| (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 | - | - | - | - | 45.5 | 38.5 | 32.3 | 37.4 | 50.9 | 20.8 | 21.8 | 51.1 | 82.2 | 66.7 | 54.1 | 35.3 | 58.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.4 | ||
| Cash And Short Term Investments | - | - | - | - | 45.5 | 38.5 | 32.3 | 37.4 | 50.9 | 20.8 | 21.8 | 51.1 | 82.2 | 66.7 | 54.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 158.7 | 191.8 | 202.4 | 215.7 | 182.8 | 175.1 | 161.7 | 189.7 | 159.2 | 136.8 | 155.0 | 198.7 | 157.9 | 162.7 | 160.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 411.2 | 404.6 | 395.7 | 355.7 | 313.8 | 295.8 | 288.5 | 284.7 | 236.9 | 228.7 | 226.4 | 241.2 | 168.8 | 195.8 | 159.0 | 165.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,116.3 | 1,155.2 | 1,104.9 | 1,019.4 | 927.8 | 903.8 | 817.9 | 883.5 | 837.6 | 791.2 | 748.4 | 742.6 | 647.8 | 581.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 122.4 | 179.1 | 202.9 | 207.4 | 171.9 | 154.1 | 162.8 | 177.2 | 141.9 | 144.2 | 140.8 | 120.6 | 107.6 | 103.5 | 102.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 914.3 | 925.9 | 835.4 | 817.7 | 781.5 | 765.8 | 891.0 | 978.8 | 665.6 | 619.8 | 682.4 | 806.6 | 303.1 | 296.1 | 302.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 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 | 919.2 | 930.8 | 840.4 | 817.7 | 783.5 | 775.9 | 901.2 | 990.4 | 677.0 | 662.4 | 722.3 | 850.5 | 303.1 | 296.1 | 302.1 | 296.4 | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 63.1 |
| 13.8 |
| - |
| - |
| - |
| 35.3 |
| 62.8 |
| 63.1 |
| 13.8 |
| 128.9 |
| 102.5 |
| - |
| - |
| 152.7 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | 20.6 | 17.3 | 7.4 | 9.9 | 7.6 | - | - | - |
| Other Current Assets | 29.3 | 38.8 | 27.3 | 29.0 | 25.0 | 16.6 | 16.4 | 22.5 | 48.6 | 39.1 | 27.0 | 30.3 | 35.7 | 29.8 | 21.8 | 23.0 | 17.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 668.7 | 680.6 | 699.0 | 636.8 | 628.1 | 564.5 | 519.5 | 540.3 | 506.7 | 438.1 | 444.3 | 541.3 | 473.1 | 481.2 | 427.4 | 370.4 | 381.0 | - | - |
| 634.8 |
| 649.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 465.4 | 494.4 | 473.2 | 462.1 | 438.7 | 494.7 | 459.1 | 465.6 | 509.6 | 510.4 | 470.6 | 442.9 | 450.8 | 420.7 | 479.2 | 481.4 | - | - | - |
| Property,Plant & Equipment Net | 650.9 | 660.8 | 631.7 | 557.3 | 489.1 | 409.1 | 358.8 | 417.9 | 328.0 | 280.8 | 277.8 | 299.7 | 197.0 | 161.1 | 155.6 | 168.2 | 149.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 329.4 | 317.1 | 294.4 | 294.0 | 296.0 | 297.8 | 296.1 | 296.5 | 188.2 | 186.4 | 186.6 | 247.2 | 72.7 | 75.6 | 72.1 | 72.1 | 61.6 | - | - |
| Intangible Assets | 106.7 | 119.0 | 102.2 | 116.1 | 131.5 | 149.8 | 168.4 | 188.0 | 129.6 | 141.9 | 156.1 | 167.7 | 12.2 | 15.3 | 8.0 | 10.5 | - | - | - |
| Operating Lease Right Of Use Assets | 102.9 | 89.8 | 90.5 | 86.3 | 91.2 | 102.5 | 112.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 7.0 | 8.4 | 10.4 | 11.7 | 15.0 | 18.4 | 23.7 | 15.5 | 18.4 | 27.1 | 36.6 | 7.8 | 9.3 | 27.2 | 44.3 | 26.1 | 25.9 | - | - |
| Other Non-Current Assets | 21.2 | 14.5 | 7.3 | 9.2 | 11.0 | 24.6 | 22.4 | 21.7 | 29.3 | 13.2 | 11.5 | 30.2 | 14.0 | 29.1 | 26.4 | 27.7 | 21.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,886.8 | 1,890.2 | 1,835.5 | 1,711.4 | 1,661.9 | 1,598.6 | 1,564.6 | 1,479.9 | 1,200.2 | 1,087.5 | 1,112.9 | 1,293.9 | 784.9 | 780.0 | 730.7 | 669.2 | 644.4 | - | - |
| 87.9 |
| 67.3 |
| - |
| - |
| Short Term Debt | 4.9 | 4.9 | 5.0 | 0.0 | 2.0 | 10.1 | 10.2 | 11.6 | 11.4 | 42.6 | 39.9 | 43.9 | 0.0 | 0.0 | 0.0 | 1.0 | 0.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 27.2 | 26.7 | 22.9 | 20.5 | 21.3 | 21.2 | 22.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 72.6 | 115.1 | 95.1 | 96.1 | 90.5 | 106.7 | 89.3 | 109.9 | 127.9 | 106.3 | 99.8 | 122.5 | 82.4 | 72.1 | 63.1 | 55.4 | 54.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 227.1 | 325.8 | 325.9 | 324.0 | 285.7 | 292.1 | 296.2 | 298.7 | 281.2 | 293.1 | 280.5 | 292.1 | 195.1 | 181.2 | 170.4 | 149.4 | 131.8 | - | - |
| 295.4 |
| 335.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 76.1 | 64.4 | 67.4 | 66.3 | 70.3 | 81.3 | 91.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 43.7 | 25.9 | 25.9 | 21.5 | 33.4 | 21.3 | 6.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 13.7 | 14.9 | 31.6 | 34.7 | 38.6 | 46.2 | 46.6 | 48.2 | 46.3 | 51.6 | 53.6 | 54.7 | 41.6 | 89.9 | 104.1 | 86.1 | 81.9 | - | - |
| Other Non-Current Liabilities | 37.6 | 44.3 | 46.3 | 44.2 | 41.6 | 45.9 | 48.7 | 80.4 | 94.0 | 82.1 | 103.1 | 46.4 | 40.6 | 41.5 | 46.9 | 38.4 | 40.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,312.5 | 1,401.2 | 1,332.5 | 1,308.4 | 1,251.1 | 1,252.6 | 1,405.9 | 1,412.9 | 1,094.4 | 1,052.9 | 1,125.3 | 1,210.0 | 595.1 | 611.9 | 623.5 | 569.3 | 589.6 | - | - |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 539.4 | 490.3 | 444.0 | 360.2 | 300.9 | 215.8 | 93.8 | 27.2 | 7.4 | (24.7) | (54.0) | 18.0 | 71.3 | 52.0 | 6.7 | (11.7) | (37.3) | - | - |
| Accumulated Other Comprehensive Income | (61.4) | (120.6) | (88.8) | (97.3) | (40.0) | (15.9) | (77.7) | (87.2) | (40.1) | (68.6) | (79.8) | (60.3) | (10.2) | (22.0) | (30.2) | (12.3) | (22.7) | - | - |
| Treasury Stock | 236.7 | 198.5 | 147.7 | 127.6 | 104.0 | 92.5 | 90.9 | 90.0 | 58.2 | 53.0 | 52.7 | 52.4 | 50.4 | 32.9 | 24.8 | 24.5 | 23.6 | - | - |
| Minority Interest | 0.3 | 0.3 | 4.1 | 3.6 | 4.2 | 4.3 | 11.4 | 10.8 | 5.9 | 4.2 | 6.1 | 13.9 | 20.0 | 17.5 | 12.4 | 11.2 | 11.0 | - | - |
| Total Stockholders Equity | 574.0 | 488.7 | 498.9 | 399.4 | 406.6 | 341.7 | 147.3 | 56.2 | 99.9 | 30.4 | (18.5) | 70.0 | 169.8 | 150.6 | 94.8 | 88.7 | 43.8 | 26.0 | - |
| Total Equity | 574.3 | 489.0 | 503.0 | 403.0 | 410.8 | 346.0 | 158.7 | 67.0 | 105.8 | 34.6 | (12.4) | 83.9 | 189.8 | 168.1 | 107.2 | 99.9 | 54.8 | 26.0 | - |
| 335.3 |
| - |
| - |
| Net debt | - | - | - | - | 738.0 | 737.4 | 868.9 | 953.0 | 626.1 | 641.6 | 700.5 | 799.4 | 220.9 | 229.4 | 248.0 | 261.1 | 272.5 | - | - |
| Working Capital | 441.6 | 354.8 | 373.1 | 312.8 | 342.4 | 272.4 | 223.3 | 241.6 | 225.5 | 145.0 | 163.8 | 249.2 | 278.0 | 300.0 | 257.0 | 221.0 | 249.2 | - | - |
| Book Value | 574.0 | 488.7 | 498.9 | 399.4 | 406.6 | 341.7 | 147.3 | 56.2 | 99.9 | 30.4 | (18.5) | 70.0 | 169.8 | 150.6 | 94.8 | 88.7 | 43.8 | 26.0 | - |
| Tangible Book Value | 137.9 | 52.6 | 102.3 | (10.7) | (20.9) | (105.9) | (317.2) | (428.3) | (217.9) | (297.9) | (361.2) | (344.9) | 84.9 | 59.7 | 14.7 | 6.1 | (17.8) | - | - |
| - |
| - |
| - |
| 44.9 |
| 46.5 |
| 44.2 |
| 38.5 |
| 39.5 |
| 33.0 |
| 54.2 |
| 32.3 |
| 30.8 |
| 38.1 |
| 32.8 |
| 37.4 |
| 62.5 |
| 62.5 |
| 52.2 |
| 60.3 |
| 50.2 |
| 40.0 |
| 23.4 |
| - |
| 17.7 |
| 16.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.9 | 46.5 | 44.2 | 38.5 | 39.5 | 33.0 | 54.2 | 32.3 | 30.8 | 38.1 | 32.8 | 37.4 | 62.5 | 62.5 | 52.2 | 60.3 | 50.2 | 40.0 | 23.4 | - | 17.7 | 16.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 181.0 | 158.7 | 192.1 | 211.7 | 204.8 | 191.8 | 238.0 | 224.1 | 218.3 | 202.4 | 241.7 | 258.3 | 241.6 | 215.7 | 232.8 | 229.5 | 223.5 | 182.8 | 198.5 | 205.5 | 194.7 | 175.1 | 195.1 | 189.2 | 176.8 | 161.7 | 180.7 | 212.8 | 188.1 | 186.7 | 220.8 | 216.0 | 212.4 | 159.2 | 180.5 | 180.1 | 166.5 | - | 171.3 | 174.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 395.9 | 411.2 | 400.3 | 405.4 | 403.4 | 404.6 | 405.9 | 402.3 | 399.0 | 395.7 | 369.6 | 373.1 | 379.2 | 355.7 | 306.0 | 326.6 | 329.7 | 313.8 | 295.1 | 288.9 | 294.1 | 295.8 | 266.9 | 261.1 | 276.2 | 288.5 | 274.2 | 279.2 | 285.5 | 284.7 | 289.3 | 295.9 | 243.2 | 236.9 | 226.6 | 229.7 | 240.2 | - | 216.2 | 223.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 23.0 | 29.3 | 41.6 | 44.3 | 44.2 | 38.8 | 29.0 | 30.1 | 30.0 | 27.3 | 30.0 | 30.2 | 33.7 | 29.0 | 23.8 | 27.9 | 26.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 668.9 | 668.7 | 682.8 | 708.0 | 691.8 | 680.6 | 730.1 | 721.4 | 707.7 | 699.0 | 699.5 | 713.5 | 710.6 | 636.8 | 608.8 | 641.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 1,052.7 | 1,024.9 | 1,019.4 | 975.7 | 964.3 | 955.5 | 927.8 | 894.3 | 875.2 | 851.9 | 903.8 | 865.0 | 842.4 | 815.2 | 817.9 | 885.8 | 887.6 | 891.2 | 883.5 | 914.1 | 902.9 | 872.5 | 837.6 | 823.6 | 808.1 | 811.1 | - | 791.5 | 786.1 |
| Accumulated Depreciation | 473.1 | 465.4 | 464.4 | 458.2 | 519.0 | 494.4 | 504.4 | 493.0 | 479.4 | 473.2 | 461.9 | 457.8 | 448.9 | 462.1 | 448.5 | 445.5 | 445.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 645.7 | 650.9 | 646.7 | 654.5 | 655.0 | 660.8 | 673.1 | 671.3 | 640.5 | 631.7 | 607.8 | 594.9 | 576.0 | 557.3 | 527.2 | 518.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 329.4 | 329.4 | 317.3 | 319.0 | 317.7 | 317.1 | 319.8 | 319.0 | 293.1 | 294.4 | 292.9 | 293.8 | 294.0 | 294.0 | 292.0 | 294.0 | 296.9 | 296.0 | ||||||||||||||||||||||
| Intangible Assets | 103.1 | 106.7 | 107.6 | 111.5 | 115.2 | 119.0 | 123.2 | 127.2 | 98.5 | 102.2 | 105.2 | 108.9 | 112.4 | 116.1 | 119.1 | 123.5 | 128.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 102.5 | 102.9 | 104.7 | 101.3 | 87.5 | 89.8 | 91.9 | 89.0 | 85.8 | 90.5 | 84.3 | 84.1 | 85.9 | 86.3 | 84.6 | 86.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.5 | 7.0 | 8.8 | 8.4 | 8.3 | 8.4 | 9.9 | 9.4 | 9.8 | 10.4 | 10.7 | 11.3 | 11.7 | 11.7 | 12.3 | 13.5 | 14.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 24.2 | 21.2 | 26.9 | 28.1 | 15.3 | 14.5 | 11.6 | 10.7 | 9.9 | 7.3 | 9.8 | 9.2 | 10.0 | 9.2 | 8.7 | 9.2 | 10.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,880.3 | 1,886.8 | 1,894.8 | 1,930.8 | 1,890.8 | 1,890.2 | 1,959.6 | 1,948.0 | 1,845.3 | 1,835.5 | 1,810.2 | 1,815.7 | 1,800.6 | 1,711.4 | 1,652.7 | 1,687.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 143.4 | 122.4 | 156.3 | 168.7 | 148.2 | 179.1 | 169.5 | 184.0 | 195.2 | 202.9 | 205.6 | 195.0 | 219.2 | 207.4 | 187.1 | 197.9 | 189.6 | 171.9 | 159.9 | 149.3 | 141.0 | 154.1 | 127.6 | 131.1 | 155.6 | 162.8 | 125.2 | 142.1 | 143.1 | 177.2 | 166.2 | 174.4 | 148.0 | 141.9 | 133.2 | 148.4 | 137.2 | - | 141.9 | 146.0 |
| Short Term Debt | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 5.0 | 5.0 | 4.0 | 5.0 | 4.0 | 4.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 28.1 | 27.2 | 27.3 | 26.7 | 26.7 | 26.7 | 25.7 | 23.8 | 22.2 | 22.9 | 22.4 | 21.7 | 20.9 | 20.5 | 19.4 | 20.9 | ||||||||||||||||||||||||
| Accrued Expenses | 70.1 | 72.6 | 71.3 | 72.0 | 82.4 | 115.1 | 86.8 | 72.1 | 87.5 | 95.1 | 80.9 | 73.4 | 75.9 | 96.1 | 87.3 | 84.5 | 88.8 | 90.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 246.5 | 227.1 | 259.8 | 272.3 | 262.2 | 325.8 | 287.0 | 284.9 | 308.9 | 325.9 | 312.9 | 294.1 | 316.0 | 324.0 | 293.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 915.3 | 914.3 | 918.3 | 962.9 | 975.9 | 925.9 | 975.9 | 986.7 | 865.1 | 835.4 | 859.8 | 902.2 | 881.0 | 817.7 | 818.7 | 833.7 | 829.4 | 781.5 | 802.6 | 799.1 | 801.0 | 765.8 | 796.1 | 896.9 | 943.0 | 891.0 | 948.8 | 993.2 | 1,001.1 | 978.8 | 1,029.8 | 984.8 | 782.9 | 665.6 | 688.0 | 680.4 | 696.1 | - | 642.0 | 670.6 |
| Operating Lease Liabilities Non-Current | 74.6 | 76.1 | 77.7 | 75.0 | 61.7 | 64.4 | 66.0 | 65.2 | 63.4 | 67.4 | 61.8 | 62.5 | 65.4 | 66.3 | 66.2 | 67.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 43.9 | 43.7 | 36.8 | 36.2 | 35.1 | 25.9 | 27.3 | 28.9 | 28.1 | 25.9 | 22.9 | 22.0 | 23.2 | 21.5 | 20.7 | 24.1 | 32.0 | |||||||||||||||||||||||
| Pension Obligations | 13.1 | 13.7 | 12.9 | 13.1 | 13.9 | 14.9 | 25.3 | 27.6 | 27.9 | 31.6 | 34.9 | 35.3 | 35.1 | 34.7 | 36.7 | 37.4 | 38.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 37.4 | 37.6 | 43.4 | 44.2 | 43.7 | 44.3 | 45.5 | 41.4 | 42.0 | 46.3 | 41.9 | 43.0 | 45.0 | 44.2 | 44.2 | 42.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,330.8 | 1,312.5 | 1,348.9 | 1,403.7 | 1,392.5 | 1,401.2 | 1,427.0 | 1,434.7 | 1,335.4 | 1,332.5 | 1,334.2 | 1,359.1 | 1,365.7 | 1,308.4 | 1,280.3 | 1,308.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | 544.3 | 539.4 | 511.4 | 489.3 | 474.5 | 490.3 | 502.0 | 480.7 | 455.4 | 444.0 | 432.4 | 407.3 | 384.2 | 360.2 | 347.4 | 329.3 | 318.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (65.8) | (61.4) | (63.3) | (61.2) | (83.3) | (120.6) | (84.5) | (91.1) | (95.3) | (88.8) | (103.3) | (95.1) | (89.6) | (97.3) | (116.7) | |||||||||||||||||||||||||
| Treasury Stock | 265.7 | 236.7 | 231.8 | 227.7 | 217.6 | 198.5 | 197.2 | 186.8 | 154.6 | 147.7 | 137.4 | 133.5 | 133.4 | 127.6 | 122.5 | 122.5 | 115.1 | 104.0 | ||||||||||||||||||||||
| Minority Interest | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 4.1 | 4.1 | 4.1 | 4.0 | 4.0 | 4.3 | 3.6 | 3.5 | 3.9 | 4.1 | 4.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 549.5 | 574.0 | 545.6 | 526.8 | 498.0 | 488.7 | 532.3 | 509.2 | 505.8 | 498.9 | 472.0 | 452.6 | 430.6 | 399.4 | 368.9 | 375.3 | 418.9 | |||||||||||||||||||||||
| Total Equity | 549.5 | 574.3 | 545.9 | 527.1 | 498.3 | 489.0 | 532.6 | 513.3 | 509.9 | 503.0 | 476.0 | 456.6 | 434.9 | 403.0 | 372.4 | 379.2 | 423.0 | 410.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 920.2 | 919.2 | 923.2 | 967.8 | 980.8 | 930.8 | 980.9 | 991.7 | 869.1 | 840.4 | 863.8 | 906.2 | 881.0 | 817.7 | 818.7 | 833.7 | 829.4 | 783.5 | 807.2 | 806.2 | 810.6 | 775.9 | 809.8 | 907.1 | 953.2 | 901.2 | 959.1 | 1,007.2 | 1,012.7 | 990.4 | 1,044.9 | 1,000.1 | 790.8 | 677.0 | 700.8 | 692.9 | 708.0 | - | 681.5 | 710.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 762.3 | |||||||||||||||||||||
| Working Capital | 422.4 | 441.6 | 423.0 | 435.7 | 429.6 | 354.8 | 443.1 | 436.5 | 398.8 | 373.1 | 386.6 | 419.4 | 394.6 | 312.8 | 315.0 | 338.1 | 384.4 | 342.4 | ||||||||||||||||||||||
| Book Value | 549.5 | 574.0 | 545.6 | 526.8 | 498.0 | 488.7 | 532.3 | 509.2 | 505.8 | 498.9 | 472.0 | 452.6 | 430.6 | 399.4 | 368.9 | 375.3 | 418.9 | 406.6 | ||||||||||||||||||||||
| Tangible Book Value | 117.0 | 137.9 | 120.7 | 96.3 | 65.1 | 52.6 | 89.3 | 63.0 | 114.2 | 102.3 | 73.9 | 49.9 | 24.2 | (10.7) | (42.2) | (42.2) | (6.1) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 23.8 |
| 22.8 |
| 21.5 |
| 16.6 |
| 36.2 |
| 18.1 |
| 26.0 |
| 18.8 |
| 21.7 |
| 21.5 |
| 29.1 |
| 25.5 |
| 31.5 |
| 33.2 |
| 39.9 |
| 48.6 |
| 53.0 |
| 46.7 |
| 40.3 |
| - |
| 30.2 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 684.2 |
| 628.1 |
| 614.2 |
| 609.8 |
| 609.0 |
| 564.5 |
| 539.0 |
| 573.1 |
| 604.9 |
| 519.5 |
| 517.6 |
| 557.4 |
| 543.3 |
| 540.3 |
| 605.6 |
| 609.3 |
| 549.7 |
| 506.7 |
| 514.0 |
| 501.0 |
| 476.8 |
| - |
| 445.0 |
| 461.3 |
| 438.7 |
| 433.4 |
| 432.2 |
| 435.3 |
| 494.7 |
| 484.9 |
| 473.1 |
| 459.8 |
| 459.1 |
| 476.4 |
| 473.2 |
| 473.9 |
| 465.6 |
| 515.7 |
| 518.4 |
| 519.6 |
| 509.6 |
| 511.3 |
| 504.7 |
| 521.5 |
| - |
| 514.3 |
| 506.9 |
| 509.7 |
| 489.1 |
| 460.9 |
| 443.0 |
| 416.6 |
| 409.1 |
| 380.1 |
| 369.3 |
| 355.4 |
| 358.8 |
| 409.4 |
| 414.4 |
| 417.3 |
| 417.9 |
| 398.4 |
| 384.5 |
| 352.9 |
| 328.0 |
| 312.3 |
| 303.4 |
| 289.6 |
| - |
| 277.2 |
| 279.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 296.1 |
| 297.3 |
| 297.1 |
| 297.8 |
| 295.3 |
| 294.4 |
| 292.7 |
| 296.1 |
| 294.8 |
| 296.2 |
| 296.4 |
| 296.5 |
| 296.5 |
| 296.4 |
| 222.5 |
| 188.2 |
| 188.6 |
| 187.9 |
| 187.2 |
| - |
| 187.8 |
| 187.5 |
| 131.5 |
| 135.6 |
| 140.0 |
| 144.6 |
| 149.8 |
| 153.5 |
| 157.8 |
| 161.7 |
| 168.4 |
| 172.4 |
| 178.1 |
| 183.0 |
| 188.0 |
| 193.5 |
| 198.7 |
| 145.1 |
| 129.6 |
| 133.5 |
| 136.2 |
| 139.0 |
| - |
| 146.5 |
| 149.9 |
| 87.8 |
| 91.2 |
| 95.2 |
| 99.2 |
| 103.6 |
| 102.5 |
| 101.0 |
| 102.7 |
| 106.1 |
| 112.3 |
| 116.0 |
| 113.9 |
| 112.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 16.5 |
| 17.4 |
| 17.5 |
| 18.4 |
| 22.4 |
| 25.9 |
| 31.0 |
| 23.7 |
| 18.4 |
| 14.3 |
| 13.2 |
| 15.5 |
| 18.4 |
| 18.1 |
| 21.0 |
| 18.4 |
| 20.0 |
| 26.7 |
| 26.3 |
| - |
| 33.7 |
| 33.4 |
| 11.0 |
| 23.3 |
| 25.0 |
| 25.8 |
| 24.6 |
| 43.1 |
| 32.6 |
| 21.3 |
| 26.5 |
| 24.8 |
| 23.8 |
| 23.9 |
| 21.7 |
| 23.2 |
| 24.7 |
| 24.8 |
| 29.3 |
| 12.5 |
| 13.2 |
| 14.2 |
| - |
| 10.6 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,731.8 |
| 1,661.9 |
| 1,652.2 |
| 1,674.0 |
| 1,648.9 |
| 1,598.6 |
| 1,534.4 |
| 1,555.8 |
| 1,573.1 |
| 1,564.6 |
| 1,553.4 |
| 1,598.1 |
| 1,593.4 |
| 1,479.9 |
| 1,535.6 |
| 1,531.7 |
| 1,316.0 |
| 1,200.2 |
| 1,180.9 |
| 1,168.4 |
| 1,133.1 |
| - |
| 1,100.8 |
| 1,120.8 |
| 4.6 |
| 7.1 |
| 9.6 |
| 10.1 |
| 13.7 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.3 |
| 14.0 |
| 11.6 |
| 11.6 |
| 15.1 |
| 15.3 |
| 7.9 |
| 11.4 |
| 12.8 |
| 12.5 |
| 11.9 |
| - |
| 39.5 |
| 40.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 21.3 |
| 21.6 |
| 21.8 |
| 21.8 |
| 21.2 |
| 21.0 |
| 21.0 |
| 21.5 |
| 22.0 |
| 22.1 |
| 22.0 |
| 22.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.7 |
| 87.0 |
| 94.5 |
| 106.7 |
| 109.2 |
| 96.1 |
| 100.9 |
| 89.3 |
| 106.5 |
| 98.9 |
| 99.5 |
| 109.9 |
| 101.7 |
| 110.0 |
| 109.8 |
| 127.9 |
| 108.2 |
| 116.4 |
| 101.1 |
| - |
| 102.4 |
| 102.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.3 |
| 299.8 |
| 285.7 |
| 266.8 |
| 265.2 |
| 266.9 |
| 292.1 |
| 271.5 |
| 292.8 |
| 322.8 |
| 296.2 |
| 264.1 |
| 277.0 |
| 276.4 |
| 298.7 |
| 283.0 |
| 299.7 |
| 265.7 |
| 281.2 |
| 254.2 |
| 277.3 |
| 250.2 |
| - |
| 283.8 |
| 288.3 |
| 66.9 |
| 70.3 |
| 73.8 |
| 77.5 |
| 81.9 |
| 81.3 |
| 80.5 |
| 83.1 |
| 86.4 |
| 91.5 |
| 94.8 |
| 92.7 |
| 91.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 26.4 |
| 27.9 |
| 27.2 |
| 26.8 |
| 26.5 |
| 26.4 |
| - |
| 27.6 |
| 28.0 |
| 33.4 |
| 20.3 |
| 25.3 |
| 24.8 |
| 21.3 |
| 7.0 |
| 6.7 |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| 44.6 |
| 45.3 |
| 45.8 |
| 46.2 |
| 46.2 |
| 46.4 |
| 46.5 |
| 46.6 |
| 48.7 |
| 48.6 |
| 48.4 |
| 48.2 |
| 46.6 |
| 46.5 |
| 46.4 |
| 46.3 |
| 41.3 |
| 50.4 |
| 51.0 |
| - |
| 51.5 |
| 52.0 |
| 42.6 |
| 41.6 |
| 43.6 |
| 45.5 |
| 47.6 |
| 45.9 |
| 47.6 |
| 43.6 |
| 58.8 |
| 48.7 |
| 78.8 |
| 76.7 |
| 75.8 |
| 80.4 |
| 90.0 |
| 91.8 |
| 94.9 |
| 94.0 |
| 77.2 |
| 80.1 |
| 79.8 |
| - |
| 92.8 |
| 95.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,308.8 |
| 1,251.1 |
| 1,251.7 |
| 1,257.9 |
| 1,268.0 |
| 1,252.6 |
| 1,248.9 |
| 1,369.5 |
| 1,463.9 |
| 1,405.9 |
| 1,441.4 |
| 1,495.1 |
| 1,503.4 |
| 1,412.9 |
| 1,456.2 |
| 1,429.6 |
| 1,197.4 |
| 1,094.4 |
| 1,067.8 |
| 1,094.9 |
| 1,083.5 |
| - |
| 1,076.1 |
| 1,112.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.9 |
| 278.8 |
| 268.8 |
| 241.9 |
| 215.8 |
| 197.2 |
| 121.6 |
| 92.4 |
| 93.8 |
| 73.3 |
| 53.5 |
| 38.8 |
| 27.2 |
| 29.8 |
| 22.2 |
| 21.6 |
| 7.4 |
| 19.0 |
| (0.8) |
| (20.5) |
| - |
| (31.1) |
| (43.2) |
| (88.7) |
| (38.3) |
| (40.0) |
| (33.0) |
| (5.5) |
| (10.0) |
| (15.9) |
| (55.1) |
| (81.8) |
| (126.1) |
| (77.7) |
| (98.1) |
| (83.7) |
| (79.2) |
| (87.2) |
| (73.7) |
| (65.1) |
| (44.2) |
| (40.1) |
| (39.3) |
| (56.1) |
| (60.9) |
| - |
| (69.6) |
| (71.8) |
| 95.8 |
| 94.4 |
| 94.3 |
| 92.5 |
| 92.1 |
| 92.1 |
| 92.1 |
| 90.9 |
| 90.9 |
| 90.8 |
| 90.8 |
| 90.0 |
| 89.8 |
| 65.6 |
| 65.6 |
| 58.2 |
| 58.1 |
| 58.1 |
| 54.3 |
| - |
| 53.0 |
| 53.0 |
| 4.1 |
| 4.3 |
| 4.2 |
| 4.3 |
| 4.1 |
| 10.4 |
| 10.1 |
| 11.4 |
| 11.6 |
| 11.4 |
| 12.0 |
| 10.8 |
| 10.6 |
| 11.7 |
| 11.9 |
| 5.9 |
| 4.8 |
| 4.6 |
| 4.4 |
| - |
| 4.4 |
| 4.6 |
| 406.6 |
| 396.4 |
| 411.8 |
| 376.7 |
| 341.7 |
| 281.4 |
| 175.9 |
| 99.1 |
| 147.3 |
| 100.4 |
| 91.6 |
| 78.0 |
| 56.2 |
| 68.8 |
| 90.4 |
| 106.7 |
| 99.9 |
| 108.3 |
| 68.9 |
| 45.2 |
| - |
| 20.3 |
| 3.4 |
| 400.5 |
| 416.1 |
| 380.9 |
| 346.0 |
| 285.5 |
| 186.3 |
| 109.2 |
| 158.7 |
| 112.1 |
| 103.0 |
| 90.0 |
| 67.0 |
| 79.4 |
| 102.1 |
| 118.6 |
| 105.8 |
| 113.1 |
| 73.5 |
| 49.6 |
| - |
| 24.7 |
| 8.0 |
| 759.7 |
| 766.4 |
| 737.4 |
| 770.3 |
| 874.1 |
| 899.0 |
| 868.9 |
| 928.3 |
| 969.1 |
| 979.9 |
| 953.0 |
| 982.4 |
| 937.6 |
| 738.6 |
| 616.7 |
| 650.6 |
| 652.9 |
| 684.6 |
| - |
| 663.8 |
| 694.3 |
| 347.4 |
| 344.6 |
| 342.1 |
| 272.4 |
| 267.5 |
| 280.3 |
| 282.1 |
| 223.3 |
| 253.5 |
| 280.4 |
| 266.9 |
| 241.6 |
| 322.6 |
| 309.6 |
| 284.0 |
| 225.5 |
| 259.8 |
| 223.7 |
| 226.6 |
| - |
| 161.2 |
| 173.0 |
| 396.4 |
| 411.8 |
| 376.7 |
| 341.7 |
| 281.4 |
| 175.9 |
| 99.1 |
| 147.3 |
| 100.4 |
| 91.6 |
| 78.0 |
| 56.2 |
| 68.8 |
| 90.4 |
| 106.7 |
| 99.9 |
| 108.3 |
| 68.9 |
| 45.2 |
| - |
| 20.3 |
| 3.4 |
| (20.9) |
| (35.3) |
| (25.5) |
| (65.0) |
| (105.9) |
| (167.4) |
| (276.3) |
| (355.3) |
| (317.2) |
| (366.8) |
| (382.7) |
| (401.4) |
| (428.3) |
| (421.2) |
| (404.7) |
| (260.9) |
| (217.9) |
| (213.8) |
| (255.2) |
| (281.0) |
| - |
| (314.0) |
| (334.0) |