| (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 | 308.8 | 377.3 | 393.8 | 197.2 | 193.0 | 257.3 | 199.6 | 358.8 | 326.7 | 379.2 | 304.2 | 278.4 | 299.8 | 286.5 | 361.1 | 366.2 | 388.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 308.8 | 377.3 | 393.8 | 197.2 | 193.0 | 257.3 | 199.6 | 358.8 | 326.7 | 379.2 | 304.2 | 278.4 | 299.8 | 286.5 | 361.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 538.8 | 482.0 | 538.8 | 541.5 | 429.1 | 373.5 | 374.6 | 396.9 | 395.3 | 274.0 | 264.7 | 337.7 | 367.1 | 360.7 | 386.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 633.4 | 544.0 | 562.9 | 665.5 | 539.9 | 381.3 | 393.7 | 361.8 | 348.7 | 255.4 | 275.9 | 341.1 | 350.0 | 364.9 | 373.2 | 291.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,645.6 | 1,484.8 | 1,452.3 | 1,435.4 | 1,379.8 | 1,406.7 | 1,355.1 | 1,257.6 | 1,264.8 | 1,089.0 | 1,104.9 | 1,129.7 | 1,145.5 | 1,120.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 364.9 | 296.6 | 325.4 | 352.1 | 330.2 | 256.5 | 273.0 | 268.6 | 269.8 | 176.8 | 152.6 | 209.7 | 212.8 | 209.6 | 176.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,150.2 | 1,150.6 | 1,102.8 | 1,110.4 | 717.1 | 715.5 | 712.3 | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,150.2 | 1,250.6 | 1,102.8 | 1,121.4 | 717.9 | 715.6 | 712.4 | 0.1 | 2.1 | 1.9 | 4.3 | 68.2 | 15.3 | 18.7 | 101.4 | 13.1 | |||
| (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 | 298.9 | 308.8 | 293.0 | 299.5 | 394.7 | 377.3 | 404.2 | 272.7 | 375.0 | 393.8 | 342.7 | 220.5 | 198.8 | 197.2 | 141.3 | |||||||||||||||||||||||||
| 284.3 |
| 217.4 |
| - |
| - |
| - |
| 366.2 |
| 388.1 |
| 284.3 |
| 217.4 |
| 321.9 |
| 273.7 |
| - |
| - |
| 255.7 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | 20.6 | 19.6 | 17.4 | 17.1 | 15.6 | 12.1 | 11.6 | - | - | - | - | - | - | - | - |
| Other Current Assets | 258.6 | 242.0 | 197.6 | 153.7 | 127.6 | 100.3 | 107.6 | 120.2 | 123.8 | 96.2 | 91.2 | 129.9 | 102.9 | 104.1 | 83.6 | 75.9 | 82.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,739.5 | 1,645.3 | 1,693.1 | 1,557.8 | 1,289.6 | 1,112.3 | 1,075.6 | 1,237.8 | 1,373.6 | 1,043.7 | 936.0 | 1,096.2 | 1,130.8 | 1,132.8 | 1,219.3 | 1,082.5 | 1,023.5 | - | - |
| 1,090.3 |
| 1,069.9 |
| 1,017.3 |
| - |
| - |
| Accumulated Depreciation | 942.8 | 865.6 | 877.0 | 890.5 | 868.0 | 884.6 | 825.8 | 778.8 | 787.8 | 716.7 | 693.6 | 690.9 | 661.5 | 634.6 | 619.9 | 591.4 | 557.2 | - | - |
| Property,Plant & Equipment Net | 702.8 | 619.2 | 575.3 | 544.9 | 511.7 | 522.1 | 529.3 | 478.8 | 477.0 | 372.4 | 411.3 | 438.7 | 484.0 | 486.2 | 470.5 | 478.6 | 460.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 5.1 | 5.2 | 4.7 | 4.3 | 31.2 | 28.5 | 27.3 | 27.2 | 27.5 | 26.6 | 24.6 | 24.6 | 22.9 | 22.9 | - | - |
| Goodwill | 886.7 | 804.9 | 694.5 | 665.3 | 430.2 | 335.6 | 337.1 | 281.3 | 234.6 | 231.9 | 187.5 | 180.1 | 174.7 | 132.9 | 65.1 | 46.0 | 39.6 | - | - |
| Intangible Assets | 250.4 | 221.0 | 186.7 | 202.7 | 149.4 | 134.5 | 177.8 | 147.9 | 127.5 | 130.1 | 120.7 | 132.7 | 147.0 | 132.9 | 94.5 | 81.3 | 81.8 | - | - |
| Operating Lease Right Of Use Assets | 53.0 | 54.3 | 53.3 | 44.8 | 48.0 | 43.6 | 51.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 47.1 | 77.6 | 45.2 | 22.8 | 18.3 | 17.0 | 14.3 | 20.4 | 15.9 | 8.4 | 8.7 | 2.9 | 3.6 | 44.6 | 57.6 | 22.2 | 26.3 | - | - |
| Other Non-Current Assets | 151.1 | 152.1 | 182.6 | 187.1 | 193.1 | 193.0 | 237.1 | 183.6 | 177.9 | 156.9 | 119.9 | 28.7 | 116.3 | 104.6 | 15.1 | 20.0 | 20.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,777.6 | 3,520.1 | 3,377.3 | 3,180.5 | 2,592.3 | 2,314.5 | 2,371.2 | 2,349.8 | 2,406.5 | 1,943.4 | 1,784.2 | 1,939.2 | 2,151.9 | 2,089.9 | 1,976.8 | 1,783.8 | 1,705.3 | - | - |
| 147.1 |
| 100.1 |
| - |
| - |
| Short Term Debt | 0.0 | 100.0 | 0.0 | 11.0 | 0.8 | 0.1 | 0.1 | 0.1 | 2.1 | 1.9 | 4.3 | 68.2 | 15.3 | 18.7 | 101.4 | 13.1 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 13.5 | 13.1 | 13.1 | 10.4 | 10.2 | 11.5 | 13.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 116.2 | 104.4 | 112.4 | 109.4 | 108.6 | 98.4 | 83.0 | 94.2 | 91.9 | 67.4 | 33.5 | 30.1 | 29.6 | 29.4 | 30.2 | 29.6 | 28.9 | - | - |
| Other Current Liabilities | 288.5 | 325.2 | 273.9 | 261.1 | 231.5 | 161.3 | 142.4 | 145.4 | 119.7 | 97.8 | 108.9 | 17.0 | 1.1 | 38.3 | 45.4 | 58.0 | 59.3 | - | - |
| Total Current Liabilities | 956.7 | 878.8 | 754.6 | 852.9 | 755.9 | 549.4 | 563.1 | 538.2 | 528.7 | 388.1 | 370.1 | 492.4 | 456.9 | 440.3 | 471.0 | 335.6 | 298.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 40.1 | 42.1 | 41.6 | 35.9 | 39.0 | 34.0 | 39.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 52.1 | 10.5 | 13.1 | 17.0 | 56.7 | 46.7 | 64.3 | 46.0 | 40.7 | 41.6 | 46.7 | 40.8 | 48.1 | 8.3 | 17.6 | 19.8 | 16.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | 24.7 | 15.2 | 32.8 | 27.0 | 216.2 | 232.2 | 122.0 | 139.7 | - | - |
| Other Non-Current Liabilities | 148.8 | 152.9 | 197.9 | 166.2 | 198.7 | 212.6 | 212.4 | 175.5 | 200.5 | 97.8 | 84.6 | 59.4 | 49.2 | 29.6 | 25.1 | 23.5 | 24.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 481.6 | 161.0 | 164.3 | 291.3 | 312.5 | 298.7 | 321.6 | - | - |
| Total Liabilities | 2,307.8 | 2,192.7 | 2,068.4 | 2,146.5 | 1,728.4 | 1,524.2 | 1,552.1 | 1,462.2 | 1,474.1 | 1,231.2 | 851.7 | 653.4 | 621.2 | 731.5 | 783.5 | 634.3 | 619.6 | - | - |
| 4.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,342.1 | 3,993.0 | 3,688.0 | 3,306.5 | 2,970.3 | 2,821.4 | 2,736.5 | 2,564.4 | 2,388.2 | 2,236.1 | 2,125.8 | 2,086.2 | 1,908.5 | 1,682.7 | 1,484.4 | 1,320.6 | 1,239.0 | - | - |
| Accumulated Other Comprehensive Income | (205.9) | (300.1) | (229.8) | (275.4) | (257.4) | (302.2) | (275.9) | (293.7) | (247.2) | (329.0) | (296.3) | (288.6) | (151.9) | (235.4) | (247.9) | (141.9) | (149.4) | - | - |
| Treasury Stock | - | - | - | 2,488.8 | 2,309.9 | 2,149.7 | 2,041.8 | 1,753.9 | 1,553.6 | 1,514.8 | 1,180.8 | 783.7 | 480.3 | 319.9 | 248.5 | 217.4 | 181.6 | - | - |
| Minority Interest | - | - | - | (0.1) | (0.2) | 1.0 | 0.9 | 0.7 | 0.8 | 0.7 | 0.9 | 3.2 | 4.1 | 15.9 | 16.3 | 16.0 | 13.3 | - | - |
| Total Stockholders Equity | 1,469.8 | 1,327.4 | 1,308.9 | 1,034.0 | 863.9 | 790.3 | 818.2 | 886.9 | 931.6 | 711.5 | 931.6 | 1,282.5 | 1,526.6 | 1,342.4 | 1,176.9 | 1,133.5 | 1,072.3 | 1,010.0 | 1,089.6 |
| Total Equity | 1,469.8 | 1,327.4 | 1,308.9 | 1,034.0 | 863.9 | 790.3 | 819.1 | 887.6 | 932.5 | 712.2 | 932.4 | 1,285.8 | 1,530.7 | 1,358.3 | 1,193.2 | 1,149.5 | 1,085.7 | 1,010.0 | 1,089.6 |
| - |
| - |
| - |
| Net debt | 841.4 | 873.3 | 709.0 | 924.3 | 524.9 | 458.3 | 512.9 | (358.7) | (324.6) | (377.3) | (299.9) | (210.2) | (284.5) | (267.8) | (259.7) | (353.1) | - | - | - |
| Working Capital | 782.8 | 766.5 | 938.5 | 704.9 | 533.7 | 562.9 | 512.4 | 699.6 | 844.9 | 655.6 | 565.9 | 603.8 | 673.9 | 692.5 | 748.2 | 746.9 | 725.6 | - | - |
| Book Value | 1,469.8 | 1,327.4 | 1,308.9 | 1,034.0 | 863.9 | 790.3 | 818.2 | 886.9 | 931.6 | 711.5 | 931.6 | 1,282.5 | 1,526.6 | 1,342.4 | 1,176.9 | 1,133.5 | 1,072.3 | 1,010.0 | 1,089.6 |
| Tangible Book Value | 332.7 | 301.5 | 427.7 | 166.1 | 284.4 | 320.2 | 303.3 | 457.7 | 569.6 | 349.5 | 623.4 | 969.7 | 1,204.9 | 1,076.6 | 1,017.4 | 1,006.3 | 951.0 | - | - |
| 152.8 |
| 154.4 |
| 193.0 |
| 160.6 |
| 190.9 |
| 242.1 |
| 257.3 |
| 152.5 |
| 143.1 |
| 163.4 |
| 199.6 |
| 156.6 |
| 189.9 |
| 267.1 |
| 358.8 |
| 398.2 |
| 357.1 |
| 369.1 |
| 326.7 |
| 299.5 |
| 395.7 |
| 401.4 |
| 379.2 |
| 256.9 |
| 237.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 298.9 | 308.8 | 293.0 | 299.5 | 394.7 | 377.3 | 404.2 | 272.7 | 375.0 | 393.8 | 342.7 | 220.5 | 198.8 | 197.2 | 141.3 | 152.8 | 154.4 | 193.0 | 160.6 | 190.9 | 242.1 | 257.3 | 152.5 | 143.1 | 163.4 | 199.6 | 156.6 | 189.9 | 267.1 | 358.8 | 398.2 | 357.1 | 369.1 | 326.7 | 299.5 | 395.7 | 401.4 | 379.2 | 256.9 | 237.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 598.3 | 538.8 | 501.5 | 554.3 | 522.7 | 482.0 | 517.0 | 549.2 | 544.5 | 538.8 | 537.6 | 570.3 | 573.5 | 541.5 | 463.1 | 518.4 | 516.2 | 429.1 | 443.1 | 457.5 | 431.4 | 373.5 | 373.0 | 339.1 | 385.7 | 374.6 | 395.4 | 428.4 | 423.2 | 396.9 | 409.6 | 425.8 | 442.7 | 395.3 | 401.2 | 323.2 | 302.6 | 274.0 | 281.0 | 291.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 693.9 | 633.4 | 671.5 | 621.4 | 574.3 | 544.0 | 612.4 | 582.7 | 567.3 | 562.9 | 612.3 | 674.8 | 664.6 | 665.5 | 632.4 | 639.4 | 599.8 | 539.9 | 524.4 | 477.7 | 415.9 | 381.3 | 396.2 | 417.5 | 398.2 | 393.7 | 411.1 | 397.8 | 375.7 | 361.8 | 377.4 | 365.6 | 381.5 | 348.7 | 389.7 | 289.6 | 281.3 | 255.4 | 285.2 | 292.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 272.3 | 258.6 | 313.9 | 250.0 | 237.9 | 242.0 | 223.4 | 208.5 | 193.0 | 197.6 | 179.7 | 180.6 | 173.6 | 153.7 | 158.6 | 154.6 | 157.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,863.4 | 1,739.5 | 1,780.0 | 1,725.2 | 1,729.6 | 1,645.3 | 1,757.1 | 1,613.1 | 1,679.8 | 1,693.1 | 1,672.3 | 1,646.2 | 1,610.5 | 1,557.8 | 1,395.4 | 1,465.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,103.2 | 1,093.7 |
| Accumulated Depreciation | 954.2 | 942.8 | 928.0 | 918.0 | 884.9 | 865.6 | 882.3 | 879.2 | 885.4 | 877.0 | 920.0 | 929.9 | 912.0 | 890.5 | 864.0 | 876.4 | 877.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 720.8 | 702.8 | 677.3 | 660.7 | 636.2 | 619.2 | 624.4 | 583.8 | 582.2 | 575.3 | 565.9 | 563.2 | 553.4 | 544.9 | 490.0 | 503.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 886.4 | 886.7 | 887.9 | 829.5 | 813.7 | 804.9 | 818.8 | 792.0 | 689.9 | 694.5 | 686.6 | 692.5 | 679.4 | 665.3 | 424.5 | 431.6 | 437.1 | 430.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.9 | 53.0 | 55.6 | 53.2 | 51.3 | 54.3 | 58.6 | 54.3 | 52.6 | 53.3 | 52.7 | 52.6 | 46.5 | 44.8 | 45.2 | 43.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 429.7 | 448.6 | 470.0 | 512.0 | 445.6 | 450.8 | 464.2 | 426.3 | 427.9 | 414.4 | 401.1 | 409.4 | 409.9 | 412.6 | 342.1 | 341.9 | 359.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,900.4 | 3,777.6 | 3,815.1 | 3,727.4 | 3,625.1 | 3,520.1 | 3,664.5 | 3,415.2 | 3,379.7 | 3,377.3 | 3,325.9 | 3,311.2 | 3,253.2 | 3,180.5 | 2,652.0 | 2,741.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 448.1 | 364.9 | 398.7 | 375.8 | 365.3 | 296.6 | 323.6 | 351.4 | 327.8 | 325.4 | 328.5 | 358.2 | 361.2 | 352.1 | 329.9 | 364.5 | 369.4 | 330.2 | 309.2 | 317.8 | 294.1 | 256.5 | 226.5 | 226.8 | 248.3 | 273.0 | 243.8 | 254.8 | 252.8 | 268.6 | 246.8 | 269.8 | 277.1 | 269.8 | 242.3 | 194.8 | 186.3 | 176.8 | 164.8 | 173.0 |
| Short Term Debt | 163.5 | 143.8 | 0.0 | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.2 | 13.5 | 13.8 | 13.4 | 12.8 | 13.1 | 13.8 | 13.2 | 13.2 | 13.1 | 12.5 | 11.5 | 11.2 | 10.4 | 10.0 | 9.6 | ||||||||||||||||||||||||
| Accrued Expenses | 110.9 | 116.2 | 212.6 | 167.5 | 113.8 | 104.4 | 194.4 | 159.3 | 114.8 | 112.4 | 207.1 | 159.2 | 109.5 | 109.4 | 183.6 | 144.3 | 109.8 | |||||||||||||||||||||||
| Other Current Liabilities | 297.9 | 331.8 | 339.9 | 376.6 | 381.2 | 367.3 | 321.3 | 266.6 | 301.6 | 314.4 | 264.9 | 283.0 | 315.8 | 298.0 | 238.4 | 269.5 | 297.9 | |||||||||||||||||||||||
| Total Current Liabilities | 1,020.4 | 956.7 | 1,039.4 | 1,025.2 | 969.9 | 878.8 | 951.3 | 783.6 | 748.9 | 754.6 | 808.1 | 810.8 | 835.9 | 852.9 | 820.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,150.1 | 1,150.2 | 1,150.3 | 1,150.4 | 1,150.5 | 1,150.6 | 1,150.6 | 1,098.4 | 1,102.7 | 1,102.8 | 1,102.9 | 1,103.9 | 1,110.6 | 1,110.4 | 711.3 | 712.9 | 715.0 | 717.1 | 717.8 | 718.1 | 715.3 | 715.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 38.0 | 40.1 | 42.4 | 40.6 | 39.4 | 42.1 | 46.3 | 42.5 | 40.7 | 41.6 | 41.8 | 42.6 | 36.6 | 35.9 | 36.6 | 35.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 218.6 | 200.9 | 210.7 | 172.1 | 164.6 | 163.4 | 223.4 | 220.3 | 220.3 | 211.1 | 189.3 | 195.1 | 181.4 | 183.2 | 196.2 | 212.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,389.1 | 2,307.8 | 2,400.5 | 2,347.8 | 2,284.9 | 2,192.7 | 2,325.4 | 2,102.3 | 2,071.9 | 2,068.4 | 2,100.3 | 2,109.8 | 2,128.0 | 2,146.5 | 1,727.7 | 1,828.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,435.8 | 4,342.1 | 4,247.4 | 4,168.5 | 4,067.2 | 3,993.0 | 3,893.9 | 3,833.3 | 3,766.3 | 3,688.0 | 3,578.2 | 3,483.1 | 3,387.5 | 3,306.5 | 3,237.2 | 3,160.9 | 3,063.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (213.8) | (205.9) | (211.9) | (210.7) | (270.9) | (300.1) | (235.8) | (249.9) | (239.5) | (229.8) | (265.8) | (236.2) | (250.8) | (275.4) | (329.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,464.5 | 2,438.1 | 2,413.2 | 2,309.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | ||||||||||||||||||||||
| Total Stockholders Equity | 1,511.3 | 1,469.8 | 1,414.6 | 1,379.6 | 1,340.2 | 1,327.4 | 1,339.2 | 1,312.9 | 1,307.8 | 1,308.9 | 1,225.6 | 1,201.4 | 1,125.2 | 1,034.0 | 924.2 | 913.0 | ||||||||||||||||||||||||
| Total Equity | 1,511.3 | 1,469.8 | 1,414.6 | 1,379.6 | 1,340.2 | 1,327.4 | 1,339.2 | 1,312.9 | 1,307.8 | 1,308.9 | 1,225.6 | 1,201.4 | 1,125.2 | 1,034.0 | 924.2 | 913.0 | 863.1 | 863.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,313.6 | 1,294.0 | 1,150.3 | 1,250.4 | 1,250.5 | 1,250.6 | 1,150.6 | 1,098.4 | 1,102.7 | 1,102.8 | 1,102.9 | 1,103.9 | 1,110.6 | 1,110.4 | 711.3 | 712.9 | 715.0 | 717.1 | 717.8 | 718.1 | 715.3 | 715.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,014.7 | 985.2 | 857.3 | 950.9 | 855.8 | 873.3 | 746.4 | 825.8 | 727.7 | 709.0 | 760.2 | 883.4 | 911.8 | 913.2 | 569.9 | 560.1 | 560.7 | 524.1 | ||||||||||||||||||||||
| Working Capital | 843.1 | 782.8 | 740.5 | 700.0 | 759.8 | 766.5 | 805.8 | 829.5 | 930.9 | 938.5 | 864.2 | 835.4 | 774.6 | 704.9 | 575.1 | 561.5 | 500.2 | 533.7 | ||||||||||||||||||||||
| Book Value | 1,511.3 | 1,469.8 | 1,414.6 | 1,379.6 | 1,340.2 | 1,327.4 | 1,339.2 | 1,312.9 | 1,307.8 | 1,308.9 | 1,225.6 | 1,201.4 | 1,125.2 | 1,034.0 | 924.2 | 913.0 | 863.1 | 863.9 | ||||||||||||||||||||||
| Tangible Book Value | 624.9 | 583.1 | 526.7 | 550.1 | 526.5 | 522.5 | 520.4 | 520.9 | 618.0 | 614.4 | 539.0 | 509.0 | 445.9 | 368.8 | 499.7 | 481.4 | 425.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.6 |
| 107.9 |
| 111.9 |
| 106.9 |
| 100.3 |
| 104.5 |
| 108.1 |
| 112.0 |
| 107.6 |
| 119.3 |
| 111.9 |
| 127.1 |
| 120.2 |
| 121.1 |
| 124.0 |
| 115.8 |
| 123.8 |
| 109.0 |
| 199.3 |
| 162.8 |
| 96.2 |
| 97.3 |
| 100.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,427.8 |
| 1,289.6 |
| 1,236.0 |
| 1,237.9 |
| 1,196.3 |
| 1,112.3 |
| 1,026.2 |
| 1,007.8 |
| 1,059.3 |
| 1,075.6 |
| 1,082.4 |
| 1,127.9 |
| 1,193.2 |
| 1,237.8 |
| 1,405.6 |
| 1,411.6 |
| 1,445.8 |
| 1,373.6 |
| 1,378.7 |
| 1,207.8 |
| 1,148.1 |
| 1,043.7 |
| 920.5 |
| 921.6 |
| 868.0 |
| 879.4 |
| 892.9 |
| 875.1 |
| 884.6 |
| 858.3 |
| 837.1 |
| 816.9 |
| 825.8 |
| 803.3 |
| 800.3 |
| 792.4 |
| 778.8 |
| 799.1 |
| 794.9 |
| 803.5 |
| 787.8 |
| 772.4 |
| 752.6 |
| 732.5 |
| 716.7 |
| 718.4 |
| 709.9 |
| 511.9 |
| 511.7 |
| 520.1 |
| 513.7 |
| 500.4 |
| 522.1 |
| 504.5 |
| 502.2 |
| 503.2 |
| 529.3 |
| 523.2 |
| 512.4 |
| 476.9 |
| 478.8 |
| 461.8 |
| 468.2 |
| 482.8 |
| 477.0 |
| 475.1 |
| 384.9 |
| 376.1 |
| 372.4 |
| 384.8 |
| 383.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 436.0 |
| 412.8 |
| 334.2 |
| 335.6 |
| 331.5 |
| 328.6 |
| 326.6 |
| 337.1 |
| 331.3 |
| 323.0 |
| 282.5 |
| 281.3 |
| 233.7 |
| 234.0 |
| 236.6 |
| 234.6 |
| 235.9 |
| 234.1 |
| 233.5 |
| 231.9 |
| 236.6 |
| 237.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.4 |
| 48.0 |
| 49.3 |
| 47.3 |
| 39.9 |
| 43.6 |
| 46.6 |
| 45.7 |
| 48.9 |
| 51.5 |
| 53.7 |
| 58.4 |
| 53.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 360.8 |
| 376.7 |
| 348.3 |
| 330.8 |
| 344.4 |
| 355.3 |
| 360.4 |
| 416.8 |
| 429.2 |
| 424.2 |
| 431.1 |
| 402.3 |
| 351.9 |
| 318.5 |
| 320.0 |
| 323.3 |
| 321.3 |
| 321.5 |
| 294.8 |
| 295.0 |
| 295.4 |
| 291.9 |
| 294.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,736.3 |
| 2,592.3 |
| 2,568.8 |
| 2,512.7 |
| 2,361.7 |
| 2,314.5 |
| 2,217.5 |
| 2,199.0 |
| 2,305.9 |
| 2,371.2 |
| 2,361.2 |
| 2,394.3 |
| 2,354.9 |
| 2,349.8 |
| 2,419.6 |
| 2,433.7 |
| 2,488.5 |
| 2,406.5 |
| 2,411.1 |
| 2,121.7 |
| 2,052.7 |
| 1,943.4 |
| 1,833.8 |
| 1,837.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 12.8 |
| 15.4 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 10.2 |
| 10.8 |
| 10.7 |
| 10.7 |
| 11.5 |
| 12.8 |
| 12.9 |
| 12.8 |
| 13.6 |
| 14.0 |
| 14.4 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.6 |
| 156.1 |
| 124.6 |
| 92.8 |
| 98.4 |
| 122.0 |
| 99.5 |
| 82.6 |
| 83.0 |
| 133.4 |
| 115.9 |
| 87.1 |
| 94.2 |
| 138.6 |
| - |
| - |
| 91.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.4 |
| 238.7 |
| 243.2 |
| 224.0 |
| 191.7 |
| 183.6 |
| 192.6 |
| 191.5 |
| 172.1 |
| 181.9 |
| 170.2 |
| 185.5 |
| 175.3 |
| 159.4 |
| 268.0 |
| 271.1 |
| 164.9 |
| 295.5 |
| 218.9 |
| 233.9 |
| 209.5 |
| 247.4 |
| 226.8 |
| 903.7 |
| 927.7 |
| 755.9 |
| 745.4 |
| 696.0 |
| 614.5 |
| 549.4 |
| 533.2 |
| 568.6 |
| 654.8 |
| 563.1 |
| 572.4 |
| 571.0 |
| 525.5 |
| 538.2 |
| 545.6 |
| 539.8 |
| 550.2 |
| 528.7 |
| 539.9 |
| 415.6 |
| 422.3 |
| 388.1 |
| 596.1 |
| 559.8 |
| 40.4 |
| 39.0 |
| 40.1 |
| 38.3 |
| 31.2 |
| 34.0 |
| 36.9 |
| 36.3 |
| 38.0 |
| 39.1 |
| 40.3 |
| 44.3 |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.6 |
| 255.4 |
| 247.7 |
| 238.9 |
| 228.6 |
| 259.3 |
| 257.9 |
| 254.5 |
| 267.2 |
| 276.7 |
| 261.0 |
| 266.8 |
| 258.9 |
| 221.5 |
| 247.8 |
| 250.3 |
| 256.8 |
| 241.2 |
| 220.5 |
| 149.5 |
| 142.9 |
| 139.4 |
| 125.0 |
| 124.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,547.4 |
| 1,548.3 |
| 1,490.2 |
| 1,462.2 |
| 1,491.8 |
| 1,490.2 |
| 1,507.8 |
| 1,474.1 |
| 1,465.2 |
| 1,269.9 |
| 1,268.6 |
| 1,231.2 |
| 484.8 |
| 485.2 |
| 1,873.3 |
| 1,728.4 |
| 1,710.9 |
| 1,653.1 |
| 1,558.3 |
| 1,524.2 |
| 1,506.8 |
| 1,538.9 |
| 1,637.9 |
| 1,552.1 |
| 1,547.4 |
| 1,548.3 |
| 1,490.2 |
| 1,462.2 |
| 1,491.8 |
| 1,490.2 |
| 1,507.8 |
| 1,474.1 |
| 1,465.2 |
| 1,269.9 |
| 1,268.6 |
| 1,231.2 |
| 1,080.9 |
| 1,045.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,970.3 |
| 2,930.4 |
| 2,928.8 |
| 2,864.2 |
| 2,821.4 |
| 2,790.6 |
| 2,762.8 |
| 2,767.9 |
| 2,736.5 |
| 2,704.5 |
| 2,661.7 |
| 2,605.3 |
| 2,564.4 |
| 2,505.4 |
| 2,461.1 |
| 2,417.8 |
| 2,388.2 |
| 2,389.8 |
| 2,306.8 |
| 2,268.7 |
| 2,236.1 |
| 2,205.8 |
| 2,167.0 |
| (285.2) |
| (259.5) |
| (257.4) |
| (265.8) |
| (305.2) |
| (312.4) |
| (302.2) |
| (343.3) |
| (355.6) |
| (348.2) |
| (275.9) |
| (305.9) |
| (281.9) |
| (287.5) |
| (293.7) |
| (271.6) |
| (276.5) |
| (225.7) |
| (247.2) |
| (250.3) |
| (272.5) |
| (298.3) |
| (329.0) |
| (288.4) |
| (286.6) |
| 2,251.2 |
| 2,201.4 |
| 2,176.7 |
| 2,149.7 |
| 2,151.4 |
| 2,152.5 |
| 2,149.6 |
| 2,041.8 |
| 1,973.1 |
| 1,913.2 |
| 1,828.0 |
| 1,753.9 |
| 1,674.2 |
| 1,603.4 |
| 1,567.7 |
| 1,553.6 |
| 1,534.7 |
| 1,519.6 |
| 1,514.1 |
| 1,514.8 |
| 1,465.9 |
| 1,381.9 |
| (0.1) |
| (0.0) |
| (0.1) |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 863.1 |
| 863.9 |
| 858.0 |
| 859.7 |
| 803.5 |
| 789.3 |
| 709.8 |
| 659.3 |
| 667.1 |
| 818.2 |
| 812.9 |
| 845.4 |
| 864.0 |
| 886.9 |
| 927.2 |
| 942.7 |
| 979.8 |
| 931.6 |
| 945.2 |
| 851.0 |
| 783.4 |
| 711.5 |
| 752.1 |
| 791.6 |
| 857.9 |
| 859.6 |
| 803.4 |
| 790.3 |
| 710.7 |
| 660.1 |
| 668.0 |
| 819.1 |
| 813.8 |
| 846.1 |
| 864.7 |
| 887.6 |
| 927.9 |
| 943.5 |
| 980.7 |
| 932.5 |
| 945.9 |
| 851.8 |
| 784.1 |
| 712.2 |
| 752.9 |
| 792.4 |
| 557.2 |
| 527.3 |
| 473.2 |
| 458.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 490.5 |
| 541.9 |
| 581.8 |
| 562.9 |
| 493.1 |
| 439.2 |
| 404.5 |
| 512.4 |
| 510.0 |
| 556.9 |
| 667.6 |
| 699.6 |
| 860.0 |
| 871.8 |
| 895.6 |
| 844.9 |
| 838.8 |
| 792.2 |
| 725.8 |
| 655.6 |
| 324.4 |
| 361.8 |
| 858.0 |
| 859.7 |
| 803.5 |
| 789.3 |
| 709.8 |
| 659.3 |
| 667.1 |
| 818.2 |
| 812.9 |
| 845.4 |
| 864.0 |
| 886.9 |
| 927.2 |
| 942.7 |
| 979.8 |
| 931.6 |
| 945.2 |
| 851.0 |
| 783.4 |
| 711.5 |
| 752.1 |
| 791.6 |
| 433.7 |
| 422.0 |
| 446.9 |
| 469.3 |
| 453.7 |
| 378.4 |
| 330.6 |
| 340.5 |
| 481.1 |
| 481.6 |
| 522.4 |
| 581.5 |
| 605.6 |
| 693.4 |
| 708.8 |
| 743.2 |
| 697.1 |
| 709.3 |
| 616.9 |
| 549.9 |
| 479.6 |
| 515.5 |
| 554.2 |