 | 7.5 | 6.6 | 6.3 | 3.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 79.7 | 75.7 | 61.7 | 67.9 | 62.2 | 78.6 | 116.8 | 119.0 | 118.1 | 117.7 | 116.7 | 116.6 | 116.0 | 112.3 | 112.3 | 112.4 | 108.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,789.9 | 2,564.8 | 2,592.1 | 2,512.8 | 2,439.6 | 2,409.9 | 2,311.4 | 2,315.7 | 2,299.8 | 2,267.4 | 2,268.1 | 2,267.5 | 2,329.7 | 2,288.8 | 2,373.6 | 2,461.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 494.1 | 274.6 | 392.8 | 317.8 | 289.7 | 266.9 | 275.4 | 281.8 | 273.8 | 252.7 | 243.2 | 236.2 | 282.3 | 305.1 | 337.3 | 418.8 | 442.8 | 351.4 | 340.7 | 344.1 | 259.6 | 86.1 | 63.4 | 61.0 | 113.9 | 92.0 | 93.8 | 101.3 | 124.4 | 121.4 | 120.4 | 132.0 | 120.2 | 90.0 | 94.4 | 84.2 | 84.4 | 75.8 | 69.6 | 72.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 1.1 | 1.3 | 0.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.9 | 4.8 | 5.3 | 5.4 | 5.7 | 6.3 | 6.7 | 7.2 | 7.7 | 8.0 | 8.2 | 9.3 | 9.2 | 9.1 | 9.3 | - | ||||||||||||||||||||||||
| Accrued Expenses | 51.5 | 61.3 | 58.4 | 53.3 | 53.4 | 54.3 | 51.9 | 48.9 | 45.5 | 53.0 | 50.7 | 48.1 | 42.7 | 45.2 | 42.4 | 41.4 | 40.9 | 46.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 601.9 | 427.2 | 500.7 | 426.2 | 410.0 | 400.5 | 382.2 | 396.4 | 384.7 | 370.0 | 367.0 | 354.7 | 405.9 | 418.7 | 468.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,037.8 | 1,059.6 | 1,042.9 | 1,075.2 | 1,042.0 | 1,041.6 | 1,041.2 | 1,040.7 | 1,040.3 | 1,039.8 | 1,039.4 | 1,053.9 | 1,077.9 | 1,038.1 | 1,037.6 | 1,037.2 | 1,036.8 | 1,036.3 | 1,035.9 | 1,035.5 | 838.7 | 838.1 | 837.6 | 837.1 | 492.8 | 492.6 | 371.1 | 370.9 | 370.6 | 370.4 | 370.2 | 370.0 | 369.8 | 369.6 | 369.4 | 369.2 | 368.9 | 368.7 | 368.5 | 368.2 |
| Operating Lease Liabilities Non-Current | 22.5 | 21.7 | 22.8 | 23.5 | 24.0 | 25.2 | 25.2 | 26.3 | 27.4 | 29.2 | 31.1 | 33.3 | 35.2 | 35.4 | 37.3 | 39.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 93.5 | 75.4 | 64.6 | 55.9 | 50.6 | 44.1 | 40.3 | 38.1 | 32.6 | 13.9 | 8.0 | 6.5 | 5.7 | 4.9 | 4.7 | 3.9 | 17.9 | |||||||||||||||||||||||
| Pension Obligations | 72.9 | 73.4 | 70.6 | 71.2 | 72.0 | 71.4 | 77.6 | 77.6 | 75.6 | 76.8 | 79.4 | 78.2 | 69.9 | 69.3 | 91.8 | 90.4 | 88.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 84.0 | 81.4 | 84.4 | 84.8 | 84.2 | 84.0 | 90.8 | 88.3 | 83.6 | 81.7 | 85.5 | 85.9 | 82.8 | 74.7 | 72.2 | 73.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,912.6 | 1,738.7 | 1,786.0 | 1,736.8 | 1,682.8 | 1,666.8 | 1,644.4 | 1,653.7 | 1,634.9 | 1,615.2 | 1,627.4 | 1,629.4 | 1,694.1 | 1,657.6 | 1,731.6 | 1,811.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 191.4 | 142.5 | 127.1 | 100.4 | 90.0 | 81.3 | 74.2 | 78.1 | 71.9 | 10.1 | 15.2 | 22.4 | 16.7 | 13.3 | 52.2 | 62.2 | 88.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 32.0 | 26.8 | 26.7 | 27.2 | 23.1 | 20.5 | 16.3 | 14.2 | 11.0 | 13.1 | 0.8 | (5.2) | 2.1 | 3.2 | (21.7) | (21.3) | ||||||||||||||||||||||||
| Treasury Stock | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | 475.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 877.3 | 826.1 | 806.1 | 776.0 | 756.8 | 743.1 | 729.4 | 727.6 | 714.7 | 652.2 | 640.7 | 638.1 | 635.6 | 631.2 | 642.0 | 650.0 | 708.2 | |||||||||||||||||||||||
| Total Equity | 877.3 | 826.1 | 806.1 | 776.0 | 756.8 | 743.1 | 729.4 | 727.6 | 714.7 | 652.2 | 640.7 | 638.1 | 635.6 | 631.2 | 642.0 | 650.0 | 708.2 | 692.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,037.8 | 1,059.6 | 1,042.9 | 1,075.2 | 1,042.0 | 1,041.6 | 1,041.2 | 1,040.7 | 1,040.3 | 1,039.8 | 1,039.4 | 1,053.9 | 1,077.9 | 1,038.1 | 1,037.6 | 1,037.2 | 1,036.8 | 1,036.3 | 1,035.9 | 1,035.5 | 838.7 | 838.1 | 837.6 | 837.1 | 492.8 | 492.6 | 371.1 | 370.9 | 370.6 | 370.4 | 370.2 | 370.0 | 369.8 | 369.6 | 369.4 | 369.2 | 368.9 | 368.7 | 368.5 | 368.2 |
| Net debt | 1,007.8 | 1,052.6 | 1,025.7 | 1,062.1 | 1,020.7 | 1,023.2 | 995.5 | 970.3 | 938.7 | 957.4 | 994.8 | 1,034.1 | 1,046.4 | 980.7 | 908.3 | 802.0 | 775.8 | 733.1 | ||||||||||||||||||||||
| Working Capital | 885.5 | 834.3 | 743.5 | 724.4 | 683.8 | 674.1 | 612.7 | 614.1 | 638.4 | 620.2 | 617.4 | 641.9 | 654.0 | 623.9 | 659.5 | 698.4 | 766.8 | 748.7 | ||||||||||||||||||||||
| Book Value | 877.3 | 826.1 | 806.1 | 776.0 | 756.8 | 743.1 | 729.4 | 727.6 | 714.7 | 652.2 | 640.7 | 638.1 | 635.6 | 631.2 | 642.0 | 650.0 | 708.2 | 692.5 | ||||||||||||||||||||||
| Tangible Book Value | 818.6 | 766.3 | 745.2 | 714.0 | 693.6 | 678.8 | 664.0 | 661.1 | 647.0 | 583.4 | 570.8 | 566.8 | 562.9 | 557.1 | 546.0 | 552.6 | 604.7 | |||||||||||||||||||||||
| 67.7 |
| 59.6 |
| 35.8 |
| 28.6 |
| 25.4 |
| 25.7 |
| 20.4 |
| 19.4 |
| 18.4 |
| 21.7 |
| 23.0 |
| 18.9 |
| 24.2 |
| 29.0 |
| 25.7 |
| 33.4 |
| 31.5 |
| 26.8 |
| 34.0 |
| 18.5 |
| 10.9 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,321.4 |
| 1,205.4 |
| 1,223.3 |
| 1,200.6 |
| 930.8 |
| 1,121.4 |
| 1,109.6 |
| 1,107.7 |
| 806.4 |
| 779.8 |
| 668.6 |
| 649.7 |
| 671.1 |
| 656.6 |
| 673.0 |
| 704.8 |
| 682.3 |
| 656.6 |
| 662.6 |
| 615.8 |
| 636.2 |
| 655.9 |
| 657.9 |
| 640.4 |
| 480.4 |
| 456.1 |
| 433.9 |
| 411.1 |
| 398.4 |
| 386.6 |
| 375.1 |
| 364.0 |
| 352.2 |
| 341.2 |
| 329.6 |
| 318.6 |
| 307.4 |
| 298.4 |
| 288.0 |
| 277.7 |
| 267.9 |
| 258.2 |
| 248.4 |
| 239.3 |
| 230.6 |
| 221.7 |
| 213.4 |
| 960.2 |
| 955.2 |
| 948.7 |
| 951.9 |
| 1,006.6 |
| 627.2 |
| 622.9 |
| 627.1 |
| 630.9 |
| 622.0 |
| 614.3 |
| 613.8 |
| 610.9 |
| 611.8 |
| 595.4 |
| 584.2 |
| 578.7 |
| 571.4 |
| 557.8 |
| 552.1 |
| 535.8 |
| 530.9 |
| 518.6 |
| 512.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| 39.3 |
| 46.2 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 44.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| 43.4 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 37.2 |
| 37.2 |
| 37.2 |
| 37.2 |
| 67.7 |
| 70.5 |
| 79.6 |
| 82.5 |
| 26.7 |
| 27.4 |
| 28.1 |
| 28.9 |
| 29.6 |
| 30.3 |
| 31.0 |
| 31.7 |
| 32.4 |
| 33.0 |
| 24.3 |
| 24.6 |
| 25.0 |
| 25.3 |
| 25.7 |
| 26.0 |
| 26.4 |
| 26.7 |
| 29.7 |
| 44.9 |
| 46.2 |
| 45.2 |
| 39.5 |
| 38.9 |
| 26.5 |
| 27.2 |
| 28.0 |
| 28.8 |
| 25.8 |
| 26.3 |
| 26.8 |
| 27.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| 2.0 |
| 11.8 |
| 6.3 |
| 15.5 |
| 22.4 |
| 35.9 |
| 42.2 |
| 51.5 |
| 63.7 |
| 72.0 |
| 118.7 |
| 138.3 |
| 140.8 |
| 159.7 |
| 170.9 |
| 180.9 |
| 105.2 |
| 110.2 |
| 102.4 |
| 47.8 |
| 44.1 |
| 41.1 |
| 38.7 |
| 37.3 |
| 38.4 |
| 36.5 |
| 41.3 |
| 40.3 |
| 38.6 |
| 39.0 |
| 40.2 |
| 37.3 |
| 41.4 |
| 39.5 |
| 36.0 |
| 37.1 |
| 33.4 |
| 22.1 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,541.4 |
| 2,422.4 |
| 2,437.2 |
| 2,414.5 |
| 2,152.8 |
| 1,864.7 |
| 1,847.0 |
| 1,848.4 |
| 1,553.1 |
| 1,526.2 |
| 1,426.3 |
| 1,422.1 |
| 1,447.8 |
| 1,419.3 |
| 1,426.0 |
| 1,423.8 |
| 1,405.4 |
| 1,385.2 |
| 1,422.7 |
| 1,386.7 |
| 1,413.1 |
| 1,443.5 |
| 1,433.4 |
| 1,421.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 2.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| 9.0 |
| 8.4 |
| 8.4 |
| 8.1 |
| 4.4 |
| 4.5 |
| 4.5 |
| 4.5 |
| 3.9 |
| 3.9 |
| 3.6 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 39.9 |
| 31.9 |
| 30.8 |
| 33.5 |
| 34.9 |
| 28.3 |
| 34.4 |
| 31.9 |
| 30.4 |
| 28.2 |
| 40.1 |
| 35.1 |
| 32.2 |
| 28.7 |
| 42.6 |
| 39.0 |
| 34.6 |
| 29.1 |
| 49.1 |
| 42.8 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 547.5 |
| 554.6 |
| 456.7 |
| 444.8 |
| 439.5 |
| 350.4 |
| 158.3 |
| 142.2 |
| 150.4 |
| 199.1 |
| 170.4 |
| 175.8 |
| 178.9 |
| 204.2 |
| 205.5 |
| 192.5 |
| 194.1 |
| 184.5 |
| 173.1 |
| 176.7 |
| 156.3 |
| 153.9 |
| 165.0 |
| 159.2 |
| 153.0 |
| 40.5 |
| 40.8 |
| 40.2 |
| 34.4 |
| 34.1 |
| 25.6 |
| 26.3 |
| 27.0 |
| 27.8 |
| 25.2 |
| 25.6 |
| 26.0 |
| 26.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 10.5 |
| 15.0 |
| 4.6 |
| 15.9 |
| 13.9 |
| 8.9 |
| 7.3 |
| 4.5 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.5 |
| 89.2 |
| 87.0 |
| 85.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| 72.5 |
| 74.5 |
| 75.8 |
| 76.3 |
| 77.3 |
| 80.3 |
| 75.3 |
| 75.3 |
| 67.0 |
| 26.3 |
| 24.7 |
| 23.2 |
| 27.5 |
| 25.8 |
| 24.8 |
| 23.4 |
| 21.6 |
| 20.8 |
| 20.8 |
| 19.8 |
| 19.6 |
| 3.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,833.2 |
| 1,729.9 |
| 1,716.2 |
| 1,693.8 |
| 1,417.8 |
| 1,132.3 |
| 1,127.7 |
| 1,129.6 |
| 832.0 |
| 792.3 |
| 674.9 |
| 675.8 |
| 699.9 |
| 678.9 |
| 663.5 |
| 662.8 |
| 651.8 |
| 638.9 |
| 639.1 |
| 617.9 |
| 614.5 |
| 638.8 |
| 619.3 |
| 613.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| 103.0 |
| 116.9 |
| 151.0 |
| 158.2 |
| 163.0 |
| 173.4 |
| 190.6 |
| 172.8 |
| 193.0 |
| 177.3 |
| 168.0 |
| 150.2 |
| 135.6 |
| 123.1 |
| 111.7 |
| 85.5 |
| 109.0 |
| 97.6 |
| 101.9 |
| 75.2 |
| 58.7 |
| 51.9 |
| 14.3 |
| (3.7) |
| 17.1 |
| 6.3 |
| (9.6) |
| (18.7) |
| (34.0) |
| (42.2) |
| (54.1) |
| (38.6) |
| (43.2) |
| (42.3) |
| (39.1) |
| (48.8) |
| (39.8) |
| (39.0) |
| (45.4) |
| (36.7) |
| (32.7) |
| (34.3) |
| (35.4) |
| (36.7) |
| (28.8) |
| (29.9) |
| 475.9 |
| 475.9 |
| 475.9 |
| 475.9 |
| 475.9 |
| 475.9 |
| 475.9 |
| 463.4 |
| 460.1 |
| 448.1 |
| 437.9 |
| 420.5 |
| 390.9 |
| 378.0 |
| 364.7 |
| 358.6 |
| 345.7 |
| 344.0 |
| 314.1 |
| 281.4 |
| 260.3 |
| 255.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 692.5 |
| 721.0 |
| 720.7 |
| 735.0 |
| 732.4 |
| 719.3 |
| 718.8 |
| 721.1 |
| 733.9 |
| 751.4 |
| 746.3 |
| 747.9 |
| 740.4 |
| 762.5 |
| 761.0 |
| 753.6 |
| 746.3 |
| 783.6 |
| 768.8 |
| 798.6 |
| 804.7 |
| 814.1 |
| 808.3 |
| 721.0 |
| 720.7 |
| 735.0 |
| 732.4 |
| 719.3 |
| 718.8 |
| 721.1 |
| 733.9 |
| 751.4 |
| 746.3 |
| 747.9 |
| 740.4 |
| 762.5 |
| 761.0 |
| 753.6 |
| 746.3 |
| 783.6 |
| 768.8 |
| 798.6 |
| 804.7 |
| 814.1 |
| 808.3 |
| 740.2 |
| 752.4 |
| 710.7 |
| 57.8 |
| 87.5 |
| 126.5 |
| 146.3 |
| 149.6 |
| 173.7 |
| 224.1 |
| 233.0 |
| 208.1 |
| 187.5 |
| 134.1 |
| 151.0 |
| 134.8 |
| 104.1 |
| 136.4 |
| 139.0 |
| 82.5 |
| 94.6 |
| 100.9 |
| 778.5 |
| 761.1 |
| 580.4 |
| 963.1 |
| 967.4 |
| 957.3 |
| 607.3 |
| 609.4 |
| 492.8 |
| 470.8 |
| 466.9 |
| 451.1 |
| 480.5 |
| 510.7 |
| 497.8 |
| 483.5 |
| 485.9 |
| 459.5 |
| 482.3 |
| 490.9 |
| 498.7 |
| 487.4 |
| 721.0 |
| 720.7 |
| 735.0 |
| 732.4 |
| 719.3 |
| 718.8 |
| 721.1 |
| 733.9 |
| 751.4 |
| 746.3 |
| 747.9 |
| 740.4 |
| 762.5 |
| 761.0 |
| 753.6 |
| 746.3 |
| 783.6 |
| 768.8 |
| 798.6 |
| 804.7 |
| 814.1 |
| 808.3 |
| 585.5 |
| 611.2 |
| 601.8 |
| 606.3 |
| 686.9 |
| 673.1 |
| 671.9 |
| 673.4 |
| 685.5 |
| 677.1 |
| 671.3 |
| 672.2 |
| 664.0 |
| 686.1 |
| 717.9 |
| 710.2 |
| 702.5 |
| 739.5 |
| 724.3 |
| 735.4 |
| 741.1 |
| 750.2 |
| 741.4 |