| (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 | 587.4 | 350.2 | 365.5 | 316.5 | 361.7 | 348.9 | 247.6 | 268.1 | 526.1 | 281.9 | 253.2 | 332.8 | 272.7 | 359.1 | 236.3 | 244.5 | 260.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 587.4 | 350.2 | 365.5 | 316.5 | 361.7 | 348.9 | 247.6 | 268.1 | 526.1 | 281.9 | 253.2 | 332.8 | 272.7 | 359.1 | 236.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 433.7 | 503.0 | 564.9 | 609.0 | 620.0 | 535.2 | 564.4 | 545.3 | 522.3 | 450.8 | 448.7 | 470.4 | 434.8 | 412.6 | 442.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 622.6 | 722.6 | 819.7 | 907.5 | 993.2 | 691.5 | 636.7 | 633.9 | 571.1 | 519.6 | 504.6 | 481.4 | 495.9 | 489.0 | 441.0 | 435.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,229.1 | 2,285.9 | 2,351.4 | 2,268.5 | 2,251.2 | 2,180.7 | 2,151.3 | 1,980.9 | 1,877.2 | 1,730.9 | 1,687.3 | 1,742.6 | 1,841.2 | 1,810.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 466.6 | 497.7 | 536.2 | 518.4 | 613.8 | 552.2 | 463.4 | 465.4 | 430.3 | 351.1 | 307.2 | 369.8 | 339.3 | 285.4 | 256.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 1,900.2 | 2,117.6 | 1,169.0 | 1,251.7 | 959.8 | 944.9 | 968.4 | 869.5 | 1,055.4 | 835.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1.5 | 1.3 | 308.0 | 9.4 | - | 1,900.2 | 2,117.6 | 1,169.0 | 1,251.7 | 959.8 | 944.9 | 968.4 | 869.5 | 1,055.4 | 835.8 | 764.4 | |||
| (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 | 510.5 | 587.4 | 460.7 | 368.8 | 412.6 | 350.2 | 277.2 | 307.0 | 361.3 | 365.5 | 273.9 | 272.4 | 344.5 | 316.5 | 226.2 | |||||||||||||||||||||||||
| 164.7 |
| 205.4 |
| - |
| - |
| - |
| 244.5 |
| 260.5 |
| 164.7 |
| 205.4 |
| 478.9 |
| 469.5 |
| - |
| - |
| 409.1 |
| - |
| - |
| Prepaid Expenses | 57.7 | 58.3 | 58.9 | 59.0 | 58.9 | 54.1 | 61.9 | 51.0 | 74.2 | 36.8 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | 973.7 | 45.4 | 45.7 | 35.5 | 33.2 | 91.8 | 45.7 | 44.8 | 43.1 | 60.4 | 58.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.8 | 19.6 | 24.9 | 16.4 | - | - |
| Total Current Assets | 1,743.6 | 1,690.5 | 1,881.4 | 1,958.0 | 2,065.3 | 1,658.1 | 1,538.1 | 1,524.6 | 1,766.5 | 1,324.9 | 1,311.2 | 1,429.3 | 1,281.7 | 1,339.1 | 1,224.0 | 1,219.1 | 1,213.6 | - | - |
| 1,773.8 |
| 1,798.1 |
| 1,790.1 |
| - |
| - |
| Accumulated Depreciation | 1,565.1 | 1,561.5 | 1,570.2 | 1,496.1 | 1,469.7 | 1,395.9 | 1,320.5 | 1,252.4 | 1,213.3 | 1,165.4 | 1,146.5 | 1,193.8 | 1,266.6 | 1,237.4 | 1,193.2 | 1,173.9 | 1,121.5 | - | - |
| Property,Plant & Equipment Net | 664.0 | 724.4 | 781.2 | 772.4 | 781.5 | 784.8 | 830.8 | 728.5 | 663.9 | 565.5 | 540.8 | 548.8 | 574.6 | 572.8 | 580.6 | 624.2 | 668.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 751.4 | 794.4 | 1,489.8 | 1,474.4 | 1,449.6 | 1,388.8 | 1,406.3 | 833.8 | 822.2 | 791.3 | 806.1 | 829.4 | 926.8 | 991.5 | 926.6 | 930.3 | 928.2 | - | - |
| Intangible Assets | 91.3 | 140.4 | 167.5 | 675.4 | 707.8 | 701.6 | 764.0 | 178.7 | 169.1 | 164.9 | 188.4 | 204.7 | 203.4 | 206.3 | 116.6 | 152.3 | 171.1 | - | - |
| Operating Lease Right Of Use Assets | 137.9 | 175.7 | 193.2 | 195.0 | 192.6 | 161.6 | 158.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 27.1 | 18.3 | 13.2 | 8.3 | 8.6 | 11.0 | 11.5 | 20.2 | 21.4 | 23.9 | 33.3 | 36.5 | 46.9 | 50.2 | 11.0 | 10.7 | - | - | - |
| Other Non-Current Assets | 148.2 | 136.2 | 121.4 | 110.9 | 110.5 | 105.1 | 118.4 | 116.4 | 129.1 | 137.5 | 117.2 | 128.4 | 121.6 | 145.2 | 67.3 | 75.1 | 52.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,536.4 | 3,661.6 | 4,634.5 | 5,186.1 | 5,307.3 | 4,800.0 | 4,855.4 | 3,382.0 | 3,550.8 | 2,984.1 | 2,963.7 | 3,135.9 | 3,108.1 | 3,254.9 | 2,915.1 | 3,001.0 | 3,061.2 | - | - |
| 226.4 |
| 199.4 |
| - |
| - |
| Short Term Debt | 1.5 | 1.3 | 308.0 | 9.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 51.5 | 53.4 | 57.3 | 49.5 | 44.5 | 42.4 | 39.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 227.3 | 242.2 | 256.8 | 261.7 | 284.6 | 275.2 | 281.0 | 262.7 | 303.4 | 257.7 | 286.7 | 337.6 | 229.7 | 220.5 | 209.6 | 209.5 | 229.7 | - | - |
| Other Current Liabilities | 28.1 | 51.8 | 104.3 | 129.1 | 92.2 | 85.3 | 93.3 | 86.4 | 88.7 | 94.2 | 103.9 | 83.1 | 79.4 | 23.6 | 117.3 | 84.9 | 92.7 | - | - |
| Total Current Liabilities | 775.0 | 846.4 | 1,262.6 | 968.1 | 1,335.7 | 1,006.0 | 928.1 | 815.7 | 976.2 | 706.6 | 701.2 | 992.2 | 829.5 | 731.0 | 586.0 | 523.0 | 535.1 | - | - |
| 764.4 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 106.7 | 131.1 | 150.5 | 153.6 | 153.0 | 122.1 | 121.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 52.9 | 48.9 | 101.2 | 222.7 | 217.4 | 205.4 | 214.2 | 85.6 | 83.0 | 54.3 | 38.6 | 41.8 | 63.3 | 69.6 | 57.8 | 69.5 | 49.0 | - | - |
| Pension Obligations | 2.5 | 6.6 | 11.2 | 19.0 | 45.2 | 71.7 | 58.6 | 39.2 | 57.6 | 79.6 | 83.7 | 83.7 | 39.9 | 75.8 | 66.5 | 54.7 | - | - | - |
| Other Non-Current Liabilities | 83.0 | 82.2 | 106.6 | 126.1 | 162.9 | 192.1 | 173.5 | 155.3 | 202.9 | 173.0 | 184.7 | 185.0 | 127.7 | 158.2 | 130.3 | 121.9 | 112.3 | - | - |
| Total Non-Current Liabilities | 1,738.8 | 2,125.0 | 2,037.9 | 2,576.6 | 2,323.0 | 2,368.9 | 2,575.8 | 1,408.7 | 1,383.8 | 1,183.5 | 1,164.8 | 993.5 | 879.4 | 1,081.7 | 1,021.4 | 953.6 | 950.6 | - | - |
| Total Liabilities | 2,513.8 | 2,971.4 | 3,300.5 | 3,544.7 | 3,658.7 | 3,374.9 | 3,513.5 | 2,175.2 | 2,360.0 | 1,890.1 | 1,866.0 | 1,981.0 | 1,708.9 | 1,812.7 | 1,607.4 | 1,476.6 | 1,485.7 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 463.2 | 467.7 | - | - |
| Retained Earnings | 2,272.2 | 2,064.5 | 2,661.1 | 3,046.0 | 2,973.0 | 2,797.2 | 2,734.5 | 2,613.8 | 2,511.3 | 2,410.5 | 2,209.2 | 2,061.3 | 2,136.4 | 2,109.6 | 2,027.4 | 2,033.3 | 2,013.3 | - | - |
| Accumulated Other Comprehensive Income | (9.0) | (115.8) | (43.7) | (93.5) | (38.3) | (52.4) | (76.8) | (77.6) | (9.5) | (113.6) | (91.1) | (2.6) | 94.5 | 71.0 | 65.2 | 101.8 | 104.8 | 11.4 | - |
| Treasury Stock | - | - | - | - | 1,846.6 | 1,865.4 | 1,883.8 | 1,908.3 | 1,828.3 | 1,713.5 | 1,564.0 | 1,416.6 | 1,320.7 | 1,206.7 | 1,254.3 | 1,093.0 | 1,033.8 | - | - |
| Minority Interest | 0.5 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 2.4 | 12.1 | 8.4 | 7.9 | 7.7 | 10.5 | 17.1 | 21.5 | - | - |
| Total Stockholders Equity | 1,022.1 | 689.4 | 1,333.3 | 1,640.7 | 1,648.0 | 1,424.6 | 1,312.0 | 1,157.0 | 1,190.2 | 1,091.6 | 1,085.6 | 1,146.5 | 1,391.3 | 1,434.5 | 1,297.2 | 1,507.3 | 1,554.0 | 1,670.9 | 2,148.2 |
| Total Equity | 1,022.6 | 690.2 | 1,334.0 | 1,641.4 | 1,648.6 | 1,425.1 | 1,341.9 | 1,206.8 | 1,190.8 | 1,094.0 | 1,097.7 | 1,154.9 | 1,399.2 | 1,442.2 | 1,307.7 | 1,524.4 | 1,575.5 | 1,670.9 | 2,148.2 |
| - |
| - |
| - |
| Net debt | (585.9) | (348.9) | (57.5) | (307.1) | - | 1,551.3 | 1,870.0 | 900.9 | 725.6 | 677.9 | 691.7 | 635.6 | 596.8 | 696.3 | 599.5 | 519.9 | - | - | - |
| Working Capital | 968.6 | 844.1 | 618.8 | 989.9 | 729.6 | 652.1 | 610.0 | 708.9 | 790.3 | 618.3 | 610.0 | 437.1 | 452.2 | 608.1 | 638.0 | 696.1 | 678.5 | - | - |
| Book Value | 1,022.1 | 689.4 | 1,333.3 | 1,640.7 | 1,648.0 | 1,424.6 | 1,312.0 | 1,157.0 | 1,190.2 | 1,091.6 | 1,085.6 | 1,146.5 | 1,391.3 | 1,434.5 | 1,297.2 | 1,507.3 | 1,554.0 | 1,670.9 | 2,148.2 |
| Tangible Book Value | 179.4 | (245.4) | (324.0) | (509.1) | (509.4) | (665.8) | (858.3) | 144.5 | 198.9 | 135.4 | 91.1 | 112.4 | 261.1 | 236.7 | 254.0 | 424.7 | 454.7 | - | - |
| 269.9 |
| 327.3 |
| 361.7 |
| 234.7 |
| 231.6 |
| 333.8 |
| 348.9 |
| 245.0 |
| 208.8 |
| 505.8 |
| 247.6 |
| 242.0 |
| 289.7 |
| 263.3 |
| 268.1 |
| 363.5 |
| 446.4 |
| 494.6 |
| 526.1 |
| 342.9 |
| 335.1 |
| 268.6 |
| 281.9 |
| 317.3 |
| 284.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 510.5 | 587.4 | 460.7 | 368.8 | 412.6 | 350.2 | 277.2 | 307.0 | 361.3 | 365.5 | 273.9 | 272.4 | 344.5 | 316.5 | 226.2 | 269.9 | 327.3 | 361.7 | 234.7 | 231.6 | 333.8 | 348.9 | 245.0 | 208.8 | 505.8 | 247.6 | 242.0 | 289.7 | 263.3 | 268.1 | 363.5 | 446.4 | 494.6 | 526.1 | 342.9 | 335.1 | 268.6 | 281.9 | 317.3 | 284.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 487.1 | 433.7 | 536.1 | 542.2 | 522.3 | 503.0 | 583.9 | 593.0 | 577.4 | 564.9 | 626.9 | 635.9 | 642.2 | 609.0 | 675.8 | 671.7 | 666.5 | 620.0 | 670.2 | 674.6 | 577.4 | 535.2 | 621.8 | 556.9 | 546.0 | 564.4 | 655.6 | 670.8 | 642.8 | 545.3 | 600.7 | 610.0 | 578.0 | 522.3 | 554.0 | 547.1 | 523.0 | 450.8 | 508.4 | 490.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 663.3 | 622.6 | 634.0 | 648.6 | 678.3 | 722.6 | 754.4 | 755.4 | 807.4 | 819.7 | 834.9 | 857.8 | 892.7 | 907.5 | 976.0 | 1,026.9 | 1,045.8 | 993.2 | 970.2 | 893.0 | 801.8 | 691.5 | 585.3 | 574.1 | 655.5 | 636.7 | 635.8 | 656.7 | 676.8 | 633.9 | 634.0 | 634.2 | 610.6 | 571.1 | 558.0 | 580.0 | 556.2 | 519.6 | 518.6 | 523.4 |
| Prepaid Expenses | 53.0 | 57.7 | 45.7 | 53.3 | 47.9 | 58.3 | 64.8 | 77.5 | 56.5 | 58.9 | 66.1 | 72.9 | 59.4 | 59.0 | 68.5 | 72.4 | 60.0 | 58.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,747.0 | 1,743.6 | 1,708.8 | 1,742.7 | 1,784.1 | 1,690.5 | 1,734.5 | 1,788.6 | 1,860.3 | 1,881.4 | 1,886.2 | 1,905.8 | 2,014.8 | 1,958.0 | 2,001.0 | 2,091.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,229.1 | 2,229.1 | 2,235.2 | 2,287.9 | 2,245.2 | 2,285.9 | 2,332.5 | 2,321.0 | 2,345.7 | 2,351.4 | 2,328.7 | 2,330.9 | 2,308.5 | 2,268.5 | 2,212.0 | 2,226.7 | 2,250.3 | 2,251.2 | 2,232.7 | 2,243.2 | 2,189.2 | 2,180.7 | 2,152.2 | 2,126.8 | 2,107.6 | 2,151.3 | 2,110.1 | 2,108.0 | 2,076.4 | 1,980.9 | 1,971.1 | 1,939.5 | 1,945.6 | 1,877.2 | 1,840.1 | 1,829.5 | 1,774.8 | 1,730.9 | 1,723.6 | 1,708.9 |
| Accumulated Depreciation | 1,570.7 | 1,565.1 | 1,562.0 | 1,601.5 | 1,553.1 | 1,561.5 | 1,583.6 | 1,564.4 | 1,573.6 | 1,570.2 | 1,552.0 | 1,541.7 | 1,521.9 | 1,496.1 | 1,470.8 | 1,476.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 658.4 | 664.0 | 673.2 | 686.4 | 692.1 | 724.4 | 748.9 | 756.6 | 772.1 | 781.2 | 776.7 | 789.2 | 786.6 | 772.4 | 741.2 | 750.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 747.6 | 751.4 | 748.5 | 751.2 | 734.9 | 794.4 | 814.7 | 804.1 | 1,481.6 | 1,489.8 | 1,475.4 | 1,477.1 | 1,473.6 | 1,474.4 | 1,449.6 | 1,430.4 | 1,445.6 | 1,449.6 | ||||||||||||||||||||||
| Intangible Assets | 87.2 | 91.3 | 94.9 | 97.8 | 98.4 | 140.4 | 151.4 | 156.1 | 161.8 | 167.5 | 622.5 | 644.7 | 660.4 | 675.4 | 689.1 | 665.5 | 688.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 129.9 | 137.9 | 159.9 | 154.9 | 163.6 | 175.7 | 188.2 | 192.2 | 202.2 | 193.2 | 200.1 | 212.0 | 221.1 | 195.0 | 190.8 | 189.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 149.0 | 148.2 | 139.7 | 127.0 | 134.0 | 136.2 | 142.4 | 141.2 | 136.8 | 121.4 | 116.7 | 115.5 | 113.5 | 110.9 | 103.5 | 103.2 | 110.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,519.1 | 3,536.4 | 3,525.0 | 3,703.7 | 3,748.9 | 3,661.6 | 3,780.1 | 3,838.8 | 4,614.8 | 4,634.5 | 5,077.6 | 5,144.3 | 5,270.0 | 5,186.1 | 5,175.2 | 5,230.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 467.9 | 466.6 | 485.3 | 468.4 | 476.5 | 497.7 | 516.0 | 521.8 | 495.6 | 536.2 | 534.1 | 507.4 | 552.2 | 518.4 | 512.5 | 602.0 | 622.0 | 613.8 | 607.1 | 612.0 | 536.3 | 552.2 | 494.1 | 361.4 | 429.1 | 463.4 | 467.3 | 452.9 | 431.2 | 465.4 | 428.7 | 450.6 | 433.4 | 430.3 | 381.8 | 388.3 | 387.8 | 351.1 | 334.9 | 339.8 |
| Short Term Debt | 1.6 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 301.1 | 301.0 | 303.8 | 308.0 | 8.9 | - | - | 9.4 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 50.0 | 51.5 | 46.3 | 50.9 | 52.0 | 53.4 | 53.7 | 57.1 | 58.0 | 57.3 | 55.9 | 56.3 | 55.1 | 49.5 | 44.7 | 44.8 | ||||||||||||||||||||||||
| Accrued Expenses | 196.8 | 227.3 | 228.8 | 201.3 | 202.6 | 242.2 | 249.3 | 239.7 | 229.7 | 256.8 | 295.4 | 266.0 | 237.8 | 261.7 | 277.6 | 278.3 | 279.3 | |||||||||||||||||||||||
| Other Current Liabilities | 32.4 | 28.1 | 32.3 | 40.8 | 44.6 | 51.8 | 51.6 | 48.3 | 101.2 | 104.3 | 114.8 | 117.7 | 114.6 | 129.1 | 122.8 | 105.0 | 102.8 | |||||||||||||||||||||||
| Total Current Liabilities | 748.7 | 775.0 | 794.1 | 802.3 | 810.4 | 846.4 | 1,171.7 | 1,167.9 | 1,188.3 | 1,262.6 | 1,009.1 | 955.6 | 968.6 | 968.1 | 965.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 99.7 | 106.7 | 120.0 | 111.2 | 119.3 | 131.1 | 143.3 | 148.7 | 158.5 | 150.5 | 156.5 | 167.2 | 175.9 | 153.6 | 151.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 54.4 | 52.9 | 56.6 | 51.8 | 50.6 | 48.9 | 55.0 | 61.4 | 100.4 | 101.2 | 204.5 | 214.2 | 219.7 | 222.7 | 215.5 | 211.8 | 219.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 80.0 | 83.0 | 86.1 | 82.0 | 77.6 | 82.2 | 90.1 | 90.4 | 105.2 | 106.6 | 108.6 | 122.3 | 129.8 | 126.1 | 147.2 | 133.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,730.7 | 1,738.8 | 1,758.5 | 2,045.6 | 2,190.9 | 2,125.0 | 1,866.6 | 2,002.6 | 2,137.0 | 2,037.9 | 2,432.6 | 2,520.1 | 2,634.3 | 2,576.6 | 2,647.4 | 2,284.6 | ||||||||||||||||||||||||
| Total Liabilities | 2,479.4 | 2,513.8 | 2,552.6 | 2,847.9 | 3,001.3 | 2,971.4 | 3,038.3 | 3,170.5 | 3,325.3 | 3,300.5 | 3,441.7 | 3,475.7 | 3,602.9 | 3,544.7 | 3,612.4 | 3,616.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,285.2 | 2,272.2 | 2,253.9 | 2,133.8 | 2,088.2 | 2,064.5 | 2,057.3 | 2,019.3 | 2,629.6 | 2,661.1 | 3,021.3 | 3,031.2 | 3,039.6 | 3,046.0 | 3,053.0 | 3,041.3 | 3,006.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.4) | (9.0) | (38.4) | (32.9) | (92.5) | (115.8) | (54.2) | (87.0) | (68.5) | (43.7) | (96.7) | (68.5) | (71.8) | (93.5) | (174.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,883.5 | 1,881.4 | 1,848.4 | 1,846.6 | ||||||||||||||||||||||
| Minority Interest | 0.5 | 0.5 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,039.2 | 1,022.1 | 971.8 | 855.0 | 746.8 | 689.4 | 741.0 | 667.6 | 1,288.8 | 1,333.3 | 1,635.1 | 1,668.0 | 1,666.5 | 1,640.7 | 1,562.2 | 1,614.0 | ||||||||||||||||||||||||
| Total Equity | 1,039.7 | 1,022.6 | 972.4 | 855.8 | 747.6 | 690.2 | 741.8 | 668.3 | 1,289.5 | 1,334.0 | 1,635.9 | 1,668.6 | 1,667.1 | 1,641.4 | 1,562.8 | 1,614.6 | 1,671.4 | 1,648.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1.6 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 301.1 | 301.0 | 303.8 | 308.0 | 8.9 | - | - | 9.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (508.9) | (585.9) | (459.3) | (367.5) | (411.3) | (348.9) | 23.9 | (6.0) | (57.5) | (57.5) | (265.0) | - | - | (307.1) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 998.3 | 968.6 | 914.7 | 940.4 | 973.7 | 844.1 | 562.8 | 620.7 | 672.0 | 618.8 | 877.1 | 950.2 | 1,046.2 | 989.9 | 1,036.0 | 760.4 | 786.8 | 729.6 | ||||||||||||||||||||||
| Book Value | 1,039.2 | 1,022.1 | 971.8 | 855.0 | 746.8 | 689.4 | 741.0 | 667.6 | 1,288.8 | 1,333.3 | 1,635.1 | 1,668.0 | 1,666.5 | 1,640.7 | 1,562.2 | 1,614.0 | 1,670.8 | 1,648.0 | ||||||||||||||||||||||
| Tangible Book Value | 204.4 | 179.4 | 128.4 | 6.0 | (86.5) | (245.4) | (225.1) | (292.6) | (354.6) | (324.0) | (462.8) | (453.8) | (467.5) | (509.1) | (576.5) | (481.9) | (462.9) | |||||||||||||||||||||||
| 79.6 |
| 65.4 |
| 50.5 |
| 54.1 |
| 45.7 |
| 50.1 |
| 52.5 |
| 61.9 |
| 49.5 |
| 56.3 |
| 53.6 |
| 51.0 |
| 44.0 |
| 52.4 |
| 50.7 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 973.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.0 |
| 47.4 |
| 32.9 |
| 36.8 |
| 33.6 |
| 37.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,138.0 |
| 2,065.3 |
| 1,983.6 |
| 1,894.8 |
| 1,789.0 |
| 1,658.1 |
| 1,518.3 |
| 1,410.3 |
| 1,782.0 |
| 1,538.1 |
| 1,604.6 |
| 1,703.0 |
| 1,659.0 |
| 1,524.6 |
| 1,667.0 |
| 1,782.8 |
| 1,814.1 |
| 1,766.5 |
| 1,549.7 |
| 1,540.2 |
| 1,413.1 |
| 1,324.9 |
| 1,413.3 |
| 1,380.1 |
| 1,481.7 |
| 1,469.7 |
| 1,452.4 |
| 1,457.3 |
| 1,413.9 |
| 1,395.9 |
| 1,366.5 |
| 1,329.4 |
| 1,298.1 |
| 1,320.5 |
| 1,292.8 |
| 1,290.1 |
| 1,266.1 |
| 1,252.4 |
| 1,248.1 |
| 1,230.2 |
| 1,235.5 |
| 1,213.3 |
| 1,195.8 |
| 1,213.3 |
| 1,186.0 |
| 1,165.4 |
| 1,169.5 |
| 1,155.8 |
| 768.6 |
| 781.5 |
| 780.3 |
| 785.9 |
| 775.3 |
| 784.8 |
| 785.7 |
| 797.4 |
| 809.5 |
| 830.8 |
| 817.3 |
| 817.9 |
| 810.3 |
| 728.5 |
| 723.0 |
| 709.3 |
| 710.1 |
| 663.9 |
| 644.3 |
| 616.2 |
| 588.8 |
| 565.5 |
| 554.1 |
| 553.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,456.7 |
| 1,459.4 |
| 1,392.5 |
| 1,388.8 |
| 1,380.3 |
| 1,373.5 |
| 1,391.4 |
| 1,406.3 |
| 1,392.0 |
| 1,398.4 |
| 1,395.5 |
| 833.8 |
| 840.3 |
| 839.0 |
| 846.8 |
| 822.2 |
| 821.4 |
| 816.3 |
| 812.7 |
| 791.3 |
| 800.5 |
| 800.1 |
| 707.8 |
| 718.6 |
| 737.6 |
| 695.9 |
| 701.6 |
| 714.6 |
| 730.8 |
| 744.0 |
| 764.0 |
| 770.6 |
| 790.1 |
| 807.9 |
| 178.7 |
| 188.4 |
| 182.5 |
| 191.7 |
| 169.1 |
| 171.8 |
| 176.2 |
| 174.6 |
| 164.9 |
| 177.7 |
| 175.2 |
| 190.8 |
| 192.6 |
| 189.0 |
| 167.0 |
| 154.9 |
| 161.6 |
| 164.4 |
| 167.9 |
| 155.3 |
| 158.8 |
| 156.0 |
| 169.8 |
| 157.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.5 |
| 106.9 |
| 105.4 |
| 104.0 |
| 105.1 |
| 100.5 |
| 102.2 |
| 99.8 |
| 118.4 |
| 117.3 |
| 122.8 |
| 123.2 |
| 116.4 |
| 130.4 |
| 130.4 |
| 129.7 |
| 129.1 |
| 136.5 |
| 132.6 |
| 130.3 |
| 137.5 |
| 124.7 |
| 123.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,341.8 |
| 5,307.3 |
| 5,235.1 |
| 5,150.1 |
| 4,911.6 |
| 4,800.0 |
| 4,663.8 |
| 4,582.1 |
| 4,982.0 |
| 4,816.4 |
| 4,857.8 |
| 5,002.0 |
| 4,953.8 |
| 3,382.0 |
| 3,549.1 |
| 3,644.0 |
| 3,692.4 |
| 3,550.8 |
| 3,323.7 |
| 3,281.5 |
| 3,119.5 |
| 2,984.1 |
| 3,070.3 |
| 3,031.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 44.5 |
| 43.6 |
| 44.2 |
| 42.8 |
| 42.4 |
| 41.9 |
| 41.8 |
| 39.6 |
| 39.3 |
| 38.0 |
| 38.5 |
| 38.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.6 |
| 292.0 |
| 302.9 |
| 270.8 |
| 275.2 |
| 270.7 |
| 240.5 |
| 244.0 |
| 281.0 |
| 270.6 |
| 263.3 |
| 248.1 |
| 262.7 |
| 269.5 |
| 254.4 |
| 297.7 |
| 303.4 |
| 264.0 |
| 263.7 |
| 241.7 |
| 257.7 |
| 264.2 |
| 266.9 |
| 92.2 |
| 94.9 |
| 97.2 |
| 94.9 |
| 85.3 |
| 89.6 |
| 80.7 |
| 90.8 |
| 93.3 |
| 93.7 |
| 94.3 |
| 98.2 |
| 86.4 |
| 83.1 |
| 78.2 |
| 93.0 |
| 88.7 |
| 92.4 |
| 86.3 |
| 83.7 |
| 94.2 |
| 86.8 |
| 88.7 |
| 1,331.4 |
| 1,351.2 |
| 1,335.7 |
| 1,338.0 |
| 1,107.1 |
| 995.6 |
| 1,006.0 |
| 947.4 |
| 775.5 |
| 854.7 |
| 928.1 |
| 920.8 |
| 900.3 |
| 867.0 |
| 815.7 |
| 784.9 |
| 936.9 |
| 978.1 |
| 976.2 |
| 891.5 |
| 741.7 |
| 716.6 |
| 706.6 |
| 686.9 |
| 699.0 |
| 149.5 |
| 150.0 |
| 153.0 |
| 149.1 |
| 126.7 |
| 115.4 |
| 122.1 |
| 125.3 |
| 128.6 |
| 117.9 |
| 121.6 |
| 119.0 |
| 131.4 |
| 119.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.4 |
| 219.7 |
| 218.8 |
| 209.3 |
| 205.4 |
| 204.6 |
| 212.2 |
| 197.1 |
| 214.2 |
| 217.1 |
| 218.8 |
| 216.1 |
| 85.6 |
| 87.6 |
| 89.0 |
| 92.7 |
| 83.0 |
| 63.0 |
| 57.0 |
| 51.9 |
| 54.3 |
| 53.4 |
| 44.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.4 |
| 162.9 |
| 185.1 |
| 186.6 |
| 182.2 |
| 192.1 |
| 177.4 |
| 168.0 |
| 158.5 |
| 173.5 |
| 148.2 |
| 149.2 |
| 146.8 |
| 155.3 |
| 157.4 |
| 191.5 |
| 186.3 |
| 202.9 |
| 152.0 |
| 165.7 |
| 165.7 |
| 173.0 |
| 171.0 |
| 178.3 |
| 2,319.2 |
| 2,323.0 |
| 2,319.5 |
| 2,507.0 |
| 2,459.8 |
| 2,368.9 |
| 2,416.4 |
| 2,592.0 |
| 2,888.7 |
| 2,575.8 |
| 2,681.4 |
| 2,862.9 |
| 2,891.6 |
| 1,408.7 |
| 1,598.2 |
| 1,578.5 |
| 1,518.0 |
| 1,383.8 |
| 1,259.4 |
| 1,406.2 |
| 1,337.5 |
| 1,183.5 |
| 1,279.8 |
| 1,267.2 |
| 3,670.4 |
| 3,658.7 |
| 3,657.5 |
| 3,614.1 |
| 3,455.4 |
| 3,374.9 |
| 3,333.8 |
| 3,339.7 |
| 3,715.6 |
| 3,474.5 |
| 3,602.2 |
| 3,763.2 |
| 3,758.6 |
| 2,224.4 |
| 2,383.1 |
| 2,515.4 |
| 2,496.1 |
| 2,360.0 |
| 2,150.9 |
| 2,147.9 |
| 2,054.1 |
| 1,890.1 |
| 1,966.7 |
| 1,966.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,973.0 |
| 2,924.8 |
| 2,885.0 |
| 2,829.9 |
| 2,797.2 |
| 2,713.5 |
| 2,663.1 |
| 2,723.5 |
| 2,734.5 |
| 2,701.8 |
| 2,656.2 |
| 2,623.9 |
| 2,613.8 |
| 2,611.7 |
| 2,572.6 |
| 2,538.3 |
| 2,511.3 |
| 2,523.9 |
| 2,490.2 |
| 2,451.6 |
| 2,410.5 |
| 2,375.6 |
| 2,329.0 |
| (109.2) |
| (45.2) |
| (38.3) |
| (55.7) |
| (49.3) |
| (64.8) |
| (52.4) |
| (87.4) |
| (117.2) |
| (147.3) |
| (76.8) |
| (95.8) |
| (62.2) |
| (64.4) |
| (77.6) |
| (58.7) |
| (48.7) |
| 9.9 |
| (9.5) |
| (36.9) |
| (63.8) |
| (96.2) |
| (113.6) |
| (77.2) |
| (77.0) |
| 1,848.0 |
| 1,850.1 |
| 1,851.4 |
| 1,865.4 |
| 1,867.6 |
| 1,871.5 |
| 1,873.5 |
| 1,883.8 |
| 1,884.2 |
| 1,887.9 |
| 1,891.6 |
| 1,908.3 |
| 1,911.2 |
| 1,917.4 |
| 1,868.9 |
| 1,828.3 |
| 1,830.7 |
| 1,799.9 |
| 1,792.9 |
| 1,713.5 |
| 1,700.9 |
| 1,695.4 |
| 1.8 |
| 1.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.5 |
| 1.4 |
| 2.4 |
| 2.4 |
| 2.3 |
| 1,670.8 |
| 1,648.0 |
| 1,575.8 |
| 1,534.2 |
| 1,455.7 |
| 1,424.6 |
| 1,299.5 |
| 1,214.2 |
| 1,238.2 |
| 1,312.0 |
| 1,255.2 |
| 1,238.2 |
| 1,194.7 |
| 1,157.0 |
| 1,165.5 |
| 1,128.2 |
| 1,195.9 |
| 1,190.2 |
| 1,172.2 |
| 1,133.1 |
| 1,064.0 |
| 1,091.6 |
| 1,101.2 |
| 1,063.3 |
| 1,577.6 |
| 1,536.0 |
| 1,456.2 |
| 1,425.1 |
| 1,330.0 |
| 1,242.4 |
| 1,266.4 |
| 1,341.9 |
| 1,255.6 |
| 1,238.8 |
| 1,195.2 |
| 1,157.6 |
| 1,166.0 |
| 1,128.6 |
| 1,196.3 |
| 1,190.8 |
| 1,172.8 |
| 1,133.6 |
| 1,065.4 |
| 1,094.0 |
| 1,103.6 |
| 1,065.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 645.6 |
| 787.7 |
| 793.4 |
| 652.1 |
| 570.9 |
| 634.8 |
| 927.3 |
| 610.0 |
| 683.8 |
| 802.7 |
| 792.0 |
| 708.9 |
| 882.1 |
| 845.9 |
| 836.0 |
| 790.3 |
| 658.2 |
| 798.5 |
| 696.5 |
| 618.3 |
| 726.4 |
| 681.1 |
| 1,575.8 |
| 1,534.2 |
| 1,455.7 |
| 1,424.6 |
| 1,299.5 |
| 1,214.2 |
| 1,238.2 |
| 1,312.0 |
| 1,255.2 |
| 1,238.2 |
| 1,194.7 |
| 1,157.0 |
| 1,165.5 |
| 1,128.2 |
| 1,195.9 |
| 1,190.2 |
| 1,172.2 |
| 1,133.1 |
| 1,064.0 |
| 1,091.6 |
| 1,101.2 |
| 1,063.3 |
| (509.4) |
| (599.5) |
| (662.8) |
| (632.7) |
| (665.8) |
| (795.4) |
| (890.1) |
| (897.2) |
| (858.3) |
| (907.4) |
| (950.3) |
| (1,008.7) |
| 144.5 |
| 136.8 |
| 106.7 |
| 157.4 |
| 198.9 |
| 179.0 |
| 140.6 |
| 76.7 |
| 135.4 |
| 123.0 |
| 88.0 |