| (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 | 164.0 | 292.0 | 316.0 | 333.0 | 256.0 | 340.0 | 346.0 | 317.0 | 244.0 | 222.0 | 160.0 | 71.0 | 126.0 | 369.0 | 469.0 | |||||||||||||||||||||||||
| (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 | 292.0 | 340.0 | 222.0 | 369.0 | 358.0 | 535.0 | 181.0 | 878.0 | 928.0 | 659.3 | 434.7 | 532.7 | 656.8 | 560.9 | 340.0 | 389.3 | 394.1 | 97.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 292.0 | 340.0 | 222.0 | 369.0 | 358.0 | 535.0 | 181.0 | 878.0 | 928.0 | 659.3 | 434.7 | 532.7 | 656.8 | 560.9 | 340.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 127.0 | 131.0 | 155.0 | 127.0 | 169.0 | 184.0 | 164.0 | 128.0 | 142.5 | 108.3 | 96.4 | 108.4 | 78.1 | 82.7 | 65.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 363.0 | 357.0 | 378.0 | 337.0 | 278.0 | 259.0 | 265.0 | 273.0 | 259.1 | 234.6 | 222.0 | 229.8 | 224.4 | 209.8 | 163.6 | 151.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,650.0 | 3,419.0 | 3,293.0 | 2,998.0 | 2,636.0 | 2,562.0 | 2,529.0 | 2,596.0 | 2,586.1 | 2,468.4 | 2,392.5 | 2,315.1 | 2,294.6 | 2,114.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 348.0 | 348.0 | 347.0 | 346.0 | 346.0 | 348.0 | 348.0 | 347.0 | 350.8 | 374.4 | 751.8 | 754.8 | 762.7 | 782.7 | 715.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 85.0 | 86.0 | 88.0 | 88.0 | 102.0 | 124.0 | 130.0 | 153.0 | 153.4 | 153.4 | 153.0 | 152.8 | 152.0 | 150.4 | 149.8 | 144.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 348.0 | 348.0 | 347.0 | 346.0 | 346.0 | 348.0 | 348.0 | 352.0 | 375.9 | 377.0 | 753.9 | 757.2 | 765.0 | 790.5 | 721.2 | 714.7 | ||
| 503.0 |
| 624.0 |
| 358.0 |
| 607.0 |
| 590.0 |
| 645.0 |
| 535.0 |
| 420.0 |
| 259.0 |
| 488.0 |
| 181.0 |
| 304.0 |
| 348.0 |
| 361.1 |
| 878.0 |
| 986.7 |
| 1,000.9 |
| 895.7 |
| 928.0 |
| 848.7 |
| 740.0 |
| 649.5 |
| 659.3 |
| 559.7 |
| 474.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 93.4 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 164.0 | 292.0 | 316.0 | 333.0 | 256.0 | 340.0 | 346.0 | 317.0 | 244.0 | 222.0 | 160.0 | 71.0 | 126.0 | 369.0 | 469.0 | 503.0 | 624.0 | 358.0 | 607.0 | 590.0 | 645.0 | 535.0 | 420.0 | 259.0 | 488.0 | 181.0 | 304.0 | 348.0 | 361.1 | 878.0 | 986.7 | 1,000.9 | 895.7 | 928.0 | 848.7 | 740.0 | 649.5 | 659.3 | 559.7 | 474.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 155.0 | 127.0 | 158.0 | 168.0 | 159.0 | 131.0 | 136.0 | 161.0 | 180.0 | 155.0 | 181.0 | 172.0 | 148.0 | 127.0 | 171.0 | 219.0 | 320.0 | 169.0 | 248.0 | 310.0 | 264.0 | 184.0 | 228.0 | 175.0 | 172.0 | 164.0 | 183.0 | 177.0 | 165.9 | 128.0 | 143.5 | 162.3 | 149.3 | 142.5 | 171.4 | 153.8 | 149.1 | 108.3 | 138.0 | 151.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 416.0 | 363.0 | 357.0 | 370.0 | 399.0 | 357.0 | 372.0 | 373.0 | 398.0 | 378.0 | 379.0 | 407.0 | 415.0 | 337.0 | 337.0 | 309.0 | 382.0 | 278.0 | 320.0 | 311.0 | 307.0 | 259.0 | 238.0 | 240.0 | 284.0 | 265.0 | 260.0 | 293.0 | 309.8 | 273.0 | 284.4 | 286.4 | 329.4 | 259.1 | 231.0 | 221.7 | 260.0 | 234.6 | 227.1 | 231.6 |
| Prepaid Expenses | 26.0 | 28.0 | 31.0 | 24.0 | 25.0 | 27.0 | 30.0 | 32.0 | 19.0 | 23.0 | 25.0 | 21.0 | 23.0 | 20.0 | 24.0 | 28.0 | 15.0 | 17.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 760.0 | 809.0 | 862.0 | 895.0 | 839.0 | 855.0 | 885.0 | 883.0 | 842.0 | 778.0 | 745.0 | 671.0 | 713.0 | 854.0 | 1,001.0 | 1,208.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,692.0 | 3,650.0 | 3,595.0 | - | - | 3,441.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,472.3 | 2,436.2 | 2,426.4 | 2,410.8 | 2,459.2 | 2,434.7 |
| Accumulated Depreciation | 1,977.0 | 1,941.0 | 1,926.0 | - | - | 1,849.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,715.0 | 1,709.0 | 1,669.0 | 1,639.0 | 1,606.0 | 1,592.0 | 1,567.0 | 1,542.0 | 1,533.0 | 1,540.0 | 1,512.0 | 1,504.0 | 1,397.0 | 1,326.0 | 1,215.0 | 1,166.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 23.0 | 23.0 | 23.0 | 23.0 | 25.0 | 25.0 | 25.0 | 22.0 | 24.0 | 25.0 | 34.0 | 31.0 | 42.0 | 44.0 | 44.0 | 46.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 25.0 | 25.0 | 23.0 | 23.0 | 22.0 | 20.0 | 21.0 | 20.0 | 20.0 | 20.0 | 19.0 | 24.0 | 24.0 | 24.0 | 23.0 | 25.0 | 25.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,581.0 | 2,627.0 | 2,649.0 | 2,656.0 | 2,570.0 | 2,569.0 | 2,576.0 | 2,529.0 | 2,487.0 | 2,437.0 | 2,380.0 | 2,302.0 | 2,259.0 | 2,350.0 | 2,383.0 | 2,547.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.0 | 9.0 | 8.0 | 8.0 | 8.0 | 8.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 233.0 | 291.0 | 294.0 | 315.0 | 277.0 | 299.0 | 303.0 | 261.0 | 254.0 | 259.0 | 266.0 | 267.0 | 229.0 | 336.0 | 430.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 348.0 | 347.4 | 347.0 | 348.6 | 348.4 | 351.1 | 350.8 | 353.0 | 352.6 | 374.6 | 374.4 | 374.3 | 745.2 |
| Operating Lease Liabilities Non-Current | 21.0 | 22.0 | 22.0 | 22.0 | 23.0 | 24.0 | 25.0 | 23.0 | 24.0 | 25.0 | 35.0 | 33.0 | 35.0 | 41.0 | 40.0 | 44.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 189.0 | 177.0 | 166.0 | 148.0 | 149.0 | 145.0 | 153.0 | 158.0 | 162.0 | 162.0 | 152.0 | 127.0 | 115.0 | 113.0 | 107.0 | 114.0 | 103.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 33.0 | 33.0 | 55.0 | 55.0 | 55.0 | 57.0 | 56.0 | 57.0 | 57.0 | 61.0 | 53.0 | 54.0 | 56.0 | 53.0 | 69.0 | 64.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 850.0 | 896.0 | 910.0 | 914.0 | 878.0 | 899.0 | 910.0 | 871.0 | 869.0 | 880.0 | 878.0 | 883.0 | 808.0 | 916.0 | 1,019.0 | 1,059.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | 86.0 | 86.0 | 87.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 94.0 | 101.0 | 102.0 | 107.0 | 114.0 | 121.0 | 124.0 | 129.0 | 130.0 | 130.0 | 130.0 | 135.0 | 141.0 | 141.4 | 153.0 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.1 | 153.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,627.0 | 1,621.0 | 1,649.0 | 1,659.0 | 1,625.0 | 1,615.0 | 1,594.0 | 1,595.0 | 1,555.0 | 1,479.0 | 1,438.0 | 1,337.0 | 1,375.0 | 1,371.0 | 1,395.0 | 1,505.0 | 1,601.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (103.0) | (98.0) | (108.0) | (104.0) | (110.0) | (122.0) | (100.0) | (109.0) | (104.0) | (89.0) | (98.0) | (78.0) | (80.0) | (99.0) | (190.0) | |||||||||||||||||||||||||
| Treasury Stock | 388.0 | 385.0 | 386.0 | 386.0 | 388.0 | 386.0 | 386.0 | 385.0 | 386.0 | 386.0 | 387.0 | 387.0 | 388.0 | 388.0 | 390.0 | 390.0 | 391.0 | 390.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,730.0 | 1,731.0 | 1,739.0 | 1,742.0 | 1,692.0 | 1,671.0 | 1,666.0 | 1,658.0 | 1,617.0 | 1,557.0 | 1,502.0 | 1,419.0 | 1,450.0 | 1,433.0 | 1,450.0 | 1,484.0 | ||||||||||||||||||||||||
| Total Equity | 1,730.0 | 1,731.0 | 1,739.0 | 1,742.0 | 1,692.0 | 1,671.0 | 1,666.0 | 1,658.0 | 1,617.0 | 1,557.0 | 1,502.0 | 1,419.0 | 1,450.0 | 1,433.0 | 1,450.0 | 1,484.0 | 1,613.0 | 1,235.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 351.0 | 352.7 | 352.0 | 353.8 | 375.7 | 376.2 | 375.9 | 353.5 | 354.1 | 376.2 | 377.0 | 832.4 | 747.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 527.0 | 518.0 | 568.0 | 580.0 | 562.0 | 556.0 | 582.0 | 622.0 | 588.0 | 519.0 | 479.0 | 404.0 | 484.0 | 518.0 | 571.0 | 744.0 | 882.0 | 539.0 | ||||||||||||||||||||||
| Book Value | 1,730.0 | 1,731.0 | 1,739.0 | 1,742.0 | 1,692.0 | 1,671.0 | 1,666.0 | 1,658.0 | 1,617.0 | 1,557.0 | 1,502.0 | 1,419.0 | 1,450.0 | 1,433.0 | 1,450.0 | 1,484.0 | 1,613.0 | 1,235.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,711.0 | 1,712.0 | 1,720.0 | 1,723.0 | 1,673.0 | 1,652.0 | 1,647.0 | 1,639.0 | 1,598.0 | 1,538.0 | 1,483.0 | 1,400.0 | 1,431.0 | 1,414.0 | 1,431.0 | 1,465.0 | 1,594.0 | |||||||||||||||||||||||
| - |
| 389.3 |
| 394.1 |
| 97.7 |
| 66.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 28.0 | 27.0 | 23.0 | 20.0 | 17.0 | 15.0 | 9.0 | 8.0 | 7.8 | 6.1 | 7.0 | 25.0 | 7.7 | 6.0 | 5.7 | 5.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 9.3 | 16.3 | 17.6 | 51.9 | 57.9 | - | - |
| Total Current Assets | 809.0 | 855.0 | 778.0 | 854.0 | 890.0 | 993.0 | 619.0 | 1,287.0 | 1,359.6 | 1,008.3 | 769.1 | 950.3 | 1,034.2 | 980.7 | 656.8 | 713.6 | - | - |
| 2,028.1 |
| 2,112.5 |
| - |
| - |
| Accumulated Depreciation | 1,941.0 | 1,840.0 | 1,753.0 | 1,672.0 | 1,596.0 | 1,644.0 | 1,564.0 | 1,586.0 | 1,660.0 | 1,577.0 | 1,530.1 | 1,464.4 | 1,407.8 | 1,349.2 | 1,245.9 | 1,195.4 | - | - |
| Property,Plant & Equipment Net | 1,709.0 | 1,579.0 | 1,540.0 | 1,326.0 | 1,039.0 | 918.0 | 965.0 | 1,010.0 | 926.1 | 891.4 | 862.4 | 850.7 | 886.8 | 765.7 | 782.2 | 917.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 3.7 | 2.0 | 0.7 | 15.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 25.0 | 30.0 | 16.0 | 16.0 | 9.7 | 9.7 | 9.7 | 9.7 | 0.0 | - | - | - | - |
| Intangible Assets | - | 30.0 | 32.0 | 45.0 | 49.0 | 55.0 | 61.0 | 51.0 | 55.0 | - | - | - | - | 0.6 | 1.4 | 2.2 | - | - |
| Operating Lease Right Of Use Assets | 23.0 | 25.0 | 25.0 | 44.0 | 50.0 | 40.0 | 44.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8.0 | 4.0 | 11.0 | 7.0 | 2.0 | 3.0 | 1.0 | 4.0 | 2.5 | 4.3 | 4.8 | 0.6 | 0.0 | 5.0 | 4.0 | 5.9 | - | - |
| Other Non-Current Assets | 25.0 | 20.0 | 20.0 | 24.0 | 25.0 | 24.0 | 69.0 | 62.0 | 56.8 | 22.4 | 23.0 | 22.8 | 33.8 | 15.5 | 24.9 | 24.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,627.0 | 2,556.0 | 2,437.0 | 2,350.0 | 2,194.0 | 2,086.0 | 1,835.0 | 2,514.0 | 2,448.5 | 2,031.2 | 2,176.3 | 2,348.8 | 2,493.3 | 2,331.0 | 2,139.9 | 2,410.6 | - | - |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 25.1 | 2.6 | 2.1 | 2.4 | 2.3 | 7.8 | 5.3 | 0.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.0 | 8.0 | 6.0 | 8.0 | 7.0 | 8.0 | 8.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 45.0 | 44.0 | 34.0 | 30.0 | 24.2 | 19.3 | 13.7 | 15.9 | 9.1 | 8.7 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 291.0 | 299.0 | 259.0 | 336.0 | 351.0 | 286.0 | 244.0 | 262.0 | 270.1 | 228.8 | 143.0 | 172.7 | 166.2 | 239.3 | 139.5 | 135.0 | - | - |
| 714.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 22.0 | 24.0 | 25.0 | 41.0 | 44.0 | 32.0 | 36.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 177.0 | 145.0 | 162.0 | 113.0 | 86.0 | 78.0 | 73.0 | 62.0 | 33.4 | 27.7 | 99.5 | 139.5 | 188.7 | 93.6 | 106.0 | 164.8 | - | - |
| Pension Obligations | - | - | 2.0 | 2.0 | 12.0 | 17.0 | 23.0 | 23.0 | 68.9 | 92.7 | 90.2 | 93.8 | 52.2 | 92.9 | 93.0 | 61.6 | - | - |
| Other Non-Current Liabilities | 33.0 | 43.0 | 61.0 | 53.0 | 63.0 | 86.0 | 125.0 | 134.0 | 178.0 | 191.9 | 149.5 | 153.8 | 136.1 | 168.8 | 160.4 | 129.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 896.0 | 885.0 | 880.0 | 916.0 | 955.0 | 842.0 | 834.0 | 814.0 | 844.0 | 835.5 | 1,159.3 | 1,233.0 | 1,267.0 | 1,297.2 | 1,139.0 | 1,192.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,621.0 | 1,615.0 | 1,479.0 | 1,371.0 | 1,239.0 | 1,206.0 | 966.0 | 1,613.0 | 1,280.1 | 890.3 | 724.2 | 812.3 | 887.7 | 710.6 | 681.8 | 863.1 | - | - |
| Accumulated Other Comprehensive Income | (98.0) | (122.0) | (89.0) | (99.0) | (174.0) | (151.0) | (153.0) | (146.0) | (122.0) | (137.2) | (146.1) | (131.3) | (89.2) | (107.9) | (106.2) | (69.6) | (64.6) | (98.1) |
| Treasury Stock | 385.0 | 386.0 | 386.0 | 388.0 | 390.0 | 397.0 | 406.0 | 378.0 | 177.5 | 189.0 | 210.6 | 225.0 | 232.2 | 252.9 | 274.4 | 279.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,731.0 | 1,671.0 | 1,557.0 | 1,433.0 | 1,235.0 | 1,234.0 | 991.0 | 1,700.0 | 1,604.5 | 1,195.7 | 1,017.0 | 1,115.8 | 1,226.3 | 1,033.8 | 1,000.9 | 1,217.8 | - | - |
| Total Equity | 1,731.0 | 1,671.0 | 1,557.0 | 1,433.0 | 1,235.0 | 1,234.0 | 991.0 | 1,700.0 | 1,604.5 | 1,195.7 | 1,017.0 | 1,115.8 | 1,226.3 | 1,033.8 | 1,000.9 | 1,217.8 | - | - |
| - |
| - |
| Net debt | 56.0 | 8.0 | 125.0 | (23.0) | (12.0) | (187.0) | 167.0 | (526.0) | (552.1) | (282.3) | 319.2 | 224.5 | 108.2 | 229.6 | 381.2 | 325.4 | - | - |
| Working Capital | 518.0 | 556.0 | 519.0 | 518.0 | 539.0 | 707.0 | 375.0 | 1,025.0 | 1,089.5 | 779.5 | 626.1 | 777.6 | 868.0 | 741.4 | 517.3 | 578.6 | - | - |
| Book Value | 1,731.0 | 1,671.0 | 1,557.0 | 1,433.0 | 1,235.0 | 1,234.0 | 991.0 | 1,700.0 | 1,604.5 | 1,195.7 | 1,017.0 | 1,115.8 | 1,226.3 | 1,033.8 | 1,000.9 | 1,217.8 | - | - |
| Tangible Book Value | 1,712.0 | 1,622.0 | 1,506.0 | 1,369.0 | 1,167.0 | 1,154.0 | 900.0 | 1,633.0 | 1,533.5 | 1,186.0 | 1,007.3 | 1,106.1 | 1,216.6 | 1,033.2 | 999.5 | 1,215.6 | - | - |
| 23.0 |
| 20.0 |
| 10.0 |
| 15.0 |
| 18.0 |
| 15.0 |
| 11.0 |
| 9.0 |
| 14.0 |
| 11.0 |
| 8.7 |
| 8.0 |
| 11.9 |
| 13.0 |
| 9.0 |
| 7.8 |
| 8.8 |
| 9.3 |
| 7.3 |
| 6.1 |
| 8.4 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,341.0 |
| 890.0 |
| 1,197.0 |
| 1,230.0 |
| 1,226.0 |
| 993.0 |
| 904.0 |
| 689.0 |
| 976.0 |
| 619.0 |
| 761.0 |
| 828.0 |
| 845.5 |
| 1,287.0 |
| 1,426.5 |
| 1,462.6 |
| 1,405.6 |
| 1,359.6 |
| 1,290.8 |
| 1,155.7 |
| 1,074.0 |
| 1,016.5 |
| 1,445.8 |
| 876.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,599.6 |
| 1,569.4 |
| 1,549.5 |
| 1,527.6 |
| 1,603.9 |
| 1,579.3 |
| 1,132.0 |
| 1,039.0 |
| 980.0 |
| 938.0 |
| 921.0 |
| 918.0 |
| 902.0 |
| 912.0 |
| 930.0 |
| 965.0 |
| 1,034.0 |
| 1,038.0 |
| 1,031.2 |
| 1,010.0 |
| 976.2 |
| 946.6 |
| 932.1 |
| 926.1 |
| 872.7 |
| 866.8 |
| 876.9 |
| 883.2 |
| 855.3 |
| 855.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 30.0 |
| 30.0 |
| 30.0 |
| 30.0 |
| 26.0 |
| 16.0 |
| 26.3 |
| 26.4 |
| 26.6 |
| 26.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 50.0 |
| 38.0 |
| 37.0 |
| 39.0 |
| 40.0 |
| 40.0 |
| 42.0 |
| 43.0 |
| 44.0 |
| 41.0 |
| 22.0 |
| 22.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 25.0 |
| 26.0 |
| 24.0 |
| 24.0 |
| 20.0 |
| 50.0 |
| 62.0 |
| 67.0 |
| 82.0 |
| 68.0 |
| 65.3 |
| 79.0 |
| 59.8 |
| 59.5 |
| 56.6 |
| 56.8 |
| 57.2 |
| 56.1 |
| 23.4 |
| 22.4 |
| 22.4 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,670.0 |
| 2,194.0 |
| 2,400.0 |
| 2,367.0 |
| 2,343.0 |
| 2,086.0 |
| 1,973.0 |
| 1,807.0 |
| 2,132.0 |
| 1,835.0 |
| 2,043.0 |
| 2,090.0 |
| 2,094.3 |
| 2,514.0 |
| 2,614.4 |
| 2,620.8 |
| 2,499.2 |
| 2,448.5 |
| 2,308.0 |
| 2,162.8 |
| 2,080.2 |
| 2,031.2 |
| 2,432.4 |
| 2,273.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 5.3 |
| 5.0 |
| 5.2 |
| 27.3 |
| 25.1 |
| 25.1 |
| 0.5 |
| 1.5 |
| 1.6 |
| 2.6 |
| 458.1 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 8.0 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 23.5 |
| 18.7 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 464.0 |
| 459.0 |
| 351.0 |
| 427.0 |
| 353.0 |
| 360.0 |
| 286.0 |
| 244.0 |
| 219.0 |
| 214.0 |
| 244.0 |
| 216.0 |
| 229.0 |
| 237.6 |
| 262.0 |
| 232.8 |
| 257.5 |
| 237.6 |
| 270.1 |
| 245.8 |
| 230.6 |
| 215.5 |
| 228.8 |
| 653.2 |
| 176.9 |
| 44.0 |
| 44.0 |
| 29.0 |
| 29.0 |
| 30.0 |
| 32.0 |
| 32.0 |
| 33.0 |
| 34.0 |
| 36.0 |
| 33.0 |
| 14.0 |
| 14.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.0 |
| 94.0 |
| 88.0 |
| 82.0 |
| 78.0 |
| 72.0 |
| 71.0 |
| 65.0 |
| 73.0 |
| - |
| 75.0 |
| 69.5 |
| 62.0 |
| 73.5 |
| 58.9 |
| 39.6 |
| 33.4 |
| 51.3 |
| 37.5 |
| 28.5 |
| 27.7 |
| 86.8 |
| 97.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.0 |
| 63.0 |
| 115.0 |
| 97.0 |
| 99.0 |
| 86.0 |
| 124.0 |
| 125.0 |
| 127.0 |
| 133.0 |
| 223.0 |
| 126.0 |
| 130.5 |
| 205.0 |
| 138.7 |
| 180.8 |
| 184.0 |
| 178.0 |
| 180.3 |
| 181.3 |
| 195.0 |
| 191.9 |
| 150.7 |
| 155.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,054.0 |
| 955.0 |
| 1,024.0 |
| 925.0 |
| 930.0 |
| 842.0 |
| 820.0 |
| 796.0 |
| 1,138.0 |
| 834.0 |
| 830.0 |
| 812.0 |
| 821.3 |
| 814.0 |
| 803.4 |
| 854.8 |
| 827.2 |
| 843.5 |
| 842.7 |
| 814.4 |
| 826.1 |
| 835.5 |
| 1,279.6 |
| 1,189.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,239.0 |
| 1,369.0 |
| 1,413.0 |
| 1,390.0 |
| 1,206.0 |
| 1,132.0 |
| 999.0 |
| 983.0 |
| 966.0 |
| 1,185.0 |
| 1,315.0 |
| 1,314.3 |
| 1,613.0 |
| 1,613.9 |
| 1,508.4 |
| 1,364.4 |
| 1,280.1 |
| 1,149.5 |
| 1,039.8 |
| 945.3 |
| 890.3 |
| 848.1 |
| 782.5 |
| (181.0) |
| (149.0) |
| (174.0) |
| (168.0) |
| (149.0) |
| (157.0) |
| (151.0) |
| (170.0) |
| (175.0) |
| (175.0) |
| (153.0) |
| (152.0) |
| (143.0) |
| (143.0) |
| (146.0) |
| (148.0) |
| (147.0) |
| (135.0) |
| (122.0) |
| (129.4) |
| (140.8) |
| (133.2) |
| (137.2) |
| (134.5) |
| (135.1) |
| 390.0 |
| 390.0 |
| 393.0 |
| 397.0 |
| 399.0 |
| 400.0 |
| 402.0 |
| 406.0 |
| 408.0 |
| 410.0 |
| 411.6 |
| 378.0 |
| 264.4 |
| 206.2 |
| 173.2 |
| 177.5 |
| 178.2 |
| 179.2 |
| 180.4 |
| 189.0 |
| 189.6 |
| 191.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,613.0 |
| 1,235.0 |
| 1,368.0 |
| 1,433.0 |
| 1,404.0 |
| 1,234.0 |
| 1,142.0 |
| 1,000.0 |
| 984.0 |
| 991.0 |
| 1,213.0 |
| 1,278.0 |
| 1,273.0 |
| 1,700.0 |
| 1,811.0 |
| 1,766.0 |
| 1,672.0 |
| 1,605.0 |
| 1,465.3 |
| 1,348.4 |
| 1,254.1 |
| 1,195.7 |
| 1,152.8 |
| 1,084.3 |
| 1,368.0 |
| 1,433.0 |
| 1,404.0 |
| 1,234.0 |
| 1,142.0 |
| 1,000.0 |
| 984.0 |
| 991.0 |
| 1,213.0 |
| 1,278.0 |
| 1,273.0 |
| 1,700.0 |
| 1,811.0 |
| 1,766.0 |
| 1,672.0 |
| 1,605.0 |
| 1,465.3 |
| 1,348.4 |
| 1,254.1 |
| 1,195.7 |
| 1,152.8 |
| 1,084.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| (8.4) |
| (526.0) |
| (632.9) |
| (625.2) |
| (519.5) |
| (552.1) |
| (495.2) |
| (385.9) |
| (273.3) |
| (282.3) |
| 272.7 |
| 272.5 |
| 770.0 |
| 877.0 |
| 866.0 |
| 707.0 |
| 660.0 |
| 470.0 |
| 762.0 |
| 375.0 |
| 545.0 |
| 599.0 |
| 607.9 |
| 1,025.0 |
| 1,193.7 |
| 1,205.1 |
| 1,168.0 |
| 1,089.5 |
| 1,045.0 |
| 925.1 |
| 858.5 |
| 787.7 |
| 792.6 |
| 699.2 |
| 1,368.0 |
| 1,433.0 |
| 1,404.0 |
| 1,234.0 |
| 1,142.0 |
| 1,000.0 |
| 984.0 |
| 991.0 |
| 1,213.0 |
| 1,278.0 |
| 1,273.0 |
| 1,700.0 |
| 1,811.0 |
| 1,766.0 |
| 1,672.0 |
| 1,605.0 |
| 1,465.3 |
| 1,348.4 |
| 1,254.1 |
| 1,195.7 |
| 1,152.8 |
| 1,084.3 |
| 1,216.0 |
| 1,343.0 |
| 1,408.0 |
| 1,379.0 |
| 1,209.0 |
| 1,117.0 |
| 975.0 |
| 954.0 |
| 961.0 |
| 1,183.0 |
| 1,248.0 |
| 1,247.0 |
| 1,684.0 |
| 1,784.7 |
| 1,739.6 |
| 1,645.4 |
| 1,578.3 |
| 1,455.6 |
| 1,338.7 |
| 1,244.4 |
| 1,186.0 |
| 1,143.1 |
| 1,074.6 |