| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 179.8 | 188.9 | 194.5 | 181.0 | 165.2 | 181.8 | 123.5 | 104.1 | 89.9 | 88.8 | 81.1 | 64.7 | 68.5 | 32.5 | 32.5 | 16.9 | 25.1 | 20.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 179.8 | 188.9 | 194.5 | 181.0 | 165.2 | 181.8 | 123.5 | 104.1 | 89.9 | 88.8 | 81.1 | 64.7 | 68.5 | 32.5 | 32.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 417.2 | 400.1 | 445.0 | 472.9 | 430.7 | 373.0 | 376.0 | 202.1 | 208.4 | 195.2 | 188.3 | 189.5 | 165.6 | 154.2 | 150.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 265.8 | 227.5 | 233.9 | 284.8 | 264.5 | 187.8 | 175.0 | 94.1 | 87.2 | 77.1 | 75.1 | 77.7 | 71.6 | 72.5 | 74.8 | 60.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 604.8 | 483.0 | 453.4 | 428.2 | 434.3 | 423.3 | 398.8 | 254.2 | 256.0 | 236.0 | 231.2 | 234.5 | 233.9 | 225.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 198.9 | 198.1 | 184.8 | 194.0 | 226.7 | 191.8 | 164.1 | 87.8 | 93.0 | 77.6 | 67.3 | 75.0 | 72.3 | 67.6 | 65.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 834.9 | 669.6 | 730.6 | 933.6 | 836.4 | 849.1 | 882.4 | 35.9 | 61.1 | 65.8 | 81.4 | 75.3 | 17.3 | 30.0 | 46.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 17.3 | 17.7 | 18.0 | 18.0 | 17.9 | 17.9 | 17.7 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.2 | 13.1 | 12.9 | 11.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 870.6 | 707.2 | 754.1 | 952.8 | 893.3 | 888.0 | 920.8 | 36.6 | 61.1 | 65.8 | 81.4 | 75.3 | 16.4 | 29.1 | 46.7 | 74.7 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 169.7 | 179.8 | 172.0 | 201.9 | 186.2 | 188.9 | 212.1 | 188.6 | 195.8 | 194.5 | 198.4 | 189.4 | 189.9 | 181.0 | 138.9 | |||||||||||||||||||||||||
| - |
| 16.9 |
| 25.1 |
| 20.9 |
| 116.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 58.4 | 59.9 | 54.6 | 55.4 | 59.9 | 50.2 | 41.5 | 18.1 | 21.1 | 15.3 | 13.6 | 11.2 | 15.3 | 12.2 | 10.9 | 8.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 921.2 | 876.4 | 927.9 | 994.1 | 920.3 | 792.7 | 716.0 | 418.5 | 406.6 | 376.5 | 358.0 | 351.5 | 328.8 | 277.8 | 259.5 | 215.5 | - | - |
| 214.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 291.4 | 253.5 | 245.6 | 229.6 | 236.8 | 219.4 | 185.4 | 170.3 | 169.3 | 150.3 | 143.5 | 148.8 | 148.4 | 140.1 | 131.8 | - | - | - |
| Property,Plant & Equipment Net | 313.4 | 229.5 | 207.8 | 198.6 | 197.5 | 203.9 | 213.5 | 83.9 | 86.7 | 85.7 | 87.6 | 85.8 | 85.5 | 85.1 | 82.9 | 76.5 | - | - |
| Long Term Investments | 1.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 106.9 | 98.0 | 101.2 | 88.2 | 95.3 | 95.8 | 93.8 | 21.3 | 25.7 | 22.8 | 20.4 | 21.8 | 19.4 | 16.6 | 14.1 | 9.2 | - | - |
| Goodwill | 501.7 | 518.9 | 512.5 | 515.0 | 631.2 | 631.2 | 607.2 | 83.3 | 86.0 | 80.8 | 79.1 | 77.9 | 58.2 | 59.2 | 58.2 | 52.8 | - | - |
| Intangible Assets | 873.5 | 827.1 | 896.7 | 942.9 | 1,027.8 | 1,081.4 | 1,121.8 | 63.6 | 71.6 | 73.1 | 73.3 | 70.4 | 31.3 | 32.8 | 31.8 | 24.0 | - | - |
| Operating Lease Right Of Use Assets | 38.7 | 34.1 | 38.6 | 43.8 | 36.6 | 38.5 | 42.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.1 | 9.2 | 10.7 | 11.2 | 16.1 | 16.6 | 14.7 | 6.9 | 15.5 | 24.4 | 30.1 | 24.4 | 24.7 | 30.7 | 29.8 | 28.8 | - | - |
| Other Non-Current Assets | 30.3 | 17.4 | 18.8 | 27.7 | 31.0 | 31.8 | 40.4 | 32.1 | 30.0 | 28.8 | 32.2 | 33.7 | 36.3 | 34.5 | 34.9 | 42.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,797.9 | 2,610.6 | 2,714.2 | 2,821.6 | 2,955.8 | 2,891.8 | 2,850.3 | 709.7 | 722.1 | 692.0 | 680.7 | 664.4 | 584.1 | 536.6 | 511.2 | 452.9 | - | - |
| 61.2 |
| - |
| - |
| Short Term Debt | 35.7 | 37.6 | 23.4 | 19.2 | 56.9 | 39.0 | 38.3 | 0.7 | 0.0 | 0.1 | 0.0 | 0.0 | (0.9) | (0.9) | 0.0 | 0.9 | - | - |
| Deferred Revenue Current | 4.8 | 3.9 | 2.5 | 6.6 | 8.0 | 6.4 | 5.6 | 2.2 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.5 | 10.6 | 12.0 | 12.0 | 10.0 | 10.9 | 11.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | 90.3 | 86.9 | 95.6 | 92.1 | 83.6 | 31.1 | 27.3 | 23.4 | 25.7 | 23.7 | 30.6 | 16.2 | 18.6 | 17.1 | - | - |
| Other Current Liabilities | 85.1 | 80.7 | 90.3 | 86.9 | 95.6 | 92.1 | 83.6 | 31.1 | 27.3 | 23.4 | 25.7 | 23.7 | 30.6 | 16.2 | 18.6 | 17.4 | - | - |
| Total Current Liabilities | 380.2 | 379.8 | 367.5 | 354.8 | 430.5 | 383.0 | 359.9 | 151.5 | 154.7 | 127.4 | 124.5 | 124.9 | 130.9 | 107.8 | 106.6 | 101.2 | - | - |
| 73.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 22.8 | 20.0 | 22.9 | 27.0 | 26.3 | 27.1 | 31.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 140.8 | 138.8 | 147.0 | 160.3 | 179.0 | 192.8 | 211.1 | 10.0 | 9.7 | 12.0 | 10.3 | 8.6 | 6.7 | 6.4 | 7.1 | 6.1 | - | - |
| Pension Obligations | 20.6 | 23.8 | 29.5 | 28.8 | 46.0 | 63.9 | 56.8 | 32.4 | 35.5 | 38.3 | 40.7 | 46.1 | 37.0 | 49.9 | 34.5 | 30.0 | - | - |
| Other Non-Current Liabilities | 22.2 | 24.4 | 31.8 | 38.7 | 49.6 | 55.2 | 66.4 | 43.5 | 51.5 | 35.9 | 42.6 | 45.5 | 47.5 | 52.9 | 54.8 | 51.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,421.4 | 1,256.5 | 1,329.3 | 1,543.0 | 1,567.8 | 1,570.9 | 1,608.0 | 273.3 | 312.5 | 279.4 | 299.5 | 300.4 | 239.5 | 247.0 | 249.8 | 262.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 596.6 | 633.7 | 550.6 | 469.9 | 516.3 | 423.9 | 413.0 | 405.1 | 365.9 | 364.4 | 326.7 | 299.5 | 258.3 | 215.4 | 180.7 | 144.3 | - | - |
| Accumulated Other Comprehensive Income | (115.7) | (201.6) | (124.4) | (138.2) | (64.0) | (26.6) | (78.2) | (80.7) | (65.1) | (87.4) | (73.3) | (54.4) | (34.7) | (41.9) | (29.0) | (12.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.4 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 1.6 | 1.3 | 1.9 | 9.8 | 8.2 | 7.7 | 8.9 | 8.6 | 7.0 | 6.7 | - | - |
| Total Stockholders Equity | 1,373.1 | 1,353.6 | 1,384.3 | 1,277.9 | 1,387.3 | 1,320.4 | 1,240.8 | 435.1 | 407.7 | 402.8 | 373.0 | 357.5 | 335.8 | 281.1 | 254.4 | 180.4 | 159.2 | - |
| Total Equity | 1,376.5 | 1,354.2 | 1,384.9 | 1,278.6 | 1,387.9 | 1,320.9 | 1,242.4 | 436.4 | 409.6 | 412.6 | 381.2 | 365.1 | 344.7 | 289.7 | 261.4 | 190.5 | 159.2 | - |
| - |
| - |
| Net debt | 690.7 | 518.3 | 559.5 | 771.8 | 728.2 | 706.2 | 797.2 | (67.5) | (28.8) | (23.0) | 0.4 | 10.6 | (52.1) | (3.4) | 14.2 | 57.8 | - | - |
| Working Capital | 541.0 | 496.6 | 560.4 | 639.4 | 489.8 | 409.8 | 356.0 | 267.0 | 251.8 | 249.1 | 233.5 | 226.6 | 198.0 | 170.0 | 152.9 | 114.3 | - | - |
| Book Value | 1,373.1 | 1,353.6 | 1,384.3 | 1,277.9 | 1,387.3 | 1,320.4 | 1,240.8 | 435.1 | 407.7 | 402.8 | 373.0 | 357.5 | 335.8 | 281.1 | 254.4 | 180.4 | 159.2 | - |
| Tangible Book Value | (2.1) | 7.6 | (24.9) | (180.0) | (271.7) | (392.2) | (488.2) | 288.1 | 250.0 | 248.9 | 220.6 | 209.1 | 246.4 | 189.1 | 164.4 | 103.6 | - | - |
| 202.3 |
| 161.6 |
| 165.2 |
| 141.4 |
| 145.6 |
| 163.5 |
| 181.8 |
| 155.8 |
| 322.5 |
| 316.4 |
| 123.5 |
| 128.2 |
| 86.4 |
| 72.0 |
| 104.1 |
| 99.8 |
| 90.2 |
| 92.6 |
| 89.9 |
| 109.1 |
| 98.8 |
| 90.6 |
| 88.8 |
| 99.0 |
| 96.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 169.7 | 179.8 | 172.0 | 201.9 | 186.2 | 188.9 | 212.1 | 188.6 | 195.8 | 194.5 | 198.4 | 189.4 | 189.9 | 181.0 | 138.9 | 202.3 | 161.6 | 165.2 | 141.4 | 145.6 | 163.5 | 181.8 | 155.8 | 322.5 | 316.4 | 123.5 | 128.2 | 86.4 | 72.0 | 104.1 | 99.8 | 90.2 | 92.6 | 89.9 | 109.1 | 98.8 | 90.6 | 88.8 | 99.0 | 96.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 441.2 | 417.2 | 436.2 | 437.4 | 418.7 | 400.1 | 422.7 | 423.9 | 440.0 | 445.0 | 446.5 | 454.2 | 482.7 | 472.9 | 461.9 | 465.4 | 458.5 | 430.7 | 433.6 | 418.6 | 411.5 | 373.0 | 338.9 | 300.0 | 357.9 | 376.0 | 370.7 | 210.3 | 208.0 | 202.1 | 214.1 | 213.5 | 218.1 | 208.4 | 218.2 | 201.5 | 201.9 | 195.2 | 193.8 | 184.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 59.2 | 58.4 | 69.1 | 70.4 | 61.4 | 59.9 | 62.1 | 67.5 | 56.8 | 54.6 | 70.7 | 65.4 | 63.2 | 55.4 | 66.8 | 64.7 | 67.9 | 59.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 952.6 | 921.2 | 946.0 | 974.1 | 912.4 | 876.4 | 941.9 | 919.1 | 933.0 | 927.9 | 966.3 | 984.0 | 1,029.3 | 994.1 | 984.7 | 1,045.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 611.1 | 604.8 | 579.4 | 564.5 | 496.2 | 483.0 | 474.4 | 447.8 | 445.1 | 453.4 | 431.6 | 442.0 | 439.4 | 428.2 | 425.7 | 432.1 | 439.3 | 434.3 | 423.5 | 424.4 | 416.5 | 423.3 | 394.3 | 385.0 | 390.4 | 398.8 | 380.5 | 258.1 | 254.4 | 254.2 | 254.9 | 255.3 | 262.6 | 256.0 | 253.5 | 248.5 | 239.8 | 236.0 | 236.9 | 234.9 |
| Accumulated Depreciation | 299.7 | 291.4 | 283.6 | 278.0 | 263.7 | 253.5 | 258.8 | 247.0 | 242.9 | 245.6 | 235.1 | 237.2 | 236.3 | 229.6 | 237.3 | 239.6 | 242.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 311.4 | 313.4 | 295.8 | 286.5 | 232.5 | 229.5 | 215.6 | 200.8 | 202.2 | 207.8 | 196.4 | 204.7 | 203.1 | 198.6 | 188.4 | 192.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 106.2 | 106.9 | 106.8 | 104.5 | 101.2 | 98.0 | 103.4 | 96.1 | 99.9 | 101.2 | 93.0 | 92.0 | 90.8 | 88.2 | 76.7 | 83.7 | 90.0 | |||||||||||||||||||||||
| Goodwill | 502.0 | 501.7 | 501.8 | 502.4 | 524.7 | 518.9 | 532.5 | 517.6 | 522.6 | 512.5 | 504.5 | 507.4 | 517.2 | 515.0 | 591.0 | 610.2 | 630.9 | 631.2 | ||||||||||||||||||||||
| Intangible Assets | 848.0 | 873.5 | 890.6 | 908.3 | 830.3 | 827.1 | 874.8 | 866.2 | 886.1 | 896.7 | 890.5 | 918.1 | 936.3 | 942.9 | 916.0 | 962.6 | 1,012.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 38.5 | 38.7 | 38.5 | 40.6 | 36.1 | 34.1 | 35.4 | 36.7 | 38.2 | 38.6 | 38.6 | 41.0 | 43.3 | 43.8 | 37.0 | 36.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 12.2 | 12.1 | 10.1 | 9.3 | 9.4 | 9.2 | 12.2 | 12.9 | 10.1 | 10.7 | 9.6 | 10.0 | 10.4 | 11.2 | 10.5 | 10.9 | 11.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 31.0 | 30.3 | 27.3 | 23.1 | 17.9 | 17.4 | 19.9 | 22.8 | 22.2 | 18.8 | 33.7 | 33.0 | 27.9 | 27.7 | 27.2 | 28.8 | 29.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,801.9 | 2,797.9 | 2,816.8 | 2,848.8 | 2,664.4 | 2,610.6 | 2,735.7 | 2,672.2 | 2,714.4 | 2,714.2 | 2,732.5 | 2,790.2 | 2,858.5 | 2,821.6 | 2,831.5 | 2,970.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 205.4 | 198.9 | 205.5 | 203.6 | 199.4 | 198.1 | 191.8 | 185.4 | 191.2 | 184.8 | 190.1 | 193.8 | 216.6 | 194.0 | 209.3 | 246.3 | 253.9 | 226.7 | 219.6 | 219.6 | 214.0 | 198.9 | 165.6 | 130.3 | 178.0 | 170.9 | 173.7 | 93.9 | 91.1 | 92.8 | 96.1 | 96.8 | 103.5 | 97.7 | 95.6 | 91.5 | 90.2 | 82.2 | 78.6 | 75.6 |
| Short Term Debt | 37.3 | 35.7 | 35.9 | 37.9 | 37.3 | 37.6 | 38.8 | 32.4 | 27.8 | 23.4 | 19.2 | 19.4 | 19.4 | 19.2 | 20.5 | 14.5 | 61.4 | 56.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.9 | 12.5 | 12.4 | 12.8 | 11.6 | 10.6 | 11.2 | 11.5 | 11.8 | 12.0 | 12.1 | 12.4 | 12.7 | 12.0 | 11.1 | 10.5 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 95.1 | 85.1 | 83.9 | 83.9 | 89.4 | 80.7 | 89.5 | 89.3 | 91.3 | 90.3 | 85.8 | 83.7 | 90.5 | 86.9 | 91.8 | 97.7 | 97.4 | |||||||||||||||||||||||
| Total Current Liabilities | 388.5 | 380.2 | 383.4 | 380.1 | 372.8 | 379.8 | 371.3 | 350.1 | 350.2 | 367.5 | 352.1 | 346.5 | 369.4 | 354.8 | 365.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 837.1 | 834.9 | 838.5 | 898.0 | 698.8 | 669.6 | 700.6 | 703.7 | 740.4 | 730.6 | 805.0 | 863.9 | 921.6 | 933.6 | 931.5 | 972.4 | 858.3 | 836.4 | 839.3 | 847.2 | 859.4 | 849.1 | 846.1 | 1,070.3 | 1,076.3 | 882.4 | 826.5 | 11.8 | 11.7 | 35.9 | 46.9 | 58.4 | 69.6 | 61.1 | 72.4 | 73.9 | 65.6 | 65.8 | 75.6 | 83.6 |
| Operating Lease Liabilities Non-Current | 22.1 | 22.8 | 22.6 | 24.3 | 21.1 | 20.0 | 20.6 | 21.7 | 22.8 | 22.9 | 22.2 | 24.2 | 26.1 | 27.0 | 25.7 | 25.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 131.9 | 140.8 | 150.7 | 151.0 | 136.6 | 138.8 | 143.2 | 147.1 | 150.6 | 147.0 | 151.6 | 156.2 | 157.9 | 160.3 | 151.2 | 156.5 | 170.6 | |||||||||||||||||||||||
| Pension Obligations | 20.2 | 20.6 | 23.8 | 24.5 | 24.1 | 23.8 | 25.8 | 28.1 | 28.9 | 29.5 | 27.3 | 29.2 | 29.0 | 28.8 | 38.2 | 42.8 | 44.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 22.9 | 22.2 | 30.9 | 25.5 | 24.6 | 24.4 | 27.8 | 26.0 | 29.6 | 31.8 | 33.2 | 33.5 | 37.7 | 38.7 | 39.5 | 42.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,422.8 | 1,421.4 | 1,449.9 | 1,503.4 | 1,277.9 | 1,256.5 | 1,289.4 | 1,276.6 | 1,322.6 | 1,329.3 | 1,391.4 | 1,453.6 | 1,541.7 | 1,543.0 | 1,551.9 | 1,640.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 17.4 | 17.3 | 17.4 | 17.4 | 17.7 | 17.7 | 17.9 | 17.9 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.8 | 17.8 | 17.8 | 17.7 | 17.7 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 607.5 | 596.6 | 584.7 | 563.1 | 638.1 | 633.7 | 628.1 | 604.4 | 577.7 | 550.6 | 538.6 | 513.1 | 491.6 | 469.9 | 553.7 | 535.6 | 528.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (125.4) | (115.7) | (115.3) | (115.2) | (175.7) | (201.6) | (128.4) | (165.8) | (147.0) | (124.4) | (154.7) | (130.1) | (123.2) | (138.2) | (217.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3.5 | 3.4 | 3.2 | 3.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,375.7 | 1,373.1 | 1,363.7 | 1,342.2 | 1,385.9 | 1,353.6 | 1,445.7 | 1,395.0 | 1,391.2 | 1,384.3 | 1,340.4 | 1,336.0 | 1,316.1 | 1,277.9 | 1,279.0 | 1,329.9 | ||||||||||||||||||||||||
| Total Equity | 1,379.2 | 1,376.5 | 1,366.9 | 1,345.5 | 1,386.5 | 1,354.2 | 1,446.3 | 1,395.6 | 1,391.8 | 1,384.9 | 1,341.1 | 1,336.7 | 1,316.8 | 1,278.6 | 1,316.8 | 1,330.6 | 1,395.7 | 1,387.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 874.4 | 870.6 | 874.5 | 935.8 | 736.1 | 707.2 | 739.4 | 736.1 | 768.2 | 754.1 | 824.2 | 883.3 | 940.9 | 952.8 | 952.0 | 986.9 | 919.7 | 893.3 | 891.9 | 895.2 | 902.8 | 888.0 | 884.7 | 1,108.5 | 1,114.4 | 920.8 | 863.0 | 12.5 | 12.4 | 36.6 | 52.5 | 64.1 | 75.4 | 66.8 | 73.1 | 74.6 | 66.4 | 66.5 | 76.3 | 84.3 |
| Net debt | 704.7 | 690.7 | 702.4 | 733.9 | 549.8 | 518.3 | 527.4 | 547.5 | 572.4 | 559.5 | 625.9 | 693.9 | 751.0 | 771.8 | 813.1 | 784.5 | 758.1 | 728.2 | ||||||||||||||||||||||
| Working Capital | 564.1 | 541.0 | 562.6 | 594.0 | 539.6 | 496.6 | 570.5 | 569.0 | 582.8 | 560.4 | 614.2 | 637.5 | 659.9 | 639.4 | 619.0 | 645.1 | 535.1 | 489.8 | ||||||||||||||||||||||
| Book Value | 1,375.7 | 1,373.1 | 1,363.7 | 1,342.2 | 1,385.9 | 1,353.6 | 1,445.7 | 1,395.0 | 1,391.2 | 1,384.3 | 1,340.4 | 1,336.0 | 1,316.1 | 1,277.9 | 1,279.0 | 1,329.9 | 1,395.1 | 1,387.3 | ||||||||||||||||||||||
| Tangible Book Value | 25.7 | (2.1) | (28.8) | (68.5) | 30.9 | 7.6 | 38.3 | 11.3 | (17.5) | (24.9) | (54.5) | (89.5) | (137.4) | (180.0) | (228.0) | (242.8) | (247.9) | |||||||||||||||||||||||
| 63.3 |
| 60.8 |
| 48.3 |
| 50.2 |
| 52.6 |
| 52.8 |
| 43.0 |
| 41.5 |
| 51.3 |
| 21.0 |
| 18.4 |
| 18.1 |
| 17.4 |
| 22.2 |
| 22.4 |
| 21.1 |
| 24.3 |
| 21.5 |
| 15.2 |
| 15.3 |
| 21.6 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 987.7 |
| 920.3 |
| 893.2 |
| 867.9 |
| 831.0 |
| 792.7 |
| 718.6 |
| 849.2 |
| 895.2 |
| 716.0 |
| 724.6 |
| 412.2 |
| 391.3 |
| 418.5 |
| 427.9 |
| 421.9 |
| 429.3 |
| 406.6 |
| 441.9 |
| 409.7 |
| 394.9 |
| 376.5 |
| 394.1 |
| 382.7 |
| 236.8 |
| 232.6 |
| 229.9 |
| 220.7 |
| 219.4 |
| 206.4 |
| 196.5 |
| 188.3 |
| 185.4 |
| 176.4 |
| 175.4 |
| 172.1 |
| 170.3 |
| 172.7 |
| 172.0 |
| 174.8 |
| 169.3 |
| 167.3 |
| 161.7 |
| 154.6 |
| 150.3 |
| 153.0 |
| 149.8 |
| 197.1 |
| 197.5 |
| 190.8 |
| 194.4 |
| 195.8 |
| 203.9 |
| 187.9 |
| 188.4 |
| 202.1 |
| 213.5 |
| 204.1 |
| 82.6 |
| 82.3 |
| 83.9 |
| 82.2 |
| 83.4 |
| 87.8 |
| 86.7 |
| 86.3 |
| 86.7 |
| 85.2 |
| 85.7 |
| 83.9 |
| 85.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.3 |
| 94.1 |
| 98.0 |
| 96.2 |
| 95.8 |
| 92.2 |
| 87.9 |
| 84.1 |
| 93.8 |
| 91.9 |
| 21.4 |
| 22.7 |
| 21.3 |
| 22.5 |
| 21.8 |
| 25.0 |
| 25.7 |
| 25.2 |
| 24.5 |
| 24.1 |
| 22.8 |
| 23.4 |
| 22.3 |
| 630.7 |
| 633.4 |
| 627.6 |
| 631.2 |
| 612.1 |
| 604.6 |
| 592.4 |
| 607.2 |
| 557.3 |
| 83.3 |
| 83.2 |
| 83.3 |
| 83.7 |
| 84.2 |
| 86.7 |
| 86.0 |
| 85.8 |
| 84.8 |
| 81.7 |
| 80.8 |
| 79.3 |
| 79.3 |
| 1,027.8 |
| 1,048.7 |
| 1,068.8 |
| 1,075.3 |
| 1,081.4 |
| 1,045.0 |
| 1,044.5 |
| 1,050.2 |
| 1,121.8 |
| 1,064.0 |
| 59.9 |
| 61.4 |
| 63.6 |
| 65.9 |
| 67.7 |
| 70.9 |
| 71.6 |
| 73.5 |
| 74.4 |
| 71.9 |
| 73.1 |
| 69.8 |
| 71.5 |
| 38.2 |
| 36.6 |
| 34.3 |
| 36.2 |
| 38.0 |
| 38.5 |
| 39.8 |
| 40.5 |
| 40.5 |
| 42.9 |
| 33.8 |
| 24.8 |
| 26.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 18.4 |
| 13.4 |
| 17.1 |
| 16.6 |
| 13.1 |
| 12.4 |
| 14.7 |
| 14.7 |
| 5.4 |
| 7.9 |
| 9.3 |
| 6.9 |
| 15.1 |
| 12.6 |
| 13.1 |
| 15.7 |
| 22.2 |
| 20.7 |
| 22.5 |
| 24.4 |
| 17.6 |
| 19.1 |
| 31.0 |
| 31.6 |
| 32.7 |
| 31.9 |
| 31.8 |
| 44.5 |
| 44.0 |
| 41.4 |
| 40.4 |
| 43.3 |
| 32.4 |
| 32.1 |
| 32.1 |
| 32.1 |
| 32.1 |
| 31.6 |
| 30.0 |
| 29.6 |
| 29.4 |
| 28.8 |
| 28.8 |
| 29.3 |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,996.7 |
| 2,955.8 |
| 2,941.8 |
| 2,944.8 |
| 2,913.0 |
| 2,891.8 |
| 2,753.2 |
| 2,871.5 |
| 2,920.6 |
| 2,850.3 |
| 2,724.5 |
| 724.5 |
| 708.5 |
| 709.7 |
| 729.3 |
| 723.6 |
| 744.5 |
| 722.3 |
| 764.5 |
| 730.3 |
| 709.0 |
| 692.0 |
| 697.5 |
| 692.3 |
| 52.6 |
| 48.1 |
| 43.3 |
| 39.0 |
| 38.6 |
| 38.2 |
| 38.1 |
| 38.3 |
| 36.5 |
| 0.7 |
| 0.7 |
| 0.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 10.0 |
| 9.4 |
| 10.1 |
| 10.4 |
| 10.9 |
| 11.2 |
| 11.1 |
| 10.7 |
| 11.2 |
| 9.1 |
| 5.1 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 43.3 |
| 37.0 |
| 22.7 |
| 24.8 |
| 45.6 |
| 41.7 |
| 16.4 |
| 16.0 |
| 25.7 |
| 24.1 |
| 17.6 |
| 14.9 |
| 22.8 |
| 20.5 |
| 14.5 |
| 13.8 |
| 19.4 |
| 17.7 |
| 14.5 |
| 95.6 |
| 93.0 |
| 94.1 |
| 104.0 |
| 93.6 |
| 87.0 |
| 81.0 |
| 85.1 |
| 87.0 |
| 74.5 |
| 42.2 |
| 39.7 |
| 32.3 |
| 31.5 |
| 31.6 |
| 33.4 |
| 29.4 |
| 39.4 |
| 27.7 |
| 34.0 |
| 24.5 |
| 25.5 |
| 24.5 |
| 400.7 |
| 452.5 |
| 430.5 |
| 410.0 |
| 400.4 |
| 396.4 |
| 383.0 |
| 337.1 |
| 282.7 |
| 340.6 |
| 359.9 |
| 345.8 |
| 153.2 |
| 147.5 |
| 151.5 |
| 157.3 |
| 151.7 |
| 157.4 |
| 155.7 |
| 156.1 |
| 134.4 |
| 139.2 |
| 127.4 |
| 124.8 |
| 119.3 |
| 27.4 |
| 26.3 |
| 24.6 |
| 25.7 |
| 27.1 |
| 27.1 |
| 28.1 |
| 28.9 |
| 29.4 |
| 31.3 |
| 24.3 |
| 19.2 |
| 20.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.0 |
| 174.4 |
| 181.3 |
| 186.0 |
| 192.8 |
| 189.4 |
| 196.7 |
| 190.9 |
| 211.1 |
| 212.7 |
| 7.8 |
| 9.2 |
| 10.0 |
| 9.5 |
| 8.3 |
| 9.0 |
| 9.7 |
| 12.6 |
| 12.5 |
| 12.1 |
| 12.0 |
| 11.8 |
| 11.7 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| 49.6 |
| 109.9 |
| 114.9 |
| 114.5 |
| 119.1 |
| 126.0 |
| 125.6 |
| 120.8 |
| 123.2 |
| 111.9 |
| 74.6 |
| 73.5 |
| 75.9 |
| 82.9 |
| 82.5 |
| 85.6 |
| 87.0 |
| 71.4 |
| 69.9 |
| 70.1 |
| 74.2 |
| 71.6 |
| 77.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,601.0 |
| 1,567.8 |
| 1,558.1 |
| 1,569.4 |
| 1,583.5 |
| 1,570.9 |
| 1,526.8 |
| 1,704.2 |
| 1,758.0 |
| 1,608.0 |
| 1,521.0 |
| 266.6 |
| 262.2 |
| 273.3 |
| 296.7 |
| 300.9 |
| 321.7 |
| 313.5 |
| 312.5 |
| 290.7 |
| 287.0 |
| 279.4 |
| 283.8 |
| 292.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.3 |
| 505.6 |
| 482.0 |
| 455.5 |
| 423.9 |
| 382.5 |
| 362.3 |
| 377.4 |
| 413.0 |
| 404.6 |
| 424.4 |
| 414.0 |
| 405.1 |
| 402.3 |
| 387.5 |
| 373.2 |
| 365.2 |
| 380.4 |
| 374.0 |
| 366.8 |
| 364.4 |
| 351.6 |
| 340.1 |
| (145.2) |
| (70.3) |
| (64.0) |
| (54.7) |
| (35.9) |
| (53.2) |
| (26.6) |
| (75.0) |
| (109.3) |
| (121.5) |
| (78.2) |
| (106.0) |
| (78.9) |
| (79.2) |
| (80.7) |
| (80.3) |
| (74.4) |
| (58.7) |
| (65.1) |
| (66.7) |
| (72.9) |
| (82.0) |
| (87.4) |
| (72.0) |
| (71.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.9 |
| 11.9 |
| 11.5 |
| 11.0 |
| 9.8 |
| 9.5 |
| 8.9 |
| 1,395.1 |
| 1,387.3 |
| 1,383.1 |
| 1,374.8 |
| 1,328.9 |
| 1,320.4 |
| 1,225.9 |
| 1,166.9 |
| 1,162.1 |
| 1,240.8 |
| 1,202.0 |
| 456.5 |
| 445.0 |
| 435.1 |
| 431.4 |
| 421.5 |
| 421.5 |
| 406.9 |
| 440.2 |
| 428.1 |
| 411.0 |
| 402.8 |
| 404.2 |
| 391.3 |
| 1,383.7 |
| 1,375.4 |
| 1,329.5 |
| 1,320.9 |
| 1,226.4 |
| 1,167.3 |
| 1,162.0 |
| 1,242.4 |
| 1,203.5 |
| 458.0 |
| 446.4 |
| 436.4 |
| 432.6 |
| 422.7 |
| 422.8 |
| 409.6 |
| 452.1 |
| 439.6 |
| 422.0 |
| 412.6 |
| 413.7 |
| 400.2 |
| 750.5 |
| 749.6 |
| 739.3 |
| 706.2 |
| 729.0 |
| 786.0 |
| 798.0 |
| 797.2 |
| 734.9 |
| (73.9) |
| (59.6) |
| (67.5) |
| (47.3) |
| (26.1) |
| (17.2) |
| (23.1) |
| (36.0) |
| (24.2) |
| (24.2) |
| (22.3) |
| (22.7) |
| (12.0) |
| 483.2 |
| 467.5 |
| 434.6 |
| 409.8 |
| 381.4 |
| 566.5 |
| 554.6 |
| 356.0 |
| 378.8 |
| 259.0 |
| 243.8 |
| 267.0 |
| 270.6 |
| 270.2 |
| 271.9 |
| 250.9 |
| 285.7 |
| 275.3 |
| 255.7 |
| 249.1 |
| 269.4 |
| 263.4 |
| 1,383.1 |
| 1,374.8 |
| 1,328.9 |
| 1,320.4 |
| 1,225.9 |
| 1,166.9 |
| 1,162.1 |
| 1,240.8 |
| 1,202.0 |
| 456.5 |
| 445.0 |
| 435.1 |
| 431.4 |
| 421.5 |
| 421.5 |
| 406.9 |
| 440.2 |
| 428.1 |
| 411.0 |
| 402.8 |
| 404.2 |
| 391.3 |
| (271.7) |
| (296.3) |
| (327.4) |
| (374.0) |
| (392.2) |
| (431.2) |
| (482.3) |
| (480.5) |
| (488.2) |
| (419.4) |
| 313.4 |
| 300.4 |
| 288.1 |
| 281.8 |
| 269.6 |
| 263.9 |
| 249.3 |
| 280.8 |
| 269.0 |
| 257.5 |
| 248.9 |
| 255.1 |
| 240.5 |